{"text_format":"1","workbook":"xlsx","n_sheets":22,"sheets":["Contents - Guide","Graph Data","Confidence Interval","Bubble Charts","Bubble Charts (2)","Sensitivity Chart","Sensitivity Chart (2)","Waterfall Chart1","Base Case","Base Case + NPV","Low Gas Res High Price","Low Gas Res High Price + NPV","Flat Gas Price","Flat Gas Price + NPV","Prod High Case","Prod High Case + NPV","Prod Low Case","Prod Low Case + NPV","49 COC","49 COC + NPV","Columns","Waterfall Chartdata1"],"not_rendered":{"charts":12,"images":0,"macros":1,"external_links":0,"defined_names":43,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Confidence Interval","index":2,"reason":"not_a_worksheet"},{"sheet":"Bubble Charts","index":3,"reason":"not_a_worksheet"},{"sheet":"Bubble Charts (2)","index":4,"reason":"not_a_worksheet"},{"sheet":"Sensitivity Chart","index":5,"reason":"not_a_worksheet"},{"sheet":"Sensitivity Chart (2)","index":6,"reason":"not_a_worksheet"},{"sheet":"Waterfall Chart1","index":7,"reason":"not_a_worksheet"}],"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":"Contents - Guide","index":0,"n_rows":25,"n_cols":5,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[null,null,"Go to Charts by Pressing Shift and Enter on Menu Item "]
[]
[null,null,"Sheet Tab","Description","Author"]
[null,1,"Contents - Guide"]
[null,2,"Graph Data"]
[null,3,"Confidence Interval"]
[null,4,"Bubble Charts"]
[null,5,"Bubble Charts (2)"]
[null,6,"Sensitivity Chart"]
[null,7,"Sensitivity Chart (2)"]
[null,8,"Waterfall Chart1"]
[null,9,"Base Case"]
[null,10,"Base Case + NPV"]
[null,11,"Low Gas Res High Price"]
[null,12,"Low Gas Res High Price + NPV"]
[null,13,"Flat Gas Price"]
[null,14,"Flat Gas Price + NPV"]
[null,15,"Prod High Case"]
[null,16,"Prod High Case + NPV"]
[null,17,"Prod Low Case"]
[null,18,"Prod Low Case + NPV"]
[null,19,"49 COC"]
[null,20,"49 COC + NPV"]
[null,21,"Columns"]
[null,22,"Waterfall Chartdata1"]

{"sheet":"Graph Data","index":1,"n_rows":149,"n_cols":35,"rows_kept":149,"cut":false,"hidden":false,"merged":[]}
["Case Selection",null,null,null,null,null,null,null,null,"Only Positive",null,{"$f":"C46","v":false},null,null,null,"Sheet","B","Match",null,{"$f":"C34","v":"H"},"Match Col","High Case","Low Case","High Case",null,null,"Low Case"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMN(H3)","v":8},{"$f":"'Graph Data'!C44","v":5},{"$f":"G37","v":1},{"$f":"V2","v":1},{"$f":"D44","v":74},{"$f":"E44","v":75},76,{"$f":"G44","v":71},{"$f":"H44","v":72},73,{"$f":"D60","v":45},{"$f":"D61","v":12},{"$f":"D62","v":11}]
[null,"Cases",1,{"$f":"INDEX(D6:D17,C3)","v":"Base Case - Positive and Negative NPV"},null,null,{"$f":"INDEX(C6:C17,C3)","v":true},null,null,"Fixed",null,"Include",null,"Full Title","Short Title",null,null,"Row","1:1048576",null,null,null,null,null,null,null,null,null,null,{"$f":"E60","v":"x-Axis"},{"$f":"E61","v":"y-Axis"},{"$f":"E62","v":"Bubble"}]
[null,null,null,{"$f":"INDEX(B6:B17,C3)","v":"Base Case"},null,null,null,null,null,"Selection",null,null,null,null,null,null,null,null,null,"Existing Equiv CO2",{"$f":"B43","v":"Reduced Equivalent CO2 "},null,null,null,null,null,null,null,null,{"$f":"B60","v":"Complexes with + NPV"}]
[null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B61","v":"Adjusted NPV Savings "},{"$f":"B62","v":"Percent CO2 Reduced"}]
[null,"Base Case",true,"Base Case - Positive and Negative NPV",null,null,null,null,null,true,{"$f":"K5+L6","v":1},{"$f":"IF($L$1,AND(J6,V6>0),J6)","v":true},null,"Reroute Gas Pig Trap Vent","Pig Trap",{"$f":"\"'\"&$D$4&\"'!\"","v":"'Base Case'!"},{"$f":"$P6&Q$1&\":\"&Q$1","v":"'Base Case'!B:B"},{"$f":"MATCH($N6,INDIRECT(Q6),0)","v":5},{"$f":"$P6&S$3","v":"'Base Case'!1:1048576"},{"$f":"INDEX(INDIRECT($S6),$R6,T$2)","v":40863215.307148919},{"$f":"INDEX(INDIRECT($S6),$R6,U$2)","v":17178.163556775398},{"$f":"IF($V$2<>3,SUM(X6:Z6),SUM(X6:Z6)/T6)","v":20748.224055068415},{"$f":"IF($V$2<>3,SUM(AA6:AC6),SUM(AA6:AC6)/T6)","v":4729.2291237343479},{"$f":"INDEX(INDIRECT($S6),$R6,X$2)","v":14952.380927861759},5795.8431272066537,0,2990.4761855723518,1738.7529381619961,0,0,-49134649.768302545,4.2038208270336772E-4,{"$f":"O6","v":"Pig Trap"},{"$f":"'Base Case'!D41","v":3},{"$f":"'Base Case'!C41","v":"Either"}]
[null,"Base Case + NPV",false,"Base Case - Positive NPV",null,null,null,null,null,false,{"$f":"K6+L7","v":1},{"$f":"IF($L$1,AND(J7,V7>0),J7)","v":false},null,"Limit Monthly Flare Volume","Flare Limit",{"$f":"\"'\"&$D$4&\"'!\"","v":"'Base Case'!"},{"$f":"$P7&Q$1&\":\"&Q$1","v":"'Base Case'!B:B"},{"$f":"MATCH($N7,INDIRECT(Q7),0)","v":6},{"$f":"$P7&S$3","v":"'Base Case'!1:1048576"},{"$f":"INDEX(INDIRECT($S7),$R7,T$2)","v":39136464.581150696},10692917.420603413,12420539.49602893,10692917.420603415,219056.87476338551,11808000.397971552,393482.22329399094,65717.062429015641,10627200.358174399,0,113,549446004.85618627,0.2732213431908575,{"$f":"O7","v":"Flare Limit"},{"$f":"'Base Case'!D42","v":2},{"$f":"'Base Case'!C42","v":"Flare"}]
[null,"Low Gas Res High Price",true,"High Gas Price (Low Resources) - Positive and Negative NPV",null,null,null,null,null,true,{"$f":"K7+L8","v":2},true,null,"Compressors Off - Maintain Pressure","Comp Press","'Base Case'!","'Base Case'!B:B",7,"'Base Case'!1:1048576",40863215.307148919,201442.53268272226,1100866.0268042951,0,874098.05831304681,226767.96849124826,0,0,0,0,647,8646644.5363439042,4.9296789586569904E-3,{"$f":"O8","v":"Comp Press"},{"$f":"'Base Case'!D43","v":3},{"$f":"'Base Case'!C43","v":"Either"}]
[null,"Low Gas Res High Price + NPV",false,"High Gas Price (Low Resources) - Positive NPV",null,null,null,null,null,true,3,true,null,"Compressors Off- Blowdown to fuel","Comp Blow","'Base Case'!","'Base Case'!B:B",8,"'Base Case'!1:1048576",40863215.307148919,27142.084909156783,27643.641899180795,27569.71697548683,23947.395714482605,3696.2461846981882,0,23947.395714482605,3622.3212610042242,0,0,-53041063.790170066,6.6421804317508867E-4,"Comp Blow",{"$f":"'Base Case'!D44","v":3},{"$f":"'Base Case'!C44","v":"Either"}]
[null,"Flat Gas Price",true,"Flat Gas Price - Positive and Negative NPV",null,null,null,null,null,true,4,true,null,"Compressor Static Seals","Static Seals","'Base Case'!","'Base Case'!B:B",9,"'Base Case'!1:1048576",40863215.307148919,331191.21894734842,745506.24543817528,133875.68565436811,710526.29355245747,34979.951885717848,0,126879.69527722453,6995.9903771435702,0,548,2450251.9961021435,8.1048741871618535E-3,"Static Seals",{"$f":"'Base Case'!D45","v":1},{"$f":"'Base Case'!C45","v":"Vent"}]
[null,"Flat Gas Price + NPV",false,"Flat Gas Price - Positive NPV",null,null,null,null,null,true,5,true,null,"Compressors Off - Install ejector","Ejector","'Base Case'!","'Base Case'!B:B",10,"'Base Case'!1:1048576",40863215.307148919,38686.117898036653,64985.956844256929,0,44342.158591229636,20643.798253027289,0,0,0,0,0,-8029877.7831219211,9.467223175477484E-4,"Ejector",{"$f":"'Base Case'!D46","v":3},{"$f":"'Base Case'!C46","v":"Either"}]
[null,"Prod High Case",true,"High Production - Positive and Negative NPV",null,null,null,null,null,true,6,true,null,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance","Pump Down","'Base Case'!","'Base Case'!B:B",11,"'Base Case'!1:1048576",40863215.307148919,5519.0271913060724,12742.166983899409,184.29415372509709,9794.6180292620393,1658.6473835258737,1288.9015711114969,0,184.29415372509709,0,0,-3945775.7441474143,1.3506101147015058E-4,"Pump Down",{"$f":"'Base Case'!D47","v":3},{"$f":"'Base Case'!C47","v":"Either"}]
[null,"Prod High Case + NPV",false,"High Production - Positive NPV",null,null,null,null,null,true,7,true,null,"Use Inert Gases and Pigs to Perform Pipeline Purges","Inert Gas","'Base Case'!","'Base Case'!B:B",12,"'Base Case'!1:1048576",40863215.307148919,5519.0271913060724,12742.166983899409,184.29415372509709,9794.6180292620393,1658.6473835258737,1288.9015711114969,0,184.29415372509709,0,0,-6713449.7824918628,1.3506101147015058E-4,"Inert Gas",{"$f":"'Base Case'!D48","v":3},{"$f":"'Base Case'!C48","v":"Either"}]
[null,"Prod Low Case",true,"Low Production - Positive and Negative NPV",null,null,null,null,null,true,8,true,null,"Reduced Emission Completions ","Completions","'Base Case'!","'Base Case'!B:B",13,"'Base Case'!1:1048576",40863215.307148919,1174107.0737838643,1937477.4533682887,183979.73947505635,406733.40225373232,1471837.9158004508,58906.135314105442,0,183979.73947505635,0,194,37906493.013559729,2.8732615996041239E-2,"Completions",{"$f":"'Base Case'!D49","v":3},{"$f":"'Base Case'!C49","v":"Either"}]
[null,"Prod Low Case + NPV",false,"Low Production - Positive NPV",null,null,null,null,null,true,9,true,null,"Foaming agents to Remove Accumulated Fluid in Gas wells","Foaming Agents","'Base Case'!","'Base Case'!B:B",14,"'Base Case'!1:1048576",40863215.307148919,64342.740451652404,217841.14294512229,22112.216038974875,182299.13941417937,14780.140267563131,20761.863263379772,15191.594951181616,0,6920.6210877932581,604,1289918.856374565,1.5745882933591816E-3,"Foaming Agents",{"$f":"'Base Case'!D50","v":3},{"$f":"'Base Case'!C50","v":"Either"}]
[null,"49 COC",true,"$49/Ton Carbon Value - Positive and Negative NPV",null,null,null,null,null,true,10,true,null,"Velocity tubing to Remove Accumulated Fluid in Gas Wells","Velocity Tubing","'Base Case'!","'Base Case'!B:B",15,"'Base Case'!1:1048576",40863215.307148919,31440.068849629741,83116.00495687392,0,75728.125756117268,7387.8792007566499,0,0,0,0,0,-1016457608.1416864,7.6939782181382522E-4,"Velocity Tubing",{"$f":"'Base Case'!D51","v":3},{"$f":"'Base Case'!C51","v":"Either"}]
[null,"49 COC + NPV",false,"$49/Ton Carbon Value - Positive NPV",null,null,null,null,null,true,11,true,null,"Install Flares","Flares","'Base Case'!","'Base Case'!B:B",16,"'Base Case'!1:1048576",40863215.307148919,778050.87426413468,1361589.0299622356,0,1361589.0299622356,0,0,0,0,0,0,-378685075.92610461,1.9040373314138513E-2,"Flares",{"$f":"'Base Case'!D52","v":4},{"$f":"'Base Case'!C52","v":"Convert Vent to Flare"}]
[null,null,null,null,null,null,null,null,null,true,12,true,null,"Gas Lift Well to remove liquid accumulation","Lift Well","'Base Case'!","'Base Case'!B:B",17,"'Base Case'!1:1048576",40863215.307148919,35285.701177098061,166575.07904044821,17642.85058854903,151794.93877288507,14780.140267563131,0,15179.493877288507,2463.3567112605224,0,0,-8836026.4012568854,8.6350770275595305E-4,"Lift Well",{"$f":"'Base Case'!D53","v":3},{"$f":"'Base Case'!C53","v":"Either"}]
[null,null,null,null,null,{"$f":"INDEX(C24:C29,C20)","v":"L"},null,null,null,true,13,true,null,"Microturbines","Microturbines","'Base Case'!","'Base Case'!B:B",18,"'Base Case'!1:1048576",40863215.307148919,487876.58321625588,975753.16643251176,0,899909.97061207192,75843.195820439883,0,0,0,0,0,-531474477.36722738,1.1939260764213606E-2,"Microturbines",{"$f":"'Base Case'!D54","v":1},{"$f":"'Base Case'!C54","v":"Flare"}]
[null,"High Low - Graph Options",2,null,null,null,null,null,null,true,14,true,null,"Electric submersible pump (ESP) to unload wells","ESP Unload","'Base Case'!","'Base Case'!B:B",19,"'Base Case'!1:1048576",40863215.307148919,31667.355076704596,97434.018568017156,14617.700869400602,87706.205216403585,9727.8133516135767,0,14617.700869400602,0,0,0,-613903332.39345741,7.749599447492442E-4,"ESP Unload",{"$f":"'Base Case'!D55","v":3},{"$f":"'Base Case'!C55","v":"Either"}]
["Colum Definition",null,null,"High Case",null,null,"Low Case",null,null,true,15,true,null,"Downhole Jetpump for Well Unloading","Jetpump","'Base Case'!","'Base Case'!B:B",20,"'Base Case'!1:1048576",40863215.307148919,34099.308414607993,160768.72872142636,17049.654207303996,146177.00869400601,14591.720027420361,0,14617.700869400602,2431.9533379033942,0,0,-468283212.49850613,8.3447443277040424E-4,"Jetpump",{"$f":"'Base Case'!D56","v":3},{"$f":"'Base Case'!C56","v":"Either"}]
[null,null,null,null,null,null,null,null,null,true,16,true,null,"Monitor/repair leaking flare/vent control valves","Monitor Valves","'Base Case'!","'Base Case'!B:B",21,"'Base Case'!1:1048576",40863215.307148919,2084886.2323526377,2800421.4658365995,1042443.1161763188,2322150.1150720851,375404.11928349745,102867.23148101705,893134.65964310966,149308.45653320919,0,0,-145940308.03260243,5.1021100926140095E-2,"Monitor Valves",{"$f":"'Base Case'!D57","v":3},{"$f":"'Base Case'!C57","v":"Either"}]
[null,null,null,"Fixed","Floater","Single","Fixed","Floater","Single",true,17,true,null,"Install redundant compression","Redundant ","'Base Case'!","'Base Case'!B:B",22,"'Base Case'!1:1048576",40863215.307148919,4363470.2997100353,9923368.8940810896,1699809.8991350227,1424319.3984059773,8499049.4956751131,0,0,1699809.8991350227,0,0,-509441890.3142485,0.10678235344213496,"Redundant ",{"$f":"'Base Case'!D58","v":3},{"$f":"'Base Case'!C58","v":"Either"}]
[null,"Reduced Equivalent CO2 (+/-) NPV","E","BV","BW","BX","BS","BT","BU",true,18,true,null,"Limit Monthly Vent Volume","Vent Limit","'Base Case'!","'Base Case'!B:B",23,"'Base Case'!1:1048576",39136464.581150696,52635.168298867378,52635.168298867378,52635.168298867378,0,52635.168298867378,0,0,52635.168298867378,0,1,1659781.5923161411,1.3449137233570675E-3,"Vent Limit",{"$f":"'Base Case'!D59","v":1},{"$f":"'Base Case'!C59","v":"Vent"}]
[null,"Adjusted NPV Savings (+/-) NPV","L","BD","BE","BF","BA","BB","BC",null,null,{"$f":"SUMPRODUCT(L6:L24*1)","v":18}]
[null,"Percent CO2","K",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U4","v":"Reduced Equivalent CO2 "}]
[null,"Reduced Equivalent CO2 + NPV","E","BP","BQ","BR","BM","BN","BO",null,"Row","Num",null,null,null,"Base Case","High Confidence Interval","Low Confidence Interval","Other"]
[null,"Adjusted NPV Savings + NPV","L","BV","BW","BX","BS","BT","BU",null,{"$f":"IF(L28<=$L$25,MATCH(L28,K:K,0))","v":6},1,null,{"$f":"IF($K28,INDEX(N:N,$K28))","v":"Reroute Gas Pig Trap Vent"},{"$f":"IF($K28,INDEX(O:O,$K28),NA())","v":"Pig Trap"},{"$f":"IF($K28,INDEX(U:U,$K28))","v":17178.163556775398},{"$f":"IF($K28,INDEX(V:V,$K28))","v":20748.224055068415},{"$f":"IF($K28,INDEX(W:W,$K28))","v":4729.2291237343479},0,{"$f":"IF($K28,INDEX(S:S,$K28))","v":"'Base Case'!1:1048576"},40863215.307148919,null,null,null,{"$f":"IF($K28,INDEX(X:X,$K28))","v":14952.380927861759},5795.8431272066537,0,2990.4761855723518]
[null,"Percent CO2","K",null,null,null,null,null,null,null,8,2,null,"Compressors Off - Maintain Pressure","Comp Press",201442.53268272226,1100866.0268042951,0,0,"'Base Case'!1:1048576",40863215.307148919,null,null,null,874098.05831304681,226767.96849124826,0,0]
[null,null,null,null,null,null,null,null,null,null,9,3,null,"Compressors Off- Blowdown to fuel","Comp Blow",27142.084909156783,27643.641899180795,27569.71697548683,0,"'Base Case'!1:1048576",40863215.307148919,null,null,null,23947.395714482605,3696.2461846981882,0,23947.395714482605]
[null,{"$f":"INDEX(B24:B30,$C$20)","v":"Adjusted NPV Savings (+/-) NPV"},{"$f":"INDEX(C24:C30,$C$20)","v":"L"},"BD","BE","BF","BA","BB","BC",null,10,4,null,"Compressor Static Seals","Static Seals",331191.21894734842,745506.24543817528,133875.68565436811,0,"'Base Case'!1:1048576",40863215.307148919,null,null,null,710526.29355245747,34979.951885717848,0,126879.69527722453]
[null,null,null,null,null,null,null,null,null,null,11,5,null,"Compressors Off - Install ejector","Ejector",38686.117898036653,64985.956844256929,0,0,"'Base Case'!1:1048576",40863215.307148919,null,null,null,44342.158591229636,20643.798253027289,0,0]
[null,null,null,null,null,null,null,null,null,null,12,6,null,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance","Pump Down",5519.0271913060724,12742.166983899409,184.29415372509709,0,"'Base Case'!1:1048576",40863215.307148919,null,null,null,9794.6180292620393,1658.6473835258737,1288.9015711114969,0]
[null,"Existing Equiv CO2","H",null,null,null,null,null,null,null,13,7,null,"Use Inert Gases and Pigs to Perform Pipeline Purges","Inert Gas",5519.0271913060724,12742.166983899409,184.29415372509709,0,"'Base Case'!1:1048576",40863215.307148919,null,null,null,9794.6180292620393,1658.6473835258737,1288.9015711114969,0]
[null,null,null,null,null,null,null,null,null,null,14,8,null,"Reduced Emission Completions ","Completions",1174107.0737838643,1937477.4533682887,183979.73947505635,0,"'Base Case'!1:1048576",40863215.307148919,null,null,null,406733.40225373232,1471837.9158004508,58906.135314105442,0]
[null,null,null,null,null,null,null,null,null,null,15,9,null,"Foaming agents to Remove Accumulated Fluid in Gas wells","Foaming Agents",64342.740451652404,217841.14294512229,22112.216038974875,0,"'Base Case'!1:1048576",40863215.307148919,null,null,null,182299.13941417937,14780.140267563131,20761.863263379772,15191.594951181616]
[null,null,null,null,null,null,1,null,null,null,16,10,null,"Velocity tubing to Remove Accumulated Fluid in Gas Wells","Velocity Tubing",31440.068849629741,83116.00495687392,0,0,"'Base Case'!1:1048576",40863215.307148919,null,null,null,75728.125756117268,7387.8792007566499,0,0]
[null,null,null,null,null,null,null,null,null,null,17,11,null,"Install Flares","Flares",778050.87426413468,1361589.0299622356,0,0,"'Base Case'!1:1048576",40863215.307148919,null,null,null,1361589.0299622356,0,0,0]
[null,"Reduced Equivalent CO2 ",{"$f":"C24","v":"E"},{"$f":"IF($G$3,D24,D27)","v":"BV"},{"$f":"IF($G$3,E24,E27)","v":"BW"},"BX","BS","BT","BU",null,18,12,null,"Gas Lift Well to remove liquid accumulation","Lift Well",35285.701177098061,166575.07904044821,17642.85058854903,0,"'Base Case'!1:1048576",40863215.307148919,null,null,null,151794.93877288507,14780.140267563131,0,15179.493877288507]
[null,"Adjusted NPV Savings ",{"$f":"C25","v":"L"},{"$f":"IF($G$3,D25,D28)","v":"BD"},"BE","BF","BA","BB","BC",null,19,13,null,"Microturbines","Microturbines",487876.58321625588,975753.16643251176,0,0,"'Base Case'!1:1048576",40863215.307148919,null,null,null,899909.97061207192,75843.195820439883,0,0]
[null,"Percent CO2",{"$f":"C26","v":"K"},{"$f":"D39","v":"BV"},{"$f":"E39","v":"BW"},"BX","BS","BT","BU",null,20,14,null,"Electric submersible pump (ESP) to unload wells","ESP Unload",31667.355076704596,97434.018568017156,14617.700869400602,0,"'Base Case'!1:1048576",40863215.307148919,null,null,null,87706.205216403585,9727.8133516135767,0,14617.700869400602]
[null,null,null,null,null,null,null,null,null,null,21,15,null,"Downhole Jetpump for Well Unloading","Jetpump",34099.308414607993,160768.72872142636,17049.654207303996,0,"'Base Case'!1:1048576",40863215.307148919,null,null,null,146177.00869400601,14591.720027420361,0,14617.700869400602]
[null,{"$f":"INDEX(B39:B41,$G$37)","v":"Reduced Equivalent CO2 "},{"$f":"INDEX(C39:C41,$G$37)","v":"E"},"BV","BW","BX","BS","BT","BU",null,22,16,null,"Monitor/repair leaking flare/vent control valves","Monitor Valves",2084886.2323526377,2800421.4658365995,1042443.1161763188,0,"'Base Case'!1:1048576",40863215.307148919,null,null,null,2322150.1150720851,375404.11928349745,102867.23148101705,893134.65964310966]
[null,"Column Number",{"$f":"MATCH(C43,Columns!4:4,0)","v":5},{"$f":"MATCH(D43,Columns!4:4,0)","v":74},{"$f":"MATCH(E43,Columns!4:4,0)","v":75},{"$f":"MATCH(F43,Columns!4:4,0)","v":76},{"$f":"MATCH(G43,Columns!4:4,0)","v":71},{"$f":"MATCH(H43,Columns!4:4,0)","v":72},{"$f":"MATCH(I43,Columns!4:4,0)","v":73},null,23,17,null,"Install redundant compression","Redundant ",4363470.2997100353,9923368.8940810896,1699809.8991350227,0,"'Base Case'!1:1048576",40863215.307148919,null,null,null,1424319.3984059773,8499049.4956751131,0,0]
[null,null,null,null,null,null,null,null,null,null,24,18,null,"Limit Monthly Vent Volume","Vent Limit",52635.168298867378,52635.168298867378,52635.168298867378,0,"'Base Case'!1:1048576",39136464.581150696,null,null,null,0,52635.168298867378,0,0]
[null,"Only Inclue + NPV",false,null,null,null,null,null,null,null,false,19,null,false,{"$error":"#N/A"},false,false,false,0,false,false,null,null,null,false,false,false,false]
[]
[null,"Short Titles",true,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L25","v":18},{"$f":"O48","v":18},{"$f":"P48","v":18},{"$f":"Q48","v":18}]
[]
[]
["Bubble",null,null,null,null,null,null,null,null,null,null,null,null,null,"bubble_labels","x-Axis","y-Axis","Bubble","Colour Code"]
[null,null,null,null,null,null,2,"x-Axis",null,null,null,null,null,null,null,{"$f":"B60","v":"Complexes with + NPV"}]
[null,"X-Axis",null,null,null,null,null,null,null,null,{"$f":"K27","v":"Row"},{"$f":"L27","v":"Num"},null,null,null,null,{"$f":"B61","v":"Adjusted NPV Savings "},{"$f":"B62","v":"Percent CO2 Reduced"}]
[null,null,null,null,null,null,1,"y-Axis",null,null,{"$f":"K28","v":6},{"$f":"L28","v":1},null,{"$f":"N28","v":"Reroute Gas Pig Trap Vent"},{"$f":"O28","v":"Pig Trap"},{"$f":"INDEX(AD:AD,K54)","v":0},{"$f":"INDEX(AE:AE,K54)","v":-49134649.768302545},{"$f":"INDEX(AF:AF,K54)","v":4.2038208270336772E-4},{"$f":"INDEX(AH:AH,K54)","v":3}]
[null,"Adjusted NPV Savings ",{"$f":"C40","v":"L"},{"$f":"MATCH(C55,Columns!$4:$4,0)","v":12},null,null,null,null,null,null,{"$f":"K29","v":8},2,null,{"$f":"N29","v":"Compressors Off - Maintain Pressure"},"Comp Press",{"$f":"INDEX(AD:AD,K55)","v":647},{"$f":"INDEX(AE:AE,K55)","v":8646644.5363439042},{"$f":"INDEX(AF:AF,K55)","v":4.9296789586569904E-3},{"$f":"INDEX(AH:AH,K55)","v":3}]
[null,"Complexes with + NPV","AS",{"$f":"MATCH(C56,Columns!$4:$4,0)","v":45},null,null,4,"Bubble",null,null,{"$f":"K30","v":9},3,null,{"$f":"N30","v":"Compressors Off- Blowdown to fuel"},"Comp Blow",0,-53041063.790170066,6.6421804317508867E-4,3]
[null,"Reduced Equivalent CO2",{"$f":"C24","v":"E"},{"$f":"MATCH(C57,Columns!$4:$4,0)","v":5},null,null,null,null,null,null,{"$f":"K31","v":10},4,null,{"$f":"N31","v":"Compressor Static Seals"},"Static Seals",548,2450251.9961021435,8.1048741871618535E-3,1]
[null,"Percent CO2 Reduced",{"$f":"C29","v":"K"},{"$f":"MATCH(C58,Columns!$4:$4,0)","v":11},null,null,null,null,null,null,{"$f":"K32","v":11},5,null,{"$f":"N32","v":"Compressors Off - Install ejector"},"Ejector",0,-8029877.7831219211,9.467223175477484E-4,3]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K33","v":12},6,null,{"$f":"N33","v":"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance"},"Pump Down",0,-3945775.7441474143,1.3506101147015058E-4,3]
[null,{"$f":"INDEX(B55:B58,$G$52)","v":"Complexes with + NPV"},{"$f":"INDEX(C55:C58,$G$52)","v":"AS"},{"$f":"INDEX(D55:D58,$G$52)","v":45},"x-Axis",null,null,null,null,null,{"$f":"K34","v":13},7,null,{"$f":"N34","v":"Use Inert Gases and Pigs to Perform Pipeline Purges"},"Inert Gas",0,-6713449.7824918628,1.3506101147015058E-4,3]
[null,{"$f":"INDEX(B55:B58,$G$54)","v":"Adjusted NPV Savings "},{"$f":"INDEX(C55:C58,$G$54)","v":"L"},{"$f":"INDEX(D55:D58,$G$54)","v":12},"y-Axis",null,null,null,null,null,{"$f":"K35","v":14},8,null,{"$f":"N35","v":"Reduced Emission Completions "},"Completions",194,37906493.013559729,2.8732615996041239E-2,3]
[null,{"$f":"INDEX(B55:B58,$G$56)","v":"Percent CO2 Reduced"},{"$f":"INDEX(C55:C58,$G$56)","v":"K"},{"$f":"INDEX(D55:D58,$G$56)","v":11},"Bubble",null,null,null,null,null,{"$f":"K36","v":15},9,null,{"$f":"N36","v":"Foaming agents to Remove Accumulated Fluid in Gas wells"},"Foaming Agents",604,1289918.856374565,1.5745882933591816E-3,3]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K37","v":16},10,null,{"$f":"N37","v":"Velocity tubing to Remove Accumulated Fluid in Gas Wells"},"Velocity Tubing",0,-1016457608.1416864,7.6939782181382522E-4,3]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K38","v":17},11,null,{"$f":"N38","v":"Install Flares"},"Flares",0,-378685075.92610461,1.9040373314138513E-2,4]
[null,{"$f":"B61","v":"Adjusted NPV Savings "},"(y-Axis)","versus",{"$f":"B60","v":"Complexes with + NPV"},"(y-Axis)\n",{"$f":"B62","v":"Percent CO2 Reduced"},"(Size of Bubble)",null,null,{"$f":"K39","v":18},12,null,{"$f":"N39","v":"Gas Lift Well to remove liquid accumulation"},"Lift Well",0,-8836026.4012568854,8.6350770275595305E-4,3]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K40","v":19},13,null,{"$f":"N40","v":"Microturbines"},"Microturbines",0,-531474477.36722738,1.1939260764213606E-2,1]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K41","v":20},14,null,{"$f":"N41","v":"Electric submersible pump (ESP) to unload wells"},"ESP Unload",0,-613903332.39345741,7.749599447492442E-4,3]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K42","v":21},15,null,{"$f":"N42","v":"Downhole Jetpump for Well Unloading"},"Jetpump",0,-468283212.49850613,8.3447443277040424E-4,3]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K43","v":22},16,null,{"$f":"N43","v":"Monitor/repair leaking flare/vent control valves"},"Monitor Valves",0,-145940308.03260243,5.1021100926140095E-2,3]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K44","v":23},17,null,{"$f":"N44","v":"Install redundant compression"},"Redundant ",0,-509441890.3142485,0.10678235344213496,3]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K45","v":24},18,null,{"$f":"N45","v":"Limit Monthly Vent Volume"},"Vent Limit",1,1659781.5923161411,1.3449137233570675E-3,1]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K46","v":false},19,null,{"$f":"N46","v":false},{"$error":"#N/A"},0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"colour_1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"colour_2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"colour_3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"colour_4"]
[]
[null,null,1]
[]
[null,"NPV",{"$f":"C40","v":"L"}]
[null,{"$f":"B39","v":"Reduced Equivalent CO2 "},{"$f":"C39","v":"E"}]
[null,{"$f":"B56","v":"Complexes with + NPV"},{"$f":"C56","v":"AS"}]
[]
[null,{"$f":"INDEX(B84:B86,$C$82)","v":"NPV"},{"$f":"INDEX(C84:C86,$C$82)","v":"L"}]
[]
[]
[]
[null,{"$f":"B88","v":"NPV"},"Difference from Base Case",null,null,"Base Case Value",null,{"$f":"R114","v":617779324.54387212},"Only Positive NPV"]
[]
[null,{"$f":"B92","v":"NPV"},{"$f":"C92","v":"Difference from Base Case"},null,null,{"$f":"F92","v":"Base Case Value"},null,{"$f":"R122","v":-3192487653.0924411},"Positive and Negative NPV"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B88","v":"NPV"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C88","v":"L"},"Match"]
[]
[null,{"$f":"B6","v":"Base Case"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"'\"&B99&\"'!\"","v":"'Base Case'!"},{"$f":"$P99&Q$97&\"1:\"&Q$97&\"26\"","v":"'Base Case'!L1:L26"},{"$f":"SUM(INDIRECT(Q99))","v":-3192487653.0924411},null,{"$f":"R99","v":-3192487653.0924411}]
[null,{"$f":"B7","v":"Base Case + NPV"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"'\"&B100&\"'!\"","v":"'Base Case + NPV'!"},{"$f":"$P100&Q$97&\"1:\"&Q$97&\"26\"","v":"'Base Case + NPV'!L1:L26"},{"$f":"SUM(INDIRECT(Q100))","v":617779324.54387212},{"$f":"R100","v":617779324.54387212}]
[null,"Low Gas Res High Price",null,null,null,null,null,null,null,null,null,null,null,null,null,"'Low Gas Res High Price'!","'Low Gas Res High Price'!L1:L26",{"$f":"SUM(INDIRECT(Q101))","v":-2340408243.0723357},null,{"$f":"R101","v":-2340408243.0723357}]
[null,"Low Gas Res High Price + NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,"'Low Gas Res High Price + NPV'!","'Low Gas Res High Price + NPV'!L1:L26",1314154788.8929102,{"$f":"R102","v":1314154788.8929102}]
[null,"Flat Gas Price",null,null,null,null,null,null,null,null,null,null,null,null,null,"'Flat Gas Price'!","'Flat Gas Price'!L1:L26",-3900255035.8277617,null,{"$f":"R103","v":-3900255035.8277617}]
[null,"Flat Gas Price + NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,"'Flat Gas Price + NPV'!","'Flat Gas Price + NPV'!L1:L26",227460193.38613525,{"$f":"R104","v":227460193.38613525}]
[null,"Prod High Case",null,null,null,null,null,null,null,null,null,null,null,null,null,"'Prod High Case'!","'Prod High Case'!L1:L26",-3139455358.2132945,null,{"$f":"R105","v":-3139455358.2132945}]
[null,"Prod High Case + NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,"'Prod High Case + NPV'!","'Prod High Case + NPV'!L1:L26",695543019.15776896,{"$f":"R106","v":695543019.15776896}]
[null,"Prod Low Case",null,null,null,null,null,null,null,null,null,null,null,null,null,"'Prod Low Case'!","'Prod Low Case'!L1:L26",-3340145500.5017319,null,{"$f":"R107","v":-3340145500.5017319}]
[null,"Prod Low Case + NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,"'Prod Low Case + NPV'!","'Prod Low Case + NPV'!L1:L26",540646703.35527146,{"$f":"R108","v":540646703.35527146}]
[null,"49 COC",null,null,null,null,null,null,null,null,null,null,null,null,null,"'49 COC'!","'49 COC'!L1:L26",-2582647102.4268508,null,{"$f":"R109","v":-2582647102.4268508}]
[null,"49 COC + NPV",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"'\"&B110&\"'!\"","v":"'49 COC + NPV'!"},"'49 COC + NPV'!L1:L26",1046330703.589141,{"$f":"R110","v":1046330703.589141}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(S99:S110)","v":227460193.38613525},{"$f":"MIN(T99:T110)","v":-3900255035.8277617}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Case",{"$f":"R100","v":617779324.54387212}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High vs Base","Low vs Base"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Prices",{"$f":"R102-$R$114","v":696375464.34903812},{"$f":"R104-R114","v":-390319131.1577369}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production",{"$f":"R106-R114","v":77763694.613896847},{"$f":"R108-R114","v":-77132621.188600659}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carbon Value",{"$f":"R110-R114","v":428551379.04526889}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base Case",{"$f":"R99","v":-3192487653.0924411}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High vs Base","Low vs Base"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q116","v":"Gas Prices"},{"$f":"R101-R122","v":852079410.02010536},{"$f":"R103-R122","v":-707767382.73532057}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q117","v":"Production"},{"$f":"R105-R122","v":53032294.879146576},{"$f":"R107-R122","v":-147657847.40929079}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carbon Value",{"$f":"R109-R122","v":609840550.66559029}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Min",{"$f":"MATCH(S112,R:R,0)","v":104}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(B:B,R130)","v":"Flat Gas Price + NPV"},{"$f":"S112","v":227460193.38613525}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B108","v":"Prod Low Case + NPV"},{"$f":"S108-R133","v":313186509.96913624}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B99","v":"Base Case"},{"$f":"S100-S108","v":77132621.188600659}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B106","v":"Prod High Case + NPV"},{"$f":"S106-S100","v":77763694.613896847}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B110","v":"49 COC + NPV"},{"$f":"S110-S106","v":350787684.43137205}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B102","v":"Low Gas Res High Price + NPV"},{"$f":"S102-S110","v":267824085.30376923}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Case"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B103","v":"Flat Gas Price"},{"$f":"T103","v":-3900255035.8277617}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B107","v":"Prod Low Case"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B99","v":"Base Case"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B105","v":"Prod High Case"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B109","v":"49 COC"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B101","v":"Low Gas Res High Price"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Best Case"]

{"sheet":"Base Case","index":8,"n_rows":175,"n_cols":82,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["FINAL AGREGATE SUMMARY "]
[null,null,"Aplicabiity Adjusted","Aplicabiity Adjusted","Aplicabiity Adjusted","Adjusted","Adjusted","Adjusted","Percent","Percent","Percent","Adjusted","Adjusted",null,"Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Oil ","Oil ","Oil "]
[null,null,"Reduction","Reduction","Reduct Equivalent","Existing","Existing","Equivalent CO2","Reduction","Reduction","Reduction","NPV","Oil",null,"Reduced Methane","Reduced Methane","Reduced Methane","Reduced Methane","Methane","Reduced CO2","Reduced CO2","Reduced CO2","Reduced CO2","CO2","Exist Methane","Exist Methane","Exist Methane","Exist CO2","Exist CO2","Exist CO2","Exist CO2","Deferred","Deferred","Deferred",null,"Total NPV b/4 Ratios",null,null,"Percent Applicable",null,null,"Final NPV - Expected Value Case",null,null,"# of Complexes ","# of Complexes ","Percent Applicable 10% Case",null,null,"Percent Applicable 90% Case",null,null,"Final NPV - 10% Case",null,null,"Final NPV - 90%",null,null,"Final Methane - 10% Case",null,null,"Final CO2 - 10% Case",null,null,"Final Methane - 90%",null,null,"Final CO2 - 90%",null,null,"Final CO2 Equiv - 10% Case",null,null,"Final CO2 Equiv - 90% Case"]
[null,null,"Methane","CO2","Total CO2","Methane","CO2","Total","Methane","CO2","Equiv CO2","Savings","Deferred",null,{"$f":"AJ4","v":"fixed"},{"$f":"AK4","v":"floater"},{"$f":"AL4","v":"single well"},"Sum","Check",{"$f":"AJ4","v":"fixed"},{"$f":"AK4","v":"floater"},{"$f":"AL4","v":"single well"},"Sum","Check",{"$f":"T4","v":"fixed"},{"$f":"U4","v":"floater"},{"$f":"V4","v":"single well"},{"$f":"W4","v":"Sum"},{"$f":"Y4","v":"fixed"},{"$f":"Z4","v":"floater"},{"$f":"AA4","v":"single well"},{"$f":"AC4","v":"fixed"},{"$f":"AD4","v":"floater"},{"$f":"AE4","v":"single well"},null,"fixed","floater","single well",{"$f":"AJ4","v":"fixed"},"floater","single well","fixed","floater","single well","> 0 NPV","> 0 NPV @ $49 SCOC",{"$f":"AM4","v":"fixed"},{"$f":"AN4","v":"floater"},"single well",{"$f":"AP4","v":"fixed"},{"$f":"AQ4","v":"floater"},"single well",{"$f":"AX4","v":"fixed"},"floater","single well","fixed","floater","single well","fixed","floater","single well","fixed","floater","single well",{"$f":"BG4","v":"fixed"},"floater","single well","fixed","floater","single well",{"$f":"BP4","v":"fixed"},"floater","single well","fixed","floater","single well"]
[1,"Reroute Gas Pig Trap Vent",665.2824671373404,546.10187834188639,17178.163556775398,907299.30313650973,18180732.728736177,40863215.307148919,7.3325578983415558E-4,3.0037396538959425E-5,4.2038208270336772E-4,-49134649.768302545,0,null,1146.1897768525737,229.78506266256764,776.89235471630548,2152.8671942314468,1531.900417750443,1250.0174344091747,51.216560642462703,303.09626468891884,1604.3302597405564,1604.3302597405643,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-93102549.053660288,-13215144.607598253,-61185581.504425175,0.4,0.9,0,-37241019.621464118,-11893630.146838428,0,0,0,0.1,0.3,0,0.5,1,0,-3724101.9621464121,-3568089.0440515284,0,{"$f":"AX5*AP5","v":-18620509.810732059},{"$f":"AY5*AQ5","v":-11893630.146838428},0,114.61897768525738,68.935518798770289,0,125.00174344091748,15.364968192738811,0,573.09488842628684,229.78506266256764,0,625.00871720458736,51.216560642462703,0,2990.4761855723518,1738.7529381619961,0,14952.380927861759,5795.8431272066537,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$N:$N)"]
[2,"Limit Monthly Flare Volume",115873.41442889381,7796082.0598810678,10692917.420603413,868370.11739503394,17427211.64627485,39136464.581150696,0.13343781886057388,0.44735108622769942,0.2732213431908575,549446004.85618627,250369.8545452226,null,2373.8019321132724,127956.97094362203,4263.95593800202,134594.72881373731,17955.145214870689,159711.82646055368,8609076.124381002,286883.32484394044,9055671.2756854966,9055671.2756854985,868015.8045697026,51.216560642462703,303.09626468891884,null,899965.06485107273,15749549.440059802,777697.1413639735,29120.373431058295,268481.93612878345,40334726.659754604,null,10220696.159145197,607088662.23160303,19390387.169532411,0.3,0.9,0,3066208.8477435592,546379796.00844276,0,113,"N/A",0.3,0.9,0,1,1,1,919862.65432306775,491741816.4075985,0,{"$f":"AX6*AP6","v":3066208.8477435592},{"$f":"AY6*AQ6","v":546379796.00844276},{"$f":"AZ6*AR6","v":0},712.1405796339817,115161.27384925983,0,47913.547938166106,7748168.5119429016,0,2373.8019321132724,127956.97094362203,4263.95593800202,159711.82646055368,8609076.124381002,286883.32484394044,65717.062429015641,10627200.358174399,0,219056.87476338551,11808000.397971552,393482.22329399094,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$W:$W)"]
[3,"Compressors Off - Maintain Pressure",4383.5009239086703,91855.009585005522,201442.53268272226,907299.30313650973,18180732.728736177,40863215.307148919,4.8313725236589769E-3,5.0523271506995402E-3,4.9296789586569904E-3,8646644.5363439042,0,null,74952.598374395122,6358.710051889143,26761.23339275859,108072.54181904285,90420.143102354239,1247963.8203295746,294568.18568526796,1147811.7984167216,2690343.8044315642,2690343.8044315516,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,124735548.56764525,24098671.079616413,96606287.503236681,0.05,0.1,0,6236777.4283822626,2409867.1079616412,0,647,669,0,0,0,0.28000000000000003,0.5,0,0,0,0,1746297.6799470338,1204933.5539808206,0,0,0,0,0,0,0,20986.727544830635,3179.3550259445715,0,349429.86969228095,147284.09284263398,0,0,0,0,874098.05831304681,226767.96849124826,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$AF:$AF)"]
[4,"Compressors Off- Blowdown to fuel",760.88356615377654,8119.9957553123704,27142.084909156783,907299.30313650973,18180732.728736177,40863215.307148919,8.3862465618944279E-4,4.4662643010410873E-4,6.6421804317508867E-4,-53041063.790170066,0,null,1290.866958710126,51.945651901231763,307.61141436812136,1650.4240249794791,1503.9655298698576,10491.532665251498,2397.6048871673943,9552.4663177713519,22441.603870190243,22441.603870190225,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-75853249.722520858,-11552833.10488122,-44709407.698302597,0.55000000000000004,0.98,0,-41719287.347386472,-11321776.442783594,0,0,0,0.56000000000000005,0.98,0,0.56000000000000005,1,0,-23362800.914536428,-11095340.913927922,0,-23362800.914536428,-11321776.442783594,0,722.88549687767068,50.906738863207124,0,5875.2582925408396,2349.6527894240462,0,722.88549687767068,51.945651901231763,0,5875.2582925408396,2397.6048871673943,0,23947.395714482605,3622.3212610042242,0,23947.395714482605,3696.2461846981882,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$AO:$AO)"]
[5,"Compressor Static Seals",8946.9635991659216,107517.12896820041,331191.21894734842,907299.30313650973,18180732.728736177,40863215.307148919,9.861093873032311E-3,5.91379514634526E-3,8.1048741871618535E-3,2450251.9961021435,0,null,35004.147252326773,1959.267860842288,10057.456145152884,47020.871258321946,41474.801266565155,393693.27146407595,90938.111021814198,361416.34641018958,846047.72889607982,846047.72889607842,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,8949302.838017812,2129262.8659769036,10430479.94750873,0.25,0.1,0,2237325.709504453,212926.28659769037,0,548,588,0.1,0.05,0,0.56000000000000005,0.25,0,223732.57095044531,10646.314329884519,0,1252902.3973224938,53231.571649422593,0,3500.4147252326775,97.963393042114404,0,39369.327146407595,4546.9055510907101,0,19602.322461302996,489.81696521057199,0,220468.23201988256,22734.52775545355,0,126879.69527722453,6995.9903771435702,0,710526.29355245747,34979.951885717848,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$AX:$AX)"]
[6,"Compressors Off - Install ejector",881.77336320761651,16641.783817846237,38686.117898036653,907299.30313650973,18180732.728736177,40863215.307148919,9.7186602057264813E-4,9.1535275646742768E-4,9.467223175477484E-4,-8029877.7831219211,0,null,13016.386842410668,577.38505271770771,3305.3945949355016,16899.166490063875,15242.428304878411,118011.91485202963,26852.970188111885,108104.08579436858,252968.97083451011,252968.97083451282,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-77700171.355154395,-10362173.038410502,-48797972.348523214,0.05,0.4,0,-3885008.5677577201,-4144869.215364201,0,0,43,0,0,0,0.1,0.5,0,0,0,0,-388500.85677577206,-2072434.6076821005,0,0,0,0,0,0,0,1301.6386842410668,288.69252635885385,0,11801.191485202964,13426.485094055943,0,0,0,0,44342.158591229636,20643.798253027289,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$BG:$BG)"]
[7,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance",144.96792035713059,1894.8291823778077,5519.0271913060724,907299.30313650973,18180732.728736177,40863215.307148919,1.5977960068522078E-4,1.0422182706546644E-4,1.3506101147015058E-4,-3945775.7441474143,0,null,622.61525787589119,25.797237718586057,150.92499845318628,799.33749404766354,725.46515575216233,5274.2313813198271,1198.0105942863192,4819.5521794136557,11291.794155019801,11291.79415501977,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-12223143.586791266,-2201287.1305656736,-8010069.2301264806,0.2,0.5,0.05,-2444628.7173582534,-1100643.5652828368,-400503.46150632406,0,0,0,0.1,0,0.47,0.9,0.15,0,-110064.35652828368,0,-1148975.4971583791,-990579.20875455311,-60075.519225948607,0,2.5797237718586059,0,0,119.80105942863193,0,292.62917120166884,23.217513946727451,22.638749767977941,2478.8887492203185,1078.2095348576875,722.93282691204831,0,184.29415372509709,0,9794.6180292620393,1658.6473835258737,1288.9015711114969,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$BP:$BP)"]
[8,"Use Inert Gases and Pigs to Perform Pipeline Purges",144.96792035713059,1894.8291823778077,5519.0271913060724,907299.30313650973,18180732.728736177,40863215.307148919,1.5977960068522078E-4,1.0422182706546644E-4,1.3506101147015058E-4,-6713449.7824918628,0,null,622.61525787589119,25.797237718586057,150.92499845318628,799.33749404766354,725.46515575216233,5274.2313813198271,1198.0105942863192,4819.5521794136557,11291.794155019801,11291.79415501977,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-20817851.997292489,-3735976.0055790325,-13637827.604876982,0.2,0.5,0.05,-4163570.3994584978,-1867988.0027895162,-681891.38024384913,0,0,0,0.1,0,0.47,0.9,0.15,0,-186798.80027895165,0,-1956878.0877454937,-1681189.2025105646,-102283.70703657737,0,2.5797237718586059,0,0,119.80105942863193,0,292.62917120166884,23.217513946727451,22.638749767977941,2478.8887492203185,1078.2095348576875,722.93282691204831,0,184.29415372509709,0,9794.6180292620393,1658.6473835258737,1288.9015711114969,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$BY:$BY)"]
[9,"Reduced Emission Completions ",15489.619009562586,786866.59854479972,1174107.0737838643,907299.30313650973,18180732.728736177,40863215.307148919,1.7072226283008685E-2,4.3280246747211176E-2,2.8732615996041239E-2,37906493.013559729,0,null,21317.20625144157,20320.634893404385,8177.8216250736386,49815.662769919589,26951.694988118637,483903.34934829141,1331781.5224154538,384615.81251421344,2200300.6842779587,2200300.6842779466,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-39363198.29952728,95494585.176883101,-20953535.320463598,0.25,0.5,0,-9840799.57488182,47747292.588441551,0,194,234,0,0.1,0,0.4,0.8,0.1,0,4774729.2588441549,0,-3936319.829952728,38197834.070753239,0,0,2032.0634893404385,0,0,133178.15224154538,0,8526.8825005766284,16256.507914723508,817.78216250736386,193561.33973931658,1065425.217932363,38461.581251421347,0,183979.73947505635,0,406733.40225373232,1471837.9158004508,58906.135314105442,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$CH:$CH)"]
[10,"Foaming agents to Remove Accumulated Fluid in Gas wells",1577.5157867916655,24904.845781860764,64342.740451652404,907299.30313650973,18180732.728736177,40863215.307148919,1.7386939252992206E-3,1.3698482978354641E-3,1.5745882933591816E-3,1289918.856374565,0,null,8467.3890607208559,743.62717827927077,2330.4470985561015,11541.463337556228,10248.000986358678,92147.172505610899,30676.454768228672,80151.244291962619,202974.8715658022,202974.87156580351,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,5146427.6073505729,1687357.6728589206,3492189.4798608706,0.15,0.1,0.1,771964.14110258594,168735.76728589207,349218.94798608706,604,656,0.05,0,0.05,0.6,0.3,0.15,38598.2070551293,0,17460.947399304354,463178.48466155154,50620.730185767621,52382.842197913058,423.36945303604284,0,116.52235492780508,4607.3586252805453,0,4007.562214598131,5080.4334364325132,223.08815348378121,349.56706478341522,55288.303503366536,9202.9364304686005,12022.686643794392,15191.594951181616,0,6920.6210877932581,182299.13941417937,14780.140267563131,20761.863263379772,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$CQ:$CQ)"]
[11,"Velocity tubing to Remove Accumulated Fluid in Gas Wells",691.41456018821532,14154.704844924359,31440.068849629741,907299.30313650973,18180732.728736177,40863215.307148919,7.6205785433540332E-4,7.785552461563696E-4,7.6939782181382522E-4,-1016457608.1416864,0,null,8431.4610109524328,743.46889850061223,2326.6806471556306,11501.610556608675,10208.306485189782,92125.977750658261,30665.805542529029,80151.156802649944,202942.94009583723,202942.94009583857,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-8514222608.6574059,-1163912574.7902794,-5325508489.6930208,0.05,0.05,0.1,-425711130.43287033,-58195628.739513971,-532550848.96930212,0,0,0,0,0,0.25,0.15,0,0,0,0,-106427782.60821758,-8729344.3109270949,0,0,0,0,0,0,0,2107.8652527381082,111.52033477509183,0,23031.494437664565,4599.8708313793541,0,0,0,0,75728.125756117268,7387.8792007566499,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$CZ:$CZ)"]
[12,"Install Flares",32778.720705901338,-41417.143383398783,778050.87426413468,907299.30313650973,18180732.728736177,40863215.307148919,3.6127792220920003E-2,-2.2780788872131378E-3,1.9040373314138513E-2,-378685075.92610461,0,null,163893.60352950668,43383.527988640228,77995.549808593947,285272.68132674083,190421.11114799345,-207085.7169169939,-8141.946946488184,-38364.968825252363,-253592.63268873445,-253592.63268873442,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-1893425379.630523,-255072277.68119356,-1203148893.3609166,0.2,0,0,-378685075.92610461,0,0,0,4,0,0,0,0.35,0,0,0,0,0,-132539776.5741366,0,0,0,0,0,0,0,0,57362.761235327336,0,0,-72480.000920947859,0,0,0,0,0,1361589.0299622356,0,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$DI:$DI)"]
[13,"Gas Lift Well to remove liquid accumulation",920.15573359191853,12281.807837300095,35285.701177098061,907299.30313650973,18180732.728736177,40863215.307148919,1.0141699992615055E-3,6.755397607208463E-4,8.6350770275595305E-4,-8836026.4012568854,0,null,8457.9301576399139,743.62717827927077,2329.1882957609769,11530.745631680162,10237.283280482608,92141.623604772278,30676.454768228672,80151.215051762862,202969.29342476383,202969.29342476514,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-78798576.569420502,-9561687.4431483373,-48836263.966139399,0.1,0.1,0,-7879857.6569420509,-956168.74431483378,0,0,0,0.05,0.05,0,0.5,0.3,0,-393992.88284710259,-47808.437215741695,0,-3939928.8284710255,-286850.62329445011,0,422.89650788199572,37.181358913963543,0,4607.0811802386143,1533.8227384114336,0,4228.9650788199569,223.08815348378121,0,46070.811802386139,9202.9364304686005,0,15179.493877288507,2463.3567112605224,0,151794.93877288507,14780.140267563131,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$DR:$DR)"]
[14,"Microturbines",5286.8570188565154,355705.15774484299,487876.58321625588,907299.30313650973,18180732.728736177,40863215.307148919,5.8270264295144838E-3,1.9564951702008195E-2,1.1939260764213606E-2,-531474477.36722738,0,null,19503.683956729281,4109.3602967419556,16486.711850286767,40099.756103758002,23408.788902393619,1312227.8423059117,276481.97168365051,1109242.8674510336,2697952.6814405955,2697952.6814405988,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-2017336750.9170291,-271402896.37970066,-1277605845.3310163,0.25,0.1,0,-504334187.72925729,-27140289.637970068,0,0,0,0,0,0,0.5,0.2,0,0,0,0,-252167093.86462864,-5428057.9275940135,0,0,0,0,0,0,0,9751.8419783646405,821.87205934839119,0,656113.92115295585,55296.394336730104,0,0,0,0,899909.97061207192,75843.195820439883,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$EA:$EA)"]
[15,"Electric submersible pump (ESP) to unload wells",839.68212715561731,10675.301897814163,31667.355076704596,907299.30313650973,18180732.728736177,40863215.307148919,9.2547423353336476E-4,5.8717665877904631E-4,7.749599447492442E-4,-613903332.39345741,0,null,8028.410697657695,736.82114779695473,2324.0832058450542,11089.315051299704,9796.9606585527199,91643.749946569616,30218.538063144009,80151.096467780124,202013.38447749376,202013.38447749507,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-5726533527.4558697,-824999592.95740962,-3694313025.0627065,0.1,0.05,0,-572653352.74558699,-41249979.647870481,0,0,0,0.05,0,0,0.3,0.2,0,-28632667.63727935,0,0,-171796005.82367608,-8249995.9295740966,0,401.42053488288479,0,0,4582.1874973284812,0,0,2408.5232092973083,147.36422955939096,0,27493.124983970883,6043.7076126288021,0,14617.700869400602,0,0,87706.205216403585,9727.8133516135767,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$EJ:$EJ)"]
[16,"Downhole Jetpump for Well Unloading",876.52318454546503,12186.228800971363,34099.308414607993,907299.30313650973,18180732.728736177,40863215.307148919,9.6607942000544644E-4,6.7028259987068634E-4,8.3447443277040424E-4,-468283212.49850613,0,null,8028.410697657695,736.82114779695473,2324.0832058450542,11089.315051299704,9796.9606585527199,91643.749946569616,30218.538063144009,80151.096467780124,202013.38447749376,202013.38447749507,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-4114640772.0192928,-568191352.9657681,-2637306073.0933065,0.1,0.1,0,-411464077.20192933,-56819135.296576813,0,0,0,0.05,0.05,0,0.5,0.3,0,-20573203.86009647,-2840956.7648288407,0,-205732038.60096467,-17045740.588973042,0,401.42053488288479,36.841057389847741,0,4582.1874973284812,1510.9269031572005,0,4014.2053488288475,221.0463443390864,0,45821.874973284808,9065.5614189432017,0,14617.700869400602,2431.9533379033942,0,146177.00869400601,14591.720027420361,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$ES:$ES)"]
[17,"Monitor/repair leaking flare/vent control valves",47481.035030347368,897860.35659395345,2084886.2323526377,907299.30313650973,18180732.728736177,40863215.307148919,5.2332273226934796E-2,4.9385267909186611E-2,5.1021100926140095E-2,-145940308.03260243,0,null,72165.373264791531,5974.0158163892138,25409.999773769472,103549.38885495023,86936.228056933236,1172981.2005239106,277245.19468515308,1079203.863672714,2529430.2588817775,2529430.2588817696,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-214126083.76771826,-24949511.102816422,-146958907.91762179,0.6,0.7,0,-128475650.26063095,-17464657.771971494,0,0,68,0.3,0.35,0,0.78,0.88,0.06,-38542695.078189284,-6112630.2201900221,0,-100211007.20329215,-15368898.839334914,0,21649.611979437457,2090.9055357362249,0,351894.36015717319,97035.818139803567,0,56288.991146537395,5257.133918422508,1524.5999864261682,914925.33640865027,243975.77132293471,64752.231820362838,893134.65964310966,149308.45653320919,0,2322150.1150720851,375404.11928349745,102867.23148101705,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$FB:$FB)"]
[18,"Install redundant compression",48909.837539832559,3140724.361214221,4363470.2997100353,907299.30313650973,18180732.728736177,40863215.307148919,5.3907059523524974E-2,0.17275015303701385,0.10678235344213496,-509441890.3142485,0,null,117270.93478184794,186257.6753767824,46581.930789904538,350110.54094853491,154010.23447181619,2765504.2240777104,12341657.106930668,2208896.8958448679,17316058.226853248,17316058.226853196,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-12099142687.625757,-1069836146.2469335,-8348539425.0165462,0.02,0.25,0,-241982853.75251514,-267459036.56173337,0,0,29,0,0.1,0,0.25,0.5,0,0,-26745903.656173337,0,-60495713.438128784,-133729518.28086668,0,0,18625.767537678239,0,0,1234165.7106930667,0,29317.733695461986,93128.837688391199,0,691376.0560194276,6170828.5534653338,0,0,1699809.8991350227,0,1424319.3984059773,8499049.4956751131,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$FK:$FK)"]
[19,"Limit Monthly Vent Volume",2103.4523236433315,48.860207784090278,52635.168298867378,868370.11739503394,17427211.64627485,39136464.581150696,2.4222992955507715E-3,2.8036732884078091E-6,1.3449137233570675E-3,1659781.5923161411,53188.602782608068,null,0,2103.4523236433315,0,2103.4523236433315,2103.4523236433315,0,48.860207784090278,0,48.860207784090278,48.860207784090278,868015.8045697026,51.216560642462703,303.09626468891884,null,899965.06485107273,15749549.440059802,777697.1413639735,0,0,53188.602782608068,null,0,1659781.5923161411,0,1,1,1,0,1659781.5923161411,0,1,"N/A",1,1,1,1,1,1,0,1659781.5923161411,0,0,1659781.5923161411,0,0,2103.4523236433315,0,0,48.860207784090278,0,0,2103.4523236433315,0,0,48.860207784090278,0,0,52635.168298867378,0,0,52635.168298867378,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(base case).xlsm]Results Database'!$FT:$FT)"]
[]
[]
[null,"fixed",1085]
[null,"floater",121]
[null,"single well",827]
[null,null,2033]
[]
[null,"Alternate Count",1784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Note: Adjusted means after applying percentages"]
[null,"Note: Aggregate is before applying percentage adjustments"]
[]
[]
[]
[null,null,null,null,null,"NPV",null,null,null,{"$f":"F39","v":"NPV"},null,null,null,{"$f":"J39","v":"NPV"}]
[null,"Bubble_labels",null,"Colour Group",null,null,"Complexes with +","Emissions",null,null,"Percent Reduced","Number of Complexes",null,null,{"$f":"L40","v":"Number of Complexes"},{"$f":"K40","v":"Percent Reduced"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B5","v":"Reroute Gas Pig Trap Vent"},"Either",3,null,{"$f":"L5","v":-49134649.768302545},{"$f":"AS5","v":0},{"$f":"E5","v":17178.163556775398},null,{"$f":"F41","v":-49134649.768302545},{"$f":"J5","v":3.0037396538959425E-5},{"$f":"G41","v":0},null,{"$f":"J41","v":-49134649.768302545},{"$f":"L41","v":0},{"$f":"K41","v":3.0037396538959425E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,539]
[null,{"$f":"B6","v":"Limit Monthly Flare Volume"},"Flare",2,null,549446004.85618627,113,10692917.420603413,null,{"$f":"F42","v":549446004.85618627},0.44735108622769942,{"$f":"G42","v":113},null,{"$f":"J42","v":549446004.85618627},{"$f":"L42","v":113},{"$f":"K42","v":0.44735108622769942}]
[null,"Compressors Off - Maintain Pressure","Either",3,null,8646644.5363439042,647,201442.53268272226,null,8646644.5363439042,5.0523271506995402E-3,647,null,8646644.5363439042,647,5.0523271506995402E-3]
[null,"Compressors Off- Blowdown to fuel","Either",3,null,-53041063.790170066,0,27142.084909156783,null,-53041063.790170066,4.4662643010410873E-4,0,null,-53041063.790170066,0,4.4662643010410873E-4]
[null,"Compressor Static Seals","Vent",1,null,2450251.9961021435,548,331191.21894734842,null,2450251.9961021435,5.91379514634526E-3,548,null,2450251.9961021435,548,5.91379514634526E-3]
[null,"Compressors Off - Install ejector","Either",3,null,-8029877.7831219211,0,38686.117898036653,null,-8029877.7831219211,9.1535275646742768E-4,0,null,-8029877.7831219211,0,9.1535275646742768E-4]
[null,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance","Either",3,null,-3945775.7441474143,0,5519.0271913060724,null,-3945775.7441474143,1.0422182706546644E-4,0,null,-3945775.7441474143,0,1.0422182706546644E-4]
[null,"Use Inert Gases and Pigs to Perform Pipeline Purges","Either",3,null,-6713449.7824918628,0,5519.0271913060724,null,-6713449.7824918628,1.0422182706546644E-4,0,null,-6713449.7824918628,0,1.0422182706546644E-4]
[null,"Reduced Emission Completions ","Either",3,null,37906493.013559729,194,1174107.0737838643,null,37906493.013559729,4.3280246747211176E-2,194,null,37906493.013559729,194,4.3280246747211176E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586]
[null,"Foaming agents to Remove Accumulated Fluid in Gas wells","Either",3,null,1289918.856374565,604,64342.740451652404,null,1289918.856374565,1.3698482978354641E-3,604,null,1289918.856374565,604,1.3698482978354641E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Velocity tubing to Remove Accumulated Fluid in Gas Wells","Either",3,null,-1016457608.1416864,0,31440.068849629741,null,-1016457608.1416864,7.785552461563696E-4,0,null,-1016457608.1416864,0,7.785552461563696E-4]
[null,"Install Flares","Convert Vent to Flare",4,null,-378685075.92610461,0,778050.87426413468,null,-378685075.92610461,-2.2780788872131378E-3,0,null,-378685075.92610461,0,-2.2780788872131378E-3]
[null,"Gas Lift Well to remove liquid accumulation","Either",3,null,-8836026.4012568854,0,35285.701177098061,null,-8836026.4012568854,6.755397607208463E-4,0,null,-8836026.4012568854,0,6.755397607208463E-4]
[null,"Microturbines","Flare",1,null,-531474477.36722738,0,487876.58321625588,null,-531474477.36722738,1.9564951702008195E-2,0,null,-531474477.36722738,0,1.9564951702008195E-2]
[null,"Electric submersible pump (ESP) to unload wells","Either",3,null,-613903332.39345741,0,31667.355076704596,null,-613903332.39345741,5.8717665877904631E-4,0,null,-613903332.39345741,0,5.8717665877904631E-4]
[null,"Downhole Jetpump for Well Unloading","Either",3,null,-468283212.49850613,0,34099.308414607993,null,-468283212.49850613,6.7028259987068634E-4,0,null,-468283212.49850613,0,6.7028259987068634E-4]
[null,"Monitor/repair leaking flare/vent control valves","Either",3,null,-145940308.03260243,0,2084886.2323526377,null,-145940308.03260243,4.9385267909186611E-2,0,null,-145940308.03260243,0,4.9385267909186611E-2]
[null,"Install redundant compression","Either",3,null,-509441890.3142485,0,4363470.2997100353,null,-509441890.3142485,0.17275015303701385,0,null,-509441890.3142485,0,0.17275015303701385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[null,"Limit Monthly Vent Volume","Vent",1,null,1659781.5923161411,1,52635.168298867378,null,1659781.5923161411,2.8036732884078091E-6,1,null,1659781.5923161411,1,2.8036732884078091E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[null,null,"colour_1"]
[null,null,"colour_2"]
[null,null,"colour_3"]
[null,null,"colour_4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,161]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,486]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,569]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,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,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,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,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,174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Base Case + NPV","index":9,"n_rows":175,"n_cols":87,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["FINAL AGREGATE SUMMARY ",null,null,null,25,null,null,{"$f":"E1","v":25}]
[null,null,"Aplicabiity Adjusted","Aplicabiity Adjusted","Aplicabiity Adjusted","Adjusted","Adjusted","Adjusted","Percent","Percent","Percent","Adjusted","Adjusted",null,"Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Oil ","Oil ","Oil "]
[null,null,"Reduction","Reduction","Reduct Equivalent","Existing","Existing","Equivalent CO2","Reduction","Reduction","Reduction","NPV","Oil",null,"Reduced Methane","Reduced Methane","Reduced Methane","Reduced Methane","Methane","Reduced CO2","Reduced CO2","Reduced CO2","Reduced CO2","CO2","Exist Methane","Exist Methane","Exist Methane","Exist CO2","Exist CO2","Exist CO2","Exist CO2","Deferred","Deferred","Deferred",null,"Total NPV b/4 Ratios",null,null,"Percent Applicable",null,null,"Final NPV - Expected Value Case",null,null,"# of Complexes ","# of Complexes ","Percent Applicable 10% Case",null,null,"Percent Applicable 90% Case",null,null,"Final Methane - 10% Case",null,null,"Final CO2 - 10% Case",null,null,"Final Methane - 90%",null,null,"Final CO2 - 90%",null,null,"Final CO2 Equiv - 10% Case",null,null,"Final CO2 Equiv - 90% Case",null,null,"Final NPV - 10% Low Case",null,null,"Final NPV - 90% Hi Case"]
[null,null,"Methane","CO2","Total CO2","Methane","CO2","Total","Methane","CO2","Equiv CO2","Savings","Deferred",null,{"$f":"AJ4","v":"fixed"},{"$f":"AK4","v":"floater"},{"$f":"AL4","v":"single well"},"Sum","Check",{"$f":"AJ4","v":"fixed"},{"$f":"AK4","v":"floater"},{"$f":"AL4","v":"single well"},"Sum","Check",{"$f":"T4","v":"fixed"},{"$f":"U4","v":"floater"},{"$f":"V4","v":"single well"},{"$f":"W4","v":"Sum"},{"$f":"Y4","v":"fixed"},{"$f":"Z4","v":"floater"},{"$f":"AA4","v":"single well"},{"$f":"AC4","v":"fixed"},{"$f":"AD4","v":"floater"},{"$f":"AE4","v":"single well"},null,"fixed","floater","single well",{"$f":"AJ4","v":"fixed"},"floater","single well","fixed","floater","single well","> 0 NPV","> 0 NPV @ $49 SCOC",{"$f":"AM4","v":"fixed"},{"$f":"AN4","v":"floater"},"single well",{"$f":"AP4","v":"fixed"},{"$f":"AQ4","v":"floater"},"single well",{"$f":"AX4","v":"fixed"},"floater","single well","fixed","floater","single well",{"$f":"BA4","v":"fixed"},"floater","single well","fixed","floater","single well",{"$f":"BJ4","v":"fixed"},"floater","single well","fixed","floater","single well","fixed","floater","single well","fixed","floater","single well"]
[1,"Reroute Gas Pig Trap Vent",{"$f":"SUMPRODUCT(O5:Q5,AM5:AO5)","v":665.2824671373404},{"$f":"SUMPRODUCT(T5:V5,AM5:AO5)","v":546.10187834188639},{"$f":"$E$1*C5+D5","v":17178.163556775398},{"$f":"SUM(Y5:AA5)","v":907299.30313650973},{"$f":"SUM(AC5:AE5)","v":18180732.728736177},{"$f":"F5*$H$1+G5","v":40863215.307148919},{"$f":"IF(F5,C5/F5)","v":7.3325578983415558E-4},3.0037396538959425E-5,4.2038208270336772E-4,{"$f":"SUM(AP5:AR5)","v":0},{"$f":"SUMPRODUCT(AF5:AH5,AM5:AO5)","v":0},null,1146.1897768525737,229.78506266256764,776.89235471630548,{"$f":"SUM(O5:Q5)","v":2152.8671942314468},1531.900417750443,1250.0174344091747,51.216560642462703,303.09626468891884,{"$f":"SUM(T5:V5)","v":1604.3302597405564},1604.3302597405643,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.4,0.9,0,{"$f":"AM5*AJ5","v":0},0,0,0,0,0.1,0.3,0,0.5,1,0,{"$f":"AU5*O5","v":114.61897768525738},{"$f":"AV5*P5","v":68.935518798770289},0,{"$f":"AU5*T5","v":125.00174344091748},{"$f":"AV5*U5","v":15.364968192738811},0,{"$f":"AX5*O5","v":573.09488842628684},{"$f":"AY5*P5","v":229.78506266256764},0,{"$f":"AX5*T5","v":625.00871720458736},{"$f":"AY5*U5","v":51.216560642462703},0,{"$f":"BA5*25+BD5","v":2990.4761855723518},{"$f":"BB5*25+BE5","v":1738.7529381619961},0,{"$f":"BG5*25+BJ5","v":14952.380927861759},{"$f":"BH5*25+BK5","v":5795.8431272066537},0,{"$f":"AU5*AJ5","v":0},{"$f":"AV5*AK5","v":0},0,{"$f":"AJ5*AX5","v":0},{"$f":"AK5*AY5","v":0},0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$N:$N)"]
[2,"Limit Monthly Flare Volume",115873.41442889381,7796082.0598810678,{"$f":"$E$1*C6+D6","v":10692917.420603413},{"$f":"SUM(Y6:AA6)","v":868370.11739503394},{"$f":"SUM(AC6:AE6)","v":17427211.64627485},{"$f":"F6*$H$1+G6","v":39136464.581150696},0.13343781886057388,0.44735108622769942,0.2732213431908575,{"$f":"SUM(AP6:AR6)","v":549446004.85618627},{"$f":"SUMPRODUCT(AF6:AH6,AM6:AO6)","v":250369.8545452226},null,2373.8019321132724,127956.97094362203,4263.95593800202,{"$f":"SUM(O6:Q6)","v":134594.72881373731},17955.145214870689,159711.82646055368,8609076.124381002,286883.32484394044,9055671.2756854966,9055671.2756854985,868015.8045697026,51.216560642462703,303.09626468891884,null,899965.06485107273,15749549.440059802,777697.1413639735,29120.373431058295,268481.93612878345,40334726.659754604,null,10220696.159145197,607088662.23160303,19390387.169532411,0.3,0.9,0,3066208.8477435592,546379796.00844276,0,113,"N/A",0.3,0.9,0,1,1,1,{"$f":"AU6*O6","v":712.1405796339817},115161.27384925983,0,{"$f":"AU6*T6","v":47913.547938166106},7748168.5119429016,0,{"$f":"AX6*O6","v":2373.8019321132724},127956.97094362203,4263.95593800202,{"$f":"AX6*T6","v":159711.82646055368},8609076.124381002,286883.32484394044,{"$f":"BA6*25+BD6","v":65717.062429015641},10627200.358174399,0,{"$f":"BG6*25+BJ6","v":219056.87476338551},11808000.397971552,393482.22329399094,{"$f":"AU6*AJ6","v":3066208.8477435592},546379796.00844276,0,{"$f":"AJ6*AX6","v":10220696.159145197},607088662.23160303,19390387.169532411,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$W:$W)"]
[3,"Compressors Off - Maintain Pressure",4383.5009239086703,91855.009585005522,201442.53268272226,907299.30313650973,18180732.728736177,40863215.307148919,4.8313725236589769E-3,5.0523271506995402E-3,4.9296789586569904E-3,{"$f":"SUM(AP7:AR7)","v":8672684.1954723243},0,null,74952.598374395122,6358.710051889143,26761.23339275859,108072.54181904285,90420.143102354239,1247963.8203295746,294568.18568526796,1147811.7984167216,2690343.8044315642,2690343.8044315516,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,125226385.79343031,24113649.058008075,96932301.483133614,0.05,0.1,0,6261319.289671516,2411364.9058008078,0,647,669,0,0,0,0.28000000000000003,0.5,0,0,0,0,0,0,0,20986.727544830635,3179.3550259445715,0,349429.86969228095,147284.09284263398,0,0,0,0,874098.05831304681,226767.96849124826,0,0,0,0,35063388.022160493,12056824.529004037,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$AF:$AF)"]
[4,"Compressors Off- Blowdown to fuel",760.88356615377654,8119.9957553123704,27142.084909156783,907299.30313650973,18180732.728736177,40863215.307148919,8.3862465618944279E-4,4.4662643010410873E-4,6.6421804317508867E-4,{"$f":"SUM(AP8:AR8)","v":0},0,null,1290.866958710126,51.945651901231763,307.61141436812136,1650.4240249794791,1503.9655298698576,10491.532665251498,2397.6048871673943,9552.4663177713519,22441.603870190243,22441.603870190225,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.55000000000000004,0.98,0,0,0,0,0,0,0.56000000000000005,0.98,0,0.56000000000000005,1,0,722.88549687767068,50.906738863207124,0,5875.2582925408396,2349.6527894240462,0,722.88549687767068,51.945651901231763,0,5875.2582925408396,2397.6048871673943,0,23947.395714482605,3622.3212610042242,0,23947.395714482605,3696.2461846981882,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$AO:$AO)"]
[5,"Compressor Static Seals",8946.9635991659216,107517.12896820041,331191.21894734842,907299.30313650973,18180732.728736177,40863215.307148919,9.861093873032311E-3,5.91379514634526E-3,8.1048741871618535E-3,5793079.5242102761,0,null,35004.147252326773,1959.267860842288,10057.456145152884,47020.871258321946,41474.801266565155,393693.27146407595,90938.111021814198,361416.34641018958,846047.72889607982,846047.72889607842,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,21838295.325519599,3335056.9283037633,17036007.306116614,0.25,0.1,0,5459573.8313798998,333505.69283037633,0,548,588,0.1,0.05,0,0.56000000000000005,0.25,0,3500.4147252326775,97.963393042114404,0,39369.327146407595,4546.9055510907101,0,19602.322461302996,489.81696521057199,0,220468.23201988256,22734.52775545355,0,126879.69527722453,6995.9903771435702,0,710526.29355245747,34979.951885717848,0,2183829.5325519601,166752.84641518816,0,12229445.382290976,833764.23207594082,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$AX:$AX)"]
[6,"Compressors Off - Install ejector",881.77336320761651,16641.783817846237,38686.117898036653,907299.30313650973,18180732.728736177,40863215.307148919,9.7186602057264813E-4,9.1535275646742768E-4,9.467223175477484E-4,0,0,null,13016.386842410668,577.38505271770771,3305.3945949355016,16899.166490063875,15242.428304878411,118011.91485202963,26852.970188111885,108104.08579436858,252968.97083451011,252968.97083451282,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.05,0.4,0,0,0,0,0,43,0,0,0,0.1,0.5,0,0,0,0,0,0,0,1301.6386842410668,288.69252635885385,0,11801.191485202964,13426.485094055943,0,0,0,0,44342.158591229636,20643.798253027289,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$BG:$BG)"]
[7,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance",144.96792035713059,1894.8291823778077,5519.0271913060724,907299.30313650973,18180732.728736177,40863215.307148919,1.5977960068522078E-4,1.0422182706546644E-4,1.3506101147015058E-4,0,0,null,622.61525787589119,25.797237718586057,150.92499845318628,799.33749404766354,725.46515575216233,5274.2313813198271,1198.0105942863192,4819.5521794136557,11291.794155019801,11291.79415501977,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.2,0.5,0.05,0,0,0,0,0,0,0.1,0,0.47,0.9,0.15,0,2.5797237718586059,0,0,119.80105942863193,0,292.62917120166884,23.217513946727451,22.638749767977941,2478.8887492203185,1078.2095348576875,722.93282691204831,0,184.29415372509709,0,9794.6180292620393,1658.6473835258737,1288.9015711114969,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$BP:$BP)"]
[8,"Use Inert Gases and Pigs to Perform Pipeline Purges",144.96792035713059,1894.8291823778077,5519.0271913060724,907299.30313650973,18180732.728736177,40863215.307148919,1.5977960068522078E-4,1.0422182706546644E-4,1.3506101147015058E-4,0,0,null,622.61525787589119,25.797237718586057,150.92499845318628,799.33749404766354,725.46515575216233,5274.2313813198271,1198.0105942863192,4819.5521794136557,11291.794155019801,11291.79415501977,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.2,0.5,0.05,0,0,0,0,0,0,0.1,0,0.47,0.9,0.15,0,2.5797237718586059,0,0,119.80105942863193,0,292.62917120166884,23.217513946727451,22.638749767977941,2478.8887492203185,1078.2095348576875,722.93282691204831,0,184.29415372509709,0,9794.6180292620393,1658.6473835258737,1288.9015711114969,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$BY:$BY)"]
[9,"Reduced Emission Completions ",15489.619009562586,786866.59854479972,1174107.0737838643,907299.30313650973,18180732.728736177,40863215.307148919,1.7072226283008685E-2,4.3280246747211176E-2,2.8732615996041239E-2,50602057.923577748,0,null,21317.20625144157,20320.634893404385,8177.8216250736386,49815.662769919589,26951.694988118637,483903.34934829141,1331781.5224154538,384615.81251421344,2200300.6842779587,2200300.6842779466,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,8930300.1062259376,96738965.794042528,7318500.3940848392,0.25,0.5,0,2232575.0265564844,48369482.897021264,0,194,234,0,0.1,0,0.4,0.8,0.1,0,2032.0634893404385,0,0,133178.15224154538,0,8526.8825005766284,16256.507914723508,817.78216250736386,193561.33973931658,1065425.217932363,38461.581251421347,0,183979.73947505635,0,406733.40225373232,1471837.9158004508,58906.135314105442,0,9673896.5794042535,0,3572120.0424903752,77391172.635234028,731850.03940848401,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$CH:$CH)"]
[10,"Foaming agents to Remove Accumulated Fluid in Gas wells",1577.5157867916655,24904.845781860764,64342.740451652404,907299.30313650973,18180732.728736177,40863215.307148919,1.7386939252992206E-3,1.3698482978354641E-3,1.5745882933591816E-3,1605716.4521092447,0,null,8467.3890607208559,743.62717827927077,2330.4470985561015,11541.463337556228,10248.000986358678,92147.172505610899,30676.454768228672,80151.244291962619,202974.8715658022,202974.87156580351,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,6643957.0404565847,1727675.7997433657,4363553.1606642026,0.15,0.1,0.1,996593.5560684877,172767.57997433658,436355.31606642029,604,656,0.05,0,0.05,0.6,0.3,0.15,423.36945303604284,0,116.52235492780508,4607.3586252805453,0,4007.562214598131,5080.4334364325132,223.08815348378121,349.56706478341522,55288.303503366536,9202.9364304686005,12022.686643794392,15191.594951181616,0,6920.6210877932581,182299.13941417937,14780.140267563131,20761.863263379772,332197.85202282923,0,218177.65803321014,3986374.2242739508,518302.73992300971,654532.97409963037,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$CQ:$CQ)"]
[11,"Velocity tubing to Remove Accumulated Fluid in Gas Wells",691.41456018821532,14154.704844924359,31440.068849629741,907299.30313650973,18180732.728736177,40863215.307148919,7.6205785433540332E-4,7.785552461563696E-4,7.6939782181382522E-4,0,0,null,8431.4610109524328,743.46889850061223,2326.6806471556306,11501.610556608675,10208.306485189782,92125.977750658261,30665.805542529029,80151.156802649944,202942.94009583723,202942.94009583857,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.05,0.05,0.1,0,0,0,0,0,0,0,0,0.25,0.15,0,0,0,0,0,0,0,2107.8652527381082,111.52033477509183,0,23031.494437664565,4599.8708313793541,0,0,0,0,75728.125756117268,7387.8792007566499,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$CZ:$CZ)"]
[12,"Install Flares",32778.720705901338,-41417.143383398783,778050.87426413468,907299.30313650973,18180732.728736177,40863215.307148919,3.6127792220920003E-2,-2.2780788872131378E-3,1.9040373314138513E-2,0,0,null,163893.60352950668,43383.527988640228,77995.549808593947,285272.68132674083,190421.11114799345,-207085.7169169939,-8141.946946488184,-38364.968825252363,-253592.63268873445,-253592.63268873442,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.2,0,0,0,0,0,0,4,0,0,0,0.35,0,0,0,0,0,0,0,0,57362.761235327336,0,0,-72480.000920947859,0,0,0,0,0,1361589.0299622356,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$DI:$DI)"]
[13,"Gas Lift Well to remove liquid accumulation",920.15573359191853,12281.807837300095,35285.701177098061,907299.30313650973,18180732.728736177,40863215.307148919,1.0141699992615055E-3,6.755397607208463E-4,8.6350770275595305E-4,0,0,null,8457.9301576399139,743.62717827927077,2329.1882957609769,11530.745631680162,10237.283280482608,92141.623604772278,30676.454768228672,80151.215051762862,202969.29342476383,202969.29342476514,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.1,0.1,0,0,0,0,0,0,0.05,0.05,0,0.5,0.3,0,422.89650788199572,37.181358913963543,0,4607.0811802386143,1533.8227384114336,0,4228.9650788199569,223.08815348378121,0,46070.811802386139,9202.9364304686005,0,15179.493877288507,2463.3567112605224,0,151794.93877288507,14780.140267563131,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$DR:$DR)"]
[14,"Microturbines",5286.8570188565154,355705.15774484299,487876.58321625588,907299.30313650973,18180732.728736177,40863215.307148919,5.8270264295144838E-3,1.9564951702008195E-2,1.1939260764213606E-2,0,0,null,19503.683956729281,4109.3602967419556,16486.711850286767,40099.756103758002,23408.788902393619,1312227.8423059117,276481.97168365051,1109242.8674510336,2697952.6814405955,2697952.6814405988,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.25,0.1,0,0,0,0,0,0,0,0,0,0.5,0.2,0,0,0,0,0,0,0,9751.8419783646405,821.87205934839119,0,656113.92115295585,55296.394336730104,0,0,0,0,899909.97061207192,75843.195820439883,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$EA:$EA)"]
[15,"Electric submersible pump (ESP) to unload wells",839.68212715561731,10675.301897814163,31667.355076704596,907299.30313650973,18180732.728736177,40863215.307148919,9.2547423353336476E-4,5.8717665877904631E-4,7.749599447492442E-4,0,0,null,8028.410697657695,736.82114779695473,2324.0832058450542,11089.315051299704,9796.9606585527199,91643.749946569616,30218.538063144009,80151.096467780124,202013.38447749376,202013.38447749507,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.1,0.05,0,0,0,0,0,0,0.05,0,0,0.3,0.2,0,401.42053488288479,0,0,4582.1874973284812,0,0,2408.5232092973083,147.36422955939096,0,27493.124983970883,6043.7076126288021,0,14617.700869400602,0,0,87706.205216403585,9727.8133516135767,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$EJ:$EJ)"]
[16,"Downhole Jetpump for Well Unloading",876.52318454546503,12186.228800971363,34099.308414607993,907299.30313650973,18180732.728736177,40863215.307148919,9.6607942000544644E-4,6.7028259987068634E-4,8.3447443277040424E-4,0,0,null,8028.410697657695,736.82114779695473,2324.0832058450542,11089.315051299704,9796.9606585527199,91643.749946569616,30218.538063144009,80151.096467780124,202013.38447749376,202013.38447749507,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.1,0.1,0,0,0,0,0,0,0.05,0.05,0,0.5,0.3,0,401.42053488288479,36.841057389847741,0,4582.1874973284812,1510.9269031572005,0,4014.2053488288475,221.0463443390864,0,45821.874973284808,9065.5614189432017,0,14617.700869400602,2431.9533379033942,0,146177.00869400601,14591.720027420361,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$ES:$ES)"]
[17,"Monitor/repair leaking flare/vent control valves",47481.035030347368,897860.35659395345,2084886.2323526377,907299.30313650973,18180732.728736177,40863215.307148919,5.2332273226934796E-2,4.9385267909186611E-2,5.1021100926140095E-2,0,0,null,72165.373264791531,5974.0158163892138,25409.999773769472,103549.38885495023,86936.228056933236,1172981.2005239106,277245.19468515308,1079203.863672714,2529430.2588817775,2529430.2588817696,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.6,0.7,0,0,0,0,0,68,0.3,0.35,0,0.78,0.88,0.06,21649.611979437457,2090.9055357362249,0,351894.36015717319,97035.818139803567,0,56288.991146537395,5257.133918422508,1524.5999864261682,914925.33640865027,243975.77132293471,64752.231820362838,893134.65964310966,149308.45653320919,0,2322150.1150720851,375404.11928349745,102867.23148101705,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$FB:$FB)"]
[18,"Install redundant compression",48909.837539832559,3140724.361214221,4363470.2997100353,907299.30313650973,18180732.728736177,40863215.307148919,5.3907059523524974E-2,0.17275015303701385,0.10678235344213496,0,0,null,117270.93478184794,186257.6753767824,46581.930789904538,350110.54094853491,154010.23447181619,2765504.2240777104,12341657.106930668,2208896.8958448679,17316058.226853248,17316058.226853196,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.02,0.25,0,0,0,0,0,29,0,0.1,0,0.25,0.5,0,0,18625.767537678239,0,0,1234165.7106930667,0,29317.733695461986,93128.837688391199,0,691376.0560194276,6170828.5534653338,0,0,1699809.8991350227,0,1424319.3984059773,8499049.4956751131,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$FK:$FK)"]
[19,"Limit Monthly Vent Volume",2103.4523236433315,48.860207784090278,52635.168298867378,868370.11739503394,17427211.64627485,39136464.581150696,2.4222992955507715E-3,2.8036732884078091E-6,1.3449137233570675E-3,1659781.5923161411,53188.602782608068,null,0,2103.4523236433315,0,2103.4523236433315,2103.4523236433315,0,48.860207784090278,0,48.860207784090278,48.860207784090278,868015.8045697026,51.216560642462703,303.09626468891884,null,899965.06485107273,15749549.440059802,777697.1413639735,0,0,53188.602782608068,null,0,1659781.5923161411,0,1,1,1,0,1659781.5923161411,0,1,"N/A",1,1,1,1,1,1,0,2103.4523236433315,0,0,48.860207784090278,0,0,2103.4523236433315,0,0,48.860207784090278,0,0,52635.168298867378,0,0,52635.168298867378,0,0,1659781.5923161411,0,0,1659781.5923161411,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$FT:$FT)"]
[]
[]
[null,{"$f":"O4","v":"fixed"},1085]
[null,{"$f":"P4","v":"floater"},121]
[null,{"$f":"Q4","v":"single well"},827]
[null,null,{"$f":"SUM(C26:C28)","v":2033}]
[]
[null,"Alternate Count",1784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Note: Adjusted means after applying percentages"]
[null,"Note: Aggregate is before applying percentage adjustments"]
[]
["Bubble Charts"]
[null,null,"NPV"]
[null,null,null,"Equivalent CO2 Reduced","Number of Complexes with + NPV"]
[null,{"$f":"B5","v":"Reroute Gas Pig Trap Vent"},{"$f":"L5","v":0},{"$f":"E5","v":17178.163556775398},{"$f":"AS5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B6","v":"Limit Monthly Flare Volume"},{"$f":"L6","v":549446004.85618627},{"$f":"E6","v":10692917.420603413},{"$f":"AS6","v":113},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,539]
[null,"Compressors Off - Maintain Pressure",8672684.1954723243,201442.53268272226,647]
[null,"Compressors Off- Blowdown to fuel",0,27142.084909156783,0]
[null,"Compressor Static Seals",5793079.5242102761,331191.21894734842,548]
[null,"Compressors Off - Install ejector",0,38686.117898036653,0]
[null,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance",0,5519.0271913060724,0]
[null,"Use Inert Gases and Pigs to Perform Pipeline Purges",0,5519.0271913060724,0]
[null,"Reduced Emission Completions ",50602057.923577748,1174107.0737838643,194]
[null,"Foaming agents to Remove Accumulated Fluid in Gas wells",1605716.4521092447,64342.740451652404,604,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586]
[null,"Velocity tubing to Remove Accumulated Fluid in Gas Wells",0,31440.068849629741,0,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,0]
[null,"Install Flares",0,778050.87426413468,0]
[null,"Gas Lift Well to remove liquid accumulation",0,35285.701177098061,0]
[null,"Microturbines",0,487876.58321625588,0]
[null,"Electric submersible pump (ESP) to unload wells",0,31667.355076704596,0]
[null,"Downhole Jetpump for Well Unloading",0,34099.308414607993,0]
[null,"Monitor/repair leaking flare/vent control valves",0,2084886.2323526377,0]
[null,"Install redundant compression",0,4363470.2997100353,0]
[null,"Limit Monthly Vent Volume",1659781.5923161411,52635.168298867378,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,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,161]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,486]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,569]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,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,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,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,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,174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Low Gas Res High Price","index":10,"n_rows":175,"n_cols":82,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["FINAL AGREGATE SUMMARY ",null,null,null,{"$f":"CH4_factor","v":25},null,null,{"$f":"E1","v":25}]
[null,null,"Aplicabiity Adjusted","Aplicabiity Adjusted","Aplicabiity Adjusted","Adjusted","Adjusted","Adjusted","Percent","Percent","Percent","Adjusted","Adjusted",null,"Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Oil ","Oil ","Oil "]
[null,null,"Reduction","Reduction","Reduct Equivalent","Existing","Existing","Equivalent CO2","Reduction","Reduction","Reduction","NPV","Oil",null,"Reduced Methane","Reduced Methane","Reduced Methane","Reduced Methane","Methane","Reduced CO2","Reduced CO2","Reduced CO2","Reduced CO2","CO2","Exist Methane","Exist Methane","Exist Methane","Exist CO2","Exist CO2","Exist CO2","Exist CO2","Deferred","Deferred","Deferred",null,"Total NPV b/4 Ratios",null,null,"Percent Applicable",null,null,"Final NPV - Expected Value Case",null,null,"# of Complexes ","# of Complexes ","Percent Applicable 10% Case",null,null,"Percent Applicable 90% Case",null,null,"Final NPV - 10% Case",null,null,"Final NPV - 90%",null,null,"Final Methane - 10% Case",null,null,"Final CO2 - 10% Case",null,null,"Final Methane - 90%",null,null,"Final CO2 - 90%",null,null,"Final CO2 Equiv - 10% Case",null,null,"Final CO2 Equiv - 90% Case"]
[null,null,"Methane","CO2","Total CO2","Methane","CO2","Total","Methane","CO2","Equiv CO2","Savings","Deferred",null,{"$f":"AJ4","v":"fixed"},{"$f":"AK4","v":"floater"},{"$f":"AL4","v":"single well"},"Sum","Check",{"$f":"AJ4","v":"fixed"},{"$f":"AK4","v":"floater"},{"$f":"AL4","v":"single well"},"Sum","Check",{"$f":"T4","v":"fixed"},{"$f":"U4","v":"floater"},{"$f":"V4","v":"single well"},{"$f":"W4","v":"Sum"},{"$f":"Y4","v":"fixed"},{"$f":"Z4","v":"floater"},{"$f":"AA4","v":"single well"},{"$f":"AC4","v":"fixed"},{"$f":"AD4","v":"floater"},{"$f":"AE4","v":"single well"},null,"fixed","floater","single well",{"$f":"AJ4","v":"fixed"},"floater","single well","fixed","floater","single well","> 0 NPV","> 0 NPV @ $49 SCOC",{"$f":"AM4","v":"fixed"},{"$f":"AN4","v":"floater"},"single well",{"$f":"AP4","v":"fixed"},{"$f":"AQ4","v":"floater"},"single well",{"$f":"AX4","v":"fixed"},"floater","single well","fixed","floater","single well","fixed","floater","single well","fixed","floater","single well",{"$f":"BG4","v":"fixed"},"floater","single well","fixed","floater","single well",{"$f":"BP4","v":"fixed"},"floater","single well","fixed","floater","single well"]
[1,"Reroute Gas Pig Trap Vent",665.2824671373404,546.10187834188639,17178.163556775398,907299.30313650973,18180732.728736177,40863215.307148919,7.3325578983415558E-4,3.0037396538959425E-5,4.2038208270336772E-4,-48807981.19120118,0,null,1146.1897768525737,229.78506266256764,776.89235471630548,2152.8671942314468,1531.900417750443,1250.0174344091747,51.216560642462703,303.09626468891884,1604.3302597405564,1604.3302597405643,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-92538609.353851974,-13102819.388511542,-60746999.175114408,0.4,0.9,0,-37015443.74154079,-11792537.449660389,0,0,0,0.1,0.3,0,0.5,1,0,-3701544.3741540792,-3537761.2348981164,0,-18507721.870770395,-11792537.449660389,0,114.61897768525738,68.935518798770289,0,125.00174344091748,15.364968192738811,0,573.09488842628684,229.78506266256764,0,625.00871720458736,51.216560642462703,0,2990.4761855723518,1738.7529381619961,0,14952.380927861759,5795.8431272066537,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$N:$N)"]
[2,"Limit Monthly Flare Volume",115873.41442889381,7796082.0598810678,10692917.420603413,868370.11739503394,17427211.64627485,39136464.581150696,0.13343781886057388,0.44735108622769942,0.2732213431908575,1154160328.3432167,250369.8545452226,null,2373.8019321132724,127956.97094362203,4263.95593800202,134594.72881373731,17955.145214870689,159711.82646055368,8609076.124381002,286883.32484394044,9055671.2756854966,9055671.2756854985,868015.8045697026,51.216560642462703,303.09626468891884,null,899965.06485107273,15749549.440059802,777697.1413639735,29120.373431058295,268481.93612878345,40334726.659754604,null,19926698.961519096,1275758131.838623,34905477.788010091,0.3,0.9,0,5978009.6884557288,1148182318.6547608,0,113,"N/A",0.3,0.9,0,1,1,1,1793402.9065367186,1033364086.7892848,0,5978009.6884557288,1148182318.6547608,0,712.1405796339817,115161.27384925983,0,47913.547938166106,7748168.5119429016,0,2373.8019321132724,127956.97094362203,4263.95593800202,159711.82646055368,8609076.124381002,286883.32484394044,65717.062429015641,10627200.358174399,0,219056.87476338551,11808000.397971552,393482.22329399094,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$W:$W)"]
[3,"Compressors Off - Maintain Pressure",4383.5009239086703,91855.009585005522,201442.53268272226,907299.30313650973,18180732.728736177,40863215.307148919,4.8313725236589769E-3,5.0523271506995402E-3,4.9296789586569904E-3,12754194.433926171,0,null,74952.598374395122,6358.710051889143,26761.23339275859,108072.54181904285,90420.143102354239,1247963.8203295746,294568.18568526796,1147811.7984167216,2690343.8044315642,2690343.8044315516,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,180807099.73185056,37138394.473336414,145708903.50643772,0.05,0.1,0,9040354.9865925293,3713839.4473336414,0,648,669,0,0,0,0.28000000000000003,0.5,0,0,0,0,2531299.3962459085,1856919.7236668207,0,0,0,0,0,0,0,20986.727544830635,3179.3550259445715,0,349429.86969228095,147284.09284263398,0,0,0,0,874098.05831304681,226767.96849124826,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$AF:$AF)"]
[4,"Compressors Off- Blowdown to fuel",760.88356615377654,8119.9957553123704,27142.084909156783,907299.30313650973,18180732.728736177,40863215.307148919,8.3862465618944279E-4,4.4662643010410873E-4,6.6421804317508867E-4,-52635280.103706218,0,null,1290.866958710126,51.945651901231763,307.61141436812136,1650.4240249794791,1503.9655298698576,10491.532665251498,2397.6048871673943,9552.4663177713519,22441.603870190243,22441.603870190225,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-75306975.839964271,-11445350.399720276,-44287319.512205027,0.55000000000000004,0.98,0,-41418836.71198035,-11216443.39172587,0,0,0,0.56000000000000005,0.98,0,0.56000000000000005,1,0,-23194548.558708999,-10992114.523891352,0,-23194548.558708999,-11216443.39172587,0,722.88549687767068,50.906738863207124,0,5875.2582925408396,2349.6527894240462,0,722.88549687767068,51.945651901231763,0,5875.2582925408396,2397.6048871673943,0,23947.395714482605,3622.3212610042242,0,23947.395714482605,3696.2461846981882,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$AO:$AO)"]
[5,"Compressor Static Seals",8946.9635991659216,107517.12896820041,331191.21894734842,907299.30313650973,18180732.728736177,40863215.307148919,9.861093873032311E-3,5.91379514634526E-3,8.1048741871618535E-3,7628955.5373064391,0,null,35004.147252326773,1959.267860842288,10057.456145152884,47020.871258321946,41474.801266565155,393693.27146407595,90938.111021814198,361416.34641018958,846047.72889607982,846047.72889607842,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,28033800.963311002,6205052.9647868844,26217244.523537517,0.25,0.1,0,7008450.2408277504,620505.29647868848,0,561,600,0.1,0.05,0,0.56000000000000005,0.25,0,700845.02408277511,31025.264823934427,0,3924732.1348635405,155126.32411967212,0,3500.4147252326775,97.963393042114404,0,39369.327146407595,4546.9055510907101,0,19602.322461302996,489.81696521057199,0,220468.23201988256,22734.52775545355,0,126879.69527722453,6995.9903771435702,0,710526.29355245747,34979.951885717848,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$AX:$AX)"]
[6,"Compressors Off - Install ejector",881.77336320761651,16641.783817846237,38686.117898036653,907299.30313650973,18180732.728736177,40863215.307148919,9.7186602057264813E-4,9.1535275646742768E-4,9.467223175477484E-4,-7237685.5332824346,0,null,13016.386842410668,577.38505271770771,3305.3945949355016,16899.166490063875,15242.428304878411,118011.91485202963,26852.970188111885,108104.08579436858,252968.97083451011,252968.97083451282,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-71611629.700204179,-9142760.1206805632,-43974796.510515913,0.05,0.4,0,-3580581.485010209,-3657104.0482722255,0,0,44,0,0,0,0.1,0.5,0,0,0,0,-358058.14850102091,-1828552.0241361128,0,0,0,0,0,0,0,1301.6386842410668,288.69252635885385,0,11801.191485202964,13426.485094055943,0,0,0,0,44342.158591229636,20643.798253027289,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$BG:$BG)"]
[7,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance",144.96792035713059,1894.8291823778077,5519.0271913060724,907299.30313650973,18180732.728736177,40863215.307148919,1.5977960068522078E-4,1.0422182706546644E-4,1.3506101147015058E-4,-3852088.4313726253,0,null,622.61525787589119,25.797237718586057,150.92499845318628,799.33749404766354,725.46515575216233,5274.2313813198271,1198.0105942863192,4819.5521794136557,11291.794155019801,11291.79415501977,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-11945495.030467158,-2146613.5879198234,-7793652.626385645,0.2,0.5,0.05,-2389099.0060934317,-1073306.7939599117,-389682.63131928229,0,0,0,0.1,0,0.47,0.9,0.15,0,-107330.67939599117,0,-1122876.5328639129,-965976.11456392054,-58452.394697892341,0,2.5797237718586059,0,0,119.80105942863193,0,292.62917120166884,23.217513946727451,22.638749767977941,2478.8887492203185,1078.2095348576875,722.93282691204831,0,184.29415372509709,0,9794.6180292620393,1658.6473835258737,1288.9015711114969,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$BP:$BP)"]
[8,"Use Inert Gases and Pigs to Perform Pipeline Purges",144.96792035713059,1894.8291823778077,5519.0271913060724,907299.30313650973,18180732.728736177,40863215.307148919,1.5977960068522078E-4,1.0422182706546644E-4,1.3506101147015058E-4,-6619762.4697170779,0,null,622.61525787589119,25.797237718586057,150.92499845318628,799.33749404766354,725.46515575216233,5274.2313813198271,1198.0105942863192,4819.5521794136557,11291.794155019801,11291.79415501977,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-20540203.440968379,-3681302.4629331846,-13421411.001136191,0.2,0.5,0.05,-4108040.6881936761,-1840651.2314665923,-671070.55005680956,0,0,0,0.1,0,0.47,0.9,0.15,0,-184065.12314665923,0,-1930779.1234510276,-1656586.1083199331,-100660.58250852143,0,2.5797237718586059,0,0,119.80105942863193,0,292.62917120166884,23.217513946727451,22.638749767977941,2478.8887492203185,1078.2095348576875,722.93282691204831,0,184.29415372509709,0,9794.6180292620393,1658.6473835258737,1288.9015711114969,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$BY:$BY)"]
[9,"Reduced Emission Completions ",15489.619009562586,786866.59854479972,1174107.0737838643,907299.30313650973,18180732.728736177,40863215.307148919,1.7072226283008685E-2,4.3280246747211176E-2,2.8732615996041239E-2,73907925.129489452,0,null,21317.20625144157,20320.634893404385,8177.8216250736386,49815.662769919589,26951.694988118637,483903.34934829141,1331781.5224154538,384615.81251421344,2200300.6842779587,2200300.6842779466,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-17546120.119663533,156588910.31881067,-3880688.1105146157,0.25,0.5,0,-4386530.0299158832,78294455.159405336,0,217,524,0,0.1,0,0.4,0.8,0.1,0,7829445.515940534,0,-1754612.0119663533,62635564.127524272,0,0,2032.0634893404385,0,0,133178.15224154538,0,8526.8825005766284,16256.507914723508,817.78216250736386,193561.33973931658,1065425.217932363,38461.581251421347,0,183979.73947505635,0,406733.40225373232,1471837.9158004508,58906.135314105442,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$CH:$CH)"]
[10,"Foaming agents to Remove Accumulated Fluid in Gas wells",1577.5157867916655,24904.845781860764,64342.740451652404,907299.30313650973,18180732.728736177,40863215.307148919,1.7386939252992206E-3,1.3698482978354641E-3,1.5745882933591816E-3,1786819.1808726031,0,null,8467.3890607208559,743.62717827927077,2330.4470985561015,11541.463337556228,10248.000986358678,92147.172505610899,30676.454768228672,80151.244291962619,202974.8715658022,202974.87156580351,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,6849039.9270806992,2606684.3230761974,4987947.5950287841,0.15,0.1,0.1,1027355.9890621048,260668.43230761975,498794.75950287841,609,657,0.05,0,0.05,0.6,0.3,0.15,51367.799453105246,0,24939.737975143922,616413.59343726293,78200.529692285927,74819.213925431759,423.36945303604284,0,116.52235492780508,4607.3586252805453,0,4007.562214598131,5080.4334364325132,223.08815348378121,349.56706478341522,55288.303503366536,9202.9364304686005,12022.686643794392,15191.594951181616,0,6920.6210877932581,182299.13941417937,14780.140267563131,20761.863263379772,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$CQ:$CQ)"]
[11,"Velocity tubing to Remove Accumulated Fluid in Gas Wells",691.41456018821532,14154.704844924359,31440.068849629741,907299.30313650973,18180732.728736177,40863215.307148919,7.6205785433540332E-4,7.785552461563696E-4,7.6939782181382522E-4,-1016104838.2398331,0,null,8431.4610109524328,743.46889850061223,2326.6806471556306,11501.610556608675,10208.306485189782,92125.977750658261,30665.805542529029,80151.156802649944,202942.94009583723,202942.94009583857,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-8511940117.3563271,-1162899852.361155,-5323628397.5395899,0.05,0.05,0.1,-425597005.86781639,-58144992.618057758,-532362839.753959,0,0,0,0,0,0.25,0.15,0,0,0,0,-106399251.4669541,-8721748.8927086629,0,0,0,0,0,0,0,2107.8652527381082,111.52033477509183,0,23031.494437664565,4599.8708313793541,0,0,0,0,75728.125756117268,7387.8792007566499,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$CZ:$CZ)"]
[12,"Install Flares",32778.720705901338,-41417.143383398783,778050.87426413468,907299.30313650973,18180732.728736177,40863215.307148919,3.6127792220920003E-2,-2.2780788872131378E-3,1.9040373314138513E-2,-378685075.92610461,0,null,163893.60352950668,43383.527988640228,77995.549808593947,285272.68132674083,190421.11114799345,-207085.7169169939,-8141.946946488184,-38364.968825252363,-253592.63268873445,-253592.63268873442,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-1893425379.630523,-255072277.68119356,-1203148893.3609166,0.2,0,0,-378685075.92610461,0,0,0,4,0,0,0,0.35,0,0,0,0,0,-132539776.5741366,0,0,0,0,0,0,0,0,57362.761235327336,0,0,-72480.000920947859,0,0,0,0,0,1361589.0299622356,0,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$DI:$DI)"]
[13,"Gas Lift Well to remove liquid accumulation",920.15573359191853,12281.807837300095,35285.701177098061,907299.30313650973,18180732.728736177,40863215.307148919,1.0141699992615055E-3,6.755397607208463E-4,8.6350770275595305E-4,-8551675.829710409,0,null,8457.9301576399139,743.62717827927077,2329.1882957609769,11530.745631680162,10237.283280482608,92141.623604772278,30676.454768228672,80151.215051762862,202969.29342476383,202969.29342476514,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-76905522.446552694,-8611235.8505513854,-47214089.019425005,0.1,0.1,0,-7690552.2446552701,-861123.58505513857,0,0,0,0.05,0.05,0,0.5,0.3,0,-384527.61223276355,-43056.179252756934,0,-3845276.1223276351,-258337.07551654155,0,422.89650788199572,37.181358913963543,0,4607.0811802386143,1533.8227384114336,0,4228.9650788199569,223.08815348378121,0,46070.811802386139,9202.9364304686005,0,15179.493877288507,2463.3567112605224,0,151794.93877288507,14780.140267563131,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$DR:$DR)"]
[14,"Microturbines",5286.8570188565154,355705.15774484299,487876.58321625588,907299.30313650973,18180732.728736177,40863215.307148919,5.8270264295144838E-3,1.9564951702008195E-2,1.1939260764213606E-2,-516688426.91540724,0,null,19503.683956729281,4109.3602967419556,16486.711850286767,40099.756103758002,23408.788902393619,1312227.8423059117,276481.97168365051,1109242.8674510336,2697952.6814405955,2697952.6814405988,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-1963133951.8357863,-259049389.56460631,-1230167152.8624661,0.25,0.1,0,-490783487.95894659,-25904938.956460632,0,0,0,0,0,0,0.5,0.2,0,0,0,0,-245391743.97947329,-5180987.7912921272,0,0,0,0,0,0,0,9751.8419783646405,821.87205934839119,0,656113.92115295585,55296.394336730104,0,0,0,0,899909.97061207192,75843.195820439883,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$EA:$EA)"]
[15,"Electric submersible pump (ESP) to unload wells",839.68212715561731,10675.301897814163,31667.355076704596,907299.30313650973,18180732.728736177,40863215.307148919,9.2547423353336476E-4,5.8717665877904631E-4,7.749599447492442E-4,-613580690.02670944,0,null,8028.410697657695,736.82114779695473,2324.0832058450542,11089.315051299704,9796.9606585527199,91643.749946569616,30218.538063144009,80151.096467780124,202013.38447749376,202013.38447749507,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-5723840674.1242981,-823932452.28559172,-3692143647.5721974,0.1,0.05,0,-572384067.41242981,-41196622.614279591,0,0,0,0.05,0,0,0.3,0.2,0,-28619203.370621491,0,0,-171715220.22372892,-8239324.5228559189,0,401.42053488288479,0,0,4582.1874973284812,0,0,2408.5232092973083,147.36422955939096,0,27493.124983970883,6043.7076126288021,0,14617.700869400602,0,0,87706.205216403585,9727.8133516135767,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$EJ:$EJ)"]
[16,"Downhole Jetpump for Well Unloading",876.52318454546503,12186.228800971363,34099.308414607993,907299.30313650973,18180732.728736177,40863215.307148919,9.6607942000544644E-4,6.7028259987068634E-4,8.3447443277040424E-4,-467907213.09816754,0,null,8028.410697657695,736.82114779695473,2324.0832058450542,11089.315051299704,9796.9606585527199,91643.749946569616,30218.538063144009,80151.096467780124,202013.38447749376,202013.38447749507,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-4111947918.6877255,-567124212.29394984,-2635136695.6028137,0.1,0.1,0,-411194791.86877257,-56712421.229394987,0,0,0,0.05,0.05,0,0.5,0.3,0,-20559739.593438629,-2835621.0614697495,0,-205597395.93438628,-17013726.368818495,0,401.42053488288479,36.841057389847741,0,4582.1874973284812,1510.9269031572005,0,4014.2053488288475,221.0463443390864,0,45821.874973284808,9065.5614189432017,0,14617.700869400602,2431.9533379033942,0,146177.00869400601,14591.720027420361,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$ES:$ES)"]
[17,"Monitor/repair leaking flare/vent control valves",47481.035030347368,897860.35659395345,2084886.2323526377,907299.30313650973,18180732.728736177,40863215.307148919,5.2332273226934796E-2,4.9385267909186611E-2,5.1021100926140095E-2,-105714052.72516343,0,null,72165.373264791531,5974.0158163892138,25409.999773769472,103549.38885495023,86936.228056933236,1172981.2005239106,277245.19468515308,1079203.863672714,2529430.2588817775,2529430.2588817696,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-161382474.39725977,-12692240.124010818,-100880027.89768837,0.6,0.7,0,-96829484.638355866,-8884568.0868075714,0,18,142,0.3,0.35,0,0.78,0.88,0.06,-29048845.391506758,-3109598.8303826498,0,-75526998.017917573,-7818419.916390663,0,21649.611979437457,2090.9055357362249,0,351894.36015717319,97035.818139803567,0,56288.991146537395,5257.133918422508,1524.5999864261682,914925.33640865027,243975.77132293471,64752.231820362838,893134.65964310966,149308.45653320919,0,2322150.1150720851,375404.11928349745,102867.23148101705,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$FB:$FB)"]
[18,"Install redundant compression",48909.837539832559,3140724.361214221,4363470.2997100353,907299.30313650973,18180732.728736177,40863215.307148919,5.3907059523524974E-2,0.17275015303701385,0.10678235344213496,-366078116.12679183,0,null,117270.93478184794,186257.6753767824,46581.930789904538,350110.54094853491,154010.23447181619,2765504.2240777104,12341657.106930668,2208896.8958448679,17316058.226853248,17316058.226853196,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-11971816520.167137,-506567142.89379638,-8248784196.5578566,0.02,0.25,0,-239436330.40334275,-126641785.7234491,0,35,44,0,0.1,0,0.25,0.5,0,0,-12664178.57234491,0,-59859082.600835688,-63320892.861724548,0,0,18625.767537678239,0,0,1234165.7106930667,0,29317.733695461986,93128.837688391199,0,691376.0560194276,6170828.5534653338,0,0,1699809.8991350227,0,1424319.3984059773,8499049.4956751131,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$FK:$FK)"]
[19,"Limit Monthly Vent Volume",2103.4523236433315,48.860207784090278,52635.168298867378,868370.11739503394,17427211.64627485,39136464.581150696,2.4222992955507715E-3,2.8036732884078091E-6,1.3449137233570675E-3,1816420.9200198685,53188.602782608068,null,0,2103.4523236433315,0,2103.4523236433315,2103.4523236433315,0,48.860207784090278,0,48.860207784090278,48.860207784090278,868015.8045697026,51.216560642462703,303.09626468891884,null,899965.06485107273,15749549.440059802,777697.1413639735,0,0,53188.602782608068,null,0,1816420.9200198685,0,1,1,1,0,1816420.9200198685,0,1,"N/A",1,1,1,1,1,1,0,1816420.9200198685,0,0,1816420.9200198685,0,0,2103.4523236433315,0,0,48.860207784090278,0,0,2103.4523236433315,0,0,48.860207784090278,0,0,52635.168298867378,0,0,52635.168298867378,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low resource sens).xlsm]Results Database'!$FT:$FT)"]
[]
[]
[null,"fixed",1085]
[null,"floater",121]
[null,"single well",827]
[null,null,2033]
[]
[null,"Alternate Count",1784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Note: Adjusted means after applying percentages"]
[null,"Note: Aggregate is before applying percentage adjustments"]
[]
[]
[]
[null,null,null,null,null,"NPV",null,null,null,{"$f":"F39","v":"NPV"},null,null,null,{"$f":"J39","v":"NPV"}]
[null,"Bubble_labels",null,"Colour Group",null,null,"Complexes with +","Emissions",null,null,"Percent Reduced","Number of Complexes",null,null,{"$f":"L40","v":"Number of Complexes"},{"$f":"K40","v":"Percent Reduced"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B5","v":"Reroute Gas Pig Trap Vent"},"Either",3,null,{"$f":"L5","v":-48807981.19120118},{"$f":"AS5","v":0},{"$f":"E5","v":17178.163556775398},null,{"$f":"F41","v":-48807981.19120118},{"$f":"J5","v":3.0037396538959425E-5},{"$f":"G41","v":0},null,{"$f":"J41","v":-48807981.19120118},{"$f":"L41","v":0},{"$f":"K41","v":3.0037396538959425E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,539]
[null,{"$f":"B6","v":"Limit Monthly Flare Volume"},"Flare",2,null,1154160328.3432167,113,10692917.420603413,null,{"$f":"F42","v":1154160328.3432167},0.44735108622769942,{"$f":"G42","v":113},null,{"$f":"J42","v":1154160328.3432167},{"$f":"L42","v":113},{"$f":"K42","v":0.44735108622769942}]
[null,"Compressors Off - Maintain Pressure","Either",3,null,12754194.433926171,648,201442.53268272226,null,12754194.433926171,5.0523271506995402E-3,648,null,12754194.433926171,648,5.0523271506995402E-3]
[null,"Compressors Off- Blowdown to fuel","Either",3,null,-52635280.103706218,0,27142.084909156783,null,-52635280.103706218,4.4662643010410873E-4,0,null,-52635280.103706218,0,4.4662643010410873E-4]
[null,"Compressor Static Seals","Vent",1,null,7628955.5373064391,561,331191.21894734842,null,7628955.5373064391,5.91379514634526E-3,561,null,7628955.5373064391,561,5.91379514634526E-3]
[null,"Compressors Off - Install ejector","Either",3,null,-7237685.5332824346,0,38686.117898036653,null,-7237685.5332824346,9.1535275646742768E-4,0,null,-7237685.5332824346,0,9.1535275646742768E-4]
[null,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance","Either",3,null,-3852088.4313726253,0,5519.0271913060724,null,-3852088.4313726253,1.0422182706546644E-4,0,null,-3852088.4313726253,0,1.0422182706546644E-4]
[null,"Use Inert Gases and Pigs to Perform Pipeline Purges","Either",3,null,-6619762.4697170779,0,5519.0271913060724,null,-6619762.4697170779,1.0422182706546644E-4,0,null,-6619762.4697170779,0,1.0422182706546644E-4]
[null,"Reduced Emission Completions ","Either",3,null,73907925.129489452,217,1174107.0737838643,null,73907925.129489452,4.3280246747211176E-2,217,null,73907925.129489452,217,4.3280246747211176E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586]
[null,"Foaming agents to Remove Accumulated Fluid in Gas wells","Either",3,null,1786819.1808726031,609,64342.740451652404,null,1786819.1808726031,1.3698482978354641E-3,609,null,1786819.1808726031,609,1.3698482978354641E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Velocity tubing to Remove Accumulated Fluid in Gas Wells","Either",3,null,-1016104838.2398331,0,31440.068849629741,null,-1016104838.2398331,7.785552461563696E-4,0,null,-1016104838.2398331,0,7.785552461563696E-4]
[null,"Install Flares","Convert Vent to Flare",4,null,-378685075.92610461,0,778050.87426413468,null,-378685075.92610461,-2.2780788872131378E-3,0,null,-378685075.92610461,0,-2.2780788872131378E-3]
[null,"Gas Lift Well to remove liquid accumulation","Either",3,null,-8551675.829710409,0,35285.701177098061,null,-8551675.829710409,6.755397607208463E-4,0,null,-8551675.829710409,0,6.755397607208463E-4]
[null,"Microturbines","Flare",1,null,-516688426.91540724,0,487876.58321625588,null,-516688426.91540724,1.9564951702008195E-2,0,null,-516688426.91540724,0,1.9564951702008195E-2]
[null,"Electric submersible pump (ESP) to unload wells","Either",3,null,-613580690.02670944,0,31667.355076704596,null,-613580690.02670944,5.8717665877904631E-4,0,null,-613580690.02670944,0,5.8717665877904631E-4]
[null,"Downhole Jetpump for Well Unloading","Either",3,null,-467907213.09816754,0,34099.308414607993,null,-467907213.09816754,6.7028259987068634E-4,0,null,-467907213.09816754,0,6.7028259987068634E-4]
[null,"Monitor/repair leaking flare/vent control valves","Either",3,null,-105714052.72516343,18,2084886.2323526377,null,-105714052.72516343,4.9385267909186611E-2,18,null,-105714052.72516343,18,4.9385267909186611E-2]
[null,"Install redundant compression","Either",3,null,-366078116.12679183,35,4363470.2997100353,null,-366078116.12679183,0.17275015303701385,35,null,-366078116.12679183,35,0.17275015303701385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[null,"Limit Monthly Vent Volume","Vent",1,null,1816420.9200198685,1,52635.168298867378,null,1816420.9200198685,2.8036732884078091E-6,1,null,1816420.9200198685,1,2.8036732884078091E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[null,null,"colour_1"]
[null,null,"colour_2"]
[null,null,"colour_3"]
[null,null,"colour_4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,161]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,486]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,569]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,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,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,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,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,174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Low Gas Res High Price + NPV","index":11,"n_rows":175,"n_cols":87,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["FINAL AGREGATE SUMMARY ",null,null,null,{"$f":"CH4_factor","v":25},null,null,{"$f":"E1","v":25}]
[null,null,"Aplicabiity Adjusted","Aplicabiity Adjusted","Aplicabiity Adjusted","Adjusted","Adjusted","Adjusted","Percent","Percent","Percent","Adjusted","Adjusted",null,"Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Oil ","Oil ","Oil "]
[null,null,"Reduction","Reduction","Reduct Equivalent","Existing","Existing","Equivalent CO2","Reduction","Reduction","Reduction","NPV","Oil",null,"Reduced Methane","Reduced Methane","Reduced Methane","Reduced Methane","Methane","Reduced CO2","Reduced CO2","Reduced CO2","Reduced CO2","CO2","Exist Methane","Exist Methane","Exist Methane","Exist CO2","Exist CO2","Exist CO2","Exist CO2","Deferred","Deferred","Deferred",null,"Total NPV b/4 Ratios",null,null,"Percent Applicable",null,null,"Final NPV - Expected Value Case",null,null,"# of Complexes ","# of Complexes ","Percent Applicable 10% Case",null,null,"Percent Applicable 90% Case",null,null,"Final Methane - 10% Case",null,null,"Final CO2 - 10% Case",null,null,"Final Methane - 90%",null,null,"Final CO2 - 90%",null,null,"Final CO2 Equiv - 10% Case",null,null,"Final CO2 Equiv - 90% Case",null,null,"Final NPV - 10% Low Case",null,null,"Final NPV - 90% Hi Case"]
[null,null,"Methane","CO2","Total CO2","Methane","CO2","Total","Methane","CO2","Equiv CO2","Savings","Deferred",null,{"$f":"AJ4","v":"fixed"},{"$f":"AK4","v":"floater"},{"$f":"AL4","v":"single well"},"Sum","Check",{"$f":"AJ4","v":"fixed"},{"$f":"AK4","v":"floater"},{"$f":"AL4","v":"single well"},"Sum","Check",{"$f":"T4","v":"fixed"},{"$f":"U4","v":"floater"},{"$f":"V4","v":"single well"},{"$f":"W4","v":"Sum"},{"$f":"Y4","v":"fixed"},{"$f":"Z4","v":"floater"},{"$f":"AA4","v":"single well"},{"$f":"AC4","v":"fixed"},{"$f":"AD4","v":"floater"},{"$f":"AE4","v":"single well"},null,"fixed","floater","single well",{"$f":"AJ4","v":"fixed"},"floater","single well","fixed","floater","single well","> 0 NPV","> 0 NPV @ $49 SCOC",{"$f":"AM4","v":"fixed"},{"$f":"AN4","v":"floater"},"single well",{"$f":"AP4","v":"fixed"},{"$f":"AQ4","v":"floater"},"single well",{"$f":"AX4","v":"fixed"},"floater","single well","fixed","floater","single well",{"$f":"BA4","v":"fixed"},"floater","single well","fixed","floater","single well",{"$f":"BJ4","v":"fixed"},"floater","single well","fixed","floater","single well","fixed","floater","single well","fixed","floater","single well"]
[1,"Reroute Gas Pig Trap Vent",{"$f":"SUMPRODUCT(O5:Q5,AM5:AO5)","v":665.2824671373404},{"$f":"SUMPRODUCT(T5:V5,AM5:AO5)","v":546.10187834188639},{"$f":"$E$1*C5+D5","v":17178.163556775398},{"$f":"SUM(Y5:AA5)","v":907299.30313650973},{"$f":"SUM(AC5:AE5)","v":18180732.728736177},{"$f":"F5*$H$1+G5","v":40863215.307148919},{"$f":"IF(F5,C5/F5)","v":7.3325578983415558E-4},3.0037396538959425E-5,4.2038208270336772E-4,{"$f":"SUM(AP5:AR5)","v":0},{"$f":"SUMPRODUCT(AF5:AH5,AM5:AO5)","v":0},null,1146.1897768525737,229.78506266256764,776.89235471630548,{"$f":"SUM(O5:Q5)","v":2152.8671942314468},1531.900417750443,1250.0174344091747,51.216560642462703,303.09626468891884,{"$f":"SUM(T5:V5)","v":1604.3302597405564},1604.3302597405643,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.4,0.9,0,{"$f":"AM5*AJ5","v":0},0,0,0,0,0.1,0.3,0,0.5,1,0,{"$f":"AU5*O5","v":114.61897768525738},{"$f":"AV5*P5","v":68.935518798770289},0,{"$f":"AU5*T5","v":125.00174344091748},{"$f":"AV5*U5","v":15.364968192738811},0,{"$f":"AX5*O5","v":573.09488842628684},{"$f":"AY5*P5","v":229.78506266256764},0,{"$f":"AX5*T5","v":625.00871720458736},{"$f":"AY5*U5","v":51.216560642462703},0,{"$f":"BA5*25+BD5","v":2990.4761855723518},{"$f":"BB5*25+BE5","v":1738.7529381619961},0,{"$f":"BG5*25+BJ5","v":14952.380927861759},{"$f":"BH5*25+BK5","v":5795.8431272066537},0,{"$f":"AU5*AJ5","v":0},{"$f":"AV5*AK5","v":0},0,{"$f":"AJ5*AX5","v":0},{"$f":"AK5*AY5","v":0},0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$N:$N)"]
[2,"Limit Monthly Flare Volume",115873.41442889381,7796082.0598810678,{"$f":"$E$1*C6+D6","v":10692917.420603413},{"$f":"SUM(Y6:AA6)","v":868370.11739503394},{"$f":"SUM(AC6:AE6)","v":17427211.64627485},{"$f":"F6*$H$1+G6","v":39136464.581150696},0.13343781886057388,0.44735108622769942,0.2732213431908575,{"$f":"SUM(AP6:AR6)","v":1154160328.3432167},{"$f":"SUMPRODUCT(AF6:AH6,AM6:AO6)","v":250369.8545452226},null,2373.8019321132724,127956.97094362203,4263.95593800202,{"$f":"SUM(O6:Q6)","v":134594.72881373731},17955.145214870689,159711.82646055368,8609076.124381002,286883.32484394044,9055671.2756854966,9055671.2756854985,868015.8045697026,51.216560642462703,303.09626468891884,null,899965.06485107273,15749549.440059802,777697.1413639735,29120.373431058295,268481.93612878345,40334726.659754604,null,19926698.961519096,1275758131.838623,34905477.788010091,0.3,0.9,0,5978009.6884557288,1148182318.6547608,0,113,"N/A",0.3,0.9,0,1,1,1,{"$f":"AU6*O6","v":712.1405796339817},115161.27384925983,0,{"$f":"AU6*T6","v":47913.547938166106},7748168.5119429016,0,{"$f":"AX6*O6","v":2373.8019321132724},127956.97094362203,4263.95593800202,{"$f":"AX6*T6","v":159711.82646055368},8609076.124381002,286883.32484394044,{"$f":"BA6*25+BD6","v":65717.062429015641},10627200.358174399,0,{"$f":"BG6*25+BJ6","v":219056.87476338551},11808000.397971552,393482.22329399094,{"$f":"AU6*AJ6","v":5978009.6884557288},1148182318.6547608,0,{"$f":"AJ6*AX6","v":19926698.961519096},1275758131.838623,34905477.788010091,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$W:$W)"]
[3,"Compressors Off - Maintain Pressure",4383.5009239086703,91855.009585005522,201442.53268272226,907299.30313650973,18180732.728736177,40863215.307148919,4.8313725236589769E-3,5.0523271506995402E-3,4.9296789586569904E-3,{"$f":"SUM(AP7:AR7)","v":12780181.631855287},0,null,74952.598374395122,6358.710051889143,26761.23339275859,108072.54181904285,90420.143102354239,1247963.8203295746,294568.18568526796,1147811.7984167216,2690343.8044315642,2690343.8044315516,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,181296887.73364958,37153372.451728068,146034014.24399865,0.05,0.1,0,9064844.3866824787,3715337.245172807,0,648,669,0,0,0,0.28000000000000003,0.5,0,0,0,0,0,0,0,20986.727544830635,3179.3550259445715,0,349429.86969228095,147284.09284263398,0,0,0,0,874098.05831304681,226767.96849124826,0,0,0,0,50763128.565421887,18576686.225864034,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$AF:$AF)"]
[4,"Compressors Off- Blowdown to fuel",760.88356615377654,8119.9957553123704,27142.084909156783,907299.30313650973,18180732.728736177,40863215.307148919,8.3862465618944279E-4,4.4662643010410873E-4,6.6421804317508867E-4,{"$f":"SUM(AP8:AR8)","v":0},0,null,1290.866958710126,51.945651901231763,307.61141436812136,1650.4240249794791,1503.9655298698576,10491.532665251498,2397.6048871673943,9552.4663177713519,22441.603870190243,22441.603870190225,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.55000000000000004,0.98,0,0,0,0,0,0,0.56000000000000005,0.98,0,0.56000000000000005,1,0,722.88549687767068,50.906738863207124,0,5875.2582925408396,2349.6527894240462,0,722.88549687767068,51.945651901231763,0,5875.2582925408396,2397.6048871673943,0,23947.395714482605,3622.3212610042242,0,23947.395714482605,3696.2461846981882,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$AO:$AO)"]
[5,"Compressor Static Seals",8946.9635991659216,107517.12896820041,331191.21894734842,907299.30313650973,18180732.728736177,40863215.307148919,9.861093873032311E-3,5.91379514634526E-3,8.1048741871618535E-3,10814521.022320408,0,null,35004.147252326773,1959.267860842288,10057.456145152884,47020.871258321946,41474.801266565155,393693.27146407595,90938.111021814198,361416.34641018958,846047.72889607982,846047.72889607842,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,40387237.677233182,7177116.0301211234,32753355.384539027,0.25,0.1,0,10096809.419308295,717711.60301211243,0,561,600,0.1,0.05,0,0.56000000000000005,0.25,0,3500.4147252326775,97.963393042114404,0,39369.327146407595,4546.9055510907101,0,19602.322461302996,489.81696521057199,0,220468.23201988256,22734.52775545355,0,126879.69527722453,6995.9903771435702,0,710526.29355245747,34979.951885717848,0,4038723.7677233182,358855.80150605622,0,22616853.099250585,1794279.0075302809,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$AX:$AX)"]
[6,"Compressors Off - Install ejector",881.77336320761651,16641.783817846237,38686.117898036653,907299.30313650973,18180732.728736177,40863215.307148919,9.7186602057264813E-4,9.1535275646742768E-4,9.467223175477484E-4,0,0,null,13016.386842410668,577.38505271770771,3305.3945949355016,16899.166490063875,15242.428304878411,118011.91485202963,26852.970188111885,108104.08579436858,252968.97083451011,252968.97083451282,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.05,0.4,0,0,0,0,0,44,0,0,0,0.1,0.5,0,0,0,0,0,0,0,1301.6386842410668,288.69252635885385,0,11801.191485202964,13426.485094055943,0,0,0,0,44342.158591229636,20643.798253027289,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$BG:$BG)"]
[7,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance",144.96792035713059,1894.8291823778077,5519.0271913060724,907299.30313650973,18180732.728736177,40863215.307148919,1.5977960068522078E-4,1.0422182706546644E-4,1.3506101147015058E-4,0,0,null,622.61525787589119,25.797237718586057,150.92499845318628,799.33749404766354,725.46515575216233,5274.2313813198271,1198.0105942863192,4819.5521794136557,11291.794155019801,11291.79415501977,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.2,0.5,0.05,0,0,0,0,0,0,0.1,0,0.47,0.9,0.15,0,2.5797237718586059,0,0,119.80105942863193,0,292.62917120166884,23.217513946727451,22.638749767977941,2478.8887492203185,1078.2095348576875,722.93282691204831,0,184.29415372509709,0,9794.6180292620393,1658.6473835258737,1288.9015711114969,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$BP:$BP)"]
[8,"Use Inert Gases and Pigs to Perform Pipeline Purges",144.96792035713059,1894.8291823778077,5519.0271913060724,907299.30313650973,18180732.728736177,40863215.307148919,1.5977960068522078E-4,1.0422182706546644E-4,1.3506101147015058E-4,0,0,null,622.61525787589119,25.797237718586057,150.92499845318628,799.33749404766354,725.46515575216233,5274.2313813198271,1198.0105942863192,4819.5521794136557,11291.794155019801,11291.79415501977,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.2,0.5,0.05,0,0,0,0,0,0,0.1,0,0.47,0.9,0.15,0,2.5797237718586059,0,0,119.80105942863193,0,292.62917120166884,23.217513946727451,22.638749767977941,2478.8887492203185,1078.2095348576875,722.93282691204831,0,184.29415372509709,0,9794.6180292620393,1658.6473835258737,1288.9015711114969,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$BY:$BY)"]
[9,"Reduced Emission Completions ",15489.619009562586,786866.59854479972,1174107.0737838643,907299.30313650973,18180732.728736177,40863215.307148919,1.7072226283008685E-2,4.3280246747211176E-2,2.8732615996041239E-2,84176977.264774248,0,null,21317.20625144157,20320.634893404385,8177.8216250736386,49815.662769919589,26951.694988118637,483903.34934829141,1331781.5224154538,384615.81251421344,2200300.6842779587,2200300.6842779466,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,21522064.120170269,157592922.46946335,14759713.985484581,0.25,0.5,0,5380516.0300425673,78796461.234731674,0,217,524,0,0.1,0,0.4,0.8,0.1,0,2032.0634893404385,0,0,133178.15224154538,0,8526.8825005766284,16256.507914723508,817.78216250736386,193561.33973931658,1065425.217932363,38461.581251421347,0,183979.73947505635,0,406733.40225373232,1471837.9158004508,58906.135314105442,0,15759292.246946335,0,8608825.6480681077,126074337.97557068,1475971.3985484582,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$CH:$CH)"]
[10,"Foaming agents to Remove Accumulated Fluid in Gas wells",1577.5157867916655,24904.845781860764,64342.740451652404,907299.30313650973,18180732.728736177,40863215.307148919,1.7386939252992206E-3,1.3698482978354641E-3,1.5745882933591816E-3,2099297.1625998095,0,null,8467.3890607208559,743.62717827927077,2330.4470985561015,11541.463337556228,10248.000986358678,92147.172505610899,30676.454768228672,80151.244291962619,202974.8715658022,202974.87156580351,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,8325370.4417670602,2647002.449960643,5857913.5133868624,0.15,0.1,0.1,1248805.5662650589,264700.24499606428,585791.35133868631,609,657,0.05,0,0.05,0.6,0.3,0.15,423.36945303604284,0,116.52235492780508,4607.3586252805453,0,4007.562214598131,5080.4334364325132,223.08815348378121,349.56706478341522,55288.303503366536,9202.9364304686005,12022.686643794392,15191.594951181616,0,6920.6210877932581,182299.13941417937,14780.140267563131,20761.863263379772,416268.52208835306,0,292895.67566934315,4995222.2650602357,794100.73498819291,878687.02700802928,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$CQ:$CQ)"]
[11,"Velocity tubing to Remove Accumulated Fluid in Gas Wells",691.41456018821532,14154.704844924359,31440.068849629741,907299.30313650973,18180732.728736177,40863215.307148919,7.6205785433540332E-4,7.785552461563696E-4,7.6939782181382522E-4,0,0,null,8431.4610109524328,743.46889850061223,2326.6806471556306,11501.610556608675,10208.306485189782,92125.977750658261,30665.805542529029,80151.156802649944,202942.94009583723,202942.94009583857,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.05,0.05,0.1,0,0,0,0,0,0,0,0,0.25,0.15,0,0,0,0,0,0,0,2107.8652527381082,111.52033477509183,0,23031.494437664565,4599.8708313793541,0,0,0,0,75728.125756117268,7387.8792007566499,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$CZ:$CZ)"]
[12,"Install Flares",32778.720705901338,-41417.143383398783,778050.87426413468,907299.30313650973,18180732.728736177,40863215.307148919,3.6127792220920003E-2,-2.2780788872131378E-3,1.9040373314138513E-2,0,0,null,163893.60352950668,43383.527988640228,77995.549808593947,285272.68132674083,190421.11114799345,-207085.7169169939,-8141.946946488184,-38364.968825252363,-253592.63268873445,-253592.63268873442,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.2,0,0,0,0,0,0,4,0,0,0,0.35,0,0,0,0,0,0,0,0,57362.761235327336,0,0,-72480.000920947859,0,0,0,0,0,1361589.0299622356,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$DI:$DI)"]
[13,"Gas Lift Well to remove liquid accumulation",920.15573359191853,12281.807837300095,35285.701177098061,907299.30313650973,18180732.728736177,40863215.307148919,1.0141699992615055E-3,6.755397607208463E-4,8.6350770275595305E-4,0,0,null,8457.9301576399139,743.62717827927077,2329.1882957609769,11530.745631680162,10237.283280482608,92141.623604772278,30676.454768228672,80151.215051762862,202969.29342476383,202969.29342476514,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.1,0.1,0,0,0,0,0,0,0.05,0.05,0,0.5,0.3,0,422.89650788199572,37.181358913963543,0,4607.0811802386143,1533.8227384114336,0,4228.9650788199569,223.08815348378121,0,46070.811802386139,9202.9364304686005,0,15179.493877288507,2463.3567112605224,0,151794.93877288507,14780.140267563131,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$DR:$DR)"]
[14,"Microturbines",5286.8570188565154,355705.15774484299,487876.58321625588,907299.30313650973,18180732.728736177,40863215.307148919,5.8270264295144838E-3,1.9564951702008195E-2,1.1939260764213606E-2,0,0,null,19503.683956729281,4109.3602967419556,16486.711850286767,40099.756103758002,23408.788902393619,1312227.8423059117,276481.97168365051,1109242.8674510336,2697952.6814405955,2697952.6814405988,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.25,0.1,0,0,0,0,0,0,0,0,0,0.5,0.2,0,0,0,0,0,0,0,9751.8419783646405,821.87205934839119,0,656113.92115295585,55296.394336730104,0,0,0,0,899909.97061207192,75843.195820439883,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$EA:$EA)"]
[15,"Electric submersible pump (ESP) to unload wells",839.68212715561731,10675.301897814163,31667.355076704596,907299.30313650973,18180732.728736177,40863215.307148919,9.2547423353336476E-4,5.8717665877904631E-4,7.749599447492442E-4,0,0,null,8028.410697657695,736.82114779695473,2324.0832058450542,11089.315051299704,9796.9606585527199,91643.749946569616,30218.538063144009,80151.096467780124,202013.38447749376,202013.38447749507,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.1,0.05,0,0,0,0,0,0,0.05,0,0,0.3,0.2,0,401.42053488288479,0,0,4582.1874973284812,0,0,2408.5232092973083,147.36422955939096,0,27493.124983970883,6043.7076126288021,0,14617.700869400602,0,0,87706.205216403585,9727.8133516135767,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$EJ:$EJ)"]
[16,"Downhole Jetpump for Well Unloading",876.52318454546503,12186.228800971363,34099.308414607993,907299.30313650973,18180732.728736177,40863215.307148919,9.6607942000544644E-4,6.7028259987068634E-4,8.3447443277040424E-4,0,0,null,8028.410697657695,736.82114779695473,2324.0832058450542,11089.315051299704,9796.9606585527199,91643.749946569616,30218.538063144009,80151.096467780124,202013.38447749376,202013.38447749507,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.1,0.1,0,0,0,0,0,0,0.05,0.05,0,0.5,0.3,0,401.42053488288479,36.841057389847741,0,4582.1874973284812,1510.9269031572005,0,4014.2053488288475,221.0463443390864,0,45821.874973284808,9065.5614189432017,0,14617.700869400602,2431.9533379033942,0,146177.00869400601,14591.720027420361,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$ES:$ES)"]
[17,"Monitor/repair leaking flare/vent control valves",47481.035030347368,897860.35659395345,2084886.2323526377,907299.30313650973,18180732.728736177,40863215.307148919,5.2332273226934796E-2,4.9385267909186611E-2,5.1021100926140095E-2,901992.04260902479,0,null,72165.373264791531,5974.0158163892138,25409.999773769472,103549.38885495023,86936.228056933236,1172981.2005239106,277245.19468515308,1079203.863672714,2529430.2588817775,2529430.2588817696,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,1421584.7665841749,70058.83236931407,304665.60077491938,0.6,0.7,0,852950.85995050496,49041.182658519843,0,18,142,0.3,0.35,0,0.78,0.88,0.06,21649.611979437457,2090.9055357362249,0,351894.36015717319,97035.818139803567,0,56288.991146537395,5257.133918422508,1524.5999864261682,914925.33640865027,243975.77132293471,64752.231820362838,893134.65964310966,149308.45653320919,0,2322150.1150720851,375404.11928349745,102867.23148101705,426475.42997525248,24520.591329259922,0,1108836.1179356566,61651.772484996385,18279.936046495161,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$FB:$FB)"]
[18,"Install redundant compression",48909.837539832559,3140724.361214221,4363470.2997100353,907299.30313650973,18180732.728736177,40863215.307148919,5.3907059523524974E-2,0.17275015303701385,0.10678235344213496,47405070.505514912,0,null,117270.93478184794,186257.6753767824,46581.930789904538,350110.54094853491,154010.23447181619,2765504.2240777104,12341657.106930668,2208896.8958448679,17316058.226853248,17316058.226853196,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,189620282.02205965,0,0.02,0.25,0,0,47405070.505514912,0,35,44,0,0.1,0,0.25,0.5,0,0,18625.767537678239,0,0,1234165.7106930667,0,29317.733695461986,93128.837688391199,0,691376.0560194276,6170828.5534653338,0,0,1699809.8991350227,0,1424319.3984059773,8499049.4956751131,0,0,18962028.202205967,0,0,94810141.011029825,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$FK:$FK)"]
[19,"Limit Monthly Vent Volume",2103.4523236433315,48.860207784090278,52635.168298867378,868370.11739503394,17427211.64627485,39136464.581150696,2.4222992955507715E-3,2.8036732884078091E-6,1.3449137233570675E-3,1816420.9200198685,53188.602782608068,null,0,2103.4523236433315,0,2103.4523236433315,2103.4523236433315,0,48.860207784090278,0,48.860207784090278,48.860207784090278,868015.8045697026,51.216560642462703,303.09626468891884,null,899965.06485107273,15749549.440059802,777697.1413639735,0,0,53188.602782608068,null,0,1816420.9200198685,0,1,1,1,0,1816420.9200198685,0,1,"N/A",1,1,1,1,1,1,0,2103.4523236433315,0,0,48.860207784090278,0,0,2103.4523236433315,0,0,48.860207784090278,0,0,52635.168298867378,0,0,52635.168298867378,0,0,1816420.9200198685,0,0,1816420.9200198685,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$FT:$FT)"]
[]
[]
[null,{"$f":"O4","v":"fixed"},1085]
[null,{"$f":"P4","v":"floater"},121]
[null,{"$f":"Q4","v":"single well"},827]
[null,null,{"$f":"SUM(C26:C28)","v":2033}]
[]
[null,"Alternate Count",1784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Note: Adjusted means after applying percentages"]
[null,"Note: Aggregate is before applying percentage adjustments"]
[]
["Bubble Charts"]
[null,null,"NPV"]
[null,null,null,"Equivalent CO2 Reduced","Number of Complexes with + NPV"]
[null,{"$f":"B5","v":"Reroute Gas Pig Trap Vent"},{"$f":"L5","v":0},{"$f":"E5","v":17178.163556775398},{"$f":"AS5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B6","v":"Limit Monthly Flare Volume"},{"$f":"L6","v":1154160328.3432167},{"$f":"E6","v":10692917.420603413},{"$f":"AS6","v":113},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,539]
[null,"Compressors Off - Maintain Pressure",12780181.631855287,201442.53268272226,648]
[null,"Compressors Off- Blowdown to fuel",0,27142.084909156783,0]
[null,"Compressor Static Seals",10814521.022320408,331191.21894734842,561]
[null,"Compressors Off - Install ejector",0,38686.117898036653,0]
[null,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance",0,5519.0271913060724,0]
[null,"Use Inert Gases and Pigs to Perform Pipeline Purges",0,5519.0271913060724,0]
[null,"Reduced Emission Completions ",84176977.264774248,1174107.0737838643,217]
[null,"Foaming agents to Remove Accumulated Fluid in Gas wells",2099297.1625998095,64342.740451652404,609,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586]
[null,"Velocity tubing to Remove Accumulated Fluid in Gas Wells",0,31440.068849629741,0,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,0]
[null,"Install Flares",0,778050.87426413468,0]
[null,"Gas Lift Well to remove liquid accumulation",0,35285.701177098061,0]
[null,"Microturbines",0,487876.58321625588,0]
[null,"Electric submersible pump (ESP) to unload wells",0,31667.355076704596,0]
[null,"Downhole Jetpump for Well Unloading",0,34099.308414607993,0]
[null,"Monitor/repair leaking flare/vent control valves",901992.04260902479,2084886.2323526377,18]
[null,"Install redundant compression",47405070.505514912,4363470.2997100353,35]
[null,"Limit Monthly Vent Volume",1816420.9200198685,52635.168298867378,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,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,161]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,486]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,569]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,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,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,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,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,174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Flat Gas Price","index":12,"n_rows":175,"n_cols":82,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["FINAL AGREGATE SUMMARY ",null,null,null,{"$f":"CH4_factor","v":25},null,null,{"$f":"E1","v":25}]
[null,null,"Aplicabiity Adjusted","Aplicabiity Adjusted","Aplicabiity Adjusted","Adjusted","Adjusted","Adjusted","Percent","Percent","Percent","Adjusted","Adjusted",null,"Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Oil ","Oil ","Oil "]
[null,null,"Reduction","Reduction","Reduct Equivalent","Existing","Existing","Equivalent CO2","Reduction","Reduction","Reduction","NPV","Oil",null,"Reduced Methane","Reduced Methane","Reduced Methane","Reduced Methane","Methane","Reduced CO2","Reduced CO2","Reduced CO2","Reduced CO2","CO2","Exist Methane","Exist Methane","Exist Methane","Exist CO2","Exist CO2","Exist CO2","Exist CO2","Deferred","Deferred","Deferred",null,"Total NPV b/4 Ratios",null,null,"Percent Applicable",null,null,"Final NPV - Expected Value Case",null,null,"# of Complexes ","# of Complexes ","Percent Applicable 10% Case",null,null,"Percent Applicable 90% Case",null,null,"Final NPV - 10% Case",null,null,"Final NPV - 90%",null,null,"Final Methane - 10% Case",null,null,"Final CO2 - 10% Case",null,null,"Final Methane - 90%",null,null,"Final CO2 - 90%",null,null,"Final CO2 Equiv - 10% Case",null,null,"Final CO2 Equiv - 90% Case"]
[null,null,"Methane","CO2","Total CO2","Methane","CO2","Total","Methane","CO2","Equiv CO2","Savings","Deferred",null,{"$f":"AJ4","v":"fixed"},{"$f":"AK4","v":"floater"},{"$f":"AL4","v":"single well"},"Sum","Check",{"$f":"AJ4","v":"fixed"},{"$f":"AK4","v":"floater"},{"$f":"AL4","v":"single well"},"Sum","Check",{"$f":"T4","v":"fixed"},{"$f":"U4","v":"floater"},{"$f":"V4","v":"single well"},{"$f":"W4","v":"Sum"},{"$f":"Y4","v":"fixed"},{"$f":"Z4","v":"floater"},{"$f":"AA4","v":"single well"},{"$f":"AC4","v":"fixed"},{"$f":"AD4","v":"floater"},{"$f":"AE4","v":"single well"},null,"fixed","floater","single well",{"$f":"AJ4","v":"fixed"},"floater","single well","fixed","floater","single well","> 0 NPV","> 0 NPV @ $49 SCOC",{"$f":"AM4","v":"fixed"},{"$f":"AN4","v":"floater"},"single well",{"$f":"AP4","v":"fixed"},{"$f":"AQ4","v":"floater"},"single well",{"$f":"AX4","v":"fixed"},"floater","single well","fixed","floater","single well","fixed","floater","single well","fixed","floater","single well",{"$f":"BG4","v":"fixed"},"floater","single well","fixed","floater","single well",{"$f":"BP4","v":"fixed"},"floater","single well","fixed","floater","single well"]
[1,"Reroute Gas Pig Trap Vent",665.2824671373404,546.10187834188639,17178.163556775398,907299.30313650973,18180732.728736177,40863215.307148919,7.3325578983415558E-4,3.0037396538959425E-5,4.2038208270336772E-4,-49323711.445406534,0,null,1146.1897768525737,229.78506266256764,776.89235471630548,2152.8671942314468,1531.900417750443,1250.0174344091747,51.216560642462703,303.09626468891884,1604.3302597405564,1604.3302597405643,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-93437886.966580614,-13276174.065304764,-61436252.8745066,0.4,0.9,0,-37375154.786632247,-11948556.658774288,0,0,0,0.1,0.3,0,0.5,1,0,-3737515.4786632247,-3584566.9976322865,0,-18687577.393316124,-11948556.658774288,0,114.61897768525738,68.935518798770289,0,125.00174344091748,15.364968192738811,0,573.09488842628684,229.78506266256764,0,625.00871720458736,51.216560642462703,0,2990.4761855723518,1738.7529381619961,0,14952.380927861759,5795.8431272066537,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$E:$E,'Flat Gas Price'!AJ$4,'[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$N:$N)"]
[2,"Limit Monthly Flare Volume",115873.41442889381,7796082.0598810678,10692917.420603413,868370.11739503394,17427211.64627485,39136464.581150696,0.13343781886057388,0.44735108622769942,0.2732213431908575,-19314026.948744509,250369.8545452226,null,2373.8019321132724,127956.97094362203,4263.95593800202,134594.72881373731,17955.145214870689,159711.82646055368,8609076.124381002,286883.32484394044,9055671.2756854966,9055671.2756854985,868015.8045697026,51.216560642462703,303.09626468891884,null,899965.06485107273,15749549.440059802,777697.1413639735,29120.373431058295,268481.93612878345,40334726.659754604,null,5174430.9597916007,-23184840.262979988,13565371.543035829,0.3,0.9,0,1552329.2879374803,-20866356.23668199,0,88,"N/A",0.3,0.9,0,1,1,1,465698.78638124408,-18779720.613013793,0,1552329.2879374803,-20866356.23668199,0,712.1405796339817,115161.27384925983,0,47913.547938166106,7748168.5119429016,0,2373.8019321132724,127956.97094362203,4263.95593800202,159711.82646055368,8609076.124381002,286883.32484394044,65717.062429015641,10627200.358174399,0,219056.87476338551,11808000.397971552,393482.22329399094,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$E:$E,'Flat Gas Price'!AJ$4,'[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$W:$W)"]
[3,"Compressors Off - Maintain Pressure",4383.5009239086703,91855.009585005522,201442.53268272226,907299.30313650973,18180732.728736177,40863215.307148919,4.8313725236589769E-3,5.0523271506995402E-3,4.9296789586569904E-3,6270278.3171614632,0,null,74952.598374395122,6358.710051889143,26761.23339275859,108072.54181904285,90420.143102354239,1247963.8203295746,294568.18568526796,1147811.7984167216,2690343.8044315642,2690343.8044315516,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,91392511.966572851,17006527.188328203,68443402.982545421,0.05,0.1,0,4569625.5983286425,1700652.7188328204,0,646,669,0,0,0,0.28000000000000003,0.5,0,0,0,0,1279495.16753202,850326.35941641021,0,0,0,0,0,0,0,20986.727544830635,3179.3550259445715,0,349429.86969228095,147284.09284263398,0,0,0,0,874098.05831304681,226767.96849124826,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$E:$E,'Flat Gas Price'!AJ$4,'[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$AF:$AF)"]
[4,"Compressors Off- Blowdown to fuel",760.88356615377654,8119.9957553123704,27142.084909156783,907299.30313650973,18180732.728736177,40863215.307148919,8.3862465618944279E-4,4.4662643010410873E-4,6.6421804317508867E-4,-53277428.232205965,0,null,1290.866958710126,51.945651901231763,307.61141436812136,1650.4240249794791,1503.9655298698576,10491.532665251498,2397.6048871673943,9552.4663177713519,22441.603870190243,22441.603870190225,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-76178789.460751072,-11611320.43754375,-44951098.725359045,0.55000000000000004,0.98,0,-41898334.203413092,-11379094.028792875,0,0,0,0.56000000000000005,0.98,0,0.56000000000000005,1,0,-23463067.153911334,-11151512.148217017,0,-23463067.153911334,-11379094.028792875,0,722.88549687767068,50.906738863207124,0,5875.2582925408396,2349.6527894240462,0,722.88549687767068,51.945651901231763,0,5875.2582925408396,2397.6048871673943,0,23947.395714482605,3622.3212610042242,0,23947.395714482605,3696.2461846981882,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$E:$E,'Flat Gas Price'!AJ$4,'[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$AO:$AO)"]
[5,"Compressor Static Seals",8946.9635991659216,107517.12896820041,331191.21894734842,907299.30313650973,18180732.728736177,40863215.307148919,9.861093873032311E-3,5.91379514634526E-3,8.1048741871618535E-3,-615254.63164754072,0,null,35004.147252326773,1959.267860842288,10057.456145152884,47020.871258321946,41474.801266565155,393693.27146407595,90938.111021814198,361416.34641018958,846047.72889607982,846047.72889607842,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-2425712.3742158189,-88265.380935860405,1380241.0510103323,0.25,0.1,0,-606428.09355395474,-8826.5380935860412,0,492,583,0.1,0.05,0,0.56000000000000005,0.25,0,-60642.809355395475,-441.32690467930206,0,-339599.73239021469,-2206.6345233965103,0,3500.4147252326775,97.963393042114404,0,39369.327146407595,4546.9055510907101,0,19602.322461302996,489.81696521057199,0,220468.23201988256,22734.52775545355,0,126879.69527722453,6995.9903771435702,0,710526.29355245747,34979.951885717848,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$E:$E,'Flat Gas Price'!AJ$4,'[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$AX:$AX)"]
[6,"Compressors Off - Install ejector",881.77336320761651,16641.783817846237,38686.117898036653,907299.30313650973,18180732.728736177,40863215.307148919,9.7186602057264813E-4,9.1535275646742768E-4,9.467223175477484E-4,-8477463.6313508321,0,null,13016.386842410668,577.38505271770771,3305.3945949355016,16899.166490063875,15242.428304878411,118011.91485202963,26852.970188111885,108104.08579436858,252968.97083451011,252968.97083451282,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-81344729.186768457,-11025567.930031022,-51567765.13034685,0.05,0.4,0,-4067236.4593384229,-4410227.1720124092,0,0,0,0,0,0,0.1,0.5,0,0,0,0,-406723.64593384229,-2205113.5860062046,0,0,0,0,0,0,0,1301.6386842410668,288.69252635885385,0,11801.191485202964,13426.485094055943,0,0,0,0,44342.158591229636,20643.798253027289,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$E:$E,'Flat Gas Price'!AJ$4,'[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$BG:$BG)"]
[7,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance",144.96792035713059,1894.8291823778077,5519.0271913060724,907299.30313650973,18180732.728736177,40863215.307148919,1.5977960068522078E-4,1.0422182706546644E-4,1.3506101147015058E-4,-4000122.889919336,0,null,622.61525787589119,25.797237718586057,150.92499845318628,799.33749404766354,725.46515575216233,5274.2313813198271,1198.0105942863192,4819.5521794136557,11291.794155019801,11291.79415501977,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-12389407.482889146,-2231044.5289256931,-8134382.5775732072,0.2,0.5,0.05,-2477881.4965778291,-1115522.2644628466,-406719.12887866038,0,0,0,0.1,0,0.47,0.9,0.15,0,-111552.22644628467,0,-1164604.3033915795,-1003970.0380165619,-61007.869331799055,0,2.5797237718586059,0,0,119.80105942863193,0,292.62917120166884,23.217513946727451,22.638749767977941,2478.8887492203185,1078.2095348576875,722.93282691204831,0,184.29415372509709,0,9794.6180292620393,1658.6473835258737,1288.9015711114969,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$E:$E,'Flat Gas Price'!AJ$4,'[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$BP:$BP)"]
[8,"Use Inert Gases and Pigs to Perform Pipeline Purges",144.96792035713059,1894.8291823778077,5519.0271913060724,907299.30313650973,18180732.728736177,40863215.307148919,1.5977960068522078E-4,1.0422182706546644E-4,1.3506101147015058E-4,-6767796.9282638142,0,null,622.61525787589119,25.797237718586057,150.92499845318628,799.33749404766354,725.46515575216233,5274.2313813198271,1198.0105942863192,4819.5521794136557,11291.794155019801,11291.79415501977,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-20984115.893390499,-3765733.4039390567,-13762140.952323709,0.2,0.5,0.05,-4196823.1786781,-1882866.7019695283,-688107.0476161855,0,0,0,0.1,0,0.47,0.9,0.15,0,-188286.67019695285,0,-1972506.8939787068,-1694580.0317725756,-103216.05714242782,0,2.5797237718586059,0,0,119.80105942863193,0,292.62917120166884,23.217513946727451,22.638749767977941,2478.8887492203185,1078.2095348576875,722.93282691204831,0,184.29415372509709,0,9794.6180292620393,1658.6473835258737,1288.9015711114969,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$E:$E,'Flat Gas Price'!AJ$4,'[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$BY:$BY)"]
[9,"Reduced Emission Completions ",15489.619009562586,786866.59854479972,1174107.0737838643,907299.30313650973,18180732.728736177,40863215.307148919,1.7072226283008685E-2,4.3280246747211176E-2,2.8732615996041239E-2,18422274.47818137,0,null,21317.20625144157,20320.634893404385,8177.8216250736386,49815.662769919589,26951.694988118637,483903.34934829141,1331781.5224154538,384615.81251421344,2200300.6842779587,2200300.6842779466,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-52281503.708866313,62985300.810795896,-30628390.177675597,0.25,0.5,0,-13070375.927216578,31492650.405397948,0,121,230,0,0.1,0,0.4,0.8,0.1,0,3149265.0405397951,0,-5228150.3708866313,25194120.324318361,0,0,2032.0634893404385,0,0,133178.15224154538,0,8526.8825005766284,16256.507914723508,817.78216250736386,193561.33973931658,1065425.217932363,38461.581251421347,0,183979.73947505635,0,406733.40225373232,1471837.9158004508,58906.135314105442,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$E:$E,'Flat Gas Price'!AJ$4,'[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$CH:$CH)"]
[10,"Foaming agents to Remove Accumulated Fluid in Gas wells",1577.5157867916655,24904.845781860764,64342.740451652404,907299.30313650973,18180732.728736177,40863215.307148919,1.7386939252992206E-3,1.3698482978354641E-3,1.5745882933591816E-3,928359.72119708336,0,null,8467.3890607208559,743.62717827927077,2330.4470985561015,11541.463337556228,10248.000986358678,92147.172505610899,30676.454768228672,80151.244291962619,202974.8715658022,202974.87156580351,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,3869226.6719884193,1079915.1631931846,2399842.0407950203,0.15,0.1,0.1,580384.00079826289,107991.51631931847,239984.20407950203,603,656,0.05,0,0.05,0.6,0.3,0.15,29019.200039913147,0,11999.210203975103,348230.40047895774,32397.454895795541,35997.630611925306,423.36945303604284,0,116.52235492780508,4607.3586252805453,0,4007.562214598131,5080.4334364325132,223.08815348378121,349.56706478341522,55288.303503366536,9202.9364304686005,12022.686643794392,15191.594951181616,0,6920.6210877932581,182299.13941417937,14780.140267563131,20761.863263379772,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$E:$E,'Flat Gas Price'!AJ$4,'[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$CQ:$CQ)"]
[11,"Velocity tubing to Remove Accumulated Fluid in Gas Wells",691.41456018821532,14154.704844924359,31440.068849629741,907299.30313650973,18180732.728736177,40863215.307148919,7.6205785433540332E-4,7.785552461563696E-4,7.6939782181382522E-4,-1016739632.735105,0,null,8431.4610109524328,743.46889850061223,2326.6806471556306,11501.610556608675,10208.306485189782,92125.977750658261,30665.805542529029,80151.156802649944,202942.94009583723,202942.94009583857,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-8516129789.2669697,-1164604969.4765356,-5327028947.9792976,0.05,0.05,0.1,-425806489.46334851,-58230248.473826781,-532702894.79792976,0,0,0,0,0,0.25,0.15,0,0,0,0,-106451622.36583713,-8734537.2710740175,0,0,0,0,0,0,0,2107.8652527381082,111.52033477509183,0,23031.494437664565,4599.8708313793541,0,0,0,0,75728.125756117268,7387.8792007566499,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$E:$E,'Flat Gas Price'!AJ$4,'[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$CZ:$CZ)"]
[12,"Install Flares",32778.720705901338,-41417.143383398783,778050.87426413468,907299.30313650973,18180732.728736177,40863215.307148919,3.6127792220920003E-2,-2.2780788872131378E-3,1.9040373314138513E-2,-378685075.92610461,0,null,163893.60352950668,43383.527988640228,77995.549808593947,285272.68132674083,190421.11114799345,-207085.7169169939,-8141.946946488184,-38364.968825252363,-253592.63268873445,-253592.63268873442,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-1893425379.630523,-255072277.68119356,-1203148893.3609166,0.2,0,0,-378685075.92610461,0,0,0,4,0,0,0,0.35,0,0,0,0,0,-132539776.5741366,0,0,0,0,0,0,0,0,57362.761235327336,0,0,-72480.000920947859,0,0,0,0,0,1361589.0299622356,0,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$E:$E,'Flat Gas Price'!AJ$4,'[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$DI:$DI)"]
[13,"Gas Lift Well to remove liquid accumulation",920.15573359191853,12281.807837300095,35285.701177098061,907299.30313650973,18180732.728736177,40863215.307148919,1.0141699992615055E-3,6.755397607208463E-4,8.6350770275595305E-4,-9049844.0298150368,0,null,8457.9301576399139,743.62717827927077,2329.1882957609769,11530.745631680162,10237.283280482608,92141.623604772278,30676.454768228672,80151.215051762862,202969.29342476383,202969.29342476514,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-80299106.981313139,-10199333.316837227,-50079887.829597428,0.1,0.1,0,-8029910.6981313145,-1019933.3316837228,0,0,0,0.05,0.05,0,0.5,0.3,0,-401495.53490656574,-50996.66658418614,0,-4014955.3490656572,-305979.99950511684,0,422.89650788199572,37.181358913963543,0,4607.0811802386143,1533.8227384114336,0,4228.9650788199569,223.08815348378121,0,46070.811802386139,9202.9364304686005,0,15179.493877288507,2463.3567112605224,0,151794.93877288507,14780.140267563131,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$E:$E,'Flat Gas Price'!AJ$4,'[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$DR:$DR)"]
[14,"Microturbines",5286.8570188565154,355705.15774484299,487876.58321625588,907299.30313650973,18180732.728736177,40863215.307148919,5.8270264295144838E-3,1.9564951702008195E-2,1.1939260764213606E-2,-540261488.57130015,0,null,19503.683956729281,4109.3602967419556,16486.711850286767,40099.756103758002,23408.788902393619,1312227.8423059117,276481.97168365051,1109242.8674510336,2697952.6814405955,2697952.6814405988,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-2049798022.8776507,-278119828.51887423,-1304951704.9555316,0.25,0.1,0,-512449505.71941268,-27811982.851887424,0,0,0,0,0,0,0.5,0.2,0,0,0,0,-256224752.85970634,-5562396.5703774849,0,0,0,0,0,0,0,9751.8419783646405,821.87205934839119,0,656113.92115295585,55296.394336730104,0,0,0,0,899909.97061207192,75843.195820439883,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$E:$E,'Flat Gas Price'!AJ$4,'[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$EA:$EA)"]
[15,"Electric submersible pump (ESP) to unload wells",839.68212715561731,10675.301897814163,31667.355076704596,907299.30313650973,18180732.728736177,40863215.307148919,9.2547423353336476E-4,5.8717665877904631E-4,7.749599447492442E-4,-614149159.57938516,0,null,8028.410697657695,736.82114779695473,2324.0832058450542,11089.315051299704,9796.9606585527199,91643.749946569616,30218.538063144009,80151.096467780124,202013.38447749376,202013.38447749507,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-5728635248.0633068,-825712695.46109021,-3695989843.4173245,0.1,0.05,0,-572863524.80633068,-41285634.77305451,0,0,0,0.05,0,0,0.3,0.2,0,-28643176.240316536,0,0,-171859057.44189921,-8257126.9546109028,0,401.42053488288479,0,0,4582.1874973284812,0,0,2408.5232092973083,147.36422955939096,0,27493.124983970883,6043.7076126288021,0,14617.700869400602,0,0,87706.205216403585,9727.8133516135767,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$E:$E,'Flat Gas Price'!AJ$4,'[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$EJ:$EJ)"]
[16,"Downhole Jetpump for Well Unloading",876.52318454546503,12186.228800971363,34099.308414607993,907299.30313650973,18180732.728736177,40863215.307148919,9.6607942000544644E-4,6.7028259987068634E-4,8.3447443277040424E-4,-468564694.80961347,0,null,8028.410697657695,736.82114779695473,2324.0832058450542,11089.315051299704,9796.9606585527199,91643.749946569616,30218.538063144009,80151.096467780124,202013.38447749376,202013.38447749507,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-4116742492.6266866,-568904455.46944785,-2638982891.4479394,0.1,0.1,0,-411674249.26266867,-56890445.54694479,0,0,0,0.05,0.05,0,0.5,0.3,0,-20583712.463133436,-2844522.2773472397,0,-205837124.63133433,-17067133.664083436,0,401.42053488288479,36.841057389847741,0,4582.1874973284812,1510.9269031572005,0,4014.2053488288475,221.0463443390864,0,45821.874973284808,9065.5614189432017,0,14617.700869400602,2431.9533379033942,0,146177.00869400601,14591.720027420361,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$E:$E,'Flat Gas Price'!AJ$4,'[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$ES:$ES)"]
[17,"Monitor/repair leaking flare/vent control valves",47481.035030347368,897860.35659395345,2084886.2323526377,907299.30313650973,18180732.728736177,40863215.307148919,5.2332273226934796E-2,4.9385267909186611E-2,5.1021100926140095E-2,-169412343.95942295,0,null,72165.373264791531,5974.0158163892138,25409.999773769472,103549.38885495023,86936.228056933236,1172981.2005239106,277245.19468515308,1079203.863672714,2529430.2588817775,2529430.2588817696,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-245463078.44716847,-31620709.844459802,-173362711.09206706,0.6,0.7,0,-147277847.06830108,-22134496.891121861,0,0,66,0.3,0.35,0,0.78,0.88,0.06,-44183354.12049032,-7747073.9118926506,0,-114876720.71327485,-19478357.264187239,0,21649.611979437457,2090.9055357362249,0,351894.36015717319,97035.818139803567,0,56288.991146537395,5257.133918422508,1524.5999864261682,914925.33640865027,243975.77132293471,64752.231820362838,893134.65964310966,149308.45653320919,0,2322150.1150720851,375404.11928349745,102867.23148101705,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$E:$E,'Flat Gas Price'!AJ$4,'[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$FB:$FB)"]
[18,"Install redundant compression",48909.837539832559,3140724.361214221,4363470.2997100353,907299.30313650973,18180732.728736177,40863215.307148919,5.3907059523524974E-2,0.17275015303701385,0.10678235344213496,-588125317.11714816,0,null,117270.93478184794,186257.6753767824,46581.930789904538,350110.54094853491,154010.23447181619,2765504.2240777104,12341657.106930668,2208896.8958448679,17316058.226853248,17316058.226853196,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-12174386744.774067,-1378550328.8866675,-8405017314.4088306,0.02,0.25,0,-243487734.89548135,-344637582.22166687,0,0,9,0,0.1,0,0.25,0.5,0,0,-34463758.222166687,0,-60871933.723870337,-172318791.11083344,0,0,18625.767537678239,0,0,1234165.7106930667,0,29317.733695461986,93128.837688391199,0,691376.0560194276,6170828.5534653338,0,0,1699809.8991350227,0,1424319.3984059773,8499049.4956751131,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$E:$E,'Flat Gas Price'!AJ$4,'[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$FK:$FK)"]
[19,"Limit Monthly Vent Volume",2103.4523236433315,48.860207784090278,52635.168298867378,868370.11739503394,17427211.64627485,39136464.581150696,2.4222992955507715E-3,2.8036732884078091E-6,1.3449137233570675E-3,887413.09113213583,53188.602782608068,null,0,2103.4523236433315,0,2103.4523236433315,2103.4523236433315,0,48.860207784090278,0,48.860207784090278,48.860207784090278,868015.8045697026,51.216560642462703,303.09626468891884,null,899965.06485107273,15749549.440059802,777697.1413639735,0,0,53188.602782608068,null,0,887413.09113213583,0,1,1,1,0,887413.09113213583,0,1,"N/A",1,1,1,1,1,1,0,887413.09113213583,0,0,887413.09113213583,0,0,2103.4523236433315,0,0,48.860207784090278,0,0,2103.4523236433315,0,0,48.860207784090278,0,0,52635.168298867378,0,0,52635.168298867378,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$E:$E,'Flat Gas Price'!AJ$4,'[161104-Financial Analysis_v11(flat Real sens).xlsm]Results Database'!$FT:$FT)"]
[]
[]
[null,"fixed",1085]
[null,"floater",121]
[null,"single well",827]
[null,null,2033]
[]
[null,"Alternate Count",1784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Note: Adjusted means after applying percentages"]
[null,"Note: Aggregate is before applying percentage adjustments"]
[]
[]
[]
[null,null,null,null,null,"NPV",null,null,null,{"$f":"F39","v":"NPV"},null,null,null,{"$f":"J39","v":"NPV"}]
[null,"Bubble_labels",null,"Colour Group",null,null,"Complexes with +","Emissions",null,null,"Percent Reduced","Number of Complexes",null,null,{"$f":"L40","v":"Number of Complexes"},{"$f":"K40","v":"Percent Reduced"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B5","v":"Reroute Gas Pig Trap Vent"},"Vent",3,null,{"$f":"L5","v":-49323711.445406534},{"$f":"AS5","v":0},{"$f":"E5","v":17178.163556775398},null,{"$f":"F41","v":-49323711.445406534},{"$f":"J5","v":3.0037396538959425E-5},{"$f":"G41","v":0},null,{"$f":"J41","v":-49323711.445406534},{"$f":"L41","v":0},{"$f":"K41","v":3.0037396538959425E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,539]
[null,{"$f":"B6","v":"Limit Monthly Flare Volume"},"Flare",2,null,-19314026.948744509,88,10692917.420603413,null,{"$f":"F42","v":-19314026.948744509},0.44735108622769942,{"$f":"G42","v":88},null,{"$f":"J42","v":-19314026.948744509},{"$f":"L42","v":88},{"$f":"K42","v":0.44735108622769942}]
[null,"Compressors Off - Maintain Pressure","Either",3,null,6270278.3171614632,646,201442.53268272226,null,6270278.3171614632,5.0523271506995402E-3,646,null,6270278.3171614632,646,5.0523271506995402E-3]
[null,"Compressors Off- Blowdown to fuel","Either",3,null,-53277428.232205965,0,27142.084909156783,null,-53277428.232205965,4.4662643010410873E-4,0,null,-53277428.232205965,0,4.4662643010410873E-4]
[null,"Compressor Static Seals","Vent",1,null,-615254.63164754072,492,331191.21894734842,null,-615254.63164754072,5.91379514634526E-3,492,null,-615254.63164754072,492,5.91379514634526E-3]
[null,"Compressors Off - Install ejector","Either",3,null,-8477463.6313508321,0,38686.117898036653,null,-8477463.6313508321,9.1535275646742768E-4,0,null,-8477463.6313508321,0,9.1535275646742768E-4]
[null,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance","Either",3,null,-4000122.889919336,0,5519.0271913060724,null,-4000122.889919336,1.0422182706546644E-4,0,null,-4000122.889919336,0,1.0422182706546644E-4]
[null,"Use Inert Gases and Pigs to Perform Pipeline Purges","Either",3,null,-6767796.9282638142,0,5519.0271913060724,null,-6767796.9282638142,1.0422182706546644E-4,0,null,-6767796.9282638142,0,1.0422182706546644E-4]
[null,"Reduced Emission Completions ","Either",3,null,18422274.47818137,121,1174107.0737838643,null,18422274.47818137,4.3280246747211176E-2,121,null,18422274.47818137,121,4.3280246747211176E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586]
[null,"Foaming agents to Remove Accumulated Fluid in Gas wells","Either",3,null,928359.72119708336,603,64342.740451652404,null,928359.72119708336,1.3698482978354641E-3,603,null,928359.72119708336,603,1.3698482978354641E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Velocity tubing to Remove Accumulated Fluid in Gas Wells","Either",3,null,-1016739632.735105,0,31440.068849629741,null,-1016739632.735105,7.785552461563696E-4,0,null,-1016739632.735105,0,7.785552461563696E-4]
[null,"Install Flares","Convert Vent to Flare",4,null,-378685075.92610461,0,778050.87426413468,null,-378685075.92610461,-2.2780788872131378E-3,0,null,-378685075.92610461,0,-2.2780788872131378E-3]
[null,"Gas Lift Well to remove liquid accumulation","Either",3,null,-9049844.0298150368,0,35285.701177098061,null,-9049844.0298150368,6.755397607208463E-4,0,null,-9049844.0298150368,0,6.755397607208463E-4]
[null,"Microturbines","Flare",1,null,-540261488.57130015,0,487876.58321625588,null,-540261488.57130015,1.9564951702008195E-2,0,null,-540261488.57130015,0,1.9564951702008195E-2]
[null,"Electric submersible pump (ESP) to unload wells","Either",3,null,-614149159.57938516,0,31667.355076704596,null,-614149159.57938516,5.8717665877904631E-4,0,null,-614149159.57938516,0,5.8717665877904631E-4]
[null,"Downhole Jetpump for Well Unloading","Either",3,null,-468564694.80961347,0,34099.308414607993,null,-468564694.80961347,6.7028259987068634E-4,0,null,-468564694.80961347,0,6.7028259987068634E-4]
[null,"Monitor/repair leaking flare/vent control valves","Either",3,null,-169412343.95942295,0,2084886.2323526377,null,-169412343.95942295,4.9385267909186611E-2,0,null,-169412343.95942295,0,4.9385267909186611E-2]
[null,"Install redundant compression","Either",3,null,-588125317.11714816,0,4363470.2997100353,null,-588125317.11714816,0.17275015303701385,0,null,-588125317.11714816,0,0.17275015303701385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[null,"Limit Monthly Vent Volume","Vent",1,null,887413.09113213583,1,52635.168298867378,null,887413.09113213583,2.8036732884078091E-6,1,null,887413.09113213583,1,2.8036732884078091E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[null,null,"colour_1"]
[null,null,"colour_2"]
[null,null,"colour_3"]
[null,null,"colour_4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,161]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,486]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,569]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,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,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,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,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,174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Flat Gas Price + NPV","index":13,"n_rows":175,"n_cols":87,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["FINAL AGREGATE SUMMARY ",null,null,null,{"$f":"CH4_factor","v":25},null,null,{"$f":"E1","v":25}]
[null,null,"Aplicabiity Adjusted","Aplicabiity Adjusted","Aplicabiity Adjusted","Adjusted","Adjusted","Adjusted","Percent","Percent","Percent","Adjusted","Adjusted",null,"Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Oil ","Oil ","Oil "]
[null,null,"Reduction","Reduction","Reduct Equivalent","Existing","Existing","Equivalent CO2","Reduction","Reduction","Reduction","NPV","Oil",null,"Reduced Methane","Reduced Methane","Reduced Methane","Reduced Methane","Methane","Reduced CO2","Reduced CO2","Reduced CO2","Reduced CO2","CO2","Exist Methane","Exist Methane","Exist Methane","Exist CO2","Exist CO2","Exist CO2","Exist CO2","Deferred","Deferred","Deferred",null,"Total NPV b/4 Ratios",null,null,"Percent Applicable",null,null,"Final NPV - Expected Value Case",null,null,"# of Complexes ","# of Complexes ","Percent Applicable 10% Case",null,null,"Percent Applicable 90% Case",null,null,"Final Methane - 10% Case",null,null,"Final CO2 - 10% Case",null,null,"Final Methane - 90%",null,null,"Final CO2 - 90%",null,null,"Final CO2 Equiv - 10% Case",null,null,"Final CO2 Equiv - 90% Case",null,null,"Final NPV - 10% Low Case",null,null,"Final NPV - 90% Hi Case"]
[null,null,"Methane","CO2","Total CO2","Methane","CO2","Total","Methane","CO2","Equiv CO2","Savings","Deferred",null,{"$f":"AJ4","v":"fixed"},{"$f":"AK4","v":"floater"},{"$f":"AL4","v":"single well"},"Sum","Check",{"$f":"AJ4","v":"fixed"},{"$f":"AK4","v":"floater"},{"$f":"AL4","v":"single well"},"Sum","Check",{"$f":"T4","v":"fixed"},{"$f":"U4","v":"floater"},{"$f":"V4","v":"single well"},{"$f":"W4","v":"Sum"},{"$f":"Y4","v":"fixed"},{"$f":"Z4","v":"floater"},{"$f":"AA4","v":"single well"},{"$f":"AC4","v":"fixed"},{"$f":"AD4","v":"floater"},{"$f":"AE4","v":"single well"},null,"fixed","floater","single well",{"$f":"AJ4","v":"fixed"},"floater","single well","fixed","floater","single well","> 0 NPV","> 0 NPV @ $49 SCOC",{"$f":"AM4","v":"fixed"},{"$f":"AN4","v":"floater"},"single well",{"$f":"AP4","v":"fixed"},{"$f":"AQ4","v":"floater"},"single well",{"$f":"AX4","v":"fixed"},"floater","single well","fixed","floater","single well",{"$f":"BA4","v":"fixed"},"floater","single well","fixed","floater","single well",{"$f":"BJ4","v":"fixed"},"floater","single well","fixed","floater","single well","fixed","floater","single well","fixed","floater","single well"]
[1,"Reroute Gas Pig Trap Vent",665.2824671373404,546.10187834188639,17178.163556775398,907299.30313650973,18180732.728736177,40863215.307148919,7.3325578983415558E-4,3.0037396538959425E-5,4.2038208270336772E-4,0,0,null,1146.1897768525737,229.78506266256764,776.89235471630548,2152.8671942314468,1531.900417750443,1250.0174344091747,51.216560642462703,303.09626468891884,1604.3302597405564,1604.3302597405643,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.4,0.9,0,0,0,0,0,0,0.1,0.3,0,0.5,1,0,114.61897768525738,68.935518798770289,0,125.00174344091748,15.364968192738811,0,573.09488842628684,229.78506266256764,0,625.00871720458736,51.216560642462703,0,2990.4761855723518,1738.7529381619961,0,14952.380927861759,5795.8431272066537,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$N:$N)"]
[2,"Limit Monthly Flare Volume",115873.41442889381,7796082.0598810678,10692917.420603413,868370.11739503394,17427211.64627485,39136464.581150696,0.13343781886057388,0.44735108622769942,0.2732213431908575,183053269.80858675,250369.8545452226,null,2373.8019321132724,127956.97094362203,4263.95593800202,134594.72881373731,17955.145214870689,159711.82646055368,8609076.124381002,286883.32484394044,9055671.2756854966,9055671.2756854985,868015.8045697026,51.216560642462703,303.09626468891884,null,899965.06485107273,15749549.440059802,777697.1413639735,29120.373431058295,268481.93612878345,40334726.659754604,null,6484289.1619425872,201231092.28889328,13565371.543035829,0.3,0.9,0,1945286.7485827762,181107983.06000397,0,88,"N/A",0.3,0.9,0,1,1,1,712.1405796339817,115161.27384925983,0,47913.547938166106,7748168.5119429016,0,2373.8019321132724,127956.97094362203,4263.95593800202,159711.82646055368,8609076.124381002,286883.32484394044,65717.062429015641,10627200.358174399,0,219056.87476338551,11808000.397971552,393482.22329399094,1945286.7485827762,181107983.06000397,0,6484289.1619425872,201231092.28889328,13565371.543035829,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$W:$W)"]
[3,"Compressors Off - Maintain Pressure",4383.5009239086703,91855.009585005522,201442.53268272226,907299.30313650973,18180732.728736177,40863215.307148919,4.8313725236589769E-3,5.0523271506995402E-3,4.9296789586569904E-3,6296392.164029588,0,null,74952.598374395122,6358.710051889143,26761.23339275859,108072.54181904285,90420.143102354239,1247963.8203295746,294568.18568526796,1147811.7984167216,2690343.8044315642,2690343.8044315516,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,91884832.947152033,17021505.166719861,68769952.205435514,0.05,0.1,0,4594241.6473576017,1702150.5166719863,0,646,669,0,0,0,0.28000000000000003,0.5,0,0,0,0,0,0,0,20986.727544830635,3179.3550259445715,0,349429.86969228095,147284.09284263398,0,0,0,0,874098.05831304681,226767.96849124826,0,0,0,0,25727753.225202572,8510752.5833599307,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$AF:$AF)"]
[4,"Compressors Off- Blowdown to fuel",760.88356615377654,8119.9957553123704,27142.084909156783,907299.30313650973,18180732.728736177,40863215.307148919,8.3862465618944279E-4,4.4662643010410873E-4,6.6421804317508867E-4,0,0,null,1290.866958710126,51.945651901231763,307.61141436812136,1650.4240249794791,1503.9655298698576,10491.532665251498,2397.6048871673943,9552.4663177713519,22441.603870190243,22441.603870190225,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.55000000000000004,0.98,0,0,0,0,0,0,0.56000000000000005,0.98,0,0.56000000000000005,1,0,722.88549687767068,50.906738863207124,0,5875.2582925408396,2349.6527894240462,0,722.88549687767068,51.945651901231763,0,5875.2582925408396,2397.6048871673943,0,23947.395714482605,3622.3212610042242,0,23947.395714482605,3696.2461846981882,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$AO:$AO)"]
[5,"Compressor Static Seals",8946.9635991659216,107517.12896820041,331191.21894734842,907299.30313650973,18180732.728736177,40863215.307148919,9.861093873032311E-3,5.91379514634526E-3,8.1048741871618535E-3,3070227.8059972143,0,null,35004.147252326773,1959.267860842288,10057.456145152884,47020.871258321946,41474.801266565155,393693.27146407595,90938.111021814198,361416.34641018958,846047.72889607982,846047.72889607842,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,11729513.695195019,1378493.8219845931,8037470.4747405853,0.25,0.1,0,2932378.4237987548,137849.38219845932,0,492,583,0.1,0.05,0,0.56000000000000005,0.25,0,3500.4147252326775,97.963393042114404,0,39369.327146407595,4546.9055510907101,0,19602.322461302996,489.81696521057199,0,220468.23201988256,22734.52775545355,0,126879.69527722453,6995.9903771435702,0,710526.29355245747,34979.951885717848,0,1172951.3695195019,68924.691099229662,0,6568527.669309211,344623.45549614826,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$AX:$AX)"]
[6,"Compressors Off - Install ejector",881.77336320761651,16641.783817846237,38686.117898036653,907299.30313650973,18180732.728736177,40863215.307148919,9.7186602057264813E-4,9.1535275646742768E-4,9.467223175477484E-4,0,0,null,13016.386842410668,577.38505271770771,3305.3945949355016,16899.166490063875,15242.428304878411,118011.91485202963,26852.970188111885,108104.08579436858,252968.97083451011,252968.97083451282,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.05,0.4,0,0,0,0,0,0,0,0,0,0.1,0.5,0,0,0,0,0,0,0,1301.6386842410668,288.69252635885385,0,11801.191485202964,13426.485094055943,0,0,0,0,44342.158591229636,20643.798253027289,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$BG:$BG)"]
[7,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance",144.96792035713059,1894.8291823778077,5519.0271913060724,907299.30313650973,18180732.728736177,40863215.307148919,1.5977960068522078E-4,1.0422182706546644E-4,1.3506101147015058E-4,0,0,null,622.61525787589119,25.797237718586057,150.92499845318628,799.33749404766354,725.46515575216233,5274.2313813198271,1198.0105942863192,4819.5521794136557,11291.794155019801,11291.79415501977,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.2,0.5,0.05,0,0,0,0,0,0,0.1,0,0.47,0.9,0.15,0,2.5797237718586059,0,0,119.80105942863193,0,292.62917120166884,23.217513946727451,22.638749767977941,2478.8887492203185,1078.2095348576875,722.93282691204831,0,184.29415372509709,0,9794.6180292620393,1658.6473835258737,1288.9015711114969,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$BP:$BP)"]
[8,"Use Inert Gases and Pigs to Perform Pipeline Purges",144.96792035713059,1894.8291823778077,5519.0271913060724,907299.30313650973,18180732.728736177,40863215.307148919,1.5977960068522078E-4,1.0422182706546644E-4,1.3506101147015058E-4,0,0,null,622.61525787589119,25.797237718586057,150.92499845318628,799.33749404766354,725.46515575216233,5274.2313813198271,1198.0105942863192,4819.5521794136557,11291.794155019801,11291.79415501977,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.2,0.5,0.05,0,0,0,0,0,0,0.1,0,0.47,0.9,0.15,0,2.5797237718586059,0,0,119.80105942863193,0,292.62917120166884,23.217513946727451,22.638749767977941,2478.8887492203185,1078.2095348576875,722.93282691204831,0,184.29415372509709,0,9794.6180292620393,1658.6473835258737,1288.9015711114969,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$BY:$BY)"]
[9,"Reduced Emission Completions ",15489.619009562586,786866.59854479972,1174107.0737838643,907299.30313650973,18180732.728736177,40863215.307148919,1.7072226283008685E-2,4.3280246747211176E-2,2.8732615996041239E-2,32905812.298853468,0,null,21317.20625144157,20320.634893404385,8177.8216250736386,49815.662769919589,26951.694988118637,483903.34934829141,1331781.5224154538,384615.81251421344,2200300.6842779587,2200300.6842779466,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,2538887.7443523323,64542180.725530773,3563817.2908979007,0.25,0.5,0,634721.93608808308,32271090.362765387,0,121,230,0,0.1,0,0.4,0.8,0.1,0,2032.0634893404385,0,0,133178.15224154538,0,8526.8825005766284,16256.507914723508,817.78216250736386,193561.33973931658,1065425.217932363,38461.581251421347,0,183979.73947505635,0,406733.40225373232,1471837.9158004508,58906.135314105442,0,6454218.0725530777,0,1015555.0977409329,51633744.580424622,356381.72908979008,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$CH:$CH)"]
[10,"Foaming agents to Remove Accumulated Fluid in Gas wells",1577.5157867916655,24904.845781860764,64342.740451652404,907299.30313650973,18180732.728736177,40863215.307148919,1.7386939252992206E-3,1.3698482978354641E-3,1.5745882933591816E-3,1247078.2175361058,0,null,8467.3890607208559,743.62717827927077,2330.4470985561015,11541.463337556228,10248.000986358678,92147.172505610899,30676.454768228672,80151.244291962619,202974.8715658022,202974.87156580351,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,5385531.5466041341,1120233.29007763,3272251.5653772247,0.15,0.1,0.1,807829.73199062014,112023.32900776301,327225.15653772251,603,656,0.05,0,0.05,0.6,0.3,0.15,423.36945303604284,0,116.52235492780508,4607.3586252805453,0,4007.562214598131,5080.4334364325132,223.08815348378121,349.56706478341522,55288.303503366536,9202.9364304686005,12022.686643794392,15191.594951181616,0,6920.6210877932581,182299.13941417937,14780.140267563131,20761.863263379772,269276.5773302067,0,163612.57826886125,3231318.9279624806,336069.98702328897,490837.73480658367,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$CQ:$CQ)"]
[11,"Velocity tubing to Remove Accumulated Fluid in Gas Wells",691.41456018821532,14154.704844924359,31440.068849629741,907299.30313650973,18180732.728736177,40863215.307148919,7.6205785433540332E-4,7.785552461563696E-4,7.6939782181382522E-4,0,0,null,8431.4610109524328,743.46889850061223,2326.6806471556306,11501.610556608675,10208.306485189782,92125.977750658261,30665.805542529029,80151.156802649944,202942.94009583723,202942.94009583857,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.05,0.05,0.1,0,0,0,0,0,0,0,0,0.25,0.15,0,0,0,0,0,0,0,2107.8652527381082,111.52033477509183,0,23031.494437664565,4599.8708313793541,0,0,0,0,75728.125756117268,7387.8792007566499,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$CZ:$CZ)"]
[12,"Install Flares",32778.720705901338,-41417.143383398783,778050.87426413468,907299.30313650973,18180732.728736177,40863215.307148919,3.6127792220920003E-2,-2.2780788872131378E-3,1.9040373314138513E-2,0,0,null,163893.60352950668,43383.527988640228,77995.549808593947,285272.68132674083,190421.11114799345,-207085.7169169939,-8141.946946488184,-38364.968825252363,-253592.63268873445,-253592.63268873442,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.2,0,0,0,0,0,0,4,0,0,0,0.35,0,0,0,0,0,0,0,0,57362.761235327336,0,0,-72480.000920947859,0,0,0,0,0,1361589.0299622356,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$DI:$DI)"]
[13,"Gas Lift Well to remove liquid accumulation",920.15573359191853,12281.807837300095,35285.701177098061,907299.30313650973,18180732.728736177,40863215.307148919,1.0141699992615055E-3,6.755397607208463E-4,8.6350770275595305E-4,0,0,null,8457.9301576399139,743.62717827927077,2329.1882957609769,11530.745631680162,10237.283280482608,92141.623604772278,30676.454768228672,80151.215051762862,202969.29342476383,202969.29342476514,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.1,0.1,0,0,0,0,0,0,0.05,0.05,0,0.5,0.3,0,422.89650788199572,37.181358913963543,0,4607.0811802386143,1533.8227384114336,0,4228.9650788199569,223.08815348378121,0,46070.811802386139,9202.9364304686005,0,15179.493877288507,2463.3567112605224,0,151794.93877288507,14780.140267563131,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$DR:$DR)"]
[14,"Microturbines",5286.8570188565154,355705.15774484299,487876.58321625588,907299.30313650973,18180732.728736177,40863215.307148919,5.8270264295144838E-3,1.9564951702008195E-2,1.1939260764213606E-2,0,0,null,19503.683956729281,4109.3602967419556,16486.711850286767,40099.756103758002,23408.788902393619,1312227.8423059117,276481.97168365051,1109242.8674510336,2697952.6814405955,2697952.6814405988,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.25,0.1,0,0,0,0,0,0,0,0,0,0.5,0.2,0,0,0,0,0,0,0,9751.8419783646405,821.87205934839119,0,656113.92115295585,55296.394336730104,0,0,0,0,899909.97061207192,75843.195820439883,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$EA:$EA)"]
[15,"Electric submersible pump (ESP) to unload wells",839.68212715561731,10675.301897814163,31667.355076704596,907299.30313650973,18180732.728736177,40863215.307148919,9.2547423353336476E-4,5.8717665877904631E-4,7.749599447492442E-4,0,0,null,8028.410697657695,736.82114779695473,2324.0832058450542,11089.315051299704,9796.9606585527199,91643.749946569616,30218.538063144009,80151.096467780124,202013.38447749376,202013.38447749507,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.1,0.05,0,0,0,0,0,0,0.05,0,0,0.3,0.2,0,401.42053488288479,0,0,4582.1874973284812,0,0,2408.5232092973083,147.36422955939096,0,27493.124983970883,6043.7076126288021,0,14617.700869400602,0,0,87706.205216403585,9727.8133516135767,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$EJ:$EJ)"]
[16,"Downhole Jetpump for Well Unloading",876.52318454546503,12186.228800971363,34099.308414607993,907299.30313650973,18180732.728736177,40863215.307148919,9.6607942000544644E-4,6.7028259987068634E-4,8.3447443277040424E-4,0,0,null,8028.410697657695,736.82114779695473,2324.0832058450542,11089.315051299704,9796.9606585527199,91643.749946569616,30218.538063144009,80151.096467780124,202013.38447749376,202013.38447749507,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.1,0.1,0,0,0,0,0,0,0.05,0.05,0,0.5,0.3,0,401.42053488288479,36.841057389847741,0,4582.1874973284812,1510.9269031572005,0,4014.2053488288475,221.0463443390864,0,45821.874973284808,9065.5614189432017,0,14617.700869400602,2431.9533379033942,0,146177.00869400601,14591.720027420361,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$ES:$ES)"]
[17,"Monitor/repair leaking flare/vent control valves",47481.035030347368,897860.35659395345,2084886.2323526377,907299.30313650973,18180732.728736177,40863215.307148919,5.2332273226934796E-2,4.9385267909186611E-2,5.1021100926140095E-2,0,0,null,72165.373264791531,5974.0158163892138,25409.999773769472,103549.38885495023,86936.228056933236,1172981.2005239106,277245.19468515308,1079203.863672714,2529430.2588817775,2529430.2588817696,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.6,0.7,0,0,0,0,0,66,0.3,0.35,0,0.78,0.88,0.06,21649.611979437457,2090.9055357362249,0,351894.36015717319,97035.818139803567,0,56288.991146537395,5257.133918422508,1524.5999864261682,914925.33640865027,243975.77132293471,64752.231820362838,893134.65964310966,149308.45653320919,0,2322150.1150720851,375404.11928349745,102867.23148101705,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$FB:$FB)"]
[18,"Install redundant compression",48909.837539832559,3140724.361214221,4363470.2997100353,907299.30313650973,18180732.728736177,40863215.307148919,5.3907059523524974E-2,0.17275015303701385,0.10678235344213496,0,0,null,117270.93478184794,186257.6753767824,46581.930789904538,350110.54094853491,154010.23447181619,2765504.2240777104,12341657.106930668,2208896.8958448679,17316058.226853248,17316058.226853196,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.02,0.25,0,0,0,0,0,9,0,0.1,0,0.25,0.5,0,0,18625.767537678239,0,0,1234165.7106930667,0,29317.733695461986,93128.837688391199,0,691376.0560194276,6170828.5534653338,0,0,1699809.8991350227,0,1424319.3984059773,8499049.4956751131,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$FK:$FK)"]
[19,"Limit Monthly Vent Volume",2103.4523236433315,48.860207784090278,52635.168298867378,868370.11739503394,17427211.64627485,39136464.581150696,2.4222992955507715E-3,2.8036732884078091E-6,1.3449137233570675E-3,887413.09113213583,53188.602782608068,null,0,2103.4523236433315,0,2103.4523236433315,2103.4523236433315,0,48.860207784090278,0,48.860207784090278,48.860207784090278,868015.8045697026,51.216560642462703,303.09626468891884,null,899965.06485107273,15749549.440059802,777697.1413639735,0,0,53188.602782608068,null,0,887413.09113213583,0,1,1,1,0,887413.09113213583,0,1,"N/A",1,1,1,1,1,1,0,2103.4523236433315,0,0,48.860207784090278,0,0,2103.4523236433315,0,0,48.860207784090278,0,0,52635.168298867378,0,0,52635.168298867378,0,0,887413.09113213583,0,0,887413.09113213583,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$FT:$FT)"]
[]
[]
[null,"fixed",1085]
[null,"floater",121]
[null,"single well",827]
[null,null,2033]
[]
[null,"Alternate Count",1784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Note: Adjusted means after applying percentages"]
[null,"Note: Aggregate is before applying percentage adjustments"]
[]
["Bubble Charts"]
[null,null,"NPV"]
[null,null,null,"Equivalent CO2 Reduced","Number of Complexes with + NPV"]
[null,{"$f":"B5","v":"Reroute Gas Pig Trap Vent"},{"$f":"L5","v":0},{"$f":"E5","v":17178.163556775398},{"$f":"AS5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B6","v":"Limit Monthly Flare Volume"},{"$f":"L6","v":183053269.80858675},{"$f":"E6","v":10692917.420603413},{"$f":"AS6","v":88},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,539]
[null,"Compressors Off - Maintain Pressure",6296392.164029588,201442.53268272226,646]
[null,"Compressors Off- Blowdown to fuel",0,27142.084909156783,0]
[null,"Compressor Static Seals",3070227.8059972143,331191.21894734842,492]
[null,"Compressors Off - Install ejector",0,38686.117898036653,0]
[null,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance",0,5519.0271913060724,0]
[null,"Use Inert Gases and Pigs to Perform Pipeline Purges",0,5519.0271913060724,0]
[null,"Reduced Emission Completions ",32905812.298853468,1174107.0737838643,121]
[null,"Foaming agents to Remove Accumulated Fluid in Gas wells",1247078.2175361058,64342.740451652404,603,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586]
[null,"Velocity tubing to Remove Accumulated Fluid in Gas Wells",0,31440.068849629741,0,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,0]
[null,"Install Flares",0,778050.87426413468,0]
[null,"Gas Lift Well to remove liquid accumulation",0,35285.701177098061,0]
[null,"Microturbines",0,487876.58321625588,0]
[null,"Electric submersible pump (ESP) to unload wells",0,31667.355076704596,0]
[null,"Downhole Jetpump for Well Unloading",0,34099.308414607993,0]
[null,"Monitor/repair leaking flare/vent control valves",0,2084886.2323526377,0]
[null,"Install redundant compression",0,4363470.2997100353,0]
[null,"Limit Monthly Vent Volume",887413.09113213583,52635.168298867378,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,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,161]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,486]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,569]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,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,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,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,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,174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Prod High Case","index":14,"n_rows":175,"n_cols":82,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["FINAL AGREGATE SUMMARY ",null,null,null,{"$f":"CH4_factor","v":25},null,null,{"$f":"E1","v":25}]
[null,null,"Aplicabiity Adjusted","Aplicabiity Adjusted","Aplicabiity Adjusted","Adjusted","Adjusted","Adjusted","Percent","Percent","Percent","Adjusted","Adjusted",null,"Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Oil ","Oil ","Oil "]
[null,null,"Reduction","Reduction","Reduct Equivalent","Existing","Existing","Equivalent CO2","Reduction","Reduction","Reduction","NPV","Oil",null,"Reduced Methane","Reduced Methane","Reduced Methane","Reduced Methane","Methane","Reduced CO2","Reduced CO2","Reduced CO2","Reduced CO2","CO2","Exist Methane","Exist Methane","Exist Methane","Exist CO2","Exist CO2","Exist CO2","Exist CO2","Deferred","Deferred","Deferred",null,"Total NPV b/4 Ratios",null,null,"Percent Applicable",null,null,"Final NPV - Expected Value Case",null,null,"# of Complexes ","# of Complexes ","Percent Applicable 10% Case",null,null,"Percent Applicable 90% Case",null,null,"Final NPV - 10% Case",null,null,"Final NPV - 90%",null,null,"Final Methane - 10% Case",null,null,"Final CO2 - 10% Case",null,null,"Final Methane - 90%",null,null,"Final CO2 - 90%",null,null,"Final CO2 Equiv - 10% Case",null,null,"Final CO2 Equiv - 90% Case"]
[null,null,"Methane","CO2","Total CO2","Methane","CO2","Total","Methane","CO2","Equiv CO2","Savings","Deferred",null,{"$f":"AJ4","v":"fixed"},{"$f":"AK4","v":"floater"},{"$f":"AL4","v":"single well"},"Sum","Check",{"$f":"AJ4","v":"fixed"},{"$f":"AK4","v":"floater"},{"$f":"AL4","v":"single well"},"Sum","Check",{"$f":"T4","v":"fixed"},{"$f":"U4","v":"floater"},{"$f":"V4","v":"single well"},{"$f":"W4","v":"Sum"},{"$f":"Y4","v":"fixed"},{"$f":"Z4","v":"floater"},{"$f":"AA4","v":"single well"},{"$f":"AC4","v":"fixed"},{"$f":"AD4","v":"floater"},{"$f":"AE4","v":"single well"},null,"fixed","floater","single well",{"$f":"AJ4","v":"fixed"},"floater","single well","fixed","floater","single well","> 0 NPV","> 0 NPV @ $49 SCOC",{"$f":"AM4","v":"fixed"},{"$f":"AN4","v":"floater"},"single well",{"$f":"AP4","v":"fixed"},{"$f":"AQ4","v":"floater"},"single well",{"$f":"AX4","v":"fixed"},"floater","single well","fixed","floater","single well","fixed","floater","single well","fixed","floater","single well",{"$f":"BG4","v":"fixed"},"floater","single well","fixed","floater","single well",{"$f":"BP4","v":"fixed"},"floater","single well","fixed","floater","single well"]
[1,"Reroute Gas Pig Trap Vent",665.2824671373404,535.0971182155331,17167.158796649044,786267.32634633733,21261722.393024076,40918405.551682509,8.461275762644305E-4,2.5167157595430617E-5,4.1954613248470417E-4,-49207040.569761105,0,null,1146.1897768525737,229.78506266256764,776.89235471630548,2152.8671942314468,1531.900417750443,1217.3014576418523,53.529483509769044,298.47203716278091,1569.3029783144023,1569.3029783144091,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,-93282221.140693039,-13215724.570537655,-61209096.92462109,0.4,0.9,0,-37312888.456277214,-11894152.113483889,0,0,0,0.1,0.3,0,0.5,1,0,-3731288.8456277214,-3568245.6340451664,0,-18656444.228138607,-11894152.113483889,0,114.61897768525738,68.935518798770289,0,121.73014576418524,16.058845052930714,0,573.09488842628684,229.78506266256764,0,608.65072882092613,53.529483509769044,0,2987.2045878956196,1739.446815022188,0,14936.022939478098,5798.1560500739606,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$E:$E,'Prod High Case'!AJ$4,'[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$N:$N)"]
[2,"Limit Monthly Flare Volume",127878.83985512175,8603819.3846846931,11800790.381062737,744616.27071844693,18588046.158273697,37203452.926234871,0.17173790700509026,0.46286841077458052,0.31719610554592198,629593162.12014234,258781.35690195116,null,2128.2362149981068,141378.18776735812,4299.5878817736248,147806.01186412986,17816.152648693729,143189.91337842745,9512069.3451901823,289280.67853344418,9944539.9371020533,9944539.9371020533,744264.26919777447,53.529483509769044,298.47203716278091,null,794773.83361631981,17001996.113523938,791276.21113343758,42292.405658947995,273437.37244918529,39396275.743250154,null,9009836.7335742749,696544679.00007772,19535714.14666627,0.3,0.9,0,2702951.0200722823,626890211.10007,0,113,"N/A",0.3,0.9,0,1,1,1,810885.30602168466,564201189.99006307,0,2702951.0200722823,626890211.10007,0,638.47086449943197,127240.36899062232,0,42956.974013528234,8560862.4106711652,0,2128.2362149981068,141378.18776735812,4299.5878817736248,143189.91337842745,9512069.3451901823,289280.67853344418,58918.745626014032,11741871.635436723,0,196395.81875338012,13046524.039374135,396770.37557778478,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$E:$E,'Prod High Case'!AJ$4,'[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$W:$W)"]
[3,"Compressors Off - Maintain Pressure",4250.3126826426787,78738.361711619349,184996.17877768632,786267.32634633733,21261722.393024076,40918405.551682509,5.4056839706073312E-3,3.703291777408082E-3,4.5210993997316087E-3,7603477.6992668007,0,null,71165.806800225502,6920.2234263140299,26237.889002028525,104323.91922856806,87359.638413355642,993184.60284126038,290791.31569556327,1112600.6515301093,2396576.5700669331,2396576.5700669196,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,103881210.93923865,24094171.523048669,93926182.669730842,0.05,0.1,0,5194060.5469619334,2409417.1523048668,0,640,662,0,0,0,0.28000000000000003,0.5,0,0,0,0,1454336.9531493415,1204708.5761524334,0,0,0,0,0,0,0,19926.425904063144,3460.1117131570149,0,278091.68879555294,145395.65784778164,0,0,0,0,776252.33639713156,231898.45067670703,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$E:$E,'Prod High Case'!AJ$4,'[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$AF:$AF)"]
[4,"Compressors Off- Blowdown to fuel",746.50258255201902,6926.3879499459599,25588.952513746437,786267.32634633733,21261722.393024076,40918405.551682509,9.4942592364978594E-4,3.2576796093521061E-4,6.2536533788996223E-4,-53136760.442821629,0,null,1259.3130934356554,54.979980777967924,303.21630147433171,1617.5093756879551,1478.4590600985955,8368.5562758991273,2371.1040797973869,9256.7586185436612,19996.418974240176,19996.41897424018,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,-76026536.824384972,-11553229.785112133,-44731758.009986401,0.55000000000000004,0.98,0,-41814595.25341174,-11322165.189409891,0,0,0,0.56000000000000005,0.98,0,0.56000000000000005,1,0,-23416173.341910578,-11095721.885621693,0,-23416173.341910578,-11322165.189409891,0,705.21533232396712,53.880381162408568,0,4686.3915145035116,2323.681998201439,0,705.21533232396712,54.979980777967924,0,4686.3915145035116,2371.1040797973869,0,22316.774822602689,3670.6915272616534,0,22316.774822602689,3745.603599246585,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$E:$E,'Prod High Case'!AJ$4,'[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$AO:$AO)"]
[5,"Compressor Static Seals",8659.4787701822352,87299.990553694573,303786.95980825042,786267.32634633733,21261722.393024076,40918405.551682509,1.1013402795740595E-2,4.1059698240786691E-3,7.4242130335344684E-3,805527.12592624209,0,null,33808.171332084101,2074.3593716121063,9891.1791757642532,45773.709879460454,40507.60436109369,313226.78601694672,89932.940494578928,350229.06152338308,753388.78803490871,753388.7880349101,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,2376421.7592637455,2114216.8611030574,9583431.7296046261,0.25,0.1,0,594105.43981593638,211421.68611030575,0,486,531,0.1,0.05,0,0.56000000000000005,0.25,0,59410.543981593641,10571.084305515287,0,332699.04629692441,52855.421527576436,0,3380.8171332084103,103.71796858060532,0,31322.678601694672,4496.6470247289462,0,18932.575945967099,518.58984290302658,0,175407.00016949017,22483.235123644732,0,115843.10693190493,7089.5962392440797,0,648721.39881866763,35447.981196220397,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$E:$E,'Prod High Case'!AJ$4,'[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$AX:$AX)"]
[6,"Compressors Off - Install ejector",865.02129523402982,15337.261700416293,36962.794081267042,786267.32634633733,21261722.393024076,40918405.551682509,1.100161823146906E-3,7.2135556174171545E-4,9.0332928624456583E-4,-8134077.8135139998,0,null,12653.467137924548,580.86984584450602,3254.6817538533128,16489.018737622369,14948.28907820835,93594.305245317722,26643.866095376015,104692.07388020292,224930.24522089667,224930.24522089859,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,-79693675.511210725,-10373485.094883658,-49055860.560259484,0.05,0.4,0,-3984683.7755605364,-4149394.0379534634,0,0,43,0,0,0,0.1,0.5,0,0,0,0,-398468.37755605369,-2074697.0189767317,0,0,0,0,0,0,0,1265.3467137924549,290.43492292225301,0,9359.4305245317719,13321.933047688008,0,0,0,0,40993.098369343148,20582.806120744332,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$E:$E,'Prod High Case'!AJ$4,'[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$BG:$BG)"]
[7,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance",141.71655313178397,1665.3207838509061,5208.2346121455048,786267.32634633733,21261722.393024076,40918405.551682509,1.8023965689928752E-4,7.8324829619508824E-5,1.2728342030745012E-4,-3964456.4575636713,0,null,606.47072045272353,25.977708641969624,148.67109440508901,781.11952349978208,712.38491484382405,4188.0103599562171,1188.6467031742511,4667.907205450736,10044.564268581205,10044.564268581162,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,-12312413.386844451,-2201786.8795661912,-8021606.8082337109,0.2,0.5,0.05,-2462482.67736889,-1100893.4397830956,-401080.34041168558,0,0,0,0.1,0,0.47,0.9,0.15,0,-110089.34397830957,0,-1157366.8583633783,-990804.09580478608,-60162.051061752834,0,2.5977708641969626,0,0,118.86467031742512,0,285.04123861278003,23.37993777777266,22.30066416076335,1968.3648691794219,1069.7820328568259,700.18608081761033,0,183.80894192234919,0,9094.3958344989223,1654.2804773011426,1257.7026848366941,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$E:$E,'Prod High Case'!AJ$4,'[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$BP:$BP)"]
[8,"Use Inert Gases and Pigs to Perform Pipeline Purges",141.71655313178397,1665.3207838509061,5208.2346121455048,786267.32634633733,21261722.393024076,40918405.551682509,1.8023965689928752E-4,7.8324829619508824E-5,1.2728342030745012E-4,-6732130.4959081206,0,null,606.47072045272353,25.977708641969624,148.67109440508901,781.11952349978208,712.38491484382405,4188.0103599562171,1188.6467031742511,4667.907205450736,10044.564268581205,10044.564268581162,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,-20907121.797345672,-3736475.7545795497,-13649365.182984231,0.2,0.5,0.05,-4181424.3594691344,-1868237.8772897748,-682468.25914921158,0,0,0,0.1,0,0.47,0.9,0.15,0,-186823.78772897751,0,-1965269.448950493,-1681414.0895607974,-102370.23887238173,0,2.5977708641969626,0,0,118.86467031742512,0,285.04123861278003,23.37993777777266,22.30066416076335,1968.3648691794219,1069.7820328568259,700.18608081761033,0,183.80894192234919,0,9094.3958344989223,1654.2804773011426,1257.7026848366941,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$E:$E,'Prod High Case'!AJ$4,'[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$BY:$BY)"]
[9,"Reduced Emission Completions ",15221.819716328617,762128.11275072233,1142673.6056589377,786267.32634633733,21261722.393024076,40918405.551682509,1.9359598454970855E-2,3.5845078712944484E-2,2.7925663042164959E-2,36041604.374725744,0,null,20252.213446299185,20317.532709507639,8361.1261293312327,48930.872285138059,26206.089166737533,412249.54210531409,1318131.4544487877,396948.72739535064,2127329.7239494524,2127329.7239494473,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,-45139407.939417191,94652912.71916008,-19783512.793843899,0.25,0.5,0,-11284851.984854298,47326456.35958004,0,189,219,0,0.1,0,0.4,0.8,0.1,0,4732645.6359580038,0,-4513940.7939417195,37861165.08766403,0,0,2031.7532709507641,0,0,131813.14544487878,0,8100.8853785196743,16254.026167606113,836.11261293312327,164899.81684212564,1054505.1635590303,39694.872739535065,0,182606.97721864789,0,367421.95130511746,1460855.8177491832,60597.688062863148,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$E:$E,'Prod High Case'!AJ$4,'[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$CH:$CH)"]
[10,"Foaming agents to Remove Accumulated Fluid in Gas wells",1600.9283039010743,23818.676652776725,63841.884250303585,786267.32634633733,21261722.393024076,40918405.551682509,2.0361119561464426E-3,1.1202609183060155E-3,1.5602241433788832E-3,1214780.0645077897,0,null,8371.0690210828052,1122.232408830434,2330.4470985561015,11823.748528469341,10191.567450942575,85666.661538273489,29535.529928394382,80151.244291962619,195353.43575863048,195353.43575863176,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,4590282.9666626975,1770186.7152229801,3492189.4798608706,0.15,0.1,0.1,688542.4449994046,177018.67152229801,349218.94798608706,590,642,0.05,0,0.05,0.6,0.3,0.15,34427.122249970234,0,17460.947399304354,413125.46699964273,53105.601456689401,52382.842197913058,418.55345105414028,0,116.52235492780508,4283.3330769136746,0,4007.562214598131,5022.6414126496829,336.66972264913016,349.56706478341522,51399.996922964092,8860.6589785183151,12022.686643794392,14747.169353267182,0,6920.6210877932581,176966.03223920616,17277.40204474657,20761.863263379772,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$E:$E,'Prod High Case'!AJ$4,'[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$CQ:$CQ)"]
[11,"Velocity tubing to Remove Accumulated Fluid in Gas Wells",687.34734125308466,13733.203338825047,30916.886870152164,786267.32634633733,21261722.393024076,40918405.551682509,8.7419039075053702E-4,6.4591208016763881E-4,7.5557408587444098E-4,-1016494323.4753547,0,null,8307.8911046321427,785.6944261182889,2326.6806471556306,11420.266177906062,10124.623083091437,83812.067829620632,30549.685341580418,80151.156802649944,194512.909973851,194512.90997385228,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,-8514967212.3275242,-1163902277.7935278,-5325508489.6930208,0.05,0.05,0.1,-425748360.61637622,-58195113.889676392,-532550848.96930212,0,0,0,0,0,0.25,0.15,0,0,0,0,-106437090.15409406,-8729267.0834514592,0,0,0,0,0,0,0,2076.9727761580357,117.85416391774334,0,20953.016957405158,4582.4528012370629,0,0,0,0,72877.33636135605,7528.8068991806467,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$E:$E,'Prod High Case'!AJ$4,'[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$CZ:$CZ)"]
[12,"Install Flares",30275.971645524121,-41417.143383398783,715482.14775470423,786267.32634633733,21261722.393024076,40918405.551682509,3.8505951641424396E-2,-1.9479674608576234E-3,1.7485582297457936E-2,-379206260.00712156,0,null,151379.8582276206,43404.895472165837,79684.712376639145,274469.46607642557,181340.67746864699,-207085.7169169939,-9025.549100581522,-38364.968825252363,-254476.23484282778,-254476.23484282775,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,-1896031300.0356076,-255046965.59364724,-1202702873.1227479,0.2,0,0,-379206260.00712156,0,0,0,4,0,0,0,0.35,0,0,0,0,0,-132722191.00249253,0,0,0,0,0,0,0,0,52982.950379667207,0,0,-72480.000920947859,0,0,0,0,0,1252093.7585707323,0,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$E:$E,'Prod High Case'!AJ$4,'[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$DI:$DI)"]
[13,"Gas Lift Well to remove liquid accumulation",934.86188359317111,11496.994498089434,34868.541587918713,786267.32634633733,21261722.393024076,40918405.551682509,1.1889873230995489E-3,5.4073674209299111E-4,8.5214810102699531E-4,-8892299.9159807395,0,null,8352.58817061833,996.03066531338027,2329.1882957609769,11677.807131692687,10171.827797682969,85054.106772555184,29915.838208339152,80151.215051762862,195121.16003265721,195121.16003265834,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,-79416508.559315145,-9506490.6004922539,-48836263.966139399,0.1,0.1,0,-7941650.8559315149,-950649.06004922546,0,0,0,0.05,0.05,0,0.5,0.3,0,-397082.54279657576,-47532.453002461276,0,-3970825.4279657574,-285194.71801476763,0,417.62940853091652,49.801533265669015,0,4252.7053386277594,1495.7919104169578,0,4176.294085309165,298.80919959401405,0,42527.053386277592,8974.7514625017448,0,14693.440551900672,2740.8302420586833,0,146934.40551900672,16444.981452352098,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$E:$E,'Prod High Case'!AJ$4,'[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$DR:$DR)"]
[14,"Microturbines",4366.8517814974548,293806.26263311884,402977.55717055523,786267.32634633733,21261722.393024076,40918405.551682509,5.5539021337558817E-3,1.3818554169887762E-2,9.8483201321608038E-3,-536540366.29099244,0,null,15835.225345124041,4080.4544521644443,15976.162443777237,35891.842241065722,20433.250003890545,1065410.1877963741,274537.15684025316,1074892.5802139689,2414839.9248505961,2414839.9248505817,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,-2037548130.2194636,-271533337.36126554,-1280219993.3619497,0.25,0.1,0,-509387032.5548659,-27153333.736126557,0,0,0,0,0,0,0.5,0.2,0,0,0,0,-254693516.27743295,-5430666.7472253116,0,0,0,0,0,0,0,7917.6126725620206,816.09089043288895,0,532705.09389818704,54907.431368050631,0,0,0,0,730645.41071223759,75309.703628872856,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$E:$E,'Prod High Case'!AJ$4,'[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$EA:$EA)"]
[15,"Electric submersible pump (ESP) to unload wells",826.38545026190423,9713.4811018385753,30373.117358386182,786267.32634633733,21261722.393024076,40918405.551682509,1.0510235165207609E-3,4.5685297372829715E-4,7.4228496806951654E-4,-613989929.2983743,0,null,7885.8472178983648,756.01456944135327,2324.0832058450542,10965.944993184772,9694.2836830153574,82051.932941574792,30165.756153621915,80151.096467780124,192368.78556297685,192368.78556297813,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,-5727401826.4194698,-824994933.12854576,-3694313025.0627065,0.1,0.05,0,-572740182.64194703,-41249746.656427294,0,0,0,0.05,0,0,0.3,0.2,0,-28637009.132097352,0,0,-171822054.79258409,-8249949.331285459,0,394.29236089491826,0,0,4102.5966470787398,0,0,2365.7541653695093,151.20291388827067,0,24615.579882472437,6033.1512307243829,0,13959.905669451695,0,0,83759.434016710176,9813.2240779311505,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$E:$E,'Prod High Case'!AJ$4,'[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$EJ:$EJ)"]
[16,"Downhole Jetpump for Well Unloading",864.18617873397181,11221.768909519671,32826.423377868967,786267.32634633733,21261722.393024076,40918405.551682509,1.0990996952012636E-3,5.2779209050351952E-4,8.0224101929893472E-4,-468369576.41197973,0,null,7885.8472178983648,756.01456944135327,2324.0832058450542,10965.944993184772,9694.2836830153574,82051.932941574792,30165.756153621915,80151.096467780124,192368.78556297685,192368.78556297813,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,-4115509070.982893,-568186693.13690424,-2637306073.0933065,0.1,0.1,0,-411550907.09828931,-56818669.313690424,0,0,0,0.05,0.05,0,0.5,0.3,0,-20577545.354914468,-2840933.4656845215,0,-205775453.54914466,-17045600.794107128,0,394.29236089491826,37.800728472067668,0,4102.5966470787398,1508.2878076810957,0,3942.9236089491824,226.80437083240597,0,41025.966470787396,9049.7268460865744,0,13959.905669451695,2453.3060194827876,0,139599.05669451694,14719.836116896724,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$E:$E,'Prod High Case'!AJ$4,'[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$ES:$ES)"]
[17,"Monitor/repair leaking flare/vent control valves",45806.462701717421,751926.96060346649,1897088.528146402,786267.32634633733,21261722.393024076,40918405.551682509,5.8258128205038062E-2,3.5365289166326995E-2,4.6362718746463867E-2,-157642291.77915198,0,null,68618.054066310739,6622.3289456156826,24920.058520332917,100160.44153225934,84072.344235395271,934313.92986264557,273340.86097982753,1046240.114091872,2253894.9049343448,2253894.9049343518,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,-233655993.13166785,-24926708.428787541,-149467038.28805327,0.6,0.7,0,-140193595.87900069,-17448695.900151279,0,0,68,0.3,0.35,0,0.78,0.88,0.06,-42058078.76370021,-6107043.565052947,0,-109351004.78562054,-15354852.392133126,0,20585.416219893221,2317.8151309654886,0,280294.17895879364,95669.301342939623,0,53522.082171722381,5827.6494721418012,1495.2035112199751,728764.86529286357,240539.95766224823,62774.40684551232,794929.58445612411,153614.67961707682,0,2066816.9195859232,386231.19446579326,100154.4946260117,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$E:$E,'Prod High Case'!AJ$4,'[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$FB:$FB)"]
[18,"Install redundant compression",47885.68435228087,3071818.2852916741,4268960.3940986954,786267.32634633733,21261722.393024076,40918405.551682509,6.0902548977582779E-2,0.14447645531763367,0.10432861047595637,-514064178.23165536,0,null,110770.85005365385,182681.06940483119,47553.632157352899,341005.55161583796,149418.1830892484,2328171.8628372704,12101019.392139714,2274273.9595627529,16703465.214539737,16703465.214539791,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,-12134419728.616837,-1085503134.6372745,-8342277167.8943539,0.02,0.25,0,-242688394.57233673,-271375783.65931863,0,0,28,0,0.1,0,0.25,0.5,0,0,-27137578.365931865,0,-60672098.643084183,-135687891.82965931,0,0,18268.106940483118,0,0,1210101.9392139714,0,27692.712513413462,91340.534702415593,0,582042.96570931759,6050509.6960698571,0,0,1666804.6127260493,0,1274360.7785446541,8334023.0636302475,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$E:$E,'Prod High Case'!AJ$4,'[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$FK:$FK)"]
[19,"Limit Monthly Vent Volume",2103.4523236433315,48.860207784090278,52635.168298867378,744616.27071844693,18588046.158273697,37203452.926234871,2.824880957293351E-3,2.6285822279574116E-6,1.4147925571110222E-3,1659781.5923161411,53188.602782608068,null,0,2103.4523236433315,0,2103.4523236433315,2103.4523236433315,0,48.860207784090278,0,48.860207784090278,48.860207784090278,744264.26919777447,53.529483509769044,298.47203716278091,null,794773.83361631981,17001996.113523938,791276.21113343758,0,0,53188.602782608068,null,0,1659781.5923161411,0,1,1,1,0,1659781.5923161411,0,1,"N/A",1,1,1,1,1,1,0,1659781.5923161411,0,0,1659781.5923161411,0,0,2103.4523236433315,0,0,48.860207784090278,0,0,2103.4523236433315,0,0,48.860207784090278,0,0,52635.168298867378,0,0,52635.168298867378,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$E:$E,'Prod High Case'!AJ$4,'[161104-Financial Analysis_v11(high prod case).xlsm]Results Database'!$FT:$FT)"]
[]
[]
[null,"fixed",1085]
[null,"floater",121]
[null,"single well",827]
[null,null,2033]
[]
[null,"Alternate Count",1784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Note: Adjusted means after applying percentages"]
[null,"Note: Aggregate is before applying percentage adjustments"]
[]
[]
[]
[null,null,null,null,null,"NPV",null,null,null,{"$f":"F39","v":"NPV"},null,null,null,{"$f":"J39","v":"NPV"}]
[null,"Bubble_labels",null,"Colour Group",null,null,"Complexes with +","Emissions",null,null,"Percent Reduced","Number of Complexes",null,null,{"$f":"L40","v":"Number of Complexes"},{"$f":"K40","v":"Percent Reduced"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B5","v":"Reroute Gas Pig Trap Vent"},"Either",3,null,{"$f":"L5","v":-49207040.569761105},{"$f":"AS5","v":0},{"$f":"E5","v":17167.158796649044},null,{"$f":"F41","v":-49207040.569761105},{"$f":"J5","v":2.5167157595430617E-5},{"$f":"G41","v":0},null,{"$f":"J41","v":-49207040.569761105},{"$f":"L41","v":0},{"$f":"K41","v":2.5167157595430617E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,539]
[null,{"$f":"B6","v":"Limit Monthly Flare Volume"},"Flare",2,null,629593162.12014234,113,11800790.381062737,null,{"$f":"F42","v":629593162.12014234},0.46286841077458052,{"$f":"G42","v":113},null,{"$f":"J42","v":629593162.12014234},{"$f":"L42","v":113},{"$f":"K42","v":0.46286841077458052}]
[null,"Compressors Off - Maintain Pressure","Either",3,null,7603477.6992668007,640,184996.17877768632,null,7603477.6992668007,3.703291777408082E-3,640,null,7603477.6992668007,640,3.703291777408082E-3]
[null,"Compressors Off- Blowdown to fuel","Either",3,null,-53136760.442821629,0,25588.952513746437,null,-53136760.442821629,3.2576796093521061E-4,0,null,-53136760.442821629,0,3.2576796093521061E-4]
[null,"Compressor Static Seals","Vent",1,null,805527.12592624209,486,303786.95980825042,null,805527.12592624209,4.1059698240786691E-3,486,null,805527.12592624209,486,4.1059698240786691E-3]
[null,"Compressors Off - Install ejector","Either",3,null,-8134077.8135139998,0,36962.794081267042,null,-8134077.8135139998,7.2135556174171545E-4,0,null,-8134077.8135139998,0,7.2135556174171545E-4]
[null,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance","Either",3,null,-3964456.4575636713,0,5208.2346121455048,null,-3964456.4575636713,7.8324829619508824E-5,0,null,-3964456.4575636713,0,7.8324829619508824E-5]
[null,"Use Inert Gases and Pigs to Perform Pipeline Purges","Either",3,null,-6732130.4959081206,0,5208.2346121455048,null,-6732130.4959081206,7.8324829619508824E-5,0,null,-6732130.4959081206,0,7.8324829619508824E-5]
[null,"Reduced Emission Completions ","Either",3,null,36041604.374725744,189,1142673.6056589377,null,36041604.374725744,3.5845078712944484E-2,189,null,36041604.374725744,189,3.5845078712944484E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586]
[null,"Foaming agents to Remove Accumulated Fluid in Gas wells","Either",3,null,1214780.0645077897,590,63841.884250303585,null,1214780.0645077897,1.1202609183060155E-3,590,null,1214780.0645077897,590,1.1202609183060155E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Velocity tubing to Remove Accumulated Fluid in Gas Wells","Either",3,null,-1016494323.4753547,0,30916.886870152164,null,-1016494323.4753547,6.4591208016763881E-4,0,null,-1016494323.4753547,0,6.4591208016763881E-4]
[null,"Install Flares","Convert Vent to Flare",4,null,-379206260.00712156,0,715482.14775470423,null,-379206260.00712156,-1.9479674608576234E-3,0,null,-379206260.00712156,0,-1.9479674608576234E-3]
[null,"Gas Lift Well to remove liquid accumulation","Either",3,null,-8892299.9159807395,0,34868.541587918713,null,-8892299.9159807395,5.4073674209299111E-4,0,null,-8892299.9159807395,0,5.4073674209299111E-4]
[null,"Microturbines","Flare",1,null,-536540366.29099244,0,402977.55717055523,null,-536540366.29099244,1.3818554169887762E-2,0,null,-536540366.29099244,0,1.3818554169887762E-2]
[null,"Electric submersible pump (ESP) to unload wells","Either",3,null,-613989929.2983743,0,30373.117358386182,null,-613989929.2983743,4.5685297372829715E-4,0,null,-613989929.2983743,0,4.5685297372829715E-4]
[null,"Downhole Jetpump for Well Unloading","Either",3,null,-468369576.41197973,0,32826.423377868967,null,-468369576.41197973,5.2779209050351952E-4,0,null,-468369576.41197973,0,5.2779209050351952E-4]
[null,"Monitor/repair leaking flare/vent control valves","Either",3,null,-157642291.77915198,0,1897088.528146402,null,-157642291.77915198,3.5365289166326995E-2,0,null,-157642291.77915198,0,3.5365289166326995E-2]
[null,"Install redundant compression","Either",3,null,-514064178.23165536,0,4268960.3940986954,null,-514064178.23165536,0.14447645531763367,0,null,-514064178.23165536,0,0.14447645531763367,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[null,"Limit Monthly Vent Volume","Vent",1,null,1659781.5923161411,1,52635.168298867378,null,1659781.5923161411,2.6285822279574116E-6,1,null,1659781.5923161411,1,2.6285822279574116E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[null,null,"colour_1"]
[null,null,"colour_2"]
[null,null,"colour_3"]
[null,null,"colour_4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,161]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,486]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,569]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,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,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,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,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,174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Prod High Case + NPV","index":15,"n_rows":175,"n_cols":87,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["FINAL AGREGATE SUMMARY ",null,null,null,{"$f":"CH4_factor","v":25},null,null,{"$f":"E1","v":25}]
[null,null,"Aplicabiity Adjusted","Aplicabiity Adjusted","Aplicabiity Adjusted","Adjusted","Adjusted","Adjusted","Percent","Percent","Percent","Adjusted","Adjusted",null,"Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Oil ","Oil ","Oil "]
[null,null,"Reduction","Reduction","Reduct Equivalent","Existing","Existing","Equivalent CO2","Reduction","Reduction","Reduction","NPV","Oil",null,"Reduced Methane","Reduced Methane","Reduced Methane","Reduced Methane","Methane","Reduced CO2","Reduced CO2","Reduced CO2","Reduced CO2","CO2","Exist Methane","Exist Methane","Exist Methane","Exist CO2","Exist CO2","Exist CO2","Exist CO2","Deferred","Deferred","Deferred",null,"Total NPV b/4 Ratios",null,null,"Percent Applicable",null,null,"Final NPV - Expected Value Case",null,null,"# of Complexes ","# of Complexes ","Percent Applicable 10% Case",null,null,"Percent Applicable 90% Case",null,null,"Final Methane - 10% Case",null,null,"Final CO2 - 10% Case",null,null,"Final Methane - 90%",null,null,"Final CO2 - 90%",null,null,"Final CO2 Equiv - 10% Case",null,null,"Final CO2 Equiv - 90% Case",null,null,"Final NPV - 10% Low Case",null,null,"Final NPV - 90% Hi Case"]
[null,null,"Methane","CO2","Total CO2","Methane","CO2","Total","Methane","CO2","Equiv CO2","Savings","Deferred",null,{"$f":"AJ4","v":"fixed"},{"$f":"AK4","v":"floater"},{"$f":"AL4","v":"single well"},"Sum","Check",{"$f":"AJ4","v":"fixed"},{"$f":"AK4","v":"floater"},{"$f":"AL4","v":"single well"},"Sum","Check",{"$f":"T4","v":"fixed"},{"$f":"U4","v":"floater"},{"$f":"V4","v":"single well"},{"$f":"W4","v":"Sum"},{"$f":"Y4","v":"fixed"},{"$f":"Z4","v":"floater"},{"$f":"AA4","v":"single well"},{"$f":"AC4","v":"fixed"},{"$f":"AD4","v":"floater"},{"$f":"AE4","v":"single well"},null,"fixed","floater","single well",{"$f":"AJ4","v":"fixed"},"floater","single well","fixed","floater","single well","> 0 NPV","> 0 NPV @ $49 SCOC",{"$f":"AM4","v":"fixed"},{"$f":"AN4","v":"floater"},"single well",{"$f":"AP4","v":"fixed"},{"$f":"AQ4","v":"floater"},"single well",{"$f":"AX4","v":"fixed"},"floater","single well","fixed","floater","single well",{"$f":"BA4","v":"fixed"},"floater","single well","fixed","floater","single well",{"$f":"BJ4","v":"fixed"},"floater","single well","fixed","floater","single well","fixed","floater","single well","fixed","floater","single well"]
[1,"Reroute Gas Pig Trap Vent",665.2824671373404,535.0971182155331,17167.158796649044,786267.32634633733,21261722.393024076,40918405.551682509,8.461275762644305E-4,2.5167157595430617E-5,4.1954613248470417E-4,0,0,null,1146.1897768525737,229.78506266256764,776.89235471630548,2152.8671942314468,1531.900417750443,1217.3014576418523,53.529483509769044,298.47203716278091,1569.3029783144023,1569.3029783144091,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,0,0,0,0.4,0.9,0,0,0,0,0,0,0.1,0.3,0,0.5,1,0,114.61897768525738,68.935518798770289,0,121.73014576418524,16.058845052930714,0,573.09488842628684,229.78506266256764,0,608.65072882092613,53.529483509769044,0,2987.2045878956196,1739.446815022188,0,14936.022939478098,5798.1560500739606,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$N:$N)"]
[2,"Limit Monthly Flare Volume",127878.83985512175,8603819.3846846931,11800790.381062737,744616.27071844693,18588046.158273697,37203452.926234871,0.17173790700509026,0.46286841077458052,0.31719610554592198,629593162.12014234,258781.35690195116,null,2128.2362149981068,141378.18776735812,4299.5878817736248,147806.01186412986,17816.152648693729,143189.91337842745,9512069.3451901823,289280.67853344418,9944539.9371020533,9944539.9371020533,744264.26919777447,53.529483509769044,298.47203716278091,null,794773.83361631981,17001996.113523938,791276.21113343758,42292.405658947995,273437.37244918529,39396275.743250154,null,9009836.7335742749,696544679.00007772,19535714.14666627,0.3,0.9,0,2702951.0200722823,626890211.10007,0,113,"N/A",0.3,0.9,0,1,1,1,638.47086449943197,127240.36899062232,0,42956.974013528234,8560862.4106711652,0,2128.2362149981068,141378.18776735812,4299.5878817736248,143189.91337842745,9512069.3451901823,289280.67853344418,58918.745626014032,11741871.635436723,0,196395.81875338012,13046524.039374135,396770.37557778478,2702951.0200722823,626890211.10007,0,9009836.7335742749,696544679.00007772,19535714.14666627,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$W:$W)"]
[3,"Compressors Off - Maintain Pressure",4250.3126826426787,78738.361711619349,184996.17877768632,786267.32634633733,21261722.393024076,40918405.551682509,5.4056839706073312E-3,3.703291777408082E-3,4.5210993997316087E-3,7632130.815896214,0,null,71165.806800225502,6920.2234263140299,26237.889002028525,104323.91922856806,87359.638413355642,993184.60284126038,290791.31569556327,1112600.6515301093,2396576.5700669331,2396576.5700669196,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,104424317.31504361,24109149.501440328,94252196.649627775,0.05,0.1,0,5221215.865752181,2410914.9501440329,0,640,662,0,0,0,0.28000000000000003,0.5,0,0,0,0,0,0,0,19926.425904063144,3460.1117131570149,0,278091.68879555294,145395.65784778164,0,0,0,0,776252.33639713156,231898.45067670703,0,0,0,0,29238808.848212216,12054574.750720164,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$AF:$AF)"]
[4,"Compressors Off- Blowdown to fuel",746.50258255201902,6926.3879499459599,25588.952513746437,786267.32634633733,21261722.393024076,40918405.551682509,9.4942592364978594E-4,3.2576796093521061E-4,6.2536533788996223E-4,0,0,null,1259.3130934356554,54.979980777967924,303.21630147433171,1617.5093756879551,1478.4590600985955,8368.5562758991273,2371.1040797973869,9256.7586185436612,19996.418974240176,19996.41897424018,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,0,0,0,0.55000000000000004,0.98,0,0,0,0,0,0,0.56000000000000005,0.98,0,0.56000000000000005,1,0,705.21533232396712,53.880381162408568,0,4686.3915145035116,2323.681998201439,0,705.21533232396712,54.979980777967924,0,4686.3915145035116,2371.1040797973869,0,22316.774822602689,3670.6915272616534,0,22316.774822602689,3745.603599246585,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$AO:$AO)"]
[5,"Compressor Static Seals",8659.4787701822352,87299.990553694573,303786.95980825042,786267.32634633733,21261722.393024076,40918405.551682509,1.1013402795740595E-2,4.1059698240786691E-3,7.4242130335344684E-3,5110792.9668263933,0,null,33808.171332084101,2074.3593716121063,9891.1791757642532,45773.709879460454,40507.60436109369,313226.78601694672,89932.940494578928,350229.06152338308,753388.78803490871,753388.7880349101,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,19115167.497933608,3320010.9234299175,16540802.042983733,0.25,0.1,0,4778791.8744834019,332001.09234299179,0,486,531,0.1,0.05,0,0.56000000000000005,0.25,0,3380.8171332084103,103.71796858060532,0,31322.678601694672,4496.6470247289462,0,18932.575945967099,518.58984290302658,0,175407.00016949017,22483.235123644732,0,115843.10693190493,7089.5962392440797,0,648721.39881866763,35447.981196220397,0,1911516.7497933609,166000.54617149589,0,10704493.798842821,830002.73085747939,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$AX:$AX)"]
[6,"Compressors Off - Install ejector",865.02129523402982,15337.261700416293,36962.794081267042,786267.32634633733,21261722.393024076,40918405.551682509,1.100161823146906E-3,7.2135556174171545E-4,9.0332928624456583E-4,0,0,null,12653.467137924548,580.86984584450602,3254.6817538533128,16489.018737622369,14948.28907820835,93594.305245317722,26643.866095376015,104692.07388020292,224930.24522089667,224930.24522089859,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,0,0,0,0.05,0.4,0,0,0,0,0,43,0,0,0,0.1,0.5,0,0,0,0,0,0,0,1265.3467137924549,290.43492292225301,0,9359.4305245317719,13321.933047688008,0,0,0,0,40993.098369343148,20582.806120744332,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$BG:$BG)"]
[7,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance",141.71655313178397,1665.3207838509061,5208.2346121455048,786267.32634633733,21261722.393024076,40918405.551682509,1.8023965689928752E-4,7.8324829619508824E-5,1.2728342030745012E-4,0,0,null,606.47072045272353,25.977708641969624,148.67109440508901,781.11952349978208,712.38491484382405,4188.0103599562171,1188.6467031742511,4667.907205450736,10044.564268581205,10044.564268581162,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,0,0,0,0.2,0.5,0.05,0,0,0,0,0,0,0.1,0,0.47,0.9,0.15,0,2.5977708641969626,0,0,118.86467031742512,0,285.04123861278003,23.37993777777266,22.30066416076335,1968.3648691794219,1069.7820328568259,700.18608081761033,0,183.80894192234919,0,9094.3958344989223,1654.2804773011426,1257.7026848366941,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$BP:$BP)"]
[8,"Use Inert Gases and Pigs to Perform Pipeline Purges",141.71655313178397,1665.3207838509061,5208.2346121455048,786267.32634633733,21261722.393024076,40918405.551682509,1.8023965689928752E-4,7.8324829619508824E-5,1.2728342030745012E-4,0,0,null,606.47072045272353,25.977708641969624,148.67109440508901,781.11952349978208,712.38491484382405,4188.0103599562171,1188.6467031742511,4667.907205450736,10044.564268581205,10044.564268581162,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,0,0,0,0.2,0.5,0.05,0,0,0,0,0,0,0.1,0,0.47,0.9,0.15,0,2.5977708641969626,0,0,118.86467031742512,0,285.04123861278003,23.37993777777266,22.30066416076335,1968.3648691794219,1069.7820328568259,700.18608081761033,0,183.80894192234919,0,9094.3958344989223,1654.2804773011426,1257.7026848366941,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$BY:$BY)"]
[9,"Reduced Emission Completions ",15221.819716328617,762128.11275072233,1142673.6056589377,786267.32634633733,21261722.393024076,40918405.551682509,1.9359598454970855E-2,3.5845078712944484E-2,2.7925663042164959E-2,49993079.73609443,0,null,20252.213446299185,20317.532709507639,8361.1261293312327,48930.872285138059,26206.089166737533,412249.54210531409,1318131.4544487877,396948.72739535064,2127329.7239494524,2127329.7239494473,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,8177732.2717387099,95897293.336319506,7649929.4057879262,0.25,0.5,0,2044433.0679346775,47948646.668159753,0,189,219,0,0.1,0,0.4,0.8,0.1,0,2031.7532709507641,0,0,131813.14544487878,0,8100.8853785196743,16254.026167606113,836.11261293312327,164899.81684212564,1054505.1635590303,39694.872739535065,0,182606.97721864789,0,367421.95130511746,1460855.8177491832,60597.688062863148,0,9589729.3336319514,0,3271092.908695484,76717834.669055611,764992.94057879271,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$CH:$CH)"]
[10,"Foaming agents to Remove Accumulated Fluid in Gas wells",1600.9283039010743,23818.676652776725,63841.884250303585,786267.32634633733,21261722.393024076,40918405.551682509,2.0361119561464426E-3,1.1202609183060155E-3,1.5602241433788832E-3,1554071.9264932824,0,null,8371.0690210828052,1122.232408830434,2330.4470985561015,11823.748528469341,10191.567450942575,85666.661538273489,29535.529928394382,80151.244291962619,195353.43575863048,195353.43575863176,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,6244440.8414407969,1810504.8421074252,4363553.1606642026,0.15,0.1,0.1,936666.1262161195,181050.48421074252,436355.31606642029,590,642,0.05,0,0.05,0.6,0.3,0.15,418.55345105414028,0,116.52235492780508,4283.3330769136746,0,4007.562214598131,5022.6414126496829,336.66972264913016,349.56706478341522,51399.996922964092,8860.6589785183151,12022.686643794392,14747.169353267182,0,6920.6210877932581,176966.03223920616,17277.40204474657,20761.863263379772,312222.04207203985,0,218177.65803321014,3746664.504864478,543151.45263222756,654532.97409963037,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$CQ:$CQ)"]
[11,"Velocity tubing to Remove Accumulated Fluid in Gas Wells",687.34734125308466,13733.203338825047,30916.886870152164,786267.32634633733,21261722.393024076,40918405.551682509,8.7419039075053702E-4,6.4591208016763881E-4,7.5557408587444098E-4,0,0,null,8307.8911046321427,785.6944261182889,2326.6806471556306,11420.266177906062,10124.623083091437,83812.067829620632,30549.685341580418,80151.156802649944,194512.909973851,194512.90997385228,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,0,0,0,0.05,0.05,0.1,0,0,0,0,0,0,0,0,0.25,0.15,0,0,0,0,0,0,0,2076.9727761580357,117.85416391774334,0,20953.016957405158,4582.4528012370629,0,0,0,0,72877.33636135605,7528.8068991806467,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$CZ:$CZ)"]
[12,"Install Flares",30275.971645524121,-41417.143383398783,715482.14775470423,786267.32634633733,21261722.393024076,40918405.551682509,3.8505951641424396E-2,-1.9479674608576234E-3,1.7485582297457936E-2,0,0,null,151379.8582276206,43404.895472165837,79684.712376639145,274469.46607642557,181340.67746864699,-207085.7169169939,-9025.549100581522,-38364.968825252363,-254476.23484282778,-254476.23484282775,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,0,0,0,0.2,0,0,0,0,0,0,4,0,0,0,0.35,0,0,0,0,0,0,0,0,52982.950379667207,0,0,-72480.000920947859,0,0,0,0,0,1252093.7585707323,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$DI:$DI)"]
[13,"Gas Lift Well to remove liquid accumulation",934.86188359317111,11496.994498089434,34868.541587918713,786267.32634633733,21261722.393024076,40918405.551682509,1.1889873230995489E-3,5.4073674209299111E-4,8.5214810102699531E-4,0,0,null,8352.58817061833,996.03066531338027,2329.1882957609769,11677.807131692687,10171.827797682969,85054.106772555184,29915.838208339152,80151.215051762862,195121.16003265721,195121.16003265834,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,0,0,0,0.1,0.1,0,0,0,0,0,0,0.05,0.05,0,0.5,0.3,0,417.62940853091652,49.801533265669015,0,4252.7053386277594,1495.7919104169578,0,4176.294085309165,298.80919959401405,0,42527.053386277592,8974.7514625017448,0,14693.440551900672,2740.8302420586833,0,146934.40551900672,16444.981452352098,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$DR:$DR)"]
[14,"Microturbines",4366.8517814974548,293806.26263311884,402977.55717055523,786267.32634633733,21261722.393024076,40918405.551682509,5.5539021337558817E-3,1.3818554169887762E-2,9.8483201321608038E-3,0,0,null,15835.225345124041,4080.4544521644443,15976.162443777237,35891.842241065722,20433.250003890545,1065410.1877963741,274537.15684025316,1074892.5802139689,2414839.9248505961,2414839.9248505817,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,0,0,0,0.25,0.1,0,0,0,0,0,0,0,0,0,0.5,0.2,0,0,0,0,0,0,0,7917.6126725620206,816.09089043288895,0,532705.09389818704,54907.431368050631,0,0,0,0,730645.41071223759,75309.703628872856,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$EA:$EA)"]
[15,"Electric submersible pump (ESP) to unload wells",826.38545026190423,9713.4811018385753,30373.117358386182,786267.32634633733,21261722.393024076,40918405.551682509,1.0510235165207609E-3,4.5685297372829715E-4,7.4228496806951654E-4,0,0,null,7885.8472178983648,756.01456944135327,2324.0832058450542,10965.944993184772,9694.2836830153574,82051.932941574792,30165.756153621915,80151.096467780124,192368.78556297685,192368.78556297813,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,0,0,0,0.1,0.05,0,0,0,0,0,0,0.05,0,0,0.3,0.2,0,394.29236089491826,0,0,4102.5966470787398,0,0,2365.7541653695093,151.20291388827067,0,24615.579882472437,6033.1512307243829,0,13959.905669451695,0,0,83759.434016710176,9813.2240779311505,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$EJ:$EJ)"]
[16,"Downhole Jetpump for Well Unloading",864.18617873397181,11221.768909519671,32826.423377868967,786267.32634633733,21261722.393024076,40918405.551682509,1.0990996952012636E-3,5.2779209050351952E-4,8.0224101929893472E-4,0,0,null,7885.8472178983648,756.01456944135327,2324.0832058450542,10965.944993184772,9694.2836830153574,82051.932941574792,30165.756153621915,80151.096467780124,192368.78556297685,192368.78556297813,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,0,0,0,0.1,0.1,0,0,0,0,0,0,0.05,0.05,0,0.5,0.3,0,394.29236089491826,37.800728472067668,0,4102.5966470787398,1508.2878076810957,0,3942.9236089491824,226.80437083240597,0,41025.966470787396,9049.7268460865744,0,13959.905669451695,2453.3060194827876,0,139599.05669451694,14719.836116896724,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$ES:$ES)"]
[17,"Monitor/repair leaking flare/vent control valves",45806.462701717421,751926.96060346649,1897088.528146402,786267.32634633733,21261722.393024076,40918405.551682509,5.8258128205038062E-2,3.5365289166326995E-2,4.6362718746463867E-2,0,0,null,68618.054066310739,6622.3289456156826,24920.058520332917,100160.44153225934,84072.344235395271,934313.92986264557,273340.86097982753,1046240.114091872,2253894.9049343448,2253894.9049343518,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,0,0,0,0.6,0.7,0,0,0,0,0,68,0.3,0.35,0,0.78,0.88,0.06,20585.416219893221,2317.8151309654886,0,280294.17895879364,95669.301342939623,0,53522.082171722381,5827.6494721418012,1495.2035112199751,728764.86529286357,240539.95766224823,62774.40684551232,794929.58445612411,153614.67961707682,0,2066816.9195859232,386231.19446579326,100154.4946260117,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$FB:$FB)"]
[18,"Install redundant compression",47885.68435228087,3071818.2852916741,4268960.3940986954,786267.32634633733,21261722.393024076,40918405.551682509,6.0902548977582779E-2,0.14447645531763367,0.10432861047595637,0,0,null,110770.85005365385,182681.06940483119,47553.632157352899,341005.55161583796,149418.1830892484,2328171.8628372704,12101019.392139714,2274273.9595627529,16703465.214539737,16703465.214539791,785915.32482566487,53.529483509769044,298.47203716278091,null,830177.57222836255,18960937.441940028,1470607.3788556852,0,0,0,null,0,0,0,0.02,0.25,0,0,0,0,0,28,0,0.1,0,0.25,0.5,0,0,18268.106940483118,0,0,1210101.9392139714,0,27692.712513413462,91340.534702415593,0,582042.96570931759,6050509.6960698571,0,0,1666804.6127260493,0,1274360.7785446541,8334023.0636302475,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$FK:$FK)"]
[19,"Limit Monthly Vent Volume",2103.4523236433315,48.860207784090278,52635.168298867378,744616.27071844693,18588046.158273697,37203452.926234871,2.824880957293351E-3,2.6285822279574116E-6,1.4147925571110222E-3,1659781.5923161411,53188.602782608068,null,0,2103.4523236433315,0,2103.4523236433315,2103.4523236433315,0,48.860207784090278,0,48.860207784090278,48.860207784090278,744264.26919777447,53.529483509769044,298.47203716278091,null,794773.83361631981,17001996.113523938,791276.21113343758,0,0,53188.602782608068,null,0,1659781.5923161411,0,1,1,1,0,1659781.5923161411,0,1,"N/A",1,1,1,1,1,1,0,2103.4523236433315,0,0,48.860207784090278,0,0,2103.4523236433315,0,0,48.860207784090278,0,0,52635.168298867378,0,0,52635.168298867378,0,0,1659781.5923161411,0,0,1659781.5923161411,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$FT:$FT)"]
[]
[]
[null,"fixed",1085]
[null,"floater",121]
[null,"single well",827]
[null,null,2033]
[]
[null,"Alternate Count",1784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Note: Adjusted means after applying percentages"]
[null,"Note: Aggregate is before applying percentage adjustments"]
[]
["Bubble Charts"]
[null,null,"NPV"]
[null,null,null,"Equivalent CO2 Reduced","Number of Complexes with + NPV"]
[null,{"$f":"B5","v":"Reroute Gas Pig Trap Vent"},{"$f":"L5","v":0},{"$f":"E5","v":17167.158796649044},{"$f":"AS5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B6","v":"Limit Monthly Flare Volume"},{"$f":"L6","v":629593162.12014234},{"$f":"E6","v":11800790.381062737},{"$f":"AS6","v":113},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,539]
[null,"Compressors Off - Maintain Pressure",7632130.815896214,184996.17877768632,640]
[null,"Compressors Off- Blowdown to fuel",0,25588.952513746437,0]
[null,"Compressor Static Seals",5110792.9668263933,303786.95980825042,486]
[null,"Compressors Off - Install ejector",0,36962.794081267042,0]
[null,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance",0,5208.2346121455048,0]
[null,"Use Inert Gases and Pigs to Perform Pipeline Purges",0,5208.2346121455048,0]
[null,"Reduced Emission Completions ",49993079.73609443,1142673.6056589377,189]
[null,"Foaming agents to Remove Accumulated Fluid in Gas wells",1554071.9264932824,63841.884250303585,590,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586]
[null,"Velocity tubing to Remove Accumulated Fluid in Gas Wells",0,30916.886870152164,0,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,0]
[null,"Install Flares",0,715482.14775470423,0]
[null,"Gas Lift Well to remove liquid accumulation",0,34868.541587918713,0]
[null,"Microturbines",0,402977.55717055523,0]
[null,"Electric submersible pump (ESP) to unload wells",0,30373.117358386182,0]
[null,"Downhole Jetpump for Well Unloading",0,32826.423377868967,0]
[null,"Monitor/repair leaking flare/vent control valves",0,1897088.528146402,0]
[null,"Install redundant compression",0,4268960.3940986954,0]
[null,"Limit Monthly Vent Volume",1659781.5923161411,52635.168298867378,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,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,161]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,486]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,569]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,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,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,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,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,174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Prod Low Case","index":16,"n_rows":175,"n_cols":82,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["FINAL AGREGATE SUMMARY ",null,null,null,{"$f":"CH4_factor","v":25},null,null,{"$f":"E1","v":25}]
[null,null,"Aplicabiity Adjusted","Aplicabiity Adjusted","Aplicabiity Adjusted","Adjusted","Adjusted","Adjusted","Percent","Percent","Percent","Adjusted","Adjusted",null,"Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Oil ","Oil ","Oil "]
[null,null,"Reduction","Reduction","Reduct Equivalent","Existing","Existing","Equivalent CO2","Reduction","Reduction","Reduction","NPV","Oil",null,"Reduced Methane","Reduced Methane","Reduced Methane","Reduced Methane","Methane","Reduced CO2","Reduced CO2","Reduced CO2","Reduced CO2","CO2","Exist Methane","Exist Methane","Exist Methane","Exist CO2","Exist CO2","Exist CO2","Exist CO2","Deferred","Deferred","Deferred",null,"Total NPV b/4 Ratios",null,null,"Percent Applicable",null,null,"Final NPV - Expected Value Case",null,null,"# of Complexes ","# of Complexes ","Percent Applicable 10% Case",null,null,"Percent Applicable 90% Case",null,null,"Final NPV - 10% Case",null,null,"Final NPV - 90%",null,null,"Final Methane - 10% Case",null,null,"Final CO2 - 10% Case",null,null,"Final Methane - 90%",null,null,"Final CO2 - 90%",null,null,"Final CO2 Equiv - 10% Case",null,null,"Final CO2 Equiv - 90% Case"]
[null,null,"Methane","CO2","Total CO2","Methane","CO2","Total","Methane","CO2","Equiv CO2","Savings","Deferred",null,{"$f":"AJ4","v":"fixed"},{"$f":"AK4","v":"floater"},{"$f":"AL4","v":"single well"},"Sum","Check",{"$f":"AJ4","v":"fixed"},{"$f":"AK4","v":"floater"},{"$f":"AL4","v":"single well"},"Sum","Check",{"$f":"T4","v":"fixed"},{"$f":"U4","v":"floater"},{"$f":"V4","v":"single well"},{"$f":"W4","v":"Sum"},{"$f":"Y4","v":"fixed"},{"$f":"Z4","v":"floater"},{"$f":"AA4","v":"single well"},{"$f":"AC4","v":"fixed"},{"$f":"AD4","v":"floater"},{"$f":"AE4","v":"single well"},null,"fixed","floater","single well",{"$f":"AJ4","v":"fixed"},"floater","single well","fixed","floater","single well","> 0 NPV","> 0 NPV @ $49 SCOC",{"$f":"AM4","v":"fixed"},{"$f":"AN4","v":"floater"},"single well",{"$f":"AP4","v":"fixed"},{"$f":"AQ4","v":"floater"},"single well",{"$f":"AX4","v":"fixed"},"floater","single well","fixed","floater","single well","fixed","floater","single well","fixed","floater","single well",{"$f":"BG4","v":"fixed"},"floater","single well","fixed","floater","single well",{"$f":"BP4","v":"fixed"},"floater","single well","fixed","floater","single well"]
[1,"Reroute Gas Pig Trap Vent",665.2824671373404,543.8773708868174,17175.939049320328,757755.66835891851,14011040.874717753,32954932.583690718,8.7796435568492873E-4,3.8817770624609188E-5,5.2119478641630241E-4,-49268796.671451636,0,null,1146.1897768525737,229.78506266256764,776.89235471630548,2152.8671942314468,1531.900417750443,1203.1855845708801,69.559041176072611,210.33147982013907,1483.0761055670919,1483.0761055670937,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,-93376746.499814257,-13242331.190584369,-61753219.263107285,0.4,0.9,0,-37350698.599925704,-11918098.071525933,0,0,0,0.1,0.3,0,0.5,1,0,-3735069.8599925707,-3575429.4214577801,0,-18675349.299962852,-11918098.071525933,0,114.61897768525738,68.935518798770289,0,120.31855845708802,20.867712352821783,0,573.09488842628684,229.78506266256764,0,601.59279228544005,69.559041176072611,0,2985.7930005885223,1744.2556823220791,0,14928.965002942612,5814.1856077402635,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$N:$N)"]
[2,"Limit Monthly Flare Volume",93460.988061475218,6288151.0475550238,8624675.7490919046,723336.77362096438,13312196.533053217,31395615.873577327,0.12920812472123766,0.47236014221559913,0.27470955765994276,484943875.78923756,227494.47259090867,null,1658.9328445113454,103292.56467569091,1294.6272903683002,106246.12481057056,14778.449961673066,111614.70171036397,6949629.5967132384,87103.850718633796,7148348.1491422364,7148348.1491422364,723056.88309996808,69.559041176072611,210.33147982013907,null,711207.75605434482,12362596.941949686,238391.83504918611,2137.1008495392234,252059.26926227435,27432148.176514357,null,6940039.6557702282,536513182.10278499,5965085.3013236253,0.3,0.9,0,2082011.8967310684,482861863.89250648,0,103,"N/A",0.3,0.9,0,1,1,1,624603.56901932054,434575677.50325584,0,2082011.8967310684,482861863.89250648,0,497.67985335340359,92963.308208121816,0,33484.410513109186,6254666.6370419143,0,1658.9328445113454,103292.56467569091,1294.6272903683002,111614.70171036397,6949629.5967132384,87103.850718633796,45926.406846944272,8578749.3422449604,0,153088.02282314759,9531943.7136055119,119469.5329778413,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$W:$W)"]
[3,"Compressors Off - Maintain Pressure",4331.3724855048958,66507.268704015223,174791.58084163762,757755.66835891851,14011040.874717753,32954932.583690718,5.7160542195420416E-3,4.7467757248517047E-3,5.3039580766170756E-3,6718355.7168857101,0,null,69421.757102593925,8602.8463037519923,15619.307541584749,93643.910947930679,76114.112475728747,852075.53217289422,239034.92095370506,324264.64657023159,1415375.0996968308,1415375.0996968285,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,92614588.262446925,20876263.037633635,29962484.490848262,0.05,0.1,0,4630729.4131223466,2087626.3037633635,0,610,632,0,0,0,0.28000000000000003,0.5,0,0,0,0,1296604.2356742572,1043813.1518816818,0,0,0,0,0,0,0,19438.091988726301,4301.4231518759962,0,238581.1490084104,119517.46047685253,0,0,0,0,724533.44872656791,227053.03927375242,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$AF:$AF)"]
[4,"Compressors Off- Blowdown to fuel",754.50863971455738,5889.470155888328,24752.186148752262,757755.66835891851,14011040.874717753,32954932.583690718,9.9571493981510787E-4,4.2034494143226663E-4,7.5109199771211286E-4,-53210973.619160153,0,null,1245.7237719992218,70.776086852025784,218.04361355478937,1534.5434724060369,1388.3480430848979,7223.5992409726969,1955.6026258707595,2757.4076859548823,11936.609552798338,11936.609552798342,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,-76117326.026955158,-11578004.392178377,-45256562.242324032,0.55000000000000004,0.98,0,-41864529.314825341,-11346444.30433481,0,0,0,0.56000000000000005,0.98,0,0.56000000000000005,1,0,-23444136.416302193,-11119515.418248113,0,-23444136.416302193,-11346444.30433481,0,697.60531231956429,69.360565114985263,0,4045.2155749447106,1916.4905733533444,0,697.60531231956429,70.776086852025784,0,4045.2155749447106,1955.6026258707595,0,21485.348382933818,3650.5047012279761,0,21485.348382933818,3725.0047971714039,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$AO:$AO)"]
[5,"Compressor Static Seals",8589.3956769090946,74883.968527539662,289618.86045026704,757755.66835891851,14011040.874717753,32954932.583690718,1.1335310358695517E-2,5.3446399305467854E-3,8.7883311463243102E-3,-150001.64556961157,0,null,33288.18165272101,2673.5026372884154,6642.7384926991399,42604.422782708571,37069.55392416117,269866.65400965163,74173.050251267603,103457.89169926468,447497.59596018394,447497.59596018557,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,-1069814.8940497006,1174520.7794281356,-10363098.944845298,0.25,0.1,0,-267453.72351242515,117452.07794281357,0,319,376,0.1,0.05,0,0.56000000000000005,0.25,0,-26745.372351242517,5872.6038971406788,0,-149774.0851669581,29363.019485703393,0,3328.8181652721014,133.67513186442076,0,26986.665400965165,3708.6525125633802,0,18641.381725523766,668.37565932210384,0,151125.32624540493,18543.262562816901,0,110207.1195327677,7050.5308091738989,0,617159.86938349903,35252.654045869494,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$AX:$AX)"]
[6,"Compressors Off - Install ejector",944.30021136779726,12908.848874705394,36516.354158900329,757755.66835891851,14011040.874717753,32954932.583690718,1.2461803333162532E-3,9.2133403864368059E-4,1.108069454129976E-3,-8282702.994154295,0,null,12497.060424625271,798.61797534133416,2279.206975850605,15574.885375817212,13915.799373914946,80409.714031063399,22220.90793288056,30189.840329099861,132820.46229304382,132820.46229304373,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,-80739279.16431655,-10614347.589846168,-55070859.455565795,0.05,0.4,0,-4036963.9582158276,-4245739.0359384669,0,0,43,0,0,0,0.1,0.5,0,0,0,0,-403696.39582158276,-2122869.5179692334,0,0,0,0,0,0,0,1249.7060424625272,399.30898767066708,0,8040.9714031063404,11110.45396644028,0,0,0,0,39283.622464669519,21093.178658206954,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$BG:$BG)"]
[7,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance",143.60052376265787,1282.3802719162857,4872.3933659827326,757755.66835891851,14011040.874717753,32954932.583690718,1.8950768665796381E-4,9.1526410020705814E-5,1.4785019977234191E-4,-3992554.8663375881,0,null,599.67754420697793,36.751605333121041,105.7842450940353,742.21339463413426,666.96558907423605,3601.9215424695599,988.76064267652885,1352.3128416821824,5942.9950268282719,5942.9950268282719,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,-12359131.727338972,-2212372.5292517319,-8290845.1248785602,0.2,0.5,0.05,-2471826.3454677942,-1106186.264625866,-414542.25624392804,0,0,0,0.1,0,0.47,0.9,0.15,0,-110618.6264625866,0,-1161758.3823698631,-995567.63816327939,-62181.338436589205,0,3.6751605333121042,0,0,98.876064267652893,0,281.84844577727961,33.076444799808939,15.867636764105294,1692.903124960693,889.884578408876,202.84692625232734,0,190.75507760045548,0,8739.1142693926831,1716.7956984040995,599.5378453549597,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$BP:$BP)"]
[8,"Use Inert Gases and Pigs to Perform Pipeline Purges",143.60052376265787,1282.3802719162857,4872.3933659827326,757755.66835891851,14011040.874717753,32954932.583690718,1.8950768665796381E-4,9.1526410020705814E-5,1.4785019977234191E-4,-6760228.9046820421,0,null,599.67754420697793,36.751605333121041,105.7842450940353,742.21339463413426,666.96558907423605,3601.9215424695599,988.76064267652885,1352.3128416821824,5942.9950268282719,5942.9950268282719,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,-20953840.137840204,-3747061.4042650908,-13918603.499629116,0.2,0.5,0.05,-4190768.0275680409,-1873530.7021325454,-695930.17498145578,0,0,0,0.1,0,0.47,0.9,0.15,0,-187353.07021325454,0,-1969660.9729569792,-1686177.6319192909,-104389.52624721837,0,3.6751605333121042,0,0,98.876064267652893,0,281.84844577727961,33.076444799808939,15.867636764105294,1692.903124960693,889.884578408876,202.84692625232734,0,190.75507760045548,0,8739.1142693926831,1716.7956984040995,599.5378453549597,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$BY:$BY)"]
[9,"Reduced Emission Completions ",17561.497298014659,629369.06104126212,1068406.4934916287,757755.66835891851,14011040.874717753,32954932.583690718,2.317567262287569E-2,4.4919507884451912E-2,3.2420229984642099E-2,27049237.940949082,0,null,19999.268790061487,25123.360200998577,4461.3699070209777,49583.998898081038,22079.640725291869,390487.4263663218,1063494.4088993634,120942.62449645431,1574924.4597621395,1574924.4597621416,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,-46993730.779717915,77595341.271757126,-42312944.318166412,0.25,0.5,0,-11748432.694929479,38797670.635878563,0,145,244,0,0.1,0,0.4,0.8,0.1,0,3879767.0635878565,0,-4699373.0779717918,31038136.508702852,0,0,2512.3360200998577,0,0,106349.44088993635,0,7999.707516024595,20098.688160798862,446.13699070209782,156194.97054652873,850795.52711949078,12094.262449645432,0,169157.84139243281,0,356187.65844714362,1353262.7311394624,23247.687217197876,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$CH:$CH)"]
[10,"Foaming agents to Remove Accumulated Fluid in Gas wells",1547.9218198215528,18289.909008556871,56987.954504095687,757755.66835891851,14011040.874717753,32954932.583690718,2.0427716801827531E-3,1.3053925951754326E-3,1.7292693395555246E-3,752927.56554903497,0,null,8323.0147334509602,1175.3248824636855,1819.3712155754035,11317.710831490049,9649.5314964251556,82433.519824503193,13483.275170383717,45765.535178430218,141682.33017331711,141682.33017331775,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,4313510.1966893524,549001.30985640164,510009.05059992033,0.15,0.1,0.1,647026.52950340288,54900.130985640164,51000.905059992037,445,535,0.05,0,0.05,0.6,0.3,0.15,32351.326475170146,0,2550.0452529996019,388215.91770204174,16470.039295692048,7650.1357589988056,416.15073667254802,0,90.968560778770183,4121.67599122516,0,2288.2767589215109,4993.8088400705756,352.59746473910565,272.90568233631052,49460.111894701913,4044.9825511151148,6864.8302767645328,14525.44440803886,0,4562.4907783907656,174305.33289646631,12859.919169592755,13687.472335172297,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$CQ:$CQ)"]
[11,"Velocity tubing to Remove Accumulated Fluid in Gas Wells",654.07271913429929,8685.2105459576796,25037.028524315159,757755.66835891851,14011040.874717753,32954932.583690718,8.6317100147971612E-4,6.1988332084804084E-4,7.5973538895072416E-4,-1016922867.9854321,0,null,8245.3216156284561,1386.6475724005168,1724.7425973285062,11356.711785357478,9477.2097603558159,79602.328493623907,14797.58643361059,39652.147995959553,134052.06292319405,134052.06292319478,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,-8515345057.3900852,-1164845538.2272511,-5329133382.0456524,0.05,0.05,0.1,-425767252.86950427,-58242276.911362559,-532913338.20456529,0,0,0,0,0,0.25,0.15,0,0,0,0,-106441813.21737607,-8736341.5367043838,0,0,0,0,0,0,0,2061.330403907114,207.99713586007752,0,19900.582123405977,2219.6379650415884,0,0,0,0,71433.842221083818,7419.566361543526,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$CZ:$CZ)"]
[12,"Install Flares",29850.927632800813,-41860.762905886062,704412.42791413423,757755.66835891851,14011040.874717753,32954932.583690718,3.9393869131258842E-2,-2.9876982930955392E-3,2.1375022574397422E-2,-379325773.00256032,0,null,149254.63816400405,51660.808740705754,36477.725886352418,237393.17279106221,135585.004463449,-209303.8145294303,-47020.441726594996,-43667.491092298849,-299991.74734832416,-299991.74734832376,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,-1896628865.0128014,-253486098.1175673,-1211998944.5359468,0.2,0,0,-379325773.00256032,0,0,0,4,0,0,0,0.35,0,0,0,0,0,-132764020.55089611,0,0,0,0,0,0,0,0,52239.123357401411,0,0,-73256.335085300598,0,0,0,0,0,1232721.7488497349,0,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$DI:$DI)"]
[13,"Gas Lift Well to remove liquid accumulation",955.39802507117633,9545.2323763002132,33430.183003079626,757755.66835891851,14011040.874717753,32954932.583690718,1.2608259693263589E-3,6.8126504387865463E-4,1.0144212226252318E-3,-9035204.8635878377,0,null,8300.5371029447069,1253.4431477670551,1787.7449221991164,11341.725172910879,9595.4275725426924,81552.057602018307,13900.266160983827,43722.350053938797,139174.67381694092,139174.67381694182,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,-79721711.786124125,-10630336.849754244,-52031521.356672525,0.1,0.1,0,-7972171.1786124129,-1063033.6849754245,0,0,0,0.05,0.05,0,0.5,0.3,0,-398608.55893062067,-53151.684248771227,0,-3986085.5893062064,-318910.10549262736,0,415.02685514723538,62.672157388352758,0,4077.6028801009156,695.01330804919144,0,4150.2685514723535,376.03294433011649,0,40776.028801009154,4170.0798482951477,0,14453.274258781801,2261.8172427580103,0,144532.74258781798,13570.903456548062,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$DR:$DR)"]
[14,"Microturbines",3820.413880750923,257041.36072834805,352551.70774712111,757755.66835891851,14011040.874717753,32954932.583690718,5.0417489967773434E-3,1.8345629209616167E-2,1.0697995113532647E-2,-539516579.56235182,0,null,13871.085217232167,3526.4257644288118,4787.3117056272567,22184.822687288233,8654.2761799078799,933260.82731000392,237261.53900847078,322095.23717972485,1492617.6034981995,1492617.6034981986,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,-2048257975.2410262,-274520857.52095288,-1341769803.6727138,0.25,0.1,0,-512064493.81025654,-27452085.75209529,0,0,0,0,0,0,0.5,0.2,0,0,0,0,-256032246.90512827,-5490417.1504190583,0,0,0,0,0,0,0,6935.5426086160833,705.28515288576239,0,466630.41365500196,47452.307801694158,0,0,0,0,640018.97887040407,65084.436623838221,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$EA:$EA)"]
[15,"Electric submersible pump (ESP) to unload wells",852.29916476271205,8486.4440495892632,29793.923168657064,757755.66835891851,14011040.874717753,32954932.583690718,1.1247677851206942E-3,6.0569690185563886E-4,9.04080841100005E-4,-614075903.78350353,0,null,7811.5040577365644,1422.9751797811105,1664.2838199128589,10898.763057430533,8977.2353530165838,77050.04894541559,15628.783100954097,35759.117676622067,128437.94972299176,128437.94972299231,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,-5727854713.6849709,-825808648.3001287,-3698322636.5773005,0.1,0.05,0,-572785471.36849713,-41290432.415006436,0,0,0,0.05,0,0,0.3,0.2,0,-28639273.568424858,0,0,-171835641.41054913,-8258086.483001288,0,390.57520288682827,0,0,3852.5024472707796,0,0,2343.4512173209691,284.59503595622209,0,23115.014683624675,3125.7566201908194,0,13616.882519441486,0,0,81701.295116648907,10240.632519096373,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$EJ:$EJ)"]
[16,"Downhole Jetpump for Well Unloading",923.44792375176758,9267.883204636968,32354.081298431156,757755.66835891851,14011040.874717753,32954932.583690718,1.2186618488142635E-3,6.6146999980282802E-4,9.8176748552788974E-4,-468496236.65568781,0,null,7811.5040577365644,1422.9751797811105,1664.2838199128589,10898.763057430533,8977.2353530165838,77050.04894541559,15628.783100954097,35759.117676622067,128437.94972299176,128437.94972299231,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,-4115961958.2483902,-569000408.30848753,-2641315684.6079068,0.1,0.1,0,-411596195.82483906,-56900040.830848753,0,0,0,0.05,0.05,0,0.5,0.3,0,-20579809.791241955,-2845002.0415424379,0,-205798097.91241953,-17070012.249254625,0,390.57520288682827,71.148758989055523,0,3852.5024472707796,781.43915504770484,0,3905.7520288682822,426.89255393433314,0,38525.024472707795,4688.6349302862291,0,13616.882519441486,2560.1581297740931,0,136168.82519441485,15360.948778644557,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$ES:$ES)"]
[17,"Monitor/repair leaking flare/vent control valves",45852.306795560755,639044.63345198985,1785352.3033410087,757755.66835891851,14011040.874717753,32954932.583690718,6.0510674759931132E-2,4.5610075594391779E-2,5.4175571405191504E-2,-166097030.23872665,0,null,67013.900390426206,8062.8093732929037,15004.264186847566,90080.973950566666,73577.915179854506,804021.31045873952,223759.78168106606,308423.56143589149,1336204.653575697,1336204.6535756986,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,-244057585.78221029,-28089255.384857841,-209314093.61972964,0.6,0.7,0,-146434551.46932617,-19662478.769400489,0,0,68,0.3,0.35,0,0.78,0.88,0.06,-43930365.44079785,-6881867.5692901704,0,-114218950.14607441,-17302981.317072429,0,20104.170117127862,2821.983280652516,0,241206.39313762184,78315.923588373116,0,52270.842304532445,7095.2722484977558,900.25585121085396,627136.62215781689,196908.60787933815,18505.41368615349,743810.64606581838,148865.50560468601,0,1933907.6797711281,374290.41409178206,41011.809966424844,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$FB:$FB)"]
[18,"Install redundant compression",70820.9443248553,2508111.8934384808,4278635.5015598629,757755.66835891851,14011040.874717753,32954932.583690718,9.3461451074636173E-2,0.17900967643055324,0.12983293140394239,-546134824.31346369,0,null,110149.58687748489,274471.81034922239,25886.854619973765,410508.25184668106,126518.4437800975,2229886.9492859156,9854056.6178110503,672491.31006789056,12756434.877164856,12756434.877164869,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,-12142624088.313044,-1213129370.1888111,-8472328821.2296705,0.02,0.25,0,-242852481.76626086,-303282342.54720277,0,0,25,0,0.1,0,0.25,0.5,0,0,-30328234.254720278,0,-60713120.441565216,-151641171.27360138,0,0,27447.18103492224,0,0,985405.6617811051,0,27537.396719371223,137235.90517461119,0,557471.7373214789,4927028.3089055251,0,0,1671585.1876541611,0,1245906.6553057595,8357925.9382708054,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$FK:$FK)"]
[19,"Limit Monthly Vent Volume",2103.4523236433315,48.860207784090278,52635.168298867378,723336.77362096438,13312196.533053217,31395615.873577327,2.9079847732801172E-3,3.6703340175886022E-6,1.6765133230963417E-3,1659781.5923161411,53188.602782608068,null,0,2103.4523236433315,0,2103.4523236433315,2103.4523236433315,0,48.860207784090278,0,48.860207784090278,48.860207784090278,723056.88309996808,69.559041176072611,210.33147982013907,null,711207.75605434482,12362596.941949686,238391.83504918611,0,0,53188.602782608068,null,0,1659781.5923161411,0,1,1,1,0,1659781.5923161411,0,1,"N/A",1,1,1,1,1,1,0,1659781.5923161411,0,0,1659781.5923161411,0,0,2103.4523236433315,0,0,48.860207784090278,0,0,2103.4523236433315,0,0,48.860207784090278,0,0,52635.168298867378,0,0,52635.168298867378,0,null,null,null,null,null,"=SUMIF('[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'[161104-Financial Analysis_v11(low prod case).xlsm]Results Database'!$FT:$FT)"]
[]
[]
[null,"fixed",1085]
[null,"floater",121]
[null,"single well",827]
[null,null,2033]
[]
[null,"Alternate Count",1784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Note: Adjusted means after applying percentages"]
[null,"Note: Aggregate is before applying percentage adjustments"]
[]
[]
[]
[null,null,null,null,null,"NPV",null,null,null,{"$f":"F39","v":"NPV"},null,null,null,{"$f":"J39","v":"NPV"}]
[null,"Bubble_labels",null,"Colour Group",null,null,"Complexes with +","Emissions",null,null,"Percent Reduced","Number of Complexes",null,null,{"$f":"L40","v":"Number of Complexes"},{"$f":"K40","v":"Percent Reduced"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B5","v":"Reroute Gas Pig Trap Vent"},"Either",3,null,{"$f":"L5","v":-49268796.671451636},{"$f":"AS5","v":0},{"$f":"E5","v":17175.939049320328},null,{"$f":"F41","v":-49268796.671451636},{"$f":"J5","v":3.8817770624609188E-5},{"$f":"G41","v":0},null,{"$f":"J41","v":-49268796.671451636},{"$f":"L41","v":0},{"$f":"K41","v":3.8817770624609188E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,539]
[null,{"$f":"B6","v":"Limit Monthly Flare Volume"},"Flare",2,null,484943875.78923756,103,8624675.7490919046,null,{"$f":"F42","v":484943875.78923756},0.47236014221559913,{"$f":"G42","v":103},null,{"$f":"J42","v":484943875.78923756},{"$f":"L42","v":103},{"$f":"K42","v":0.47236014221559913}]
[null,"Compressors Off - Maintain Pressure","Either",3,null,6718355.7168857101,610,174791.58084163762,null,6718355.7168857101,4.7467757248517047E-3,610,null,6718355.7168857101,610,4.7467757248517047E-3]
[null,"Compressors Off- Blowdown to fuel","Either",3,null,-53210973.619160153,0,24752.186148752262,null,-53210973.619160153,4.2034494143226663E-4,0,null,-53210973.619160153,0,4.2034494143226663E-4]
[null,"Compressor Static Seals","Vent",1,null,-150001.64556961157,319,289618.86045026704,null,-150001.64556961157,5.3446399305467854E-3,319,null,-150001.64556961157,319,5.3446399305467854E-3]
[null,"Compressors Off - Install ejector","Either",3,null,-8282702.994154295,0,36516.354158900329,null,-8282702.994154295,9.2133403864368059E-4,0,null,-8282702.994154295,0,9.2133403864368059E-4]
[null,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance","Either",3,null,-3992554.8663375881,0,4872.3933659827326,null,-3992554.8663375881,9.1526410020705814E-5,0,null,-3992554.8663375881,0,9.1526410020705814E-5]
[null,"Use Inert Gases and Pigs to Perform Pipeline Purges","Either",3,null,-6760228.9046820421,0,4872.3933659827326,null,-6760228.9046820421,9.1526410020705814E-5,0,null,-6760228.9046820421,0,9.1526410020705814E-5]
[null,"Reduced Emission Completions ","Either",3,null,27049237.940949082,145,1068406.4934916287,null,27049237.940949082,4.4919507884451912E-2,145,null,27049237.940949082,145,4.4919507884451912E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586]
[null,"Foaming agents to Remove Accumulated Fluid in Gas wells","Either",3,null,752927.56554903497,445,56987.954504095687,null,752927.56554903497,1.3053925951754326E-3,445,null,752927.56554903497,445,1.3053925951754326E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Velocity tubing to Remove Accumulated Fluid in Gas Wells","Either",3,null,-1016922867.9854321,0,25037.028524315159,null,-1016922867.9854321,6.1988332084804084E-4,0,null,-1016922867.9854321,0,6.1988332084804084E-4]
[null,"Install Flares","Convert Vent to Flare",4,null,-379325773.00256032,0,704412.42791413423,null,-379325773.00256032,-2.9876982930955392E-3,0,null,-379325773.00256032,0,-2.9876982930955392E-3]
[null,"Gas Lift Well to remove liquid accumulation","Either",3,null,-9035204.8635878377,0,33430.183003079626,null,-9035204.8635878377,6.8126504387865463E-4,0,null,-9035204.8635878377,0,6.8126504387865463E-4]
[null,"Microturbines","Flare",1,null,-539516579.56235182,0,352551.70774712111,null,-539516579.56235182,1.8345629209616167E-2,0,null,-539516579.56235182,0,1.8345629209616167E-2]
[null,"Electric submersible pump (ESP) to unload wells","Either",3,null,-614075903.78350353,0,29793.923168657064,null,-614075903.78350353,6.0569690185563886E-4,0,null,-614075903.78350353,0,6.0569690185563886E-4]
[null,"Downhole Jetpump for Well Unloading","Either",3,null,-468496236.65568781,0,32354.081298431156,null,-468496236.65568781,6.6146999980282802E-4,0,null,-468496236.65568781,0,6.6146999980282802E-4]
[null,"Monitor/repair leaking flare/vent control valves","Either",3,null,-166097030.23872665,0,1785352.3033410087,null,-166097030.23872665,4.5610075594391779E-2,0,null,-166097030.23872665,0,4.5610075594391779E-2]
[null,"Install redundant compression","Either",3,null,-546134824.31346369,0,4278635.5015598629,null,-546134824.31346369,0.17900967643055324,0,null,-546134824.31346369,0,0.17900967643055324,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[null,"Limit Monthly Vent Volume","Vent",1,null,1659781.5923161411,1,52635.168298867378,null,1659781.5923161411,3.6703340175886022E-6,1,null,1659781.5923161411,1,3.6703340175886022E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[null,null,"colour_1"]
[null,null,"colour_2"]
[null,null,"colour_3"]
[null,null,"colour_4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,161]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,486]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,569]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,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,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,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,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,174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Prod Low Case + NPV","index":17,"n_rows":175,"n_cols":87,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["FINAL AGREGATE SUMMARY ",null,null,null,{"$f":"CH4_factor","v":25},null,null,{"$f":"E1","v":25}]
[null,null,"Aplicabiity Adjusted","Aplicabiity Adjusted","Aplicabiity Adjusted","Adjusted","Adjusted","Adjusted","Percent","Percent","Percent","Adjusted","Adjusted",null,"Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Oil ","Oil ","Oil "]
[null,null,"Reduction","Reduction","Reduct Equivalent","Existing","Existing","Equivalent CO2","Reduction","Reduction","Reduction","NPV","Oil",null,"Reduced Methane","Reduced Methane","Reduced Methane","Reduced Methane","Methane","Reduced CO2","Reduced CO2","Reduced CO2","Reduced CO2","CO2","Exist Methane","Exist Methane","Exist Methane","Exist CO2","Exist CO2","Exist CO2","Exist CO2","Deferred","Deferred","Deferred",null,"Total NPV b/4 Ratios",null,null,"Percent Applicable",null,null,"Final NPV - Expected Value Case",null,null,"# of Complexes ","# of Complexes ","Percent Applicable 10% Case",null,null,"Percent Applicable 90% Case",null,null,"Final Methane - 10% Case",null,null,"Final CO2 - 10% Case",null,null,"Final Methane - 90%",null,null,"Final CO2 - 90%",null,null,"Final CO2 Equiv - 10% Case",null,null,"Final CO2 Equiv - 90% Case",null,null,"Final NPV - 10% Low Case",null,null,"Final NPV - 90% Hi Case"]
[null,null,"Methane","CO2","Total CO2","Methane","CO2","Total","Methane","CO2","Equiv CO2","Savings","Deferred",null,{"$f":"AJ4","v":"fixed"},{"$f":"AK4","v":"floater"},{"$f":"AL4","v":"single well"},"Sum","Check",{"$f":"AJ4","v":"fixed"},{"$f":"AK4","v":"floater"},{"$f":"AL4","v":"single well"},"Sum","Check",{"$f":"T4","v":"fixed"},{"$f":"U4","v":"floater"},{"$f":"V4","v":"single well"},{"$f":"W4","v":"Sum"},{"$f":"Y4","v":"fixed"},{"$f":"Z4","v":"floater"},{"$f":"AA4","v":"single well"},{"$f":"AC4","v":"fixed"},{"$f":"AD4","v":"floater"},{"$f":"AE4","v":"single well"},null,"fixed","floater","single well",{"$f":"AJ4","v":"fixed"},"floater","single well","fixed","floater","single well","> 0 NPV","> 0 NPV @ $49 SCOC",{"$f":"AM4","v":"fixed"},{"$f":"AN4","v":"floater"},"single well",{"$f":"AP4","v":"fixed"},{"$f":"AQ4","v":"floater"},"single well",{"$f":"AX4","v":"fixed"},"floater","single well","fixed","floater","single well",{"$f":"BA4","v":"fixed"},"floater","single well","fixed","floater","single well",{"$f":"BJ4","v":"fixed"},"floater","single well","fixed","floater","single well","fixed","floater","single well","fixed","floater","single well"]
[1,"Reroute Gas Pig Trap Vent",665.2824671373404,543.8773708868174,17175.939049320328,757755.66835891851,14011040.874717753,32954932.583690718,8.7796435568492873E-4,3.8817770624609188E-5,5.2119478641630241E-4,0,0,null,1146.1897768525737,229.78506266256764,776.89235471630548,2152.8671942314468,1531.900417750443,1203.1855845708801,69.559041176072611,210.33147982013907,1483.0761055670919,1483.0761055670937,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,0,0,0,0.4,0.9,0,0,0,0,0,0,0.1,0.3,0,0.5,1,0,114.61897768525738,68.935518798770289,0,120.31855845708802,20.867712352821783,0,573.09488842628684,229.78506266256764,0,601.59279228544005,69.559041176072611,0,2985.7930005885223,1744.2556823220791,0,14928.965002942612,5814.1856077402635,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$N:$N)"]
[2,"Limit Monthly Flare Volume",93460.988061475218,6288151.0475550238,8624675.7490919046,723336.77362096438,13312196.533053217,31395615.873577327,0.12920812472123766,0.47236014221559913,0.27470955765994276,484943875.78923756,227494.47259090867,null,1658.9328445113454,103292.56467569091,1294.6272903683002,106246.12481057056,14778.449961673066,111614.70171036397,6949629.5967132384,87103.850718633796,7148348.1491422364,7148348.1491422364,723056.88309996808,69.559041176072611,210.33147982013907,null,711207.75605434482,12362596.941949686,238391.83504918611,2137.1008495392234,252059.26926227435,27432148.176514357,null,6940039.6557702282,536513182.10278499,5965085.3013236253,0.3,0.9,0,2082011.8967310684,482861863.89250648,0,103,"N/A",0.3,0.9,0,1,1,1,497.67985335340359,92963.308208121816,0,33484.410513109186,6254666.6370419143,0,1658.9328445113454,103292.56467569091,1294.6272903683002,111614.70171036397,6949629.5967132384,87103.850718633796,45926.406846944272,8578749.3422449604,0,153088.02282314759,9531943.7136055119,119469.5329778413,2082011.8967310684,482861863.89250648,0,6940039.6557702282,536513182.10278499,5965085.3013236253,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$W:$W)"]
[3,"Compressors Off - Maintain Pressure",4331.3724855048958,66507.268704015223,174791.58084163762,757755.66835891851,14011040.874717753,32954932.583690718,5.7160542195420416E-3,4.7467757248517047E-3,5.3039580766170756E-3,6747854.1350691468,0,null,69421.757102593925,8602.8463037519923,15619.307541584749,93643.910947930679,76114.112475728747,852075.53217289422,239034.92095370506,324264.64657023159,1415375.0996968308,1415375.0996968285,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,93135293.573957637,20910894.563712645,30484253.583780311,0.05,0.1,0,4656764.6786978822,2091089.4563712645,0,610,632,0,0,0,0.28000000000000003,0.5,0,0,0,0,0,0,0,19438.091988726301,4301.4231518759962,0,238581.1490084104,119517.46047685253,0,0,0,0,724533.44872656791,227053.03927375242,0,0,0,0,26077882.20070814,10455447.281856323,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$AF:$AF)"]
[4,"Compressors Off- Blowdown to fuel",754.50863971455738,5889.470155888328,24752.186148752262,757755.66835891851,14011040.874717753,32954932.583690718,9.9571493981510787E-4,4.2034494143226663E-4,7.5109199771211286E-4,0,0,null,1245.7237719992218,70.776086852025784,218.04361355478937,1534.5434724060369,1388.3480430848979,7223.5992409726969,1955.6026258707595,2757.4076859548823,11936.609552798338,11936.609552798342,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,0,0,0,0.55000000000000004,0.98,0,0,0,0,0,0,0.56000000000000005,0.98,0,0.56000000000000005,1,0,697.60531231956429,69.360565114985263,0,4045.2155749447106,1916.4905733533444,0,697.60531231956429,70.776086852025784,0,4045.2155749447106,1955.6026258707595,0,21485.348382933818,3650.5047012279761,0,21485.348382933818,3725.0047971714039,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$AO:$AO)"]
[5,"Compressor Static Seals",8589.3956769090946,74883.968527539662,289618.86045026704,757755.66835891851,14011040.874717753,32954932.583690718,1.1335310358695517E-2,5.3446399305467854E-3,8.7883311463243102E-3,4652307.3372402731,0,null,33288.18165272101,2673.5026372884154,6642.7384926991399,42604.422782708571,37069.55392416117,269866.65400965163,74173.050251267603,103457.89169926468,447497.59596018394,447497.59596018557,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,17521131.581325553,2720244.4190888526,4977090.1316816695,0.25,0.1,0,4380282.8953313883,272024.44190888526,0,319,376,0.1,0.05,0,0.56000000000000005,0.25,0,3328.8181652721014,133.67513186442076,0,26986.665400965165,3708.6525125633802,0,18641.381725523766,668.37565932210384,0,151125.32624540493,18543.262562816901,0,110207.1195327677,7050.5308091738989,0,617159.86938349903,35252.654045869494,0,1752113.1581325554,136012.22095444263,0,9811833.6855423115,680061.10477221315,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$AX:$AX)"]
[6,"Compressors Off - Install ejector",944.30021136779726,12908.848874705394,36516.354158900329,757755.66835891851,14011040.874717753,32954932.583690718,1.2461803333162532E-3,9.2133403864368059E-4,1.108069454129976E-3,0,0,null,12497.060424625271,798.61797534133416,2279.206975850605,15574.885375817212,13915.799373914946,80409.714031063399,22220.90793288056,30189.840329099861,132820.46229304382,132820.46229304373,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,0,0,0,0.05,0.4,0,0,0,0,0,43,0,0,0,0.1,0.5,0,0,0,0,0,0,0,1249.7060424625272,399.30898767066708,0,8040.9714031063404,11110.45396644028,0,0,0,0,39283.622464669519,21093.178658206954,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$BG:$BG)"]
[7,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance",143.60052376265787,1282.3802719162857,4872.3933659827326,757755.66835891851,14011040.874717753,32954932.583690718,1.8950768665796381E-4,9.1526410020705814E-5,1.4785019977234191E-4,0,0,null,599.67754420697793,36.751605333121041,105.7842450940353,742.21339463413426,666.96558907423605,3601.9215424695599,988.76064267652885,1352.3128416821824,5942.9950268282719,5942.9950268282719,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,0,0,0,0.2,0.5,0.05,0,0,0,0,0,0,0.1,0,0.47,0.9,0.15,0,3.6751605333121042,0,0,98.876064267652893,0,281.84844577727961,33.076444799808939,15.867636764105294,1692.903124960693,889.884578408876,202.84692625232734,0,190.75507760045548,0,8739.1142693926831,1716.7956984040995,599.5378453549597,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$BP:$BP)"]
[8,"Use Inert Gases and Pigs to Perform Pipeline Purges",143.60052376265787,1282.3802719162857,4872.3933659827326,757755.66835891851,14011040.874717753,32954932.583690718,1.8950768665796381E-4,9.1526410020705814E-5,1.4785019977234191E-4,0,0,null,599.67754420697793,36.751605333121041,105.7842450940353,742.21339463413426,666.96558907423605,3601.9215424695599,988.76064267652885,1352.3128416821824,5942.9950268282719,5942.9950268282719,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,0,0,0,0.2,0.5,0.05,0,0,0,0,0,0,0.1,0,0.47,0.9,0.15,0,3.6751605333121042,0,0,98.876064267652893,0,281.84844577727961,33.076444799808939,15.867636764105294,1692.903124960693,889.884578408876,202.84692625232734,0,190.75507760045548,0,8739.1142693926831,1716.7956984040995,599.5378453549597,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$BY:$BY)"]
[9,"Reduced Emission Completions ",17561.497298014659,629369.06104126212,1068406.4934916287,757755.66835891851,14011040.874717753,32954932.583690718,2.317567262287569E-2,4.4919507884451912E-2,3.2420229984642099E-2,41417356.343884915,0,null,19999.268790061487,25123.360200998577,4461.3699070209777,49583.998898081038,22079.640725291869,390487.4263663218,1063494.4088993634,120942.62449645431,1574924.4597621395,1574924.4597621416,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,7434171.8404720575,79117626.767533794,1790852.4415863899,0.25,0.5,0,1858542.9601180144,39558813.383766897,0,145,244,0,0.1,0,0.4,0.8,0.1,0,2512.3360200998577,0,0,106349.44088993635,0,7999.707516024595,20098.688160798862,446.13699070209782,156194.97054652873,850795.52711949078,12094.262449645432,0,169157.84139243281,0,356187.65844714362,1353262.7311394624,23247.687217197876,0,7911762.6767533794,0,2973668.7361888234,63294101.414027035,179085.24415863899,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$CH:$CH)"]
[10,"Foaming agents to Remove Accumulated Fluid in Gas wells",1547.9218198215528,18289.909008556871,56987.954504095687,757755.66835891851,14011040.874717753,32954932.583690718,2.0427716801827531E-3,1.3053925951754326E-3,1.7292693395555246E-3,1225528.1575233827,0,null,8323.0147334509602,1175.3248824636855,1819.3712155754035,11317.710831490049,9649.5314964251556,82433.519824503193,13483.275170383717,45765.535178430218,141682.33017331711,141682.33017331775,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,6037350.6685370877,925039.25501902692,2274216.3174091689,0.15,0.1,0.1,905602.60028056311,92503.925501902704,227421.6317409169,445,535,0.05,0,0.05,0.6,0.3,0.15,416.15073667254802,0,90.968560778770183,4121.67599122516,0,2288.2767589215109,4993.8088400705756,352.59746473910565,272.90568233631052,49460.111894701913,4044.9825511151148,6864.8302767645328,14525.44440803886,0,4562.4907783907656,174305.33289646631,12859.919169592755,13687.472335172297,301867.53342685441,0,113710.81587045845,3622410.4011222525,277511.77650570805,341132.4476113753,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$CQ:$CQ)"]
[11,"Velocity tubing to Remove Accumulated Fluid in Gas Wells",654.07271913429929,8685.2105459576796,25037.028524315159,757755.66835891851,14011040.874717753,32954932.583690718,8.6317100147971612E-4,6.1988332084804084E-4,7.5973538895072416E-4,0,0,null,8245.3216156284561,1386.6475724005168,1724.7425973285062,11356.711785357478,9477.2097603558159,79602.328493623907,14797.58643361059,39652.147995959553,134052.06292319405,134052.06292319478,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,0,0,0,0.05,0.05,0.1,0,0,0,0,0,0,0,0,0.25,0.15,0,0,0,0,0,0,0,2061.330403907114,207.99713586007752,0,19900.582123405977,2219.6379650415884,0,0,0,0,71433.842221083818,7419.566361543526,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$CZ:$CZ)"]
[12,"Install Flares",29850.927632800813,-41860.762905886062,704412.42791413423,757755.66835891851,14011040.874717753,32954932.583690718,3.9393869131258842E-2,-2.9876982930955392E-3,2.1375022574397422E-2,0,0,null,149254.63816400405,51660.808740705754,36477.725886352418,237393.17279106221,135585.004463449,-209303.8145294303,-47020.441726594996,-43667.491092298849,-299991.74734832416,-299991.74734832376,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,0,0,0,0.2,0,0,0,0,0,0,4,0,0,0,0.35,0,0,0,0,0,0,0,0,52239.123357401411,0,0,-73256.335085300598,0,0,0,0,0,1232721.7488497349,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$DI:$DI)"]
[13,"Gas Lift Well to remove liquid accumulation",955.39802507117633,9545.2323763002132,33430.183003079626,757755.66835891851,14011040.874717753,32954932.583690718,1.2608259693263589E-3,6.8126504387865463E-4,1.0144212226252318E-3,0,0,null,8300.5371029447069,1253.4431477670551,1787.7449221991164,11341.725172910879,9595.4275725426924,81552.057602018307,13900.266160983827,43722.350053938797,139174.67381694092,139174.67381694182,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,0,0,0,0.1,0.1,0,0,0,0,0,0,0.05,0.05,0,0.5,0.3,0,415.02685514723538,62.672157388352758,0,4077.6028801009156,695.01330804919144,0,4150.2685514723535,376.03294433011649,0,40776.028801009154,4170.0798482951477,0,14453.274258781801,2261.8172427580103,0,144532.74258781798,13570.903456548062,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$DR:$DR)"]
[14,"Microturbines",3820.413880750923,257041.36072834805,352551.70774712111,757755.66835891851,14011040.874717753,32954932.583690718,5.0417489967773434E-3,1.8345629209616167E-2,1.0697995113532647E-2,0,0,null,13871.085217232167,3526.4257644288118,4787.3117056272567,22184.822687288233,8654.2761799078799,933260.82731000392,237261.53900847078,322095.23717972485,1492617.6034981995,1492617.6034981986,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,0,0,0,0.25,0.1,0,0,0,0,0,0,0,0,0,0.5,0.2,0,0,0,0,0,0,0,6935.5426086160833,705.28515288576239,0,466630.41365500196,47452.307801694158,0,0,0,0,640018.97887040407,65084.436623838221,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$EA:$EA)"]
[15,"Electric submersible pump (ESP) to unload wells",852.29916476271205,8486.4440495892632,29793.923168657064,757755.66835891851,14011040.874717753,32954932.583690718,1.1247677851206942E-3,6.0569690185563886E-4,9.04080841100005E-4,0,0,null,7811.5040577365644,1422.9751797811105,1664.2838199128589,10898.763057430533,8977.2353530165838,77050.04894541559,15628.783100954097,35759.117676622067,128437.94972299176,128437.94972299231,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,0,0,0,0.1,0.05,0,0,0,0,0,0,0.05,0,0,0.3,0.2,0,390.57520288682827,0,0,3852.5024472707796,0,0,2343.4512173209691,284.59503595622209,0,23115.014683624675,3125.7566201908194,0,13616.882519441486,0,0,81701.295116648907,10240.632519096373,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$EJ:$EJ)"]
[16,"Downhole Jetpump for Well Unloading",923.44792375176758,9267.883204636968,32354.081298431156,757755.66835891851,14011040.874717753,32954932.583690718,1.2186618488142635E-3,6.6146999980282802E-4,9.8176748552788974E-4,0,0,null,7811.5040577365644,1422.9751797811105,1664.2838199128589,10898.763057430533,8977.2353530165838,77050.04894541559,15628.783100954097,35759.117676622067,128437.94972299176,128437.94972299231,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,0,0,0,0.1,0.1,0,0,0,0,0,0,0.05,0.05,0,0.5,0.3,0,390.57520288682827,71.148758989055523,0,3852.5024472707796,781.43915504770484,0,3905.7520288682822,426.89255393433314,0,38525.024472707795,4688.6349302862291,0,13616.882519441486,2560.1581297740931,0,136168.82519441485,15360.948778644557,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$ES:$ES)"]
[17,"Monitor/repair leaking flare/vent control valves",45852.306795560755,639044.63345198985,1785352.3033410087,757755.66835891851,14011040.874717753,32954932.583690718,6.0510674759931132E-2,4.5610075594391779E-2,5.4175571405191504E-2,0,0,null,67013.900390426206,8062.8093732929037,15004.264186847566,90080.973950566666,73577.915179854506,804021.31045873952,223759.78168106606,308423.56143589149,1336204.653575697,1336204.6535756986,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,0,0,0,0.6,0.7,0,0,0,0,0,68,0.3,0.35,0,0.78,0.88,0.06,20104.170117127862,2821.983280652516,0,241206.39313762184,78315.923588373116,0,52270.842304532445,7095.2722484977558,900.25585121085396,627136.62215781689,196908.60787933815,18505.41368615349,743810.64606581838,148865.50560468601,0,1933907.6797711281,374290.41409178206,41011.809966424844,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$FB:$FB)"]
[18,"Install redundant compression",70820.9443248553,2508111.8934384808,4278635.5015598629,757755.66835891851,14011040.874717753,32954932.583690718,9.3461451074636173E-2,0.17900967643055324,0.12983293140394239,0,0,null,110149.58687748489,274471.81034922239,25886.854619973765,410508.25184668106,126518.4437800975,2229886.9492859156,9854056.6178110503,672491.31006789056,12756434.877164856,12756434.877164869,757475.77783792221,69.559041176072611,210.33147982013907,null,739776.65571343643,13013356.515423523,257907.70358079299,0,0,0,null,0,0,0,0.02,0.25,0,0,0,0,0,25,0,0.1,0,0.25,0.5,0,0,27447.18103492224,0,0,985405.6617811051,0,27537.396719371223,137235.90517461119,0,557471.7373214789,4927028.3089055251,0,0,1671585.1876541611,0,1245906.6553057595,8357925.9382708054,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$FK:$FK)"]
[19,"Limit Monthly Vent Volume",2103.4523236433315,48.860207784090278,52635.168298867378,723336.77362096438,13312196.533053217,31395615.873577327,2.9079847732801172E-3,3.6703340175886022E-6,1.6765133230963417E-3,1659781.5923161411,53188.602782608068,null,0,2103.4523236433315,0,2103.4523236433315,2103.4523236433315,0,48.860207784090278,0,48.860207784090278,48.860207784090278,723056.88309996808,69.559041176072611,210.33147982013907,null,711207.75605434482,12362596.941949686,238391.83504918611,0,0,53188.602782608068,null,0,1659781.5923161411,0,1,1,1,0,1659781.5923161411,0,1,"N/A",1,1,1,1,1,1,0,2103.4523236433315,0,0,48.860207784090278,0,0,2103.4523236433315,0,0,48.860207784090278,0,0,52635.168298867378,0,0,52635.168298867378,0,0,1659781.5923161411,0,0,1659781.5923161411,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$FT:$FT)"]
[]
[]
[null,"fixed",1085]
[null,"floater",121]
[null,"single well",827]
[null,null,2033]
[]
[null,"Alternate Count",1784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Note: Adjusted means after applying percentages"]
[null,"Note: Aggregate is before applying percentage adjustments"]
[]
["Bubble Charts"]
[null,null,"NPV"]
[null,null,null,"Equivalent CO2 Reduced","Number of Complexes with + NPV"]
[null,{"$f":"B5","v":"Reroute Gas Pig Trap Vent"},{"$f":"L5","v":0},{"$f":"E5","v":17175.939049320328},{"$f":"AS5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B6","v":"Limit Monthly Flare Volume"},{"$f":"L6","v":484943875.78923756},{"$f":"E6","v":8624675.7490919046},{"$f":"AS6","v":103},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,539]
[null,"Compressors Off - Maintain Pressure",6747854.1350691468,174791.58084163762,610]
[null,"Compressors Off- Blowdown to fuel",0,24752.186148752262,0]
[null,"Compressor Static Seals",4652307.3372402731,289618.86045026704,319]
[null,"Compressors Off - Install ejector",0,36516.354158900329,0]
[null,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance",0,4872.3933659827326,0]
[null,"Use Inert Gases and Pigs to Perform Pipeline Purges",0,4872.3933659827326,0]
[null,"Reduced Emission Completions ",41417356.343884915,1068406.4934916287,145]
[null,"Foaming agents to Remove Accumulated Fluid in Gas wells",1225528.1575233827,56987.954504095687,445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586]
[null,"Velocity tubing to Remove Accumulated Fluid in Gas Wells",0,25037.028524315159,0,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,0]
[null,"Install Flares",0,704412.42791413423,0]
[null,"Gas Lift Well to remove liquid accumulation",0,33430.183003079626,0]
[null,"Microturbines",0,352551.70774712111,0]
[null,"Electric submersible pump (ESP) to unload wells",0,29793.923168657064,0]
[null,"Downhole Jetpump for Well Unloading",0,32354.081298431156,0]
[null,"Monitor/repair leaking flare/vent control valves",0,1785352.3033410087,0]
[null,"Install redundant compression",0,4278635.5015598629,0]
[null,"Limit Monthly Vent Volume",1659781.5923161411,52635.168298867378,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,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,161]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,486]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,569]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,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,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,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,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,174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"49 COC","index":18,"n_rows":175,"n_cols":82,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["FINAL AGREGATE SUMMARY ",null,null,null,{"$f":"CH4_factor","v":25},null,null,{"$f":"E1","v":25}]
[null,null,"Aplicabiity Adjusted","Aplicabiity Adjusted","Aplicabiity Adjusted","Adjusted","Adjusted","Adjusted","Percent","Percent","Percent","Adjusted","Adjusted",null,"Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Oil ","Oil ","Oil "]
[null,null,"Reduction","Reduction","Reduct Equivalent","Existing","Existing","Equivalent CO2","Reduction","Reduction","Reduction","NPV","Oil",null,"Reduced Methane","Reduced Methane","Reduced Methane","Reduced Methane","Methane","Reduced CO2","Reduced CO2","Reduced CO2","Reduced CO2","CO2","Exist Methane","Exist Methane","Exist Methane","Exist CO2","Exist CO2","Exist CO2","Exist CO2","Deferred","Deferred","Deferred",null,"Total NPV b/4 Ratios",null,null,"Percent Applicable",null,null,"Final NPV - Expected Value Case",null,null,"# of Complexes ","# of Complexes ","Percent Applicable 10% Case",null,null,"Percent Applicable 90% Case",null,null,"Final NPV - 10% Case",null,null,"Final NPV - 90%",null,null,"Final Methane - 10% Case",null,null,"Final CO2 - 10% Case",null,null,"Final Methane - 90%",null,null,"Final CO2 - 90%",null,null,"Final CO2 Equiv - 10% Case",null,null,"Final CO2 Equiv - 90% Case"]
[null,null,"Methane","CO2","Total CO2","Methane","CO2","Total","Methane","CO2","Equiv CO2","Savings","Deferred",null,{"$f":"AJ4","v":"fixed"},{"$f":"AK4","v":"floater"},{"$f":"AL4","v":"single well"},"Sum","Check",{"$f":"AJ4","v":"fixed"},{"$f":"AK4","v":"floater"},{"$f":"AL4","v":"single well"},"Sum","Check",{"$f":"T4","v":"fixed"},{"$f":"U4","v":"floater"},{"$f":"V4","v":"single well"},{"$f":"W4","v":"Sum"},{"$f":"Y4","v":"fixed"},{"$f":"Z4","v":"floater"},{"$f":"AA4","v":"single well"},{"$f":"AC4","v":"fixed"},{"$f":"AD4","v":"floater"},{"$f":"AE4","v":"single well"},null,"fixed","floater","single well",{"$f":"AJ4","v":"fixed"},"floater","single well","fixed","floater","single well","> 0 NPV","> 0 NPV @ $49 SCOC",{"$f":"AM4","v":"fixed"},{"$f":"AN4","v":"floater"},"single well",{"$f":"AP4","v":"fixed"},{"$f":"AQ4","v":"floater"},"single well",{"$f":"AX4","v":"fixed"},"floater","single well","fixed","floater","single well","fixed","floater","single well","fixed","floater","single well",{"$f":"BG4","v":"fixed"},"floater","single well","fixed","floater","single well",{"$f":"BP4","v":"fixed"},"floater","single well","fixed","floater","single well"]
[1,"Reroute Gas Pig Trap Vent",665.2824671373404,546.10187834188639,17178.163556775398,907299.30313650973,18180732.728736177,40863215.307148919,7.3325578983415558E-4,3.0037396538959425E-5,4.2038208270336772E-4,-48546905.344679832,0,null,1146.1897768525737,229.78506266256764,776.89235471630548,2152.8671942314468,1531.900417750443,1250.0174344091747,51.216560642462703,303.09626468891884,1604.3302597405564,1604.3302597405643,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-91872519.65200302,-13108774.982087357,-60687253.01519759,0.4,0.9,0,-36749007.860801212,-11797897.483878622,0,0,0,0.1,0.3,0,0.5,1,0,-3674900.7860801215,-3539369.2451635865,0,-18374503.930400606,-11797897.483878622,0,114.61897768525738,68.935518798770289,0,125.00174344091748,15.364968192738811,0,573.09488842628684,229.78506266256764,0,625.00871720458736,51.216560642462703,0,2990.4761855723518,1738.7529381619961,0,14952.380927861759,5795.8431272066537,0,null,null,null,null,null,"=SUMIF('D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$E:$E,'49 COC'!AJ$4,'D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$N:$N)"]
[2,"Limit Monthly Flare Volume",115873.41442889381,7796082.0598810678,10692917.420603413,868370.11739503394,17427211.64627485,39136464.581150696,0.13343781886057388,0.44735108622769942,0.2732213431908575,873197246.21208513,250369.8545452226,null,2373.8019321132724,127956.97094362203,4263.95593800202,134594.72881373731,17955.145214870689,159711.82646055368,8609076.124381002,286883.32484394044,9055671.2756854966,9055671.2756854985,868015.8045697026,51.216560642462703,303.09626468891884,null,899965.06485107273,15749549.440059802,777697.1413639735,29120.373431058295,268481.93612878345,40334726.659754604,null,16807303.529537279,964616727.94802666,31138976.678594612,0.3,0.9,0,5042191.0588611839,868155055.15322399,0,113,"N/A",0.3,0.9,0,1,1,1,1512657.3176583552,781339549.63790166,0,5042191.0588611839,868155055.15322399,0,712.1405796339817,115161.27384925983,0,47913.547938166106,7748168.5119429016,0,2373.8019321132724,127956.97094362203,4263.95593800202,159711.82646055368,8609076.124381002,286883.32484394044,65717.062429015641,10627200.358174399,0,219056.87476338551,11808000.397971552,393482.22329399094,null,null,null,null,null,"=SUMIF('D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$E:$E,'49 COC'!AJ$4,'D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$W:$W)"]
[3,"Compressors Off - Maintain Pressure",4383.5009239086703,91855.009585005522,201442.53268272226,907299.30313650973,18180732.728736177,40863215.307148919,4.8313725236589769E-3,5.0523271506995402E-3,4.9296789586569904E-3,14706434.915457202,0,null,74952.598374395122,6358.710051889143,26761.23339275859,108072.54181904285,90420.143102354239,1247963.8203295746,294568.18568526796,1147811.7984167216,2690343.8044315642,2690343.8044315516,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,219444446.9135513,37342125.697796367,150372667.16457656,0.05,0.1,0,10972222.345677566,3734212.5697796368,0,649,669,0,0,0,0.28000000000000003,0.5,0,0,0,0,3072222.2567897188,1867106.2848898184,0,0,0,0,0,0,0,20986.727544830635,3179.3550259445715,0,349429.86969228095,147284.09284263398,0,0,0,0,874098.05831304681,226767.96849124826,0,null,null,null,null,null,"=SUMIF('D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$E:$E,'49 COC'!AJ$4,'D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$AF:$AF)"]
[4,"Compressors Off- Blowdown to fuel",760.88356615377654,8119.9957553123704,27142.084909156783,907299.30313650973,18180732.728736177,40863215.307148919,8.3862465618944279E-4,4.4662643010410873E-4,6.6421804317508867E-4,-52227702.337080032,0,null,1290.866958710126,51.945651901231763,307.61141436812136,1650.4240249794791,1503.9655298698576,10491.532665251498,2397.6048871673943,9552.4663177713519,22441.603870190243,22441.603870190225,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-74565802.288890883,-11445419.46754086,-44201088.266720712,0.55000000000000004,0.98,0,-41011191.258889988,-11216511.078190044,0,0,0,0.56000000000000005,0.98,0,0.56000000000000005,1,0,-22966267.104978394,-10992180.856626242,0,-22966267.104978394,-11216511.078190044,0,722.88549687767068,50.906738863207124,0,5875.2582925408396,2349.6527894240462,0,722.88549687767068,51.945651901231763,0,5875.2582925408396,2397.6048871673943,0,23947.395714482605,3622.3212610042242,0,23947.395714482605,3696.2461846981882,0,null,null,null,null,null,"=SUMIF('D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$E:$E,'49 COC'!AJ$4,'D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$AO:$AO)"]
[5,"Compressor Static Seals",8946.9635991659216,107517.12896820041,331191.21894734842,907299.30313650973,18180732.728736177,40863215.307148919,9.861093873032311E-3,5.91379514634526E-3,8.1048741871618535E-3,12429883.22218868,0,null,35004.147252326773,1959.267860842288,10057.456145152884,47020.871258321946,41474.801266565155,393693.27146407595,90938.111021814198,361416.34641018958,846047.72889607982,846047.72889607842,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,47241861.725135483,6194177.9090480804,28507721.870640889,0.25,0.1,0,11810465.431283871,619417.79090480809,0,588,588,0.1,0.05,0,0.56000000000000005,0.25,0,1181046.5431283871,30970.889545240407,0,6613860.6415189682,154854.44772620202,0,3500.4147252326775,97.963393042114404,0,39369.327146407595,4546.9055510907101,0,19602.322461302996,489.81696521057199,0,220468.23201988256,22734.52775545355,0,126879.69527722453,6995.9903771435702,0,710526.29355245747,34979.951885717848,0,null,null,null,null,null,"=SUMIF('D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$E:$E,'49 COC'!AJ$4,'D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$AX:$AX)"]
[6,"Compressors Off - Install ejector",881.77336320761651,16641.783817846237,38686.117898036653,907299.30313650973,18180732.728736177,40863215.307148919,9.7186602057264813E-4,9.1535275646742768E-4,9.467223175477484E-4,-6888343.5929705016,0,null,13016.386842410668,577.38505271770771,3305.3945949355016,16899.166490063875,15242.428304878411,118011.91485202963,26852.970188111885,108104.08579436858,252968.97083451011,252968.97083451282,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-64412392.797778204,-9169309.8827039767,-43204687.108574696,0.05,0.4,0,-3220619.6398889106,-3667723.9530815911,0,43,43,0,0,0,0.1,0.5,0,0,0,0,-322061.9639888911,-1833861.9765407955,0,0,0,0,0,0,0,1301.6386842410668,288.69252635885385,0,11801.191485202964,13426.485094055943,0,0,0,0,44342.158591229636,20643.798253027289,0,null,null,null,null,null,"=SUMIF('D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$E:$E,'49 COC'!AJ$4,'D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$BG:$BG)"]
[7,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance",144.96792035713059,1894.8291823778077,5519.0271913060724,907299.30313650973,18180732.728736177,40863215.307148919,1.5977960068522078E-4,1.0422182706546644E-4,1.3506101147015058E-4,-3780564.2526393658,0,null,622.61525787589119,25.797237718586057,150.92499845318628,799.33749404766354,725.46515575216233,5274.2313813198271,1198.0105942863192,4819.5521794136557,11291.794155019801,11291.79415501977,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-11594644.018748578,-2147642.2392507619,-7756286.5852853907,0.2,0.5,0.05,-2318928.8037497154,-1073821.119625381,-387814.32926426956,0,0,0,0.1,0,0.47,0.9,0.15,0,-107382.1119625381,0,-1089896.5377623662,-966439.00766284287,-58172.149389640435,0,2.5797237718586059,0,0,119.80105942863193,0,292.62917120166884,23.217513946727451,22.638749767977941,2478.8887492203185,1078.2095348576875,722.93282691204831,0,184.29415372509709,0,9794.6180292620393,1658.6473835258737,1288.9015711114969,null,null,null,null,null,"=SUMIF('D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$E:$E,'49 COC'!AJ$4,'D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$BP:$BP)"]
[8,"Use Inert Gases and Pigs to Perform Pipeline Purges",144.96792035713059,1894.8291823778077,5519.0271913060724,907299.30313650973,18180732.728736177,40863215.307148919,1.5977960068522078E-4,1.0422182706546644E-4,1.3506101147015058E-4,-6548238.290983852,0,null,622.61525787589119,25.797237718586057,150.92499845318628,799.33749404766354,725.46515575216233,5274.2313813198271,1198.0105942863192,4819.5521794136557,11291.794155019801,11291.79415501977,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-20189352.429249957,-3682331.1142641208,-13384044.960036,0.2,0.5,0.05,-4037870.4858499914,-1841165.5571320604,-669202.24800180004,0,0,0,0.1,0,0.47,0.9,0.15,0,-184116.55571320606,0,-1897799.1283494958,-1657049.0014188543,-100380.33720027001,0,2.5797237718586059,0,0,119.80105942863193,0,292.62917120166884,23.217513946727451,22.638749767977941,2478.8887492203185,1078.2095348576875,722.93282691204831,0,184.29415372509709,0,9794.6180292620393,1658.6473835258737,1288.9015711114969,null,null,null,null,null,"=SUMIF('D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$E:$E,'49 COC'!AJ$4,'D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$BY:$BY)"]
[9,"Reduced Emission Completions ",15489.619009562586,786866.59854479972,1174107.0737838643,907299.30313650973,18180732.728736177,40863215.307148919,1.7072226283008685E-2,4.3280246747211176E-2,2.8732615996041239E-2,71591242.094812974,0,null,21317.20625144157,20320.634893404385,8177.8216250736386,49815.662769919589,26951.694988118637,483903.34934829141,1331781.5224154538,384615.81251421344,2200300.6842779587,2200300.6842779466,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-8821614.24439824,147593291.31182507,-3773519.0684741,0.25,0.5,0,-2205403.56109956,73796645.655912533,0,229,234,0,0.1,0,0.4,0.8,0.1,0,7379664.5655912533,0,-882161.42443982407,59037316.524730027,0,0,2032.0634893404385,0,0,133178.15224154538,0,8526.8825005766284,16256.507914723508,817.78216250736386,193561.33973931658,1065425.217932363,38461.581251421347,0,183979.73947505635,0,406733.40225373232,1471837.9158004508,58906.135314105442,null,null,null,null,null,"=SUMIF('D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$E:$E,'49 COC'!AJ$4,'D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$CH:$CH)"]
[10,"Foaming agents to Remove Accumulated Fluid in Gas wells",1577.5157867916655,24904.845781860764,64342.740451652404,907299.30313650973,18180732.728736177,40863215.307148919,1.7386939252992206E-3,1.3698482978354641E-3,1.5745882933591816E-3,3618202.2571283756,0,null,8467.3890607208559,743.62717827927077,2330.4470985561015,11541.463337556228,10248.000986358678,92147.172505610899,30676.454768228672,80151.244291962619,202974.8715658022,202974.87156580351,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,16238998.760946175,3331638.4222782529,8491886.007586237,0.15,0.1,0.1,2435849.8141419264,333163.84222782531,849188.6007586238,626,656,0.05,0,0.05,0.6,0.3,0.15,121792.49070709632,0,42459.43003793119,1461509.8884851558,99949.152668347597,127378.29011379357,423.36945303604284,0,116.52235492780508,4607.3586252805453,0,4007.562214598131,5080.4334364325132,223.08815348378121,349.56706478341522,55288.303503366536,9202.9364304686005,12022.686643794392,15191.594951181616,0,6920.6210877932581,182299.13941417937,14780.140267563131,20761.863263379772,null,null,null,null,null,"=SUMIF('D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$E:$E,'49 COC'!AJ$4,'D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$CQ:$CQ)"]
[11,"Velocity tubing to Remove Accumulated Fluid in Gas Wells",691.41456018821532,14154.704844924359,31440.068849629741,907299.30313650973,18180732.728736177,40863215.307148919,7.6205785433540332E-4,7.785552461563696E-4,7.6939782181382522E-4,-1015337732.011344,0,null,8431.4610109524328,743.46889850061223,2326.6806471556306,11501.610556608675,10208.306485189782,92125.977750658261,30665.805542529029,80151.156802649944,202942.94009583723,202942.94009583857,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-8503308688.7339935,-1162290222.7388604,-5320577864.3770113,0.05,0.05,0.1,-425165434.43669969,-58114511.13694302,-532057786.43770117,0,0,0,0,0,0.25,0.15,0,0,0,0,-106291358.60917492,-8717176.6705414522,0,0,0,0,0,0,0,2107.8652527381082,111.52033477509183,0,23031.494437664565,4599.8708313793541,0,0,0,0,75728.125756117268,7387.8792007566499,0,null,null,null,null,null,"=SUMIF('D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$E:$E,'49 COC'!AJ$4,'D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$CZ:$CZ)"]
[12,"Install Flares",32778.720705901338,-41417.143383398783,778050.87426413468,907299.30313650973,18180732.728736177,40863215.307148919,3.6127792220920003E-2,-2.2780788872131378E-3,1.9040373314138513E-2,-355358150.04365385,0,null,163893.60352950668,43383.527988640228,77995.549808593947,285272.68132674083,190421.11114799345,-207085.7169169939,-8141.946946488184,-38364.968825252363,-253592.63268873445,-253592.63268873442,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-1776790750.2182691,-224122034.87504834,-1147306015.9984822,0.2,0,0,-355358150.04365385,0,0,4,4,0,0,0,0.35,0,0,0,0,0,-124375352.51527883,0,0,0,0,0,0,0,0,57362.761235327336,0,0,-72480.000920947859,0,0,0,0,0,1361589.0299622356,0,0,null,null,null,null,null,"=SUMIF('D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$E:$E,'49 COC'!AJ$4,'D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$DI:$DI)"]
[13,"Gas Lift Well to remove liquid accumulation",920.15573359191853,12281.807837300095,35285.701177098061,907299.30313650973,18180732.728736177,40863215.307148919,1.0141699992615055E-3,6.755397607208463E-4,8.6350770275595305E-4,-7568821.5209895214,0,null,8457.9301576399139,743.62717827927077,2329.1882957609769,11530.745631680162,10237.283280482608,92141.623604772278,30676.454768228672,80151.215051762862,202969.29342476383,202969.29342476514,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-67763577.201576546,-7924638.0083186636,-43859700.175488397,0.1,0.1,0,-6776357.720157655,-792463.80083186645,0,0,0,0.05,0.05,0,0.5,0.3,0,-338817.88600788277,-39623.190041593327,0,-3388178.8600788275,-237739.14024955992,0,422.89650788199572,37.181358913963543,0,4607.0811802386143,1533.8227384114336,0,4228.9650788199569,223.08815348378121,0,46070.811802386139,9202.9364304686005,0,15179.493877288507,2463.3567112605224,0,151794.93877288507,14780.140267563131,0,null,null,null,null,null,"=SUMIF('D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$E:$E,'49 COC'!AJ$4,'D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$DR:$DR)"]
[14,"Microturbines",5286.8570188565154,355705.15774484299,487876.58321625588,907299.30313650973,18180732.728736177,40863215.307148919,5.8270264295144838E-3,1.9564951702008195E-2,1.1939260764213606E-2,-517035139.69591498,0,null,19503.683956729281,4109.3602967419556,16486.711850286767,40099.756103758002,23408.788902393619,1312227.8423059117,276481.97168365051,1109242.8674510336,2697952.6814405955,2697952.6814405988,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-1963906780.8063617,-260584444.94324568,-1233192978.4825208,0.25,0.1,0,-490976695.20159042,-26058444.494324569,0,0,0,0,0,0,0.5,0.2,0,0,0,0,-245488347.60079521,-5211688.8988649137,0,0,0,0,0,0,0,9751.8419783646405,821.87205934839119,0,656113.92115295585,55296.394336730104,0,0,0,0,899909.97061207192,75843.195820439883,0,null,null,null,null,null,"=SUMIF('D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$E:$E,'49 COC'!AJ$4,'D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$EA:$EA)"]
[15,"Electric submersible pump (ESP) to unload wells",839.68212715561731,10675.301897814163,31667.355076704596,907299.30313650973,18180732.728736177,40863215.307148919,9.2547423353336476E-4,5.8717665877904631E-4,7.749599447492442E-4,-612779877.33702159,0,null,8028.410697657695,736.82114779695473,2324.0832058450542,11089.315051299704,9796.9606585527199,91643.749946569616,30218.538063144009,80151.096467780124,202013.38447749376,202013.38447749507,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-5716092658.2686367,-823412230.20315981,-3689427990.7138147,0.1,0.05,0,-571609265.82686365,-41170611.510157995,0,0,0,0.05,0,0,0.3,0.2,0,-28580463.291343182,0,0,-171482779.74805909,-8234122.302031599,0,401.42053488288479,0,0,4582.1874973284812,0,0,2408.5232092973083,147.36422955939096,0,27493.124983970883,6043.7076126288021,0,14617.700869400602,0,0,87706.205216403585,9727.8133516135767,0,null,null,null,null,null,"=SUMIF('D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$E:$E,'49 COC'!AJ$4,'D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$EJ:$EJ)"]
[16,"Downhole Jetpump for Well Unloading",876.52318454546503,12186.228800971363,34099.308414607993,907299.30313650973,18180732.728736177,40863215.307148919,9.6607942000544644E-4,6.7028259987068634E-4,8.3447443277040424E-4,-467080389.30435383,0,null,8028.410697657695,736.82114779695473,2324.0832058450542,11089.315051299704,9796.9606585527199,91643.749946569616,30218.538063144009,80151.096467780124,202013.38447749376,202013.38447749507,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-4104199902.8320189,-566603990.211519,-2632421038.7444344,0.1,0.1,0,-410419990.28320193,-56660399.0211519,0,0,0,0.05,0.05,0,0.5,0.3,0,-20520999.514160097,-2833019.9510575952,0,-205209995.14160097,-16998119.706345569,0,401.42053488288479,36.841057389847741,0,4582.1874973284812,1510.9269031572005,0,4014.2053488288475,221.0463443390864,0,45821.874973284808,9065.5614189432017,0,14617.700869400602,2431.9533379033942,0,146177.00869400601,14591.720027420361,0,null,null,null,null,null,"=SUMIF('D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$E:$E,'49 COC'!AJ$4,'D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$ES:$ES)"]
[17,"Monitor/repair leaking flare/vent control valves",47481.035030347368,897860.35659395345,2084886.2323526377,907299.30313650973,18180732.728736177,40863215.307148919,5.2332273226934796E-2,4.9385267909186611E-2,5.1021100926140095E-2,-82985911.664269045,0,null,72165.373264791531,5974.0158163892138,25409.999773769472,103549.38885495023,86936.228056933236,1172981.2005239106,277245.19468515308,1079203.863672714,2529430.2588817775,2529430.2588817696,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-123741551.60635361,-12487115.286366984,-96173800.176175594,0.6,0.7,0,-74244930.963812158,-8740980.7004568893,0,55,68,0.3,0.35,0,0.78,0.88,0.06,-22273479.289143648,-3059343.245159911,0,-57911046.151773483,-7692063.016402063,0,21649.611979437457,2090.9055357362249,0,351894.36015717319,97035.818139803567,0,56288.991146537395,5257.133918422508,1524.5999864261682,914925.33640865027,243975.77132293471,64752.231820362838,893134.65964310966,149308.45653320919,0,2322150.1150720851,375404.11928349745,102867.23148101705,null,null,null,null,null,"=SUMIF('D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$E:$E,'49 COC'!AJ$4,'D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$FB:$FB)"]
[18,"Install redundant compression",48909.837539832559,3140724.361214221,4363470.2997100353,907299.30313650973,18180732.728736177,40863215.307148919,5.3907059523524974E-2,0.17275015303701385,0.10678235344213496,-385678264.11135852,0,null,117270.93478184794,186257.6753767824,46581.930789904538,350110.54094853491,154010.23447181619,2765504.2240777104,12341657.106930668,2208896.8958448679,17316058.226853248,17316058.226853196,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,-11930599118.635813,-588265126.9545691,-8251229804.5405474,0.02,0.25,0,-238611982.37271625,-147066281.73864228,0,29,29,0,0.1,0,0.25,0.5,0,0,-14706628.173864229,0,-59652995.593179062,-73533140.869321138,0,0,18625.767537678239,0,0,1234165.7106930667,0,29317.733695461986,93128.837688391199,0,691376.0560194276,6170828.5534653338,0,0,1699809.8991350227,0,1424319.3984059773,8499049.4956751131,0,null,null,null,null,null,"=SUMIF('D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$E:$E,'49 COC'!AJ$4,'D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$FK:$FK)"]
[19,"Limit Monthly Vent Volume",2103.4523236433315,48.860207784090278,52635.168298867378,868370.11739503394,17427211.64627485,39136464.581150696,2.4222992955507715E-3,2.8036732884078091E-6,1.3449137233570675E-3,3625928.3787354734,53188.602782608068,null,0,2103.4523236433315,0,2103.4523236433315,2103.4523236433315,0,48.860207784090278,0,48.860207784090278,48.860207784090278,868015.8045697026,51.216560642462703,303.09626468891884,null,899965.06485107273,15749549.440059802,777697.1413639735,0,0,53188.602782608068,null,0,3625928.3787354734,0,1,1,1,0,3625928.3787354734,0,1,"N/A",1,1,1,1,1,1,0,3625928.3787354734,0,0,3625928.3787354734,0,0,2103.4523236433315,0,0,48.860207784090278,0,0,2103.4523236433315,0,0,48.860207784090278,0,0,52635.168298867378,0,0,52635.168298867378,0,null,null,null,null,null,"=SUMIF('D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$E:$E,'49 COC'!AJ$4,'D:\\Consulting\\002 Natural Gas Recovery\\[161104-Financial Analysis_v11(49 COC sens).xlsm]Results Database'!$FT:$FT)"]
[]
[]
[null,"fixed",1085]
[null,"floater",121]
[null,"single well",827]
[null,null,2033]
[]
[null,"Alternate Count",1784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Note: Adjusted means after applying percentages"]
[null,"Note: Aggregate is before applying percentage adjustments"]
[]
[]
[]
[null,null,null,null,null,"NPV",null,null,null,{"$f":"F39","v":"NPV"},null,null,null,{"$f":"J39","v":"NPV"}]
[null,"Bubble_labels",null,"Colour Group",null,null,"Complexes with +","Emissions",null,null,"Percent Reduced","Number of Complexes",null,null,{"$f":"L40","v":"Number of Complexes"},{"$f":"K40","v":"Percent Reduced"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B5","v":"Reroute Gas Pig Trap Vent"},"Either",3,null,{"$f":"L5","v":-48546905.344679832},{"$f":"AS5","v":0},{"$f":"E5","v":17178.163556775398},null,{"$f":"F41","v":-48546905.344679832},{"$f":"J5","v":3.0037396538959425E-5},{"$f":"G41","v":0},null,{"$f":"J41","v":-48546905.344679832},{"$f":"L41","v":0},{"$f":"K41","v":3.0037396538959425E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,539]
[null,{"$f":"B6","v":"Limit Monthly Flare Volume"},"Flare",2,null,873197246.21208513,113,10692917.420603413,null,{"$f":"F42","v":873197246.21208513},0.44735108622769942,{"$f":"G42","v":113},null,{"$f":"J42","v":873197246.21208513},{"$f":"L42","v":113},{"$f":"K42","v":0.44735108622769942}]
[null,"Compressors Off - Maintain Pressure","Either",3,null,14706434.915457202,649,201442.53268272226,null,14706434.915457202,5.0523271506995402E-3,649,null,14706434.915457202,649,5.0523271506995402E-3]
[null,"Compressors Off- Blowdown to fuel","Either",3,null,-52227702.337080032,0,27142.084909156783,null,-52227702.337080032,4.4662643010410873E-4,0,null,-52227702.337080032,0,4.4662643010410873E-4]
[null,"Compressor Static Seals","Vent",1,null,12429883.22218868,588,331191.21894734842,null,12429883.22218868,5.91379514634526E-3,588,null,12429883.22218868,588,5.91379514634526E-3]
[null,"Compressors Off - Install ejector","Either",3,null,-6888343.5929705016,43,38686.117898036653,null,-6888343.5929705016,9.1535275646742768E-4,43,null,-6888343.5929705016,43,9.1535275646742768E-4]
[null,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance","Either",3,null,-3780564.2526393658,0,5519.0271913060724,null,-3780564.2526393658,1.0422182706546644E-4,0,null,-3780564.2526393658,0,1.0422182706546644E-4]
[null,"Use Inert Gases and Pigs to Perform Pipeline Purges","Either",3,null,-6548238.290983852,0,5519.0271913060724,null,-6548238.290983852,1.0422182706546644E-4,0,null,-6548238.290983852,0,1.0422182706546644E-4]
[null,"Reduced Emission Completions ","Either",3,null,71591242.094812974,229,1174107.0737838643,null,71591242.094812974,4.3280246747211176E-2,229,null,71591242.094812974,229,4.3280246747211176E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586]
[null,"Foaming agents to Remove Accumulated Fluid in Gas wells","Either",3,null,3618202.2571283756,626,64342.740451652404,null,3618202.2571283756,1.3698482978354641E-3,626,null,3618202.2571283756,626,1.3698482978354641E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Velocity tubing to Remove Accumulated Fluid in Gas Wells","Either",3,null,-1015337732.011344,0,31440.068849629741,null,-1015337732.011344,7.785552461563696E-4,0,null,-1015337732.011344,0,7.785552461563696E-4]
[null,"Install Flares","Convert Vent to Flare",4,null,-355358150.04365385,4,778050.87426413468,null,-355358150.04365385,-2.2780788872131378E-3,4,null,-355358150.04365385,4,-2.2780788872131378E-3]
[null,"Gas Lift Well to remove liquid accumulation","Either",3,null,-7568821.5209895214,0,35285.701177098061,null,-7568821.5209895214,6.755397607208463E-4,0,null,-7568821.5209895214,0,6.755397607208463E-4]
[null,"Microturbines","Flare",1,null,-517035139.69591498,0,487876.58321625588,null,-517035139.69591498,1.9564951702008195E-2,0,null,-517035139.69591498,0,1.9564951702008195E-2]
[null,"Electric submersible pump (ESP) to unload wells","Either",3,null,-612779877.33702159,0,31667.355076704596,null,-612779877.33702159,5.8717665877904631E-4,0,null,-612779877.33702159,0,5.8717665877904631E-4]
[null,"Downhole Jetpump for Well Unloading","Either",3,null,-467080389.30435383,0,34099.308414607993,null,-467080389.30435383,6.7028259987068634E-4,0,null,-467080389.30435383,0,6.7028259987068634E-4]
[null,"Monitor/repair leaking flare/vent control valves","Either",3,null,-82985911.664269045,55,2084886.2323526377,null,-82985911.664269045,4.9385267909186611E-2,55,null,-82985911.664269045,55,4.9385267909186611E-2]
[null,"Install redundant compression","Either",3,null,-385678264.11135852,29,4363470.2997100353,null,-385678264.11135852,0.17275015303701385,29,null,-385678264.11135852,29,0.17275015303701385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[null,"Limit Monthly Vent Volume","Vent",1,null,3625928.3787354734,1,52635.168298867378,null,3625928.3787354734,2.8036732884078091E-6,1,null,3625928.3787354734,1,2.8036732884078091E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[null,null,"colour_1"]
[null,null,"colour_2"]
[null,null,"colour_3"]
[null,null,"colour_4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,161]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,486]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,569]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,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,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,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,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,174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"49 COC + NPV","index":19,"n_rows":175,"n_cols":87,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["FINAL AGREGATE SUMMARY ",null,null,null,{"$f":"CH4_factor","v":25},null,null,{"$f":"E1","v":25}]
[null,null,"Aplicabiity Adjusted","Aplicabiity Adjusted","Aplicabiity Adjusted","Adjusted","Adjusted","Adjusted","Percent","Percent","Percent","Adjusted","Adjusted",null,"Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Aggregate","Oil ","Oil ","Oil "]
[null,null,"Reduction","Reduction","Reduct Equivalent","Existing","Existing","Equivalent CO2","Reduction","Reduction","Reduction","NPV","Oil",null,"Reduced Methane","Reduced Methane","Reduced Methane","Reduced Methane","Methane","Reduced CO2","Reduced CO2","Reduced CO2","Reduced CO2","CO2","Exist Methane","Exist Methane","Exist Methane","Exist CO2","Exist CO2","Exist CO2","Exist CO2","Deferred","Deferred","Deferred",null,"Total NPV b/4 Ratios",null,null,"Percent Applicable",null,null,"Final NPV - Expected Value Case",null,null,"# of Complexes ","# of Complexes ","Percent Applicable 10% Case",null,null,"Percent Applicable 90% Case",null,null,"Final Methane - 10% Case",null,null,"Final CO2 - 10% Case",null,null,"Final Methane - 90%",null,null,"Final CO2 - 90%",null,null,"Final CO2 Equiv - 10% Case",null,null,"Final CO2 Equiv - 90% Case",null,null,"Final NPV - 10% Low Case",null,null,"Final NPV - 90% Hi Case"]
[null,null,"Methane","CO2","Total CO2","Methane","CO2","Total","Methane","CO2","Equiv CO2","Savings","Deferred",null,{"$f":"AJ4","v":"fixed"},{"$f":"AK4","v":"floater"},{"$f":"AL4","v":"single well"},"Sum","Check",{"$f":"AJ4","v":"fixed"},{"$f":"AK4","v":"floater"},{"$f":"AL4","v":"single well"},"Sum","Check",{"$f":"T4","v":"fixed"},{"$f":"U4","v":"floater"},{"$f":"V4","v":"single well"},{"$f":"W4","v":"Sum"},{"$f":"Y4","v":"fixed"},{"$f":"Z4","v":"floater"},{"$f":"AA4","v":"single well"},{"$f":"AC4","v":"fixed"},{"$f":"AD4","v":"floater"},{"$f":"AE4","v":"single well"},null,"fixed","floater","single well",{"$f":"AJ4","v":"fixed"},"floater","single well","fixed","floater","single well","> 0 NPV","> 0 NPV @ $49 SCOC",{"$f":"AM4","v":"fixed"},{"$f":"AN4","v":"floater"},"single well",{"$f":"AP4","v":"fixed"},{"$f":"AQ4","v":"floater"},"single well",{"$f":"AX4","v":"fixed"},"floater","single well","fixed","floater","single well",{"$f":"BA4","v":"fixed"},"floater","single well","fixed","floater","single well",{"$f":"BJ4","v":"fixed"},"floater","single well","fixed","floater","single well","fixed","floater","single well","fixed","floater","single well"]
[1,"Reroute Gas Pig Trap Vent",665.2824671373404,546.10187834188639,17178.163556775398,907299.30313650973,18180732.728736177,40863215.307148919,7.3325578983415558E-4,3.0037396538959425E-5,4.2038208270336772E-4,0,0,null,1146.1897768525737,229.78506266256764,776.89235471630548,2152.8671942314468,1531.900417750443,1250.0174344091747,51.216560642462703,303.09626468891884,1604.3302597405564,1604.3302597405643,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.4,0.9,0,0,0,0,0,0,0.1,0.3,0,0.5,1,0,114.61897768525738,68.935518798770289,0,125.00174344091748,15.364968192738811,0,573.09488842628684,229.78506266256764,0,625.00871720458736,51.216560642462703,0,2990.4761855723518,1738.7529381619961,0,14952.380927861759,5795.8431272066537,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$N:$N)"]
[2,"Limit Monthly Flare Volume",115873.41442889381,7796082.0598810678,10692917.420603413,868370.11739503394,17427211.64627485,39136464.581150696,0.13343781886057388,0.44735108622769942,0.2732213431908575,873197246.21208513,250369.8545452226,null,2373.8019321132724,127956.97094362203,4263.95593800202,134594.72881373731,17955.145214870689,159711.82646055368,8609076.124381002,286883.32484394044,9055671.2756854966,9055671.2756854985,868015.8045697026,51.216560642462703,303.09626468891884,null,899965.06485107273,15749549.440059802,777697.1413639735,29120.373431058295,268481.93612878345,40334726.659754604,null,16807303.529537279,964616727.94802666,31138976.678594612,0.3,0.9,0,5042191.0588611839,868155055.15322399,0,113,"N/A",0.3,0.9,0,1,1,1,712.1405796339817,115161.27384925983,0,47913.547938166106,7748168.5119429016,0,2373.8019321132724,127956.97094362203,4263.95593800202,159711.82646055368,8609076.124381002,286883.32484394044,65717.062429015641,10627200.358174399,0,219056.87476338551,11808000.397971552,393482.22329399094,5042191.0588611839,868155055.15322399,0,16807303.529537279,964616727.94802666,31138976.678594612,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$W:$W)"]
[3,"Compressors Off - Maintain Pressure",4383.5009239086703,91855.009585005522,201442.53268272226,907299.30313650973,18180732.728736177,40863215.307148919,4.8313725236589769E-3,5.0523271506995402E-3,4.9296789586569904E-3,14732351.444399539,0,null,74952.598374395122,6358.710051889143,26761.23339275859,108072.54181904285,90420.143102354239,1247963.8203295746,294568.18568526796,1147811.7984167216,2690343.8044315642,2690343.8044315516,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,219932821.5356147,37357103.676188022,150697190.02972916,0.05,0.1,0,10996641.076780736,3735710.3676188025,0,649,669,0,0,0,0.28000000000000003,0.5,0,0,0,0,0,0,0,20986.727544830635,3179.3550259445715,0,349429.86969228095,147284.09284263398,0,0,0,0,874098.05831304681,226767.96849124826,0,0,0,0,61581190.029972121,18678551.838094011,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$AF:$AF)"]
[4,"Compressors Off- Blowdown to fuel",760.88356615377654,8119.9957553123704,27142.084909156783,907299.30313650973,18180732.728736177,40863215.307148919,8.3862465618944279E-4,4.4662643010410873E-4,6.6421804317508867E-4,0,0,null,1290.866958710126,51.945651901231763,307.61141436812136,1650.4240249794791,1503.9655298698576,10491.532665251498,2397.6048871673943,9552.4663177713519,22441.603870190243,22441.603870190225,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.55000000000000004,0.98,0,0,0,0,0,0,0.56000000000000005,0.98,0,0.56000000000000005,1,0,722.88549687767068,50.906738863207124,0,5875.2582925408396,2349.6527894240462,0,722.88549687767068,51.945651901231763,0,5875.2582925408396,2397.6048871673943,0,23947.395714482605,3622.3212610042242,0,23947.395714482605,3696.2461846981882,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$AO:$AO)"]
[5,"Compressor Static Seals",8946.9635991659216,107517.12896820041,331191.21894734842,907299.30313650973,18180732.728736177,40863215.307148919,9.861093873032311E-3,5.91379514634526E-3,8.1048741871618535E-3,15265965.833497662,0,null,35004.147252326773,1959.267860842288,10057.456145152884,47020.871258321946,41474.801266565155,393693.27146407595,90938.111021814198,361416.34641018958,846047.72889607982,846047.72889607842,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,58251418.206167504,7031112.8195578549,34981045.031970806,0.25,0.1,0,14562854.551541876,703111.28195578558,0,588,588,0.1,0.05,0,0.56000000000000005,0.25,0,3500.4147252326775,97.963393042114404,0,39369.327146407595,4546.9055510907101,0,19602.322461302996,489.81696521057199,0,220468.23201988256,22734.52775545355,0,126879.69527722453,6995.9903771435702,0,710526.29355245747,34979.951885717848,0,5825141.820616751,351555.64097789279,0,32620794.195453804,1757778.2048894637,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$AX:$AX)"]
[6,"Compressors Off - Install ejector",881.77336320761651,16641.783817846237,38686.117898036653,907299.30313650973,18180732.728736177,40863215.307148919,9.7186602057264813E-4,9.1535275646742768E-4,9.467223175477484E-4,19046.009510136046,0,null,13016.386842410668,577.38505271770771,3305.3945949355016,16899.166490063875,15242.428304878411,118011.91485202963,26852.970188111885,108104.08579436858,252968.97083451011,252968.97083451282,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,380920.19020272087,0,62880.39970125242,0.05,0.4,0,19046.009510136046,0,0,43,43,0,0,0,0.1,0.5,0,0,0,0,0,0,0,1301.6386842410668,288.69252635885385,0,11801.191485202964,13426.485094055943,0,0,0,0,44342.158591229636,20643.798253027289,0,0,0,0,38092.019020272091,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$BG:$BG)"]
[7,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance",144.96792035713059,1894.8291823778077,5519.0271913060724,907299.30313650973,18180732.728736177,40863215.307148919,1.5977960068522078E-4,1.0422182706546644E-4,1.3506101147015058E-4,0,0,null,622.61525787589119,25.797237718586057,150.92499845318628,799.33749404766354,725.46515575216233,5274.2313813198271,1198.0105942863192,4819.5521794136557,11291.794155019801,11291.79415501977,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.2,0.5,0.05,0,0,0,0,0,0,0.1,0,0.47,0.9,0.15,0,2.5797237718586059,0,0,119.80105942863193,0,292.62917120166884,23.217513946727451,22.638749767977941,2478.8887492203185,1078.2095348576875,722.93282691204831,0,184.29415372509709,0,9794.6180292620393,1658.6473835258737,1288.9015711114969,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$BP:$BP)"]
[8,"Use Inert Gases and Pigs to Perform Pipeline Purges",144.96792035713059,1894.8291823778077,5519.0271913060724,907299.30313650973,18180732.728736177,40863215.307148919,1.5977960068522078E-4,1.0422182706546644E-4,1.3506101147015058E-4,0,0,null,622.61525787589119,25.797237718586057,150.92499845318628,799.33749404766354,725.46515575216233,5274.2313813198271,1198.0105942863192,4819.5521794136557,11291.794155019801,11291.79415501977,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.2,0.5,0.05,0,0,0,0,0,0,0.1,0,0.47,0.9,0.15,0,2.5797237718586059,0,0,119.80105942863193,0,292.62917120166884,23.217513946727451,22.638749767977941,2478.8887492203185,1078.2095348576875,722.93282691204831,0,184.29415372509709,0,9794.6180292620393,1658.6473835258737,1288.9015711114969,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$BY:$BY)"]
[9,"Reduced Emission Completions ",15489.619009562586,786866.59854479972,1174107.0737838643,907299.30313650973,18180732.728736177,40863215.307148919,1.7072226283008685E-2,4.3280246747211176E-2,2.8732615996041239E-2,81036345.93733941,0,null,21317.20625144157,20320.634893404385,8177.8216250736386,49815.662769919589,26951.694988118637,483903.34934829141,1331781.5224154538,384615.81251421344,2200300.6842779587,2200300.6842779466,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,27279068.829089526,148433157.46013406,15160935.350779548,0.25,0.5,0,6819767.2072723815,74216578.73006703,0,229,234,0,0.1,0,0.4,0.8,0.1,0,2032.0634893404385,0,0,133178.15224154538,0,8526.8825005766284,16256.507914723508,817.78216250736386,193561.33973931658,1065425.217932363,38461.581251421347,0,183979.73947505635,0,406733.40225373232,1471837.9158004508,58906.135314105442,0,14843315.746013407,0,10911627.531635812,118746525.96810725,1516093.5350779549,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$CH:$CH)"]
[10,"Foaming agents to Remove Accumulated Fluid in Gas wells",1577.5157867916655,24904.845781860764,64342.740451652404,907299.30313650973,18180732.728736177,40863215.307148919,1.7386939252992206E-3,1.3698482978354641E-3,1.5745882933591816E-3,3912143.3642863953,0,null,8467.3890607208559,743.62717827927077,2330.4470985561015,11541.463337556228,10248.000986358678,92147.172505610899,30676.454768228672,80151.244291962619,202974.8715658022,202974.87156580351,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,17599257.558197852,3371956.5491626984,9350590.75640448,0.15,0.1,0.1,2639888.6337296776,337195.65491626988,935059.07564044802,626,656,0.05,0,0.05,0.6,0.3,0.15,423.36945303604284,0,116.52235492780508,4607.3586252805453,0,4007.562214598131,5080.4334364325132,223.08815348378121,349.56706478341522,55288.303503366536,9202.9364304686005,12022.686643794392,15191.594951181616,0,6920.6210877932581,182299.13941417937,14780.140267563131,20761.863263379772,879962.8779098927,0,467529.53782022401,10559554.534918711,1011586.9647488095,1402588.6134606719,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$CQ:$CQ)"]
[11,"Velocity tubing to Remove Accumulated Fluid in Gas Wells",691.41456018821532,14154.704844924359,31440.068849629741,907299.30313650973,18180732.728736177,40863215.307148919,7.6205785433540332E-4,7.785552461563696E-4,7.6939782181382522E-4,0,0,null,8431.4610109524328,743.46889850061223,2326.6806471556306,11501.610556608675,10208.306485189782,92125.977750658261,30665.805542529029,80151.156802649944,202942.94009583723,202942.94009583857,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.05,0.05,0.1,0,0,0,0,0,0,0,0,0.25,0.15,0,0,0,0,0,0,0,2107.8652527381082,111.52033477509183,0,23031.494437664565,4599.8708313793541,0,0,0,0,75728.125756117268,7387.8792007566499,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$CZ:$CZ)"]
[12,"Install Flares",32778.720705901338,-41417.143383398783,778050.87426413468,907299.30313650973,18180732.728736177,40863215.307148919,3.6127792220920003E-2,-2.2780788872131378E-3,1.9040373314138513E-2,109526.89021346194,0,null,163893.60352950668,43383.527988640228,77995.549808593947,285272.68132674083,190421.11114799345,-207085.7169169939,-8141.946946488184,-38364.968825252363,-253592.63268873445,-253592.63268873442,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,547634.45106730971,0,1373391.5232942554,0.2,0,0,109526.89021346194,0,0,4,4,0,0,0,0.35,0,0,0,0,0,0,0,0,57362.761235327336,0,0,-72480.000920947859,0,0,0,0,0,1361589.0299622356,0,0,0,0,0,191672.0578735584,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$DI:$DI)"]
[13,"Gas Lift Well to remove liquid accumulation",920.15573359191853,12281.807837300095,35285.701177098061,907299.30313650973,18180732.728736177,40863215.307148919,1.0141699992615055E-3,6.755397607208463E-4,8.6350770275595305E-4,0,0,null,8457.9301576399139,743.62717827927077,2329.1882957609769,11530.745631680162,10237.283280482608,92141.623604772278,30676.454768228672,80151.215051762862,202969.29342476383,202969.29342476514,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.1,0.1,0,0,0,0,0,0,0.05,0.05,0,0.5,0.3,0,422.89650788199572,37.181358913963543,0,4607.0811802386143,1533.8227384114336,0,4228.9650788199569,223.08815348378121,0,46070.811802386139,9202.9364304686005,0,15179.493877288507,2463.3567112605224,0,151794.93877288507,14780.140267563131,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$DR:$DR)"]
[14,"Microturbines",5286.8570188565154,355705.15774484299,487876.58321625588,907299.30313650973,18180732.728736177,40863215.307148919,5.8270264295144838E-3,1.9564951702008195E-2,1.1939260764213606E-2,0,0,null,19503.683956729281,4109.3602967419556,16486.711850286767,40099.756103758002,23408.788902393619,1312227.8423059117,276481.97168365051,1109242.8674510336,2697952.6814405955,2697952.6814405988,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.25,0.1,0,0,0,0,0,0,0,0,0,0.5,0.2,0,0,0,0,0,0,0,9751.8419783646405,821.87205934839119,0,656113.92115295585,55296.394336730104,0,0,0,0,899909.97061207192,75843.195820439883,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$EA:$EA)"]
[15,"Electric submersible pump (ESP) to unload wells",839.68212715561731,10675.301897814163,31667.355076704596,907299.30313650973,18180732.728736177,40863215.307148919,9.2547423353336476E-4,5.8717665877904631E-4,7.749599447492442E-4,0,0,null,8028.410697657695,736.82114779695473,2324.0832058450542,11089.315051299704,9796.9606585527199,91643.749946569616,30218.538063144009,80151.096467780124,202013.38447749376,202013.38447749507,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.1,0.05,0,0,0,0,0,0,0.05,0,0,0.3,0.2,0,401.42053488288479,0,0,4582.1874973284812,0,0,2408.5232092973083,147.36422955939096,0,27493.124983970883,6043.7076126288021,0,14617.700869400602,0,0,87706.205216403585,9727.8133516135767,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$EJ:$EJ)"]
[16,"Downhole Jetpump for Well Unloading",876.52318454546503,12186.228800971363,34099.308414607993,907299.30313650973,18180732.728736177,40863215.307148919,9.6607942000544644E-4,6.7028259987068634E-4,8.3447443277040424E-4,0,0,null,8028.410697657695,736.82114779695473,2324.0832058450542,11089.315051299704,9796.9606585527199,91643.749946569616,30218.538063144009,80151.096467780124,202013.38447749376,202013.38447749507,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,0,0,0.1,0.1,0,0,0,0,0,0,0.05,0.05,0,0.5,0.3,0,401.42053488288479,36.841057389847741,0,4582.1874973284812,1510.9269031572005,0,4014.2053488288475,221.0463443390864,0,45821.874973284808,9065.5614189432017,0,14617.700869400602,2431.9533379033942,0,146177.00869400601,14591.720027420361,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$ES:$ES)"]
[17,"Monitor/repair leaking flare/vent control valves",47481.035030347368,897860.35659395345,2084886.2323526377,907299.30313650973,18180732.728736177,40863215.307148919,5.2332273226934796E-2,4.9385267909186611E-2,5.1021100926140095E-2,16387004.013772085,0,null,72165.373264791531,5974.0158163892138,25409.999773769472,103549.38885495023,86936.228056933236,1172981.2005239106,277245.19468515308,1079203.863672714,2529430.2588817775,2529430.2588817696,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,25675350.968625035,1402562.0465672372,4900321.3108536042,0.6,0.7,0,15405210.58117502,981793.43259706604,0,55,68,0.3,0.35,0,0.78,0.88,0.06,21649.611979437457,2090.9055357362249,0,351894.36015717319,97035.818139803567,0,56288.991146537395,5257.133918422508,1524.5999864261682,914925.33640865027,243975.77132293471,64752.231820362838,893134.65964310966,149308.45653320919,0,2322150.1150720851,375404.11928349745,102867.23148101705,7702605.29058751,490896.71629853302,0,20026773.75552753,1234254.6009791687,294019.27865121624,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$FB:$FB)"]
[18,"Install redundant compression",48909.837539832559,3140724.361214221,4363470.2997100353,907299.30313650973,18180732.728736177,40863215.307148919,5.3907059523524974E-2,0.17275015303701385,0.10678235344213496,38045145.50530158,0,null,117270.93478184794,186257.6753767824,46581.930789904538,350110.54094853491,154010.23447181619,2765504.2240777104,12341657.106930668,2208896.8958448679,17316058.226853248,17316058.226853196,906944.99031117838,51.216560642462703,303.09626468891884,null,932272.94973416917,16446837.105207352,801622.67379465792,0,0,0,null,0,152180582.02120632,0,0.02,0.25,0,0,38045145.50530158,0,29,29,0,0.1,0,0.25,0.5,0,0,18625.767537678239,0,0,1234165.7106930667,0,29317.733695461986,93128.837688391199,0,691376.0560194276,6170828.5534653338,0,0,1699809.8991350227,0,1424319.3984059773,8499049.4956751131,0,0,15218058.202120632,0,0,76090291.01060316,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$FK:$FK)"]
[19,"Limit Monthly Vent Volume",2103.4523236433315,48.860207784090278,52635.168298867378,868370.11739503394,17427211.64627485,39136464.581150696,2.4222992955507715E-3,2.8036732884078091E-6,1.3449137233570675E-3,3625928.3787354734,53188.602782608068,null,0,2103.4523236433315,0,2103.4523236433315,2103.4523236433315,0,48.860207784090278,0,48.860207784090278,48.860207784090278,868015.8045697026,51.216560642462703,303.09626468891884,null,899965.06485107273,15749549.440059802,777697.1413639735,0,0,53188.602782608068,null,0,3625928.3787354734,0,1,1,1,0,3625928.3787354734,0,1,"N/A",1,1,1,1,1,1,0,2103.4523236433315,0,0,48.860207784090278,0,0,2103.4523236433315,0,0,48.860207784090278,0,0,52635.168298867378,0,0,52635.168298867378,0,0,3625928.3787354734,0,0,3625928.3787354734,0,null,null,null,null,null,null,null,null,null,null,"=SUMIF('Results Database'!$E:$E,'Aggregate Summary'!AJ$4,'Results Database'!$FT:$FT)"]
[]
[]
[null,"fixed",1085]
[null,"floater",121]
[null,"single well",827]
[null,null,2033]
[]
[null,"Alternate Count",1784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Note: Adjusted means after applying percentages"]
[null,"Note: Aggregate is before applying percentage adjustments"]
[]
["Bubble Charts"]
[null,null,"NPV"]
[null,null,null,"Equivalent CO2 Reduced","Number of Complexes with + NPV"]
[null,{"$f":"B5","v":"Reroute Gas Pig Trap Vent"},{"$f":"L5","v":0},{"$f":"E5","v":17178.163556775398},{"$f":"AS5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"B6","v":"Limit Monthly Flare Volume"},{"$f":"L6","v":873197246.21208513},{"$f":"E6","v":10692917.420603413},{"$f":"AS6","v":113},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,539]
[null,"Compressors Off - Maintain Pressure",14732351.444399539,201442.53268272226,649]
[null,"Compressors Off- Blowdown to fuel",0,27142.084909156783,0]
[null,"Compressor Static Seals",15265965.833497662,331191.21894734842,588]
[null,"Compressors Off - Install ejector",19046.009510136046,38686.117898036653,43]
[null,"Using Pipeline Pump-Down Techniques to Lower Gas Line Pressure before Maintenance",0,5519.0271913060724,0]
[null,"Use Inert Gases and Pigs to Perform Pipeline Purges",0,5519.0271913060724,0]
[null,"Reduced Emission Completions ",81036345.93733941,1174107.0737838643,229]
[null,"Foaming agents to Remove Accumulated Fluid in Gas wells",3912143.3642863953,64342.740451652404,626,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586]
[null,"Velocity tubing to Remove Accumulated Fluid in Gas Wells",0,31440.068849629741,0,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,0]
[null,"Install Flares",109526.89021346194,778050.87426413468,4]
[null,"Gas Lift Well to remove liquid accumulation",0,35285.701177098061,0]
[null,"Microturbines",0,487876.58321625588,0]
[null,"Electric submersible pump (ESP) to unload wells",0,31667.355076704596,0]
[null,"Downhole Jetpump for Well Unloading",0,34099.308414607993,0]
[null,"Monitor/repair leaking flare/vent control valves",16387004.013772085,2084886.2323526377,55]
[null,"Install redundant compression",38045145.50530158,4363470.2997100353,29]
[null,"Limit Monthly Vent Volume",3625928.3787354734,52635.168298867378,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,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,161]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,486]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,569]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,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,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,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,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,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,174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Columns","index":20,"n_rows":7,"n_cols":158,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[{"$f":"COLUMN()","v":1},{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99},{"$f":"COLUMN()","v":100},{"$f":"COLUMN()","v":101},{"$f":"COLUMN()","v":102},{"$f":"COLUMN()","v":103},{"$f":"COLUMN()","v":104},{"$f":"COLUMN()","v":105},{"$f":"COLUMN()","v":106},{"$f":"COLUMN()","v":107},{"$f":"COLUMN()","v":108},{"$f":"COLUMN()","v":109},{"$f":"COLUMN()","v":110},{"$f":"COLUMN()","v":111},{"$f":"COLUMN()","v":112},{"$f":"COLUMN()","v":113},{"$f":"COLUMN()","v":114},{"$f":"COLUMN()","v":115},{"$f":"COLUMN()","v":116},{"$f":"COLUMN()","v":117},{"$f":"COLUMN()","v":118},{"$f":"COLUMN()","v":119},{"$f":"COLUMN()","v":120},{"$f":"COLUMN()","v":121},{"$f":"COLUMN()","v":122},{"$f":"COLUMN()","v":123},{"$f":"COLUMN()","v":124},{"$f":"COLUMN()","v":125},{"$f":"COLUMN()","v":126},{"$f":"COLUMN()","v":127},{"$f":"COLUMN()","v":128},{"$f":"COLUMN()","v":129},{"$f":"COLUMN()","v":130},{"$f":"COLUMN()","v":131},{"$f":"COLUMN()","v":132},{"$f":"COLUMN()","v":133},{"$f":"COLUMN()","v":134},{"$f":"COLUMN()","v":135},{"$f":"COLUMN()","v":136},{"$f":"COLUMN()","v":137},{"$f":"COLUMN()","v":138},{"$f":"COLUMN()","v":139},{"$f":"COLUMN()","v":140},{"$f":"COLUMN()","v":141},{"$f":"COLUMN()","v":142},{"$f":"COLUMN()","v":143},{"$f":"COLUMN()","v":144},{"$f":"COLUMN()","v":145},{"$f":"COLUMN()","v":146},{"$f":"COLUMN()","v":147},{"$f":"COLUMN()","v":148},{"$f":"COLUMN()","v":149},{"$f":"COLUMN()","v":150},{"$f":"COLUMN()","v":151},{"$f":"COLUMN()","v":152},{"$f":"COLUMN()","v":153},{"$f":"COLUMN()","v":154},{"$f":"COLUMN()","v":155},{"$f":"COLUMN()","v":156},{"$f":"COLUMN()","v":157},{"$f":"COLUMN()","v":158}]
[{"$f":"ADDRESS(1,A1)","v":"$A$1"},{"$f":"ADDRESS(1,B1)","v":"$B$1"},"$C$1","$D$1","$E$1","$F$1","$G$1","$H$1","$I$1","$J$1","$K$1","$L$1","$M$1","$N$1","$O$1","$P$1","$Q$1","$R$1","$S$1","$T$1","$U$1","$V$1","$W$1","$X$1","$Y$1","$Z$1","$AA$1","$AB$1","$AC$1","$AD$1","$AE$1","$AF$1","$AG$1","$AH$1","$AI$1","$AJ$1","$AK$1","$AL$1","$AM$1","$AN$1","$AO$1","$AP$1","$AQ$1","$AR$1","$AS$1","$AT$1","$AU$1","$AV$1","$AW$1","$AX$1","$AY$1","$AZ$1","$BA$1","$BB$1","$BC$1","$BD$1","$BE$1","$BF$1","$BG$1","$BH$1","$BI$1","$BJ$1","$BK$1","$BL$1","$BM$1",{"$f":"ADDRESS(1,BN1)","v":"$BN$1"},"$BO$1","$BP$1","$BQ$1","$BR$1","$BS$1","$BT$1","$BU$1","$BV$1","$BW$1","$BX$1","$BY$1","$BZ$1","$CA$1","$CB$1","$CC$1","$CD$1","$CE$1","$CF$1","$CG$1","$CH$1","$CI$1","$CJ$1","$CK$1","$CL$1","$CM$1","$CN$1","$CO$1","$CP$1","$CQ$1","$CR$1","$CS$1","$CT$1","$CU$1","$CV$1","$CW$1","$CX$1","$CY$1","$CZ$1","$DA$1","$DB$1","$DC$1","$DD$1","$DE$1","$DF$1","$DG$1","$DH$1","$DI$1","$DJ$1","$DK$1","$DL$1","$DM$1","$DN$1","$DO$1","$DP$1","$DQ$1","$DR$1","$DS$1","$DT$1","$DU$1","$DV$1","$DW$1","$DX$1","$DY$1",{"$f":"ADDRESS(1,DZ1)","v":"$DZ$1"},"$EA$1","$EB$1","$EC$1","$ED$1","$EE$1","$EF$1","$EG$1","$EH$1","$EI$1","$EJ$1","$EK$1","$EL$1","$EM$1","$EN$1","$EO$1","$EP$1","$EQ$1","$ER$1","$ES$1","$ET$1","$EU$1","$EV$1","$EW$1","$EX$1","$EY$1","$EZ$1","$FA$1","$FB$1"]
[1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[{"$f":"MID(A2,2,A3)","v":"A"},{"$f":"MID(B2,2,B3)","v":"B"},"C","D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ","BA","BB","BC","BD","BE","BF","BG","BH","BI","BJ","BK","BL","BM",{"$f":"MID(BN2,2,BN3)","v":"BN"},"BO","BP","BQ","BR","BS","BT","BU","BV","BW","BX","BY","BZ","CA","CB","CC","CD","CE","CF","CG","CH","CI","CJ","CK","CL","CM","CN","CO","CP","CQ","CR","CS","CT","CU","CV","CW","CX","CY","CZ","DA","DB","DC","DD","DE","DF","DG","DH","DI","DJ","DK","DL","DM","DN","DO","DP","DQ","DR","DS","DT","DU","DV","DW","DX","DY",{"$f":"MID(DZ2,2,DZ3)","v":"DZ"},"EA","EB","EC","ED","EE","EF","EG","EH","EI","EJ","EK","EL","EM","EN","EO","EP","EQ","ER","ES","ET","EU","EV","EW","EX","EY","EZ","FA","FB"]
[]
[]
["Put in Range Name"]

{"sheet":"Waterfall Chartdata1","index":21,"n_rows":16,"n_cols":100,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(U1,BF1,BF1,BF1,0,0,0,0,-BF1)","v":113730096.00000003},{"$f":"CHOOSE(U1,0,BA1,Q1,-BA1,-BA1,0,BA1,-BA1)","v":0},{"$f":"IF(AX1,BA1+R1,0)","v":0},null,{"$f":"CHOOSE(U1,AV1,AV1-BA1,AV1-BA1,AV1,AV1-BF1,AV1,R1-T1,AV1)","v":227460193.38613525},{"$f":"CHOOSE(U1,0,0,0,AV1-BF1,BF1,-BF1,-BF1,0)","v":0},{"$f":"AE1*1+AD1*2+AC1*3+AB1*4+AA1*5+Z1*6+Y1*7+X1*8","v":1},{"$f":"SUMPRODUCT(X1:AE1*1)","v":1},null,{"$f":"AND(AV1<0,BA1>0)","v":false},{"$f":"AND(BA1<0,AU1<0,NOT(AY1))","v":false},{"$f":"AH1","v":false},{"$f":"AND(AF1,NOT(AX1),NOT(AB1),NOT(AD1),AU1>0)","v":false},{"$f":"AND(NOT(AX1),AJ1<0,AF1,NOT(Y1),AG1)","v":false},{"$f":"AND(AX1,BA1<0)","v":false},{"$f":"AND(AF1,BA1>0,AV1>0)","v":false},{"$f":"AND(AY1,AV1>0)","v":true},{"$f":"NOT(AY1)","v":false},{"$f":"BA1<0","v":false},{"$f":"AND(AV1<0,AY1)","v":false},null,{"$f":"AV1-BF1","v":113730097.38613522},null,null,null,null,null,null,null,null,null,null,{"$f":"BA1","v":227460193.38613525},{"$f":"BA1","v":227460193.38613525},{"$f":"IF(AV1>0,1,0)","v":1},false,true,{"$f":"waterfall_graph_data1","v":"Flat Gas Price + NPV"},227460193.38613525,{"$f":"AU1","v":227460193.38613525},null,null,null,113730096.00000003,null,null,null,{"$f":"IF(AY1,BB1,BA1)","v":227460193.38613525},null,null,null,null,null,null,{"$f":"AZ1","v":"Flat Gas Price + NPV"}," \n",{"$f":"BB1","v":227460193.38613525},{"$f":"BQ1&BR1","v":"Flat Gas Price + NPV \n"},{"$f":"S1","v":227460193.38613525},0,{"$f":"P1","v":0},{"$f":"O1","v":113730096.00000003},{"$f":"BB1","v":227460193.38613525}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,113730096.00000003,313186509.96913624,0,{"$f":"AV1","v":227460193.38613525},227460193.38613522,0,2,1,null,false,false,false,false,false,false,true,false,true,false,false,null,426916607.35527146,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AX2,AV1,AV2)","v":540646703.35527146},{"$f":"AV1+BA2","v":540646703.35527146},1,{"$f":"AV2*AV1<0","v":false},false,"Prod Low Case + NPV",313186509.96913624,540646703.35527146,null,null,null,{"$f":"BF1","v":113730096.00000003},null,null,null,313186509.96913624,null,null,null,null,null,null,"Prod Low Case + NPV"," \n",540646703.35527146,"Prod Low Case + NPV \n",227460193.38613522,0,313186509.96913624,113730096.00000003,{"$f":"BB1","v":227460193.38613525},{"$f":"BB2","v":540646703.35527146}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,113730096.00000003,77132621.188600659,0,540646703.35527146,540646703.35527146,0,2,1,null,false,false,false,false,false,false,true,false,true,false,false,null,504049228.54387212,null,null,null,null,null,null,null,null,null,null,617779324.54387212,617779324.54387212,1,false,false,"Base Case",77132621.188600659,617779324.54387212,null,null,null,113730096.00000003,null,null,null,77132621.188600659,null,null,null,null,null,null,"Base Case"," \n",617779324.54387212,"Base Case \n",540646703.35527146,0,77132621.188600659,113730096.00000003,null,{"$f":"BB2","v":540646703.35527146},{"$f":"BB3","v":617779324.54387212}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,113730096.00000003,0,0,617779324.54387212,617779324.54387212,0,1,1,null,false,false,false,false,false,false,false,true,false,false,false,null,504049228.54387212,null,null,null,null,null,null,null,null,null,null,617779324.54387212,617779324.54387212,1,false,true,"Subtotal",0,617779324.54387212,null,null,null,113730096.00000003,null,null,null,617779324.54387212,null,null,null,null,null,null,"Subtotal"," \n",617779324.54387212,"Subtotal \n",617779324.54387212,0,0,113730096.00000003,null,null,{"$f":"BB3","v":617779324.54387212},{"$f":"BB4","v":617779324.54387212}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,113730096.00000003,77763694.613896847,0,617779324.54387212,617779324.54387212,0,2,1,null,false,false,false,false,false,false,true,false,true,false,false,null,581812923.15776896,null,null,null,null,null,null,null,null,null,null,695543019.15776896,695543019.15776896,1,false,false,"Prod High Case + NPV",77763694.613896847,695543019.15776896,null,null,null,113730096.00000003,null,null,null,77763694.613896847,null,null,null,null,null,null,"Prod High Case + NPV"," \n",695543019.15776896,"Prod High Case + NPV \n",617779324.54387212,0,77763694.613896847,113730096.00000003,null,null,null,{"$f":"BB4","v":617779324.54387212},{"$f":"BB5","v":695543019.15776896}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,113730096.00000003,350787684.43137205,0,695543019.15776896,695543019.15776896,0,2,1,null,false,false,false,false,false,false,true,false,true,false,false,null,932600607.58914101,null,null,null,null,null,null,null,null,null,null,1046330703.589141,1046330703.589141,1,false,false,"49 COC + NPV",350787684.43137205,1046330703.589141,null,null,null,113730096.00000003,null,null,null,350787684.43137205,null,null,null,null,null,null,"49 COC + NPV"," \n",1046330703.589141,"49 COC + NPV \n",695543019.15776896,0,350787684.43137205,113730096.00000003,null,null,null,null,{"$f":"BB5","v":695543019.15776896},{"$f":"BB6","v":1046330703.589141}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,113730096.00000003,267824085.30376923,0,1046330703.589141,1046330703.589141,0,2,1,null,false,false,false,false,false,false,true,false,true,false,false,null,1200424692.8929102,null,null,null,null,null,null,null,null,null,null,1314154788.8929102,1314154788.8929102,1,false,false,"Low Gas Res High Price + NPV",267824085.30376923,1314154788.8929102,null,null,null,113730096.00000003,null,null,null,267824085.30376923,null,null,null,null,null,null,"Low Gas Res High Price + NPV"," \n",1314154788.8929102,"Low Gas Res High Price + NPV \n",1046330703.589141,0,267824085.30376923,113730096.00000003,null,null,null,null,null,{"$f":"BB6","v":1046330703.589141},{"$f":"BB7","v":1314154788.8929102}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,113730096.00000003,0,0,1314154788.8929102,1314154788.8929102,0,1,1,null,false,false,false,false,false,false,false,true,false,false,false,null,1200424692.8929102,null,null,null,null,null,null,null,null,null,null,1314154788.8929102,1314154788.8929102,1,false,true,"Best Case",0,1314154788.8929102,null,null,null,113730096.00000003,null,null,null,1314154788.8929102,null,null,null,null,null,null,"Best Case"," \n",1314154788.8929102,"Best Case \n",1314154788.8929102,0,0,113730096.00000003,null,null,null,null,null,null,{"$f":"BB7","v":1314154788.8929102}]
[null,{"$f":"COLUMN()","v":2},{"$f":"COLUMN()","v":3},{"$f":"COLUMN()","v":4},{"$f":"COLUMN()","v":5},{"$f":"COLUMN()","v":6},{"$f":"COLUMN()","v":7},{"$f":"COLUMN()","v":8},{"$f":"COLUMN()","v":9},{"$f":"COLUMN()","v":10},{"$f":"COLUMN()","v":11},{"$f":"COLUMN()","v":12},{"$f":"COLUMN()","v":13},{"$f":"COLUMN()","v":14},{"$f":"COLUMN()","v":15},{"$f":"COLUMN()","v":16},{"$f":"COLUMN()","v":17},{"$f":"COLUMN()","v":18},{"$f":"COLUMN()","v":19},{"$f":"COLUMN()","v":20},{"$f":"COLUMN()","v":21},{"$f":"COLUMN()","v":22},{"$f":"COLUMN()","v":23},{"$f":"COLUMN()","v":24},{"$f":"COLUMN()","v":25},{"$f":"COLUMN()","v":26},{"$f":"COLUMN()","v":27},{"$f":"COLUMN()","v":28},{"$f":"COLUMN()","v":29},{"$f":"COLUMN()","v":30},{"$f":"COLUMN()","v":31},{"$f":"COLUMN()","v":32},{"$f":"COLUMN()","v":33},{"$f":"COLUMN()","v":34},{"$f":"COLUMN()","v":35},{"$f":"COLUMN()","v":36},{"$f":"COLUMN()","v":37},{"$f":"COLUMN()","v":38},{"$f":"COLUMN()","v":39},{"$f":"COLUMN()","v":40},{"$f":"COLUMN()","v":41},{"$f":"COLUMN()","v":42},{"$f":"COLUMN()","v":43},{"$f":"COLUMN()","v":44},{"$f":"COLUMN()","v":45},{"$f":"COLUMN()","v":46},{"$f":"COLUMN()","v":47},{"$f":"COLUMN()","v":48},{"$f":"COLUMN()","v":49},{"$f":"COLUMN()","v":50},{"$f":"COLUMN()","v":51},{"$f":"COLUMN()","v":52},{"$f":"COLUMN()","v":53},{"$f":"COLUMN()","v":54},{"$f":"COLUMN()","v":55},{"$f":"COLUMN()","v":56},{"$f":"COLUMN()","v":57},{"$f":"COLUMN()","v":58},{"$f":"COLUMN()","v":59},{"$f":"COLUMN()","v":60},{"$f":"COLUMN()","v":61},{"$f":"COLUMN()","v":62},{"$f":"COLUMN()","v":63},{"$f":"COLUMN()","v":64},{"$f":"COLUMN()","v":65},{"$f":"COLUMN()","v":66},{"$f":"COLUMN()","v":67},{"$f":"COLUMN()","v":68},{"$f":"COLUMN()","v":69},{"$f":"COLUMN()","v":70},{"$f":"COLUMN()","v":71},{"$f":"COLUMN()","v":72},{"$f":"COLUMN()","v":73},{"$f":"COLUMN()","v":74},{"$f":"COLUMN()","v":75},{"$f":"COLUMN()","v":76},{"$f":"COLUMN()","v":77},{"$f":"COLUMN()","v":78},{"$f":"COLUMN()","v":79},{"$f":"COLUMN()","v":80},{"$f":"COLUMN()","v":81},{"$f":"COLUMN()","v":82},{"$f":"COLUMN()","v":83},{"$f":"COLUMN()","v":84},{"$f":"COLUMN()","v":85},{"$f":"COLUMN()","v":86},{"$f":"COLUMN()","v":87},{"$f":"COLUMN()","v":88},{"$f":"COLUMN()","v":89},{"$f":"COLUMN()","v":90},{"$f":"COLUMN()","v":91},{"$f":"COLUMN()","v":92},{"$f":"COLUMN()","v":93},{"$f":"COLUMN()","v":94},{"$f":"COLUMN()","v":95},{"$f":"COLUMN()","v":96},{"$f":"COLUMN()","v":97},{"$f":"COLUMN()","v":98},{"$f":"COLUMN()","v":99},{"$f":"COLUMN()","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Final ","Final ","Change ","Prior "," Final "," Final ","Code ","Sumproduct ",null,"Negative "," Negative "," Negative "," Negative "," Not "," Chg "," Pos "," Pos "," Not "," Neg "," Neg ",null," Label ",null,null,null,null,null,null,null,null,null,null," Cum "," Raw ",null," Chg "," Tot or "," Read "," Read "," Conect ",null,null,null," Label ",null,null,null," Label ",null,null,null,null,null,null,null,null,null," X "," Base "," Label "," Incr- "," Label "," Con- "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Positive ","Increment ","Sign ","Cumulative "," Base "," Neg  ","Number ","Test ",null,"Base "," Cumulative"," Cumulative "," Increment "," Enough "," Sign "," Incr "," Cum "," Tot or "," Incr "," Label ",null," Space ",null,null,null,null,null,null,null,null,null,null," Adj "," Cum ",null," Sign "," Sub "," Label "," Data "," Adj ",null,null,null," Input ",null,null,null," to Show ",null,null,null,null,null,null,null,null,null," Axis "," Bar "," Minus "," ment "," Plus "," nector "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Label "," ","Adjustment "," "," Bar "," Label "," "," ",null,"Pos Incr "," and Incr"," Switch "," Switch "," Space "," Negative "," Switch "," Switch "," Subtotal "," Switch "," Switch ",null," Avail "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Space ",null,null,null,null," Space ",null,null,null,"Cde 8"," Cde 7"," Cde 6 "," Cde 5 "," Cde 4 "," Cde 3 "," Cde 2 "," Cde 1 ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Chart Title"]
[null,null,null,null,null,null,null,null,null,null,null,null,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 - Cum "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," 2 - Cum - Incr "]