{"text_format":"1","workbook":"xlsx","n_sheets":37,"sheets":["Contents and Model Structure","Summary Output","Master Scenario","Tornado Chart","Model Time Line","Historic Data","Valuation Inputs","Time Series Assumptions","Operating Analysis","Financial Model","Discounted Cash Flow","Integrity","Graph Data","Guidance Comparison","Back Up Data","Profit and Loss","Segments","Debt","Stock Options","Cash Flow","Industry Demand and Capacity","Demand","Operating Cost","2011 Guidance","2012 Guidance","Capacity","MW Produced","Other Companies","Value Line","2011 Third Qtr","EV EBITDA Summary","Stable Period","PE Summary","PE Ratio","Incremental Return","Existing Plant Analysis","General Stuff"],"not_rendered":{"charts":13,"images":14,"macros":1,"external_links":0,"defined_names":34,"comments":5,"pivot_tables":0},"unopened":[{"sheet":"Tornado Chart","index":3,"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 and Model Structure","index":0,"n_rows":46,"n_cols":5,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Sheet Tab","Description","Author"]
[null,1,"Contents and Model Structure"]
[null,2,"Summary Output"]
[null,3,"Master Scenario"]
[null,4,"Tornado Chart"]
[null,5,"Model Time Line"]
[null,6,"Historic Data"]
[null,7,"Valuation Inputs"]
[null,8,"Time Series Assumptions"]
[null,9,"Operating Analysis"]
[null,10,"Financial Model"]
[null,11,"Discounted Cash Flow"]
[null,12,"Graph Data"]
[null,13,"Integrity"]
[null,14,"Guidance Comparison"]
[null,15,"Back Up Data"]
[null,16,"Profit and Loss"]
[null,17,"Segments"]
[null,18,"Debt"]
[null,19,"Stock Options"]
[null,20,"Cash Flow"]
[null,21,"Industry Demand and Capacity"]
[null,22,"Demand"]
[null,23,"Operating Cost"]
[null,24,"2011 Guidance"]
[null,25,"2012 Guidance"]
[null,26,"Capacity"]
[null,27,"MW Produced"]
[null,28,"Other Companies"]
[null,29,"Value Line"]
[null,30,"2011 Third Qtr"]
[null,31,"EV EBITDA Summary"]
[null,32,"Stable Period"]
[null,33,"PE Summary"]
[null,34,"PE Ratio"]
[null,35,"Incremental Return"]
[null,36,"Existing Plant Analysis"]
[null,37,"General Stuff"]
[]
[null," File Name: ",null,"C:\\Users\\Nelson Mandela\\Documents\\Courses\\1. Models and Slides\\Course Materials\\1 Corporate Model Templates and Exercises\\Examples\\Corporate Model Example - First Solar.xlsm"]
[]
[null," Colour Codes "]
[]
[null," Date ",null,"2012-03-16"]

{"sheet":"Summary Output","index":1,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
["SUMMARY OF VALUATION",null,null,null,null,{"$f":"Integrity!D12","v":"Model OK"}]
[]
["Valuation"]
[]
[null,"Growth Rate Method"]
[null,null,null,"PV of Free Cash Flow",{"$f":"'Discounted Cash Flow'!E55","v":1327487.6848412766},null,"Valuation Date"]
[null,null,null,"Terminal Value",{"$f":"'Discounted Cash Flow'!E61","v":1989926.953715866},null,"Explicit Period"]
[null,null,null,"Enterprise Value",{"$f":"SUM(E6:E7)","v":3317414.6385571426}]
[null,null,null,"Add: Bridge to Equity Value",{"$f":"'Discounted Cash Flow'!E65+'Discounted Cash Flow'!E66","v":962461},null,"Equity Beta for Sample",null,{"$f":"'Master Scenario'!F36","v":1.8}]
[null,null,null,"Equity Value",{"$f":"E8+E9","v":4279875.6385571426},null,"EMRP",null,{"$f":"'Master Scenario'!F37","v":5.5E-2}]
[null,null,null,"Shares",{"$f":"'Discounted Cash Flow'!E69","v":86424},null,"Risk Free Rate",null,{"$f":"'Master Scenario'!F35","v":3.5000000000000003E-2}]
[null,null,null,"Value per Share",{"$f":"E10/E11","v":49.521841601373957},null,"Cost of Equity",null,{"$f":"I11+I10*I9","v":0.13400000000000001}]
[null,null,null,null,null,null,"WACC",null,{"$f":"'Valuation Inputs'!J33","v":0.11554878569767074}]
[null,"Value Driver Method"]
[null,null,null,"PV of Free Cash Flow",{"$f":"E6","v":1327487.6848412766}]
[null,null,null,"Terminal Value",{"$f":"'Discounted Cash Flow'!E81","v":1726358.4462244904},null,null,null,"Sensitivity"]
[null,null,null,"Enterprise Value",{"$f":"E15+E16","v":3053846.1310657673}]
[null,null,null,"Value per Share",{"$f":"(E17+E9)/E11","v":46.472127314932976},null,"Price"]
[null,null,null,null,null,null,"Cost Structure"]
[null,"EV/EBITDA Formula",null,null,null,null,"Industry Capacity"]
[null,null,null,"PV of Free Cash Flow",{"$f":"E15","v":1327487.6848412766},null,"Industry Demand"]
[null,null,null,"Terminal Value",{"$f":"'Discounted Cash Flow'!E95","v":3590367.7608336923},null,"Company Capacity"]
[null,null,null,"Enterprise Value",{"$f":"E21+E22+E9","v":5880316.4456749689},null,"Costruction Cost",null,{"$f":"'Master Scenario'!F22","v":1200}]
[null,null,null,"Value per Share",{"$f":"E23/E11","v":68.040318032895598}]
[]
[null,"P/E Ratio"]
[null,null,null,"PV of Dividends",{"$f":"'Financial Model'!E277","v":0}]
[null,null,null,"PV of Termnial Value",{"$f":"'Financial Model'!E278","v":19.52905005097962}]
[null,null,null,"Value per Share",{"$f":"SUM(E27:E28)","v":19.52905005097962}]

{"sheet":"Master Scenario","index":2,"n_rows":102,"n_cols":34,"rows_kept":102,"cut":false,"hidden":false,"merged":[[6,5,6,6]]}
["SCENARIO AND SENSITIVITY ANALYSIS",null,null,null,null,null,{"$f":"Integrity!D12","v":"Model OK"}]
[]
[]
[null,null,"Scenario",null,1,null,null,null,null,null,null,null,true]
[null,null,"Variable Number",null,1]
[]
[null,null,null,null,null,"Selected Case",null,"Tornado Case","Variable Test","Scenario Value","Base Case","Downside Case","Upside Case","Sensivity Case","Industry  Capacity","Industry Demand","Company Capacity","Demand Fac","Price","CGS per kW","SG&A Percent","R&D Percent","Cap Exp/MW","Start Up Expense","A/R to Revenues","Inventories to CGS","Prepaid to Revenues","A/P to GSS","Accrued Expenses to total expenses","Other Liabilities to Revenues","Depreciation Life","Tax Rate"]
[null,null,null,null,null,"Value","Description"]
[]
[null,null,"Demand and  Capacity"]
[1,null,null,"Industry Capacity",null,{"$f":"IF($M$4,H11,J11)","v":1},{"$f":"INDEX('Time Series Assumptions'!D12:D14,'Master Scenario'!F11)","v":"Base Increase of 10%"},{"$f":"IF(I11,J11,K11)","v":1},{"$f":"A11=$E$5","v":true},{"$f":"INDEX(K11:AF11,$E$4)","v":1},1,2,3,3,{"$f":"L11","v":2},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"A11+1","v":2},null,null,"Industry Demand",null,{"$f":"IF($M$4,H12,J12)","v":1},{"$f":"INDEX('Time Series Assumptions'!D21:D25,'Master Scenario'!F12)","v":"Base 15% to 10%"},{"$f":"IF(I12,J12,K12)","v":1},{"$f":"A12=$E$5","v":false},{"$f":"INDEX(K12:AF12,$E$4)","v":1},1,2,4,1,1,{"$f":"L12","v":2},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"A12+1","v":3},null,null,"First Solar Capacity",null,{"$f":"IF($M$4,H13,J13)","v":1},{"$f":"INDEX('Time Series Assumptions'!D32:D35,'Master Scenario'!F13)","v":"Continued Increase of 10%"},{"$f":"IF(I13,J13,K13)","v":1},{"$f":"A13=$E$5","v":false},1,1,2,3,2,1,1,{"$f":"L13","v":2},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"A13+1","v":4},null,null,"Demand Factor",null,{"$f":"IF($M$4,H14,J14)","v":1},null,{"$f":"IF(I14,J14,K14)","v":1},{"$f":"A14=$E$5","v":false},1,1,0.9,1.1000000000000001,1,1,1,1,{"$f":"L14","v":0.9},1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Pricing"]
[{"$f":"A14+1","v":5},null,null,"Price",null,{"$f":"IF($M$4,H16,J16)","v":2},{"$f":"INDEX('Time Series Assumptions'!D51:D55,'Master Scenario'!F16)","v":"25% Decline in 2012 and 10%/5%"},{"$f":"IF(I16,J16,K16)","v":2},{"$f":"A16=$E$5","v":false},2,2,3,5,1,2,2,2,2,{"$f":"L16","v":3},2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,"Operating Expenses"]
[{"$f":"A16+1","v":6},null,null,"Cost of Goods Sold",null,{"$f":"IF($M$4,H18,J18)","v":1},{"$f":"INDEX('Time Series Assumptions'!D64:D68,'Master Scenario'!F18)","v":"5% Decline Case"},{"$f":"IF(I18,J18,K18)","v":1},{"$f":"A18=$E$5","v":false},1,1,3,5,4,1,1,1,1,1,{"$f":"L18","v":3},1,1,1,1,1,1,1,1,1,1,1,1]
[{"$f":"A18+1","v":7},null,null,"SG&A Percent",null,{"$f":"IF($M$4,H19,J19)","v":0.12549331679354325},null,{"$f":"IF(I19,J19,K19)","v":0.12549331679354325},{"$f":"A19=$E$5","v":false},0.12549331679354325,0.12549331679354325,0.14000000000000001,0.115,0.12549331679354325,0.12549331679354325,0.12549331679354325,0.12549331679354325,0.12549331679354325,0.12549331679354325,0.12549331679354325,{"$f":"L19","v":0.14000000000000001},0.12549331679354325,0.12549331679354325,0.12549331679354325,0.12549331679354325,0.12549331679354325,0.12549331679354325,0.12549331679354325,0.12549331679354325,0.12549331679354325,0.12549331679354325,0.12549331679354325]
[{"$f":"A19+1","v":8},null,null,"R&D Percent",null,{"$f":"IF($M$4,H20,J20)","v":3.697930380746748E-2},null,{"$f":"IF(I20,J20,K20)","v":3.697930380746748E-2},{"$f":"A20=$E$5","v":false},3.697930380746748E-2,3.697930380746748E-2,4.4999999999999998E-2,2.5000000000000001E-2,3.697930380746748E-2,3.697930380746748E-2,3.697930380746748E-2,3.697930380746748E-2,3.697930380746748E-2,3.697930380746748E-2,3.697930380746748E-2,3.697930380746748E-2,{"$f":"L20","v":4.4999999999999998E-2},3.697930380746748E-2,3.697930380746748E-2,3.697930380746748E-2,3.697930380746748E-2,3.697930380746748E-2,3.697930380746748E-2,3.697930380746748E-2,3.697930380746748E-2,3.697930380746748E-2,3.697930380746748E-2]
[null,null,"Capital Expenditures"]
[{"$f":"A20+1","v":9},null,null,"Capital Expenditures per New kW",null,{"$f":"IF($M$4,H22,J22)","v":1200},null,{"$f":"IF(I22,J22,K22)","v":1200},{"$f":"A22=$E$5","v":false},1200,1200,1500,800,1200,1200,1200,1200,1200,1200,1200,1200,1200,{"$f":"L22","v":1500},1200,1200,1200,1200,1200,1200,1200,1200,1200]
[{"$f":"A22+1","v":10},null,null,"Start-up Expenses per New kW",null,{"$f":"IF($M$4,H23,J23)","v":70},null,{"$f":"IF(I23,J23,K23)","v":70},{"$f":"A23=$E$5","v":false},70,70,80,65,70,70,70,70,70,70,70,70,70,70,{"$f":"L23","v":80},70,70,70,70,70,70,70,70]
[null,null,"Working Capital"]
[{"$f":"A23+1","v":11},null,null,"A/R to Revenues",null,{"$f":"IF($M$4,H25,J25)","v":0.11976485411632075},null,{"$f":"IF(I25,J25,K25)","v":0.11976485411632075},{"$f":"A25=$E$5","v":false},0.11976485411632075,0.11976485411632075,0.2,0.1,0.11976485411632075,0.11976485411632075,0.11976485411632075,0.11976485411632075,0.11976485411632075,0.11976485411632075,0.11976485411632075,0.11976485411632075,0.11976485411632075,0.11976485411632075,0.11976485411632075,{"$f":"L25","v":0.2},0.11976485411632075,0.11976485411632075,0.11976485411632075,0.11976485411632075,0.11976485411632075,0.11976485411632075,0.11976485411632075]
[{"$f":"A25+1","v":12},null,null,"Inventories to CGS",null,0.20070039212384874,null,{"$f":"IF(I26,J26,K26)","v":0.20070039212384874},false,0.20070039212384874,0.20070039212384874,0.3,0.15,0.20070039212384874,0.20070039212384874,0.20070039212384874,0.20070039212384874,0.20070039212384874,0.20070039212384874,0.20070039212384874,0.20070039212384874,0.20070039212384874,0.20070039212384874,0.20070039212384874,0.20070039212384874,{"$f":"L26","v":0.3},0.20070039212384874,0.20070039212384874,0.20070039212384874,0.20070039212384874,0.20070039212384874,0.20070039212384874]
[{"$f":"A26+1","v":13},null,null,"Prepaid to Revenues",null,5.5795655574474891E-2,null,5.5795655574474891E-2,false,5.5795655574474891E-2,5.5795655574474891E-2,0.08,0.04,5.5795655574474891E-2,5.5795655574474891E-2,5.5795655574474891E-2,5.5795655574474891E-2,5.5795655574474891E-2,5.5795655574474891E-2,5.5795655574474891E-2,5.5795655574474891E-2,5.5795655574474891E-2,5.5795655574474891E-2,5.5795655574474891E-2,5.5795655574474891E-2,5.5795655574474891E-2,{"$f":"L27","v":0.08},5.5795655574474891E-2,5.5795655574474891E-2,5.5795655574474891E-2,5.5795655574474891E-2,5.5795655574474891E-2]
[{"$f":"A27+1","v":14},null,null,"A/P to GSS",null,6.79362202430326E-2,null,6.79362202430326E-2,false,6.79362202430326E-2,6.79362202430326E-2,0.04,0.1,6.79362202430326E-2,6.79362202430326E-2,6.79362202430326E-2,6.79362202430326E-2,6.79362202430326E-2,6.79362202430326E-2,6.79362202430326E-2,6.79362202430326E-2,6.79362202430326E-2,6.79362202430326E-2,6.79362202430326E-2,6.79362202430326E-2,6.79362202430326E-2,6.79362202430326E-2,{"$f":"L28","v":0.04},6.79362202430326E-2,6.79362202430326E-2,6.79362202430326E-2,6.79362202430326E-2]
[{"$f":"A28+1","v":15},null,null,"Accrued Expenses to total expenses",null,0.14826317865922126,null,0.14826317865922126,false,0.14826317865922126,0.14826317865922126,0.1,0.2,0.14826317865922126,0.14826317865922126,0.14826317865922126,0.14826317865922126,0.14826317865922126,0.14826317865922126,0.14826317865922126,0.14826317865922126,0.14826317865922126,0.14826317865922126,0.14826317865922126,0.14826317865922126,0.14826317865922126,0.14826317865922126,0.14826317865922126,{"$f":"L29","v":0.1},0.14826317865922126,0.14826317865922126,0.14826317865922126]
[{"$f":"A29+1","v":16},null,null,"Other Liabilities to Revenues",null,4.3700153890263951E-2,null,4.3700153890263951E-2,false,4.3700153890263951E-2,4.3700153890263951E-2,0.03,0.1,4.3700153890263951E-2,4.3700153890263951E-2,4.3700153890263951E-2,4.3700153890263951E-2,4.3700153890263951E-2,4.3700153890263951E-2,4.3700153890263951E-2,4.3700153890263951E-2,4.3700153890263951E-2,4.3700153890263951E-2,4.3700153890263951E-2,4.3700153890263951E-2,4.3700153890263951E-2,4.3700153890263951E-2,4.3700153890263951E-2,4.3700153890263951E-2,{"$f":"L30","v":0.03},4.3700153890263951E-2,4.3700153890263951E-2]
[null,null,"Depreciation and Taxes"]
[{"$f":"A30+1","v":17},null,null,"Depreciation Life",null,{"$f":"IF($M$4,H32,J32)","v":12},null,{"$f":"IF(I32,J32,K32)","v":12},{"$f":"A32=$E$5","v":false},12,12,10,14,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"L32","v":10},12]
[{"$f":"A32+1","v":18},null,null,"Tax Rate",null,{"$f":"IF($M$4,H33,J33)","v":0.15},null,{"$f":"IF(I33,J33,K33)","v":0.15},{"$f":"A33=$E$5","v":false},0.15,0.15,0.17,0.13,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,{"$f":"L33","v":0.17}]
[null,null,"Valuation Parameters"]
[{"$f":"A33+1","v":19},null,null,"Risk Free Rate",null,{"$f":"IF($M$4,H35,J35)","v":3.5000000000000003E-2},null,{"$f":"IF(I35,J35,K35)","v":3.5000000000000003E-2},{"$f":"A35=$E$5","v":false},3.5000000000000003E-2,3.5000000000000003E-2,0.04,0.03,{"$f":"AH35/1000","v":3.5000000000000003E-2},3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,null,35]
[{"$f":"A35+1","v":20},null,null,"Equity Beta for Sample",null,{"$f":"IF($M$4,H36,J36)","v":1.8},null,{"$f":"IF(I36,J36,K36)","v":1.8},{"$f":"A36=$E$5","v":false},1.8,1.8,2,1.5,{"$f":"AH36/100","v":1.8},1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,1.8,null,180]
[{"$f":"A36+1","v":21},null,null,"EMRP",null,{"$f":"IF($M$4,H37,J37)","v":5.5E-2},null,{"$f":"IF(I37,J37,K37)","v":5.5E-2},{"$f":"A37=$E$5","v":false},5.5E-2,5.5E-2,0.06,0.05,{"$f":"AH37/1000","v":5.5E-2},5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,null,55]
[{"$f":"A37+1","v":22},null,null,"Terminal Growth Rate",null,{"$f":"IF($M$4,H38,J38)","v":0.04},null,{"$f":"IF(I38,J38,K38)","v":0.04},{"$f":"A38=$E$5","v":false},0.04,0.04,0.02,0.05,{"$f":"AH38/1000","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,null,40]
[{"$f":"A38+1","v":23},null,null,"ROIC WACC Spread",null,{"$f":"IF($M$4,H39,J39)","v":0.01},null,{"$f":"IF(I39,J39,K39)","v":0.01},{"$f":"A39=$E$5","v":false},0.01,0.01,0,0.03,{"$f":"AH39/1000","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,null,10]
[]
[]
[]
["One Way Data Table for Scenario Analysis"]
[null,null,null,null,null,null,null,null,null,null,1,2,3,4,{"$f":"N44+1","v":5},{"$f":"O44+1","v":6},7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22]
[null,null,null,"Equity Value per Share - Growth Rate",null,null,null,null,null,{"$f":"'Summary Output'!E12","v":49.521841601373957},49.521841601373957,23.053753954490368,66.394227008156918,66.394227008156918,23.053753954490368,49.521841601373957,49.521841601373957,49.521841601373957,49.521841601373957,49.521841601373957,49.521841601373957,49.521841601373957,49.521841601373957,49.521841601373957,49.521841601373957,49.521841601373957,49.521841601373957,49.521841601373957,49.521841601373957,49.521841601373957,49.521841601373957,49.521841601373957]
[null,null,null,"Equity Value per Share - Value Driver",null,null,null,null,null,{"$f":"'Summary Output'!E18","v":46.472127314932976},46.472127314932976,26.061693054721328,59.402495862835934,59.402495862835934,26.061693054721328,46.472127314932976,46.472127314932976,46.472127314932976,46.472127314932976,46.472127314932976,46.472127314932976,46.472127314932976,46.472127314932976,46.472127314932976,46.472127314932976,46.472127314932976,46.472127314932976,46.472127314932976,46.472127314932976,46.472127314932976,46.472127314932976,46.472127314932976]
[null,null,null,"Equity Value per Share - EV/EBITDA",null,null,null,null,null,{"$f":"'Summary Output'!E24","v":68.040318032895598},68.040318032895598,46.322503729453786,81.821463910303038,81.821463910303038,46.322503729453786,68.040318032895598,68.040318032895598,68.040318032895598,68.040318032895598,68.040318032895598,68.040318032895598,68.040318032895598,68.040318032895598,68.040318032895598,68.040318032895598,68.040318032895598,68.040318032895598,68.040318032895598,68.040318032895598,68.040318032895598,68.040318032895598,68.040318032895598]
[null,null,null,"Equity Value per Share - P/E Ratio",null,null,null,null,null,{"$f":"'Summary Output'!E29","v":19.52905005097962},19.52905005097962,6.3017321109957702,27.400559716733284,27.400559716733284,6.3017321109957702,19.52905005097962,19.52905005097962,19.52905005097962,19.52905005097962,19.52905005097962,19.52905005097962,19.52905005097962,19.52905005097962,19.52905005097962,19.52905005097962,19.52905005097962,19.52905005097962,19.52905005097962,19.52905005097962,19.52905005097962,19.52905005097962,19.52905005097962]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graph Data ------------------------------------------------------->"]
[null,null,null,null,null,null,null,null,null,null,"Base","Low","High",null,"Low vs Base","High vs Base","Total Difference","Sorted Difference","Match",null,"Low vs Base","High vs Base"]
[null,null,null,null,null,null,null,null,null,{"$f":"J45","v":49.521841601373957},1,2,3]
[null,null,null,null,null,null,null,{"$f":"INDEX($D$11:$D$39,MATCH(J54,$A$11:$A$39,0))","v":"Industry Capacity"},null,1,49.521841601373957,23.053753954490368,66.394227008156918,null,{"$f":"L54-K54","v":-26.468087646883589},{"$f":"M54-K54","v":16.872385406782961},{"$f":"ABS(O54)+ABS(P54)","v":43.34047305366655},{"$f":"SMALL($Q$54:$Q$76,J54)","v":0},{"$f":"MATCH(R54,$Q$54:$Q$76,0)","v":23},{"$f":"INDEX($H$54:$H$76,S54)","v":"ROIC WACC Spread"},{"$f":"INDEX($O$54:$O$76,S54)","v":0},{"$f":"INDEX($P$54:$P$76,S54)","v":0}]
[null,null,null,null,null,null,null,"Industry Demand",null,{"$f":"J54+1","v":2},49.521841601373957,25.430298520393649,88.04790572284584,null,{"$f":"L55-K55","v":-24.091543080980308},{"$f":"M55-K55","v":38.526064121471883},{"$f":"ABS(O55)+ABS(P55)","v":62.617607202452191},{"$f":"SMALL($Q$54:$Q$76,J55)","v":0.70095740156626363},{"$f":"MATCH(R55,$Q$54:$Q$76,0)","v":13},{"$f":"INDEX($H$54:$H$76,S55)","v":"Prepaid to Revenues"},{"$f":"INDEX($O$54:$O$76,S55)","v":-0.42415535937827542},{"$f":"INDEX($P$54:$P$76,S55)","v":0.27680204218798821}]
[null,null,null,null,null,null,null,"First Solar Capacity",null,{"$f":"J55+1","v":3},49.521841601373957,47.255894986498156,51.934962737442696,null,-2.2659466148758014,2.4131211360687388,4.6790677509445402,0.72739180965768213,10,"Start-up Expenses per New kW",-0.48492787310510721,0.24246393655257492]
[null,null,null,null,null,null,null,"Demand Factor",null,4,49.521841601373957,39.602820393523892,59.440862809223979,null,-9.919021207850065,9.9190212078500224,19.838042415700087,0.91135597237501997,14,"A/P to GSS",-0.42433068606786861,0.48702528630715136]
[null,null,null,null,null,null,null,"Price",null,5,49.521841601373957,-4.1885390481036975,143.09449936909783,null,-53.710380649477656,93.572657767723882,147.28303841720154,1.2266754527409276,16,"Other Liabilities to Revenues",-0.240080606799431,0.9865948459414966]
[null,null,null,null,null,null,null,"Cost of Goods Sold",null,6,49.521841601373957,47.80112447114702,104.18618443830877,null,-1.7207171302269373,54.664342836934814,56.385059967161752,1.7523935039156342,11,"A/R to Revenues",-1.4060354843228353,0.34635801959279888]
[null,null,null,null,null,null,null,"SG&A Percent",null,7,49.521841601373957,43.269572912924005,54.044380288718827,null,-6.2522686884499521,4.5225386873448699,10.774807375794822,1.8074111084535502,15,"Accrued Expenses to total expenses",-0.87231405237955073,0.93509705607399951]
[null,null,null,null,null,null,null,"R&D Percent",null,8,49.521841601373957,46.064983341601597,54.684829242237498,null,-3.4568582597723605,5.1629876408635411,8.6198459006359016,2.2783899309375641,12,"Inventories to CGS",-1.5082881782071524,0.7701017527304117]
[null,null,null,null,null,null,null,"Capital Expenditures per New kW",null,9,49.521841601373957,38.36053214884457,64.403587538079819,null,-11.161309452529387,14.881745936705862,26.043055389235249,2.5732224634508398,18,"Tax Rate",-1.2852927792724387,1.2879296841784011]
[null,null,null,null,null,null,null,"Start-up Expenses per New kW",null,10,49.521841601373957,49.03691372826885,49.764305537926532,null,-0.48492787310510721,0.24246393655257492,0.72739180965768213,4.6790677509445402,3,"First Solar Capacity",-2.2659466148758014,2.4131211360687388]
[null,null,null,null,null,null,null,"A/R to Revenues",null,11,49.521841601373957,48.115806117051122,49.868199620966756,null,-1.4060354843228353,0.34635801959279888,1.7523935039156342,5.1624032814805503,19,"Risk Free Rate",-2.4067721017126544,2.7556311797678958]
[null,null,null,null,null,null,null,"Inventories to CGS",null,12,49.521841601373957,48.013553423166805,50.291943354104369,null,-1.5082881782071524,0.7701017527304117,2.2783899309375641,7.3176921401280666,21,"EMRP",-3.3099590502275547,4.0077330899005119]
[null,null,null,null,null,null,null,"Prepaid to Revenues",null,13,49.521841601373957,49.097686241995682,49.798643643561945,null,-0.42415535937827542,0.27680204218798821,0.70095740156626363,8.4874321935204122,17,"Depreciation Life",-4.9510021128869113,3.5364300806335009]
[null,null,null,null,null,null,null,"A/P to GSS",null,14,49.521841601373957,49.097510915306088,50.008866887681108,null,-0.42433068606786861,0.48702528630715136,0.91135597237501997,8.6198459006359016,8,"R&D Percent",-3.4568582597723605,5.1629876408635411]
[null,null,null,null,null,null,null,"Accrued Expenses to total expenses",null,15,49.521841601373957,48.649527548994406,50.456938657447957,null,-0.87231405237955073,0.93509705607399951,1.8074111084535502,8.7690398433184242,22,"Terminal Growth Rate",-5.0722184184776253,3.6968214248407989]
[null,null,null,null,null,null,null,"Other Liabilities to Revenues",null,16,49.521841601373957,49.281760994574526,50.508436447315454,null,-0.240080606799431,0.9865948459414966,1.2266754527409276,10.774807375794822,7,"SG&A Percent",-6.2522686884499521,4.5225386873448699]
[null,null,null,null,null,null,null,"Depreciation Life",null,17,49.521841601373957,44.570839488487046,53.058271682007458,null,-4.9510021128869113,3.5364300806335009,8.4874321935204122,12.023730448767417,20,"Equity Beta for Sample",-3.9687275695398085,8.055002879227608]
[null,null,null,null,null,null,null,"Tax Rate",null,18,49.521841601373957,48.236548822101518,50.809771285552358,null,-1.2852927792724387,1.2879296841784011,2.5732224634508398,19.838042415700087,4,"Demand Factor",-9.919021207850065,9.9190212078500224]
[null,null,null,null,null,null,null,"Risk Free Rate",null,19,49.521841601373957,47.115069499661303,52.277472781141853,null,-2.4067721017126544,2.7556311797678958,5.1624032814805503,26.043055389235249,9,"Capital Expenditures per New kW",-11.161309452529387,14.881745936705862]
[null,null,null,null,null,null,null,"Equity Beta for Sample",null,20,49.521841601373957,45.553114031834149,57.576844480601565,null,-3.9687275695398085,8.055002879227608,12.023730448767417,43.34047305366655,1,"Industry Capacity",-26.468087646883589,16.872385406782961]
[null,null,null,null,null,null,null,"EMRP",null,21,49.521841601373957,46.211882551146402,53.529574691274469,null,-3.3099590502275547,4.0077330899005119,7.3176921401280666,56.385059967161752,6,"Cost of Goods Sold",-1.7207171302269373,54.664342836934814]
[null,null,null,null,null,null,null,"Terminal Growth Rate",null,22,49.521841601373957,44.449623182896332,53.218663026214756,null,-5.0722184184776253,3.6968214248407989,8.7690398433184242,62.617607202452191,2,"Industry Demand",-24.091543080980308,38.526064121471883]
[null,null,null,null,null,null,null,"ROIC WACC Spread",null,23,49.521841601373957,49.521841601373957,49.521841601373957,null,0,0,0,147.28303841720154,5,"Price",-53.710380649477656,93.572657767723882]
[]
[]
[]
[]
[]
[null,null,null,"Base Case"]
[null,null,null,"Downside Case"]
[null,null,null,"Upside Case"]
[null,null,null,"Sensivity Case"]
[null,null,null,"Industry  Capacity"]
[null,null,null,"Industry Demand"]
[null,null,null,"Company Capacity"]
[null,null,null,"Demand Fac"]
[null,null,null,"Price"]
[null,null,null,"CGS per kW"]
[null,null,null,"SG&A Percent"]
[null,null,null,"R&D Percent"]
[null,null,null,"Cap Exp/MW"]
[null,null,null,"Start Up Expense"]
[null,null,null,"SG&A Percent"]
[null,null,null,"A/R to Revenues"]
[null,null,null,"Inventories to CGS"]
[null,null,null,"Prepaid to Revenues"]
[null,null,null,"A/P to GSS"]
[null,null,null,"Accrued Expenses to total expenses"]
[null,null,null,"Other Liabilities to Revenues"]

{"sheet":"Model Time Line","index":4,"n_rows":128,"n_cols":33,"rows_kept":128,"cut":false,"hidden":false,"merged":[]}
["TIME LINE STRUCTURE",null,null,null,{"$f":"Integrity!D12","v":"Model OK"}]
[]
[]
["Date Inputs"]
[]
[null,null,null,"First Date of Historic Financials","2004-12-31"]
[null,null,null,"Last Date of Historic Financials","2010-12-31"]
[null,null,null,"Valuation Date",{"$f":"INDEX(G81:G128,G8)","v":"2012-04-30"},null,17]
[null,null,null,"Explicit Period End",{"$f":"INDEX(E81:E128,G9)","v":"2018-12-31"},null,19]
[null,null,null,"Stable Period",{"$f":"EDATE(E9,12)","v":"2019-12-31"}]
[]
["Time Period Codes"]
[]
[null,null,null,"Historic Years",{"$f":"YEAR(E7)-YEAR(E6)","v":6}]
[null,null,null,"Full Years from History to Valuation",{"$f":"YEAR(E8)-YEAR(E7)","v":2}]
[null,null,null,"Months in Valuation Year before Date",{"$f":"MONTH(E8)","v":4}]
[null,null,null,"Remaining Months in Valuation Year",{"$f":"12-E16","v":8}]
[null,null,null,"Full Explicit Years",{"$f":"YEAR(E9)-YEAR(E8)","v":6}]
[null,null,null,"Stable Period",1]
[null,null,null,"Partial Valuation Year",{"$f":"E16<>12","v":true}]
[]
["Time Period Factors"]
[]
[null,null,null,"Total Periods Before Valuation Date",{"$f":"E14+E15","v":8}]
[null,null,null,"Total Explicit Periods",{"$f":"E20+E18","v":7}]
[null,null,null,"Terminal Period",{"$f":"E25","v":7}]
[null,null,null,"Stable Period",{"$f":"E26+1","v":8}]
[null,null,null,"Initial Period Code",{"$f":"-E24","v":-8}]
[null,null,null,"Final Historic Period Code",{"$f":"E28+E14","v":-2}]
[null,null,null,"Last Historic Year",{"$f":"YEAR(E7)","v":2010}]
[]
[null,null,null,"Years for Graph (width)",{"$f":"E24+E18+1","v":15}]
[]
[]
["Time Line"]
[]
[null,null,null,"Period Code",{"$f":"-E24","v":-8},{"$f":"E37+1","v":-7},{"$f":"F37+1","v":-6},-5,-4,-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,null,null,"Start Date",null,{"$f":"E40+1","v":"2005-01-01"},{"$f":"F40+1","v":"2006-01-01"},"2007-01-01","2008-01-01","2009-01-01","2010-01-01","2011-01-01","2012-01-01","2012-05-01","2013-01-01","2014-01-01","2015-01-01","2016-01-01","2017-01-01","2018-01-01","2019-01-01","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01"]
[null,null,null,"End Date",{"$f":"E6","v":"2004-12-31"},{"$f":"EDATE(F39,F47)-1","v":"2005-12-31"},{"$f":"EDATE(G39,G47)-1","v":"2006-12-31"},"2007-12-31","2008-12-31","2009-12-31","2010-12-31","2011-12-31","2012-04-30","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31"]
[]
[null,null,null,"Pre-Valuation Period",{"$f":"E37<1","v":true},{"$f":"F37<1","v":true},true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Historic Period",{"$f":"E37<=$E$29","v":true},{"$f":"F37<=$E$29","v":true},true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Partial Year",{"$f":"IF($E$20,OR(E37=0,E37=1))","v":false},{"$f":"IF($E$20,OR(F37=0,F37=1))","v":false},false,false,false,false,false,false,true,{"$f":"IF($E$20,OR(N37=0,N37=1))","v":true},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Partial Year Counter",null,{"$f":"(E45+F44)*F44","v":0},{"$f":"(F45+G44)*G44","v":0},0,0,0,0,0,1,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Full Year",{"$f":"NOT(E44)","v":true},{"$f":"NOT(F44)","v":true},true,true,true,true,true,true,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,"Months per Period",{"$f":"IF(E46,12,CHOOSE(E45,$E$16,$E$17))","v":12},{"$f":"IF(F46,12,CHOOSE(F45,$E$16,$E$17))","v":12},12,12,12,12,12,12,4,8,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,null,null,"Explicit Period",{"$f":"AND(E37>0,E37<=$E$26)","v":false},{"$f":"AND(F37>0,F37<=$E$26)","v":false},false,false,false,false,false,false,false,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Stable Period",{"$f":"E37=$E$27","v":false},{"$f":"F37=$E$27","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"2000-12-31",null,{"$f":"E7","v":"2010-12-31"}]
[null,null,null,null,{"$f":"EDATE(E81,12)","v":"2001-12-31"},null,{"$f":"EOMONTH(G81,1)","v":"2011-01-31"}]
[null,null,null,null,{"$f":"EDATE(E82,12)","v":"2002-12-31"},null,{"$f":"EOMONTH(G82,1)","v":"2011-02-28"}]
[null,null,null,null,"2003-12-31",null,"2011-03-31"]
[null,null,null,null,"2004-12-31",null,"2011-04-30"]
[null,null,null,null,"2005-12-31",null,"2011-05-31"]
[null,null,null,null,"2006-12-31",null,"2011-06-30"]
[null,null,null,null,"2007-12-31",null,"2011-07-31"]
[null,null,null,null,"2008-12-31",null,"2011-08-31"]
[null,null,null,null,"2009-12-31",null,"2011-09-30"]
[null,null,null,null,"2010-12-31",null,"2011-10-31"]
[null,null,null,null,"2011-12-31",null,"2011-11-30"]
[null,null,null,null,"2012-12-31",null,"2011-12-31"]
[null,null,null,null,"2013-12-31",null,"2012-01-31"]
[null,null,null,null,"2014-12-31",null,"2012-02-29"]
[null,null,null,null,"2015-12-31",null,"2012-03-31"]
[null,null,null,null,"2016-12-31",null,"2012-04-30"]
[null,null,null,null,"2017-12-31",null,"2012-05-31"]
[null,null,null,null,"2018-12-31",null,"2012-06-30"]
[null,null,null,null,"2019-12-31",null,"2012-07-31"]
[null,null,null,null,"2020-12-31",null,"2012-08-31"]
[null,null,null,null,"2021-12-31",null,"2012-09-30"]
[null,null,null,null,"2022-12-31",null,"2012-10-31"]
[null,null,null,null,"2023-12-31",null,"2012-11-30"]
[null,null,null,null,"2024-12-31",null,"2012-12-31"]
[null,null,null,null,"2025-12-31",null,"2013-01-31"]
[null,null,null,null,"2026-12-31",null,"2013-02-28"]
[null,null,null,null,"2027-12-31",null,"2013-03-31"]
[null,null,null,null,"2028-12-31",null,"2013-04-30"]
[null,null,null,null,"2029-12-31",null,"2013-05-31"]
[null,null,null,null,"2030-12-31",null,"2013-06-30"]
[null,null,null,null,"2031-12-31",null,"2013-07-31"]
[null,null,null,null,"2032-12-31",null,"2013-08-31"]
[null,null,null,null,"2033-12-31",null,"2013-09-30"]
[null,null,null,null,"2034-12-31",null,"2013-10-31"]
[null,null,null,null,"2035-12-31",null,"2013-11-30"]
[null,null,null,null,"2036-12-31",null,"2013-12-31"]
[null,null,null,null,"2037-12-31",null,"2014-01-31"]
[null,null,null,null,"2038-12-31",null,"2014-02-28"]
[null,null,null,null,"2039-12-31",null,"2014-03-31"]
[null,null,null,null,"2040-12-31",null,"2014-04-30"]
[null,null,null,null,"2041-12-31",null,"2014-05-31"]
[null,null,null,null,"2042-12-31",null,"2014-06-30"]
[null,null,null,null,"2043-12-31",null,"2014-07-31"]
[null,null,null,null,"2044-12-31",null,"2014-08-31"]
[null,null,null,null,"2045-12-31",null,"2014-09-30"]
[null,null,null,null,"2046-12-31",null,"2014-10-31"]
[null,null,null,null,"2047-12-31",null,"2014-11-30"]

{"sheet":"Historic Data","index":5,"n_rows":314,"n_cols":13,"rows_kept":314,"cut":false,"hidden":false,"merged":[]}
["HISTORIC FINANCIAL DATA",null,null,null,{"$f":"Integrity!D12","v":"Model OK"}]
[]
[null,null,null,null,2004,2005,2006,2007,2008,2009,2010]
["Balance Sheet"]
[null,null,null,"ASSETS"]
[null,null,null,"Current assets:"]
[null,null,null,"Cash and cash equivalents",3465,16721,308092,404264,716218,664499,765689]
[null,null,null,"Marketable securities ",306,312,323,232686,76042,120236,167889]
[null,null,null,"Accounts receivable trade, net",4125,1098,27966,18165,61703,226826,305537]
[null,null,null,"Accounts receivable, unbilled",null,null,null,40204,121554,58,1482]
[null,null,null,"Inventories ",3686,6917,16510,2643,710,152821,200442]
[null,null,null,"Project assets ",null,0,27515,35877,668,1081,0]
[null,null,null,"Deferred tax assets, net ",null,null,null,3890,9922,21679,388]
[null,null,null,"Prepaid expenses and other current assets",null,1505,8116,64780,90584,164071,143033]
[null,null,null,"Total current assets",{"$f":"SUM(E7:E14)","v":11582},26553,388522,802509,1077401,1351271,1584460]
[null,null,null,"Property, plant and equipment, net",29277,73778,178868,430104,842622,988782,1430789]
[null,null,null,"Project assets ",null,null,null,51811,61325,131415,320140]
[null,null,null,"Deferred tax assets, net ",null,null,null,32713,29559,130515,259236]
[null,null,null,"Marketable securities ",null,null,null,14695,30059,329608,180271]
[null,null,null,"Restricted cash and investments ",null,1267,8224,0,25000,36494,86003]
[null,null,null,"Investment in related party",null,null,null,33449,33829,25000,0]
[null,null,null,"Goodwill",null,null,null,null,null,286515,433288]
[null,null,null,"Inventories ",null,null,null,6031,14707,21695,42728]
[null,null,null,"Other assets ",{"$f":"E25-E16","v":12488},286,2896,null,null,48217,43488]
[null,null,null,"Total assets",41765,101884,578510,1371312,2114502,3349512,4380403]
[null,null,null,"LIABILITIES AND STOCKHOLDERS’ EQUITY"]
[null,null,null,"Current liabilities:"]
[null,null,null,"Accounts payable",null,13771,32083,26441,46251,75744,82312]
[null,null,null,"Income taxes payable",null,0,340,24487,99938,8740,16831]
[null,null,null,"Accrued expenses",null,null,null,76256,140899,193277,244271]
[null,null,null,"  Short-term debt",null,20000,16339,24473,0]
[null,null,null,"Current portion of long-term debt",null,142,3311,14836,34951,28559,26587]
[null,null,null,"Other current liabilities ",null,null,null,14803,59738,88607,99676]
[null,null,null,"Total current liabilities",null,33913,52073,181296,381777,394927,469677]
[null,null,null,"Accrued solar module collection and recycling liability",0,917,3724,13079,35238,92799,132951]
[null,null,null,"Long-term debt",13700,28581,61047,68856,163519,146399,210804]
[null,null,null,"Other liabilities",0,79,0,10814,20926,62600,112026]
[null,null,null,"Total liabilities",19124,63490,116844,274045,601460,696725,925458]
[null,null,null,"Stockholders’ equity:"]
[null,null,null,"Common stock, $0.001 par value per share; 500,000,000 shares authorized; 85,843,511 and 85,208,199 shares issued and outstanding at December 31, 2010 and December 26, 2009, respectively",null,null,null,79,82,85,86]
[null,null,null,"Additional paid-in capital",null,null,null,1079775,1176156,1658091,1815420]
[null,null,null,"Contingent consideration",null,null,null,null,null,2844,1118]
[null,null,null,"Accumulated earnings",null,null,null,12895,361225,1001363,1665564]
[null,null,null,"Accumulated other comprehensive loss",null,null,null,4518,"(24,421",-9596,-27243]
[null,null,null,"Total stockholders’ equity",null,38394,461666,1097267,1513042,2652787,3454945]
[null,null,null,"Total liabilities and stockholders’ equity",22641,101884,578510,1371312,2114502,3349512,4380403]
[]
[null,null,null,"Total Liabilities and Capital",{"$f":"E46+E38","v":41765},{"$f":"F46","v":101884},{"$f":"G45+G38","v":578510},{"$f":"H46","v":1371312},{"$f":"I46","v":2114502},{"$f":"J46","v":3349512},{"$f":"K46","v":4380403}]
[]
[null,null,null,null,{"$f":"E48-E25","v":0},0,0,0,0,0,0]
[null,null,null,"Test",{"$f":"E48=E25","v":true},true,true,true,true,true,true]
[]
["Income Statement"]
[null,null,null,null,2004,2005,2006,2007,2008,2009,2010]
[null,null,null,"Statement of Operations:"]
[null,null,null,"Net sales",13522,48063,134974,503976,1246301,2066200,2563515]
[null,null,null,"Cost of sales",18851,31483,80730,252573,567908,1021618,1378669]
[null,null,null,"Gross profit",-5329,16580,54244,251403,678393,1044582,1184846]
[null,null,null,"Research and development",1240,2372,6361,15107,33517,78161,94797]
[null,null,null,"Selling, general and administrative",9312,15825,33348,82248,174039,272898,321704]
[null,null,null,"Production start-up",900,3173,11725,16867,32498,13908,19442]
[null,null,null,"Operating income",-16781,-4790,2810,137181,438339,679615,748903]
[null,null,null,"Foreign currency (loss) gain",116,-1715,5544,1881,5722,5207,-3468]
[null,null,null,"Interest income",131,316,2648,20413,21158,9735,14375]
[null,null,null,"Interest expense, net",-100,-418,-1023,-2294,-509,-5258,-6]
[null,null,null,"Other income (expense), net",-137,56,-799,-1219,-934,-2985,2273]
[null,null,null,"Income tax expense (benefit)",0,0,5206,-2392,115446,46176,97876]
[null,null,null,"Net income",-16771,-6551,3974,158354,348330,640138,664201]
[null,null,null,"Net income per share data:"]
[null,null,null,"Net income per share",null,null,7.0000000298023224E-2,2.119999885559082,4.3400001525878906,7.6700000762939453,7.820000171661377]
[null,null,null,"Weighted average shares",null,null,56310,74701,80178,83500,84891]
[null,null,null,"Diluted net income per share:"]
[null,null,null,"Net income per share",null,null,7.0000000298023224E-2,2.0299999713897705,4.2399997711181641,7.5300002098083496,7.679999828338623]
[null,null,null,"Weighted average shares",null,null,58255,77971,82124,85044,86491]
[null,null,null,"Cash dividends declared per common share",null,null,0,0,0,0,0]
[]
[]
["Cash Flow Analysis"]
[null,null,null,null,null,null,2006,2007,2008,2009,2010]
[null,null,null,"Cash flows from operating activities:"]
[null,null,null,"Cash received from customers",null,null,110196,515994,1203822,1957604,2458088]
[null,null,null,"Cash paid to suppliers and associates",null,null,-111945,-276525,-723123,-1123746,-1614763]
[null,null,null,"Interest received",null,null,2640,19965,19138,6147,20531]
[null,null,null,"Interest paid",null,null,-712,-2294,-4629,-10550,-7610]
[null,null,null,"Income taxes paid, net of refunds",null,null,0,-19002,-1975,-147843,-80064]
[null,null,null,"Excess tax benefit from share-based compensation arrangements",null,null,-45,-30196,-28661,-4892,-69367]
[null,null,null,"Other operating activities",null,null,-710,-1991,-1505,-1527,-1323]
[null,null,null,"Net cash provided by operating activities",null,null,-576,205951,463067,675193,705492]
[null,null,null,"Cash flows from investing activities:"]
[null,null,null,"Purchases of property, plant and equipment",null,null,-153150,-242371,-459271,-279941,-588914,-750000]
[null,null,null,"Purchases of marketable securities",null,null,0,-1081154,-334818,-607356,-462070]
[null,null,null,"Proceeds from maturities of marketable securities",null,null,0,787783,107450,149076,62648]
[null,null,null,"Proceeds from sales of marketable securities",null,null,0,0,418762,115805,494256]
[null,null,null,"Investment in notes receivable",null,null,-6804,-6008,0,-99637,0]
[null,null,null,"Payments received on notes receivable",null,null,null,null,0,25447,61658]
[null,null,null,"Increase in restricted investments",null,null,null,null,-15564,-4150,-43064]
[null,null,null,"Sale of (purchase of) investment in related party",null,null,0,0,-25000,0,28596]
[null,null,null,"Acquisitions, net of cash acquired",null,null,0,-5500,0,318,-296496]
[null,null,null,"Other investing activities",null,null,-40,0,0,-1252,1301]
[null,null,null,"Net cash used in investing activities",null,null,-159994,-547250,-308441,-701690,-742085]
[null,null,null,"Cash flows from financing activities:"]
[null,null,null,"Proceeds from issuance of common stock",null,null,302650,365969]
[null,null,null,"Proceeds from notes payable to a related party",null,null,36000,0]
[null,null,null,"Repayment of notes payable to a related party",null,null,-64700,0]
[null,null,null,"Repayment of long-term debt",null,null,-135,-34757,-41691,-78224,-27879]
[null,null,null,"Other equity contributions",null,null,30000,0]
[null,null,null,"Proceeds from stock option exercises",null,null,100,10173,16036,5961,9379]
[null,null,null,"Proceeds from issuance of debt, net of issuance costs",null,null,130833,49368,138887,44739,100000]
[null,null,null,"Excess tax benefit from share-based compensation arrangements",null,null,45,30196,28661,4892,69367]
[null,null,null,"Proceeds from economic development funding",null,null,16766,9475,35661,615,0]
[null,null,null,"Other financing activities",null,null,-9,-3,-5,-4,-416]
[]
[null,null,null,"Net cash provided by (used in) financing activities",null,null,451550,430421,177549,-22021,150451]
[null,null,null,"Effect of exchange rate changes on cash and cash equivalents",null,null,391,7050,-20221,-3201,-12668]
[null,null,null,"Net increase (decrease) in cash and cash equivalents",null,null,291371,96172,311954,-51719,101190]
[null,null,null,"Cash and cash equivalents, beginning of the period",null,null,16721,308092,404264,716218,664499]
[null,null,null,"Cash and cash equivalents, end of the period",null,null,308092,404264,716218,664499,765689]
[null,null,null,"Supplemental disclosure of noncash investing and financing activities:"]
[null,null,null,"Property, plant and equipment acquisitions funded by liabilities",null,null,2304,38320,19449,59374,88977]
[null,null,null,"Non-cash conversion of debt and accrued interest to equity",null,null,74000,0]
[null,null,null,"Issuance of common stock for purchase acquisition",null,null,0,28066]
[]
[null,null,null,null,null,null,{"$f":"G131/G74*100","v":20.422281349240411},{"$f":"H131/H74*100","v":49.973708173551707},{"$f":"I131/I74*100","v":71.774389946909551},{"$f":"J131/J74*100","v":104.35186491698414},{"$f":"K131/K74*100","v":115.18192644321374}]
[]
[null,null,null,null,null,null,2006,2007,2008,2009,2010]
[null,null,null,"Net income",null,null,3974,158354,348330,640138,664201]
[null,null,null,"Adjustments to reconcile net income to cash provided by (used in) operating activities:"]
[null,null,null,"Depreciation and amortization",null,null,10210,24481,59518,129628,156093]
[null,null,null,"Impairment of assets and liabilities",null,null,0,0,2328,1118,5692]
[null,null,null,"Impairment of project assets",null,null,null,null,0,0,5277]
[null,null,null,"Share-based compensation",null,null,11897,38965,58944,88745,99622]
[null,null,null,"Remeasurement of monetary assets and liabilities",null,null,0,0,32,-2696,625]
[null,null,null,"Deferred income taxes",null,null,0,-55881,-12974,-35029,-58040]
[null,null,null,"Excess tax benefits from share-based compensation arrangements",null,null,-45,-30196,-28661,-4892,-69367]
[null,null,null,"Loss on disposal of property and equipment",null,null,314,321]
[null,null,null,"Non-cash interest",null,null,394,0]
[null,null,null,"Non-cash loss",null,null,45,0]
[null,null,null,"Provision for doubtful accounts receivable",null,null,null,null,-5,990,-990]
[null,null,null,"Inventory valuation adjustment",null,null,11,34,2548,0,0]
[null,null,null,"Gain on sales of investments, net",null,null,null,null,-189,-110,-336]
[null,null,null,"Gain on sale of related party equity investment",null,null,null,null,0,0,-3596]
[null,null,null,"Other operating activities",null,null,null,null,0,1551,-1504]
[null,null,null,"Changes in operating assets and liabilities:"]
[null,null,null,"Accounts receivable, trade",null,null,-28149,10975,-40852,-153312,-90349]
[null,null,null,"Accounts receivable, unbilled",null,null,null,null,-108,56,-1424]
[null,null,null,"Inventories",null,null,-9753,-19832,-84762,-52058,-69680]
[null,null,null,"Project assets ",null,null,0,2333,0,-12546,-47995]
[null,null,null,"Prepaid expenses and other current assets",null,null,-6689,-7359,-46055,-28476,-41394]
[null,null,null,"Costs and estimated earnings in excess of billings",null,null,0,28]
[null,null,null,"Other assets ",null,null,142,-4179,-4935,-5320,-8911]
[null,null,null,"Billings in excess of costs and estimated earnings",null,null,0,-1992]
[null,null,null,"Accounts payable, accrued expenses, and all other liabilities",null,null,17073,89899,209908,107406,167568]
[null,null,null,"Total adjustments",null,null,-4550,47597,114737,35055,41291]
[null,null,null,"Net cash provided by operating activities",null,null,-576,205951,463067,675193,705492]
["Re-formatted Income Statement"]
[]
[null,null,"Revenues",null,{"$f":"E56","v":13522},48063,134974,503976,1246301,2066200,2563515,2850000,3700000]
[null,null,"Less: Cost of Sales Less Depreciation",null,{"$f":"E57-E128-E129-E130","v":18851},31483,70520,228092,506062,890872,1211607]
[null,null,"Less: SG&A",null,{"$f":"E60","v":9312},15825,33348,82248,174039,272898,321704]
[null,null,"Less: Research and Development",null,{"$f":"E59","v":1240},2372,6361,15107,33517,78161,94797]
[null,null,null,"EBITDA",{"$f":"E157-E158-E159-E160","v":-15881},-1617,24745,178529,532683,824269,{"$f":"K157-K158-K159-K160","v":935407}]
[null,null,"Less: Production Start-up",null,{"$f":"E61","v":900},3173,11725,16867,32498,13908,19442]
[null,null,"Less: Depreciation and Impariment",null,{"$f":"E128+E129+E130","v":0},0,10210,24481,61846,130746,167062]
[null,null,null,"EBIT ",{"$f":"E161-E162-E163","v":-16781},-4790,2810,137181,438339,679615,748903]
[null,null,"Less: Interest Expense",null,{"$f":"-E65","v":100},418,1023,2294,509,5258,6]
[null,null,"Add: Interest Income",null,{"$f":"E64","v":131},316,2648,20413,21158,9735,14375]
[null,null,"Add: Other Income",null,{"$f":"E66","v":-137},56,-799,-1219,-934,-2985,2273]
[null,null,"Add: Foreign Exchange Gain",null,{"$f":"E63","v":116},-1715,5544,1881,5722,5207,-3468]
[null,null,null,"EBT",{"$f":"E164-E165+E166+E167+E168","v":-16771},{"$f":"F164-F165+F166+F167+F168","v":-6551},9180,155962,463776,686314,762077]
[null,null,"Less: Income Taxes",null,{"$f":"E67","v":0},0,5206,-2392,115446,46176,97876]
[null,null,null,"Net Income",{"$f":"E169-E170","v":-16771},-6551,3974,158354,348330,640138,664201]
[]
[null,null,null,"Reported Income",{"$f":"E68","v":-16771},-6551,3974,158354,348330,640138,664201]
[null,null,null,"Total Cash Operating Expenses",{"$f":"E158+E159+E160+E162","v":30303},52853,121954,342314,746116,1255839,1647550]
[null,null,null,"Difference",{"$f":"E173-E171","v":0},0,0,0,0,0,0]
[]
["Balance Sheet"]
[null,"Assets"]
[null,null,null,"Current assets:"]
[null,null,null,"Short-term and Long-term Cash and Marketable Securities",{"$f":"E7+E8+E19+E20","v":3771},18300,316639,651645,847319,1150837,1199852]
[null,null,null,"Accounts receivable trade, net",{"$f":"E9+E10","v":4125},1098,27966,58369,183257,226884,307019]
[null,null,null,"Inventories ",{"$f":"E11+E23","v":3686},6917,16510,8674,15417,174516,243170]
[null,null,null,"Prepaid expenses and other current assets",{"$f":"E14","v":0},1505,8116,64780,90584,164071,143033]
[null,null,null,"Total current assets",{"$f":"SUM(E180:E183)","v":11582},27820,369231,783468,1136577,1716308,1893074]
[null,null,null,"Property, plant and equipment, net",{"$f":"E16","v":29277},73778,178868,430104,842622,988782,1430789]
[null,null,null,"Project assets ",{"$f":"E12+E17","v":0},0,27515,87688,61993,132496,320140]
[null,null,null,"Deferred tax assets, net ",0,0,0,36603,39481,152194,259624]
[null,null,null,"Investment in related party",{"$f":"E21","v":0},0,0,33449,33829,25000,0]
[null,null,null,"Goodwill",0,0,0,0,0,286515,433288]
[null,null,null,"Other assets ",906,{"$f":"F24","v":286},2896,0,0,48217,43488]
[null,null,null,"Total assets",{"$f":"E184+SUM(E185:E190)","v":41765},{"$f":"F184+SUM(F185:F190)","v":101884},578510,1371312,2114502,3349512,4380403]
[null,null,null,null,{"$f":"E25","v":41765},101884,578510,1371312,2114502,3349512,4380403]
[null,null,null,"LIABILITIES AND STOCKHOLDERS’ EQUITY"]
[null,null,null,"Current liabilities:"]
[null,null,null,"Accounts payable",{"$f":"E28","v":0},13771,32083,26441,46251,75744,82312]
[null,null,null,"Income taxes payable",0,0,340,24487,99938,8740,16831]
[null,null,null,"Accrued expenses",0,0,0,76256,140899,193277,244271]
[null,null,null,"  Short-term debt",0,20000,16339,24473,0,0,0]
[null,null,null,"Current portion of long-term debt"]
[null,null,null,"Other current liabilities ",{"$f":"E33","v":0},0,0,14803,59738,88607,99676]
[null,null,null,"Total current liabilities",{"$f":"E205-E203","v":5424},{"$f":"SUM(F195:F200)","v":33771},48762,{"$f":"SUM(H195:H200)","v":166460},346826,366368,443090]
[null,null,null,"Accrued solar module collection and recycling liability",{"$f":"E35","v":0},917,3724,13079,35238,92799,132951]
[null,null,null,"Long-term debt",{"$f":"E36+E32","v":13700},28723,64358,83692,198470,174958,237391]
[null,null,null,"Other liabilities",{"$f":"E37","v":0},79,0,10814,20926,62600,112026]
[null,null,null,"Total liabilities",{"$f":"E38","v":19124},{"$f":"F38","v":63490},{"$f":"G38","v":116844},{"$f":"SUM(H201:H204)","v":274045},{"$f":"SUM(I201:I204)","v":601460},696725,925458]
[null,null,null,"Stockholders’ equity:",{"$f":"E46","v":22641},{"$f":"F45","v":38394},461666,1097267,1513042,2652787,3454945]
[null,null,null,"Total liabilities and stockholders’ equity",{"$f":"E205+E206","v":41765},{"$f":"F205+F206","v":101884},{"$f":"G205+G206","v":578510},1371312,2114502,3349512,4380403]
[]
[null,null,null,"Total Liabilities and Capital",{"$f":"E48","v":41765},101884,578510,1371312,2114502,3349512,4380403]
[null,null,null,null,{"$f":"E207-E209","v":0},{"$f":"F207-F209","v":0},0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E201:E204)","v":19124},{"$f":"SUM(F201:F204)","v":63490},116844,274045,601460,696725,925458]
[]
[null,null,null,"Total Assets versus Liabilities",{"$f":"E209-E191","v":0},0,0,0,0,0,0]
[null,null,null,"Test",{"$f":"E213=0","v":true},true,true,true,true,true,true]
[null,null,null,"Aggregate Test",{"$f":"AND(E214:K214)","v":true}]
[]
[]
["Analysis"]
[null,null,"Industry Capacity and Demand",null,null,null,2006,{"$f":"G219+1","v":2007},2008,2009,2010,2011,2012]
[null,null,null,"Industry Capacity - GW",null,null,2.9,5.4,9.6999999999999993,13.6,26.1,36.299999999999997,39]
[null,null,null,"Industry Production - GW",null,null,1.7,3.1,6,8.1,20.7,24.2,{"$f":"L221*1.1","v":26.62}]
[null,null,null,"Surplus Capacity - GW",null,null,{"$f":"G220-G221","v":1.2},2.3000000000000003,3.6999999999999993,5.5,5.4000000000000021,12.099999999999998,12.379999999999999]
[null,null,null,"Surplus Percent",null,null,{"$f":"G222/G221","v":0.70588235294117652},0.74193548387096786,0.61666666666666659,0.67901234567901236,0.26086956521739141,0.49999999999999994,0.46506386175807657]
[]
[null,null,null,"Capacity Increase Percent",null,null,null,{"$f":"H220/G220-1","v":0.86206896551724155},0.79629629629629606,0.40206185567010322,0.91911764705882359,0.39080459770114917,7.4380165289256173E-2]
[null,null,null,"Production Increase Percent",null,null,null,0.82352941176470607,0.93548387096774177,0.34999999999999987,1.5555555555555554,0.16908212560386482,0.10000000000000009]
[]
[null,null,"First Solar Capacity and Demand",null,null,2005,{"$f":"F228+1","v":2006},2007,2008,2009,2010,2011,2012]
[null,null,null,"First Solar Capacity - MW",null,25,100,308,716,1228,1502,2271,2800]
[null,null,null,"First Solar Production - MW",null,15,60,206,504,1113,1412,1500,1920]
[null,null,null,"Surpplus Capacity - MW",null,{"$f":"F229-F230","v":10},40,102,212,115,90,771,880]
[null,null,null,"Surplus Percent",null,{"$f":"F231/F230","v":0.66666666666666663},0.66666666666666663,0.49514563106796117,0.42063492063492064,0.10332434860736747,6.3739376770538245E-2,0.51400000000000001,0.45833333333333331]
[]
[null,null,null,"Capacity Increase Percent",null,null,{"$f":"G229/F229-1","v":3},2.08,1.3246753246753249,0.71508379888268148,0.22312703583061899,0.51198402130492671,0.23293703214442973]
[null,null,null,"Production Increase Percent",null,null,3,2.4333333333333331,1.4466019417475726,1.2083333333333335,0.26864330637915534,6.2322946175637384E-2,0.28000000000000003]
[]
[null,null,"Market Share"]
[null,null,null,"Market Share - Production",null,null,{"$f":"G230/(G221*1000)","v":3.5294117647058823E-2},6.6451612903225807E-2,8.4000000000000005E-2,0.13740740740740739,6.8212560386473428E-2,6.1983471074380167E-2,7.2126220886551462E-2]
[null,null,null,"Percent of Capacity",null,null,{"$f":"G229/(G220*1000)","v":3.4482758620689655E-2},5.7037037037037039E-2,7.3814432989690718E-2,9.029411764705883E-2,5.7547892720306512E-2,6.2561983471074376E-2,7.179487179487179E-2]
[null,null,null,"Demand at Proportion of Capacity",null,null,{"$f":"G239*G221*1000","v":58.620689655172413},176.81481481481481,442.88659793814435,731.38235294117646,1191.2413793103447,1513.9999999999998,1911.1794871794871]
[null,null,null,"Demand Factor",null,null,{"$f":"G230/G240","v":1.0235294117647058},1.165060745705907,1.1379888268156424,1.5217758475087466,1.1853181265558967,0.9907529722589169,1.0046152194912525]
[]
[null,null,"Revenue Statistics"]
[null,null,null,"Total Revenue per kW",null,null,{"$f":"G157/G230","v":2249.5666666666666},2446.4854368932038,2472.8194444444443,1856.4240790655886,1815.5205382436261,1900,1927.0833333333333]
[null,null,null,"Price Increase",null,null,null,{"$f":"H244/G244-1","v":8.7536312279344441E-2},1.0764015658593973E-2,-0.2492682459140636,-2.2033511245205806E-2,4.6531812764895042E-2,1.4254385964912242E-2]
[]
[null,null,"Expense Assumptions"]
[null,null,null,"Cost of Sales per kW",null,null,{"$f":"G158/G230","v":1175.3333333333333},1107.2427184466019,1004.0912698412699,800.42407906558844,858.07861189801702,0,0]
[null,null,null,"Percent Chage",null,null,null,{"$f":"H248/G248-1","v":-5.7933024577479952E-2},{"$f":"I248/H248-1","v":-9.3160647513715444E-2},{"$f":"J248/I248-1","v":-0.20283732853077974},{"$f":"K248/J248-1","v":7.2029983030663214E-2}]
[]
[null,null,null,"SG&A as Percent of Sales",null,null,{"$f":"G159/G157","v":0.24706980603671819},{"$f":"H159/H157","v":0.16319824753559695},{"$f":"I159/I157","v":0.13964443581446215},{"$f":"J159/J157","v":0.13207724324847547},{"$f":"K159/K157","v":0.12549331679354325}]
[null,null,null,"R&D as Pecent of Sales",null,null,{"$f":"G160/G157","v":4.7127594944211475E-2},{"$f":"H160/H157","v":2.9975633760337794E-2},{"$f":"I160/I157","v":2.6893182305077184E-2},{"$f":"J160/J157","v":3.7828380602071436E-2},{"$f":"K160/K157","v":3.697930380746748E-2}]
[]
[null,null,"Capital Expenditures"]
[null,null,null,"Increase in Production Capacity",null,null,{"$f":"G229-F229","v":75},208,408,512,274,769,529]
[null,null,null,"Capital Expenditures",null,null,{"$f":"-G90","v":153150},242371,459271,279941,588914,750000,0]
[null,null,null,"Cost per MW of Increased Capacity",null,null,{"$f":"G256/G255","v":2042},1165.2451923076924,1125.6642156862745,546.759765625,2149.3211678832117,975.29258777633288]
[]
[null,null,null,"Production Start-up Expenses",null,null,{"$f":"G162","v":11725},16867,32498,13908,19442,0]
[null,null,null,"Cost per MW of New Capacity",null,null,{"$f":"G259/G255","v":156.33333333333334},{"$f":"H259/H255","v":81.09134615384616},{"$f":"I259/I255","v":79.651960784313729},{"$f":"J259/J255","v":27.1640625},{"$f":"K259/K255","v":70.956204379562038}]
[]
[null,null,"Working Capital Ratios"]
[null,null,null,"A/R to Revenues",{"$f":"E181/E157","v":0.3050584233101612},2.2845015916609451E-2,0.20719545986634463,0.11581702303284283,0.14704072290722706,0.10980737585906496,0.11976485411632075]
[null,null,null,"Inventories to CGS",0.19553339345392817,0.21970587301083125,0.23411798071469087,3.8028514809813584E-2,3.0464646624326665E-2,0.19589346168697636,0.20070039212384874]
[null,null,null,"Prepaid to Revenues",{"$f":"E183/E157","v":0},3.1313068264569421E-2,6.0130099130202855E-2,0.12853786688254995,7.2682281407140004E-2,7.9407124189333073E-2,5.5795655574474891E-2]
[null,null,null,"A/P to GSS",{"$f":"E195/E158","v":0},0.43741066607375406,0.45494895065229723,0.11592252249092472,9.1393939872979987E-2,8.5022315214755881E-2,6.79362202430326E-2]
[null,null,null,"Accrued Expenses to total expenses",{"$f":"E197/(E158+E159+E160+E162)","v":0},0,0,0.22276623217280042,0.18884328978335807,0.15390268975561358,0.14826317865922126]
[null,null,null,"Other Liabilities to Revenues",{"$f":"E200/E157","v":0},{"$f":"F200/F157","v":0},0,2.9372430433195231E-2,4.79322410878271E-2,4.2884038331236086E-2,3.8882549936317908E-2]
[]
[null,null,"Depreciation and Taxes"]
[null,null,null,"Depreciation Expense",null,null,{"$f":"G163","v":10210},{"$f":"H163","v":24481},{"$f":"I163","v":61846},{"$f":"J163","v":130746},{"$f":"K163","v":167062}]
[null,null,null,"Net Plant",null,null,{"$f":"G185","v":178868},{"$f":"H185","v":430104},{"$f":"I185","v":842622},{"$f":"J185","v":988782},{"$f":"K185","v":1430789}]
[null,null,null,"Depreciation Rate",null,null,{"$f":"G271/G272","v":5.7081199543797659E-2},{"$f":"H271/H272","v":5.6918791734092221E-2},{"$f":"I271/I272","v":7.339708671266594E-2},{"$f":"J271/J272","v":0.13222934883523366},{"$f":"K271/K272","v":0.11676215011437745}]
[]
[null,null,null,"Effective Tax Rate",null,null,{"$f":"G170/G169","v":0.56710239651416117},{"$f":"H170/H169","v":-1.5337069286108155E-2},{"$f":"I170/I169","v":0.24892620575450217},{"$f":"J170/J169","v":6.7281157021421678E-2},{"$f":"K170/K169","v":0.12843321606609306}]
[]
["Return on Invested Capital"]
[]
[null,null,null,null,{"$f":"E3","v":2004},2005,2006,2007,2008,2009,2010]
[]
[null,"Invested Capital -- Capital Provided Perspective"]
[null,null,"Total Equity ",null,{"$f":"E206","v":22641},38394,461666,1097267,1513042,2652787,3454945]
[null,null,"Total Debt",null,{"$f":"E198+E203","v":13700},{"$f":"F198+F203","v":48723},80697,108165,198470,174958,237391]
[null,null,"Less: Surplus Cash (providing interest income not in EBITDA)",null,{"$f":"-E180","v":-3771},-18300,-316639,-651645,-847319,-1150837,-1199852]
[null,null,"Less: Other Assets (providing income not in  EBITDA)",null,{"$f":"-E190","v":-906},{"$f":"-F190","v":-286},-2896,0,0,-48217,-43488]
[null,null,null,"Total Invested Capital",{"$f":"SUM(E282:E285)","v":31664},68531,222828,553787,864193,1628691,2448996]
[]
[null,"Invested Capital -- Perspective of Assets and Liabilities Required to Generate EBITDA"]
[null,null,"Current Assets Less Cash",null,{"$f":"E184-E180","v":7811},9520,52592,131823,289258,565471,693222]
[null,null,"Less: Current Liabilities Less Debt",null,{"$f":"-E201+E198","v":-5424},-13771,-32423,-141987,-346826,-366368,-443090]
[null,null,"Net Plant Assets",null,{"$f":"E185","v":29277},73778,178868,430104,842622,988782,1430789]
[null,null,"Project Assets",null,0,0,27515,87688,61993,132496,320140]
[null,null,"Deferred Tax Assets",null,0,0,0,36603,39481,152194,259624]
[null,null,"Investment in Related Property",null,0,0,0,33449,33829,25000,0]
[null,null,"Goodwilll",null,0,0,0,0,0,286515,433288]
[null,null,"Less: Accrued Liability",null,{"$f":"-E202","v":0},-917,-3724,-13079,-35238,-92799,-132951]
[null,null,"Less: Other Liabiilities",null,{"$f":"-E204","v":0},-79,0,-10814,-20926,-62600,-112026]
[null,null,null,"Total Invested Capital",{"$f":"SUM(E289:E297)","v":31664},68531,222828,553787,864193,1628691,2448996]
[]
[null,null,"Difference",null,{"$f":"E298-E286","v":0},0,0,0,0,0,0]
[]
["Stock Based Compensation"]
[]
[null,null,null,"Shares",{"$f":"E74","v":0},0,58255,77971,82124,85044,86491]
[null,null,null,"Increase in Shares",null,null,{"$f":"G304-F304","v":58255},{"$f":"H304-G304","v":19716},{"$f":"I304-H304","v":4153},{"$f":"J304-I304","v":2920},{"$f":"K304-J304","v":1447}]
[]
[null,null,null,"Share Based Compensation",{"$f":"E131","v":0},0,11897,38965,58944,88745,99622]
[null,null,null,"Excess Tax Benefits",{"$f":"E134","v":0},0,-45,-30196,-28661,-4892,-69367]
[]
[null,null,null,"Operating Expenses without Depreciation",{"$f":"E158+E159+E160+E162","v":30303},52853,121954,342314,746116,1255839,1647550]
[null,null,null,"Cash Paid to Suppliers",{"$f":"-E82","v":0},0,111945,276525,723123,1123746,1614763]
[null,null,null,"Difference",{"$f":"E310-E311","v":30303},52853,10009,65789,22993,132093,32787]
[]
[null,null,null,"Change in A/P and Accrued Expenses",null,{"$f":"(F195+F197-E195-E197)","v":13771},18312,70614,84453,81871,57562]

{"sheet":"Valuation Inputs","index":6,"n_rows":48,"n_cols":10,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
["VALUATION INPUTS",null,null,null,{"$f":"Integrity!D12","v":"Model OK"}]
[]
[]
["Cost of Capital"]
[]
[null,null,null,"Equity Beta for Sample",{"$f":"'Master Scenario'!F36","v":1.8}]
[null,null,null,"Equity to Capital for Sample",0.8]
[]
[null,null,null,"Asset Beta for Sample",{"$f":"E6*E7","v":1.4400000000000002}]
[]
[null,null,null,"Risk Free Rate",{"$f":"'Master Scenario'!F35","v":3.5000000000000003E-2}]
[null,null,null,"Equity Risk Premium",{"$f":"'Master Scenario'!F37","v":5.5E-2}]
[null,null,null,"Credit Spread",2.1999999999999999E-2]
[]
[null,null,null,"Tax Rate",{"$f":"'Master Scenario'!F33","v":0.15}]
[null,null,null,"Year of Balance Sheet",2010]
[null,null,null,"Match of Balance Sheet",{"$f":"MATCH(E16,'Historic Data'!3:3,0)","v":11}]
[]
["Weighted Cost of Capital"]
[]
[null,null,null,"Equity to Capital Ratio for Company",{"$f":"F31","v":1.1367610183048364}]
[null,null,null,"Capital to Equity Ratio",{"$f":"1/E21","v":0.87969237499999997}]
[null,null,null,"Asset Beta for Sample",{"$f":"E9","v":1.4400000000000002}]
[null,null,null,"Equity Beta for Company",{"$f":"E22*E23","v":1.26675702}]
[null,null,null,"Cost of Equity for Company",{"$f":"E24*E12+E11","v":0.10467163610000001}]
[]
[null,null,null,null,null,null,"Cost of","Tax","After"]
[null,null,null,null,"Amount","Percent","Capital","Rate","Tax","WACC"]
[null,null,null,"Surplus Cash",{"$f":"-INDEX('Historic Data'!180:180,'Valuation Inputs'!E17)","v":-1199852},{"$f":"E29/$E$33","v":-0.17049312266688682},{"$f":"E11","v":3.5000000000000003E-2},{"$f":"E15","v":0.15},{"$f":"G29*(1-H29)","v":2.9750000000000002E-2},{"$f":"I29*F29","v":-5.0721703993398832E-3}]
[null,null,null,"Market Value of Debt",{"$f":"INDEX('Historic Data'!203:203,'Valuation Inputs'!E17)","v":237391},{"$f":"E30/$E$33","v":3.373210436205043E-2},{"$f":"E11+E13","v":5.7000000000000002E-2},{"$f":"E15","v":0.15},{"$f":"G30*(1-H30)","v":4.845E-2},{"$f":"I30*F30","v":1.6343204563413433E-3}]
[null,null,null,"Market Value of Equity",8000000,{"$f":"E31/$E$33","v":1.1367610183048364},{"$f":"E25","v":0.10467163610000001},null,{"$f":"G31*(1-H31)","v":0.10467163610000001},{"$f":"I31*F31","v":0.11898663564066929}]
[]
[null,null,null,"Total",{"$f":"SUM(E29:E32)","v":7037539},{"$f":"SUM(F29:F32)","v":1},null,null,null,{"$f":"SUM(J29:J32)","v":0.11554878569767074}]
[]
["Terminal Growth Rates and Value Drivers"]
[]
[null,null,null,"Terminal Growth Rate",{"$f":"'Master Scenario'!F38","v":0.04}]
[null,null,null,"Capital Expenditures to Depreciation",1.2]
[null,null,null,"ROIC WACC Spread",{"$f":"'Master Scenario'!F39","v":0.01}]
[]
[null,null,null,"WACC in Terminal Year",{"$f":"J33","v":0.11554878569767074}]
[]
["Inputs for EV/EBITDA and P/E Analysis"]
[]
[null,null,null,"Book Life",{"$f":"'Time Series Assumptions'!H97","v":12}]
[null,null,null,"Tax Life",12]
[]
[null,null,null,"P/E Ratio",11.5]

{"sheet":"Time Series Assumptions","index":7,"n_rows":146,"n_cols":46,"rows_kept":146,"cut":false,"hidden":false,"merged":[]}
["HISTORIC DATA AND PROJECTED ASSUMPTIONS",null,null,null,null,null,null,null,null,{"$f":"Integrity!D12","v":"Model OK"}]
[]
[null,null,null,null,null,{"$f":"YEAR('Model Time Line'!E6)","v":2004},{"$f":"F3+1","v":2005},{"$f":"G3+1","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044]
[null,"Historic Switch",null,null,null,{"$f":"F3<='Model Time Line'!$E$30","v":true},{"$f":"G3<='Model Time Line'!$E$30","v":true},{"$f":"H3<='Model Time Line'!$E$30","v":true},{"$f":"I3<='Model Time Line'!$E$30","v":true},{"$f":"J3<='Model Time Line'!$E$30","v":true},{"$f":"K3<='Model Time Line'!$E$30","v":true},{"$f":"L3<='Model Time Line'!$E$30","v":true},{"$f":"M3<='Model Time Line'!$E$30","v":false},{"$f":"N3<='Model Time Line'!$E$30","v":false},{"$f":"O3<='Model Time Line'!$E$30","v":false},{"$f":"P3<='Model Time Line'!$E$30","v":false},{"$f":"Q3<='Model Time Line'!$E$30","v":false},{"$f":"R3<='Model Time Line'!$E$30","v":false},{"$f":"S3<='Model Time Line'!$E$30","v":false},{"$f":"T3<='Model Time Line'!$E$30","v":false},{"$f":"U3<='Model Time Line'!$E$30","v":false},{"$f":"V3<='Model Time Line'!$E$30","v":false}]
[null,"Future Switch",null,null,null,{"$f":"NOT(F4)","v":false},{"$f":"NOT(G4)","v":false},false,false,false,false,false,true,true,true,true,true,true,true,true,true,true]
[]
["Capacity and Demand Assumptions"]
[]
[null,"Capacity and Demand"]
[null,null,"Industry Capacity"]
[null,null,null,"Code",{"$f":"'Master Scenario'!F11","v":1}]
[null,null,null,"Base Increase of 10%",null,null,null,null,{"$f":"'Historic Data'!H225","v":0.86206896551724155},{"$f":"'Historic Data'!I225","v":0.79629629629629606},{"$f":"'Historic Data'!J225","v":0.40206185567010322},{"$f":"'Historic Data'!K225","v":0.91911764705882359},{"$f":"'Historic Data'!L225","v":0.39080459770114917},{"$f":"'Historic Data'!M225","v":7.4380165289256173E-2},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,"Negative Case Short-term Increase of 20%",null,null,null,null,{"$f":"I12","v":0.86206896551724155},{"$f":"J12","v":0.79629629629629606},{"$f":"K12","v":0.40206185567010322},{"$f":"L12","v":0.91911764705882359},{"$f":"M12","v":0.39080459770114917},0.15,0.2,0.15,0.15,0.15,0.15,0.15,0.15,0.15]
[null,null,null,"Positivie Case with  low increase 5% and 10%",null,null,null,null,{"$f":"I12","v":0.86206896551724155},{"$f":"J13","v":0.79629629629629606},{"$f":"K13","v":0.40206185567010322},{"$f":"L13","v":0.91911764705882359},{"$f":"M13","v":0.39080459770114917},{"$f":"N12","v":7.4380165289256173E-2},0.05,0.05,0.05,0.05,0.1,0.1,0.1,0.1]
[]
[null,null,null,"Percent Capacity Increase Applied","Percent",null,null,null,{"$f":"INDEX(I12:I14,$E$11)","v":0.86206896551724155},{"$f":"INDEX(J12:J14,$E$11)","v":0.79629629629629606},0.40206185567010322,0.91911764705882359,0.39080459770114917,7.4380165289256173E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,"Industry Capacity","MW",null,null,{"$f":"'Historic Data'!G220*1000","v":2900},{"$f":"H17*(1+I16)","v":5400.0000000000009},{"$f":"I17*(1+J16)","v":9700},13600.000000000002,26100.000000000004,36300,39000,42900,47190.000000000007,51909.000000000015,57099.900000000023,62809.890000000029,69090.87900000003,75999.966900000043,83599.963590000058]
[]
[null,null,"Industry Demand"]
[null,null,null,"Code",{"$f":"'Master Scenario'!F12","v":1}]
[null,null,null,"Base 15% to 10%",null,null,null,null,0.82352941176470607,0.93548387096774177,0.34999999999999987,1.5555555555555554,0.16908212560386482,0.10000000000000009,0.15,0.15,0.15,0.1,0.1,0.1,0.1,0.1]
[null,null,null,"Negative Case 5% to 10%",null,null,null,null,0.82352941176470607,0.93548387096774177,0.34999999999999987,1.5555555555555554,0.16908212560386482,0.05,0.05,0.05,0.05,0.1,0.1,0.1,0.1,0.1]
[null,null,null,"Very  Negative Case 5% to 0%",null,null,null,null,0.82352941176470607,0.93548387096774177,0.34999999999999987,1.5555555555555554,0.16908212560386482,0.05,0,0,0,0,0,0,0,0]
[null,null,null,"Positivie Case 20% to 15%",null,null,null,null,0.82352941176470607,0.93548387096774177,0.34999999999999987,1.5555555555555554,0.16908212560386482,0.2,0.2,0.2,0.2,0.2,0.15,0.15,0.15,0.15]
[null,null,null,"Very Positive Case 30% to 20%",null,null,null,null,0.82352941176470607,0.93548387096774177,0.34999999999999987,1.5555555555555554,0.16908212560386482,0.2,0.3,0.3,0.3,0.2,0.2,0.2,0.2,0.2]
[]
[null,null,null,"Percent Capacity Increase Applied","Percent",null,null,null,{"$f":"INDEX(I21:I25,$E$20)","v":0.82352941176470607},{"$f":"INDEX(J21:J25,$E$20)","v":0.93548387096774177},{"$f":"INDEX(K21:K25,$E$20)","v":0.34999999999999987},{"$f":"INDEX(L21:L25,$E$20)","v":1.5555555555555554},0.16908212560386482,0.10000000000000009,0.15,0.15,0.15,0.1,0.1,0.1,0.1,0.1]
[null,null,null,"Industry Demand","MW",null,null,{"$f":"'Historic Data'!G221*1000","v":1700},{"$f":"H28*(1+I27)","v":3100.0000000000005},{"$f":"I28*(1+J27)","v":6000},8099.9999999999991,20699.999999999996,24199.999999999996,26619.999999999996,30612.999999999993,35204.94999999999,40485.692499999983,44534.261749999983,48987.687924999984,53886.456717499983,59275.102389249987,65202.612628174989]
[]
[null,null,"First Solar Capacity"]
[null,null,null,"Code",{"$f":"'Master Scenario'!F13","v":1}]
[null,null,null,"Continued Increase of 10%",null,null,null,3,2.08,1.3246753246753249,0.71508379888268148,0.22312703583061899,0.51198402130492671,0.23293703214442973,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,"Increase in Capacity of 15% to 10%",null,null,null,3,2.08,1.3246753246753249,0.71508379888268148,0.22312703583061899,0.51198402130492671,0.25,0.15,0.15,0.15,0.15,0.15,0.1,0.1,0.1]
[null,null,null,"Stop of Capacity Increase",null,null,null,3,2.08,1.3246753246753249,0.71508379888268148,0.22312703583061899,0.51198402130492671,0.1,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Zero and  then Increase",null,null,null,3,2.08,1.3246753246753249,0.71508379888268148,0.22312703583061899,0.51198402130492671,0.1,0.01,0.01,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,null,null,"Percent Capacity Increase Applied","Percent",null,null,{"$f":"INDEX(H32:H35,$E$31)","v":3},2.08,1.3246753246753249,0.71508379888268148,0.22312703583061899,0.51198402130492671,0.23293703214442973,{"$f":"INDEX(O32:O35,$E$31)","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,"First Solar Capacity",null,null,{"$f":"'Historic Data'!F229","v":25},{"$f":"G38*(1+H37)","v":100},308,716.00000000000011,1228.0000000000002,1502.0000000000005,2271.0000000000005,2800.0000000000005,{"$f":"N38*(1+O37)","v":3080.0000000000009},3388.0000000000014,3726.800000000002,4099.4800000000023,4509.4280000000026,4960.3708000000033,5456.4078800000043,6002.0486680000049]
[]
[null,null,"First Solar Demand and Production"]
[null,null,null,"Fist Solar Percent of Industry",null,null,null,{"$f":"H38/H17","v":3.4482758620689655E-2},{"$f":"I38/I17","v":5.7037037037037025E-2},7.3814432989690731E-2,9.029411764705883E-2,5.7547892720306526E-2,6.2561983471074389E-2,7.1794871794871803E-2,7.1794871794871817E-2,7.1794871794871817E-2,7.1794871794871817E-2,7.1794871794871803E-2,7.1794871794871803E-2,7.1794871794871817E-2,7.1794871794871817E-2,7.1794871794871803E-2]
[null,null,null,"Demand Assuming Proportional Share",null,null,null,{"$f":"H41*H28","v":58.620689655172413},{"$f":"I41*I28","v":176.81481481481481},442.8865979381444,731.38235294117646,1191.2413793103449,1514,1911.1794871794871,2197.8564102564105,2527.5348717948718,2906.6651025641022,3197.331612820512,3517.0647741025632,3868.7712515128205,4255.6483766641031,4681.2132143305125]
[null,null,null,"Demand Factor",null,null,null,1.0235294117647058,1.165060745705907,1.1379888268156424,1.5217758475087466,1.1853181265558967,0.9907529722589169,{"$f":"'Master Scenario'!F14","v":1},{"$f":"N43","v":1},{"$f":"O43","v":1},1,1,1,1,1,1]
[]
[null,null,null,"First Solar Production","MW",null,null,{"$f":"H43*H42","v":59.999999999999993},{"$f":"I43*I42","v":206},{"$f":"J43*J42","v":504.00000000000006},1113,1412.0000000000005,1500.0000000000002,1911.1794871794871,2197.8564102564105,2527.5348717948718,2906.6651025641022,3197.331612820512,3517.0647741025632,3868.7712515128205,4255.6483766641031,4681.2132143305125]
[]
["Pricing Assumptions"]
[]
[null,null,"Price per MW of Production"]
[null,null,null,"Code",{"$f":"'Master Scenario'!F16","v":2}]
[null,null,null,"Management Case with 15% Decline",null,null,null,null,8.7536312279344441E-2,1.0764015658593973E-2,-0.2492682459140636,-2.2033511245205806E-2,4.6531812764895042E-2,1.4254385964912242E-2,-0.05,-0.15,-0.1,-0.02,-0.02,-0.02,-0.02,-0.02]
[null,null,null,"25% Decline in 2012 and 10%/5%",null,null,null,null,8.7536312279344441E-2,1.0764015658593973E-2,-0.2492682459140636,-2.2033511245205806E-2,0.02,-0.25,-0.1,-0.05,-0.05,-0.02,-0.02,-0.02,-0.02,-0.02]
[null,null,null,"25% Decline in 2012 and 15%/10%/5%",null,null,null,null,8.7536312279344441E-2,1.0764015658593973E-2,-0.2492682459140636,-2.2033511245205806E-2,0.02,-0.25,-0.1,-0.1,-0.1,-0.05,-0.05,-0.05,-0.05,-0.05]
[null,null,null,"25% Decline in 2012 and 5%/2%",null,null,null,null,8.7536312279344441E-2,1.0764015658593973E-2,-0.2492682459140636,-2.2033511245205806E-2,0.02,-0.25,-0.05,-0.05,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02]
[null,null,null,"15% Decline in 2012 and 5%/2%",null,null,null,null,8.7536312279344441E-2,1.0764015658593973E-2,-0.2492682459140636,-2.2033511245205806E-2,0.02,-0.15,-0.05,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02,-0.02]
[]
[null,null,null,"Price Increase Applied",null,null,null,null,{"$f":"INDEX(I51:I55,$E$50)","v":8.7536312279344441E-2},{"$f":"INDEX(J51:J55,$E$50)","v":1.0764015658593973E-2},-0.2492682459140636,-2.2033511245205806E-2,0.02,-0.25,-0.1,-0.05,-0.05,-0.02,-0.02,-0.02,-0.02,-0.02]
[null,null,null,"Price Applied",null,null,null,{"$f":"'Historic Data'!G244","v":2249.5666666666666},{"$f":"H58*(1+I57)","v":2446.4854368932038},{"$f":"I58*(1+J57)","v":2472.8194444444443},1856.4240790655886,1815.5205382436261,1851.8309490084987,1388.8732117563741,1249.9858905807366,1187.4865960516997,1128.1122662491148,1105.5500209241325,1083.4390205056498,1061.7702400955368,1040.534835293626,1019.7241385877535]
[]
["Cost Assumptions"]
[]
[null,null,"Cost of Sales Increase"]
[null,null,null,"Code",{"$f":"'Master Scenario'!F18","v":1}]
[null,null,null,"5% Decline Case",null,null,null,null,-5.7933024577479952E-2,-9.3160647513715444E-2,-0.20283732853077974,7.2029983030663214E-2,-0.05,-0.05,-0.05,-0.05,-0.05,-0.02,0,0,0,0]
[null,null,null,"5% 2011 and then 0%",null,null,null,null,-5.7933024577479952E-2,-9.3160647513715444E-2,-0.20283732853077974,7.2029983030663214E-2,-0.05,0,0,0.01,0.02,0,0,0,0,0]
[null,null,null,"10% 2011 and then 5%",null,null,null,null,-5.7933024577479952E-2,-9.3160647513715444E-2,-0.20283732853077974,7.2029983030663214E-2,-0.1,-0.05,-0.05,-0.05,0,0,0,0,0,0]
[null,null,null,"Flat Cost",null,null,null,null,-5.7933024577479952E-2,-9.3160647513715444E-2,-0.20283732853077974,7.2029983030663214E-2,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"10% Cost through 2014",null,null,null,null,-5.7933024577479952E-2,-9.3160647513715444E-2,-0.20283732853077974,7.2029983030663214E-2,-0.1,-0.1,-0.1,-0.1,-0.05,-0.05,0,0,0,0]
[]
[null,null,null,"Cost Increase Applied",null,null,null,null,{"$f":"INDEX(I64:I68,$E$63)","v":-5.7933024577479952E-2},-9.3160647513715444E-2,-0.20283732853077974,7.2029983030663214E-2,-0.05,-0.05,-0.05,-0.05,-0.05,-0.02,0,0,0,0]
[null,null,null,"Cost per kW Applied",null,null,null,{"$f":"'Historic Data'!G248","v":1175.3333333333333},{"$f":"H71*(1+I70)","v":1107.2427184466019},{"$f":"I71*(1+J70)","v":1004.0912698412699},800.42407906558844,858.07861189801702,815.17468130311613,774.41594723796027,735.69514987606226,698.91039238225915,663.9648727631461,650.68557530788314,650.68557530788314,650.68557530788314,650.68557530788314,650.68557530788314]
[]
[null,null,"SG&A as Percent of Sales",null,null,null,null,0.24706980603671819,0.16319824753559695,0.13964443581446215,0.13207724324847547,0.12549331679354325,{"$f":"'Master Scenario'!F19","v":0.12549331679354325},{"$f":"M73","v":0.12549331679354325},{"$f":"N73","v":0.12549331679354325},0.12549331679354325,0.12549331679354325,0.12549331679354325,0.12549331679354325,0.12549331679354325,0.12549331679354325,0.12549331679354325]
[null,null,"R&D as Percent of Sales",null,null,null,null,4.7127594944211475E-2,2.9975633760337794E-2,2.6893182305077184E-2,3.7828380602071436E-2,3.697930380746748E-2,{"$f":"'Master Scenario'!F20","v":3.697930380746748E-2},{"$f":"M74","v":3.697930380746748E-2},{"$f":"N74","v":3.697930380746748E-2},3.697930380746748E-2,3.697930380746748E-2,3.697930380746748E-2,3.697930380746748E-2,3.697930380746748E-2,3.697930380746748E-2,3.697930380746748E-2]
[]
["Capital Expenditures"]
[]
[null,null,"Capital Expenditure per New kW",null,null,null,null,2042,1165.2451923076924,1125.6642156862745,546.759765625,2149.3211678832117,975.29258777633288,{"$f":"'Master Scenario'!F22","v":1200},{"$f":"N78","v":1200},{"$f":"O78","v":1200},1200,1200,1200,1200,1200,1200]
[null,null,"Maintenance Capital Expenditure per kW",null,null,null,null,null,null,null,null,null,null,0,{"$f":"N79","v":0},0,0,0,0,0,0,0]
[null,null,"Start-up Expenses per New KW",null,null,null,null,156.33333333333334,81.09134615384616,79.651960784313729,27.1640625,70.956204379562038,70,{"$f":"'Master Scenario'!F23","v":70},{"$f":"N80","v":70},{"$f":"O80","v":70},70,70,70,70,70,70]
[]
["Working Capital Ratios"]
[]
[null,null,"A/R to Revenues",null,null,{"$f":"IF(F$4,'Historic Data'!E263,'Time Series Assumptions'!E84)","v":0.3050584233101612},{"$f":"IF(G$4,'Historic Data'!F263,'Time Series Assumptions'!F84)","v":2.2845015916609451E-2},{"$f":"IF(H$4,'Historic Data'!G263,'Time Series Assumptions'!G84)","v":0.20719545986634463},{"$f":"IF(I$4,'Historic Data'!H263,'Time Series Assumptions'!H84)","v":0.11581702303284283},{"$f":"IF(J$4,'Historic Data'!I263,'Time Series Assumptions'!I84)","v":0.14704072290722706},{"$f":"IF(K$4,'Historic Data'!J263,'Time Series Assumptions'!J84)","v":0.10980737585906496},{"$f":"IF(L$4,'Historic Data'!K263,'Time Series Assumptions'!K84)","v":0.11976485411632075},{"$f":"'Master Scenario'!F25","v":0.11976485411632075},{"$f":"M84","v":0.11976485411632075},{"$f":"N84","v":0.11976485411632075},0.11976485411632075,0.11976485411632075,0.11976485411632075,0.11976485411632075,0.11976485411632075,0.11976485411632075,0.11976485411632075]
[null,null,"Inventories to CGS",null,null,{"$f":"IF(F$4,'Historic Data'!E264,'Time Series Assumptions'!E85)","v":0.19553339345392817},{"$f":"IF(G$4,'Historic Data'!F264,'Time Series Assumptions'!F85)","v":0.21970587301083125},{"$f":"IF(H$4,'Historic Data'!G264,'Time Series Assumptions'!G85)","v":0.23411798071469087},{"$f":"IF(I$4,'Historic Data'!H264,'Time Series Assumptions'!H85)","v":3.8028514809813584E-2},{"$f":"IF(J$4,'Historic Data'!I264,'Time Series Assumptions'!I85)","v":3.0464646624326665E-2},{"$f":"IF(K$4,'Historic Data'!J264,'Time Series Assumptions'!J85)","v":0.19589346168697636},{"$f":"IF(L$4,'Historic Data'!K264,'Time Series Assumptions'!K85)","v":0.20070039212384874},{"$f":"'Master Scenario'!F26","v":0.20070039212384874},0.20070039212384874,0.20070039212384874,0.20070039212384874,0.20070039212384874,0.20070039212384874,0.20070039212384874,0.20070039212384874,0.20070039212384874,0.20070039212384874]
[null,null,"Prepaid to Revenues",null,null,{"$f":"IF(F$4,'Historic Data'!E265,'Time Series Assumptions'!E86)","v":0},{"$f":"IF(G$4,'Historic Data'!F265,'Time Series Assumptions'!F86)","v":3.1313068264569421E-2},{"$f":"IF(H$4,'Historic Data'!G265,'Time Series Assumptions'!G86)","v":6.0130099130202855E-2},{"$f":"IF(I$4,'Historic Data'!H265,'Time Series Assumptions'!H86)","v":0.12853786688254995},{"$f":"IF(J$4,'Historic Data'!I265,'Time Series Assumptions'!I86)","v":7.2682281407140004E-2},{"$f":"IF(K$4,'Historic Data'!J265,'Time Series Assumptions'!J86)","v":7.9407124189333073E-2},{"$f":"IF(L$4,'Historic Data'!K265,'Time Series Assumptions'!K86)","v":5.5795655574474891E-2},{"$f":"'Master Scenario'!F27","v":5.5795655574474891E-2},5.5795655574474891E-2,5.5795655574474891E-2,5.5795655574474891E-2,5.5795655574474891E-2,5.5795655574474891E-2,5.5795655574474891E-2,5.5795655574474891E-2,5.5795655574474891E-2,5.5795655574474891E-2]
[null,null,"A/P to GSS",null,null,{"$f":"IF(F$4,'Historic Data'!E266,'Time Series Assumptions'!E87)","v":0},{"$f":"IF(G$4,'Historic Data'!F266,'Time Series Assumptions'!F87)","v":0.43741066607375406},{"$f":"IF(H$4,'Historic Data'!G266,'Time Series Assumptions'!G87)","v":0.45494895065229723},{"$f":"IF(I$4,'Historic Data'!H266,'Time Series Assumptions'!H87)","v":0.11592252249092472},{"$f":"IF(J$4,'Historic Data'!I266,'Time Series Assumptions'!I87)","v":9.1393939872979987E-2},{"$f":"IF(K$4,'Historic Data'!J266,'Time Series Assumptions'!J87)","v":8.5022315214755881E-2},{"$f":"IF(L$4,'Historic Data'!K266,'Time Series Assumptions'!K87)","v":6.79362202430326E-2},{"$f":"'Master Scenario'!F28","v":6.79362202430326E-2},6.79362202430326E-2,6.79362202430326E-2,6.79362202430326E-2,6.79362202430326E-2,6.79362202430326E-2,6.79362202430326E-2,6.79362202430326E-2,6.79362202430326E-2,6.79362202430326E-2]
[null,null,"Accrued Expenses to total expenses",null,null,{"$f":"IF(F$4,'Historic Data'!E267,'Time Series Assumptions'!E88)","v":0},{"$f":"IF(G$4,'Historic Data'!F267,'Time Series Assumptions'!F88)","v":0},{"$f":"IF(H$4,'Historic Data'!G267,'Time Series Assumptions'!G88)","v":0},{"$f":"IF(I$4,'Historic Data'!H267,'Time Series Assumptions'!H88)","v":0.22276623217280042},{"$f":"IF(J$4,'Historic Data'!I267,'Time Series Assumptions'!I88)","v":0.18884328978335807},{"$f":"IF(K$4,'Historic Data'!J267,'Time Series Assumptions'!J88)","v":0.15390268975561358},{"$f":"IF(L$4,'Historic Data'!K267,'Time Series Assumptions'!K88)","v":0.14826317865922126},{"$f":"'Master Scenario'!F29","v":0.14826317865922126},0.14826317865922126,0.14826317865922126,0.14826317865922126,0.14826317865922126,0.14826317865922126,0.14826317865922126,0.14826317865922126,0.14826317865922126,0.14826317865922126]
[null,null,"Other Liabilities to Revenues",null,null,{"$f":"IF(F$4,'Historic Data'!E268,'Time Series Assumptions'!E89)","v":0},{"$f":"IF(G$4,'Historic Data'!F268,'Time Series Assumptions'!F89)","v":0},{"$f":"IF(H$4,'Historic Data'!G268,'Time Series Assumptions'!G89)","v":0},{"$f":"IF(I$4,'Historic Data'!H268,'Time Series Assumptions'!H89)","v":2.9372430433195231E-2},{"$f":"IF(J$4,'Historic Data'!I268,'Time Series Assumptions'!I89)","v":4.79322410878271E-2},{"$f":"IF(K$4,'Historic Data'!J268,'Time Series Assumptions'!J89)","v":4.2884038331236086E-2},{"$f":"IF(L$4,'Historic Data'!K268,'Time Series Assumptions'!K89)","v":3.8882549936317908E-2},{"$f":"'Master Scenario'!F30","v":4.3700153890263951E-2},4.3700153890263951E-2,4.3700153890263951E-2,4.3700153890263951E-2,4.3700153890263951E-2,4.3700153890263951E-2,4.3700153890263951E-2,4.3700153890263951E-2,4.3700153890263951E-2,4.3700153890263951E-2]
[]
["Depreciation and Taxes"]
[]
[null,null,"Match of Last Historic Year",null,null,{"$f":"MATCH('Model Time Line'!$E$30,'Historic Data'!3:3)","v":11},{"$f":"MATCH('Model Time Line'!$E$30,'Historic Data'!3:3)","v":11},{"$f":"MATCH('Model Time Line'!$E$30,'Historic Data'!3:3)","v":11},{"$f":"MATCH('Model Time Line'!$E$30,'Historic Data'!3:3)","v":11},{"$f":"MATCH('Model Time Line'!$E$30,'Historic Data'!3:3)","v":11},{"$f":"MATCH('Model Time Line'!$E$30,'Historic Data'!3:3)","v":11},{"$f":"MATCH('Model Time Line'!$E$30,'Historic Data'!3:3)","v":11},{"$f":"MATCH('Model Time Line'!$E$30,'Historic Data'!3:3)","v":11},{"$f":"MATCH('Model Time Line'!$E$30,'Historic Data'!3:3)","v":11},{"$f":"MATCH('Model Time Line'!$E$30,'Historic Data'!3:3)","v":11},{"$f":"MATCH('Model Time Line'!$E$30,'Historic Data'!3:3)","v":11},{"$f":"MATCH('Model Time Line'!$E$30,'Historic Data'!3:3)","v":11},{"$f":"MATCH('Model Time Line'!$E$30,'Historic Data'!3:3)","v":11},{"$f":"MATCH('Model Time Line'!$E$30,'Historic Data'!3:3)","v":11},{"$f":"MATCH('Model Time Line'!$E$30,'Historic Data'!3:3)","v":11},{"$f":"MATCH('Model Time Line'!$E$30,'Historic Data'!3:3)","v":11},{"$f":"MATCH('Model Time Line'!$E$30,'Historic Data'!3:3)","v":11}]
[]
[null,null,"Base Depreciation on Existing Plant",null,null,{"$f":"IF(F4,'Historic Data'!E271,INDEX('Historic Data'!271:271,'Time Series Assumptions'!F93))","v":0},{"$f":"IF(G4,'Historic Data'!F271,INDEX('Historic Data'!271:271,'Time Series Assumptions'!G93))","v":0},{"$f":"IF(H4,'Historic Data'!G271,INDEX('Historic Data'!271:271,'Time Series Assumptions'!H93))","v":10210},{"$f":"IF(I4,'Historic Data'!H271,INDEX('Historic Data'!271:271,'Time Series Assumptions'!I93))","v":24481},{"$f":"IF(J4,'Historic Data'!I271,INDEX('Historic Data'!271:271,'Time Series Assumptions'!J93))","v":61846},{"$f":"IF(K4,'Historic Data'!J271,INDEX('Historic Data'!271:271,'Time Series Assumptions'!K93))","v":130746},{"$f":"IF(L4,'Historic Data'!K271,INDEX('Historic Data'!271:271,'Time Series Assumptions'!L93))","v":167062},{"$f":"IF(M4,'Historic Data'!L271,INDEX('Historic Data'!271:271,'Time Series Assumptions'!M93))","v":167062},{"$f":"IF(N4,'Historic Data'!M271,INDEX('Historic Data'!271:271,'Time Series Assumptions'!N93))","v":167062},{"$f":"IF(O4,'Historic Data'!N271,INDEX('Historic Data'!271:271,'Time Series Assumptions'!O93))","v":167062},{"$f":"IF(P4,'Historic Data'!O271,INDEX('Historic Data'!271:271,'Time Series Assumptions'!P93))","v":167062},{"$f":"IF(Q4,'Historic Data'!P271,INDEX('Historic Data'!271:271,'Time Series Assumptions'!Q93))","v":167062},{"$f":"IF(R4,'Historic Data'!Q271,INDEX('Historic Data'!271:271,'Time Series Assumptions'!R93))","v":167062},{"$f":"IF(S4,'Historic Data'!R271,INDEX('Historic Data'!271:271,'Time Series Assumptions'!S93))","v":167062},{"$f":"IF(T4,'Historic Data'!S271,INDEX('Historic Data'!271:271,'Time Series Assumptions'!T93))","v":167062},{"$f":"IF(U4,'Historic Data'!T271,INDEX('Historic Data'!271:271,'Time Series Assumptions'!U93))","v":167062},{"$f":"IF(V4,'Historic Data'!U271,INDEX('Historic Data'!271:271,'Time Series Assumptions'!V93))","v":167062}]
[null,null,"Retirement Rate on Existing Plant",null,null,0,0,0,0,0,0,0,0,0,0.01,0.01,0.02,0.1,0.12,0.15,0.2,0.2]
[null,null,"Lifetime of New Plant",null,null,12,12,12,12,12,12,12,{"$f":"'Master Scenario'!F32","v":12},{"$f":"M97","v":12},{"$f":"N97","v":12},12,12,12,12,12,12,12]
[]
[null,null,"Existing Plant",null,null,{"$f":"IF(F4,'Historic Data'!E185,'Time Series Assumptions'!E99)","v":29277},{"$f":"IF(G4,'Historic Data'!F185,'Time Series Assumptions'!F99)","v":73778},{"$f":"IF(H4,'Historic Data'!G185,'Time Series Assumptions'!G99)","v":178868},{"$f":"IF(I4,'Historic Data'!H185,'Time Series Assumptions'!H99)","v":430104},{"$f":"IF(J4,'Historic Data'!I185,'Time Series Assumptions'!I99)","v":842622},{"$f":"IF(K4,'Historic Data'!J185,'Time Series Assumptions'!J99)","v":988782},{"$f":"IF(L4,'Historic Data'!K185,'Time Series Assumptions'!K99)","v":1430789},{"$f":"IF(M4,'Historic Data'!L185,'Time Series Assumptions'!L99)","v":1430789},{"$f":"IF(N4,'Historic Data'!M185,'Time Series Assumptions'!M99)","v":1430789},{"$f":"IF(O4,'Historic Data'!N185,'Time Series Assumptions'!N99)","v":1430789},{"$f":"IF(P4,'Historic Data'!O185,'Time Series Assumptions'!O99)","v":1430789},{"$f":"IF(Q4,'Historic Data'!P185,'Time Series Assumptions'!P99)","v":1430789},{"$f":"IF(R4,'Historic Data'!Q185,'Time Series Assumptions'!Q99)","v":1430789},{"$f":"IF(S4,'Historic Data'!R185,'Time Series Assumptions'!R99)","v":1430789},{"$f":"IF(T4,'Historic Data'!S185,'Time Series Assumptions'!S99)","v":1430789},{"$f":"IF(U4,'Historic Data'!T185,'Time Series Assumptions'!T99)","v":1430789},{"$f":"IF(V4,'Historic Data'!U185,'Time Series Assumptions'!U99)","v":1430789}]
[null,null,"Effective Tax Rate",null,null,{"$f":"'Historic Data'!E275","v":0},{"$f":"'Historic Data'!F275","v":0},{"$f":"'Historic Data'!G275","v":0.56710239651416117},{"$f":"'Historic Data'!H275","v":-1.5337069286108155E-2},{"$f":"'Historic Data'!I275","v":0.24892620575450217},{"$f":"'Historic Data'!J275","v":6.7281157021421678E-2},{"$f":"'Historic Data'!K275","v":0.12843321606609306},{"$f":"'Master Scenario'!F33","v":0.15},{"$f":"M100","v":0.15},{"$f":"N100","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15]
[]
[null,null,"Tax Rate for ROIC Calculation",null,null,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15]
[]
["Other Assets and Liabilities"]
[]
[null,null,"Project Assets",null,null,{"$f":"IF(F$4,'Historic Data'!E186,E106)","v":0},{"$f":"IF(G$4,'Historic Data'!F186,F106)","v":0},{"$f":"IF(H$4,'Historic Data'!G186,G106)","v":27515},{"$f":"IF(I$4,'Historic Data'!H186,H106)","v":87688},{"$f":"IF(J$4,'Historic Data'!I186,I106)","v":61993},{"$f":"IF(K$4,'Historic Data'!J186,J106)","v":132496},{"$f":"IF(L$4,'Historic Data'!K186,K106)","v":320140},{"$f":"IF(M$4,'Historic Data'!L186,L106)","v":320140},{"$f":"IF(N$4,'Historic Data'!M186,M106)","v":320140},{"$f":"IF(O$4,'Historic Data'!N186,N106)","v":320140},{"$f":"IF(P$4,'Historic Data'!O186,O106)","v":320140},{"$f":"IF(Q$4,'Historic Data'!P186,P106)","v":320140},{"$f":"IF(R$4,'Historic Data'!Q186,Q106)","v":320140},{"$f":"IF(S$4,'Historic Data'!R186,R106)","v":320140},{"$f":"IF(T$4,'Historic Data'!S186,S106)","v":320140},{"$f":"IF(U$4,'Historic Data'!T186,T106)","v":320140},{"$f":"IF(V$4,'Historic Data'!U186,U106)","v":320140}]
[null,null,"Deferred Tax Assets",null,null,{"$f":"IF(F$4,'Historic Data'!E187,E107)","v":0},{"$f":"IF(G$4,'Historic Data'!F187,F107)","v":0},{"$f":"IF(H$4,'Historic Data'!G187,G107)","v":0},{"$f":"IF(I$4,'Historic Data'!H187,H107)","v":36603},{"$f":"IF(J$4,'Historic Data'!I187,I107)","v":39481},{"$f":"IF(K$4,'Historic Data'!J187,J107)","v":152194},{"$f":"IF(L$4,'Historic Data'!K187,K107)","v":259624},{"$f":"IF(M$4,'Historic Data'!L187,L107)","v":259624},{"$f":"IF(N$4,'Historic Data'!M187,M107)","v":259624},{"$f":"IF(O$4,'Historic Data'!N187,N107)","v":259624},{"$f":"IF(P$4,'Historic Data'!O187,O107)","v":259624},{"$f":"IF(Q$4,'Historic Data'!P187,P107)","v":259624},{"$f":"IF(R$4,'Historic Data'!Q187,Q107)","v":259624},{"$f":"IF(S$4,'Historic Data'!R187,R107)","v":259624},{"$f":"IF(T$4,'Historic Data'!S187,S107)","v":259624},{"$f":"IF(U$4,'Historic Data'!T187,T107)","v":259624},{"$f":"IF(V$4,'Historic Data'!U187,U107)","v":259624}]
[null,null,"Investment in Related Property",null,null,{"$f":"IF(F$4,'Historic Data'!E188,E108)","v":0},{"$f":"IF(G$4,'Historic Data'!F188,F108)","v":0},{"$f":"IF(H$4,'Historic Data'!G188,G108)","v":0},{"$f":"IF(I$4,'Historic Data'!H188,H108)","v":33449},{"$f":"IF(J$4,'Historic Data'!I188,I108)","v":33829},{"$f":"IF(K$4,'Historic Data'!J188,J108)","v":25000},{"$f":"IF(L$4,'Historic Data'!K188,K108)","v":0},{"$f":"IF(M$4,'Historic Data'!L188,L108)","v":0},{"$f":"IF(N$4,'Historic Data'!M188,M108)","v":0},{"$f":"IF(O$4,'Historic Data'!N188,N108)","v":0},{"$f":"IF(P$4,'Historic Data'!O188,O108)","v":0},{"$f":"IF(Q$4,'Historic Data'!P188,P108)","v":0},{"$f":"IF(R$4,'Historic Data'!Q188,Q108)","v":0},{"$f":"IF(S$4,'Historic Data'!R188,R108)","v":0},{"$f":"IF(T$4,'Historic Data'!S188,S108)","v":0},{"$f":"IF(U$4,'Historic Data'!T188,T108)","v":0},{"$f":"IF(V$4,'Historic Data'!U188,U108)","v":0}]
[null,null,"Goodwilll",null,null,{"$f":"IF(F$4,'Historic Data'!E189,E109)","v":0},{"$f":"IF(G$4,'Historic Data'!F189,F109)","v":0},{"$f":"IF(H$4,'Historic Data'!G189,G109)","v":0},{"$f":"IF(I$4,'Historic Data'!H189,H109)","v":0},{"$f":"IF(J$4,'Historic Data'!I189,I109)","v":0},{"$f":"IF(K$4,'Historic Data'!J189,J109)","v":286515},{"$f":"IF(L$4,'Historic Data'!K189,K109)","v":433288},{"$f":"IF(M$4,'Historic Data'!L189,L109)","v":433288},{"$f":"IF(N$4,'Historic Data'!M189,M109)","v":433288},{"$f":"IF(O$4,'Historic Data'!N189,N109)","v":433288},{"$f":"IF(P$4,'Historic Data'!O189,O109)","v":433288},{"$f":"IF(Q$4,'Historic Data'!P189,P109)","v":433288},{"$f":"IF(R$4,'Historic Data'!Q189,Q109)","v":433288},{"$f":"IF(S$4,'Historic Data'!R189,R109)","v":433288},{"$f":"IF(T$4,'Historic Data'!S189,S109)","v":433288},{"$f":"IF(U$4,'Historic Data'!T189,T109)","v":433288},{"$f":"IF(V$4,'Historic Data'!U189,U109)","v":433288}]
[null,null,"Other Assets",null,null,{"$f":"IF(F$4,'Historic Data'!E190,E110)","v":906},{"$f":"IF(G$4,'Historic Data'!F190,F110)","v":286},{"$f":"IF(H$4,'Historic Data'!G190,G110)","v":2896},{"$f":"IF(I$4,'Historic Data'!H190,H110)","v":0},{"$f":"IF(J$4,'Historic Data'!I190,I110)","v":0},{"$f":"IF(K$4,'Historic Data'!J190,J110)","v":48217},{"$f":"IF(L$4,'Historic Data'!K190,K110)","v":43488},{"$f":"IF(M$4,'Historic Data'!L190,L110)","v":43488},{"$f":"IF(N$4,'Historic Data'!M190,M110)","v":43488},{"$f":"IF(O$4,'Historic Data'!N190,N110)","v":43488},{"$f":"IF(P$4,'Historic Data'!O190,O110)","v":43488},{"$f":"IF(Q$4,'Historic Data'!P190,P110)","v":43488},{"$f":"IF(R$4,'Historic Data'!Q190,Q110)","v":43488},{"$f":"IF(S$4,'Historic Data'!R190,R110)","v":43488},{"$f":"IF(T$4,'Historic Data'!S190,S110)","v":43488},{"$f":"IF(U$4,'Historic Data'!T190,T110)","v":43488},{"$f":"IF(V$4,'Historic Data'!U190,U110)","v":43488}]
[null,null,"Less: Accrued Liability",null,null,{"$f":"-IF(F$4,'Historic Data'!E202,-E111)","v":0},{"$f":"-IF(G$4,'Historic Data'!F202,-F111)","v":-917},{"$f":"-IF(H$4,'Historic Data'!G202,-G111)","v":-3724},{"$f":"-IF(I$4,'Historic Data'!H202,-H111)","v":-13079},{"$f":"-IF(J$4,'Historic Data'!I202,-I111)","v":-35238},{"$f":"-IF(K$4,'Historic Data'!J202,-J111)","v":-92799},{"$f":"-IF(L$4,'Historic Data'!K202,-K111)","v":-132951},{"$f":"-IF(M$4,'Historic Data'!L202,-L111)","v":-132951},{"$f":"-IF(N$4,'Historic Data'!M202,-M111)","v":-132951},{"$f":"-IF(O$4,'Historic Data'!N202,-N111)","v":-132951},{"$f":"-IF(P$4,'Historic Data'!O202,-O111)","v":-132951},{"$f":"-IF(Q$4,'Historic Data'!P202,-P111)","v":-132951},{"$f":"-IF(R$4,'Historic Data'!Q202,-Q111)","v":-132951},{"$f":"-IF(S$4,'Historic Data'!R202,-R111)","v":-132951},{"$f":"-IF(T$4,'Historic Data'!S202,-S111)","v":-132951},{"$f":"-IF(U$4,'Historic Data'!T202,-T111)","v":-132951},{"$f":"-IF(V$4,'Historic Data'!U202,-U111)","v":-132951}]
[null,null,"Less: Other Liabiilities",null,null,{"$f":"IF(F$4,'Historic Data'!E297,'Time Series Assumptions'!E112)","v":0},{"$f":"IF(G$4,'Historic Data'!F297,'Time Series Assumptions'!F112)","v":-79},{"$f":"IF(H$4,'Historic Data'!G297,'Time Series Assumptions'!G112)","v":0},{"$f":"IF(I$4,'Historic Data'!H297,'Time Series Assumptions'!H112)","v":-10814},{"$f":"IF(J$4,'Historic Data'!I297,'Time Series Assumptions'!I112)","v":-20926},{"$f":"IF(K$4,'Historic Data'!J297,'Time Series Assumptions'!J112)","v":-62600},{"$f":"IF(L$4,'Historic Data'!K297,'Time Series Assumptions'!K112)","v":-112026},{"$f":"IF(M$4,'Historic Data'!L297,'Time Series Assumptions'!L112)","v":-112026},{"$f":"IF(N$4,'Historic Data'!M297,'Time Series Assumptions'!M112)","v":-112026},{"$f":"IF(O$4,'Historic Data'!N297,'Time Series Assumptions'!N112)","v":-112026},{"$f":"IF(P$4,'Historic Data'!O297,'Time Series Assumptions'!O112)","v":-112026},{"$f":"IF(Q$4,'Historic Data'!P297,'Time Series Assumptions'!P112)","v":-112026},{"$f":"IF(R$4,'Historic Data'!Q297,'Time Series Assumptions'!Q112)","v":-112026},{"$f":"IF(S$4,'Historic Data'!R297,'Time Series Assumptions'!R112)","v":-112026},{"$f":"IF(T$4,'Historic Data'!S297,'Time Series Assumptions'!S112)","v":-112026},{"$f":"IF(U$4,'Historic Data'!T297,'Time Series Assumptions'!T112)","v":-112026},{"$f":"IF(V$4,'Historic Data'!U297,'Time Series Assumptions'!U112)","v":-112026}]
[]
[null,null,"Total Invested Capital Adjustments",null,null,{"$f":"SUM(F106:F112)","v":906},{"$f":"SUM(G106:G112)","v":-710},26687,133847,79139,489023,811563,811563,811563,811563,811563,811563,811563,811563,811563,811563,811563]
[]
[null,null,"Other Income",null,null,{"$f":"IF(F4,'Historic Data'!E167,'Time Series Assumptions'!E116)","v":-137},{"$f":"IF(G4,'Historic Data'!F167,'Time Series Assumptions'!F116)","v":56},{"$f":"IF(H4,'Historic Data'!G167,'Time Series Assumptions'!G116)","v":-799},{"$f":"IF(I4,'Historic Data'!H167,'Time Series Assumptions'!H116)","v":-1219},{"$f":"IF(J4,'Historic Data'!I167,'Time Series Assumptions'!I116)","v":-934},{"$f":"IF(K4,'Historic Data'!J167,'Time Series Assumptions'!J116)","v":-2985},{"$f":"IF(L4,'Historic Data'!K167,'Time Series Assumptions'!K116)","v":2273},{"$f":"IF(M4,'Historic Data'!L167,'Time Series Assumptions'!L116)","v":2273},{"$f":"IF(N4,'Historic Data'!M167,'Time Series Assumptions'!M116)","v":2273},{"$f":"IF(O4,'Historic Data'!N167,'Time Series Assumptions'!N116)","v":2273},{"$f":"IF(P4,'Historic Data'!O167,'Time Series Assumptions'!O116)","v":2273},{"$f":"IF(Q4,'Historic Data'!P167,'Time Series Assumptions'!P116)","v":2273},{"$f":"IF(R4,'Historic Data'!Q167,'Time Series Assumptions'!Q116)","v":2273},{"$f":"IF(S4,'Historic Data'!R167,'Time Series Assumptions'!R116)","v":2273},{"$f":"IF(T4,'Historic Data'!S167,'Time Series Assumptions'!S116)","v":2273},{"$f":"IF(U4,'Historic Data'!T167,'Time Series Assumptions'!T116)","v":2273},{"$f":"IF(V4,'Historic Data'!U167,'Time Series Assumptions'!U116)","v":2273}]
[null,null,"Foreign Exchange Gain",null,null,{"$f":"IF(F3,'Historic Data'!E168,0)","v":116},{"$f":"IF(G3,'Historic Data'!F168,0)","v":-1715},{"$f":"IF(H3,'Historic Data'!G168,0)","v":5544},{"$f":"IF(I3,'Historic Data'!H168,0)","v":1881},{"$f":"IF(J3,'Historic Data'!I168,0)","v":5722},{"$f":"IF(K3,'Historic Data'!J168,0)","v":5207},{"$f":"IF(L3,'Historic Data'!K168,0)","v":-3468},{"$f":"IF(M3,'Historic Data'!L168,0)","v":0},{"$f":"IF(N3,'Historic Data'!M168,0)","v":0},{"$f":"IF(O3,'Historic Data'!N168,0)","v":0},{"$f":"IF(P3,'Historic Data'!O168,0)","v":0},{"$f":"IF(Q3,'Historic Data'!P168,0)","v":0},{"$f":"IF(R3,'Historic Data'!Q168,0)","v":0},{"$f":"IF(S3,'Historic Data'!R168,0)","v":0},{"$f":"IF(T3,'Historic Data'!S168,0)","v":0},{"$f":"IF(U3,'Historic Data'!T168,0)","v":0},{"$f":"IF(V3,'Historic Data'!U168,0)","v":0}]
[]
[null,null,"Share Based Compensation",null,null,{"$f":"IF(F4,'Historic Data'!E307,'Time Series Assumptions'!E119)","v":0},{"$f":"IF(G4,'Historic Data'!F307,'Time Series Assumptions'!F119)","v":0},{"$f":"IF(H4,'Historic Data'!G307,'Time Series Assumptions'!G119)","v":11897},{"$f":"IF(I4,'Historic Data'!H307,'Time Series Assumptions'!H119)","v":38965},{"$f":"IF(J4,'Historic Data'!I307,'Time Series Assumptions'!I119)","v":58944},{"$f":"IF(K4,'Historic Data'!J307,'Time Series Assumptions'!J119)","v":88745},{"$f":"IF(L4,'Historic Data'!K307,'Time Series Assumptions'!K119)","v":99622},{"$f":"IF(M4,'Historic Data'!L307,'Time Series Assumptions'!L119)","v":99622},{"$f":"IF(N4,'Historic Data'!M307,'Time Series Assumptions'!M119)","v":99622},{"$f":"IF(O4,'Historic Data'!N307,'Time Series Assumptions'!N119)","v":99622},{"$f":"IF(P4,'Historic Data'!O307,'Time Series Assumptions'!O119)","v":99622},{"$f":"IF(Q4,'Historic Data'!P307,'Time Series Assumptions'!P119)","v":99622},{"$f":"IF(R4,'Historic Data'!Q307,'Time Series Assumptions'!Q119)","v":99622},{"$f":"IF(S4,'Historic Data'!R307,'Time Series Assumptions'!R119)","v":99622},{"$f":"IF(T4,'Historic Data'!S307,'Time Series Assumptions'!S119)","v":99622},{"$f":"IF(U4,'Historic Data'!T307,'Time Series Assumptions'!T119)","v":99622},{"$f":"IF(V4,'Historic Data'!U307,'Time Series Assumptions'!U119)","v":99622}]
[]
["Debt Issues"]
[]
[null,"Debt Issue 1: Fixed Rate Malaysian Issue"]
[null,null,"Base Debt",null,null,{"$f":"Debt!$C$4","v":65009},{"$f":"Debt!$C$4","v":65009},{"$f":"Debt!$C$4","v":65009},{"$f":"Debt!$C$4","v":65009},{"$f":"Debt!$C$4","v":65009},{"$f":"Debt!$C$4","v":65009},{"$f":"Debt!$C$4","v":65009},{"$f":"Debt!$C$4","v":65009},{"$f":"Debt!$C$4","v":65009},{"$f":"Debt!$C$4","v":65009},{"$f":"Debt!$C$4","v":65009},{"$f":"Debt!$C$4","v":65009},{"$f":"Debt!$C$4","v":65009},{"$f":"Debt!$C$4","v":65009},{"$f":"Debt!$C$4","v":65009},{"$f":"Debt!$C$4","v":65009},{"$f":"Debt!$C$4","v":65009}]
[null,null,"Maturity ",null,null,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016]
[null,null,"Interest Rate",null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,"Repayment Percentage",null,null,{"$f":"(F3=F125)*1","v":0},{"$f":"(G3=G125)*1","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0]
[]
[null,"Debt Issue 2: Floating Rate Malaysian Isssue"]
[null,null,"Base Debt",null,null,{"$f":"F124","v":65009},{"$f":"G124","v":65009},65009,65009,65009,65009,65009,65009,65009,65009,65009,65009,65009,65009,65009,65009,65009]
[null,null,"Maturity ",null,null,{"$f":"F125","v":2016},{"$f":"G125","v":2016},2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016,2016]
[null,null,"Interest Rate",null,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,"Repayment Percentage",null,null,{"$f":"F127","v":0},{"$f":"G127","v":0},0,0,0,0,0,0,0,0,0,0,1,0,0,0,0]
[]
[null,"Debt Issue 3: Other Long-term Debt"]
[null,null,"Total Long-term Debt",null,null,{"$f":"IF(F4,'Historic Data'!E203+'Historic Data'!E199-F124-F130,'Time Series Assumptions'!E136)","v":-116318},{"$f":"IF(G4,'Historic Data'!F203+'Historic Data'!F199-G124-G130,'Time Series Assumptions'!F136)","v":-101295},{"$f":"IF(H4,'Historic Data'!G203+'Historic Data'!G199-H124-H130,'Time Series Assumptions'!G136)","v":-65660},{"$f":"IF(I4,'Historic Data'!H203+'Historic Data'!H199-I124-I130,'Time Series Assumptions'!H136)","v":-46326},{"$f":"IF(J4,'Historic Data'!I203+'Historic Data'!I199-J124-J130,'Time Series Assumptions'!I136)","v":68452},{"$f":"IF(K4,'Historic Data'!J203+'Historic Data'!J199-K124-K130,'Time Series Assumptions'!J136)","v":44940},{"$f":"IF(L4,'Historic Data'!K203+'Historic Data'!K199-L124-L130,'Time Series Assumptions'!K136)","v":107373},{"$f":"IF(M4,'Historic Data'!L203+'Historic Data'!L199-M124-M130,'Time Series Assumptions'!L136)","v":107373},{"$f":"IF(N4,'Historic Data'!M203+'Historic Data'!M199-N124-N130,'Time Series Assumptions'!M136)","v":107373},{"$f":"IF(O4,'Historic Data'!N203+'Historic Data'!N199-O124-O130,'Time Series Assumptions'!N136)","v":107373},{"$f":"IF(P4,'Historic Data'!O203+'Historic Data'!O199-P124-P130,'Time Series Assumptions'!O136)","v":107373},{"$f":"IF(Q4,'Historic Data'!P203+'Historic Data'!P199-Q124-Q130,'Time Series Assumptions'!P136)","v":107373},{"$f":"IF(R4,'Historic Data'!Q203+'Historic Data'!Q199-R124-R130,'Time Series Assumptions'!Q136)","v":107373},{"$f":"IF(S4,'Historic Data'!R203+'Historic Data'!R199-S124-S130,'Time Series Assumptions'!R136)","v":107373},{"$f":"IF(T4,'Historic Data'!S203+'Historic Data'!S199-T124-T130,'Time Series Assumptions'!S136)","v":107373},{"$f":"IF(U4,'Historic Data'!T203+'Historic Data'!T199-U124-U130,'Time Series Assumptions'!T136)","v":107373},{"$f":"IF(V4,'Historic Data'!U203+'Historic Data'!U199-V124-V130,'Time Series Assumptions'!U136)","v":107373}]
[null,null,"Interest Rate",null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"Repayment Percentage",null,null,null,null,null,null,null,null,null,0.25,0.25,0.25,0.25,0]
[]
[null,"Short-term Debt and Marketable Securities"]
[null,null,"Interest Income Rate",null,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3]
[null,null,"Minimum Cash as Percent of Revenues",null,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,"Short-term Debt Rate",null,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,"Assumptions for New Share Issues"]
[null,null,"Future P/E Ratio",null,null,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]

{"sheet":"Operating Analysis","index":8,"n_rows":151,"n_cols":41,"rows_kept":151,"cut":false,"hidden":false,"merged":[]}
["OPERATING ANALYSIS",null,null,null,null,{"$f":"Integrity!D12","v":"Model OK"}]
[]
["Dates"]
[null,null,null,"Start Date",null,null,{"$f":"'Model Time Line'!F39","v":"2005-01-01"},{"$f":"'Model Time Line'!G39","v":"2006-01-01"},{"$f":"'Model Time Line'!H39","v":"2007-01-01"},{"$f":"'Model Time Line'!I39","v":"2008-01-01"},{"$f":"'Model Time Line'!J39","v":"2009-01-01"},{"$f":"'Model Time Line'!K39","v":"2010-01-01"},{"$f":"'Model Time Line'!L39","v":"2011-01-01"},{"$f":"'Model Time Line'!M39","v":"2012-01-01"},{"$f":"'Model Time Line'!N39","v":"2012-05-01"},{"$f":"'Model Time Line'!O39","v":"2013-01-01"},{"$f":"'Model Time Line'!P39","v":"2014-01-01"},{"$f":"'Model Time Line'!Q39","v":"2015-01-01"},{"$f":"'Model Time Line'!R39","v":"2016-01-01"},{"$f":"'Model Time Line'!S39","v":"2017-01-01"},{"$f":"'Model Time Line'!T39","v":"2018-01-01"},{"$f":"'Model Time Line'!U39","v":"2019-01-01"},{"$f":"'Model Time Line'!V39","v":"2020-01-01"},{"$f":"'Model Time Line'!W39","v":"2021-01-01"},{"$f":"'Model Time Line'!X39","v":"2022-01-01"},{"$f":"'Model Time Line'!Y39","v":"2023-01-01"},{"$f":"'Model Time Line'!Z39","v":"2024-01-01"},{"$f":"'Model Time Line'!AA39","v":"2025-01-01"},{"$f":"'Model Time Line'!AB39","v":"2026-01-01"},{"$f":"'Model Time Line'!AC39","v":"2027-01-01"},{"$f":"'Model Time Line'!AD39","v":"2028-01-01"},{"$f":"'Model Time Line'!AE39","v":"2029-01-01"},{"$f":"'Model Time Line'!AF39","v":"2030-01-01"},{"$f":"'Model Time Line'!AG39","v":"2031-01-01"},{"$f":"'Model Time Line'!AH39","v":"00:00:00"},{"$f":"'Model Time Line'!AI39","v":"00:00:00"},{"$f":"'Model Time Line'!AJ39","v":"00:00:00"},{"$f":"'Model Time Line'!AK39","v":"00:00:00"},{"$f":"'Model Time Line'!AL39","v":"00:00:00"},{"$f":"'Model Time Line'!AM39","v":"00:00:00"},{"$f":"'Model Time Line'!AN39","v":"00:00:00"}]
[null,null,null,"End Date",null,{"$f":"'Model Time Line'!E40","v":"2004-12-31"},{"$f":"'Model Time Line'!F40","v":"2005-12-31"},{"$f":"'Model Time Line'!G40","v":"2006-12-31"},{"$f":"'Model Time Line'!H40","v":"2007-12-31"},{"$f":"'Model Time Line'!I40","v":"2008-12-31"},{"$f":"'Model Time Line'!J40","v":"2009-12-31"},{"$f":"'Model Time Line'!K40","v":"2010-12-31"},{"$f":"'Model Time Line'!L40","v":"2011-12-31"},{"$f":"'Model Time Line'!M40","v":"2012-04-30"},{"$f":"'Model Time Line'!N40","v":"2012-12-31"},{"$f":"'Model Time Line'!O40","v":"2013-12-31"},{"$f":"'Model Time Line'!P40","v":"2014-12-31"},{"$f":"'Model Time Line'!Q40","v":"2015-12-31"},{"$f":"'Model Time Line'!R40","v":"2016-12-31"},{"$f":"'Model Time Line'!S40","v":"2017-12-31"},{"$f":"'Model Time Line'!T40","v":"2018-12-31"},{"$f":"'Model Time Line'!U40","v":"2019-12-31"},{"$f":"'Model Time Line'!V40","v":"2020-12-31"},{"$f":"'Model Time Line'!W40","v":"2021-12-31"},{"$f":"'Model Time Line'!X40","v":"2022-12-31"},{"$f":"'Model Time Line'!Y40","v":"2023-12-31"},{"$f":"'Model Time Line'!Z40","v":"2024-12-31"},{"$f":"'Model Time Line'!AA40","v":"2025-12-31"},{"$f":"'Model Time Line'!AB40","v":"2026-12-31"},{"$f":"'Model Time Line'!AC40","v":"2027-12-31"},{"$f":"'Model Time Line'!AD40","v":"2028-12-31"},{"$f":"'Model Time Line'!AE40","v":"2029-12-31"},{"$f":"'Model Time Line'!AF40","v":"2030-12-31"},{"$f":"'Model Time Line'!AG40","v":"2031-12-31"},{"$f":"'Model Time Line'!AH40","v":"00:00:00"},{"$f":"'Model Time Line'!AI40","v":"00:00:00"},{"$f":"'Model Time Line'!AJ40","v":"00:00:00"},{"$f":"'Model Time Line'!AK40","v":"00:00:00"},{"$f":"'Model Time Line'!AL40","v":"00:00:00"},{"$f":"'Model Time Line'!AM40","v":"00:00:00"},{"$f":"'Model Time Line'!AN40","v":"00:00:00"}]
[null,null,null,"Year",null,{"$f":"YEAR(F5)","v":2004},{"$f":"YEAR(G5)","v":2005},2006,2007,2008,2009,2010,2011,2012,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,{"$f":"YEAR(AD5)","v":2027},2028,2029,2030,2031,1900,1900,1900,1900,1900,1900,1900]
[]
[null,null,null,"Days per Period 360",null,360,{"$f":"DAYS360(G4,G5+1)","v":360},{"$f":"DAYS360(H4,H5+1)","v":360},360,360,360,360,360,120,240,360,360,360,360,360,360,360,360,360,360,360,360,360,360,{"$f":"DAYS360(AD4,AD5+1)","v":360},360,360,360,360,1,1,1,1,1,1,1]
[null,null,null,"Months per Period",null,12,{"$f":"G8/30","v":12},{"$f":"H8/30","v":12},12,12,12,12,12,4,8,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"AD8/30","v":12},12,12,12,12,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2]
[]
[null,null,null,"Match of Assumption Sheet",null,{"$f":"MATCH(F6,'Time Series Assumptions'!3:3)","v":6},{"$f":"MATCH(G6,'Time Series Assumptions'!3:3)","v":7},{"$f":"MATCH(H6,'Time Series Assumptions'!3:3)","v":8},{"$f":"MATCH(I6,'Time Series Assumptions'!3:3)","v":9},{"$f":"MATCH(J6,'Time Series Assumptions'!3:3)","v":10},{"$f":"MATCH(K6,'Time Series Assumptions'!3:3)","v":11},{"$f":"MATCH(L6,'Time Series Assumptions'!3:3)","v":12},{"$f":"MATCH(M6,'Time Series Assumptions'!3:3)","v":13},{"$f":"MATCH(N6,'Time Series Assumptions'!3:3)","v":14},{"$f":"MATCH(O6,'Time Series Assumptions'!3:3)","v":14},{"$f":"MATCH(P6,'Time Series Assumptions'!3:3)","v":15},{"$f":"MATCH(Q6,'Time Series Assumptions'!3:3)","v":16},{"$f":"MATCH(R6,'Time Series Assumptions'!3:3)","v":17},{"$f":"MATCH(S6,'Time Series Assumptions'!3:3)","v":18},{"$f":"MATCH(T6,'Time Series Assumptions'!3:3)","v":19},{"$f":"MATCH(U6,'Time Series Assumptions'!3:3)","v":20},{"$f":"MATCH(V6,'Time Series Assumptions'!3:3)","v":21},{"$f":"MATCH(W6,'Time Series Assumptions'!3:3)","v":22},{"$f":"MATCH(X6,'Time Series Assumptions'!3:3)","v":23},{"$f":"MATCH(Y6,'Time Series Assumptions'!3:3)","v":24},{"$f":"MATCH(Z6,'Time Series Assumptions'!3:3)","v":25},{"$f":"MATCH(AA6,'Time Series Assumptions'!3:3)","v":26},{"$f":"MATCH(AB6,'Time Series Assumptions'!3:3)","v":27},{"$f":"MATCH(AC6,'Time Series Assumptions'!3:3)","v":28},{"$f":"MATCH(AD6,'Time Series Assumptions'!3:3)","v":29},{"$f":"MATCH(AE6,'Time Series Assumptions'!3:3)","v":30},{"$f":"MATCH(AF6,'Time Series Assumptions'!3:3)","v":31},{"$f":"MATCH(AG6,'Time Series Assumptions'!3:3)","v":32},{"$f":"MATCH(AH6,'Time Series Assumptions'!3:3)","v":33},{"$f":"MATCH(AI6,'Time Series Assumptions'!3:3)","v":{"$error":"#N/A"}},{"$f":"MATCH(AJ6,'Time Series Assumptions'!3:3)","v":{"$error":"#N/A"}},{"$f":"MATCH(AK6,'Time Series Assumptions'!3:3)","v":{"$error":"#N/A"}},{"$f":"MATCH(AL6,'Time Series Assumptions'!3:3)","v":{"$error":"#N/A"}},{"$f":"MATCH(AM6,'Time Series Assumptions'!3:3)","v":{"$error":"#N/A"}},{"$f":"MATCH(AN6,'Time Series Assumptions'!3:3)","v":{"$error":"#N/A"}},{"$f":"MATCH(AO6,'Time Series Assumptions'!3:3)","v":{"$error":"#N/A"}}]
[null,null,null,"Match of Historic Sheet",null,{"$f":"MATCH(F6,'Historic Data'!3:3,0)","v":5},{"$f":"MATCH(G6,'Historic Data'!3:3,0)","v":6},{"$f":"MATCH(H6,'Historic Data'!3:3,0)","v":7},{"$f":"MATCH(I6,'Historic Data'!3:3,0)","v":8},{"$f":"MATCH(J6,'Historic Data'!3:3,0)","v":9},{"$f":"MATCH(K6,'Historic Data'!3:3,0)","v":10},{"$f":"MATCH(L6,'Historic Data'!3:3,0)","v":11},{"$f":"MATCH(M6,'Historic Data'!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(N6,'Historic Data'!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(O6,'Historic Data'!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(P6,'Historic Data'!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Q6,'Historic Data'!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(R6,'Historic Data'!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(S6,'Historic Data'!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(T6,'Historic Data'!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(U6,'Historic Data'!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(V6,'Historic Data'!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(W6,'Historic Data'!3:3,0)","v":{"$error":"#N/A"}}]
[null,null,null,"Historic Period",null,{"$f":"INDEX('Time Series Assumptions'!4:4,'Operating Analysis'!F11)","v":true},{"$f":"INDEX('Time Series Assumptions'!4:4,'Operating Analysis'!G11)","v":true},{"$f":"INDEX('Time Series Assumptions'!4:4,'Operating Analysis'!H11)","v":true},{"$f":"INDEX('Time Series Assumptions'!4:4,'Operating Analysis'!I11)","v":true},{"$f":"INDEX('Time Series Assumptions'!4:4,'Operating Analysis'!J11)","v":true},{"$f":"INDEX('Time Series Assumptions'!4:4,'Operating Analysis'!K11)","v":true},{"$f":"INDEX('Time Series Assumptions'!4:4,'Operating Analysis'!L11)","v":true},{"$f":"INDEX('Time Series Assumptions'!4:4,'Operating Analysis'!M11)","v":false},{"$f":"INDEX('Time Series Assumptions'!4:4,'Operating Analysis'!N11)","v":false},{"$f":"INDEX('Time Series Assumptions'!4:4,'Operating Analysis'!O11)","v":false},{"$f":"INDEX('Time Series Assumptions'!4:4,'Operating Analysis'!P11)","v":false},{"$f":"INDEX('Time Series Assumptions'!4:4,'Operating Analysis'!Q11)","v":false},{"$f":"INDEX('Time Series Assumptions'!4:4,'Operating Analysis'!R11)","v":false},{"$f":"INDEX('Time Series Assumptions'!4:4,'Operating Analysis'!S11)","v":false},{"$f":"INDEX('Time Series Assumptions'!4:4,'Operating Analysis'!T11)","v":false},{"$f":"INDEX('Time Series Assumptions'!4:4,'Operating Analysis'!U11)","v":false},{"$f":"INDEX('Time Series Assumptions'!4:4,'Operating Analysis'!V11)","v":false},{"$f":"INDEX('Time Series Assumptions'!4:4,'Operating Analysis'!W11)","v":false}]
[null,null,null,"Explicit Period",null,{"$f":"'Model Time Line'!E48","v":false},{"$f":"'Model Time Line'!F48","v":false},{"$f":"'Model Time Line'!G48","v":false},{"$f":"'Model Time Line'!H48","v":false},{"$f":"'Model Time Line'!I48","v":false},{"$f":"'Model Time Line'!J48","v":false},{"$f":"'Model Time Line'!K48","v":false},{"$f":"'Model Time Line'!L48","v":false},{"$f":"'Model Time Line'!M48","v":false},{"$f":"'Model Time Line'!N48","v":true},{"$f":"'Model Time Line'!O48","v":true},{"$f":"'Model Time Line'!P48","v":true},{"$f":"'Model Time Line'!Q48","v":true},{"$f":"'Model Time Line'!R48","v":true},{"$f":"'Model Time Line'!S48","v":true},{"$f":"'Model Time Line'!T48","v":true},{"$f":"'Model Time Line'!U48","v":false},{"$f":"'Model Time Line'!V48","v":false}]
[null,null,null,"Stable Period",null,{"$f":"'Model Time Line'!E49","v":false},{"$f":"'Model Time Line'!F49","v":false},{"$f":"'Model Time Line'!G49","v":false},{"$f":"'Model Time Line'!H49","v":false},{"$f":"'Model Time Line'!I49","v":false},{"$f":"'Model Time Line'!J49","v":false},{"$f":"'Model Time Line'!K49","v":false},{"$f":"'Model Time Line'!L49","v":false},{"$f":"'Model Time Line'!M49","v":false},{"$f":"'Model Time Line'!N49","v":false},{"$f":"'Model Time Line'!O49","v":false},{"$f":"'Model Time Line'!P49","v":false},{"$f":"'Model Time Line'!Q49","v":false},{"$f":"'Model Time Line'!R49","v":false},{"$f":"'Model Time Line'!S49","v":false},{"$f":"'Model Time Line'!T49","v":false},{"$f":"'Model Time Line'!U49","v":true},{"$f":"'Model Time Line'!V49","v":false}]
[null,null,null,"End of Year",null,{"$f":"MONTH(F5)=12","v":true},{"$f":"MONTH(G5)=12","v":true},true,true,true,true,true,true,false,true,true,true,true,true,true,true,true,true]
[]
["Working Analysis of Revenues, Expenses and Capital Expenditures"]
[]
[null,"Revenues"]
[null,null,"Annual Demand",null,"MW",null,null,{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!H11)","v":59.999999999999993},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!I11)","v":206},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!J11)","v":504.00000000000006},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!K11)","v":1113},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!L11)","v":1412.0000000000005},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!M11)","v":1500.0000000000002},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!N11)","v":1911.1794871794871},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!O11)","v":1911.1794871794871},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!P11)","v":2197.8564102564105},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!Q11)","v":2527.5348717948718},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!R11)","v":2906.6651025641022},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!S11)","v":3197.331612820512},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!T11)","v":3517.0647741025632},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!U11)","v":3868.7712515128205},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!V11)","v":4255.6483766641031},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!W11)","v":4681.2132143305125},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!X11)","v":0},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!Y11)","v":0},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!Z11)","v":0},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!AA11)","v":0},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!AB11)","v":0},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!AC11)","v":0},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!AD11)","v":0},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!AE11)","v":0},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!AF11)","v":0},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!AG11)","v":0},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!AH11)","v":0},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!AI11)","v":{"$error":"#N/A"}},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!AJ11)","v":{"$error":"#N/A"}},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!AK11)","v":{"$error":"#N/A"}},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!AL11)","v":{"$error":"#N/A"}},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!AM11)","v":{"$error":"#N/A"}},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!AN11)","v":{"$error":"#N/A"}},{"$f":"INDEX('Time Series Assumptions'!45:45,'Operating Analysis'!AO11)","v":{"$error":"#N/A"}}]
[null,null,"Partial Year Demand",null,"MW",null,null,{"$f":"H21*H9/12","v":59.999999999999993},206,504.00000000000006,1113,1412.0000000000007,1500.0000000000002,637.05982905982899,1274.119658119658,2197.8564102564105,2527.5348717948718,2906.6651025641022,3197.331612820512,3517.0647741025628,3868.7712515128205,4255.6483766641031,4681.2132143305125,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Annual Price Increase",null,"Percent",null,null,{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!H11)","v":0},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!I11)","v":8.7536312279344441E-2},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!J11)","v":1.0764015658593973E-2},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!K11)","v":-0.2492682459140636},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!L11)","v":-2.2033511245205806E-2},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!M11)","v":0.02},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!N11)","v":-0.25},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!O11)","v":-0.25},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!P11)","v":-0.1},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!Q11)","v":-0.05},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!R11)","v":-0.05},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!S11)","v":-0.02},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!T11)","v":-0.02},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!U11)","v":-0.02},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!V11)","v":-0.02},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!W11)","v":-0.02},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!X11)","v":0},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!Y11)","v":0},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!Z11)","v":0},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!AA11)","v":0},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!AB11)","v":0},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!AC11)","v":0},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!AD11)","v":0},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!AE11)","v":0},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!AF11)","v":0},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!AG11)","v":0},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!AH11)","v":0},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!AI11)","v":{"$error":"#N/A"}},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!AJ11)","v":{"$error":"#N/A"}},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!AK11)","v":{"$error":"#N/A"}},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!AL11)","v":{"$error":"#N/A"}},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!AM11)","v":{"$error":"#N/A"}},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!AN11)","v":{"$error":"#N/A"}},{"$f":"INDEX('Time Series Assumptions'!57:57,'Operating Analysis'!AO11)","v":{"$error":"#N/A"}}]
[null,null,"Periodic Price Increase",null,"Percent",null,null,{"$f":"(1+H24)^(H9/12)-1","v":0},8.7536312279344441E-2,1.0764015658593973E-2,-0.2492682459140636,-2.2033511245205806E-2,2.0000000000000018E-2,-9.1439703583930165E-2,-0.17451818777634331,-9.9999999999999978E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-2.0000000000000018E-2,-2.0000000000000018E-2,-2.0000000000000018E-2,-2.0000000000000018E-2,-2.0000000000000018E-2,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Price",null,"USD/kW",null,null,{"$f":"INDEX('Time Series Assumptions'!58:58,'Operating Analysis'!H11)","v":2249.5666666666666},{"$f":"H26*(1+I25)","v":2446.4854368932038},{"$f":"I26*(1+J25)","v":2472.8194444444443},1856.4240790655886,1815.5205382436261,1851.8309490084987,1682.5000759436134,1388.8732117563741,1249.9858905807366,1187.4865960516997,1128.1122662491148,1105.5500209241325,1083.4390205056498,1061.7702400955368,1040.534835293626,1019.7241385877535,1019.7241385877535,1019.7241385877535,1019.7241385877535,1019.7241385877535,1019.7241385877535,1019.7241385877535,1019.7241385877535,1019.7241385877535,1019.7241385877535,1019.7241385877535,1019.7241385877535,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Revenues","USD 000's",{"$f":"IF(F13,INDEX('Historic Data'!56:56,F12),F26*F22)","v":13522},{"$f":"IF(G13,INDEX('Historic Data'!56:56,G12),G26*G22)","v":48063},{"$f":"IF(H13,INDEX('Historic Data'!56:56,H12),H26*H22)","v":134974},{"$f":"IF(I13,INDEX('Historic Data'!56:56,I12),I26*I22)","v":503976},{"$f":"IF(J13,INDEX('Historic Data'!56:56,J12),J26*J22)","v":1246301},{"$f":"IF(K13,INDEX('Historic Data'!56:56,K12),K26*K22)","v":2066200},{"$f":"IF(L13,INDEX('Historic Data'!56:56,L12),L26*L22)","v":2563515},{"$f":"IF(M13,INDEX('Historic Data'!56:56,M12),M26*M22)","v":2777746.4235127484},{"$f":"IF(N13,INDEX('Historic Data'!56:56,N12),N26*N22)","v":1071853.2107737877},{"$f":"IF(O13,INDEX('Historic Data'!56:56,O12),O26*O22)","v":1769590.6617345826},{"$f":"IF(P13,INDEX('Historic Data'!56:56,P12),P26*P22)","v":2747289.5023429403},{"$f":"IF(Q13,INDEX('Historic Data'!56:56,Q12),Q26*Q22)","v":3001413.7813096615},{"$f":"IF(R13,INDEX('Historic Data'!56:56,R12),R26*R22)","v":3279044.5560808051},{"$f":"IF(S13,INDEX('Historic Data'!56:56,S12),S26*S22)","v":3534810.031455107},{"$f":"IF(T13,INDEX('Historic Data'!56:56,T12),T26*T22)","v":3810525.2139086048},{"$f":"IF(U13,INDEX('Historic Data'!56:56,U12),U26*U22)","v":4107746.180593478},{"$f":"IF(V13,INDEX('Historic Data'!56:56,V12),V26*V22)","v":4428150.3826797688},{"$f":"IF(W13,INDEX('Historic Data'!56:56,W12),W26*W22)","v":4773546.1125287907},{"$f":"X26*X22","v":0},0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,"Capital Expenditures"]
[null,null,"Annual Capacity Percent Increase",null,"Percent",null,null,{"$f":"INDEX('Time Series Assumptions'!37:37,'Operating Analysis'!H11)","v":3},{"$f":"INDEX('Time Series Assumptions'!37:37,'Operating Analysis'!I11)","v":2.08},{"$f":"INDEX('Time Series Assumptions'!37:37,'Operating Analysis'!J11)","v":1.3246753246753249},{"$f":"INDEX('Time Series Assumptions'!37:37,'Operating Analysis'!K11)","v":0.71508379888268148},{"$f":"INDEX('Time Series Assumptions'!37:37,'Operating Analysis'!L11)","v":0.22312703583061899},{"$f":"INDEX('Time Series Assumptions'!37:37,'Operating Analysis'!M11)","v":0.51198402130492671},{"$f":"INDEX('Time Series Assumptions'!37:37,'Operating Analysis'!N11)","v":0.23293703214442973},{"$f":"INDEX('Time Series Assumptions'!37:37,'Operating Analysis'!O11)","v":0.23293703214442973},{"$f":"INDEX('Time Series Assumptions'!37:37,'Operating Analysis'!P11)","v":0.1},{"$f":"INDEX('Time Series Assumptions'!37:37,'Operating Analysis'!Q11)","v":0.1},{"$f":"INDEX('Time Series Assumptions'!37:37,'Operating Analysis'!R11)","v":0.1},{"$f":"INDEX('Time Series Assumptions'!37:37,'Operating Analysis'!S11)","v":0.1},{"$f":"INDEX('Time Series Assumptions'!37:37,'Operating Analysis'!T11)","v":0.1},{"$f":"INDEX('Time Series Assumptions'!37:37,'Operating Analysis'!U11)","v":0.1},{"$f":"INDEX('Time Series Assumptions'!37:37,'Operating Analysis'!V11)","v":0.1},{"$f":"INDEX('Time Series Assumptions'!37:37,'Operating Analysis'!W11)","v":0.1}]
[null,null,"Partial Capacity Percent Incease",null,"Percent",null,null,{"$f":"(1+H31)^(H9/12)-1","v":3},{"$f":"(1+I31)^(I9/12)-1","v":2.08},1.3246753246753249,0.71508379888268148,0.22312703583061899,0.51198402130492671,7.2293398700555178E-2,0.14981313289678777,0.10000000000000009,0.10000000000000009,0.10000000000000009,0.10000000000000009,0.10000000000000009,0.10000000000000009,0.10000000000000009,0.10000000000000009]
[null,null,"Annual Capacity",null,"MW",null,{"$f":"INDEX('Time Series Assumptions'!38:38,'Operating Analysis'!G11)","v":25},{"$f":"G33*(1+H32)","v":100},{"$f":"H33*(1+I32)","v":308},716.00000000000011,1228.0000000000002,1502.0000000000005,2271.0000000000005,2435.1783084489612,2800,3080.0000000000005,3388.0000000000009,3726.8000000000011,4099.4800000000014,4509.4280000000017,4960.3708000000024,5456.4078800000034,6002.048668000004]
[null,null,"Increase in Capacity ",null,"MW",null,null,{"$f":"H33-G33","v":75},{"$f":"I33-H33","v":208},408.00000000000011,512.00000000000011,274.00000000000023,769,164.17830844896071,364.82169155103884,280.00000000000045,308.00000000000045,338.80000000000018,372.68000000000029,409.94800000000032,450.94280000000072,496.03708000000097,545.64078800000061]
[null,null,"Partial Year Increase in Capacity",null,"MW",null,null,{"$f":"H34","v":75},{"$f":"I34","v":208},408.00000000000011,512.00000000000011,274.00000000000023,769,164.17830844896071,364.82169155103884,280.00000000000045,308.00000000000045,338.80000000000018,372.68000000000029,409.94800000000032,450.94280000000072,496.03708000000097,545.64078800000061]
[]
[null,null,"Cost per MW of New Capacity ",null,"USD/kW",null,{"$f":"INDEX('Time Series Assumptions'!78:78,'Operating Analysis'!G11)","v":0},{"$f":"INDEX('Time Series Assumptions'!78:78,'Operating Analysis'!H11)","v":2042},{"$f":"INDEX('Time Series Assumptions'!78:78,'Operating Analysis'!I11)","v":1165.2451923076924},{"$f":"INDEX('Time Series Assumptions'!78:78,'Operating Analysis'!J11)","v":1125.6642156862745},{"$f":"INDEX('Time Series Assumptions'!78:78,'Operating Analysis'!K11)","v":546.759765625},{"$f":"INDEX('Time Series Assumptions'!78:78,'Operating Analysis'!L11)","v":2149.3211678832117},{"$f":"INDEX('Time Series Assumptions'!78:78,'Operating Analysis'!M11)","v":975.29258777633288},{"$f":"INDEX('Time Series Assumptions'!78:78,'Operating Analysis'!N11)","v":1200},{"$f":"INDEX('Time Series Assumptions'!78:78,'Operating Analysis'!O11)","v":1200},{"$f":"INDEX('Time Series Assumptions'!78:78,'Operating Analysis'!P11)","v":1200},{"$f":"INDEX('Time Series Assumptions'!78:78,'Operating Analysis'!Q11)","v":1200},{"$f":"INDEX('Time Series Assumptions'!78:78,'Operating Analysis'!R11)","v":1200},{"$f":"INDEX('Time Series Assumptions'!78:78,'Operating Analysis'!S11)","v":1200},{"$f":"INDEX('Time Series Assumptions'!78:78,'Operating Analysis'!T11)","v":1200},{"$f":"INDEX('Time Series Assumptions'!78:78,'Operating Analysis'!U11)","v":1200},{"$f":"INDEX('Time Series Assumptions'!78:78,'Operating Analysis'!V11)","v":1200},{"$f":"INDEX('Time Series Assumptions'!78:78,'Operating Analysis'!W11)","v":1200}]
[null,null,"Capital Expenditures for New Capacity",null,"USD 000's",null,{"$f":"G37*G35","v":0},{"$f":"H37*H35","v":153150},242371,459271.00000000012,279941.00000000006,588914.00000000047,750000,197013.97013875283,437786.02986124658,336000.00000000052,369600.00000000052,406560.00000000023,447216.00000000035,491937.60000000038,541131.3600000008,595244.49600000121,654768.94560000068]
[]
[null,null,"Cost per kW for Maintenance Capital Expenditures",null,"USD/kW",{"$f":"INDEX('Time Series Assumptions'!79:79,'Operating Analysis'!F11)","v":0},{"$f":"INDEX('Time Series Assumptions'!79:79,'Operating Analysis'!G11)","v":0},{"$f":"INDEX('Time Series Assumptions'!79:79,'Operating Analysis'!H11)","v":0},{"$f":"INDEX('Time Series Assumptions'!79:79,'Operating Analysis'!I11)","v":0},{"$f":"INDEX('Time Series Assumptions'!79:79,'Operating Analysis'!J11)","v":0},{"$f":"INDEX('Time Series Assumptions'!79:79,'Operating Analysis'!K11)","v":0},{"$f":"INDEX('Time Series Assumptions'!79:79,'Operating Analysis'!L11)","v":0},{"$f":"INDEX('Time Series Assumptions'!79:79,'Operating Analysis'!M11)","v":0},{"$f":"INDEX('Time Series Assumptions'!79:79,'Operating Analysis'!N11)","v":0},{"$f":"INDEX('Time Series Assumptions'!79:79,'Operating Analysis'!O11)","v":0},{"$f":"INDEX('Time Series Assumptions'!79:79,'Operating Analysis'!P11)","v":0},{"$f":"INDEX('Time Series Assumptions'!79:79,'Operating Analysis'!Q11)","v":0},{"$f":"INDEX('Time Series Assumptions'!79:79,'Operating Analysis'!R11)","v":0},{"$f":"INDEX('Time Series Assumptions'!79:79,'Operating Analysis'!S11)","v":0},{"$f":"INDEX('Time Series Assumptions'!79:79,'Operating Analysis'!T11)","v":0},{"$f":"INDEX('Time Series Assumptions'!79:79,'Operating Analysis'!U11)","v":0},{"$f":"INDEX('Time Series Assumptions'!79:79,'Operating Analysis'!V11)","v":0},{"$f":"INDEX('Time Series Assumptions'!79:79,'Operating Analysis'!W11)","v":0}]
[null,null,"Total MW of Capacity",null,"MW",{"$f":"F33","v":0},{"$f":"G33","v":25},100,308,716.00000000000011,1228.0000000000002,1502.0000000000005,2271.0000000000005,2435.1783084489612,2800,3080.0000000000005,3388.0000000000009,3726.8000000000011,4099.4800000000014,4509.4280000000017,4960.3708000000024,5456.4078800000034,6002.048668000004]
[null,null,"Maintenance Capital Expenditures",null,"USD 000's",{"$f":"F41*F40","v":0},{"$f":"G41*G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Capital Expenditures",null,"USD 000's",{"$f":"F38+F42","v":0},{"$f":"G38+G42","v":0},153150,242371,459271.00000000012,279941.00000000006,588914.00000000047,750000,197013.97013875283,437786.02986124658,336000.00000000052,369600.00000000052,406560.00000000023,447216.00000000035,491937.60000000038,541131.3600000008,595244.49600000121,654768.94560000068]
[]
[null,"Operating Expenses"]
[null,null,"Patial Year Demand",null,"MW",null,{"$f":"G22","v":0},59.999999999999993,206,504.00000000000006,1113,1412.0000000000007,1500.0000000000002,637.05982905982899,1274.119658119658,2197.8564102564105,2527.5348717948718,2906.6651025641022,3197.331612820512,3517.0647741025628,3868.7712515128205,4255.6483766641031,4681.2132143305125,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Annual Cost Increase Percent",null,"Percent",null,{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!G11)","v":0},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!H11)","v":0},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!I11)","v":-5.7933024577479952E-2},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!J11)","v":-9.3160647513715444E-2},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!K11)","v":-0.20283732853077974},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!L11)","v":7.2029983030663214E-2},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!M11)","v":-0.05},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!N11)","v":-0.05},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!O11)","v":-0.05},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!P11)","v":-0.05},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!Q11)","v":-0.05},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!R11)","v":-0.05},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!S11)","v":-0.02},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!T11)","v":0},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!U11)","v":0},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!V11)","v":0},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!W11)","v":0},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!X11)","v":0},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!Y11)","v":0},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!Z11)","v":0},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!AA11)","v":0},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!AB11)","v":0},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!AC11)","v":0},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!AD11)","v":0},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!AE11)","v":0},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!AF11)","v":0},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!AG11)","v":0},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!AH11)","v":0},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!AI11)","v":{"$error":"#N/A"}},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!AJ11)","v":{"$error":"#N/A"}},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!AK11)","v":{"$error":"#N/A"}},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!AL11)","v":{"$error":"#N/A"}},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!AM11)","v":{"$error":"#N/A"}},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!AN11)","v":{"$error":"#N/A"}},{"$f":"INDEX('Time Series Assumptions'!70:70,'Operating Analysis'!AO11)","v":{"$error":"#N/A"}}]
[null,null,"Periodic Cost Increase Percent",null,"Percent",null,{"$f":"(1+G48)^(G9/12)-1","v":0},0,-5.7933024577479952E-2,-9.3160647513715444E-2,-0.20283732853077974,7.2029983030663214E-2,-5.0000000000000044E-2,-1.6952427508441503E-2,-3.3617470218454071E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-2.0000000000000018E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Cost of Goods Sold per kW",null,"USD/kW",null,null,{"$f":"'Time Series Assumptions'!H71","v":1175.3333333333333},{"$f":"H50*(1+I49)","v":1107.2427184466019},{"$f":"I50*(1+J49)","v":1004.0912698412699},800.42407906558844,858.07861189801702,815.17468130311613,801.35549161160816,774.41594723796027,735.69514987606226,698.91039238225915,663.9648727631461,650.68557530788314,650.68557530788314,650.68557530788314,650.68557530788314,650.68557530788314,650.68557530788314,650.68557530788314,650.68557530788314,650.68557530788314,650.68557530788314,650.68557530788314,650.68557530788314,650.68557530788314,650.68557530788314,650.68557530788314,650.68557530788314,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Total Cost of Goods Sold",null,"USD 000's",{"$f":"IF(F13,INDEX('Historic Data'!158:158,'Operating Analysis'!F12),E51*(1+F49))","v":18851},{"$f":"IF(G13,INDEX('Historic Data'!158:158,'Operating Analysis'!G12),G50*G47)","v":31483},{"$f":"IF(H13,INDEX('Historic Data'!158:158,'Operating Analysis'!H12),H50*H47)","v":70520},{"$f":"IF(I13,INDEX('Historic Data'!158:158,'Operating Analysis'!I12),I50*I47)","v":228092},{"$f":"IF(J13,INDEX('Historic Data'!158:158,'Operating Analysis'!J12),J50*J47)","v":506062},{"$f":"IF(K13,INDEX('Historic Data'!158:158,'Operating Analysis'!K12),K50*K47)","v":890872},{"$f":"IF(L13,INDEX('Historic Data'!158:158,'Operating Analysis'!L12),L50*L47)","v":1211607},{"$f":"IF(M13,INDEX('Historic Data'!158:158,'Operating Analysis'!M12),M50*M47)","v":1222762.0219546743},{"$f":"IF(N13,INDEX('Historic Data'!158:158,'Operating Analysis'!N12),N50*N47)","v":510511.39250224631},{"$f":"IF(O13,INDEX('Historic Data'!158:158,'Operating Analysis'!O12),O50*O47)","v":986698.58193724102},{"$f":"IF(P13,INDEX('Historic Data'!158:158,'Operating Analysis'!P12),P50*P47)","v":1616952.3011496542},{"$f":"IF(Q13,INDEX('Historic Data'!158:158,'Operating Analysis'!Q12),Q50*Q47)","v":1766520.389005997},{"$f":"IF(R13,INDEX('Historic Data'!158:158,'Operating Analysis'!R12),R50*R47)","v":1929923.524989051},{"$f":"IF(S13,INDEX('Historic Data'!158:158,'Operating Analysis'!S12),S50*S47)","v":2080457.5599381968},{"$f":"IF(T13,INDEX('Historic Data'!158:158,'Operating Analysis'!T12),T50*T47)","v":2288503.3159320159},{"$f":"IF(U13,INDEX('Historic Data'!158:158,'Operating Analysis'!U12),U50*U47)","v":2517353.6475252188},{"$f":"IF(V13,INDEX('Historic Data'!158:158,'Operating Analysis'!V12),V50*V47)","v":2769089.012277741},{"$f":"IF(W13,INDEX('Historic Data'!158:158,'Operating Analysis'!W12),W50*W47)","v":3045997.9135055146}]
[]
[null,null,"SG&A as Percent of Revenues",null,"Percent",null,{"$f":"INDEX('Time Series Assumptions'!73:73,'Operating Analysis'!G11)","v":0},{"$f":"INDEX('Time Series Assumptions'!73:73,'Operating Analysis'!H11)","v":0.24706980603671819},{"$f":"INDEX('Time Series Assumptions'!73:73,'Operating Analysis'!I11)","v":0.16319824753559695},{"$f":"INDEX('Time Series Assumptions'!73:73,'Operating Analysis'!J11)","v":0.13964443581446215},{"$f":"INDEX('Time Series Assumptions'!73:73,'Operating Analysis'!K11)","v":0.13207724324847547},{"$f":"INDEX('Time Series Assumptions'!73:73,'Operating Analysis'!L11)","v":0.12549331679354325},{"$f":"INDEX('Time Series Assumptions'!73:73,'Operating Analysis'!M11)","v":0.12549331679354325},{"$f":"INDEX('Time Series Assumptions'!73:73,'Operating Analysis'!N11)","v":0.12549331679354325},{"$f":"INDEX('Time Series Assumptions'!73:73,'Operating Analysis'!O11)","v":0.12549331679354325},{"$f":"INDEX('Time Series Assumptions'!73:73,'Operating Analysis'!P11)","v":0.12549331679354325},{"$f":"INDEX('Time Series Assumptions'!73:73,'Operating Analysis'!Q11)","v":0.12549331679354325},{"$f":"INDEX('Time Series Assumptions'!73:73,'Operating Analysis'!R11)","v":0.12549331679354325},{"$f":"INDEX('Time Series Assumptions'!73:73,'Operating Analysis'!S11)","v":0.12549331679354325},{"$f":"INDEX('Time Series Assumptions'!73:73,'Operating Analysis'!T11)","v":0.12549331679354325},{"$f":"INDEX('Time Series Assumptions'!73:73,'Operating Analysis'!U11)","v":0.12549331679354325},{"$f":"INDEX('Time Series Assumptions'!73:73,'Operating Analysis'!V11)","v":0.12549331679354325},{"$f":"INDEX('Time Series Assumptions'!73:73,'Operating Analysis'!W11)","v":0.12549331679354325}]
[null,null,"SG&A Expenses",null,"USD 000's",{"$f":"IF(F13,INDEX('Historic Data'!159:159,'Operating Analysis'!F12),F53*F27)","v":9312},{"$f":"IF(G13,INDEX('Historic Data'!159:159,'Operating Analysis'!G12),G53*G27)","v":15825},{"$f":"IF(H13,INDEX('Historic Data'!159:159,'Operating Analysis'!H12),H53*H27)","v":33348},{"$f":"IF(I13,INDEX('Historic Data'!159:159,'Operating Analysis'!I12),I53*I27)","v":82248},{"$f":"IF(J13,INDEX('Historic Data'!159:159,'Operating Analysis'!J12),J53*J27)","v":174039},{"$f":"IF(K13,INDEX('Historic Data'!159:159,'Operating Analysis'!K12),K53*K27)","v":272898},{"$f":"IF(L13,INDEX('Historic Data'!159:159,'Operating Analysis'!L12),L53*L27)","v":321704},{"$f":"IF(M13,INDEX('Historic Data'!159:159,'Operating Analysis'!M12),M53*M27)","v":348588.61189801712},{"$f":"IF(N13,INDEX('Historic Data'!159:159,'Operating Analysis'!N12),N53*N27)","v":134510.41453581143},{"$f":"IF(O13,INDEX('Historic Data'!159:159,'Operating Analysis'!O12),O53*O27)","v":222071.80150795382},{"$f":"IF(P13,INDEX('Historic Data'!159:159,'Operating Analysis'!P12),P53*P27)","v":344766.47184109839},{"$f":"IF(Q13,INDEX('Historic Data'!159:159,'Operating Analysis'!Q12),Q53*Q27)","v":376657.37048639992},{"$f":"IF(R13,INDEX('Historic Data'!159:159,'Operating Analysis'!R12),R53*R27)","v":411498.17725639191},{"$f":"IF(S13,INDEX('Historic Data'!159:159,'Operating Analysis'!S12),S53*S27)","v":443595.03508239036},{"$f":"IF(T13,INDEX('Historic Data'!159:159,'Operating Analysis'!T12),T53*T27)","v":478195.4478188167},{"$f":"IF(U13,INDEX('Historic Data'!159:159,'Operating Analysis'!U12),U53*U27)","v":515494.69274868467},{"$f":"IF(V13,INDEX('Historic Data'!159:159,'Operating Analysis'!V12),V53*V27)","v":555703.27878308203},{"$f":"IF(W13,INDEX('Historic Data'!159:159,'Operating Analysis'!W12),W53*W27)","v":599048.13452816242}]
[]
[null,null,"R&D as Percent of Revenues",null,"Percent",null,{"$f":"INDEX('Time Series Assumptions'!74:74,'Operating Analysis'!G11)","v":0},{"$f":"INDEX('Time Series Assumptions'!74:74,'Operating Analysis'!H11)","v":4.7127594944211475E-2},{"$f":"INDEX('Time Series Assumptions'!74:74,'Operating Analysis'!I11)","v":2.9975633760337794E-2},{"$f":"INDEX('Time Series Assumptions'!74:74,'Operating Analysis'!J11)","v":2.6893182305077184E-2},{"$f":"INDEX('Time Series Assumptions'!74:74,'Operating Analysis'!K11)","v":3.7828380602071436E-2},{"$f":"INDEX('Time Series Assumptions'!74:74,'Operating Analysis'!L11)","v":3.697930380746748E-2},{"$f":"INDEX('Time Series Assumptions'!74:74,'Operating Analysis'!M11)","v":3.697930380746748E-2},{"$f":"INDEX('Time Series Assumptions'!74:74,'Operating Analysis'!N11)","v":3.697930380746748E-2},{"$f":"INDEX('Time Series Assumptions'!74:74,'Operating Analysis'!O11)","v":3.697930380746748E-2},{"$f":"INDEX('Time Series Assumptions'!74:74,'Operating Analysis'!P11)","v":3.697930380746748E-2},{"$f":"INDEX('Time Series Assumptions'!74:74,'Operating Analysis'!Q11)","v":3.697930380746748E-2},{"$f":"INDEX('Time Series Assumptions'!74:74,'Operating Analysis'!R11)","v":3.697930380746748E-2},{"$f":"INDEX('Time Series Assumptions'!74:74,'Operating Analysis'!S11)","v":3.697930380746748E-2},{"$f":"INDEX('Time Series Assumptions'!74:74,'Operating Analysis'!T11)","v":3.697930380746748E-2},{"$f":"INDEX('Time Series Assumptions'!74:74,'Operating Analysis'!U11)","v":3.697930380746748E-2},{"$f":"INDEX('Time Series Assumptions'!74:74,'Operating Analysis'!V11)","v":3.697930380746748E-2},{"$f":"INDEX('Time Series Assumptions'!74:74,'Operating Analysis'!W11)","v":3.697930380746748E-2}]
[null,null,"R&D Expenses",null,"USD 000's",{"$f":"IF(F13,INDEX('Historic Data'!160:160,'Operating Analysis'!F12),F56*F27)","v":1240},{"$f":"IF(G13,INDEX('Historic Data'!160:160,'Operating Analysis'!G12),G56*G27)","v":2372},{"$f":"IF(H13,INDEX('Historic Data'!160:160,'Operating Analysis'!H12),H56*H27)","v":6361},{"$f":"IF(I13,INDEX('Historic Data'!160:160,'Operating Analysis'!I12),I56*I27)","v":15107},{"$f":"IF(J13,INDEX('Historic Data'!160:160,'Operating Analysis'!J12),J56*J27)","v":33517},{"$f":"IF(K13,INDEX('Historic Data'!160:160,'Operating Analysis'!K12),K56*K27)","v":78161},{"$f":"IF(L13,INDEX('Historic Data'!160:160,'Operating Analysis'!L12),L56*L27)","v":94797},{"$f":"IF(M13,INDEX('Historic Data'!160:160,'Operating Analysis'!M12),M56*M27)","v":102719.12889518416},{"$f":"IF(N13,INDEX('Historic Data'!160:160,'Operating Analysis'!N12),N56*N27)","v":39636.38551821337},{"$f":"IF(O13,INDEX('Historic Data'!160:160,'Operating Analysis'!O12),O56*O27)","v":65438.230695140548},{"$f":"IF(P13,INDEX('Historic Data'!160:160,'Operating Analysis'!P12),P56*P27)","v":101592.85315420573},{"$f":"IF(Q13,INDEX('Historic Data'!160:160,'Operating Analysis'!Q12),Q56*Q27)","v":110990.19207096973},{"$f":"IF(R13,INDEX('Historic Data'!160:160,'Operating Analysis'!R12),R56*R27)","v":121256.78483753443},{"$f":"IF(S13,INDEX('Historic Data'!160:160,'Operating Analysis'!S12),S56*S27)","v":130714.81405486209},{"$f":"IF(T13,INDEX('Historic Data'!160:160,'Operating Analysis'!T12),T56*T27)","v":140910.56955114129},{"$f":"IF(U13,INDEX('Historic Data'!160:160,'Operating Analysis'!U12),U56*U27)","v":151901.59397613039},{"$f":"IF(V13,INDEX('Historic Data'!160:160,'Operating Analysis'!V12),V56*V27)","v":163749.91830626855},{"$f":"IF(W13,INDEX('Historic Data'!160:160,'Operating Analysis'!W12),W56*W27)","v":176522.41193415748}]
[]
[null,null,"Start-up Expenses per kW",null,"USD/kW",null,{"$f":"INDEX('Time Series Assumptions'!80:80,'Operating Analysis'!G11)","v":0},{"$f":"INDEX('Time Series Assumptions'!80:80,'Operating Analysis'!H11)","v":156.33333333333334},{"$f":"INDEX('Time Series Assumptions'!80:80,'Operating Analysis'!I11)","v":81.09134615384616},{"$f":"INDEX('Time Series Assumptions'!80:80,'Operating Analysis'!J11)","v":79.651960784313729},{"$f":"INDEX('Time Series Assumptions'!80:80,'Operating Analysis'!K11)","v":27.1640625},{"$f":"INDEX('Time Series Assumptions'!80:80,'Operating Analysis'!L11)","v":70.956204379562038},{"$f":"INDEX('Time Series Assumptions'!80:80,'Operating Analysis'!M11)","v":70},{"$f":"INDEX('Time Series Assumptions'!80:80,'Operating Analysis'!N11)","v":70},{"$f":"INDEX('Time Series Assumptions'!80:80,'Operating Analysis'!O11)","v":70},{"$f":"INDEX('Time Series Assumptions'!80:80,'Operating Analysis'!P11)","v":70},{"$f":"INDEX('Time Series Assumptions'!80:80,'Operating Analysis'!Q11)","v":70},{"$f":"INDEX('Time Series Assumptions'!80:80,'Operating Analysis'!R11)","v":70},{"$f":"INDEX('Time Series Assumptions'!80:80,'Operating Analysis'!S11)","v":70},{"$f":"INDEX('Time Series Assumptions'!80:80,'Operating Analysis'!T11)","v":70},{"$f":"INDEX('Time Series Assumptions'!80:80,'Operating Analysis'!U11)","v":70},{"$f":"INDEX('Time Series Assumptions'!80:80,'Operating Analysis'!V11)","v":70},{"$f":"INDEX('Time Series Assumptions'!80:80,'Operating Analysis'!W11)","v":70}]
[null,null,"Start-up Expenses  ",null,"USD 000's",{"$f":"IF(F13,INDEX('Historic Data'!162:162,'Operating Analysis'!F12),F59*F35)","v":900},{"$f":"IF(G13,INDEX('Historic Data'!162:162,'Operating Analysis'!G12),G59*G35)","v":3173},{"$f":"IF(H13,INDEX('Historic Data'!162:162,'Operating Analysis'!H12),H59*H35)","v":11725},{"$f":"IF(I13,INDEX('Historic Data'!162:162,'Operating Analysis'!I12),I59*I35)","v":16867},{"$f":"IF(J13,INDEX('Historic Data'!162:162,'Operating Analysis'!J12),J59*J35)","v":32498},{"$f":"IF(K13,INDEX('Historic Data'!162:162,'Operating Analysis'!K12),K59*K35)","v":13908},{"$f":"IF(L13,INDEX('Historic Data'!162:162,'Operating Analysis'!L12),L59*L35)","v":19442},{"$f":"IF(M13,INDEX('Historic Data'!162:162,'Operating Analysis'!M12),M59*M35)","v":53830},{"$f":"IF(N13,INDEX('Historic Data'!162:162,'Operating Analysis'!N12),N59*N35)","v":11492.481591427249},{"$f":"IF(O13,INDEX('Historic Data'!162:162,'Operating Analysis'!O12),O59*O35)","v":25537.51840857272},{"$f":"IF(P13,INDEX('Historic Data'!162:162,'Operating Analysis'!P12),P59*P35)","v":19600.000000000033},{"$f":"IF(Q13,INDEX('Historic Data'!162:162,'Operating Analysis'!Q12),Q59*Q35)","v":21560.000000000033},{"$f":"IF(R13,INDEX('Historic Data'!162:162,'Operating Analysis'!R12),R59*R35)","v":23716.000000000015},{"$f":"IF(S13,INDEX('Historic Data'!162:162,'Operating Analysis'!S12),S59*S35)","v":26087.60000000002},{"$f":"IF(T13,INDEX('Historic Data'!162:162,'Operating Analysis'!T12),T59*T35)","v":28696.360000000022},{"$f":"IF(U13,INDEX('Historic Data'!162:162,'Operating Analysis'!U12),U59*U35)","v":31565.99600000005},{"$f":"IF(V13,INDEX('Historic Data'!162:162,'Operating Analysis'!V12),V59*V35)","v":34722.595600000066},{"$f":"IF(W13,INDEX('Historic Data'!162:162,'Operating Analysis'!W12),W59*W35)","v":38194.855160000043}]
[]
[null,null,"Total Cash Operating Expenses",null,"USD 000's",{"$f":"F57+F54+F51+F60","v":30303},{"$f":"G57+G54+G51+G60","v":52853},121954,342314,746116,1255839,1647550,1727899.7627478754,696150.67414769833,1299746.1325489082,2082911.6261449582,2275727.9515633667,2486394.4870829773,2680855.0090754493,2936305.6933019739,3216315.9302500342,3523264.8049670919,3859763.3151278347]
[]
["Working Capital"]
[]
[null,null,"Accounts Receivable"]
[null,null,null,"A/R to Sales","Percent",null,{"$f":"INDEX('Time Series Assumptions'!84:84,'Operating Analysis'!G11)","v":2.2845015916609451E-2},{"$f":"INDEX('Time Series Assumptions'!84:84,'Operating Analysis'!H11)","v":0.20719545986634463},{"$f":"INDEX('Time Series Assumptions'!84:84,'Operating Analysis'!I11)","v":0.11581702303284283},{"$f":"INDEX('Time Series Assumptions'!84:84,'Operating Analysis'!J11)","v":0.14704072290722706},{"$f":"INDEX('Time Series Assumptions'!84:84,'Operating Analysis'!K11)","v":0.10980737585906496},{"$f":"INDEX('Time Series Assumptions'!84:84,'Operating Analysis'!L11)","v":0.11976485411632075},{"$f":"INDEX('Time Series Assumptions'!84:84,'Operating Analysis'!M11)","v":0.11976485411632075},{"$f":"INDEX('Time Series Assumptions'!84:84,'Operating Analysis'!N11)","v":0.11976485411632075},{"$f":"INDEX('Time Series Assumptions'!84:84,'Operating Analysis'!O11)","v":0.11976485411632075},{"$f":"INDEX('Time Series Assumptions'!84:84,'Operating Analysis'!P11)","v":0.11976485411632075},{"$f":"INDEX('Time Series Assumptions'!84:84,'Operating Analysis'!Q11)","v":0.11976485411632075},{"$f":"INDEX('Time Series Assumptions'!84:84,'Operating Analysis'!R11)","v":0.11976485411632075},{"$f":"INDEX('Time Series Assumptions'!84:84,'Operating Analysis'!S11)","v":0.11976485411632075},{"$f":"INDEX('Time Series Assumptions'!84:84,'Operating Analysis'!T11)","v":0.11976485411632075},{"$f":"INDEX('Time Series Assumptions'!84:84,'Operating Analysis'!U11)","v":0.11976485411632075},{"$f":"INDEX('Time Series Assumptions'!84:84,'Operating Analysis'!V11)","v":0.11976485411632075},{"$f":"INDEX('Time Series Assumptions'!84:84,'Operating Analysis'!W11)","v":0.11976485411632075}]
[null,null,null,"Total Revenues","USD 000's",null,{"$f":"G27","v":48063},134974,503976,1246301,2066200,2563515,2777746.4235127484,1071853.2107737877,1769590.6617345826,2747289.5023429403,3001413.7813096615,3279044.5560808051,3534810.031455107,3810525.2139086048,4107746.180593478,4428150.3826797688,4773546.1125287907]
[null,null,null,"Period Adjustment","Index",null,{"$f":"(12/G9)","v":1},1,1,1,1,1,1,3,1.5,1,1,1,1,1,1,1,1]
[null,null,null,"Total Accounts Receivable","USD 000's",null,{"$f":"G67*G68*G69","v":1098},{"$f":"H67*H68*H69","v":27966},58369,183257,226884,307019,332676.39518413605,385111.03026729805,317902.15117236867,329028.72646340169,359463.88366126624,392714.29289993335,423346.00774612807,456366.99635032599,491963.62206565164,530336.78458677244,571703.05378454062]
[]
[null,null,"Inventories"]
[null,null,null,"Inventories to CGS","Percent",null,{"$f":"INDEX('Time Series Assumptions'!85:85,'Operating Analysis'!G11)","v":0.21970587301083125},{"$f":"INDEX('Time Series Assumptions'!85:85,'Operating Analysis'!H11)","v":0.23411798071469087},{"$f":"INDEX('Time Series Assumptions'!85:85,'Operating Analysis'!I11)","v":3.8028514809813584E-2},{"$f":"INDEX('Time Series Assumptions'!85:85,'Operating Analysis'!J11)","v":3.0464646624326665E-2},{"$f":"INDEX('Time Series Assumptions'!85:85,'Operating Analysis'!K11)","v":0.19589346168697636},{"$f":"INDEX('Time Series Assumptions'!85:85,'Operating Analysis'!L11)","v":0.20070039212384874},{"$f":"INDEX('Time Series Assumptions'!85:85,'Operating Analysis'!M11)","v":0.20070039212384874},{"$f":"INDEX('Time Series Assumptions'!85:85,'Operating Analysis'!N11)","v":0.20070039212384874},{"$f":"INDEX('Time Series Assumptions'!85:85,'Operating Analysis'!O11)","v":0.20070039212384874},{"$f":"INDEX('Time Series Assumptions'!85:85,'Operating Analysis'!P11)","v":0.20070039212384874},{"$f":"INDEX('Time Series Assumptions'!85:85,'Operating Analysis'!Q11)","v":0.20070039212384874},{"$f":"INDEX('Time Series Assumptions'!85:85,'Operating Analysis'!R11)","v":0.20070039212384874},{"$f":"INDEX('Time Series Assumptions'!85:85,'Operating Analysis'!S11)","v":0.20070039212384874},{"$f":"INDEX('Time Series Assumptions'!85:85,'Operating Analysis'!T11)","v":0.20070039212384874},{"$f":"INDEX('Time Series Assumptions'!85:85,'Operating Analysis'!U11)","v":0.20070039212384874},{"$f":"INDEX('Time Series Assumptions'!85:85,'Operating Analysis'!V11)","v":0.20070039212384874},{"$f":"INDEX('Time Series Assumptions'!85:85,'Operating Analysis'!W11)","v":0.20070039212384874}]
[null,null,null,"Total CGS","USD 000's",null,{"$f":"G51","v":31483},{"$f":"H51","v":70520},228092,506062,890872,1211607,1222762.0219546743,510511.39250224631,986698.58193724102,1616952.3011496542,1766520.389005997,1929923.524989051,2080457.5599381968,2288503.3159320159,2517353.6475252188,2769089.012277741,3045997.9135055146]
[null,null,null,"Total Inventories","USD 000's",null,{"$f":"G73*G74*G69","v":6917},{"$f":"H73*H74*H69","v":16510},8674,15417,174516,243170,245408.81728045328,307379.50997667864,297046.18845427467,324522.96088629519,354541.33476827742,387336.40823434293,417548.64807662164,459303.51288428367,505233.86417271232,555757.25058998365,611332.97564898187]
[]
[null,null,"Prepaid Expenses"]
[null,null,null,"Prepaid to Revenues","Percent",null,{"$f":"INDEX('Time Series Assumptions'!86:86,'Operating Analysis'!G11)","v":3.1313068264569421E-2},{"$f":"INDEX('Time Series Assumptions'!86:86,'Operating Analysis'!H11)","v":6.0130099130202855E-2},{"$f":"INDEX('Time Series Assumptions'!86:86,'Operating Analysis'!I11)","v":0.12853786688254995},{"$f":"INDEX('Time Series Assumptions'!86:86,'Operating Analysis'!J11)","v":7.2682281407140004E-2},{"$f":"INDEX('Time Series Assumptions'!86:86,'Operating Analysis'!K11)","v":7.9407124189333073E-2},{"$f":"INDEX('Time Series Assumptions'!86:86,'Operating Analysis'!L11)","v":5.5795655574474891E-2},{"$f":"INDEX('Time Series Assumptions'!86:86,'Operating Analysis'!M11)","v":5.5795655574474891E-2},{"$f":"INDEX('Time Series Assumptions'!86:86,'Operating Analysis'!N11)","v":5.5795655574474891E-2},{"$f":"INDEX('Time Series Assumptions'!86:86,'Operating Analysis'!O11)","v":5.5795655574474891E-2},{"$f":"INDEX('Time Series Assumptions'!86:86,'Operating Analysis'!P11)","v":5.5795655574474891E-2},{"$f":"INDEX('Time Series Assumptions'!86:86,'Operating Analysis'!Q11)","v":5.5795655574474891E-2},{"$f":"INDEX('Time Series Assumptions'!86:86,'Operating Analysis'!R11)","v":5.5795655574474891E-2},{"$f":"INDEX('Time Series Assumptions'!86:86,'Operating Analysis'!S11)","v":5.5795655574474891E-2},{"$f":"INDEX('Time Series Assumptions'!86:86,'Operating Analysis'!T11)","v":5.5795655574474891E-2},{"$f":"INDEX('Time Series Assumptions'!86:86,'Operating Analysis'!U11)","v":5.5795655574474891E-2},{"$f":"INDEX('Time Series Assumptions'!86:86,'Operating Analysis'!V11)","v":5.5795655574474891E-2},{"$f":"INDEX('Time Series Assumptions'!86:86,'Operating Analysis'!W11)","v":5.5795655574474891E-2}]
[null,null,null,"Total Revenues","USD 000's",null,{"$f":"G68","v":48063},{"$f":"H68","v":134974},503976,1246301,2066200,2563515,2777746.4235127484,1071853.2107737877,1769590.6617345826,2747289.5023429403,3001413.7813096615,3279044.5560808051,3534810.031455107,3810525.2139086048,4107746.180593478,4428150.3826797688,4773546.1125287907]
[null,null,null,"Total Pre-paid Expenses","USD 000's",null,{"$f":"G78*G79*G69","v":1505},{"$f":"H78*H79*H69","v":8116},64779.999999999993,90584,164071,143033,154986.18271954678,179414.25772418789,148103.20660492481,153286.81883609723,167465.84957843617,182956.44066444153,197227.04303626792,212610.75239309677,229194.39107975844,247071.55358397958,266343.13476352999]
[]
[null,null,"Accounts Payable"]
[null,null,null,"A/P to CGS","Percent",null,{"$f":"INDEX('Time Series Assumptions'!87:87,'Operating Analysis'!G11)","v":0.43741066607375406},{"$f":"INDEX('Time Series Assumptions'!87:87,'Operating Analysis'!H11)","v":0.45494895065229723},{"$f":"INDEX('Time Series Assumptions'!87:87,'Operating Analysis'!I11)","v":0.11592252249092472},{"$f":"INDEX('Time Series Assumptions'!87:87,'Operating Analysis'!J11)","v":9.1393939872979987E-2},{"$f":"INDEX('Time Series Assumptions'!87:87,'Operating Analysis'!K11)","v":8.5022315214755881E-2},{"$f":"INDEX('Time Series Assumptions'!87:87,'Operating Analysis'!L11)","v":6.79362202430326E-2},{"$f":"INDEX('Time Series Assumptions'!87:87,'Operating Analysis'!M11)","v":6.79362202430326E-2},{"$f":"INDEX('Time Series Assumptions'!87:87,'Operating Analysis'!N11)","v":6.79362202430326E-2},{"$f":"INDEX('Time Series Assumptions'!87:87,'Operating Analysis'!O11)","v":6.79362202430326E-2},{"$f":"INDEX('Time Series Assumptions'!87:87,'Operating Analysis'!P11)","v":6.79362202430326E-2},{"$f":"INDEX('Time Series Assumptions'!87:87,'Operating Analysis'!Q11)","v":6.79362202430326E-2},{"$f":"INDEX('Time Series Assumptions'!87:87,'Operating Analysis'!R11)","v":6.79362202430326E-2},{"$f":"INDEX('Time Series Assumptions'!87:87,'Operating Analysis'!S11)","v":6.79362202430326E-2},{"$f":"INDEX('Time Series Assumptions'!87:87,'Operating Analysis'!T11)","v":6.79362202430326E-2},{"$f":"INDEX('Time Series Assumptions'!87:87,'Operating Analysis'!U11)","v":6.79362202430326E-2},{"$f":"INDEX('Time Series Assumptions'!87:87,'Operating Analysis'!V11)","v":6.79362202430326E-2},{"$f":"INDEX('Time Series Assumptions'!87:87,'Operating Analysis'!W11)","v":6.79362202430326E-2}]
[null,null,null,"Total CGS","USD 000's",null,{"$f":"G74","v":31483},{"$f":"H74","v":70520},228092,506062,890872,1211607,1222762.0219546743,510511.39250224631,986698.58193724102,1616952.3011496542,1766520.389005997,1929923.524989051,2080457.5599381968,2288503.3159320159,2517353.6475252188,2769089.012277741,3045997.9135055146]
[null,null,null,"Total A/P","USD 000's",null,{"$f":"G83*G84*G69","v":13771},{"$f":"H83*H84*H69","v":32083},26441,46251,75744,82312,83069.830028328608,104046.64319282959,100548.85826396453,109849.62765338128,120010.71821131904,131111.70964586601,141338.42299824354,155472.26529806785,171019.49182787471,188121.44101066221,206933.5851117284]
[]
[null,null,"Accrued Expenses"]
[null,null,null,"Accrued Expenses to Total Expense","Percent",null,{"$f":"INDEX('Time Series Assumptions'!88:88,'Operating Analysis'!G11)","v":0},{"$f":"INDEX('Time Series Assumptions'!88:88,'Operating Analysis'!H11)","v":0},{"$f":"INDEX('Time Series Assumptions'!88:88,'Operating Analysis'!I11)","v":0.22276623217280042},{"$f":"INDEX('Time Series Assumptions'!88:88,'Operating Analysis'!J11)","v":0.18884328978335807},{"$f":"INDEX('Time Series Assumptions'!88:88,'Operating Analysis'!K11)","v":0.15390268975561358},{"$f":"INDEX('Time Series Assumptions'!88:88,'Operating Analysis'!L11)","v":0.14826317865922126},{"$f":"INDEX('Time Series Assumptions'!88:88,'Operating Analysis'!M11)","v":0.14826317865922126},{"$f":"INDEX('Time Series Assumptions'!88:88,'Operating Analysis'!N11)","v":0.14826317865922126},{"$f":"INDEX('Time Series Assumptions'!88:88,'Operating Analysis'!O11)","v":0.14826317865922126},{"$f":"INDEX('Time Series Assumptions'!88:88,'Operating Analysis'!P11)","v":0.14826317865922126},{"$f":"INDEX('Time Series Assumptions'!88:88,'Operating Analysis'!Q11)","v":0.14826317865922126},{"$f":"INDEX('Time Series Assumptions'!88:88,'Operating Analysis'!R11)","v":0.14826317865922126},{"$f":"INDEX('Time Series Assumptions'!88:88,'Operating Analysis'!S11)","v":0.14826317865922126},{"$f":"INDEX('Time Series Assumptions'!88:88,'Operating Analysis'!T11)","v":0.14826317865922126},{"$f":"INDEX('Time Series Assumptions'!88:88,'Operating Analysis'!U11)","v":0.14826317865922126},{"$f":"INDEX('Time Series Assumptions'!88:88,'Operating Analysis'!V11)","v":0.14826317865922126},{"$f":"INDEX('Time Series Assumptions'!88:88,'Operating Analysis'!W11)","v":0.14826317865922126}]
[null,null,null,"Total Expenses","USD 000's",null,{"$f":"G62","v":52853},{"$f":"H62","v":121954},342314,746116,1255839,1647550,1727899.7627478754,696150.67414769833,1299746.1325489082,2082911.6261449582,2275727.9515633667,2486394.4870829773,2680855.0090754493,2936305.6933019739,3216315.9302500342,3523264.8049670919,3859763.3151278347]
[null,null,null,"Total Accrued Expenses","USD 000's",null,{"$f":"G88*G89*G69","v":0},{"$f":"H88*H89*H69","v":0},76256,140899,193277,244270.99999999997,256183.91122951428,309640.53532469255,289056.73959259602,308819.09855849901,337406.65986242302,368640.75005568628,397472.08517002157,435346.01560411911,476861.22339116025,522370.4392425823,572260.77797310625]
[]
[null,null,"Other Liabilities"]
[null,null,null,"Other Liabilities to Revenues","Percent",null,{"$f":"INDEX('Time Series Assumptions'!89:89,'Operating Analysis'!G11)","v":0},{"$f":"INDEX('Time Series Assumptions'!89:89,'Operating Analysis'!H11)","v":0},{"$f":"INDEX('Time Series Assumptions'!89:89,'Operating Analysis'!I11)","v":2.9372430433195231E-2},{"$f":"INDEX('Time Series Assumptions'!89:89,'Operating Analysis'!J11)","v":4.79322410878271E-2},{"$f":"INDEX('Time Series Assumptions'!89:89,'Operating Analysis'!K11)","v":4.2884038331236086E-2},{"$f":"INDEX('Time Series Assumptions'!89:89,'Operating Analysis'!L11)","v":3.8882549936317908E-2},{"$f":"INDEX('Time Series Assumptions'!89:89,'Operating Analysis'!M11)","v":4.3700153890263951E-2},{"$f":"INDEX('Time Series Assumptions'!89:89,'Operating Analysis'!N11)","v":4.3700153890263951E-2},{"$f":"INDEX('Time Series Assumptions'!89:89,'Operating Analysis'!O11)","v":4.3700153890263951E-2},{"$f":"INDEX('Time Series Assumptions'!89:89,'Operating Analysis'!P11)","v":4.3700153890263951E-2},{"$f":"INDEX('Time Series Assumptions'!89:89,'Operating Analysis'!Q11)","v":4.3700153890263951E-2},{"$f":"INDEX('Time Series Assumptions'!89:89,'Operating Analysis'!R11)","v":4.3700153890263951E-2},{"$f":"INDEX('Time Series Assumptions'!89:89,'Operating Analysis'!S11)","v":4.3700153890263951E-2},{"$f":"INDEX('Time Series Assumptions'!89:89,'Operating Analysis'!T11)","v":4.3700153890263951E-2},{"$f":"INDEX('Time Series Assumptions'!89:89,'Operating Analysis'!U11)","v":4.3700153890263951E-2},{"$f":"INDEX('Time Series Assumptions'!89:89,'Operating Analysis'!V11)","v":4.3700153890263951E-2},{"$f":"INDEX('Time Series Assumptions'!89:89,'Operating Analysis'!W11)","v":4.3700153890263951E-2}]
[null,null,null,"Total Revenues","USD 000's",null,{"$f":"G79","v":48063},{"$f":"H79","v":134974},503976,1246301,2066200,2563515,2777746.4235127484,1071853.2107737877,1769590.6617345826,2747289.5023429403,3001413.7813096615,3279044.5560808051,3534810.031455107,3810525.2139086048,4107746.180593478,4428150.3826797688,4773546.1125287907]
[null,null,null,"Total Other Liabilities","USD 000's",null,{"$f":"G93*G94*G69","v":0},{"$f":"H93*H94*H69","v":0},14803,59738,88607,99676,121387.94617563741,140520.45077576413,115997.07636086292,120056.97403349316,131162.24413159123,143294.75171376343,154471.74234743693,166520.53825053698,179509.14023407898,193510.85317233711,208604.6997197794]
[]
[null,null,"Total Curent Assets",null,null,null,{"$f":"G70+G75+G80","v":9520},{"$f":"H70+H75+H80","v":52592},131823,289258,565471,693222,733071.39518413623,871904.79796816467,763051.54623156809,806838.50618579413,881471.06800797977,963007.1417987179,1038121.6988590176,1128281.2616277065,1226391.8773181224,1333165.5887607357,1449379.1641970524]
[null,null,"Total Current Liabilities",null,null,null,{"$f":"G85+G90+G95","v":13771},{"$f":"H85+H90+H95","v":32083},117500,246888,357628,426259,460641.68743348029,554207.62929328624,505602.67421742348,538725.70024537342,588579.62220533332,643047.21141531575,693282.25051570206,757338.819152724,827389.85545311391,904002.73342558159,987799.06280461408]
[null,null,"Total Working Capital",null,null,null,{"$f":"G97-G98","v":-4251},{"$f":"H97-H98","v":20509},14323,42370,207843,266963,272429.70775065594,317697.16867487843,257448.87201414461,268112.80594042072,292891.44580264646,319959.93038340216,344839.44834331551,370942.44247498247,399002.02186500852,429162.8553351541,461580.10139243829]
[null,null,"Change in Working Capital",null,null,null,null,{"$f":"H99-G99","v":24760},{"$f":"I99-H99","v":-6186},28047,165473,59120,5466.7077506559435,45267.460924222483,-60248.296660733817,10663.933926276106,24778.63986222574,27068.484580755699,24879.517959913355,26102.994131666957,28059.579390026047,30160.83347014559,32417.246057284181]
[]
[null,null,"EBITDA",null,null,null,{"$f":"G27-G62","v":-4790},13020,161662,500185,810361,915965,1049846.660764873,375702.53662608936,469844.52918567439,664377.87619798211,725685.82974629477,792650.06899782782,853955.02237965772,874219.52060663095,891430.25034344383,904885.57771267695,913782.79740095604]
[null,null,"Working Capial as Percent of EBITDA",null,null,null,null,{"$f":"H99/H102","v":1.5751920122887866},{"$f":"I99/I102","v":8.8598433769222204E-2},8.4708657796615253E-2,0.25648198765735269,0.2914554595426681,0.25949476045594638,0.8456082610670802,0.5479448115749056,0.40355468709274733,0.4036064007272176,0.40365849054670172,0.40381453274011453,0.4243126969042984,0.44759757895952473,0.47427306380544798,0.50513109100466347]
[]
["Plant Balance and Depreciation"]
[]
[null,"Existing Plant"]
[null,null,"Depreciation on Existing Plant Before Retirement",null,null,null,{"$f":"INDEX('Time Series Assumptions'!95:95,'Operating Analysis'!G11)","v":0},{"$f":"INDEX('Time Series Assumptions'!95:95,'Operating Analysis'!H11)","v":10210},{"$f":"INDEX('Time Series Assumptions'!95:95,'Operating Analysis'!I11)","v":24481},{"$f":"INDEX('Time Series Assumptions'!95:95,'Operating Analysis'!J11)","v":61846},{"$f":"INDEX('Time Series Assumptions'!95:95,'Operating Analysis'!K11)","v":130746},{"$f":"INDEX('Time Series Assumptions'!95:95,'Operating Analysis'!L11)","v":167062},{"$f":"INDEX('Time Series Assumptions'!95:95,'Operating Analysis'!M11)","v":167062},{"$f":"INDEX('Time Series Assumptions'!95:95,'Operating Analysis'!N11)","v":167062},{"$f":"INDEX('Time Series Assumptions'!95:95,'Operating Analysis'!O11)","v":167062},{"$f":"INDEX('Time Series Assumptions'!95:95,'Operating Analysis'!P11)","v":167062},{"$f":"INDEX('Time Series Assumptions'!95:95,'Operating Analysis'!Q11)","v":167062},{"$f":"INDEX('Time Series Assumptions'!95:95,'Operating Analysis'!R11)","v":167062},{"$f":"INDEX('Time Series Assumptions'!95:95,'Operating Analysis'!S11)","v":167062},{"$f":"INDEX('Time Series Assumptions'!95:95,'Operating Analysis'!T11)","v":167062},{"$f":"INDEX('Time Series Assumptions'!95:95,'Operating Analysis'!U11)","v":167062},{"$f":"INDEX('Time Series Assumptions'!95:95,'Operating Analysis'!V11)","v":167062},{"$f":"INDEX('Time Series Assumptions'!95:95,'Operating Analysis'!W11)","v":167062}]
[null,null,"Retirement Rate",null,null,null,{"$f":"INDEX('Time Series Assumptions'!96:96,'Operating Analysis'!G11)","v":0},{"$f":"INDEX('Time Series Assumptions'!96:96,'Operating Analysis'!H11)","v":0},{"$f":"INDEX('Time Series Assumptions'!96:96,'Operating Analysis'!I11)","v":0},{"$f":"INDEX('Time Series Assumptions'!96:96,'Operating Analysis'!J11)","v":0},{"$f":"INDEX('Time Series Assumptions'!96:96,'Operating Analysis'!K11)","v":0},{"$f":"INDEX('Time Series Assumptions'!96:96,'Operating Analysis'!L11)","v":0},{"$f":"INDEX('Time Series Assumptions'!96:96,'Operating Analysis'!M11)","v":0},{"$f":"INDEX('Time Series Assumptions'!96:96,'Operating Analysis'!N11)","v":0},{"$f":"INDEX('Time Series Assumptions'!96:96,'Operating Analysis'!O11)","v":0},{"$f":"INDEX('Time Series Assumptions'!96:96,'Operating Analysis'!P11)","v":0.01},{"$f":"INDEX('Time Series Assumptions'!96:96,'Operating Analysis'!Q11)","v":0.01},{"$f":"INDEX('Time Series Assumptions'!96:96,'Operating Analysis'!R11)","v":0.02},{"$f":"INDEX('Time Series Assumptions'!96:96,'Operating Analysis'!S11)","v":0.1},{"$f":"INDEX('Time Series Assumptions'!96:96,'Operating Analysis'!T11)","v":0.12},{"$f":"INDEX('Time Series Assumptions'!96:96,'Operating Analysis'!U11)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!96:96,'Operating Analysis'!V11)","v":0.2},{"$f":"INDEX('Time Series Assumptions'!96:96,'Operating Analysis'!W11)","v":0.2}]
[null,null,"Accumulated Retirements",null,null,null,1,{"$f":"G110*(1-H109)","v":1},{"$f":"H110*(1-I109)","v":1},1,1,1,1,1,1,0.99,0.98009999999999997,0.96049799999999996,0.8644482,0.760714416,0.64660725359999993,0.51728580287999992,0.41382864230399996]
[null,null,"Existing Depreciation - Annual",null,null,null,{"$f":"G110*G108","v":0},{"$f":"H110*H108","v":10210},24481,61846,130746,167062,167062,167062,167062,165391.38,163737.4662,160462.71687599999,144416.44518839999,127086.471765792,108023.50100092319,86418.800800738551,69135.040640590843]
[null,null,"Periodic Depreciation on Existing Plant",null,null,null,{"$f":"G111*NOT(G13)*G9/12","v":0},0,0,0,0,0,167062,55687.333333333336,111374.66666666667,165391.38,163737.4662,160462.71687599999,144416.44518839999,127086.471765792,108023.50100092318,86418.800800738551,69135.040640590843]
[]
[null,null,"Existing Net Plant Before Depreciation",null,null,{"$f":"INDEX('Time Series Assumptions'!99:99,'Operating Analysis'!F11)","v":29277},{"$f":"INDEX('Time Series Assumptions'!99:99,'Operating Analysis'!G11)","v":73778},{"$f":"INDEX('Time Series Assumptions'!99:99,'Operating Analysis'!H11)","v":178868},{"$f":"INDEX('Time Series Assumptions'!99:99,'Operating Analysis'!I11)","v":430104},{"$f":"INDEX('Time Series Assumptions'!99:99,'Operating Analysis'!J11)","v":842622},{"$f":"INDEX('Time Series Assumptions'!99:99,'Operating Analysis'!K11)","v":988782},{"$f":"INDEX('Time Series Assumptions'!99:99,'Operating Analysis'!L11)","v":1430789},{"$f":"INDEX('Time Series Assumptions'!99:99,'Operating Analysis'!M11)","v":1430789},{"$f":"INDEX('Time Series Assumptions'!99:99,'Operating Analysis'!N11)","v":1430789},{"$f":"INDEX('Time Series Assumptions'!99:99,'Operating Analysis'!O11)","v":1430789},{"$f":"INDEX('Time Series Assumptions'!99:99,'Operating Analysis'!P11)","v":1430789},{"$f":"INDEX('Time Series Assumptions'!99:99,'Operating Analysis'!Q11)","v":1430789},{"$f":"INDEX('Time Series Assumptions'!99:99,'Operating Analysis'!R11)","v":1430789},{"$f":"INDEX('Time Series Assumptions'!99:99,'Operating Analysis'!S11)","v":1430789},{"$f":"INDEX('Time Series Assumptions'!99:99,'Operating Analysis'!T11)","v":1430789},{"$f":"INDEX('Time Series Assumptions'!99:99,'Operating Analysis'!U11)","v":1430789},{"$f":"INDEX('Time Series Assumptions'!99:99,'Operating Analysis'!V11)","v":1430789},{"$f":"INDEX('Time Series Assumptions'!99:99,'Operating Analysis'!W11)","v":1430789}]
[null,null,"Accumulated Depreciation on Existing Plant",null,null,null,{"$f":"F115+G112","v":0},{"$f":"G115+H112","v":0},0,0,0,0,167062,222749.33333333334,334124,499515.38,663252.84620000003,823715.56307599996,968132.00826439995,1095218.4800301921,1203241.9810311152,1289660.7818318538,1358795.8224724447]
[null,null,"Net Existing Plant",null,null,{"$f":"F114-F115","v":29277},{"$f":"G114-G115","v":73778},178868,430104,842622,988782,1430789,1263727,1208039.6666666667,1096665,931273.62,767536.15379999997,607073.43692400004,462656.99173560005,335570.51996980794,227547.01896888483,141128.21816814621,71993.177527555265]
[]
[null,"New Plant"]
[null,null,"Opening Balance",null,null,null,{"$f":"F122","v":0},{"$f":"G122","v":0},0,0,0,0,0,750000,947013.97013875283,1384799.9999999995,1720800,2090400.0000000005,2496960.0000000009,2944176.0000000014,3436113.600000002,3977244.9600000028,4572489.456000004]
[null,null,"Add: Capital Expenditures",null,null,null,{"$f":"G44*NOT(G13)","v":0},0,0,0,0,0,750000,197013.97013875283,437786.02986124658,336000.00000000052,369600.00000000052,406560.00000000023,447216.00000000035,491937.60000000038,541131.3600000008,595244.49600000121,654768.94560000068]
[null,null,"Less: Retirements"]
[null,null,"Closing Balance",null,null,null,{"$f":"G119+G120-G121","v":0},{"$f":"H119+H120-H121","v":0},0,0,0,0,750000,947013.97013875283,1384799.9999999995,1720800,2090400.0000000005,2496960.0000000009,2944176.0000000014,3436113.600000002,3977244.9600000028,4572489.456000004,5227258.4016000051]
[]
[null,null,"Depeciation Life",null,null,null,{"$f":"INDEX('Time Series Assumptions'!97:97,'Operating Analysis'!G11)","v":12},{"$f":"INDEX('Time Series Assumptions'!97:97,'Operating Analysis'!H11)","v":12},{"$f":"INDEX('Time Series Assumptions'!97:97,'Operating Analysis'!I11)","v":12},{"$f":"INDEX('Time Series Assumptions'!97:97,'Operating Analysis'!J11)","v":12},{"$f":"INDEX('Time Series Assumptions'!97:97,'Operating Analysis'!K11)","v":12},{"$f":"INDEX('Time Series Assumptions'!97:97,'Operating Analysis'!L11)","v":12},{"$f":"INDEX('Time Series Assumptions'!97:97,'Operating Analysis'!M11)","v":12},{"$f":"INDEX('Time Series Assumptions'!97:97,'Operating Analysis'!N11)","v":12},{"$f":"INDEX('Time Series Assumptions'!97:97,'Operating Analysis'!O11)","v":12},{"$f":"INDEX('Time Series Assumptions'!97:97,'Operating Analysis'!P11)","v":12},{"$f":"INDEX('Time Series Assumptions'!97:97,'Operating Analysis'!Q11)","v":12},{"$f":"INDEX('Time Series Assumptions'!97:97,'Operating Analysis'!R11)","v":12},{"$f":"INDEX('Time Series Assumptions'!97:97,'Operating Analysis'!S11)","v":12},{"$f":"INDEX('Time Series Assumptions'!97:97,'Operating Analysis'!T11)","v":12},{"$f":"INDEX('Time Series Assumptions'!97:97,'Operating Analysis'!U11)","v":12},{"$f":"INDEX('Time Series Assumptions'!97:97,'Operating Analysis'!V11)","v":12},{"$f":"INDEX('Time Series Assumptions'!97:97,'Operating Analysis'!W11)","v":12}]
[null,null,"Annual Depreciation Rate",null,null,null,{"$f":"1/G124","v":8.3333333333333329E-2},{"$f":"1/H124","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,"Depreciation Expense",null,null,null,{"$f":"G125*AVERAGE(G122,G119)*(G9/12)","v":0},{"$f":"H125*AVERAGE(H122,H119)*(H9/12)","v":0},0,0,0,0,31250,23569.638474149342,64772.610281632005,129399.99999999997,158800,191140.00000000006,226714.00000000006,265845.40000000014,308889.94000000018,356238.93400000024,408322.82740000036]
[]
[null,null,"Accumulated Depreciation",null,null,null,{"$f":"F128+G126","v":0},{"$f":"G128+H126","v":0},0,0,0,0,31250,54819.638474149338,119592.24875578134,248992.24875578133,407792.24875578133,598932.24875578145,825646.24875578145,1091491.6487557816,1400381.5887557818,1756620.5227557821,2164943.3501557824]
[null,null,"Net Plant for New Expenditures",null,null,null,{"$f":"G122-G128","v":0},{"$f":"H122-H128","v":0},0,0,0,0,718750,892194.33166460344,1265207.7512442181,1471807.7512442186,1682607.751244219,1898027.7512442195,2118529.75124422,2344621.9512442201,2576863.371244221,2815868.9332442218,3062315.0514442227]
[]
[null,null,"Total Depreciation New",null,null,null,{"$f":"G126+G112","v":0},{"$f":"H126+H112","v":0},0,0,0,0,198312,79256.971807482681,176147.27694829868,294791.38,322537.46620000002,351602.71687600005,371130.44518840004,392931.87176579214,416913.44100092334,442657.73480073881,477457.86804059119]
[null,null,"Total Net Plant",null,null,{"$f":"F129+F116","v":29277},{"$f":"G129+G116","v":73778},{"$f":"H129+H116","v":178868},430104,842622,988782,1430789,1982477,2100233.9983312702,2361872.7512442181,2403081.3712442187,2450143.905044219,2505101.1881682193,2581186.7429798199,2680192.4712140281,2804410.3902131058,2956997.1514123678,3134308.2289717779]
[]
[null,null,"Total Depreciation - Existing and New",null,null,{"$f":"F131*NOT(F13)+F108*F13","v":0},0,10210,24481,61846,130746,167062,198312,79256.971807482681,176147.27694829868,294791.38,322537.46620000002,351602.71687600005,371130.44518840004,392931.87176579214,416913.44100092334,442657.73480073881,477457.86804059119]
[]
["Return on Invested Capital"]
[]
[null,null,"Total Net Plant",null,null,{"$f":"F132","v":29277},{"$f":"G132","v":73778},178868,430104,842622,988782,1430789,1982477,2100233.9983312702,2361872.7512442181,2403081.3712442187,2450143.905044219,2505101.1881682193,2581186.7429798199,2680192.4712140281,2804410.3902131058,2956997.1514123678,3134308.2289717779]
[null,null,"Total Working Capital",null,null,{"$f":"F99","v":0},{"$f":"G99","v":-4251},20509,14323,42370,207843,266963,272429.70775065594,317697.16867487843,257448.87201414461,268112.80594042072,292891.44580264646,319959.93038340216,344839.44834331551,370942.44247498247,399002.02186500852,429162.8553351541,461580.10139243829]
[null,null,"Invested Capital Adjustments",null,null,{"$f":"INDEX('Time Series Assumptions'!114:114,'Operating Analysis'!F11)","v":906},{"$f":"INDEX('Time Series Assumptions'!114:114,'Operating Analysis'!G11)","v":-710},{"$f":"INDEX('Time Series Assumptions'!114:114,'Operating Analysis'!H11)","v":26687},{"$f":"INDEX('Time Series Assumptions'!114:114,'Operating Analysis'!I11)","v":133847},{"$f":"INDEX('Time Series Assumptions'!114:114,'Operating Analysis'!J11)","v":79139},{"$f":"INDEX('Time Series Assumptions'!114:114,'Operating Analysis'!K11)","v":489023},{"$f":"INDEX('Time Series Assumptions'!114:114,'Operating Analysis'!L11)","v":811563},{"$f":"INDEX('Time Series Assumptions'!114:114,'Operating Analysis'!M11)","v":811563},{"$f":"INDEX('Time Series Assumptions'!114:114,'Operating Analysis'!N11)","v":811563},{"$f":"INDEX('Time Series Assumptions'!114:114,'Operating Analysis'!O11)","v":811563},{"$f":"INDEX('Time Series Assumptions'!114:114,'Operating Analysis'!P11)","v":811563},{"$f":"INDEX('Time Series Assumptions'!114:114,'Operating Analysis'!Q11)","v":811563},{"$f":"INDEX('Time Series Assumptions'!114:114,'Operating Analysis'!R11)","v":811563},{"$f":"INDEX('Time Series Assumptions'!114:114,'Operating Analysis'!S11)","v":811563},{"$f":"INDEX('Time Series Assumptions'!114:114,'Operating Analysis'!T11)","v":811563},{"$f":"INDEX('Time Series Assumptions'!114:114,'Operating Analysis'!U11)","v":811563},{"$f":"INDEX('Time Series Assumptions'!114:114,'Operating Analysis'!V11)","v":811563},{"$f":"INDEX('Time Series Assumptions'!114:114,'Operating Analysis'!W11)","v":811563}]
[null,null,null,"Total Invested Capital",null,{"$f":"F138+F139+F140","v":30183},{"$f":"G138+G139+G140","v":68817},226064,578274,964131,1685648,2509315,3066469.7077506557,3229494.1670061485,3430884.6232583625,3482757.1771846395,3554598.3508468652,3636624.1185516212,3737589.1913231355,3862697.9136890108,4014975.4120781142,4197723.0067475215,4407451.3303642161]
[null,null,null,"Average Invested Capital",null,{"$f":"AVERAGE(E141,F141)","v":30183},{"$f":"AVERAGE(F141,G141)","v":49500},147440.5,402169,771202.5,1324889.5,2097481.5,2787892.3538753279,3147981.9373784019,3330189.3951322557,3456820.900221501,3518677.7640157524,3595611.2346992432,3687106.6549373781,3800143.5525060734,3938836.6628835625,4106349.2094128178,4302587.1685558688]
[]
[null,null,"EBITDA",null,null,{"$f":"F27-F62","v":-16781},{"$f":"G27-G62","v":-4790},13020,161662,500185,810361,915965,1049846.660764873,375702.53662608936,469844.52918567439,664377.87619798211,725685.82974629477,792650.06899782782,853955.02237965772,874219.52060663095,891430.25034344383,904885.57771267695,913782.79740095604]
[null,null,"Less: Depreciation",null,null,{"$f":"F134","v":0},{"$f":"G134","v":0},10210,24481,61846,130746,167062,198312,79256.971807482681,176147.27694829868,294791.38,322537.46620000002,351602.71687600005,371130.44518840004,392931.87176579214,416913.44100092334,442657.73480073881,477457.86804059119]
[null,null,"EBIT",null,null,{"$f":"F144-F145","v":-16781},{"$f":"G144-G145","v":-4790},2810,137181,438339,679615,748903,851534.66076487303,296445.56481860671,293697.25223737571,369586.49619798211,403148.36354629474,441047.35212182777,482824.57719125767,481287.64884083881,474516.80934252049,462227.84291193815,436324.92936036485]
[null,null,"Tax Rate",null,null,{"$f":"INDEX('Time Series Assumptions'!102:102,'Operating Analysis'!F11)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!102:102,'Operating Analysis'!G11)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!102:102,'Operating Analysis'!H11)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!102:102,'Operating Analysis'!I11)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!102:102,'Operating Analysis'!J11)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!102:102,'Operating Analysis'!K11)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!102:102,'Operating Analysis'!L11)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!102:102,'Operating Analysis'!M11)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!102:102,'Operating Analysis'!N11)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!102:102,'Operating Analysis'!O11)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!102:102,'Operating Analysis'!P11)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!102:102,'Operating Analysis'!Q11)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!102:102,'Operating Analysis'!R11)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!102:102,'Operating Analysis'!S11)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!102:102,'Operating Analysis'!T11)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!102:102,'Operating Analysis'!U11)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!102:102,'Operating Analysis'!V11)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!102:102,'Operating Analysis'!W11)","v":0.15}]
[null,null,"NOPLAT",null,null,{"$f":"F146*(1-F147)","v":-14263.85},{"$f":"G146*(1-G147)","v":-4071.5},2388.5,116603.84999999999,372588.14999999997,577672.75,636567.54999999993,723804.4616501421,251978.7300958157,249642.66440176935,314148.52176828479,342676.10901435051,374890.2493035536,410400.890612569,409094.50151471299,403339.28794114239,392893.66647514742,370876.18995631009]
[null,null,"With  Partial Year Adjustment",null,null,{"$f":"F148*12/F9","v":-14263.85},{"$f":"G148*12/G9","v":-4071.5},2388.5,116603.84999999999,372588.14999999997,577672.75,636567.54999999993,723804.4616501421,755936.19028744707,374463.99660265399,314148.52176828479,342676.10901435051,374890.24930355354,410400.890612569,409094.50151471299,403339.28794114239,392893.66647514742,370876.18995631003]
[]
[null,null,"ROIC",null,null,{"$f":"F149/F142","v":-0.47257893516217742},{"$f":"G149/G142","v":-8.2252525252525258E-2},1.6199755155469495E-2,0.28993743923574417,0.48312622171219616,0.43601579603431079,0.30349137763551187,0.25962425006977513,0.24013358568282664,0.11244525526085956,9.0877870400562333E-2,9.7387749602642057E-2,0.10426328788988541,0.11130702988019185,0.10765238098569414,0.10240061278546743,9.5679555351632833E-2,8.6198413983740826E-2]

{"sheet":"Financial Model","index":9,"n_rows":278,"n_cols":22,"rows_kept":278,"cut":false,"hidden":false,"merged":[]}
["FINANCIAL MODEL",null,null,null,null,{"$f":"Integrity!D12","v":"Model OK"}]
[]
[null,null,null,"Start Date",null,{"$f":"'Operating Analysis'!G4","v":"2005-01-01"},{"$f":"'Operating Analysis'!H4","v":"2006-01-01"},{"$f":"'Operating Analysis'!I4","v":"2007-01-01"},{"$f":"'Operating Analysis'!J4","v":"2008-01-01"},{"$f":"'Operating Analysis'!K4","v":"2009-01-01"},{"$f":"'Operating Analysis'!L4","v":"2010-01-01"},{"$f":"'Operating Analysis'!M4","v":"2011-01-01"},{"$f":"'Operating Analysis'!N4","v":"2012-01-01"},{"$f":"'Operating Analysis'!O4","v":"2012-05-01"},{"$f":"'Operating Analysis'!P4","v":"2013-01-01"},{"$f":"'Operating Analysis'!Q4","v":"2014-01-01"},{"$f":"'Operating Analysis'!R4","v":"2015-01-01"},{"$f":"'Operating Analysis'!S4","v":"2016-01-01"},{"$f":"'Operating Analysis'!T4","v":"2017-01-01"},{"$f":"'Operating Analysis'!U4","v":"2018-01-01"},{"$f":"'Operating Analysis'!V4","v":"2019-01-01"},{"$f":"'Operating Analysis'!W4","v":"2020-01-01"}]
[null,null,null,"End Date",{"$f":"'Operating Analysis'!F5","v":"2004-12-31"},{"$f":"'Operating Analysis'!G5","v":"2005-12-31"},{"$f":"'Operating Analysis'!H5","v":"2006-12-31"},{"$f":"'Operating Analysis'!I5","v":"2007-12-31"},{"$f":"'Operating Analysis'!J5","v":"2008-12-31"},{"$f":"'Operating Analysis'!K5","v":"2009-12-31"},{"$f":"'Operating Analysis'!L5","v":"2010-12-31"},{"$f":"'Operating Analysis'!M5","v":"2011-12-31"},{"$f":"'Operating Analysis'!N5","v":"2012-04-30"},{"$f":"'Operating Analysis'!O5","v":"2012-12-31"},{"$f":"'Operating Analysis'!P5","v":"2013-12-31"},{"$f":"'Operating Analysis'!Q5","v":"2014-12-31"},{"$f":"'Operating Analysis'!R5","v":"2015-12-31"},{"$f":"'Operating Analysis'!S5","v":"2016-12-31"},{"$f":"'Operating Analysis'!T5","v":"2017-12-31"},{"$f":"'Operating Analysis'!U5","v":"2018-12-31"},{"$f":"'Operating Analysis'!V5","v":"2019-12-31"},{"$f":"'Operating Analysis'!W5","v":"2020-12-31"}]
[null,null,null,"Year",{"$f":"YEAR(E4)","v":2004},{"$f":"YEAR(F4)","v":2005},2006,2007,2008,2009,2010,2011,2012,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[]
[null,null,null,"Match for Historic Analysis",{"$f":"MATCH(E5,'Historic Data'!3:3,0)","v":5},{"$f":"MATCH(F5,'Historic Data'!3:3,0)","v":6},{"$f":"MATCH(G5,'Historic Data'!3:3,0)","v":7},{"$f":"MATCH(H5,'Historic Data'!3:3,0)","v":8},{"$f":"MATCH(I5,'Historic Data'!3:3,0)","v":9},{"$f":"MATCH(J5,'Historic Data'!3:3,0)","v":10},{"$f":"MATCH(K5,'Historic Data'!3:3,0)","v":11},{"$f":"MATCH(L5,'Historic Data'!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(M5,'Historic Data'!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(N5,'Historic Data'!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(O5,'Historic Data'!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(P5,'Historic Data'!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Q5,'Historic Data'!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(R5,'Historic Data'!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(S5,'Historic Data'!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(T5,'Historic Data'!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(U5,'Historic Data'!3:3,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(V5,'Historic Data'!3:3,0)","v":{"$error":"#N/A"}}]
[null,null,null,"Match for Time  Series Analysis",{"$f":"'Operating Analysis'!F11","v":6},{"$f":"'Operating Analysis'!G11","v":7},{"$f":"'Operating Analysis'!H11","v":8},{"$f":"'Operating Analysis'!I11","v":9},{"$f":"'Operating Analysis'!J11","v":10},{"$f":"'Operating Analysis'!K11","v":11},{"$f":"'Operating Analysis'!L11","v":12},{"$f":"'Operating Analysis'!M11","v":13},{"$f":"'Operating Analysis'!N11","v":14},{"$f":"'Operating Analysis'!O11","v":14},{"$f":"'Operating Analysis'!P11","v":15},{"$f":"'Operating Analysis'!Q11","v":16},{"$f":"'Operating Analysis'!R11","v":17},{"$f":"'Operating Analysis'!S11","v":18},{"$f":"'Operating Analysis'!T11","v":19},{"$f":"'Operating Analysis'!U11","v":20},{"$f":"'Operating Analysis'!V11","v":21},{"$f":"'Operating Analysis'!W11","v":22}]
[null,null,null,"Match of Operating Assumptions",{"$f":"MATCH(E4,'Operating Analysis'!5:5,0)","v":6},{"$f":"MATCH(F4,'Operating Analysis'!5:5,0)","v":7},{"$f":"MATCH(G4,'Operating Analysis'!5:5,0)","v":8},{"$f":"MATCH(H4,'Operating Analysis'!5:5,0)","v":9},{"$f":"MATCH(I4,'Operating Analysis'!5:5,0)","v":10},{"$f":"MATCH(J4,'Operating Analysis'!5:5,0)","v":11},{"$f":"MATCH(K4,'Operating Analysis'!5:5,0)","v":12},{"$f":"MATCH(L4,'Operating Analysis'!5:5,0)","v":13},{"$f":"MATCH(M4,'Operating Analysis'!5:5,0)","v":14},{"$f":"MATCH(N4,'Operating Analysis'!5:5,0)","v":15},{"$f":"MATCH(O4,'Operating Analysis'!5:5,0)","v":16},{"$f":"MATCH(P4,'Operating Analysis'!5:5,0)","v":17},{"$f":"MATCH(Q4,'Operating Analysis'!5:5,0)","v":18},{"$f":"MATCH(R4,'Operating Analysis'!5:5,0)","v":19},{"$f":"MATCH(S4,'Operating Analysis'!5:5,0)","v":20},{"$f":"MATCH(T4,'Operating Analysis'!5:5,0)","v":21},{"$f":"MATCH(U4,'Operating Analysis'!5:5,0)","v":22},{"$f":"MATCH(V4,'Operating Analysis'!5:5,0)","v":23}]
[null,null,null,"Days in Period",{"$f":"INDEX('Operating Analysis'!8:8,'Financial Model'!E9)","v":360},{"$f":"INDEX('Operating Analysis'!8:8,'Financial Model'!F9)","v":360},{"$f":"INDEX('Operating Analysis'!8:8,'Financial Model'!G9)","v":360},{"$f":"INDEX('Operating Analysis'!8:8,'Financial Model'!H9)","v":360},{"$f":"INDEX('Operating Analysis'!8:8,'Financial Model'!I9)","v":360},{"$f":"INDEX('Operating Analysis'!8:8,'Financial Model'!J9)","v":360},{"$f":"INDEX('Operating Analysis'!8:8,'Financial Model'!K9)","v":360},{"$f":"INDEX('Operating Analysis'!8:8,'Financial Model'!L9)","v":360},{"$f":"INDEX('Operating Analysis'!8:8,'Financial Model'!M9)","v":120},{"$f":"INDEX('Operating Analysis'!8:8,'Financial Model'!N9)","v":240},{"$f":"INDEX('Operating Analysis'!8:8,'Financial Model'!O9)","v":360},{"$f":"INDEX('Operating Analysis'!8:8,'Financial Model'!P9)","v":360},{"$f":"INDEX('Operating Analysis'!8:8,'Financial Model'!Q9)","v":360},{"$f":"INDEX('Operating Analysis'!8:8,'Financial Model'!R9)","v":360},{"$f":"INDEX('Operating Analysis'!8:8,'Financial Model'!S9)","v":360},{"$f":"INDEX('Operating Analysis'!8:8,'Financial Model'!T9)","v":360},{"$f":"INDEX('Operating Analysis'!8:8,'Financial Model'!U9)","v":360},{"$f":"INDEX('Operating Analysis'!8:8,'Financial Model'!V9)","v":360}]
[null,null,null,"Months in Period",{"$f":"E10/30","v":12},{"$f":"F10/30","v":12},12,12,12,12,12,12,4,8,12,12,12,12,12,12,12,12]
[null,null,null,"Historic Period",{"$f":"(E5<='Model Time Line'!$E$30)","v":true},{"$f":"(F5<='Model Time Line'!$E$30)","v":true},{"$f":"(G5<='Model Time Line'!$E$30)","v":true},{"$f":"(H5<='Model Time Line'!$E$30)","v":true},{"$f":"(I5<='Model Time Line'!$E$30)","v":true},{"$f":"(J5<='Model Time Line'!$E$30)","v":true},{"$f":"(K5<='Model Time Line'!$E$30)","v":true},{"$f":"(L5<='Model Time Line'!$E$30)","v":false},{"$f":"(M5<='Model Time Line'!$E$30)","v":false},{"$f":"(N5<='Model Time Line'!$E$30)","v":false},{"$f":"(O5<='Model Time Line'!$E$30)","v":false},{"$f":"(P5<='Model Time Line'!$E$30)","v":false},{"$f":"(Q5<='Model Time Line'!$E$30)","v":false},{"$f":"(R5<='Model Time Line'!$E$30)","v":false},{"$f":"(S5<='Model Time Line'!$E$30)","v":false},{"$f":"(T5<='Model Time Line'!$E$30)","v":false},{"$f":"(U5<='Model Time Line'!$E$30)","v":false},{"$f":"(V5<='Model Time Line'!$E$30)","v":false}]
[]
["Working Analysis and Working Capital"]
[]
[null,"Data from Operating Analysis"]
[null,null,null,"Revenues",null,null,{"$f":"'Operating Analysis'!H27","v":134974},{"$f":"'Operating Analysis'!I27","v":503976},{"$f":"'Operating Analysis'!J27","v":1246301},{"$f":"'Operating Analysis'!K27","v":2066200},{"$f":"'Operating Analysis'!L27","v":2563515},{"$f":"'Operating Analysis'!M27","v":2777746.4235127484},{"$f":"'Operating Analysis'!N27","v":1071853.2107737877},{"$f":"'Operating Analysis'!O27","v":1769590.6617345826},{"$f":"'Operating Analysis'!P27","v":2747289.5023429403},{"$f":"'Operating Analysis'!Q27","v":3001413.7813096615},{"$f":"'Operating Analysis'!R27","v":3279044.5560808051},{"$f":"'Operating Analysis'!S27","v":3534810.031455107},{"$f":"'Operating Analysis'!T27","v":3810525.2139086048},{"$f":"'Operating Analysis'!U27","v":4107746.180593478},{"$f":"'Operating Analysis'!V27","v":4428150.3826797688},{"$f":"'Operating Analysis'!W27","v":4773546.1125287907}]
[null,null,null,"Opeating Expenses",null,null,{"$f":"'Operating Analysis'!H62","v":121954},{"$f":"'Operating Analysis'!I62","v":342314},{"$f":"'Operating Analysis'!J62","v":746116},{"$f":"'Operating Analysis'!K62","v":1255839},{"$f":"'Operating Analysis'!L62","v":1647550},{"$f":"'Operating Analysis'!M62","v":1727899.7627478754},{"$f":"'Operating Analysis'!N62","v":696150.67414769833},{"$f":"'Operating Analysis'!O62","v":1299746.1325489082},{"$f":"'Operating Analysis'!P62","v":2082911.6261449582},{"$f":"'Operating Analysis'!Q62","v":2275727.9515633667},{"$f":"'Operating Analysis'!R62","v":2486394.4870829773},{"$f":"'Operating Analysis'!S62","v":2680855.0090754493},{"$f":"'Operating Analysis'!T62","v":2936305.6933019739},{"$f":"'Operating Analysis'!U62","v":3216315.9302500342},{"$f":"'Operating Analysis'!V62","v":3523264.8049670919},{"$f":"'Operating Analysis'!W62","v":3859763.3151278347}]
[null,null,null,"EBITDA",null,null,{"$f":"G17-G18","v":13020},{"$f":"H17-H18","v":161662},500185,810361,915965,1049846.660764873,375702.53662608936,469844.52918567439,664377.87619798211,725685.82974629477,792650.06899782782,853955.02237965772,874219.52060663095,891430.25034344383,904885.57771267695,913782.79740095604]
[]
[null,null,null,"Capital Expenditures",null,null,{"$f":"'Operating Analysis'!H44","v":153150},{"$f":"'Operating Analysis'!I44","v":242371},{"$f":"'Operating Analysis'!J44","v":459271.00000000012},{"$f":"'Operating Analysis'!K44","v":279941.00000000006},{"$f":"'Operating Analysis'!L44","v":588914.00000000047},{"$f":"'Operating Analysis'!M44","v":750000},{"$f":"'Operating Analysis'!N44","v":197013.97013875283},{"$f":"'Operating Analysis'!O44","v":437786.02986124658},{"$f":"'Operating Analysis'!P44","v":336000.00000000052},{"$f":"'Operating Analysis'!Q44","v":369600.00000000052},{"$f":"'Operating Analysis'!R44","v":406560.00000000023},{"$f":"'Operating Analysis'!S44","v":447216.00000000035},{"$f":"'Operating Analysis'!T44","v":491937.60000000038},{"$f":"'Operating Analysis'!U44","v":541131.3600000008},{"$f":"'Operating Analysis'!V44","v":595244.49600000121},{"$f":"'Operating Analysis'!W44","v":654768.94560000068}]
[]
[null,null,null,"Accounts Receivable",null,null,{"$f":"'Operating Analysis'!H70","v":27966},{"$f":"'Operating Analysis'!I70","v":58369},{"$f":"'Operating Analysis'!J70","v":183257},{"$f":"'Operating Analysis'!K70","v":226884},{"$f":"'Operating Analysis'!L70","v":307019},{"$f":"'Operating Analysis'!M70","v":332676.39518413605},{"$f":"'Operating Analysis'!N70","v":385111.03026729805},{"$f":"'Operating Analysis'!O70","v":317902.15117236867},{"$f":"'Operating Analysis'!P70","v":329028.72646340169},{"$f":"'Operating Analysis'!Q70","v":359463.88366126624},{"$f":"'Operating Analysis'!R70","v":392714.29289993335},{"$f":"'Operating Analysis'!S70","v":423346.00774612807},{"$f":"'Operating Analysis'!T70","v":456366.99635032599},{"$f":"'Operating Analysis'!U70","v":491963.62206565164},{"$f":"'Operating Analysis'!V70","v":530336.78458677244},{"$f":"'Operating Analysis'!W70","v":571703.05378454062}]
[null,null,null,"Inventories",null,null,{"$f":"'Operating Analysis'!H75","v":16510},{"$f":"'Operating Analysis'!I75","v":8674},{"$f":"'Operating Analysis'!J75","v":15417},{"$f":"'Operating Analysis'!K75","v":174516},{"$f":"'Operating Analysis'!L75","v":243170},{"$f":"'Operating Analysis'!M75","v":245408.81728045328},{"$f":"'Operating Analysis'!N75","v":307379.50997667864},{"$f":"'Operating Analysis'!O75","v":297046.18845427467},{"$f":"'Operating Analysis'!P75","v":324522.96088629519},{"$f":"'Operating Analysis'!Q75","v":354541.33476827742},{"$f":"'Operating Analysis'!R75","v":387336.40823434293},{"$f":"'Operating Analysis'!S75","v":417548.64807662164},{"$f":"'Operating Analysis'!T75","v":459303.51288428367},{"$f":"'Operating Analysis'!U75","v":505233.86417271232},{"$f":"'Operating Analysis'!V75","v":555757.25058998365},{"$f":"'Operating Analysis'!W75","v":611332.97564898187}]
[null,null,null,"Prepaid Expenses",null,null,{"$f":"'Operating Analysis'!H80","v":8116},{"$f":"'Operating Analysis'!I80","v":64779.999999999993},{"$f":"'Operating Analysis'!J80","v":90584},{"$f":"'Operating Analysis'!K80","v":164071},{"$f":"'Operating Analysis'!L80","v":143033},{"$f":"'Operating Analysis'!M80","v":154986.18271954678},{"$f":"'Operating Analysis'!N80","v":179414.25772418789},{"$f":"'Operating Analysis'!O80","v":148103.20660492481},{"$f":"'Operating Analysis'!P80","v":153286.81883609723},{"$f":"'Operating Analysis'!Q80","v":167465.84957843617},{"$f":"'Operating Analysis'!R80","v":182956.44066444153},{"$f":"'Operating Analysis'!S80","v":197227.04303626792},{"$f":"'Operating Analysis'!T80","v":212610.75239309677},{"$f":"'Operating Analysis'!U80","v":229194.39107975844},{"$f":"'Operating Analysis'!V80","v":247071.55358397958},{"$f":"'Operating Analysis'!W80","v":266343.13476352999}]
[]
[null,null,null,"Accounts Payable",null,null,{"$f":"'Operating Analysis'!H85","v":32083},{"$f":"'Operating Analysis'!I85","v":26441},{"$f":"'Operating Analysis'!J85","v":46251},{"$f":"'Operating Analysis'!K85","v":75744},{"$f":"'Operating Analysis'!L85","v":82312},{"$f":"'Operating Analysis'!M85","v":83069.830028328608},{"$f":"'Operating Analysis'!N85","v":104046.64319282959},{"$f":"'Operating Analysis'!O85","v":100548.85826396453},{"$f":"'Operating Analysis'!P85","v":109849.62765338128},{"$f":"'Operating Analysis'!Q85","v":120010.71821131904},{"$f":"'Operating Analysis'!R85","v":131111.70964586601},{"$f":"'Operating Analysis'!S85","v":141338.42299824354},{"$f":"'Operating Analysis'!T85","v":155472.26529806785},{"$f":"'Operating Analysis'!U85","v":171019.49182787471},{"$f":"'Operating Analysis'!V85","v":188121.44101066221},{"$f":"'Operating Analysis'!W85","v":206933.5851117284}]
[null,null,null,"Accrued Expenses",null,null,{"$f":"'Operating Analysis'!H90","v":0},{"$f":"'Operating Analysis'!I90","v":76256},{"$f":"'Operating Analysis'!J90","v":140899},{"$f":"'Operating Analysis'!K90","v":193277},{"$f":"'Operating Analysis'!L90","v":244270.99999999997},{"$f":"'Operating Analysis'!M90","v":256183.91122951428},{"$f":"'Operating Analysis'!N90","v":309640.53532469255},{"$f":"'Operating Analysis'!O90","v":289056.73959259602},{"$f":"'Operating Analysis'!P90","v":308819.09855849901},{"$f":"'Operating Analysis'!Q90","v":337406.65986242302},{"$f":"'Operating Analysis'!R90","v":368640.75005568628},{"$f":"'Operating Analysis'!S90","v":397472.08517002157},{"$f":"'Operating Analysis'!T90","v":435346.01560411911},{"$f":"'Operating Analysis'!U90","v":476861.22339116025},{"$f":"'Operating Analysis'!V90","v":522370.4392425823},{"$f":"'Operating Analysis'!W90","v":572260.77797310625}]
[null,null,null,"Other Liabilities",null,null,{"$f":"'Operating Analysis'!H95","v":0},{"$f":"'Operating Analysis'!I95","v":14803},{"$f":"'Operating Analysis'!J95","v":59738},{"$f":"'Operating Analysis'!K95","v":88607},{"$f":"'Operating Analysis'!L95","v":99676},{"$f":"'Operating Analysis'!M95","v":121387.94617563741},{"$f":"'Operating Analysis'!N95","v":140520.45077576413},{"$f":"'Operating Analysis'!O95","v":115997.07636086292},{"$f":"'Operating Analysis'!P95","v":120056.97403349316},{"$f":"'Operating Analysis'!Q95","v":131162.24413159123},{"$f":"'Operating Analysis'!R95","v":143294.75171376343},{"$f":"'Operating Analysis'!S95","v":154471.74234743693},{"$f":"'Operating Analysis'!T95","v":166520.53825053698},{"$f":"'Operating Analysis'!U95","v":179509.14023407898},{"$f":"'Operating Analysis'!V95","v":193510.85317233711},{"$f":"'Operating Analysis'!W95","v":208604.6997197794}]
[null,null,null,"Income Tax Payable",null,null,{"$f":"IF(G12,INDEX('Historic Data'!196:196,G7),F30)","v":340},{"$f":"IF(H12,INDEX('Historic Data'!196:196,H7),G30)","v":24487},{"$f":"IF(I12,INDEX('Historic Data'!196:196,I7),H30)","v":99938},{"$f":"IF(J12,INDEX('Historic Data'!196:196,J7),I30)","v":8740},{"$f":"IF(K12,INDEX('Historic Data'!196:196,K7),J30)","v":16831},{"$f":"IF(L12,INDEX('Historic Data'!196:196,L7),K30)","v":16831},{"$f":"IF(M12,INDEX('Historic Data'!196:196,M7),L30)","v":16831},{"$f":"IF(N12,INDEX('Historic Data'!196:196,N7),M30)","v":16831},{"$f":"IF(O12,INDEX('Historic Data'!196:196,O7),N30)","v":16831},{"$f":"IF(P12,INDEX('Historic Data'!196:196,P7),O30)","v":16831},{"$f":"IF(Q12,INDEX('Historic Data'!196:196,Q7),P30)","v":16831},{"$f":"IF(R12,INDEX('Historic Data'!196:196,R7),Q30)","v":16831},{"$f":"IF(S12,INDEX('Historic Data'!196:196,S7),R30)","v":16831},{"$f":"IF(T12,INDEX('Historic Data'!196:196,T7),S30)","v":16831},{"$f":"IF(U12,INDEX('Historic Data'!196:196,U7),T30)","v":16831},{"$f":"IF(V12,INDEX('Historic Data'!196:196,V7),U30)","v":16831}]
[]
[null,null,null,"Change in Working Capital",null,null,{"$f":"'Operating Analysis'!H100","v":24760},{"$f":"'Operating Analysis'!I100","v":-6186},{"$f":"'Operating Analysis'!J100","v":28047},{"$f":"'Operating Analysis'!K100","v":165473},{"$f":"'Operating Analysis'!L100","v":59120},{"$f":"'Operating Analysis'!M100","v":5466.7077506559435},{"$f":"'Operating Analysis'!N100","v":45267.460924222483},{"$f":"'Operating Analysis'!O100","v":-60248.296660733817},{"$f":"'Operating Analysis'!P100","v":10663.933926276106},{"$f":"'Operating Analysis'!Q100","v":24778.63986222574},{"$f":"'Operating Analysis'!R100","v":27068.484580755699},{"$f":"'Operating Analysis'!S100","v":24879.517959913355},{"$f":"'Operating Analysis'!T100","v":26102.994131666957},{"$f":"'Operating Analysis'!U100","v":28059.579390026047},{"$f":"'Operating Analysis'!V100","v":30160.83347014559},{"$f":"'Operating Analysis'!W100","v":32417.246057284181}]
[]
["Depreciation Analysis and Other Assets and Liabilities"]
[]
[null,"Depreciation and Net Plant"]
[null,null,"Total Depreciation Expense",null,null,null,{"$f":"INDEX('Operating Analysis'!134:134,G9)","v":10210},{"$f":"INDEX('Operating Analysis'!134:134,H9)","v":24481},{"$f":"INDEX('Operating Analysis'!134:134,I9)","v":61846},{"$f":"INDEX('Operating Analysis'!134:134,J9)","v":130746},{"$f":"INDEX('Operating Analysis'!134:134,K9)","v":167062},{"$f":"INDEX('Operating Analysis'!134:134,L9)","v":198312},{"$f":"INDEX('Operating Analysis'!134:134,M9)","v":79256.971807482681},{"$f":"INDEX('Operating Analysis'!134:134,N9)","v":176147.27694829868},{"$f":"INDEX('Operating Analysis'!134:134,O9)","v":294791.38},{"$f":"INDEX('Operating Analysis'!134:134,P9)","v":322537.46620000002},{"$f":"INDEX('Operating Analysis'!134:134,Q9)","v":351602.71687600005},{"$f":"INDEX('Operating Analysis'!134:134,R9)","v":371130.44518840004},{"$f":"INDEX('Operating Analysis'!134:134,S9)","v":392931.87176579214},{"$f":"INDEX('Operating Analysis'!134:134,T9)","v":416913.44100092334},{"$f":"INDEX('Operating Analysis'!134:134,U9)","v":442657.73480073881},{"$f":"INDEX('Operating Analysis'!134:134,V9)","v":477457.86804059119}]
[null,null,"Total Net Plant",null,null,null,{"$f":"INDEX('Operating Analysis'!132:132,G9)","v":178868},{"$f":"INDEX('Operating Analysis'!132:132,H9)","v":430104},{"$f":"INDEX('Operating Analysis'!132:132,I9)","v":842622},{"$f":"INDEX('Operating Analysis'!132:132,J9)","v":988782},{"$f":"INDEX('Operating Analysis'!132:132,K9)","v":1430789},{"$f":"INDEX('Operating Analysis'!132:132,L9)","v":1982477},{"$f":"INDEX('Operating Analysis'!132:132,M9)","v":2100233.9983312702},{"$f":"INDEX('Operating Analysis'!132:132,N9)","v":2361872.7512442181},{"$f":"INDEX('Operating Analysis'!132:132,O9)","v":2403081.3712442187},{"$f":"INDEX('Operating Analysis'!132:132,P9)","v":2450143.905044219},{"$f":"INDEX('Operating Analysis'!132:132,Q9)","v":2505101.1881682193},{"$f":"INDEX('Operating Analysis'!132:132,R9)","v":2581186.7429798199},{"$f":"INDEX('Operating Analysis'!132:132,S9)","v":2680192.4712140281},{"$f":"INDEX('Operating Analysis'!132:132,T9)","v":2804410.3902131058},{"$f":"INDEX('Operating Analysis'!132:132,U9)","v":2956997.1514123678},{"$f":"INDEX('Operating Analysis'!132:132,V9)","v":3134308.2289717779}]
[]
[null,"Other Assets, Liabilities and Other Income"]
[null,null,"Project Assets",null,null,null,{"$f":"INDEX('Time Series Assumptions'!106:106,'Financial Model'!G$8)","v":27515},{"$f":"INDEX('Time Series Assumptions'!106:106,'Financial Model'!H$8)","v":87688},{"$f":"INDEX('Time Series Assumptions'!106:106,'Financial Model'!I$8)","v":61993},{"$f":"INDEX('Time Series Assumptions'!106:106,'Financial Model'!J$8)","v":132496},{"$f":"INDEX('Time Series Assumptions'!106:106,'Financial Model'!K$8)","v":320140},{"$f":"INDEX('Time Series Assumptions'!106:106,'Financial Model'!L$8)","v":320140},{"$f":"INDEX('Time Series Assumptions'!106:106,'Financial Model'!M$8)","v":320140},{"$f":"INDEX('Time Series Assumptions'!106:106,'Financial Model'!N$8)","v":320140},{"$f":"INDEX('Time Series Assumptions'!106:106,'Financial Model'!O$8)","v":320140},{"$f":"INDEX('Time Series Assumptions'!106:106,'Financial Model'!P$8)","v":320140},{"$f":"INDEX('Time Series Assumptions'!106:106,'Financial Model'!Q$8)","v":320140},{"$f":"INDEX('Time Series Assumptions'!106:106,'Financial Model'!R$8)","v":320140},{"$f":"INDEX('Time Series Assumptions'!106:106,'Financial Model'!S$8)","v":320140},{"$f":"INDEX('Time Series Assumptions'!106:106,'Financial Model'!T$8)","v":320140},{"$f":"INDEX('Time Series Assumptions'!106:106,'Financial Model'!U$8)","v":320140},{"$f":"INDEX('Time Series Assumptions'!106:106,'Financial Model'!V$8)","v":320140}]
[null,null,"Deferred Tax Assets",null,null,null,{"$f":"INDEX('Time Series Assumptions'!107:107,'Financial Model'!G$8)","v":0},{"$f":"INDEX('Time Series Assumptions'!107:107,'Financial Model'!H$8)","v":36603},{"$f":"INDEX('Time Series Assumptions'!107:107,'Financial Model'!I$8)","v":39481},{"$f":"INDEX('Time Series Assumptions'!107:107,'Financial Model'!J$8)","v":152194},{"$f":"INDEX('Time Series Assumptions'!107:107,'Financial Model'!K$8)","v":259624},{"$f":"INDEX('Time Series Assumptions'!107:107,'Financial Model'!L$8)","v":259624},{"$f":"INDEX('Time Series Assumptions'!107:107,'Financial Model'!M$8)","v":259624},{"$f":"INDEX('Time Series Assumptions'!107:107,'Financial Model'!N$8)","v":259624},{"$f":"INDEX('Time Series Assumptions'!107:107,'Financial Model'!O$8)","v":259624},{"$f":"INDEX('Time Series Assumptions'!107:107,'Financial Model'!P$8)","v":259624},{"$f":"INDEX('Time Series Assumptions'!107:107,'Financial Model'!Q$8)","v":259624},{"$f":"INDEX('Time Series Assumptions'!107:107,'Financial Model'!R$8)","v":259624},{"$f":"INDEX('Time Series Assumptions'!107:107,'Financial Model'!S$8)","v":259624},{"$f":"INDEX('Time Series Assumptions'!107:107,'Financial Model'!T$8)","v":259624},{"$f":"INDEX('Time Series Assumptions'!107:107,'Financial Model'!U$8)","v":259624},{"$f":"INDEX('Time Series Assumptions'!107:107,'Financial Model'!V$8)","v":259624}]
[null,null,"Investment in Related Property",null,null,null,{"$f":"INDEX('Time Series Assumptions'!108:108,'Financial Model'!G$8)","v":0},{"$f":"INDEX('Time Series Assumptions'!108:108,'Financial Model'!H$8)","v":33449},{"$f":"INDEX('Time Series Assumptions'!108:108,'Financial Model'!I$8)","v":33829},{"$f":"INDEX('Time Series Assumptions'!108:108,'Financial Model'!J$8)","v":25000},{"$f":"INDEX('Time Series Assumptions'!108:108,'Financial Model'!K$8)","v":0},{"$f":"INDEX('Time Series Assumptions'!108:108,'Financial Model'!L$8)","v":0},{"$f":"INDEX('Time Series Assumptions'!108:108,'Financial Model'!M$8)","v":0},{"$f":"INDEX('Time Series Assumptions'!108:108,'Financial Model'!N$8)","v":0},{"$f":"INDEX('Time Series Assumptions'!108:108,'Financial Model'!O$8)","v":0},{"$f":"INDEX('Time Series Assumptions'!108:108,'Financial Model'!P$8)","v":0},{"$f":"INDEX('Time Series Assumptions'!108:108,'Financial Model'!Q$8)","v":0},{"$f":"INDEX('Time Series Assumptions'!108:108,'Financial Model'!R$8)","v":0},{"$f":"INDEX('Time Series Assumptions'!108:108,'Financial Model'!S$8)","v":0},{"$f":"INDEX('Time Series Assumptions'!108:108,'Financial Model'!T$8)","v":0},{"$f":"INDEX('Time Series Assumptions'!108:108,'Financial Model'!U$8)","v":0},{"$f":"INDEX('Time Series Assumptions'!108:108,'Financial Model'!V$8)","v":0}]
[null,null,"Goodwilll",null,null,null,{"$f":"INDEX('Time Series Assumptions'!109:109,'Financial Model'!G$8)","v":0},{"$f":"INDEX('Time Series Assumptions'!109:109,'Financial Model'!H$8)","v":0},{"$f":"INDEX('Time Series Assumptions'!109:109,'Financial Model'!I$8)","v":0},{"$f":"INDEX('Time Series Assumptions'!109:109,'Financial Model'!J$8)","v":286515},{"$f":"INDEX('Time Series Assumptions'!109:109,'Financial Model'!K$8)","v":433288},{"$f":"INDEX('Time Series Assumptions'!109:109,'Financial Model'!L$8)","v":433288},{"$f":"INDEX('Time Series Assumptions'!109:109,'Financial Model'!M$8)","v":433288},{"$f":"INDEX('Time Series Assumptions'!109:109,'Financial Model'!N$8)","v":433288},{"$f":"INDEX('Time Series Assumptions'!109:109,'Financial Model'!O$8)","v":433288},{"$f":"INDEX('Time Series Assumptions'!109:109,'Financial Model'!P$8)","v":433288},{"$f":"INDEX('Time Series Assumptions'!109:109,'Financial Model'!Q$8)","v":433288},{"$f":"INDEX('Time Series Assumptions'!109:109,'Financial Model'!R$8)","v":433288},{"$f":"INDEX('Time Series Assumptions'!109:109,'Financial Model'!S$8)","v":433288},{"$f":"INDEX('Time Series Assumptions'!109:109,'Financial Model'!T$8)","v":433288},{"$f":"INDEX('Time Series Assumptions'!109:109,'Financial Model'!U$8)","v":433288},{"$f":"INDEX('Time Series Assumptions'!109:109,'Financial Model'!V$8)","v":433288}]
[null,null,"Other Assets"]
[]
[null,null,"Accrued Liability",null,null,null,{"$f":"-INDEX('Time Series Assumptions'!111:111,'Financial Model'!G$8)","v":3724},{"$f":"-INDEX('Time Series Assumptions'!111:111,'Financial Model'!H$8)","v":13079},{"$f":"-INDEX('Time Series Assumptions'!111:111,'Financial Model'!I$8)","v":35238},{"$f":"-INDEX('Time Series Assumptions'!111:111,'Financial Model'!J$8)","v":92799},{"$f":"-INDEX('Time Series Assumptions'!111:111,'Financial Model'!K$8)","v":132951},{"$f":"-INDEX('Time Series Assumptions'!111:111,'Financial Model'!L$8)","v":132951},{"$f":"-INDEX('Time Series Assumptions'!111:111,'Financial Model'!M$8)","v":132951},{"$f":"-INDEX('Time Series Assumptions'!111:111,'Financial Model'!N$8)","v":132951},{"$f":"-INDEX('Time Series Assumptions'!111:111,'Financial Model'!O$8)","v":132951},{"$f":"-INDEX('Time Series Assumptions'!111:111,'Financial Model'!P$8)","v":132951},{"$f":"-INDEX('Time Series Assumptions'!111:111,'Financial Model'!Q$8)","v":132951},{"$f":"-INDEX('Time Series Assumptions'!111:111,'Financial Model'!R$8)","v":132951},{"$f":"-INDEX('Time Series Assumptions'!111:111,'Financial Model'!S$8)","v":132951},{"$f":"-INDEX('Time Series Assumptions'!111:111,'Financial Model'!T$8)","v":132951},{"$f":"-INDEX('Time Series Assumptions'!111:111,'Financial Model'!U$8)","v":132951},{"$f":"-INDEX('Time Series Assumptions'!111:111,'Financial Model'!V$8)","v":132951}]
[null,null,"Other Liabiilities",null,null,null,{"$f":"-INDEX('Time Series Assumptions'!112:112,'Financial Model'!G$8)","v":0},{"$f":"-INDEX('Time Series Assumptions'!112:112,'Financial Model'!H$8)","v":10814},{"$f":"-INDEX('Time Series Assumptions'!112:112,'Financial Model'!I$8)","v":20926},{"$f":"-INDEX('Time Series Assumptions'!112:112,'Financial Model'!J$8)","v":62600},{"$f":"-INDEX('Time Series Assumptions'!112:112,'Financial Model'!K$8)","v":112026},{"$f":"-INDEX('Time Series Assumptions'!112:112,'Financial Model'!L$8)","v":112026},{"$f":"-INDEX('Time Series Assumptions'!112:112,'Financial Model'!M$8)","v":112026},{"$f":"-INDEX('Time Series Assumptions'!112:112,'Financial Model'!N$8)","v":112026},{"$f":"-INDEX('Time Series Assumptions'!112:112,'Financial Model'!O$8)","v":112026},{"$f":"-INDEX('Time Series Assumptions'!112:112,'Financial Model'!P$8)","v":112026},{"$f":"-INDEX('Time Series Assumptions'!112:112,'Financial Model'!Q$8)","v":112026},{"$f":"-INDEX('Time Series Assumptions'!112:112,'Financial Model'!R$8)","v":112026},{"$f":"-INDEX('Time Series Assumptions'!112:112,'Financial Model'!S$8)","v":112026},{"$f":"-INDEX('Time Series Assumptions'!112:112,'Financial Model'!T$8)","v":112026},{"$f":"-INDEX('Time Series Assumptions'!112:112,'Financial Model'!U$8)","v":112026},{"$f":"-INDEX('Time Series Assumptions'!112:112,'Financial Model'!V$8)","v":112026}]
[]
[null,null,"Other Income",null,null,null,{"$f":"INDEX('Time Series Assumptions'!116:116,'Financial Model'!G8)","v":-799},{"$f":"INDEX('Time Series Assumptions'!116:116,'Financial Model'!H8)","v":-1219},{"$f":"INDEX('Time Series Assumptions'!116:116,'Financial Model'!I8)","v":-934},{"$f":"INDEX('Time Series Assumptions'!116:116,'Financial Model'!J8)","v":-2985},{"$f":"INDEX('Time Series Assumptions'!116:116,'Financial Model'!K8)","v":2273},{"$f":"INDEX('Time Series Assumptions'!116:116,'Financial Model'!L8)","v":2273},{"$f":"INDEX('Time Series Assumptions'!116:116,'Financial Model'!M8)","v":2273},{"$f":"INDEX('Time Series Assumptions'!116:116,'Financial Model'!N8)","v":2273},{"$f":"INDEX('Time Series Assumptions'!116:116,'Financial Model'!O8)","v":2273},{"$f":"INDEX('Time Series Assumptions'!116:116,'Financial Model'!P8)","v":2273},{"$f":"INDEX('Time Series Assumptions'!116:116,'Financial Model'!Q8)","v":2273},{"$f":"INDEX('Time Series Assumptions'!116:116,'Financial Model'!R8)","v":2273},{"$f":"INDEX('Time Series Assumptions'!116:116,'Financial Model'!S8)","v":2273},{"$f":"INDEX('Time Series Assumptions'!116:116,'Financial Model'!T8)","v":2273},{"$f":"INDEX('Time Series Assumptions'!116:116,'Financial Model'!U8)","v":2273},{"$f":"INDEX('Time Series Assumptions'!116:116,'Financial Model'!V8)","v":2273}]
[null,null,"Gains from Foreign Exchange",null,null,null,{"$f":"INDEX('Time Series Assumptions'!117:117,'Financial Model'!G8)","v":5544},{"$f":"INDEX('Time Series Assumptions'!117:117,'Financial Model'!H8)","v":1881},{"$f":"INDEX('Time Series Assumptions'!117:117,'Financial Model'!I8)","v":5722},{"$f":"INDEX('Time Series Assumptions'!117:117,'Financial Model'!J8)","v":5207},{"$f":"INDEX('Time Series Assumptions'!117:117,'Financial Model'!K8)","v":-3468},{"$f":"INDEX('Time Series Assumptions'!117:117,'Financial Model'!L8)","v":0},{"$f":"INDEX('Time Series Assumptions'!117:117,'Financial Model'!M8)","v":0},{"$f":"INDEX('Time Series Assumptions'!117:117,'Financial Model'!N8)","v":0},{"$f":"INDEX('Time Series Assumptions'!117:117,'Financial Model'!O8)","v":0},{"$f":"INDEX('Time Series Assumptions'!117:117,'Financial Model'!P8)","v":0},{"$f":"INDEX('Time Series Assumptions'!117:117,'Financial Model'!Q8)","v":0},{"$f":"INDEX('Time Series Assumptions'!117:117,'Financial Model'!R8)","v":0},{"$f":"INDEX('Time Series Assumptions'!117:117,'Financial Model'!S8)","v":0},{"$f":"INDEX('Time Series Assumptions'!117:117,'Financial Model'!T8)","v":0},{"$f":"INDEX('Time Series Assumptions'!117:117,'Financial Model'!U8)","v":0},{"$f":"INDEX('Time Series Assumptions'!117:117,'Financial Model'!V8)","v":0}]
[null,null,"Stock Based Compensation",null,null,null,{"$f":"INDEX('Time Series Assumptions'!119:119,'Financial Model'!G8)","v":11897},{"$f":"INDEX('Time Series Assumptions'!119:119,'Financial Model'!H8)","v":38965},{"$f":"INDEX('Time Series Assumptions'!119:119,'Financial Model'!I8)","v":58944},{"$f":"INDEX('Time Series Assumptions'!119:119,'Financial Model'!J8)","v":88745},{"$f":"INDEX('Time Series Assumptions'!119:119,'Financial Model'!K8)","v":99622},{"$f":"INDEX('Time Series Assumptions'!119:119,'Financial Model'!L8)","v":99622},{"$f":"INDEX('Time Series Assumptions'!119:119,'Financial Model'!M8)","v":99622},{"$f":"INDEX('Time Series Assumptions'!119:119,'Financial Model'!N8)","v":99622},{"$f":"INDEX('Time Series Assumptions'!119:119,'Financial Model'!O8)","v":99622},{"$f":"INDEX('Time Series Assumptions'!119:119,'Financial Model'!P8)","v":99622},{"$f":"INDEX('Time Series Assumptions'!119:119,'Financial Model'!Q8)","v":99622},{"$f":"INDEX('Time Series Assumptions'!119:119,'Financial Model'!R8)","v":99622},{"$f":"INDEX('Time Series Assumptions'!119:119,'Financial Model'!S8)","v":99622},{"$f":"INDEX('Time Series Assumptions'!119:119,'Financial Model'!T8)","v":99622},{"$f":"INDEX('Time Series Assumptions'!119:119,'Financial Model'!U8)","v":99622},{"$f":"INDEX('Time Series Assumptions'!119:119,'Financial Model'!V8)","v":99622}]
[]
[null,"Historic Cash, Debt and Interest Expense"]
[null,null,null,"Suplus Cash",{"$f":"IF(E12,INDEX('Historic Data'!180:180,'Financial Model'!E7))","v":3771},{"$f":"IF(F12,INDEX('Historic Data'!180:180,'Financial Model'!F7))","v":18300},{"$f":"IF(G12,INDEX('Historic Data'!180:180,'Financial Model'!G7))","v":316639},{"$f":"IF(H12,INDEX('Historic Data'!180:180,'Financial Model'!H7))","v":651645},{"$f":"IF(I12,INDEX('Historic Data'!180:180,'Financial Model'!I7))","v":847319},{"$f":"IF(J12,INDEX('Historic Data'!180:180,'Financial Model'!J7))","v":1150837},{"$f":"IF(K12,INDEX('Historic Data'!180:180,'Financial Model'!K7))","v":1199852},{"$f":"IF(L12,INDEX('Historic Data'!180:180,'Financial Model'!L7))","v":false},{"$f":"IF(M12,INDEX('Historic Data'!180:180,'Financial Model'!M7))","v":false},{"$f":"IF(N12,INDEX('Historic Data'!180:180,'Financial Model'!N7))","v":false},{"$f":"IF(O12,INDEX('Historic Data'!180:180,'Financial Model'!O7))","v":false},{"$f":"IF(P12,INDEX('Historic Data'!180:180,'Financial Model'!P7))","v":false},{"$f":"IF(Q12,INDEX('Historic Data'!180:180,'Financial Model'!Q7))","v":false},{"$f":"IF(R12,INDEX('Historic Data'!180:180,'Financial Model'!R7))","v":false},{"$f":"IF(S12,INDEX('Historic Data'!180:180,'Financial Model'!S7))","v":false},{"$f":"IF(T12,INDEX('Historic Data'!180:180,'Financial Model'!T7))","v":false},{"$f":"IF(U12,INDEX('Historic Data'!180:180,'Financial Model'!U7))","v":false},{"$f":"IF(V12,INDEX('Historic Data'!180:180,'Financial Model'!V7))","v":false}]
[null,null,null,"Short-term Debt",{"$f":"IF(E12,INDEX('Historic Data'!198:198,'Financial Model'!E7))","v":0},{"$f":"IF(F12,INDEX('Historic Data'!198:198,'Financial Model'!F7))","v":20000},{"$f":"IF(G12,INDEX('Historic Data'!198:198,'Financial Model'!G7))","v":16339},{"$f":"IF(H12,INDEX('Historic Data'!198:198,'Financial Model'!H7))","v":24473},{"$f":"IF(I12,INDEX('Historic Data'!198:198,'Financial Model'!I7))","v":0},{"$f":"IF(J12,INDEX('Historic Data'!198:198,'Financial Model'!J7))","v":0},{"$f":"IF(K12,INDEX('Historic Data'!198:198,'Financial Model'!K7))","v":0},{"$f":"IF(L12,INDEX('Historic Data'!198:198,'Financial Model'!L7))","v":false},{"$f":"IF(M12,INDEX('Historic Data'!198:198,'Financial Model'!M7))","v":false},{"$f":"IF(N12,INDEX('Historic Data'!198:198,'Financial Model'!N7))","v":false},{"$f":"IF(O12,INDEX('Historic Data'!198:198,'Financial Model'!O7))","v":false},{"$f":"IF(P12,INDEX('Historic Data'!198:198,'Financial Model'!P7))","v":false},{"$f":"IF(Q12,INDEX('Historic Data'!198:198,'Financial Model'!Q7))","v":false},{"$f":"IF(R12,INDEX('Historic Data'!198:198,'Financial Model'!R7))","v":false},{"$f":"IF(S12,INDEX('Historic Data'!198:198,'Financial Model'!S7))","v":false},{"$f":"IF(T12,INDEX('Historic Data'!198:198,'Financial Model'!T7))","v":false},{"$f":"IF(U12,INDEX('Historic Data'!198:198,'Financial Model'!U7))","v":false},{"$f":"IF(V12,INDEX('Historic Data'!198:198,'Financial Model'!V7))","v":false}]
[null,null,null,"Long-term Debt",{"$f":"IF(E12,INDEX('Historic Data'!203:203,'Financial Model'!E7))","v":13700},{"$f":"IF(F12,INDEX('Historic Data'!203:203,'Financial Model'!F7))","v":28723},{"$f":"IF(G12,INDEX('Historic Data'!203:203,'Financial Model'!G7))","v":64358},{"$f":"IF(H12,INDEX('Historic Data'!203:203,'Financial Model'!H7))","v":83692},{"$f":"IF(I12,INDEX('Historic Data'!203:203,'Financial Model'!I7))","v":198470},{"$f":"IF(J12,INDEX('Historic Data'!203:203,'Financial Model'!J7))","v":174958},{"$f":"IF(K12,INDEX('Historic Data'!203:203,'Financial Model'!K7))","v":237391},{"$f":"IF(L12,INDEX('Historic Data'!203:203,'Financial Model'!L7))","v":false},{"$f":"IF(M12,INDEX('Historic Data'!203:203,'Financial Model'!M7))","v":false},{"$f":"IF(N12,INDEX('Historic Data'!203:203,'Financial Model'!N7))","v":false},{"$f":"IF(O12,INDEX('Historic Data'!203:203,'Financial Model'!O7))","v":false},{"$f":"IF(P12,INDEX('Historic Data'!203:203,'Financial Model'!P7))","v":false},{"$f":"IF(Q12,INDEX('Historic Data'!203:203,'Financial Model'!Q7))","v":false},{"$f":"IF(R12,INDEX('Historic Data'!203:203,'Financial Model'!R7))","v":false},{"$f":"IF(S12,INDEX('Historic Data'!203:203,'Financial Model'!S7))","v":false},{"$f":"IF(T12,INDEX('Historic Data'!203:203,'Financial Model'!T7))","v":false},{"$f":"IF(U12,INDEX('Historic Data'!203:203,'Financial Model'!U7))","v":false},{"$f":"IF(V12,INDEX('Historic Data'!203:203,'Financial Model'!V7))","v":false}]
[null,null,null,"Interest Expense",{"$f":"IF(E12,INDEX('Historic Data'!165:165,'Financial Model'!E7))","v":100},{"$f":"IF(F12,INDEX('Historic Data'!165:165,'Financial Model'!F7))","v":418},{"$f":"IF(G12,INDEX('Historic Data'!165:165,'Financial Model'!G7))","v":1023},{"$f":"IF(H12,INDEX('Historic Data'!165:165,'Financial Model'!H7))","v":2294},{"$f":"IF(I12,INDEX('Historic Data'!165:165,'Financial Model'!I7))","v":509},{"$f":"IF(J12,INDEX('Historic Data'!165:165,'Financial Model'!J7))","v":5258},{"$f":"IF(K12,INDEX('Historic Data'!165:165,'Financial Model'!K7))","v":6},{"$f":"IF(L12,INDEX('Historic Data'!165:165,'Financial Model'!L7))","v":false},{"$f":"IF(M12,INDEX('Historic Data'!165:165,'Financial Model'!M7))","v":false},{"$f":"IF(N12,INDEX('Historic Data'!165:165,'Financial Model'!N7))","v":false},{"$f":"IF(O12,INDEX('Historic Data'!165:165,'Financial Model'!O7))","v":false},{"$f":"IF(P12,INDEX('Historic Data'!165:165,'Financial Model'!P7))","v":false},{"$f":"IF(Q12,INDEX('Historic Data'!165:165,'Financial Model'!Q7))","v":false},{"$f":"IF(R12,INDEX('Historic Data'!165:165,'Financial Model'!R7))","v":false},{"$f":"IF(S12,INDEX('Historic Data'!165:165,'Financial Model'!S7))","v":false},{"$f":"IF(T12,INDEX('Historic Data'!165:165,'Financial Model'!T7))","v":false},{"$f":"IF(U12,INDEX('Historic Data'!165:165,'Financial Model'!U7))","v":false},{"$f":"IF(V12,INDEX('Historic Data'!165:165,'Financial Model'!V7))","v":false}]
[null,null,null,"Interest Income",{"$f":"IF(E12,INDEX('Historic Data'!166:166,'Financial Model'!E7))","v":131},{"$f":"IF(F12,INDEX('Historic Data'!166:166,'Financial Model'!F7))","v":316},{"$f":"IF(G12,INDEX('Historic Data'!166:166,'Financial Model'!G7))","v":2648},{"$f":"IF(H12,INDEX('Historic Data'!166:166,'Financial Model'!H7))","v":20413},{"$f":"IF(I12,INDEX('Historic Data'!166:166,'Financial Model'!I7))","v":21158},{"$f":"IF(J12,INDEX('Historic Data'!166:166,'Financial Model'!J7))","v":9735},{"$f":"IF(K12,INDEX('Historic Data'!166:166,'Financial Model'!K7))","v":14375},{"$f":"IF(L12,INDEX('Historic Data'!166:166,'Financial Model'!L7))","v":false},{"$f":"IF(M12,INDEX('Historic Data'!166:166,'Financial Model'!M7))","v":false},{"$f":"IF(N12,INDEX('Historic Data'!166:166,'Financial Model'!N7))","v":false},{"$f":"IF(O12,INDEX('Historic Data'!166:166,'Financial Model'!O7))","v":false},{"$f":"IF(P12,INDEX('Historic Data'!166:166,'Financial Model'!P7))","v":false},{"$f":"IF(Q12,INDEX('Historic Data'!166:166,'Financial Model'!Q7))","v":false},{"$f":"IF(R12,INDEX('Historic Data'!166:166,'Financial Model'!R7))","v":false},{"$f":"IF(S12,INDEX('Historic Data'!166:166,'Financial Model'!S7))","v":false},{"$f":"IF(T12,INDEX('Historic Data'!166:166,'Financial Model'!T7))","v":false},{"$f":"IF(U12,INDEX('Historic Data'!166:166,'Financial Model'!U7))","v":false},{"$f":"IF(V12,INDEX('Historic Data'!166:166,'Financial Model'!V7))","v":false}]
[]
[null,"Long-term Debt"]
[null,null,"Debt Facility 1 - Fixed Rate Malaysian Facility"]
[null,null,null,"Base Debt Amount",{"$f":"INDEX('Time Series Assumptions'!124:124,'Financial Model'!E8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!124:124,'Financial Model'!F8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!124:124,'Financial Model'!G8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!124:124,'Financial Model'!H8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!124:124,'Financial Model'!I8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!124:124,'Financial Model'!J8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!124:124,'Financial Model'!K8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!124:124,'Financial Model'!L8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!124:124,'Financial Model'!M8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!124:124,'Financial Model'!N8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!124:124,'Financial Model'!O8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!124:124,'Financial Model'!P8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!124:124,'Financial Model'!Q8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!124:124,'Financial Model'!R8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!124:124,'Financial Model'!S8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!124:124,'Financial Model'!T8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!124:124,'Financial Model'!U8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!124:124,'Financial Model'!V8)","v":65009}]
[null,null,null,"Debt Repayment Percent",{"$f":"INDEX('Time Series Assumptions'!127:127,'Financial Model'!E8)","v":0},{"$f":"INDEX('Time Series Assumptions'!127:127,'Financial Model'!F8)","v":0},{"$f":"INDEX('Time Series Assumptions'!127:127,'Financial Model'!G8)","v":0},{"$f":"INDEX('Time Series Assumptions'!127:127,'Financial Model'!H8)","v":0},{"$f":"INDEX('Time Series Assumptions'!127:127,'Financial Model'!I8)","v":0},{"$f":"INDEX('Time Series Assumptions'!127:127,'Financial Model'!J8)","v":0},{"$f":"INDEX('Time Series Assumptions'!127:127,'Financial Model'!K8)","v":0},{"$f":"INDEX('Time Series Assumptions'!127:127,'Financial Model'!L8)","v":0},{"$f":"INDEX('Time Series Assumptions'!127:127,'Financial Model'!M8)","v":0},{"$f":"INDEX('Time Series Assumptions'!127:127,'Financial Model'!N8)","v":0},{"$f":"INDEX('Time Series Assumptions'!127:127,'Financial Model'!O8)","v":0},{"$f":"INDEX('Time Series Assumptions'!127:127,'Financial Model'!P8)","v":0},{"$f":"INDEX('Time Series Assumptions'!127:127,'Financial Model'!Q8)","v":0},{"$f":"INDEX('Time Series Assumptions'!127:127,'Financial Model'!R8)","v":1},{"$f":"INDEX('Time Series Assumptions'!127:127,'Financial Model'!S8)","v":0},{"$f":"INDEX('Time Series Assumptions'!127:127,'Financial Model'!T8)","v":0},{"$f":"INDEX('Time Series Assumptions'!127:127,'Financial Model'!U8)","v":0},{"$f":"INDEX('Time Series Assumptions'!127:127,'Financial Model'!V8)","v":0}]
[]
[null,null,null,"Opening Balance",null,{"$f":"E68","v":65009},{"$f":"F68","v":65009},65009,65009,65009,65009,65009,65009,65009,65009,65009,65009,65009,0,0,0,0]
[null,null,null,"Less: Repayment of Debt",{"$f":"E63*E64","v":0},{"$f":"F63*F64","v":0},0,0,0,0,0,0,0,0,0,0,0,65009,0,0,0,0]
[null,null,null,"Closing Balance",{"$f":"IF(E12,E63,E66-E67)","v":65009},65009,65009,65009,65009,65009,65009,65009,65009,65009,65009,65009,65009,0,0,0,0,0]
[]
[null,null,null,"Interest Rate",{"$f":"INDEX('Time Series Assumptions'!126:126,'Financial Model'!E8)","v":0.05},{"$f":"INDEX('Time Series Assumptions'!126:126,'Financial Model'!F8)","v":0.05},{"$f":"INDEX('Time Series Assumptions'!126:126,'Financial Model'!G8)","v":0.05},{"$f":"INDEX('Time Series Assumptions'!126:126,'Financial Model'!H8)","v":0.05},{"$f":"INDEX('Time Series Assumptions'!126:126,'Financial Model'!I8)","v":0.05},{"$f":"INDEX('Time Series Assumptions'!126:126,'Financial Model'!J8)","v":0.05},{"$f":"INDEX('Time Series Assumptions'!126:126,'Financial Model'!K8)","v":0.05},{"$f":"INDEX('Time Series Assumptions'!126:126,'Financial Model'!L8)","v":0.05},{"$f":"INDEX('Time Series Assumptions'!126:126,'Financial Model'!M8)","v":0.05},{"$f":"INDEX('Time Series Assumptions'!126:126,'Financial Model'!N8)","v":0.05},{"$f":"INDEX('Time Series Assumptions'!126:126,'Financial Model'!O8)","v":0.05},{"$f":"INDEX('Time Series Assumptions'!126:126,'Financial Model'!P8)","v":0.05},{"$f":"INDEX('Time Series Assumptions'!126:126,'Financial Model'!Q8)","v":0.05},{"$f":"INDEX('Time Series Assumptions'!126:126,'Financial Model'!R8)","v":0.05},{"$f":"INDEX('Time Series Assumptions'!126:126,'Financial Model'!S8)","v":0.05},{"$f":"INDEX('Time Series Assumptions'!126:126,'Financial Model'!T8)","v":0.05},{"$f":"INDEX('Time Series Assumptions'!126:126,'Financial Model'!U8)","v":0.05},{"$f":"INDEX('Time Series Assumptions'!126:126,'Financial Model'!V8)","v":0.05}]
[null,null,null,"Interest Expense",{"$f":"E70*AVERAGE(E68,E66)*(E11/12)","v":3250.4500000000003},3250.4500000000003,3250.4500000000003,3250.4500000000003,3250.4500000000003,3250.4500000000003,3250.4500000000003,3250.4500000000003,1083.4833333333333,2166.9666666666667,3250.4500000000003,3250.4500000000003,3250.4500000000003,1625.2250000000001,0,0,0,0]
[]
[null,null,"Debt Facility 2 - Floating Rate Malaysian Facility"]
[null,null,null,"Base Debt Amount",{"$f":"INDEX('Time Series Assumptions'!130:130,'Financial Model'!E8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!130:130,'Financial Model'!F8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!130:130,'Financial Model'!G8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!130:130,'Financial Model'!H8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!130:130,'Financial Model'!I8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!130:130,'Financial Model'!J8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!130:130,'Financial Model'!K8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!130:130,'Financial Model'!L8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!130:130,'Financial Model'!M8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!130:130,'Financial Model'!N8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!130:130,'Financial Model'!O8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!130:130,'Financial Model'!P8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!130:130,'Financial Model'!Q8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!130:130,'Financial Model'!R8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!130:130,'Financial Model'!S8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!130:130,'Financial Model'!T8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!130:130,'Financial Model'!U8)","v":65009},{"$f":"INDEX('Time Series Assumptions'!130:130,'Financial Model'!V8)","v":65009}]
[null,null,null,"Debt Repayment Percent",{"$f":"INDEX('Time Series Assumptions'!133:133,'Financial Model'!E8)","v":0},{"$f":"INDEX('Time Series Assumptions'!133:133,'Financial Model'!F8)","v":0},{"$f":"INDEX('Time Series Assumptions'!133:133,'Financial Model'!G8)","v":0},{"$f":"INDEX('Time Series Assumptions'!133:133,'Financial Model'!H8)","v":0},{"$f":"INDEX('Time Series Assumptions'!133:133,'Financial Model'!I8)","v":0},{"$f":"INDEX('Time Series Assumptions'!133:133,'Financial Model'!J8)","v":0},{"$f":"INDEX('Time Series Assumptions'!133:133,'Financial Model'!K8)","v":0},{"$f":"INDEX('Time Series Assumptions'!133:133,'Financial Model'!L8)","v":0},{"$f":"INDEX('Time Series Assumptions'!133:133,'Financial Model'!M8)","v":0},{"$f":"INDEX('Time Series Assumptions'!133:133,'Financial Model'!N8)","v":0},{"$f":"INDEX('Time Series Assumptions'!133:133,'Financial Model'!O8)","v":0},{"$f":"INDEX('Time Series Assumptions'!133:133,'Financial Model'!P8)","v":0},{"$f":"INDEX('Time Series Assumptions'!133:133,'Financial Model'!Q8)","v":0},{"$f":"INDEX('Time Series Assumptions'!133:133,'Financial Model'!R8)","v":1},{"$f":"INDEX('Time Series Assumptions'!133:133,'Financial Model'!S8)","v":0},{"$f":"INDEX('Time Series Assumptions'!133:133,'Financial Model'!T8)","v":0},{"$f":"INDEX('Time Series Assumptions'!133:133,'Financial Model'!U8)","v":0},{"$f":"INDEX('Time Series Assumptions'!133:133,'Financial Model'!V8)","v":0}]
[]
[null,null,null,"Opening Balance",null,{"$f":"E79","v":65009},{"$f":"F79","v":65009},65009,65009,65009,65009,65009,65009,65009,65009,65009,65009,65009,0,0,0,0]
[null,null,null,"Less: Repayment of Debt",{"$f":"E74*E75","v":0},{"$f":"F74*F75","v":0},0,0,0,0,0,0,0,0,0,0,0,65009,0,0,0,0]
[null,null,null,"Closing Balance",{"$f":"IF(E12,E74,E77-E78)","v":65009},65009,65009,65009,65009,65009,65009,65009,65009,65009,65009,65009,65009,0,0,0,0,0]
[]
[null,null,null,"Interest Rate",{"$f":"INDEX('Time Series Assumptions'!132:132,'Financial Model'!E8)","v":1.4999999999999999E-2},{"$f":"INDEX('Time Series Assumptions'!132:132,'Financial Model'!F8)","v":1.4999999999999999E-2},{"$f":"INDEX('Time Series Assumptions'!132:132,'Financial Model'!G8)","v":1.4999999999999999E-2},{"$f":"INDEX('Time Series Assumptions'!132:132,'Financial Model'!H8)","v":1.4999999999999999E-2},{"$f":"INDEX('Time Series Assumptions'!132:132,'Financial Model'!I8)","v":1.4999999999999999E-2},{"$f":"INDEX('Time Series Assumptions'!132:132,'Financial Model'!J8)","v":1.4999999999999999E-2},{"$f":"INDEX('Time Series Assumptions'!132:132,'Financial Model'!K8)","v":1.4999999999999999E-2},{"$f":"INDEX('Time Series Assumptions'!132:132,'Financial Model'!L8)","v":1.4999999999999999E-2},{"$f":"INDEX('Time Series Assumptions'!132:132,'Financial Model'!M8)","v":1.4999999999999999E-2},{"$f":"INDEX('Time Series Assumptions'!132:132,'Financial Model'!N8)","v":1.4999999999999999E-2},{"$f":"INDEX('Time Series Assumptions'!132:132,'Financial Model'!O8)","v":1.4999999999999999E-2},{"$f":"INDEX('Time Series Assumptions'!132:132,'Financial Model'!P8)","v":1.4999999999999999E-2},{"$f":"INDEX('Time Series Assumptions'!132:132,'Financial Model'!Q8)","v":1.4999999999999999E-2},{"$f":"INDEX('Time Series Assumptions'!132:132,'Financial Model'!R8)","v":1.4999999999999999E-2},{"$f":"INDEX('Time Series Assumptions'!132:132,'Financial Model'!S8)","v":1.4999999999999999E-2},{"$f":"INDEX('Time Series Assumptions'!132:132,'Financial Model'!T8)","v":1.4999999999999999E-2},{"$f":"INDEX('Time Series Assumptions'!132:132,'Financial Model'!U8)","v":1.4999999999999999E-2},{"$f":"INDEX('Time Series Assumptions'!132:132,'Financial Model'!V8)","v":1.4999999999999999E-2}]
[null,null,null,"Interest Expense",{"$f":"AVERAGE(E79,E77)*E81*(E11/12)","v":975.13499999999999},975.13499999999999,975.13499999999999,975.13499999999999,975.13499999999999,975.13499999999999,975.13499999999999,975.13499999999999,325.04499999999996,650.08999999999992,975.13499999999999,975.13499999999999,975.13499999999999,487.5675,0,0,0,0]
[]
[null,null,"Debt Facility 3 - Revolver and Other Long term Debt"]
[null,null,null,"Base Debt Amount",{"$f":"INDEX('Time Series Assumptions'!136:136,'Financial Model'!E8)","v":-116318},{"$f":"INDEX('Time Series Assumptions'!136:136,'Financial Model'!F8)","v":-101295},{"$f":"INDEX('Time Series Assumptions'!136:136,'Financial Model'!G8)","v":-65660},{"$f":"INDEX('Time Series Assumptions'!136:136,'Financial Model'!H8)","v":-46326},{"$f":"INDEX('Time Series Assumptions'!136:136,'Financial Model'!I8)","v":68452},{"$f":"INDEX('Time Series Assumptions'!136:136,'Financial Model'!J8)","v":44940},{"$f":"INDEX('Time Series Assumptions'!136:136,'Financial Model'!K8)","v":107373},{"$f":"INDEX('Time Series Assumptions'!136:136,'Financial Model'!L8)","v":107373},{"$f":"INDEX('Time Series Assumptions'!136:136,'Financial Model'!M8)","v":107373},{"$f":"INDEX('Time Series Assumptions'!136:136,'Financial Model'!N8)","v":107373},{"$f":"INDEX('Time Series Assumptions'!136:136,'Financial Model'!O8)","v":107373},{"$f":"INDEX('Time Series Assumptions'!136:136,'Financial Model'!P8)","v":107373},{"$f":"INDEX('Time Series Assumptions'!136:136,'Financial Model'!Q8)","v":107373},{"$f":"INDEX('Time Series Assumptions'!136:136,'Financial Model'!R8)","v":107373},{"$f":"INDEX('Time Series Assumptions'!136:136,'Financial Model'!S8)","v":107373},{"$f":"INDEX('Time Series Assumptions'!136:136,'Financial Model'!T8)","v":107373},{"$f":"INDEX('Time Series Assumptions'!136:136,'Financial Model'!U8)","v":107373},{"$f":"INDEX('Time Series Assumptions'!136:136,'Financial Model'!V8)","v":107373}]
[null,null,null,"Debt Repayment Percent",{"$f":"INDEX('Time Series Assumptions'!138:138,'Financial Model'!E8)","v":0},{"$f":"INDEX('Time Series Assumptions'!138:138,'Financial Model'!F8)","v":0},{"$f":"INDEX('Time Series Assumptions'!138:138,'Financial Model'!G8)","v":0},{"$f":"INDEX('Time Series Assumptions'!138:138,'Financial Model'!H8)","v":0},{"$f":"INDEX('Time Series Assumptions'!138:138,'Financial Model'!I8)","v":0},{"$f":"INDEX('Time Series Assumptions'!138:138,'Financial Model'!J8)","v":0},{"$f":"INDEX('Time Series Assumptions'!138:138,'Financial Model'!K8)","v":0},{"$f":"INDEX('Time Series Assumptions'!138:138,'Financial Model'!L8)","v":0.25},{"$f":"INDEX('Time Series Assumptions'!138:138,'Financial Model'!M8)","v":0.25},{"$f":"INDEX('Time Series Assumptions'!138:138,'Financial Model'!N8)","v":0.25},{"$f":"INDEX('Time Series Assumptions'!138:138,'Financial Model'!O8)","v":0.25},{"$f":"INDEX('Time Series Assumptions'!138:138,'Financial Model'!P8)","v":0.25},{"$f":"INDEX('Time Series Assumptions'!138:138,'Financial Model'!Q8)","v":0},{"$f":"INDEX('Time Series Assumptions'!138:138,'Financial Model'!R8)","v":0},{"$f":"INDEX('Time Series Assumptions'!138:138,'Financial Model'!S8)","v":0},{"$f":"INDEX('Time Series Assumptions'!138:138,'Financial Model'!T8)","v":0},{"$f":"INDEX('Time Series Assumptions'!138:138,'Financial Model'!U8)","v":0},{"$f":"INDEX('Time Series Assumptions'!138:138,'Financial Model'!V8)","v":0}]
[]
[null,null,null,"Opening Balance",null,{"$f":"E90","v":-116318},{"$f":"F90","v":-101295},-65660,-46326,68452,44940,107373,80529.75,53686.5,26843.25,0,-26843.25,-26843.25,-26843.25,-26843.25,-26843.25,-26843.25]
[null,null,null,"Less: Repayment of Debt",{"$f":"E85*E86","v":0},{"$f":"F85*F86","v":0},0,0,0,0,0,26843.25,26843.25,26843.25,26843.25,26843.25,0,0,0,0,0,0]
[null,null,null,"Closing Balance",{"$f":"IF(E12,E85,E88-E89)","v":-116318},-101295,-65660,-46326,68452,44940,107373,80529.75,53686.5,26843.25,0,-26843.25,-26843.25,-26843.25,-26843.25,-26843.25,-26843.25,-26843.25]
[]
[null,null,null,"Interest Rate",{"$f":"INDEX('Time Series Assumptions'!137:137,'Financial Model'!E8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!137:137,'Financial Model'!F8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!137:137,'Financial Model'!G8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!137:137,'Financial Model'!H8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!137:137,'Financial Model'!I8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!137:137,'Financial Model'!J8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!137:137,'Financial Model'!K8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!137:137,'Financial Model'!L8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!137:137,'Financial Model'!M8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!137:137,'Financial Model'!N8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!137:137,'Financial Model'!O8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!137:137,'Financial Model'!P8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!137:137,'Financial Model'!Q8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!137:137,'Financial Model'!R8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!137:137,'Financial Model'!S8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!137:137,'Financial Model'!T8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!137:137,'Financial Model'!U8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!137:137,'Financial Model'!V8)","v":2.5000000000000001E-2}]
[null,null,null,"Interest Expense",{"$f":"E92*AVERAGE(E90,E88)*(E11/12)","v":-2907.9500000000003},-2720.1625000000004,-2086.9375,-1399.825,276.57499999999999,1417.4,1903.9125000000001,2348.7843750000002,559.234375,671.08124999999995,335.54062500000003,-335.54062500000003,-671.08125000000007,-671.08125000000007,-671.08125000000007,-671.08125000000007,-671.08125000000007,-671.08125000000007]
[]
[null,null,"Total Historic and Projected Long-term Interest Expense",null,{"$f":"IF(E12,E58,E93+E82+E71)","v":100},418,1023,2294,509,5258,6,6574.3693750000002,1967.7627083333332,3488.1379166666666,4561.1256250000006,3890.0443750000004,3554.5037500000003,1441.7112500000001,-671.08125000000007,-671.08125000000007,-671.08125000000007,-671.08125000000007]
[null,null,"Total Long-term Debt",null,{"$f":"E90+E79+E68","v":13700},{"$f":"F90+F79+F68","v":28723},64358,83692,198470,174958,237391,210547.75,183704.5,156861.25,130018,103174.75,103174.75,-26843.25,-26843.25,-26843.25,-26843.25,-26843.25]
[]
[null,"Cash Less Short-term Debt"]
[null,null,"Balance"]
[null,null,null,"Opening Balance",null,{"$f":"E102","v":3771},{"$f":"F102","v":-1700},300300,627172,847319,1150837,1199852,1343651.3964307362,1408877.1281863912,1435240.9469015719,1677878.4189988277,1931192.0915533195,2235278.6445482695,2429652.9591858201,2731630.2450119676,3002608.646438458,3234398.8174277428]
[null,null,null,"Add: Net Cash Flow from Cash Flow Statement Below",null,{"$f":"F170","v":0},{"$f":"G170","v":-163726},-53350,-77142.000000000116,325469.99999999994,183228.99999999953,143799.39643073617,65225.731755655041,26363.818715180758,242637.4720972557,253313.67255449179,304086.55299495015,194374.31463755062,301977.28582614742,270978.40142649022,231790.17098928458,184269.62786321831]
[null,null,null,"Closing Balance",{"$f":"IF(E12,E55-E56,E100+E101)","v":3771},-1700,300300,627172,847319,1150837,1199852,1343651.3964307362,1408877.1281863912,1435240.9469015719,1677878.4189988277,1931192.0915533195,2235278.6445482695,2429652.9591858201,2731630.2450119676,3002608.646438458,3234398.8174277428,3418668.4452909613]
[]
[null,null,"Minimum Cash Balance as Percent of Revenues",null,{"$f":"INDEX('Time Series Assumptions'!142:142,'Financial Model'!E8)","v":0.02},{"$f":"INDEX('Time Series Assumptions'!142:142,'Financial Model'!F8)","v":0.02},{"$f":"INDEX('Time Series Assumptions'!142:142,'Financial Model'!G8)","v":0.02},{"$f":"INDEX('Time Series Assumptions'!142:142,'Financial Model'!H8)","v":0.02},{"$f":"INDEX('Time Series Assumptions'!142:142,'Financial Model'!I8)","v":0.02},{"$f":"INDEX('Time Series Assumptions'!142:142,'Financial Model'!J8)","v":0.02},{"$f":"INDEX('Time Series Assumptions'!142:142,'Financial Model'!K8)","v":0.02},{"$f":"INDEX('Time Series Assumptions'!142:142,'Financial Model'!L8)","v":0.02},{"$f":"INDEX('Time Series Assumptions'!142:142,'Financial Model'!M8)","v":0.02},{"$f":"INDEX('Time Series Assumptions'!142:142,'Financial Model'!N8)","v":0.02},{"$f":"INDEX('Time Series Assumptions'!142:142,'Financial Model'!O8)","v":0.02},{"$f":"INDEX('Time Series Assumptions'!142:142,'Financial Model'!P8)","v":0.02},{"$f":"INDEX('Time Series Assumptions'!142:142,'Financial Model'!Q8)","v":0.02},{"$f":"INDEX('Time Series Assumptions'!142:142,'Financial Model'!R8)","v":0.02},{"$f":"INDEX('Time Series Assumptions'!142:142,'Financial Model'!S8)","v":0.02},{"$f":"INDEX('Time Series Assumptions'!142:142,'Financial Model'!T8)","v":0.02},{"$f":"INDEX('Time Series Assumptions'!142:142,'Financial Model'!U8)","v":0.02},{"$f":"INDEX('Time Series Assumptions'!142:142,'Financial Model'!V8)","v":0.02}]
[null,null,"Minimum Cash Balance  ",null,{"$f":"E104*E17","v":0},0,2699.48,10079.52,24926.02,41324,51270.3,55554.92847025497,21437.064215475755,35391.813234691654,54945.790046858805,60028.27562619323,65580.891121616107,70696.200629102139,76210.504278172099,82154.923611869555,88563.007653595385,95470.922250575823]
[]
[null,null,"Allocation of Closing Balance to Cash Balance",null,{"$f":"IF(E12,E55,MAX(E102,E105))","v":3771},18300,316639,651645,847319,1150837,1199852,1343651.3964307362,1408877.1281863912,1435240.9469015719,1677878.4189988277,1931192.0915533195,2235278.6445482695,2429652.9591858201,2731630.2450119676,3002608.646438458,3234398.8174277428,3418668.4452909613]
[null,null,"Allocation of Closing Balance to Short-term Debt",null,{"$f":"IF(E12,E56,MAX(-E102+E105,0))","v":0},20000,16339,24473,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,{"$f":"E107-E108","v":3771},{"$f":"F107-F108","v":-1700},300300,627172,847319,1150837,1199852,1343651.3964307362,1408877.1281863912,1435240.9469015719,{"$f":"O107-O108","v":1677878.4189988277},1931192.0915533195,2235278.6445482695,2429652.9591858201,2731630.2450119676,3002608.646438458,3234398.8174277428,3418668.4452909613]
[null,null,"Check",null,{"$f":"E109=E102","v":true},{"$f":"F109=F102","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Aggregate Check",null,{"$f":"AND(E110:V110)","v":true}]
[]
[null,null,"Interest Income Rate",null,{"$f":"INDEX('Time Series Assumptions'!141:141,'Financial Model'!E8)","v":7.4999999999999997E-3},{"$f":"INDEX('Time Series Assumptions'!141:141,'Financial Model'!F8)","v":7.4999999999999997E-3},{"$f":"INDEX('Time Series Assumptions'!141:141,'Financial Model'!G8)","v":7.4999999999999997E-3},{"$f":"INDEX('Time Series Assumptions'!141:141,'Financial Model'!H8)","v":7.4999999999999997E-3},{"$f":"INDEX('Time Series Assumptions'!141:141,'Financial Model'!I8)","v":7.4999999999999997E-3},{"$f":"INDEX('Time Series Assumptions'!141:141,'Financial Model'!J8)","v":7.4999999999999997E-3},{"$f":"INDEX('Time Series Assumptions'!141:141,'Financial Model'!K8)","v":7.4999999999999997E-3},{"$f":"INDEX('Time Series Assumptions'!141:141,'Financial Model'!L8)","v":7.4999999999999997E-3},{"$f":"INDEX('Time Series Assumptions'!141:141,'Financial Model'!M8)","v":7.4999999999999997E-3},{"$f":"INDEX('Time Series Assumptions'!141:141,'Financial Model'!N8)","v":7.4999999999999997E-3},{"$f":"INDEX('Time Series Assumptions'!141:141,'Financial Model'!O8)","v":7.4999999999999997E-3},{"$f":"INDEX('Time Series Assumptions'!141:141,'Financial Model'!P8)","v":7.4999999999999997E-3},{"$f":"INDEX('Time Series Assumptions'!141:141,'Financial Model'!Q8)","v":7.4999999999999997E-3},{"$f":"INDEX('Time Series Assumptions'!141:141,'Financial Model'!R8)","v":7.4999999999999997E-3},{"$f":"INDEX('Time Series Assumptions'!141:141,'Financial Model'!S8)","v":7.4999999999999997E-3},{"$f":"INDEX('Time Series Assumptions'!141:141,'Financial Model'!T8)","v":7.4999999999999997E-3},{"$f":"INDEX('Time Series Assumptions'!141:141,'Financial Model'!U8)","v":7.4999999999999997E-3},{"$f":"INDEX('Time Series Assumptions'!141:141,'Financial Model'!V8)","v":7.4999999999999997E-3}]
[null,null,"Interest Expense Rate",null,{"$f":"INDEX('Time Series Assumptions'!143:143,'Financial Model'!E8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!143:143,'Financial Model'!F8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!143:143,'Financial Model'!G8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!143:143,'Financial Model'!H8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!143:143,'Financial Model'!I8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!143:143,'Financial Model'!J8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!143:143,'Financial Model'!K8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!143:143,'Financial Model'!L8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!143:143,'Financial Model'!M8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!143:143,'Financial Model'!N8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!143:143,'Financial Model'!O8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!143:143,'Financial Model'!P8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!143:143,'Financial Model'!Q8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!143:143,'Financial Model'!R8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!143:143,'Financial Model'!S8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!143:143,'Financial Model'!T8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!143:143,'Financial Model'!U8)","v":2.5000000000000001E-2},{"$f":"INDEX('Time Series Assumptions'!143:143,'Financial Model'!V8)","v":2.5000000000000001E-2}]
[]
[null,null,"Interest Income",null,{"$f":"E113*D107","v":0},{"$f":"F113*E107","v":28.282499999999999},137.25,2374.7925,4887.3374999999996,6354.8924999999999,8631.2775000000001,8998.89,10077.385473230521,10566.578461397934,10764.307101761789,12584.088142491208,14483.940686649896,16764.589834112019,18222.397193893648,20487.226837589755,22519.564848288435,24257.991130708069]
[null,null,"Short-term Interest Expense",null,{"$f":"E114*D108","v":0},{"$f":"F114*E108","v":0},500,408.47500000000002,611.82500000000005,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Income with History",null,{"$f":"IF(E12,E59,E116)*(E11/12)","v":131},316,2648,20413,21158,9735,14375,8998.89,3359.12849107684,7044.385640931956,10764.307101761789,12584.088142491208,14483.940686649896,16764.589834112019,18222.397193893648,20487.226837589755,22519.564848288435,24257.991130708069]
[null,null,"Interest Expense with History",null,{"$f":"IF(E12,0,E117)*(E11/12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Profit and Loss Statement"]
[]
[null,null,"Effective Tax Rate",null,null,null,{"$f":"INDEX('Time Series Assumptions'!100:100,'Financial Model'!G8)","v":0.56710239651416117},{"$f":"INDEX('Time Series Assumptions'!100:100,'Financial Model'!H8)","v":-1.5337069286108155E-2},{"$f":"INDEX('Time Series Assumptions'!100:100,'Financial Model'!I8)","v":0.24892620575450217},{"$f":"INDEX('Time Series Assumptions'!100:100,'Financial Model'!J8)","v":6.7281157021421678E-2},{"$f":"INDEX('Time Series Assumptions'!100:100,'Financial Model'!K8)","v":0.12843321606609306},{"$f":"INDEX('Time Series Assumptions'!100:100,'Financial Model'!L8)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!100:100,'Financial Model'!M8)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!100:100,'Financial Model'!N8)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!100:100,'Financial Model'!O8)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!100:100,'Financial Model'!P8)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!100:100,'Financial Model'!Q8)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!100:100,'Financial Model'!R8)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!100:100,'Financial Model'!S8)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!100:100,'Financial Model'!T8)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!100:100,'Financial Model'!U8)","v":0.15},{"$f":"INDEX('Time Series Assumptions'!100:100,'Financial Model'!V8)","v":0.15}]
[]
[null,null,"Revenues",null,null,null,{"$f":"G17","v":134974},503976,1246301,2066200,2563515,2777746.4235127484,1071853.2107737877,1769590.6617345826,2747289.5023429403,3001413.7813096615,3279044.5560808051,3534810.031455107,3810525.2139086048,4107746.180593478,4428150.3826797688,4773546.1125287907]
[null,null,"Less: Cash Operating Expenses",null,null,null,{"$f":"G18","v":121954},342314,746116,1255839,1647550,1727899.7627478754,696150.67414769833,1299746.1325489082,2082911.6261449582,2275727.9515633667,2486394.4870829773,2680855.0090754493,2936305.6933019739,3216315.9302500342,3523264.8049670919,3859763.3151278347]
[null,null,null,"EBITDA",null,null,{"$f":"G126-G127","v":13020},{"$f":"H126-H127","v":161662},500185,810361,915965,1049846.660764873,375702.53662608936,469844.52918567439,664377.87619798211,725685.82974629477,792650.06899782782,853955.02237965772,874219.52060663095,891430.25034344383,904885.57771267695,913782.79740095604]
[null,null,"Less: Depreciation",null,null,null,{"$f":"G37","v":10210},24481,61846,130746,167062,198312,79256.971807482681,176147.27694829868,294791.38,322537.46620000002,351602.71687600005,371130.44518840004,392931.87176579214,416913.44100092334,442657.73480073881,477457.86804059119]
[null,null,null,"EBIT  ",null,null,{"$f":"G128-G129","v":2810},137181,438339,679615,748903,851534.66076487303,296445.56481860671,293697.25223737571,369586.49619798211,403148.36354629474,441047.35212182777,482824.57719125767,481287.64884083881,474516.80934252049,462227.84291193815,436324.92936036485]
[null,null,"Less: Interest on Long-term Debt",null,null,null,{"$f":"G95","v":1023},2294,509,5258,6,6574.3693750000002,1967.7627083333332,3488.1379166666666,4561.1256250000006,3890.0443750000004,3554.5037500000003,1441.7112500000001,-671.08125000000007,-671.08125000000007,-671.08125000000007,-671.08125000000007]
[null,null,"Less: Interest on Short-term Debt",null,null,null,{"$f":"G120","v":0},{"$f":"H120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Interest Income",null,null,null,{"$f":"G119","v":2648},{"$f":"H119","v":20413},21158,9735,14375,8998.89,3359.12849107684,7044.385640931956,10764.307101761789,12584.088142491208,14483.940686649896,16764.589834112019,18222.397193893648,20487.226837589755,22519.564848288435,24257.991130708069]
[null,null,"Add: Other Income",null,null,null,{"$f":"G50","v":-799},-1219,-934,-2985,2273,2273,2273,2273,2273,2273,2273,2273,2273,2273,2273,2273]
[null,null,"Add: Foreign Exchange Gains",null,null,null,{"$f":"G51","v":5544},1881,5722,5207,-3468,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBT",null,null,{"$f":"G130-G131-G132+G133+G134+G135","v":9180},155962,463776,686314,762077,856232.18138987303,300109.93060135021,299526.49996164098,378062.67767474393,414115.40731378598,454249.78905847768,500420.45577536972,502454.12728473247,497948.11743011023,487691.48901022656,463527.00174107292]
[null,null,"Less: Taxes Booked",null,null,null,{"$f":"G136*G124","v":5205.9999999999991},-2392,115446,46176,97876,128434.82720848094,45016.489590202531,44928.974994246142,56709.401651211585,62117.311097067897,68137.468358771643,75063.068366305451,75368.119092709865,74692.217614516529,73153.723351533976,69529.050261160941]
[null,null,null,"Earnings",null,null,{"$f":"G136-G137","v":3974.0000000000009},158354,348330,640138,664201,727797.35418139212,255093.44101114769,254597.52496739483,321353.27602353232,351998.09621671808,386112.32069970603,425357.38740906428,427086.00819202262,423255.89981559373,414537.76565869257,393997.95147991198]
[]
[null,null,null,"Acutal Earnings",null,null,{"$f":"INDEX('Historic Data'!171:171,G7)","v":3974},{"$f":"INDEX('Historic Data'!171:171,H7)","v":158354},{"$f":"INDEX('Historic Data'!171:171,I7)","v":348330},{"$f":"INDEX('Historic Data'!171:171,J7)","v":640138},{"$f":"INDEX('Historic Data'!171:171,K7)","v":664201},{"$f":"INDEX('Historic Data'!171:171,L7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!171:171,M7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!171:171,N7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!171:171,O7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!171:171,P7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!171:171,Q7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!171:171,R7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!171:171,S7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!171:171,T7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!171:171,U7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!171:171,V7)","v":{"$error":"#N/A"}}]
[null,null,null,"Actual EBITDA",null,null,{"$f":"INDEX('Historic Data'!161:161,'Financial Model'!G7)-INDEX('Historic Data'!162:162,'Financial Model'!G7)","v":13020},{"$f":"INDEX('Historic Data'!161:161,'Financial Model'!H7)-INDEX('Historic Data'!162:162,'Financial Model'!H7)","v":161662},{"$f":"INDEX('Historic Data'!161:161,'Financial Model'!I7)-INDEX('Historic Data'!162:162,'Financial Model'!I7)","v":500185},{"$f":"INDEX('Historic Data'!161:161,'Financial Model'!J7)-INDEX('Historic Data'!162:162,'Financial Model'!J7)","v":810361},{"$f":"INDEX('Historic Data'!161:161,'Financial Model'!K7)-INDEX('Historic Data'!162:162,'Financial Model'!K7)","v":915965},{"$f":"INDEX('Historic Data'!161:161,'Financial Model'!L7)-INDEX('Historic Data'!162:162,'Financial Model'!L7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!161:161,'Financial Model'!M7)-INDEX('Historic Data'!162:162,'Financial Model'!M7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!161:161,'Financial Model'!N7)-INDEX('Historic Data'!162:162,'Financial Model'!N7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!161:161,'Financial Model'!O7)-INDEX('Historic Data'!162:162,'Financial Model'!O7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!161:161,'Financial Model'!P7)-INDEX('Historic Data'!162:162,'Financial Model'!P7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!161:161,'Financial Model'!Q7)-INDEX('Historic Data'!162:162,'Financial Model'!Q7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!161:161,'Financial Model'!R7)-INDEX('Historic Data'!162:162,'Financial Model'!R7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!161:161,'Financial Model'!S7)-INDEX('Historic Data'!162:162,'Financial Model'!S7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!161:161,'Financial Model'!T7)-INDEX('Historic Data'!162:162,'Financial Model'!T7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!161:161,'Financial Model'!U7)-INDEX('Historic Data'!162:162,'Financial Model'!U7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!161:161,'Financial Model'!V7)-INDEX('Historic Data'!162:162,'Financial Model'!V7)","v":{"$error":"#N/A"}}]
[null,null,null,"Earnings Test",{"$f":"AND(G142:V142)","v":true},null,{"$f":"IF(G12,G138=G140,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Taxes"]
[null,null,null,"EBT"]
[null,null,null,"Add: Book Depreciation"]
[null,null,null,"Less: Tax Depricaiton"]
[null,null,null,"Add: Other Differences"]
[null,null,null,"Adjusted EBIT"]
[null,null,null,"Tax Rate"]
[null,null,null,"Taxes Paid",null,null,{"$f":"G137","v":5205.9999999999991},{"$f":"H137","v":-2392},115446,46176,97876,128434.82720848094,45016.489590202531,44928.974994246142,56709.401651211585,62117.311097067897,68137.468358771643,75063.068366305451,75368.119092709865,74692.217614516529,73153.723351533976,69529.050261160941]
[null,null,null,"Taxes Deferred"]
[]
["Cash Flow Statement"]
[]
[null,null,"EBITDA",null,null,null,{"$f":"G128","v":13020},{"$f":"H128","v":161662},500185,810361,915965,1049846.660764873,375702.53662608936,469844.52918567439,664377.87619798211,725685.82974629477,792650.06899782782,853955.02237965772,874219.52060663095,891430.25034344383,904885.57771267695,913782.79740095604]
[null,null,"Less: Taxes Paid",null,null,null,{"$f":"G151","v":5205.9999999999991},{"$f":"H151","v":-2392},115446,46176,97876,128434.82720848094,45016.489590202531,44928.974994246142,56709.401651211585,62117.311097067897,68137.468358771643,75063.068366305451,75368.119092709865,74692.217614516529,73153.723351533976,69529.050261160941]
[null,null,"Less: Working Capital Changes",null,null,null,{"$f":"G32","v":24760},-6186,28047,165473,59120,5466.7077506559435,45267.460924222483,-60248.296660733817,10663.933926276106,24778.63986222574,27068.484580755699,24879.517959913355,26102.994131666957,28059.579390026047,30160.83347014559,32417.246057284181]
[null,null,null,"Cash Flow from Operations",null,null,{"$f":"G156-G157-G158","v":-16946},{"$f":"H156-H157-H158","v":170240},356692,598712,758969,915945.12580573617,285418.58611166436,485163.85085216205,597004.5406204944,638789.87878700113,697444.11605830048,754012.43605343893,772748.40738225414,788678.45333890128,801571.02089099737,811836.50108251092]
[null,null,"Less: Capital Expenditures",null,null,null,{"$f":"G21","v":153150},242371,459271.00000000012,279941.00000000006,588914.00000000047,750000,197013.97013875283,437786.02986124658,336000.00000000052,369600.00000000052,406560.00000000023,447216.00000000035,491937.60000000038,541131.3600000008,595244.49600000121,654768.94560000068]
[null,null,null,"Cash Flow Before Financing",null,null,{"$f":"G159-G160","v":-170096},{"$f":"H159-H160","v":-72131},-102579.00000000012,318770.99999999994,170054.99999999953,165945.12580573617,88404.615972911532,47377.820990915468,261004.54062049388,269189.87878700061,290884.11605830025,306796.43605343858,280810.80738225376,247547.09333890048,206326.52489099617,157067.55548251024]
[null,null,"Less: Interest Expense - Long-term",null,null,null,{"$f":"G131","v":1023},{"$f":"H131","v":2294},509,5258,6,6574.3693750000002,1967.7627083333332,3488.1379166666666,4561.1256250000006,3890.0443750000004,3554.5037500000003,1441.7112500000001,-671.08125000000007,-671.08125000000007,-671.08125000000007,-671.08125000000007]
[null,null,"Less: Interest Expense - Short-term",null,null,null,{"$f":"G132","v":0},{"$f":"H132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Interest Income",null,null,null,{"$f":"G133","v":2648},{"$f":"H133","v":20413},21158,9735,14375,8998.89,3359.12849107684,7044.385640931956,10764.307101761789,12584.088142491208,14483.940686649896,16764.589834112019,18222.397193893648,20487.226837589755,22519.564848288435,24257.991130708069]
[null,null,"Add: Other Income",null,null,null,{"$f":"G134+G135","v":4745},{"$f":"H134+H135","v":662},4788,2222,-1195,2273,2273,2273,2273,2273,2273,2273,2273,2273,2273,2273]
[null,null,"Less: Debt Repayments",null,null,null,{"$f":"G67+G78+G89","v":0},{"$f":"H67+H78+H89","v":0},0,0,0,26843.25,26843.25,26843.25,26843.25,26843.25,0,130018,0,0,0,0]
[null,null,"Less: Dividends"]
[null,null,"Add: New Common Equity Issued"]
[null,null,"Add: Stock Option Grants"]
[null,null,null,"Net Cash Flow",null,null,{"$f":"G161-G162-G163+G164+G165-G166-G167+G169","v":-163726},{"$f":"H161-H162-H163+H164+H165-H166-H167+H169","v":-53350},-77142.000000000116,325469.99999999994,183228.99999999953,143799.39643073617,65225.731755655041,26363.818715180758,242637.4720972557,253313.67255449179,304086.55299495015,194374.31463755062,301977.28582614742,270978.40142649022,231790.17098928458,184269.62786321831]
[]
["Balance Sheet"]
[]
[null,null,"Historic Equity Balance",null,{"$f":"INDEX('Historic Data'!206:206,'Financial Model'!E7)","v":22641},{"$f":"INDEX('Historic Data'!206:206,'Financial Model'!F7)","v":38394},{"$f":"INDEX('Historic Data'!206:206,'Financial Model'!G7)","v":461666},{"$f":"INDEX('Historic Data'!206:206,'Financial Model'!H7)","v":1097267},{"$f":"INDEX('Historic Data'!206:206,'Financial Model'!I7)","v":1513042},{"$f":"INDEX('Historic Data'!206:206,'Financial Model'!J7)","v":2652787},{"$f":"INDEX('Historic Data'!206:206,'Financial Model'!K7)","v":3454945},{"$f":"INDEX('Historic Data'!206:206,'Financial Model'!L7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!206:206,'Financial Model'!M7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!206:206,'Financial Model'!N7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!206:206,'Financial Model'!O7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!206:206,'Financial Model'!P7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!206:206,'Financial Model'!Q7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!206:206,'Financial Model'!R7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!206:206,'Financial Model'!S7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!206:206,'Financial Model'!T7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!206:206,'Financial Model'!U7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!206:206,'Financial Model'!V7)","v":{"$error":"#N/A"}}]
[]
[null,null,"Equity Balance"]
[null,null,null,"Opening Balance",null,{"$f":"E181","v":22641},{"$f":"F181","v":38394},461666,1097267,1513042,2652787,3454945,4182742.3541813921,4437835.7951925397,4692433.3201599345,5013786.5961834667,5365784.6924001845,5751897.0130998902,6177254.4005089542,6604340.4087009765,7027596.3085165704,7442134.0741752628]
[null,null,null,"Add: Income",null,{"$f":"F138","v":0},{"$f":"G138","v":3974.0000000000009},158354,348330,640138,664201,727797.35418139212,255093.44101114769,254597.52496739483,321353.27602353232,351998.09621671808,386112.32069970603,425357.38740906428,427086.00819202262,423255.89981559373,414537.76565869257,393997.95147991198]
[null,null,null,"Less: Dividends",null,{"$f":"F167","v":0},{"$f":"G167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Shae Issues from Stock Based Compensation",null,{"$f":"F169","v":0},{"$f":"G169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",{"$f":"IF(E12,E174,E177+E178-E179+E180)","v":22641},38394,461666,1097267,1513042,2652787,3454945,4182742.3541813921,4437835.7951925397,4692433.3201599345,5013786.5961834667,5365784.6924001845,5751897.0130998902,6177254.4005089542,6604340.4087009765,7027596.3085165704,7442134.0741752628,7836132.0256551746]
[]
[null,"Assets"]
[null,null,"Current Assets"]
[null,null,null,"Cash Balance and Investments",{"$f":"E107","v":3771},{"$f":"F107","v":18300},316639,651645,847319,1150837,1199852,1343651.3964307362,1408877.1281863912,1435240.9469015719,1677878.4189988277,1931192.0915533195,2235278.6445482695,2429652.9591858201,2731630.2450119676,3002608.646438458,3234398.8174277428,3418668.4452909613]
[null,null,null,"Accounts Reveiveable",{"$f":"E23","v":0},0,27966,58369,183257,226884,307019,332676.39518413605,385111.03026729805,317902.15117236867,329028.72646340169,359463.88366126624,392714.29289993335,423346.00774612807,456366.99635032599,491963.62206565164,530336.78458677244,571703.05378454062]
[null,null,null,"Inventories",{"$f":"E24","v":0},0,16510,8674,15417,174516,243170,245408.81728045328,307379.50997667864,297046.18845427467,324522.96088629519,354541.33476827742,387336.40823434293,417548.64807662164,459303.51288428367,505233.86417271232,555757.25058998365,611332.97564898187]
[null,null,null,"Pre-paid Expenses",{"$f":"E25","v":0},0,8116,64779.999999999993,90584,164071,143033,154986.18271954678,179414.25772418789,148103.20660492481,153286.81883609723,167465.84957843617,182956.44066444153,197227.04303626792,212610.75239309677,229194.39107975844,247071.55358397958,266343.13476352999]
[null,null,null,"Total Current Assets",{"$f":"SUM(E185:E188)","v":3771},{"$f":"SUM(F185:F188)","v":18300},369231,783468,1136577,1716308,1893074,2076722.7916148724,2280781.9261545558,2198292.4931331403,2484716.9251846219,2812663.1595612993,3198285.7863469869,3467774.6580448379,3859911.5066396743,4229000.5237565804,4567564.4061884787,4868047.6094880141]
[]
[null,null,"Long-term Assets"]
[null,null,null,"Net Plant",{"$f":"E38","v":0},{"$f":"F38","v":0},178868,430104,842622,988782,1430789,1982477,2100233.9983312702,2361872.7512442181,2403081.3712442187,2450143.905044219,2505101.1881682193,2581186.7429798199,2680192.4712140281,2804410.3902131058,2956997.1514123678,3134308.2289717779]
[null,null,null,"Project Assets",{"$f":"E41","v":0},{"$f":"F41","v":0},27515,87688,61993,132496,320140,320140,320140,320140,320140,320140,320140,320140,320140,320140,320140,320140]
[null,null,null,"Deferred Tax Assets",{"$f":"E42","v":0},{"$f":"F42","v":0},0,36603,39481,152194,259624,259624,259624,259624,259624,259624,259624,259624,259624,259624,259624,259624]
[null,null,null,"Investment in Related Property",{"$f":"E43","v":0},{"$f":"F43","v":0},0,33449,33829,25000,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Goodwilll",{"$f":"E44","v":0},{"$f":"F44","v":0},0,0,0,286515,433288,433288,433288,433288,433288,433288,433288,433288,433288,433288,433288,433288]
[null,null,null,"Other Assets",{"$f":"INDEX('Time Series Assumptions'!110:110,E8)","v":906},{"$f":"INDEX('Time Series Assumptions'!110:110,F8)","v":286},{"$f":"INDEX('Time Series Assumptions'!110:110,G8)","v":2896},{"$f":"INDEX('Time Series Assumptions'!110:110,H8)","v":0},{"$f":"INDEX('Time Series Assumptions'!110:110,I8)","v":0},{"$f":"INDEX('Time Series Assumptions'!110:110,J8)","v":48217},{"$f":"INDEX('Time Series Assumptions'!110:110,K8)","v":43488},{"$f":"INDEX('Time Series Assumptions'!110:110,L8)","v":43488},{"$f":"INDEX('Time Series Assumptions'!110:110,M8)","v":43488},{"$f":"INDEX('Time Series Assumptions'!110:110,N8)","v":43488},{"$f":"INDEX('Time Series Assumptions'!110:110,O8)","v":43488},{"$f":"INDEX('Time Series Assumptions'!110:110,P8)","v":43488},{"$f":"INDEX('Time Series Assumptions'!110:110,Q8)","v":43488},{"$f":"INDEX('Time Series Assumptions'!110:110,R8)","v":43488},{"$f":"INDEX('Time Series Assumptions'!110:110,S8)","v":43488},{"$f":"INDEX('Time Series Assumptions'!110:110,T8)","v":43488},{"$f":"INDEX('Time Series Assumptions'!110:110,U8)","v":43488},{"$f":"INDEX('Time Series Assumptions'!110:110,V8)","v":43488}]
[null,null,null,"Total Long-term Assets",{"$f":"SUM(E192:E197)","v":906},{"$f":"SUM(F192:F197)","v":286},209279,587844,977925,1633204,2487329,3039017,3156773.9983312702,3418412.7512442181,3459621.3712442187,3506683.905044219,3561641.1881682193,3637726.7429798199,3736732.4712140281,3860950.3902131058,4013537.1514123678,4190848.2289717779]
[]
[null,null,null,"Total Assets",{"$f":"E189+E198","v":4677},{"$f":"F189+F198","v":18586},{"$f":"G189+G198","v":578510},1371312,2114502,3349512,4380403,5115739.7916148724,5437555.9244858259,5616705.2443773579,5944338.2964288406,6319347.0646055182,6759926.9745152062,7105501.4010246582,7596643.9778537024,8089950.9139696863,8581101.5576008465,9058895.8384597916]
[null,null,null,"Historic Assets",{"$f":"INDEX('Historic Data'!191:191,'Financial Model'!E7)","v":41765},{"$f":"INDEX('Historic Data'!191:191,'Financial Model'!F7)","v":101884},{"$f":"INDEX('Historic Data'!191:191,'Financial Model'!G7)","v":578510},{"$f":"INDEX('Historic Data'!191:191,'Financial Model'!H7)","v":1371312},{"$f":"INDEX('Historic Data'!191:191,'Financial Model'!I7)","v":2114502},{"$f":"INDEX('Historic Data'!191:191,'Financial Model'!J7)","v":3349512},{"$f":"INDEX('Historic Data'!191:191,'Financial Model'!K7)","v":4380403},{"$f":"INDEX('Historic Data'!191:191,'Financial Model'!L7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!191:191,'Financial Model'!M7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!191:191,'Financial Model'!N7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!191:191,'Financial Model'!O7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!191:191,'Financial Model'!P7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!191:191,'Financial Model'!Q7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!191:191,'Financial Model'!R7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!191:191,'Financial Model'!S7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!191:191,'Financial Model'!T7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!191:191,'Financial Model'!U7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!191:191,'Financial Model'!V7)","v":{"$error":"#N/A"}}]
[null,null,null,"Difference",null,null,{"$f":"G201-G200","v":0},{"$f":"H201-H200","v":0},0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Test",{"$f":"AND(G203:V203)","v":true},null,{"$f":"IF(G12,G202=0,TRUE)","v":true},{"$f":"IF(H12,H202=0,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Liabilities and Capital"]
[null,null,"Currentl Liabilities"]
[null,null,null,"Short-term Debt",{"$f":"E108","v":0},{"$f":"F108","v":20000},16339,24473,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Accounts Payable",{"$f":"E27","v":0},0,32083,26441,46251,75744,82312,83069.830028328608,104046.64319282959,100548.85826396453,109849.62765338128,120010.71821131904,131111.70964586601,141338.42299824354,155472.26529806785,171019.49182787471,188121.44101066221,206933.5851117284]
[null,null,null,"Accrued Expenses",{"$f":"E28","v":0},0,0,76256,140899,193277,244270.99999999997,256183.91122951428,309640.53532469255,289056.73959259602,308819.09855849901,337406.65986242302,368640.75005568628,397472.08517002157,435346.01560411911,476861.22339116025,522370.4392425823,572260.77797310625]
[null,null,null,"Income Tax Liability",{"$f":"E30","v":0},{"$f":"F30","v":0},340,24487,99938,8740,16831,16831,16831,16831,16831,16831,16831,16831,16831,16831,16831,16831]
[null,null,null,"Other Current Liabilities",{"$f":"E29","v":0},0,0,14803,59738,88607,99676,121387.94617563741,140520.45077576413,115997.07636086292,120056.97403349316,131162.24413159123,143294.75171376343,154471.74234743693,166520.53825053698,179509.14023407898,193510.85317233711,208604.6997197794]
[null,null,null,"Total Current Liabilities",{"$f":"SUM(E207:E211)","v":0},{"$f":"SUM(F207:F211)","v":20000},{"$f":"SUM(G207:G211)","v":48762},{"$f":"SUM(H207:H211)","v":166460},{"$f":"SUM(I207:I211)","v":346826},366368,443090,477472.68743348029,571038.62929328624,522433.67421742348,555556.70024537342,605410.62220533332,659878.21141531575,710113.25051570206,774169.819152724,844220.85545311391,920833.73342558159,1004630.0628046141]
[]
[null,null,null,"Total Long-term Debt",{"$f":"E96","v":13700},{"$f":"F96","v":28723},64358,83692,198470,174958,237391,210547.75,183704.5,156861.25,130018,103174.75,103174.75,-26843.25,-26843.25,-26843.25,-26843.25,-26843.25]
[null,null,null,"Accrued Liability",{"$f":"E47","v":0},{"$f":"F47","v":0},3724,13079,35238,92799,132951,132951,132951,132951,132951,132951,132951,132951,132951,132951,132951,132951]
[null,null,null,"Other Liabiilities",{"$f":"E48","v":0},{"$f":"F48","v":0},0,10814,20926,62600,112026,112026,112026,112026,112026,112026,112026,112026,112026,112026,112026,112026]
[null,null,null,"Total Other Liabilities",{"$f":"SUM(E214:E216)","v":13700},{"$f":"SUM(F214:F216)","v":28723},68082,107585,254634,330357,482368,455524.75,428681.5,401838.25,374995,348151.75,348151.75,218133.75,218133.75,218133.75,218133.75,218133.75]
[]
[null,null,null,"Total Equity",{"$f":"E181","v":22641},{"$f":"F181","v":38394},461666,1097267,1513042,2652787,3454945,4182742.3541813921,4437835.7951925397,4692433.3201599345,5013786.5961834667,5365784.6924001845,5751897.0130998902,6177254.4005089542,6604340.4087009765,7027596.3085165704,7442134.0741752628,7836132.0256551746]
[]
[null,null,null,"Total Liabilities and Equity",{"$f":"E212+E217+E219","v":36341},{"$f":"F212+F217+F219","v":87117},578510,1371312,2114502,3349512,4380403,5115739.7916148724,5437555.9244858259,5616705.2443773579,5944338.2964288406,6319347.0646055173,6759926.9745152062,7105501.4010246564,7596643.9778537005,8089950.9139696844,8581101.5576008447,9058895.8384597898]
[null,null,null,"Historic Liabilites and Equity",{"$f":"INDEX('Historic Data'!207:207,'Financial Model'!E7)","v":41765},{"$f":"INDEX('Historic Data'!207:207,'Financial Model'!F7)","v":101884},{"$f":"INDEX('Historic Data'!207:207,'Financial Model'!G7)","v":578510},{"$f":"INDEX('Historic Data'!207:207,'Financial Model'!H7)","v":1371312},{"$f":"INDEX('Historic Data'!207:207,'Financial Model'!I7)","v":2114502},{"$f":"INDEX('Historic Data'!207:207,'Financial Model'!J7)","v":3349512},{"$f":"INDEX('Historic Data'!207:207,'Financial Model'!K7)","v":4380403},{"$f":"INDEX('Historic Data'!207:207,'Financial Model'!L7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!207:207,'Financial Model'!M7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!207:207,'Financial Model'!N7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!207:207,'Financial Model'!O7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!207:207,'Financial Model'!P7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!207:207,'Financial Model'!Q7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!207:207,'Financial Model'!R7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!207:207,'Financial Model'!S7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!207:207,'Financial Model'!T7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!207:207,'Financial Model'!U7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!207:207,'Financial Model'!V7)","v":{"$error":"#N/A"}}]
[null,null,null,"Difference",null,null,{"$f":"G221-G222","v":0},0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Test",{"$f":"AND(G224:V224)","v":true},null,{"$f":"IF(G12,G223=0,TRUE)","v":true},{"$f":"IF(H12,H223=0,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[]
[null,null,null,"Historic and Prospective Difference",null,null,{"$f":"G221-G200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Test",{"$f":"AND(G228:V228)","v":true},null,{"$f":"G227=0","v":true},{"$f":"H227=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P227-O227","v":0},{"$f":"Q227-P227","v":0},0,0,0,0,0]
["Earnings per Share and Return on Equity"]
[]
[null,"Shares"]
[null,null,"Historic Shares",null,{"$f":"INDEX('Historic Data'!304:304,'Financial Model'!E7)","v":0},{"$f":"INDEX('Historic Data'!304:304,'Financial Model'!F7)","v":0},{"$f":"INDEX('Historic Data'!304:304,'Financial Model'!G7)","v":58255},{"$f":"INDEX('Historic Data'!304:304,'Financial Model'!H7)","v":77971},{"$f":"INDEX('Historic Data'!304:304,'Financial Model'!I7)","v":82124},{"$f":"INDEX('Historic Data'!304:304,'Financial Model'!J7)","v":85044},{"$f":"INDEX('Historic Data'!304:304,'Financial Model'!K7)","v":86491},{"$f":"INDEX('Historic Data'!304:304,'Financial Model'!L7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!304:304,'Financial Model'!M7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!304:304,'Financial Model'!N7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!304:304,'Financial Model'!O7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!304:304,'Financial Model'!P7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!304:304,'Financial Model'!Q7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!304:304,'Financial Model'!R7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!304:304,'Financial Model'!S7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!304:304,'Financial Model'!T7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!304:304,'Financial Model'!U7)","v":{"$error":"#N/A"}},{"$f":"INDEX('Historic Data'!304:304,'Financial Model'!V7)","v":{"$error":"#N/A"}}]
[]
[null,null,"Equity Issued from Stock Grants",null,null,null,{"$f":"G168","v":0},{"$f":"H168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity Issued from New Equity Issues",null,null,null,{"$f":"G169","v":0},{"$f":"H169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total New Equity",null,null,null,{"$f":"G235+G236","v":0},{"$f":"H235+H236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Assumed P/E Ratio for New Shares",null,null,null,{"$f":"INDEX('Time Series Assumptions'!146:146,'Financial Model'!H8)","v":15},{"$f":"INDEX('Time Series Assumptions'!146:146,'Financial Model'!I8)","v":15},{"$f":"INDEX('Time Series Assumptions'!146:146,'Financial Model'!J8)","v":15},{"$f":"INDEX('Time Series Assumptions'!146:146,'Financial Model'!K8)","v":15},{"$f":"INDEX('Time Series Assumptions'!146:146,'Financial Model'!L8)","v":15},{"$f":"INDEX('Time Series Assumptions'!146:146,'Financial Model'!M8)","v":15},{"$f":"INDEX('Time Series Assumptions'!146:146,'Financial Model'!N8)","v":15},{"$f":"INDEX('Time Series Assumptions'!146:146,'Financial Model'!O8)","v":15},{"$f":"INDEX('Time Series Assumptions'!146:146,'Financial Model'!P8)","v":15},{"$f":"INDEX('Time Series Assumptions'!146:146,'Financial Model'!Q8)","v":15},{"$f":"INDEX('Time Series Assumptions'!146:146,'Financial Model'!R8)","v":15},{"$f":"INDEX('Time Series Assumptions'!146:146,'Financial Model'!S8)","v":15},{"$f":"INDEX('Time Series Assumptions'!146:146,'Financial Model'!T8)","v":15},{"$f":"INDEX('Time Series Assumptions'!146:146,'Financial Model'!U8)","v":15},{"$f":"INDEX('Time Series Assumptions'!146:146,'Financial Model'!V8)","v":15},{"$f":"INDEX('Time Series Assumptions'!146:146,'Financial Model'!W8)","v":15}]
[null,null,"Opening Balance of Shares",null,null,null,{"$f":"G247","v":0},{"$f":"H247","v":58255},77971,82124,85044,86491,86491,86491,86491,86491,86491,86491,86491,86491,86491,86491]
[null,null,"Net Income",null,null,null,{"$f":"G138","v":3974.0000000000009},{"$f":"H138","v":158354},348330,640138,664201,727797.35418139212,255093.44101114769,254597.52496739483,321353.27602353232,351998.09621671808,386112.32069970603,425357.38740906428,427086.00819202262,423255.89981559373,414537.76565869257,393997.95147991198]
[null,null,"EPS",null,null,null,{"$f":"IF(G240,G241/G240)","v":false},{"$f":"IF(H240,H241/H240)","v":2.7182902755128313},4.4674301984070999,7.7947737567580733,7.8100865434363387,8.4147177646390041,2.9493639917580752,2.9436302617312187,3.715453353800191,4.0697655966137294,4.4641907331364656,4.91793813702078,4.9379242717973275,4.8936409547304773,4.7928427889455847,4.5553635809496011]
[]
[null,null,"Assumed Stock Price on New Shares",null,null,null,{"$f":"G239*G242","v":0},{"$f":"H239*H242","v":40.774354132692473},67.011452976106497,116.9216063513711,117.15129815154508,126.22076646958506,44.240459876371126,44.154453925968284,55.731800307002864,61.046483949205943,66.962860997046988,73.769072055311696,74.068864076959912,73.404614320957165,71.892641834183763,68.330453714244015]
[]
[null,null,"Share Balance"]
[null,null,"Opening Balance",null,null,null,null,{"$f":"G249","v":58255},{"$f":"H249","v":77971},82124,85044,86491,86491,86491,86491,86491,86491,86491,86491,86491,86491,86491]
[null,null,"Add: New Shares Issued"]
[null,null,"Closing Balance",null,null,null,{"$f":"IF(G12,G233,G247+G248)","v":58255},77971,82124,85044,86491,86491,86491,86491,86491,86491,86491,86491,86491,86491,86491,86491]
[]
[null,null,"Average Shares",null,null,null,{"$f":"AVERAGE(G249,G247)","v":58255},{"$f":"AVERAGE(H249,H247)","v":68113},80047.5,83584,85767.5,86491,86491,86491,86491,86491,86491,86491,86491,86491,86491,86491]
[null,null,"Earnings per Share",null,null,null,{"$f":"G241/G251","v":6.8217320401682269E-2},2.3248719040418129,4.3515412723695306,7.6586188744257271,7.7442038068032764,8.4147177646390041,2.9493639917580752,2.9436302617312187,3.715453353800191,4.0697655966137294,4.4641907331364656,4.91793813702078,4.9379242717973275,4.8936409547304773,4.7928427889455847,4.5553635809496011]
[]
[null,null,"Average Equity Balance",null,null,null,{"$f":"AVERAGE(F219:G219)","v":250030},{"$f":"AVERAGE(G219:H219)","v":779466.5},1305154.5,2082914.5,3053866,3818843.6770906961,4310289.0746869659,4565134.5576762371,4853109.9581717011,5189785.6442918256,5558840.8527500369,5964575.7068044227,6390797.4046049658,6815968.358608773,7234865.1913459171,7639133.0499152187]
[null,null,"Return on Equity",null,null,null,{"$f":"G241/G254","v":1.589409270887494E-2},{"$f":"H241/H254","v":0.2031569028303333},0.26688794315155789,0.30732802522619146,0.21749513567392936,0.19058055676577179,5.9182443820122159E-2,5.5769993578675819E-2,6.6215947875327946E-2,6.7825170506584598E-2,6.945914281908086E-2,7.1313938881488931E-2,6.682828153561568E-2,6.2097691413283751E-2,5.7297234253175525E-2,5.1576265121378487E-2]
[]
["Equity Cash Flow and Valuation"]
[]
[null,null,"Explicit Period",null,{"$f":"'Operating Analysis'!F14","v":false},{"$f":"'Operating Analysis'!G14","v":false},{"$f":"'Operating Analysis'!H14","v":false},{"$f":"'Operating Analysis'!I14","v":false},{"$f":"'Operating Analysis'!J14","v":false},{"$f":"'Operating Analysis'!K14","v":false},{"$f":"'Operating Analysis'!L14","v":false},{"$f":"'Operating Analysis'!M14","v":false},{"$f":"'Operating Analysis'!N14","v":false},{"$f":"'Operating Analysis'!O14","v":true},{"$f":"'Operating Analysis'!P14","v":true},{"$f":"'Operating Analysis'!Q14","v":true},{"$f":"'Operating Analysis'!R14","v":true},{"$f":"'Operating Analysis'!S14","v":true},{"$f":"'Operating Analysis'!T14","v":true},{"$f":"'Operating Analysis'!U14","v":true},{"$f":"'Operating Analysis'!V14","v":false},{"$f":"'Operating Analysis'!W14","v":false}]
[null,null,"Stable Period",null,{"$f":"'Operating Analysis'!F15","v":false},{"$f":"'Operating Analysis'!G15","v":false},{"$f":"'Operating Analysis'!H15","v":false},{"$f":"'Operating Analysis'!I15","v":false},{"$f":"'Operating Analysis'!J15","v":false},{"$f":"'Operating Analysis'!K15","v":false},{"$f":"'Operating Analysis'!L15","v":false},{"$f":"'Operating Analysis'!M15","v":false},{"$f":"'Operating Analysis'!N15","v":false},{"$f":"'Operating Analysis'!O15","v":false},{"$f":"'Operating Analysis'!P15","v":false},{"$f":"'Operating Analysis'!Q15","v":false},{"$f":"'Operating Analysis'!R15","v":false},{"$f":"'Operating Analysis'!S15","v":false},{"$f":"'Operating Analysis'!T15","v":false},{"$f":"'Operating Analysis'!U15","v":false},{"$f":"'Operating Analysis'!V15","v":true},{"$f":"'Operating Analysis'!W15","v":false}]
[null,null,"Discount Period",null,{"$f":"OR(E259,E260)","v":false},{"$f":"OR(F259,F260)","v":false},false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,false]
[]
[null,null,"Cost of Equity",null,{"$f":"'Valuation Inputs'!E25","v":0.10467163610000001},{"$f":"E263","v":0.10467163610000001},{"$f":"F263","v":0.10467163610000001},0.10467163610000001,0.10467163610000001,0.10467163610000001,0.10467163610000001,0.10467163610000001,0.10467163610000001,0.10467163610000001,0.10467163610000001,0.10467163610000001,0.10467163610000001,0.10467163610000001,0.10467163610000001,0.10467163610000001,0.10467163610000001,0.10467163610000001]
[null,null,"Monthly Cost of Equity",null,{"$f":"(1+E263)^(E11/12)-1","v":0.10467163609999997},{"$f":"(1+F263)^(F11/12)-1","v":0.10467163609999997},0.10467163609999997,0.10467163609999997,0.10467163609999997,0.10467163609999997,0.10467163609999997,0.10467163609999997,3.3739396136551303E-2,6.8617139124761639E-2,0.10467163609999997,0.10467163609999997,0.10467163609999997,0.10467163609999997,0.10467163609999997,0.10467163609999997,0.10467163609999997,0.10467163609999997]
[]
[null,null,"Dividends per Share",null,null,null,{"$f":"G167/G251","v":0},{"$f":"H167/H251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Earnings Per Share",null,null,null,{"$f":"G252","v":6.8217320401682269E-2},{"$f":"H252","v":2.3248719040418129},4.3515412723695306,7.6586188744257271,7.7442038068032764,8.4147177646390041,2.9493639917580752,2.9436302617312187,3.715453353800191,4.0697655966137294,4.4641907331364656,4.91793813702078,4.9379242717973275,4.8936409547304773,4.7928427889455847,4.5553635809496011]
[null,null,"Future P/E Ratio",null,null,null,{"$f":"'PE Summary'!D13","v":8.7406250692163052},{"$f":"G268","v":8.7406250692163052},{"$f":"H268","v":8.7406250692163052},8.7406250692163052,8.7406250692163052,8.7406250692163052,8.7406250692163052,8.7406250692163052,8.7406250692163052,8.7406250692163052,8.7406250692163052,8.7406250692163052,8.7406250692163052,8.7406250692163052,8.7406250692163052,8.7406250692163052]
[null,null,"Terminal Value",null,null,null,{"$f":"G267*G268*G260","v":0},{"$f":"H267*H268*H260","v":0},0,0,0,0,0,0,0,0,0,0,0,0,41.892441833870372,0]
[]
[null,null,"Accumulated Cost of Equity",null,{"$f":"IF(E261,D271*(1+E264),1)","v":1},{"$f":"IF(F261,E271*(1+F264),1)","v":1},1,1,1,1,1,1,1,1.0686171391247616,1.1804710434414518,1.3040328789271427,1.4405281338926399,1.5913105705152624,1.7578756514743192,1.9418753719744895,2.1451346442613555,1]
[null,null,"Discount Factor",null,{"$f":"1/E271","v":1},{"$f":"1/F271","v":1},1,1,1,1,1,1,1,0.93578884652649152,0.84711946604355426,0.76685183031790005,0.69418984362198388,0.62841284318007296,0.56886845162301802,0.51496610669880671,0.46617120406646306,1]
[]
[null,null,"Total Cash Flow",null,null,null,{"$f":"G266*G261+G269","v":0},{"$f":"H266*H261+H269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,41.892441833870372,0]
[]
[null,null,"PV of Cash Flow",null,{"$f":"SUMPRODUCT(G274:V274,G272:V272)","v":19.52905005097962}]
[null,null,"PV of Dividends",null,{"$f":"SUMPRODUCT(G266:V266*G261:V261*G272:V272)","v":0}]
[null,null,"PV of Terminal Value",null,{"$f":"SUMPRODUCT(G272:V272*G269:V269)","v":19.52905005097962}]

{"sheet":"Discounted Cash Flow","index":10,"n_rows":104,"n_cols":22,"rows_kept":104,"cut":false,"hidden":false,"merged":[]}
["DISCOUNTED CASH FLOW ANALYSIS",null,null,null,null,null,{"$f":"Integrity!D12","v":"Model OK"}]
[]
["Parameters"]
[]
[null,null,"Valuation Date",null,{"$f":"'Model Time Line'!E8","v":"2012-04-30"}]
[null,null,"End of Explicit Period",null,{"$f":"'Model Time Line'!$E$9","v":"2018-12-31"}]
[null,null,"WACC",null,{"$f":"'Valuation Inputs'!J33","v":0.11554878569767074}]
[null,null,"Match",null,{"$f":"MATCH(E5,'Operating Analysis'!5:5,0)","v":14}]
[null,null,"Terminal Growth Rate",null,{"$f":"'Valuation Inputs'!E37","v":0.04}]
[null,null,"ROIC WACC Spread",null,{"$f":"'Valuation Inputs'!E39","v":0.01}]
[null,null,"Tax Rate",null,{"$f":"'Valuation Inputs'!E15","v":0.15}]
[null,null,"Stable Capital Expenditures to Depreciation",null,{"$f":"'Valuation Inputs'!E38","v":1.2}]
[]
[]
[null,null,"Index Code",null,{"$f":"E8","v":14},{"$f":"E15+1","v":15},{"$f":"F15+1","v":16},17,18,19,20,21,22,23,24,25,26,27,28,29,30,31]
[null,null,"Start Date",null,{"$f":"INDEX('Operating Analysis'!4:4,'Discounted Cash Flow'!E15)","v":"2012-01-01"},{"$f":"INDEX('Operating Analysis'!4:4,'Discounted Cash Flow'!F15)","v":"2012-05-01"},{"$f":"INDEX('Operating Analysis'!4:4,'Discounted Cash Flow'!G15)","v":"2013-01-01"},{"$f":"INDEX('Operating Analysis'!4:4,'Discounted Cash Flow'!H15)","v":"2014-01-01"},{"$f":"INDEX('Operating Analysis'!4:4,'Discounted Cash Flow'!I15)","v":"2015-01-01"},{"$f":"INDEX('Operating Analysis'!4:4,'Discounted Cash Flow'!J15)","v":"2016-01-01"},{"$f":"INDEX('Operating Analysis'!4:4,'Discounted Cash Flow'!K15)","v":"2017-01-01"},{"$f":"INDEX('Operating Analysis'!4:4,'Discounted Cash Flow'!L15)","v":"2018-01-01"},{"$f":"INDEX('Operating Analysis'!4:4,'Discounted Cash Flow'!M15)","v":"2019-01-01"},{"$f":"INDEX('Operating Analysis'!4:4,'Discounted Cash Flow'!N15)","v":"2020-01-01"},{"$f":"INDEX('Operating Analysis'!4:4,'Discounted Cash Flow'!O15)","v":"2021-01-01"},{"$f":"INDEX('Operating Analysis'!4:4,'Discounted Cash Flow'!P15)","v":"2022-01-01"},{"$f":"INDEX('Operating Analysis'!4:4,'Discounted Cash Flow'!Q15)","v":"2023-01-01"},{"$f":"INDEX('Operating Analysis'!4:4,'Discounted Cash Flow'!R15)","v":"2024-01-01"},{"$f":"INDEX('Operating Analysis'!4:4,'Discounted Cash Flow'!S15)","v":"2025-01-01"},{"$f":"INDEX('Operating Analysis'!4:4,'Discounted Cash Flow'!T15)","v":"2026-01-01"},{"$f":"INDEX('Operating Analysis'!4:4,'Discounted Cash Flow'!U15)","v":"2027-01-01"},{"$f":"INDEX('Operating Analysis'!4:4,'Discounted Cash Flow'!V15)","v":"2028-01-01"}]
[null,null,"End Date",null,{"$f":"INDEX('Operating Analysis'!5:5,'Discounted Cash Flow'!E15)","v":"2012-04-30"},{"$f":"INDEX('Operating Analysis'!5:5,'Discounted Cash Flow'!F15)","v":"2012-12-31"},{"$f":"INDEX('Operating Analysis'!5:5,'Discounted Cash Flow'!G15)","v":"2013-12-31"},{"$f":"INDEX('Operating Analysis'!5:5,'Discounted Cash Flow'!H15)","v":"2014-12-31"},{"$f":"INDEX('Operating Analysis'!5:5,'Discounted Cash Flow'!I15)","v":"2015-12-31"},{"$f":"INDEX('Operating Analysis'!5:5,'Discounted Cash Flow'!J15)","v":"2016-12-31"},{"$f":"INDEX('Operating Analysis'!5:5,'Discounted Cash Flow'!K15)","v":"2017-12-31"},{"$f":"INDEX('Operating Analysis'!5:5,'Discounted Cash Flow'!L15)","v":"2018-12-31"},{"$f":"INDEX('Operating Analysis'!5:5,'Discounted Cash Flow'!M15)","v":"2019-12-31"},{"$f":"INDEX('Operating Analysis'!5:5,'Discounted Cash Flow'!N15)","v":"2020-12-31"},{"$f":"INDEX('Operating Analysis'!5:5,'Discounted Cash Flow'!O15)","v":"2021-12-31"},{"$f":"INDEX('Operating Analysis'!5:5,'Discounted Cash Flow'!P15)","v":"2022-12-31"},{"$f":"INDEX('Operating Analysis'!5:5,'Discounted Cash Flow'!Q15)","v":"2023-12-31"},{"$f":"INDEX('Operating Analysis'!5:5,'Discounted Cash Flow'!R15)","v":"2024-12-31"},{"$f":"INDEX('Operating Analysis'!5:5,'Discounted Cash Flow'!S15)","v":"2025-12-31"},{"$f":"INDEX('Operating Analysis'!5:5,'Discounted Cash Flow'!T15)","v":"2026-12-31"},{"$f":"INDEX('Operating Analysis'!5:5,'Discounted Cash Flow'!U15)","v":"2027-12-31"},{"$f":"INDEX('Operating Analysis'!5:5,'Discounted Cash Flow'!V15)","v":"2028-12-31"}]
[]
[null,null,"Date for Valuation",null,{"$f":"E17","v":"2012-04-30"},{"$f":"AVERAGE(F16:F17)","v":"2012-08-31"},{"$f":"AVERAGE(G16:G17)","v":"2013-07-02"},"2014-07-02","2015-07-02","2016-07-01T12:00:00","2017-07-02","2018-07-02","2019-07-02","2020-07-01T12:00:00","2021-07-02","2022-07-02","2023-07-02","2024-07-01T12:00:00","2025-07-02","2026-07-02","2027-07-02","2028-07-01T12:00:00"]
[]
[null,null,"Explicit Period",null,{"$f":"INDEX('Operating Analysis'!14:14,'Discounted Cash Flow'!E15)","v":false},{"$f":"INDEX('Operating Analysis'!14:14,'Discounted Cash Flow'!F15)","v":true},{"$f":"INDEX('Operating Analysis'!14:14,'Discounted Cash Flow'!G15)","v":true},{"$f":"INDEX('Operating Analysis'!14:14,'Discounted Cash Flow'!H15)","v":true},{"$f":"INDEX('Operating Analysis'!14:14,'Discounted Cash Flow'!I15)","v":true},{"$f":"INDEX('Operating Analysis'!14:14,'Discounted Cash Flow'!J15)","v":true},{"$f":"INDEX('Operating Analysis'!14:14,'Discounted Cash Flow'!K15)","v":true},{"$f":"INDEX('Operating Analysis'!14:14,'Discounted Cash Flow'!L15)","v":true},{"$f":"INDEX('Operating Analysis'!14:14,'Discounted Cash Flow'!M15)","v":false},{"$f":"INDEX('Operating Analysis'!14:14,'Discounted Cash Flow'!N15)","v":false},{"$f":"INDEX('Operating Analysis'!14:14,'Discounted Cash Flow'!O15)","v":0},{"$f":"INDEX('Operating Analysis'!14:14,'Discounted Cash Flow'!P15)","v":0},{"$f":"INDEX('Operating Analysis'!14:14,'Discounted Cash Flow'!Q15)","v":0},{"$f":"INDEX('Operating Analysis'!14:14,'Discounted Cash Flow'!R15)","v":0},{"$f":"INDEX('Operating Analysis'!14:14,'Discounted Cash Flow'!S15)","v":0},{"$f":"INDEX('Operating Analysis'!14:14,'Discounted Cash Flow'!T15)","v":0},{"$f":"INDEX('Operating Analysis'!14:14,'Discounted Cash Flow'!U15)","v":0},{"$f":"INDEX('Operating Analysis'!14:14,'Discounted Cash Flow'!V15)","v":0}]
[null,null,"Stablle Period",null,{"$f":"INDEX('Operating Analysis'!15:15,'Discounted Cash Flow'!E15)","v":false},{"$f":"INDEX('Operating Analysis'!15:15,'Discounted Cash Flow'!F15)","v":false},{"$f":"INDEX('Operating Analysis'!15:15,'Discounted Cash Flow'!G15)","v":false},{"$f":"INDEX('Operating Analysis'!15:15,'Discounted Cash Flow'!H15)","v":false},{"$f":"INDEX('Operating Analysis'!15:15,'Discounted Cash Flow'!I15)","v":false},{"$f":"INDEX('Operating Analysis'!15:15,'Discounted Cash Flow'!J15)","v":false},{"$f":"INDEX('Operating Analysis'!15:15,'Discounted Cash Flow'!K15)","v":false},{"$f":"INDEX('Operating Analysis'!15:15,'Discounted Cash Flow'!L15)","v":false},{"$f":"INDEX('Operating Analysis'!15:15,'Discounted Cash Flow'!M15)","v":true},{"$f":"INDEX('Operating Analysis'!15:15,'Discounted Cash Flow'!N15)","v":false},{"$f":"INDEX('Operating Analysis'!15:15,'Discounted Cash Flow'!O15)","v":0},{"$f":"INDEX('Operating Analysis'!15:15,'Discounted Cash Flow'!P15)","v":0},{"$f":"INDEX('Operating Analysis'!15:15,'Discounted Cash Flow'!Q15)","v":0},{"$f":"INDEX('Operating Analysis'!15:15,'Discounted Cash Flow'!R15)","v":0},{"$f":"INDEX('Operating Analysis'!15:15,'Discounted Cash Flow'!S15)","v":0},{"$f":"INDEX('Operating Analysis'!15:15,'Discounted Cash Flow'!T15)","v":0},{"$f":"INDEX('Operating Analysis'!15:15,'Discounted Cash Flow'!U15)","v":0},{"$f":"INDEX('Operating Analysis'!15:15,'Discounted Cash Flow'!V15)","v":0}]
[null,null,"Modelled Period",null,{"$f":"E21<>E22","v":false},{"$f":"F21<>F22","v":true},true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false]
[]
["Free Cash  Flow Components"]
[]
[null,null,"Revenues",null,{"$f":"INDEX('Operating Analysis'!27:27,E15)*E21+D27*(1+$E$9)*E22","v":0},{"$f":"INDEX('Operating Analysis'!27:27,F15)*F21+E27*(1+$E$9)*F22","v":1769590.6617345826},{"$f":"INDEX('Operating Analysis'!27:27,G15)*G21+F27*(1+$E$9)*G22","v":2747289.5023429403},{"$f":"INDEX('Operating Analysis'!27:27,H15)*H21+G27*(1+$E$9)*H22","v":3001413.7813096615},{"$f":"INDEX('Operating Analysis'!27:27,I15)*I21+H27*(1+$E$9)*I22","v":3279044.5560808051},{"$f":"INDEX('Operating Analysis'!27:27,J15)*J21+I27*(1+$E$9)*J22","v":3534810.031455107},{"$f":"INDEX('Operating Analysis'!27:27,K15)*K21+J27*(1+$E$9)*K22","v":3810525.2139086048},{"$f":"INDEX('Operating Analysis'!27:27,L15)*L21+K27*(1+$E$9)*L22","v":4107746.180593478},{"$f":"INDEX('Operating Analysis'!27:27,M15)*M21+L27*(1+$E$9)*M22","v":4272056.0278172176},{"$f":"INDEX('Operating Analysis'!27:27,N15)*N21+M27*(1+$E$9)*N22","v":0},{"$f":"INDEX('Operating Analysis'!27:27,O15)*O21+N27*(1+$E$9)*O22","v":0},{"$f":"INDEX('Operating Analysis'!27:27,P15)*P21+O27*(1+$E$9)*P22","v":0},{"$f":"INDEX('Operating Analysis'!27:27,Q15)*Q21+P27*(1+$E$9)*Q22","v":0},{"$f":"INDEX('Operating Analysis'!27:27,R15)*R21+Q27*(1+$E$9)*R22","v":0},{"$f":"INDEX('Operating Analysis'!27:27,S15)*S21+R27*(1+$E$9)*S22","v":0},{"$f":"INDEX('Operating Analysis'!27:27,T15)*T21+S27*(1+$E$9)*T22","v":0},{"$f":"INDEX('Operating Analysis'!27:27,U15)*U21+T27*(1+$E$9)*U22","v":0},{"$f":"INDEX('Operating Analysis'!27:27,V15)*V21+U27*(1+$E$9)*V22","v":0}]
[null,null,"Percent Increase",null,null,null,{"$f":"IF(F27,G27/F27-1)","v":0.55250000000000044},{"$f":"IF(G27,H27/G27-1)","v":9.2499999999999805E-2},9.2500000000000027E-2,7.7999999999999625E-2,7.7999999999999847E-2,7.8000000000000513E-2,4.0000000000000036E-2,-1,false,false,false,false,false,false,false,false]
[]
[null,null,"Cash Operating Expense",null,null,{"$f":"INDEX('Operating Analysis'!62:62,F15)*F21+E30*(1+$E$9)*F22","v":1299746.1325489082},{"$f":"INDEX('Operating Analysis'!62:62,G15)*G21+F30*(1+$E$9)*G22","v":2082911.6261449582},{"$f":"INDEX('Operating Analysis'!62:62,H15)*H21+G30*(1+$E$9)*H22","v":2275727.9515633667},{"$f":"INDEX('Operating Analysis'!62:62,I15)*I21+H30*(1+$E$9)*I22","v":2486394.4870829773},{"$f":"INDEX('Operating Analysis'!62:62,J15)*J21+I30*(1+$E$9)*J22","v":2680855.0090754493},{"$f":"INDEX('Operating Analysis'!62:62,K15)*K21+J30*(1+$E$9)*K22","v":2936305.6933019739},{"$f":"INDEX('Operating Analysis'!62:62,L15)*L21+K30*(1+$E$9)*L22","v":3216315.9302500342},{"$f":"INDEX('Operating Analysis'!62:62,M15)*M21+L30*(1+$E$9)*M22","v":3344968.5674600359},{"$f":"INDEX('Operating Analysis'!62:62,N15)*N21+M30*(1+$E$9)*N22","v":0},{"$f":"INDEX('Operating Analysis'!62:62,O15)*O21+N30*(1+$E$9)*O22","v":0},{"$f":"INDEX('Operating Analysis'!62:62,P15)*P21+O30*(1+$E$9)*P22","v":0},{"$f":"INDEX('Operating Analysis'!62:62,Q15)*Q21+P30*(1+$E$9)*Q22","v":0},{"$f":"INDEX('Operating Analysis'!62:62,R15)*R21+Q30*(1+$E$9)*R22","v":0},{"$f":"INDEX('Operating Analysis'!62:62,S15)*S21+R30*(1+$E$9)*S22","v":0},{"$f":"INDEX('Operating Analysis'!62:62,T15)*T21+S30*(1+$E$9)*T22","v":0},{"$f":"INDEX('Operating Analysis'!62:62,U15)*U21+T30*(1+$E$9)*U22","v":0},{"$f":"INDEX('Operating Analysis'!62:62,V15)*V21+U30*(1+$E$9)*V22","v":0}]
[null,null,"Percent Increase",null,null,null,{"$f":"IF(F30,G30/F30-1)","v":0.6025526631575342},{"$f":"IF(G30,H30/G30-1)","v":9.2570574285607998E-2},9.2571054187249535E-2,7.8209842807611674E-2,9.5287019761140401E-2,9.5361405178893133E-2,4.0000000000000036E-2,-1,false,false,false,false,false,false,false,false]
[]
[null,null,"EBITDA",null,null,{"$f":"F27-F30","v":469844.52918567439},{"$f":"G27-G30","v":664377.87619798211},725685.82974629477,792650.06899782782,853955.02237965772,874219.52060663095,891430.25034344383,927087.46035718173,0,0,0,0,0,0,0,0,0]
[null,null,"Percent Increase",null,null,null,{"$f":"IF(F33,G33/F33-1)","v":0.41403769742614482},{"$f":"IF(G33,H33/G33-1)","v":9.2278740374616364E-2},9.2277176302235642E-2,7.7341762499736788E-2,2.3730170437435305E-2,1.9686965723288985E-2,4.0000000000000258E-2,-1,false,false,false,false,false,false,false,false]
[]
[null,null,"Less: Deprecation",null,{"$f":"INDEX('Operating Analysis'!131:131,E15)*E21+D36*(1+$E$9)*E22","v":0},{"$f":"INDEX('Operating Analysis'!131:131,F15)*F21+E36*(1+$E$9)*F22","v":176147.27694829868},{"$f":"INDEX('Operating Analysis'!131:131,G15)*G21+F36*(1+$E$9)*G22","v":294791.38},{"$f":"INDEX('Operating Analysis'!131:131,H15)*H21+G36*(1+$E$9)*H22","v":322537.46620000002},{"$f":"INDEX('Operating Analysis'!131:131,I15)*I21+H36*(1+$E$9)*I22","v":351602.71687600005},{"$f":"INDEX('Operating Analysis'!131:131,J15)*J21+I36*(1+$E$9)*J22","v":371130.44518840004},{"$f":"INDEX('Operating Analysis'!131:131,K15)*K21+J36*(1+$E$9)*K22","v":392931.87176579214},{"$f":"INDEX('Operating Analysis'!131:131,L15)*L21+K36*(1+$E$9)*L22","v":416913.44100092334},{"$f":"INDEX('Operating Analysis'!131:131,M15)*M21+L36*(1+$E$9)*M22","v":433589.9786409603},{"$f":"INDEX('Operating Analysis'!131:131,N15)*N21+M36*(1+$E$9)*N22","v":0},{"$f":"INDEX('Operating Analysis'!131:131,O15)*O21+N36*(1+$E$9)*O22","v":0},{"$f":"INDEX('Operating Analysis'!131:131,P15)*P21+O36*(1+$E$9)*P22","v":0},{"$f":"INDEX('Operating Analysis'!131:131,Q15)*Q21+P36*(1+$E$9)*Q22","v":0},{"$f":"INDEX('Operating Analysis'!131:131,R15)*R21+Q36*(1+$E$9)*R22","v":0},{"$f":"INDEX('Operating Analysis'!131:131,S15)*S21+R36*(1+$E$9)*S22","v":0},{"$f":"INDEX('Operating Analysis'!131:131,T15)*T21+S36*(1+$E$9)*T22","v":0},{"$f":"INDEX('Operating Analysis'!131:131,U15)*U21+T36*(1+$E$9)*U22","v":0},{"$f":"INDEX('Operating Analysis'!131:131,V15)*V21+U36*(1+$E$9)*V22","v":0}]
[null,null,"EBIT",null,null,{"$f":"F33-F36","v":293697.25223737571},{"$f":"G33-G36","v":369586.49619798211},403148.36354629474,441047.35212182777,482824.57719125767,481287.64884083881,474516.80934252049,493497.48171622143,0,0,0,0,0,0,0,0,0]
[null,null,"Tax Rate",null,null,{"$f":"$E$11","v":0.15},{"$f":"$E$11","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15]
[null,null,"Operating Taxes",null,null,{"$f":"F37*F38","v":44054.587835606355},{"$f":"G37*G38","v":55437.974429697315},60472.254531944207,66157.102818274157,72423.686578688648,72193.147326125822,71177.521401378064,74024.622257433206,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capital Expenditures",null,{"$f":"INDEX('Operating Analysis'!44:44,E15)*E21+F36*E22","v":0},{"$f":"INDEX('Operating Analysis'!44:44,F15)*F21+F36*F22*$E$12","v":437786.02986124658},{"$f":"INDEX('Operating Analysis'!44:44,G15)*G21+G36*G22*$E$12","v":336000.00000000052},{"$f":"INDEX('Operating Analysis'!44:44,H15)*H21+H36*H22*$E$12","v":369600.00000000052},{"$f":"INDEX('Operating Analysis'!44:44,I15)*I21+I36*I22*$E$12","v":406560.00000000023},{"$f":"INDEX('Operating Analysis'!44:44,J15)*J21+J36*J22*$E$12","v":447216.00000000035},{"$f":"INDEX('Operating Analysis'!44:44,K15)*K21+K36*K22*$E$12","v":491937.60000000038},{"$f":"INDEX('Operating Analysis'!44:44,L15)*L21+L36*L22*$E$12","v":541131.3600000008},{"$f":"INDEX('Operating Analysis'!44:44,M15)*M21+M36*M22*$E$12","v":520307.97436915233},{"$f":"INDEX('Operating Analysis'!44:44,N15)*N21+N36*N22*$E$12","v":0},{"$f":"INDEX('Operating Analysis'!44:44,O15)*O21+O36*O22*$E$12","v":0},{"$f":"INDEX('Operating Analysis'!44:44,P15)*P21+P36*P22*$E$12","v":0},{"$f":"INDEX('Operating Analysis'!44:44,Q15)*Q21+Q36*Q22*$E$12","v":0},{"$f":"INDEX('Operating Analysis'!44:44,R15)*R21+R36*R22*$E$12","v":0},{"$f":"INDEX('Operating Analysis'!44:44,S15)*S21+S36*S22*$E$12","v":0},{"$f":"INDEX('Operating Analysis'!44:44,T15)*T21+T36*T22*$E$12","v":0},{"$f":"INDEX('Operating Analysis'!44:44,U15)*U21+U36*U22*$E$12","v":0},{"$f":"INDEX('Operating Analysis'!44:44,V15)*V21+V36*V22*$E$12","v":0}]
[null,null,"Percent of Depreciation",null,null,{"$f":"IF(F36,F41/F36)","v":2.4853408888616655},{"$f":"IF(G36,G41/G36)","v":1.1397890942401385},1.1459133859841815,1.1563050581983472,1.2050102754921557,1.2519666521050774,1.2979465442535405,1.2,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Working Capital Level",null,{"$f":"INDEX('Operating Analysis'!99:99,E15)*E21+E33*E22*D45","v":0},{"$f":"INDEX('Operating Analysis'!99:99,F15)*F21+F33*F22*E45","v":257448.87201414461},{"$f":"INDEX('Operating Analysis'!99:99,G15)*G21+G33*G22*F45","v":268112.80594042072},{"$f":"INDEX('Operating Analysis'!99:99,H15)*H21+H33*H22*G45","v":292891.44580264646},{"$f":"INDEX('Operating Analysis'!99:99,I15)*I21+I33*I22*H45","v":319959.93038340216},{"$f":"INDEX('Operating Analysis'!99:99,J15)*J21+J33*J22*I45","v":344839.44834331551},{"$f":"INDEX('Operating Analysis'!99:99,K15)*K21+K33*K22*J45","v":370942.44247498247},{"$f":"INDEX('Operating Analysis'!99:99,L15)*L21+L33*L22*K45","v":399002.02186500852},{"$f":"INDEX('Operating Analysis'!99:99,M15)*M21+M33*M22*L45","v":414962.1027396089},{"$f":"INDEX('Operating Analysis'!99:99,N15)*N21+N33*N22*M45","v":0},{"$f":"INDEX('Operating Analysis'!99:99,O15)*O21+O33*O22*N45","v":0},{"$f":"INDEX('Operating Analysis'!99:99,P15)*P21+P33*P22*O45","v":0},{"$f":"INDEX('Operating Analysis'!99:99,Q15)*Q21+Q33*Q22*P45","v":0},{"$f":"INDEX('Operating Analysis'!99:99,R15)*R21+R33*R22*Q45","v":0},{"$f":"INDEX('Operating Analysis'!99:99,S15)*S21+S33*S22*R45","v":0},{"$f":"INDEX('Operating Analysis'!99:99,T15)*T21+T33*T22*S45","v":0},{"$f":"INDEX('Operating Analysis'!99:99,U15)*U21+U33*U22*T45","v":0},{"$f":"INDEX('Operating Analysis'!99:99,V15)*V21+V33*V22*U45","v":0}]
[null,null,"Working Capital as Pct of EBITDA",null,null,{"$f":"IF(F33,F44/F33)","v":0.5479448115749056},{"$f":"IF(G33,G44/G33)","v":0.40355468709274733},0.4036064007272176,0.40365849054670172,0.40381453274011453,0.4243126969042984,0.44759757895952473,0.44759757895952473,false,false,false,false,false,false,false,false,false]
[null,null,"Change in Working Capital",null,null,{"$f":"INDEX('Operating Analysis'!100:100,F15)*F21+(F44-E44)*F22","v":-60248.296660733817},{"$f":"INDEX('Operating Analysis'!100:100,G15)*G21+(G44-F44)*G22","v":10663.933926276106},{"$f":"INDEX('Operating Analysis'!100:100,H15)*H21+(H44-G44)*H22","v":24778.63986222574},{"$f":"INDEX('Operating Analysis'!100:100,I15)*I21+(I44-H44)*I22","v":27068.484580755699},{"$f":"INDEX('Operating Analysis'!100:100,J15)*J21+(J44-I44)*J22","v":24879.517959913355},{"$f":"INDEX('Operating Analysis'!100:100,K15)*K21+(K44-J44)*K22","v":26102.994131666957},{"$f":"INDEX('Operating Analysis'!100:100,L15)*L21+(L44-K44)*L22","v":28059.579390026047},{"$f":"INDEX('Operating Analysis'!100:100,M15)*M21+(M44-L44)*M22","v":15960.08087460039},{"$f":"INDEX('Operating Analysis'!100:100,N15)*N21+(N44-M44)*N22","v":0},{"$f":"INDEX('Operating Analysis'!100:100,O15)*O21+(O44-N44)*O22","v":0},{"$f":"INDEX('Operating Analysis'!100:100,P15)*P21+(P44-O44)*P22","v":0},{"$f":"INDEX('Operating Analysis'!100:100,Q15)*Q21+(Q44-P44)*Q22","v":0},{"$f":"INDEX('Operating Analysis'!100:100,R15)*R21+(R44-Q44)*R22","v":0},{"$f":"INDEX('Operating Analysis'!100:100,S15)*S21+(S44-R44)*S22","v":0},{"$f":"INDEX('Operating Analysis'!100:100,T15)*T21+(T44-S44)*T22","v":0},{"$f":"INDEX('Operating Analysis'!100:100,U15)*U21+(U44-T44)*U22","v":0},{"$f":"INDEX('Operating Analysis'!100:100,V15)*V21+(V44-U44)*V22","v":0}]
[]
["Free Cash Flow Formula"]
[null,null,"EBITDA",null,{"$f":"E33","v":0},{"$f":"F33","v":469844.52918567439},664377.87619798211,725685.82974629477,792650.06899782782,853955.02237965772,874219.52060663095,891430.25034344383,927087.46035718173,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Operating Taxes",null,{"$f":"E39","v":0},{"$f":"F39","v":44054.587835606355},55437.974429697315,60472.254531944207,66157.102818274157,72423.686578688648,72193.147326125822,71177.521401378064,74024.622257433206,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Capital Expenditures",null,{"$f":"E41","v":0},{"$f":"F41","v":437786.02986124658},336000.00000000052,369600.00000000052,406560.00000000023,447216.00000000035,491937.60000000038,541131.3600000008,520307.97436915233,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Working Capital Change",null,{"$f":"E46","v":0},{"$f":"F46","v":-60248.296660733817},10663.933926276106,24778.63986222574,27068.484580755699,24879.517959913355,26102.994131666957,28059.579390026047,15960.08087460039,0,0,0,0,0,0,0,0,0]
[null,null,null,"Free Cash Flow",{"$f":"E49-E50-E51-E52","v":0},{"$f":"F49-F50-F51-F52","v":48252.208149555256},{"$f":"G49-G50-G51-G52","v":262275.96784200822},270834.93535212433,292864.48159879772,309435.81784105534,283985.77914883784,251061.78955203888,316794.78285599576,0,0,0,0,0,0,0,0,0]
[]
[null,null,"PV of Free Cash  Flow",null,{"$f":"XNPV(E7,E53:Q53,E19:Q19)","v":1327487.6848412766}]
[]
["Terminal Value Using Growth Rate"]
[null,null,"Growth Rate Multiple",null,{"$f":"(1+$E$9)/($E$7-$E$9)","v":13.765939325111676},{"$f":"(1+$E$9)/($E$7-$E$9)","v":13.765939325111676},13.765939325111676,13.765939325111676,13.765939325111676,13.765939325111676,13.765939325111676,13.765939325111676,13.765939325111676,13.765939325111676,13.765939325111676,13.765939325111676,13.765939325111676,13.765939325111676,13.765939325111676,13.765939325111676,13.765939325111676,13.765939325111676]
[null,null,"Terminal Value",null,{"$f":"E58*E53*E22","v":0},{"$f":"F58*F53*F22","v":0},{"$f":"G58*G53*G22","v":0},0,0,0,0,0,4360977.7593075661,0,0,0,0,0,0,0,0,0]
[]
[null,null,"PV of Terminal Value - Growth Rate",null,{"$f":"XNPV(E7,E59:V59,E19:V19)","v":1989926.953715866}]
[]
["Total Value",null,null,null,"Total","EV/EBITDA"]
[null,null,"Enterprise Value",null,{"$f":"E55+E61","v":3317414.6385571426},{"$f":"E64/F49","v":7.0606646081562827}]
[null,null,"Add: Value of  of Cash",null,{"$f":"'Valuation Inputs'!E29*-1","v":1199852}]
[null,null,"Less: Value of Debt",null,{"$f":"-'Valuation Inputs'!E30","v":-237391},null,null,{"$f":"E70","v":49.521841601373957},0.02,0.03,0.04,0.05,null,0.02,0.02]
[null,null,"Total Equity Value",null,{"$f":"SUM(E64:E66)","v":4279875.6385571426},null,null,0.09,56.816583986539563,61.878566826054801,68.965342801376153,79.595506764358177]
[null,null,null,null,null,null,null,0.1,51.030230483192355,54.60946911250641,59.381787284925181,66.063032726311448]
[null,null,"Shares",null,86424,null,null,0.11,46.535566490533711,49.161439837680938,52.537562712584531,57.039059879122654,null,{"$f":"L67/I72-1","v":1.1186502170900581}]
[null,null,"Value per Share",null,{"$f":"E67/E69","v":49.521841601373957},null,null,0.12,42.944643291468239,44.92711149759981,47.405196755264299,50.591306372261471]
[null,null,null,null,null,null,null,0.13,40.010621041020798,41.542094654340701,43.413895737287277,45.753647090970475]
["Terminal Value using Value Drivers",null,null,null,null,null,null,0.14000000000000001,37.568970150099481,38.774530477503887,40.221202870389185,41.989358017248996]
[null,null,"WACC",null,{"$f":"E7","v":0.11554878569767074}]
[null,null,"ROIC from ROIC/WACC Spread",null,{"$f":"E73+E10","v":0.12554878569767075},null,null,null,{"$f":"I72/I67-1","v":-0.33876753028658046}]
[null,null,"Growth Rate",null,{"$f":"E9","v":0.04}]
[]
[null,null,"NOPLAT Multiple",null,{"$f":"(1-E75/E74)/(E73-E75)","v":9.0193210146197806},{"$f":"E77","v":9.0193210146197806},{"$f":"F77","v":9.0193210146197806},9.0193210146197806,9.0193210146197806,9.0193210146197806,9.0193210146197806,9.0193210146197806,9.0193210146197806,9.0193210146197806,9.0193210146197806,9.0193210146197806,9.0193210146197806,9.0193210146197806,9.0193210146197806,9.0193210146197806,9.0193210146197806,9.0193210146197806]
[null,null,"NOPLAT ",null,{"$f":"E37-E39","v":0},{"$f":"F37-F39","v":249642.66440176935},314148.52176828479,342676.10901435051,374890.2493035536,410400.89061256906,409094.50151471299,403339.28794114245,419472.85945878824,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Terminal Value",null,{"$f":"E77*E78*E22","v":0},{"$f":"F77*F78*F22","v":0},0,0,0,0,0,0,3783360.3763792985,0,0,0,0,0,0,0,0,0]
[null,null,"PV of Terminal Value",null,{"$f":"XNPV(E73,E80:V80,E19:V19)","v":1726358.4462244904}]
[null,null,null,null,null,null,null,{"$f":"E87","v":46.472127314932976},0.02,0.03,0.04,0.05]
[null,null,"Total Enterprise Value",null,{"$f":"E81+E55","v":3053846.1310657673},null,null,0.09,57.206847293981212,58.106017800322505,59.266239343831465,60.883300202383772]
[null,null,"Bridge",null,{"$f":"E65+E66","v":962461},null,null,0.1,51.896031810391158,52.526099105178993,53.296357418438745,54.290921361253524]
[null,null,"Equity Value",null,{"$f":"E83+E84","v":4016307.1310657673},null,null,0.11,47.635783542554805,48.098940839959681,48.643113888287068,49.308810562998183,null,{"$f":"L83/I88-1","v":0.57049840094423132}]
[null,null,"Shares",null,{"$f":"E69","v":86424},null,null,0.12,44.143759406668835,44.497013790247962,44.899796330591705,45.373333380599185]
[null,null,null,null,{"$f":"E85/E86","v":46.472127314932976},null,null,0.13,41.231223859873232,41.508585549696988,41.817608293157662,42.17016498536907]
["Terminal Value using EV/EBITDA Multiple",null,null,null,null,null,null,0.14000000000000001,38.766865452253171,38.989754745564426,39.23363314892385,39.505497032347463]
[]
[null,null,"EV/EBITDA from Stable Analysis",null,{"$f":"'EV EBITDA Summary'!D18","v":8.4872103468575997},{"$f":"E90","v":8.4872103468575997},{"$f":"F90","v":8.4872103468575997},8.4872103468575997,8.4872103468575997,8.4872103468575997,8.4872103468575997,8.4872103468575997,8.4872103468575997,8.4872103468575997,8.4872103468575997,8.4872103468575997,8.4872103468575997,8.4872103468575997,8.4872103468575997,8.4872103468575997,8.4872103468575997,8.4872103468575997]
[null,null,"EBITDA",null,{"$f":"E33","v":0},{"$f":"F33","v":469844.52918567439},664377.87619798211,725685.82974629477,792650.06899782782,853955.02237965772,874219.52060663095,891430.25034344383,927087.46035718173,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Terminal Value",null,{"$f":"E90*E91*E22","v":0},{"$f":"F90*F91*F22","v":0},0,0,0,0,0,0,7868386.2859854074,0,0,0,0,0,0,0,0,0]
[]
[null,null,"PV  of Terminal Value",null,{"$f":"XNPV(E73,E93:V93,E19:V19)","v":3590367.7608336923}]
[null,null,"PV of Explicit Cash Flow",null,{"$f":"E55","v":1327487.6848412766},null,null,{"$f":"E102","v":68.040318032895598},7.5,8,8.5,9]
[null,null,"Total Enterprise Value",null,{"$f":"SUM(E95:E96)","v":4917855.4456749689},null,null,0.09,71.233690375735875,74.123760683700652,77.013830991665415,79.903901299630192]
[null,null,null,null,null,null,null,0.1,67.919078504317056,70.625837922485488,73.332597340653919,76.039356758822336,null,{"$f":"L97/I102-1","v":0.40789014737147933}]
[null,null,"Bridge",null,{"$f":"E84","v":962461},null,null,0.11,64.83068918511475,67.367268542219151,69.903847899323537,72.440427256427938]
[null,null,"Equity Value",null,{"$f":"E97+E99","v":5880316.4456749689},null,null,0.12,61.950927204554937,64.329410907417966,66.707894610280988,69.086378313144024]
[null,null,"Shares",null,{"$f":"E86","v":86424},null,null,0.13,59.263716761236445,61.495234475055916,63.726752188875395,65.958269902694866]
[null,null,"Value per Share",null,{"$f":"E100/E101","v":68.040318032895598},null,null,0.14000000000000001,56.754357894193802,58.849167476671738,60.943977059149667,63.038786641627603]
[]
[null,null,null,null,null,null,null,null,{"$f":"I102/I97-1","v":-0.2032652303308734}]

{"sheet":"Integrity","index":11,"n_rows":12,"n_cols":11,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,null,null,null,false,"Comment2"]
[]
[null,"Short-term Debt Balance",{"$f":"'Financial Model'!E111","v":true},{"$f":"IF(C5,\"\",B5)","v":""}]
[null,"Historic Balance Sheet Assets",{"$f":"'Financial Model'!E203","v":true},{"$f":"IF(C6,\"\",B6)","v":""}]
[null,"Historic Balance Sheet Liabilities",{"$f":"'Financial Model'!E224","v":true},{"$f":"IF(C7,\"\",B7)","v":""}]
[null,"Historic Income Statement",{"$f":"'Financial Model'!E142","v":true},{"$f":"IF(C8,\"\",B8)","v":""}]
[null,"Prospective Balance Sheet",{"$f":"'Financial Model'!E228","v":true},{"$f":"IF(C9,\"\",B9)","v":""}]
[null,null,null,{"$f":"D5&D6&D7&D8&D9","v":""}]
[]
[null,"Aggregate Test",null,{"$f":"IF(D10=\"\",\"Model OK\",D10)","v":"Model OK"}]

{"sheet":"Graph Data","index":12,"n_rows":32,"n_cols":22,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,{"$f":"'Time Series Assumptions'!F3","v":2004},{"$f":"'Time Series Assumptions'!G3","v":2005},{"$f":"'Time Series Assumptions'!H3","v":2006},{"$f":"'Time Series Assumptions'!I3","v":2007},{"$f":"'Time Series Assumptions'!J3","v":2008},{"$f":"'Time Series Assumptions'!K3","v":2009},{"$f":"'Time Series Assumptions'!L3","v":2010},{"$f":"'Time Series Assumptions'!M3","v":2011},{"$f":"'Time Series Assumptions'!N3","v":2012},{"$f":"'Time Series Assumptions'!O3","v":2013},{"$f":"'Time Series Assumptions'!P3","v":2014},{"$f":"'Time Series Assumptions'!Q3","v":2015},{"$f":"'Time Series Assumptions'!R3","v":2016},{"$f":"'Time Series Assumptions'!S3","v":2017},{"$f":"'Time Series Assumptions'!T3","v":2018},{"$f":"'Time Series Assumptions'!U3","v":2019},{"$f":"'Time Series Assumptions'!V3","v":2020},{"$f":"'Time Series Assumptions'!W3","v":2021}]
[null,null,null,"Revenues",{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!E$3,'Operating Analysis'!27:27)","v":13522},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!F$3,'Operating Analysis'!27:27)","v":48063},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!G$3,'Operating Analysis'!27:27)","v":134974},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!H$3,'Operating Analysis'!27:27)","v":503976},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!I$3,'Operating Analysis'!27:27)","v":1246301},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!J$3,'Operating Analysis'!27:27)","v":2066200},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!K$3,'Operating Analysis'!27:27)","v":2563515},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!L$3,'Operating Analysis'!27:27)","v":2777746.4235127484},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!M$3,'Operating Analysis'!27:27)","v":2841443.8725083703},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!N$3,'Operating Analysis'!27:27)","v":2747289.5023429403},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!O$3,'Operating Analysis'!27:27)","v":3001413.7813096615},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!P$3,'Operating Analysis'!27:27)","v":3279044.5560808051},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!Q$3,'Operating Analysis'!27:27)","v":3534810.031455107},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!R$3,'Operating Analysis'!27:27)","v":3810525.2139086048},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!S$3,'Operating Analysis'!27:27)","v":4107746.180593478},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!T$3,'Operating Analysis'!27:27)","v":4428150.3826797688},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!U$3,'Operating Analysis'!27:27)","v":4773546.1125287907},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!V$3,'Operating Analysis'!27:27)","v":0}]
[null,null,null,"Cash Operating Expenses",{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!E$3,'Operating Analysis'!62:62)","v":30303},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!F$3,'Operating Analysis'!62:62)","v":52853},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!G$3,'Operating Analysis'!62:62)","v":121954},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!H$3,'Operating Analysis'!62:62)","v":342314},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!I$3,'Operating Analysis'!62:62)","v":746116},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!J$3,'Operating Analysis'!62:62)","v":1255839},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!K$3,'Operating Analysis'!62:62)","v":1647550},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!L$3,'Operating Analysis'!62:62)","v":1727899.7627478754},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!M$3,'Operating Analysis'!62:62)","v":1995896.8066966066},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!N$3,'Operating Analysis'!62:62)","v":2082911.6261449582},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!O$3,'Operating Analysis'!62:62)","v":2275727.9515633667},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!P$3,'Operating Analysis'!62:62)","v":2486394.4870829773},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!Q$3,'Operating Analysis'!62:62)","v":2680855.0090754493},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!R$3,'Operating Analysis'!62:62)","v":2936305.6933019739},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!S$3,'Operating Analysis'!62:62)","v":3216315.9302500342},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!T$3,'Operating Analysis'!62:62)","v":3523264.8049670919},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!U$3,'Operating Analysis'!62:62)","v":3859763.3151278347},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!V$3,'Operating Analysis'!62:62)","v":0}]
[null,null,null,"Capital Expenditures",{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!E$3,'Operating Analysis'!44:44)","v":0},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!F$3,'Operating Analysis'!44:44)","v":0},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!G$3,'Operating Analysis'!44:44)","v":153150},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!H$3,'Operating Analysis'!44:44)","v":242371},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!I$3,'Operating Analysis'!44:44)","v":459271.00000000012},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!J$3,'Operating Analysis'!44:44)","v":279941.00000000006},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!K$3,'Operating Analysis'!44:44)","v":588914.00000000047},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!L$3,'Operating Analysis'!44:44)","v":750000},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!M$3,'Operating Analysis'!44:44)","v":634799.99999999942},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!N$3,'Operating Analysis'!44:44)","v":336000.00000000052},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!O$3,'Operating Analysis'!44:44)","v":369600.00000000052},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!P$3,'Operating Analysis'!44:44)","v":406560.00000000023},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!Q$3,'Operating Analysis'!44:44)","v":447216.00000000035},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!R$3,'Operating Analysis'!44:44)","v":491937.60000000038},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!S$3,'Operating Analysis'!44:44)","v":541131.3600000008},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!T$3,'Operating Analysis'!44:44)","v":595244.49600000121},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!U$3,'Operating Analysis'!44:44)","v":654768.94560000068},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!V$3,'Operating Analysis'!44:44)","v":0}]
[]
[null,null,null,"EBITDA  ",{"$f":"E4-E5","v":-16781},{"$f":"F4-F5","v":-4790},13020,161662,500185,810361,915965,1049846.660764873,845547.06581176375,664377.87619798211,725685.82974629477,792650.06899782782,853955.02237965772,874219.52060663095,891430.25034344383,904885.57771267695,913782.79740095604,0]
[null,null,null,"EBITDA Margin",{"$f":"IF(E4,E8/E4)","v":-1.2410146428043189},{"$f":"IF(F4,F8/F4)","v":-9.9660861785573096E-2},9.6463022508038579E-2,0.32077321142276616,0.40133563240340814,0.39219872229213049,0.35730822718025834,0.37794906398879746,0.29757655042657294,0.24183031152391771,0.24178133460480183,0.24173202145969699,0.24158441748795381,0.22942231622446338,0.21701200881273827,0.20434842982118201,0.1914264104420432,false]
[]
[null,null,null,"NOPLAT",{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!E$3,'Operating Analysis'!148:148)","v":-14263.85},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!F$3,'Operating Analysis'!148:148)","v":-4071.5},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!G$3,'Operating Analysis'!148:148)","v":2388.5},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!H$3,'Operating Analysis'!148:148)","v":116603.84999999999},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!I$3,'Operating Analysis'!148:148)","v":372588.14999999997},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!J$3,'Operating Analysis'!148:148)","v":577672.75},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!K$3,'Operating Analysis'!148:148)","v":636567.54999999993},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!L$3,'Operating Analysis'!148:148)","v":723804.4616501421},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!M$3,'Operating Analysis'!148:148)","v":501621.39449758502},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!N$3,'Operating Analysis'!148:148)","v":314148.52176828479},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!O$3,'Operating Analysis'!148:148)","v":342676.10901435051},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!P$3,'Operating Analysis'!148:148)","v":374890.2493035536},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!Q$3,'Operating Analysis'!148:148)","v":410400.890612569},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!R$3,'Operating Analysis'!148:148)","v":409094.50151471299},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!S$3,'Operating Analysis'!148:148)","v":403339.28794114239},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!T$3,'Operating Analysis'!148:148)","v":392893.66647514742},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!U$3,'Operating Analysis'!148:148)","v":370876.18995631009},{"$f":"SUMIF('Operating Analysis'!$6:$6,'Graph Data'!V$3,'Operating Analysis'!148:148)","v":0}]
[null,null,null,"Invested Capital",{"$f":"SUMIFS('Operating Analysis'!141:141,'Operating Analysis'!$6:$6,'Graph Data'!E$3,'Operating Analysis'!$16:$16,TRUE)","v":30183},{"$f":"SUMIFS('Operating Analysis'!141:141,'Operating Analysis'!$6:$6,'Graph Data'!F$3,'Operating Analysis'!$16:$16,TRUE)","v":68817},{"$f":"SUMIFS('Operating Analysis'!141:141,'Operating Analysis'!$6:$6,'Graph Data'!G$3,'Operating Analysis'!$16:$16,TRUE)","v":226064},{"$f":"SUMIFS('Operating Analysis'!141:141,'Operating Analysis'!$6:$6,'Graph Data'!H$3,'Operating Analysis'!$16:$16,TRUE)","v":578274},{"$f":"SUMIFS('Operating Analysis'!141:141,'Operating Analysis'!$6:$6,'Graph Data'!I$3,'Operating Analysis'!$16:$16,TRUE)","v":964131},{"$f":"SUMIFS('Operating Analysis'!141:141,'Operating Analysis'!$6:$6,'Graph Data'!J$3,'Operating Analysis'!$16:$16,TRUE)","v":1685648},{"$f":"SUMIFS('Operating Analysis'!141:141,'Operating Analysis'!$6:$6,'Graph Data'!K$3,'Operating Analysis'!$16:$16,TRUE)","v":2509315},{"$f":"SUMIFS('Operating Analysis'!141:141,'Operating Analysis'!$6:$6,'Graph Data'!L$3,'Operating Analysis'!$16:$16,TRUE)","v":3066469.7077506557},{"$f":"SUMIFS('Operating Analysis'!141:141,'Operating Analysis'!$6:$6,'Graph Data'!M$3,'Operating Analysis'!$16:$16,TRUE)","v":3430884.6232583625},{"$f":"SUMIFS('Operating Analysis'!141:141,'Operating Analysis'!$6:$6,'Graph Data'!N$3,'Operating Analysis'!$16:$16,TRUE)","v":3482757.1771846395},{"$f":"SUMIFS('Operating Analysis'!141:141,'Operating Analysis'!$6:$6,'Graph Data'!O$3,'Operating Analysis'!$16:$16,TRUE)","v":3554598.3508468652},{"$f":"SUMIFS('Operating Analysis'!141:141,'Operating Analysis'!$6:$6,'Graph Data'!P$3,'Operating Analysis'!$16:$16,TRUE)","v":3636624.1185516212},{"$f":"SUMIFS('Operating Analysis'!141:141,'Operating Analysis'!$6:$6,'Graph Data'!Q$3,'Operating Analysis'!$16:$16,TRUE)","v":3737589.1913231355},{"$f":"SUMIFS('Operating Analysis'!141:141,'Operating Analysis'!$6:$6,'Graph Data'!R$3,'Operating Analysis'!$16:$16,TRUE)","v":3862697.9136890108},{"$f":"SUMIFS('Operating Analysis'!141:141,'Operating Analysis'!$6:$6,'Graph Data'!S$3,'Operating Analysis'!$16:$16,TRUE)","v":4014975.4120781142},{"$f":"SUMIFS('Operating Analysis'!141:141,'Operating Analysis'!$6:$6,'Graph Data'!T$3,'Operating Analysis'!$16:$16,TRUE)","v":4197723.0067475215},{"$f":"SUMIFS('Operating Analysis'!141:141,'Operating Analysis'!$6:$6,'Graph Data'!U$3,'Operating Analysis'!$16:$16,TRUE)","v":4407451.3303642161},{"$f":"SUMIFS('Operating Analysis'!141:141,'Operating Analysis'!$6:$6,'Graph Data'!V$3,'Operating Analysis'!$16:$16,TRUE)","v":0}]
[]
[null,null,null,"Average Invested Capital",{"$f":"AVERAGE(D12:E12)","v":30183},{"$f":"AVERAGE(E12:F12)","v":49500},147440.5,402169,771202.5,1324889.5,2097481.5,2787892.3538753279,3248677.1655045091,3456820.900221501,3518677.7640157524,3595611.2346992432,3687106.6549373781,3800143.5525060734,3938836.6628835625,4106349.2094128178,4302587.1685558688,2203725.6651821081]
[null,null,null,"ROIC",{"$f":"E11/E14","v":-0.47257893516217742},{"$f":"F11/F14","v":-8.2252525252525258E-2},1.6199755155469495E-2,0.28993743923574417,0.48312622171219616,0.43601579603431079,0.30349137763551187,0.25962425006977513,0.15440789248742876,9.0877870400562333E-2,9.7387749602642057E-2,0.10426328788988543,0.11130702988019185,0.10765238098569414,0.10240061278546743,9.5679555351632833E-2,8.619841398374084E-2,0]
[]
[null,null,null,"Average Price per kW",{"$f":"SUMIFS('Operating Analysis'!26:26,'Operating Analysis'!$6:$6,'Graph Data'!E$3,'Operating Analysis'!$16:$16,TRUE)","v":0},{"$f":"SUMIFS('Operating Analysis'!26:26,'Operating Analysis'!$6:$6,'Graph Data'!F$3,'Operating Analysis'!$16:$16,TRUE)","v":0},{"$f":"SUMIFS('Operating Analysis'!26:26,'Operating Analysis'!$6:$6,'Graph Data'!G$3,'Operating Analysis'!$16:$16,TRUE)","v":2249.5666666666666},{"$f":"SUMIFS('Operating Analysis'!26:26,'Operating Analysis'!$6:$6,'Graph Data'!H$3,'Operating Analysis'!$16:$16,TRUE)","v":2446.4854368932038},{"$f":"SUMIFS('Operating Analysis'!26:26,'Operating Analysis'!$6:$6,'Graph Data'!I$3,'Operating Analysis'!$16:$16,TRUE)","v":2472.8194444444443},{"$f":"SUMIFS('Operating Analysis'!26:26,'Operating Analysis'!$6:$6,'Graph Data'!J$3,'Operating Analysis'!$16:$16,TRUE)","v":1856.4240790655886},{"$f":"SUMIFS('Operating Analysis'!26:26,'Operating Analysis'!$6:$6,'Graph Data'!K$3,'Operating Analysis'!$16:$16,TRUE)","v":1815.5205382436261},{"$f":"SUMIFS('Operating Analysis'!26:26,'Operating Analysis'!$6:$6,'Graph Data'!L$3,'Operating Analysis'!$16:$16,TRUE)","v":1851.8309490084987},{"$f":"SUMIFS('Operating Analysis'!26:26,'Operating Analysis'!$6:$6,'Graph Data'!M$3,'Operating Analysis'!$16:$16,TRUE)","v":1388.8732117563741},{"$f":"SUMIFS('Operating Analysis'!26:26,'Operating Analysis'!$6:$6,'Graph Data'!N$3,'Operating Analysis'!$16:$16,TRUE)","v":1249.9858905807366},{"$f":"SUMIFS('Operating Analysis'!26:26,'Operating Analysis'!$6:$6,'Graph Data'!O$3,'Operating Analysis'!$16:$16,TRUE)","v":1187.4865960516997},{"$f":"SUMIFS('Operating Analysis'!26:26,'Operating Analysis'!$6:$6,'Graph Data'!P$3,'Operating Analysis'!$16:$16,TRUE)","v":1128.1122662491148},{"$f":"SUMIFS('Operating Analysis'!26:26,'Operating Analysis'!$6:$6,'Graph Data'!Q$3,'Operating Analysis'!$16:$16,TRUE)","v":1105.5500209241325},{"$f":"SUMIFS('Operating Analysis'!26:26,'Operating Analysis'!$6:$6,'Graph Data'!R$3,'Operating Analysis'!$16:$16,TRUE)","v":1083.4390205056498},{"$f":"SUMIFS('Operating Analysis'!26:26,'Operating Analysis'!$6:$6,'Graph Data'!S$3,'Operating Analysis'!$16:$16,TRUE)","v":1061.7702400955368},{"$f":"SUMIFS('Operating Analysis'!26:26,'Operating Analysis'!$6:$6,'Graph Data'!T$3,'Operating Analysis'!$16:$16,TRUE)","v":1040.534835293626},{"$f":"SUMIFS('Operating Analysis'!26:26,'Operating Analysis'!$6:$6,'Graph Data'!U$3,'Operating Analysis'!$16:$16,TRUE)","v":1019.7241385877535},{"$f":"SUMIFS('Operating Analysis'!26:26,'Operating Analysis'!$6:$6,'Graph Data'!V$3,'Operating Analysis'!$16:$16,TRUE)","v":0}]
[null,null,null,"Cost of Goods Sold per kW",{"$f":"SUMIFS('Operating Analysis'!50:50,'Operating Analysis'!6:6,'Graph Data'!E3,'Operating Analysis'!16:16,TRUE)","v":0},{"$f":"SUMIFS('Operating Analysis'!50:50,'Operating Analysis'!6:6,'Graph Data'!F3,'Operating Analysis'!16:16,TRUE)","v":0},{"$f":"SUMIFS('Operating Analysis'!50:50,'Operating Analysis'!6:6,'Graph Data'!G3,'Operating Analysis'!16:16,TRUE)","v":1175.3333333333333},{"$f":"SUMIFS('Operating Analysis'!50:50,'Operating Analysis'!6:6,'Graph Data'!H3,'Operating Analysis'!16:16,TRUE)","v":1107.2427184466019},{"$f":"SUMIFS('Operating Analysis'!50:50,'Operating Analysis'!6:6,'Graph Data'!I3,'Operating Analysis'!16:16,TRUE)","v":1004.0912698412699},{"$f":"SUMIFS('Operating Analysis'!50:50,'Operating Analysis'!6:6,'Graph Data'!J3,'Operating Analysis'!16:16,TRUE)","v":800.42407906558844},{"$f":"SUMIFS('Operating Analysis'!50:50,'Operating Analysis'!6:6,'Graph Data'!K3,'Operating Analysis'!16:16,TRUE)","v":858.07861189801702},{"$f":"SUMIFS('Operating Analysis'!50:50,'Operating Analysis'!6:6,'Graph Data'!L3,'Operating Analysis'!16:16,TRUE)","v":815.17468130311613},{"$f":"SUMIFS('Operating Analysis'!50:50,'Operating Analysis'!6:6,'Graph Data'!M3,'Operating Analysis'!16:16,TRUE)","v":774.41594723796027},{"$f":"SUMIFS('Operating Analysis'!50:50,'Operating Analysis'!6:6,'Graph Data'!N3,'Operating Analysis'!16:16,TRUE)","v":735.69514987606226},{"$f":"SUMIFS('Operating Analysis'!50:50,'Operating Analysis'!6:6,'Graph Data'!O3,'Operating Analysis'!16:16,TRUE)","v":698.91039238225915},{"$f":"SUMIFS('Operating Analysis'!50:50,'Operating Analysis'!6:6,'Graph Data'!P3,'Operating Analysis'!16:16,TRUE)","v":663.9648727631461},{"$f":"SUMIFS('Operating Analysis'!50:50,'Operating Analysis'!6:6,'Graph Data'!Q3,'Operating Analysis'!16:16,TRUE)","v":650.68557530788314},{"$f":"SUMIFS('Operating Analysis'!50:50,'Operating Analysis'!6:6,'Graph Data'!R3,'Operating Analysis'!16:16,TRUE)","v":650.68557530788314},{"$f":"SUMIFS('Operating Analysis'!50:50,'Operating Analysis'!6:6,'Graph Data'!S3,'Operating Analysis'!16:16,TRUE)","v":650.68557530788314},{"$f":"SUMIFS('Operating Analysis'!50:50,'Operating Analysis'!6:6,'Graph Data'!T3,'Operating Analysis'!16:16,TRUE)","v":650.68557530788314},{"$f":"SUMIFS('Operating Analysis'!50:50,'Operating Analysis'!6:6,'Graph Data'!U3,'Operating Analysis'!16:16,TRUE)","v":650.68557530788314},{"$f":"SUMIFS('Operating Analysis'!50:50,'Operating Analysis'!6:6,'Graph Data'!V3,'Operating Analysis'!16:16,TRUE)","v":0}]
[]
[null,null,null,"Earnings per Share",{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!E$3,'Financial Model'!252:252)","v":0},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!F$3,'Financial Model'!252:252)","v":0},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!G$3,'Financial Model'!252:252)","v":6.8217320401682269E-2},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!H$3,'Financial Model'!252:252)","v":2.3248719040418129},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!I$3,'Financial Model'!252:252)","v":4.3515412723695306},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!J$3,'Financial Model'!252:252)","v":7.6586188744257271},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!K$3,'Financial Model'!252:252)","v":7.7442038068032764},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!L$3,'Financial Model'!252:252)","v":8.4147177646390041},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!M$3,'Financial Model'!252:252)","v":5.8929942534892934},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!N$3,'Financial Model'!252:252)","v":3.715453353800191},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!O$3,'Financial Model'!252:252)","v":4.0697655966137294},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!P$3,'Financial Model'!252:252)","v":4.4641907331364656},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!Q$3,'Financial Model'!252:252)","v":4.91793813702078},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!R$3,'Financial Model'!252:252)","v":4.9379242717973275},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!S$3,'Financial Model'!252:252)","v":4.8936409547304773},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!T$3,'Financial Model'!252:252)","v":4.7928427889455847},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!U$3,'Financial Model'!252:252)","v":4.5553635809496011},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!V$3,'Financial Model'!252:252)","v":0}]
[]
[null,null,null,"Net Income",{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!E$3,'Financial Model'!241:241)","v":0},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!F$3,'Financial Model'!241:241)","v":0},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!G$3,'Financial Model'!241:241)","v":3974.0000000000009},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!H$3,'Financial Model'!241:241)","v":158354},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!I$3,'Financial Model'!241:241)","v":348330},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!J$3,'Financial Model'!241:241)","v":640138},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!K$3,'Financial Model'!241:241)","v":664201},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!L$3,'Financial Model'!241:241)","v":727797.35418139212},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!M$3,'Financial Model'!241:241)","v":509690.96597854252},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!N$3,'Financial Model'!241:241)","v":321353.27602353232},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!O$3,'Financial Model'!241:241)","v":351998.09621671808},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!P$3,'Financial Model'!241:241)","v":386112.32069970603},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!Q$3,'Financial Model'!241:241)","v":425357.38740906428},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!R$3,'Financial Model'!241:241)","v":427086.00819202262},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!S$3,'Financial Model'!241:241)","v":423255.89981559373},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!T$3,'Financial Model'!241:241)","v":414537.76565869257},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!U$3,'Financial Model'!241:241)","v":393997.95147991198},{"$f":"SUMIF('Financial Model'!$5:$5,'Graph Data'!V$3,'Financial Model'!241:241)","v":0}]
[null,null,null,"Ending Equity",{"$f":"SUMIFS('Financial Model'!181:181,'Financial Model'!5:5,'Graph Data'!E3,'Operating Analysis'!16:16,TRUE)","v":0},{"$f":"SUMIFS('Financial Model'!181:181,'Financial Model'!5:5,'Graph Data'!F3,'Operating Analysis'!16:16,TRUE)","v":38394},{"$f":"SUMIFS('Financial Model'!181:181,'Financial Model'!5:5,'Graph Data'!G3,'Operating Analysis'!16:16,TRUE)","v":461666},{"$f":"SUMIFS('Financial Model'!181:181,'Financial Model'!5:5,'Graph Data'!H3,'Operating Analysis'!16:16,TRUE)","v":1097267},{"$f":"SUMIFS('Financial Model'!181:181,'Financial Model'!5:5,'Graph Data'!I3,'Operating Analysis'!16:16,TRUE)","v":1513042},{"$f":"SUMIFS('Financial Model'!181:181,'Financial Model'!5:5,'Graph Data'!J3,'Operating Analysis'!16:16,TRUE)","v":2652787},{"$f":"SUMIFS('Financial Model'!181:181,'Financial Model'!5:5,'Graph Data'!K3,'Operating Analysis'!16:16,TRUE)","v":3454945},{"$f":"SUMIFS('Financial Model'!181:181,'Financial Model'!5:5,'Graph Data'!L3,'Operating Analysis'!16:16,TRUE)","v":4182742.3541813921},{"$f":"SUMIFS('Financial Model'!181:181,'Financial Model'!5:5,'Graph Data'!M3,'Operating Analysis'!16:16,TRUE)","v":4437835.7951925397},{"$f":"SUMIFS('Financial Model'!181:181,'Financial Model'!5:5,'Graph Data'!N3,'Operating Analysis'!16:16,TRUE)","v":5013786.5961834667},{"$f":"SUMIFS('Financial Model'!181:181,'Financial Model'!5:5,'Graph Data'!O3,'Operating Analysis'!16:16,TRUE)","v":5365784.6924001845},{"$f":"SUMIFS('Financial Model'!181:181,'Financial Model'!5:5,'Graph Data'!P3,'Operating Analysis'!16:16,TRUE)","v":5751897.0130998902},{"$f":"SUMIFS('Financial Model'!181:181,'Financial Model'!5:5,'Graph Data'!Q3,'Operating Analysis'!16:16,TRUE)","v":6177254.4005089542},{"$f":"SUMIFS('Financial Model'!181:181,'Financial Model'!5:5,'Graph Data'!R3,'Operating Analysis'!16:16,TRUE)","v":6604340.4087009765},{"$f":"SUMIFS('Financial Model'!181:181,'Financial Model'!5:5,'Graph Data'!S3,'Operating Analysis'!16:16,TRUE)","v":7027596.3085165704},{"$f":"SUMIFS('Financial Model'!181:181,'Financial Model'!5:5,'Graph Data'!T3,'Operating Analysis'!16:16,TRUE)","v":7442134.0741752628},{"$f":"SUMIFS('Financial Model'!181:181,'Financial Model'!5:5,'Graph Data'!U3,'Operating Analysis'!16:16,TRUE)","v":7836132.0256551746},{"$f":"SUMIFS('Financial Model'!181:181,'Financial Model'!5:5,'Graph Data'!V3,'Operating Analysis'!16:16,TRUE)","v":0}]
[null,null,null,"Average Equity Balance"]
[]
[]
[null,null,null,"Codes for Graphs"]
[]
[null,null,null,"Start Row",0]
[null,null,null,"Start Column",2]
[null,null,null,"Length",1]
[null,null,null,"Width",{"$f":"'Model Time Line'!E32-E30","v":13}]

{"sheet":"Guidance Comparison","index":13,"n_rows":14,"n_cols":6,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Revenue Guidance"]
[null,null,null,null,2011,{"$f":"E5+1","v":2012}]
[null,null,null,"Revenues Projected",{"$f":"'Financial Model'!L17","v":2777746.4235127484},{"$f":"'Financial Model'!M17","v":1071853.2107737877}]
[]
[null,null,null,"Guidance",2850000,3700000]
[]
[null,"EBIT Guidance"]
[]
[null,null,null,"EBIT Projected"]
[]
[null,null,null,"Guidance"]

{"sheet":"Back Up Data","index":14,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Profit and Loss","index":15,"n_rows":274,"n_cols":12,"rows_kept":274,"cut":false,"hidden":false,"merged":[]}
[]
[null,2004,2005,2006,2007,2008,2009,2010,null,2005,2006]
["ASSETS",null,null,null,null,null,null,null,"ASSETS"]
["Current assets:",null,null,null,null,null,null,null,"Current assets: "]
["Cash and cash equivalents",3465,16721,308092,404264,716218,664499,765689,"Cash and cash equivalents ",16721,308092]
["Marketable securities ",306,312,323,232686,76042,120236,167889,"Short-term investments ",312,323]
["Accounts receivable trade, net",4125,1098,27966,18165,61703,226826,305537,"Accounts receivable, net ",1098,27966]
["Accounts receivable, unbilled",null,null,null,40204,121554,58,1482]
["Inventories ",3686,6917,16510,2643,710,152821,200442,"Inventories ",6917,16510]
["Project assets ",null,0,27515,35877,668,1081,0,"Economic development funding receivable ",0,27515]
["Deferred tax assets, net ",null,null,null,3890,9922,21679,388]
["Prepaid expenses and other current assets",null,1505,8116,64780,90584,164071,143033,"Prepaid expenses and other current assets ",1505,8116]
["Total current assets",{"$f":"SUM(B5:B12)","v":11582},26553,388522,802509,1077401,1351271,1584460,"Total current assets ",26553,388522]
["Property, plant and equipment, net",29277,73778,178868,430104,842622,988782,1430789,"Property, plant and equipment, net ",73778,178868]
["Project assets ",null,null,null,51811,61325,131415,320140]
["Deferred tax assets, net ",null,null,null,32713,29559,130515,259236]
["Marketable securities ",null,null,null,14695,30059,329608,180271]
["Restricted cash and investments ",null,1267,8224,0,25000,36494,86003,"Restricted investments ",1267,8224]
["Investment in related party",null,null,null,33449,33829,25000,0]
["Goodwill",null,null,null,null,null,286515,433288]
["Inventories ",null,null,null,6031,14707,21695,42728]
["Other assets ",{"$f":"B23-B14","v":12488},286,2896,null,null,48217,43488,"Other noncurrent assets ",286,2896]
["Total assets",41765,101884,578510,1371312,2114502,3349512,4380403,"Total assets ",101884,578510]
["LIABILITIES AND STOCKHOLDERS’ EQUITY",null,null,null,null,null,null,null,"LIABILITIES AND MEMBERS’/STOCKHOLDERS’ EQUITY"]
["Current liabilities:",null,null,null,null,null,null,null,"Current liabilities: "]
["Accounts payable",null,13771,32083,26441,46251,75744,82312,"Accounts payable and accrued expenses ",13771,32083]
["Income taxes payable",null,0,340,24487,99938,8740,16831,"Other current liabilities ",0,340]
["Accrued expenses",null,null,null,76256,140899,193277,244271]
["  Short-term debt",null,20000,16339,24473,0,null,null,"Short-term debt ",20000,16339]
["Current portion of long-term debt",null,142,3311,14836,34951,28559,26587,"Current portion of long-term debt ",142,3311]
["Other current liabilities ",null,null,null,14803,59738,88607,99676]
["Total current liabilities",null,33913,52073,181296,381777,394927,469677,"Total current liabilities ",33913,52073]
["Accrued solar module collection and recycling liability",0,917,3724,13079,35238,92799,132951,"Accrued recycling ",917,3724]
["Long-term debt",13700,28581,61047,68856,163519,146399,210804,"Long-term debt ",28581,61047]
["Other liabilities",0,79,0,10814,20926,62600,112026,"Other noncurrent liabilities ",79,0,{"$f":"J34+#REF!","v":{"$error":"#REF!"}}]
["Total liabilities",19124,63490,116844,274045,601460,696725,925458,"Total liabilities ",63490,116844]
["Stockholders’ equity:"]
["Common stock, $0.001 par value per share; 500,000,000 shares authorized; 85,843,511 and 85,208,199 shares issued and outstanding at December 31, 2010 and December 26, 2009, respectively",null,null,null,79,82,85,86]
["Additional paid-in capital",null,null,null,1079775,1176156,1658091,1815420]
["Contingent consideration",null,null,null,null,null,2844,1118]
["Accumulated earnings",null,null,null,12895,361225,1001363,1665564]
["Accumulated other comprehensive loss",null,null,null,4518,"(24,421",-9596,-27243]
["Total stockholders’ equity",null,13129,411440,1097267,1513042,2652787,3454945,"Total members’/stockholders’ equity ",13129,411440]
["Total liabilities and stockholders’ equity",22641,101884,578510,1371312,2114502,3349512,4380403,"Total liabilities and members’/stockholders’ equity ",101884,578510]
[]
["Total Liabilities and Capital",{"$f":"B44+B36","v":41765},{"$f":"C44+C36","v":165374},{"$f":"D44+D36","v":695354},{"$f":"E44","v":1371312},{"$f":"F44","v":2114502},{"$f":"G44","v":3349512},{"$f":"H44","v":4380403}]
[]
[null,{"$f":"B46-B23","v":0},63490,116844,0,0,0,0]
["Test",{"$f":"B46=B23","v":true},false,false,true,true,true,true]
[]
[]
[null,2004,2005,2006,2007,2008,2009,2010]
[]
["Statement of Operations:"]
["Net sales",13522,48063,134974,503976,1246301,2066200,2563515]
["Cost of sales",18851,31483,80730,252573,567908,1021618,1378669]
["Gross profit",-5329,16580,54244,251403,678393,1044582,1184846]
["Research and development",1240,2372,6361,15107,33517,78161,94797]
["Selling, general and administrative",9312,15825,33348,82248,174039,272898,321704]
["Production start-up",900,3173,11725,16867,32498,13908,19442]
["Operating income",-16781,-4790,2810,137181,438339,679615,748903]
["Foreign currency (loss) gain",116,-1715,5544,1881,5722,5207,-3468]
["Interest income",131,316,2648,20413,21158,9735,14375]
["Interest expense, net",-100,-418,-1023,-2294,-509,-5258,-6]
["Other income (expense), net",-137,56,-799,-1219,-934,-2985,2273]
["Income tax expense (benefit)",0,0,5206,-2392,115446,46176,97876]
["Net income",-16771,-6551,3974,158354,348330,640138,664201]
["Net income per share data:"]
["Basic net income per share:"]
["Net income per share",null,null,7.0000000298023224E-2,2.119999885559082,4.3400001525878906,7.6700000762939453,7.820000171661377]
["Weighted average shares",null,null,56310,74701,80178,83500,84891]
["Diluted net income per share:"]
["Net income per share",null,null,7.0000000298023224E-2,2.0299999713897705,4.2399997711181641,7.5300002098083496,7.679999828338623]
["Weighted average shares",null,null,58255,77971,82124,85044,86491]
["Cash dividends declared per common share",null,null,0,0,0,0,0]
[]
[null,null,null,2006,2007,2008,2009,2010]
["Balance Sheet Data:"]
["Cash and cash equivalents",null,null,308092,404264,716218,664499,765689]
["Marketable securities, current and noncurrent",null,null,323,265399,105601,449844,348160]
["Accounts receivable, net",null,null,27123,18165,61703,226826,305537]
["Inventories, current and noncurrent",null,null,16510,40204,121554,174516,243170]
["Property, plant and equipment, net",null,null,178868,430104,842622,988782,1430789]
["Project assets, current and noncurrent",null,null,0,0,0,132496,320140]
["Deferred tax assets, current and noncurrent",null,null,0,55701,71247,152194,259624]
["Total assets",null,null,578510,1371312,2114502,3349512,4380403]
["Long-term debt",null,null,80697,108165,198470,174958,237391]
["Accrued solar module collection and recycling liability",null,null,3724,13079,35238,92799,132951]
["Total liabilities",null,null,116844,274045,601460,696725,925458]
["Total stockholders’ equity",null,null,411440,1097267,1513042,2652787,3454945]
[]
[]
[]
[]
[]
[null,null,null,2006,2007,2008,2009,2010]
["Cash flows from operating activities:"]
["Cash received from customers",null,null,110196,515994,1203822,1957604,2458088]
["Cash paid to suppliers and associates",null,null,-111945,-276525,-723123,-1123746,-1614763]
["Interest received",null,null,2640,19965,19138,6147,20531]
["Interest paid",null,null,-712,-2294,-4629,-10550,-7610]
["Income taxes paid, net of refunds",null,null,0,-19002,-1975,-147843,-80064]
["Excess tax benefit from share-based compensation arrangements",null,null,-45,-30196,-28661,-4892,-69367]
["Other operating activities",null,null,-710,-1991,-1505,-1527,-1323]
["Net cash provided by operating activities",null,null,-576,205951,463067,675193,705492]
["Cash flows from investing activities:"]
["Purchases of property, plant and equipment",null,null,-153150,-242371,-459271,-279941,-588914]
["Purchases of marketable securities",null,null,0,-1081154,-334818,-607356,-462070]
["Proceeds from maturities of marketable securities",null,null,0,787783,107450,149076,62648]
["Proceeds from sales of marketable securities",null,null,0,0,418762,115805,494256]
["Investment in notes receivable",null,null,-6804,-6008,0,-99637,0]
["Payments received on notes receivable",null,null,null,null,0,25447,61658]
["Increase in restricted investments",null,null,null,null,-15564,-4150,-43064]
["Sale of (purchase of) investment in related party",null,null,0,0,-25000,0,28596]
["Acquisitions, net of cash acquired",null,null,0,-5500,0,318,-296496]
["Other investing activities",null,null,-40,0,0,-1252,1301]
["Net cash used in investing activities",null,null,-159994,-547250,-308441,-701690,-742085]
["Cash flows from financing activities:"]
["Proceeds from issuance of common stock",null,null,302650,365969]
["Proceeds from notes payable to a related party",null,null,36000,0]
["Repayment of notes payable to a related party",null,null,-64700,0]
["Repayment of long-term debt",null,null,-135,-34757,-41691,-78224,-27879]
["Other equity contributions",null,null,30000,0]
["Proceeds from stock option exercises",null,null,100,10173,16036,5961,9379]
["Proceeds from issuance of debt, net of issuance costs",null,null,130833,49368,138887,44739,100000]
["Excess tax benefit from share-based compensation arrangements",null,null,45,30196,28661,4892,69367]
["Proceeds from economic development funding",null,null,16766,9475,35661,615,0]
["Other financing activities",null,null,-9,-3,-5,-4,-416]
[]
["Net cash provided by (used in) financing activities",null,null,451550,430421,177549,-22021,150451]
["Effect of exchange rate changes on cash and cash equivalents",null,null,391,7050,-20221,-3201,-12668]
["Net increase (decrease) in cash and cash equivalents",null,null,291371,96172,311954,-51719,101190]
["Cash and cash equivalents, beginning of the period",null,null,16721,308092,404264,716218,664499]
["Cash and cash equivalents, end of the period",null,null,308092,404264,716218,664499,765689]
["Supplemental disclosure of noncash investing and financing activities:"]
["Property, plant and equipment acquisitions funded by liabilities",null,null,2304,38320,19449,59374,88977]
["Non-cash conversion of debt and accrued interest to equity",null,null,74000,0]
["Issuance of common stock for purchase acquisition",null,null,0,28066]
[]
[]
[]
[null,null,null,2006,2007,2008,2009,2010]
["Net income",null,null,3974,158354,348330,640138,664201]
["Adjustments to reconcile net income to cash provided by (used in) operating activities:"]
["Depreciation and amortization",null,null,10210,24481,59518,129628,156093]
["Impairment of assets and liabilities",null,null,0,0,2328,1118,5692]
["Impairment of project assets",null,null,null,null,0,0,5277]
["Share-based compensation",null,null,11897,38965,58944,88745,99622]
["Remeasurement of monetary assets and liabilities",null,null,0,0,32,-2696,625]
["Deferred income taxes",null,null,0,-55881,-12974,-35029,-58040]
["Excess tax benefits from share-based compensation arrangements",null,null,-45,-30196,-28661,-4892,-69367]
["Loss on disposal of property and equipment",null,null,314,321]
["Non-cash interest",null,null,394,0]
["Non-cash loss",null,null,45,0]
["Provision for doubtful accounts receivable",null,null,null,null,-5,990,-990]
["Inventory valuation adjustment",null,null,11,34,2548,0,0]
["Gain on sales of investments, net",null,null,null,null,-189,-110,-336]
["Gain on sale of related party equity investment",null,null,null,null,0,0,-3596]
["Other operating activities",null,null,null,null,0,1551,-1504]
["Changes in operating assets and liabilities:"]
["Accounts receivable, trade",null,null,-28149,10975,-40852,-153312,-90349]
["Accounts receivable, unbilled",null,null,null,null,-108,56,-1424]
["Inventories",null,null,-9753,-19832,-84762,-52058,-69680]
["Project assets ",null,null,0,2333,0,-12546,-47995]
["Prepaid expenses and other current assets",null,null,-6689,-7359,-46055,-28476,-41394]
["Costs and estimated earnings in excess of billings",null,null,0,28]
["Other assets ",null,null,142,-4179,-4935,-5320,-8911]
["Billings in excess of costs and estimated earnings",null,null,0,-1992]
["Accounts payable, accrued expenses, and all other liabilities",null,null,17073,89899,209908,107406,167568]
["Total adjustments",null,null,-4550,47597,114737,35055,41291]
["Net cash provided by operating activities",null,null,-576,205951,463067,675193,705492]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,2006,2007,2008,2009,2010]
["Balance Sheet Data:"]
["Cash and cash equivalents",null,null,308092,404264,716218,664499,765689]
["Marketable securities, current and noncurrent",null,null,323,265399,105601,449844,348160]
["Accounts receivable, net",null,null,27123,18165,61703,226826,305537]
["Inventories, current and noncurrent",null,null,16510,40204,121554,174516,243170]
["Property, plant and equipment, net",null,null,178868,430104,842622,988782,1430789]
["Project assets, current and noncurrent",null,null,0,0,0,132496,320140]
["Deferred tax assets, current and noncurrent",null,null,0,55701,71247,152194,259624]
["Total assets",null,null,578510,1371312,2114502,3349512,4380403]
["Long-term debt",null,null,80697,108165,198470,174958,237391]
["Accrued solar module collection and recycling liability",null,null,3724,13079,35238,92799,132951]
["Total liabilities",null,null,116844,274045,601460,696725,925458]
["Total stockholders’ equity",null,null,411440,1097267,1513042,2652787,3454945]
[null,null,null,{"$f":"D272+D273","v":528284},{"$f":"E272+E273","v":1371312},{"$f":"F272+F273","v":2114502},{"$f":"G272+G273","v":3349512},{"$f":"H272+H273","v":4380403}]

{"sheet":"Segments","index":16,"n_rows":28,"n_cols":20,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,"Year/Year",null,null,"Years Ended",null,null,null,null,null,null,null,"Year/Year"]
[null,2010,2009,2008,null,null,null,null,"% Change",2009,null,null,null,null,null,null,null,null,null,"% Change"]
["Net sales"]
["Components",2185165,1965437,1195803,null,11,"%",null,"$",1965437,null,null,"$",null,null,null,64,"%"]
["Systems",378350,100763,50498,null,275,"%",null,null,100763,null,null,null,null,null,null,100,"%"]
["Total",2563515,2066200,1246301,null,24,"%",null,"$",2066200,null,null,"$",null,null,null,66,"%"]
[]
["Income before income taxes (Segment profit)"]
["Components",762077,686314,463776,null,11,"%",null,"$",686314,null,null,"$",null,null,null,48,"%"]
["Systems",null,null,null,null,null,null,null,0,null,null,null,0]
["Total",762077,686314,463776,null,11,"%",null,"$",686314,null,null,"$",null,null,null,48,"%"]
[]
[]
["Components Segment"]
[null,null,null,null,null,"Year/Year",null,null,"Years Ended",null,null,null,null,null,null,null,"Year/Year"]
[null,2010,2009,2008,null,null,null,"% Change",null,2009,null,null,null,null,null,null,null,null,"% Change"]
["Net sales",2185165,1965437,1195803,null,11,"%",null,"$",1965437,null,null,"$",null,null,null,64,"%"]
["Cost of sales",1078536,928039,535643,null,16,"%",null,"$",928039,null,null,"$",null,null,null,73,"%"]
["Income before income taxes (Segment profit)",762077,686314,463776,null,11,"%",null,"$",686314,null,null,"$",null,null,null,48,"%"]
[]
[]
[]
[]
[null,2010,2009,2008]
["Solar module revenue",1986746,1903765,1192265,null,"$"]
["Solar power system revenue",576769,162435,54036]
["Total net sales",2563515,2066200,1246301,null,"$"]

{"sheet":"Debt","index":17,"n_rows":35,"n_cols":10,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
["Type",null,"December 31,","December 26,"]
[null,null,2010,2009]
["Revolving Credit Facility",null,100000,0]
["Malaysian Facility Agreement - Fixed rate term loan",null,65009,84166]
["Malaysian Facility Agreement - Floating rate term loan (1)",null,65009,84166]
["Director of Development of the State of Ohio",null,8112,9994]
["Director of Development of the State of Ohio",null,0,139]
["Capital lease obligations",null,1736,2]
[null,null,239866,178467]
["Less unamortized discount",null,-2475,-3509]
["Total long-term debt",null,237391,174958]
["Less current portion",null,-26587,-28559]
["Noncurrent portion",null,210804,146399]
[]
[]
[]
[null,null,null,null,null,null,null,"Outstanding at",null,"Outstanding at"]
["Malaysian Borrowings","Denomination",null,"Interest Rate",null,"Maturity",null,"December 31, 2010",null,"December 26, 2009"]
["Fixed-rate euro-denominated term loan","EUR",null,4.5399999618530273,null,2016,null,65009,null,84166]
["Floating-rate euro-denominated term loan","EUR",null,"Euribor plus 0.55%",null,2016,null,65009,null,84166]
["Total (1)",null,null,null,null,null,null,130018,null,168332]
[]
[]
[null,null,"December 31,","December 26,"]
[null,null,2010,2009]
["Buildings and improvements",null,286637,239088]
["Machinery and equipment",null,997510,813281]
["Office equipment and furniture",null,70569,38845]
["Leasehold improvements",null,25354,15870]
["Depreciable property, plant and equipment, gross",null,1380070,1107084]
["Accumulated depreciation",null,-363305,-225790]
["Depreciable property, plant and equipment, net",null,1016765,881294]
["Land",null,10355,4995]
["Construction in progress",null,403669,102493]
["Property, plant and equipment, net",null,1430789,988782]

{"sheet":"Stock Options","index":18,"n_rows":26,"n_cols":7,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Options Outstanding",null,"Weighted","Options Exercisable"]
[null,null,null,null,"Average"]
[null,null,null,null,"Remaining"]
[null,null,null,null,"Contractual Term"]
["Exercise Price Range",null,"Number of","Weighted","(Years)","Number of","Weighted"]
[null,null,"Shares","Average",null,"Shares","Average"]
[null,null,null,"Exercise Price",null,null,"Exercise Price"]
[1,null,67987,2.9100000858306885,3.2999999523162842,67987,2.9100000858306885]
[20,null,149357,20,2.9000000953674316,68201,20]
[20,null,15123,29.959999084472656,3,14555,29.850000381469727]
[54.5,null,106000,54.5,3.2000000476837158,68500,54.5]
[54.5,null,68378,161.1199951171875,6.4000000953674316,49194,159.97000122070313]
[266.89999389648438,null,10000,266.89999389648438,4.5999999046325684,4833,266.89999389648438]
[null,null,416845,55.419998168945313,3.7000000476837158,273270,54.490001678466797]
[]
[]
[]
[null,null,null,2009,2008]
["Price of our stock on grant date",null,null,160,160]
["Stock option exercise price",null,null,160,160]
["Expected life of option",null,null,"5.0 years","4.0 - 6.0 years"]
["Expected volatility of our stock",null,null,0.70999997854232788,0.69999998807907104]
["Risk-free interest rate",null,null,2.199999988079071E-2,"2.6% - 3.4%"]
["Expected dividend yield of our stock",null,null,null,null,0]

{"sheet":"Cash Flow","index":19,"n_rows":31,"n_cols":6,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[null,2006,2007,2008,2009,2010]
["Net income",3974,158354,348330,640138,664201]
["Adjustments to reconcile net income to cash provided by (used in) operating activities:"]
["Depreciation and amortization",10210,24481,59518,129628,156093]
["Impairment of assets and liabilities",0,0,2328,1118,5692]
["Impairment of project assets",null,null,0,0,5277]
["Share-based compensation",11897,38965,58944,88745,99622]
["Remeasurement of monetary assets and liabilities",0,0,32,-2696,625]
["Deferred income taxes",0,-55881,-12974,-35029,-58040]
["Excess tax benefits from share-based compensation arrangements",-45,-30196,-28661,-4892,-69367]
["Loss on disposal of property and equipment",314,321]
["Non-cash interest",394,0]
["Non-cash loss",45,0]
["Provision for doubtful accounts receivable",null,null,-5,990,-990]
["Inventory valuation adjustment",11,34,2548,0,0]
["Gain on sales of investments, net",null,null,-189,-110,-336]
["Gain on sale of related party equity investment",null,null,0,0,-3596]
["Other operating activities",null,null,0,1551,-1504]
["Changes in operating assets and liabilities:"]
["Accounts receivable, trade",-28149,10975,-40852,-153312,-90349]
["Accounts receivable, unbilled",null,null,-108,56,-1424]
["Inventories",-9753,-19832,-84762,-52058,-69680]
["Project assets ",0,2333,0,-12546,-47995]
["Prepaid expenses and other current assets",-6689,-7359,-46055,-28476,-41394]
["Costs and estimated earnings in excess of billings",0,28]
["Other assets ",142,-4179,-4935,-5320,-8911]
["Billings in excess of costs and estimated earnings",0,-1992]
["Accounts payable, accrued expenses, and all other liabilities",17073,89899,209908,107406,167568]
["Total adjustments",-4550,47597,114737,35055,41291]
["Net cash provided by operating activities",-576,205951,463067,675193,705492]

{"sheet":"Industry Demand and Capacity","index":20,"n_rows":71,"n_cols":16,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P68/P69-1","v":9.5238095238095344E-2}]

{"sheet":"Demand","index":21,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Operating Cost","index":22,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"2011 Guidance","index":23,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"2012 Guidance","index":24,"n_rows":2,"n_cols":8,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Production",null,1200,720,{"$f":"F2+G2","v":1920}]

{"sheet":"Capacity","index":25,"n_rows":2,"n_cols":11,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[null,null,null,2005,{"$f":"D1+1","v":2006},2007,2008,2009,2010,2011,2012]
[null,null,null,25,100,308,716,1228,1502,2271,2800]

{"sheet":"MW Produced","index":26,"n_rows":3,"n_cols":10,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,2006,{"$f":"D2+1","v":2007},2008,2009,2010,2011,2012]
[null,null,null,60,206,504,1113,1412,1500,1920]

{"sheet":"Other Companies","index":27,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Value Line","index":28,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"2011 Third Qtr","index":29,"n_rows":161,"n_cols":12,"rows_kept":161,"cut":false,"hidden":false,"merged":[[3,4,3,5],[3,6,3,7],[27,3,27,7],[28,3,28,7],[30,4,31,5],[30,6,31,7],[160,9,161,9],[160,10,161,10],[160,11,161,11],[160,3,161,3],[160,4,161,4],[160,5,161,5],[160,6,161,6],[160,7,161,7],[160,8,161,8],[156,9,157,9],[156,10,157,10],[156,11,157,11],[158,3,159,3],[158,4,159,4],[158,5,159,6],[158,7,159,7],[158,8,159,8],[158,9,159,10],[158,11,159,11],[156,3,157,3],[156,4,157,4],[156,5,157,5],[156,6,157,6],[156,7,157,7],[156,8,157,8],[151,11,152,11],[153,5,153,6],[153,9,153,10],[154,3,155,3],[154,4,155,4],[154,5,155,6],[154,7,155,7],[154,8,155,8],[154,9,155,10],[154,11,155,11],[151,3,152,3],[151,4,152,4],[151,5,152,6],[151,7,152,7],[151,8,152,8],[151,9,152,10],[149,3,150,3],[149,4,150,4],[149,5,150,6],[149,7,150,7],[149,8,150,8],[149,9,150,10],[149,11,150,11],[146,3,147,3],[146,4,147,4],[146,5,147,6],[146,7,147,7],[146,8,147,8],[146,9,147,10],[144,3,145,3],[144,4,145,4],[144,5,145,6],[144,7,145,7],[144,8,145,8],[144,9,145,10],[144,11,145,11],[146,11,147,11],[148,5,148,6],[148,9,148,10],[137,5,137,6],[137,9,137,10],[138,5,138,7],[138,9,138,11],[139,9,140,10],[139,11,140,11],[141,5,141,6],[141,9,141,10],[142,3,143,3],[142,4,143,4],[142,5,143,6],[142,7,143,7],[142,8,143,8],[142,9,143,10],[139,3,140,3],[139,4,140,4],[139,5,140,6],[139,7,140,7],[139,8,140,8],[142,11,143,11],[134,5,134,6],[134,9,134,10],[135,3,136,3],[135,4,136,4],[135,5,136,6],[135,7,136,7],[135,8,136,8],[135,9,136,10],[135,11,136,11],[129,11,130,11],[131,5,131,6],[131,9,131,10],[132,3,133,3],[132,4,133,4],[132,5,133,6],[132,7,133,7],[132,8,133,8],[132,9,133,10],[132,11,133,11],[129,3,130,3],[129,4,130,4],[129,5,130,6],[129,7,130,7],[129,8,130,8],[129,9,130,10],[125,11,126,11],[127,3,128,3],[127,4,128,4],[127,5,128,6],[127,7,128,7],[127,8,128,8],[127,9,128,10],[127,11,128,11],[125,3,126,3],[125,4,126,4],[125,5,126,6],[125,7,126,7],[125,8,126,8],[125,9,126,10],[120,3,121,3],[120,4,121,4],[120,5,121,6],[120,7,121,7],[120,8,121,8],[120,9,121,10],[120,11,121,11],[122,5,122,7],[122,9,122,11],[116,5,116,6],[116,9,116,10],[117,5,117,6],[117,9,117,10],[118,5,118,6],[118,9,118,10],[124,5,124,6],[124,9,124,10],[119,5,119,6],[119,9,119,10],[123,5,123,6],[123,9,123,10],[114,11,115,11],[111,3,112,3],[111,4,112,4],[111,5,112,5],[111,6,112,6],[111,7,112,7],[111,8,112,8],[111,9,112,9],[111,10,112,10],[111,11,112,11],[113,5,113,6],[113,9,113,10],[114,3,115,3],[114,4,115,4],[114,5,115,6],[114,7,115,7],[114,8,115,8],[114,9,115,10],[110,5,110,7],[110,9,110,11],[107,5,107,11],[108,3,109,3],[108,4,109,4],[108,5,108,7],[109,5,109,7],[108,8,109,8],[108,9,108,11],[109,9,109,11]]}
[]
[]
[]
[null,null,null,"Condensed Consolidated Statements of Operations (USD $)","3 Months Ended",null,"9 Months Ended"]
[null,null,null,"In Thousands, except Per Share data","Sep. 30, 2011","Sep. 25, 2010","Sep. 30, 2011","Sep. 25, 2010"]
[null,null,null,"Net sales",1005788,797899,2105855,1953714]
[null,null,null,"Cost of sales",626624,476007,1272228,1065592]
[null,null,null,"Gross profit",379164,321892,833627,888122]
[null,null,null,"Operating expenses:"]
[null,null,null,"Research and development",38164,21472,102617,67196]
[null,null,null,"Selling, general and administrative",112743,84961,286615,230422]
[null,null,null,"Production start-up",5514,3821,27739,7252]
[null,null,null,"Total operating expenses",156421,110254,416971,304870]
[null,null,null,"Operating income",222743,211638,416656,583252]
[null,null,null,"Foreign currency (loss) gain",-1857,-1001,752,-4322]
[null,null,null,"Interest income",3225,2658,9665,11341]
[null,null,null,"Interest expense, net",0,0,0,-6]
[null,null,null,"Other (expense) income, net",-1346,-380,656,-1553]
[null,null,null,"Income before income taxes",222765,212915,427729,588712]
[null,null,null,"Income tax expense",26251,36046,54109,80455]
[null,null,null,"Net income",196514,176869,373620,508257]
[null,null,null,"Net income per share:"]
[null,null,null,"Basic",2.2799999999999998,2.08,4.3499999999999996,5.99]
[null,null,null,"Diluted",2.25,2.04,4.29,5.88]
[null,null,null,"Weighted-average number of shares used in per share calculations:"]
[null,null,null,"Basic",86338,85072,85946,84810]
[null,null,null,"Diluted",87151,86610,87114,86368]
[]
[]
[]
[null,null,null,"Condensed Consolidated Balance Sheets (USD $)","Sep. 30, 2011",null,"Dec. 31, 2010"]
[null,null,null,"In Thousands"]
[null,null,null,"Current assets:"]
[null,null,null,"Cash and cash equivalents",678560,null,765689]
[null,null,null,"Marketable securities and investments",84350,null,167889]
[null,null,null,"Accounts receivable trade, net",481978,null,305537]
[null,null,null,"Accounts receivable, unbilled",325641,null,1482]
[null,null,null,"Inventories",432887,null,195863]
[null,null,null,"Balance of systems parts",43287,null,4579]
[null,null,null,"Deferred tax assets, net",31716,null,388]
[null,null,null,"Prepaid expenses and other current assets",352049,null,143033]
[null,null,null,"Total current assets",2430468,null,1584460]
[null,null,null,"Property, plant and equipment, net",1840295,null,1430789]
[null,null,null,"Project assets",282788,null,320140]
[null,null,null,"Deferred tax assets, net",278772,null,259236]
[null,null,null,"Marketable securities",31859,null,180271]
[null,null,null,"Restricted cash and investments",203763,null,86003]
[null,null,null,"Goodwill",458808,null,433288]
[null,null,null,"Inventories",48151,"[1]",42728,"[1]"]
[null,null,null,"Other assets",148408,null,43488]
[null,null,null,"Total assets",5723312,null,4380403]
[null,null,null,"Current liabilities:"]
[null,null,null,"Accounts payable",170904,null,82312]
[null,null,null,"Income taxes payable",33411,null,16831]
[null,null,null,"Accrued expenses",271991,null,244271]
[null,null,null,"Current portion of long-term debt",25597,null,26587]
[null,null,null,"Other current liabilities",245098,null,99676]
[null,null,null,"Total current liabilities",747001,null,469677]
[null,null,null,"Accrued solar module collection and recycling liability",185160,null,132951]
[null,null,null,"Long-term debt",582744,null,210804]
[null,null,null,"Other liabilities",182623,null,112026]
[null,null,null,"Total liabilities",1697528,null,925458]
[null,null,null,"Stockholders' equity:"]
[null,null,null,"Common stock, $0.001 par value per share; 500,000,000 shares authorized; 86,377,679 and 85,843,511 shares issued and outstanding at September 30, 2011 and December 31, 2010, respectively",86,null,86]
[null,null,null,"Additional paid-in capital",1965840,null,1815420]
[null,null,null,"Contingent consideration",0,null,1118]
[null,null,null,"Accumulated earnings",2039183,null,1665564]
[null,null,null,"Accumulated other comprehensive income (loss)",20675,null,-27243]
[null,null,null,"Total stockholders' equity",4025784,null,3454945]
[null,null,null,"Total liabilities and stockholders' equity",5723312,null,4380403]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Nine Months Ended"]
[null,null,null,null,null,"September 30,",null,null,null,"September 25,"]
[null,null,null,null,null,2011,null,null,null,2010]
[null,null,null,"Cash flows from operating activities:"]
[null,null,null,"Cash received from customers",null,"$",1570183,null,null,"$",1673064]
[]
[null,null,null,"Cash paid to suppliers and associates",null,"(1,488,358",null,")",null,"(1,170,127",null,")"]
[null,null,null,"Interest received",null,8287,null,null,null,17771]
[]
[null,null,null,"Interest paid",null,"(7,826",null,")",null,"(3,149",null,")"]
[null,null,null,"Income taxes paid, net of refunds",null,"(44,052",null,")",null,"(57,948",null,")"]
[null,null,null,"Excess tax benefit from share-based compensation arrangements",null,"(79,741",null,")",null,"(102,381",null,")"]
[null,null,null,"Other operating activities",null,"(2,690",null,")",null,"(1,553",null,")"]
[null,null,null,"Net cash (used in) provided by operating activities",null,"(44,197",null,")",null,355677]
[]
[null,null,null,"Cash flows from investing activities:"]
[null,null,null,"Purchases of property, plant and equipment",null,"(613,861",null,")",null,"(377,147",null,")"]
[null,null,null,"Purchases of marketable securities and investments",null,"(195,819",null,")",null,"(401,241",null,")"]
[null,null,null,"Proceeds from maturities of marketable securities and investments",null,116298,null,null,null,60948]
[]
[null,null,null,"Proceeds from sales of marketable securities and investments",null,308669,null,null,null,409790]
[]
[null,null,null,"Payments received on notes receivable",null,"—",null,null,null,61658]
[]
[null,null,null,"Increase in restricted investments",null,"(62,748",null,")",null,"(43,064",null,")"]
[null,null,null,"Increase in restricted cash",null,"(23,358",null,")",null,"—"]
[]
[null,null,null,"Acquisitions, net of cash acquired",null,"(21,105",null,")",null,"(296,496",null,")"]
[null,null,null,"Other investing activities",null,"(10,239",null,")",null,1288]
[]
[null,null,null,"Net cash used in investing activities",null,"(502,163",null,")",null,"(584,264",null,")"]
[null,null,null,"Cash flows from financing activities:"]
[null,null,null,"Proceeds from stock option exercises",null,7993,null,null,null,6756]
[]
[null,null,null,"Repayment of long-term debt",null,"(327,821",null,")",null,"(14,440",null,")"]
[null,null,null,"Proceeds from borrowings under long-term debt, net of discount and issuance costs",null,694399,null,null,null,100000]
[]
[null,null,null,"Excess tax benefit from share-based compensation arrangements",null,79741,null,null,null,102381]
[]
[null,null,null,"Proceeds from economic development funding and incentives",null,4286,null,null,null,"—"]
[]
[null,null,null,"Other financing activities",null,"(296",null,")",null,"(28",null,")"]
[null,null,null,"Net cash provided by financing activities",null,458302,null,null,null,194669]
[]
[null,null,null,"Effect of exchange rate changes on cash and cash equivalents",null,929,null,null,null,"(9,365",null,")"]
[]
[null,null,null,"Net decrease in cash and cash equivalents",null,"(87,129",null,")",null,"(43,283",null,")"]
[null,null,null,"Cash and cash equivalents, beginning of the period",null,765689,null,null,null,664499]
[]
[null,null,null,"Cash and cash equivalents, end of the period",null,"$",678560,null,null,"$",621216]
[]
[null,null,null,"Supplemental disclosure of noncash investing and financing activities:"]
[]
[null,null,null,"Property, plant and equipment acquisitions funded by liabilities",null,"$",81579,null,null,"$",65581]

{"sheet":"EV EBITDA Summary","index":30,"n_rows":71,"n_cols":510,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,830,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,930]
[null,"Book Life (Asset Replacement)",{"$f":"'Stable Period'!F6","v":21},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,830,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,930]
[null,"Tax Life",{"$f":"'Stable Period'!$F$7","v":10}]
[null,"Tax Rate",{"$f":"'Stable Period'!$R$14","v":0.25}]
[null,"Working Capital to Plant",{"$f":"'Stable Period'!R15","v":0.13}]
[null,null,{"$f":"MATCH(1,'Stable Period'!39:39)","v":7},{"$f":"MATCH(C2,'Stable Period'!39:39)+C7+2","v":46}]
[null,"Transition Years - Growth",{"$f":"'Stable Period'!F10","v":17}]
[null,"Transition Years - ROIC",{"$f":"'Stable Period'!F12","v":7}]
[null,"Transition Years - WACC",{"$f":"'Stable Period'!F11","v":11}]
[null,"Short Term Period",{"$f":"'Stable Period'!F9","v":4}]
[]
[null,null,"Current","Long-term"]
[null,"ROIC",{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!C6)","v":0.1346},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!D6)","v":9.1499999999999998E-2}]
[null,"WACC",{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!C6)","v":8.4000000000000005E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!D6)","v":7.1000000000000008E-2}]
[null,"Growth",{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!C6)","v":9.3091999999999953E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!D6)","v":3.7035999999999847E-2}]
[]
[null,"Year of Valuation",1,{"$f":"C10","v":4}]
[null,"EV/EBITDA - Theoretical",{"$f":"'Stable Period'!$F$123","v":9.091260319534765},{"$f":"'Stable Period'!F155","v":8.4872103468575997}]
[null,"EV/EBITDA - Value Driver",{"$f":"'Stable Period'!F133","v":-18.43748562747891},{"$f":"'Stable Period'!F172","v":14.188803906458551}]
[null,"EV/EBITDA - Growth Rate",{"$f":"'Stable Period'!F142","v":-18.437485627478889},{"$f":"'Stable Period'!F194","v":12.917014443246577}]
[]
[]
[]
[]
[]
[null,"Error Analysis",null,"EV/EBITDA","Pct Error"]
[null,"Correct EV/EBITDA in Terminal Period",null,{"$f":"D18","v":8.4872103468575997}]
[]
[null,"Growth Rate Formula without Adjsutment",null,{"$f":"D20","v":12.917014443246577},{"$f":"D29/D27-1","v":0.52193876613758228}]
[null,"Growth Rate Formula with Cap Exp Adjustment",null,{"$f":"'Stable Period'!F203","v":18.245578384343851},{"$f":"D30/D27-1","v":1.1497733222906747}]
[null,"Growth Rate Formula with Deferred Tax Adj",null,{"$f":"'Stable Period'!F212","v":18.136826976676311},{"$f":"D31/D27-1","v":1.1369597589143638}]
[]
[null,"Value Driver Formula without Adjustment",null,{"$f":"D19","v":14.188803906458551},{"$f":"D33/D27-1","v":0.67178652661907612}]
[null,"Value Driver Formula with Depreciation Adj",null,{"$f":"'Stable Period'!F181","v":14.277527217933788},{"$f":"D34/D27-1","v":0.68224029267992159}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Counter",{"$f":"C6","v":7},{"$f":"C49+1","v":8},{"$f":"D49+1","v":9},10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36]
[]
[null,null,1,{"$f":"C51+1","v":2},{"$f":"D51+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,"ROIC",{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!C49)","v":0.1346},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!D49)","v":0.1346},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!E49)","v":0.1346},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!F49)","v":0.1346},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!G49)","v":0.12802501969809907},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!H49)","v":0.1220438819386005},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!I49)","v":0.11659471370233362},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!J49)","v":0.11162222769435477},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!K49)","v":0.10707701932725788},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!L49)","v":0.10291493877969736},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!M49)","v":9.9096530112417924E-2},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!N49)","v":9.5586530280348012E-2},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!O49)","v":9.4542749816128313E-2},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!P49)","v":9.3513876033800722E-2},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!Q49)","v":9.2499696044570465E-2},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!R49)","v":9.1499999999999998E-2},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!S49)","v":9.1499999999999998E-2},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!T49)","v":9.1499999999999998E-2},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!U49)","v":9.1499999999999998E-2},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!V49)","v":9.1499999999999998E-2},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!W49)","v":9.1499999999999998E-2},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!X49)","v":9.1499999999999998E-2},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!Y49)","v":9.1499999999999998E-2},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!Z49)","v":9.1499999999999998E-2},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!AA49)","v":9.1499999999999998E-2},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!AB49)","v":9.1499999999999998E-2},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!AC49)","v":9.1499999999999998E-2},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!AD49)","v":9.1499999999999998E-2},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!AE49)","v":9.1499999999999998E-2},{"$f":"INDEX('Stable Period'!58:58,'EV EBITDA Summary'!AF49)","v":9.1499999999999998E-2}]
[null,"WACC",{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!C49)","v":8.4000000000000005E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!D49)","v":8.4000000000000005E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!E49)","v":8.4000000000000005E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!F49)","v":8.4000000000000005E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!G49)","v":8.282892240556905E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!H49)","v":8.1674569478603687E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!I49)","v":8.053670236686801E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!J49)","v":7.9415085629278598E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!K49)","v":7.8309487187188331E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!L49)","v":7.7219678276365986E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!M49)","v":7.6145433399661636E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!N49)","v":7.5086530280348021E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!O49)","v":7.4042749816128323E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!P49)","v":7.3013876033800731E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!Q49)","v":7.1999696044570474E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!R49)","v":7.1000000000000008E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!S49)","v":7.1000000000000008E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!T49)","v":7.1000000000000008E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!U49)","v":7.1000000000000008E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!V49)","v":7.1000000000000008E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!W49)","v":7.1000000000000008E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!X49)","v":7.1000000000000008E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!Y49)","v":7.1000000000000008E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!Z49)","v":7.1000000000000008E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!AA49)","v":7.1000000000000008E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!AB49)","v":7.1000000000000008E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!AC49)","v":7.1000000000000008E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!AD49)","v":7.1000000000000008E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!AE49)","v":7.1000000000000008E-2},{"$f":"INDEX('Stable Period'!55:55,'EV EBITDA Summary'!AF49)","v":7.1000000000000008E-2}]
[null,"Growth Rate",{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!C49)","v":9.3091999999999953E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!D49)","v":9.3091999999999953E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!E49)","v":9.3091999999999953E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!F49)","v":9.3091999999999953E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!G49)","v":8.8414571116799845E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!H49)","v":8.397471271700141E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!I49)","v":7.9760358399170173E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!J49)","v":7.5760054624385509E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!K49)","v":7.1962929588446523E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!L49)","v":6.8358663675083031E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!M49)","v":6.4937461409874331E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!N49)","v":6.1690024838652047E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!O49)","v":5.8607528258032282E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!P49)","v":5.5681594229409992E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!Q49)","v":5.2904270811218845E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!R49)","v":5.0268009947584513E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!S49)","v":4.7765646954635921E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!T49)","v":4.5390381048725059E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!U49)","v":4.3135756863632357E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!V49)","v":4.0995646906530459E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!W49)","v":3.8964234905022321E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!X49)","v":3.7035999999999847E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!Y49)","v":3.7035999999999847E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!Z49)","v":3.7035999999999847E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!AA49)","v":3.7035999999999847E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!AB49)","v":3.7035999999999847E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!AC49)","v":3.7035999999999847E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!AD49)","v":3.7035999999999847E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!AE49)","v":3.7035999999999847E-2},{"$f":"INDEX('Stable Period'!62:62,'EV EBITDA Summary'!AF49)","v":3.7035999999999847E-2}]
[]
[null,"EV/EBITDA - Entry",{"$f":"C18","v":9.091260319534765},"EV/EBITDA - Terminal",null,null,{"$f":"D18","v":8.4872103468575997}]
[]
[]
[]
[]
[null,null,null,null,10,20,{"$f":"(F61/E61)-1","v":1}]
[null,null,null,null,10,null,20,{"$f":"(G62/E62)^(1/2)","v":1.4142135623730951}]
[null,null,null,null,null,{"$f":"E62*H62","v":14.142135623730951},{"$f":"F63*H62","v":20.000000000000004}]
[]
[]
[null,null,null,null,10,null,20,{"$f":"AVERAGE(E66,G66)-E66","v":5},{"$f":"AVERAGE(G66,E66)","v":15},{"$f":"I66/2","v":7.5}]
[null,null,null,null,null,{"$f":"E66+H66","v":15},{"$f":"F67+H66","v":20}]
[null,null,null,null,null,null,null,null,null,"avg"]
[null,null,null,null,10,null,null,30,{"$f":"AVERAGE(E69,H69)-E69","v":10},{"$f":"AVERAGE(E69,H69)","v":20},{"$f":"J69/3","v":6.666666666666667}]
[null,null,null,null,null,{"$f":"E69+$I$69","v":20},{"$f":"F70+$I$69","v":30},{"$f":"G69+$I$69","v":10}]
[null,null,null,null,null,{"$f":"E69+$J$71","v":16.670000000000002},{"$f":"F71+J71","v":23.340000000000003},{"$f":"G71+J71","v":30.010000000000005},null,6.67]

{"sheet":"Stable Period","index":31,"n_rows":610,"n_cols":577,"rows_kept":610,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Scenario Number",null,11]
[null,null,null,null,null,{"$f":"F39","v":0},{"$f":"G39","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BS39","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,{"$f":"EE39","v":129},130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,{"$f":"GQ39","v":193},194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,{"$f":"JC39","v":257},258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,{"$f":"LO39","v":321},322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,{"$f":"OA39","v":385},386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,{"$f":"QM39","v":449},450]
[null,null,null,null,null,null,null,1,{"$f":"H4+1","v":2},3,4,5,6,7,8,9,10,11]
[null,null,null,null,null,"Driver",null,"Base","Low","High","SR Inf","LT Inf","RP St","RP LT","ROIC ST","ROIC LT","Growth","Sensitivity"]
[null,null,null,"Book Life",null,{"$f":"INDEX(H6:R6,$F$2)","v":21},null,30,30,30,30,30,30,30,30,30,30,21]
[null,null,null,"Tax Life",null,{"$f":"INDEX(H7:R7,$F$2)","v":10},null,10,10,10,10,10,10,10,10,10,10,10]
[]
[null,null,null,"Short-term Period",null,{"$f":"INDEX(H9:R9,$F$2)","v":4},null,5,5,5,5,5,5,5,5,5,5,4]
[null,null,null,"Transition Period - Growth",null,{"$f":"INDEX(H10:R10,$F$2)","v":17},null,6,6,6,6,6,6,6,6,6,6,17]
[null,null,null,"Transition Period - WACC",null,{"$f":"INDEX(H11:R11,$F$2)","v":11},null,30,30,30,30,30,30,30,30,30,30,11]
[null,null,null,"Transition Period - ROIC",null,{"$f":"INDEX(H12:R12,$F$2)","v":7},null,30,30,30,30,30,30,30,30,30,30,7]
[]
[null,null,null,"Tax Rate",null,{"$f":"INDEX(H14:R14,$F$2)","v":0.25},null,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"T14/100","v":0.25},null,25]
[null,null,null,"Working Capial to Net Plant",null,{"$f":"INDEX(H15:R15,$F$2)","v":0.13},null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"T15/100","v":0.13},null,13]
[]
[null,null,null,"Inflation Rate - Short term",null,{"$f":"INDEX(H17:R17,$F$2)","v":1E-3},null,0.02,0.03,0.01,{"$f":"I17","v":0.03},0.02,0.02,0.02,0.02,0.02,0.02,1E-3]
[null,null,null,"Inflation Rate - Long term",null,{"$f":"INDEX(H18:R18,$F$2)","v":1E-3},null,0.01,0.04,0.02,0.03,{"$f":"I18","v":0.04},0.03,0.03,0.03,0.03,0.03,1E-3]
[null,null,null,"Transition Factor",null,{"$f":"(F18/F17)^(1/(F10+1))","v":1}]
[]
[null,null,null,"Real Interest Rate",null,{"$f":"INDEX(H21:R21,$F$2)","v":1E-3},null,0.02,0.03,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,1E-3]
[]
[null,null,null,"Risk Premium - Short Term",null,{"$f":"INDEX(H23:R23,$F$2)","v":8.2000000000000003E-2},null,0.04,0.05,0.03,0.04,0.04,{"$f":"I23","v":0.05},0.04,0.04,0.04,0.04,{"$f":"(T23-50)/10000","v":8.2000000000000003E-2},null,870,"rp1"]
[null,null,null,"Risk Premium - Long-Term",null,{"$f":"INDEX(H24:R24,$F$2)","v":6.9000000000000006E-2},null,0.02,0.03,0.01,0.02,0.02,0.02,{"$f":"I24","v":0.03},0.02,0.02,0.02,{"$f":"(T24-50)/10000","v":6.9000000000000006E-2},null,740,"rp2"]
[null,null,null,"Transition Factor",null,{"$f":"(F24/F23)^(1/(1+F11))","v":0.9857185659215737}]
[]
[null,null,null,"ROIC WACC Spread - Short-term",null,{"$f":"INDEX(H27:R27,$F$2)","v":5.0599999999999992E-2},null,0.04,0.05,0.03,0.04,0.04,0.04,0.04,{"$f":"I27","v":0.05},0.04,0.04,{"$f":"(T27-50)/10000-R23","v":5.0599999999999992E-2},null,1376,"sp1"]
[null,null,null,"ROIC WACC Spread - Long-term",null,{"$f":"INDEX(H28:R28,$F$2)","v":2.049999999999999E-2},null,0.01,0,0.02,0.01,0.01,0.01,0.01,0.01,{"$f":"I28","v":0},0.01,{"$f":"(T28-50)/10000-R24","v":2.049999999999999E-2},null,945,"sp2"]
[null,null,null,"Transition",null,{"$f":"IF(F27<>0,(F28/F27)^(1/(1+F12)),1)","v":0.89320350380494107}]
[]
[null,null,null,"Real Growth Rate - Short-term",null,{"$f":"INDEX(H31:R31,$F$2)","v":9.1999999999999998E-2},null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"(T31-50)/10000","v":9.1999999999999998E-2},null,970,"gr1"]
[null,null,null,"Real Growth Rate - Long-term",null,{"$f":"INDEX(H32:R32,$F$2)","v":3.5999999999999997E-2},null,0.02,0,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"I32","v":0},{"$f":"(T32-50)/10000","v":3.5999999999999997E-2},null,410,"gr2"]
[null,null,null,"Transition Factor",null,{"$f":"IF(F31>0,(F32/F31)^(1/(1+F10)),1)","v":0.94920917253181725}]
[]
[]
[null,null,null,"Initial Inv Cap",null,1000]
[]
["Timining Analysis"]
[null,null,null,"Period",null,0,{"$f":"F39+1","v":1},{"$f":"G39+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BS39+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EE39+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GQ39+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JC39+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,{"$f":"LO39+1","v":322},323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,{"$f":"OA39+1","v":386},387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,{"$f":"QM39+1","v":450}]
[null,null,null,"Short-term Period ",null,{"$f":"F39<=$F$9","v":true},true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BR39<=$F$9","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ED39<=$F$9","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GP39<=$F$9","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JB39<=$F$9","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LN39<=$F$9","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"NZ39<=$F$9","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QL39<=$F$9","v":false},false,false]
[null,null,null,"Long-term Period - Growth",null,{"$f":"F39>$F$9+$F$10","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BR39>$F$9+$F$10","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ED39>$F$9+$F$10","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GP39>$F$9+$F$10","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JB39>$F$9+$F$10","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LN39>$F$9+$F$10","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NZ39>$F$9+$F$10","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"QL39>$F$9+$F$10","v":true},true,true]
[null,null,null,"Transition Period - Growth",null,{"$f":"F40=F41","v":false},{"$f":"G40=G41","v":false},{"$f":"H40=H41","v":false},false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BT40=BT41","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EF40=EF41","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GR40=GR41","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JD40=JD41","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LP40=LP41","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OB40=OB41","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QN40=QN41","v":false}]
[]
[null,null,null,"Long-term Period - WACC",null,{"$f":"F39>$F$9+$F$11","v":false},{"$f":"G39>$F$9+$F$11","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BS39>$F$9+$F$11","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EE39>$F$9+$F$11","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GQ39>$F$9+$F$11","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JC39>$F$9+$F$11","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LO39>$F$9+$F$11","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OA39>$F$9+$F$11","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"QM39>$F$9+$F$11","v":true},true]
[null,null,null,"Transition Period - WACC",null,{"$f":"F44=F40","v":false},{"$f":"G44=G40","v":false},false,false,false,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BS44=BS40","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EE44=EE40","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GQ44=GQ40","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JC44=JC40","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LO44=LO40","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OA44=OA40","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QM44=QM40","v":false},false]
[]
[null,null,null,"Long-term Period - ROIC",null,{"$f":"F39>$F$9+$F$12","v":false},{"$f":"G39>$F$9+$F$12","v":false},false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BS39>$F$9+$F$12","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EE39>$F$9+$F$12","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GQ39>$F$9+$F$12","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JC39>$F$9+$F$12","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LO39>$F$9+$F$12","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OA39>$F$9+$F$12","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"QM39>$F$9+$F$12","v":true},true]
[null,null,null,"Transition Period - ROIC",null,{"$f":"F47=F40","v":false},{"$f":"G47=G40","v":false},false,false,false,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BS47=BS40","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EE47=EE40","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GQ47=GQ40","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JC47=JC40","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LO47=LO40","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OA47=OA40","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QM47=QM40","v":false},false]
[]
[null,null,"Cost of Capital and Return"]
[null,null,null,"Infaltion Rate",null,{"$f":"F40*$F$17+$F$18*F41+F42*E51*$F$19","v":1E-3},1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,{"$f":"BR40*$F$17+$F$18*BR41+BR42*BQ51*$F$19","v":1E-3},1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,{"$f":"ED40*$F$17+$F$18*ED41+ED42*EC51*$F$19","v":1E-3},1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,{"$f":"GP40*$F$17+$F$18*GP41+GP42*GO51*$F$19","v":1E-3},1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,{"$f":"JB40*$F$17+$F$18*JB41+JB42*JA51*$F$19","v":1E-3},1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,{"$f":"LN40*$F$17+$F$18*LN41+LN42*LM51*$F$19","v":1E-3},1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,{"$f":"NZ40*$F$17+$F$18*NZ41+NZ42*NY51*$F$19","v":1E-3},1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,{"$f":"QL40*$F$17+$F$18*QL41+QL42*QK51*$F$19","v":1E-3},1E-3,1E-3]
[null,null,null,"Add: Real Interest Rate",null,{"$f":"$F$21","v":1E-3},{"$f":"$F$21","v":1E-3},{"$f":"$F$21","v":1E-3},1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,{"$f":"$F$21","v":1E-3},1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,{"$f":"$F$21","v":1E-3},1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,{"$f":"$F$21","v":1E-3},1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,{"$f":"$F$21","v":1E-3},1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,{"$f":"$F$21","v":1E-3},1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,{"$f":"$F$21","v":1E-3},1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3,1E-3]
[null,null,null,"Risk Free Rate",null,{"$f":"F51+F52","v":2E-3},{"$f":"G51+G52","v":2E-3},{"$f":"H51+H52","v":2E-3},2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,{"$f":"BT51+BT52","v":2E-3},2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,{"$f":"EF51+EF52","v":2E-3},2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,{"$f":"GR51+GR52","v":2E-3},2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,{"$f":"JD51+JD52","v":2E-3},2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,{"$f":"LP51+LP52","v":2E-3},2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,{"$f":"OB51+OB52","v":2E-3},2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,2E-3,{"$f":"QN51+QN52","v":2E-3}]
[null,null,null,"Risk Premium",null,{"$f":"F40*$F$23+F44*$F$24+E54*F45*$F$25","v":8.2000000000000003E-2},{"$f":"G40*$F$23+G44*$F$24+F54*G45*$F$25","v":8.2000000000000003E-2},8.2000000000000003E-2,8.2000000000000003E-2,8.2000000000000003E-2,8.0828922405569048E-2,7.9674569478603685E-2,7.8536702366868008E-2,7.7415085629278596E-2,7.630948718718833E-2,7.5219678276365984E-2,7.4145433399661634E-2,7.3086530280348019E-2,7.2042749816128321E-2,7.101387603380073E-2,6.9999696044570472E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,{"$f":"BS40*$F$23+BS44*$F$24+BR54*BS45*$F$25","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,{"$f":"EE40*$F$23+EE44*$F$24+ED54*EE45*$F$25","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,{"$f":"GQ40*$F$23+GQ44*$F$24+GP54*GQ45*$F$25","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,{"$f":"JC40*$F$23+JC44*$F$24+JB54*JC45*$F$25","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,{"$f":"LO40*$F$23+LO44*$F$24+LN54*LO45*$F$25","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,{"$f":"OA40*$F$23+OA44*$F$24+NZ54*OA45*$F$25","v":6.9000000000000006E-2},6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,6.9000000000000006E-2,{"$f":"QM40*$F$23+QM44*$F$24+QL54*QM45*$F$25","v":6.9000000000000006E-2},6.9000000000000006E-2]
[null,null,null,"WACC",null,{"$f":"F53+F54","v":8.4000000000000005E-2},{"$f":"G53+G54","v":8.4000000000000005E-2},{"$f":"H53+H54","v":8.4000000000000005E-2},8.4000000000000005E-2,8.4000000000000005E-2,8.282892240556905E-2,8.1674569478603687E-2,8.053670236686801E-2,7.9415085629278598E-2,7.8309487187188331E-2,7.7219678276365986E-2,7.6145433399661636E-2,7.5086530280348021E-2,7.4042749816128323E-2,7.3013876033800731E-2,7.1999696044570474E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,{"$f":"BT53+BT54","v":7.1000000000000008E-2},7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,{"$f":"EF53+EF54","v":7.1000000000000008E-2},7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,{"$f":"GR53+GR54","v":7.1000000000000008E-2},7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,{"$f":"JD53+JD54","v":7.1000000000000008E-2},7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,{"$f":"LP53+LP54","v":7.1000000000000008E-2},7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,{"$f":"OB53+OB54","v":7.1000000000000008E-2},7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,{"$f":"QN53+QN54","v":7.1000000000000008E-2}]
[]
[null,null,null,"ROIC WACC Spread",null,{"$f":"F40*$F$27+F47*$F$28+E57*F48*$F$29","v":5.0599999999999992E-2},{"$f":"G40*$F$27+G47*$F$28+F57*G48*$F$29","v":5.0599999999999992E-2},5.0599999999999992E-2,5.0599999999999992E-2,5.0599999999999992E-2,4.5196097292530012E-2,4.0369312459996816E-2,3.6058011335465621E-2,3.2207142065076175E-2,2.8767532140069545E-2,2.5695260503331371E-2,2.2951096712756292E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,{"$f":"BS40*$F$27+BS47*$F$28+BR57*BS48*$F$29","v":2.049999999999999E-2},2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,{"$f":"EE40*$F$27+EE47*$F$28+ED57*EE48*$F$29","v":2.049999999999999E-2},2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,{"$f":"GQ40*$F$27+GQ47*$F$28+GP57*GQ48*$F$29","v":2.049999999999999E-2},2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,{"$f":"JC40*$F$27+JC47*$F$28+JB57*JC48*$F$29","v":2.049999999999999E-2},2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,{"$f":"LO40*$F$27+LO47*$F$28+LN57*LO48*$F$29","v":2.049999999999999E-2},2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,{"$f":"OA40*$F$27+OA47*$F$28+NZ57*OA48*$F$29","v":2.049999999999999E-2},2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,2.049999999999999E-2,{"$f":"QM40*$F$27+QM47*$F$28+QL57*QM48*$F$29","v":2.049999999999999E-2},2.049999999999999E-2]
[null,null,null,"ROIC",null,{"$f":"F55+F57","v":0.1346},{"$f":"G55+G57","v":0.1346},{"$f":"H55+H57","v":0.1346},0.1346,0.1346,0.12802501969809907,0.1220438819386005,0.11659471370233362,0.11162222769435477,0.10707701932725788,0.10291493877969736,9.9096530112417924E-2,9.5586530280348012E-2,9.4542749816128313E-2,9.3513876033800722E-2,9.2499696044570465E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,{"$f":"BT55+BT57","v":9.1499999999999998E-2},9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,{"$f":"EF55+EF57","v":9.1499999999999998E-2},9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,{"$f":"GR55+GR57","v":9.1499999999999998E-2},9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,{"$f":"JD55+JD57","v":9.1499999999999998E-2},9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,{"$f":"LP55+LP57","v":9.1499999999999998E-2},9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,{"$f":"OB55+OB57","v":9.1499999999999998E-2},9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,9.1499999999999998E-2,{"$f":"QN55+QN57","v":9.1499999999999998E-2}]
[]
[null,null,"Growth Rate and Stable Ratios"]
[null,null,null,"Real Growth Rate",null,{"$f":"F40*$F$31+F41*$F$32+E61*F42*$F$33","v":9.1999999999999998E-2},9.1999999999999998E-2,9.1999999999999998E-2,9.1999999999999998E-2,9.1999999999999998E-2,8.7327243872927188E-2,8.2891820896105417E-2,7.8681676722447816E-2,7.468536925513064E-2,7.0892037550895778E-2,6.7291372302780303E-2,6.3873587822052533E-2,6.062939544320884E-2,5.7549978279752598E-2,5.4626967262148017E-2,5.1852418392826193E-2,4.9218791156428132E-2,4.6718928026609471E-2,4.4346035013711503E-2,4.2093663200432091E-2,3.9955691215315149E-2,3.7926308596426095E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,{"$f":"BR40*$F$31+BR41*$F$32+BQ61*BR42*$F$33","v":3.5999999999999997E-2},3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,{"$f":"ED40*$F$31+ED41*$F$32+EC61*ED42*$F$33","v":3.5999999999999997E-2},3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,{"$f":"GP40*$F$31+GP41*$F$32+GO61*GP42*$F$33","v":3.5999999999999997E-2},3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,{"$f":"JB40*$F$31+JB41*$F$32+JA61*JB42*$F$33","v":3.5999999999999997E-2},3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,{"$f":"LN40*$F$31+LN41*$F$32+LM61*LN42*$F$33","v":3.5999999999999997E-2},3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,{"$f":"NZ40*$F$31+NZ41*$F$32+NY61*NZ42*$F$33","v":3.5999999999999997E-2},3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,3.5999999999999997E-2,{"$f":"QL40*$F$31+QL41*$F$32+QK61*QL42*$F$33","v":3.5999999999999997E-2},3.5999999999999997E-2,3.5999999999999997E-2]
[null,null,null,"Nominal Growth Rate",null,{"$f":"(1+F61)*(1+F51)-1","v":9.3091999999999953E-2},{"$f":"(1+G61)*(1+G51)-1","v":9.3091999999999953E-2},{"$f":"(1+H61)*(1+H51)-1","v":9.3091999999999953E-2},9.3091999999999953E-2,9.3091999999999953E-2,8.8414571116799845E-2,8.397471271700141E-2,7.9760358399170173E-2,7.5760054624385509E-2,7.1962929588446523E-2,6.8358663675083031E-2,6.4937461409874331E-2,6.1690024838652047E-2,5.8607528258032282E-2,5.5681594229409992E-2,5.2904270811218845E-2,5.0268009947584513E-2,4.7765646954635921E-2,4.5390381048725059E-2,4.3135756863632357E-2,4.0995646906530459E-2,3.8964234905022321E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,{"$f":"(1+BT61)*(1+BT51)-1","v":3.7035999999999847E-2},3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,{"$f":"(1+EF61)*(1+EF51)-1","v":3.7035999999999847E-2},3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,{"$f":"(1+GR61)*(1+GR51)-1","v":3.7035999999999847E-2},3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,{"$f":"(1+JD61)*(1+JD51)-1","v":3.7035999999999847E-2},3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,{"$f":"(1+LP61)*(1+LP51)-1","v":3.7035999999999847E-2},3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,{"$f":"(1+OB61)*(1+OB51)-1","v":3.7035999999999847E-2},3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,{"$f":"(1+QN61)*(1+QN51)-1","v":3.7035999999999847E-2}]
[]
[null,null,null,"Column in Stable Ratio",null,{"$f":"MATCH(F6,218:218)","v":27},{"$f":"F64+1","v":28},{"$f":"G64+1","v":29},30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,{"$f":"BS64+1","v":93},94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,{"$f":"EE64+1","v":157},158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,{"$f":"GQ64+1","v":221},222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,{"$f":"JC64+1","v":285},286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,{"$f":"LO64+1","v":349},350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,{"$f":"OA64+1","v":413},414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,{"$f":"QM64+1","v":477}]
[null,null,null,"Capital Expenditures to Depreciation",null,{"$f":"INDEX(235:235,F64)","v":2.3114616565168702},2.3114616565168702,2.3114616565168702,2.3114616565168702,2.3114616565168702,2.3015707255480207,2.2833575947358953,2.2582891329946841,2.2276997465821124,2.1927772724291481,2.1545607300450751,2.1139459959565259,2.0716963044767818,2.0284552859477514,1.9847609444480034,1.9410595246994948,1.8977186279452849,1.8550392290466928,1.8132664464027444,1.7725990457870704,1.7331977385386297,1.6951923792997288,1.6586881903778794,1.6266420603091962,1.5986179445867366,1.5742586871231512,1.5532727721896737,1.535268417179918,1.5199040251943658,1.506878834220545,1.4959255461131715,1.4868044858877736,1.4792989580127924,1.4732115495780131,1.4683611903466445,1.4645808234907143,1.4617155728974154,1.4596213165577114,1.4581635930093868,1.4572167807660006,1.4566635003393074,1.4563941957630682,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353698,1.4563068581353698,1.45630685813537,1.45630685813537,1.4563068581353702,1.4563068581353698,1.4563068581353698,1.45630685813537,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353691,{"$f":"INDEX(235:235,BR64)","v":1.4563068581353693},1.4563068581353691,1.4563068581353691,1.4563068581353689,1.4563068581353689,1.4563068581353691,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353695,1.4563068581353693,1.4563068581353691,1.4563068581353691,1.4563068581353689,1.4563068581353689,1.4563068581353689,1.4563068581353691,1.4563068581353689,1.4563068581353686,1.4563068581353691,1.4563068581353691,1.4563068581353689,1.4563068581353686,1.4563068581353689,1.4563068581353689,1.4563068581353689,1.4563068581353686,1.4563068581353689,1.4563068581353689,1.4563068581353691,1.4563068581353689,1.4563068581353686,1.4563068581353686,1.4563068581353689,1.4563068581353689,1.4563068581353691,1.4563068581353691,1.4563068581353691,1.4563068581353689,1.4563068581353689,1.4563068581353691,1.4563068581353691,1.4563068581353693,1.4563068581353691,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353695,1.4563068581353693,1.4563068581353691,1.4563068581353691,1.4563068581353693,1.4563068581353695,1.4563068581353698,1.4563068581353695,1.4563068581353698,1.4563068581353698,1.4563068581353693,{"$f":"INDEX(235:235,ED64)","v":1.4563068581353693},1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353689,1.4563068581353691,1.4563068581353691,1.4563068581353689,1.4563068581353689,1.4563068581353691,1.4563068581353689,1.4563068581353689,1.4563068581353686,1.4563068581353686,1.4563068581353691,1.4563068581353689,1.4563068581353691,1.4563068581353691,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.45630685813537,1.45630685813537,1.45630685813537,1.4563068581353698,1.4563068581353698,1.45630685813537,1.45630685813537,1.4563068581353702,1.45630685813537,1.45630685813537,1.45630685813537,1.45630685813537,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.45630685813537,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353693,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353695,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353695,{"$f":"INDEX(235:235,GP64)","v":1.4563068581353698},1.4563068581353695,1.4563068581353693,1.4563068581353695,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353691,1.4563068581353693,1.4563068581353695,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353691,1.4563068581353691,1.4563068581353691,1.4563068581353693,1.4563068581353693,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353691,1.4563068581353693,1.4563068581353693,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.45630685813537,1.45630685813537,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353691,1.4563068581353689,1.4563068581353691,1.4563068581353691,1.4563068581353693,1.4563068581353693,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353695,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.45630685813537,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.45630685813537,1.4563068581353695,{"$f":"INDEX(235:235,JB64)","v":1.4563068581353695},1.4563068581353695,1.4563068581353695,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.45630685813537,1.45630685813537,1.45630685813537,1.45630685813537,1.45630685813537,1.4563068581353695,1.45630685813537,1.45630685813537,1.45630685813537,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353698,1.4563068581353695,1.45630685813537,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353691,1.4563068581353691,1.4563068581353695,1.4563068581353693,1.4563068581353695,1.4563068581353693,1.4563068581353691,1.4563068581353693,1.4563068581353693,1.4563068581353691,1.4563068581353691,1.4563068581353691,1.4563068581353691,{"$f":"INDEX(235:235,LN64)","v":1.4563068581353693},1.4563068581353695,1.4563068581353693,1.4563068581353693,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353698,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353691,1.4563068581353693,1.4563068581353693,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353698,1.4563068581353695,1.45630685813537,1.45630685813537,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353698,1.4563068581353695,1.4563068581353698,1.45630685813537,1.45630685813537,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353698,1.4563068581353698,1.45630685813537,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353691,1.4563068581353691,1.4563068581353693,1.4563068581353689,1.4563068581353691,1.4563068581353691,1.4563068581353691,1.4563068581353691,1.4563068581353693,1.4563068581353693,1.4563068581353691,1.4563068581353693,1.4563068581353693,{"$f":"INDEX(235:235,NZ64)","v":1.4563068581353695},1.4563068581353698,1.4563068581353698,1.45630685813537,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353698,1.4563068581353695,1.4563068581353693,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353693,1.4563068581353695,1.4563068581353695,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.45630685813537,1.45630685813537,1.4563068581353702,1.45630685813537,1.45630685813537,1.45630685813537,1.4563068581353698,1.45630685813537,1.45630685813537,1.45630685813537,1.45630685813537,1.45630685813537,1.45630685813537,1.4563068581353702,1.4563068581353702,1.4563068581353702,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353693,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353691,1.4563068581353693,1.4563068581353693,1.4563068581353691,1.4563068581353693,1.4563068581353695,1.4563068581353695,1.4563068581353698,1.4563068581353695,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,{"$f":"INDEX(235:235,QL64)","v":1.4563068581353695},1.4563068581353695,1.4563068581353695]
[null,null,null,"Depreciation Rate on Net Plant",null,{"$f":"INDEX(245:245,F64)","v":7.0983394396176486E-2},7.09833943961765E-2,7.0983394396176472E-2,7.0983394396176472E-2,7.0983394396176472E-2,7.0983394396176486E-2,7.0998410936902248E-2,7.1039407523017767E-2,7.1113982606592158E-2,7.1227035757056162E-2,7.1381358004736675E-2,7.1578124704923349E-2,7.181728886032554E-2,7.2097883182977343E-2,7.2418243521811101E-2,7.2776167107733186E-2,7.3169018057579055E-2,7.3593790777747095E-2,7.4047139914812446E-2,7.4525383622304389E-2,7.5024485285882861E-2,7.5540017513943444E-2,7.6067111150574934E-2,7.6600391277047042E-2,7.712770819563948E-2,7.7637326232469744E-2,7.8117698672353172E-2,7.8565271883642498E-2,7.8977354327266755E-2,7.9352062153943081E-2,7.9688273849980423E-2,7.9985589233663987E-2,8.0244289472900895E-2,8.0465295847569313E-2,8.0650125816251861E-2,8.0800845625854337E-2,8.0920019257848669E-2,8.1010653954926112E-2,8.107614292627012E-2,8.1120206093740446E-2,8.1146829919053226E-2,8.116020744833756E-2,8.1164679731840994E-2,8.1164679731840966E-2,8.116467973184098E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.116467973184098E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840925E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840925E-2,{"$f":"INDEX(245:245,BR64)","v":8.1164679731840925E-2},8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840966E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840966E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.116467973184098E-2,8.1164679731840994E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.1164679731841008E-2,8.1164679731841022E-2,8.1164679731841036E-2,8.1164679731841022E-2,8.1164679731841022E-2,8.1164679731841008E-2,8.1164679731841008E-2,8.1164679731841008E-2,{"$f":"INDEX(245:245,ED64)","v":8.1164679731841022E-2},8.1164679731841022E-2,8.1164679731841008E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.1164679731841008E-2,8.1164679731840994E-2,8.1164679731841008E-2,8.1164679731841008E-2,8.1164679731841008E-2,8.1164679731841008E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.1164679731841008E-2,8.1164679731841008E-2,8.1164679731841008E-2,8.1164679731840994E-2,8.1164679731841008E-2,8.1164679731841008E-2,8.1164679731841008E-2,8.1164679731841008E-2,8.1164679731841008E-2,8.1164679731840994E-2,8.1164679731841008E-2,8.1164679731840994E-2,8.1164679731841008E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840966E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840966E-2,8.1164679731840994E-2,8.116467973184098E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840994E-2,8.116467973184098E-2,8.1164679731840994E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840994E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,{"$f":"INDEX(245:245,GP64)","v":8.1164679731840966E-2},8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840966E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840994E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.116467973184098E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.116467973184098E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,{"$f":"INDEX(245:245,JB64)","v":8.1164679731840952E-2},8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840966E-2,8.1164679731840939E-2,8.1164679731840966E-2,8.1164679731840925E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,{"$f":"INDEX(245:245,LN64)","v":8.1164679731840966E-2},8.1164679731840952E-2,8.116467973184098E-2,8.1164679731840966E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840952E-2,8.1164679731840925E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840911E-2,8.1164679731840911E-2,8.1164679731840925E-2,8.1164679731840911E-2,8.1164679731840897E-2,8.1164679731840911E-2,8.1164679731840911E-2,8.1164679731840911E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,{"$f":"INDEX(245:245,NZ64)","v":8.1164679731840939E-2},8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2]
[null,null,null,"Change in Deferred Tax to Capital Expenditures",null,{"$f":"INDEX(259:259,F64)","v":5.0124077645131611E-2},5.0124077645131611E-2,5.0124077645131611E-2,5.0124077645131625E-2,5.0124077645131639E-2,5.0339484361232985E-2,5.0710971946714006E-2,5.118700354031544E-2,5.1721877551471278E-2,5.227416865793752E-2,5.2805468856527017E-2,5.3279356832769208E-2,5.3660540907616107E-2,5.3914133473738413E-2,5.4005024297922123E-2,5.3897327169742285E-2,5.3607202809625734E-2,5.3150272527958925E-2,5.2541898204477473E-2,5.1797423561807956E-2,5.0932385572924961E-2,4.9962703207407054E-2,4.8904849446078903E-2,4.769169007536038E-2,4.6374282851060107E-2,4.5002743028500915E-2,4.3625974708533861E-2,4.2274919725453657E-2,4.097782427510005E-2,3.9760205283759724E-2,3.8644854594444007E-2,3.7651876483254132E-2,3.6798753903204307E-2,3.6100438881976914E-2,3.5539886888632001E-2,3.5100418425635146E-2,3.4765818066697686E-2,3.4520422463943559E-2,3.4349196850730124E-2,3.4237799859889978E-2,3.4172636733422253E-2,3.4140901217402216E-2,3.4130606615289702E-2,3.4130606615289681E-2,3.4130606615289653E-2,3.4130606615289653E-2,3.413060661528966E-2,3.4130606615289626E-2,3.413060661528964E-2,3.413060661528966E-2,3.4130606615289584E-2,3.413060661528957E-2,3.413060661528957E-2,3.413060661528957E-2,3.4130606615289577E-2,3.4130606615289563E-2,3.4130606615289563E-2,3.413060661528957E-2,3.4130606615289528E-2,3.4130606615289508E-2,3.4130606615289542E-2,3.4130606615289577E-2,3.4130606615289549E-2,3.4130606615289549E-2,{"$f":"INDEX(259:259,BR64)","v":3.4130606615289577E-2},3.413060661528957E-2,3.413060661528957E-2,3.4130606615289522E-2,3.4130606615289577E-2,3.4130606615289605E-2,3.4130606615289598E-2,3.4130606615289591E-2,3.4130606615289598E-2,3.4130606615289563E-2,3.4130606615289542E-2,3.4130606615289563E-2,3.4130606615289494E-2,3.4130606615289473E-2,3.4130606615289466E-2,3.4130606615289494E-2,3.4130606615289494E-2,3.4130606615289487E-2,3.4130606615289508E-2,3.4130606615289535E-2,3.4130606615289528E-2,3.413060661528957E-2,3.4130606615289584E-2,3.4130606615289577E-2,3.4130606615289549E-2,3.4130606615289522E-2,3.4130606615289528E-2,3.4130606615289542E-2,3.413060661528957E-2,3.4130606615289556E-2,3.4130606615289535E-2,3.4130606615289542E-2,3.4130606615289528E-2,3.4130606615289528E-2,3.413060661528957E-2,3.4130606615289584E-2,3.413060661528957E-2,3.4130606615289542E-2,3.4130606615289556E-2,3.4130606615289549E-2,3.4130606615289535E-2,3.4130606615289549E-2,3.4130606615289605E-2,3.4130606615289591E-2,3.4130606615289633E-2,3.4130606615289591E-2,3.4130606615289605E-2,3.4130606615289612E-2,3.4130606615289612E-2,3.4130606615289563E-2,3.4130606615289542E-2,3.413060661528957E-2,3.4130606615289549E-2,3.4130606615289563E-2,3.4130606615289577E-2,3.4130606615289563E-2,3.4130606615289542E-2,3.4130606615289584E-2,3.4130606615289605E-2,3.4130606615289667E-2,3.4130606615289605E-2,3.4130606615289633E-2,3.413060661528964E-2,3.4130606615289619E-2,{"$f":"INDEX(259:259,ED64)","v":3.4130606615289591E-2},3.413060661528957E-2,3.413060661528957E-2,3.4130606615289605E-2,3.4130606615289612E-2,3.413060661528964E-2,3.4130606615289653E-2,3.4130606615289626E-2,3.4130606615289646E-2,3.4130606615289605E-2,3.4130606615289584E-2,3.4130606615289591E-2,3.413060661528957E-2,3.4130606615289591E-2,3.4130606615289633E-2,3.4130606615289577E-2,3.4130606615289549E-2,3.4130606615289563E-2,3.4130606615289605E-2,3.4130606615289619E-2,3.4130606615289612E-2,3.4130606615289591E-2,3.4130606615289563E-2,3.413060661528957E-2,3.4130606615289591E-2,3.4130606615289626E-2,3.4130606615289619E-2,3.4130606615289653E-2,3.413060661528966E-2,3.4130606615289688E-2,3.4130606615289688E-2,3.4130606615289688E-2,3.4130606615289681E-2,3.4130606615289681E-2,3.4130606615289709E-2,3.4130606615289667E-2,3.4130606615289667E-2,3.4130606615289633E-2,3.4130606615289619E-2,3.4130606615289633E-2,3.4130606615289612E-2,3.4130606615289653E-2,3.4130606615289646E-2,3.4130606615289633E-2,3.4130606615289633E-2,3.4130606615289619E-2,3.4130606615289577E-2,3.4130606615289591E-2,3.4130606615289591E-2,3.4130606615289626E-2,3.413060661528964E-2,3.413060661528964E-2,3.413060661528964E-2,3.4130606615289612E-2,3.4130606615289605E-2,3.4130606615289563E-2,3.4130606615289626E-2,3.4130606615289626E-2,3.4130606615289598E-2,3.4130606615289591E-2,3.4130606615289619E-2,3.4130606615289598E-2,3.4130606615289605E-2,3.4130606615289591E-2,{"$f":"INDEX(259:259,GP64)","v":3.4130606615289605E-2},3.4130606615289535E-2,3.4130606615289556E-2,3.4130606615289556E-2,3.4130606615289542E-2,3.4130606615289563E-2,3.4130606615289535E-2,3.4130606615289584E-2,3.4130606615289577E-2,3.4130606615289563E-2,3.4130606615289591E-2,3.413060661528957E-2,3.4130606615289535E-2,3.4130606615289522E-2,3.4130606615289542E-2,3.4130606615289549E-2,3.4130606615289556E-2,3.4130606615289563E-2,3.4130606615289577E-2,3.4130606615289563E-2,3.4130606615289535E-2,3.4130606615289563E-2,3.4130606615289577E-2,3.4130606615289577E-2,3.413060661528957E-2,3.4130606615289577E-2,3.4130606615289619E-2,3.4130606615289584E-2,3.4130606615289542E-2,3.4130606615289563E-2,3.4130606615289563E-2,3.4130606615289591E-2,3.4130606615289563E-2,3.4130606615289584E-2,3.413060661528957E-2,3.4130606615289591E-2,3.4130606615289598E-2,3.4130606615289612E-2,3.4130606615289549E-2,3.4130606615289556E-2,3.4130606615289528E-2,3.4130606615289556E-2,3.4130606615289591E-2,3.4130606615289577E-2,3.4130606615289577E-2,3.4130606615289591E-2,3.4130606615289577E-2,3.4130606615289605E-2,3.4130606615289612E-2,3.413060661528966E-2,3.4130606615289626E-2,3.4130606615289626E-2,3.4130606615289605E-2,3.4130606615289626E-2,3.4130606615289605E-2,3.4130606615289591E-2,3.4130606615289605E-2,3.4130606615289653E-2,3.4130606615289688E-2,3.4130606615289646E-2,3.4130606615289681E-2,3.4130606615289702E-2,3.4130606615289751E-2,3.4130606615289716E-2,{"$f":"INDEX(259:259,JB64)","v":3.4130606615289709E-2},3.4130606615289709E-2,3.4130606615289702E-2,3.4130606615289723E-2,3.413060661528973E-2,3.4130606615289737E-2,3.4130606615289737E-2,3.4130606615289702E-2,3.4130606615289716E-2,3.4130606615289702E-2,3.4130606615289667E-2,3.4130606615289667E-2,3.413060661528966E-2,3.4130606615289723E-2,3.4130606615289744E-2,3.4130606615289737E-2,3.4130606615289751E-2,3.4130606615289751E-2,3.4130606615289723E-2,3.4130606615289723E-2,3.413060661528973E-2,3.4130606615289716E-2,3.4130606615289688E-2,3.4130606615289674E-2,3.4130606615289646E-2,3.4130606615289653E-2,3.4130606615289605E-2,3.4130606615289626E-2,3.4130606615289612E-2,3.4130606615289577E-2,3.4130606615289591E-2,3.4130606615289563E-2,3.4130606615289535E-2,3.4130606615289522E-2,3.4130606615289528E-2,3.4130606615289508E-2,3.4130606615289522E-2,3.4130606615289522E-2,3.4130606615289487E-2,3.4130606615289487E-2,3.4130606615289473E-2,3.413060661528948E-2,3.4130606615289508E-2,3.4130606615289528E-2,3.4130606615289542E-2,3.4130606615289528E-2,3.4130606615289556E-2,3.4130606615289535E-2,3.4130606615289563E-2,3.4130606615289528E-2,3.4130606615289556E-2,3.4130606615289542E-2,3.4130606615289535E-2,3.4130606615289556E-2,3.4130606615289542E-2,3.4130606615289556E-2,3.4130606615289549E-2,3.4130606615289542E-2,3.4130606615289542E-2,3.4130606615289535E-2,3.4130606615289515E-2,3.4130606615289542E-2,3.4130606615289563E-2,3.4130606615289591E-2,{"$f":"INDEX(259:259,LN64)","v":3.4130606615289626E-2},3.4130606615289653E-2,3.4130606615289598E-2,3.4130606615289577E-2,3.4130606615289619E-2,3.413060661528964E-2,3.4130606615289612E-2,3.4130606615289605E-2,3.4130606615289605E-2,3.4130606615289598E-2,3.4130606615289556E-2,3.4130606615289591E-2,3.4130606615289598E-2,3.4130606615289619E-2,3.4130606615289626E-2,3.4130606615289626E-2,3.4130606615289605E-2,3.4130606615289598E-2,3.4130606615289612E-2,3.4130606615289612E-2,3.4130606615289626E-2,3.413060661528964E-2,3.4130606615289667E-2,3.4130606615289667E-2,3.4130606615289674E-2,3.4130606615289674E-2,3.413060661528966E-2,3.4130606615289667E-2,3.4130606615289681E-2,3.4130606615289737E-2,3.4130606615289709E-2,3.4130606615289723E-2,3.413060661528973E-2,3.4130606615289716E-2,3.4130606615289723E-2,3.4130606615289751E-2,3.4130606615289744E-2,3.4130606615289737E-2,3.4130606615289709E-2,3.413060661528973E-2,3.4130606615289744E-2,3.4130606615289744E-2,3.4130606615289709E-2,3.4130606615289723E-2,3.4130606615289723E-2,3.4130606615289771E-2,3.4130606615289723E-2,3.4130606615289688E-2,3.4130606615289695E-2,3.4130606615289681E-2,3.4130606615289681E-2,3.4130606615289681E-2,3.4130606615289633E-2,3.413060661528964E-2,3.4130606615289605E-2,3.4130606615289619E-2,3.4130606615289653E-2,3.4130606615289695E-2,3.4130606615289681E-2,3.4130606615289688E-2,3.4130606615289646E-2,3.4130606615289646E-2,3.4130606615289653E-2,3.4130606615289667E-2,{"$f":"INDEX(259:259,NZ64)","v":3.4130606615289681E-2},3.4130606615289709E-2,3.4130606615289695E-2,3.4130606615289688E-2,3.4130606615289695E-2,3.413060661528973E-2,3.4130606615289688E-2,3.4130606615289688E-2,3.4130606615289688E-2,3.4130606615289681E-2,3.4130606615289653E-2,3.4130606615289695E-2,3.4130606615289688E-2,3.4130606615289674E-2,3.4130606615289674E-2,3.4130606615289626E-2,3.4130606615289667E-2,3.4130606615289702E-2,3.4130606615289744E-2,3.4130606615289757E-2,3.4130606615289771E-2,3.4130606615289806E-2,3.4130606615289827E-2,3.4130606615289827E-2,3.4130606615289813E-2,3.4130606615289785E-2,3.4130606615289751E-2,3.4130606615289744E-2,3.4130606615289751E-2,3.413060661528973E-2,3.4130606615289751E-2,3.4130606615289723E-2,3.4130606615289716E-2,3.4130606615289723E-2,3.4130606615289723E-2,3.4130606615289751E-2,3.4130606615289723E-2,3.413060661528973E-2,3.413060661528973E-2,3.4130606615289709E-2,3.4130606615289716E-2,3.4130606615289695E-2,3.4130606615289674E-2,3.4130606615289702E-2,3.4130606615289702E-2,3.4130606615289744E-2,3.4130606615289688E-2,3.4130606615289702E-2,3.4130606615289681E-2,3.4130606615289681E-2,3.4130606615289695E-2,3.413060661528964E-2,3.4130606615289653E-2,3.4130606615289619E-2,3.4130606615289556E-2,3.4130606615289605E-2,3.4130606615289633E-2,3.4130606615289591E-2,3.4130606615289605E-2,3.4130606615289612E-2,3.4130606615289646E-2,3.4130606615289674E-2,3.413060661528966E-2,3.4130606615289702E-2,3.4130606615289681E-2,3.4130606615289653E-2,3.413060661528966E-2]
[null,null,null,"Deferred Tax to Net Plant",null,{"$f":"INDEX(262:262,F64)","v":9.6568215467562016E-2},9.656821546756203E-2,9.6568215467562002E-2,9.6568215467562002E-2,9.6568215467561988E-2,9.6568215467562002E-2,9.6621864532788135E-2,9.6765022630502157E-2,9.701892416603107E-2,9.7393113012507762E-2,9.7887955458639306E-2,9.8496669215360266E-2,9.920688267158205E-2,0.10000177580350932,0.10086086709132187,0.10176051015694593,0.10268156075332512,0.10360866218220161,0.1045296452129678,0.10543503257403378,0.10631763605940921,0.10717223411632981,0.10799531858983394,0.10878490055984827,0.10952012850006068,0.11018702946484378,0.11077762704803798,0.11128728315049012,0.11171502713729566,0.11206314086121906,0.11233680137435893,0.11254376047855663,0.11269404691371968,0.11279968192252979,0.11287090020177486,0.11291633073714478,0.11294314888744014,0.11295720778318613,0.11296315503088797,0.11296453908313213,0.11296390834381183,0.11296290505722666,0.11296235523108628,0.11296235523108623,0.11296235523108622,0.11296235523108622,0.11296235523108623,0.11296235523108623,0.11296235523108623,0.11296235523108619,0.11296235523108615,0.11296235523108615,0.11296235523108614,0.1129623552310861,0.11296235523108605,0.11296235523108607,0.11296235523108607,0.112962355231086,0.11296235523108596,0.11296235523108591,0.1129623552310859,0.11296235523108593,0.11296235523108589,0.1129623552310859,{"$f":"INDEX(262:262,BR64)","v":0.1129623552310859},0.11296235523108587,0.11296235523108587,0.11296235523108585,0.11296235523108587,0.1129623552310859,0.11296235523108591,0.11296235523108591,0.11296235523108591,0.1129623552310859,0.11296235523108591,0.1129623552310859,0.11296235523108587,0.11296235523108586,0.11296235523108582,0.1129623552310858,0.11296235523108582,0.11296235523108579,0.11296235523108579,0.11296235523108578,0.11296235523108578,0.11296235523108579,0.11296235523108579,0.1129623552310858,0.11296235523108579,0.11296235523108579,0.1129623552310858,0.11296235523108582,0.1129623552310858,0.1129623552310858,0.11296235523108579,0.11296235523108579,0.11296235523108575,0.11296235523108576,0.11296235523108576,0.11296235523108576,0.11296235523108579,0.11296235523108578,0.11296235523108578,0.11296235523108576,0.11296235523108578,0.11296235523108578,0.11296235523108578,0.11296235523108579,0.11296235523108582,0.1129623552310858,0.1129623552310858,0.11296235523108582,0.11296235523108583,0.1129623552310858,0.1129623552310858,0.11296235523108582,0.11296235523108582,0.11296235523108582,0.1129623552310858,0.1129623552310858,0.11296235523108582,0.11296235523108586,0.11296235523108587,0.11296235523108589,0.11296235523108587,0.11296235523108589,0.11296235523108587,0.11296235523108587,{"$f":"INDEX(262:262,ED64)","v":0.11296235523108589},0.11296235523108587,0.11296235523108586,0.11296235523108586,0.11296235523108587,0.11296235523108591,0.11296235523108591,0.1129623552310859,0.11296235523108593,0.11296235523108591,0.11296235523108591,0.11296235523108589,0.11296235523108589,0.1129623552310859,0.11296235523108594,0.11296235523108593,0.11296235523108591,0.11296235523108593,0.11296235523108596,0.11296235523108596,0.11296235523108594,0.11296235523108596,0.11296235523108593,0.11296235523108593,0.1129623552310859,0.11296235523108594,0.11296235523108594,0.11296235523108593,0.11296235523108593,0.11296235523108596,0.11296235523108597,0.112962355231086,0.112962355231086,0.11296235523108598,0.11296235523108603,0.112962355231086,0.11296235523108597,0.11296235523108597,0.11296235523108596,0.11296235523108597,0.11296235523108597,0.11296235523108597,0.11296235523108596,0.11296235523108596,0.11296235523108594,0.11296235523108596,0.11296235523108597,0.11296235523108597,0.11296235523108597,0.112962355231086,0.11296235523108601,0.11296235523108601,0.11296235523108603,0.11296235523108601,0.112962355231086,0.11296235523108597,0.112962355231086,0.11296235523108598,0.11296235523108597,0.11296235523108596,0.11296235523108597,0.11296235523108597,0.11296235523108596,0.11296235523108594,{"$f":"INDEX(262:262,GP64)","v":0.11296235523108594},0.11296235523108594,0.11296235523108593,0.11296235523108594,0.11296235523108593,0.11296235523108591,0.11296235523108591,0.11296235523108593,0.11296235523108591,0.11296235523108591,0.11296235523108591,0.11296235523108589,0.11296235523108589,0.1129623552310859,0.11296235523108587,0.11296235523108587,0.11296235523108587,0.11296235523108587,0.11296235523108589,0.11296235523108585,0.1129623552310858,0.11296235523108583,0.11296235523108582,0.1129623552310858,0.1129623552310858,0.11296235523108582,0.11296235523108582,0.11296235523108579,0.1129623552310858,0.11296235523108579,0.11296235523108582,0.11296235523108585,0.11296235523108585,0.11296235523108583,0.11296235523108585,0.11296235523108589,0.11296235523108586,0.11296235523108587,0.11296235523108582,0.11296235523108582,0.1129623552310858,0.11296235523108576,0.11296235523108576,0.11296235523108575,0.11296235523108573,0.11296235523108576,0.11296235523108579,0.11296235523108579,0.11296235523108582,0.11296235523108582,0.11296235523108583,0.11296235523108583,0.11296235523108582,0.11296235523108585,0.11296235523108586,0.11296235523108587,0.11296235523108586,0.11296235523108589,0.11296235523108589,0.11296235523108589,0.11296235523108591,0.11296235523108593,0.11296235523108596,0.11296235523108594,{"$f":"INDEX(262:262,JB64)","v":0.11296235523108593},0.11296235523108593,0.11296235523108597,0.11296235523108598,0.11296235523108601,0.11296235523108603,0.11296235523108605,0.11296235523108608,0.11296235523108608,0.11296235523108607,0.11296235523108605,0.11296235523108605,0.11296235523108604,0.1129623552310861,0.1129623552310861,0.11296235523108612,0.11296235523108614,0.11296235523108614,0.11296235523108614,0.11296235523108616,0.11296235523108615,0.11296235523108614,0.11296235523108612,0.11296235523108612,0.11296235523108611,0.11296235523108611,0.11296235523108614,0.11296235523108611,0.11296235523108614,0.11296235523108608,0.11296235523108608,0.11296235523108608,0.11296235523108605,0.11296235523108601,0.11296235523108601,0.11296235523108597,0.11296235523108596,0.11296235523108593,0.11296235523108591,0.1129623552310859,0.11296235523108589,0.11296235523108587,0.11296235523108585,0.11296235523108585,0.11296235523108583,0.11296235523108585,0.11296235523108585,0.11296235523108586,0.11296235523108585,0.11296235523108582,0.11296235523108579,0.11296235523108576,0.11296235523108576,0.1129623552310858,0.11296235523108583,0.11296235523108583,0.11296235523108579,0.11296235523108579,0.11296235523108579,0.11296235523108579,0.11296235523108579,0.1129623552310858,0.11296235523108579,0.1129623552310858,{"$f":"INDEX(262:262,LN64)","v":0.11296235523108582},0.11296235523108582,0.11296235523108585,0.11296235523108585,0.1129623552310859,0.11296235523108593,0.1129623552310859,0.11296235523108587,0.11296235523108586,0.11296235523108582,0.1129623552310858,0.11296235523108585,0.11296235523108585,0.11296235523108583,0.11296235523108585,0.11296235523108586,0.11296235523108586,0.11296235523108587,0.11296235523108586,0.11296235523108587,0.11296235523108589,0.11296235523108591,0.11296235523108593,0.11296235523108591,0.11296235523108596,0.11296235523108596,0.11296235523108591,0.11296235523108593,0.11296235523108591,0.11296235523108596,0.11296235523108596,0.11296235523108597,0.11296235523108601,0.112962355231086,0.11296235523108601,0.11296235523108605,0.11296235523108608,0.1129623552310861,0.11296235523108605,0.11296235523108607,0.11296235523108608,0.1129623552310861,0.11296235523108608,0.11296235523108612,0.11296235523108614,0.11296235523108616,0.11296235523108612,0.1129623552310861,0.11296235523108611,0.1129623552310861,0.1129623552310861,0.1129623552310861,0.11296235523108607,0.11296235523108605,0.11296235523108605,0.11296235523108605,0.11296235523108607,0.11296235523108608,0.11296235523108611,0.11296235523108611,0.1129623552310861,0.11296235523108608,0.11296235523108608,0.1129623552310861,{"$f":"INDEX(262:262,NZ64)","v":0.11296235523108614},0.11296235523108615,0.11296235523108618,0.11296235523108616,0.11296235523108616,0.11296235523108619,0.11296235523108615,0.11296235523108614,0.11296235523108615,0.11296235523108615,0.11296235523108614,0.11296235523108615,0.11296235523108615,0.11296235523108616,0.11296235523108612,0.11296235523108611,0.11296235523108614,0.11296235523108616,0.11296235523108619,0.11296235523108619,0.11296235523108622,0.11296235523108625,0.11296235523108628,0.11296235523108633,0.11296235523108633,0.11296235523108632,0.11296235523108629,0.1129623552310863,0.1129623552310863,0.1129623552310863,0.11296235523108629,0.11296235523108629,0.11296235523108629,0.1129623552310863,0.11296235523108628,0.11296235523108629,0.11296235523108629,0.11296235523108625,0.11296235523108625,0.11296235523108622,0.11296235523108626,0.11296235523108625,0.11296235523108623,0.11296235523108622,0.11296235523108622,0.11296235523108625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Working Capital",null,null,{"$f":"$F$15*F79","v":130},{"$f":"$F$15*G79","v":142.10196000000002},155.33051566032,169.79054402417049,185.59668534846853,202.74394606003284,221.21723438732892,240.99142586424824,262.03157232576831,284.29324787866824,307.72302368033633,332.25906215189161,357.83182047212767,384.36485281812509,411.77570080017716,439.97686184087206,468.87682582593357,498.38117116242796,528.39371237425757,558.81769250435332,589.55701484037161,620.51750980323277,651.60823420764871,682.88609865800947,714.41497042258413,746.26638247643939,778.52031082582084,811.25982151086646,844.57067256924688,878.5408934526821,913.2603470039021,948.82027897284127,985.31285983160308,1022.8307233542441,1061.4665060759387,1101.3123913521679,1142.459661316801,1184.9982596014222,1229.0163672386127,1274.5999937390059,1321.8325849139851,1370.794648619406,1421.5633992256739,1474.2124212793958,1528.8113525138992,1585.4324097656038,1644.1504844936826,1705.0432418373905,1768.1912233420801,1833.6779534897771,1901.5900501752244,1972.0173392735137,2045.0529734508475,2120.7935553755729,2199.3392654924623,2280.793994529241,2365.2654809106257,2452.865453261631,2543.7097781886282,2637.9186135336222,2735.6165673044534,2836.9328624911409,2942.0015079863624,3050.9614758361445,3163.9568850552114,{"$f":"$F$15*BS79","v":3281.1371922501153},3402.6573893022901,3528.6782083724888,3659.3663344977717,3794.8946260622306,3935.4423434330706,4081.1953860644571,4232.3465383827397,4389.0957247782826,4551.6502740411697,4720.2251935905579,4895.0434538603768,5076.3362832175499,5264.3434738027936,5459.3136986985519,5661.5048408435496,5871.1843341290305,6088.6295171278325,6314.1279999241788,6547.9780445293691,6790.4889593865573,7041.9815084863976,7302.7883356346983,7573.2544044332635,7853.7374545558523,8144.6084749227821,8446.25219440002,8759.067590671817,9083.4684179599371,9419.883754287499,9768.7585690112883,10130.554311373189,10505.749520849204,10894.840460103371,11298.341771383757,11716.787157228722,12150.730086383843,12600.744525863152,13067.425700123016,13551.39087835277,14053.280190923442,14573.757476074479,15113.511157958372,15673.255157204516,16253.729835206739,16855.702973383453,17479.970788705679,18127.358986836181,18798.723854272645,19494.953390939489,20216.96848472632,20965.724129526639,21742.210688387786,22547.455203442911,23382.522754357622,24248.517867088005,25146.585974813479,26077.91493297667,27043.736590434393,28045.328418797719,29084.015202116309,30161.170789141885,31278.21991048854,32436.640063093389,{"$f":"$F$15*EE79","v":33637.963464470107},34883.779079340216,36175.73472132266,37515.53923246156,38904.964743475,40345.849017714332,41840.097881934395,43389.687747089716,44996.668222490924,46663.164826779088,48391.381799303665,50183.60501562267,52042.205010981263,53969.64011576795,55968.459707095528,58041.307580807508,60190.92544837029,62420.156563276119,64731.949481753611,67129.361962759824,69615.565012412582,72193.847078212275,74867.618398600942,77640.41551361153,80515.905942573634,83497.893035062778,86590.321001509365,89797.28013012126,93123.012197020405,96571.916076749243,100148.55356056771,103857.65539023691,107704.12751526971,111693.05758192523,115829.72166252939,120119.59123402281,124568.34041496605,129181.85347057472,133966.2325957109,138927.80598612563,144073.13620862775,149409.02888125047,154942.54167489643,160680.99364836788,166631.9749291288,172803.35675260401,179203.30187329344,185840.27536147268,192723.05579976016,199860.74689436005,207262.78951633957,214938.97418886668,222899.45403692551,231154.75821663704,239715.8058419484,248593.9204271108,257800.84486404926,267348.75695443415,277250.28551699856,287518.52709140605,298167.0632607633,309209.97861568897,320661.87938369962,332537.91274855426,{"$f":"$F$15*GQ79","v":344853.78688510961},357625.79173618648,370870.82055892778,384606.3922691482,398850.67461322836,413622.50819820381,428941.43141183245,444827.70626560098,461302.34519485367,478387.13885149022,496104.68492599396,514478.41803691298,533532.64072732802,553292.55560930516,573784.29869885137,595034.97398546198,617072.68928198738,639926.59340223495,663626.91471548018,688205.0011288824,713693.36155069154,740125.70888908277,767537.00464349869,795963.50514747505,825442.8095241168,856013.90941765183,887717.24056684389,920594.73628847743,954689.88294165733,990047.77744628442,1026715.186931785,1064740.6105949904,1104174.3438489863,1145068.5448477773,1187477.3034747597,1231456.7128862506,1277064.9437047055,1324362.3209597529,1373411.403878818,1424277.0686328737,1477026.5941467609,1531729.7510875799,1588458.8941488594,1647289.0577525564,1708298.0552954795,1771566.5820714026,1837178.3220049988,1905220.0583387758,1975781.7884194104,2048956.8427353115,2124842.0083628562,2203537.6569845825,2285147.8776486632,2369780.6144452584,2457547.809281853,2548565.5499464157,2642954.2236542306,2740838.676281488,2842348.377496249,2947617.5920051998,3056785.5571427038,3169996.6670370409,3287400.6635974245,3409152.8345744181,{"$f":"$F$15*JC79","v":3535414.2189557157},3666351.8199689589,3802138.8259733291,3942954.8395320768,4088986.1149689867,4240425.8047229769,4397474.2148266966,4560339.0698470185,4729235.7876378717,4904387.7642688267,5086026.6695062863,5274392.753238121,5469735.1632470479,5672312.2747530648,5882392.0321608186,6100252.3034639256,6326181.2477750145,6560477.6964676091,6803451.5484339818,7055424.1799817821,7316728.8699115859,7587711.2403376298,7868729.7138347728,8160155.9875163566,8462375.5246700104,8775788.0646016877,9100808.1513622738,9437865.6820561271,9787406.4754567556,10149892.861681772,10525804.293707017,10915637.98152875,11319909.549812647,11739153.719899505,12173925.017069701,12624798.504001891,13092370.541396104,13577259.576767247,14080106.962452399,14601577.803913783,15142361.839459531,15703174.352545753,16284757.117866635,16887879.382483941,17513338.883293614,18161962.902175274,18834609.360220235,19532167.952485349,20255561.324773587,21005746.293997902,21783715.113742404,22590496.786694963,23427158.425686996,24294806.665140737,25194589.124790888,26127695.927616641,27095361.273991842,28098865.0741354,29139534.641021073,30218746.445985924,31337927.939359453,32498559.438521564,33702176.085886642,34950369.879403539,{"$f":"$F$15*LO79","v":36244791.778257117},37587153.886556648,38979231.717899151,40422866.54380326,41919967.829119548,43472515.75763882,45082563.851238728,46752241.686033197,48483757.709117107,50279402.15963196,52141550.098016076,54072664.547446191,56075299.751625396,58152104.55322659,60305825.89745988,62539312.4653982,64855518.441866674,67257507.422879636,69748456.467793405,72331660.301534593,75010535.672462225,77788625.871627524,80669605.419409111,83657284.925722331,86755616.13023138,89968697.129230618,93300777.796108782,96756265.402565449,100339730.44801484,104055912.70488749,107909727.48782571,111906272.15506479,116050832.85059975,120348891.49605456,124806133.04150242,129428452.98482749,134221965.16957355,139193009.87159383,144348162.18519816,149694240.71988913,155238316.61919093,160987722.91349927,166950064.21932361,173133226.79775047,179545388.98543194,186195032.01189637,193090951.21748894,200242267.68677986,207658440.31282738,215349278.30825323,223324954.17967767,231596017.18267614,240173407.27505371,249068469.58689252,258292969.42651263,267859107.84219292,277779537.76023632,288067380.7207244,298736244.23309714,309800239.77451408,321274001.45480293,333172705.37268293,345512089.6888656,358308475.44258237,{"$f":"$F$15*OA79","v":371578788.13907379},385340580.13659251,399612053.8625313,414412085.88938403,429760251.90238315,445676852.59183967,462182940.50443101,479300347.88895309,497051715.57336825,515460522.9113434,534551118.83788782,554348754.07516778,574879614.53109562,596170855.93486917,618250639.75527275,641148170.44924891,664893734.09000719,689518738.42576468,715055754.42210126,741538559.3428781,769002181.42670083,797482946.21802008,827018524.61415052,857647982.69176018,889411833.37873209,922352090.03974676,956512322.0464586,991937712.40577114,1028675117.5224311,1066773129.1749918,1106282138.7871168,1147254404.079236,1189744118.1887145,1233807481.3499515,1279502775.229228,1326890440.0126176,1376033154.3489246,1426995918.2533915,1479846139.0818241,1534653720.6888583,1591491155.8882906,1650433622.3377693,1711559081.9746709,1774948384.1346846,1840685372.4894965,1908856995.9450169,1979553423.6468363,2052868164.2450199,2128898189.5759983,2207744062.9251342,2289510072.0396295,2374304367.0676889,2462239103.6064076,2553430591.047574,2647999446.4176116,2746070753.915134,2847774230.3571343,2953244396.7526407,3062620756.2307706,3176047978.5585332,3293676091.4924264,3415660679.2169394,3542163088.1324172,3673350640.2644887,{"$f":"$F$15*QM79","v":3809396854.5773239},3950481676.4834495]
[null,null,"Change in WC",null,null,null,{"$f":"G70-F70","v":12.10196000000002},13.228555660319984,14.460028363850483,15.806141324298039,17.147260711564314,18.473288327296075,19.774191476919327,21.040146461520067,22.261675552899931,23.429775801668086,24.536038471555287,25.572758320236062,26.533032345997412,27.410847982052076,28.201161040694899,28.899963985061504,29.504345336494396,30.012541211829614,30.423980130095742,30.73932233601829,30.960494962861162,31.090724404415937,31.277864450360767,31.52887176457466,31.851412053855256,32.253928349381454,32.739510685045616,33.310851058380422,33.970220883435218,34.719453551219999,35.559931968939168,36.492580858761812,37.517863522641051,38.635782721694568,39.845885276229183,41.147269964633097,42.53859828462123,44.018107637190496,45.583626500393166,47.232591174979234,48.96206370542086,50.768750606267986,52.649022053721865,54.598931234503425,56.621057251704542,58.718074728078818,60.892757343707899,63.147981504689596,65.486730147697017,67.912096685447295,70.427289098289293,73.035634177333804,75.740581924725348,78.545710116889495,81.454729036778645,84.471486381384693,87.599972351005363,90.84432492699716,94.208835344993986,97.697953770831191,101.31629518668751,105.06864549522152,108.95996784978206,112.99540921906691,{"$f":"BS70-BR70","v":117.18030719490389},121.52019705217481,126.02081907019874,130.68812612528291,135.52829156445887,140.54771737084002,145.75304263138651,151.15115231828258,156.74918639554289,162.55454926288712,168.57491954938814,174.81826026981889,181.2928293571731,188.00719058524373,194.97022489575829,202.19114214499768,209.67949328548093,217.44518299880201,225.49848279634625,233.85004460519031,242.51091485718825,251.49254909984029,260.80682714830073,270.46606879856517,280.48305012258879,290.87102036692977,301.64371947723794,312.815396271797,324.40082728812013,336.41533632756182,348.87481472378931,361.79574236190092,375.1952094760145,389.0909392541671,403.50131128038629,418.44538584496513,433.94292915512051,450.01443947930966,466.68117425986384,483.96517822975329,501.8893125706727,520.47728515103699,539.75368188389257,559.74399924614409,580.4746780022233,601.9731381767142,624.26781532222594,647.38819813050213,671.3648674364631,696.22953666684407,722.01509378683113,748.75564480031971,776.48655886114648,805.24451505512479,835.06755091471132,865.99511273038297,898.06810772547396,931.32895816319069,965.82165745772363,1001.5918283633255,1038.6867833185897,1077.1555870255761,1117.0491213466557,1158.4201526048491,{"$f":"EE70-ED70","v":1201.3234013767178},1245.8156148701091,1291.9556419824439,1339.8045111389001,1389.42551101344,1440.8842742393317,1494.2488642200624,1549.5898651553216,1606.9804754012075,1666.4966042881642,1728.2169725245767,1792.2232163190056,1858.5999953585924,1927.4351047866876,1998.8195913275777,2072.8478737119804,2149.6178675627816,2229.2311149058296,2311.7929184774912,2397.4124810062131,2486.2030496527586,2578.2820657996926,2673.7713203886669,2772.7971150105877,2875.4904289621045,2981.9870924891438,3092.4279664465867,3206.9591286118957,3325.7320668991451,3448.9038797288376,3576.6374838184711,3709.1018296691909,3846.4721250328002,3988.9300666555209,4136.6640806041687,4289.8695714934147,4448.7491809432395,4613.513055608666,4784.3791251361836,4961.5733904147346,5145.330222502118,5335.8926726227219,5533.5127936459612,5738.4519734714413,5950.9812807609269,6171.3818234752107,6399.94512068943,6636.9734881792392,6882.7804382874747,7137.691094599897,7402.042621979519,7676.1846725271025,7960.4798480588361,8255.3041797115293,8561.0476253113593,8878.1145851624024,9206.9244369384542,9547.9120903848961,9901.5285625644028,10268.241574407497,10648.536169357249,11042.915354925673,11451.900768010644,11876.033364854637,{"$f":"GQ70-GP70","v":12315.874136555358},12772.004851076868,13245.028822741297,13735.571710220422,14244.282344080159,14771.833584975451,15318.923213628645,15886.274853768526,16474.638929252687,17084.793656636553,17717.546074503742,18373.733110919013,19054.222690415045,19759.914881977136,20491.743089546217,21250.675286610611,22037.715296525392,22853.904120247578,23700.321313245222,24578.086413402227,25488.360421809135,26432.347338391235,27411.295754415914,28426.500503976364,29479.304376641754,30571.099893535022,31703.331149192061,32877.495721633546,34095.146653179894,35357.894504627096,36667.409485500539,38025.423663205467,39433.733253995888,40894.200998791028,42408.758626982337,43979.409411490895,45608.230818454875,47297.377255047439,49049.082919065142,50865.664754055673,52749.525513887173,54703.156940818997,56729.143061279552,58830.163603696972,61008.997542923084,63268.526775923092,65611.739933596225,68041.736333776964,70561.730080634588,73175.054315901129,75885.165627544746,78695.648621726315,81610.220664080698,84632.736796595156,87767.19483659463,91017.740664562676,94388.673707814887,97884.452627257444,101509.70121476101,105269.21450895071,109167.96513750404,113211.10989433713,117403.99656038359,121752.17097699363,{"$f":"JC70-JB70","v":126261.38438129751},130937.6010132432,135787.00600437028,140816.01355874771,146031.27543690987,151439.68975399015,157048.41010371968,162864.85502032191,168896.71779085323,175151.976630955,181638.90523745958,188366.08373183478,195342.41000892688,202577.11150601692,210079.75740775373,217860.27130310703,225928.94431108888,234296.44869259465,242973.85196637269,251972.63154780027,261304.68992980383,270982.37042604387,281018.47349714302,291426.27368158381,302219.5371536538,313412.53993167728,325020.08676058613,337057.53069385327,349540.79340062849,362486.38622501679,375911.43202524446,389833.68782173283,404271.56828389689,419244.17008685879,434771.29717019573,450873.48693219014,467572.03739421256,484889.03537114337,502847.38568515144,521470.84146138467,540784.03554574773,560812.51308622211,581582.7653208822,603122.26461730525,625459.50080967322,648624.01888165995,672646.45804496109,697558.59226511419,723393.37228823826,750184.96922431514,777968.81974450126,806781.67295255885,836661.6389920339,867648.23945374042,899782.45965015143,933106.80282575265,967665.3463752009,1003503.8001435585,1040669.5668856725,1079211.8049648516,1119181.4933735281,1160631.4991621114,1203616.6473650783,1248193.7935168967,{"$f":"LO70-LN70","v":1294421.8988535777},1342362.108299531,1392077.8313425034,1443634.8259041086,1497101.2853162885,1552547.9285192713,1610048.0935999081,1669677.8347944692,1731516.0230839103,1795644.450514853,1862147.9383841157,1931114.4494301155,2002635.204179205,2076804.8016011938,2153721.3442332894,2233486.5679383203,2316205.9764684737,2401988.9810129628,2490949.0449137688,2583203.833741188,2678875.3709276319,2778090.1991652995,2880979.5477815866,2987679.5063132197,3098331.2045090497,3213080.998999238,3332080.6668781638,3455487.6064566672,3583465.045449391,3716182.256872654,3853814.7829382122,3996544.6672390848,4144560.6955349594,4298058.6454548091,4457241.5454478562,4622319.9433250725,4793512.1847460568,4971044.7020202875,5155152.3136043251,5346078.5346909761,5544075.8993017972,5749406.2943083346,5962341.3058243394,6183162.5784268677,6412162.1876814663,6649643.0264644325,6895919.2055925727,7151316.4692909122,7416172.6260475218,7690837.9954258502,7975675.8714244366,8271063.0029984713,8577390.0923775733,8895062.3118388057,9224499.8396201134,9566138.4156802893,9920429.9180434048,10287842.960488081,10668863.512372732,11063995.541416943,11473761.680288851,11898703.917879999,12339384.316182673,12796385.753716767,{"$f":"OA70-NZ70","v":13270312.69649142},13761791.997518718,14271473.725938797,14800032.026852727,15348166.012999117,15916600.689456522,16506087.912591338,17117407.38452208,17751367.684415162,18408807.337975144,19090595.926544428,19797635.237279952,20530860.455927849,21291241.403773546,22079783.820403576,22897530.693976164,23745563.640758276,24625004.335757494,25537015.996336579,26482804.920776844,27463622.083822727,28480764.791319251,29535578.396130443,30629458.077609658,31763850.686971903,32940256.661014676,34160232.006711841,35425390.359312534,36737405.116659999,38098011.652560711,39509009.61212492,40972265.292119265,42489714.109478474,44063363.161237001,45695293.879276514,47387664.783389568,49142714.336307049,50962763.904466867,52850220.82843256,54807581.607034206,56837435.199432373,58942466.449478626,61125459.636901617,63389302.160013676,65736988.354811907,68171623.455520391,70696427.70181942,73314740.598183632,76030025.330978394,78845873.349135876,81766009.114495277,84794295.028059483,87934736.5387187,91191487.441166401,94568855.370037556,98071307.497522354,101703476.44200039,105470166.39550638,109376359.47812986,113427222.3277626,117628112.9338932,121984587.72451305,126502408.91547775,131187552.1320715,{"$f":"QM70-QL70","v":136046214.31283522},141084821.90612555]
[]
[null,null,"Invested Capital Balance and Plant Balance"]
[]
[null,null,"Plant Balance"]
[null,null,null,"Opening Balance",null,null,{"$f":"F79","v":1000},{"$f":"G79","v":1093.0920000000001},1194.8501204639999,1306.0811078782344,1427.6668103728348,1559.5688158464063,1701.6710337486838,1853.7801989557556,2015.627479428987,2186.8711375282173,2367.1001821564332,2555.8389396299353,2752.5524651702126,2956.6527139855775,3167.5053907705933,3384.4373987759386,3606.7448140456427,3833.7013166340612,4064.5670182635199,4298.5976346488715,4535.0539603105508,4773.2116138710207,5012.3710323665282,5252.9699896769962,5495.4997724814166,5740.5106344341493,5988.6177755832368,6240.4601654682037,6496.6974813018987,6758.0068727129392,7025.0795923377082,7298.6175305603174,7579.3296910123308,7867.9286411864932,8165.1269698149126,8471.6337796320604,8788.151240898469,9115.3712277032482,9453.9720556816355,9804.6153364538914,10167.942960876808,10544.574220149276,10935.103070966723,11340.095548303045,11760.087327029994,12195.633921273875,12647.311419182173,13115.717244903004,13601.470948785231,14105.215026844438,14627.615770578648,15169.364148257797,15731.176718852672,16313.796579812099,16917.994349942019,17544.56918868647,18194.349853158659,18868.19579432024,19566.998293758679,20291.681642566324,21043.20436388041,21822.560480701082,22630.780830664324,23468.934429508801,24338.129885040085,{"$f":"BS79","v":25239.516863462424},26174.287610017614,27143.678525942221,28148.971803829012,29191.497123555619,30272.63341102362,31393.810662034284,32556.511833713383,33762.274805986788,35012.694415701306,36309.424566081216,37654.180414310591,39048.740640134994,40494.949798483023,41994.720759219628,43550.037237258075,45162.956416377157,46835.611670214093,48570.215384032141,50369.061880995148,52234.530456819673,54169.088526818443,56175.29488949768,58255.803111025103,60413.365035045019,62650.834422482934,64971.170726154,67377.443005167821,69872.833984307203,72460.644263749986,75144.296684702218,77927.340856716837,80813.457852686173,83806.46507771824,86910.321318336588,90129.131978682475,93467.154510644934,96928.804045101162,100518.6592317155,104241.4682950213,108102.1553147957,112105.82673903446,116257.77813814132,120563.50120926551,125028.69104005184,129659.25364141118,134461.31375927446,139441.22297566294,144605.56810978957,149961.17993030374,155515.14219020246,161274.80099635877,167247.77452605989,173441.963103407,179865.55964890477,186527.06051606158,193435.27672933444,200599.34563828207,208028.74300334149,215733.29552921321,223723.19386243314,232009.00607032218,240601.6916191426,249512.61586994914,{"$f":"EE79","v":258753.56511130853},268336.76214877091,278274.88247171277,288581.07101893506,299268.95956519229,310352.68475164869,321846.9067841107,333766.82882376702,346128.21709608403,358947.42174445454,372241.39845618204,386027.73088940512,400324.65393062506,415151.07781359961,430526.61313150404,446471.59677544236,463007.1188336176,480155.05048673938,497938.0729365662,516379.70740584476,535504.34624932753,555337.28521701752,575904.75691231492,597233.96548931941,619353.12263518176,642291.4848850983,666079.39231930277,690748.3086932404,716330.8630540031,742860.89289807109,770373.48892744398,798905.04146336077,828493.28857899772,859177.36601480935,890997.85894253373,923996.85564632923,958218.00319204654,993706.56515826704,1030509.4815054685,1068675.4306625049,1108254.8939125212,1149300.2221634651,1191865.705191511,1236007.6434489836,1281784.4225317601,1329256.5904046462,1378486.9374868725,1429540.579703636,1482485.0446135397,1537390.3607258466,1594329.1501256889,1653376.7245297437,1714611.184899427,1778113.5247433619,1843967.7372457569,1912260.9263623906,1983083.4220311481,2056528.8996494934,2132694.5039769118,2211680.9776262003,2293592.794313564,2378538.2970437612,2466629.8414130737,2557983.9442196479,{"$f":"GQ79","v":2652721.4375777664},2750967.6287398958,2852852.4658379061,2958510.7097626785,3068082.1124094487,3181711.6015246445,3299549.4723987109,3421751.5866584689,3548479.5784219513,3679901.0680883862,3816189.8840461071,3957526.2925916379,4104097.2363640615,4256096.5816100398,4413725.3746065488,4577192.1075804764,4746712.9944768259,4922512.2569402689,5104822.4208883084,5293884.6240683263,5489948.9350053193,5693274.683762175,5904130.8049499895,6122796.1934421156,6349560.0732624363,6584722.380135783,6828594.1582064908,7081497.9714498259,7343768.3303204412,7615752.1342021879,7897809.1302444991,8190312.3891922338,8493648.7988383565,8808219.5757521335,9134440.7959596887,9472743.9452788495,9823576.4900361951,10187402.468921175,10564703.106760139,10955977.451022105,11361743.03189816,11782536.546827538,12218914.570375841,12671454.290404279,13140754.271503689,13627435.246703096,14132140.938499991,14655538.910298275,15198321.449380079,15761206.482579319,16344938.525868123,16950289.669112172,17578060.597297408,18229081.64957891,18904213.917552713,19604350.384203196,20330417.105032541,21083374.432934523,21864218.288432684,22673981.476963073,23513735.054943874,24384589.746438775,25287697.41228788,26224252.573649369,{"$f":"JC79","v":27195493.991967041},28202706.307453528,29247221.738256376,30330421.842554435,31453739.34591528,32618660.036330592,33826724.729436129,35079531.306515522,36378736.827983625,37726059.725144818,39123282.07312528,40572251.947985545,42074885.871131137,43633171.344254345,45249169.478160143,46925017.718953274,48662932.675192416,50465213.049750835,52334242.680261396,54272493.69216755,56282529.768550657,58367009.541058689,60528690.106421329,62770430.673202738,65095196.343615465,67506062.035397589,70006216.548940569,72598966.785047129,75287742.118898124,78076098.936013624,80967725.336207822,83966446.011759609,87076227.306251124,90301182.460765421,93645577.054382309,97113834.646168396,100710542.62612388,104440458.28282498,108308515.09578767,112319829.26087525,116479706.45738101,120793648.86573656,125267362.44512796,129906764.4806457,134717991.40995088,139707406.9398098,144881610.46323258,150247445.78834882,155812010.19056606,161582663.79998386,167567039.33648002,173773052.20534587,180208910.96682304,186883128.19339028,193804531.72916067,200982276.36628184,208425855.95378339,216145115.95488769,224150266.46939287,232451895.73835325,241060984.14891887,249988918.75785819,259247508.35297418,268848999.07233489,{"$f":"LO79","v":278806090.60197783},289131952.97351265,299840243.98383963,310945127.26002508,322461290.9932273,334403967.36645246,346788952.70183635,359632628.35410148,372951982.37782389,386764631.9971689,401088846.90781593,415943573.44189376,431348459.62788767,447323881.17866606,463890968.44199908,481071634.34921688,498888603.39897442,517365441.71445876,536526588.21379536,556397386.93488145,577004120.55740166,598374045.1663655,620535426.30314696,643517576.3517102,667350893.30947208,692066900.99408162,717698290.73929834,744278964.63511884,771844080.36934495,800430097.72990382,830074826.82942843,860817478.11588299,892698714.23538268,925760703.81580424,960047177.24232626,995603484.49867296,1032476655.1505656,1070715460.5507218,1110370478.3476782,1151494159.3837626,1194140897.0706995,1238367099.3346097,1284231263.2255661,1331794052.2903881,1381118376.8110149,1432269477.0145874,1485315009.3652995,1540325136.0521526,1597372617.7909799,1656532910.0634863,1717884262.9205973,1781507824.4821241,1847487748.2696438,1915911304.5145578,1986868995.5885587,2060454675.7091763,2136765675.0787411,2215902928.6209569,2297971109.4853625,2383078767.4962621,2471338472.7292533,2562866964.4052534,2657785305.2989659,2756219041.8660183,{"$f":"OA79","v":2858298370.3005676},2964158308.7430191,3073938875.8656254,3187785276.0721846,3305848091.5567932,3428283481.4756899,3555253388.4956231,3686925752.9919467,3823474735.1797557,3965080945.4718723,4111931683.3683677,4264221185.1935978,4422150881.0084276,4585929661.0374546,4755774151.9636364,4931909003.455761,5114567185.3077478,5303990295.5828047,5500428880.1700096,5704142764.1759853,5915401395.5900059,6134484201.6770773,6361680958.5703888,6597292174.552001,6841629487.5287085,7095016077.2288208,7357787092.6650658,7630290095.4290085,7912885519.4033165,8205947147.4999371,8509862606.0547438,8825033877.5325851,9151877832.2208805,9490826779.6150112,9842329040.2248306,10206849538.558596,10584870418.068651,10976891678.872242,11383431839.090954,11805028620.683525,12242239660.679159,12695643248.752071,13165839092.112852,13653449108.728342,14159118249.919203,14683515353.423206,15227334028.052586,15791293571.115538,16376139919.815371,16982646637.885649,17611615938.76638,18263879746.67453,18940300796.972366,19641773777.289032,20369226510.904705,21123621183.962566,21905955618.131802,22717264590.404926,23558621201.775158,24431138296.604099,25335969934.557125,26274312917.053379,27247408370.249363,28256543386.649914,{"$f":"QM79","v":29303052727.517876}]
[null,null,null,"Less: Depreciation",null,null,{"$f":"G76*G66","v":70.983394396176493},77.591380547305334,84.81451734521508,92.710070393915828,101.34063626702624,110.72690767184119,120.88570203658767,131.82969282498456,143.56717055019345,156.10183157812742,169.43259202743994,183.55342340787121,198.45320608885831,214.11559625083126,230.5189016333664,247.63596114578255,265.43402323359936,283.87461778440303,302.91341629465472,322.50007499064515,342.57805558853761,363.08441837754208,383.94958230501226,405.14953652425868,426.655908646603,448.43547996616581,470.49738374591135,492.85503365337604,515.52634233163371,538.53390235279846,561.90513060651961,585.67237787427121,609.87300591357325,634.5494348249822,659.74916380351453,685.52476859326759,711.93387907998033,739.03914048327886,766.90816156135736,795.61345312896469,825.2323600276253,855.84698948704295,887.54413858968474,920.41522330649229,954.50372151687156,989.85472134697022,1026.5149808067765,1064.532989635936,1103.9590334400923,1144.8452602025793,1187.2457492594422,1231.2165828290147,1276.8159201906699,1324.1040746108508,1373.1435931181388,1423.999339232862,1476.7385787606897,1531.4310687636701,1588.1491498264011,1646.9678417393714,1707.964942726031,1771.2211323448319,1836.8200782023548,1904.8485466186567,{"$f":"BS76*BS66","v":1975.396517391225},2048.5573028093258,2124.4276710761719,2203.1079743021487,2284.702281238403,2369.3185149263481,2457.0685954451601,2548.0685879460666,2642.4388561692367,2740.3042216463209,2841.794128799213,2947.0428161534205,3056.1894938924775,3169.3785279882791,3286.7596311508519,3408.4880608501544,3534.7248246717991,3665.6368932783435,3801.3974212577996,3942.1859761515029,4088.1887759642495,4239.5989354708609,4396.6167216449603,4559.4498185478014,4728.3136020275369,4903.4314245922287,5085.0349108334258,5273.3642637910507,5468.6685826648154,5671.2061922923886,5881.2449848301276,6099.0627740882946,6324.9476629894289,6559.1984246359025,6802.1248974907166,7054.0483951941806,7315.3021315585902,7586.2316613029925,7867.1953371110085,8158.5647836162507,8460.7253889422609,8774.076814447124,9099.0335233469887,9436.0253289176635,9785.4979629994577,10147.913665557106,10523.751796074677,10913.509467594096,11317.702204235911,11736.86462307199,12171.551141252085,12622.336709319496,13089.81757168585,13574.612055270805,14077.361387349813,14598.730543691701,15139.409128107867,15700.112284576473,16281.581643148045,16884.586300883675,17509.923839123199,18158.421378428964,18830.936672600455,19528.359243206887,{"$f":"EE76*EE66","v":20251.611556138294},21001.650241731426,21779.467360084185,22586.091713232261,23422.59020592353,24290.069256790106,25189.676261784582,26122.601111816031,27090.077766593251,28093.385886756794,29133.852526458712,30212.853888628626,31331.817145247875,32492.222325039271,33695.604271069416,34943.554670852733,36237.724161642436,37579.82451369302,38971.63089438215,40414.984216186487,41911.793571617156,43464.038758335555,45073.772897789269,46743.12515083178,48474.303533917991,50269.597839600159,52131.382665187586,54062.120553575463,56064.365250397685,58140.765081811405,60294.066457381363,62527.117502696936,64842.871826526803,67244.392427494065,69734.855745438719,72317.555862826761,74995.908861762393,77773.457342366615,80653.875108498483,83640.972027016847,86738.699067009424,89951.153525655172,93282.584447631321,96737.398245233751,100320.16452664424,104035.62214005302,107888.68544163204,111884.45079564831,116028.20331531591,120325.42385330195,124781.79625113282,129403.21485708978,134195.7923225369,139165.86768699437,144320.01476264987,149665.05082939935,155208.045651917,160956.33083068137,166917.50949932646,173099.46638114355,179510.3782180355,186158.72458571865,193053.29910947534,200203.22109529379,{"$f":"GQ76*GQ66","v":207617.94759177911},215307.28589878819,223281.40653933567,231550.85671192646,240126.57424110931,249019.90204470305,258242.60313683061,267806.8761866063,277725.37165305333,288011.20851759578,298677.99163625337,309739.82973449357,321211.35406854027,333107.73777782265,345444.71595416201,358238.60645424039,371506.33148287958,385265.43997567944,399534.13081061858,414331.27687932056,429676.45004982292,445589.94705386809,462092.81633295491,479206.88587866223,496954.7921040642,515360.00978443021,534446.88310680632,554240.65786954993,574767.51487440651,596054.60455529508,618130.08288960485,641023.14863950422,664764.08197251672,689384.28451245092,714916.3208736541,741393.96173353062,768852.22850029345,797327.43963502999,826857.25868935289,857480.74412217166,889238.4009614801,922172.23437948944,956325.80525196798,991744.28777527984,1028474.5292173253,1066565.1118814179,1106066.4173650579,1147030.6931985901,1189512.1219518927,1233566.892900503,1279253.2763459659,1326631.7006887146,1375764.8323554217,1426717.6586865371,1479557.5738936511,1534354.4682003763,1591180.8202846455,1650111.7931447073,1711225.333515614,1774602.2749676986,1840326.444823402,1908484.7750338812,1979167.4171620361,2052467.861624049,{"$f":"JC76*JC66","v":2128483.0613471563},2207313.5600072099,2289063.6250156364,2373841.3854317153,2461758.9749825643,2552932.6803800189,2647483.095130573,2745535.2790418286,2847218.9236364206,2952668.5236922191,3062023.5551356836,3175428.6595236878,3293033.8353578076,3414994.6364841186,3541472.3778409446,3672634.3488266612,3808654.0345698046,3949711.3453941299,4095992.8547821473,4247692.0461518578,4405009.5687731355,4568153.5031622173,4737339.6363053331,4912791.7470755363,5094741.902220225,5283430.7633108543,5479107.9050608315,5682032.1454326659,5892471.8879709076,6110705.4768137988,6337021.564853074,6571719.4955289708,6815109.6987653812,7067514.1015688553,7329266.5538345575,7600713.2699223729,7882213.286587215,8174138.9378692592,8476876.3475721832,8790825.9399808664,9116402.9694939982,9454038.0698721725,9804177.8238279577,10167285.353711251,10543840.934071299,10934342.626905564,11339306.940435637,11759269.51228161,12194785.817938466,12646431.905491631,13114805.157543417,13600525.081358191,14104234.128271373,14626598.543446032,15168309.247101098,15730082.748376731,16312662.093045613,16916817.846323643,17543349.112080082,18193084.589795079,18866883.670662727,19565637.574289389,20290270.527490769,21041740.986746915,{"$f":"LO76*LO66","v":21821042.905932065},22629207.050996169,23467302.363336857,24336437.373665404,25237761.668236472,26172467.409381267,27141790.912355106,28147014.280585088,29189467.101480819,30270528.205051254,31391627.487653535,32554247.803286266,33759926.924928769,35010259.578520425,36306899.552270494,37651561.88408839,39046025.13002748,40492133.716743164,41991800.381076455,43547008.699990004,45159815.714202844,46832354.648994043,48566837.735774182,50365559.13815631,52230897.986397058,54165321.524221241,56171388.372192308,58251751.911944807,60409163.79575558,62646477.586095169,64966652.529973775,67372757.4730739,69867974.918846622,72455605.237941042,75139071.033533424,77921921.668331355,80807837.959239662,83800637.045898035,86904277.439529896,90122864.258780345,93460654.659468502,96922063.465436563,100511669.00794247,104234219.18132061,108094637.72292,112098030.72562602,116249693.39158028,120555117.03603083,125019996.35057725,129650236.93541721,134451963.11055732,139431526.01631987,144595512.01386023,149950751.39680555,155504327.42553762,161263585.69606981,167236143.85590944,173429901.67975688,179853051.51836833,186514089.1344026,193421824.93958431,200585395.64804673,208014276.36126775,215718293.10058367,{"$f":"OA76*OA66","v":223707635.80385688},231992871.80348846,240584959.80360243,249495264.37488863,258735570.98627701,268318101.59332466,278255530.80393499,288561002.64278948,299248147.9366678,310331102.34365016,321824525.05004954,333743618.15980309,346104146.80196953,358922459.9829272,372215512.21085489,386000885.92109597,400296814.73206967,415122207.56248659,430496673.64177072,446440548.44676733,462974920.59904182,480121659.75834781,497903445.5491581,516343797.55851662,535467106.44489372,555298666.19918668,575864707.6005398,597192432.91123307,619310051.85653353,642246818.93709195,666033072.12324607,690700272.98240256,716281048.29257882,742809233.19714236,770319915.95783162,798849484.36524582,828435673.86819673,859117617.48557925,890935897.5667752,923932599.46905839,958151367.22299409,993637461.25946498,1030437818.2746704,1068601113.3122909,1108177824.1449249,1149220298.0399563,1191782820.9981637,1235921689.5566516,1281695285.2510715,1329164151.8356299,1378391075.3630142,1429441167.2301588,1482381950.2996948,1537283448.2109938,1594218277.9989364,1653261746.1429045,1714491948.173053,1777989871.96559,1843839504.8637073,1912127944.7658391,1982945515.3281863,2056385885.4338803,2132546193.0868094,2211527173.8939714,{"$f":"QM76*QM66","v":2293433294.3063083},2378372889.7942367]
[null,null,null,"Add: Cap Exp",null,null,{"$f":"G77*G65","v":164.07539439617645},179.34950101130525,196.04550475944967,214.29577288851632,233.24264174059763,252.82912557411885,272.99486724365931,293.67697329821584,314.81082864942351,336.33087620634359,358.17134950094226,380.26694894814881,402.55345490422309,424.96827303584723,447.45090963871178,469.94337641548634,492.39052582201811,514.74031941386181,536.94403268000656,558.95640065232465,580.73570914900779,602.2438368730501,624.54853961548042,647.67931932867941,671.66677059933636,696.54262111525327,722.33977363087786,749.09234948707092,776.83573374267382,805.60662197756744,835.44306882912861,866.38453832628386,898.47195608773598,931.74776345340138,966.25597362066151,1002.0422298596762,1039.1538658847594,1077.639968461667,1117.5514423336131,1158.9410775518811,1201.8636193000921,1246.3758403044903,1292.536615926007,1340.4070020334423,1390.0503157607532,1441.532219255268,1494.9208065276064,1550.2866935181623,1607.7031114993008,1667.2460039367882,1728.9941269385913,1793.0291534238888,1859.4357811500954,1928.3018447407694,1999.7184318625893,2073.780003705052,2150.5845199222708,2230.2335682021112,2312.832498634044,2398.490563053454,2487.3210595467021,2579.4414823080733,2674.9736770468344,2774.0440021499403,{"$f":"BS77*BS65","v":2876.783495813565},2983.3280493645152,3093.8185870007787,3208.401252188939,3327.2276009650091,3450.4548023943494,3578.2458464558258,3710.7697596251633,3848.2018284426404,3990.7238313608423,4138.5242791791215,4291.798664382799,4450.7497197168777,4615.5876863363119,4786.530591887461,4963.8045388886039,5147.6440037908806,5338.2921471152795,5536.0011350758396,5741.0324731145065,5953.6573517887764,6174.1570054696249,6402.8230843241981,6639.9580400752257,6885.8755260474509,7140.9008120301442,7405.3712145044919,7679.6365428048766,7964.059561804198,8259.0164717351763,8564.8974057823598,8882.106946102911,9211.0646589587777,9552.2056496679706,9905.9811381090731,10272.859055540079,10653.324663521058,11047.881195759222,11457.050523725358,11881.373846922048,12321.412408716651,12777.748238685879,13250.98492245385,13741.748400041848,14250.687793785795,14778.476266916447,15325.811913937963,15893.418683982565,16482.047338362543,17092.476443586136,17725.513401150791,18381.99551547581,19062.791101386971,19768.800632617935,20500.957932847567,21260.231410848512,22047.625341380699,22864.181193524084,23710.97900820744,24589.138826755407,25499.822172343116,26444.233586318016,27423.622221420876,28439.28349401342,{"$f":"EE77*EE65","v":29492.560797497696},30584.847279193811,31717.587683026024,32892.280260454565,34110.478752180767,35373.794443246516,36683.898294246588,38042.523151472298,39451.466038910236,40912.590535127303,42427.829238186263,43999.18632185171,45628.74018646781,47318.646208013837,49071.13958897382,50888.538314791047,52773.246219817651,54727.756166814826,56754.653344208971,58856.618685465095,61036.432415099967,63296.977726025587,65641.244593086667,68072.333727836216,70593.460679780372,73207.960089516695,75919.290099392005,78731.03692751308,81646.919611160469,84670.794925879396,87806.662486754256,91058.67003861368,94431.118942163754,97928.469863305741,101555.34867316311,105316.55256662233,109217.05640747973,113262.01930858711,117456.79145569995,121806.92118405325,126318.16231702582,130996.48177659915,135848.06747567724,140879.33650270637,146096.94360942062,151507.79001293911,157119.03252385833,162938.0930124119,168972.66822521959,175230.73996560884,181720.58565097509,188450.78926114462,195430.2526922203,202668.20753092933,210174.22726504478,217958.23994603299,226030.54132067427,234401.80844902669,243083.11382674481,252085.94003043219,261422.19490539917,271104.22731591552,281144.84347878775,291557.32390186808,{"$f":"GQ77*GQ65","v":302355.44094989763},313553.47706091794,325166.24363734608,337209.10063669871,349697.97688787943,362649.39115989895,376080.47401089687,390008.99044636439,404453.36341653584,419432.69818403071,434966.80759397428,451076.23828002455,467782.29784096358,485107.08302380139,503073.50895067089,521705.33942816796,541027.21837922954,561064.70243912248,581844.29475865758,603393.48005933897,625740.76098681649,648915.69581072405,672948.93752076989,697872.27437078906,723718.67192438547,750522.31665777683,778318.66117751412,807144.47111288423,837037.87374502106,868038.4084370418,900187.07893191616,933526.40758723847,968100.49161863921,1003955.0614262274,1041137.5410812092,1079697.1110526924,1119684.7732576395,1161153.4185200089,1204157.896528316,1248755.0883841387,1295003.9818375329,1342965.7493088676,1392703.8288002703,1444284.0078037169,1497774.5103167358,1553246.0870808261,1610772.1091619516,1670428.6649968734,1732294.6610336974,1796451.9260997414,1862985.3196347712,1931982.8439327637,2003535.7605406577,2077738.7109680416,2154689.8418674534,2234490.9348508562,2317247.5411139927,2403069.1210466898,2492069.189013774,2584365.4634980885,2680080.0228042034,2779339.4665287798,2882275.0830111392,2989023.0229855394,{"$f":"JC77*JC65","v":3099724.47966483},3214525.8754936974,3333579.0558184818,3457041.4897297747,3585076.4783434067,3717853.3707953333,3855547.7882361095,3998341.8561212216,4146424.4451045254,4299991.4208534164,4459245.9031161433,4624398.5343839498,4795667.7585033961,4973280.1096073268,5157470.5117467437,5348482.5896197949,5546568.9908089517,5751991.7199525498,5965022.4852927132,6185943.0580580123,6415045.6451562447,6652633.2756702518,6899020.2016679747,7154532.3138569472,7419507.5726329526,7694296.455092987,7979262.4186038086,8274782.38153922,8581247.2218219023,8899062.2939292993,9228647.9650472645,9570440.1710807513,9924890.9932568967,10292469.256083161,10673661.147451451,11068970.861708462,11478921.266542692,11904054.594570367,12344933.160534874,12802140.105068441,13276280.165999755,13767980.478227716,14277891.403219357,14806687.389228988,15355067.863376472,15923758.156764485,16513510.463858413,17125104.83739787,17759350.220155731,18417085.514909409,19099180.694039587,19806537.950224031,20540092.889748536,21300815.770013262,22089712.782871474,22907827.38549789,23756241.680547189,24636077.847427931,25548499.626585264,26494713.858755473,27475972.081228334,28493572.183228705,29548860.122606758,30643231.706107624,{"$f":"LO77*LO65","v":31778134.43557502},32955069.422530979,34175593.373663828,35441320.649850853,36753925.401438721,38115143.782606393,39526776.247738987,40990689.932850257,42508821.125203259,44083177.824396275,45715842.398300618,47408974.337364063,49164813.110922679,50985681.129298799,52873986.815603502,54832227.791306198,56862994.179785006,58968972.032227509,61152946.880413078,63417807.421076044,65766549.33672303,68202279.257957891,70728218.872555599,73347709.186719581,76064214.944158927,78881329.208830759,81802778.117409006,84832425.80776535,87974279.529981732,91232494.946654111,94611381.629498363,98115408.759528488,101749211.03834634,105517594.81836255,109425544.46005543,113478228.92467804,117681008.6111324,122039442.44605424,126559295.23648627,131246545.29486479,136107392.34640536,141148265.72934681,146375832.8988989,151797008.24614251,157418962.24354666,163249130.92919856,169295225.74229231,175565243.72288382,182067478.08940452,188810529.20792365,195803315.96766827,203055087.57784677,210575435.80137983,218374307.64171967,226462018.49953839,234849265.81668726,243547143.22547409,252567155.2219727,261921232.3827737,271621747.14530206,281681530.17257541,292113887.32404691,302932617.25498027,314152029.6676358,{"$f":"OA77*OA65","v":325786964.23840636},337852810.24593991,350365526.92620856,363341664.58144748,376798386.47088599,390753491.51222157,405225437.8238681,420233367.13911289,435797130.12447697,451937312.63576692,468675262.94654524,486033119.98503327,504033842.61679894,522701240.01195455,542060003.13703728,562135737.41322041,582954996.5840565,604545317.83754373,626935258.22897482,650154432.45274305,674233552.01306295,699204465.84541857,725100202.44246984,751955013.54012883,779804419.42160094,808685255.89929914,838635723.03678548,869695435.67517555,901905475.83084142,935308447.03371215,969948530.67805278,1005871544.460245,1043125002.9808747,1081758180.591274,1121822176.5676522,1163369982.6990116,1206456553.3782513,1251138878.2891684,1297476057.7854857,1345529381.0616295,1395362407.2186275,1447041049.3323765,1500633661.6354504,1556211129.9277804,1613846965.3357856,1673617401.5439615,1735601495.627543,1799881232.6196048,1866541633.9509041,1935670869.9059093,2007360376.2437439,2081704975.1383076,2158803000.5975299,2238756428.5276589,2321671011.6146097,2407656419.200768,2496826382.3422875,2589298844.2387166,2685196116.2339411,2784645039.5947809,2887777153.2812128,2994728867.9301348,3105641646.282795,3220662190.2945228,{"$f":"QM77*QM65","v":3339942635.1742702},3463640750.6105843]
[null,null,null,"Closing Balance",null,{"$f":"F36","v":1000},{"$f":"G76-G77+G78","v":1093.0920000000001},{"$f":"H76-H77+H78","v":1194.8501204639999},1306.0811078782344,1427.6668103728348,1559.5688158464063,1701.6710337486838,1853.7801989557556,2015.627479428987,2186.8711375282173,2367.1001821564332,2555.8389396299353,2752.5524651702126,2956.6527139855775,3167.5053907705933,3384.4373987759386,3606.7448140456427,3833.7013166340612,4064.5670182635199,4298.5976346488715,4535.0539603105508,4773.2116138710207,5012.3710323665282,5252.9699896769962,5495.4997724814166,5740.5106344341493,5988.6177755832368,6240.4601654682037,6496.6974813018987,6758.0068727129392,7025.0795923377082,7298.6175305603174,7579.3296910123308,7867.9286411864932,8165.1269698149126,8471.6337796320604,8788.151240898469,9115.3712277032482,9453.9720556816355,9804.6153364538914,10167.942960876808,10544.574220149276,10935.103070966723,11340.095548303045,11760.087327029994,12195.633921273875,12647.311419182173,13115.717244903004,13601.470948785231,14105.215026844438,14627.615770578648,15169.364148257797,15731.176718852672,16313.796579812099,16917.994349942019,17544.56918868647,18194.349853158659,18868.19579432024,19566.998293758679,20291.681642566324,21043.20436388041,21822.560480701082,22630.780830664324,23468.934429508801,24338.129885040085,25239.516863462424,{"$f":"BT76-BT77+BT78","v":26174.287610017614},27143.678525942221,28148.971803829012,29191.497123555619,30272.63341102362,31393.810662034284,32556.511833713383,33762.274805986788,35012.694415701306,36309.424566081216,37654.180414310591,39048.740640134994,40494.949798483023,41994.720759219628,43550.037237258075,45162.956416377157,46835.611670214093,48570.215384032141,50369.061880995148,52234.530456819673,54169.088526818443,56175.29488949768,58255.803111025103,60413.365035045019,62650.834422482934,64971.170726154,67377.443005167821,69872.833984307203,72460.644263749986,75144.296684702218,77927.340856716837,80813.457852686173,83806.46507771824,86910.321318336588,90129.131978682475,93467.154510644934,96928.804045101162,100518.6592317155,104241.4682950213,108102.1553147957,112105.82673903446,116257.77813814132,120563.50120926551,125028.69104005184,129659.25364141118,134461.31375927446,139441.22297566294,144605.56810978957,149961.17993030374,155515.14219020246,161274.80099635877,167247.77452605989,173441.963103407,179865.55964890477,186527.06051606158,193435.27672933444,200599.34563828207,208028.74300334149,215733.29552921321,223723.19386243314,232009.00607032218,240601.6916191426,249512.61586994914,258753.56511130853,{"$f":"EF76-EF77+EF78","v":268336.76214877091},278274.88247171277,288581.07101893506,299268.95956519229,310352.68475164869,321846.9067841107,333766.82882376702,346128.21709608403,358947.42174445454,372241.39845618204,386027.73088940512,400324.65393062506,415151.07781359961,430526.61313150404,446471.59677544236,463007.1188336176,480155.05048673938,497938.0729365662,516379.70740584476,535504.34624932753,555337.28521701752,575904.75691231492,597233.96548931941,619353.12263518176,642291.4848850983,666079.39231930277,690748.3086932404,716330.8630540031,742860.89289807109,770373.48892744398,798905.04146336077,828493.28857899772,859177.36601480935,890997.85894253373,923996.85564632923,958218.00319204654,993706.56515826704,1030509.4815054685,1068675.4306625049,1108254.8939125212,1149300.2221634651,1191865.705191511,1236007.6434489836,1281784.4225317601,1329256.5904046462,1378486.9374868725,1429540.579703636,1482485.0446135397,1537390.3607258466,1594329.1501256889,1653376.7245297437,1714611.184899427,1778113.5247433619,1843967.7372457569,1912260.9263623906,1983083.4220311481,2056528.8996494934,2132694.5039769118,2211680.9776262003,2293592.794313564,2378538.2970437612,2466629.8414130737,2557983.9442196479,2652721.4375777664,{"$f":"GR76-GR77+GR78","v":2750967.6287398958},2852852.4658379061,2958510.7097626785,3068082.1124094487,3181711.6015246445,3299549.4723987109,3421751.5866584689,3548479.5784219513,3679901.0680883862,3816189.8840461071,3957526.2925916379,4104097.2363640615,4256096.5816100398,4413725.3746065488,4577192.1075804764,4746712.9944768259,4922512.2569402689,5104822.4208883084,5293884.6240683263,5489948.9350053193,5693274.683762175,5904130.8049499895,6122796.1934421156,6349560.0732624363,6584722.380135783,6828594.1582064908,7081497.9714498259,7343768.3303204412,7615752.1342021879,7897809.1302444991,8190312.3891922338,8493648.7988383565,8808219.5757521335,9134440.7959596887,9472743.9452788495,9823576.4900361951,10187402.468921175,10564703.106760139,10955977.451022105,11361743.03189816,11782536.546827538,12218914.570375841,12671454.290404279,13140754.271503689,13627435.246703096,14132140.938499991,14655538.910298275,15198321.449380079,15761206.482579319,16344938.525868123,16950289.669112172,17578060.597297408,18229081.64957891,18904213.917552713,19604350.384203196,20330417.105032541,21083374.432934523,21864218.288432684,22673981.476963073,23513735.054943874,24384589.746438775,25287697.41228788,26224252.573649369,27195493.991967041,{"$f":"JD76-JD77+JD78","v":28202706.307453528},29247221.738256376,30330421.842554435,31453739.34591528,32618660.036330592,33826724.729436129,35079531.306515522,36378736.827983625,37726059.725144818,39123282.07312528,40572251.947985545,42074885.871131137,43633171.344254345,45249169.478160143,46925017.718953274,48662932.675192416,50465213.049750835,52334242.680261396,54272493.69216755,56282529.768550657,58367009.541058689,60528690.106421329,62770430.673202738,65095196.343615465,67506062.035397589,70006216.548940569,72598966.785047129,75287742.118898124,78076098.936013624,80967725.336207822,83966446.011759609,87076227.306251124,90301182.460765421,93645577.054382309,97113834.646168396,100710542.62612388,104440458.28282498,108308515.09578767,112319829.26087525,116479706.45738101,120793648.86573656,125267362.44512796,129906764.4806457,134717991.40995088,139707406.9398098,144881610.46323258,150247445.78834882,155812010.19056606,161582663.79998386,167567039.33648002,173773052.20534587,180208910.96682304,186883128.19339028,193804531.72916067,200982276.36628184,208425855.95378339,216145115.95488769,224150266.46939287,232451895.73835325,241060984.14891887,249988918.75785819,259247508.35297418,268848999.07233489,278806090.60197783,{"$f":"LP76-LP77+LP78","v":289131952.97351265},299840243.98383963,310945127.26002508,322461290.9932273,334403967.36645246,346788952.70183635,359632628.35410148,372951982.37782389,386764631.9971689,401088846.90781593,415943573.44189376,431348459.62788767,447323881.17866606,463890968.44199908,481071634.34921688,498888603.39897442,517365441.71445876,536526588.21379536,556397386.93488145,577004120.55740166,598374045.1663655,620535426.30314696,643517576.3517102,667350893.30947208,692066900.99408162,717698290.73929834,744278964.63511884,771844080.36934495,800430097.72990382,830074826.82942843,860817478.11588299,892698714.23538268,925760703.81580424,960047177.24232626,995603484.49867296,1032476655.1505656,1070715460.5507218,1110370478.3476782,1151494159.3837626,1194140897.0706995,1238367099.3346097,1284231263.2255661,1331794052.2903881,1381118376.8110149,1432269477.0145874,1485315009.3652995,1540325136.0521526,1597372617.7909799,1656532910.0634863,1717884262.9205973,1781507824.4821241,1847487748.2696438,1915911304.5145578,1986868995.5885587,2060454675.7091763,2136765675.0787411,2215902928.6209569,2297971109.4853625,2383078767.4962621,2471338472.7292533,2562866964.4052534,2657785305.2989659,2756219041.8660183,2858298370.3005676,{"$f":"OB76-OB77+OB78","v":2964158308.7430191},3073938875.8656254,3187785276.0721846,3305848091.5567932,3428283481.4756899,3555253388.4956231,3686925752.9919467,3823474735.1797557,3965080945.4718723,4111931683.3683677,4264221185.1935978,4422150881.0084276,4585929661.0374546,4755774151.9636364,4931909003.455761,5114567185.3077478,5303990295.5828047,5500428880.1700096,5704142764.1759853,5915401395.5900059,6134484201.6770773,6361680958.5703888,6597292174.552001,6841629487.5287085,7095016077.2288208,7357787092.6650658,7630290095.4290085,7912885519.4033165,8205947147.4999371,8509862606.0547438,8825033877.5325851,9151877832.2208805,9490826779.6150112,9842329040.2248306,10206849538.558596,10584870418.068651,10976891678.872242,11383431839.090954,11805028620.683525,12242239660.679159,12695643248.752071,13165839092.112852,13653449108.728342,14159118249.919203,14683515353.423206,15227334028.052586,15791293571.115538,16376139919.815371,16982646637.885649,17611615938.76638,18263879746.67453,18940300796.972366,19641773777.289032,20369226510.904705,21123621183.962566,21905955618.131802,22717264590.404926,23558621201.775158,24431138296.604099,25335969934.557125,26274312917.053379,27247408370.249363,28256543386.649914,29303052727.517876,{"$f":"QN76-QN77+QN78","v":30388320588.334225}]
[]
[null,null,null,"Deferred Tax Balance",null,{"$f":"G81/(1+F62)","v":88.344087659192482},{"$f":"F79*G68","v":96.568215467562027},{"$f":"G79*H68","v":105.55794378186829},115.38454388440996,126.12592184369741,137.8672361599709,150.68844685427229,164.6622360903614,179.85176054297844,196.3082348951435,214.06834450414601,233.15148364148124,253.55681381132769,275.26013450934846,298.21055642049544,322.32696448969193,347.51931437823714,373.69000501586254,400.73543848024593,428.54775596995756,457.01673888643597,486.03186476459103,515.48450893669633,545.27028432505676,575.30594827638708,605.53279535445211,635.92014612664207,666.45700207138998,697.15317673449294,728.04032497986179,759.17287574650607,790.62887498285124,822.51074639426122,854.94597833217688,888.06018845404674,921.97617743440151,956.81299529285104,992.68502574823344,1029.7010931591376,1067.9635957748872,1107.5676682135093,1148.6003753168229,1191.1399388170571,1235.2549975910849,1281.003901681868,1328.4471621845576,1377.6475312832247,1428.67008525183,1481.5823105292168,1536.4541929819761,1593.3583104732559,1652.3699288599432,1713.5671015451996,1777.0307727180268,1842.8448844164109,1911.0964875556574,1981.8758570687685,2055.2766113111657,2131.3958358876848,2210.3342120656198,2292.1961499436816,2377.0899265529965,2465.1278290728119,2556.4263033503526,2651.1061079212354,2749.2924737342055,{"$f":"BS79*BT68","v":2851.1152697914249},2956.7091749234187,3066.2138559258824,3179.7741522939536,3297.5402677983125,3419.6679691564905,3546.3187920621695,3677.6602548449828,3813.8660800434218,3955.1164241839083,4101.5981160699821,4253.5049038967491,4411.037711517467,4574.4049042012257,4743.8225642332218,4919.5147767221606,5101.7139259928417,5290.6610029559106,5486.6059238613861,5689.8078608575161,5900.5355847922337,6119.0678207105993,6345.6936165184352,6580.7127252998107,6824.4360017940135,7077.1858135564562,7339.2964673473307,7611.1146513120048,7892.9998935379936,8185.3250375950647,8488.4767356874308,8802.8559600703502,9128.8785334075128,9466.975678770792,9817.5945900097468,10181.199023245343,10558.269910270254,10949.30599466702,11354.824491485506,11775.361771352162,12211.474069915959,12663.738223569366,13132.752432417483,13619.137051504493,14123.53541134401,14646.614668838547,15189.066689713651,15751.60896363388,16334.985553211023,16939.968078159749,17567.356735902471,18217.981359973353,18892.702517621321,19592.412648063939,20318.037242897637,21070.536070225597,21850.904444122476,22660.174541115,23499.41676541973,24369.741164743817,25272.298898521261,26208.283760526894,27178.933757881765,28185.53274853867,{"$f":"EE79*EF68","v":29229.41213941354},30311.952647408852,31434.58612565829,32598.797457408175,33806.126520040736,35058.170221836954,36356.584614172913,37703.087081943413,39099.45861511027,40547.546164379477,42049.265084123421,43606.601665779017,45221.615765072813,46896.443526548035,48633.300208997258,50434.483115537681,52302.374632204737,54239.445379083067,56248.257478142776,58331.467942103263,60491.832188806977,62732.207685751615,65055.557729601089,67464.955365674628,69963.587452597742,72554.758877492131,75241.896927278925,78028.555821877642,80918.421415296689,83915.316070833636,87023.203716833028,90246.195089689631,93588.55317103141,97054.698826273685,100649.21665200352,104376.86103992711,108242.56246540182,112251.43400887043,116408.77811882294,120720.09362523166,125191.0830127357,129827.65996319536,134635.95717759221,139622.33448762153,144793.38726770508,150155.95515855178,155717.13111380389,161484.27078173473,167465.00223440706,173667.23605716054,180099.17581177354,186769.32888713834,193686.51775180234,200859.89162325801,208298.93856941705,216013.49805827392,224013.77397236013,232310.34810520039,240914.19415762459,249836.69225244634,259089.64398670787,268685.28804139956,278636.31636930082,288955.89098235418,{"$f":"GQ79*GR68","v":299657.66136077658},310755.78250693425,322264.93366786098,334200.33775118383,346577.78146013664,359413.63617429422,372724.8796036453,386529.11824464583,400844.61066795443,415690.29166865267,431085.79731089278,447051.49090009899,463608.48991707491,480778.69394964358,498584.81365876255,517050.40081742842,536199.87946210266,556058.57819786074,576652.76369999652,598009.67545638955,620157.5617965922,643125.71725529048,666944.52131955733,691645.47861114831,717261.26055699063,743825.748602979,771374.07902823889,799942.6894191287,829569.36686445563,860293.29793564766,892155.1205179923,925196.97756149643,959462.57282246405,994997.22866951709,1031847.9460305211,1070063.4665597072,1109694.3371072118,1150792.9765763145,1193413.7452567946,1237613.0167261246,1283449.2524135932,1330983.0789259828,1380277.3682370852,1431397.3208471138,1484410.5520220078,1539387.1812266943,1596399.9248706065,1655524.1924881141,1716838.1864811038,1780423.0055556179,1846362.7519893751,1914744.6428720537,1985659.1254654631,2059199.9968362018,2135464.527919027,2214553.5921750367,2296571.7990148305,2381627.6321631437,2469833.5931479381,2561306.3501037653,2656166.8920862083,2754540.689101513,2856557.8580630757,2962353.3348942995,{"$f":"JC79*JD68","v":3072067.0530054453},3185844.1283805547,3303835.0515192575,3426195.8864873247,3553088.4773392701,3684680.6621860075,3821146.4951907285,3962666.4767866111,4109427.792420879,4261624.5601409776,4419458.0873503583,4583137.1370734675,4752878.2040821211,4928905.8012485066,5111452.7565035466,5300760.5207934109,5497079.4874415146,5700669.3233383987,5911799.3123975582,6130748.7117315121,6357807.1210191986,6593274.8655532645,6837463.3934738934,7090695.6877145916,7353306.6932047894,7625643.7598943179,7908067.1021857653,8200950.2753823129,8504680.669781372,8819660.0230673924,9146304.9516817145,9485047.5018721949,9836335.7211515307,10200634.250920093,10578424.941037167,10970207.487153415,11376500.091647625,11797840.149041884,12234784.956801796,12687912.452461904,13157821.978051277,13645135.072830383,14150496.295387726,14674574.076183705,15218061.601669243,15781677.731148664,16366167.947599482,16972305.343706768,17600891.644416284,18252758.26735888,18928767.422548778,19629813.252810299,20356823.016441382,21110758.313678306,21892616.358583685,22703431.298040189,23544275.579594396,24416261.369960252,25320542.026058096,26258313.62053518,27230816.523785315,28239337.044560228,29285209.131342556,30369816.136730954,{"$f":"LO79*LP68","v":31494592.647170924},32661026.380451545,33870660.153477959,35125093.922922172,36425986.901451506,37775059.752333649,39174096.86532107,40624948.716825075,42129534.317501396,43689843.750484385,45307940.803627312,46985965.69923044,48726137.924867138,50530759.169052519,52402216.365637541,54342984.850955293,56355631.637895256,58442818.811236344,60607307.048729293,62851959.27258604,65179744.436205536,67593741.451144829,70097143.259529442,72693261.057289362,75385528.673807099,78177507.113770217,81072889.267235801,84075504.79413715,87189325.18969281,90418469.037418261,93767207.456688106,97239969.752053976,100841349.27179104,104576109.48342112,108449190.27424912,112465714.48524621,116630994.68692173,120950540.20614655,125430064.4132214,130075492.27882946,134892968.21086815,139888864.18152592,145069788.15535289,150442592.82947457,156014384.69750693,161792533.44916373,167784681.71798694,173998755.19009429,180442973.08731458,187125859.03857633,194056252.35392898,201243319.71610901,208696567.30511478,216425853.37182698,224441401.27730593,232753813.01501223,241374083.23383626,250313613.78048459,259584228.78045857,269198190.27757156,279168214.45269167,289507488.44316155,300229687.78514248,311348994.50195307,{"$f":"OA79*OB68","v":322880115.8623274},334838303.83340448,347239375.25417846,360099732.75609225,373436386.45844668,387266976.46732157,401609796.20776534,416483816.62011606,431908711.25245857,447904882.2824046,464493487.50261563,481696468.30576247,499536578.70593446,518037415.43488723,537223449.15293372,557120056.8157618,577753555.23999047,599151235.91185868,621341401.0850904,644353401.21567786,668217673.7831018,692965783.5493331,718630464.30886602,745245662.185009,772846580.52969277,801469726.48619056,831152959.27633286,861935540.2760911,893858184.9457562,926963116.68340719,961294122.67289364,996896611.8002069,1033817674.7148389,1072106146.1155776,1111812669.3431139,1152989763.3649049,1195691892.2408874,1239975537.1619205,1285899271.15625,1333523836.5627925,1382912225.3737319,1434129762.5526731,1487244192.4385736,1542325768.3497288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QM79*QN68","v":0}]
[null,null,null,"Change in Deferred Tax",null,null,{"$f":"G81-F81","v":8.2241278083695448},{"$f":"H81-G81","v":8.9897283143062623},9.8266001025416756,10.741377959287448,11.741314316273488,12.821210694301385,13.973789236089118,15.189524452617036,16.45647435216506,17.760109609002512,19.083139137335223,20.405330169846451,21.703320698020775,22.950421911146975,24.116408069196495,25.192349888545209,26.170690637625398,27.045433464383393,27.812317489711631,28.46898291647841,29.015125878155061,29.452644172105295,29.785775388360435,30.035663951330321,30.22684707806502,30.387350772189961,30.536855944747913,30.696174663102965,30.887148245368849,31.132550766644272,31.455999236345178,31.881871411409975,32.43523193791566,33.11421012186986,33.915988980354769,34.836817858449535,35.872030455382401,37.016067410904157,38.262502615749554,39.604072438622097,41.032707103313669,42.539563500234181,44.11505877402783,45.748904090783071,47.443260502689554,49.200369098667124,51.02255396860528,52.912225277386824,54.871882452759337,56.904117491279749,59.01161838668736,61.197172685256419,63.463671172827162,65.814111698384067,68.251603139246527,70.779369513111078,73.40075424239717,76.119224576519173,78.93837617793497,81.861937878061781,84.893776609314955,88.037902519815361,91.298474277540663,94.679804570882879,98.186365812970053,{"$f":"BT81-BS81","v":101.82279605721942},105.59390513199378,109.50468100246371,113.56029636807125,117.76611550435882,122.127701358178,126.65082290567898,131.34146278281332,136.20582519843902,141.2503441404865,146.4816918860738,151.90678782676696,157.5328076207179,163.36719268375873,169.41766003199609,175.69221248893882,182.19914927068112,188.94707696306887,195.94492090547556,203.20193699612992,210.72772393471769,218.53223591836559,226.62579580783586,235.01910878137551,243.72327649420276,252.74981176244273,262.11065379087449,271.81818396467406,281.8852422259888,292.32514405707116,303.15169809236613,314.37922438291935,326.02257333716261,338.0971453632792,350.61891123895475,363.60443323559593,377.07088702491092,391.03608439676646,405.5184968184858,420.53727986665581,436.11229856379759,452.26415365340654,469.01420884811705,486.38461908700992,504.39835983951707,523.07925749453716,542.4520208751037,562.54227392022949,583.37658957714302,604.98252494872577,627.38865774272199,650.62462407088242,674.72115764796763,699.71013044261781,725.62459483369821,752.49882732795959,780.36837389687935,809.27009699252449,839.24222430472946,870.3243993240867,902.55773377744481,935.98486200563275,970.64999735487072,1006.5989906569048,{"$f":"EF81-EE81","v":1043.8793908748703},1082.5405079953125,1122.6334782494378,1164.2113317498843,1207.3290626325615,1252.0437017962176,1298.4143923359588,1346.5024677705005,1396.3715331668573,1448.0875492692066,1501.7189197439438,1557.3365816555961,1615.0140992937959,1674.8277614752224,1736.8566824492227,1801.1829065404236,1867.8915166670558,1937.0707468783294,2008.812099059709,2083.2104639604877,2160.3642467037134,2240.3754969446381,2323.3500438494739,2409.3976360735396,2498.6320869231131,2591.1714248943899,2687.138049786794,2786.6588945987169,2889.8655934190465,2996.8946555369475,3107.8876459993917,3222.9913728566025,3342.3580813417793,3466.1456552422751,3594.5178257298394,3727.6443879235885,3865.7014254747046,4008.8715434686164,4157.344109952508,4311.3155064087186,4470.9893875040434,4636.5769504596537,4808.2972143968509,4986.3773100293183,5171.0527800835553,5362.5678908466944,5561.1759552521107,5767.1396679308382,5980.7314526723349,6202.2338227534783,6431.9397546130058,6670.1530753647967,6917.188864664,7173.3738714556675,7439.0469461590401,7714.5594888568739,8000.2759140862036,8296.5741328402655,8603.8460524241964,8922.4980948217562,9252.9517342615291,9595.6440546916856,9951.0283279012656,10319.574613053352,{"$f":"GR81-GQ81","v":10701.7703784224},11098.121146157675,11509.151160926733,11935.40408332285,12377.443708952807,12835.854714157584,13311.243429351074,13804.238641000527,14315.492423308606,14845.681000698241,15395.50564224011,15965.693589206203,16556.999016975926,17170.204032568668,17806.119709118968,18465.587158665876,19149.478644674236,19858.69873575808,20594.185502135777,21356.911756393034,22147.886340202647,22968.155458698282,23818.804064266849,24700.957291590981,25615.781945842318,26564.488045988372,27548.33042525989,28568.610390889808,29626.677445326932,30723.931071192026,31861.822582344641,33041.857043504133,34265.595260967617,35534.655847053044,36850.717361003975,38215.52052918612,39630.87054750463,41098.639469102724,42620.768680480076,44199.271469329949,45836.235687468667,47533.826512389584,49294.289311102359,51119.952610028675,53013.23117489391,54976.629204686498,57012.743643912254,59124.267617507605,61313.99399298965,63584.819074514089,65939.746433757246,68381.890882678563,70914.482593409484,73540.871370738605,76264.53108282527,79089.064256009646,82018.206839793827,85055.833148313221,88205.960984794423,91472.756955827121,94860.541982443072,98373.797015304677,102017.16896156268,105795.47683122382,{"$f":"JD81-JC81","v":109713.71811114578},113777.07537510945,117990.92313870275,122360.83496806724,126892.59085194534,131592.18484673742,136465.83300472097,141519.98159588268,146761.31563426787,152196.76772009861,157833.52720938064,163679.04972310923,169741.06700865366,176027.5971663855,182546.95525503997,189307.76428986434,196318.96664810367,203589.83589688409,211129.98905915953,218949.39933395386,227058.40928768646,235467.74453406595,244188.5279206289,253232.29424069822,262611.0054901978,272337.06668952852,282423.34229144733,292883.17319654766,303730.39439905901,314979.35328602046,326644.9286143221,338742.55019048043,351288.21927933581,364298.52976856194,377790.69011707418,391782.54611624777,406292.60449421033,421340.05739425868,436944.80775991268,453127.49566010758,469909.52558937296,487313.09477910586,505361.22255734354,524077.78079597838,543487.52548553795,563616.1294794213,584490.21645081788,606137.39610728621,628586.30070951581,651866.62294259667,676009.15518989787,701045.83026152104,727009.76363108307,753935.29723692313,781858.04490537941,810814.93945650384,840844.28155420721,871985.79036585614,904280.65609784424,937771.59447708353,972502.90325013548,1008520.5207749121,1045872.0867823288,1084607.0053883977,{"$f":"LP81-LO81","v":1124776.5104399696},1166433.7332806215,1209633.7730264142,1254433.7694442123,1300892.9785293341,1349072.8508821428,1399037.1129874215,1450851.8515040055,1504585.6006763205,1560309.4329829887,1618097.0531429276,1678024.8956031278,1740172.2256366983,1804621.2441853806,1871457.1965850219,1940768.4853177518,2012646.7869399637,2087187.173341088,2164488.2374929488,2244652.2238567472,2327785.1636194959,2413997.0149392933,2503401.8083846122,2596117.7977599204,2692267.6165177375,2791978.4399631172,2895382.1534655839,3002615.5269013494,3113820.3955556601,3229143.847725451,3348738.4192698449,3472762.29536587,3601379.5197370648,3734760.2116300762,3873080.7908280045,4016524.2109970897,4165280.2016755193,4319545.5192248225,4479524.2070748508,4645427.8656080514,4817475.9320386946,4995895.9706577659,5180923.9738269746,5372804.6741216779,5571791.868032366,5778148.7516568005,5992148.2688232064,6214073.4721073508,6444217.8972202837,6682885.9512617588,6930393.3153526485,7187067.3621800244,7453247.5890057683,7729286.0667122006,8015547.9054789543,8312411.7377063036,8620270.218824029,8939530.5466483235,9270614.9999739826,9613961.4971129894,9970024.1751201153,10339273.990469873,10722199.341980934,11119306.716810584,{"$f":"OB81-OA81","v":11531121.360374331},11958187.971077085,12401071.420773983,12860357.501913786,13336653.702354431,13830590.008874893,14342819.740443766,14874020.412350714,15424894.632342517,15996171.029946029,16588605.220211029,17202980.803146839,17840110.400171995,18500836.728952765,19186033.718046486,19896607.662828088,20633498.424228668,21397680.671868205,22190165.173231721,23012000.130587459,23864272.56742394,24748109.766231298,25664680.759532928,26615197.876142979,27600918.344683766,28623145.956497788,29683232.790142298,30782580.999758244,31922644.669665098,33104931.73765099,34331005.989486456,35602489.127313256,36921062.914631963,38288471.400738716,39706523.227536321,41177094.021790981,42702128.875982523,44283644.921033144,45923733.994329453,47624565.40654254,49388388.810939312,51217537.17894125,53114429.885900497,55081575.911155224,-1542325768.3497288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QN81-QM81","v":0}]
[]
[null,null,"Invested Capital Balance"]
[null,null,null,"Plant Balance",null,{"$f":"F79","v":1000},{"$f":"G79","v":1093.0920000000001},{"$f":"H79","v":1194.8501204639999},1306.0811078782344,1427.6668103728348,1559.5688158464063,1701.6710337486838,1853.7801989557556,2015.627479428987,2186.8711375282173,2367.1001821564332,2555.8389396299353,2752.5524651702126,2956.6527139855775,3167.5053907705933,3384.4373987759386,3606.7448140456427,3833.7013166340612,4064.5670182635199,4298.5976346488715,4535.0539603105508,4773.2116138710207,5012.3710323665282,5252.9699896769962,5495.4997724814166,5740.5106344341493,5988.6177755832368,6240.4601654682037,6496.6974813018987,6758.0068727129392,7025.0795923377082,7298.6175305603174,7579.3296910123308,7867.9286411864932,8165.1269698149126,8471.6337796320604,8788.151240898469,9115.3712277032482,9453.9720556816355,9804.6153364538914,10167.942960876808,10544.574220149276,10935.103070966723,11340.095548303045,11760.087327029994,12195.633921273875,12647.311419182173,13115.717244903004,13601.470948785231,14105.215026844438,14627.615770578648,15169.364148257797,15731.176718852672,16313.796579812099,16917.994349942019,17544.56918868647,18194.349853158659,18868.19579432024,19566.998293758679,20291.681642566324,21043.20436388041,21822.560480701082,22630.780830664324,23468.934429508801,24338.129885040085,25239.516863462424,{"$f":"BT79","v":26174.287610017614},27143.678525942221,28148.971803829012,29191.497123555619,30272.63341102362,31393.810662034284,32556.511833713383,33762.274805986788,35012.694415701306,36309.424566081216,37654.180414310591,39048.740640134994,40494.949798483023,41994.720759219628,43550.037237258075,45162.956416377157,46835.611670214093,48570.215384032141,50369.061880995148,52234.530456819673,54169.088526818443,56175.29488949768,58255.803111025103,60413.365035045019,62650.834422482934,64971.170726154,67377.443005167821,69872.833984307203,72460.644263749986,75144.296684702218,77927.340856716837,80813.457852686173,83806.46507771824,86910.321318336588,90129.131978682475,93467.154510644934,96928.804045101162,100518.6592317155,104241.4682950213,108102.1553147957,112105.82673903446,116257.77813814132,120563.50120926551,125028.69104005184,129659.25364141118,134461.31375927446,139441.22297566294,144605.56810978957,149961.17993030374,155515.14219020246,161274.80099635877,167247.77452605989,173441.963103407,179865.55964890477,186527.06051606158,193435.27672933444,200599.34563828207,208028.74300334149,215733.29552921321,223723.19386243314,232009.00607032218,240601.6916191426,249512.61586994914,258753.56511130853,{"$f":"EF79","v":268336.76214877091},278274.88247171277,288581.07101893506,299268.95956519229,310352.68475164869,321846.9067841107,333766.82882376702,346128.21709608403,358947.42174445454,372241.39845618204,386027.73088940512,400324.65393062506,415151.07781359961,430526.61313150404,446471.59677544236,463007.1188336176,480155.05048673938,497938.0729365662,516379.70740584476,535504.34624932753,555337.28521701752,575904.75691231492,597233.96548931941,619353.12263518176,642291.4848850983,666079.39231930277,690748.3086932404,716330.8630540031,742860.89289807109,770373.48892744398,798905.04146336077,828493.28857899772,859177.36601480935,890997.85894253373,923996.85564632923,958218.00319204654,993706.56515826704,1030509.4815054685,1068675.4306625049,1108254.8939125212,1149300.2221634651,1191865.705191511,1236007.6434489836,1281784.4225317601,1329256.5904046462,1378486.9374868725,1429540.579703636,1482485.0446135397,1537390.3607258466,1594329.1501256889,1653376.7245297437,1714611.184899427,1778113.5247433619,1843967.7372457569,1912260.9263623906,1983083.4220311481,2056528.8996494934,2132694.5039769118,2211680.9776262003,2293592.794313564,2378538.2970437612,2466629.8414130737,2557983.9442196479,2652721.4375777664,{"$f":"GR79","v":2750967.6287398958},2852852.4658379061,2958510.7097626785,3068082.1124094487,3181711.6015246445,3299549.4723987109,3421751.5866584689,3548479.5784219513,3679901.0680883862,3816189.8840461071,3957526.2925916379,4104097.2363640615,4256096.5816100398,4413725.3746065488,4577192.1075804764,4746712.9944768259,4922512.2569402689,5104822.4208883084,5293884.6240683263,5489948.9350053193,5693274.683762175,5904130.8049499895,6122796.1934421156,6349560.0732624363,6584722.380135783,6828594.1582064908,7081497.9714498259,7343768.3303204412,7615752.1342021879,7897809.1302444991,8190312.3891922338,8493648.7988383565,8808219.5757521335,9134440.7959596887,9472743.9452788495,9823576.4900361951,10187402.468921175,10564703.106760139,10955977.451022105,11361743.03189816,11782536.546827538,12218914.570375841,12671454.290404279,13140754.271503689,13627435.246703096,14132140.938499991,14655538.910298275,15198321.449380079,15761206.482579319,16344938.525868123,16950289.669112172,17578060.597297408,18229081.64957891,18904213.917552713,19604350.384203196,20330417.105032541,21083374.432934523,21864218.288432684,22673981.476963073,23513735.054943874,24384589.746438775,25287697.41228788,26224252.573649369,27195493.991967041,{"$f":"JD79","v":28202706.307453528},29247221.738256376,30330421.842554435,31453739.34591528,32618660.036330592,33826724.729436129,35079531.306515522,36378736.827983625,37726059.725144818,39123282.07312528,40572251.947985545,42074885.871131137,43633171.344254345,45249169.478160143,46925017.718953274,48662932.675192416,50465213.049750835,52334242.680261396,54272493.69216755,56282529.768550657,58367009.541058689,60528690.106421329,62770430.673202738,65095196.343615465,67506062.035397589,70006216.548940569,72598966.785047129,75287742.118898124,78076098.936013624,80967725.336207822,83966446.011759609,87076227.306251124,90301182.460765421,93645577.054382309,97113834.646168396,100710542.62612388,104440458.28282498,108308515.09578767,112319829.26087525,116479706.45738101,120793648.86573656,125267362.44512796,129906764.4806457,134717991.40995088,139707406.9398098,144881610.46323258,150247445.78834882,155812010.19056606,161582663.79998386,167567039.33648002,173773052.20534587,180208910.96682304,186883128.19339028,193804531.72916067,200982276.36628184,208425855.95378339,216145115.95488769,224150266.46939287,232451895.73835325,241060984.14891887,249988918.75785819,259247508.35297418,268848999.07233489,278806090.60197783,{"$f":"LP79","v":289131952.97351265},299840243.98383963,310945127.26002508,322461290.9932273,334403967.36645246,346788952.70183635,359632628.35410148,372951982.37782389,386764631.9971689,401088846.90781593,415943573.44189376,431348459.62788767,447323881.17866606,463890968.44199908,481071634.34921688,498888603.39897442,517365441.71445876,536526588.21379536,556397386.93488145,577004120.55740166,598374045.1663655,620535426.30314696,643517576.3517102,667350893.30947208,692066900.99408162,717698290.73929834,744278964.63511884,771844080.36934495,800430097.72990382,830074826.82942843,860817478.11588299,892698714.23538268,925760703.81580424,960047177.24232626,995603484.49867296,1032476655.1505656,1070715460.5507218,1110370478.3476782,1151494159.3837626,1194140897.0706995,1238367099.3346097,1284231263.2255661,1331794052.2903881,1381118376.8110149,1432269477.0145874,1485315009.3652995,1540325136.0521526,1597372617.7909799,1656532910.0634863,1717884262.9205973,1781507824.4821241,1847487748.2696438,1915911304.5145578,1986868995.5885587,2060454675.7091763,2136765675.0787411,2215902928.6209569,2297971109.4853625,2383078767.4962621,2471338472.7292533,2562866964.4052534,2657785305.2989659,2756219041.8660183,2858298370.3005676,{"$f":"OB79","v":2964158308.7430191},3073938875.8656254,3187785276.0721846,3305848091.5567932,3428283481.4756899,3555253388.4956231,3686925752.9919467,3823474735.1797557,3965080945.4718723,4111931683.3683677,4264221185.1935978,4422150881.0084276,4585929661.0374546,4755774151.9636364,4931909003.455761,5114567185.3077478,5303990295.5828047,5500428880.1700096,5704142764.1759853,5915401395.5900059,6134484201.6770773,6361680958.5703888,6597292174.552001,6841629487.5287085,7095016077.2288208,7357787092.6650658,7630290095.4290085,7912885519.4033165,8205947147.4999371,8509862606.0547438,8825033877.5325851,9151877832.2208805,9490826779.6150112,9842329040.2248306,10206849538.558596,10584870418.068651,10976891678.872242,11383431839.090954,11805028620.683525,12242239660.679159,12695643248.752071,13165839092.112852,13653449108.728342,14159118249.919203,14683515353.423206,15227334028.052586,15791293571.115538,16376139919.815371,16982646637.885649,17611615938.76638,18263879746.67453,18940300796.972366,19641773777.289032,20369226510.904705,21123621183.962566,21905955618.131802,22717264590.404926,23558621201.775158,24431138296.604099,25335969934.557125,26274312917.053379,27247408370.249363,28256543386.649914,29303052727.517876,{"$f":"QN79","v":30388320588.334225}]
[null,null,null,"Less: Accumulated Deferred Tax",null,{"$f":"F81","v":88.344087659192482},{"$f":"G81","v":96.568215467562027},105.55794378186829,115.38454388440996,126.12592184369741,137.8672361599709,150.68844685427229,164.6622360903614,179.85176054297844,196.3082348951435,214.06834450414601,233.15148364148124,253.55681381132769,275.26013450934846,298.21055642049544,322.32696448969193,347.51931437823714,373.69000501586254,400.73543848024593,428.54775596995756,457.01673888643597,486.03186476459103,515.48450893669633,545.27028432505676,575.30594827638708,605.53279535445211,635.92014612664207,666.45700207138998,697.15317673449294,728.04032497986179,759.17287574650607,790.62887498285124,822.51074639426122,854.94597833217688,888.06018845404674,921.97617743440151,956.81299529285104,992.68502574823344,1029.7010931591376,1067.9635957748872,1107.5676682135093,1148.6003753168229,1191.1399388170571,1235.2549975910849,1281.003901681868,1328.4471621845576,1377.6475312832247,1428.67008525183,1481.5823105292168,1536.4541929819761,1593.3583104732559,1652.3699288599432,1713.5671015451996,1777.0307727180268,1842.8448844164109,1911.0964875556574,1981.8758570687685,2055.2766113111657,2131.3958358876848,2210.3342120656198,2292.1961499436816,2377.0899265529965,2465.1278290728119,2556.4263033503526,2651.1061079212354,{"$f":"BS81","v":2749.2924737342055},2851.1152697914249,2956.7091749234187,3066.2138559258824,3179.7741522939536,3297.5402677983125,3419.6679691564905,3546.3187920621695,3677.6602548449828,3813.8660800434218,3955.1164241839083,4101.5981160699821,4253.5049038967491,4411.037711517467,4574.4049042012257,4743.8225642332218,4919.5147767221606,5101.7139259928417,5290.6610029559106,5486.6059238613861,5689.8078608575161,5900.5355847922337,6119.0678207105993,6345.6936165184352,6580.7127252998107,6824.4360017940135,7077.1858135564562,7339.2964673473307,7611.1146513120048,7892.9998935379936,8185.3250375950647,8488.4767356874308,8802.8559600703502,9128.8785334075128,9466.975678770792,9817.5945900097468,10181.199023245343,10558.269910270254,10949.30599466702,11354.824491485506,11775.361771352162,12211.474069915959,12663.738223569366,13132.752432417483,13619.137051504493,14123.53541134401,14646.614668838547,15189.066689713651,15751.60896363388,16334.985553211023,16939.968078159749,17567.356735902471,18217.981359973353,18892.702517621321,19592.412648063939,20318.037242897637,21070.536070225597,21850.904444122476,22660.174541115,23499.41676541973,24369.741164743817,25272.298898521261,26208.283760526894,27178.933757881765,{"$f":"EE81","v":28185.53274853867},29229.41213941354,30311.952647408852,31434.58612565829,32598.797457408175,33806.126520040736,35058.170221836954,36356.584614172913,37703.087081943413,39099.45861511027,40547.546164379477,42049.265084123421,43606.601665779017,45221.615765072813,46896.443526548035,48633.300208997258,50434.483115537681,52302.374632204737,54239.445379083067,56248.257478142776,58331.467942103263,60491.832188806977,62732.207685751615,65055.557729601089,67464.955365674628,69963.587452597742,72554.758877492131,75241.896927278925,78028.555821877642,80918.421415296689,83915.316070833636,87023.203716833028,90246.195089689631,93588.55317103141,97054.698826273685,100649.21665200352,104376.86103992711,108242.56246540182,112251.43400887043,116408.77811882294,120720.09362523166,125191.0830127357,129827.65996319536,134635.95717759221,139622.33448762153,144793.38726770508,150155.95515855178,155717.13111380389,161484.27078173473,167465.00223440706,173667.23605716054,180099.17581177354,186769.32888713834,193686.51775180234,200859.89162325801,208298.93856941705,216013.49805827392,224013.77397236013,232310.34810520039,240914.19415762459,249836.69225244634,259089.64398670787,268685.28804139956,278636.31636930082,{"$f":"GQ81","v":288955.89098235418},299657.66136077658,310755.78250693425,322264.93366786098,334200.33775118383,346577.78146013664,359413.63617429422,372724.8796036453,386529.11824464583,400844.61066795443,415690.29166865267,431085.79731089278,447051.49090009899,463608.48991707491,480778.69394964358,498584.81365876255,517050.40081742842,536199.87946210266,556058.57819786074,576652.76369999652,598009.67545638955,620157.5617965922,643125.71725529048,666944.52131955733,691645.47861114831,717261.26055699063,743825.748602979,771374.07902823889,799942.6894191287,829569.36686445563,860293.29793564766,892155.1205179923,925196.97756149643,959462.57282246405,994997.22866951709,1031847.9460305211,1070063.4665597072,1109694.3371072118,1150792.9765763145,1193413.7452567946,1237613.0167261246,1283449.2524135932,1330983.0789259828,1380277.3682370852,1431397.3208471138,1484410.5520220078,1539387.1812266943,1596399.9248706065,1655524.1924881141,1716838.1864811038,1780423.0055556179,1846362.7519893751,1914744.6428720537,1985659.1254654631,2059199.9968362018,2135464.527919027,2214553.5921750367,2296571.7990148305,2381627.6321631437,2469833.5931479381,2561306.3501037653,2656166.8920862083,2754540.689101513,2856557.8580630757,{"$f":"JC81","v":2962353.3348942995},3072067.0530054453,3185844.1283805547,3303835.0515192575,3426195.8864873247,3553088.4773392701,3684680.6621860075,3821146.4951907285,3962666.4767866111,4109427.792420879,4261624.5601409776,4419458.0873503583,4583137.1370734675,4752878.2040821211,4928905.8012485066,5111452.7565035466,5300760.5207934109,5497079.4874415146,5700669.3233383987,5911799.3123975582,6130748.7117315121,6357807.1210191986,6593274.8655532645,6837463.3934738934,7090695.6877145916,7353306.6932047894,7625643.7598943179,7908067.1021857653,8200950.2753823129,8504680.669781372,8819660.0230673924,9146304.9516817145,9485047.5018721949,9836335.7211515307,10200634.250920093,10578424.941037167,10970207.487153415,11376500.091647625,11797840.149041884,12234784.956801796,12687912.452461904,13157821.978051277,13645135.072830383,14150496.295387726,14674574.076183705,15218061.601669243,15781677.731148664,16366167.947599482,16972305.343706768,17600891.644416284,18252758.26735888,18928767.422548778,19629813.252810299,20356823.016441382,21110758.313678306,21892616.358583685,22703431.298040189,23544275.579594396,24416261.369960252,25320542.026058096,26258313.62053518,27230816.523785315,28239337.044560228,29285209.131342556,{"$f":"LO81","v":30369816.136730954},31494592.647170924,32661026.380451545,33870660.153477959,35125093.922922172,36425986.901451506,37775059.752333649,39174096.86532107,40624948.716825075,42129534.317501396,43689843.750484385,45307940.803627312,46985965.69923044,48726137.924867138,50530759.169052519,52402216.365637541,54342984.850955293,56355631.637895256,58442818.811236344,60607307.048729293,62851959.27258604,65179744.436205536,67593741.451144829,70097143.259529442,72693261.057289362,75385528.673807099,78177507.113770217,81072889.267235801,84075504.79413715,87189325.18969281,90418469.037418261,93767207.456688106,97239969.752053976,100841349.27179104,104576109.48342112,108449190.27424912,112465714.48524621,116630994.68692173,120950540.20614655,125430064.4132214,130075492.27882946,134892968.21086815,139888864.18152592,145069788.15535289,150442592.82947457,156014384.69750693,161792533.44916373,167784681.71798694,173998755.19009429,180442973.08731458,187125859.03857633,194056252.35392898,201243319.71610901,208696567.30511478,216425853.37182698,224441401.27730593,232753813.01501223,241374083.23383626,250313613.78048459,259584228.78045857,269198190.27757156,279168214.45269167,289507488.44316155,300229687.78514248,{"$f":"OA81","v":311348994.50195307},322880115.8623274,334838303.83340448,347239375.25417846,360099732.75609225,373436386.45844668,387266976.46732157,401609796.20776534,416483816.62011606,431908711.25245857,447904882.2824046,464493487.50261563,481696468.30576247,499536578.70593446,518037415.43488723,537223449.15293372,557120056.8157618,577753555.23999047,599151235.91185868,621341401.0850904,644353401.21567786,668217673.7831018,692965783.5493331,718630464.30886602,745245662.185009,772846580.52969277,801469726.48619056,831152959.27633286,861935540.2760911,893858184.9457562,926963116.68340719,961294122.67289364,996896611.8002069,1033817674.7148389,1072106146.1155776,1111812669.3431139,1152989763.3649049,1195691892.2408874,1239975537.1619205,1285899271.15625,1333523836.5627925,1382912225.3737319,1434129762.5526731,1487244192.4385736,1542325768.3497288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QM81","v":0},0]
[null,null,null,"Add: Working Capital",null,{"$f":"F70","v":130},{"$f":"G70","v":142.10196000000002},155.33051566032,169.79054402417049,185.59668534846853,202.74394606003284,221.21723438732892,240.99142586424824,262.03157232576831,284.29324787866824,307.72302368033633,332.25906215189161,357.83182047212767,384.36485281812509,411.77570080017716,439.97686184087206,468.87682582593357,498.38117116242796,528.39371237425757,558.81769250435332,589.55701484037161,620.51750980323277,651.60823420764871,682.88609865800947,714.41497042258413,746.26638247643939,778.52031082582084,811.25982151086646,844.57067256924688,878.5408934526821,913.2603470039021,948.82027897284127,985.31285983160308,1022.8307233542441,1061.4665060759387,1101.3123913521679,1142.459661316801,1184.9982596014222,1229.0163672386127,1274.5999937390059,1321.8325849139851,1370.794648619406,1421.5633992256739,1474.2124212793958,1528.8113525138992,1585.4324097656038,1644.1504844936826,1705.0432418373905,1768.1912233420801,1833.6779534897771,1901.5900501752244,1972.0173392735137,2045.0529734508475,2120.7935553755729,2199.3392654924623,2280.793994529241,2365.2654809106257,2452.865453261631,2543.7097781886282,2637.9186135336222,2735.6165673044534,2836.9328624911409,2942.0015079863624,3050.9614758361445,3163.9568850552114,{"$f":"BS70","v":3281.1371922501153},3402.6573893022901,3528.6782083724888,3659.3663344977717,3794.8946260622306,3935.4423434330706,4081.1953860644571,4232.3465383827397,4389.0957247782826,4551.6502740411697,4720.2251935905579,4895.0434538603768,5076.3362832175499,5264.3434738027936,5459.3136986985519,5661.5048408435496,5871.1843341290305,6088.6295171278325,6314.1279999241788,6547.9780445293691,6790.4889593865573,7041.9815084863976,7302.7883356346983,7573.2544044332635,7853.7374545558523,8144.6084749227821,8446.25219440002,8759.067590671817,9083.4684179599371,9419.883754287499,9768.7585690112883,10130.554311373189,10505.749520849204,10894.840460103371,11298.341771383757,11716.787157228722,12150.730086383843,12600.744525863152,13067.425700123016,13551.39087835277,14053.280190923442,14573.757476074479,15113.511157958372,15673.255157204516,16253.729835206739,16855.702973383453,17479.970788705679,18127.358986836181,18798.723854272645,19494.953390939489,20216.96848472632,20965.724129526639,21742.210688387786,22547.455203442911,23382.522754357622,24248.517867088005,25146.585974813479,26077.91493297667,27043.736590434393,28045.328418797719,29084.015202116309,30161.170789141885,31278.21991048854,32436.640063093389,{"$f":"EE70","v":33637.963464470107},34883.779079340216,36175.73472132266,37515.53923246156,38904.964743475,40345.849017714332,41840.097881934395,43389.687747089716,44996.668222490924,46663.164826779088,48391.381799303665,50183.60501562267,52042.205010981263,53969.64011576795,55968.459707095528,58041.307580807508,60190.92544837029,62420.156563276119,64731.949481753611,67129.361962759824,69615.565012412582,72193.847078212275,74867.618398600942,77640.41551361153,80515.905942573634,83497.893035062778,86590.321001509365,89797.28013012126,93123.012197020405,96571.916076749243,100148.55356056771,103857.65539023691,107704.12751526971,111693.05758192523,115829.72166252939,120119.59123402281,124568.34041496605,129181.85347057472,133966.2325957109,138927.80598612563,144073.13620862775,149409.02888125047,154942.54167489643,160680.99364836788,166631.9749291288,172803.35675260401,179203.30187329344,185840.27536147268,192723.05579976016,199860.74689436005,207262.78951633957,214938.97418886668,222899.45403692551,231154.75821663704,239715.8058419484,248593.9204271108,257800.84486404926,267348.75695443415,277250.28551699856,287518.52709140605,298167.0632607633,309209.97861568897,320661.87938369962,332537.91274855426,{"$f":"GQ70","v":344853.78688510961},357625.79173618648,370870.82055892778,384606.3922691482,398850.67461322836,413622.50819820381,428941.43141183245,444827.70626560098,461302.34519485367,478387.13885149022,496104.68492599396,514478.41803691298,533532.64072732802,553292.55560930516,573784.29869885137,595034.97398546198,617072.68928198738,639926.59340223495,663626.91471548018,688205.0011288824,713693.36155069154,740125.70888908277,767537.00464349869,795963.50514747505,825442.8095241168,856013.90941765183,887717.24056684389,920594.73628847743,954689.88294165733,990047.77744628442,1026715.186931785,1064740.6105949904,1104174.3438489863,1145068.5448477773,1187477.3034747597,1231456.7128862506,1277064.9437047055,1324362.3209597529,1373411.403878818,1424277.0686328737,1477026.5941467609,1531729.7510875799,1588458.8941488594,1647289.0577525564,1708298.0552954795,1771566.5820714026,1837178.3220049988,1905220.0583387758,1975781.7884194104,2048956.8427353115,2124842.0083628562,2203537.6569845825,2285147.8776486632,2369780.6144452584,2457547.809281853,2548565.5499464157,2642954.2236542306,2740838.676281488,2842348.377496249,2947617.5920051998,3056785.5571427038,3169996.6670370409,3287400.6635974245,3409152.8345744181,{"$f":"JC70","v":3535414.2189557157},3666351.8199689589,3802138.8259733291,3942954.8395320768,4088986.1149689867,4240425.8047229769,4397474.2148266966,4560339.0698470185,4729235.7876378717,4904387.7642688267,5086026.6695062863,5274392.753238121,5469735.1632470479,5672312.2747530648,5882392.0321608186,6100252.3034639256,6326181.2477750145,6560477.6964676091,6803451.5484339818,7055424.1799817821,7316728.8699115859,7587711.2403376298,7868729.7138347728,8160155.9875163566,8462375.5246700104,8775788.0646016877,9100808.1513622738,9437865.6820561271,9787406.4754567556,10149892.861681772,10525804.293707017,10915637.98152875,11319909.549812647,11739153.719899505,12173925.017069701,12624798.504001891,13092370.541396104,13577259.576767247,14080106.962452399,14601577.803913783,15142361.839459531,15703174.352545753,16284757.117866635,16887879.382483941,17513338.883293614,18161962.902175274,18834609.360220235,19532167.952485349,20255561.324773587,21005746.293997902,21783715.113742404,22590496.786694963,23427158.425686996,24294806.665140737,25194589.124790888,26127695.927616641,27095361.273991842,28098865.0741354,29139534.641021073,30218746.445985924,31337927.939359453,32498559.438521564,33702176.085886642,34950369.879403539,{"$f":"LO70","v":36244791.778257117},37587153.886556648,38979231.717899151,40422866.54380326,41919967.829119548,43472515.75763882,45082563.851238728,46752241.686033197,48483757.709117107,50279402.15963196,52141550.098016076,54072664.547446191,56075299.751625396,58152104.55322659,60305825.89745988,62539312.4653982,64855518.441866674,67257507.422879636,69748456.467793405,72331660.301534593,75010535.672462225,77788625.871627524,80669605.419409111,83657284.925722331,86755616.13023138,89968697.129230618,93300777.796108782,96756265.402565449,100339730.44801484,104055912.70488749,107909727.48782571,111906272.15506479,116050832.85059975,120348891.49605456,124806133.04150242,129428452.98482749,134221965.16957355,139193009.87159383,144348162.18519816,149694240.71988913,155238316.61919093,160987722.91349927,166950064.21932361,173133226.79775047,179545388.98543194,186195032.01189637,193090951.21748894,200242267.68677986,207658440.31282738,215349278.30825323,223324954.17967767,231596017.18267614,240173407.27505371,249068469.58689252,258292969.42651263,267859107.84219292,277779537.76023632,288067380.7207244,298736244.23309714,309800239.77451408,321274001.45480293,333172705.37268293,345512089.6888656,358308475.44258237,{"$f":"OA70","v":371578788.13907379},385340580.13659251,399612053.8625313,414412085.88938403,429760251.90238315,445676852.59183967,462182940.50443101,479300347.88895309,497051715.57336825,515460522.9113434,534551118.83788782,554348754.07516778,574879614.53109562,596170855.93486917,618250639.75527275,641148170.44924891,664893734.09000719,689518738.42576468,715055754.42210126,741538559.3428781,769002181.42670083,797482946.21802008,827018524.61415052,857647982.69176018,889411833.37873209,922352090.03974676,956512322.0464586,991937712.40577114,1028675117.5224311,1066773129.1749918,1106282138.7871168,1147254404.079236,1189744118.1887145,1233807481.3499515,1279502775.229228,1326890440.0126176,1376033154.3489246,1426995918.2533915,1479846139.0818241,1534653720.6888583,1591491155.8882906,1650433622.3377693,1711559081.9746709,1774948384.1346846,1840685372.4894965,1908856995.9450169,1979553423.6468363,2052868164.2450199,2128898189.5759983,2207744062.9251342,2289510072.0396295,2374304367.0676889,2462239103.6064076,2553430591.047574,2647999446.4176116,2746070753.915134,2847774230.3571343,2953244396.7526407,3062620756.2307706,3176047978.5585332,3293676091.4924264,3415660679.2169394,3542163088.1324172,3673350640.2644887,{"$f":"QM70","v":3809396854.5773239},3950481676.4834495]
[null,null,null,"Total Closing Invested Capital",null,{"$f":"F85-F86+F87","v":1041.6559123408074},{"$f":"G85-G86+G87","v":1138.6257445324381},1244.6226923424517,1360.4871080179948,1487.137573877606,1624.4455257464683,1772.1998212817405,1930.1093887296424,2097.8072912117768,2274.8561505117423,2460.7548613326235,2654.9465181403457,2856.8274718310126,3065.7574322943542,3281.0705351502752,3502.0872961271189,3728.1023254933389,3958.3924827806268,4192.2252921575309,4428.8675711832675,4667.5942362644864,4907.6972589096622,5148.4947576374807,5390.5858040099483,5634.608794627613,5881.2442215561368,6131.2179402824158,6385.2629849076802,6644.1149771366527,6908.5074411857595,7179.1670635951041,7456.8089345503076,7742.1318044496729,8035.8133862085597,8338.533287436805,8650.9699935498265,8973.7979069224184,9307.6844615564369,9653.2873297611113,10011.251734418011,10382.207877577284,10766.768493451858,11165.526531375339,11579.052971991356,12007.894777862026,12452.619168854922,12913.814372392631,13392.090401488565,13888.079861598095,14402.438787352241,14935.847510280617,15489.011558671367,16062.66259075832,16657.559362469645,17274.488731018071,17914.266695660055,18577.739477000516,19265.784636270706,19979.312236059624,20719.266044034324,21486.624781241182,22282.403416639227,23107.654509577875,23963.469601994595,24850.980662174064,{"$f":"BS85-BS86+BS87","v":25771.361581978334},26725.829729528479,27715.647559391291,28742.124282400902,29806.617597323893,30910.53548665838,32055.338078942252,33242.539580033954,34473.710275920093,35750.47860969905,37074.533335487868,38447.625752100983,39871.572019455794,41348.255560768353,42879.62955371695,44467.719513868396,46114.625973784023,47822.527261349082,49593.682381000413,51430.434001663132,53335.211555348717,55310.534450512605,57359.015404421778,59483.363898939926,61686.389764301057,63971.006895611703,66340.237106997563,68797.214128492313,71345.187750955141,73987.528124499499,76727.730216118449,79569.418432402585,82516.351413465032,85572.427004414101,88741.687410949555,92028.324545901458,95436.685573783441,98971.27866069405,102636.77893717149,106438.03468188857,110380.07373436698,114468.11014519297,118707.55107253033,123104.00393405254,127663.28382375409,132391.42120345062,137294.66987914158,142379.51527278547,147652.68300042834,153121.14776803218,158792.14259676903,164673.16838998295,170772.00385447434,177096.71578922859,183655.66975519847,190457.54114025194,197511.32663392232,204826.35612713627,212412.30505266087,220279.2071825912,228437.46789980563,236897.8779609428,245671.62776910426,254770.32217516075,{"$f":"EE85-EE86+EE87","v":264205.99582723994},273991.12908869761,284138.66454562661,294662.0241257383,305575.12685125915,316892.40724932228,328628.83444420813,340799.93195668381,353421.79823663156,366511.12795612338,380085.23409110622,394162.0708209044,408760.25727582729,423899.10216429475,439598.62931205152,455879.60414725263,472763.56116645021,490272.83241781074,508430.57703923678,527260.81189046183,546788.44331963686,567039.30010642286,588040.16762516426,609818.82327332988,632404.07321208087,655825.79046756332,680114.95444331993,705303.69189608272,731425.31942914589,758514.38755952357,786606.72641717806,815739.49313676462,845951.22100457782,877281.87042570312,909772.88177878945,943467.2302283484,978409.48256708542,1014645.8561634399,1052224.280092309,1091194.4585298076,1131607.9364959174,1173518.1680319798,1216980.5869032119,1262052.6799197593,1308794.0629732674,1357266.5598895452,1407534.2842016143,1459663.7239513048,1513723.8296315651,1569786.1053857997,1627924.703584868,1688216.5229068366,1750741.3100492142,1815581.7652081966,1882823.6514644474,1952555.9082200844,2024870.7688369234,2099863.8826315673,2177634.4413887099,2258285.3105599815,2341923.165321881,2428658.6316727423,2518606.4327553739,2611885.5405989015,{"$f":"GQ85-GQ86+GQ87","v":2708619.333480522},2808935.7591153057,2912967.5038898997,3020852.1683639656,3132732.4492714936,3248756.3282627119,3369077.2676362493,3493854.4133204245,3623252.8053721595,3757443.5962719223,3896604.2773034484,4040918.913317658,4190578.3861912908,4345780.6473022699,4506730.9793557562,4673642.2679071762,4846735.2829413842,5026238.9708804013,5212390.7574059274,5405436.8614972122,5605632.6210996211,5813242.8308546655,6028542.0923381979,6251815.1772700334,6483357.4041754054,6723475.0289964443,6972485.650170356,7230718.628710065,7498515.5238429699,7776230.5447840169,8064231.0192406364,8362897.879269232,8672626.1651258469,8993825.5477774478,9326920.8707649317,9672352.7121345773,10030577.967181195,10402070.452773716,10787321.534062641,11186840.774398185,11601156.609318795,12030817.045501525,12476390.385598719,12938465.97991975,13417655.005952053,13914591.276752491,14429932.079278294,14964359.043766445,15518579.045311376,16093325.138833527,16689357.528675361,17307464.574107379,17948463.832074016,18613203.138558704,19302561.729998365,20017451.406230584,20758817.736511733,21527641.310201183,22324939.033765789,23151765.475820336,24009214.261982813,24898419.521389607,25820557.38678379,26776847.550160713,{"$f":"JC85-JC86+JC87","v":27768554.876028456},28796991.07441704,29863516.435849149,30969541.630567256,32116529.574396942,33305997.363714296,34539518.282076821,35818723.881171815,37145306.138834886,38521019.69699277,39947684.182490595,41427186.613873303,42961483.897304721,44552605.414925285,46202655.709072456,47913817.265913658,49688353.402174026,51528611.258776926,53437024.905356981,55416118.559751779,57468509.92673073,59596913.660377122,61804144.954702832,64093123.267245203,66466876.180570886,68928543.406794488,71481380.940408528,74128765.364917487,76874198.318972573,79721311.127914026,82673869.606847435,85735779.041606635,88911089.354191571,92204000.459513396,95618867.82053192,99160208.209133118,102832705.68036658,106641217.7679446,110590781.90919818,114686622.10798724,118934155.84437865,123339001.24023104,127906984.49016422,132644147.56774192,137556756.2170608,142651308.24031582,147934542.09230414,153413445.79323468,159095266.17163289,164987518.4495655,171097996.18286356,177434781.56949207,184006256.13969973,190821111.84208965,197888362.54027325,205217355.93531477,212817785.92973506,220699705.44942868,228873539.74045369,237350100.15828106,246140598.46774313,255256661.67259443,264710347.39430058,274514159.82039589,{"$f":"LO85-LO86+LO87","v":284681066.24350399},295224514.21289837,306158449.32128721,317497333.65035039,329256164.89942467,341450496.22263974,354096456.80074143,367210773.17481357,380810791.37011594,394914499.83929944,409540553.25534761,424708297.18571264,440437793.68028265,456749847.80702549,473666035.1704064,491208730.44897753,509401136.98988581,528267317.49944311,547832225.87035251,568121740.18768668,589162696.95727777,610982926.60178757,633611290.2714113,657077718.01790309,681413248.3824141,706650069.44950509,732821561.42163682,759962340.77044857,788108306.02322268,817296685.24509847,847566085.27983594,878956542.81425977,911509577.33392847,945268246.04006779,980277200.80040765,1016582747.2092514,1054232905.834893,1093277475.735394,1133768100.3267298,1175758335.6904304,1219303721.4110608,1264461854.037241,1311292463.2633638,1359857490.9327857,1410221172.9669721,1462450124.3289769,1516613427.1336248,1572782722.0209455,1631032302.913713,1691439215.284425,1754083358.0616987,1819047589.3108711,1886417835.8285885,1956283206.7963357,2028736111.6432445,2103872382.2740633,2181791399.8239651,2262596226.1078453,2346393739.9379749,2433294778.4903178,2523414283.9064846,2616871455.3252449,2713789906.5446701,2814297829.5234585,{"$f":"OA85-OA86+OA87","v":2918528163.9376884},3026618773.0172839,3138712625.894752,3254957986.7073898,3375508610.7030845,3500523947.6090832,3630169352.532733,3764616304.6731348,3904042634.1330075,4048632757.1307573,4198577919.923851,4354076451.7661505,4515334027.2337608,4682563938.2663889,4855987376.2840214,5035833724.7520761,5222340862.5819931,5415755478.7685795,5616333398.6802521,5824339922.433773,6040050175.8010283,6263749474.1119957,6495733699.6352062,6736309692.9348955,6985795658.7224312,7244521586.7388744,7512829688.2253332,7791074848.5584469,8079625096.6496572,8378862091.7291727,8689181628.158453,9010994158.9389267,9344725338.6093884,9690816586.250124,10049725669.338482,10421927309.228098,10807913809.052671,11208195704.884747,11623302441.010857,12053783070.216133,12500206980.004658,12963164645.716108,13443268411.534849,13941153300.424454,14457477854.058969,16592372349.368223,17206887451.699421,17844161735.360558,18505038109.391369,19190390700.810783,19901126010.806011,20638184113.742218,21402539900.578773,22195204368.336605,23017225957.322315,23869691937.877701,24753729848.488937,25670508987.157566,26621241958.005928,27607186275.162632,28629646026.049553,29689973596.270317,30789571458.381779,31929894026.914402,{"$f":"QM85-QM86+QM87","v":33112449582.0952},34338802264.817673]
[null,null,null,"Growth In Investment",null,null,{"$f":"IF(F88,G88/F88)-1","v":9.3092000000000397E-2},{"$f":"IF(G88,H88/G88)-1","v":9.3091999999999953E-2},9.3091999999999731E-2,9.3091999999999953E-2,9.2330362893623619E-2,9.0956756132142935E-2,8.9103703516736799E-2,8.6885180426229391E-2,8.4397103605114765E-2,8.1718886171797012E-2,7.8915482342096333E-2,7.6039555716577834E-2,7.3133558999778581E-2,7.0231617344489239E-2,6.736117331495306E-2,6.4537234584690406E-2,6.177141536929609E-2,5.9072669118612753E-2,5.6447891640849512E-2,5.3902416643593076E-2,5.1440423158404691E-2,4.9065271556973711E-2,4.7021713679195276E-2,4.5268362194724965E-2,4.3771526279460904E-2,4.2503543350583373E-2,4.1434678574411077E-2,4.0538971196769635E-2,3.9793481142171627E-2,3.9177727564680742E-2,3.8673270658806658E-2,3.8263400927084579E-2,3.7932909071645815E-2,3.7671345348535334E-2,3.7469024268782736E-2,3.7316961405864602E-2,3.7206827933628617E-2,3.7130917966989418E-2,3.7082124713442743E-2,3.7053922226723213E-2,3.7040350223108032E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,{"$f":"IF(BS88,BT88/BS88)-1","v":3.7035999999999847E-2},3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999403E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999403E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,{"$f":"IF(EE88,EF88/EE88)-1","v":3.7036000000000069E-2},3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,{"$f":"IF(GQ88,GR88/GQ88)-1","v":3.7035999999999625E-2},3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,{"$f":"IF(JC88,JD88/JC88)-1","v":3.7035999999999847E-2},3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,{"$f":"IF(LO88,LP88/LO88)-1","v":3.7035999999999847E-2},3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,{"$f":"IF(OA88,OB88/OA88)-1","v":3.7035999999999847E-2},3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,0.14766714615508669,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,{"$f":"IF(QM88,QN88/QM88)-1","v":3.7035999999999847E-2}]
[]
[null,null,"Cash Flow Components"]
[null,null,null,"NOPLAT = EBIT x (1-t)",null,null,{"$f":"F88*G58","v":140.20688580107267},{"$f":"G88*H58","v":153.25902521406618},167.52621438929401,183.12156473922209,190.39081718946377,198.2536379598898,206.62913078567135,215.44310966379206,224.62695186594593,234.11668146253396,243.85226821532711,253.77712574892666,270.09232493716178,286.69086047327744,303.49802720219662,320.44098759563138,341.12136278264052,362.19291217442736,383.58861423241405,405.24138276326897,427.08487261820051,449.05429919023408,471.0872703238295,493.23860106691023,515.56670470842653,538.13384627238656,561.00644153584108,584.25156311905278,607.93652040800373,632.12843086849693,656.89378631895204,682.29801751135312,708.405060107145,735.27692483808323,762.97579580046761,791.56375440980912,821.10250848340127,851.65312823241391,883.27579067314161,916.02953369924796,949.97202079832152,985.15931715084503,1021.6456776208435,1059.483346937209,1098.7223721743753,1139.4146539502253,1181.6140150739257,1225.3762717362038,1270.7593073362257,1317.8231490427299,1366.6300471906764,1417.24455761843,1469.7336270543863,1524.1666816659724,1580.6157188881534,1639.155402652895,1699.8631621455472,1762.8192942187695,1828.1070695994556,1895.8128430291406,1966.0261674835681,2038.8399126224892,2114.3503876263753,2192.6574685825053,2273.8647305889267,{"$f":"BS88*BT58","v":2358.0795847510176},2445.4134202518558,2535.9817516843032,2629.9043718396824,2727.3055101551363,2828.3139970292418,2933.0634342232161,3041.6923715731068,3154.3444902466886,3271.1687927874632,3392.31980019714,3517.9577563172397,3648.2488397802049,3783.3653838103041,3923.4861041651006,4068.7963355189581,4219.4882766012379,4375.7612444134411,4537.8219378615377,4705.8847111521764,4880.1718573144071,5060.9139022219033,5248.3499095045927,5442.7277967530035,5644.3046634335469,5853.3471309484703,6070.1316952902771,6294.945092757046,6528.0846792123957,6769.8588233917044,7020.587314774838,7280.6017865648364,7550.2461543320505,7829.8770709038899,8119.864398101884,8420.5916959499827,8732.456730001184,9055.8719974535052,9391.2652727511904,9739.0801733928038,10099.776746694579,10473.832078285157,10861.740923136525,11264.016359965806,11681.190469873498,12113.815040115731,12562.462293941455,13027.725647459871,13510.220494539193,14010.585020774944,14529.481047604366,15067.59490768344,15625.638352684402,16204.349494714415,16804.493782600661,17426.865014333052,18072.286387003893,18741.611585632967,19435.72591231847,20155.547457207093,20902.028312832215,21676.155833426266,22478.953940873038,23311.484479027207,{"$f":"EE88*EF58","v":24174.848618192453},25070.188311615831,25998.687805924834,26961.575207505055,27960.124106890213,28995.655263312987,30069.538351645042,31183.193774036568,32338.094538651785,33535.768207985289,34777.798919336215,36065.829480112749,37401.563540738192,38786.767848032971,40223.274582052713,41712.983779473616,43257.865846730194,44859.964166229685,46521.397799090162,48244.36428797726,50031.142563746769,51884.095959737693,53805.675337702531,55798.422329509682,57864.972698905396,60008.059827782039,62230.51833156377,64535.287808491565,66925.416727766846,69404.066461696406,71974.51546717179,74640.163622013963,77404.536721918863,80271.291143951836,83244.218682759238,86327.251565893879,89524.467654888314,92840.095838954745,96278.521628446266,99844.292955477402,103542.12618937643,107376.91237492615,111353.72370164389,115477.82021265797,119754.65676205396,124189.89022989338,128789.38700444771,133559.23074154439,138505.73041128821,143635.42864280066,148955.11037801541,154471.81184597555,160192.8298695031,166125.73151654997,172278.36410899693,178658.86560213772,185275.67534857849,192137.54526078841,199253.55138706695,206633.1059162383,214285.96962695211,222222.26479805593,230452.4885971167,238987.52696479947,{"$f":"GQ88*GR58","v":247838.66901346776},257017.62195905048,266536.52660592581,276407.97340530285,286645.01910834166,297261.20403603814,308270.5699887168,319687.67881881882,331527.63169155258,343806.08905888087,356539.2913732655,369744.0805685657,383437.92233650311,397638.92922815768,412365.8846110517,427638.26751350664,443476.27838913666,459900.8658355567,476933.75430264237,494597.4728269949,512915.38483061531,531911.71902320185,551611.60144894512,572041.08872020803,593227.20248204959,615197.96515317459,637982.43699058751,661610.75452697091,686114.17043163173,711525.09484773758,737877.1382605182,765205.15595313476,793545.29410901503,822935.03762163641,853413.25967499125,885020.27316031384,917797.88399707933,951789.446428795,987039.92036673159,1023595.9308574339,1061505.8297526697,1100819.7596633895,1141589.7202822827,1183869.6371626572,1227715.4330446129,1273185.1018228529,1320338.7852539639,1369238.8525046296,1419949.982645991,1472539.2502032677,1527076.2138737955,1583633.0085308251,1642284.4406347724,1703108.0871781213,1766184.3982948503,1831596.8036700983,1899431.8228908235,1969779.1798834081,2042731.9215895697,2118386.5410375609,2196843.1049714275,2278205.3862071489,2362581.0008907169,2450081.5508397054,{"$f":"JC88*JD58","v":2540822.7711566035},2634924.6833091592,2732511.7538801972,2833713.0591969038,2938662.4560573199,3047498.7587798582,3160365.9228100292,3277413.2351272209,3398795.511703392,3524673.3022748386,3655213.1026978893,3790587.5751694073,3930975.7766033821,4076563.3954656636,4227542.99738013,4384114.2798310993,4546484.336298923,4714867.9301780881,4889487.7788401637,5070574.848217288,5258368.6582958614,5453117.5999245066,5655079.2633553091,5864520.7789529357,6081719.1705222363,6306961.7217216957,6540546.3560473798,6782782.0308899498,7033989.1461859904,7294499.9682041332,7564659.06902654,7844823.7823070074,8135364.6759085283,8436666.0420454759,8749126.405578671,9073159.0511356797,9409192.5697535407,9757671.4257669318,10119056.544691633,10493825.922880832,10882475.259760646,11285518.61348114,11703489.080850026,12136939.502448386,12586443.193861064,13052594.703988899,13536010.601445828,14037330.290080972,14557216.854704408,15096357.938135242,15655466.650732016,16235282.513608525,16836572.436782524,17460131.733551204,18106785.172435001,18777388.068081301,19472827.41257076,20194023.048622724,20941928.886251513,21717534.164482716,22521864.759798497,23355984.543042388,24220996.786578503,25118045.623566221,{"$f":"LO88*LP58","v":26048317.561280616},27013043.050480202,28013498.11289778,29051006.029007059,30126939.088297356,31242720.404371537,32399825.797267839,33599785.745495439,34844187.410365604,36134676.735295899,37472960.622864306,38860809.192492709,40300058.121745862,41792611.074342832,43340442.218092188,44945598.836081445,46610204.034574553,48336459.551199041,50126648.66713725,51983139.227173328,53908386.771590918,55904937.784063563,57975433.05983413,60122611.198638134,62349312.226990886,64658481.354629718,67053172.870079771,69536554.180496037,72111910.001124874,74782646.69992651,77552296.803104982,80424523.667504773,83403126.326054454,86492044.512666196,89695363.873237297,93017321.369646505,96462310.8838927,100034889.02978855,103739781.17989577,107581887.71567439,111566290.50911206,115698259.64440754,119983260.38859779,124426960.4203499,129035237.32647794,133814186.37610137,138770128.58272666,143909619.06491652,149239455.71660474,154766688.19852489,160498627.26264542,166442854.42194471,172607231.97831583,178999913.42186472,185629354.21535686,192504322.97807679,199633913.08389279,207027554.68886784,214695027.20432469,222646472.23186406,230892406.97744334,239443738.16225991,248311776.44883731,257508251.40139645,{"$f":"OA88*OB58","v":267045327.00029847},276935617.73108149,287192205.26936978,297828655.78372616,308859037.87933224,320297941.20623112,332160495.75674504,344462391.87759185,357219901.02317017,370449897.27746427,384169879.67303234,398397995.33660275,413153063.49188912,428454600.35137457,444322844.92998797,460778785.81481498,477844188.92625237,495541626.30732501,513894505.97924304,532927102.90269023,552664591.08579409,573133076.88124764,594359633.51662135,616372336.90354288,639200302.7731024,662873725.186607,687423916.47261798,712883348.64309788,739285696.34344363,766665881.39321923,795060118.97649848,824505965.54291177,855042368.482759,886709717.64188635,919549898.74447107,953606348.79437089,988924113.52831936,1025549906.9969543,1063532173.3524934,1102921150.9247761,1143768938.6704261,1186129565.0830238,1230059059.6554387,1275615526.9888375,1322859223.6463957,1518202069.9671924,1574430201.830497,1632740798.785491,1693210987.0093102,1755920749.1241868,1820953029.98875,1888393846.407413,1958332400.9029577,2030861199.7027993,2106076175.0949917,2184076812.3158097,2264966281.1367378,2348851572.3249173,2435843639.1575422,2526057544.1773806,2619612611.383534,2716632584.0587339,2817245788.4419327,2921585303.4626679,{"$f":"QM88*QN58","v":3029789136.7617106}]
[null,null,null,"EBIT",null,null,{"$f":"G92/(1-$F$14)","v":186.94251440143023},204.34536695208826,223.36828585239201,244.16208631896279,253.85442291928504,264.33818394651973,275.50550771422849,287.25747955172272,299.5026024879279,312.1555752833786,325.13635762043617,338.36950099856887,360.12309991621572,382.25448063103659,404.6640362695955,427.25465012750851,454.82848371018736,482.9238828992365,511.45148564321875,540.32184368435867,569.44649682426734,598.73906558697877,628.1163604317727,657.65146808921361,687.4222729445687,717.51179502984871,748.00858871445473,779.00208415873703,810.58202721067164,842.83790782466258,875.85838175860272,909.7306900151375,944.54008014286001,980.36923311744431,1017.3010610672901,1055.4183392130788,1094.8033446445349,1135.5375043098852,1177.7010542308556,1221.3727115989973,1266.6293610644286,1313.5457562011268,1362.1942368277912,1412.6444625829454,1464.9631628991672,1519.2195386003004,1575.4853534319009,1633.8350289816051,1694.3457431149675,1757.0975320569733,1822.1733962542351,1889.6594101579067,1959.6448360725151,2032.2222422212965,2107.4876251842047,2185.5405368705265,2266.4842161940628,2350.4257256250262,2437.4760927992743,2527.7504573721876,2621.3682233114241,2718.4532168299856,2819.1338501685004,2923.5432914433404,{"$f":"BS92/(1-$F$14)","v":3031.8196407852356},3144.1061130013568,3260.5512270024742,3381.3090022457377,3506.5391624529097,3636.4073468735151,3771.0853293723226,3910.7512456309546,4055.5898287641426,4205.7926536622517,4361.5583903832839,4523.0930669295203,4690.6103417563199,4864.3317863736065,5044.4871784137385,5231.3148055534675,5425.0617806919445,5625.9843688016508,5834.3483258845881,6050.4292504820505,6274.5129482029015,6506.8958097525428,6747.8852029625377,6997.7998793394572,7256.9703956706717,7525.7395512447292,7804.4628412646271,8093.5089270537028,8393.260123676062,8704.1129056165282,9026.4784311889398,9360.7830863664512,9707.4690487531152,10066.994872442734,10439.836094538519,10826.485864135846,11227.455594599976,11643.275640001579,12074.495996604674,12521.687030334921,12985.440231190405,13466.368995592771,13965.109437713543,14482.3212308487,15018.688479954408,15574.920626497997,16151.753386820974,16749.949725255272,17370.300863279826,18013.627326052258,18680.780027699926,19372.641396805822,20090.126543577921,20834.184470245869,21605.799326285887,22405.991710134214,23235.820019110735,24096.381849338522,24988.815447510624,25914.301216424628,26874.063276276123,27869.371083776288,28901.541111235023,29971.938587830718,{"$f":"EE92/(1-$F$14)","v":31081.979305369608},32233.131490923271,33426.917748821106,34664.917074566445,35948.766943340073,37280.165475853617,38660.873684417318,40092.717802193387,41577.591698715427,43117.459384869049,44714.35761064705,46370.398559114954,48087.772640150331,49868.751387650926,51715.690464043961,53631.032776070286,55617.311705964821,57677.154462306928,59813.285554972914,62028.530398786883,64325.819050636346,66708.190084995687,69178.794612983591,71740.900450270041,74397.896439346237,77153.296931873861,80010.746437042719,82974.024442085021,86047.050411322081,89233.888970355794,92538.755282261875,95966.020622895725,99520.218162685283,103206.04896255849,107028.38819193578,110992.29157701232,115103.00208785851,119365.95687318442,123786.79445193966,128371.36217126169,133125.72394063653,138056.1682525019,143169.21649990152,148471.63160219186,153970.42695021062,159672.87568273861,165586.5203065245,171719.18267259694,178078.97432205919,184674.30721505094,191513.90485706754,198606.81383735387,205962.41579463406,213590.43982600412,221500.97535539998,229704.48547866257,238211.8208028503,247034.23379810466,256183.39368105121,265671.4018494226,275510.80788831774,285714.6261692695,296296.35306407459,307269.98479615559,{"$f":"GQ92/(1-$F$14)","v":318650.03595306596},330451.55868462368,342690.1626120673,355382.03547456773,368543.9645404038,382193.35881112219,396348.27204805083,411027.4266516224,426250.23842509178,442036.84225540346,458408.11874517449,475385.72183102067,492992.10742475424,511250.56311533746,530185.2389708769,549821.17948140227,570184.35668467556,591301.70451884891,613201.15444740898,635911.67240352312,659463.29710265982,683887.17977415374,709215.62536426913,735482.13526526012,762721.45162694401,790969.60330939945,820263.95353756612,850643.2493207833,882147.67270262784,914818.89390884235,948700.12646365014,983836.1843473576,1020273.5412708464,1058060.3921453534,1097246.7168288485,1137884.3462333216,1180027.0308804184,1223730.5119961058,1269052.5952383934,1316053.2271556421,1364794.5744765785,1415341.1063368928,1467759.679551186,1522119.6270430435,1578492.8495502097,1636953.9107261505,1697580.1357638037,1760451.7136719518,1825651.8033395063,1893266.6435279881,1963385.6669376902,2036101.618498394,2111510.6780411,2189712.58751303,2270810.7829041616,2354912.5310598002,2442129.0715601309,2532575.7638544315,2626372.2398445443,2723642.5621194262,2824515.3880500812,2929124.1399619034,3037607.1816095319,3150108.0011876225,{"$f":"JC92/(1-$F$14)","v":3266775.401119607},3387763.6948754713,3513232.9110788791,3643349.0051735961,3778284.078929205,3918216.6080764267,4063331.6783731445,4213821.2304133726,4369884.3135029608,4531727.348937856,4699564.4030331178,4873617.4702638527,5054116.7668925431,5241301.0354711758,5435417.8606208852,5636723.99650684,5845485.7064414658,6061979.115065231,6286490.5735707842,6519317.0384535519,6760766.4642897174,7011158.2110611489,7270823.4665660085,7540105.6844737455,7819361.038603914,8108958.894029648,8409282.2956289276,8720728.4747298397,9043709.374519933,9378652.1949146539,9725999.957605511,10086212.092035387,10459765.04307601,10847152.901211372,11248888.056060635,11665501.874104895,12097545.40151424,12545590.09300472,13010228.567689242,13492075.392922178,13991767.897174442,14509967.013014195,15047358.151308186,15604652.107800035,16182586.003264515,16781924.258481417,17403459.605318531,18048014.135261104,18716440.386774629,19409622.472939212,20128477.250846989,20873955.534309354,21647043.351478033,22448763.249043364,23280175.644734938,24142380.229913335,25036517.424108401,25963769.88342768,26925364.064830299,27922571.848335352,28956712.219310287,30029153.013064664,31141312.724056516,32294662.382104669,{"$f":"LO92/(1-$F$14)","v":33490727.498088297},34731090.081707485,36017390.7339736,37351330.81719704,38734674.705342747,40169252.117729805,41656960.539162047,43199767.729690455,44799714.327327251,46458916.547154136,48179568.980394535,49963947.49715241,51814412.256656945,53733410.828994483,55723481.432457112,57787256.290789582,59927465.114775263,62146938.712766074,64448612.734932058,66835531.556183003,69310852.302897766,71877849.028787896,74539917.045418084,77300577.413112178,80163481.598184183,83132416.30265452,86211308.472839624,89404230.493439689,92715405.573994711,96149213.33483316,99710195.599902019,103403062.40413998,107232698.22333969,111204168.43473928,115322726.01688826,119593818.49764973,124023095.15952867,128616414.51185693,133379852.03971808,138319708.23986104,143442516.95423251,148755054.01214942,154264346.19254339,159977680.51813039,165902613.89379987,172046983.10197058,178418915.16813517,185026838.11030221,191879492.08655536,198985940.95547298,206355584.26469985,213998169.68352723,221923805.89592627,230142975.97108778,238666551.22915295,247505805.6204758,256672430.6374357,266178550.77852371,276036739.5851571,286260036.27243292,296861962.97581875,307856542.63659114,319258317.54967988,331082368.59844977,{"$f":"OA92/(1-$F$14)","v":343344335.20186192},356060436.00039798,369247490.30810863,382922940.35915971,397104874.37830156,411812050.50577635,427063921.60830814,442880661.00899339,459283189.17012244,476293201.36422688,493933196.36995238,512226506.23070979,531197327.11547035,550870751.32251883,571272800.46849942,592430459.90665066,614371714.41975331,637125585.23500311,660722168.40976667,685192674.63899076,710569470.53692031,736886121.44772542,764177435.84166348,792479511.3554951,821829782.53805721,852267070.36413658,883831633.58214271,916565221.96349061,950511131.52413046,985714261.79125822,1022221175.190959,1060080158.6353313,1099341287.3905489,1140056491.3103454,1182279623.5225151,1226066531.6592948,1271475131.7258279,1318565484.7044258,1367399875.995939,1418042897.8033245,1470561534.5663681,1525025251.5605681,1581506086.777365,1640078746.2072515,1700820702.6517832,1763812298.1951942,2024269426.6229231,2099240269.1073294,2176987731.7139878,2257614649.345747,2341227665.4989157,2427937373.3183331,2517858461.8765507,2611109867.8706102,2707814932.9370656,2808101566.7933221,2912102416.4210796,3019955041.5156503,3131802096.4332232,3247791518.8767228,3368076725.5698409,3492816815.1780453,3622176778.7449784,3756327717.9225769,{"$f":"QM92/(1-$F$14)","v":3895447071.2835574},4039718849.015614]
[null,null,null,"Add: Deprecaiton",null,null,{"$f":"G77","v":70.983394396176493},77.591380547305334,84.81451734521508,92.710070393915828,101.34063626702624,110.72690767184119,120.88570203658767,131.82969282498456,143.56717055019345,156.10183157812742,169.43259202743994,183.55342340787121,198.45320608885831,214.11559625083126,230.5189016333664,247.63596114578255,265.43402323359936,283.87461778440303,302.91341629465472,322.50007499064515,342.57805558853761,363.08441837754208,383.94958230501226,405.14953652425868,426.655908646603,448.43547996616581,470.49738374591135,492.85503365337604,515.52634233163371,538.53390235279846,561.90513060651961,585.67237787427121,609.87300591357325,634.5494348249822,659.74916380351453,685.52476859326759,711.93387907998033,739.03914048327886,766.90816156135736,795.61345312896469,825.2323600276253,855.84698948704295,887.54413858968474,920.41522330649229,954.50372151687156,989.85472134697022,1026.5149808067765,1064.532989635936,1103.9590334400923,1144.8452602025793,1187.2457492594422,1231.2165828290147,1276.8159201906699,1324.1040746108508,1373.1435931181388,1423.999339232862,1476.7385787606897,1531.4310687636701,1588.1491498264011,1646.9678417393714,1707.964942726031,1771.2211323448319,1836.8200782023548,1904.8485466186567,{"$f":"BS77","v":1975.396517391225},2048.5573028093258,2124.4276710761719,2203.1079743021487,2284.702281238403,2369.3185149263481,2457.0685954451601,2548.0685879460666,2642.4388561692367,2740.3042216463209,2841.794128799213,2947.0428161534205,3056.1894938924775,3169.3785279882791,3286.7596311508519,3408.4880608501544,3534.7248246717991,3665.6368932783435,3801.3974212577996,3942.1859761515029,4088.1887759642495,4239.5989354708609,4396.6167216449603,4559.4498185478014,4728.3136020275369,4903.4314245922287,5085.0349108334258,5273.3642637910507,5468.6685826648154,5671.2061922923886,5881.2449848301276,6099.0627740882946,6324.9476629894289,6559.1984246359025,6802.1248974907166,7054.0483951941806,7315.3021315585902,7586.2316613029925,7867.1953371110085,8158.5647836162507,8460.7253889422609,8774.076814447124,9099.0335233469887,9436.0253289176635,9785.4979629994577,10147.913665557106,10523.751796074677,10913.509467594096,11317.702204235911,11736.86462307199,12171.551141252085,12622.336709319496,13089.81757168585,13574.612055270805,14077.361387349813,14598.730543691701,15139.409128107867,15700.112284576473,16281.581643148045,16884.586300883675,17509.923839123199,18158.421378428964,18830.936672600455,19528.359243206887,{"$f":"EE77","v":20251.611556138294},21001.650241731426,21779.467360084185,22586.091713232261,23422.59020592353,24290.069256790106,25189.676261784582,26122.601111816031,27090.077766593251,28093.385886756794,29133.852526458712,30212.853888628626,31331.817145247875,32492.222325039271,33695.604271069416,34943.554670852733,36237.724161642436,37579.82451369302,38971.63089438215,40414.984216186487,41911.793571617156,43464.038758335555,45073.772897789269,46743.12515083178,48474.303533917991,50269.597839600159,52131.382665187586,54062.120553575463,56064.365250397685,58140.765081811405,60294.066457381363,62527.117502696936,64842.871826526803,67244.392427494065,69734.855745438719,72317.555862826761,74995.908861762393,77773.457342366615,80653.875108498483,83640.972027016847,86738.699067009424,89951.153525655172,93282.584447631321,96737.398245233751,100320.16452664424,104035.62214005302,107888.68544163204,111884.45079564831,116028.20331531591,120325.42385330195,124781.79625113282,129403.21485708978,134195.7923225369,139165.86768699437,144320.01476264987,149665.05082939935,155208.045651917,160956.33083068137,166917.50949932646,173099.46638114355,179510.3782180355,186158.72458571865,193053.29910947534,200203.22109529379,{"$f":"GQ77","v":207617.94759177911},215307.28589878819,223281.40653933567,231550.85671192646,240126.57424110931,249019.90204470305,258242.60313683061,267806.8761866063,277725.37165305333,288011.20851759578,298677.99163625337,309739.82973449357,321211.35406854027,333107.73777782265,345444.71595416201,358238.60645424039,371506.33148287958,385265.43997567944,399534.13081061858,414331.27687932056,429676.45004982292,445589.94705386809,462092.81633295491,479206.88587866223,496954.7921040642,515360.00978443021,534446.88310680632,554240.65786954993,574767.51487440651,596054.60455529508,618130.08288960485,641023.14863950422,664764.08197251672,689384.28451245092,714916.3208736541,741393.96173353062,768852.22850029345,797327.43963502999,826857.25868935289,857480.74412217166,889238.4009614801,922172.23437948944,956325.80525196798,991744.28777527984,1028474.5292173253,1066565.1118814179,1106066.4173650579,1147030.6931985901,1189512.1219518927,1233566.892900503,1279253.2763459659,1326631.7006887146,1375764.8323554217,1426717.6586865371,1479557.5738936511,1534354.4682003763,1591180.8202846455,1650111.7931447073,1711225.333515614,1774602.2749676986,1840326.444823402,1908484.7750338812,1979167.4171620361,2052467.861624049,{"$f":"JC77","v":2128483.0613471563},2207313.5600072099,2289063.6250156364,2373841.3854317153,2461758.9749825643,2552932.6803800189,2647483.095130573,2745535.2790418286,2847218.9236364206,2952668.5236922191,3062023.5551356836,3175428.6595236878,3293033.8353578076,3414994.6364841186,3541472.3778409446,3672634.3488266612,3808654.0345698046,3949711.3453941299,4095992.8547821473,4247692.0461518578,4405009.5687731355,4568153.5031622173,4737339.6363053331,4912791.7470755363,5094741.902220225,5283430.7633108543,5479107.9050608315,5682032.1454326659,5892471.8879709076,6110705.4768137988,6337021.564853074,6571719.4955289708,6815109.6987653812,7067514.1015688553,7329266.5538345575,7600713.2699223729,7882213.286587215,8174138.9378692592,8476876.3475721832,8790825.9399808664,9116402.9694939982,9454038.0698721725,9804177.8238279577,10167285.353711251,10543840.934071299,10934342.626905564,11339306.940435637,11759269.51228161,12194785.817938466,12646431.905491631,13114805.157543417,13600525.081358191,14104234.128271373,14626598.543446032,15168309.247101098,15730082.748376731,16312662.093045613,16916817.846323643,17543349.112080082,18193084.589795079,18866883.670662727,19565637.574289389,20290270.527490769,21041740.986746915,{"$f":"LO77","v":21821042.905932065},22629207.050996169,23467302.363336857,24336437.373665404,25237761.668236472,26172467.409381267,27141790.912355106,28147014.280585088,29189467.101480819,30270528.205051254,31391627.487653535,32554247.803286266,33759926.924928769,35010259.578520425,36306899.552270494,37651561.88408839,39046025.13002748,40492133.716743164,41991800.381076455,43547008.699990004,45159815.714202844,46832354.648994043,48566837.735774182,50365559.13815631,52230897.986397058,54165321.524221241,56171388.372192308,58251751.911944807,60409163.79575558,62646477.586095169,64966652.529973775,67372757.4730739,69867974.918846622,72455605.237941042,75139071.033533424,77921921.668331355,80807837.959239662,83800637.045898035,86904277.439529896,90122864.258780345,93460654.659468502,96922063.465436563,100511669.00794247,104234219.18132061,108094637.72292,112098030.72562602,116249693.39158028,120555117.03603083,125019996.35057725,129650236.93541721,134451963.11055732,139431526.01631987,144595512.01386023,149950751.39680555,155504327.42553762,161263585.69606981,167236143.85590944,173429901.67975688,179853051.51836833,186514089.1344026,193421824.93958431,200585395.64804673,208014276.36126775,215718293.10058367,{"$f":"OA77","v":223707635.80385688},231992871.80348846,240584959.80360243,249495264.37488863,258735570.98627701,268318101.59332466,278255530.80393499,288561002.64278948,299248147.9366678,310331102.34365016,321824525.05004954,333743618.15980309,346104146.80196953,358922459.9829272,372215512.21085489,386000885.92109597,400296814.73206967,415122207.56248659,430496673.64177072,446440548.44676733,462974920.59904182,480121659.75834781,497903445.5491581,516343797.55851662,535467106.44489372,555298666.19918668,575864707.6005398,597192432.91123307,619310051.85653353,642246818.93709195,666033072.12324607,690700272.98240256,716281048.29257882,742809233.19714236,770319915.95783162,798849484.36524582,828435673.86819673,859117617.48557925,890935897.5667752,923932599.46905839,958151367.22299409,993637461.25946498,1030437818.2746704,1068601113.3122909,1108177824.1449249,1149220298.0399563,1191782820.9981637,1235921689.5566516,1281695285.2510715,1329164151.8356299,1378391075.3630142,1429441167.2301588,1482381950.2996948,1537283448.2109938,1594218277.9989364,1653261746.1429045,1714491948.173053,1777989871.96559,1843839504.8637073,1912127944.7658391,1982945515.3281863,2056385885.4338803,2132546193.0868094,2211527173.8939714,2293433294.3063083,2378372889.7942367]
[null,null,null,"EBITDA",null,null,{"$f":"G93+G94","v":257.92590879760672},281.93674749939362,308.18280319760709,336.87215671287862,355.19505918631125,375.06509161836095,396.39120975081619,419.08717237670726,443.06977303812135,468.25740686150601,494.56894964787614,521.92292440644007,558.576306005074,596.37007688186782,635.18293790296184,674.89061127329103,720.26250694378678,766.79850068363953,814.36490193787347,862.82191867500387,912.02455241280495,961.82348396452085,1012.065942736785,1062.8010046134723,1114.0781815911716,1165.9472749960146,1218.5059724603661,1271.8571178121131,1326.1083695423054,1381.3718101774612,1437.7635123651223,1495.4030678894087,1554.4130860564333,1614.9186679424265,1677.0502248708046,1740.9431078063462,1806.7372237245154,1874.5766447931642,1944.609215792213,2016.986164727962,2091.8617210920538,2169.3927456881697,2249.7383754174762,2333.0596858894378,2419.4668844160387,2509.0742599472705,2602.0003342386772,2698.3680186175411,2798.30477655506,2901.9427922595523,3009.419145513677,3120.8759929869211,3236.460756263185,3356.3263168321473,3480.6312183023438,3609.5398761033885,3743.2227949547523,3881.8567943886965,4025.6252426256751,4174.7182991115587,4329.3331660374552,4489.6743491748175,4655.9539283708555,4828.3918380619971,{"$f":"BS93+BS94","v":5007.2161581764603},5192.6634158106826,5384.9788980786461,5584.4169765478864,5791.2414436913132,6005.7258617998632,6228.1539248174831,6458.8198335770212,6698.0286849333788,6946.0968753085726,7203.3525191824974,7470.1358830829413,7746.7998356487969,8033.710314361886,8331.2468095645909,8639.802866403621,8959.7866053637445,9291.6212620799943,9635.7457471423877,9992.6152266335539,10362.701724167151,10746.494745223405,11144.501924607499,11557.249697887259,11985.283997698209,12429.170975836958,12889.497752098054,13366.873190844753,13861.928706340877,14375.319097908916,14907.723416019067,15459.845860454745,16032.416711742544,16626.193297078637,17241.960992029235,17880.534259330027,18542.757726158568,19229.507301304569,19941.69133371568,20680.25181395117,21446.165620132666,22240.445810039895,23064.142961060534,23918.346559766363,24804.186442953865,25722.8342920551,26675.505182895649,27663.459192849368,28688.00306751574,29750.491949124247,30852.331168952012,31994.978106125316,33179.944115263774,34408.796525516678,35683.160713635698,37004.722253825916,38375.229147218604,39796.494133914995,41270.397090658669,42798.887517308307,44383.987115399323,46027.792462205252,47732.477783835478,49500.297831037606,{"$f":"EE93+EE94","v":51333.590861507902},53234.781732654694,55206.385108905291,57251.00878779871,59371.357149263604,61570.234732643723,63850.5499462019,66215.318914009418,68667.669465308674,71210.845271625847,73848.210137105765,76583.25244774358,79419.589785398202,82360.973712690204,85411.294735113377,88574.587446923018,91855.03586760725,95256.978975999955,98784.916449355063,102443.51461497336,106237.61262225351,110172.22884333125,114252.56751077286,118484.02560110182,122872.19997326423,127422.89477147402,132142.1291022303,137036.14499566049,142111.41566171977,147374.6540521672,152832.82173964323,158493.13812559267,164363.08998921208,170450.44139005255,176763.2439373745,183309.8474398391,190098.91094962088,197139.41421555105,204440.66956043814,212012.33419827855,219864.42300764594,228007.32177815709,236451.80094753284,245209.02984742561,254290.59147685487,263708.49782279163,273475.20574815653,283603.63346824527,294107.17763737508,304999.73106835288,316295.70110820036,328010.02869444364,340158.20811717096,352756.30751299846,365820.99011804984,379369.53630806191,393419.8664547673,407990.56462878606,423100.90318037767,438770.86823056615,455021.18610635324,471873.35075498815,489349.65217354993,507473.20589144935,{"$f":"GQ93+GQ94","v":526267.98354484513},545758.84458341193,565971.56915140292,586932.89218649419,608670.53878151311,631213.26085582527,654590.8751848815,678834.30283822864,703975.61007814505,730048.05077299918,757086.11038142792,785125.55156551418,814203.46149329445,844358.30089316005,875629.95492503885,908059.78593564266,941690.68816755514,976567.14449452842,1012735.2852580275,1050242.9492828436,1089139.7471524826,1129477.1268280218,1171308.441697224,1214689.0211439223,1259676.2437310081,1306329.6130938297,1354710.8366443724,1404883.9071903331,1456915.1875770343,1510873.4984641373,1566830.2093532551,1624859.3329868619,1685037.6232433631,1747444.6766578043,1812163.0377025027,1879278.3079668521,1948879.2593807117,2021057.9516311358,2095909.8539277464,2173533.9712778139,2254032.9754380584,2337513.3407163825,2424085.4848031541,2513863.9148183232,2606967.3787675351,2703519.0226075687,2803646.5531288618,2907482.4068705421,3015163.925291399,3126833.5364284911,3242638.9432836561,3362733.3191871084,3487275.5103965215,3616430.2461995669,3750368.3567978125,3889266.9992601764,4033309.8918447765,4182687.5569991386,4337597.5733601581,4498244.8370871246,4664841.8328734832,4837608.9149957849,5016774.5987715684,5202575.8628116716,{"$f":"JC93+JC94","v":5395258.4624667633},5595077.2548826812,5802296.5360945156,6017190.3906053118,6240043.0539117698,6471149.2884564456,6710814.773503717,6959356.5094552012,7217103.2371393815,7484395.8726300746,7761587.9581688009,8049046.1297875401,8347150.6022503506,8656295.6719552949,8976890.2384618297,9309358.3453335017,9654139.7410112694,10011690.460459361,10382483.428352932,10767009.084605411,11165776.033062853,11579311.714223366,12008163.102871342,12452897.431549281,12914102.94082414,13392389.657340502,13888390.200689759,14402760.620162506,14936181.262490841,15489357.671728453,16063021.522458585,16657931.587564357,17274874.741841391,17914667.002780229,18578154.609895192,19266215.144027267,19979758.688101456,20719729.03087398,21487104.915261425,22282901.332903042,23108170.86666844,23964005.082886368,24851535.975136146,25771937.461511284,26726426.937335812,27716266.885386981,28742766.545754168,29807283.647542715,30911226.204713095,32056054.378430843,33243282.408390407,34474480.615667544,35751277.479749404,37075361.792489395,38448484.891836032,39872462.978290066,41349179.517154016,42880587.729751319,44468713.176910385,46115656.438130431,47823595.889973015,49594790.587354049,51431583.251547284,53336403.368851587,{"$f":"LO93+LO94","v":55311770.404020362},57360297.132703654,59484693.097310454,61687768.190862447,63972436.373579219,66341719.527111068,68798751.45151715,71346782.010275543,73989181.428808063,76729444.752205387,79571196.468048066,82518195.300438672,85574339.181585714,88743670.4075149,92030380.984727606,95438818.174877971,98973490.244802743,102639072.42950924,106440413.11600852,110382540.25617301,114470668.0171006,118710203.67778194,123106754.78119227,127666136.55126849,132394379.58458124,137297737.82687575,142382696.84503192,147655982.40538448,153124569.36975029,158795690.92092833,164676848.12987578,170775819.8772139,177100673.14218631,183659773.67268032,190461797.05042168,197515740.16598108,204830933.11876833,212417051.55775496,220284129.47924799,228442572.49864137,236903171.61370102,245677117.47758597,254776015.20048586,264211899.699451,273997251.61671984,284145013.8275966,294668608.55971545,305581955.14633304,316899488.4371326,328636177.89089018,340807547.37525713,353429695.6998471,366519317.90978646,380093727.36789334,394170878.65469056,408769391.31654561,423908574.49334514,439608452.45828056,455889791.1035254,472774125.40683556,490283787.91540307,508441938.28463787,527272593.91094762,546800661.6990335,{"$f":"OA93+OA94","v":567051971.00571883},588053307.80388641,609832450.11171103,632418204.73404837,655840445.3645786,680130152.09910107,705319452.41224313,731441663.65178287,758531337.1067903,786624303.70787704,815757721.42000198,845970124.39051294,877301473.91743994,909793211.30544603,943488312.67935431,978431345.82774663,1014668529.151823,1052247792.7974896,1091218842.0515375,1131633223.0857582,1173544391.135962,1217007781.2060733,1262080881.3908215,1308823308.9140117,1357296888.9829509,1407565736.5633233,1459696341.1826825,1513757654.8747237,1569821183.3806639,1627961080.7283502,1688254247.3142052,1750780431.617734,1815622335.6831279,1882865724.5074878,1952599539.4803467,2024916016.0245407,2099910805.5940247,2177683102.1900053,2258335773.5627141,2341975497.2723827,2428712901.789362,2518662712.8200331,2611943905.0520353,2708679859.5195427,2808998526.7967081,2913032596.2351503,3216052247.6210871,3335161958.663981,3458683016.9650593,3586778801.1813769,3719618740.8619299,3857378540.548492,4000240412.1762457,4148393316.081604,4302033210.9360018,4461363312.9362268,4626594364.5941324,4797944913.4812403,4975641601.2969303,5159919463.6425619,5351022240.8980274,5549202700.6119251,5754722971.8317881,5967854891.8165483,{"$f":"QM93+QM94","v":6188880365.5898657},6418091738.8098507]
[null,null,null,"EBITDA Growth",null,null,null,{"$f":"H95/G95-1","v":9.3092000000000397E-2},{"$f":"I95/H95-1","v":9.3091999999999731E-2},9.3091999999999731E-2,5.4391264188240696E-2,5.5941184760757601E-2,5.6859778766495062E-2,5.7256473069013047E-2,5.7225804658742163E-2,5.6848007596351113E-2,5.6190339759328412E-2,5.5308718386060107E-2,7.0227575537744835E-2,6.7660891574678583E-2,6.5081838485304022E-2,6.2513759424053461E-2,6.7228518092575351E-2,6.4609768370859744E-2,6.2032465128486924E-2,5.9502830514700955E-2,5.7025247820963187E-2,5.4602621628957682E-2,5.2236672954969698E-2,5.0130193828567871E-2,4.8247204090993812E-2,4.6557857663778401E-2,4.5078108239955617E-2,4.3784065533976957E-2,4.2655146533689958E-2,4.1673397064999618E-2,4.0822971608503122E-2,4.0089733136619454E-2,3.9460944968041645E-2,3.8925033782041041E-2,3.8473489818245943E-2,3.8098371764902605E-2,3.7792226307195254E-2,3.7548028666172462E-2,3.7359139832223942E-2,3.7219276936452994E-2,3.712249378477539E-2,3.7063169049071254E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000291E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,{"$f":"BU95/BT95-1","v":3.7035999999999847E-2},3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999403E-2,3.7036000000000069E-2,3.7035999999999403E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999403E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,{"$f":"EG95/EF95-1","v":3.7036000000000069E-2},3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999403E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,{"$f":"GS95/GR95-1","v":3.7035999999999625E-2},3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000291E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,{"$f":"JE95/JD95-1","v":3.7035999999999847E-2},3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,{"$f":"LQ95/LP95-1","v":3.7035999999999847E-2},3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999403E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000291E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999403E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,{"$f":"OC95/OB95-1","v":3.7035999999999847E-2},3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,0.10402205995825931,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2]
[]
[null,null,null,"Capital Expenditures",null,null,{"$f":"G78","v":164.07539439617645},179.34950101130525,196.04550475944967,214.29577288851632,233.24264174059763,252.82912557411885,272.99486724365931,293.67697329821584,314.81082864942351,336.33087620634359,358.17134950094226,380.26694894814881,402.55345490422309,424.96827303584723,447.45090963871178,469.94337641548634,492.39052582201811,514.74031941386181,536.94403268000656,558.95640065232465,580.73570914900779,602.2438368730501,624.54853961548042,647.67931932867941,671.66677059933636,696.54262111525327,722.33977363087786,749.09234948707092,776.83573374267382,805.60662197756744,835.44306882912861,866.38453832628386,898.47195608773598,931.74776345340138,966.25597362066151,1002.0422298596762,1039.1538658847594,1077.639968461667,1117.5514423336131,1158.9410775518811,1201.8636193000921,1246.3758403044903,1292.536615926007,1340.4070020334423,1390.0503157607532,1441.532219255268,1494.9208065276064,1550.2866935181623,1607.7031114993008,1667.2460039367882,1728.9941269385913,1793.0291534238888,1859.4357811500954,1928.3018447407694,1999.7184318625893,2073.780003705052,2150.5845199222708,2230.2335682021112,2312.832498634044,2398.490563053454,2487.3210595467021,2579.4414823080733,2674.9736770468344,2774.0440021499403,{"$f":"BS78","v":2876.783495813565},2983.3280493645152,3093.8185870007787,3208.401252188939,3327.2276009650091,3450.4548023943494,3578.2458464558258,3710.7697596251633,3848.2018284426404,3990.7238313608423,4138.5242791791215,4291.798664382799,4450.7497197168777,4615.5876863363119,4786.530591887461,4963.8045388886039,5147.6440037908806,5338.2921471152795,5536.0011350758396,5741.0324731145065,5953.6573517887764,6174.1570054696249,6402.8230843241981,6639.9580400752257,6885.8755260474509,7140.9008120301442,7405.3712145044919,7679.6365428048766,7964.059561804198,8259.0164717351763,8564.8974057823598,8882.106946102911,9211.0646589587777,9552.2056496679706,9905.9811381090731,10272.859055540079,10653.324663521058,11047.881195759222,11457.050523725358,11881.373846922048,12321.412408716651,12777.748238685879,13250.98492245385,13741.748400041848,14250.687793785795,14778.476266916447,15325.811913937963,15893.418683982565,16482.047338362543,17092.476443586136,17725.513401150791,18381.99551547581,19062.791101386971,19768.800632617935,20500.957932847567,21260.231410848512,22047.625341380699,22864.181193524084,23710.97900820744,24589.138826755407,25499.822172343116,26444.233586318016,27423.622221420876,28439.28349401342,{"$f":"EE78","v":29492.560797497696},30584.847279193811,31717.587683026024,32892.280260454565,34110.478752180767,35373.794443246516,36683.898294246588,38042.523151472298,39451.466038910236,40912.590535127303,42427.829238186263,43999.18632185171,45628.74018646781,47318.646208013837,49071.13958897382,50888.538314791047,52773.246219817651,54727.756166814826,56754.653344208971,58856.618685465095,61036.432415099967,63296.977726025587,65641.244593086667,68072.333727836216,70593.460679780372,73207.960089516695,75919.290099392005,78731.03692751308,81646.919611160469,84670.794925879396,87806.662486754256,91058.67003861368,94431.118942163754,97928.469863305741,101555.34867316311,105316.55256662233,109217.05640747973,113262.01930858711,117456.79145569995,121806.92118405325,126318.16231702582,130996.48177659915,135848.06747567724,140879.33650270637,146096.94360942062,151507.79001293911,157119.03252385833,162938.0930124119,168972.66822521959,175230.73996560884,181720.58565097509,188450.78926114462,195430.2526922203,202668.20753092933,210174.22726504478,217958.23994603299,226030.54132067427,234401.80844902669,243083.11382674481,252085.94003043219,261422.19490539917,271104.22731591552,281144.84347878775,291557.32390186808,{"$f":"GQ78","v":302355.44094989763},313553.47706091794,325166.24363734608,337209.10063669871,349697.97688787943,362649.39115989895,376080.47401089687,390008.99044636439,404453.36341653584,419432.69818403071,434966.80759397428,451076.23828002455,467782.29784096358,485107.08302380139,503073.50895067089,521705.33942816796,541027.21837922954,561064.70243912248,581844.29475865758,603393.48005933897,625740.76098681649,648915.69581072405,672948.93752076989,697872.27437078906,723718.67192438547,750522.31665777683,778318.66117751412,807144.47111288423,837037.87374502106,868038.4084370418,900187.07893191616,933526.40758723847,968100.49161863921,1003955.0614262274,1041137.5410812092,1079697.1110526924,1119684.7732576395,1161153.4185200089,1204157.896528316,1248755.0883841387,1295003.9818375329,1342965.7493088676,1392703.8288002703,1444284.0078037169,1497774.5103167358,1553246.0870808261,1610772.1091619516,1670428.6649968734,1732294.6610336974,1796451.9260997414,1862985.3196347712,1931982.8439327637,2003535.7605406577,2077738.7109680416,2154689.8418674534,2234490.9348508562,2317247.5411139927,2403069.1210466898,2492069.189013774,2584365.4634980885,2680080.0228042034,2779339.4665287798,2882275.0830111392,2989023.0229855394,{"$f":"JC78","v":3099724.47966483},3214525.8754936974,3333579.0558184818,3457041.4897297747,3585076.4783434067,3717853.3707953333,3855547.7882361095,3998341.8561212216,4146424.4451045254,4299991.4208534164,4459245.9031161433,4624398.5343839498,4795667.7585033961,4973280.1096073268,5157470.5117467437,5348482.5896197949,5546568.9908089517,5751991.7199525498,5965022.4852927132,6185943.0580580123,6415045.6451562447,6652633.2756702518,6899020.2016679747,7154532.3138569472,7419507.5726329526,7694296.455092987,7979262.4186038086,8274782.38153922,8581247.2218219023,8899062.2939292993,9228647.9650472645,9570440.1710807513,9924890.9932568967,10292469.256083161,10673661.147451451,11068970.861708462,11478921.266542692,11904054.594570367,12344933.160534874,12802140.105068441,13276280.165999755,13767980.478227716,14277891.403219357,14806687.389228988,15355067.863376472,15923758.156764485,16513510.463858413,17125104.83739787,17759350.220155731,18417085.514909409,19099180.694039587,19806537.950224031,20540092.889748536,21300815.770013262,22089712.782871474,22907827.38549789,23756241.680547189,24636077.847427931,25548499.626585264,26494713.858755473,27475972.081228334,28493572.183228705,29548860.122606758,30643231.706107624,{"$f":"LO78","v":31778134.43557502},32955069.422530979,34175593.373663828,35441320.649850853,36753925.401438721,38115143.782606393,39526776.247738987,40990689.932850257,42508821.125203259,44083177.824396275,45715842.398300618,47408974.337364063,49164813.110922679,50985681.129298799,52873986.815603502,54832227.791306198,56862994.179785006,58968972.032227509,61152946.880413078,63417807.421076044,65766549.33672303,68202279.257957891,70728218.872555599,73347709.186719581,76064214.944158927,78881329.208830759,81802778.117409006,84832425.80776535,87974279.529981732,91232494.946654111,94611381.629498363,98115408.759528488,101749211.03834634,105517594.81836255,109425544.46005543,113478228.92467804,117681008.6111324,122039442.44605424,126559295.23648627,131246545.29486479,136107392.34640536,141148265.72934681,146375832.8988989,151797008.24614251,157418962.24354666,163249130.92919856,169295225.74229231,175565243.72288382,182067478.08940452,188810529.20792365,195803315.96766827,203055087.57784677,210575435.80137983,218374307.64171967,226462018.49953839,234849265.81668726,243547143.22547409,252567155.2219727,261921232.3827737,271621747.14530206,281681530.17257541,292113887.32404691,302932617.25498027,314152029.6676358,{"$f":"OA78","v":325786964.23840636},337852810.24593991,350365526.92620856,363341664.58144748,376798386.47088599,390753491.51222157,405225437.8238681,420233367.13911289,435797130.12447697,451937312.63576692,468675262.94654524,486033119.98503327,504033842.61679894,522701240.01195455,542060003.13703728,562135737.41322041,582954996.5840565,604545317.83754373,626935258.22897482,650154432.45274305,674233552.01306295,699204465.84541857,725100202.44246984,751955013.54012883,779804419.42160094,808685255.89929914,838635723.03678548,869695435.67517555,901905475.83084142,935308447.03371215,969948530.67805278,1005871544.460245,1043125002.9808747,1081758180.591274,1121822176.5676522,1163369982.6990116,1206456553.3782513,1251138878.2891684,1297476057.7854857,1345529381.0616295,1395362407.2186275,1447041049.3323765,1500633661.6354504,1556211129.9277804,1613846965.3357856,1673617401.5439615,1735601495.627543,1799881232.6196048,1866541633.9509041,1935670869.9059093,2007360376.2437439,2081704975.1383076,2158803000.5975299,2238756428.5276589,2321671011.6146097,2407656419.200768,2496826382.3422875,2589298844.2387166,2685196116.2339411,2784645039.5947809,2887777153.2812128,2994728867.9301348,3105641646.282795,3220662190.2945228,3339942635.1742702,3463640750.6105843]
[null,null,null,"Capital Expenditure Growth",null,null,null,{"$f":"H98/G98-1","v":9.3091999999999731E-2},{"$f":"I98/H98-1","v":9.3091999999999953E-2},9.3091999999999731E-2,8.8414571116799845E-2,8.3974712717001632E-2,7.9760358399169951E-2,7.5760054624385509E-2,7.1962929588446745E-2,6.8358663675082809E-2,6.4937461409874331E-2,6.1690024838651825E-2,5.860752825803206E-2,5.5681594229410214E-2,5.2904270811219067E-2,5.0268009947584735E-2,4.7765646954636143E-2,4.5390381048725503E-2,4.3135756863632357E-2,4.0995646906530459E-2,3.8964234905022765E-2,3.7035999999999403E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000291E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000291E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7036000000000291E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999403E-2,3.7036000000000513E-2,3.7035999999999847E-2,3.7035999999999403E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,{"$f":"BU98/BT98-1","v":3.7035999999999847E-2},3.7035999999999847E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999403E-2,3.7036000000000069E-2,3.7035999999999403E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999403E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999403E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999403E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7036000000000513E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999403E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,{"$f":"EG98/EF98-1","v":3.7035999999999625E-2},3.7035999999999625E-2,3.7036000000000291E-2,3.7035999999999403E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000291E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000291E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000291E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999403E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000291E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,{"$f":"GS98/GR98-1","v":3.7035999999999847E-2},3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000291E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999403E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000291E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999403E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999403E-2,3.7036000000000291E-2,{"$f":"JE98/JD98-1","v":3.7036000000000069E-2},3.7035999999999847E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999403E-2,3.7036000000000513E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999403E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999403E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999403E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999403E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7036000000000513E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999403E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,{"$f":"LQ98/LP98-1","v":3.7035999999999847E-2},3.7036000000000291E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7036000000000291E-2,3.7035999999998959E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000291E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000291E-2,3.7036000000000069E-2,3.7035999999999403E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7036000000000291E-2,3.7035999999999403E-2,3.7036000000000291E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999403E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999403E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000291E-2,3.7036000000000069E-2,3.7035999999999847E-2,{"$f":"OC98/OB98-1","v":3.7036000000000069E-2},3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000291E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000513E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999181E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000513E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7036000000000291E-2,3.7036000000000069E-2,3.7035999999999403E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999403E-2,3.7035999999999847E-2,3.7035999999999847E-2]
[]
[null,null,null,"Depreciation",null,null,{"$f":"G94","v":70.983394396176493},{"$f":"H94","v":77.591380547305334},84.81451734521508,92.710070393915828,101.34063626702624,110.72690767184119,120.88570203658767,131.82969282498456,143.56717055019345,156.10183157812742,169.43259202743994,183.55342340787121,198.45320608885831,214.11559625083126,230.5189016333664,247.63596114578255,265.43402323359936,283.87461778440303,302.91341629465472,322.50007499064515,342.57805558853761,363.08441837754208,383.94958230501226,405.14953652425868,426.655908646603,448.43547996616581,470.49738374591135,492.85503365337604,515.52634233163371,538.53390235279846,561.90513060651961,585.67237787427121,609.87300591357325,634.5494348249822,659.74916380351453,685.52476859326759,711.93387907998033,739.03914048327886,766.90816156135736,795.61345312896469,825.2323600276253,855.84698948704295,887.54413858968474,920.41522330649229,954.50372151687156,989.85472134697022,1026.5149808067765,1064.532989635936,1103.9590334400923,1144.8452602025793,1187.2457492594422,1231.2165828290147,1276.8159201906699,1324.1040746108508,1373.1435931181388,1423.999339232862,1476.7385787606897,1531.4310687636701,1588.1491498264011,1646.9678417393714,1707.964942726031,1771.2211323448319,1836.8200782023548,1904.8485466186567,1975.396517391225,{"$f":"BT94","v":2048.5573028093258},2124.4276710761719,2203.1079743021487,2284.702281238403,2369.3185149263481,2457.0685954451601,2548.0685879460666,2642.4388561692367,2740.3042216463209,2841.794128799213,2947.0428161534205,3056.1894938924775,3169.3785279882791,3286.7596311508519,3408.4880608501544,3534.7248246717991,3665.6368932783435,3801.3974212577996,3942.1859761515029,4088.1887759642495,4239.5989354708609,4396.6167216449603,4559.4498185478014,4728.3136020275369,4903.4314245922287,5085.0349108334258,5273.3642637910507,5468.6685826648154,5671.2061922923886,5881.2449848301276,6099.0627740882946,6324.9476629894289,6559.1984246359025,6802.1248974907166,7054.0483951941806,7315.3021315585902,7586.2316613029925,7867.1953371110085,8158.5647836162507,8460.7253889422609,8774.076814447124,9099.0335233469887,9436.0253289176635,9785.4979629994577,10147.913665557106,10523.751796074677,10913.509467594096,11317.702204235911,11736.86462307199,12171.551141252085,12622.336709319496,13089.81757168585,13574.612055270805,14077.361387349813,14598.730543691701,15139.409128107867,15700.112284576473,16281.581643148045,16884.586300883675,17509.923839123199,18158.421378428964,18830.936672600455,19528.359243206887,20251.611556138294,{"$f":"EF94","v":21001.650241731426},21779.467360084185,22586.091713232261,23422.59020592353,24290.069256790106,25189.676261784582,26122.601111816031,27090.077766593251,28093.385886756794,29133.852526458712,30212.853888628626,31331.817145247875,32492.222325039271,33695.604271069416,34943.554670852733,36237.724161642436,37579.82451369302,38971.63089438215,40414.984216186487,41911.793571617156,43464.038758335555,45073.772897789269,46743.12515083178,48474.303533917991,50269.597839600159,52131.382665187586,54062.120553575463,56064.365250397685,58140.765081811405,60294.066457381363,62527.117502696936,64842.871826526803,67244.392427494065,69734.855745438719,72317.555862826761,74995.908861762393,77773.457342366615,80653.875108498483,83640.972027016847,86738.699067009424,89951.153525655172,93282.584447631321,96737.398245233751,100320.16452664424,104035.62214005302,107888.68544163204,111884.45079564831,116028.20331531591,120325.42385330195,124781.79625113282,129403.21485708978,134195.7923225369,139165.86768699437,144320.01476264987,149665.05082939935,155208.045651917,160956.33083068137,166917.50949932646,173099.46638114355,179510.3782180355,186158.72458571865,193053.29910947534,200203.22109529379,207617.94759177911,{"$f":"GR94","v":215307.28589878819},223281.40653933567,231550.85671192646,240126.57424110931,249019.90204470305,258242.60313683061,267806.8761866063,277725.37165305333,288011.20851759578,298677.99163625337,309739.82973449357,321211.35406854027,333107.73777782265,345444.71595416201,358238.60645424039,371506.33148287958,385265.43997567944,399534.13081061858,414331.27687932056,429676.45004982292,445589.94705386809,462092.81633295491,479206.88587866223,496954.7921040642,515360.00978443021,534446.88310680632,554240.65786954993,574767.51487440651,596054.60455529508,618130.08288960485,641023.14863950422,664764.08197251672,689384.28451245092,714916.3208736541,741393.96173353062,768852.22850029345,797327.43963502999,826857.25868935289,857480.74412217166,889238.4009614801,922172.23437948944,956325.80525196798,991744.28777527984,1028474.5292173253,1066565.1118814179,1106066.4173650579,1147030.6931985901,1189512.1219518927,1233566.892900503,1279253.2763459659,1326631.7006887146,1375764.8323554217,1426717.6586865371,1479557.5738936511,1534354.4682003763,1591180.8202846455,1650111.7931447073,1711225.333515614,1774602.2749676986,1840326.444823402,1908484.7750338812,1979167.4171620361,2052467.861624049,2128483.0613471563,{"$f":"JD94","v":2207313.5600072099},2289063.6250156364,2373841.3854317153,2461758.9749825643,2552932.6803800189,2647483.095130573,2745535.2790418286,2847218.9236364206,2952668.5236922191,3062023.5551356836,3175428.6595236878,3293033.8353578076,3414994.6364841186,3541472.3778409446,3672634.3488266612,3808654.0345698046,3949711.3453941299,4095992.8547821473,4247692.0461518578,4405009.5687731355,4568153.5031622173,4737339.6363053331,4912791.7470755363,5094741.902220225,5283430.7633108543,5479107.9050608315,5682032.1454326659,5892471.8879709076,6110705.4768137988,6337021.564853074,6571719.4955289708,6815109.6987653812,7067514.1015688553,7329266.5538345575,7600713.2699223729,7882213.286587215,8174138.9378692592,8476876.3475721832,8790825.9399808664,9116402.9694939982,9454038.0698721725,9804177.8238279577,10167285.353711251,10543840.934071299,10934342.626905564,11339306.940435637,11759269.51228161,12194785.817938466,12646431.905491631,13114805.157543417,13600525.081358191,14104234.128271373,14626598.543446032,15168309.247101098,15730082.748376731,16312662.093045613,16916817.846323643,17543349.112080082,18193084.589795079,18866883.670662727,19565637.574289389,20290270.527490769,21041740.986746915,21821042.905932065,{"$f":"LP94","v":22629207.050996169},23467302.363336857,24336437.373665404,25237761.668236472,26172467.409381267,27141790.912355106,28147014.280585088,29189467.101480819,30270528.205051254,31391627.487653535,32554247.803286266,33759926.924928769,35010259.578520425,36306899.552270494,37651561.88408839,39046025.13002748,40492133.716743164,41991800.381076455,43547008.699990004,45159815.714202844,46832354.648994043,48566837.735774182,50365559.13815631,52230897.986397058,54165321.524221241,56171388.372192308,58251751.911944807,60409163.79575558,62646477.586095169,64966652.529973775,67372757.4730739,69867974.918846622,72455605.237941042,75139071.033533424,77921921.668331355,80807837.959239662,83800637.045898035,86904277.439529896,90122864.258780345,93460654.659468502,96922063.465436563,100511669.00794247,104234219.18132061,108094637.72292,112098030.72562602,116249693.39158028,120555117.03603083,125019996.35057725,129650236.93541721,134451963.11055732,139431526.01631987,144595512.01386023,149950751.39680555,155504327.42553762,161263585.69606981,167236143.85590944,173429901.67975688,179853051.51836833,186514089.1344026,193421824.93958431,200585395.64804673,208014276.36126775,215718293.10058367,223707635.80385688,{"$f":"OB94","v":231992871.80348846},240584959.80360243,249495264.37488863,258735570.98627701,268318101.59332466,278255530.80393499,288561002.64278948,299248147.9366678,310331102.34365016,321824525.05004954,333743618.15980309,346104146.80196953,358922459.9829272,372215512.21085489,386000885.92109597,400296814.73206967,415122207.56248659,430496673.64177072,446440548.44676733,462974920.59904182,480121659.75834781,497903445.5491581,516343797.55851662,535467106.44489372,555298666.19918668,575864707.6005398,597192432.91123307,619310051.85653353,642246818.93709195,666033072.12324607,690700272.98240256,716281048.29257882,742809233.19714236,770319915.95783162,798849484.36524582,828435673.86819673,859117617.48557925,890935897.5667752,923932599.46905839,958151367.22299409,993637461.25946498,1030437818.2746704,1068601113.3122909,1108177824.1449249,1149220298.0399563,1191782820.9981637,1235921689.5566516,1281695285.2510715,1329164151.8356299,1378391075.3630142,1429441167.2301588,1482381950.2996948,1537283448.2109938,1594218277.9989364,1653261746.1429045,1714491948.173053,1777989871.96559,1843839504.8637073,1912127944.7658391,1982945515.3281863,2056385885.4338803,2132546193.0868094,2211527173.8939714,2293433294.3063083,{"$f":"QN94","v":2378372889.7942367}]
[null,null,null,"Depreciation Growth",null,null,null,{"$f":"H101/G101-1","v":9.3091999999999731E-2},{"$f":"I101/H101-1","v":9.3091999999999953E-2},9.3091999999999731E-2,9.3091999999999953E-2,9.262100328719769E-2,9.174639279960628E-2,9.0531722147624505E-2,8.9035159482556248E-2,8.7308686100710187E-2,8.5397847767344048E-2,8.3341883704077357E-2,8.1174093102467149E-2,7.8922333736246353E-2,7.6609577582190891E-2,7.4254472805185934E-2,7.1871880018827827E-2,6.9473364138306959E-2,6.7067632389420817E-2,6.4660915107628503E-2,6.2257289702877916E-2,5.9858950258139698E-2,5.746642618459652E-2,5.5215463686596911E-2,5.3082553930199561E-2,5.104715738884269E-2,4.9197498336684076E-2,4.7519180084407919E-2,4.5999953597313459E-2,4.4629261653450492E-2,4.3397877369678373E-2,4.2297615688430046E-2,4.1321101956591333E-2,4.0461585727088023E-2,3.9712790833204004E-2,3.9068794935872786E-2,3.8523933337821781E-2,3.8072723043221623E-2,3.7709803921689655E-2,3.7429894485887294E-2,3.7227760267471988E-2,3.7098193117866662E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999403E-2,3.7036000000000291E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000291E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,{"$f":"BU101/BT101-1","v":3.7035999999999847E-2},3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7036000000000291E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,{"$f":"EG101/EF101-1","v":3.7035999999999625E-2},3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000291E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000291E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,{"$f":"GS101/GR101-1","v":3.7035999999999847E-2},3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999403E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999403E-2,3.7036000000000069E-2,{"$f":"JE101/JD101-1","v":3.7035999999999847E-2},3.7035999999999847E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999403E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999403E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000291E-2,3.7035999999999403E-2,3.7036000000000291E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999403E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999403E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000291E-2,{"$f":"LQ101/LP101-1","v":3.7035999999999625E-2},3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999403E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7036000000000291E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000291E-2,3.7035999999999403E-2,3.7036000000000291E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000291E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999403E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,{"$f":"OC101/OB101-1","v":3.7035999999999847E-2},3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000291E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999403E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999403E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000291E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000069E-2]
[]
[null,null,null,"Deferred Tax Change",null,null,{"$f":"G82","v":8.2241278083695448},{"$f":"H82","v":8.9897283143062623},9.8266001025416756,10.741377959287448,11.741314316273488,12.821210694301385,13.973789236089118,15.189524452617036,16.45647435216506,17.760109609002512,19.083139137335223,20.405330169846451,21.703320698020775,22.950421911146975,24.116408069196495,25.192349888545209,26.170690637625398,27.045433464383393,27.812317489711631,28.46898291647841,29.015125878155061,29.452644172105295,29.785775388360435,30.035663951330321,30.22684707806502,30.387350772189961,30.536855944747913,30.696174663102965,30.887148245368849,31.132550766644272,31.455999236345178,31.881871411409975,32.43523193791566,33.11421012186986,33.915988980354769,34.836817858449535,35.872030455382401,37.016067410904157,38.262502615749554,39.604072438622097,41.032707103313669,42.539563500234181,44.11505877402783,45.748904090783071,47.443260502689554,49.200369098667124,51.02255396860528,52.912225277386824,54.871882452759337,56.904117491279749,59.01161838668736,61.197172685256419,63.463671172827162,65.814111698384067,68.251603139246527,70.779369513111078,73.40075424239717,76.119224576519173,78.93837617793497,81.861937878061781,84.893776609314955,88.037902519815361,91.298474277540663,94.679804570882879,98.186365812970053,{"$f":"BT82","v":101.82279605721942},105.59390513199378,109.50468100246371,113.56029636807125,117.76611550435882,122.127701358178,126.65082290567898,131.34146278281332,136.20582519843902,141.2503441404865,146.4816918860738,151.90678782676696,157.5328076207179,163.36719268375873,169.41766003199609,175.69221248893882,182.19914927068112,188.94707696306887,195.94492090547556,203.20193699612992,210.72772393471769,218.53223591836559,226.62579580783586,235.01910878137551,243.72327649420276,252.74981176244273,262.11065379087449,271.81818396467406,281.8852422259888,292.32514405707116,303.15169809236613,314.37922438291935,326.02257333716261,338.0971453632792,350.61891123895475,363.60443323559593,377.07088702491092,391.03608439676646,405.5184968184858,420.53727986665581,436.11229856379759,452.26415365340654,469.01420884811705,486.38461908700992,504.39835983951707,523.07925749453716,542.4520208751037,562.54227392022949,583.37658957714302,604.98252494872577,627.38865774272199,650.62462407088242,674.72115764796763,699.71013044261781,725.62459483369821,752.49882732795959,780.36837389687935,809.27009699252449,839.24222430472946,870.3243993240867,902.55773377744481,935.98486200563275,970.64999735487072,1006.5989906569048,{"$f":"EF82","v":1043.8793908748703},1082.5405079953125,1122.6334782494378,1164.2113317498843,1207.3290626325615,1252.0437017962176,1298.4143923359588,1346.5024677705005,1396.3715331668573,1448.0875492692066,1501.7189197439438,1557.3365816555961,1615.0140992937959,1674.8277614752224,1736.8566824492227,1801.1829065404236,1867.8915166670558,1937.0707468783294,2008.812099059709,2083.2104639604877,2160.3642467037134,2240.3754969446381,2323.3500438494739,2409.3976360735396,2498.6320869231131,2591.1714248943899,2687.138049786794,2786.6588945987169,2889.8655934190465,2996.8946555369475,3107.8876459993917,3222.9913728566025,3342.3580813417793,3466.1456552422751,3594.5178257298394,3727.6443879235885,3865.7014254747046,4008.8715434686164,4157.344109952508,4311.3155064087186,4470.9893875040434,4636.5769504596537,4808.2972143968509,4986.3773100293183,5171.0527800835553,5362.5678908466944,5561.1759552521107,5767.1396679308382,5980.7314526723349,6202.2338227534783,6431.9397546130058,6670.1530753647967,6917.188864664,7173.3738714556675,7439.0469461590401,7714.5594888568739,8000.2759140862036,8296.5741328402655,8603.8460524241964,8922.4980948217562,9252.9517342615291,9595.6440546916856,9951.0283279012656,10319.574613053352,{"$f":"GR82","v":10701.7703784224},11098.121146157675,11509.151160926733,11935.40408332285,12377.443708952807,12835.854714157584,13311.243429351074,13804.238641000527,14315.492423308606,14845.681000698241,15395.50564224011,15965.693589206203,16556.999016975926,17170.204032568668,17806.119709118968,18465.587158665876,19149.478644674236,19858.69873575808,20594.185502135777,21356.911756393034,22147.886340202647,22968.155458698282,23818.804064266849,24700.957291590981,25615.781945842318,26564.488045988372,27548.33042525989,28568.610390889808,29626.677445326932,30723.931071192026,31861.822582344641,33041.857043504133,34265.595260967617,35534.655847053044,36850.717361003975,38215.52052918612,39630.87054750463,41098.639469102724,42620.768680480076,44199.271469329949,45836.235687468667,47533.826512389584,49294.289311102359,51119.952610028675,53013.23117489391,54976.629204686498,57012.743643912254,59124.267617507605,61313.99399298965,63584.819074514089,65939.746433757246,68381.890882678563,70914.482593409484,73540.871370738605,76264.53108282527,79089.064256009646,82018.206839793827,85055.833148313221,88205.960984794423,91472.756955827121,94860.541982443072,98373.797015304677,102017.16896156268,105795.47683122382,{"$f":"JD82","v":109713.71811114578},113777.07537510945,117990.92313870275,122360.83496806724,126892.59085194534,131592.18484673742,136465.83300472097,141519.98159588268,146761.31563426787,152196.76772009861,157833.52720938064,163679.04972310923,169741.06700865366,176027.5971663855,182546.95525503997,189307.76428986434,196318.96664810367,203589.83589688409,211129.98905915953,218949.39933395386,227058.40928768646,235467.74453406595,244188.5279206289,253232.29424069822,262611.0054901978,272337.06668952852,282423.34229144733,292883.17319654766,303730.39439905901,314979.35328602046,326644.9286143221,338742.55019048043,351288.21927933581,364298.52976856194,377790.69011707418,391782.54611624777,406292.60449421033,421340.05739425868,436944.80775991268,453127.49566010758,469909.52558937296,487313.09477910586,505361.22255734354,524077.78079597838,543487.52548553795,563616.1294794213,584490.21645081788,606137.39610728621,628586.30070951581,651866.62294259667,676009.15518989787,701045.83026152104,727009.76363108307,753935.29723692313,781858.04490537941,810814.93945650384,840844.28155420721,871985.79036585614,904280.65609784424,937771.59447708353,972502.90325013548,1008520.5207749121,1045872.0867823288,1084607.0053883977,{"$f":"LP82","v":1124776.5104399696},1166433.7332806215,1209633.7730264142,1254433.7694442123,1300892.9785293341,1349072.8508821428,1399037.1129874215,1450851.8515040055,1504585.6006763205,1560309.4329829887,1618097.0531429276,1678024.8956031278,1740172.2256366983,1804621.2441853806,1871457.1965850219,1940768.4853177518,2012646.7869399637,2087187.173341088,2164488.2374929488,2244652.2238567472,2327785.1636194959,2413997.0149392933,2503401.8083846122,2596117.7977599204,2692267.6165177375,2791978.4399631172,2895382.1534655839,3002615.5269013494,3113820.3955556601,3229143.847725451,3348738.4192698449,3472762.29536587,3601379.5197370648,3734760.2116300762,3873080.7908280045,4016524.2109970897,4165280.2016755193,4319545.5192248225,4479524.2070748508,4645427.8656080514,4817475.9320386946,4995895.9706577659,5180923.9738269746,5372804.6741216779,5571791.868032366,5778148.7516568005,5992148.2688232064,6214073.4721073508,6444217.8972202837,6682885.9512617588,6930393.3153526485,7187067.3621800244,7453247.5890057683,7729286.0667122006,8015547.9054789543,8312411.7377063036,8620270.218824029,8939530.5466483235,9270614.9999739826,9613961.4971129894,9970024.1751201153,10339273.990469873,10722199.341980934,11119306.716810584,{"$f":"OB82","v":11531121.360374331},11958187.971077085,12401071.420773983,12860357.501913786,13336653.702354431,13830590.008874893,14342819.740443766,14874020.412350714,15424894.632342517,15996171.029946029,16588605.220211029,17202980.803146839,17840110.400171995,18500836.728952765,19186033.718046486,19896607.662828088,20633498.424228668,21397680.671868205,22190165.173231721,23012000.130587459,23864272.56742394,24748109.766231298,25664680.759532928,26615197.876142979,27600918.344683766,28623145.956497788,29683232.790142298,30782580.999758244,31922644.669665098,33104931.73765099,34331005.989486456,35602489.127313256,36921062.914631963,38288471.400738716,39706523.227536321,41177094.021790981,42702128.875982523,44283644.921033144,45923733.994329453,47624565.40654254,49388388.810939312,51217537.17894125,53114429.885900497,55081575.911155224,-1542325768.3497288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QN82","v":0}]
[null,null,null,"Deferred Tax Growth",null,null,null,{"$f":"IF(G104,H104/G104-1)","v":9.309199999999751E-2},{"$f":"IF(H104,I104/H104-1)","v":9.3092000000001729E-2},9.3091999999996178E-2,9.309200000000506E-2,9.1974062608234375E-2,8.9896232833925449E-2,8.7001113011503373E-2,8.3409451263613432E-2,7.9217165775605114E-2,7.4494446118850144E-2,6.9285824674643059E-2,6.3610366378310523E-2,5.7461308823581581E-2,5.0804563095339095E-2,4.4614513747716744E-2,3.883483491649331E-2,3.3424522068224771E-2,2.8355397828552453E-2,2.3610597247413656E-2,1.9183789012726882E-2,1.5078972801549462E-2,1.1310740533464481E-2,8.3895268701830172E-3,6.3652039470307731E-3,5.3099714207842652E-3,4.9199804773627509E-3,5.2172600428583848E-3,6.2214130705815496E-3,7.9451336629052793E-3,1.038939829008334E-2,1.3538663065986167E-2,1.7356588619438673E-2,2.0933353744897909E-2,2.4212531584903552E-2,2.715028827931687E-2,2.9716049299886915E-2,3.1892171728185481E-2,3.3672815402270961E-2,3.5062260206689455E-2,3.6072923230449305E-2,3.6723299613805382E-2,3.7035999999975866E-2,3.703600000000784E-2,3.7036000000005176E-2,3.7035999999999181E-2,3.7035999999998293E-2,3.7036000000005398E-2,3.7035999999985192E-2,3.7036000000000291E-2,3.7036000000010061E-2,3.7035999999994962E-2,3.7035999999993185E-2,3.7036000000001179E-2,3.7036000000016722E-2,3.7035999999991409E-2,3.7035999999978975E-2,3.703600000000784E-2,3.7035999999997848E-2,3.7036000000010283E-2,3.7036000000015612E-2,3.7035999999974312E-2,3.7036000000016056E-2,3.7035999999991409E-2,3.7035999999999625E-2,3.7036000000002067E-2,{"$f":"IF(BT104,BU104/BT104-1)","v":3.7035999999991853E-2},3.7036000000013392E-2,3.7036000000002733E-2,3.7035999999997182E-2,3.7035999999997848E-2,3.703599999999585E-2,3.703599999999696E-2,3.7036000000010727E-2,3.703599999998608E-2,3.7036000000001623E-2,3.7036000000003622E-2,3.7035999999992075E-2,3.7035999999999403E-2,3.7036000000010283E-2,3.7035999999986524E-2,3.7036000000011171E-2,3.7035999999993408E-2,3.7036000000013169E-2,3.703599999999585E-2,3.7035999999995628E-2,3.7036000000008062E-2,3.7035999999989411E-2,3.7036000000002733E-2,3.7036000000000957E-2,3.7036000000002733E-2,3.7035999999991853E-2,3.7036000000002733E-2,3.7035999999996516E-2,3.7036000000002289E-2,3.7035999999990743E-2,3.703600000001428E-2,3.7035999999991853E-2,3.7036000000004288E-2,3.70360000000034E-2,3.7035999999986524E-2,3.7036000000004066E-2,3.7036000000002511E-2,3.7036000000001845E-2,3.7036000000001401E-2,3.7036000000000735E-2,3.7036000000000291E-2,3.7036000000006508E-2,3.703599999998719E-2,3.7036000000001401E-2,3.7036000000007396E-2,3.7035999999997848E-2,3.7035999999991631E-2,3.7036000000006952E-2,3.7036000000006286E-2,3.7035999999992075E-2,3.7036000000001623E-2,3.7035999999993852E-2,3.7036000000000069E-2,3.7036000000010949E-2,3.7036000000000735E-2,3.7036000000001845E-2,3.7036000000000513E-2,3.7035999999987412E-2,3.7036000000008729E-2,3.7035999999989855E-2,3.7036000000007174E-2,3.7035999999997182E-2,3.7035999999998959E-2,3.7035999999996516E-2,{"$f":"IF(EF104,EG104/EF104-1)","v":3.7036000000000513E-2},3.7036000000010061E-2,3.7036000000000291E-2,3.7035999999990077E-2,3.7035999999997182E-2,3.7036000000013169E-2,3.7035999999990077E-2,3.7036000000006286E-2,3.7035999999986968E-2,3.7036000000002067E-2,3.7036000000010283E-2,3.7036000000002067E-2,3.7035999999988523E-2,3.7036000000002511E-2,3.7036000000006508E-2,3.7036000000000735E-2,3.703599999999585E-2,3.7035999999996738E-2,3.7036000000001623E-2,3.7035999999992963E-2,3.7036000000002733E-2,3.7035999999997404E-2,3.7036000000024272E-2,3.7035999999980751E-2,3.703599999999696E-2,3.7036000000006064E-2,3.7036000000007174E-2,3.7035999999989855E-2,3.7036000000011393E-2,3.7035999999992519E-2,3.7035999999992741E-2,3.7036000000018499E-2,3.7035999999976532E-2,3.7036000000003177E-2,3.7036000000005176E-2,3.7035999999994074E-2,3.703600000000784E-2,3.703599999999696E-2,3.7036000000002289E-2,3.7035999999993408E-2,3.7036000000002289E-2,3.7035999999994296E-2,3.7036000000013614E-2,3.7035999999998293E-2,3.7035999999993185E-2,3.70360000000034E-2,3.7036000000001845E-2,3.7036000000001845E-2,3.7035999999995184E-2,3.7036000000004732E-2,3.7035999999991187E-2,3.7035999999998959E-2,3.703599999999585E-2,3.7036000000019609E-2,3.703599999998497E-2,3.70360000000034E-2,3.7035999999995628E-2,3.7036000000007174E-2,3.7035999999997404E-2,3.7035999999994962E-2,3.7036000000004954E-2,3.7036000000001845E-2,3.7035999999993408E-2,3.7036000000000291E-2,{"$f":"IF(GR104,GS104/GR104-1)","v":3.7036000000002289E-2},3.7035999999996516E-2,3.7036000000002955E-2,3.7036000000000957E-2,3.7036000000000069E-2,3.7035999999996072E-2,3.7036000000000513E-2,3.7035999999998737E-2,3.7035999999998515E-2,3.7036000000000513E-2,3.703600000000562E-2,3.7035999999992519E-2,3.7036000000001401E-2,3.7036000000004954E-2,3.7035999999998737E-2,3.7036000000000513E-2,3.7035999999983638E-2,3.7036000000008062E-2,3.7036000000007618E-2,3.7035999999992519E-2,3.7035999999994962E-2,3.7036000000009395E-2,3.7035999999997626E-2,3.7035999999998959E-2,3.703599999999363E-2,3.7036000000010949E-2,3.7035999999999625E-2,3.703600000000451E-2,3.7035999999998959E-2,3.7035999999998293E-2,3.7035999999992963E-2,3.7036000000008062E-2,3.703600000000673E-2,3.7035999999985192E-2,3.7036000000000069E-2,3.7035999999988745E-2,3.7036000000018054E-2,3.7035999999991853E-2,3.7035999999990965E-2,3.7036000000013836E-2,3.7035999999996294E-2,3.7035999999998293E-2,3.703600000000673E-2,3.7036000000004066E-2,3.7035999999985192E-2,3.7036000000018054E-2,3.7035999999989855E-2,3.7036000000000513E-2,3.7036000000001179E-2,3.7035999999991409E-2,3.7036000000010283E-2,3.7036000000000513E-2,3.7035999999994518E-2,3.7035999999999847E-2,3.7036000000011171E-2,3.7035999999982305E-2,3.7036000000009617E-2,3.7036000000003177E-2,3.7035999999998293E-2,3.7035999999999403E-2,3.7035999999998293E-2,3.7035999999991631E-2,3.7036000000006952E-2,3.7036000000007174E-2,{"$f":"IF(JD104,JE104/JD104-1)","v":3.7035999999993408E-2},3.703600000000673E-2,3.7035999999995628E-2,3.7036000000006286E-2,3.7035999999995628E-2,3.7035999999998293E-2,3.7035999999991631E-2,3.7036000000000513E-2,3.7035999999999847E-2,3.7036000000002955E-2,3.7036000000012503E-2,3.7035999999996072E-2,3.7035999999996072E-2,3.7036000000001179E-2,3.7035999999992963E-2,3.7035999999999625E-2,3.7036000000006286E-2,3.7035999999992297E-2,3.7035999999996738E-2,3.7036000000001401E-2,3.7036000000003177E-2,3.703599999999696E-2,3.7036000000003622E-2,3.7036000000004288E-2,3.703599999998386E-2,3.7036000000019831E-2,3.7035999999979863E-2,3.7036000000013614E-2,3.7035999999993185E-2,3.7036000000001845E-2,3.703599999999474E-2,3.7036000000002289E-2,3.7035999999990521E-2,3.7036000000010283E-2,3.7035999999993852E-2,3.7036000000003177E-2,3.7036000000001845E-2,3.7036000000000513E-2,3.7035999999997182E-2,3.703599999999474E-2,3.7036000000010283E-2,3.7035999999997404E-2,3.7036000000002067E-2,3.7035999999999403E-2,3.7036000000001845E-2,3.7035999999994296E-2,3.7035999999992963E-2,3.7036000000000291E-2,3.7036000000005176E-2,3.7035999999998737E-2,3.7036000000014946E-2,3.703599999999474E-2,3.7035999999998959E-2,3.7035999999986302E-2,3.7036000000011171E-2,3.7035999999990521E-2,3.7036000000008729E-2,3.703599999999807E-2,3.7035999999999403E-2,3.7035999999998515E-2,3.7036000000004732E-2,3.7035999999997182E-2,3.7035999999998737E-2,3.7036000000006508E-2,{"$f":"IF(LP104,LQ104/LP104-1)","v":3.7035999999997404E-2},3.7036000000010061E-2,3.7035999999993185E-2,3.7035999999988745E-2,3.7035999999997182E-2,3.703600000000562E-2,3.7035999999986968E-2,3.7036000000008729E-2,3.7036000000013169E-2,3.7035999999987856E-2,3.7035999999999181E-2,3.703600000000784E-2,3.7036000000000957E-2,3.7035999999995406E-2,3.7036000000003622E-2,3.7035999999991631E-2,3.703600000000784E-2,3.7036000000000069E-2,3.703600000000451E-2,3.7035999999995628E-2,3.7035999999993852E-2,3.7036000000011393E-2,3.7035999999990299E-2,3.7035999999992519E-2,3.7036000000010727E-2,3.7035999999997404E-2,3.7036000000004954E-2,3.7035999999997404E-2,3.7035999999997182E-2,3.7036000000010505E-2,3.7035999999984304E-2,3.7036000000006952E-2,3.7036000000008062E-2,3.7035999999999181E-2,3.703599999999474E-2,3.7035999999985414E-2,3.7036000000011615E-2,3.7036000000004066E-2,3.703599999999474E-2,3.7035999999996516E-2,3.7036000000017832E-2,3.7035999999985636E-2,3.7036000000009173E-2,3.7035999999984748E-2,3.7035999999997848E-2,3.7036000000007618E-2,3.7036000000001401E-2,3.7035999999994296E-2,3.7036000000003844E-2,3.7035999999993852E-2,3.7035999999996516E-2,3.7036000000006286E-2,3.7036000000002067E-2,3.7036000000000069E-2,3.7036000000003844E-2,3.7036000000004066E-2,3.7035999999991631E-2,3.7035999999999181E-2,3.7035999999996738E-2,3.7036000000005176E-2,3.7036000000000957E-2,3.7036000000001845E-2,3.7036000000004066E-2,3.7035999999995628E-2,{"$f":"IF(OB104,OC104/OB104-1)","v":3.7035999999993852E-2},3.7036000000007396E-2,3.7036000000001401E-2,3.7035999999981861E-2,3.7036000000004732E-2,3.7036000000013169E-2,3.7035999999991187E-2,3.7035999999998737E-2,3.7036000000004732E-2,3.7035999999994962E-2,3.703600000000451E-2,3.7035999999988967E-2,3.7036000000000069E-2,3.7036000000012281E-2,3.7036000000001623E-2,3.7036000000004066E-2,3.7035999999990521E-2,3.7036000000009617E-2,3.7035999999996738E-2,3.7036000000001845E-2,3.7036000000010283E-2,3.7035999999979197E-2,3.7035999999999625E-2,3.7035999999998293E-2,3.7036000000011393E-2,3.7035999999988078E-2,3.703600000000784E-2,3.7035999999993852E-2,3.7036000000005398E-2,3.703599999999474E-2,3.7036000000005176E-2,3.7035999999986968E-2,3.7036000000012059E-2,3.7035999999996072E-2,3.7035999999990521E-2,3.7036000000011837E-2,3.703599999999363E-2,3.7036000000020941E-2,3.7035999999980529E-2,3.7036000000001401E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000009617E-2,-29.000756021168488,-1,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Free Cash flow"]
[null,null,null,"EBITDA",null,null,{"$f":"G93+G94","v":257.92590879760672},281.93674749939362,308.18280319760709,336.87215671287862,355.19505918631125,375.06509161836095,396.39120975081619,419.08717237670726,443.06977303812135,468.25740686150601,494.56894964787614,521.92292440644007,558.576306005074,596.37007688186782,635.18293790296184,674.89061127329103,720.26250694378678,766.79850068363953,814.36490193787347,862.82191867500387,912.02455241280495,961.82348396452085,1012.065942736785,1062.8010046134723,1114.0781815911716,1165.9472749960146,1218.5059724603661,1271.8571178121131,1326.1083695423054,1381.3718101774612,1437.7635123651223,1495.4030678894087,1554.4130860564333,1614.9186679424265,1677.0502248708046,1740.9431078063462,1806.7372237245154,1874.5766447931642,1944.609215792213,2016.986164727962,2091.8617210920538,2169.3927456881697,2249.7383754174762,2333.0596858894378,2419.4668844160387,2509.0742599472705,2602.0003342386772,2698.3680186175411,2798.30477655506,2901.9427922595523,3009.419145513677,3120.8759929869211,3236.460756263185,3356.3263168321473,3480.6312183023438,3609.5398761033885,3743.2227949547523,3881.8567943886965,4025.6252426256751,4174.7182991115587,4329.3331660374552,4489.6743491748175,4655.9539283708555,4828.3918380619971,{"$f":"BS93+BS94","v":5007.2161581764603},5192.6634158106826,5384.9788980786461,5584.4169765478864,5791.2414436913132,6005.7258617998632,6228.1539248174831,6458.8198335770212,6698.0286849333788,6946.0968753085726,7203.3525191824974,7470.1358830829413,7746.7998356487969,8033.710314361886,8331.2468095645909,8639.802866403621,8959.7866053637445,9291.6212620799943,9635.7457471423877,9992.6152266335539,10362.701724167151,10746.494745223405,11144.501924607499,11557.249697887259,11985.283997698209,12429.170975836958,12889.497752098054,13366.873190844753,13861.928706340877,14375.319097908916,14907.723416019067,15459.845860454745,16032.416711742544,16626.193297078637,17241.960992029235,17880.534259330027,18542.757726158568,19229.507301304569,19941.69133371568,20680.25181395117,21446.165620132666,22240.445810039895,23064.142961060534,23918.346559766363,24804.186442953865,25722.8342920551,26675.505182895649,27663.459192849368,28688.00306751574,29750.491949124247,30852.331168952012,31994.978106125316,33179.944115263774,34408.796525516678,35683.160713635698,37004.722253825916,38375.229147218604,39796.494133914995,41270.397090658669,42798.887517308307,44383.987115399323,46027.792462205252,47732.477783835478,49500.297831037606,{"$f":"EE93+EE94","v":51333.590861507902},53234.781732654694,55206.385108905291,57251.00878779871,59371.357149263604,61570.234732643723,63850.5499462019,66215.318914009418,68667.669465308674,71210.845271625847,73848.210137105765,76583.25244774358,79419.589785398202,82360.973712690204,85411.294735113377,88574.587446923018,91855.03586760725,95256.978975999955,98784.916449355063,102443.51461497336,106237.61262225351,110172.22884333125,114252.56751077286,118484.02560110182,122872.19997326423,127422.89477147402,132142.1291022303,137036.14499566049,142111.41566171977,147374.6540521672,152832.82173964323,158493.13812559267,164363.08998921208,170450.44139005255,176763.2439373745,183309.8474398391,190098.91094962088,197139.41421555105,204440.66956043814,212012.33419827855,219864.42300764594,228007.32177815709,236451.80094753284,245209.02984742561,254290.59147685487,263708.49782279163,273475.20574815653,283603.63346824527,294107.17763737508,304999.73106835288,316295.70110820036,328010.02869444364,340158.20811717096,352756.30751299846,365820.99011804984,379369.53630806191,393419.8664547673,407990.56462878606,423100.90318037767,438770.86823056615,455021.18610635324,471873.35075498815,489349.65217354993,507473.20589144935,{"$f":"GQ93+GQ94","v":526267.98354484513},545758.84458341193,565971.56915140292,586932.89218649419,608670.53878151311,631213.26085582527,654590.8751848815,678834.30283822864,703975.61007814505,730048.05077299918,757086.11038142792,785125.55156551418,814203.46149329445,844358.30089316005,875629.95492503885,908059.78593564266,941690.68816755514,976567.14449452842,1012735.2852580275,1050242.9492828436,1089139.7471524826,1129477.1268280218,1171308.441697224,1214689.0211439223,1259676.2437310081,1306329.6130938297,1354710.8366443724,1404883.9071903331,1456915.1875770343,1510873.4984641373,1566830.2093532551,1624859.3329868619,1685037.6232433631,1747444.6766578043,1812163.0377025027,1879278.3079668521,1948879.2593807117,2021057.9516311358,2095909.8539277464,2173533.9712778139,2254032.9754380584,2337513.3407163825,2424085.4848031541,2513863.9148183232,2606967.3787675351,2703519.0226075687,2803646.5531288618,2907482.4068705421,3015163.925291399,3126833.5364284911,3242638.9432836561,3362733.3191871084,3487275.5103965215,3616430.2461995669,3750368.3567978125,3889266.9992601764,4033309.8918447765,4182687.5569991386,4337597.5733601581,4498244.8370871246,4664841.8328734832,4837608.9149957849,5016774.5987715684,5202575.8628116716,{"$f":"JC93+JC94","v":5395258.4624667633},5595077.2548826812,5802296.5360945156,6017190.3906053118,6240043.0539117698,6471149.2884564456,6710814.773503717,6959356.5094552012,7217103.2371393815,7484395.8726300746,7761587.9581688009,8049046.1297875401,8347150.6022503506,8656295.6719552949,8976890.2384618297,9309358.3453335017,9654139.7410112694,10011690.460459361,10382483.428352932,10767009.084605411,11165776.033062853,11579311.714223366,12008163.102871342,12452897.431549281,12914102.94082414,13392389.657340502,13888390.200689759,14402760.620162506,14936181.262490841,15489357.671728453,16063021.522458585,16657931.587564357,17274874.741841391,17914667.002780229,18578154.609895192,19266215.144027267,19979758.688101456,20719729.03087398,21487104.915261425,22282901.332903042,23108170.86666844,23964005.082886368,24851535.975136146,25771937.461511284,26726426.937335812,27716266.885386981,28742766.545754168,29807283.647542715,30911226.204713095,32056054.378430843,33243282.408390407,34474480.615667544,35751277.479749404,37075361.792489395,38448484.891836032,39872462.978290066,41349179.517154016,42880587.729751319,44468713.176910385,46115656.438130431,47823595.889973015,49594790.587354049,51431583.251547284,53336403.368851587,{"$f":"LO93+LO94","v":55311770.404020362},57360297.132703654,59484693.097310454,61687768.190862447,63972436.373579219,66341719.527111068,68798751.45151715,71346782.010275543,73989181.428808063,76729444.752205387,79571196.468048066,82518195.300438672,85574339.181585714,88743670.4075149,92030380.984727606,95438818.174877971,98973490.244802743,102639072.42950924,106440413.11600852,110382540.25617301,114470668.0171006,118710203.67778194,123106754.78119227,127666136.55126849,132394379.58458124,137297737.82687575,142382696.84503192,147655982.40538448,153124569.36975029,158795690.92092833,164676848.12987578,170775819.8772139,177100673.14218631,183659773.67268032,190461797.05042168,197515740.16598108,204830933.11876833,212417051.55775496,220284129.47924799,228442572.49864137,236903171.61370102,245677117.47758597,254776015.20048586,264211899.699451,273997251.61671984,284145013.8275966,294668608.55971545,305581955.14633304,316899488.4371326,328636177.89089018,340807547.37525713,353429695.6998471,366519317.90978646,380093727.36789334,394170878.65469056,408769391.31654561,423908574.49334514,439608452.45828056,455889791.1035254,472774125.40683556,490283787.91540307,508441938.28463787,527272593.91094762,546800661.6990335,{"$f":"OA93+OA94","v":567051971.00571883},588053307.80388641,609832450.11171103,632418204.73404837,655840445.3645786,680130152.09910107,705319452.41224313,731441663.65178287,758531337.1067903,786624303.70787704,815757721.42000198,845970124.39051294,877301473.91743994,909793211.30544603,943488312.67935431,978431345.82774663,1014668529.151823,1052247792.7974896,1091218842.0515375,1131633223.0857582,1173544391.135962,1217007781.2060733,1262080881.3908215,1308823308.9140117,1357296888.9829509,1407565736.5633233,1459696341.1826825,1513757654.8747237,1569821183.3806639,1627961080.7283502,1688254247.3142052,1750780431.617734,1815622335.6831279,1882865724.5074878,1952599539.4803467,2024916016.0245407,2099910805.5940247,2177683102.1900053,2258335773.5627141,2341975497.2723827,2428712901.789362,2518662712.8200331,2611943905.0520353,2708679859.5195427,2808998526.7967081,2913032596.2351503,3216052247.6210871,3335161958.663981,3458683016.9650593,3586778801.1813769,3719618740.8619299,3857378540.548492,4000240412.1762457,4148393316.081604,4302033210.9360018,4461363312.9362268,4626594364.5941324,4797944913.4812403,4975641601.2969303,5159919463.6425619,5351022240.8980274,5549202700.6119251,5754722971.8317881,5967854891.8165483,{"$f":"QM93+QM94","v":6188880365.5898657},6418091738.8098507]
[null,null,null,"Less: Cap Exp",null,null,{"$f":"G78","v":164.07539439617645},179.34950101130525,196.04550475944967,214.29577288851632,233.24264174059763,252.82912557411885,272.99486724365931,293.67697329821584,314.81082864942351,336.33087620634359,358.17134950094226,380.26694894814881,402.55345490422309,424.96827303584723,447.45090963871178,469.94337641548634,492.39052582201811,514.74031941386181,536.94403268000656,558.95640065232465,580.73570914900779,602.2438368730501,624.54853961548042,647.67931932867941,671.66677059933636,696.54262111525327,722.33977363087786,749.09234948707092,776.83573374267382,805.60662197756744,835.44306882912861,866.38453832628386,898.47195608773598,931.74776345340138,966.25597362066151,1002.0422298596762,1039.1538658847594,1077.639968461667,1117.5514423336131,1158.9410775518811,1201.8636193000921,1246.3758403044903,1292.536615926007,1340.4070020334423,1390.0503157607532,1441.532219255268,1494.9208065276064,1550.2866935181623,1607.7031114993008,1667.2460039367882,1728.9941269385913,1793.0291534238888,1859.4357811500954,1928.3018447407694,1999.7184318625893,2073.780003705052,2150.5845199222708,2230.2335682021112,2312.832498634044,2398.490563053454,2487.3210595467021,2579.4414823080733,2674.9736770468344,2774.0440021499403,{"$f":"BS78","v":2876.783495813565},2983.3280493645152,3093.8185870007787,3208.401252188939,3327.2276009650091,3450.4548023943494,3578.2458464558258,3710.7697596251633,3848.2018284426404,3990.7238313608423,4138.5242791791215,4291.798664382799,4450.7497197168777,4615.5876863363119,4786.530591887461,4963.8045388886039,5147.6440037908806,5338.2921471152795,5536.0011350758396,5741.0324731145065,5953.6573517887764,6174.1570054696249,6402.8230843241981,6639.9580400752257,6885.8755260474509,7140.9008120301442,7405.3712145044919,7679.6365428048766,7964.059561804198,8259.0164717351763,8564.8974057823598,8882.106946102911,9211.0646589587777,9552.2056496679706,9905.9811381090731,10272.859055540079,10653.324663521058,11047.881195759222,11457.050523725358,11881.373846922048,12321.412408716651,12777.748238685879,13250.98492245385,13741.748400041848,14250.687793785795,14778.476266916447,15325.811913937963,15893.418683982565,16482.047338362543,17092.476443586136,17725.513401150791,18381.99551547581,19062.791101386971,19768.800632617935,20500.957932847567,21260.231410848512,22047.625341380699,22864.181193524084,23710.97900820744,24589.138826755407,25499.822172343116,26444.233586318016,27423.622221420876,28439.28349401342,{"$f":"EE78","v":29492.560797497696},30584.847279193811,31717.587683026024,32892.280260454565,34110.478752180767,35373.794443246516,36683.898294246588,38042.523151472298,39451.466038910236,40912.590535127303,42427.829238186263,43999.18632185171,45628.74018646781,47318.646208013837,49071.13958897382,50888.538314791047,52773.246219817651,54727.756166814826,56754.653344208971,58856.618685465095,61036.432415099967,63296.977726025587,65641.244593086667,68072.333727836216,70593.460679780372,73207.960089516695,75919.290099392005,78731.03692751308,81646.919611160469,84670.794925879396,87806.662486754256,91058.67003861368,94431.118942163754,97928.469863305741,101555.34867316311,105316.55256662233,109217.05640747973,113262.01930858711,117456.79145569995,121806.92118405325,126318.16231702582,130996.48177659915,135848.06747567724,140879.33650270637,146096.94360942062,151507.79001293911,157119.03252385833,162938.0930124119,168972.66822521959,175230.73996560884,181720.58565097509,188450.78926114462,195430.2526922203,202668.20753092933,210174.22726504478,217958.23994603299,226030.54132067427,234401.80844902669,243083.11382674481,252085.94003043219,261422.19490539917,271104.22731591552,281144.84347878775,291557.32390186808,{"$f":"GQ78","v":302355.44094989763},313553.47706091794,325166.24363734608,337209.10063669871,349697.97688787943,362649.39115989895,376080.47401089687,390008.99044636439,404453.36341653584,419432.69818403071,434966.80759397428,451076.23828002455,467782.29784096358,485107.08302380139,503073.50895067089,521705.33942816796,541027.21837922954,561064.70243912248,581844.29475865758,603393.48005933897,625740.76098681649,648915.69581072405,672948.93752076989,697872.27437078906,723718.67192438547,750522.31665777683,778318.66117751412,807144.47111288423,837037.87374502106,868038.4084370418,900187.07893191616,933526.40758723847,968100.49161863921,1003955.0614262274,1041137.5410812092,1079697.1110526924,1119684.7732576395,1161153.4185200089,1204157.896528316,1248755.0883841387,1295003.9818375329,1342965.7493088676,1392703.8288002703,1444284.0078037169,1497774.5103167358,1553246.0870808261,1610772.1091619516,1670428.6649968734,1732294.6610336974,1796451.9260997414,1862985.3196347712,1931982.8439327637,2003535.7605406577,2077738.7109680416,2154689.8418674534,2234490.9348508562,2317247.5411139927,2403069.1210466898,2492069.189013774,2584365.4634980885,2680080.0228042034,2779339.4665287798,2882275.0830111392,2989023.0229855394,{"$f":"JC78","v":3099724.47966483},3214525.8754936974,3333579.0558184818,3457041.4897297747,3585076.4783434067,3717853.3707953333,3855547.7882361095,3998341.8561212216,4146424.4451045254,4299991.4208534164,4459245.9031161433,4624398.5343839498,4795667.7585033961,4973280.1096073268,5157470.5117467437,5348482.5896197949,5546568.9908089517,5751991.7199525498,5965022.4852927132,6185943.0580580123,6415045.6451562447,6652633.2756702518,6899020.2016679747,7154532.3138569472,7419507.5726329526,7694296.455092987,7979262.4186038086,8274782.38153922,8581247.2218219023,8899062.2939292993,9228647.9650472645,9570440.1710807513,9924890.9932568967,10292469.256083161,10673661.147451451,11068970.861708462,11478921.266542692,11904054.594570367,12344933.160534874,12802140.105068441,13276280.165999755,13767980.478227716,14277891.403219357,14806687.389228988,15355067.863376472,15923758.156764485,16513510.463858413,17125104.83739787,17759350.220155731,18417085.514909409,19099180.694039587,19806537.950224031,20540092.889748536,21300815.770013262,22089712.782871474,22907827.38549789,23756241.680547189,24636077.847427931,25548499.626585264,26494713.858755473,27475972.081228334,28493572.183228705,29548860.122606758,30643231.706107624,{"$f":"LO78","v":31778134.43557502},32955069.422530979,34175593.373663828,35441320.649850853,36753925.401438721,38115143.782606393,39526776.247738987,40990689.932850257,42508821.125203259,44083177.824396275,45715842.398300618,47408974.337364063,49164813.110922679,50985681.129298799,52873986.815603502,54832227.791306198,56862994.179785006,58968972.032227509,61152946.880413078,63417807.421076044,65766549.33672303,68202279.257957891,70728218.872555599,73347709.186719581,76064214.944158927,78881329.208830759,81802778.117409006,84832425.80776535,87974279.529981732,91232494.946654111,94611381.629498363,98115408.759528488,101749211.03834634,105517594.81836255,109425544.46005543,113478228.92467804,117681008.6111324,122039442.44605424,126559295.23648627,131246545.29486479,136107392.34640536,141148265.72934681,146375832.8988989,151797008.24614251,157418962.24354666,163249130.92919856,169295225.74229231,175565243.72288382,182067478.08940452,188810529.20792365,195803315.96766827,203055087.57784677,210575435.80137983,218374307.64171967,226462018.49953839,234849265.81668726,243547143.22547409,252567155.2219727,261921232.3827737,271621747.14530206,281681530.17257541,292113887.32404691,302932617.25498027,314152029.6676358,{"$f":"OA78","v":325786964.23840636},337852810.24593991,350365526.92620856,363341664.58144748,376798386.47088599,390753491.51222157,405225437.8238681,420233367.13911289,435797130.12447697,451937312.63576692,468675262.94654524,486033119.98503327,504033842.61679894,522701240.01195455,542060003.13703728,562135737.41322041,582954996.5840565,604545317.83754373,626935258.22897482,650154432.45274305,674233552.01306295,699204465.84541857,725100202.44246984,751955013.54012883,779804419.42160094,808685255.89929914,838635723.03678548,869695435.67517555,901905475.83084142,935308447.03371215,969948530.67805278,1005871544.460245,1043125002.9808747,1081758180.591274,1121822176.5676522,1163369982.6990116,1206456553.3782513,1251138878.2891684,1297476057.7854857,1345529381.0616295,1395362407.2186275,1447041049.3323765,1500633661.6354504,1556211129.9277804,1613846965.3357856,1673617401.5439615,1735601495.627543,1799881232.6196048,1866541633.9509041,1935670869.9059093,2007360376.2437439,2081704975.1383076,2158803000.5975299,2238756428.5276589,2321671011.6146097,2407656419.200768,2496826382.3422875,2589298844.2387166,2685196116.2339411,2784645039.5947809,2887777153.2812128,2994728867.9301348,3105641646.282795,3220662190.2945228,3339942635.1742702,3463640750.6105843]
[null,null,null,"Less: EBIT x Tax Rate",null,null,{"$f":"G93*$F$14","v":46.735628600357558},51.086341738022064,55.842071463098002,61.040521579740698,63.463605729821261,66.084545986629934,68.876376928557121,71.814369887930681,74.875650621981976,78.038893820844649,81.284089405109043,84.592375249642217,90.03077497905393,95.563620157759146,101.16600906739887,106.81366253187713,113.70712092754684,120.73097072480913,127.86287141080469,135.08046092108967,142.36162420606684,149.68476639674469,157.02909010794318,164.4128670223034,171.85556823614218,179.37794875746218,187.00214717861368,194.75052103968426,202.64550680266791,210.70947695616564,218.96459543965068,227.43267250378437,236.135020035715,245.09230827936108,254.32526526682253,263.85458480326969,273.70083616113374,283.8843760774713,294.42526355771389,305.34317789974932,316.65734026610716,328.38643905028169,340.5485592069478,353.16111564573634,366.24079072479179,379.80488465007511,393.87133835797522,408.45875724540127,423.58643577874187,439.27438301424331,455.54334906355876,472.41485253947667,489.91120901812877,508.05556055532412,526.87190629605118,546.38513421763162,566.6210540485157,587.60643140625655,609.36902319981857,631.9376143430469,655.34205582785603,679.61330420749641,704.78346254212511,730.88582286083511,{"$f":"BS93*$F$14","v":757.9549101963089},786.0265282503392,815.13780675061855,845.32725056143443,876.63479061322744,909.10183671837876,942.77133234308064,977.68781140773865,1013.8974571910356,1051.4481634155629,1090.389597595821,1130.7732667323801,1172.65258543908,1216.0829465934016,1261.1217946034346,1307.8287013883669,1356.2654451729861,1406.4960922004127,1458.587081471147,1512.6073126205126,1568.6282370507254,1626.7239524381357,1686.9713007406344,1749.4499698348643,1814.2425989176679,1881.4348878111823,1951.1157103161568,2023.3772317634257,2098.3150309190155,2176.0282264041321,2256.6196077972349,2340.1957715916128,2426.8672621882788,2516.7487181106835,2609.9590236346298,2706.6214660339615,2806.8638986499941,2910.8189100003947,3018.6239991511684,3130.4217575837301,3246.3600577976013,3366.5922488981928,3491.2773594283858,3620.580307712175,3754.6721199886019,3893.7301566244992,4037.9383467052435,4187.487431313818,4342.5752158199566,4503.4068315130644,4670.1950069249815,4843.1603492014556,5022.5316358944801,5208.5461175614673,5401.4498315714718,5601.4979275335536,5808.9550047776838,6024.0954623346306,6247.203861877656,6478.5753041061571,6718.5158190690308,6967.3427709440721,7225.3852778087557,7492.9846469576796,{"$f":"EE93*$F$14","v":7770.4948263424021},8058.2828727308179,8356.7294372052766,8666.2292686416113,8987.1917358350183,9320.0413689634042,9665.2184211043295,10023.179450548347,10394.397924678857,10779.364846217262,11178.589402661763,11592.599639778738,12021.943160037583,12467.187846912731,12928.92261601099,13407.758194017571,13904.327926491205,14419.288615576732,14953.321388743228,15507.132599696721,16081.454762659087,16677.047521248922,17294.698653245898,17935.22511256751,18599.474109836559,19288.324232968465,20002.68660926068,20743.506110521255,21511.76260283052,22308.472242588949,23134.688820565469,23991.505155723931,24880.054540671321,25801.512240639622,26757.097047983945,27748.07289425308,28775.750521964626,29841.489218296105,30946.698612984914,32092.840542815422,33281.430985159132,34514.042063125475,35792.304124975381,37117.907900547965,38492.606737552655,39918.218920684652,41396.630076631125,42929.795668149236,44519.743580514798,46168.576803762735,47878.476214266884,49651.703459338467,51490.603948658514,53397.60995650103,55375.243838849994,57426.121369665641,59552.955200712575,61758.558449526165,64045.848420262802,66417.850462355651,68877.701972079434,71428.656542317374,74074.088266018647,76817.496199038898,{"$f":"GQ93*$F$14","v":79662.508988266491},82612.889671155921,85672.540653016826,88845.508868641933,92135.99113510095,95548.339702780548,99087.068012012707,102756.8566629056,106562.55960627295,110509.21056385087,114602.02968629362,118846.43045775517,123248.02685618856,127812.64077883436,132546.30974271923,137455.29487035057,142546.08917116889,147825.42612971223,153300.28861185224,158977.91810088078,164865.82427566496,170971.79494353844,177303.90634106728,183870.53381631503,190680.362906736,197742.40082734986,205065.98838439153,212660.81233019583,220536.91817565696,228704.72347721059,237175.03161591254,245959.0460868394,255068.3853177116,264515.09803633834,274311.67920721212,284471.0865583304,295006.75772010459,305932.62799902644,317263.14880959835,329013.30678891053,341198.64361914463,353835.2765842232,366939.91988779651,380529.90676076087,394623.21238755243,409238.47768153762,424395.03394095093,440112.92841798795,456412.95083487657,473316.66088199703,490846.41673442256,509025.40462459851,527877.66951027501,547428.14687825751,567702.6957260404,588728.13276495005,610532.26789003273,633143.94096360786,656593.05996113608,680910.64052985655,706128.8470125203,732281.03499047586,759401.79540238297,787527.00029690564,{"$f":"JC93*$F$14","v":816693.85027990176},846940.92371886782,878308.22776971979,910837.25129339902,944571.01973230124,979554.15201910667,1015832.9195932861,1053455.3076033432,1092471.0783757402,1132931.837234464,1174891.1007582794,1218404.3675659632,1263529.1917231358,1310325.2588677939,1358854.4651552213,1409180.99912671,1461371.4266103664,1515494.7787663077,1571622.643392696,1629829.259613388,1690191.6160724293,1752789.5527652872,1817705.8666415021,1885026.4211184364,1954840.2596509785,2027239.723507412,2102320.5739072319,2180182.1186824599,2260927.3436299833,2344663.0487286635,2431499.9894013777,2521553.0230088467,2614941.2607690026,2711788.2253028429,2812222.0140151586,2916375.4685262237,3024386.3503785599,3136397.5232511801,3252557.1419223105,3373018.8482305445,3497941.9742936105,3627491.7532535489,3761839.5378270466,3901163.0269500087,4045646.5008161287,4195481.0646203542,4350864.9013296328,4512003.5338152759,4679110.0966936573,4852405.618234803,5032119.3127117474,5218488.8835773384,5411760.8378695082,5612190.812260841,5820043.9111837344,6035595.0574783338,6259129.3560271002,6490942.4708569199,6731341.0162075749,6980642.9620838379,7239178.0548275718,7507288.253266166,7785328.181014129,8073665.5955261672,{"$f":"LO93*$F$14","v":8372681.8745220741},8682772.5204268713,9004347.6834934,9337832.7042992599,9683668.6763356868,10042313.029432451,10414240.134790512,10799941.932422614,11199928.581831813,11614729.136788534,12044892.245098634,12490986.874288103,12953603.064164236,13433352.707248621,13930870.358114278,14446814.072697395,14981866.278693816,15536734.678191518,16112153.183733014,16708882.889045751,17327713.075724442,17969462.257196974,18634979.261354521,19325144.353278045,20040870.399546046,20783104.07566363,21552827.118209906,22351057.623359922,23178851.393498678,24037303.33370829,24927548.899975505,25850765.601034995,26808174.555834923,27801042.108684819,28830681.504222065,29898454.624412432,31005773.789882168,32154103.627964232,33344963.009929519,34579927.05996526,35860629.238558128,37188763.503037356,38566086.548135847,39994420.129532598,41475653.473449968,43011745.775492646,44604728.792033792,46256709.527575552,47969873.02163884,49746485.238868244,51588896.066174962,53499542.420881808,55480951.473981567,57535743.992771946,59666637.807288237,61876451.40511895,64168107.659358926,66544637.694630928,69009184.896289274,71565009.068108231,74215490.743954688,76964135.659147784,79814579.387419969,82770592.149612442,{"$f":"OA93*$F$14","v":85836083.800465479},89015109.000099495,92311872.577027157,95730735.089789927,99276218.59457539,102953012.62644409,106765980.40207703,110720165.25224835,114820797.29253061,119073300.34105672,123483299.0924881,128056626.55767745,132799331.77886759,137717687.83062971,142818200.11712486,148107614.97666267,153592928.60493833,159281396.30875078,165180542.10244167,171298168.65974769,177642367.63423008,184221530.36193135,191044358.96041587,198119877.83887377,205457445.6345143,213066767.59103414,220957908.39553568,229141305.49087265,237627782.88103262,246428565.44781455,255555293.79773974,265020039.65883282,274835321.84763724,285014122.82758635,295569905.88062876,306516632.91482371,317868782.93145698,329641371.17610645,341849968.99898475,354510724.45083112,367640383.64159203,381256312.89014202,395376521.69434124,410019686.55181289,425205175.66294581,440953074.54879856,506067356.65573078,524810067.27683234,544246932.92849696,564403662.33643675,585306916.37472892,606984343.32958329,629464615.46913767,652777466.96765256,676953733.2342664,702025391.69833052,728025604.10526991,754988760.37891257,782950524.10830581,811947879.7191807,842019181.39246023,873204203.79451132,905544194.68624461,939081929.48064423,{"$f":"QM93*$F$14","v":973861767.82088935},1009929712.2539035]
[null,null,null,"Less: WC Change",null,null,{"$f":"G71","v":12.10196000000002},{"$f":"H71","v":13.228555660319984},14.460028363850483,15.806141324298039,17.147260711564314,18.473288327296075,19.774191476919327,21.040146461520067,22.261675552899931,23.429775801668086,24.536038471555287,25.572758320236062,26.533032345997412,27.410847982052076,28.201161040694899,28.899963985061504,29.504345336494396,30.012541211829614,30.423980130095742,30.73932233601829,30.960494962861162,31.090724404415937,31.277864450360767,31.52887176457466,31.851412053855256,32.253928349381454,32.739510685045616,33.310851058380422,33.970220883435218,34.719453551219999,35.559931968939168,36.492580858761812,37.517863522641051,38.635782721694568,39.845885276229183,41.147269964633097,42.53859828462123,44.018107637190496,45.583626500393166,47.232591174979234,48.96206370542086,50.768750606267986,52.649022053721865,54.598931234503425,56.621057251704542,58.718074728078818,60.892757343707899,63.147981504689596,65.486730147697017,67.912096685447295,70.427289098289293,73.035634177333804,75.740581924725348,78.545710116889495,81.454729036778645,84.471486381384693,87.599972351005363,90.84432492699716,94.208835344993986,97.697953770831191,101.31629518668751,105.06864549522152,108.95996784978206,112.99540921906691,117.18030719490389,{"$f":"BT71","v":121.52019705217481},126.02081907019874,130.68812612528291,135.52829156445887,140.54771737084002,145.75304263138651,151.15115231828258,156.74918639554289,162.55454926288712,168.57491954938814,174.81826026981889,181.2928293571731,188.00719058524373,194.97022489575829,202.19114214499768,209.67949328548093,217.44518299880201,225.49848279634625,233.85004460519031,242.51091485718825,251.49254909984029,260.80682714830073,270.46606879856517,280.48305012258879,290.87102036692977,301.64371947723794,312.815396271797,324.40082728812013,336.41533632756182,348.87481472378931,361.79574236190092,375.1952094760145,389.0909392541671,403.50131128038629,418.44538584496513,433.94292915512051,450.01443947930966,466.68117425986384,483.96517822975329,501.8893125706727,520.47728515103699,539.75368188389257,559.74399924614409,580.4746780022233,601.9731381767142,624.26781532222594,647.38819813050213,671.3648674364631,696.22953666684407,722.01509378683113,748.75564480031971,776.48655886114648,805.24451505512479,835.06755091471132,865.99511273038297,898.06810772547396,931.32895816319069,965.82165745772363,1001.5918283633255,1038.6867833185897,1077.1555870255761,1117.0491213466557,1158.4201526048491,1201.3234013767178,{"$f":"EF71","v":1245.8156148701091},1291.9556419824439,1339.8045111389001,1389.42551101344,1440.8842742393317,1494.2488642200624,1549.5898651553216,1606.9804754012075,1666.4966042881642,1728.2169725245767,1792.2232163190056,1858.5999953585924,1927.4351047866876,1998.8195913275777,2072.8478737119804,2149.6178675627816,2229.2311149058296,2311.7929184774912,2397.4124810062131,2486.2030496527586,2578.2820657996926,2673.7713203886669,2772.7971150105877,2875.4904289621045,2981.9870924891438,3092.4279664465867,3206.9591286118957,3325.7320668991451,3448.9038797288376,3576.6374838184711,3709.1018296691909,3846.4721250328002,3988.9300666555209,4136.6640806041687,4289.8695714934147,4448.7491809432395,4613.513055608666,4784.3791251361836,4961.5733904147346,5145.330222502118,5335.8926726227219,5533.5127936459612,5738.4519734714413,5950.9812807609269,6171.3818234752107,6399.94512068943,6636.9734881792392,6882.7804382874747,7137.691094599897,7402.042621979519,7676.1846725271025,7960.4798480588361,8255.3041797115293,8561.0476253113593,8878.1145851624024,9206.9244369384542,9547.9120903848961,9901.5285625644028,10268.241574407497,10648.536169357249,11042.915354925673,11451.900768010644,11876.033364854637,12315.874136555358,{"$f":"GR71","v":12772.004851076868},13245.028822741297,13735.571710220422,14244.282344080159,14771.833584975451,15318.923213628645,15886.274853768526,16474.638929252687,17084.793656636553,17717.546074503742,18373.733110919013,19054.222690415045,19759.914881977136,20491.743089546217,21250.675286610611,22037.715296525392,22853.904120247578,23700.321313245222,24578.086413402227,25488.360421809135,26432.347338391235,27411.295754415914,28426.500503976364,29479.304376641754,30571.099893535022,31703.331149192061,32877.495721633546,34095.146653179894,35357.894504627096,36667.409485500539,38025.423663205467,39433.733253995888,40894.200998791028,42408.758626982337,43979.409411490895,45608.230818454875,47297.377255047439,49049.082919065142,50865.664754055673,52749.525513887173,54703.156940818997,56729.143061279552,58830.163603696972,61008.997542923084,63268.526775923092,65611.739933596225,68041.736333776964,70561.730080634588,73175.054315901129,75885.165627544746,78695.648621726315,81610.220664080698,84632.736796595156,87767.19483659463,91017.740664562676,94388.673707814887,97884.452627257444,101509.70121476101,105269.21450895071,109167.96513750404,113211.10989433713,117403.99656038359,121752.17097699363,126261.38438129751,{"$f":"JD71","v":130937.6010132432},135787.00600437028,140816.01355874771,146031.27543690987,151439.68975399015,157048.41010371968,162864.85502032191,168896.71779085323,175151.976630955,181638.90523745958,188366.08373183478,195342.41000892688,202577.11150601692,210079.75740775373,217860.27130310703,225928.94431108888,234296.44869259465,242973.85196637269,251972.63154780027,261304.68992980383,270982.37042604387,281018.47349714302,291426.27368158381,302219.5371536538,313412.53993167728,325020.08676058613,337057.53069385327,349540.79340062849,362486.38622501679,375911.43202524446,389833.68782173283,404271.56828389689,419244.17008685879,434771.29717019573,450873.48693219014,467572.03739421256,484889.03537114337,502847.38568515144,521470.84146138467,540784.03554574773,560812.51308622211,581582.7653208822,603122.26461730525,625459.50080967322,648624.01888165995,672646.45804496109,697558.59226511419,723393.37228823826,750184.96922431514,777968.81974450126,806781.67295255885,836661.6389920339,867648.23945374042,899782.45965015143,933106.80282575265,967665.3463752009,1003503.8001435585,1040669.5668856725,1079211.8049648516,1119181.4933735281,1160631.4991621114,1203616.6473650783,1248193.7935168967,1294421.8988535777,{"$f":"LP71","v":1342362.108299531},1392077.8313425034,1443634.8259041086,1497101.2853162885,1552547.9285192713,1610048.0935999081,1669677.8347944692,1731516.0230839103,1795644.450514853,1862147.9383841157,1931114.4494301155,2002635.204179205,2076804.8016011938,2153721.3442332894,2233486.5679383203,2316205.9764684737,2401988.9810129628,2490949.0449137688,2583203.833741188,2678875.3709276319,2778090.1991652995,2880979.5477815866,2987679.5063132197,3098331.2045090497,3213080.998999238,3332080.6668781638,3455487.6064566672,3583465.045449391,3716182.256872654,3853814.7829382122,3996544.6672390848,4144560.6955349594,4298058.6454548091,4457241.5454478562,4622319.9433250725,4793512.1847460568,4971044.7020202875,5155152.3136043251,5346078.5346909761,5544075.8993017972,5749406.2943083346,5962341.3058243394,6183162.5784268677,6412162.1876814663,6649643.0264644325,6895919.2055925727,7151316.4692909122,7416172.6260475218,7690837.9954258502,7975675.8714244366,8271063.0029984713,8577390.0923775733,8895062.3118388057,9224499.8396201134,9566138.4156802893,9920429.9180434048,10287842.960488081,10668863.512372732,11063995.541416943,11473761.680288851,11898703.917879999,12339384.316182673,12796385.753716767,13270312.69649142,{"$f":"OB71","v":13761791.997518718},14271473.725938797,14800032.026852727,15348166.012999117,15916600.689456522,16506087.912591338,17117407.38452208,17751367.684415162,18408807.337975144,19090595.926544428,19797635.237279952,20530860.455927849,21291241.403773546,22079783.820403576,22897530.693976164,23745563.640758276,24625004.335757494,25537015.996336579,26482804.920776844,27463622.083822727,28480764.791319251,29535578.396130443,30629458.077609658,31763850.686971903,32940256.661014676,34160232.006711841,35425390.359312534,36737405.116659999,38098011.652560711,39509009.61212492,40972265.292119265,42489714.109478474,44063363.161237001,45695293.879276514,47387664.783389568,49142714.336307049,50962763.904466867,52850220.82843256,54807581.607034206,56837435.199432373,58942466.449478626,61125459.636901617,63389302.160013676,65736988.354811907,68171623.455520391,70696427.70181942,73314740.598183632,76030025.330978394,78845873.349135876,81766009.114495277,84794295.028059483,87934736.5387187,91191487.441166401,94568855.370037556,98071307.497522354,101703476.44200039,105470166.39550638,109376359.47812986,113427222.3277626,117628112.9338932,121984587.72451305,126502408.91547775,131187552.1320715,136046214.31283522,{"$f":"QN71","v":141084821.90612555}]
[null,null,null,"Add: Deferred Tax Change",null,null,{"$f":"G82","v":8.2241278083695448},{"$f":"H82","v":8.9897283143062623},9.8266001025416756,10.741377959287448,11.741314316273488,12.821210694301385,13.973789236089118,15.189524452617036,16.45647435216506,17.760109609002512,19.083139137335223,20.405330169846451,21.703320698020775,22.950421911146975,24.116408069196495,25.192349888545209,26.170690637625398,27.045433464383393,27.812317489711631,28.46898291647841,29.015125878155061,29.452644172105295,29.785775388360435,30.035663951330321,30.22684707806502,30.387350772189961,30.536855944747913,30.696174663102965,30.887148245368849,31.132550766644272,31.455999236345178,31.881871411409975,32.43523193791566,33.11421012186986,33.915988980354769,34.836817858449535,35.872030455382401,37.016067410904157,38.262502615749554,39.604072438622097,41.032707103313669,42.539563500234181,44.11505877402783,45.748904090783071,47.443260502689554,49.200369098667124,51.02255396860528,52.912225277386824,54.871882452759337,56.904117491279749,59.01161838668736,61.197172685256419,63.463671172827162,65.814111698384067,68.251603139246527,70.779369513111078,73.40075424239717,76.119224576519173,78.93837617793497,81.861937878061781,84.893776609314955,88.037902519815361,91.298474277540663,94.679804570882879,98.186365812970053,{"$f":"BT82","v":101.82279605721942},105.59390513199378,109.50468100246371,113.56029636807125,117.76611550435882,122.127701358178,126.65082290567898,131.34146278281332,136.20582519843902,141.2503441404865,146.4816918860738,151.90678782676696,157.5328076207179,163.36719268375873,169.41766003199609,175.69221248893882,182.19914927068112,188.94707696306887,195.94492090547556,203.20193699612992,210.72772393471769,218.53223591836559,226.62579580783586,235.01910878137551,243.72327649420276,252.74981176244273,262.11065379087449,271.81818396467406,281.8852422259888,292.32514405707116,303.15169809236613,314.37922438291935,326.02257333716261,338.0971453632792,350.61891123895475,363.60443323559593,377.07088702491092,391.03608439676646,405.5184968184858,420.53727986665581,436.11229856379759,452.26415365340654,469.01420884811705,486.38461908700992,504.39835983951707,523.07925749453716,542.4520208751037,562.54227392022949,583.37658957714302,604.98252494872577,627.38865774272199,650.62462407088242,674.72115764796763,699.71013044261781,725.62459483369821,752.49882732795959,780.36837389687935,809.27009699252449,839.24222430472946,870.3243993240867,902.55773377744481,935.98486200563275,970.64999735487072,1006.5989906569048,{"$f":"EF82","v":1043.8793908748703},1082.5405079953125,1122.6334782494378,1164.2113317498843,1207.3290626325615,1252.0437017962176,1298.4143923359588,1346.5024677705005,1396.3715331668573,1448.0875492692066,1501.7189197439438,1557.3365816555961,1615.0140992937959,1674.8277614752224,1736.8566824492227,1801.1829065404236,1867.8915166670558,1937.0707468783294,2008.812099059709,2083.2104639604877,2160.3642467037134,2240.3754969446381,2323.3500438494739,2409.3976360735396,2498.6320869231131,2591.1714248943899,2687.138049786794,2786.6588945987169,2889.8655934190465,2996.8946555369475,3107.8876459993917,3222.9913728566025,3342.3580813417793,3466.1456552422751,3594.5178257298394,3727.6443879235885,3865.7014254747046,4008.8715434686164,4157.344109952508,4311.3155064087186,4470.9893875040434,4636.5769504596537,4808.2972143968509,4986.3773100293183,5171.0527800835553,5362.5678908466944,5561.1759552521107,5767.1396679308382,5980.7314526723349,6202.2338227534783,6431.9397546130058,6670.1530753647967,6917.188864664,7173.3738714556675,7439.0469461590401,7714.5594888568739,8000.2759140862036,8296.5741328402655,8603.8460524241964,8922.4980948217562,9252.9517342615291,9595.6440546916856,9951.0283279012656,10319.574613053352,{"$f":"GR82","v":10701.7703784224},11098.121146157675,11509.151160926733,11935.40408332285,12377.443708952807,12835.854714157584,13311.243429351074,13804.238641000527,14315.492423308606,14845.681000698241,15395.50564224011,15965.693589206203,16556.999016975926,17170.204032568668,17806.119709118968,18465.587158665876,19149.478644674236,19858.69873575808,20594.185502135777,21356.911756393034,22147.886340202647,22968.155458698282,23818.804064266849,24700.957291590981,25615.781945842318,26564.488045988372,27548.33042525989,28568.610390889808,29626.677445326932,30723.931071192026,31861.822582344641,33041.857043504133,34265.595260967617,35534.655847053044,36850.717361003975,38215.52052918612,39630.87054750463,41098.639469102724,42620.768680480076,44199.271469329949,45836.235687468667,47533.826512389584,49294.289311102359,51119.952610028675,53013.23117489391,54976.629204686498,57012.743643912254,59124.267617507605,61313.99399298965,63584.819074514089,65939.746433757246,68381.890882678563,70914.482593409484,73540.871370738605,76264.53108282527,79089.064256009646,82018.206839793827,85055.833148313221,88205.960984794423,91472.756955827121,94860.541982443072,98373.797015304677,102017.16896156268,105795.47683122382,{"$f":"JD82","v":109713.71811114578},113777.07537510945,117990.92313870275,122360.83496806724,126892.59085194534,131592.18484673742,136465.83300472097,141519.98159588268,146761.31563426787,152196.76772009861,157833.52720938064,163679.04972310923,169741.06700865366,176027.5971663855,182546.95525503997,189307.76428986434,196318.96664810367,203589.83589688409,211129.98905915953,218949.39933395386,227058.40928768646,235467.74453406595,244188.5279206289,253232.29424069822,262611.0054901978,272337.06668952852,282423.34229144733,292883.17319654766,303730.39439905901,314979.35328602046,326644.9286143221,338742.55019048043,351288.21927933581,364298.52976856194,377790.69011707418,391782.54611624777,406292.60449421033,421340.05739425868,436944.80775991268,453127.49566010758,469909.52558937296,487313.09477910586,505361.22255734354,524077.78079597838,543487.52548553795,563616.1294794213,584490.21645081788,606137.39610728621,628586.30070951581,651866.62294259667,676009.15518989787,701045.83026152104,727009.76363108307,753935.29723692313,781858.04490537941,810814.93945650384,840844.28155420721,871985.79036585614,904280.65609784424,937771.59447708353,972502.90325013548,1008520.5207749121,1045872.0867823288,1084607.0053883977,{"$f":"LP82","v":1124776.5104399696},1166433.7332806215,1209633.7730264142,1254433.7694442123,1300892.9785293341,1349072.8508821428,1399037.1129874215,1450851.8515040055,1504585.6006763205,1560309.4329829887,1618097.0531429276,1678024.8956031278,1740172.2256366983,1804621.2441853806,1871457.1965850219,1940768.4853177518,2012646.7869399637,2087187.173341088,2164488.2374929488,2244652.2238567472,2327785.1636194959,2413997.0149392933,2503401.8083846122,2596117.7977599204,2692267.6165177375,2791978.4399631172,2895382.1534655839,3002615.5269013494,3113820.3955556601,3229143.847725451,3348738.4192698449,3472762.29536587,3601379.5197370648,3734760.2116300762,3873080.7908280045,4016524.2109970897,4165280.2016755193,4319545.5192248225,4479524.2070748508,4645427.8656080514,4817475.9320386946,4995895.9706577659,5180923.9738269746,5372804.6741216779,5571791.868032366,5778148.7516568005,5992148.2688232064,6214073.4721073508,6444217.8972202837,6682885.9512617588,6930393.3153526485,7187067.3621800244,7453247.5890057683,7729286.0667122006,8015547.9054789543,8312411.7377063036,8620270.218824029,8939530.5466483235,9270614.9999739826,9613961.4971129894,9970024.1751201153,10339273.990469873,10722199.341980934,11119306.716810584,{"$f":"OB82","v":11531121.360374331},11958187.971077085,12401071.420773983,12860357.501913786,13336653.702354431,13830590.008874893,14342819.740443766,14874020.412350714,15424894.632342517,15996171.029946029,16588605.220211029,17202980.803146839,17840110.400171995,18500836.728952765,19186033.718046486,19896607.662828088,20633498.424228668,21397680.671868205,22190165.173231721,23012000.130587459,23864272.56742394,24748109.766231298,25664680.759532928,26615197.876142979,27600918.344683766,28623145.956497788,29683232.790142298,30782580.999758244,31922644.669665098,33104931.73765099,34331005.989486456,35602489.127313256,36921062.914631963,38288471.400738716,39706523.227536321,41177094.021790981,42702128.875982523,44283644.921033144,45923733.994329453,47624565.40654254,49388388.810939312,51217537.17894125,53114429.885900497,55081575.911155224,-1542325768.3497288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QN82","v":0}]
[null,null,null,"Free Cash Flow",null,null,{"$f":"G108-G109-G110-G111+G112","v":43.237053609442242},47.262077404052583,51.661798713750606,56.471098879611006,53.082865320601535,50.499342424617481,48.719563337769543,47.745207181657705,47.578092565980995,48.217970641652201,49.660611407604776,51.896172058259438,61.162364473820347,71.377757617356338,82.481266225352783,94.425958229411265,110.83120549535283,128.36010279752236,146.9463352066781,166.51471768204968,186.98184997302423,208.25680046241541,228.99622395136109,249.21561044924513,268.93127777990287,288.16012754610767,306.96139691057692,325.39957089008044,343.54405635889725,361.46880845915234,379.25191536374905,396.97514761198863,414.72347834825689,432.55702360983935,450.53908968744622,468.73584103721674,487.21595384938342,506.05026002773957,525.31138601624252,545.07339053997441,565.41140492374734,586.40127922736383,608.11923700482726,630.64154106653882,653.99798118147874,678.2194504125157,703.33798597799296,729.38681162667467,756.40038158207972,784.41442611435332,813.46599879992505,843.59352553147824,874.83685534306255,907.23731311754841,940.83775424617113,975.68262131243125,1011.8180028753575,1049.2916944298508,1088.1532616247537,1128.4541058222885,1170.2475320855244,1213.5888196838416,1258.5352952096546,1305.1464084030376,{"$f":"BS108-BS109-BS110-BS111+BS112","v":1353.4838107846526},1403.6114372008728,1455.595590389044,1509.5050286746937,1565.4110569166892,1623.3876208206539,1683.5114047453681,1745.8619331315158,1810.5216756869731,1877.5761564677193,1947.1140669986532,2019.2273835840172,2094.0114889624328,2171.5652984676467,2251.9913908616954,2335.3961440136486,2421.8898756033359,2511.586989036181,2604.6061247621237,2701.0703171988198,2801.1071574665912,2904.8489621505214,3012.4329483127312,3124.0014149864392,3239.7019313918763,3359.6875321229045,3484.1169195626098,3613.1546737955287,3746.9714702942179,3885.7443056680345,4029.6567317727545,4178.8990984906868,4333.6688055023924,4494.1705633829779,4660.6166643684246,4833.2272631499764,5012.2306680679922,5197.8636430905535,5390.3717209760562,5590.0095280341247,5797.0411209143967,6011.7403358685842,6234.3911509478112,6465.2880616143138,6704.7364702642553,6953.053090176958,7210.5663644247543,7477.6169002975867,7754.5579198170062,8041.7557269353456,8339.5901920381348,8648.4552543904538,8968.7594431920588,9300.926417930119,9645.395528744566,10002.622397547166,10373.079520662708,10757.25689378997,11155.662660108374,11568.823782388146,11997.286739992673,12441.618251695032,12902.406025264823,13380.259534816527,{"$f":"EE108-EE109-EE110-EE111+EE112","v":13875.810826947993},14389.715356734825,14922.652854686859,15475.328225813071,16048.472481984263,16642.843708827033,17259.228068427139,17898.440839169409,18561.327494088873,19248.764819159973,19961.662073002371,20700.96218953807,21467.643025189813,22262.718652270742,23087.240700276212,23942.299746851641,24829.026760276036,25748.594595369621,26702.219544803702,27691.162947865043,28716.732858802185,29780.285776960762,30883.228440996267,32027.019689536981,33213.172390758729,34443.25544342283,35718.895852025424,37041.780878801059,38413.660275428352,39836.348597389064,41311.727604041982,42841.748747585254,44428.435754200807,46073.887300793445,47780.279790865548,49549.870233200112,51384.999227156877,53288.094058533869,55261.671910085715,57308.343190947649,59430.81498936758,61631.894653313786,63914.493503693921,66281.630685096694,68736.437159149995,71282.159845776216,73922.165917824343,76659.947254757004,79499.125061284052,82443.45465705375,85496.830443732353,88663.291056046466,91947.024703598116,95352.374710520584,98883.845260299364,102546.10735335993,106344.00498529887,110282.5615539345,114366.98650364592,118602.68221579501,122995.25115433914,127550.50327609111,132274.46371542456,137173.38075358901,{"$f":"GQ108-GQ109-GQ110-GQ111+GQ112","v":142253.73408317901},147522.2433786836,152985.87718445639,158651.86213185987,164527.69249777542,170621.14011712314,176940.26466250088,183493.4243045412,190289.28676708409,197336.84079178964,204645.40802735451,212224.65535905556,220084.60769493348,228235.6612255231,236688.59717467119,245454.59605963249,254545.2524792972,263972.59045012033,273749.07931003056,283887.6502113574,294401.71322458505,305305.17507557076,316612.45753966924,328338.51651710877,340498.86181483592,353109.57766101032,366187.3439792631,379749.45845087944,393813.85939406627,408399.14949058474,423524.62039111787,439210.27823192324,455476.87009652052,472345.91145741509,489839.71463415207,507981.41830534238,526795.01811369881,546305.39840455761,566538.36513986974,587520.68003118911,609280.09593682364,631845.3935699414,655246.41956619732,679514.12596125086,704680.61113035236,730779.16224417579,757844.29929704964,785911.82076581614,815018.85095969797,845203.88912384119,876506.86036143173,908969.16844177712,942633.75056418672,977545.13415008213,1013749.4957384627,1051294.7220626329,1090230.4733889457,1130608.2492013774,1172481.4563188003,1215905.4795350232,1260937.7548750825,1307637.845564635,1356067.5208129673,1406290.8375137956,{"$f":"JC108-JC109-JC110-JC111+JC112","v":1458374.224971958},1512386.5727680186,1568399.321877053,1626486.5591620933,1686725.1153672193,1749194.6667399607,1813977.840417339,1881160.3237150356,1950830.9774641453,2023081.953545507,2098008.816777017,2175710.6713151727,2256290.2917380012,2339854.2589828111,2426513.1013184963,2516381.4405389298,2609578.1435707267,2706226.4796960121,2806454.2835980337,2910394.1244453695,3018183.4812383289,3129964.9246494696,3245886.305598788,3366100.9508129423,3490767.8656272534,3620051.9442986241,3754124.188107661,3893161.9315384198,4037349.0768348742,4186876.3372445321,4341941.4892707188,4502749.6342673479,4669513.4697220754,4842453.5705867019,5021798.6810269486,5207786.0169774648,5400661.5799022391,5600680.4821755011,5808107.2845133487,6023216.3459025845,6246292.1864894349,6477629.8639082536,6717535.3635479659,6966326.0032723248,7224330.8531295154,7491891.1706060199,7769360.852000583,8057106.9005152732,8355509.9116827548,8664964.576771833,8985880.2048371676,9318681.2641035132,9663807.9434008468,10021716.734392636,10392881.035367597,10777791.777393468,11176958.073661029,11590907.892877117,12020188.75759773,12465368.468424112,12927035.855020665,13405801.554947201,13902298.821336232,14417184.360483229,{"$f":"LO108-LO109-LO110-LO111+LO112","v":14951139.200458087},15504869.591886243,16079107.942091344,16674613.78383464,17292174.779932737,17932607.765082285,18596759.826269887,19285509.423195623,19999767.550193086,20740478.941182047,21508623.319247685,22305216.692499317,23131312.697922722,23988003.995002985,24876423.710961916,25797746.939521082,26753192.295173198,27744023.525017209,28771551.180289745,29837134.349802978,30942182.457582247,32088157.127081271,33276574.11443986,34509005.313342258,35787080.834127143,37112491.159899861,38486989.382497959,39912393.521268129,41390588.927721843,42923530.779248938,44513246.665189147,46161839.268681169,47871489.14783597,49644457.619915202,51483089.752326414,53389817.464393541,55367162.744004801,57417740.983391732,59544264.438452691,61749545.816195197,64036501.995043784,66408157.882932156,68867650.418284535,71418232.719175994,74063278.386163414,76806285.964473337,79650883.571453571,82600833.69540596,85660038.172149062,88832543.345892727,92122545.421251237,95534396.013472706,99072607.904227525,102741861.01056868,106547008.57495603,110493083.58453807,114585305.42817503,118829086.80001289,123230040.85873802,127793988.65198231,132526966.8156971,137435235.55868328,142525286.94283459,147803853.47004944,{"$f":"OA108-OA109-OA110-OA111+OA112","v":153277916.98716617},158954717.92070264,164841764.85361362,170946844.45673221,177278031.78803188,183843700.9733333,190652536.28258157,197713543.61634332,205036062.41771829,212629778.02542078,220504734.48437023,228671347.8307333,237140419.86899239,245923152.45926023,255031162.33374137,264476496.46193388,274271647.98489803,284429572.73966634,294963706.39565265,305887982.22572231,317216849.53543371,328965292.77482808,341148851.35803664,353783640.21693242,366886371.11600673,380474374.75665903,394565623.70014727,409178756.13950527,424333100.55188811,440048701.26392782,456346344.96393871,473247588.19602334,490774785.87245077,508951120.84202236,527800634.55352789,547348258.85485208,567619848.96980023,588642217.69624615,610443170.87084413,633051544.14721727,656497241.13625264,680811272.95897532,706025799.26428342,732174170.76583624,759290973.35432005,-812035271.66285896,903686967.63599396,937155918.16936016,971864424.7546798,1007858395.589895,1045185439.1289618,1083894927.0525417,1124038059.5708594,1165667933.1451261,1208839610.7170882,1253610194.5396061,1300038901.7045746,1348187142.4681048,1398118601.4765534,1449899322.0008378,1503597793.2904611,1559285041.162766,1617034721.9472709,1676923219.9093099,{"$f":"QM108-QM109-QM110-QM111+QM112","v":1739029748.2818708},1803436454.0392375]
[null,null,null,"Growth in Free Cash Flow",null,null,null,{"$f":"H113/G113-1","v":9.3092000000003283E-2},{"$f":"I113/H113-1","v":9.3091999999999064E-2},9.309199999999862E-2,-5.9999426719723359E-2,-4.8669620232074884E-2,-3.5243609152033839E-2,-1.9999279331727404E-2,-3.5001338467520737E-3,1.3449006489359094E-2,2.9919151444054659E-2,4.5016776622132326E-2,0.17855252223918439,0.16702089972189582,0.15555978470941056,0.1448170299837972,0.17373662469047368,0.15815850079249127,0.1447975812116169,0.13316686290848212,0.12291485446983352,0.11378083216344526,9.9585816371401403E-2,8.8295720117108401E-2,7.9110884326698327E-2,7.1500979450750179E-2,6.5245908670903408E-2,6.0066751601586255E-2,5.5760631211606571E-2,5.217599247745186E-2,4.9196795099420765E-2,4.6732083689652093E-2,4.4708921561043891E-2,4.3001050561711995E-2,4.1571550330035789E-2,4.0388840316595509E-2,3.9425431542153833E-2,3.8656998050968117E-2,3.8061685784821275E-2,3.7619600583187918E-2,3.7312433035164627E-2,3.7123188745100011E-2,3.7035999999997848E-2,3.7036000000001179E-2,3.7035999999999403E-2,3.7035999999999625E-2,3.7035999999998959E-2,3.7036000000001179E-2,3.7035999999999403E-2,3.7035999999999625E-2,3.7036000000000735E-2,3.7035999999998959E-2,3.7036000000000513E-2,3.7036000000000291E-2,3.7036000000001401E-2,3.7035999999998959E-2,3.7035999999998959E-2,3.7036000000001623E-2,3.7035999999998959E-2,3.7036000000000513E-2,3.7036000000001401E-2,3.703599999999807E-2,3.7036000000001845E-2,3.7035999999998737E-2,3.7036000000000069E-2,3.7035999999999847E-2,{"$f":"BU113/BT113-1","v":3.7035999999999625E-2},3.7036000000000735E-2,3.7035999999999625E-2,3.7035999999998737E-2,3.7036000000000291E-2,3.7035999999998959E-2,3.7035999999999181E-2,3.7036000000001845E-2,3.7035999999997626E-2,3.7036000000000957E-2,3.7035999999998959E-2,3.7036000000000513E-2,3.7036000000000513E-2,3.7035999999999847E-2,3.7035999999998959E-2,3.7036000000000069E-2,3.7035999999999403E-2,3.7036000000002289E-2,3.7035999999998515E-2,3.7035999999999181E-2,3.7036000000001179E-2,3.7035999999999181E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000513E-2,3.7035999999999403E-2,3.7035999999999403E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999181E-2,3.7036000000001179E-2,3.7035999999999847E-2,3.7035999999998737E-2,3.7036000000000513E-2,3.7035999999998515E-2,3.7035999999998959E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7036000000000291E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999998959E-2,3.7035999999999403E-2,3.7036000000000291E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000001401E-2,3.7035999999999403E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999998515E-2,3.7036000000001623E-2,3.7035999999998515E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999181E-2,3.7036000000001179E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999998959E-2,{"$f":"EG113/EF113-1","v":3.7036000000000291E-2},3.7036000000002067E-2,3.7035999999998737E-2,3.7036000000000069E-2,3.7035999999999181E-2,3.7036000000000069E-2,3.7035999999999181E-2,3.7036000000001401E-2,3.7035999999999403E-2,3.7035999999999181E-2,3.7036000000000513E-2,3.7035999999999847E-2,3.7035999999998737E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999998959E-2,3.7035999999999625E-2,3.7036000000000513E-2,3.7035999999999181E-2,3.7035999999999625E-2,3.7035999999999181E-2,3.7036000000001845E-2,3.7035999999998737E-2,3.7035999999999625E-2,3.7036000000000513E-2,3.7036000000000513E-2,3.7035999999998515E-2,3.7036000000000513E-2,3.7035999999999403E-2,3.7035999999999625E-2,3.7036000000001179E-2,3.7035999999998293E-2,3.7036000000001401E-2,3.7035999999999403E-2,3.7036000000000291E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999403E-2,3.7036000000000957E-2,3.7035999999999181E-2,3.7035999999999403E-2,3.7036000000001623E-2,3.7035999999998293E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000513E-2,3.7035999999998959E-2,3.7036000000000069E-2,3.7035999999999403E-2,3.7036000000001179E-2,3.7035999999999181E-2,3.7036000000000957E-2,3.7035999999999181E-2,3.7036000000000513E-2,3.7035999999999625E-2,3.7035999999998959E-2,3.7036000000000957E-2,3.7035999999999847E-2,3.7036000000000513E-2,3.7035999999999847E-2,{"$f":"GS113/GR113-1","v":3.7035999999998959E-2},3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000735E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999403E-2,3.7035999999998959E-2,3.7036000000000735E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000291E-2,3.7035999999998293E-2,3.7036000000000735E-2,3.7036000000000735E-2,3.7035999999999625E-2,3.7035999999998293E-2,3.7036000000002067E-2,3.7035999999999403E-2,3.7035999999999847E-2,3.7035999999998737E-2,3.7036000000001179E-2,3.7035999999998515E-2,3.7036000000000291E-2,3.7035999999998959E-2,3.7036000000000957E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999403E-2,3.7035999999999625E-2,3.7036000000000291E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7036000000001623E-2,3.7035999999998515E-2,3.7035999999998959E-2,3.7036000000002511E-2,3.7035999999999403E-2,3.7035999999999847E-2,3.7036000000000957E-2,3.7035999999999625E-2,3.703599999999807E-2,3.7036000000001179E-2,3.7035999999998737E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999403E-2,3.7035999999999847E-2,3.7036000000000291E-2,3.703599999999807E-2,3.7036000000000513E-2,3.7036000000000957E-2,3.7035999999998737E-2,3.7036000000000735E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999181E-2,3.7036000000000291E-2,3.7035999999999403E-2,3.7036000000000957E-2,3.7035999999999403E-2,{"$f":"JE113/JD113-1","v":3.7035999999998737E-2},3.7036000000001179E-2,3.7035999999999181E-2,3.7036000000000513E-2,3.7035999999998293E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999181E-2,3.7036000000000957E-2,3.7035999999999847E-2,3.7036000000000513E-2,3.7035999999998959E-2,3.7036000000000735E-2,3.7035999999998959E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000291E-2,3.7035999999999403E-2,3.7036000000000291E-2,3.7035999999999181E-2,3.7036000000000957E-2,3.7035999999999847E-2,3.703599999999807E-2,3.7036000000000957E-2,3.7035999999999403E-2,3.7036000000000291E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7036000000000513E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000513E-2,3.7035999999999403E-2,3.7036000000000513E-2,3.7035999999999181E-2,3.7035999999999847E-2,3.7036000000000291E-2,3.7035999999999403E-2,3.7036000000000957E-2,3.7035999999999403E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999403E-2,3.7036000000001401E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999999403E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7036000000001623E-2,3.703599999999807E-2,3.7036000000001401E-2,3.7035999999999403E-2,3.7035999999999847E-2,3.7035999999999403E-2,3.7036000000000513E-2,3.7035999999999181E-2,3.7036000000000069E-2,3.7035999999999403E-2,{"$f":"LQ113/LP113-1","v":3.7036000000000069E-2},3.7036000000000069E-2,3.7035999999999847E-2,3.7035999999997626E-2,3.7036000000000735E-2,3.7036000000000291E-2,3.7035999999999403E-2,3.7036000000000513E-2,3.7036000000000957E-2,3.7035999999998737E-2,3.7036000000000069E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999181E-2,3.7036000000000513E-2,3.7035999999999181E-2,3.7035999999999847E-2,3.7036000000000735E-2,3.7035999999998737E-2,3.7036000000000291E-2,3.7036000000000291E-2,3.7036000000000069E-2,3.7035999999998293E-2,3.7035999999999625E-2,3.7036000000001179E-2,3.7035999999999403E-2,3.7036000000000735E-2,3.7035999999999625E-2,3.7035999999998737E-2,3.7036000000001623E-2,3.7035999999998293E-2,3.7035999999999625E-2,3.7036000000000735E-2,3.7035999999999403E-2,3.7035999999999625E-2,3.7035999999999403E-2,3.7036000000001179E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999998959E-2,3.7036000000001623E-2,3.703599999999807E-2,3.7036000000000291E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7036000000000513E-2,3.7036000000000513E-2,3.7035999999999403E-2,3.7036000000000291E-2,3.7036000000000069E-2,3.7035999999998293E-2,3.7036000000001845E-2,3.7035999999999403E-2,3.7035999999999625E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7035999999998737E-2,3.7036000000000513E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7035999999999403E-2,3.7036000000000291E-2,3.7035999999999847E-2,3.7035999999998515E-2,{"$f":"OC113/OB113-1","v":3.7035999999998959E-2},3.7036000000000957E-2,3.7036000000000735E-2,3.7035999999999403E-2,3.7035999999999403E-2,3.7036000000000291E-2,3.7036000000000513E-2,3.7035999999999403E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7036000000000291E-2,3.7035999999999403E-2,3.7035999999999847E-2,3.7036000000000291E-2,3.7035999999999847E-2,3.7035999999998737E-2,3.7036000000000069E-2,3.7036000000000957E-2,3.7035999999998515E-2,3.7036000000000069E-2,3.7036000000000069E-2,3.7035999999998737E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000001623E-2,3.7035999999998293E-2,3.7036000000000291E-2,3.7035999999999847E-2,3.7036000000000069E-2,3.7036000000000513E-2,3.7035999999998959E-2,3.7035999999998959E-2,3.7036000000000735E-2,3.7035999999999403E-2,3.7035999999999625E-2,3.7036000000000735E-2,3.7035999999999625E-2,3.7036000000000957E-2,3.7035999999998515E-2,3.7036000000000735E-2,3.7035999999999181E-2,3.7036000000001179E-2,3.7036000000000513E-2,-2.0694651986649211,-2.1128666440627066,3.7035999999999403E-2,3.7035999999999181E-2,3.7036000000000957E-2,3.7035999999999403E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7036000000000291E-2,3.7035999999999403E-2,3.7035999999999847E-2,3.7035999999999625E-2,3.7035999999999625E-2,3.7035999999999847E-2,3.7035999999999181E-2,3.7036000000000069E-2,3.7035999999999625E-2,3.7036000000000513E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999625E-2]
[]
[null,"Implied Multiples at Entry Date"]
[null,null,null,"WACC",null,null,{"$f":"G55","v":8.4000000000000005E-2},8.4000000000000005E-2,8.4000000000000005E-2,8.4000000000000005E-2,8.282892240556905E-2,8.1674569478603687E-2,8.053670236686801E-2,7.9415085629278598E-2,7.8309487187188331E-2,7.7219678276365986E-2,7.6145433399661636E-2,7.5086530280348021E-2,7.4042749816128323E-2,7.3013876033800731E-2,7.1999696044570474E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,{"$f":"BS55","v":7.1000000000000008E-2},7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,{"$f":"EE55","v":7.1000000000000008E-2},7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,{"$f":"GQ55","v":7.1000000000000008E-2},7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,{"$f":"JC55","v":7.1000000000000008E-2},7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,{"$f":"LO55","v":7.1000000000000008E-2},7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,{"$f":"OA55","v":7.1000000000000008E-2},7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2,7.1000000000000008E-2]
[null,null,null,"Forward WACC",null,1,{"$f":"F118*(1+G117)","v":1.0840000000000001},{"$f":"G118*(1+H117)","v":1.1750560000000001},{"$f":"H118*(1+I117)","v":1.2737607040000003},1.3807566031360003,1.495123184678129,1.6172367271041939,1.7474836400517519,1.8862602029622253,2.0339722721577989,2.191034956636873,2.3578722630037965,2.5349167100770238,2.7226089138459799,2.9213971435700512,3.1317368499325715,3.3540901662777838,3.5922305680835063,3.8472789384174351,4.1204357430450731,4.4129866808012732,4.7263087351381632,5.0618766553329726,5.4212698978616132,5.8061800606097878,6.2184188449130824,6.6599265829019112,7.1327813702879466,7.6392088475783906,8.1815926757564554,8.7624857557351632,9.384622244392359,10.050930423744216,10.764546483830054,11.528829284181988,12.347376163358909,13.224039870957391,14.162946701795365,15.168515917622836,16.245480547774058,17.398909666666015,18.634232252999301,19.95726274296225,21.374228397712567,22.891798613950158,24.517116315540619,26.257831573944003,28.122137615694026,30.118809386408302,32.257244852843293,34.547509237395168,37.00038239325022,39.627409543170984,42.440955620736119,45.454263469808382,48.681516176164777,52.137903824672478,55.839694996224218,59.804313340956135,64.050419588164019,68.59799937892366,73.468457334827235,78.684717805599959,84.271332769797553,90.254597396453178,96.662673811601351,103.52572365222504,{"$f":"BT118*(1+BU117)","v":110.87605003153301},118.74824958377185,127.17937530421965,136.20911095081922,145.87995782832738,156.23743483413861,167.33029270736245,179.21074348958518,191.93470627734573,205.56207042303726,220.1569774230729,235.78812282011106,252.52907954033893,270.45864418770299,289.66120792502988,310.22715368770702,332.2532815995342,355.84326459310114,381.10813637921132,408.1668140621353,437.1466578605469,468.18407056864572,501.42513957901957,537.02632448912993,575.15519352785816,615.99121226833608,659.72658833938794,706.56717611148451,756.73344561539989,810.46152025409322,868.0042881921338,929.6325926537753,995.63650673219331,1066.326698710179,1142.0358943186018,1223.1204428152225,1309.9619942551033,1402.9692958472156,1502.5801158523677,1609.2633040778858,1723.5209986674156,1845.890989572802,1976.949249832471,2117.3126465705764,2267.641844477087,2428.6444154349601,2601.0781689308424,2785.7547189249321,2983.5433039686022,3195.3748785503731,3422.2464949274495,3665.2259960672982,3925.4570417880764,4204.1644917550293,4502.6601706696365,4822.3490427871802,5164.7358248250694,5531.4320683876495,5924.1637452431723,6344.7793711554377,6795.2587065074731,7277.7220746695029,7794.440341971037,8347.8456062509795,{"$f":"EF118*(1+EG117)","v":8940.5426442947992},9575.3211720397303,10255.16897525455,10983.285972497622,11763.099276544954,12598.279325179645,13492.757157267399,14450.742915433384,15476.745662429154,16575.594604461621,17752.461821378394,19012.88661069626,20362.801560055694,21808.560470819648,23356.96826424784,25015.313011009435,26791.400234791105,28693.589651461272,30730.834516715022,32912.723767401789,35249.527154887313,37752.243582884308,40432.652877269094,43303.371231555197,46377.910588995612,49670.742240814296,53197.364939912106,56974.377850645862,61019.558678041714,65351.94734418267,69991.935605619641,74961.363033618632,80283.619809005555,85983.75681544494,92088.603549341526,98626.894401344776,105629.40390384026,113129.09158101291,121161.25708326482,129763.70633617662,138976.92948604515,148844.29147955435,159412.2361746027,170730.50494299948,182852.37079395243,195834.88912032306,209739.166247866,224630.64705146448,240579.42299211843,257660.56202455884,275954.46192830248,295547.22872521193,316531.08196470194,339004.78878419579,363074.12878787366,388852.39193181269,416460.91175897134,446029.6364938583,477697.7406849222,511614.28027355165,547938.89417297381,586842.5556592549,628508.37711106194,673132.47188594728,{"$f":"GR118*(1+GS117)","v":720924.87738984951},772110.54368452879,826930.39228613034,885642.45013844559,948523.06409827515,1015868.2016492527,1087994.8439663495,1165242.4778879602,1247974.6938180053,1336580.8970790836,1431478.1407716984,1533113.0887664889,1641964.1180689095,1758543.5704518021,1883400.1639538801,2017121.5755946054,2160337.2074618223,2313721.1491916114,2477995.3507842156,2653933.0206898949,2842362.2651588772,3044169.9859851575,3260306.0549901035,3491787.7848944007,3739704.7176219029,4005223.752573058,4289594.6390057448,4594155.8583751526,4920340.9243197879,5269685.1299464926,5643832.7741726935,6044544.9011389548,6473707.5891198199,6933340.8279473269,7425608.026731587,7952826.1966295289,8517476.8565902244,9122217.7134081293,9769895.1710601058,10463557.728205374,11206470.326907955,12002129.72011842,12854280.930246828,13766934.876294352,14744387.25251125,15791238.747439548,16912416.698507756,18113198.284101807,19399235.362273034,20776581.072994418,22251718.329177022,23831590.330548588,25523633.244017538,27335811.204342782,29276653.79985112,31355296.219640549,33581522.251235023,35965810.33107271,38519382.864578873,41254259.047963969,44183311.440369412,47320326.55263564,50680069.737872764,54278354.689261727,{"$f":"JD118*(1+JE117)","v":58132117.872199304},62259498.24112545,66679922.616245352,71414197.121998772,76484605.117660686,81915012.081014588,87730977.938766614,93959877.372419044,100631028.66586079,107775831.7011369,115427915.75191762,123623297.77030376,132400551.91199532,141800991.09774697,151868861.46568701,162651550.62975079,174199810.72446308,186567997.28589994,199814325.09319884,214001142.17481595,229195223.26922786,245468084.12134302,262896318.09395835,281561956.6786294,301552855.60281205,322963108.35061169,345893489.04350507,370451926.76559389,396754013.56595105,424923548.52913356,455093120.474702,487404732.02840585,522010468.00242263,559073211.23059464,598767409.22796679,641279895.28315234,686810767.84825611,735574332.36548221,787800109.96343136,843733917.77083492,903639025.93256414,967797396.77377617,1036511011.9447142,1110103293.7927887,1188920627.6520767,1273333992.215374,1363740705.6626654,1460566295.7647145,1564266502.7640092,1675329424.4602537,1794277813.5969317,1921671538.3623137,2058110217.5860379,2204236043.0346465,2360736802.0901065,2528349115.0385041,2707861902.2062378,2900120097.2628803,3106028624.1685448,3326556656.4845114,3562742179.0949116,3815696873.8106503,4086611351.8512063,4376760757.8326416,{"$f":"LP118*(1+LQ117)","v":4687510771.6387587},5020324036.4251099,5376767043.0112925,5758517503.065094,6167372245.7827158,6605255675.2332888,7074228828.1748524,7576499074.9752665,8114430509.2985096,8690555075.458704,9307584485.8162708,9968422984.3092251,10676181016.195179,11434189868.345036,12246017348.997532,13115484580.776356,14046683986.011477,15043998549.018291,16112122445.998589,17256083139.664486,18481265042.580662,19793434860.603889,21198768735.706764,22703881315.941944,24315856889.373821,26042282728.51936,27891284802.244232,29871566023.203571,31992447210.851025,34263910962.821445,36696648641.181763,39302110694.705666,42092560554.029762,45081132353.365875,48281892750.454849,51709907135.737144,55381310542.374481,59313383590.883064,63524633825.835762,68034882827.4701,72865359508.220474,78038800033.304123,83579554835.668716,89513703229.00119,95869176158.260269,102675887665.49675,109965875689.74701,117773452863.71904,126135368017.04309,135090979146.25314,144682438665.63712,154954891810.89734,165956689129.47104,177739614057.66348,190359126655.75757,203874624648.31635,218349722998.3468,233852553331.2294,250456084617.74667,268238466625.60669,287283397756.02478,307680518996.70251,329525835845.46838,352922170190.49664,{"$f":"OB118*(1+OC117)","v":377979644274.02191},404816199017.47748,433558149147.71838,464340777737.20636,497308972956.54797,532617910036.46283,570433781649.05164,610934580146.13428,654310935336.50977,700767011745.40198,750521469579.32544,803808493919.45752,860878896987.73901,922001298673.86841,987463390879.71301,1057573291632.1726,1132660995338.0569,1213079926007.0588,1299208600753.5601,1391452411407.0627,1490245532616.9641,1596052965432.7686,1709372725978.4951,1830738189522.9683,1960720600979.0989,2099931763648.6147,2249026918867.6665,2408707830107.2705,2579726086044.8867,2762886638154.0737,2959051589463.0127,3169144252314.8862,3394153494229.2432,3635138392319.519,3893233218174.2046,4169652776664.5728,4465698123807.7568,4782762690598.1074,5122338841630.5732,5486024899386.3438,5875532667242.7734,6292695486617.0098,6739476866166.8174,7217979723664.6611,7730456284044.8516,8279318680212.0361,8867150306507.0898,9496717978269.0938,10170984954726.199,10893124886511.76,11666536753454.094,12494860862949.334,13381995984218.736,14332117699098.266,15349698055734.242,16439526617691.373,17606733007547.461,18856811051083.328,20195644635710.242,21629535404845.668,23165232418589.711,24809963920309.578,26571471358651.559,28458045825115.816]
[null,null,null,"PV Factor - Initial",null,null,{"$f":"1/G118","v":0.92250922509225086},0.85102327038030523,0.78507681769400839,0.72424060672878998,0.66884121004068342,0.61833866572557306,0.57225142317806466,0.53014955117516538,0.49164878680431606,0.45640531520088068,0.42411118519459418,0.39449027892108329,0.36729476455999394,0.34230197089121694,0.31931163054824696,0.2981434458900532,0.27837856759108609,0.25992396600474893,0.24269277871591871,0.22660390169553568,0.21158160755885685,0.19755518913058531,0.18445862663920198,0.1722302769740448,0.16081258354252551,0.1501518053618352,0.14019776411002355,0.130903607945867,0.12222559098587021,0.11412286740043905,0.10655729916007382,9.949327652667958E-2,9.2897550445078983E-2,8.673907604582537E-2,8.0988866522712769E-2,7.5619856697210802E-2,7.0606775627647819E-2,6.592602766353671E-2,6.1555581385188338E-2,5.7474865905871468E-2,5.3664674048432746E-2,5.010707194064682E-2,4.6785314603778549E-2,4.3683767137048135E-2,4.0787831127029071E-2,3.8083875935601377E-2,3.555917454304517E-2,3.3201843644299879E-2,3.1000787716433127E-2,2.8945646794055205E-2,2.7026747706867606E-2,2.52350585498297E-2,2.3562146171643046E-2,2.2000136481459428E-2,2.0541677386983592E-2,1.9179904189527162E-2,1.790840727313461E-2,1.6721201935699915E-2,1.5612700220074618E-2,1.4577684612581344E-2,1.3611283485136643E-2,1.2708948165393693E-2,1.1866431526978237E-2,1.1079767999045973E-2,{"$f":"1/BS118","v":1.0345254901070003E-2},9.6594350150046738E-3,9.0190803127961471E-3,8.4211767626481294E-3,7.862910142528599E-3,7.3416527941443516E-3,6.8549512550367441E-3,6.4005147105851952E-3,5.9762042115641418E-3,5.5800226065024659E-3,5.2101051414588859E-3,4.8647106829681477E-3,4.5422135228460761E-3,4.2410957262801838E-3,3.9599399871897136E-3,3.6974229572266236E-3,3.4523090170183231E-3,3.2234444603345684E-3,3.0097520638044527E-3,2.8102260166241386E-3,2.623927186390419E-3,2.4499786987772355E-3,2.2875618102495194E-3,2.1359120543879735E-3,1.9943156436862497E-3,1.8621061098844536E-3,1.7386611670256336E-3,1.6233997824702461E-3,1.5157794420823959E-3,1.415293596715589E-3,1.3214692779790749E-3,1.2338648720626284E-3,1.1520680411415765E-3,1.0756937825785028E-3,1.0043826167866507E-3,9.3779889522563082E-4,8.7562922056548162E-4,8.1758097158308269E-4,7.6338092584788309E-4,7.1277397371417655E-4,6.6552191756692497E-4,6.2140235066939777E-4,5.8020761033557213E-4,5.417438005000674E-4,5.058298790850302E-4,4.7229680586837559E-4,4.4098674684255425E-4,4.1175233131891158E-4,3.8445595828096317E-4,3.5896914872172097E-4,3.3517194091663957E-4,3.1295232578584461E-4,2.9220571968799683E-4,2.7283447216432946E-4,2.5474740631590051E-4,2.378593896507008E-4,2.22090933380673E-4,2.0736781828260787E-4,1.9362074536191214E-4,1.8078500967498798E-4,1.6880019577496545E-4,1.5760989334730665E-4,1.4716143169683164E-4,1.3740563183644412E-4,{"$f":"1/EE118","v":1.2829657501068546E-4},1.1979138656459895E-4,1.1185003414061527E-4,1.0443513925360902E-4,9.7511801357244663E-5,9.1047433573524439E-5,8.5011609312347745E-5,7.9375919059148221E-5,7.4113836656534296E-5,6.9200594450545566E-5,6.4613066713861404E-5,6.0329660797256219E-5,5.6330215496971265E-5,5.2595906159637039E-5,4.9109156078092474E-5,4.5853553761057398E-5,4.2813775687261817E-5,3.9975514180449875E-5,3.7325410065779529E-5,3.4850989790643821E-5,3.2540606713953149E-5,3.0383386287537954E-5,2.8369174871650752E-5,2.6488491943651499E-5,2.473248547493137E-5,2.3092890266042366E-5,2.1561989043923779E-5,2.0132576138117442E-5,1.8797923565002283E-5,1.7551749360412964E-5,1.6388188011590071E-5,1.5301762849290448E-5,1.4287360270112463E-5,1.3340205667705383E-5,1.2455840959575521E-5,1.1630103603711971E-5,1.0859107006267014E-5,1.0139222228073777E-5,9.467060903897083E-6,8.8394592940215534E-6,8.2534633931106948E-6,7.7063150262471476E-6,7.1954388667106885E-6,6.7184303143890655E-6,6.2730441777675681E-6,5.857184106225554E-6,5.4688927228996777E-6,5.1063424116710343E-6,4.7678267149122634E-6,4.4517523015053813E-6,4.1566314673252861E-6,3.8810751328900902E-6,3.6237863052195057E-6,3.3835539731274568E-6,3.1592474072151793E-6,2.9498108377359284E-6,2.7542584852809792E-6,2.5716699208972726E-6,2.4011857337976406E-6,2.2420034862723067E-6,2.0933739367621912E-6,1.9545975133167053E-6,1.82502102083726E-6,1.7040345666080859E-6,{"$f":"1/GQ118","v":1.5910686896434045E-6},1.4855916803393133E-6,1.387107077814485E-6,1.2951513331601166E-6,1.2092916276004824E-6,1.1291238352945681E-6,1.054270621190073E-6,9.8437966497672553E-7,9.19122002779389E-7,8.5819047878561075E-7,8.0129829951971128E-7,7.4817768395864736E-7,6.9857860313599195E-7,6.5226760330157982E-7,6.0902670709764703E-7,5.6865238757950228E-7,5.3095461025163609E-7,4.9575593861030452E-7,4.6289069898254395E-7,4.3220420073066667E-7,4.0355200815188303E-7,3.7679926064601588E-7,3.5182003795146212E-7,3.2849676746168265E-7,3.0671967083257018E-7,2.8638624727597588E-7,2.6740079110735379E-7,2.4967394127670755E-7,2.3312226076256545E-7,2.1766784384926745E-7,2.0323794943909194E-7,1.8976465867328847E-7,1.7718455525050278E-7,1.654384269379111E-7,1.5447098687013176E-7,1.4423061332411929E-7,1.3466910674520944E-7,1.2574146288068109E-7,1.174056609530169E-7,1.0962246587583278E-7,1.0235524358154322E-7,9.5569788591543617E-8,8.9234163017314306E-8,8.3318546234653882E-8,7.7795094523486346E-8,7.26378100125923E-8,6.7822418312411113E-8,6.3326254259954361E-8,5.9128155238052619E-8,5.5208361566809169E-8,5.1548423498421263E-8,4.8131114377610894E-8,4.4940349558927071E-8,4.1961110699278316E-8,3.9179375069354171E-8,3.658204955121771E-8,3.415690901140776E-8,3.1892538759484374E-8,2.9778280821180556E-8,2.7804183773277829E-8,2.596095590408761E-8,2.42399214790734E-8,2.2632979905764145E-8,2.1132567605755505E-8,{"$f":"1/JC118","v":1.9731622414337541E-8},1.8423550340184448E-8,1.7202194528650279E-8,1.6061806282586632E-8,1.499701800428257E-8,1.4002817931169532E-8,1.307452654637678E-8,1.2207774553106238E-8,1.1398482309156154E-8,1.0642840624795661E-8,9.9372928336093944E-9,9.2785180519228716E-9,8.6634155480138853E-9,8.0890901475386433E-9,7.5528386064786586E-9,7.052136887468403E-9,6.5846282796156886E-9,6.1481123058970013E-9,5.7405343659169017E-9,5.3599760652818883E-9,5.0046461860708572E-9,4.6728722559018275E-9,4.363092675912071E-9,4.0738493705995068E-9,3.8037809249295116E-9,3.5516161764047725E-9,3.3161682319372296E-9,3.0963288813606254E-9,2.8910633812891001E-9,2.6994055847704019E-9,2.5204533938098991E-9,2.3533645133612503E-9,2.1973524867985531E-9,2.0516829942096669E-9,1.9156703960874576E-9,1.7886745061507539E-9,1.6700975781052793E-9,1.5593814921617923E-9,1.4560051280689004E-9,1.3594819122958923E-9,1.2693575278206279E-9,1.1852077757428833E-9,1.1066365786581543E-9,1.0332741163941684E-9,9.6477508533535802E-10,9.0081707314225791E-10,8.4109904121592715E-10,7.8533990776463788E-10,7.3327722480358361E-10,6.8466594286048897E-10,6.392772575728188E-10,5.9689753274773004E-10,5.5732729481580769E-10,5.2038029394566544E-10,4.8588262740024786E-10,4.5367192100863485E-10,4.2359656490068613E-10,3.9551499990726996E-10,3.6929505126729222E-10,3.4481330650540829E-10,3.2195453455220195E-10,3.0061114337273757E-10,2.8068267355064203E-10,2.6207532544411017E-10,{"$f":"1/LO118","v":2.4470151768824483E-10},2.2847947496568145E-10,2.1333284310521145E-10,1.9919032969674275E-10,1.85985368531039E-10,1.7365580628481699E-10,1.6214360997648646E-10,1.5139459381558025E-10,1.4135816416020564E-10,1.319870813820781E-10,1.2323723751828023E-10,1.1506744866319349E-10,1.0743926112342996E-10,1.0031677042337066E-10,9.3666452309403062E-11,8.7457004957425839E-11,8.1659201640920493E-11,7.624575316612557E-11,7.1191179426821271E-11,6.6471689474156177E-11,6.2065069537027253E-11,5.7950578465945154E-11,5.4108850108258791E-11,5.0521802155236963E-11,4.7172551031967289E-11,4.404533242947459E-11,4.1125427105018296E-11,3.8399091601324274E-11,3.5853493558659456E-11,3.3476651315274936E-11,3.1257377511928047E-11,2.9185226435040193E-11,2.7250444850644444E-11,2.5443926097707233E-11,2.3757167224749987E-11,2.2182228968020531E-11,2.0711698382838965E-11,1.9338653952230591E-11,1.8056633008618668E-11,1.6859601315236851E-11,1.5741924664086695E-11,1.4698342356756954E-11,1.3723942443283804E-11,1.2814138602505886E-11,1.1964648555094198E-11,1.1171473907650979E-11,1.0430881333007451E-11,9.7393849981395437E-12,9.093730156993039E-12,8.4908778309925663E-12,7.9279905051284474E-12,7.4024187722954696E-12,6.9116888630209798E-12,6.4534910018870025E-12,6.0256685358422065E-12,5.6262077832326855E-12,5.2532285557728165E-12,4.904975308844834E-12,4.5798088784732343E-12,4.2761987660814517E-12,3.9927159347165753E-12,3.7280260828352704E-12,3.4808833639918492E-12,3.250124522868207E-12,{"$f":"1/OA118","v":3.0346634200450111E-12},2.8334859197432409E-12,2.6456451164736143E-12,2.4702568781266238E-12,2.3064956845253259E-12,2.1535907418537124E-12,2.0108223546720004E-12,1.8775185384425778E-12,1.7530518566223883E-12,1.6368364674345363E-12,1.5283253664188014E-12,1.4270078117822608E-12,1.3324069204316164E-12,1.2440774233721908E-12,1.1616035699086749E-12,1.0845971707830765E-12,1.0126957710392873E-12,9.4556094401427371E-13,8.8287669842602593E-13,8.2434799106071523E-13,7.6969933805855761E-13,7.1867351826195861E-13,6.7103036252283716E-13,6.2654562327062291E-13,5.8500991902018948E-13,5.4622774885171751E-13,5.1001657222382598E-13,4.7620594978881977E-13,4.446367411660315E-13,4.1516035589732175E-13,3.8763805405912394E-13,3.6194029323914467E-13,3.3794611880405666E-13,3.1554259458828825E-13,2.9462427132426538E-13,2.7509269031210589E-13,2.5685591999262924E-13,2.3982812324241763E-13,2.2392915335426484E-13,2.0908417680136776E-13,1.9522332100968042E-13,1.8228134548056062E-13,1.701973347157429E-13,1.5891441149929311E-13,1.4837946918701505E-13,1.3854292174324468E-13,1.293584703485011E-13,1.2078288547945948E-13,1.1277580343553641E-13,1.0529953635437573E-13,9.8318894822012818E-14,9.1801022242775733E-14,8.5715240189333091E-14,8.0032904004979551E-14,7.4727267978505648E-14,6.9773359457054772E-14,6.5147861304439566E-14,6.0829002151670924E-14,5.6796453923128783E-14,5.303123615604929E-14,4.951562666297787E-14,4.6233078116692688E-14,4.3168140164979165E-14,4.0306386708664026E-14,{"$f":"1/QM118","v":3.7634348000620006E-14},3.5139447246143801E-14]
[null,null,null,"PV of Free Cash Flow == EV",null,{"$f":"SUMPRODUCT(G119:QN119*G113:QN113)","v":2344.8715800316249}]
[null,null,null,"EBITDA",null,{"$f":"G108","v":257.92590879760672}]
[]
[null,null,null,"EV/EBTIDA",null,{"$f":"F120/F121","v":9.091260319534765}]
[]
[null,null,"Value Driver Formula"]
[null,null,null,"NOPLAT",null,{"$f":"F92","v":0},{"$f":"G92","v":140.20688580107267},153.25902521406618,167.52621438929401,183.12156473922209,190.39081718946377,198.2536379598898,206.62913078567135,215.44310966379206,224.62695186594593,234.11668146253396,243.85226821532711,253.77712574892666,270.09232493716178,286.69086047327744,303.49802720219662,320.44098759563138,341.12136278264052,362.19291217442736,383.58861423241405,405.24138276326897,427.08487261820051,449.05429919023408,471.0872703238295,493.23860106691023,515.56670470842653,538.13384627238656,561.00644153584108,584.25156311905278,607.93652040800373,632.12843086849693,656.89378631895204,682.29801751135312,708.405060107145,735.27692483808323,762.97579580046761,791.56375440980912,821.10250848340127,851.65312823241391,883.27579067314161,916.02953369924796,949.97202079832152,985.15931715084503,1021.6456776208435,1059.483346937209,1098.7223721743753,1139.4146539502253,1181.6140150739257,1225.3762717362038,1270.7593073362257,1317.8231490427299,1366.6300471906764,1417.24455761843,1469.7336270543863,1524.1666816659724,1580.6157188881534,1639.155402652895,1699.8631621455472,1762.8192942187695,1828.1070695994556,1895.8128430291406,1966.0261674835681,2038.8399126224892,2114.3503876263753,2192.6574685825053,{"$f":"BS92","v":2273.8647305889267},2358.0795847510176,2445.4134202518558,2535.9817516843032,2629.9043718396824,2727.3055101551363,2828.3139970292418,2933.0634342232161,3041.6923715731068,3154.3444902466886,3271.1687927874632,3392.31980019714,3517.9577563172397,3648.2488397802049,3783.3653838103041,3923.4861041651006,4068.7963355189581,4219.4882766012379,4375.7612444134411,4537.8219378615377,4705.8847111521764,4880.1718573144071,5060.9139022219033,5248.3499095045927,5442.7277967530035,5644.3046634335469,5853.3471309484703,6070.1316952902771,6294.945092757046,6528.0846792123957,6769.8588233917044,7020.587314774838,7280.6017865648364,7550.2461543320505,7829.8770709038899,8119.864398101884,8420.5916959499827,8732.456730001184,9055.8719974535052,9391.2652727511904,9739.0801733928038,10099.776746694579,10473.832078285157,10861.740923136525,11264.016359965806,11681.190469873498,12113.815040115731,12562.462293941455,13027.725647459871,13510.220494539193,14010.585020774944,14529.481047604366,15067.59490768344,15625.638352684402,16204.349494714415,16804.493782600661,17426.865014333052,18072.286387003893,18741.611585632967,19435.72591231847,20155.547457207093,20902.028312832215,21676.155833426266,22478.953940873038,{"$f":"EE92","v":23311.484479027207},24174.848618192453,25070.188311615831,25998.687805924834,26961.575207505055,27960.124106890213,28995.655263312987,30069.538351645042,31183.193774036568,32338.094538651785,33535.768207985289,34777.798919336215,36065.829480112749,37401.563540738192,38786.767848032971,40223.274582052713,41712.983779473616,43257.865846730194,44859.964166229685,46521.397799090162,48244.36428797726,50031.142563746769,51884.095959737693,53805.675337702531,55798.422329509682,57864.972698905396,60008.059827782039,62230.51833156377,64535.287808491565,66925.416727766846,69404.066461696406,71974.51546717179,74640.163622013963,77404.536721918863,80271.291143951836,83244.218682759238,86327.251565893879,89524.467654888314,92840.095838954745,96278.521628446266,99844.292955477402,103542.12618937643,107376.91237492615,111353.72370164389,115477.82021265797,119754.65676205396,124189.89022989338,128789.38700444771,133559.23074154439,138505.73041128821,143635.42864280066,148955.11037801541,154471.81184597555,160192.8298695031,166125.73151654997,172278.36410899693,178658.86560213772,185275.67534857849,192137.54526078841,199253.55138706695,206633.1059162383,214285.96962695211,222222.26479805593,230452.4885971167,{"$f":"GQ92","v":238987.52696479947},247838.66901346776,257017.62195905048,266536.52660592581,276407.97340530285,286645.01910834166,297261.20403603814,308270.5699887168,319687.67881881882,331527.63169155258,343806.08905888087,356539.2913732655,369744.0805685657,383437.92233650311,397638.92922815768,412365.8846110517,427638.26751350664,443476.27838913666,459900.8658355567,476933.75430264237,494597.4728269949,512915.38483061531,531911.71902320185,551611.60144894512,572041.08872020803,593227.20248204959,615197.96515317459,637982.43699058751,661610.75452697091,686114.17043163173,711525.09484773758,737877.1382605182,765205.15595313476,793545.29410901503,822935.03762163641,853413.25967499125,885020.27316031384,917797.88399707933,951789.446428795,987039.92036673159,1023595.9308574339,1061505.8297526697,1100819.7596633895,1141589.7202822827,1183869.6371626572,1227715.4330446129,1273185.1018228529,1320338.7852539639,1369238.8525046296,1419949.982645991,1472539.2502032677,1527076.2138737955,1583633.0085308251,1642284.4406347724,1703108.0871781213,1766184.3982948503,1831596.8036700983,1899431.8228908235,1969779.1798834081,2042731.9215895697,2118386.5410375609,2196843.1049714275,2278205.3862071489,2362581.0008907169,{"$f":"JC92","v":2450081.5508397054},2540822.7711566035,2634924.6833091592,2732511.7538801972,2833713.0591969038,2938662.4560573199,3047498.7587798582,3160365.9228100292,3277413.2351272209,3398795.511703392,3524673.3022748386,3655213.1026978893,3790587.5751694073,3930975.7766033821,4076563.3954656636,4227542.99738013,4384114.2798310993,4546484.336298923,4714867.9301780881,4889487.7788401637,5070574.848217288,5258368.6582958614,5453117.5999245066,5655079.2633553091,5864520.7789529357,6081719.1705222363,6306961.7217216957,6540546.3560473798,6782782.0308899498,7033989.1461859904,7294499.9682041332,7564659.06902654,7844823.7823070074,8135364.6759085283,8436666.0420454759,8749126.405578671,9073159.0511356797,9409192.5697535407,9757671.4257669318,10119056.544691633,10493825.922880832,10882475.259760646,11285518.61348114,11703489.080850026,12136939.502448386,12586443.193861064,13052594.703988899,13536010.601445828,14037330.290080972,14557216.854704408,15096357.938135242,15655466.650732016,16235282.513608525,16836572.436782524,17460131.733551204,18106785.172435001,18777388.068081301,19472827.41257076,20194023.048622724,20941928.886251513,21717534.164482716,22521864.759798497,23355984.543042388,24220996.786578503,{"$f":"LO92","v":25118045.623566221},26048317.561280616,27013043.050480202,28013498.11289778,29051006.029007059,30126939.088297356,31242720.404371537,32399825.797267839,33599785.745495439,34844187.410365604,36134676.735295899,37472960.622864306,38860809.192492709,40300058.121745862,41792611.074342832,43340442.218092188,44945598.836081445,46610204.034574553,48336459.551199041,50126648.66713725,51983139.227173328,53908386.771590918,55904937.784063563,57975433.05983413,60122611.198638134,62349312.226990886,64658481.354629718,67053172.870079771,69536554.180496037,72111910.001124874,74782646.69992651,77552296.803104982,80424523.667504773,83403126.326054454,86492044.512666196,89695363.873237297,93017321.369646505,96462310.8838927,100034889.02978855,103739781.17989577,107581887.71567439,111566290.50911206,115698259.64440754,119983260.38859779,124426960.4203499,129035237.32647794,133814186.37610137,138770128.58272666,143909619.06491652,149239455.71660474,154766688.19852489,160498627.26264542,166442854.42194471,172607231.97831583,178999913.42186472,185629354.21535686,192504322.97807679,199633913.08389279,207027554.68886784,214695027.20432469,222646472.23186406,230892406.97744334,239443738.16225991,248311776.44883731,{"$f":"OA92","v":257508251.40139645},267045327.00029847,276935617.73108149,287192205.26936978,297828655.78372616,308859037.87933224,320297941.20623112,332160495.75674504,344462391.87759185,357219901.02317017,370449897.27746427,384169879.67303234,398397995.33660275,413153063.49188912,428454600.35137457,444322844.92998797,460778785.81481498,477844188.92625237,495541626.30732501,513894505.97924304,532927102.90269023,552664591.08579409,573133076.88124764,594359633.51662135,616372336.90354288,639200302.7731024,662873725.186607,687423916.47261798,712883348.64309788,739285696.34344363,766665881.39321923,795060118.97649848,824505965.54291177,855042368.482759,886709717.64188635,919549898.74447107,953606348.79437089,988924113.52831936,1025549906.9969543,1063532173.3524934,1102921150.9247761,1143768938.6704261,1186129565.0830238,1230059059.6554387,1275615526.9888375,1322859223.6463957,1518202069.9671924,1574430201.830497,1632740798.785491,1693210987.0093102,1755920749.1241868,1820953029.98875,1888393846.407413,1958332400.9029577,2030861199.7027993,2106076175.0949917,2184076812.3158097,2264966281.1367378,2348851572.3249173,2435843639.1575422,2526057544.1773806,2619612611.383534,2716632584.0587339,2817245788.4419327,{"$f":"QM92","v":2921585303.4626679},3029789136.7617106]
[null,null,null,"ROIC",null,{"$f":"F58","v":0.1346}]
[null,null,null,"WACC",null,{"$f":"F55","v":8.4000000000000005E-2}]
[null,null,null,"Growth",null,{"$f":"F62","v":9.3091999999999953E-2}]
[null,null,null,"Multiplier",null,{"$f":"(1-(F129/F127))/(F128-F129)","v":-33.917772363601898}]
[null,null,null,"Enterprise Value",null,{"$f":"F130*G126","v":-4755.5052364103103}]
[null,null,null,"EBITDA",null,{"$f":"F121","v":257.92590879760672}]
[null,null,null,"EV/EBITDA Ratio",null,{"$f":"F131/F132","v":-18.43748562747891}]
[]
[null,null,"Growth Formula"]
[null,null,null,"Free Cash Flow",null,{"$f":"F113","v":0},{"$f":"G113","v":43.237053609442242},47.262077404052583,51.661798713750606,56.471098879611006,53.082865320601535,50.499342424617481,48.719563337769543,47.745207181657705,47.578092565980995,48.217970641652201,49.660611407604776,51.896172058259438,61.162364473820347,71.377757617356338,82.481266225352783,94.425958229411265,110.83120549535283,128.36010279752236,146.9463352066781,166.51471768204968,186.98184997302423,208.25680046241541,228.99622395136109,249.21561044924513,268.93127777990287,288.16012754610767,306.96139691057692,325.39957089008044,343.54405635889725,361.46880845915234,379.25191536374905,396.97514761198863,414.72347834825689,432.55702360983935,450.53908968744622,468.73584103721674,487.21595384938342,506.05026002773957,525.31138601624252,545.07339053997441,565.41140492374734,586.40127922736383,608.11923700482726,630.64154106653882,653.99798118147874,678.2194504125157,703.33798597799296,729.38681162667467,756.40038158207972,784.41442611435332,813.46599879992505,843.59352553147824,874.83685534306255,907.23731311754841,940.83775424617113,975.68262131243125,1011.8180028753575,1049.2916944298508,1088.1532616247537,1128.4541058222885,1170.2475320855244,1213.5888196838416,1258.5352952096546,1305.1464084030376,{"$f":"BS113","v":1353.4838107846526},1403.6114372008728,1455.595590389044,1509.5050286746937,1565.4110569166892,1623.3876208206539,1683.5114047453681,1745.8619331315158,1810.5216756869731,1877.5761564677193,1947.1140669986532,2019.2273835840172,2094.0114889624328,2171.5652984676467,2251.9913908616954,2335.3961440136486,2421.8898756033359,2511.586989036181,2604.6061247621237,2701.0703171988198,2801.1071574665912,2904.8489621505214,3012.4329483127312,3124.0014149864392,3239.7019313918763,3359.6875321229045,3484.1169195626098,3613.1546737955287,3746.9714702942179,3885.7443056680345,4029.6567317727545,4178.8990984906868,4333.6688055023924,4494.1705633829779,4660.6166643684246,4833.2272631499764,5012.2306680679922,5197.8636430905535,5390.3717209760562,5590.0095280341247,5797.0411209143967,6011.7403358685842,6234.3911509478112,6465.2880616143138,6704.7364702642553,6953.053090176958,7210.5663644247543,7477.6169002975867,7754.5579198170062,8041.7557269353456,8339.5901920381348,8648.4552543904538,8968.7594431920588,9300.926417930119,9645.395528744566,10002.622397547166,10373.079520662708,10757.25689378997,11155.662660108374,11568.823782388146,11997.286739992673,12441.618251695032,12902.406025264823,13380.259534816527,{"$f":"EE113","v":13875.810826947993},14389.715356734825,14922.652854686859,15475.328225813071,16048.472481984263,16642.843708827033,17259.228068427139,17898.440839169409,18561.327494088873,19248.764819159973,19961.662073002371,20700.96218953807,21467.643025189813,22262.718652270742,23087.240700276212,23942.299746851641,24829.026760276036,25748.594595369621,26702.219544803702,27691.162947865043,28716.732858802185,29780.285776960762,30883.228440996267,32027.019689536981,33213.172390758729,34443.25544342283,35718.895852025424,37041.780878801059,38413.660275428352,39836.348597389064,41311.727604041982,42841.748747585254,44428.435754200807,46073.887300793445,47780.279790865548,49549.870233200112,51384.999227156877,53288.094058533869,55261.671910085715,57308.343190947649,59430.81498936758,61631.894653313786,63914.493503693921,66281.630685096694,68736.437159149995,71282.159845776216,73922.165917824343,76659.947254757004,79499.125061284052,82443.45465705375,85496.830443732353,88663.291056046466,91947.024703598116,95352.374710520584,98883.845260299364,102546.10735335993,106344.00498529887,110282.5615539345,114366.98650364592,118602.68221579501,122995.25115433914,127550.50327609111,132274.46371542456,137173.38075358901,{"$f":"GQ113","v":142253.73408317901},147522.2433786836,152985.87718445639,158651.86213185987,164527.69249777542,170621.14011712314,176940.26466250088,183493.4243045412,190289.28676708409,197336.84079178964,204645.40802735451,212224.65535905556,220084.60769493348,228235.6612255231,236688.59717467119,245454.59605963249,254545.2524792972,263972.59045012033,273749.07931003056,283887.6502113574,294401.71322458505,305305.17507557076,316612.45753966924,328338.51651710877,340498.86181483592,353109.57766101032,366187.3439792631,379749.45845087944,393813.85939406627,408399.14949058474,423524.62039111787,439210.27823192324,455476.87009652052,472345.91145741509,489839.71463415207,507981.41830534238,526795.01811369881,546305.39840455761,566538.36513986974,587520.68003118911,609280.09593682364,631845.3935699414,655246.41956619732,679514.12596125086,704680.61113035236,730779.16224417579,757844.29929704964,785911.82076581614,815018.85095969797,845203.88912384119,876506.86036143173,908969.16844177712,942633.75056418672,977545.13415008213,1013749.4957384627,1051294.7220626329,1090230.4733889457,1130608.2492013774,1172481.4563188003,1215905.4795350232,1260937.7548750825,1307637.845564635,1356067.5208129673,1406290.8375137956,{"$f":"JC113","v":1458374.224971958},1512386.5727680186,1568399.321877053,1626486.5591620933,1686725.1153672193,1749194.6667399607,1813977.840417339,1881160.3237150356,1950830.9774641453,2023081.953545507,2098008.816777017,2175710.6713151727,2256290.2917380012,2339854.2589828111,2426513.1013184963,2516381.4405389298,2609578.1435707267,2706226.4796960121,2806454.2835980337,2910394.1244453695,3018183.4812383289,3129964.9246494696,3245886.305598788,3366100.9508129423,3490767.8656272534,3620051.9442986241,3754124.188107661,3893161.9315384198,4037349.0768348742,4186876.3372445321,4341941.4892707188,4502749.6342673479,4669513.4697220754,4842453.5705867019,5021798.6810269486,5207786.0169774648,5400661.5799022391,5600680.4821755011,5808107.2845133487,6023216.3459025845,6246292.1864894349,6477629.8639082536,6717535.3635479659,6966326.0032723248,7224330.8531295154,7491891.1706060199,7769360.852000583,8057106.9005152732,8355509.9116827548,8664964.576771833,8985880.2048371676,9318681.2641035132,9663807.9434008468,10021716.734392636,10392881.035367597,10777791.777393468,11176958.073661029,11590907.892877117,12020188.75759773,12465368.468424112,12927035.855020665,13405801.554947201,13902298.821336232,14417184.360483229,{"$f":"LO113","v":14951139.200458087},15504869.591886243,16079107.942091344,16674613.78383464,17292174.779932737,17932607.765082285,18596759.826269887,19285509.423195623,19999767.550193086,20740478.941182047,21508623.319247685,22305216.692499317,23131312.697922722,23988003.995002985,24876423.710961916,25797746.939521082,26753192.295173198,27744023.525017209,28771551.180289745,29837134.349802978,30942182.457582247,32088157.127081271,33276574.11443986,34509005.313342258,35787080.834127143,37112491.159899861,38486989.382497959,39912393.521268129,41390588.927721843,42923530.779248938,44513246.665189147,46161839.268681169,47871489.14783597,49644457.619915202,51483089.752326414,53389817.464393541,55367162.744004801,57417740.983391732,59544264.438452691,61749545.816195197,64036501.995043784,66408157.882932156,68867650.418284535,71418232.719175994,74063278.386163414,76806285.964473337,79650883.571453571,82600833.69540596,85660038.172149062,88832543.345892727,92122545.421251237,95534396.013472706,99072607.904227525,102741861.01056868,106547008.57495603,110493083.58453807,114585305.42817503,118829086.80001289,123230040.85873802,127793988.65198231,132526966.8156971,137435235.55868328,142525286.94283459,147803853.47004944,{"$f":"OA113","v":153277916.98716617},158954717.92070264,164841764.85361362,170946844.45673221,177278031.78803188,183843700.9733333,190652536.28258157,197713543.61634332,205036062.41771829,212629778.02542078,220504734.48437023,228671347.8307333,237140419.86899239,245923152.45926023,255031162.33374137,264476496.46193388,274271647.98489803,284429572.73966634,294963706.39565265,305887982.22572231,317216849.53543371,328965292.77482808,341148851.35803664,353783640.21693242,366886371.11600673,380474374.75665903,394565623.70014727,409178756.13950527,424333100.55188811,440048701.26392782,456346344.96393871,473247588.19602334,490774785.87245077,508951120.84202236,527800634.55352789,547348258.85485208,567619848.96980023,588642217.69624615,610443170.87084413,633051544.14721727,656497241.13625264,680811272.95897532,706025799.26428342,732174170.76583624,759290973.35432005,-812035271.66285896,903686967.63599396,937155918.16936016,971864424.7546798,1007858395.589895,1045185439.1289618,1083894927.0525417,1124038059.5708594,1165667933.1451261,1208839610.7170882,1253610194.5396061,1300038901.7045746,1348187142.4681048,1398118601.4765534,1449899322.0008378,1503597793.2904611,1559285041.162766,1617034721.9472709,1676923219.9093099,{"$f":"QM113","v":1739029748.2818708},1803436454.0392375]
[null,null,null,"WACC",null,{"$f":"F128","v":8.4000000000000005E-2}]
[null,null,null,"Growth",null,{"$f":"F129","v":9.3091999999999953E-2}]
[null,null,null,"Multiplier",null,{"$f":"(1)/(F137-F138)","v":-109.98680158381057}]
[null,null,null,"Enterprise Value",null,{"$f":"F139*G136","v":-4755.5052364103049}]
[null,null,null,"EBITDA",null,{"$f":"F121","v":257.92590879760672}]
[null,null,null,"EV/EBITDA",null,{"$f":"F140/F141","v":-18.437485627478889}]
[]
[null,"Valuation in Alternative Time Periods"]
[null,null,null,"Year of Valuation",null,{"$f":"'EV EBITDA Summary'!D17","v":4}]
[null,null,null,"Column Number for Valuation",null,{"$f":"MATCH(F145,39:39)+1","v":11}]
[null,null,null,"Year of Long-term",null,{"$f":"F9+F12","v":11}]
[null,null,null,"Column Number for Long-term",null,{"$f":"MATCH(F147,3:3)+1","v":18}]
[]
[null,null,null,"Valuation Period",null,{"$f":"F39>$F$145","v":false},{"$f":"G39>$F$145","v":false},false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BS39>$F$145","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EE39>$F$145","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GQ39>$F$145","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JC39>$F$145","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LO39>$F$145","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OA39>$F$145","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"QM39>$F$145","v":true},true]
[null,null,null,"PV Factor Transition",null,1,{"$f":"IF(G150,(1+G117)*F151,1)","v":1},{"$f":"IF(H150,(1+H117)*G151,1)","v":1},1,1,1.0828289224055689,1.171268508462024,1.2655986117197153,1.3661062338417327,1.4730853124570999,1.586836486358677,1.7076668383468547,1.8358896161131322,1.9718239316490245,2.1157944397549282,2.2681309963100755,2.4291682970480908,2.6016392461385052,2.7863556326143391,2.9841868825299569,3.1960641511895838,3.4229847059240441,3.6660166200446511,3.9263038000678212,4.2050713698726367,4.5036314371335937,4.8233892691700788,5.1658499072811539,5.5326252506981159,5.925441643497682,6.3461480001860169,6.7967245081992234,7.2792919482813678,7.7961216766093449,8.3496463156486076,8.9424712040596575,9.5773866595478925,10.257381112375793,10.985655171354473,11.76563668852064,12.600996893405606,13.495667672837403,14.453860077608857,15.480084143119084,16.579170117280537,17.756291195607453,19.01698787049558,20.367194009300764,21.813264783961117,23.362006583622353,25.020709051059541,26.797179393684768,28.699779130636387,30.737463448911569,32.919823353784288,35.257130811902968,37.760387099548076,40.441374583615989,43.312712179052724,46.387914743765464,49.681456690572809,53.208840115603472,56.986667763811319,61.032721175041921,65.366044378469894,70.007033529341257,{"$f":"IF(BT150,(1+BT117)*BS151,1)","v":74.977532909924477},80.300937746529115,86.002304326532681,92.108467933716497,98.648169157010358,105.65218916715808,113.1534945980263,121.18739271448617,129.79169759721466,139.00690812661691,148.8763986036067,159.44662290446277,170.76733313067962,182.89181378295785,195.87713256154785,209.78440897341775,224.67910201053041,240.63131825327807,257.71614184926079,276.01398792055829,295.61098106291792,316.59936071838507,339.07791532939041,363.1524473177771,388.93627107733926,416.55074632383031,446.12584931282225,477.80078461403264,511.72464032162895,548.05708978446455,586.96914315916149,628.64395232346192,673.27767293842771,721.08038771705606,772.27709524496697,827.10876900735957,885.83349160688203,948.7276695109706,1016.0873340462495,1088.2295347635331,1165.493831731744,1248.2438937846978,1336.8692102434113,1431.7869241706935,1533.4437957868126,1642.3183052876764,1758.9229049631012,1883.8064312154813,2017.5566878317804,2160.8032126678368,2314.220240767253,2478.529877861728,2654.5054991899106,2842.9753896323941,3044.8266422962938,3261.0093338993306,3492.5409966061829,3740.5114073652217,4006.0877172881524,4290.5199452156112,4595.1468613259194,4921.4022884800597,5270.8218509621438,5645.0502023804556,{"$f":"IF(EF150,(1+EF117)*EE151,1)","v":6045.8487667494674},6475.1040291886793,6934.8364152610757,7427.209800744612,7954.5416965974791,8519.3141570559001,9124.1854622068677,9772.002630023555,10465.814816755226,11208.887668744846,12004.71869322573,12857.053720444756,13769.904534596333,14747.567756552673,15794.645067267913,16916.064867043933,18117.105472604053,19403.419961158939,20781.062778401221,22256.518235667707,23836.731030400115,25529.138933558523,27341.707797841176,29282.969051487897,31362.059854143536,33588.766103787726,35973.568497156652,38527.691860454775,41263.157982547062,44192.842199307903,47330.533995458762,50691.001909136328,54290.063044685005,58144.65752085764,62272.928204838528,66694.306107382057,71429.601841006181,76501.103571717613,81932.68192530956,87749.902342006535,93980.145408288998,100652.73573227751,107799.07996926921,115452.81464708732,123649.96448703051,132429.11196560966,141831.57891516795,151901.62101814486,162686.63611043314,174237.3872742739,186608.24177074735,199857.42693647041,214047.30424895979,229244.66285063591,245521.03391303105,262953.02732085623,281622.69226063701,301617.90341114224,323032.77455333329,345968.10154661996,370531.83675642998,396839.59716613649,425015.20856493217,455191.28837304231,{"$f":"IF(GR150,(1+GR117)*GQ151,1)","v":487509.86984752829},522123.07060670276,559193.8086197786,598896.56903178291,641418.22543303948,686958.91943878529,735733.00271893898,787970.04591198359,843915.91917173436,903833.94943292742,968006.15984266519,1036734.5971914944,1110342.7535920904,1189177.0890971287,1273608.6624230249,1364034.8774550597,1460881.3537543688,1564603.9298709289,1675690.8088917648,1794664.8563230801,1922086.0611220188,2058554.1714616821,2204711.5176354614,2361246.0353875789,2528894.5039000968,2708446.0136770033,2900745.6806480703,3106698.623974083,3327274.2262762426,3563510.6963418559,3816519.9557821276,4087492.8726426587,4377704.8666002871,4688521.9121289076,5021406.9678900596,5377926.8626102535,5759759.6698555816,6168702.6064153276,6606680.4914708156,7075754.8063652432,7578133.3976171752,8116180.8688479941,8692429.7105362006,9309592.2199842706,9970573.2676031534,10678483.969602976,11436656.331444787,12248658.930977367,13118313.715076759,14049713.988847209,15047243.68205536,16115597.98348129,17259805.440308459,18485251.626570359,19797704.492056854,21203341.510992888,22708778.758273382,24321102.050110791,26047900.295668654,27897301.216661129,29878009.603044067,31999348.284860194,34271302.013085268,36704564.45601432,{"$f":"IF(JD150,(1+JD117)*JC151,1)","v":39310588.532391332},42101640.318191111,45090856.780782677,48292307.612218246,51721061.452685736,55393256.815826423,59326178.049750097,63538336.691282354,68049558.596363395,72881077.256705195,78055633.74193126,83597583.737608373,89533012.18297857,95889856.047970042,102698035.8273759,109989596.37111959,117798857.71346907,126162576.61112536,135120119.55051526,144713648.03860185,154988317.04934257,165992487.55984589,177777954.17659494,190400188.92313316,203918602.33667561,218396823.10257956,233902997.54286271,250510110.36840597,268296328.20456278,287345367.50708675,307746888.60008991,329596917.6906963,352998298.84673572,378061178.06485391,404903521.7074585,433651671.74868804,464440940.44284487,497416247.2142868,532732800.76650113,570556829.62092268,611066364.52400815,654452076.40521276,700918173.82998288,750683364.1719116,803981883.0281173,861064596.72311354,922200183.09045458,987676396.08987677,1057801420.212258,1132905321.0473282,1213341598.8416884,1299488852.3594482,1391752560.8769689,1490566992.6992335,1596397249.1808791,1709741453.8727214,1831133097.0976846,1961143546.9916201,2100384738.8280251,2249512055.2848148,2409227411.2100368,2580282557.4059491,2763482618.9817715,2959689884.9294772,{"$f":"IF(LP150,(1+LP117)*LO151,1)","v":3169827866.75947},3394885645.2993922,3635922526.1156487,3894073025.4698596,4170552210.2782192,4466661417.2079725,4783794377.8297386,5123443778.6556501,5487208286.9402008,5876800075.3129549,6294052880.6601744,6740930635.1870461,7219536710.285326,7732123816.7155838,8281104607.7023897,8869063034.8492584,9498766510.323555,10173178932.556526,10895474636.76804,11669053335.978571,12497556122.83305,13384882607.554195,14335209272.690542,15353009131.051571,16443072779.356232,17610530946.690525,18860878643.905552,20200001027.622845,21634201100.584064,23170229378.725533,24815315664.615044,26577203076.802711,28464184495.255703,30485141594.418858,32649586647.622597,34967707299.603798,37450414517.875664,40109393948.644836,42957160918.998619,46007119344.24752,49273624817.689095,52772052179.745018,56518867884.506912,60531707504.3069,64829458737.112686,69432350307.447678,74362047179.276459,79641752529.005081,85296316958.564438,91352355462.622513,97838372700.468704,104784897162.20198,112224624860.71832,120192573225.82932,128726245924.86319,137865809385.52847,147654281851.901,158137735863.38596,169365515109.68634,181390466682.47406,194269189816.92972,208062302293.93173,222834725756.80087,238655991285.53372,{"$f":"IF(OB150,(1+OB117)*OA151,1)","v":255600566666.80661},273748206900.14987,293184329590.06049,314000416990.95477,336294446597.31256,360171352305.72174,385743518319.42798,413131308120.10736,442463630996.63495,473878548797.396,507523925762.01111,543558124491.11389,582150751329.98291,623483454674.41162,667750779956.2948,715161085333.19165,765937522391.84827,820319086481.66943,878561741621.86792,940939625277.02051,1007746338671.689,1079296328717.3788,1155926368056.3127,1237997140188.3108,1325894937141.6809,1420033477678.7402,1520855854593.9307,1628836620270.0996,1744484020309.2766,1868342385751.2351,2000994695139.5728,2143065318494.4824,2295222956107.5903,2458183785991.229,2632714834796.606,2819637588067.165,3019831856819.9336,3234239918654.1489,3463870952878.5933,3709805790532.9731,3973202001660.814,4255299343778.7314,4557425597187.0215,4881002814587.2998,5227554014422.998,5598710349447.0303,5996218784257.7695,6421950317940.0713,6877908790513.8164,7366240314640.2969,7889243376979.7578,8449379656745.3203,9049285612374.2383,9691784890852.8086,10379901618103.357,11116874632988.695,11906172731930.893,12751510995897.986,13656868276606.742,14626505924245.82,15664987844867.273,16777201981852.85,17968383322564.402,19244138538466.473,{"$f":"IF(QN150,(1+QN117)*QM151,1)","v":20610472374697.59}]
[null,null,null,"PV Factor Transition",null,null,{"$f":"1/G151","v":1},{"$f":"1/H151","v":1},1,1,0.92350691721314615,0.85377519567488902,0.79013993120708648,0.7320074934346964,0.67884730880386301,0.63018465266998358,0.58559431942127105,0.5446950574932482,0.50714467146349418,0.4726357065745147,0.44089164233761491,0.41166353159441171,0.38437304537293343,0.35889173237435429,0.33509965674542885,0.31288483356249197,0.2921427017390214,0.27277563187583703,0.2546924667374762,0.23780809219185453,0.22204303659370173,0.20732309672614541,0.19357898853981831,0.18074602104558199,0.16876379182594023,0.15757590273197036,0.14712969442761006,0.13737599853184881,0.12826890619220244,0.11976555200018903,0.1118259122317358,0.10441261646287191,9.7490771674016721E-2,9.1027798014954919E-2,8.499327545747426E-2,7.9358800613888197E-2,7.4097853047514664E-2,6.9185670445858702E-2,6.4599132068962381E-2,6.031664992433463E-2,5.6318067156241491E-2,5.2584563171093834E-2,4.9098565052375198E-2,4.5843664848156121E-2,4.2804542341882468E-2,3.9966892942934144E-2,3.7317360357548221E-2,3.484347372320095E-2,3.2533588910551775E-2,3.0376833716668328E-2,2.8363056691567069E-2,2.6482779357205482E-2,2.4727151594029394E-2,2.308790998508814E-2,2.1557338921650925E-2,2.0128234287255766E-2,1.8793869549258421E-2,1.7547964098280504E-2,1.638465368653642E-2,1.5298462825897684E-2,1.4284279015777484E-2,{"$f":"1/BT151","v":1.3337328679530799E-2},1.2453154696107189E-2,1.1627595421201856E-2,1.0856765099161397E-2,1.0137035573446685E-2,9.4650192095673998E-3,8.837552950109618E-3,8.2516834268063655E-3,7.7046530595764398E-3,7.1938870771021844E-3,6.7169813978545144E-3,6.2716913145233564E-3,5.8559209285932367E-3,5.4677132853344886E-3,5.1052411627773003E-3,4.7667984713140061E-3,4.4507922234491189E-3,4.1557350359002045E-3,3.880238128758361E-3,3.6230047887566398E-3,3.3828242658792158E-3,3.1585660745837682E-3,2.9491746728139761E-3,2.7536644937572138E-3,2.5711153069628515E-3,2.4006678869867896E-3,2.2415199691753407E-3,2.0929224735530723E-3,1.9541759790411509E-3,1.8246274314109719E-3,1.7036670694780319E-3,1.5907255550681905E-3,1.48527129324761E-3,1.3868079302031841E-3,1.2948720169964371E-3,1.2090308281946193E-3,1.1288803251116894E-3,1.0540432540725392E-3,9.8416737074933638E-4,9.1892378221226554E-4,8.5800539889100433E-4,8.0112548916060154E-4,7.4801632974846085E-4,6.9842794561014081E-4,6.5212693334280197E-4,6.0889536259832119E-4,5.6852975032522992E-4,5.3084010301141914E-4,4.9564902241962575E-4,4.6279087060656002E-4,4.3211099029557426E-4,4.0346497693330929E-4,3.7671799900402365E-4,3.5174416340244975E-4,3.2842592287810437E-4,3.0665352276200219E-4,2.8632448437161738E-4,2.6734312266257461E-4,2.4962009585674565E-4,2.3307198492693339E-4,2.1762090095885472E-4,2.03194118542348E-4,1.8972373346624465E-4,1.771463431057373E-4,{"$f":"1/EF151","v":1.6540274799788733E-4},1.5443767320064177E-4,1.4419950812384852E-4,1.3464006360770171E-4,1.2571434510523036E-4,1.1738034090124215E-4,1.0959882437090772E-4,1.0233316934725278E-4,9.5549177728527346E-5,8.9214918514031141E-5,8.3300577510766712E-5,7.777831700351701E-5,7.2622144727840345E-5,6.7807791529262689E-5,6.3312597132831645E-5,5.9115403485370358E-5,5.5196455168413029E-5,5.1537306413084065E-5,4.8120734279256837E-5,4.4930657590342522E-5,4.1952061242149882E-5,3.9170925529551707E-5,3.6574160158311586E-5,3.4149542631476741E-5,3.1885660720333098E-5,2.9771858749143881E-5,2.7798187440843961E-5,2.5955357087622744E-5,2.4234693825978288E-5,2.2628098810437243E-5,2.112801009377894E-5,1.9727367034340748E-5,1.8419577062876519E-5,1.7198484652545767E-5,1.605834234598111E-5,1.4993783703063596E-5,1.3999798042076188E-5,1.3071706855346583E-5,1.220514178837216E-5,1.1396024078778861E-5,1.0640545358336938E-5,9.9351497276722117E-6,9.2765170193017852E-6,8.6615471702164193E-6,8.0873456304541742E-6,7.5512097389861583E-6,7.0506160027881956E-6,6.5832082192233399E-6,6.1467863858294488E-6,5.7392963453122765E-6,5.3588201170049266E-6,5.0035668692856464E-6,4.671864490462789E-6,4.3621517184526509E-6,4.0729707922060235E-6,3.8029605902950735E-6,3.5508502243651483E-6,3.3154530572970571E-6,3.0956611179244235E-6,2.8904398860172019E-6,2.6988234229852492E-6,2.5199098253830526E-6,2.3528569798161089E-6,2.1968785992680758E-6,{"$f":"1/GR151","v":2.0512405221924147E-6},1.9152572569490336E-6,1.7882887553212265E-6,1.6697373999264485E-6,1.5590451913412219E-6,1.4556911217004873E-6,1.3591887224094187E-6,1.2690837744252275E-6,1.1849521703316784E-6,1.1063979181434907E-6,1.0330512774449027E-6,9.6456701908954509E-7,9.0062280027035028E-7,8.409176473112515E-7,7.8517053903945054E-7,7.3311908407044869E-7,6.845182857800641E-7,6.3913938915038678E-7,5.9676880406198573E-7,5.5720709996450579E-7,5.2026806719374959E-7,4.8577784051703976E-7,4.5357408078154976E-7,4.2350521081377203E-7,3.9542970197364337E-7,3.6921540800526932E-7,3.4473894304880422E-7,3.2188510088590503E-7,3.0054631268525213E-7,2.80622140695847E-7,2.6201880550499254E-7,2.4464874463584736E-7,2.2843020040695367E-7,2.1328683511386897E-7,1.9914737172163305E-7,1.8594525837687495E-7,1.736183551604808E-7,1.6210864160642464E-7,1.5136194361010707E-7,1.4132767844080958E-7,1.3195861665808553E-7,1.2321065981147107E-7,1.1504263287719057E-7,1.0741609045489315E-7,1.0029513581222517E-7,9.3646251925513714E-8,8.7438143721301317E-8,8.164159077619171E-8,7.6229309781691605E-8,7.1175826126696176E-8,6.6457353993180377E-8,6.2051684400728651E-8,5.7938080672949258E-8,5.409718083375281E-8,5.051090647409226E-8,4.7162377660216866E-8,4.4035833482928921E-8,4.1116557873883215E-8,3.8390810339760243E-8,3.5845761288291543E-8,3.3469431641728799E-8,3.125063645352829E-8,2.9178932262864884E-8,2.72445679391829E-8,{"$f":"1/JD151","v":2.5438438785418212E-8},2.3752043683863879E-8,2.217744508297281E-8,2.0707231636762662E-8,1.9334483320973541E-8,1.8052738861786688E-8,1.6855965323797096E-8,1.573852971409626E-8,1.4695172468810702E-8,1.3720982697302243E-8,1.2811375067509098E-8,1.1962068223631278E-8,1.1169064634576356E-8,1.0428631778315927E-8,9.737284573590968E-9,9.0917689762754149E-9,8.4890466631889961E-9,7.9262807312689056E-9,7.4008223447888937E-9,6.9101982677767448E-9,6.452099222947474E-9,6.0243690223599204E-9,5.624994418636714E-9,5.252095628979192E-9,4.9039174873755296E-9,4.5788211833571708E-9,4.2752765484193934E-9,3.9918548537996206E-9,3.7272220857139313E-9,3.4801326663995625E-9,3.2494235914094887E-9,3.0340089555644151E-9,2.8328748417968398E-9,2.6450745488299159E-9,2.4697241352286798E-9,2.3059982588503081E-9,2.1531262921104651E-9,2.0103886947810137E-9,1.8771136272465116E-9,1.7526737882787222E-9,1.6364834624451188E-9,1.5279957632540791E-9,1.4267000590607649E-9,1.3321195696178944E-9,1.2438091219588184E-9,1.1613530550502508E-9,1.0843632633522417E-9,1.0124773700767895E-9,9.4535702154695585E-10,8.8268629462834343E-10,8.2417020973701546E-10,7.6953334242485103E-10,7.1851852700733073E-10,6.708856461319615E-10,6.2641050059006677E-10,5.8488375405234997E-10,5.4610994776129779E-10,5.0990658054276171E-10,4.7610324980650027E-10,4.445408494925306E-10,4.1507082118817048E-10,3.8755445489091552E-10,3.6186223612597155E-10,3.3787323634544492E-10,{"$f":"1/LP151","v":3.1547454373991124E-10},2.9456073178329719E-10,2.7503336300961457E-10,2.5680052568591465E-10,2.397764012006673E-10,2.2388086013134202E-10,2.0903908508995519E-10,1.9518121857138673E-10,1.8224203414695309E-10,1.7016062945560511E-10,1.5888013954771721E-10,1.4834746923222898E-10,1.3851304316734732E-10,1.2933057251853158E-10,1.2075683708546366E-10,1.1275148187251511E-10,1.0527682714520553E-10,9.8297691078623289E-11,9.1781224163046954E-11,8.5696754587345422E-11,8.0015643872404694E-11,7.4711152075074407E-11,6.9758311928174054E-11,6.5133811324158778E-11,6.0815883589317265E-11,5.6784205032042257E-11,5.3019799282952621E-11,4.9504947976613094E-11,4.6223107354447338E-11,4.3158830396309378E-11,4.0297694114201097E-11,3.762623166592073E-11,3.5131868969113663E-11,3.28028655173797E-11,3.0628259119869003E-11,2.8597814304266111E-11,2.6701974140304496E-11,2.4931815257053683E-11,2.3279005842253672E-11,2.1735766426007165E-11,2.0294833264245719E-11,1.894942414962252E-11,1.7693206488909917E-11,1.6520267496647916E-11,1.5425086364750622E-11,1.4402508277078081E-11,1.3447720146664876E-11,1.2556227961405113E-11,1.1723835631564065E-11,1.0946625239555617E-11,1.0220938599024853E-11,9.5433600364377707E-12,8.9107003141342405E-12,8.3199816191729601E-12,7.7684235473136895E-12,7.2534300161659099E-12,6.772577045906545E-12,6.3236013500527968E-12,5.9043896825889801E-12,5.5129688913062375E-12,5.1474966305380369E-12,4.8062526895779984E-12,4.4876308959645182E-12,4.1901315555224263E-12,{"$f":"1/OB151","v":3.9123543935783623E-12},3.6529919641254556E-12,3.4108234959154583E-12,3.184709146513033E-12,2.9735846372670709E-12,2.7764562439468449E-12,2.5923961194648413E-12,2.4205379266711869E-12,2.2600727606640404E-12,2.110245341423007E-12,1.970350458845011E-12,1.8397296534500573E-12,1.7177681171335738E-12,1.6038917993777534E-12,1.4975647053013571E-12,1.398286372830399E-12,1.3055895171152185E-12,1.2190378311066467E-12,1.1382239319389793E-12,1.0627674434537622E-12,9.923132058391803E-13,9.2652960395815158E-13,8.6510700649687355E-13,8.0775630858718365E-13,7.5420757104312195E-13,7.0420874980683654E-13,6.5752450962356362E-13,6.1393511636187082E-13,5.73235402765519E-13,5.3523380276892531E-13,4.9975144983092941E-13,4.6662133504288458E-13,4.3568752104844504E-13,4.0680440807511214E-13,3.7983604862288718E-13,3.5465550758439511E-13,3.3114426478468267E-13,3.0919165712855524E-13,2.8869435772974346E-13,2.6955588957025537E-13,2.5168617140079869E-13,2.3500109374491008E-13,2.1942212301112051E-13,2.0487593184978574E-13,1.9129405401473925E-13,1.7861256210526544E-13,1.6677176667158304E-13,1.5571593526758452E-13,1.4539303012846361E-13,1.3575446323852812E-13,1.2675486763634746E-13,1.1835188388080994E-13,1.1050596067302516E-13,1.0318016869563508E-13,9.6340026793310072E-14,8.9953339676293252E-14,8.3990046383093608E-14,7.8422078789069657E-14,7.3223229494929661E-14,6.8369028473323676E-14,6.3836627892925938E-14,5.9604694577895373E-14,5.5653309596540957E-14,5.1963874506574196E-14,{"$f":"1/QN151","v":4.8519023815662187E-14}]
[null,null,null,"Enterprise Value",null,{"$f":"SUMPRODUCT(G113:QN113*G150:QN150*G152:QN152)","v":3014.6151814787586}]
[null,null,null,"EBITDA",null,{"$f":"INDEX(108:108,F146)","v":355.19505918631125}]
[null,null,null,"EV/EBITDA",null,{"$f":"F153/F154","v":8.4872103468575997}]
[]
[null,null,"Value Driver Formula"]
[null,null,null,"NOPLAT",null,{"$f":"INDEX(92:92,F146)","v":190.39081718946377}]
[null,null,null,"ROIC",null,{"$f":"INDEX(58:58,F146)","v":0.12802501969809907}]
[null,null,null,"WACC",null,{"$f":"INDEX(55:55,F146)","v":8.282892240556905E-2}]
[null,null,null,"Growth",null,{"$f":"INDEX(62:62,F146)","v":8.8414571116799845E-2}]
[null,null,null,"Multiplier",null,{"$f":"(1-(F161/F159))/(F160-F161)","v":-55.39126590073132}]
[null,null,null,"Enterprise Value",null,{"$f":"F162*F158","v":-10545.988379999115}]
[null,null,null,"EBITDA",null,{"$f":"F154","v":355.19505918631125}]
[null,null,null,"EV/EBITDA Ratio",null,{"$f":"F163/F164","v":-29.690695597394004}]
[]
[null,null,null,"Long-term WACC",null,{"$f":"INDEX(55:55,F148)","v":7.5086530280348021E-2}]
[null,null,null,"Long-term Growth",null,{"$f":"INDEX(62:62,F148)","v":6.1690024838652047E-2}]
[null,null,null,"Long-term ROIC",null,{"$f":"INDEX(58:58,F148)","v":9.5586530280348012E-2}]
[null,null,null,"Long-term Multiplier",null,{"$f":"(1-(F168/F169))/(F167-F168)","v":26.47077793842471}]
[null,null,null,"EV",null,{"$f":"F170*F158","v":5039.7930433375095}]
[null,null,null,"EV/EBITDA",null,{"$f":"F171/F164","v":14.188803906458551}]
[]
[null,null,null,"Investment in Terminal Year",null,{"$f":"INDEX(79:79,F146-1)","v":1427.6668103728348}]
[null,null,null,"Long-term Depreciation to Net Investment",null,{"$f":"INDEX(66:66,F148)","v":7.181728886032554E-2}]
[null,null,null,"Depreciation with Long-term Net Investment",null,{"$f":"F174*F175","v":102.53115971684548}]
[null,null,null,"Depreciation at Terminal Period",null,{"$f":"INDEX(77:77,F146)","v":101.34063626702624}]
[null,null,null,"Increase in NOPLAT",null,{"$f":"F176-F177","v":1.1905234498192385}]
[null,null,null,"Adjusted NOPLAT",null,{"$f":"F158+F178","v":191.58134063928301}]
[null,null,null,"Adjusted EV",null,{"$f":"F179*F170","v":5071.3071252081618}]
[null,null,null,"EV/EBITDA",null,{"$f":"F180/F164","v":14.277527217933788}]
[]
[null,null,"Growth Formula"]
[null,null,null,"Free Cash Flow",null,{"$f":"INDEX(113:113,F146-1)","v":56.471098879611006}]
[null,null,null,"WACC",null,{"$f":"F160","v":8.282892240556905E-2}]
[null,null,null,"Growth",null,{"$f":"F161","v":8.8414571116799845E-2}]
[null,null,null,"Multiplier",null,{"$f":"(1+F186)/(F185-F186)","v":-194.8591161718382}]
[null,null,null,"Enterprise Value",null,{"$f":"F187*F184","v":-11003.908416933482}]
[null,null,null,"EBITDA",null,{"$f":"F164","v":355.19505918631125}]
[null,null,null,"EV/EBITDA",null,{"$f":"F188/F189","v":-30.979902823371138}]
[]
[null,null,null,"Long-term Multiplier",null,{"$f":"(1+F186)/(F167-F168)","v":81.246156010892378}]
[null,null,null,"Long-term EV",null,{"$f":"F192*F184","v":4588.0597096794054}]
[null,null,null,"Long-term EV/EBITDA",null,{"$f":"F193/F189","v":12.917014443246577}]
[]
[null,null,null,"Long-term Cap Exp to Depreciation",null,{"$f":"INDEX(65:65,F148)","v":2.0716963044767818}]
[null,null,null,"Depreciation in Terminal Year",null,{"$f":"INDEX(101:101,F146)","v":101.34063626702624}]
[null,null,null,"Cap Exp in Terminal Year",null,{"$f":"INDEX(109:109,F146)","v":233.24264174059763}]
[null,null,null,"Adjusted Capital Expenditures",null,{"$f":"F196*F197","v":209.947021647724}]
[null,null,null,"Difference in Cash Flow",null,{"$f":"F198-F199","v":23.295620092873634}]
[null,null,null,"Adjusted Free Cash Flow",null,{"$f":"F184+F200","v":79.766718972484639}]
[null,null,null,"Adjusted EV",null,{"$f":"F201*F192","v":6480.7392941154958}]
[null,null,null,"Adjusted EV/EBITDA",null,{"$f":"F202/F189","v":18.245578384343851}]
[]
[null,null,null,"Long-term Deferred Tax Change to Capital Expenditure",null,{"$f":"INDEX(67:67,F148)","v":5.3660540907616107E-2}]
[null,null,null,"Adjusted Terminal Capital Expenditures",null,{"$f":"F199","v":209.947021647724}]
[null,null,null,"Adjusted Deferred Tax Change",null,{"$f":"F205*F206","v":11.265870743559859}]
[null,null,null,"Terminal Deferred Tax Change",null,{"$f":"INDEX(112:112,F146)","v":11.741314316273488}]
[null,null,null,"Difference",null,{"$f":"F208-F207","v":0.47544357271362969}]
[null,null,null,"Adjusted Free Cash Flow for Deferred Tax",null,{"$f":"F201-F209","v":79.29127539977101}]
[null,null,null,"Adjusted EV  ",null,{"$f":"F210*F192","v":6442.1113314324284}]
[null,null,null,"Adjusted EV/EBITDA",null,{"$f":"F211/F189","v":18.136826976676311}]
[]
[]
[]
[]
["Stable Plant Analysis"]
[null,null,null,"Period ",null,0,{"$f":"F218+1","v":1},{"$f":"G218+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BS218+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EE218+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GQ218+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JC218+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,{"$f":"LO218+1","v":322},323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,{"$f":"OA218+1","v":386},387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,{"$f":"QM218+1","v":450},451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,{"$f":"RC218+1","v":466},467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,{"$f":"RS218+1","v":482},483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,{"$f":"SI218+1","v":498},499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,{"$f":"SY218+1","v":514},515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,{"$f":"TO218+1","v":530},531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,{"$f":"UE218+1","v":546},547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,{"$f":"UU218+1","v":562},563,564,565,566,567,568,569,570,571]
[null,null,null,"Period for Moving",null,{"$f":"-F6","v":-21},{"$f":"F219+1","v":-20},-19,-18,-17,-16,-15,-14,-13,-12,-11,-10,-9,-8,-7,-6,-5,-4,-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550]
[null,null,null,"Column in Above Table",null,{"$f":"MATCH(F219,39:39)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,{"$f":"MATCH(BR219,39:39)","v":49},50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,{"$f":"MATCH(ED219,39:39)","v":113},114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,{"$f":"MATCH(GP219,39:39)","v":177},178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,{"$f":"MATCH(JB219,39:39)","v":241},242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,{"$f":"MATCH(LN219,39:39)","v":305},306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,{"$f":"MATCH(NZ219,39:39)","v":369},370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,{"$f":"MATCH(QL219,39:39)","v":433},434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,{"$f":"MATCH(SX219,39:39)","v":456},456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456]
[null,null,null,"First Column",null,{"$f":"COLUMN()","v":6}]
[null,null,null,"Growth Column",null,null,{"$f":"IF(ISNUMBER(G220),G220,$F$221)","v":6},{"$f":"IF(ISNUMBER(H220),H220,$F$221)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,{"$f":"IF(ISNUMBER(BT220),BT220,$F$221)","v":51},52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,{"$f":"IF(ISNUMBER(EF220),EF220,$F$221)","v":115},116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,{"$f":"IF(ISNUMBER(GR220),GR220,$F$221)","v":179},180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,{"$f":"IF(ISNUMBER(JD220),JD220,$F$221)","v":243},244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,{"$f":"IF(ISNUMBER(LP220),LP220,$F$221)","v":307},308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,{"$f":"IF(ISNUMBER(OB220),OB220,$F$221)","v":371},372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,{"$f":"IF(ISNUMBER(QN220),QN220,$F$221)","v":435},436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,{"$f":"IF(ISNUMBER(SZ220),SZ220,$F$221)","v":456},456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456,456]
[]
[null,null,null,"Growth Rate",null,null,{"$f":"INDEX(62:62,G222)","v":9.3091999999999953E-2},9.3091999999999953E-2,9.3091999999999953E-2,9.3091999999999953E-2,9.3091999999999953E-2,9.3091999999999953E-2,9.3091999999999953E-2,9.3091999999999953E-2,9.3091999999999953E-2,9.3091999999999953E-2,9.3091999999999953E-2,9.3091999999999953E-2,9.3091999999999953E-2,9.3091999999999953E-2,9.3091999999999953E-2,9.3091999999999953E-2,9.3091999999999953E-2,9.3091999999999953E-2,9.3091999999999953E-2,9.3091999999999953E-2,9.3091999999999953E-2,9.3091999999999953E-2,9.3091999999999953E-2,9.3091999999999953E-2,9.3091999999999953E-2,8.8414571116799845E-2,8.397471271700141E-2,7.9760358399170173E-2,7.5760054624385509E-2,7.1962929588446523E-2,6.8358663675083031E-2,6.4937461409874331E-2,6.1690024838652047E-2,5.8607528258032282E-2,5.5681594229409992E-2,5.2904270811218845E-2,5.0268009947584513E-2,4.7765646954635921E-2,4.5390381048725059E-2,4.3135756863632357E-2,4.0995646906530459E-2,3.8964234905022321E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,{"$f":"INDEX(62:62,BS222)","v":3.7035999999999847E-2},3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,{"$f":"INDEX(62:62,EE222)","v":3.7035999999999847E-2},3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,{"$f":"INDEX(62:62,GQ222)","v":3.7035999999999847E-2},3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,{"$f":"INDEX(62:62,JC222)","v":3.7035999999999847E-2},3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,{"$f":"INDEX(62:62,LO222)","v":3.7035999999999847E-2},3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,{"$f":"INDEX(62:62,OA222)","v":3.7035999999999847E-2},3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,{"$f":"INDEX(62:62,QM222)","v":3.7035999999999847E-2},3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,{"$f":"INDEX(62:62,SY222)","v":3.7035999999999847E-2},3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2,3.7035999999999847E-2]
[]
[null,null,"Plant Balance"]
[null,null,null,"Opening Balance",null,{"$f":"E230","v":0},100,209.30919999999998,328.79421204639993,459.40232283422336,602.1690038715069,758.22612077991312,928.81090681555679,1115.2757717528305,1319.0990238968448,1541.8965902294497,1785.4348276070896,2051.6445265786888,2342.636218846952,2660.7169097318524,3008.4083682926098,3388.4671201137053,3803.9063012593301,4258.0195466561636,4754.4071022934786,5297.0043682601827,5890.1130989102594,6438.4355075140129,7037.802345779507,7692.9654417528127,8409.1189806564653,9191.9406848037361,10043.307453186668,10964.744683793948,11957.401902926822,13022.031088350928,14158.967513037453,15368.112865258598,16648.920340426113,18000.381350195425,19421.013454495249,20908.849091462173,22461.424657711887,24075.769475762896,25748.394175462494,27475.278010640319,29251.854629644829,31072.995817669093,32932.99272869034,34825.534124371472,36748.442139182043,38699.143300885982,40674.624559779688,42675.714333904689,44703.629288568256,46759.9941614739,48846.858175820125,50966.708136828442,53122.478370504396,55317.557715438816,57555.79381915518,59841.495020334303,62179.430117939795,64574.826338787032,67033.365817547819,69561.180898738443,72164.848560091908,74851.384242025437,77628.235349775714,{"$f":"BQ230","v":80503.274674190005},83484.793955023299,86576.736783941524,89783.192807471569,93108.403136289067,96556.765954844654,100132.84233874828,103841.36228760616,107687.23098128992,111675.53526791296,115811.55039209538,120100.74697241701,124548.79823728742,129161.58752880359,133945.21608452036,138906.01110742666,144050.5341348013,149385.58971701778,154918.23441777722,160655.78614767399,166605.83384343924,172776.24750566483,179175.1886082846,185811.12089358101,192692.82156699567,199829.39290655087,207230.27430223784,214905.25474129547,222864.48575589404,231118.49485034929,239678.19942562681,248554.92121955426,257760.40128184162,267306.81550371589,277206.79072271148,287473.42142391781,298120.28705977398,309161.47001131973,320611.57421465893,332485.74447727297,344799.6865097332,357569.68769930763,370812.63865293912,384546.05553808931,398788.1032509979,413557.61944300181,428874.13943669276,444757.92206487001,461229.97646646446,478312.08987487637,496026.85643548222,514397.70709042664,533448.94057022757,553205.75553318649,573694.28389511351,594941.62539345282,616975.88343152462,639826.20225029439,663522.80547683616,688097.03610047617,713581.39792949334,740009.59858320991,767416.59407633753,795838.63505454862,{"$f":"EC230","v":825313.31474242872},855879.61866722908,887577.97622418846,920450.31415162736,954540.11198654689,989892.45957408042,1026554.116706866,1064573.5749732214,1104001.1218959293,1144888.9074464669,1187291.013022654,1231263.522980961,1276864.5988180838,1324154.5560999101,1373195.9442396259,1424053.6292304844,1476794.8794426643,1531489.4545977027,1588209.6980381829,1647030.6324147249,1708030.0589168365,1771288.6601788802,1836890.106997265,1904921.1690000156,1975471.8294150999,2048635.4040893174,2124508.6649151687,2203191.9678289667,2284789.3855494801,2369408.8452326902,2457162.2712247279,2548165.7331018066,2642539.5991929648,2740408.695788675,2841902.4722459037,2947155.1722080023,3056306.0111658974,3169499.3605954372,3286884.938914449,3408618.0095120836,3534859.5861123726,3665776.6457436299,3801542.3495953903,3942336.2720550047,4088344.6382268332,4239760.5702482015,4396784.3427279126,4559623.6476451829,4728493.8690593699,4903618.3679938521,5085228.7778708711,5273565.3108880958,5468877.075742146,5671422.4071193319,5881469.2073894031,6099295.3009542758,6325188.801720418,6559448.4941809354,6802384.2286114199,7054317.3309022719,7315581.0275695669,7586520.8865066329,7867495.274059291,8158875.8290293505,{"$f":"GO230","v":8461047.9542332813},8774411.3262662645,9099380.4241458606,9436385.0775345247,9785871.035266092,10148300.554928206,10524153.014280524,10913925.545317415,11318133.691813789,11737312.091223802,12172015.181834366,12622817.936108783,13090316.621190507,13575129.587572915,14077898.086978264,14599287.12052759,15139986.318323448,15700710.851608872,16282202.378709055,16885230.026006922,17510591.405250113,18159113.668534953,18831654.602362812,19529103.76221592,20252383.649153344,21002450.929983385,21780297.702626247,22586952.80834071,23423483.19255041,24290995.316069704,25190636.618595656,26123597.036401961,27091110.576242141,28094456.947543841,29134963.255053069,30214005.75416721,31333011.67127854,32493461.091536008,33696888.91652213,34944886.894434437,36239105.725456707,37581257.245104723,38973116.688434415,40416525.038107261,41913391.459418595,43465695.825509615,45075491.336103179,46744907.233227089,48476151.617516883,50271514.36882323,52133370.174986959,54064181.672787763,56066502.705221117,58142981.699411675,60296365.169631079,62529501.350053526,64845343.962054096,67246956.12103273,69737514.387931287,72320312.970802709,74998768.081989348,77776422.45667389,80656950.038779259,83644160.840415478,{"$f":"JA230","v":86742005.981301099},89954582.91482456,93286140.847657979,96741086.36009182,100323989.23452416,104039588.49981397,107892798.69949307,111888716.39212747,116032626.89242628,120330011.26201417,124786553.5591141,129408148.35672942,134200908.53926924,139171173.38792959,144325516.96552491,149670756.81186008,155213962.96114412,160962467.29337302,166923873.23205036,173106065.80107254,179517222.05408105,186165821.89007598,193060659.26959682,200210853.84630555,207625863.02935728,215315494.49251252,223289919.14653718,231559684.59204829,240135729.07059935,249029395.93245804,258252448.64021251,267817086.32805139,277735959.93729705,288022188.94953477,298689378.73946965,309751638.57046461,321223600.25656027,333120437.51566219,345457886.03949219,358252264.30685079,371520495.16771924,385280128.22675085,399549363.05575675,414347073.2658897,429692831.47136515,445606935.17773861,462110433.62898123,479225155.64886409,496973738.5134753,515379657.89306027,534467258.90278763,554261788.30351114,574789427.89511991,596077329.14664352,618153649.10891855,641047587.65731633,664789426.11379266,689410567.29934299,714943577.06984138,741422227.3901999,768881541.00382328,797357837.75644076,826888782.63558817,857513435.58927977,{"$f":"LM230","v":889272303.18976414},922207392.21070015,956362265.18861544,991782098.04214084,1028513739.8252294,1066605774.6933964,1106108586.1649411,1147074423.7621458,1189557472.1206005,1233613922.6580589,1279302047.8976223,1326682278.5435584,1375817283.4116974,1426772052.320133,1479613982.0498612,1534412965.4890597,1591241484.0789123,1650174703.6832585,1711290574.0088713,1774669931.7078636,1840396607.2985957,1908557536.0465059,1979242872.951524,2052546111.9941564,2128564209.7979715,2207397713.8720484,2289150895.603013,2373931888.1725659,2461852829.5829248,2553030010.9793577,2647584030.4659891,2745639952.6183271,2847327473.9034986,2952781094.2269883,3062140294.8327785,3175549722.7922044,3293159382.3255358,3415124833.2093439,3541607396.5320845,3672774368.0700459,3808799239.5658875,3949861928.2024488,4096149014.5753541,4247853989.479166,4405177509.8335161,4568327664.0877094,4737520247.4548607,4912979047.3395987,5094936139.3368673,5283632194.193347,5479316796.1374903,5682248772.999238,5892696538.5560369,6110938447.5579967,6337263163.9017544,6571970042.4400187,6815369524.9318256,7067783550.6571989,7329545982.2393379,7601003047.2375536,7882513796.0950422,8174450577.0472164,8477199528.6187363,8791161090.3606586,{"$f":"NY230","v":9116750532.5032539},9454398505.2250423,9804551608.264555,10167672981.628241,10544242918.175823,10934759498.893381,11339739251.694395,11759717834.620148,12195250744.343138,12646914050.910629,13115305159.700153,13601043601.594807,14104771852.42347,14627156182.749823,15168887539.134142,15730682458.03351,16313284013.549236,16917462800.275043,17544017952.546028,18193778201.43652,18867602970.904919,19566383514.535347,20291044094.379673,21042543203.459114,21821874833.542423,22630069789.877499,23468197054.615398,24337365200.730133,25238723858.304371,26173465235.120525,27142825693.568447,28148087385.955444,29190579950.381683,30271682269.424015,31392824293.954399,32555488934.505291,33761214022.683628,35011594345.22773,36308283753.397575,37652997350.488396,39047513760.361076,40493677479.989799,41993401319.138695,43548668930.394302,45161537432.900375,46834140133.265266,48568689347.240875,50367479325.905289,52232889290.219505,54167386577.972069,56173529907.273834,58253972760.919624,60411466896.093033,62648865984.056725,64969129384.642242,67375326060.531845,69870638636.509689,72458367609.051453,75141935711.820282,77924892442.843246,80810918759.356384,83803831946.527893,86907590666.499496,90126300194.423965,{"$f":"QK230","v":93464217848.424637},96925758620.658875,100515501016.93358,104238193112.59673,108098758832.71484,112102304464.84326,116254125413.00317,120559713201.79915,125024762739.94096,129655179852.77739,134457089093.80484,139436841845.483,144601024720.07227,149956468271.60483,155510256030.51196,161269733872.85797,167242519736.57312,173436513697.5368,179859908418.83875,186521199987.03885,193429199149.75879,200593042969.46924,208022206908.88647,215726517363.96396,223716164661.05569,232001716535.4425,240594132109.04913,249504776385.83984,258745435284.06577,268328331225.24637,278266139300.50452,288572004035.63794,299259556777.10181,310342933721.8985,321836794615.22266,333756342140.59198,346117342028.1109,358936143907.46393,372229702933.2207,386015602211.05542,400312076054.54401,415138034103.30005,430513086334.34985,446457568999.82874,462992571525.30634,480139964404.3175,497922428125.99573,516363483174.07001,535487521136.90472,555319836969.73108,575886662451.74194,597215200882.30457,619333663062.18152,642271304607.35242,666058464644.79016,690726605941.37451,716308356519.01917,742837552811.0575,770349284416.96777,798879940514.6344,828467257991.5343,859150371358.50867,890969864512.14221,923967824414.21375,{"$f":"SW230","v":958187896759.21851},993675343703.59277,1030477103732.9988,1068641853746.8541,1108220073442.2224,1149264112082.2283,1191828257737.3054,1235968809090.864,1281744149904.3533,1329214826240.2107,1378443626544.843,1429495664697.5576,1482438466135.2961,1537342057167.0828,1594279057596.3225,1653324776773.4597,1714557313206.0413,1778057657857.9399,1843909801274.3665,1912200844674.3638,1983021115157.7231,2056464285178.7043,2132627496444.5823,2211611488402.9033,2293520731487.3931,2378463565298.7598,2466552341903.1646,2557903574437.8896,2652638091220.771,2750881195567.2231,2852762831526.2505,2958417755754.6563,3067985715756.7852,3181611634725.5532,3299445803229.248,3421644077997.646,3548368088070.3662,3679785448580.1401,3816069982453.7534,3957401950323.9102,4103968288956.106,4255962858505.8838,4413586698933.5068,4577048295915.207,4746563856602.7217,4922357595595.8594,5104662031506.3467,5293718294505.2148,5489776445260.5088,5693095805687.1758,5903945301946.6055,6122603820149.499,6349360575232.5547,6584515493496.8662,6828379609314.0156,7081275476524.5684,7343537595073.1309,7615512853444.2588,7897560987484.4189,8190055056216.8906]
[null,null,null,"Add: Expenditures",null,100,{"$f":"F228*(1+G224)","v":109.30919999999999},119.48501204639999,130.60811078782345,142.76668103728349,156.05711690840627,170.58478603564362,186.46486493727375,203.82325214401442,222.79756633260499,243.53823737763983,266.20969897159904,290.99169226826314,318.08069088490026,347.69145856075738,380.05875182109537,415.43918114562479,454.11324539683329,496.3875556373153,542.59726596670419,593.10873065007661,648.3224086037535,708.67603826549407,774.64810801970543,846.76164969147578,925.58838518455457,1007.4238852913383,1092.0220166429237,1179.1220840701478,1268.4524375681215,1359.7339910191295,1452.6835895987845,1547.0171741391132,1642.4527020375763,1738.7127951847251,1835.5270955276842,1932.6343180708109,2029.7839991966375,2126.7379450964331,2223.2713908151427,2319.1738849712146,2414.2499186743412,2508.3193196249995,2601.2174339466305,2697.5561228302777,2797.4628113954195,2901.0696440782599,3008.5136594163419,3119.9369713064852,3235.4869569757916,3355.3164519143465,3479.5839520274458,3608.4538232747336,3742.096519073536,3880.6888057539427,4024.4139963638449,4173.4621931331758,4328.0305389180558,4488.3234779574241,4654.5530262870543,4826.9390521686209,5005.7095669047376,5191.1010264246206,5383.3586440392819,5582.7367147799196,{"$f":"BR228*(1+BS224)","v":5789.4989517485083},6003.9188349254655,6226.2799728957643,6456.8764779719313,6696.0133552100988,6944.0069058336594,7201.1851455981141,7467.8882386504847,7744.4689474571433,8031.293099395165,8328.7400706243625,8637.2032878800055,8957.0907488499288,9288.8255618243329,9632.8465053320579,9989.6086085035349,10359.583752928071,10743.261296801513,11141.148722189851,11553.772306264873,11981.677817399697,12425.43123704491,12885.619508340103,13362.851312450986,13857.757873658918,14370.993794267748,14903.237920432246,15455.194240053372,16027.592813927986,16621.19074138462,17236.773161682537,17875.15429249861,18537.178506875585,19223.721450056226,19935.691197680506,20674.029456877797,21439.712811842721,22233.754015542123,23057.203329261738,23911.149911764271,24796.723259896367,25715.094702549886,26667.478949953518,27655.135700343992,28679.371306141926,29741.540501836193,30843.048195862193,31985.351328844139,33169.960800659203,34398.443468872414,35672.424221185567,36993.588124641392,38363.682654425604,39784.520005214901,41257.979488128032,42786.010016450338,44370.632683419586,46013.94343548271,47718.115844559237,49485.403982978329,51318.145404891904,53218.764238107469,55189.774390430008,57233.782874753968,{"$f":"ED228*(1+EE224)","v":59353.493257303344},61551.709233580819,63831.338336755711,66195.395783395783,68647.008461629623,71189.419067014533,73825.990391580475,76560.209771723035,79395.69370082856,82336.19261273244,85385.595842337585,88547.93676995438,91827.398156166397,95228.317674278165,98755.193647662716,102412.69099959754,106205.64742345862,110139.07978143381,114218.19074021898,118448.37565247371,122835.22969313871,127384.55526005378,132102.3696486651,136994.91301097305,142068.65660924741,147330.31137542747,152786.83678752778,158445.45007479063,164313.63576376054,170399.15557790716,176710.05870389051,183254.69243804776,190041.71322718327,197080.09811826519,204379.15663217322,211948.54307720237,219798.26931860961,227938.71802109361,236380.6563817228,245135.25037147626,254214.07950423422,263629.15215275303,273392.92143188237,283518.30167003354,294018.68549068487,304907.96152651781,316200.53278961388,327911.33572200994,340055.85995181027,352650.16878098546,365710.92043195799,379255.39008107595,393301.49270811863,407867.80679205648,422973.59888440702,438638.84909268987,454884.27750768664,471731.37160946126,489202.41468838922,507320.51531878836,526109.63792413496,545594.6344742931,565801.27735668293,586756.29346486495,{"$f":"GP228*(1+GQ224)","v":608487.39954962966},631023.33887934964,654393.9192580852,678630.05245172756,703763.7950743296,729828.3909887023,756858.3152773598,784889.31984197197,813958.48069163912,844104.24698253453,875366.49187377957,907786.56526681676,941407.34849803848,976273.31105701171,1012430.5694053191,1049926.9479738143,1088812.0424189724,1129137.2852220011,1170956.013717483,1214323.5406415237,1259297.227292723,1305936.5594027361,1354303.2258167756,1404461.2000881254,1456476.825094589,1510418.9007887919,1566358.7751984054,1624370.4387966532,1684530.6223679257,1746918.898497944,1811617.7868227137,1878712.8631754795,1948292.8727760462,2020449.8476121796,2095279.2281683439,2172879.9896627865,2253354.7729599369,2336810.0203312808,2423356.1162442695,2513107.5333654918,2606182.9839712158,2702705.5769655732,2802802.9807140697,2906607.5919077955,3014256.7106816922,3125892.7222184991,3241663.2850785828,3361721.5265047527,3486226.2449603821,3615342.1201687343,3749239.9309313032,3888096.7810132746,4032096.3333948818,4181429.053198494,4336292.4596127532,4496891.3871469703,4663438.2565613445,4836153.3558313493,5015265.1315179188,5201010.4909288157,5393635.1154708546,5593393.785607432,5800550.717851188,6015379.9142375235,{"$f":"JB228*(1+JC224)","v":6238165.5247412231},6469202.2231155382,6708795.5966508444,6957262.550368404,7214931.7261838475,7482143.9375947909,7759252.6204675501,8046624.3005191851,8344639.0781132123,8653691.131010212,8974189.2357383054,9306557.3082731087,9651234.9647423103,10008678.102896506,10379359.505115379,10763769.463746831,11162416.429606156,11575827.684493048,12004550.038615931,12449150.553846108,12910217.293758349,13388360.101449981,13884211.40616728,14398427.05980609,14931687.204393066,15484697.171694966,16058188.416145859,16652919.482326236,17269677.008273669,17909276.765952088,18572564.740255889,19260418.247976001,19973747.098208036,20713494.795737267,21480639.788992189,22276196.764217298,23101217.987576846,23956794.696964737,24844058.545361519,25764183.097647525,26718385.382851996,27707927.503891297,28734118.306925412,29798315.112540696,30901925.511048749,32046409.224275947,33233280.036306225,34464107.795730859,35740520.492053539,37064206.40899723,38436916.357560843,39860465.991779462,41336738.210250996,42867685.646605849,44455333.252213538,46101780.974542513,47809206.53471566,49579868.307935379,51416108.310588069,53320355.297979005,55295127.976794943,57343038.336543515,59466795.104375735,61669207.327861384,{"$f":"LN228*(1+LO224)","v":63953188.090456046},66321758.364574164,68778051.007364526,71325314.904473275,73966919.267275333,76706358.089258134,79547254.767451882,82493366.895019218,85548591.231343135,88716968.85618715,92002690.514744878,95410102.160648957,98943710.704270735,102608189.97391409,106408386.89778796,110349327.91493441,114436225.6235919,118674485.67578723,123069713.92727566,127627723.85228622,132354544.23287947,137256427.13308838,142339856.16838941,147611555.08144185,153078496.63543811,158747911.83682817,164627299.49961692,170724436.1638847,177047386.3816503,183604513.38368106,190404490.14135903,197456310.83823436,204769302.76643917,212353138.66369697,220217849.50724563,228373837.78159595,236831891.2376751,245603197.16155359,254699357.17162886,264132402.56383726,273914810.22519147,284059519.13669163,294579947.48743808,305490010.42258281,316804138.44859356,328537296.52017564,340705003.83409679,353323354.35609633,366409038.10802865,379979363.24339753,394052278.94047993,408646399.14331949,423781027.1819914,439476181.30470359,455752621.15550452,472631875.2326197,490136269.36373496,508288956.23589015,527113946.01904249,546636138.12380362,566881354.13535666,587876371.96711361,609648961.27928758,632227920.2092272,{"$f":"NZ228*(1+OA224)","v":655643113.4620961},679925511.81227815,705107233.06775761,731221584.55165493,758303107.15710986,786387621.03378046,815512272.96638739,845715585.50797033,877037507.93284345,909519469.07664406,943204432.13336647,978136951.48185766,1014363231.6169395,1051931188.2631043,1090890511.7516165,1131292732.7448492,1173191290.3947873,1216641603.0258484,1261701141.4355135,1308429504.909719,1356888500.0535553,1407142222.5415385,1459257141.8955867,1513302189.4028316,1569348849.2895546,1627471253.2718422,1687746278.6080179,1750253649.7825441,1815076043.9558902,1882299200.3198402,1952012033.5028856,2024306751.175698,2099278976.0122409,2177027872.16783,2257656276.4414372,2341270834.295722,2427982140.9146981,2517904887.4856143,2611158012.898531,2707864861.0642405,2808153344.0586152,2912156111.3091698,3020010725.0476155,3131859842.2604785,3247851403.378437,3368138827.9539604,3492881217.5860629,3622243566.36058,3756396979.0843101,3895518897.601676,4039793335.4932508,4189411121.4665785,4344570151.7612143,4505475651.9018421,4672340448.1456785,4845385248.983201,5024838937.0645418,5210938871.9376631,5403931203.9987459,5604071200.0700426,5811623581.0358362,6026862871.983079,6250073765.3098431,6481551497.2818575,{"$f":"QL228*(1+QM224)","v":6721602238.5351877},6970543499.0415754,7228704548.0720778,7496426849.7144737,7774064514.5204983,8061984767.8802786,8360568435.7434912,8670210448.3296852,8991320362.4940224,9324322903.4393501,9669658526.4911289,10027783999.678253,10399173007.890335,10784316779.410561,11183724735.652809,11597925164.962444,12027465921.371992,12472915149.235924,12934862034.703024,13413917585.020283,13910715436.699091,14425912693.612677,14960190796.133314,15514256422.458906,16088842423.321093,16684708791.311211,17302643666.106209,17943464376.924114,18608018523.587872,19297185097.627468,20011875644.903194,20753035471.287827,21521644893.002438,22318720533.259674,23145316666.929478,24002526615.005875,24891484190.719227,25813365199.206699,26769388992.724514,27760820083.459057,28788969816.070042,29855198102.178009,30960915219.090271,32107583675.144493,33296720144.137138,34529897471.395393,35808746754.145988,37134959498.932533,38510289858.93499,39936556954.150497,41415647277.50441,42949517190.074059,44540195508.725632,46189786189.586784,47900471110.904312,49674512958.967758,51514258220.916077,53422140288.385918,55400682676.106567,57452502359.698845,59580313237.092644,61786929718.141602,64075270447.182686,66448362163.464531,{"$f":"SX228*(1+SY224)","v":68909343704.550598},71461470157.992325,74108117166.763718,76852785394.151962,79699105154.009766,82650841212.493652,85711897767.639557,88886323613.361847,92178317494.706299,95592233661.440231,99132587627.325317,102804062142.69092,106611513388.2076,110559977398.05324,114654676720.96751,118901027328.00525,123304645776.12523,127871356637.08978,132607200201.50102,137518440468.16379,142611573429.34268,147893335662.8718,153370713242.4819,159050950978.13043,164941561998.55646,171050337688.73495,177385357995.37491,183955002114.09158,190767959572.38904,197833241723.112,205160193663.56915,212758506596.09308,220638230646.38596,228809788156.60547,237283987470.77347,246072037230.741,255185561201.61868,264636613646.2818,274437695269.28546,284601769751.27869,295142280895.78699,306073170411.04333,317408896350.38672,329164452235.61957,341355386888.61792,353997824997.42474,367108488444.0293,380704718422.0423,394804498373.521,409426477775.28265,424589996806.16797,440315111927.88116,456622622413.24213,473534097856.9389,491071906705.1684,509259245841.90094,528120171270.90149,547679629934.09052,567963492708.32947]
[null,null,null,"Less: Retierments",null,{"$f":"IF(F218>=$F$6,OFFSET(F228,0,-$F$6))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,100,109.30919999999999,119.48501204639999,130.60811078782345,142.76668103728349,156.05711690840627,170.58478603564362,186.46486493727375,203.82325214401442,222.79756633260499,243.53823737763983,266.20969897159904,290.99169226826314,318.08069088490026,347.69145856075738,380.05875182109537,415.43918114562479,454.11324539683329,496.3875556373153,542.59726596670419,593.10873065007661,648.3224086037535,708.67603826549407,774.64810801970543,846.76164969147578,925.58838518455457,1007.4238852913383,1092.0220166429237,1179.1220840701478,1268.4524375681215,1359.7339910191295,1452.6835895987845,1547.0171741391132,1642.4527020375763,1738.7127951847251,1835.5270955276842,1932.6343180708109,2029.7839991966375,2126.7379450964331,2223.2713908151427,2319.1738849712146,2414.2499186743412,2508.3193196249995,{"$f":"IF(BR218>=$F$6,OFFSET(BR228,0,-$F$6))","v":2601.2174339466305},2697.5561228302777,2797.4628113954195,2901.0696440782599,3008.5136594163419,3119.9369713064852,3235.4869569757916,3355.3164519143465,3479.5839520274458,3608.4538232747336,3742.096519073536,3880.6888057539427,4024.4139963638449,4173.4621931331758,4328.0305389180558,4488.3234779574241,4654.5530262870543,4826.9390521686209,5005.7095669047376,5191.1010264246206,5383.3586440392819,5582.7367147799196,5789.4989517485083,6003.9188349254655,6226.2799728957643,6456.8764779719313,6696.0133552100988,6944.0069058336594,7201.1851455981141,7467.8882386504847,7744.4689474571433,8031.293099395165,8328.7400706243625,8637.2032878800055,8957.0907488499288,9288.8255618243329,9632.8465053320579,9989.6086085035349,10359.583752928071,10743.261296801513,11141.148722189851,11553.772306264873,11981.677817399697,12425.43123704491,12885.619508340103,13362.851312450986,13857.757873658918,14370.993794267748,14903.237920432246,15455.194240053372,16027.592813927986,16621.19074138462,17236.773161682537,17875.15429249861,18537.178506875585,19223.721450056226,19935.691197680506,20674.029456877797,21439.712811842721,22233.754015542123,23057.203329261738,23911.149911764271,24796.723259896367,25715.094702549886,{"$f":"IF(ED218>=$F$6,OFFSET(ED228,0,-$F$6))","v":26667.478949953518},27655.135700343992,28679.371306141926,29741.540501836193,30843.048195862193,31985.351328844139,33169.960800659203,34398.443468872414,35672.424221185567,36993.588124641392,38363.682654425604,39784.520005214901,41257.979488128032,42786.010016450338,44370.632683419586,46013.94343548271,47718.115844559237,49485.403982978329,51318.145404891904,53218.764238107469,55189.774390430008,57233.782874753968,59353.493257303344,61551.709233580819,63831.338336755711,66195.395783395783,68647.008461629623,71189.419067014533,73825.990391580475,76560.209771723035,79395.69370082856,82336.19261273244,85385.595842337585,88547.93676995438,91827.398156166397,95228.317674278165,98755.193647662716,102412.69099959754,106205.64742345862,110139.07978143381,114218.19074021898,118448.37565247371,122835.22969313871,127384.55526005378,132102.3696486651,136994.91301097305,142068.65660924741,147330.31137542747,152786.83678752778,158445.45007479063,164313.63576376054,170399.15557790716,176710.05870389051,183254.69243804776,190041.71322718327,197080.09811826519,204379.15663217322,211948.54307720237,219798.26931860961,227938.71802109361,236380.6563817228,245135.25037147626,254214.07950423422,263629.15215275303,{"$f":"IF(GP218>=$F$6,OFFSET(GP228,0,-$F$6))","v":273392.92143188237},283518.30167003354,294018.68549068487,304907.96152651781,316200.53278961388,327911.33572200994,340055.85995181027,352650.16878098546,365710.92043195799,379255.39008107595,393301.49270811863,407867.80679205648,422973.59888440702,438638.84909268987,454884.27750768664,471731.37160946126,489202.41468838922,507320.51531878836,526109.63792413496,545594.6344742931,565801.27735668293,586756.29346486495,608487.39954962966,631023.33887934964,654393.9192580852,678630.05245172756,703763.7950743296,729828.3909887023,756858.3152773598,784889.31984197197,813958.48069163912,844104.24698253453,875366.49187377957,907786.56526681676,941407.34849803848,976273.31105701171,1012430.5694053191,1049926.9479738143,1088812.0424189724,1129137.2852220011,1170956.013717483,1214323.5406415237,1259297.227292723,1305936.5594027361,1354303.2258167756,1404461.2000881254,1456476.825094589,1510418.9007887919,1566358.7751984054,1624370.4387966532,1684530.6223679257,1746918.898497944,1811617.7868227137,1878712.8631754795,1948292.8727760462,2020449.8476121796,2095279.2281683439,2172879.9896627865,2253354.7729599369,2336810.0203312808,2423356.1162442695,2513107.5333654918,2606182.9839712158,2702705.5769655732,{"$f":"IF(JB218>=$F$6,OFFSET(JB228,0,-$F$6))","v":2802802.9807140697},2906607.5919077955,3014256.7106816922,3125892.7222184991,3241663.2850785828,3361721.5265047527,3486226.2449603821,3615342.1201687343,3749239.9309313032,3888096.7810132746,4032096.3333948818,4181429.053198494,4336292.4596127532,4496891.3871469703,4663438.2565613445,4836153.3558313493,5015265.1315179188,5201010.4909288157,5393635.1154708546,5593393.785607432,5800550.717851188,6015379.9142375235,6238165.5247412231,6469202.2231155382,6708795.5966508444,6957262.550368404,7214931.7261838475,7482143.9375947909,7759252.6204675501,8046624.3005191851,8344639.0781132123,8653691.131010212,8974189.2357383054,9306557.3082731087,9651234.9647423103,10008678.102896506,10379359.505115379,10763769.463746831,11162416.429606156,11575827.684493048,12004550.038615931,12449150.553846108,12910217.293758349,13388360.101449981,13884211.40616728,14398427.05980609,14931687.204393066,15484697.171694966,16058188.416145859,16652919.482326236,17269677.008273669,17909276.765952088,18572564.740255889,19260418.247976001,19973747.098208036,20713494.795737267,21480639.788992189,22276196.764217298,23101217.987576846,23956794.696964737,24844058.545361519,25764183.097647525,26718385.382851996,27707927.503891297,{"$f":"IF(LN218>=$F$6,OFFSET(LN228,0,-$F$6))","v":28734118.306925412},29798315.112540696,30901925.511048749,32046409.224275947,33233280.036306225,34464107.795730859,35740520.492053539,37064206.40899723,38436916.357560843,39860465.991779462,41336738.210250996,42867685.646605849,44455333.252213538,46101780.974542513,47809206.53471566,49579868.307935379,51416108.310588069,53320355.297979005,55295127.976794943,57343038.336543515,59466795.104375735,61669207.327861384,63953188.090456046,66321758.364574164,68778051.007364526,71325314.904473275,73966919.267275333,76706358.089258134,79547254.767451882,82493366.895019218,85548591.231343135,88716968.85618715,92002690.514744878,95410102.160648957,98943710.704270735,102608189.97391409,106408386.89778796,110349327.91493441,114436225.6235919,118674485.67578723,123069713.92727566,127627723.85228622,132354544.23287947,137256427.13308838,142339856.16838941,147611555.08144185,153078496.63543811,158747911.83682817,164627299.49961692,170724436.1638847,177047386.3816503,183604513.38368106,190404490.14135903,197456310.83823436,204769302.76643917,212353138.66369697,220217849.50724563,228373837.78159595,236831891.2376751,245603197.16155359,254699357.17162886,264132402.56383726,273914810.22519147,284059519.13669163,{"$f":"IF(NZ218>=$F$6,OFFSET(NZ228,0,-$F$6))","v":294579947.48743808},305490010.42258281,316804138.44859356,328537296.52017564,340705003.83409679,353323354.35609633,366409038.10802865,379979363.24339753,394052278.94047993,408646399.14331949,423781027.1819914,439476181.30470359,455752621.15550452,472631875.2326197,490136269.36373496,508288956.23589015,527113946.01904249,546636138.12380362,566881354.13535666,587876371.96711361,609648961.27928758,632227920.2092272,655643113.4620961,679925511.81227815,705107233.06775761,731221584.55165493,758303107.15710986,786387621.03378046,815512272.96638739,845715585.50797033,877037507.93284345,909519469.07664406,943204432.13336647,978136951.48185766,1014363231.6169395,1051931188.2631043,1090890511.7516165,1131292732.7448492,1173191290.3947873,1216641603.0258484,1261701141.4355135,1308429504.909719,1356888500.0535553,1407142222.5415385,1459257141.8955867,1513302189.4028316,1569348849.2895546,1627471253.2718422,1687746278.6080179,1750253649.7825441,1815076043.9558902,1882299200.3198402,1952012033.5028856,2024306751.175698,2099278976.0122409,2177027872.16783,2257656276.4414372,2341270834.295722,2427982140.9146981,2517904887.4856143,2611158012.898531,2707864861.0642405,2808153344.0586152,2912156111.3091698,{"$f":"IF(QL218>=$F$6,OFFSET(QL228,0,-$F$6))","v":3020010725.0476155},3131859842.2604785,3247851403.378437,3368138827.9539604,3492881217.5860629,3622243566.36058,3756396979.0843101,3895518897.601676,4039793335.4932508,4189411121.4665785,4344570151.7612143,4505475651.9018421,4672340448.1456785,4845385248.983201,5024838937.0645418,5210938871.9376631,5403931203.9987459,5604071200.0700426,5811623581.0358362,6026862871.983079,6250073765.3098431,6481551497.2818575,6721602238.5351877,6970543499.0415754,7228704548.0720778,7496426849.7144737,7774064514.5204983,8061984767.8802786,8360568435.7434912,8670210448.3296852,8991320362.4940224,9324322903.4393501,9669658526.4911289,10027783999.678253,10399173007.890335,10784316779.410561,11183724735.652809,11597925164.962444,12027465921.371992,12472915149.235924,12934862034.703024,13413917585.020283,13910715436.699091,14425912693.612677,14960190796.133314,15514256422.458906,16088842423.321093,16684708791.311211,17302643666.106209,17943464376.924114,18608018523.587872,19297185097.627468,20011875644.903194,20753035471.287827,21521644893.002438,22318720533.259674,23145316666.929478,24002526615.005875,24891484190.719227,25813365199.206699,26769388992.724514,27760820083.459057,28788969816.070042,29855198102.178009,{"$f":"IF(SX218>=$F$6,OFFSET(SX228,0,-$F$6))","v":30960915219.090271},32107583675.144493,33296720144.137138,34529897471.395393,35808746754.145988,37134959498.932533,38510289858.93499,39936556954.150497,41415647277.50441,42949517190.074059,44540195508.725632,46189786189.586784,47900471110.904312,49674512958.967758,51514258220.916077,53422140288.385918,55400682676.106567,57452502359.698845,59580313237.092644,61786929718.141602,64075270447.182686,66448362163.464531,68909343704.550598,71461470157.992325,74108117166.763718,76852785394.151962,79699105154.009766,82650841212.493652,85711897767.639557,88886323613.361847,92178317494.706299,95592233661.440231,99132587627.325317,102804062142.69092,106611513388.2076,110559977398.05324,114654676720.96751,118901027328.00525,123304645776.12523,127871356637.08978,132607200201.50102,137518440468.16379,142611573429.34268,147893335662.8718,153370713242.4819,159050950978.13043,164941561998.55646,171050337688.73495,177385357995.37491,183955002114.09158,190767959572.38904,197833241723.112,205160193663.56915,212758506596.09308,220638230646.38596,228809788156.60547,237283987470.77347,246072037230.741,255185561201.61868,264636613646.2818]
[null,null,null,"Closing Balance",null,{"$f":"F227+F228-F229","v":100},209.30919999999998,328.79421204639993,459.40232283422336,602.1690038715069,758.22612077991312,928.81090681555679,1115.2757717528305,1319.0990238968448,1541.8965902294497,1785.4348276070896,2051.6445265786888,2342.636218846952,2660.7169097318524,3008.4083682926098,3388.4671201137053,3803.9063012593301,4258.0195466561636,4754.4071022934786,5297.0043682601827,5890.1130989102594,6438.4355075140129,7037.802345779507,7692.9654417528127,8409.1189806564653,9191.9406848037361,10043.307453186668,10964.744683793948,11957.401902926822,13022.031088350928,14158.967513037453,15368.112865258598,16648.920340426113,18000.381350195425,19421.013454495249,20908.849091462173,22461.424657711887,24075.769475762896,25748.394175462494,27475.278010640319,29251.854629644829,31072.995817669093,32932.99272869034,34825.534124371472,36748.442139182043,38699.143300885982,40674.624559779688,42675.714333904689,44703.629288568256,46759.9941614739,48846.858175820125,50966.708136828442,53122.478370504396,55317.557715438816,57555.79381915518,59841.495020334303,62179.430117939795,64574.826338787032,67033.365817547819,69561.180898738443,72164.848560091908,74851.384242025437,77628.235349775714,80503.274674190005,{"$f":"BR227+BR228-BR229","v":83484.793955023299},86576.736783941524,89783.192807471569,93108.403136289067,96556.765954844654,100132.84233874828,103841.36228760616,107687.23098128992,111675.53526791296,115811.55039209538,120100.74697241701,124548.79823728742,129161.58752880359,133945.21608452036,138906.01110742666,144050.5341348013,149385.58971701778,154918.23441777722,160655.78614767399,166605.83384343924,172776.24750566483,179175.1886082846,185811.12089358101,192692.82156699567,199829.39290655087,207230.27430223784,214905.25474129547,222864.48575589404,231118.49485034929,239678.19942562681,248554.92121955426,257760.40128184162,267306.81550371589,277206.79072271148,287473.42142391781,298120.28705977398,309161.47001131973,320611.57421465893,332485.74447727297,344799.6865097332,357569.68769930763,370812.63865293912,384546.05553808931,398788.1032509979,413557.61944300181,428874.13943669276,444757.92206487001,461229.97646646446,478312.08987487637,496026.85643548222,514397.70709042664,533448.94057022757,553205.75553318649,573694.28389511351,594941.62539345282,616975.88343152462,639826.20225029439,663522.80547683616,688097.03610047617,713581.39792949334,740009.59858320991,767416.59407633753,795838.63505454862,825313.31474242872,{"$f":"ED227+ED228-ED229","v":855879.61866722908},887577.97622418846,920450.31415162736,954540.11198654689,989892.45957408042,1026554.116706866,1064573.5749732214,1104001.1218959293,1144888.9074464669,1187291.013022654,1231263.522980961,1276864.5988180838,1324154.5560999101,1373195.9442396259,1424053.6292304844,1476794.8794426643,1531489.4545977027,1588209.6980381829,1647030.6324147249,1708030.0589168365,1771288.6601788802,1836890.106997265,1904921.1690000156,1975471.8294150999,2048635.4040893174,2124508.6649151687,2203191.9678289667,2284789.3855494801,2369408.8452326902,2457162.2712247279,2548165.7331018066,2642539.5991929648,2740408.695788675,2841902.4722459037,2947155.1722080023,3056306.0111658974,3169499.3605954372,3286884.938914449,3408618.0095120836,3534859.5861123726,3665776.6457436299,3801542.3495953903,3942336.2720550047,4088344.6382268332,4239760.5702482015,4396784.3427279126,4559623.6476451829,4728493.8690593699,4903618.3679938521,5085228.7778708711,5273565.3108880958,5468877.075742146,5671422.4071193319,5881469.2073894031,6099295.3009542758,6325188.801720418,6559448.4941809354,6802384.2286114199,7054317.3309022719,7315581.0275695669,7586520.8865066329,7867495.274059291,8158875.8290293505,8461047.9542332813,{"$f":"GP227+GP228-GP229","v":8774411.3262662645},9099380.4241458606,9436385.0775345247,9785871.035266092,10148300.554928206,10524153.014280524,10913925.545317415,11318133.691813789,11737312.091223802,12172015.181834366,12622817.936108783,13090316.621190507,13575129.587572915,14077898.086978264,14599287.12052759,15139986.318323448,15700710.851608872,16282202.378709055,16885230.026006922,17510591.405250113,18159113.668534953,18831654.602362812,19529103.76221592,20252383.649153344,21002450.929983385,21780297.702626247,22586952.80834071,23423483.19255041,24290995.316069704,25190636.618595656,26123597.036401961,27091110.576242141,28094456.947543841,29134963.255053069,30214005.75416721,31333011.67127854,32493461.091536008,33696888.91652213,34944886.894434437,36239105.725456707,37581257.245104723,38973116.688434415,40416525.038107261,41913391.459418595,43465695.825509615,45075491.336103179,46744907.233227089,48476151.617516883,50271514.36882323,52133370.174986959,54064181.672787763,56066502.705221117,58142981.699411675,60296365.169631079,62529501.350053526,64845343.962054096,67246956.12103273,69737514.387931287,72320312.970802709,74998768.081989348,77776422.45667389,80656950.038779259,83644160.840415478,86742005.981301099,{"$f":"JB227+JB228-JB229","v":89954582.91482456},93286140.847657979,96741086.36009182,100323989.23452416,104039588.49981397,107892798.69949307,111888716.39212747,116032626.89242628,120330011.26201417,124786553.5591141,129408148.35672942,134200908.53926924,139171173.38792959,144325516.96552491,149670756.81186008,155213962.96114412,160962467.29337302,166923873.23205036,173106065.80107254,179517222.05408105,186165821.89007598,193060659.26959682,200210853.84630555,207625863.02935728,215315494.49251252,223289919.14653718,231559684.59204829,240135729.07059935,249029395.93245804,258252448.64021251,267817086.32805139,277735959.93729705,288022188.94953477,298689378.73946965,309751638.57046461,321223600.25656027,333120437.51566219,345457886.03949219,358252264.30685079,371520495.16771924,385280128.22675085,399549363.05575675,414347073.2658897,429692831.47136515,445606935.17773861,462110433.62898123,479225155.64886409,496973738.5134753,515379657.89306027,534467258.90278763,554261788.30351114,574789427.89511991,596077329.14664352,618153649.10891855,641047587.65731633,664789426.11379266,689410567.29934299,714943577.06984138,741422227.3901999,768881541.00382328,797357837.75644076,826888782.63558817,857513435.58927977,889272303.18976414,{"$f":"LN227+LN228-LN229","v":922207392.21070015},956362265.18861544,991782098.04214084,1028513739.8252294,1066605774.6933964,1106108586.1649411,1147074423.7621458,1189557472.1206005,1233613922.6580589,1279302047.8976223,1326682278.5435584,1375817283.4116974,1426772052.320133,1479613982.0498612,1534412965.4890597,1591241484.0789123,1650174703.6832585,1711290574.0088713,1774669931.7078636,1840396607.2985957,1908557536.0465059,1979242872.951524,2052546111.9941564,2128564209.7979715,2207397713.8720484,2289150895.603013,2373931888.1725659,2461852829.5829248,2553030010.9793577,2647584030.4659891,2745639952.6183271,2847327473.9034986,2952781094.2269883,3062140294.8327785,3175549722.7922044,3293159382.3255358,3415124833.2093439,3541607396.5320845,3672774368.0700459,3808799239.5658875,3949861928.2024488,4096149014.5753541,4247853989.479166,4405177509.8335161,4568327664.0877094,4737520247.4548607,4912979047.3395987,5094936139.3368673,5283632194.193347,5479316796.1374903,5682248772.999238,5892696538.5560369,6110938447.5579967,6337263163.9017544,6571970042.4400187,6815369524.9318256,7067783550.6571989,7329545982.2393379,7601003047.2375536,7882513796.0950422,8174450577.0472164,8477199528.6187363,8791161090.3606586,9116750532.5032539,{"$f":"NZ227+NZ228-NZ229","v":9454398505.2250423},9804551608.264555,10167672981.628241,10544242918.175823,10934759498.893381,11339739251.694395,11759717834.620148,12195250744.343138,12646914050.910629,13115305159.700153,13601043601.594807,14104771852.42347,14627156182.749823,15168887539.134142,15730682458.03351,16313284013.549236,16917462800.275043,17544017952.546028,18193778201.43652,18867602970.904919,19566383514.535347,20291044094.379673,21042543203.459114,21821874833.542423,22630069789.877499,23468197054.615398,24337365200.730133,25238723858.304371,26173465235.120525,27142825693.568447,28148087385.955444,29190579950.381683,30271682269.424015,31392824293.954399,32555488934.505291,33761214022.683628,35011594345.22773,36308283753.397575,37652997350.488396,39047513760.361076,40493677479.989799,41993401319.138695,43548668930.394302,45161537432.900375,46834140133.265266,48568689347.240875,50367479325.905289,52232889290.219505,54167386577.972069,56173529907.273834,58253972760.919624,60411466896.093033,62648865984.056725,64969129384.642242,67375326060.531845,69870638636.509689,72458367609.051453,75141935711.820282,77924892442.843246,80810918759.356384,83803831946.527893,86907590666.499496,90126300194.423965,93464217848.424637,{"$f":"QL227+QL228-QL229","v":96925758620.658875},100515501016.93358,104238193112.59673,108098758832.71484,112102304464.84326,116254125413.00317,120559713201.79915,125024762739.94096,129655179852.77739,134457089093.80484,139436841845.483,144601024720.07227,149956468271.60483,155510256030.51196,161269733872.85797,167242519736.57312,173436513697.5368,179859908418.83875,186521199987.03885,193429199149.75879,200593042969.46924,208022206908.88647,215726517363.96396,223716164661.05569,232001716535.4425,240594132109.04913,249504776385.83984,258745435284.06577,268328331225.24637,278266139300.50452,288572004035.63794,299259556777.10181,310342933721.8985,321836794615.22266,333756342140.59198,346117342028.1109,358936143907.46393,372229702933.2207,386015602211.05542,400312076054.54401,415138034103.30005,430513086334.34985,446457568999.82874,462992571525.30634,480139964404.3175,497922428125.99573,516363483174.07001,535487521136.90472,555319836969.73108,575886662451.74194,597215200882.30457,619333663062.18152,642271304607.35242,666058464644.79016,690726605941.37451,716308356519.01917,742837552811.0575,770349284416.96777,798879940514.6344,828467257991.5343,859150371358.50867,890969864512.14221,923967824414.21375,958187896759.21851,{"$f":"SX227+SX228-SX229","v":993675343703.59277},1030477103732.9988,1068641853746.8541,1108220073442.2224,1149264112082.2283,1191828257737.3054,1235968809090.864,1281744149904.3533,1329214826240.2107,1378443626544.843,1429495664697.5576,1482438466135.2961,1537342057167.0828,1594279057596.3225,1653324776773.4597,1714557313206.0413,1778057657857.9399,1843909801274.3665,1912200844674.3638,1983021115157.7231,2056464285178.7043,2132627496444.5823,2211611488402.9033,2293520731487.3931,2378463565298.7598,2466552341903.1646,2557903574437.8896,2652638091220.771,2750881195567.2231,2852762831526.2505,2958417755754.6563,3067985715756.7852,3181611634725.5532,3299445803229.248,3421644077997.646,3548368088070.3662,3679785448580.1401,3816069982453.7534,3957401950323.9102,4103968288956.106,4255962858505.8838,4413586698933.5068,4577048295915.207,4746563856602.7217,4922357595595.8594,5104662031506.3467,5293718294505.2148,5489776445260.5088,5693095805687.1758,5903945301946.6055,6122603820149.499,6349360575232.5547,6584515493496.8662,6828379609314.0156,7081275476524.5684,7343537595073.1309,7615512853444.2588,7897560987484.4189,8190055056216.8906,8493381935278.9375]
[]
[null,null,"Depreciation Rate",null,null,{"$f":"1/$F$6","v":4.7619047619047616E-2},4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,{"$f":"1/$F$6","v":4.7619047619047616E-2},4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,{"$f":"1/$F$6","v":4.7619047619047616E-2},4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,{"$f":"1/$F$6","v":4.7619047619047616E-2},4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,{"$f":"1/$F$6","v":4.7619047619047616E-2},4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,{"$f":"1/$F$6","v":4.7619047619047616E-2},4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,{"$f":"1/$F$6","v":4.7619047619047616E-2},4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,{"$f":"1/$F$6","v":4.7619047619047616E-2},4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,{"$f":"1/$F$6","v":4.7619047619047616E-2},4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2,4.7619047619047616E-2]
[null,null,"Depreciation Expense",null,null,{"$f":"F232*F227","v":0},4.7619047619047619,9.9671047619047606,15.656867240304758,21.876301087343968,28.674714470071756,36.106005751424433,44.229090800740799,53.108370083468117,62.814239233183081,73.423647153783307,85.020706076528072,97.69735840850899,111.55410565937866,126.70080522532629,143.25754134726714,161.35557714827166,181.13839529806333,202.7628355550554,226.40033820445134,252.23830325048488,280.48157613858376,306.59216702447679,335.13344503711937,366.33168770251484,400.43423717411736,437.71146118113029,478.2527358660318,522.13069922828322,569.40009061556293,620.09671849290135,674.23654823987863,731.81489834564741,792.8057304964816,857.16101667597252,924.81016449977369,995.6594805458177,1069.5916503672327,1146.4652131315663,1226.1140083553569,1308.3465719352532,1392.9454585545157,1479.6664675080519,1568.2377489852543,1658.3587678272129,1749.9258161515259,1842.8163476612372,1936.8868837990326,2032.1768730430804,2128.7442518365833,2226.666388641614,2326.0408655152441,2426.9861017537351,2529.6418271668758,2634.1694150208959,2740.7520866264372,2849.5950009683002,2960.9252437114187,3074.9917304184301,3192.0650389308485,3312.4371856542116,3436.4213600043763,3564.3516305726398,3696.5826357036053,{"$f":"BR232*BR227","v":3833.4892701995236},3975.4663788106332,4122.7017516162632,4275.3901336891222,4433.7334826804317,4597.9412359449834,4768.2305875594411,4944.8267756002933,5127.9633800614247,5317.8826318053789,5514.8357329569226,5719.083189162714,5930.8951541565439,6150.5517870858848,6378.3436230723983,6614.5719574965069,6859.5492445143473,7113.5995103341793,7377.0587817989144,7650.2755308416181,7933.6111354018676,8227.44035741261,8532.1518384897427,8848.1486139800472,9175.8486460474123,9515.6853765024225,9868.1083001065635,10233.583559109307,10612.594559804478,11005.642611921394,11413.247591696514,11835.948629502584,12274.304822944838,12728.895976367423,13200.323367748166,13689.210543996085,14196.204145703523,14721.974762443797,15267.217819745663,15832.65449891776,16419.032690939675,17027.127985681316,17657.744697759004,18311.716930385202,18989.909678618948,19693.219973476276,20422.578068413939,21178.948669755715,21963.332212688783,22776.766184517921,23620.326496927722,24495.128909067935,25402.330503344168,26343.131215866022,27318.775423576833,28330.553590164418,29379.803972929742,30467.91439287116,31596.324070325529,32766.525528594102,33980.06656807111,35238.552313486187,36543.647336968454,37897.077859740406,{"$f":"ED232*ED227","v":39300.634035353745},40756.172317487093,42265.617915437542,43830.967340553681,45454.291046978418,47137.736170194301,48883.529366993615,50693.979760629591,52571.481995044254,54518.519402212703,56537.667286793047,58631.596332426714,60803.07613419446,63054.978861900476,65390.283059029804,67812.077582404017,70323.565687745911,72928.069266557271,75629.033239913464,78430.03011498689,81334.764710325544,84347.079056137154,87470.957476060241,90710.531857143593,94070.087115004746,97554.066861396059,101167.0792816747,104913.90322995078,108799.49454997524,112828.99263012809,117007.72720117751,121341.22538580031,125835.21900918879,130495.65218041309,135328.68915456685,140340.72248609533,145538.38148409035,150928.5409807351,156518.33042449757,162315.1433100992,168326.64695773201,174560.79265445855,181025.82617120905,187730.29866928593,194683.07801080158,201893.36048800958,209370.68298704346,217124.93560215156,225166.37471711283,233505.63657113581,242153.75132718432,251122.15766133787,260422.71789248314,270067.73367234913,280069.96225663822,290442.63337877503,301199.46674859134,312354.69019909215,323923.05850530567,335919.87290010817,348361.00131283648,361262.89935745869,374642.63209806144,388517.89662044524,{"$f":"GP232*GP227","v":402907.04543968005},417829.110774584,433303.82972123142,449351.67035878688,465993.85882219486,483252.40737753361,501150.14353716781,519710.74025321024,538958.74722922803,558919.62339160964,579619.77056354121,601086.56838613248,623348.41053288127,646434.74226537684,670376.09937991726,695204.14859655185,720951.72944397375,747652.89769566059,775342.97041471687,804058.57266699628,833837.6859642911,864719.69850166433,896745.45725537196,929957.32201028184,964399.22138825443,1000116.7109515897,1037157.0334583926,1075569.1813495576,1115403.9615500194,1156714.0626699859,1199554.1246950312,1243980.8112572362,1290052.8845829591,1337831.2832163733,1387379.2026215747,1438762.1787698672,1492048.1748227875,1547307.6710255241,1604613.7579296252,1664042.2330683065,1725671.7012122241,1789583.67833832,1855862.6994492577,1924596.4303860599,1995875.7837818377,2069795.0393099815,2146451.9683858654,2225947.9634870039,2308388.1722627087,2393881.63661063,2482541.4369041407,2574484.8415613221,2669833.4621533863,2768713.4142576987,2871255.4842681466,2977595.3023835011,3087873.5220025759,3202236.0057634632,3320834.0184729183,3443824.4271810814,3571369.908666159,3703639.1646035183,3840807.1447037738,3983055.2781150225,{"$f":"JB232*JB227","v":4130571.7133952901},4283551.5673725978,4442197.1832218086,4606718.3980996106,4777332.8206916265,4954266.1190387607,5137752.3190234788,5328034.1139108315,5525363.1853536321,5730000.5362863885,5942216.83614829,6162292.7788918763,6390519.4542509159,6627198.7327585518,6872643.6650249958,7127178.8958028611,7391141.0933878152,7664879.3949225247,7948755.8681928739,8243145.9905272629,8548439.1454324313,8865039.1376226656,9193364.7271236572,9533850.1831574067,9886945.8585408218,10253118.785357738,10632853.292692246,11026651.647240395,11435034.717647588,11858542.663450383,12297735.649533927,12753194.587050065,13225521.901776049,13715342.330930227,14223303.749498554,14750078.027164981,15296361.91697906,15862877.976936294,16450375.525690103,17059631.63365956,17691452.150843773,18346672.772702422,19026160.145512223,19730813.012661412,20461563.403398339,21219377.865606599,22005258.744237199,22820245.507088766,23665416.119689297,24541888.471098106,25450821.852513693,26393418.490643386,27370925.13786285,28384634.721268736,29435888.052805644,30526075.602729347,31656639.338752031,32829074.633302044,34044932.241421014,35305820.351914279,36613406.714467771,37969420.845544793,39375656.31598039,40833973.123299032,{"$f":"LN232*LN227","v":42346300.151893526},43914637.724319056,45541060.247076921,47227718.954387657,48976844.753582351,50790751.175876021,52671837.43642576,54622591.607721224,56645593.910504781,58743520.126574226,60919145.137982011,63175346.597312301,65515108.733890347,67941526.300958708,70457808.669041008,73067284.070907593,75773404.003757715,78579747.79444088,81490027.333755776,84508091.986088738,87637933.680885509,90883692.19269076,94249660.616739228,97740291.04734078,101360200.46657006,105114176.85104991,109007185.50490537,113044375.62726504,117231087.12299642,121572857.66568369,126075430.02218994,130744759.64849176,135587022.56683326,140608623.5346185,145816204.51584658,151216653.46629545,156817113.44407311,162624992.0575878,168647971.26343259,174894017.52714503,181371392.36028033,188088663.24773565,195054714.97977877,202278761.40376979,209770357.61111981,217539412.57560518,225596202.25975525,233951383.20664755,242616006.63508892,251601533.05682603,260919847.43511856,270583274.90472561,280604597.07409698,290997068.93133318,301774436.37627399,312950954.40190566,324541405.94913453,336561121.45986658,349025999.15425414,361952526.05893111,375357799.8140496,389259551.28796268,403676168.02946359,418626718.58860278,{"$f":"NZ232*NZ227","v":434130977.73825014},450209452.6297639,466883409.91735971,484174903.88705903,502106805.62742013,520702833.28063715,539987583.41401875,559986563.55334032,580726225.92110181,602234002.42431569,624538340.93810248,647668742.93308604,671655802.49635565,696531246.79761052,722327978.0540067,749080117.04921472,776823048.26424932,805593466.67976391,835429426.3117156,866370390.54459608,898457284.32880557,931732548.31120694,966240194.97046053,1002025866.8313863,1039136896.8353534,1077622370.9465475,1117533193.0769236,1158922152.4157205,1201843993.252589,1246355487.3866916,1292515509.217545,1340385113.616926,1390027616.6848419,1441508679.4963815,1494896394.9502094,1550261377.8335853,1607676858.2230299,1667218778.3441775,1728965893.0189321,1792999873.8327806,1859405417.1600511,1928270356.1899903,1999685777.1018424,2073746139.5425856,2150549401.5666842,2230197149.2031078,2312794730.8209939,2398451396.4716802,2487280442.3914051,2579399360.8558125,2674929995.5844684,2773998702.9009342,2876736518.8615727,2983279332.5741296,3093768065.9353447,3208348860.0253258,3327173268.4052229,3450398457.5738783,3578187414.8485847,3710709163.9449162,3848138988.5407801,3990658664.1203756,4138456698.4047375,4291728580.6868553,{"$f":"QL232*QL227","v":4450677040.4011726},4615512315.2694702,4786452429.3777895,4963723481.5522251,5147559944.4149923,5338204974.516345,5535910733.9525318,5740938723.8951969,5953560130.4733791,6174056183.4655895,6402718528.2764206,6639849611.6896667,6885763081.9082031,7140784203.4097528,7405250287.1672363,7679511136.8027601,7963929511.2653866,8258881604.6446095,8564757543.7542257,8881961904.1447067,9210914245.2266083,9552049665.2128201,9905819376.6136417,10272691303.045902,10653150698.145508,11047700787.402023,11456863433.764244,11881179827.897135,12321211204.003132,12777539582.154589,13250768538.119263,13741524001.697044,14250455084.623896,14778234939.138023,15325561648.343935,15893159149.551998,16481778191.814804,17092197328.926853,17725223949.200985,18381695343.383591,19062479812.121143,19768477814.44286,20500623158.778564,21259884238.087082,22047265310.72887,22863807828.777023,23710591815.523605,24588737294.003334,25499405768.424034,26443801760.463383,27423174402.463902,28438819089.633549,29492079193.437214,30584347838.445351,31717069744.990005,32891743140.065453,34109921739.000912,35373216800.526543,36683299257.950844,38041901929.268303,39450821809.120682,40911922445.643265,42427136405.340103,43998467829.248268,{"$f":"SX232*SX227","v":45627995083.772308},47317873509.694893,49070338272.999939,50887707321.278763,52772384449.629639,54726862480.106102,56753726558.919304,58855657575.755424,61035435709.731102,63295944106.676697,65640172692.611572,68071222128.455124,70592307911.204575,73206764627.003937,75918050361.729645,78729751274.926651,81645586343.144821,84669412278.949524,87805228632.112686,91057183079.731598,94429576912.272522,97926870722.795441,101553690306.88486,105314832781.09062,109215272927.9711,113260169776.13141,117454873423.96021,121804932116.08998,126316099581.94147,130994342646.05824,135845849120.29764,140877035988.31696,146094557893.18024,151505315939.31204,157116466820.44037,162935432285.60217,168969908955.73172,175227878503.81619,181717618212.0835,188447711920.18619,195427061378.86218,202664898024.08969,210170795187.30984,217954680757.867,226026850314.41531,234397980742.65994,243079144357.44507,252081823547.86737,261417925964.78613,271099800270.81787,281140252473.64789,291552562864.26184,302350503582.50256,313548356833.18408,325160933776.85785,337203594120.21753,349692266432.05383,362643469211.63135,376074332737.35327,390002621724.61383]
[]
[null,null,"Ratio of Cap Exp/Dep",null,null,null,{"$f":"G228/G233","v":22.954931999999999},11.987935804897253,8.3419057454613252,6.5260886868977073,5.4423250516159634,4.7245543361969302,4.2158873619475496,3.8378743656352903,3.5469277197726052,3.3168910401244078,3.1311160687371942,2.9785011284698064,2.8513579935473969,2.7441929665910059,2.652975530969111,2.5746812628848428,2.5069960714269865,2.4481190267362045,2.3966274532536715,2.3513824942799859,2.3114616565168702,2.3114616565168702,2.3114616565168702,2.3114616565168702,2.3114616565168702,2.3015707255480207,2.2833575947358953,2.2582891329946841,2.2276997465821124,2.1927772724291481,2.1545607300450751,2.1139459959565259,2.0716963044767818,2.0284552859477514,1.9847609444480034,1.9410595246994948,1.8977186279452849,1.8550392290466928,1.8132664464027444,1.7725990457870704,1.7331977385386297,1.6951923792997288,1.6586881903778794,1.6266420603091962,1.5986179445867366,1.5742586871231512,1.5532727721896737,1.535268417179918,1.5199040251943658,1.506878834220545,1.4959255461131715,1.4868044858877736,1.4792989580127924,1.4732115495780131,1.4683611903466445,1.4645808234907143,1.4617155728974154,1.4596213165577114,1.4581635930093868,1.4572167807660006,1.4566635003393074,1.4563941957630682,1.4563068581353698,1.4563068581353698,{"$f":"BS228/BS233","v":1.4563068581353695},1.4563068581353698,1.4563068581353698,1.45630685813537,1.45630685813537,1.4563068581353702,1.4563068581353698,1.4563068581353698,1.45630685813537,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353691,1.4563068581353693,1.4563068581353691,1.4563068581353691,1.4563068581353689,1.4563068581353689,1.4563068581353691,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353695,1.4563068581353693,1.4563068581353691,1.4563068581353691,1.4563068581353689,1.4563068581353689,1.4563068581353689,1.4563068581353691,1.4563068581353689,1.4563068581353686,1.4563068581353691,1.4563068581353691,1.4563068581353689,1.4563068581353686,1.4563068581353689,1.4563068581353689,1.4563068581353689,1.4563068581353686,1.4563068581353689,1.4563068581353689,1.4563068581353691,1.4563068581353689,1.4563068581353686,1.4563068581353686,1.4563068581353689,1.4563068581353689,1.4563068581353691,1.4563068581353691,1.4563068581353691,1.4563068581353689,1.4563068581353689,1.4563068581353691,1.4563068581353691,{"$f":"EE228/EE233","v":1.4563068581353693},1.4563068581353691,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353695,1.4563068581353693,1.4563068581353691,1.4563068581353691,1.4563068581353693,1.4563068581353695,1.4563068581353698,1.4563068581353695,1.4563068581353698,1.4563068581353698,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353689,1.4563068581353691,1.4563068581353691,1.4563068581353689,1.4563068581353689,1.4563068581353691,1.4563068581353689,1.4563068581353689,1.4563068581353686,1.4563068581353686,1.4563068581353691,1.4563068581353689,1.4563068581353691,1.4563068581353691,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.45630685813537,1.45630685813537,1.45630685813537,1.4563068581353698,1.4563068581353698,1.45630685813537,1.45630685813537,1.4563068581353702,1.45630685813537,1.45630685813537,1.45630685813537,1.45630685813537,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.45630685813537,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353693,{"$f":"GQ228/GQ233","v":1.4563068581353695},1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353695,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353698,1.4563068581353695,1.4563068581353693,1.4563068581353695,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353691,1.4563068581353693,1.4563068581353695,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353691,1.4563068581353691,1.4563068581353691,1.4563068581353693,1.4563068581353693,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353691,1.4563068581353693,1.4563068581353693,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.45630685813537,1.45630685813537,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353691,{"$f":"JC228/JC233","v":1.4563068581353689},1.4563068581353691,1.4563068581353691,1.4563068581353693,1.4563068581353693,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353695,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.45630685813537,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.45630685813537,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.45630685813537,1.45630685813537,1.45630685813537,1.45630685813537,1.45630685813537,1.4563068581353695,1.45630685813537,1.45630685813537,1.45630685813537,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353698,1.4563068581353695,1.45630685813537,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353695,1.4563068581353695,{"$f":"LO228/LO233","v":1.4563068581353693},1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353691,1.4563068581353691,1.4563068581353695,1.4563068581353693,1.4563068581353695,1.4563068581353693,1.4563068581353691,1.4563068581353693,1.4563068581353693,1.4563068581353691,1.4563068581353691,1.4563068581353691,1.4563068581353691,1.4563068581353693,1.4563068581353695,1.4563068581353693,1.4563068581353693,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353698,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353691,1.4563068581353693,1.4563068581353693,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353698,1.4563068581353695,1.45630685813537,1.45630685813537,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353698,1.4563068581353695,1.4563068581353698,1.45630685813537,1.45630685813537,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353698,{"$f":"OA228/OA233","v":1.4563068581353698},1.45630685813537,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353691,1.4563068581353691,1.4563068581353693,1.4563068581353689,1.4563068581353691,1.4563068581353691,1.4563068581353691,1.4563068581353691,1.4563068581353693,1.4563068581353693,1.4563068581353691,1.4563068581353693,1.4563068581353693,1.4563068581353695,1.4563068581353698,1.4563068581353698,1.45630685813537,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353698,1.4563068581353695,1.4563068581353693,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353693,1.4563068581353695,1.4563068581353695,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.45630685813537,1.45630685813537,1.4563068581353702,1.45630685813537,1.45630685813537,1.45630685813537,1.4563068581353698,1.45630685813537,1.45630685813537,1.45630685813537,1.45630685813537,1.45630685813537,1.45630685813537,1.4563068581353702,1.4563068581353702,1.4563068581353702,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353698,{"$f":"QM228/QM233","v":1.4563068581353695},1.4563068581353695,1.4563068581353693,1.4563068581353693,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353691,1.4563068581353693,1.4563068581353693,1.4563068581353691,1.4563068581353693,1.4563068581353695,1.4563068581353695,1.4563068581353698,1.4563068581353695,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353698,1.45630685813537,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353698,1.45630685813537,1.4563068581353698,1.45630685813537,1.45630685813537,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.45630685813537,1.45630685813537,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.45630685813537,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353695,1.4563068581353695,1.4563068581353698,1.4563068581353693,{"$f":"SY228/SY233","v":1.4563068581353695},1.4563068581353698,1.4563068581353695,1.4563068581353693,1.4563068581353698,1.4563068581353695,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353695,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353691,1.4563068581353691,1.4563068581353691,1.4563068581353691,1.4563068581353691,1.4563068581353693,1.4563068581353695,1.4563068581353691,1.4563068581353693,1.4563068581353691,1.4563068581353691,1.4563068581353691,1.4563068581353689,1.4563068581353686,1.4563068581353689,1.4563068581353689,1.4563068581353689,1.4563068581353691,1.4563068581353691,1.4563068581353689,1.4563068581353689,1.4563068581353689,1.4563068581353689,1.4563068581353689,1.4563068581353689,1.4563068581353691,1.4563068581353693,1.4563068581353693,1.4563068581353693,1.4563068581353695,1.4563068581353693,1.4563068581353693,1.4563068581353695,1.4563068581353693,1.4563068581353695,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353698,1.4563068581353695,1.4563068581353695,1.4563068581353698]
[]
[null,null,"Accumulated Depreciation"]
[null,null,null,"Opening Balance",null,{"$f":"E241","v":0},0,4.7619047619047619,14.729009523809523,30.385876764114279,52.262177851458247,80.936892321529996,117.04289807295443,161.27198887369522,214.38035895716334,277.19459819034643,350.61824534412972,435.6389514206578,533.33630982916679,644.8904154885455,771.59122071387173,914.84876206113881,1076.2043392094106,1257.342734507474,1460.1055700625293,1686.5059082669807,1938.7442115174656,2119.2257876560493,2316.5087546805257,2532.1571876712451,2767.8807645859365,3025.5483207227703,3307.2026649954942,3614.8706148258825,3950.5364491168921,4316.1132875884405,4713.4124397487367,5144.1107506109756,5609.7159499850241,6111.5299882132422,6650.6103140043151,7227.7290199433319,7843.329748668054,8497.4822178896629,9189.8341856243969,9919.5606383424383,10685.309944310988,11485.146672215427,12316.490731119726,13176.052441839485,14059.763101646993,14962.927268107043,15880.155230583729,16809.618229091426,17749.773085491583,18699.395253258019,19657.609204331511,20623.916078827628,21598.218590982575,22580.843244010339,23572.55995699366,24574.599248435374,25588.667153875991,26616.9580795166,27662.165810738392,28727.492904572809,29816.658699411881,30933.906174445045,32084.007886343341,{"$f":"BQ241","v":33272.271202421944},34504.543038674841,35782.453294655199,37107.692234876049,38482.012724486907,39907.232547750995,41385.236812389492,42917.980442973138,44507.490766659088,46155.870194693067,47865.299003223707,49638.038217107089,51476.432600515865,53382.913758308569,55360.003352261272,57410.316436415611,59536.564915954688,61741.561134181982,64028.221592347538,66399.570807241704,68858.745311658713,71408.997803021295,74053.701445653976,76796.354332395218,79640.584111449789,82590.152784601436,85648.961683131929,88821.056628028397,92110.633281304035,95522.042695510405,99059.797068781307,102728.57571302068,106533.2312431281,110478.79599544857,114570.48868393598,118813.72130283422,123214.10628500597,127777.46392537745,132509.8300793177,137417.46414613529,142506.85734825153,147784.74131700135,153258.09699641779,158934.16387677711,164820.4495701174,170924.73974039624,177255.10840142154,183819.92859617659,190627.88347166457,197687.97776392111,205009.54970838566,212602.2833913854,220476.22155906871,228641.77890073034,237109.75582409775,245891.35274079902,254998.18488090718,264442.29765615641,274236.18259214977,284392.79385063256,294925.56536368455,305848.42860249395,317175.83100421587,328922.75508128793,{"$f":"EC241","v":341104.73823847849},353737.8933238787,366838.92994102178,380425.17655031744,394514.60338903498,409125.84624015121,424278.23108150135,439991.79964783578,456287.33593959297,473186.39371345169,490711.32499102299,508885.30962339044,527732.38595060236,547277.48259666888,567546.45144211908,588566.1018177293,610364.23596465064,632969.68580783729,656412.3510914162,680723.2389264378,705934.50480331725,732079.49512321281,759192.791304596,787310.25552335288,816469.07814691565,846707.82692516467,878066.498003165,910586.56882321008,944311.05298614642,979284.55714454118,1015553.3400029463,1053165.3735032952,1092170.4062763629,1132620.0294432142,1174567.7448536728,1218069.0358520735,1263181.4406638904,1309964.6285003182,1358480.4784814557,1408793.1614824948,1460969.2250111601,1515077.6812286731,1571190.0982306579,1629380.6947087282,1689726.4381179602,1752307.1464800965,1817205.5939571331,1884507.6203349291,1954302.2445616531,2026681.7824912379,2101741.9689875832,2179582.084551007,2260305.0866344376,2344017.7458230304,2430830.7870573318,2520859.036086787,2614221.5713472967,2711041.8814637149,2811448.0285856044,2915572.8177723004,3023553.9726513154,3135534.3175824289,3251661.9665684113,3372090.5191622386,{"$f":"GO241","v":3496979.263629931},3626493.3876377288,3760804.1967422795,3900089.3409728259,4044533.0498050954,4194326.3758376762,4349667.4474932002,4510761.7310785577,4677822.3025507824,4851070.1293480527,5030734.3626585864,5217052.6405140087,5410271.4021080853,5610646.2137565594,5818442.1069292463,6033933.928801477,6257406.7057885677,6489156.0205441527,6729488.4029210247,6978721.7354116067,7237185.6736043096,7505222.0822119173,7783185.4872487169,8071443.5449544601,8370377.5280853929,8680382.8302155621,9001869.4887154233,9335262.7270994876,9681003.5174603425,10039549.163733002,10411373.906561015,10796969.550564406,11196846.114839107,11611532.507548286,12041577.225497844,12487549.07962138,12950037.947334236,13429655.552751703,13927036.275803413,14442837.991314067,14977742.939160371,15532458.626655111,16107718.764351908,16704284.23650844,17322944.107491761,17964516.665456824,18629850.504678681,19319825.647969957,20035354.710668169,20777384.107732475,21546895.305546451,22344906.120082665,23172472.063146044,24030687.738476716,24920688.289558936,25843650.901051037,26800796.355822358,27793390.64965659,28822746.665757269,29890225.91127025,30997240.318120047,32145254.110541932,33335785.741779957,34570409.902512513,{"$f":"JA241","v":35850759.603661962},37178528.336343184,38555472.31180799,39983412.784348108,41464238.460229218,42999907.995842263,44592452.588376269,46243978.662439361,47956670.656181455,49732793.910603784,51574697.665876903,53484818.168630309,55465681.894323692,57519908.888961852,59650216.234573431,61859421.643037081,64150447.183008589,66526323.144878492,68990192.048872203,71545312.801594228,74195065.006514058,76942953.434095293,79792612.657480434,82747811.859862879,85812459.819904745,88990610.081794724,92286466.316784069,95704387.883292466,99248895.59293808,102924677.69011812,106736596.05304931,110689692.62447003,114789196.08050987,119040528.74654761,123449313.76920474,128021382.55396098,132762782.47822946,137679784.89009315,142778893.40328258,148066852.49936652,153550656.44853306,159237558.56076089,165135080.77961719,171251023.63137105,177593476.54258251,184170828.53981358,190991779.34561411,198065350.88545826,205400899.22085205,213008126.92439547,220897095.91316733,229078240.75740737,237562382.48209867,246360742.87970564,255484959.35299838,264947100.307596,274759681.11458808,284935680.66434795,295488558.53343266,306432272.78727686,317781298.44222641,329550646.61133265,341755884.35922992,354413155.29235828,{"$f":"LM241","v":367539200.91176599},381151382.75673413,395267705.36851245,409906840.10454065,425088149.83465236,440831714.55192852,457158357.93207371,474089674.87644589,491648060.07516986,509856737.62811375,528739791.76290858,548322198.69063962,568629859.6413461,589689635.12302279,611529380.44943905,634177982.58376443,657665398.34673667,682022694.03990626,707282086.53636813,733476985.89332891,760642039.5428741,788813178.11938393,818027662.98421323,848324135.5104965,879742668.19326305,912324817.65246856,946113679.59904516,981153945.83667517,1017491963.3746819,1055175795.7302264,1094255286.5008907,1134782125.2917376,1176809916.0840423,1220394248.1361308,1265592769.5101001,1312465263.3216758,1361073726.8140571,1411482453.3603423,1463758117.5029957,1517969863.1428363,1574189394.9941943,1632491073.4271989,1692952012.8226485,1755652183.5695479,1820674517.8402293,1888105019.2829597,1958032876.777123,2030550582.4014399,2105754053.7712593,2183742760.9067311,2264619857.7996726,2348492318.8531408,2435471080.3741856,2525671187.3069239,2619211945.4000225,2716217079.0098577,2816814894.7480664,2921138451.1899552,3029325734.8682261,3141519842.7848048,3257869171.6821823,3378527614.3246031,3503654763.0487289,3633416120.8530011,{"$f":"NY241","v":3767983320.3049121},3907534350.5557241,4052253792.7629051,4202333064.2316709,4357970671.5985537,4519372473.3918772,4686751952.3164177,4860330497.6224079,5040337697.9323502,5227011644.9129715,5420599248.1939678,5621356561.950079,5829549123.5784616,6045452304.9193134,6269351676.4843044,6501543385.1745758,6742334545.9878998,6992043648.2331066,7251000976.7890663,7519549048.9654255,7798043067.5429077,8086851390.5924263,8386356018.6944056,8696953100.2027702,9019053455.2218781,9353083118.9894753,9699483905.3843689,10058713991.304182,10431248522.686121,10817580242.972322,11218220144.851044,11633698146.135744,12064563790.676025,12511386975.227501,12974758703.242025,13455291866.575294,13953622056.145777,14470408402.617191,15006334448.216518,15562109050.840664,16138467321.647594,16736171597.372131,17356012448.652405,17998809725.700691,18665413642.70174,19356705902.372837,20073600862.173111,20817046743.704552,21588026886.904388,22387561050.687775,23216706761.761044,24076560713.389622,24968260215.970718,25892984701.329407,26851957282.72784,27846446372.650944,28877767360.508438,29947284352.472225,31056411975.750381,32206617249.684269,33399421526.143574,34636402501.785828,35919196304.841965,37249499659.188087,{"$f":"QK241","v":38629072128.565765},40059738443.919319,41543390916.928314,43081991942.927673,44677576596.52594,46332255323.354874,48048216731.510635,49827730486.378853,51673150312.672371,53586917107.652504,55571562169.65152,57629710546.166725,59764084505.954552,61977507139.717079,64272906094.143631,66653317444.246323,69121889709.11142,71681888016.378052,74336698420.952621,77089832383.671005,79944931415.832626,82905771895.74939,85976270063.680344,89160487201.758804,92462635005.763123,95887081155.836548,99438355093.524094,103121154012.76784,106940349072.7847,110900991841.04434,115008320974.86925,119267769150.49449,123684970248.75218,128265766806.88493,133016217746.3447,137942606386.79828,143051448756.93973,148349502213.10172,153843774377.06613,159541532404.89514,165450312599.04282,171577930376.46094,177932490605.88351,184522398327.96298,191356369872.43738,198443444387.03296,205792995793.3511,213414745185.55359,221318773688.2457,229515535790.56354,238015873174.10281,246831029052.97885,255972663044.98495,265452866593.51898,275284178960.67651,285479603812.66406,296052626419.46985,307017231491.54126,318387921677.06195,330179736744.29358,342408273474.35516,355089706290.75134,368240808652.93555,381878975242.20557,{"$f":"SW241","v":396022244969.27588},410689324833.95795,425899614668.50836,441673232797.37115,458031042647.25452,474994680342.73816,492586583323.91168,510830020023.896,529749120645.50085,549368909077.72754,569715335994.3302,590815313178.21619,612696749117.08447,635388585917.38477,658920837585.4209,683324629726.23438,708632240712.77515,734877144379.81335,762094054299.06409,790318969694.08411,819589223055.67407,849943529520.76379,881422038080.09473,914066384682.42896,947919747305.52722,983026903066.73462,1019434287448.714,1057190055718.6646,1096344146622.261,1136948348436.5627,1179056367469.2593,1222723899094.8506,1268008701421.7273,1314970671687.582,1363671925484.2031,1414176878916.436,1466552333803.9849,1520867566038.749,1577194417214.5601,1635607389650.5183,1696183744933.6147,1759003606110.9761,1824150063666.9019,1891709285424.8689,1961770630519.864,2034426767591.7974,2109773797356.3271,2187911379715.2161,2268942865574.3486,2352975433543.7598,2440120231700.4858,2530492524601.7446,2624211845742.8945,2721402155661.8276,2822192005898.9185,2926714709029.3906,3035108514993.0029,3147516793954.2832,3264088225935.1733,3384976997470.9077]
[null,null,null,"Add: Depreciation",null,{"$f":"F233","v":0},4.7619047619047619,9.9671047619047606,15.656867240304758,21.876301087343968,28.674714470071756,36.106005751424433,44.229090800740799,53.108370083468117,62.814239233183081,73.423647153783307,85.020706076528072,97.69735840850899,111.55410565937866,126.70080522532629,143.25754134726714,161.35557714827166,181.13839529806333,202.7628355550554,226.40033820445134,252.23830325048488,280.48157613858376,306.59216702447679,335.13344503711937,366.33168770251484,400.43423717411736,437.71146118113029,478.2527358660318,522.13069922828322,569.40009061556293,620.09671849290135,674.23654823987863,731.81489834564741,792.8057304964816,857.16101667597252,924.81016449977369,995.6594805458177,1069.5916503672327,1146.4652131315663,1226.1140083553569,1308.3465719352532,1392.9454585545157,1479.6664675080519,1568.2377489852543,1658.3587678272129,1749.9258161515259,1842.8163476612372,1936.8868837990326,2032.1768730430804,2128.7442518365833,2226.666388641614,2326.0408655152441,2426.9861017537351,2529.6418271668758,2634.1694150208959,2740.7520866264372,2849.5950009683002,2960.9252437114187,3074.9917304184301,3192.0650389308485,3312.4371856542116,3436.4213600043763,3564.3516305726398,3696.5826357036053,{"$f":"BR233","v":3833.4892701995236},3975.4663788106332,4122.7017516162632,4275.3901336891222,4433.7334826804317,4597.9412359449834,4768.2305875594411,4944.8267756002933,5127.9633800614247,5317.8826318053789,5514.8357329569226,5719.083189162714,5930.8951541565439,6150.5517870858848,6378.3436230723983,6614.5719574965069,6859.5492445143473,7113.5995103341793,7377.0587817989144,7650.2755308416181,7933.6111354018676,8227.44035741261,8532.1518384897427,8848.1486139800472,9175.8486460474123,9515.6853765024225,9868.1083001065635,10233.583559109307,10612.594559804478,11005.642611921394,11413.247591696514,11835.948629502584,12274.304822944838,12728.895976367423,13200.323367748166,13689.210543996085,14196.204145703523,14721.974762443797,15267.217819745663,15832.65449891776,16419.032690939675,17027.127985681316,17657.744697759004,18311.716930385202,18989.909678618948,19693.219973476276,20422.578068413939,21178.948669755715,21963.332212688783,22776.766184517921,23620.326496927722,24495.128909067935,25402.330503344168,26343.131215866022,27318.775423576833,28330.553590164418,29379.803972929742,30467.91439287116,31596.324070325529,32766.525528594102,33980.06656807111,35238.552313486187,36543.647336968454,37897.077859740406,{"$f":"ED233","v":39300.634035353745},40756.172317487093,42265.617915437542,43830.967340553681,45454.291046978418,47137.736170194301,48883.529366993615,50693.979760629591,52571.481995044254,54518.519402212703,56537.667286793047,58631.596332426714,60803.07613419446,63054.978861900476,65390.283059029804,67812.077582404017,70323.565687745911,72928.069266557271,75629.033239913464,78430.03011498689,81334.764710325544,84347.079056137154,87470.957476060241,90710.531857143593,94070.087115004746,97554.066861396059,101167.0792816747,104913.90322995078,108799.49454997524,112828.99263012809,117007.72720117751,121341.22538580031,125835.21900918879,130495.65218041309,135328.68915456685,140340.72248609533,145538.38148409035,150928.5409807351,156518.33042449757,162315.1433100992,168326.64695773201,174560.79265445855,181025.82617120905,187730.29866928593,194683.07801080158,201893.36048800958,209370.68298704346,217124.93560215156,225166.37471711283,233505.63657113581,242153.75132718432,251122.15766133787,260422.71789248314,270067.73367234913,280069.96225663822,290442.63337877503,301199.46674859134,312354.69019909215,323923.05850530567,335919.87290010817,348361.00131283648,361262.89935745869,374642.63209806144,388517.89662044524,{"$f":"GP233","v":402907.04543968005},417829.110774584,433303.82972123142,449351.67035878688,465993.85882219486,483252.40737753361,501150.14353716781,519710.74025321024,538958.74722922803,558919.62339160964,579619.77056354121,601086.56838613248,623348.41053288127,646434.74226537684,670376.09937991726,695204.14859655185,720951.72944397375,747652.89769566059,775342.97041471687,804058.57266699628,833837.6859642911,864719.69850166433,896745.45725537196,929957.32201028184,964399.22138825443,1000116.7109515897,1037157.0334583926,1075569.1813495576,1115403.9615500194,1156714.0626699859,1199554.1246950312,1243980.8112572362,1290052.8845829591,1337831.2832163733,1387379.2026215747,1438762.1787698672,1492048.1748227875,1547307.6710255241,1604613.7579296252,1664042.2330683065,1725671.7012122241,1789583.67833832,1855862.6994492577,1924596.4303860599,1995875.7837818377,2069795.0393099815,2146451.9683858654,2225947.9634870039,2308388.1722627087,2393881.63661063,2482541.4369041407,2574484.8415613221,2669833.4621533863,2768713.4142576987,2871255.4842681466,2977595.3023835011,3087873.5220025759,3202236.0057634632,3320834.0184729183,3443824.4271810814,3571369.908666159,3703639.1646035183,3840807.1447037738,3983055.2781150225,{"$f":"JB233","v":4130571.7133952901},4283551.5673725978,4442197.1832218086,4606718.3980996106,4777332.8206916265,4954266.1190387607,5137752.3190234788,5328034.1139108315,5525363.1853536321,5730000.5362863885,5942216.83614829,6162292.7788918763,6390519.4542509159,6627198.7327585518,6872643.6650249958,7127178.8958028611,7391141.0933878152,7664879.3949225247,7948755.8681928739,8243145.9905272629,8548439.1454324313,8865039.1376226656,9193364.7271236572,9533850.1831574067,9886945.8585408218,10253118.785357738,10632853.292692246,11026651.647240395,11435034.717647588,11858542.663450383,12297735.649533927,12753194.587050065,13225521.901776049,13715342.330930227,14223303.749498554,14750078.027164981,15296361.91697906,15862877.976936294,16450375.525690103,17059631.63365956,17691452.150843773,18346672.772702422,19026160.145512223,19730813.012661412,20461563.403398339,21219377.865606599,22005258.744237199,22820245.507088766,23665416.119689297,24541888.471098106,25450821.852513693,26393418.490643386,27370925.13786285,28384634.721268736,29435888.052805644,30526075.602729347,31656639.338752031,32829074.633302044,34044932.241421014,35305820.351914279,36613406.714467771,37969420.845544793,39375656.31598039,40833973.123299032,{"$f":"LN233","v":42346300.151893526},43914637.724319056,45541060.247076921,47227718.954387657,48976844.753582351,50790751.175876021,52671837.43642576,54622591.607721224,56645593.910504781,58743520.126574226,60919145.137982011,63175346.597312301,65515108.733890347,67941526.300958708,70457808.669041008,73067284.070907593,75773404.003757715,78579747.79444088,81490027.333755776,84508091.986088738,87637933.680885509,90883692.19269076,94249660.616739228,97740291.04734078,101360200.46657006,105114176.85104991,109007185.50490537,113044375.62726504,117231087.12299642,121572857.66568369,126075430.02218994,130744759.64849176,135587022.56683326,140608623.5346185,145816204.51584658,151216653.46629545,156817113.44407311,162624992.0575878,168647971.26343259,174894017.52714503,181371392.36028033,188088663.24773565,195054714.97977877,202278761.40376979,209770357.61111981,217539412.57560518,225596202.25975525,233951383.20664755,242616006.63508892,251601533.05682603,260919847.43511856,270583274.90472561,280604597.07409698,290997068.93133318,301774436.37627399,312950954.40190566,324541405.94913453,336561121.45986658,349025999.15425414,361952526.05893111,375357799.8140496,389259551.28796268,403676168.02946359,418626718.58860278,{"$f":"NZ233","v":434130977.73825014},450209452.6297639,466883409.91735971,484174903.88705903,502106805.62742013,520702833.28063715,539987583.41401875,559986563.55334032,580726225.92110181,602234002.42431569,624538340.93810248,647668742.93308604,671655802.49635565,696531246.79761052,722327978.0540067,749080117.04921472,776823048.26424932,805593466.67976391,835429426.3117156,866370390.54459608,898457284.32880557,931732548.31120694,966240194.97046053,1002025866.8313863,1039136896.8353534,1077622370.9465475,1117533193.0769236,1158922152.4157205,1201843993.252589,1246355487.3866916,1292515509.217545,1340385113.616926,1390027616.6848419,1441508679.4963815,1494896394.9502094,1550261377.8335853,1607676858.2230299,1667218778.3441775,1728965893.0189321,1792999873.8327806,1859405417.1600511,1928270356.1899903,1999685777.1018424,2073746139.5425856,2150549401.5666842,2230197149.2031078,2312794730.8209939,2398451396.4716802,2487280442.3914051,2579399360.8558125,2674929995.5844684,2773998702.9009342,2876736518.8615727,2983279332.5741296,3093768065.9353447,3208348860.0253258,3327173268.4052229,3450398457.5738783,3578187414.8485847,3710709163.9449162,3848138988.5407801,3990658664.1203756,4138456698.4047375,4291728580.6868553,{"$f":"QL233","v":4450677040.4011726},4615512315.2694702,4786452429.3777895,4963723481.5522251,5147559944.4149923,5338204974.516345,5535910733.9525318,5740938723.8951969,5953560130.4733791,6174056183.4655895,6402718528.2764206,6639849611.6896667,6885763081.9082031,7140784203.4097528,7405250287.1672363,7679511136.8027601,7963929511.2653866,8258881604.6446095,8564757543.7542257,8881961904.1447067,9210914245.2266083,9552049665.2128201,9905819376.6136417,10272691303.045902,10653150698.145508,11047700787.402023,11456863433.764244,11881179827.897135,12321211204.003132,12777539582.154589,13250768538.119263,13741524001.697044,14250455084.623896,14778234939.138023,15325561648.343935,15893159149.551998,16481778191.814804,17092197328.926853,17725223949.200985,18381695343.383591,19062479812.121143,19768477814.44286,20500623158.778564,21259884238.087082,22047265310.72887,22863807828.777023,23710591815.523605,24588737294.003334,25499405768.424034,26443801760.463383,27423174402.463902,28438819089.633549,29492079193.437214,30584347838.445351,31717069744.990005,32891743140.065453,34109921739.000912,35373216800.526543,36683299257.950844,38041901929.268303,39450821809.120682,40911922445.643265,42427136405.340103,43998467829.248268,{"$f":"SX233","v":45627995083.772308},47317873509.694893,49070338272.999939,50887707321.278763,52772384449.629639,54726862480.106102,56753726558.919304,58855657575.755424,61035435709.731102,63295944106.676697,65640172692.611572,68071222128.455124,70592307911.204575,73206764627.003937,75918050361.729645,78729751274.926651,81645586343.144821,84669412278.949524,87805228632.112686,91057183079.731598,94429576912.272522,97926870722.795441,101553690306.88486,105314832781.09062,109215272927.9711,113260169776.13141,117454873423.96021,121804932116.08998,126316099581.94147,130994342646.05824,135845849120.29764,140877035988.31696,146094557893.18024,151505315939.31204,157116466820.44037,162935432285.60217,168969908955.73172,175227878503.81619,181717618212.0835,188447711920.18619,195427061378.86218,202664898024.08969,210170795187.30984,217954680757.867,226026850314.41531,234397980742.65994,243079144357.44507,252081823547.86737,261417925964.78613,271099800270.81787,281140252473.64789,291552562864.26184,302350503582.50256,313548356833.18408,325160933776.85785,337203594120.21753,349692266432.05383,362643469211.63135,376074332737.35327,390002621724.61383]
[null,null,null,"Less: Retierement",null,{"$f":"F229","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,100,109.30919999999999,119.48501204639999,130.60811078782345,142.76668103728349,156.05711690840627,170.58478603564362,186.46486493727375,203.82325214401442,222.79756633260499,243.53823737763983,266.20969897159904,290.99169226826314,318.08069088490026,347.69145856075738,380.05875182109537,415.43918114562479,454.11324539683329,496.3875556373153,542.59726596670419,593.10873065007661,648.3224086037535,708.67603826549407,774.64810801970543,846.76164969147578,925.58838518455457,1007.4238852913383,1092.0220166429237,1179.1220840701478,1268.4524375681215,1359.7339910191295,1452.6835895987845,1547.0171741391132,1642.4527020375763,1738.7127951847251,1835.5270955276842,1932.6343180708109,2029.7839991966375,2126.7379450964331,2223.2713908151427,2319.1738849712146,2414.2499186743412,2508.3193196249995,{"$f":"BR229","v":2601.2174339466305},2697.5561228302777,2797.4628113954195,2901.0696440782599,3008.5136594163419,3119.9369713064852,3235.4869569757916,3355.3164519143465,3479.5839520274458,3608.4538232747336,3742.096519073536,3880.6888057539427,4024.4139963638449,4173.4621931331758,4328.0305389180558,4488.3234779574241,4654.5530262870543,4826.9390521686209,5005.7095669047376,5191.1010264246206,5383.3586440392819,5582.7367147799196,5789.4989517485083,6003.9188349254655,6226.2799728957643,6456.8764779719313,6696.0133552100988,6944.0069058336594,7201.1851455981141,7467.8882386504847,7744.4689474571433,8031.293099395165,8328.7400706243625,8637.2032878800055,8957.0907488499288,9288.8255618243329,9632.8465053320579,9989.6086085035349,10359.583752928071,10743.261296801513,11141.148722189851,11553.772306264873,11981.677817399697,12425.43123704491,12885.619508340103,13362.851312450986,13857.757873658918,14370.993794267748,14903.237920432246,15455.194240053372,16027.592813927986,16621.19074138462,17236.773161682537,17875.15429249861,18537.178506875585,19223.721450056226,19935.691197680506,20674.029456877797,21439.712811842721,22233.754015542123,23057.203329261738,23911.149911764271,24796.723259896367,25715.094702549886,{"$f":"ED229","v":26667.478949953518},27655.135700343992,28679.371306141926,29741.540501836193,30843.048195862193,31985.351328844139,33169.960800659203,34398.443468872414,35672.424221185567,36993.588124641392,38363.682654425604,39784.520005214901,41257.979488128032,42786.010016450338,44370.632683419586,46013.94343548271,47718.115844559237,49485.403982978329,51318.145404891904,53218.764238107469,55189.774390430008,57233.782874753968,59353.493257303344,61551.709233580819,63831.338336755711,66195.395783395783,68647.008461629623,71189.419067014533,73825.990391580475,76560.209771723035,79395.69370082856,82336.19261273244,85385.595842337585,88547.93676995438,91827.398156166397,95228.317674278165,98755.193647662716,102412.69099959754,106205.64742345862,110139.07978143381,114218.19074021898,118448.37565247371,122835.22969313871,127384.55526005378,132102.3696486651,136994.91301097305,142068.65660924741,147330.31137542747,152786.83678752778,158445.45007479063,164313.63576376054,170399.15557790716,176710.05870389051,183254.69243804776,190041.71322718327,197080.09811826519,204379.15663217322,211948.54307720237,219798.26931860961,227938.71802109361,236380.6563817228,245135.25037147626,254214.07950423422,263629.15215275303,{"$f":"GP229","v":273392.92143188237},283518.30167003354,294018.68549068487,304907.96152651781,316200.53278961388,327911.33572200994,340055.85995181027,352650.16878098546,365710.92043195799,379255.39008107595,393301.49270811863,407867.80679205648,422973.59888440702,438638.84909268987,454884.27750768664,471731.37160946126,489202.41468838922,507320.51531878836,526109.63792413496,545594.6344742931,565801.27735668293,586756.29346486495,608487.39954962966,631023.33887934964,654393.9192580852,678630.05245172756,703763.7950743296,729828.3909887023,756858.3152773598,784889.31984197197,813958.48069163912,844104.24698253453,875366.49187377957,907786.56526681676,941407.34849803848,976273.31105701171,1012430.5694053191,1049926.9479738143,1088812.0424189724,1129137.2852220011,1170956.013717483,1214323.5406415237,1259297.227292723,1305936.5594027361,1354303.2258167756,1404461.2000881254,1456476.825094589,1510418.9007887919,1566358.7751984054,1624370.4387966532,1684530.6223679257,1746918.898497944,1811617.7868227137,1878712.8631754795,1948292.8727760462,2020449.8476121796,2095279.2281683439,2172879.9896627865,2253354.7729599369,2336810.0203312808,2423356.1162442695,2513107.5333654918,2606182.9839712158,2702705.5769655732,{"$f":"JB229","v":2802802.9807140697},2906607.5919077955,3014256.7106816922,3125892.7222184991,3241663.2850785828,3361721.5265047527,3486226.2449603821,3615342.1201687343,3749239.9309313032,3888096.7810132746,4032096.3333948818,4181429.053198494,4336292.4596127532,4496891.3871469703,4663438.2565613445,4836153.3558313493,5015265.1315179188,5201010.4909288157,5393635.1154708546,5593393.785607432,5800550.717851188,6015379.9142375235,6238165.5247412231,6469202.2231155382,6708795.5966508444,6957262.550368404,7214931.7261838475,7482143.9375947909,7759252.6204675501,8046624.3005191851,8344639.0781132123,8653691.131010212,8974189.2357383054,9306557.3082731087,9651234.9647423103,10008678.102896506,10379359.505115379,10763769.463746831,11162416.429606156,11575827.684493048,12004550.038615931,12449150.553846108,12910217.293758349,13388360.101449981,13884211.40616728,14398427.05980609,14931687.204393066,15484697.171694966,16058188.416145859,16652919.482326236,17269677.008273669,17909276.765952088,18572564.740255889,19260418.247976001,19973747.098208036,20713494.795737267,21480639.788992189,22276196.764217298,23101217.987576846,23956794.696964737,24844058.545361519,25764183.097647525,26718385.382851996,27707927.503891297,{"$f":"LN229","v":28734118.306925412},29798315.112540696,30901925.511048749,32046409.224275947,33233280.036306225,34464107.795730859,35740520.492053539,37064206.40899723,38436916.357560843,39860465.991779462,41336738.210250996,42867685.646605849,44455333.252213538,46101780.974542513,47809206.53471566,49579868.307935379,51416108.310588069,53320355.297979005,55295127.976794943,57343038.336543515,59466795.104375735,61669207.327861384,63953188.090456046,66321758.364574164,68778051.007364526,71325314.904473275,73966919.267275333,76706358.089258134,79547254.767451882,82493366.895019218,85548591.231343135,88716968.85618715,92002690.514744878,95410102.160648957,98943710.704270735,102608189.97391409,106408386.89778796,110349327.91493441,114436225.6235919,118674485.67578723,123069713.92727566,127627723.85228622,132354544.23287947,137256427.13308838,142339856.16838941,147611555.08144185,153078496.63543811,158747911.83682817,164627299.49961692,170724436.1638847,177047386.3816503,183604513.38368106,190404490.14135903,197456310.83823436,204769302.76643917,212353138.66369697,220217849.50724563,228373837.78159595,236831891.2376751,245603197.16155359,254699357.17162886,264132402.56383726,273914810.22519147,284059519.13669163,{"$f":"NZ229","v":294579947.48743808},305490010.42258281,316804138.44859356,328537296.52017564,340705003.83409679,353323354.35609633,366409038.10802865,379979363.24339753,394052278.94047993,408646399.14331949,423781027.1819914,439476181.30470359,455752621.15550452,472631875.2326197,490136269.36373496,508288956.23589015,527113946.01904249,546636138.12380362,566881354.13535666,587876371.96711361,609648961.27928758,632227920.2092272,655643113.4620961,679925511.81227815,705107233.06775761,731221584.55165493,758303107.15710986,786387621.03378046,815512272.96638739,845715585.50797033,877037507.93284345,909519469.07664406,943204432.13336647,978136951.48185766,1014363231.6169395,1051931188.2631043,1090890511.7516165,1131292732.7448492,1173191290.3947873,1216641603.0258484,1261701141.4355135,1308429504.909719,1356888500.0535553,1407142222.5415385,1459257141.8955867,1513302189.4028316,1569348849.2895546,1627471253.2718422,1687746278.6080179,1750253649.7825441,1815076043.9558902,1882299200.3198402,1952012033.5028856,2024306751.175698,2099278976.0122409,2177027872.16783,2257656276.4414372,2341270834.295722,2427982140.9146981,2517904887.4856143,2611158012.898531,2707864861.0642405,2808153344.0586152,2912156111.3091698,{"$f":"QL229","v":3020010725.0476155},3131859842.2604785,3247851403.378437,3368138827.9539604,3492881217.5860629,3622243566.36058,3756396979.0843101,3895518897.601676,4039793335.4932508,4189411121.4665785,4344570151.7612143,4505475651.9018421,4672340448.1456785,4845385248.983201,5024838937.0645418,5210938871.9376631,5403931203.9987459,5604071200.0700426,5811623581.0358362,6026862871.983079,6250073765.3098431,6481551497.2818575,6721602238.5351877,6970543499.0415754,7228704548.0720778,7496426849.7144737,7774064514.5204983,8061984767.8802786,8360568435.7434912,8670210448.3296852,8991320362.4940224,9324322903.4393501,9669658526.4911289,10027783999.678253,10399173007.890335,10784316779.410561,11183724735.652809,11597925164.962444,12027465921.371992,12472915149.235924,12934862034.703024,13413917585.020283,13910715436.699091,14425912693.612677,14960190796.133314,15514256422.458906,16088842423.321093,16684708791.311211,17302643666.106209,17943464376.924114,18608018523.587872,19297185097.627468,20011875644.903194,20753035471.287827,21521644893.002438,22318720533.259674,23145316666.929478,24002526615.005875,24891484190.719227,25813365199.206699,26769388992.724514,27760820083.459057,28788969816.070042,29855198102.178009,{"$f":"SX229","v":30960915219.090271},32107583675.144493,33296720144.137138,34529897471.395393,35808746754.145988,37134959498.932533,38510289858.93499,39936556954.150497,41415647277.50441,42949517190.074059,44540195508.725632,46189786189.586784,47900471110.904312,49674512958.967758,51514258220.916077,53422140288.385918,55400682676.106567,57452502359.698845,59580313237.092644,61786929718.141602,64075270447.182686,66448362163.464531,68909343704.550598,71461470157.992325,74108117166.763718,76852785394.151962,79699105154.009766,82650841212.493652,85711897767.639557,88886323613.361847,92178317494.706299,95592233661.440231,99132587627.325317,102804062142.69092,106611513388.2076,110559977398.05324,114654676720.96751,118901027328.00525,123304645776.12523,127871356637.08978,132607200201.50102,137518440468.16379,142611573429.34268,147893335662.8718,153370713242.4819,159050950978.13043,164941561998.55646,171050337688.73495,177385357995.37491,183955002114.09158,190767959572.38904,197833241723.112,205160193663.56915,212758506596.09308,220638230646.38596,228809788156.60547,237283987470.77347,246072037230.741,255185561201.61868,264636613646.2818]
[null,null,null,"Closing Balance",null,{"$f":"F238+F239-F240","v":0},4.7619047619047619,14.729009523809523,30.385876764114279,52.262177851458247,80.936892321529996,117.04289807295443,161.27198887369522,214.38035895716334,277.19459819034643,350.61824534412972,435.6389514206578,533.33630982916679,644.8904154885455,771.59122071387173,914.84876206113881,1076.2043392094106,1257.342734507474,1460.1055700625293,1686.5059082669807,1938.7442115174656,2119.2257876560493,2316.5087546805257,2532.1571876712451,2767.8807645859365,3025.5483207227703,3307.2026649954942,3614.8706148258825,3950.5364491168921,4316.1132875884405,4713.4124397487367,5144.1107506109756,5609.7159499850241,6111.5299882132422,6650.6103140043151,7227.7290199433319,7843.329748668054,8497.4822178896629,9189.8341856243969,9919.5606383424383,10685.309944310988,11485.146672215427,12316.490731119726,13176.052441839485,14059.763101646993,14962.927268107043,15880.155230583729,16809.618229091426,17749.773085491583,18699.395253258019,19657.609204331511,20623.916078827628,21598.218590982575,22580.843244010339,23572.55995699366,24574.599248435374,25588.667153875991,26616.9580795166,27662.165810738392,28727.492904572809,29816.658699411881,30933.906174445045,32084.007886343341,33272.271202421944,{"$f":"BR238+BR239-BR240","v":34504.543038674841},35782.453294655199,37107.692234876049,38482.012724486907,39907.232547750995,41385.236812389492,42917.980442973138,44507.490766659088,46155.870194693067,47865.299003223707,49638.038217107089,51476.432600515865,53382.913758308569,55360.003352261272,57410.316436415611,59536.564915954688,61741.561134181982,64028.221592347538,66399.570807241704,68858.745311658713,71408.997803021295,74053.701445653976,76796.354332395218,79640.584111449789,82590.152784601436,85648.961683131929,88821.056628028397,92110.633281304035,95522.042695510405,99059.797068781307,102728.57571302068,106533.2312431281,110478.79599544857,114570.48868393598,118813.72130283422,123214.10628500597,127777.46392537745,132509.8300793177,137417.46414613529,142506.85734825153,147784.74131700135,153258.09699641779,158934.16387677711,164820.4495701174,170924.73974039624,177255.10840142154,183819.92859617659,190627.88347166457,197687.97776392111,205009.54970838566,212602.2833913854,220476.22155906871,228641.77890073034,237109.75582409775,245891.35274079902,254998.18488090718,264442.29765615641,274236.18259214977,284392.79385063256,294925.56536368455,305848.42860249395,317175.83100421587,328922.75508128793,341104.73823847849,{"$f":"ED238+ED239-ED240","v":353737.8933238787},366838.92994102178,380425.17655031744,394514.60338903498,409125.84624015121,424278.23108150135,439991.79964783578,456287.33593959297,473186.39371345169,490711.32499102299,508885.30962339044,527732.38595060236,547277.48259666888,567546.45144211908,588566.1018177293,610364.23596465064,632969.68580783729,656412.3510914162,680723.2389264378,705934.50480331725,732079.49512321281,759192.791304596,787310.25552335288,816469.07814691565,846707.82692516467,878066.498003165,910586.56882321008,944311.05298614642,979284.55714454118,1015553.3400029463,1053165.3735032952,1092170.4062763629,1132620.0294432142,1174567.7448536728,1218069.0358520735,1263181.4406638904,1309964.6285003182,1358480.4784814557,1408793.1614824948,1460969.2250111601,1515077.6812286731,1571190.0982306579,1629380.6947087282,1689726.4381179602,1752307.1464800965,1817205.5939571331,1884507.6203349291,1954302.2445616531,2026681.7824912379,2101741.9689875832,2179582.084551007,2260305.0866344376,2344017.7458230304,2430830.7870573318,2520859.036086787,2614221.5713472967,2711041.8814637149,2811448.0285856044,2915572.8177723004,3023553.9726513154,3135534.3175824289,3251661.9665684113,3372090.5191622386,3496979.263629931,{"$f":"GP238+GP239-GP240","v":3626493.3876377288},3760804.1967422795,3900089.3409728259,4044533.0498050954,4194326.3758376762,4349667.4474932002,4510761.7310785577,4677822.3025507824,4851070.1293480527,5030734.3626585864,5217052.6405140087,5410271.4021080853,5610646.2137565594,5818442.1069292463,6033933.928801477,6257406.7057885677,6489156.0205441527,6729488.4029210247,6978721.7354116067,7237185.6736043096,7505222.0822119173,7783185.4872487169,8071443.5449544601,8370377.5280853929,8680382.8302155621,9001869.4887154233,9335262.7270994876,9681003.5174603425,10039549.163733002,10411373.906561015,10796969.550564406,11196846.114839107,11611532.507548286,12041577.225497844,12487549.07962138,12950037.947334236,13429655.552751703,13927036.275803413,14442837.991314067,14977742.939160371,15532458.626655111,16107718.764351908,16704284.23650844,17322944.107491761,17964516.665456824,18629850.504678681,19319825.647969957,20035354.710668169,20777384.107732475,21546895.305546451,22344906.120082665,23172472.063146044,24030687.738476716,24920688.289558936,25843650.901051037,26800796.355822358,27793390.64965659,28822746.665757269,29890225.91127025,30997240.318120047,32145254.110541932,33335785.741779957,34570409.902512513,35850759.603661962,{"$f":"JB238+JB239-JB240","v":37178528.336343184},38555472.31180799,39983412.784348108,41464238.460229218,42999907.995842263,44592452.588376269,46243978.662439361,47956670.656181455,49732793.910603784,51574697.665876903,53484818.168630309,55465681.894323692,57519908.888961852,59650216.234573431,61859421.643037081,64150447.183008589,66526323.144878492,68990192.048872203,71545312.801594228,74195065.006514058,76942953.434095293,79792612.657480434,82747811.859862879,85812459.819904745,88990610.081794724,92286466.316784069,95704387.883292466,99248895.59293808,102924677.69011812,106736596.05304931,110689692.62447003,114789196.08050987,119040528.74654761,123449313.76920474,128021382.55396098,132762782.47822946,137679784.89009315,142778893.40328258,148066852.49936652,153550656.44853306,159237558.56076089,165135080.77961719,171251023.63137105,177593476.54258251,184170828.53981358,190991779.34561411,198065350.88545826,205400899.22085205,213008126.92439547,220897095.91316733,229078240.75740737,237562382.48209867,246360742.87970564,255484959.35299838,264947100.307596,274759681.11458808,284935680.66434795,295488558.53343266,306432272.78727686,317781298.44222641,329550646.61133265,341755884.35922992,354413155.29235828,367539200.91176599,{"$f":"LN238+LN239-LN240","v":381151382.75673413},395267705.36851245,409906840.10454065,425088149.83465236,440831714.55192852,457158357.93207371,474089674.87644589,491648060.07516986,509856737.62811375,528739791.76290858,548322198.69063962,568629859.6413461,589689635.12302279,611529380.44943905,634177982.58376443,657665398.34673667,682022694.03990626,707282086.53636813,733476985.89332891,760642039.5428741,788813178.11938393,818027662.98421323,848324135.5104965,879742668.19326305,912324817.65246856,946113679.59904516,981153945.83667517,1017491963.3746819,1055175795.7302264,1094255286.5008907,1134782125.2917376,1176809916.0840423,1220394248.1361308,1265592769.5101001,1312465263.3216758,1361073726.8140571,1411482453.3603423,1463758117.5029957,1517969863.1428363,1574189394.9941943,1632491073.4271989,1692952012.8226485,1755652183.5695479,1820674517.8402293,1888105019.2829597,1958032876.777123,2030550582.4014399,2105754053.7712593,2183742760.9067311,2264619857.7996726,2348492318.8531408,2435471080.3741856,2525671187.3069239,2619211945.4000225,2716217079.0098577,2816814894.7480664,2921138451.1899552,3029325734.8682261,3141519842.7848048,3257869171.6821823,3378527614.3246031,3503654763.0487289,3633416120.8530011,3767983320.3049121,{"$f":"NZ238+NZ239-NZ240","v":3907534350.5557241},4052253792.7629051,4202333064.2316709,4357970671.5985537,4519372473.3918772,4686751952.3164177,4860330497.6224079,5040337697.9323502,5227011644.9129715,5420599248.1939678,5621356561.950079,5829549123.5784616,6045452304.9193134,6269351676.4843044,6501543385.1745758,6742334545.9878998,6992043648.2331066,7251000976.7890663,7519549048.9654255,7798043067.5429077,8086851390.5924263,8386356018.6944056,8696953100.2027702,9019053455.2218781,9353083118.9894753,9699483905.3843689,10058713991.304182,10431248522.686121,10817580242.972322,11218220144.851044,11633698146.135744,12064563790.676025,12511386975.227501,12974758703.242025,13455291866.575294,13953622056.145777,14470408402.617191,15006334448.216518,15562109050.840664,16138467321.647594,16736171597.372131,17356012448.652405,17998809725.700691,18665413642.70174,19356705902.372837,20073600862.173111,20817046743.704552,21588026886.904388,22387561050.687775,23216706761.761044,24076560713.389622,24968260215.970718,25892984701.329407,26851957282.72784,27846446372.650944,28877767360.508438,29947284352.472225,31056411975.750381,32206617249.684269,33399421526.143574,34636402501.785828,35919196304.841965,37249499659.188087,38629072128.565765,{"$f":"QL238+QL239-QL240","v":40059738443.919319},41543390916.928314,43081991942.927673,44677576596.52594,46332255323.354874,48048216731.510635,49827730486.378853,51673150312.672371,53586917107.652504,55571562169.65152,57629710546.166725,59764084505.954552,61977507139.717079,64272906094.143631,66653317444.246323,69121889709.11142,71681888016.378052,74336698420.952621,77089832383.671005,79944931415.832626,82905771895.74939,85976270063.680344,89160487201.758804,92462635005.763123,95887081155.836548,99438355093.524094,103121154012.76784,106940349072.7847,110900991841.04434,115008320974.86925,119267769150.49449,123684970248.75218,128265766806.88493,133016217746.3447,137942606386.79828,143051448756.93973,148349502213.10172,153843774377.06613,159541532404.89514,165450312599.04282,171577930376.46094,177932490605.88351,184522398327.96298,191356369872.43738,198443444387.03296,205792995793.3511,213414745185.55359,221318773688.2457,229515535790.56354,238015873174.10281,246831029052.97885,255972663044.98495,265452866593.51898,275284178960.67651,285479603812.66406,296052626419.46985,307017231491.54126,318387921677.06195,330179736744.29358,342408273474.35516,355089706290.75134,368240808652.93555,381878975242.20557,396022244969.27588,{"$f":"SX238+SX239-SX240","v":410689324833.95795},425899614668.50836,441673232797.37115,458031042647.25452,474994680342.73816,492586583323.91168,510830020023.896,529749120645.50085,549368909077.72754,569715335994.3302,590815313178.21619,612696749117.08447,635388585917.38477,658920837585.4209,683324629726.23438,708632240712.77515,734877144379.81335,762094054299.06409,790318969694.08411,819589223055.67407,849943529520.76379,881422038080.09473,914066384682.42896,947919747305.52722,983026903066.73462,1019434287448.714,1057190055718.6646,1096344146622.261,1136948348436.5627,1179056367469.2593,1222723899094.8506,1268008701421.7273,1314970671687.582,1363671925484.2031,1414176878916.436,1466552333803.9849,1520867566038.749,1577194417214.5601,1635607389650.5183,1696183744933.6147,1759003606110.9761,1824150063666.9019,1891709285424.8689,1961770630519.864,2034426767591.7974,2109773797356.3271,2187911379715.2161,2268942865574.3486,2352975433543.7598,2440120231700.4858,2530492524601.7446,2624211845742.8945,2721402155661.8276,2822192005898.9185,2926714709029.3906,3035108514993.0029,3147516793954.2832,3264088225935.1733,3384976997470.9077,3510343005549.2397]
[]
[null,null,"Net Plant",null,null,{"$f":"F227-F238","v":0},100,204.54729523809522,314.06520252259043,429.01644607010905,549.9068260200487,677.28922845838315,811.76800874260232,954.0037828791352,1104.7186649396815,1264.7019920391033,1434.8165822629599,1616.005575158031,1809.2999090177852,2015.826494243307,2236.8171475787381,2473.6183580525667,2727.7019620499195,3000.6768121486894,3294.3015322309493,3610.4984599932022,3951.368887392794,4319.2097198579631,4721.2935910989818,5160.8082540815676,5641.2382160705292,6166.3923640809662,6736.1047881911736,7349.8740689680653,8006.8654538099299,8705.9178007624869,9445.5550732887168,10224.002114647621,11039.204390441089,11888.851361982182,12770.403140490933,13681.120071518841,14618.094909043833,15578.287257873233,16558.559989838097,17555.717372297881,18566.544685333844,19587.849145453663,20616.501997570616,21649.481682531987,22688.67903753505,23736.216032778939,24794.469329195959,25866.096104813263,26953.856203076673,28060.598908215881,29189.248971488614,30342.792058000814,31524.259779521821,32736.714471428477,33983.23386216152,35266.895771898926,36590.762964063804,37957.868259270428,39371.200006809428,40833.687994165637,42348.189860680024,43917.478067580392,45544.227463432369,{"$f":"BR227-BR238","v":47231.003471768061},48980.250916348457,50794.283489286325,52675.50057259552,54626.39041180216,56649.533407093659,58747.605526358784,60923.381844633019,63179.74021463083,65519.66507321989,67946.251388871664,70462.708755309926,73072.365636771559,75778.673770495021,78585.212732259097,81495.69467101105,84513.969218846614,87644.028582835803,90890.012825429672,94256.215340432289,97747.088531780522,101367.24970264353,105121.48716263063,109014.7665611858,113052.23745554588,117239.24012194943,121581.31261910591,126084.19811326708,130753.85247459001,135596.45215483889,140618.4023568455,145826.34550653357,151227.17003871352,156828.01950826732,162636.3020387755,168659.70012108359,174906.180774768,181384.00608594227,188101.74413534123,195068.28033113768,202292.82916148167,209784.94638230628,217554.54165652132,225611.8916613122,233967.6536808805,242632.87970260557,251619.03103527121,260937.99346869343,270602.0929947999,280624.11211095529,291017.30672709655,301795.42369904125,312972.71901115886,324563.97663245618,336584.52807101572,349050.2726526538,361977.69855061744,375383.90459413797,389286.6228846864,403704.24224984361,418655.83256580879,434161.16998071596,450240.76307212166,466915.87997326069,{"$f":"ED227-ED238","v":484208.57650395023},502141.72534335038,520739.04628316668,540025.13760130992,560025.50859751191,580766.61333392921,602275.88562536461,624581.77532538562,647713.78595633642,671702.51373301516,696579.68803163106,722378.21335757058,749132.2128674814,776877.07350324118,805649.49279750686,835487.52741275507,866430.64347801369,898519.76878986543,931797.34694676672,966307.39348828711,1002095.5541135193,1039209.1650556674,1077697.315692669,1117610.9134766627,1159002.7512681843,1201927.5771641526,1246442.1669120037,1292605.3990057567,1340478.3325633337,1390124.2880881489,1441608.9312217815,1495000.3595985114,1550369.1929166019,1607788.6663454608,1667334.7273922309,1729086.1363559288,1793124.5705020069,1859534.7320951191,1928404.4604329932,1999824.8480295888,2073890.3611012124,2150698.9645149568,2230352.2513647322,2312955.5773462765,2398618.2001088727,2487453.423768105,2579578.7487707795,2675116.0273102541,2774191.6244977168,2876936.5855026143,2983486.8088832879,3093983.2263370887,3208571.9891077084,3327404.6612963015,3450638.4203320714,3578436.2648674888,3710967.2303731213,3848406.6127172206,3990936.2000258155,4138744.5131299715,4292027.0549182519,4450986.5689242035,4615833.3074908797,4786785.309867112,{"$f":"GP227-GP238","v":4964068.6906033503},5147917.9386285357,5338576.2274035811,5536295.7365616988,5741337.9854609966,5953974.1790905297,6174485.5667873239,6403163.8142388575,6640311.3892630069,6886241.9618757498,7141280.8191757798,7405765.2955947742,7680045.2190824216,7964483.3738163561,8259455.9800490178,8565353.1917261127,8882579.6125348806,9211554.8310647197,9552713.9757880308,9906508.2905953154,10273405.731645804,10653891.586323036,11048469.115114095,11457660.21726146,11882006.121067952,12322068.099767823,12778428.213910824,13251690.081241222,13742479.675090067,14251446.152336702,14779262.712034641,15326627.485837555,15894264.461403035,16482924.439995555,17093386.029555224,17726456.674545832,18382973.723944306,19063805.538784303,19769852.640718717,20502048.903120369,21261362.786296338,22048798.618449613,22865397.924082506,23712240.801598821,24590447.351926833,25501179.160052791,26445640.831424497,27425081.585257132,28440796.906848714,29494130.261090755,30586474.869440507,31719275.552705098,32894030.642075073,34112293.960934959,35375676.880072147,36685850.449002489,38044547.606231734,39453565.471376136,40914767.722174019,42430087.059532464,44001527.7638693,45631168.346131958,47321164.296999305,49073750.937902965,{"$f":"JB227-JB238","v":50891246.377639137},52776054.578481376,54730668.535849988,56757673.575743712,58859750.774294943,61039680.503971711,63300346.111116797,65644737.729688108,68075956.236244828,70597217.351410389,73211855.893237203,75923330.188099116,78735226.644945547,81651264.498967737,84675300.730951488,87811335.168823004,91063515.778135538,94436144.148494527,97933681.183178157,101560752.99947831,105322157.047567,109222868.45598069,113268046.61211638,117463041.98644267,121813403.20945254,126324884.4107178,131003452.82975312,135855296.70875582,140886833.47766125,146104718.24233991,151515852.58716321,157127393.70358136,162946763.85678717,168981660.20298716,175240064.97026491,181730256.01650363,188460817.7783308,195440652.62556905,202678992.63620961,210185411.80748427,217969838.71918619,226042569.66598997,234414282.27613956,243096049.63451865,252099354.92878264,261436106.63792503,271118654.28336716,281159804.7634058,291572839.29262328,302371530.96866477,313570162.98962033,325183547.54610378,337227045.41302121,349716586.26693785,362668689.75592017,376100487.34972036,390029744.99920458,404474886.63499504,419455018.53640872,434989954.60292304,451100242.56159687,467807191.1451081,485132898.27635825,503100280.29692149,{"$f":"LN227-LN238","v":521733102.27799815},541056009.45396602,561094559.82010293,581875257.93760014,603425589.99057698,625774060.14146793,648950228.23286736,672984748.88569987,697909412.04543066,723757185.02994514,750562256.13471377,778360079.85291874,807187423.77035129,837082417.19711018,868084601.60042214,900234982.90529525,933576085.73217559,968152009.64335227,1004008487.4725032,1041192945.8145347,1079754567.7557216,1119744357.9271221,1161215209.9673109,1204221976.4836597,1248821541.6047084,1295072896.2195797,1343037216.0039678,1392777942.3358908,1444360866.2082429,1497854215.2491312,1553328743.9650984,1610857827.3265896,1670517557.8194563,1732386846.0908575,1796547525.3226783,1863084459.4705286,1932085655.5114787,2003642379.8490016,2077849279.0290887,2154804504.9272099,2234609844.5716934,2317370854.77525,2403197001.7527056,2492201805.9096184,2584502991.9932871,2680222644.8047495,2779487370.6777377,2882428464.938159,2989182085.565608,3099889433.2866158,3214696938.3378177,3333756454.1460972,3457225458.1818514,3585267260.2510729,3718051218.5017319,3855752963.430161,3998554630.1837592,4146645099.4672437,4300220247.3711119,4459483204.4527493,4624644624.4128599,4795922962.7226133,4973544765.5700073,5157744969.507658,{"$f":"NZ227-NZ238","v":5348767212.1983414},5546864154.6693182,5752297815.5016499,5965339917.3965702,6186272246.5772696,6415387025.5015039,6652987299.3779774,6899387336.9977398,7154913046.4107876,7419902405.9976578,7694705911.5061855,7979687039.6447277,8275222728.8450079,8581703877.8305092,8899535862.6498375,9229139072.8589344,9570949467.5613365,9925419152.0419369,10293016975.756962,10674229152.471094,11069559903.362011,11479532123.942921,11904688075.685268,12345590103.256344,12802821378.320545,13276986670.888023,13768713149.23103,14278651209.425951,14807475335.61825,15355884992.148203,15924605548.717403,16514389239.8197,17126016159.705658,17760295294.196514,18418065590.712372,19100197067.929996,19807591966.537849,20541185942.610538,21301949305.181057,22090888299.647732,22909046438.713482,23757505882.617668,24637388870.48629,25549859204.693611,26496123790.198635,27477434230.892429,28495088485.067764,29550432582.200737,30644862403.315117,31779825527.284294,32956823145.512791,34177412047.530003,35443206680.122314,36755881282.727318,38117172101.914398,39528879687.880905,40992871276.001251,42511083256.579224,44085523736.069901,45718275193.158981,47411497233.212814,49167429444.742065,50988394361.657532,52876800535.235878,{"$f":"QL227-QL238","v":54835145719.858871},56866020176.739555,58972110100.005264,61156201169.669052,63421182236.188904,65770049141.488388,68205908681.492538,70731982715.420288,73351612427.268585,76068262745.124878,78885526924.15332,81807131299.316284,84836940214.117706,87978961131.887756,91237349936.368332,94616416428.611649,98120630027.4617,101754625681.15875,105523209997.88612,109431367603.36784,113484267733.92616,117687271073.71985,122045936845.20613,126566030162.20515,131253529655.29257,136114635379.60596,141155777015.52502,146383622373.07202,151805086211.28107,157427339384.20203,163257818325.63525,169304234885.14343,175574586528.34961,182077166915.01355,188820576868.87796,195813735753.7937,203065893271.17117,210586641694.36221,218385928556.15457,226474069806.16028,234861763455.50119,243560103726.83911,252580595728.46634,261935170671.86575,271636201652.86896,281696520017.28455,292129432332.64465,302948737988.51642,314168747448.65906,325804301179.16754,337870789277.63916,350384171829.32568,363361000017.19653,376818438013.83344,390774285684.11365,405247002128.71045,420255730099.54932,435820321319.51624,451961362739.90582,468700203770.34082,486058984517.17914,504060665067.75732,522729055859.20667,542088849172.00818,{"$f":"SX227-SX238","v":562165651789.94263},582986018869.63477,604577489064.49048,626968620949.48291,650189030794.9679,674269431739.49011,699241674413.3938,725138789066.96802,751995029258.85242,779845917162.48315,808728290550.51282,838680351519.34143,869741717018.21167,901953471249.698,935358220010.90161,970000147047.22534,1005925072493.2661,1043180513478.1266,1081815746975.3024,1121881874980.2798,1163431892102.0491,1206520755657.9404,1251205458364.4875,1297545103720.4744,1345600984181.8657,1395436662232.0251,1447118054454.4507,1500713518719.2251,1556293944598.51,1613932847130.6604,1673706464056.9912,1735693856659.8057,1799977014335.0579,1866640963037.9712,1935773877745.0449,2007467199081.21,2081815754266.3813,2158917882541.3911,2238875565239.1934,2321794560673.3916,2407784544022.4912,2496959252394.9077,2589436635266.605,2685339010490.3379,2784793226082.8574,2887930828004.062,2994888234150.0195,3105806914789.999,3220833579686.1602,3340120372143.416,3463825070246.1196,3592111295547.7544,3725148729489.6602,3863113337835.0386,4006187603415.0972,4154560767495.1777,4308429080080.1279,4467996059489.9756,4633472761549.2461,4805078058745.9824]
[]
[null,null,"Depreciation Rate on Net Plant",null,null,null,{"$f":"G233/G243","v":4.7619047619047616E-2},4.8727629227768306E-2,4.9852282629682838E-2,5.0991754017208429E-2,5.2144678176855953E-2,5.3309582131709644E-2,5.4484890171084682E-2,5.5668930287875527E-2,5.6859942016651621E-2,5.8056085635953616E-2,5.9255452667291701E-2,6.0456077571981799E-2,6.1655950516207148E-2,6.2853031045653929E-2,6.4045262484838106E-2,6.5230586853868552E-2,6.6406960077828453E-2,6.7572367251994517E-2,6.8724837720343629E-2,6.9862459725563708E-2,7.0983394396176486E-2,7.09833943961765E-2,7.0983394396176472E-2,7.0983394396176472E-2,7.0983394396176472E-2,7.0983394396176486E-2,7.0998410936902248E-2,7.1039407523017767E-2,7.1113982606592158E-2,7.1227035757056162E-2,7.1381358004736675E-2,7.1578124704923349E-2,7.181728886032554E-2,7.2097883182977343E-2,7.2418243521811101E-2,7.2776167107733186E-2,7.3169018057579055E-2,7.3593790777747095E-2,7.4047139914812446E-2,7.4525383622304389E-2,7.5024485285882861E-2,7.5540017513943444E-2,7.6067111150574934E-2,7.6600391277047042E-2,7.712770819563948E-2,7.7637326232469744E-2,7.8117698672353172E-2,7.8565271883642498E-2,7.8977354327266755E-2,7.9352062153943081E-2,7.9688273849980423E-2,7.9985589233663987E-2,8.0244289472900895E-2,8.0465295847569313E-2,8.0650125816251861E-2,8.0800845625854337E-2,8.0920019257848669E-2,8.1010653954926112E-2,8.107614292627012E-2,8.1120206093740446E-2,8.1146829919053226E-2,8.116020744833756E-2,8.1164679731840994E-2,8.1164679731840966E-2,{"$f":"BS233/BS243","v":8.116467973184098E-2},8.1164679731840994E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.116467973184098E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840925E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840966E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840966E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.116467973184098E-2,8.1164679731840994E-2,{"$f":"EE233/EE243","v":8.116467973184098E-2},8.116467973184098E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.1164679731841008E-2,8.1164679731841022E-2,8.1164679731841036E-2,8.1164679731841022E-2,8.1164679731841022E-2,8.1164679731841008E-2,8.1164679731841008E-2,8.1164679731841008E-2,8.1164679731841022E-2,8.1164679731841022E-2,8.1164679731841008E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.1164679731841008E-2,8.1164679731840994E-2,8.1164679731841008E-2,8.1164679731841008E-2,8.1164679731841008E-2,8.1164679731841008E-2,8.1164679731840994E-2,8.1164679731840994E-2,8.1164679731841008E-2,8.1164679731841008E-2,8.1164679731841008E-2,8.1164679731840994E-2,8.1164679731841008E-2,8.1164679731841008E-2,8.1164679731841008E-2,8.1164679731841008E-2,8.1164679731841008E-2,8.1164679731840994E-2,8.1164679731841008E-2,8.1164679731840994E-2,8.1164679731841008E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840966E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840966E-2,8.1164679731840994E-2,8.116467973184098E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,{"$f":"GQ233/GQ243","v":8.1164679731840952E-2},8.1164679731840966E-2,8.1164679731840966E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840994E-2,8.116467973184098E-2,8.1164679731840994E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840994E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840966E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840966E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840994E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.116467973184098E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.116467973184098E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,{"$f":"JC233/JC243","v":8.1164679731840925E-2},8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840966E-2,8.1164679731840939E-2,8.1164679731840966E-2,8.1164679731840925E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840925E-2,8.1164679731840925E-2,{"$f":"LO233/LO243","v":8.1164679731840939E-2},8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.116467973184098E-2,8.1164679731840966E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840952E-2,8.1164679731840925E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840952E-2,{"$f":"OA233/OA243","v":8.1164679731840952E-2},8.1164679731840952E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840911E-2,8.1164679731840911E-2,8.1164679731840925E-2,8.1164679731840911E-2,8.1164679731840897E-2,8.1164679731840911E-2,8.1164679731840911E-2,8.1164679731840911E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840925E-2,{"$f":"QM233/QM243","v":8.1164679731840925E-2},8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840925E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,{"$f":"SY233/SY243","v":8.1164679731840952E-2},8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840911E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840911E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840925E-2,8.1164679731840925E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840939E-2,8.1164679731840952E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840952E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.116467973184098E-2,8.116467973184098E-2,8.116467973184098E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.116467973184098E-2,8.1164679731840966E-2,8.1164679731840966E-2,8.116467973184098E-2]
[null,null,"Expenditures as Percent of Net Plant",null,null,null,{"$f":"G228/G243","v":1.093092},{"$f":"H228/H243","v":0.58414369110732145},0.41586304289291304,0.3327767090167747,0.28378828835035536,0.25186401742121522,0.22970215988937617,0.21365036051417546,0.20167810448352469,0.19256571027058988,0.18553570000685327,0.18006849527100593,0.17580318735415001,0.17248084572440964,0.16991051424676945,0.16794796973963771,0.16648198803052464,0.16542519795121419,0.164707832800979,0.16427336480603105,0.16407539439617641,0.16407539439617644,0.16407539439617641,0.16407539439617641,0.16407539439617638,0.1633733025422692,0.16211476082695578,0.16042752202361182,0.1584206010311501,0.15618502519057101,0.15379547081429432,0.15131229011804959,0.14878361192947795,0.14624733224815389,0.1437329014076153,0.1412628723355876,0.13885420855633268,0.13651936890697558,0.13426719425961878,0.13210362389581215,0.1300322682325169,0.12805486202180499,0.12617161894162016,0.12460141828738638,0.12329773834639877,0.1222212352664796,0.12133809437388361,0.12061878061010975,0.1200379987412144,0.11957394291152999,0.11920772457784794,0.11892293287898842,0.11870529380373919,0.11854240318285085,0.11842351474515822,0.11833936902545983,0.11828205230835614,0.11824487738089041,0.11822227987671263,0.11820972557899495,0.1182036253113265,0.11820125505468537,0.1182006797318409,0.11820067973184084,0.11820067973184085,{"$f":"BT228/BT243","v":0.11820067973184087},0.11820067973184088,0.1182006797318409,0.11820067973184088,0.11820067973184087,0.11820067973184084,0.11820067973184085,0.11820067973184085,0.11820067973184083,0.11820067973184079,0.11820067973184081,0.11820067973184083,0.11820067973184077,0.11820067973184074,0.11820067973184074,0.11820067973184074,0.11820067973184077,0.11820067973184074,0.11820067973184074,0.11820067973184074,0.11820067973184073,0.11820067973184074,0.11820067973184072,0.11820067973184074,0.11820067973184076,0.11820067973184079,0.11820067973184079,0.1182006797318408,0.11820067973184079,0.1182006797318408,0.11820067973184081,0.1182006797318408,0.11820067973184079,0.11820067973184076,0.11820067973184077,0.11820067973184079,0.11820067973184076,0.11820067973184077,0.11820067973184076,0.11820067973184074,0.11820067973184076,0.11820067973184076,0.11820067973184077,0.11820067973184076,0.11820067973184076,0.11820067973184079,0.11820067973184079,0.11820067973184076,0.11820067973184079,0.11820067973184079,0.1182006797318408,0.11820067973184077,0.11820067973184077,0.11820067973184077,0.11820067973184079,0.1182006797318408,0.11820067973184081,0.1182006797318408,0.1182006797318408,0.1182006797318408,0.11820067973184081,0.1182006797318408,0.11820067973184083,0.11820067973184084,{"$f":"EF228/EF243","v":0.11820067973184083},0.11820067973184083,0.11820067973184084,0.11820067973184085,0.11820067973184085,0.11820067973184084,0.11820067973184085,0.11820067973184085,0.11820067973184085,0.11820067973184083,0.11820067973184083,0.11820067973184085,0.1182006797318409,0.11820067973184091,0.11820067973184092,0.1182006797318409,0.1182006797318409,0.1182006797318409,0.11820067973184088,0.11820067973184088,0.11820067973184087,0.11820067973184085,0.11820067973184084,0.11820067973184083,0.11820067973184085,0.11820067973184083,0.11820067973184083,0.11820067973184084,0.11820067973184084,0.11820067973184083,0.1182006797318408,0.1182006797318408,0.11820067973184081,0.11820067973184084,0.11820067973184083,0.11820067973184083,0.11820067973184085,0.11820067973184088,0.11820067973184088,0.11820067973184088,0.11820067973184091,0.11820067973184088,0.11820067973184091,0.1182006797318409,0.11820067973184091,0.1182006797318409,0.11820067973184085,0.11820067973184084,0.11820067973184087,0.11820067973184088,0.1182006797318409,0.11820067973184088,0.11820067973184087,0.1182006797318409,0.11820067973184087,0.11820067973184084,0.11820067973184083,0.11820067973184083,0.11820067973184084,0.11820067973184085,0.11820067973184084,0.11820067973184083,0.1182006797318408,0.1182006797318408,{"$f":"GR228/GR243","v":0.11820067973184081},0.11820067973184083,0.11820067973184084,0.11820067973184083,0.11820067973184085,0.11820067973184087,0.11820067973184087,0.11820067973184088,0.11820067973184087,0.11820067973184084,0.11820067973184084,0.11820067973184085,0.11820067973184085,0.11820067973184085,0.11820067973184084,0.11820067973184085,0.11820067973184085,0.11820067973184085,0.11820067973184084,0.11820067973184085,0.11820067973184084,0.11820067973184083,0.11820067973184083,0.11820067973184084,0.11820067973184081,0.11820067973184083,0.11820067973184084,0.11820067973184083,0.11820067973184084,0.11820067973184084,0.11820067973184081,0.11820067973184081,0.11820067973184084,0.11820067973184081,0.11820067973184084,0.11820067973184084,0.11820067973184083,0.11820067973184084,0.1182006797318408,0.11820067973184076,0.11820067973184077,0.11820067973184079,0.11820067973184077,0.11820067973184077,0.1182006797318408,0.1182006797318408,0.11820067973184079,0.11820067973184079,0.1182006797318408,0.11820067973184081,0.11820067973184084,0.11820067973184085,0.11820067973184083,0.11820067973184085,0.11820067973184087,0.11820067973184083,0.11820067973184081,0.11820067973184079,0.11820067973184079,0.11820067973184079,0.11820067973184076,0.11820067973184076,0.11820067973184073,0.11820067973184072,{"$f":"JD228/JD243","v":0.11820067973184076},0.11820067973184077,0.11820067973184079,0.11820067973184081,0.1182006797318408,0.1182006797318408,0.1182006797318408,0.11820067973184079,0.1182006797318408,0.11820067973184081,0.11820067973184083,0.11820067973184083,0.11820067973184084,0.11820067973184083,0.11820067973184081,0.11820067973184084,0.11820067973184083,0.11820067973184085,0.11820067973184081,0.11820067973184079,0.11820067973184079,0.11820067973184081,0.11820067973184081,0.11820067973184083,0.11820067973184084,0.11820067973184085,0.11820067973184088,0.11820067973184087,0.11820067973184084,0.11820067973184085,0.11820067973184085,0.11820067973184081,0.11820067973184085,0.11820067973184084,0.11820067973184085,0.11820067973184084,0.11820067973184083,0.1182006797318408,0.11820067973184083,0.11820067973184081,0.1182006797318408,0.1182006797318408,0.11820067973184079,0.11820067973184077,0.11820067973184079,0.11820067973184083,0.11820067973184083,0.11820067973184084,0.1182006797318408,0.11820067973184081,0.11820067973184083,0.1182006797318408,0.11820067973184079,0.1182006797318408,0.1182006797318408,0.11820067973184079,0.11820067973184077,0.11820067973184079,0.11820067973184079,0.11820067973184077,0.11820067973184079,0.11820067973184076,0.11820067973184077,0.11820067973184076,{"$f":"LP228/LP243","v":0.11820067973184079},0.1182006797318408,0.11820067973184081,0.1182006797318408,0.11820067973184079,0.11820067973184076,0.11820067973184073,0.11820067973184073,0.11820067973184079,0.1182006797318408,0.1182006797318408,0.11820067973184076,0.11820067973184077,0.11820067973184077,0.11820067973184077,0.11820067973184077,0.11820067973184079,0.11820067973184077,0.11820067973184079,0.1182006797318408,0.1182006797318408,0.11820067973184081,0.1182006797318408,0.11820067973184085,0.11820067973184087,0.11820067973184084,0.11820067973184081,0.11820067973184081,0.11820067973184076,0.11820067973184074,0.11820067973184077,0.11820067973184077,0.11820067973184076,0.11820067973184077,0.11820067973184079,0.11820067973184077,0.11820067973184079,0.11820067973184079,0.11820067973184079,0.1182006797318408,0.11820067973184081,0.1182006797318408,0.11820067973184079,0.11820067973184083,0.11820067973184083,0.11820067973184079,0.11820067973184079,0.11820067973184077,0.11820067973184079,0.11820067973184077,0.11820067973184077,0.1182006797318408,0.11820067973184079,0.1182006797318408,0.11820067973184081,0.11820067973184084,0.11820067973184083,0.11820067973184079,0.1182006797318408,0.1182006797318408,0.11820067973184079,0.11820067973184079,0.11820067973184081,0.11820067973184083,{"$f":"OB228/OB243","v":0.11820067973184083},0.1182006797318408,0.11820067973184077,0.11820067973184077,0.11820067973184076,0.11820067973184074,0.11820067973184072,0.1182006797318407,0.1182006797318407,0.1182006797318407,0.1182006797318407,0.11820067973184072,0.11820067973184073,0.11820067973184074,0.11820067973184074,0.11820067973184074,0.11820067973184072,0.11820067973184073,0.11820067973184074,0.11820067973184079,0.1182006797318408,0.11820067973184081,0.11820067973184081,0.11820067973184081,0.11820067973184081,0.11820067973184079,0.11820067973184077,0.11820067973184079,0.11820067973184077,0.11820067973184076,0.11820067973184077,0.11820067973184077,0.11820067973184079,0.11820067973184074,0.11820067973184074,0.11820067973184077,0.11820067973184077,0.11820067973184081,0.1182006797318408,0.11820067973184081,0.11820067973184084,0.11820067973184085,0.11820067973184087,0.11820067973184085,0.11820067973184083,0.11820067973184081,0.11820067973184083,0.11820067973184081,0.11820067973184081,0.11820067973184079,0.11820067973184081,0.11820067973184083,0.11820067973184084,0.11820067973184081,0.11820067973184083,0.11820067973184083,0.11820067973184079,0.11820067973184079,0.11820067973184077,0.1182006797318408,0.1182006797318408,0.11820067973184077,0.11820067973184077,0.11820067973184077,{"$f":"QN228/QN243","v":0.11820067973184079}]
[]
[]
[null,null,"Plant Balance for Tax Purposes"]
[null,null,null,"Opening Balance",null,{"$f":"E253","v":0},100,209.30919999999998,328.79421204639993,459.40232283422336,602.1690038715069,758.22612077991312,928.81090681555679,1115.2757717528305,1319.0990238968448,1541.8965902294497,1685.4348276070896,1842.3353265786886,2013.8420068005519,2201.3145868976285,2406.2393644211024,2630.2409993337915,2875.0953944437729,3142.7437749033325,3435.3080783966334,3755.1077780307323,4104.6782713031689,4486.7909809353232,4904.4753269325538,5361.0427440673593,5860.112935198078,6405.6425685615377,6997.6272727072519,7635.5360439533424,8318.2705723861745,9044.1257439875917,9810.7510043566454,10615.112185351676,11453.453321225295,12321.257915243168,13213.209060736417,14123.147771079548,15048.358203859019,15986.120186412732,16933.736047439019,17888.555000686039,18847.994894638126,19809.561223713681,20770.863369199567,21729.628101108621,22688.471428754176,23650.407144621913,24618.842470629363,25597.572130849068,26590.77115705912,27602.986723219768,28639.129290162899,29704.463323516004,30804.597827165737,31945.476912292645,33128.609595216309,34355.560780184736,35627.953329239652,36947.470208741368,38315.856715392307,39734.922784703565,41206.545384957841,42732.670999835129,44315.318202985014,{"$f":"BQ253","v":45956.58032795076},47658.628236976736,49423.7131923614,51254.169834153683,53152.419268131387,55120.972268145895,57162.432597068939,59279.500450733976,61474.976029427344,63751.763241653207,66112.873545071066,68561.429929686303,71100.671048562159,73733.955501516699,76464.766277470873,79296.715361323266,82233.548511445217,85279.1502141151,88437.54882144506,91712.921879596091,95109.601654328799,98632.080861198512,102285.01860797385,106073.24655713874,110001.77531662892,114075.80106725558,118300.71243558245,122682.09762134665,127225.75178885082,131937.68473210267,136824.12882384079,141891.54725896052,147146.64260324335,152596.36565869703,158247.92465723251,164108.79479483774,170186.72811885935,176489.7637814694,183026.23867287987,189804.79844836865,196834.40896370239,204124.36813408206,211684.31823229589,219524.25864234718,227654.55908542511,236085.97333571286,244829.65344417424,253897.16448913264,263300.49987315212,273052.09718645416,283164.85465785163,293652.14821495977,304527.84917624894,315806.34259834047,327502.54630281258,339631.93060768349,352210.53878966963,365255.00830428372,378782.59279184107,392811.18489847967,407359.33994237968,422446.30045648559,438092.02164019196,454317.19775365805,{"$f":"EC253","v":471143.28948966245},488592.55235920154,506688.06612837681,525453.7653455073,544914.47099884343,565095.92334675649,586024.81596382684,607728.831047863,630236.67603455158,653578.12156816712,677784.04087856575,702886.45061654423,728918.55320157844,755914.78073795198,783910.84055736265,812943.76244824508,843051.94763427821,874275.21956686117,906654.8765987393,940233.74660845008,975056.24364784057,1011168.4266875818,1048618.0605383827,1087454.6790284822,1127729.6505209811,1169496.245857676,1212809.7088192608,1257727.3291950908,1304308.5185591599,1352614.8888525169,1402710.3338760582,1454661.1138014917,1508535.9428122435,1564406.0799902375,1622345.4235687556,1682430.6086760478,1744741.1086989734,1809359.3404007482,1876370.77293183,1945864.0408781329,2017931.0614960953,2092667.1562896643,2170171.1770900078,2250545.6368047129,2333896.8450094122,2420335.0485611805,2509974.5774196922,2602933.9958690074,2699336.259340012,2799308.8770409287,2902984.0806110161,3010498.9990205253,3121995.839948249,3237622.077876572,3357530.6491528084,3481880.1542748315,3610835.0676685534,3744565.9552347255,3883249.699952798,4027069.7358402493,4176216.2905768282,4330886.637114631,4491285.3546068082,4657624.5990000255,{"$f":"GO253","v":4830124.3836485902},5009012.8703213986,5194526.6709866207,5386911.1607732801,5586420.8025236782,5793319.4833659446,6007880.8637518855,6230388.7394217988,6461137.4167750236,6700432.1021427019,6948589.3054776574,7205937.2589953272,7472816.351319477,7749579.5777069442,8036593.0069468981,8334236.2655521818,8642903.0398831721,8963001.596868284,9294955.3240098953,9639203.2893899251,9996200.8224157691,10366420.116074758,10750350.851493699,11148500.845629619,11561396.722948356,11989584.611979468,12433630.867668739,12894122.820483716,13371669.55326315,13866902.706837801,14380477.315488243,14913072.673344664,15465393.232874654,16038169.536647396,16632159.183606666,17248147.831130721,17886950.234204475,18549411.323078468,19236407.320840001,19948846.902374629,20687672.396250971,21453861.03111852,22248426.228267021,23072418.942057118,23926929.049995139,24813086.794290755,25732064.276804104,26685077.009359818,27673385.521478463,28698297.027651932,29761167.156368047,30863401.74317129,32006458.690131374,33191849.894179072,34421143.246859886,35695964.708150581,37018000.457081646,38388999.122010119,39810774.09349288,41285205.922819473,42814244.809377007,44399913.180137083,46044308.364676639,47749605.369270802,{"$f":"JA253","v":49518059.753727108},51352010.614766136,53253883.679894611,55226194.51586318,57271551.85595268,59392661.050489739,61592327.645155668,63873461.091821641,66239078.596818328,68692309.111730084,71236397.471992105,73874708.688764781,76610732.399761871,79448087.484919444,82390526.853010923,85441942.405539036,88606370.184470564,91887995.710622609,95291159.51976122,98820362.903735086,102480273.8642378,106275733.2870737,110211761.34509374,114293564.13827062,118526540.57969558,122916289.53660516,127468617.23588286,132189544.94383101,137085316.93037069,142162408.72820389,147427535.69786161,152887661.90996757,158550009.3564651,164422067.50299114,170511603.19503191,176826670.9309631,183375623.51556224,190167123.10808456,197210152.67951554,204514027.89415404,212088409.4312419,219943315.76293734,228089136.40553343,236536645.66144872,245297016.87016609,254381837.18696952,263803122.90902606,273573335.36908466,283705397.41781402,294212710.5165801,305109172.46327209,316409195.77462178,328127726.74933058,340280265.23721874,352882885.1405443,365952255.67460942,379505663.41577423,393561035.16604078,408136961.66445023,423252722.1766547,438928309.99518919,455184458.88417095,472042670.50340509,489525242.84816915,{"$f":"LM253","v":507655299.74229395},526456821.42354953,545954676.26179194,566174653.65182364,587143498.1244725,608888944.72101045,631439755.67769766,654825758.46897686,679077885.25963378,704228213.81810939,730310009.94507682,757357771.4734025,785407273.89769137,814495617.69376612,844661277.39067233,875944152.46011305,908385620.09062564,942028589.91630197,976917560.77244198,1013098679.5532101,1050619802.2491428,1089530557.2452419,1129882410.9633765,1171728735.9358158,1215124881.3999343,1260128246.507462,1306798356.2451122,1355196940.167006,1405388014.043031,1457437964.5311284,1511415636.985503,1567392426.5168977,1625442372.4253774,1685642256.1305234,1748071702.7285733,1812813286.3108284,1879952639.1826358,1949578565.1274035,2021783156.8654616,2096661917.8631306,2174313888.6531091,2254841777.8332653,2338352097.917098,2424955306.2155552,2514765950.9365544,2607902822.6954403,2704489111.6367884,2804652570.3753681,2908525682.9717898,3016245840.1663327,3127955521.1027327,3243802481.7822933,3363939950.4975815,3488526830.5042095,3617727910.1987629,3751714081.080884,3890662563.7877951,4034757142.5002389,4184188408.0298767,4339154009.9096708,4499858917.8206844,4666515692.7010908,4839344767.8959675,5018574740.7197618,{"$f":"NY253","v":5204442674.8170576},5397194413.7215815,5597084906.0281734,5804378542.607832,6019349506.3118544,6242282134.6276188,6473471295.765686,6713222778.675663,6961853697.5066938,7219692911.0475502,7487081457.7011061,7764373006.5685225,8051934325.2397928,8350145764.9093733,8659401763.4585571,8980111367.1700058,9312698771.764513,9657603883.4755802,10015282900.90398,10386208918.421858,10770872551.924528,11169782587.757603,11583466655.677792,12012471926.737473,12457365837.016119,12918736838.155848,13397195175.693787,13893373696.220779,14407928684.43401,14941540731.190704,15494915633.711082,16068785329.121202,16663908862.570534,17281073391.204693,17921095225.321346,18584820908.086346,19273128335.238228,19986927916.262108,20727163778.56879,21494815016.271862,22290896985.214504,23116462645.958904,23972603956.514637,24860453316.648109,25781185065.683483,26736017035.776131,27726212162.713131,28753080156.371368,29817979233.042732,30922317911.917698,32067556878.103477,33255210914.640915,34486850906.075546,35764105916.232956,37088665342.946556,38462281152.587921,39886770197.355164,41364016618.384399,42895974337.862885,44484669643.439964,46132203868.354401,47840756170.822769,49612586416.365356,51450038166.881859,{"$f":"QK253","v":53355541780.430489},55331617625.810509,57380879416.20002,59506037666.258392,61709903277.265923,63995391255.042732,66365524565.564484,68823438133.374725,71372382988.082367,74015730564.42897,76756977161.613144,79599748567.77063,82547804855.726578,85605045356.363251,88775513816.181503,92063403745.877594,95473063967.009903,99009004364.092072,102675901849.72058,106478606550.62683,110422148222.83583,114511742904.41676,118752799814.62473,123150928508.55914,127711946296.80211,132441885939.85046,137347003627.51877,142433787253.86755,147708964998.60178,153179514226.28995,158852670715.17477,164735938227.78195,170837098435.98605,177164221213.66119,183725675310.53033,190530139421.33112,197586613664.93948,204904431488.63416,212493272013.24719,220363172835.52979,228524543304.66644,236988178290.49802,245765272461.66486,254867435092.55505,264306705418.64288,274095568560.52768,284246972037.73529,294774342894.12482,305691605457.55157,317013199757.2774,328754100623.48792,340929837494.17938,353556514955.61371,366650834043.50977,380230114333.14514,394312316847.58746,408916067814.35461,424060683301.927,439766194768.69708,456053375558.15045,472943768375.32202,490459713780.87036,508624379740.45862,527461792268.52618,{"$f":"SW253","v":546996867206.98322},567255443180.86096,588264315774.50732,610051272973.53186,632645131919.37939,656075777025.14551,680374199503.04871,705572538355.84351,731704122886.39038,758803516781.6106,786906563829.13416,816050435327.10986,846273679249.88452,877616271234.58313,910119667456.0271,943826859459.92834,978782431026.88611,1015032617142.3977,1052625365150.8834,1091610398174.6113,1132039280881.406,1173965487688.1296,1217444473490.147,1262533747010.3279,1309292946864.6023,1357783920444.6794,1408070805722.2683,1460220116082.998,1514300828302.2478,1570384473779.2495,1628545233150.1377,1688860034405.0859,1751408654639.3123,1816273825572.5334,1883541342976.4375,1953300180154.9126,2025642605627.1296,2100664305169.1357,2178464508375.3794,2259146119907.5693,2342815855604.4658,2429584383632.6328,2519566470864.8506,2612881134679.8008,2709651800383.8018,2810006464462.8159,2914077863880.6602,3022003651647.3438,3133926578889.7544,3249994683665.5151,3370361486769.7505,3495186194793.7544,3624633910704.1353,3758875852220.9731,3898089578283.8286,4042459223905.1479,4192175743721.6982,4347437164566.1748,4508448847393.0469,4675423758905.0957]
[null,null,null,"Add: Capital Expenditures",null,{"$f":"F228","v":100},{"$f":"G228","v":109.30919999999999},119.48501204639999,130.60811078782345,142.76668103728349,156.05711690840627,170.58478603564362,186.46486493727375,203.82325214401442,222.79756633260499,243.53823737763983,266.20969897159904,290.99169226826314,318.08069088490026,347.69145856075738,380.05875182109537,415.43918114562479,454.11324539683329,496.3875556373153,542.59726596670419,593.10873065007661,648.3224086037535,708.67603826549407,774.64810801970543,846.76164969147578,925.58838518455457,1007.4238852913383,1092.0220166429237,1179.1220840701478,1268.4524375681215,1359.7339910191295,1452.6835895987845,1547.0171741391132,1642.4527020375763,1738.7127951847251,1835.5270955276842,1932.6343180708109,2029.7839991966375,2126.7379450964331,2223.2713908151427,2319.1738849712146,2414.2499186743412,2508.3193196249995,2601.2174339466305,2697.5561228302777,2797.4628113954195,2901.0696440782599,3008.5136594163419,3119.9369713064852,3235.4869569757916,3355.3164519143465,3479.5839520274458,3608.4538232747336,3742.096519073536,3880.6888057539427,4024.4139963638449,4173.4621931331758,4328.0305389180558,4488.3234779574241,4654.5530262870543,4826.9390521686209,5005.7095669047376,5191.1010264246206,5383.3586440392819,5582.7367147799196,{"$f":"BS228","v":5789.4989517485083},6003.9188349254655,6226.2799728957643,6456.8764779719313,6696.0133552100988,6944.0069058336594,7201.1851455981141,7467.8882386504847,7744.4689474571433,8031.293099395165,8328.7400706243625,8637.2032878800055,8957.0907488499288,9288.8255618243329,9632.8465053320579,9989.6086085035349,10359.583752928071,10743.261296801513,11141.148722189851,11553.772306264873,11981.677817399697,12425.43123704491,12885.619508340103,13362.851312450986,13857.757873658918,14370.993794267748,14903.237920432246,15455.194240053372,16027.592813927986,16621.19074138462,17236.773161682537,17875.15429249861,18537.178506875585,19223.721450056226,19935.691197680506,20674.029456877797,21439.712811842721,22233.754015542123,23057.203329261738,23911.149911764271,24796.723259896367,25715.094702549886,26667.478949953518,27655.135700343992,28679.371306141926,29741.540501836193,30843.048195862193,31985.351328844139,33169.960800659203,34398.443468872414,35672.424221185567,36993.588124641392,38363.682654425604,39784.520005214901,41257.979488128032,42786.010016450338,44370.632683419586,46013.94343548271,47718.115844559237,49485.403982978329,51318.145404891904,53218.764238107469,55189.774390430008,57233.782874753968,{"$f":"EE228","v":59353.493257303344},61551.709233580819,63831.338336755711,66195.395783395783,68647.008461629623,71189.419067014533,73825.990391580475,76560.209771723035,79395.69370082856,82336.19261273244,85385.595842337585,88547.93676995438,91827.398156166397,95228.317674278165,98755.193647662716,102412.69099959754,106205.64742345862,110139.07978143381,114218.19074021898,118448.37565247371,122835.22969313871,127384.55526005378,132102.3696486651,136994.91301097305,142068.65660924741,147330.31137542747,152786.83678752778,158445.45007479063,164313.63576376054,170399.15557790716,176710.05870389051,183254.69243804776,190041.71322718327,197080.09811826519,204379.15663217322,211948.54307720237,219798.26931860961,227938.71802109361,236380.6563817228,245135.25037147626,254214.07950423422,263629.15215275303,273392.92143188237,283518.30167003354,294018.68549068487,304907.96152651781,316200.53278961388,327911.33572200994,340055.85995181027,352650.16878098546,365710.92043195799,379255.39008107595,393301.49270811863,407867.80679205648,422973.59888440702,438638.84909268987,454884.27750768664,471731.37160946126,489202.41468838922,507320.51531878836,526109.63792413496,545594.6344742931,565801.27735668293,586756.29346486495,{"$f":"GQ228","v":608487.39954962966},631023.33887934964,654393.9192580852,678630.05245172756,703763.7950743296,729828.3909887023,756858.3152773598,784889.31984197197,813958.48069163912,844104.24698253453,875366.49187377957,907786.56526681676,941407.34849803848,976273.31105701171,1012430.5694053191,1049926.9479738143,1088812.0424189724,1129137.2852220011,1170956.013717483,1214323.5406415237,1259297.227292723,1305936.5594027361,1354303.2258167756,1404461.2000881254,1456476.825094589,1510418.9007887919,1566358.7751984054,1624370.4387966532,1684530.6223679257,1746918.898497944,1811617.7868227137,1878712.8631754795,1948292.8727760462,2020449.8476121796,2095279.2281683439,2172879.9896627865,2253354.7729599369,2336810.0203312808,2423356.1162442695,2513107.5333654918,2606182.9839712158,2702705.5769655732,2802802.9807140697,2906607.5919077955,3014256.7106816922,3125892.7222184991,3241663.2850785828,3361721.5265047527,3486226.2449603821,3615342.1201687343,3749239.9309313032,3888096.7810132746,4032096.3333948818,4181429.053198494,4336292.4596127532,4496891.3871469703,4663438.2565613445,4836153.3558313493,5015265.1315179188,5201010.4909288157,5393635.1154708546,5593393.785607432,5800550.717851188,6015379.9142375235,{"$f":"JC228","v":6238165.5247412231},6469202.2231155382,6708795.5966508444,6957262.550368404,7214931.7261838475,7482143.9375947909,7759252.6204675501,8046624.3005191851,8344639.0781132123,8653691.131010212,8974189.2357383054,9306557.3082731087,9651234.9647423103,10008678.102896506,10379359.505115379,10763769.463746831,11162416.429606156,11575827.684493048,12004550.038615931,12449150.553846108,12910217.293758349,13388360.101449981,13884211.40616728,14398427.05980609,14931687.204393066,15484697.171694966,16058188.416145859,16652919.482326236,17269677.008273669,17909276.765952088,18572564.740255889,19260418.247976001,19973747.098208036,20713494.795737267,21480639.788992189,22276196.764217298,23101217.987576846,23956794.696964737,24844058.545361519,25764183.097647525,26718385.382851996,27707927.503891297,28734118.306925412,29798315.112540696,30901925.511048749,32046409.224275947,33233280.036306225,34464107.795730859,35740520.492053539,37064206.40899723,38436916.357560843,39860465.991779462,41336738.210250996,42867685.646605849,44455333.252213538,46101780.974542513,47809206.53471566,49579868.307935379,51416108.310588069,53320355.297979005,55295127.976794943,57343038.336543515,59466795.104375735,61669207.327861384,{"$f":"LO228","v":63953188.090456046},66321758.364574164,68778051.007364526,71325314.904473275,73966919.267275333,76706358.089258134,79547254.767451882,82493366.895019218,85548591.231343135,88716968.85618715,92002690.514744878,95410102.160648957,98943710.704270735,102608189.97391409,106408386.89778796,110349327.91493441,114436225.6235919,118674485.67578723,123069713.92727566,127627723.85228622,132354544.23287947,137256427.13308838,142339856.16838941,147611555.08144185,153078496.63543811,158747911.83682817,164627299.49961692,170724436.1638847,177047386.3816503,183604513.38368106,190404490.14135903,197456310.83823436,204769302.76643917,212353138.66369697,220217849.50724563,228373837.78159595,236831891.2376751,245603197.16155359,254699357.17162886,264132402.56383726,273914810.22519147,284059519.13669163,294579947.48743808,305490010.42258281,316804138.44859356,328537296.52017564,340705003.83409679,353323354.35609633,366409038.10802865,379979363.24339753,394052278.94047993,408646399.14331949,423781027.1819914,439476181.30470359,455752621.15550452,472631875.2326197,490136269.36373496,508288956.23589015,527113946.01904249,546636138.12380362,566881354.13535666,587876371.96711361,609648961.27928758,632227920.2092272,{"$f":"OA228","v":655643113.4620961},679925511.81227815,705107233.06775761,731221584.55165493,758303107.15710986,786387621.03378046,815512272.96638739,845715585.50797033,877037507.93284345,909519469.07664406,943204432.13336647,978136951.48185766,1014363231.6169395,1051931188.2631043,1090890511.7516165,1131292732.7448492,1173191290.3947873,1216641603.0258484,1261701141.4355135,1308429504.909719,1356888500.0535553,1407142222.5415385,1459257141.8955867,1513302189.4028316,1569348849.2895546,1627471253.2718422,1687746278.6080179,1750253649.7825441,1815076043.9558902,1882299200.3198402,1952012033.5028856,2024306751.175698,2099278976.0122409,2177027872.16783,2257656276.4414372,2341270834.295722,2427982140.9146981,2517904887.4856143,2611158012.898531,2707864861.0642405,2808153344.0586152,2912156111.3091698,3020010725.0476155,3131859842.2604785,3247851403.378437,3368138827.9539604,3492881217.5860629,3622243566.36058,3756396979.0843101,3895518897.601676,4039793335.4932508,4189411121.4665785,4344570151.7612143,4505475651.9018421,4672340448.1456785,4845385248.983201,5024838937.0645418,5210938871.9376631,5403931203.9987459,5604071200.0700426,5811623581.0358362,6026862871.983079,6250073765.3098431,6481551497.2818575,{"$f":"QM228","v":6721602238.5351877},6970543499.0415754,7228704548.0720778,7496426849.7144737,7774064514.5204983,8061984767.8802786,8360568435.7434912,8670210448.3296852,8991320362.4940224,9324322903.4393501,9669658526.4911289,10027783999.678253,10399173007.890335,10784316779.410561,11183724735.652809,11597925164.962444,12027465921.371992,12472915149.235924,12934862034.703024,13413917585.020283,13910715436.699091,14425912693.612677,14960190796.133314,15514256422.458906,16088842423.321093,16684708791.311211,17302643666.106209,17943464376.924114,18608018523.587872,19297185097.627468,20011875644.903194,20753035471.287827,21521644893.002438,22318720533.259674,23145316666.929478,24002526615.005875,24891484190.719227,25813365199.206699,26769388992.724514,27760820083.459057,28788969816.070042,29855198102.178009,30960915219.090271,32107583675.144493,33296720144.137138,34529897471.395393,35808746754.145988,37134959498.932533,38510289858.93499,39936556954.150497,41415647277.50441,42949517190.074059,44540195508.725632,46189786189.586784,47900471110.904312,49674512958.967758,51514258220.916077,53422140288.385918,55400682676.106567,57452502359.698845,59580313237.092644,61786929718.141602,64075270447.182686,66448362163.464531,{"$f":"SY228","v":68909343704.550598},71461470157.992325,74108117166.763718,76852785394.151962,79699105154.009766,82650841212.493652,85711897767.639557,88886323613.361847,92178317494.706299,95592233661.440231,99132587627.325317,102804062142.69092,106611513388.2076,110559977398.05324,114654676720.96751,118901027328.00525,123304645776.12523,127871356637.08978,132607200201.50102,137518440468.16379,142611573429.34268,147893335662.8718,153370713242.4819,159050950978.13043,164941561998.55646,171050337688.73495,177385357995.37491,183955002114.09158,190767959572.38904,197833241723.112,205160193663.56915,212758506596.09308,220638230646.38596,228809788156.60547,237283987470.77347,246072037230.741,255185561201.61868,264636613646.2818,274437695269.28546,284601769751.27869,295142280895.78699,306073170411.04333,317408896350.38672,329164452235.61957,341355386888.61792,353997824997.42474,367108488444.0293,380704718422.0423,394804498373.521,409426477775.28265,424589996806.16797,440315111927.88116,456622622413.24213,473534097856.9389,491071906705.1684,509259245841.90094,528120171270.90149,547679629934.09052,567963492708.32947]
[null,null,null,"Less: Retrements",null,{"$f":"IF(F218>=$F$7,OFFSET(F251,0,-$F$7))","v":false},false,false,false,false,false,false,false,false,false,100,109.30919999999999,119.48501204639999,130.60811078782345,142.76668103728349,156.05711690840627,170.58478603564362,186.46486493727375,203.82325214401442,222.79756633260499,243.53823737763983,266.20969897159904,290.99169226826314,318.08069088490026,347.69145856075738,380.05875182109537,415.43918114562479,454.11324539683329,496.3875556373153,542.59726596670419,593.10873065007661,648.3224086037535,708.67603826549407,774.64810801970543,846.76164969147578,925.58838518455457,1007.4238852913383,1092.0220166429237,1179.1220840701478,1268.4524375681215,1359.7339910191295,1452.6835895987845,1547.0171741391132,1642.4527020375763,1738.7127951847251,1835.5270955276842,1932.6343180708109,2029.7839991966375,2126.7379450964331,2223.2713908151427,2319.1738849712146,2414.2499186743412,2508.3193196249995,2601.2174339466305,2697.5561228302777,2797.4628113954195,2901.0696440782599,3008.5136594163419,3119.9369713064852,3235.4869569757916,3355.3164519143465,3479.5839520274458,3608.4538232747336,3742.096519073536,{"$f":"IF(BR218>=$F$7,OFFSET(BR251,0,-$F$7))","v":3880.6888057539427},4024.4139963638449,4173.4621931331758,4328.0305389180558,4488.3234779574241,4654.5530262870543,4826.9390521686209,5005.7095669047376,5191.1010264246206,5383.3586440392819,5582.7367147799196,5789.4989517485083,6003.9188349254655,6226.2799728957643,6456.8764779719313,6696.0133552100988,6944.0069058336594,7201.1851455981141,7467.8882386504847,7744.4689474571433,8031.293099395165,8328.7400706243625,8637.2032878800055,8957.0907488499288,9288.8255618243329,9632.8465053320579,9989.6086085035349,10359.583752928071,10743.261296801513,11141.148722189851,11553.772306264873,11981.677817399697,12425.43123704491,12885.619508340103,13362.851312450986,13857.757873658918,14370.993794267748,14903.237920432246,15455.194240053372,16027.592813927986,16621.19074138462,17236.773161682537,17875.15429249861,18537.178506875585,19223.721450056226,19935.691197680506,20674.029456877797,21439.712811842721,22233.754015542123,23057.203329261738,23911.149911764271,24796.723259896367,25715.094702549886,26667.478949953518,27655.135700343992,28679.371306141926,29741.540501836193,30843.048195862193,31985.351328844139,33169.960800659203,34398.443468872414,35672.424221185567,36993.588124641392,38363.682654425604,{"$f":"IF(ED218>=$F$7,OFFSET(ED251,0,-$F$7))","v":39784.520005214901},41257.979488128032,42786.010016450338,44370.632683419586,46013.94343548271,47718.115844559237,49485.403982978329,51318.145404891904,53218.764238107469,55189.774390430008,57233.782874753968,59353.493257303344,61551.709233580819,63831.338336755711,66195.395783395783,68647.008461629623,71189.419067014533,73825.990391580475,76560.209771723035,79395.69370082856,82336.19261273244,85385.595842337585,88547.93676995438,91827.398156166397,95228.317674278165,98755.193647662716,102412.69099959754,106205.64742345862,110139.07978143381,114218.19074021898,118448.37565247371,122835.22969313871,127384.55526005378,132102.3696486651,136994.91301097305,142068.65660924741,147330.31137542747,152786.83678752778,158445.45007479063,164313.63576376054,170399.15557790716,176710.05870389051,183254.69243804776,190041.71322718327,197080.09811826519,204379.15663217322,211948.54307720237,219798.26931860961,227938.71802109361,236380.6563817228,245135.25037147626,254214.07950423422,263629.15215275303,273392.92143188237,283518.30167003354,294018.68549068487,304907.96152651781,316200.53278961388,327911.33572200994,340055.85995181027,352650.16878098546,365710.92043195799,379255.39008107595,393301.49270811863,{"$f":"IF(GP218>=$F$7,OFFSET(GP251,0,-$F$7))","v":407867.80679205648},422973.59888440702,438638.84909268987,454884.27750768664,471731.37160946126,489202.41468838922,507320.51531878836,526109.63792413496,545594.6344742931,565801.27735668293,586756.29346486495,608487.39954962966,631023.33887934964,654393.9192580852,678630.05245172756,703763.7950743296,729828.3909887023,756858.3152773598,784889.31984197197,813958.48069163912,844104.24698253453,875366.49187377957,907786.56526681676,941407.34849803848,976273.31105701171,1012430.5694053191,1049926.9479738143,1088812.0424189724,1129137.2852220011,1170956.013717483,1214323.5406415237,1259297.227292723,1305936.5594027361,1354303.2258167756,1404461.2000881254,1456476.825094589,1510418.9007887919,1566358.7751984054,1624370.4387966532,1684530.6223679257,1746918.898497944,1811617.7868227137,1878712.8631754795,1948292.8727760462,2020449.8476121796,2095279.2281683439,2172879.9896627865,2253354.7729599369,2336810.0203312808,2423356.1162442695,2513107.5333654918,2606182.9839712158,2702705.5769655732,2802802.9807140697,2906607.5919077955,3014256.7106816922,3125892.7222184991,3241663.2850785828,3361721.5265047527,3486226.2449603821,3615342.1201687343,3749239.9309313032,3888096.7810132746,4032096.3333948818,{"$f":"IF(JB218>=$F$7,OFFSET(JB251,0,-$F$7))","v":4181429.053198494},4336292.4596127532,4496891.3871469703,4663438.2565613445,4836153.3558313493,5015265.1315179188,5201010.4909288157,5393635.1154708546,5593393.785607432,5800550.717851188,6015379.9142375235,6238165.5247412231,6469202.2231155382,6708795.5966508444,6957262.550368404,7214931.7261838475,7482143.9375947909,7759252.6204675501,8046624.3005191851,8344639.0781132123,8653691.131010212,8974189.2357383054,9306557.3082731087,9651234.9647423103,10008678.102896506,10379359.505115379,10763769.463746831,11162416.429606156,11575827.684493048,12004550.038615931,12449150.553846108,12910217.293758349,13388360.101449981,13884211.40616728,14398427.05980609,14931687.204393066,15484697.171694966,16058188.416145859,16652919.482326236,17269677.008273669,17909276.765952088,18572564.740255889,19260418.247976001,19973747.098208036,20713494.795737267,21480639.788992189,22276196.764217298,23101217.987576846,23956794.696964737,24844058.545361519,25764183.097647525,26718385.382851996,27707927.503891297,28734118.306925412,29798315.112540696,30901925.511048749,32046409.224275947,33233280.036306225,34464107.795730859,35740520.492053539,37064206.40899723,38436916.357560843,39860465.991779462,41336738.210250996,{"$f":"IF(LN218>=$F$7,OFFSET(LN251,0,-$F$7))","v":42867685.646605849},44455333.252213538,46101780.974542513,47809206.53471566,49579868.307935379,51416108.310588069,53320355.297979005,55295127.976794943,57343038.336543515,59466795.104375735,61669207.327861384,63953188.090456046,66321758.364574164,68778051.007364526,71325314.904473275,73966919.267275333,76706358.089258134,79547254.767451882,82493366.895019218,85548591.231343135,88716968.85618715,92002690.514744878,95410102.160648957,98943710.704270735,102608189.97391409,106408386.89778796,110349327.91493441,114436225.6235919,118674485.67578723,123069713.92727566,127627723.85228622,132354544.23287947,137256427.13308838,142339856.16838941,147611555.08144185,153078496.63543811,158747911.83682817,164627299.49961692,170724436.1638847,177047386.3816503,183604513.38368106,190404490.14135903,197456310.83823436,204769302.76643917,212353138.66369697,220217849.50724563,228373837.78159595,236831891.2376751,245603197.16155359,254699357.17162886,264132402.56383726,273914810.22519147,284059519.13669163,294579947.48743808,305490010.42258281,316804138.44859356,328537296.52017564,340705003.83409679,353323354.35609633,366409038.10802865,379979363.24339753,394052278.94047993,408646399.14331949,423781027.1819914,{"$f":"IF(NZ218>=$F$7,OFFSET(NZ251,0,-$F$7))","v":439476181.30470359},455752621.15550452,472631875.2326197,490136269.36373496,508288956.23589015,527113946.01904249,546636138.12380362,566881354.13535666,587876371.96711361,609648961.27928758,632227920.2092272,655643113.4620961,679925511.81227815,705107233.06775761,731221584.55165493,758303107.15710986,786387621.03378046,815512272.96638739,845715585.50797033,877037507.93284345,909519469.07664406,943204432.13336647,978136951.48185766,1014363231.6169395,1051931188.2631043,1090890511.7516165,1131292732.7448492,1173191290.3947873,1216641603.0258484,1261701141.4355135,1308429504.909719,1356888500.0535553,1407142222.5415385,1459257141.8955867,1513302189.4028316,1569348849.2895546,1627471253.2718422,1687746278.6080179,1750253649.7825441,1815076043.9558902,1882299200.3198402,1952012033.5028856,2024306751.175698,2099278976.0122409,2177027872.16783,2257656276.4414372,2341270834.295722,2427982140.9146981,2517904887.4856143,2611158012.898531,2707864861.0642405,2808153344.0586152,2912156111.3091698,3020010725.0476155,3131859842.2604785,3247851403.378437,3368138827.9539604,3492881217.5860629,3622243566.36058,3756396979.0843101,3895518897.601676,4039793335.4932508,4189411121.4665785,4344570151.7612143,{"$f":"IF(QL218>=$F$7,OFFSET(QL251,0,-$F$7))","v":4505475651.9018421},4672340448.1456785,4845385248.983201,5024838937.0645418,5210938871.9376631,5403931203.9987459,5604071200.0700426,5811623581.0358362,6026862871.983079,6250073765.3098431,6481551497.2818575,6721602238.5351877,6970543499.0415754,7228704548.0720778,7496426849.7144737,7774064514.5204983,8061984767.8802786,8360568435.7434912,8670210448.3296852,8991320362.4940224,9324322903.4393501,9669658526.4911289,10027783999.678253,10399173007.890335,10784316779.410561,11183724735.652809,11597925164.962444,12027465921.371992,12472915149.235924,12934862034.703024,13413917585.020283,13910715436.699091,14425912693.612677,14960190796.133314,15514256422.458906,16088842423.321093,16684708791.311211,17302643666.106209,17943464376.924114,18608018523.587872,19297185097.627468,20011875644.903194,20753035471.287827,21521644893.002438,22318720533.259674,23145316666.929478,24002526615.005875,24891484190.719227,25813365199.206699,26769388992.724514,27760820083.459057,28788969816.070042,29855198102.178009,30960915219.090271,32107583675.144493,33296720144.137138,34529897471.395393,35808746754.145988,37134959498.932533,38510289858.93499,39936556954.150497,41415647277.50441,42949517190.074059,44540195508.725632,{"$f":"IF(SX218>=$F$7,OFFSET(SX251,0,-$F$7))","v":46189786189.586784},47900471110.904312,49674512958.967758,51514258220.916077,53422140288.385918,55400682676.106567,57452502359.698845,59580313237.092644,61786929718.141602,64075270447.182686,66448362163.464531,68909343704.550598,71461470157.992325,74108117166.763718,76852785394.151962,79699105154.009766,82650841212.493652,85711897767.639557,88886323613.361847,92178317494.706299,95592233661.440231,99132587627.325317,102804062142.69092,106611513388.2076,110559977398.05324,114654676720.96751,118901027328.00525,123304645776.12523,127871356637.08978,132607200201.50102,137518440468.16379,142611573429.34268,147893335662.8718,153370713242.4819,159050950978.13043,164941561998.55646,171050337688.73495,177385357995.37491,183955002114.09158,190767959572.38904,197833241723.112,205160193663.56915,212758506596.09308,220638230646.38596,228809788156.60547,237283987470.77347,246072037230.741,255185561201.61868,264636613646.2818,274437695269.28546,284601769751.27869,295142280895.78699,306073170411.04333,317408896350.38672,329164452235.61957,341355386888.61792,353997824997.42474,367108488444.0293,380704718422.0423,394804498373.521]
[null,null,null,"Closing Balance",null,{"$f":"F250+F251-F252","v":100},209.30919999999998,328.79421204639993,459.40232283422336,602.1690038715069,758.22612077991312,928.81090681555679,1115.2757717528305,1319.0990238968448,1541.8965902294497,1685.4348276070896,1842.3353265786886,2013.8420068005519,2201.3145868976285,2406.2393644211024,2630.2409993337915,2875.0953944437729,3142.7437749033325,3435.3080783966334,3755.1077780307323,4104.6782713031689,4486.7909809353232,4904.4753269325538,5361.0427440673593,5860.112935198078,6405.6425685615377,6997.6272727072519,7635.5360439533424,8318.2705723861745,9044.1257439875917,9810.7510043566454,10615.112185351676,11453.453321225295,12321.257915243168,13213.209060736417,14123.147771079548,15048.358203859019,15986.120186412732,16933.736047439019,17888.555000686039,18847.994894638126,19809.561223713681,20770.863369199567,21729.628101108621,22688.471428754176,23650.407144621913,24618.842470629363,25597.572130849068,26590.77115705912,27602.986723219768,28639.129290162899,29704.463323516004,30804.597827165737,31945.476912292645,33128.609595216309,34355.560780184736,35627.953329239652,36947.470208741368,38315.856715392307,39734.922784703565,41206.545384957841,42732.670999835129,44315.318202985014,45956.58032795076,{"$f":"BR250+BR251-BR252","v":47658.628236976736},49423.7131923614,51254.169834153683,53152.419268131387,55120.972268145895,57162.432597068939,59279.500450733976,61474.976029427344,63751.763241653207,66112.873545071066,68561.429929686303,71100.671048562159,73733.955501516699,76464.766277470873,79296.715361323266,82233.548511445217,85279.1502141151,88437.54882144506,91712.921879596091,95109.601654328799,98632.080861198512,102285.01860797385,106073.24655713874,110001.77531662892,114075.80106725558,118300.71243558245,122682.09762134665,127225.75178885082,131937.68473210267,136824.12882384079,141891.54725896052,147146.64260324335,152596.36565869703,158247.92465723251,164108.79479483774,170186.72811885935,176489.7637814694,183026.23867287987,189804.79844836865,196834.40896370239,204124.36813408206,211684.31823229589,219524.25864234718,227654.55908542511,236085.97333571286,244829.65344417424,253897.16448913264,263300.49987315212,273052.09718645416,283164.85465785163,293652.14821495977,304527.84917624894,315806.34259834047,327502.54630281258,339631.93060768349,352210.53878966963,365255.00830428372,378782.59279184107,392811.18489847967,407359.33994237968,422446.30045648559,438092.02164019196,454317.19775365805,471143.28948966245,{"$f":"ED250+ED251-ED252","v":488592.55235920154},506688.06612837681,525453.7653455073,544914.47099884343,565095.92334675649,586024.81596382684,607728.831047863,630236.67603455158,653578.12156816712,677784.04087856575,702886.45061654423,728918.55320157844,755914.78073795198,783910.84055736265,812943.76244824508,843051.94763427821,874275.21956686117,906654.8765987393,940233.74660845008,975056.24364784057,1011168.4266875818,1048618.0605383827,1087454.6790284822,1127729.6505209811,1169496.245857676,1212809.7088192608,1257727.3291950908,1304308.5185591599,1352614.8888525169,1402710.3338760582,1454661.1138014917,1508535.9428122435,1564406.0799902375,1622345.4235687556,1682430.6086760478,1744741.1086989734,1809359.3404007482,1876370.77293183,1945864.0408781329,2017931.0614960953,2092667.1562896643,2170171.1770900078,2250545.6368047129,2333896.8450094122,2420335.0485611805,2509974.5774196922,2602933.9958690074,2699336.259340012,2799308.8770409287,2902984.0806110161,3010498.9990205253,3121995.839948249,3237622.077876572,3357530.6491528084,3481880.1542748315,3610835.0676685534,3744565.9552347255,3883249.699952798,4027069.7358402493,4176216.2905768282,4330886.637114631,4491285.3546068082,4657624.5990000255,4830124.3836485902,{"$f":"GP250+GP251-GP252","v":5009012.8703213986},5194526.6709866207,5386911.1607732801,5586420.8025236782,5793319.4833659446,6007880.8637518855,6230388.7394217988,6461137.4167750236,6700432.1021427019,6948589.3054776574,7205937.2589953272,7472816.351319477,7749579.5777069442,8036593.0069468981,8334236.2655521818,8642903.0398831721,8963001.596868284,9294955.3240098953,9639203.2893899251,9996200.8224157691,10366420.116074758,10750350.851493699,11148500.845629619,11561396.722948356,11989584.611979468,12433630.867668739,12894122.820483716,13371669.55326315,13866902.706837801,14380477.315488243,14913072.673344664,15465393.232874654,16038169.536647396,16632159.183606666,17248147.831130721,17886950.234204475,18549411.323078468,19236407.320840001,19948846.902374629,20687672.396250971,21453861.03111852,22248426.228267021,23072418.942057118,23926929.049995139,24813086.794290755,25732064.276804104,26685077.009359818,27673385.521478463,28698297.027651932,29761167.156368047,30863401.74317129,32006458.690131374,33191849.894179072,34421143.246859886,35695964.708150581,37018000.457081646,38388999.122010119,39810774.09349288,41285205.922819473,42814244.809377007,44399913.180137083,46044308.364676639,47749605.369270802,49518059.753727108,{"$f":"JB250+JB251-JB252","v":51352010.614766136},53253883.679894611,55226194.51586318,57271551.85595268,59392661.050489739,61592327.645155668,63873461.091821641,66239078.596818328,68692309.111730084,71236397.471992105,73874708.688764781,76610732.399761871,79448087.484919444,82390526.853010923,85441942.405539036,88606370.184470564,91887995.710622609,95291159.51976122,98820362.903735086,102480273.8642378,106275733.2870737,110211761.34509374,114293564.13827062,118526540.57969558,122916289.53660516,127468617.23588286,132189544.94383101,137085316.93037069,142162408.72820389,147427535.69786161,152887661.90996757,158550009.3564651,164422067.50299114,170511603.19503191,176826670.9309631,183375623.51556224,190167123.10808456,197210152.67951554,204514027.89415404,212088409.4312419,219943315.76293734,228089136.40553343,236536645.66144872,245297016.87016609,254381837.18696952,263803122.90902606,273573335.36908466,283705397.41781402,294212710.5165801,305109172.46327209,316409195.77462178,328127726.74933058,340280265.23721874,352882885.1405443,365952255.67460942,379505663.41577423,393561035.16604078,408136961.66445023,423252722.1766547,438928309.99518919,455184458.88417095,472042670.50340509,489525242.84816915,507655299.74229395,{"$f":"LN250+LN251-LN252","v":526456821.42354953},545954676.26179194,566174653.65182364,587143498.1244725,608888944.72101045,631439755.67769766,654825758.46897686,679077885.25963378,704228213.81810939,730310009.94507682,757357771.4734025,785407273.89769137,814495617.69376612,844661277.39067233,875944152.46011305,908385620.09062564,942028589.91630197,976917560.77244198,1013098679.5532101,1050619802.2491428,1089530557.2452419,1129882410.9633765,1171728735.9358158,1215124881.3999343,1260128246.507462,1306798356.2451122,1355196940.167006,1405388014.043031,1457437964.5311284,1511415636.985503,1567392426.5168977,1625442372.4253774,1685642256.1305234,1748071702.7285733,1812813286.3108284,1879952639.1826358,1949578565.1274035,2021783156.8654616,2096661917.8631306,2174313888.6531091,2254841777.8332653,2338352097.917098,2424955306.2155552,2514765950.9365544,2607902822.6954403,2704489111.6367884,2804652570.3753681,2908525682.9717898,3016245840.1663327,3127955521.1027327,3243802481.7822933,3363939950.4975815,3488526830.5042095,3617727910.1987629,3751714081.080884,3890662563.7877951,4034757142.5002389,4184188408.0298767,4339154009.9096708,4499858917.8206844,4666515692.7010908,4839344767.8959675,5018574740.7197618,5204442674.8170576,{"$f":"NZ250+NZ251-NZ252","v":5397194413.7215815},5597084906.0281734,5804378542.607832,6019349506.3118544,6242282134.6276188,6473471295.765686,6713222778.675663,6961853697.5066938,7219692911.0475502,7487081457.7011061,7764373006.5685225,8051934325.2397928,8350145764.9093733,8659401763.4585571,8980111367.1700058,9312698771.764513,9657603883.4755802,10015282900.90398,10386208918.421858,10770872551.924528,11169782587.757603,11583466655.677792,12012471926.737473,12457365837.016119,12918736838.155848,13397195175.693787,13893373696.220779,14407928684.43401,14941540731.190704,15494915633.711082,16068785329.121202,16663908862.570534,17281073391.204693,17921095225.321346,18584820908.086346,19273128335.238228,19986927916.262108,20727163778.56879,21494815016.271862,22290896985.214504,23116462645.958904,23972603956.514637,24860453316.648109,25781185065.683483,26736017035.776131,27726212162.713131,28753080156.371368,29817979233.042732,30922317911.917698,32067556878.103477,33255210914.640915,34486850906.075546,35764105916.232956,37088665342.946556,38462281152.587921,39886770197.355164,41364016618.384399,42895974337.862885,44484669643.439964,46132203868.354401,47840756170.822769,49612586416.365356,51450038166.881859,53355541780.430489,{"$f":"QL250+QL251-QL252","v":55331617625.810509},57380879416.20002,59506037666.258392,61709903277.265923,63995391255.042732,66365524565.564484,68823438133.374725,71372382988.082367,74015730564.42897,76756977161.613144,79599748567.77063,82547804855.726578,85605045356.363251,88775513816.181503,92063403745.877594,95473063967.009903,99009004364.092072,102675901849.72058,106478606550.62683,110422148222.83583,114511742904.41676,118752799814.62473,123150928508.55914,127711946296.80211,132441885939.85046,137347003627.51877,142433787253.86755,147708964998.60178,153179514226.28995,158852670715.17477,164735938227.78195,170837098435.98605,177164221213.66119,183725675310.53033,190530139421.33112,197586613664.93948,204904431488.63416,212493272013.24719,220363172835.52979,228524543304.66644,236988178290.49802,245765272461.66486,254867435092.55505,264306705418.64288,274095568560.52768,284246972037.73529,294774342894.12482,305691605457.55157,317013199757.2774,328754100623.48792,340929837494.17938,353556514955.61371,366650834043.50977,380230114333.14514,394312316847.58746,408916067814.35461,424060683301.927,439766194768.69708,456053375558.15045,472943768375.32202,490459713780.87036,508624379740.45862,527461792268.52618,546996867206.98322,{"$f":"SX250+SX251-SX252","v":567255443180.86096},588264315774.50732,610051272973.53186,632645131919.37939,656075777025.14551,680374199503.04871,705572538355.84351,731704122886.39038,758803516781.6106,786906563829.13416,816050435327.10986,846273679249.88452,877616271234.58313,910119667456.0271,943826859459.92834,978782431026.88611,1015032617142.3977,1052625365150.8834,1091610398174.6113,1132039280881.406,1173965487688.1296,1217444473490.147,1262533747010.3279,1309292946864.6023,1357783920444.6794,1408070805722.2683,1460220116082.998,1514300828302.2478,1570384473779.2495,1628545233150.1377,1688860034405.0859,1751408654639.3123,1816273825572.5334,1883541342976.4375,1953300180154.9126,2025642605627.1296,2100664305169.1357,2178464508375.3794,2259146119907.5693,2342815855604.4658,2429584383632.6328,2519566470864.8506,2612881134679.8008,2709651800383.8018,2810006464462.8159,2914077863880.6602,3022003651647.3438,3133926578889.7544,3249994683665.5151,3370361486769.7505,3495186194793.7544,3624633910704.1353,3758875852220.9731,3898089578283.8286,4042459223905.1479,4192175743721.6982,4347437164566.1748,4508448847393.0469,4675423758905.0957,4848582753239.9043]
[]
[null,null,null,"Tax Deprecaition Rate",null,{"$f":"1/$F$7","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"1/$F$7","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"1/$F$7","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"1/$F$7","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"1/$F$7","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"1/$F$7","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"1/$F$7","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"1/$F$7","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"1/$F$7","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,"Tax Depreciation Expense",null,{"$f":"F255*F250","v":0},10,20.93092,32.879421204639996,45.94023228342234,60.216900387150694,75.822612077991309,92.88109068155569,111.52757717528306,131.90990238968448,154.18965902294497,168.54348276070897,184.23353265786886,201.38420068005519,220.13145868976287,240.62393644211025,263.02409993337915,287.50953944437731,314.27437749033328,343.53080783966334,375.51077780307327,410.46782713031689,448.67909809353233,490.44753269325543,536.10427440673595,586.01129351980785,640.56425685615386,699.76272727072524,763.55360439533433,831.8270572386175,904.41257439875926,981.07510043566458,1061.5112185351677,1145.3453321225295,1232.1257915243168,1321.3209060736417,1412.3147771079548,1504.835820385902,1598.6120186412734,1693.373604743902,1788.855500068604,1884.7994894638127,1980.9561223713681,2077.0863369199569,2172.9628101108624,2268.8471428754178,2365.0407144621913,2461.8842470629365,2559.7572130849071,2659.0771157059121,2760.2986723219769,2863.91292901629,2970.4463323516006,3080.459782716574,3194.5476912292647,3312.8609595216312,3435.5560780184737,3562.7953329239654,3694.747020874137,3831.585671539231,3973.4922784703567,4120.6545384957844,4273.2670999835127,4431.5318202985018,{"$f":"BR255*BR250","v":4595.658032795076},4765.8628236976738,4942.3713192361402,5125.416983415369,5315.2419268131389,5512.0972268145897,5716.2432597068946,5927.9500450733976,6147.4976029427344,6375.1763241653207,6611.287354507107,6856.142992968631,7110.0671048562162,7373.3955501516702,7646.4766277470881,7929.6715361323268,8223.3548511445224,8527.9150214115107,8843.7548821445071,9171.2921879596088,9510.9601654328799,9863.2080861198519,10228.501860797385,10607.324655713875,11000.177531662892,11407.58010672556,11830.071243558246,12268.209762134666,12722.575178885083,13193.768473210268,13682.41288238408,14189.154725896053,14714.664260324336,15259.636565869703,15824.792465723251,16410.879479483774,17018.672811885936,17648.976378146941,18302.623867287988,18980.479844836864,19683.440896370241,20412.436813408207,21168.431823229592,21952.425864234719,22765.455908542513,23608.597333571288,24482.965344417426,25389.716448913267,26330.049987315215,27305.209718645419,28316.485465785165,29365.214821495978,30452.784917624896,31580.634259834049,32750.254630281259,33963.193060768353,35221.053878966966,36525.500830428377,37878.259279184109,39281.11848984797,40735.933994237974,42244.630045648562,43809.202164019196,45431.719775365811,{"$f":"ED255*ED250","v":47114.328948966249},48859.255235920158,50668.806612837681,52545.376534550735,54491.447099884346,56509.592334675654,58602.481596382684,60772.883104786306,63023.667603455164,65357.812156816712,67778.404087856572,70288.645061654432,72891.855320157847,75591.478073795195,78391.084055736268,81294.376244824511,84305.194763427833,87427.52195668612,90665.487659873936,94023.374660845016,97505.62436478406,101116.84266875818,104861.80605383829,108745.46790284822,112772.96505209811,116949.62458576761,121280.97088192608,125772.73291950909,130430.851855916,135261.48888525169,140271.03338760583,145466.11138014917,150853.59428122436,156440.60799902375,162234.54235687558,168243.0608676048,174474.11086989735,180935.93404007482,187637.07729318301,194586.40408781331,201793.10614960955,209266.71562896646,217017.1177090008,225054.5636804713,233389.68450094122,242033.50485611806,250997.45774196924,260293.39958690075,269933.62593400123,279930.88770409289,290298.40806110163,301049.89990205254,312199.5839948249,323762.20778765721,335753.06491528085,348188.01542748319,361083.50676685537,374456.59552347258,388324.9699952798,402706.97358402493,417621.62905768282,433088.6637114631,449128.53546068084,465762.45990000258,{"$f":"GP255*GP250","v":483012.43836485903},500901.2870321399,519452.66709866212,538691.11607732798,558642.08025236789,579331.94833659451,600788.08637518855,623038.87394217995,646113.7416775024,670043.21021427028,694858.93054776581,720593.72589953279,747281.6351319477,774957.95777069451,803659.30069468985,833423.62655521824,864290.30398831726,896300.1596868285,929495.53240098956,963920.32893899258,999620.08224157698,1036642.0116074758,1075035.0851493699,1114850.0845629619,1156139.6722948356,1198958.4611979469,1243363.086766874,1289412.2820483716,1337166.955326315,1386690.2706837803,1438047.7315488243,1491307.2673344666,1546539.3232874656,1603816.9536647396,1663215.9183606666,1724814.7831130722,1788695.0234204475,1854941.132307847,1923640.7320840003,1994884.690237463,2068767.2396250973,2145386.103111852,2224842.6228267024,2307241.8942057118,2392692.9049995141,2481308.6794290757,2573206.4276804104,2668507.7009359822,2767338.5521478467,2869829.7027651933,2976116.7156368047,3086340.174317129,3200645.8690131376,3319184.9894179073,3442114.3246859889,3569596.4708150583,3701800.0457081646,3838899.912201012,3981077.4093492883,4128520.5922819474,4281424.4809377007,4439991.3180137081,4604430.8364676638,4774960.5369270807,{"$f":"JB255*JB250","v":4951805.9753727112},5135201.0614766143,5325388.3679894619,5522619.4515863182,5727155.1855952684,5939266.105048974,6159232.7645155676,6387346.1091821641,6623907.8596818335,6869230.9111730084,7123639.7471992113,7387470.8688764786,7661073.2399761872,7944808.7484919447,8239052.6853010925,8544194.2405539043,8860637.0184470564,9188799.5710622612,9529115.9519761223,9882036.2903735097,10248027.386423782,10627573.328707371,11021176.134509375,11429356.413827062,11852654.057969559,12291628.953660518,12746861.723588288,13218954.494383102,13708531.69303707,14216240.87282039,14742753.569786161,15288766.190996759,15855000.935646512,16442206.750299115,17051160.319503192,17682667.093096312,18337562.351556223,19016712.310808457,19721015.267951556,20451402.789415404,21208840.94312419,21994331.576293737,22808913.640553344,23653664.566144872,24529701.68701661,25438183.718696952,26380312.290902607,27357333.536908466,28370539.741781402,29421271.051658012,30510917.24632721,31640919.577462181,32812772.674933061,34028026.523721874,35288288.514054433,36595225.567460947,37950566.341577426,39356103.516604081,40813696.166445024,42325272.217665471,43892830.999518923,45518445.888417095,47204267.050340511,48952524.284816921,{"$f":"LN255*LN250","v":50765529.974229395},52645682.142354958,54595467.626179196,56617465.36518237,58714349.81244725,60888894.472101048,63143975.567769766,65482575.846897691,67907788.525963381,70422821.381810948,73031000.994507685,75735777.147340253,78540727.389769137,81449561.769376621,84466127.739067242,87594415.246011317,90838562.009062573,94202858.991630197,97691756.077244207,101309867.95532101,105061980.22491428,108953055.7245242,112988241.09633766,117172873.59358159,121512488.13999343,126012824.65074621,130679835.62451123,135519694.0167006,140538801.4043031,145743796.45311284,151141563.69855031,156739242.65168977,162544237.24253774,168564225.61305237,174807170.27285734,181281328.63108286,187995263.91826358,194957856.51274037,202178315.68654618,209666191.78631306,217431388.86531091,225484177.78332654,233835209.79170981,242495530.62155554,251476595.09365547,260790282.26954404,270448911.16367882,280465257.0375368,290852568.29717898,301624584.01663327,312795552.1102733,324380248.17822933,336393995.0497582,348852683.050421,361772791.0198763,375171408.10808843,389066256.37877953,403475714.2500239,418418840.80298769,433915400.99096709,449985891.78206849,466651569.27010912,483934476.7895968,501857474.07197618,{"$f":"NZ255*NZ250","v":520444267.48170578},539719441.37215817,559708490.60281742,580437854.2607832,601934950.63118541,624228213.46276188,647347129.5765686,671322277.86756635,696185369.75066948,721969291.10475504,748708145.77011061,776437300.65685225,805193432.52397931,835014576.49093735,865940176.34585571,898011136.7170006,931269877.17645133,965760388.34755802,1001528290.0903981,1038620891.8421859,1077087255.1924529,1116978258.7757604,1158346665.5677793,1201247192.6737473,1245736583.701612,1291873683.8155849,1339719517.5693789,1389337369.6220779,1440792868.4434011,1494154073.1190705,1549491563.3711083,1606878532.9121203,1666390886.2570534,1728107339.1204693,1792109522.5321348,1858482090.8086348,1927312833.5238228,1998692791.6262109,2072716377.8568792,2149481501.6271863,2229089698.5214505,2311646264.5958905,2397260395.651464,2486045331.6648111,2578118506.5683484,2673601703.5776134,2772621216.2713132,2875308015.6371369,2981797923.3042736,3092231791.1917701,3206755687.810348,3325521091.4640918,3448685090.6075549,3576410591.6232958,3708866534.2946558,3846228115.2587924,3988677019.7355165,4136401661.8384399,4289597433.7862887,4448466964.343997,4613220386.8354406,4784075617.0822773,4961258641.6365356,5145003816.6881857,{"$f":"QL255*QL250","v":5335554178.0430489},5533161762.5810509,5738087941.6200027,5950603766.6258392,6170990327.726593,6399539125.5042734,6636552456.5564489,6882343813.3374729,7137238298.8082371,7401573056.4428978,7675697716.161315,7959974856.7770634,8254780485.5726585,8560504535.6363258,8877551381.6181507,9206340374.587759,9547306396.7009907,9900900436.4092083,10267590184.972059,10647860655.062683,11042214822.283585,11451174290.441677,11875279981.462473,12315092850.855915,12771194629.680212,13244188593.985046,13734700362.751877,14243378725.386757,14770896499.860178,15317951422.628996,15885267071.517479,16473593822.778196,17083709843.598606,17716422121.366119,18372567531.053036,19053013942.133114,19758661366.49395,20490443148.863415,21249327201.324722,22036317283.552979,22852454330.466644,23698817829.049805,24576527246.166489,25486743509.255508,26430670541.864288,27409556856.052769,28424697203.773529,29477434289.412483,30569160545.755157,31701319975.727741,32875410062.348793,34092983749.417938,35355651495.561371,36665083404.350975,38023011433.314514,39431231684.758751,40891606781.435463,42406068330.192703,43976619476.869713,45605337555.815048,47294376837.532204,49045971378.087036,50862437974.045868,52746179226.852623,{"$f":"SX255*SX250","v":54699686720.698326},56725544318.086098,58826431577.450737,61005127297.353188,63264513191.937943,65607577702.514557,68037419950.304871,70557253835.584351,73170412288.639038,75880351678.161057,78690656382.913422,81605043532.710983,84627367924.988464,87761627123.458313,91011966745.602722,94382685945.992844,97878243102.688614,101503261714.23978,105262536515.08835,109161039817.46114,113203928088.14061,117396548768.81297,121744447349.01471,126253374701.03279,130929294686.46024,135778392044.46796,140807080572.22684,146022011608.2998,151430082830.22479,157038447377.92496,162854523315.01376,168886003440.50861,175140865463.93124,181627382557.25336,188354134297.64377,195330018015.49127,202564260562.71298,210066430516.91357,217846450837.53796,225914611990.75696,234281585560.44659,242958438363.26331,251956647086.48508,261288113467.9801,270965180038.38019,281000646446.28162,291407786388.06604,302200365164.73438,313392657888.97546,324999468366.55151,337036148676.9751,349518619479.37549,362463391070.41357,375887585222.09735,389808957828.38287,404245922390.51483,419217574372.16986,434743716456.61749,450844884739.30469,467542375890.50958]
[]
[null,null,null,"Change in Deferred Taxes",null,{"$f":"(F256-F233)*$F$14","v":0},1.3095238095238095,2.74095380952381,4.3056384910838101,6.0159827990195929,7.8855464792697347,9.9291515816417188,12.162999970203723,14.604801772953735,17.273915789125347,20.191502967290415,20.880694171045224,21.634043562339969,22.457523755169131,23.357663366109144,24.341598773710778,25.417130696276871,26.592786036578495,27.877885483819469,29.282617408802999,30.818118638147098,32.496562747933282,35.521732767263885,38.828521914034013,42.443146676055278,46.394264086422623,50.713198918755893,55.377497851173359,60.355726291762778,65.606741655763642,71.078963976464479,76.709638048946488,82.424080047380073,88.134900406511974,93.741193712086073,99.127685393467004,104.16382414053427,108.81104250466734,113.03670137742677,116.81489909713628,120.12723203333769,122.96350772732427,125.32241371582904,127.21214698367567,128.65101057091238,129.73033168097299,130.55609170023854,131.24934081597598,131.89508501045668,132.58321596733219,133.40807092009072,134.46801587526147,135.86505764946639,137.70448888742453,140.0945690520922,143.02721822379851,146.49026926254339,150.46752230313666,154.93882261392673,159.88015815209565,165.26377320403628,171.05829462285203,177.22886735271823,183.73729614872411,{"$f":"(BR256-BR233)*$F$14","v":190.54219064888809},197.59911122176015,204.91739190496924,212.50671243156171,220.37711103317679,228.53899771740157,237.00316803686337,245.78081736827608,254.88355572032742,264.32342308998545,274.11290538754611,284.26495095147925,294.79298767491809,305.71094076644636,317.03325116867245,328.77489465895496,340.95140165754378,353.57887776933285,366.67402508639816,380.25416427949767,394.33725750775307,408.9419321768105,424.08750557691064,439.79401043345706,456.08222140386988,472.97368255578431,490.4907358629207,508.65655075633958,527.4951547701512,547.03146532221854,567.29132267189152,588.30152409836728,610.08985934487464,632.68514737557007,656.11727449377122,680.41723387192224,705.61716654560314,731.75040392578603,758.8515118855812,786.95633647977593,816.10205135764136,846.32720693172269,877.67178136764687,910.17723346237926,943.8865574808915,978.84434002375292,1015.0968190008716,1052.6919447893879,1091.6794436566079,1132.1108835318746,1174.0397422143606,1217.5214781070108,1262.613603570182,1309.3757609920067,1357.8698016761064,1408.1598676509839,1460.3124765093062,1514.3966093893041,1570.483802214645,1628.6482403134669,1688.966856541716,1751.5194330405939,1816.3887067626856,1883.6604789063513,{"$f":"(ED256-ED233)*$F$14","v":1953.423728403126},2025.7707296082663,2100.7971743500348,2178.6022984992633,2259.289013226482,2342.9640411203382,2429.7380573472674,2519.7258360391788,2613.0464021027274,2709.8231886510021,2810.1842002658814,2914.2621823069294,3022.1947964908468,3134.1248029736798,3250.2002491766161,3370.5746656051233,3495.4072689204804,3624.863172532212,3759.1136049901179,3898.3361364645316,4042.714913614629,4192.4409031552568,4347.7121444445111,4508.7340114261569,4675.7194842733406,4848.8894310928881,5028.4729000628467,5214.7074223895761,5407.8393264851911,5608.1240637808987,5815.8265466070807,6031.221498587216,6254.5938180088924,6486.2389546526647,6726.463300577183,6975.5845953773678,7233.9323464517511,7501.8482648349309,7779.6867171713602,8067.8151944285273,8366.6147979693851,8676.4807436269766,8997.8228844479381,9331.0662527963432,9676.6516225349114,10035.03609202712,10406.693688731444,10792.115996187298,11191.8128042221,11606.312783239271,12036.164183479326,12481.935560178666,12944.216525585442,13423.618528827021,13920.775664660658,14436.345512177038,14971.010004566007,15525.476331095109,16100.477872493531,16696.775170979192,17315.156936211584,17956.441088501102,18621.47584065485,19311.140819889333,{"$f":"(GP256-GP233)*$F$14","v":20026.348231294745},20768.044064388974,21537.209344357674,22334.861429635275,23162.055357543257,24019.885239765223,24909.485709505185,25832.033422242428,26788.748612068594,27780.89670566516,28809.789996056148,29876.789378350077,30983.306149766606,32130.803876329417,33320.800328693149,34554.869489666598,35834.643636085879,37161.815497791977,38538.140496568172,39965.439067999076,41445.59906932147,42980.57827645287,44572.406973499485,46223.190638170025,47935.112726645282,49710.437561589293,51551.513327120338,53460.775174703507,55440.748444073892,57494.052003448596,59623.401713448286,61831.614019307599,64121.609676126624,66496.41761209158,68959.178934772965,71513.151085801248,74161.712149414991,76908.36532058072,79756.743538593757,82710.61429228913,85773.884603218292,88950.606193382991,92244.980844361184,95661.365954912966,99204.28030441911,102878.41002977354,106688.61482363625,110639.93436224456,114737.5949712845,118987.01653864083,123393.81968316599,127963.83318895171,132703.10171493783,137617.89379005216,142714.7101044606,148000.29210788931,153481.63092639716,159165.9766093872,165060.8477190925,171174.0412752165,177513.64306788542,184088.03835254745,190905.92294097249,197976.31470301456,{"$f":"(JB256-JB233)*$F$14","v":205308.56549435528},212912.37352600414,220797.79619191331,228975.26337167691,237455.59122591047,246249.99650255335,255370.1113730222,264827.99881783314,274636.16858205036,284807.59372165496,295355.72776273033,306294.52249615057,317638.44643131783,329402.50393334823,341602.25506902416,354253.83618776081,367373.98126481031,380980.04403493414,395090.02094581211,409722.57496156171,424897.06024783757,440633.54777117632,456952.85184642952,473876.55766741373,491427.04985718429,509627.542075695,528502.10772401048,548075.71178567689,568374.24384737061,589424.55234250193,611254.48006305844,633892.90098667331,657369.75846761558,681716.10484222183,706964.14250115957,733147.26648283284,760300.10864429083,788458.58346804092,817659.93556536315,847942.78893896099,879347.19807010423,911914.70089782868,945688.3737602802,980712.88837086502,1017034.5709045678,1054701.4632725883,1093763.3866663519,1134272.0074549252,1176280.9055230264,1219845.6451399764,1265023.8484533792,1311875.2717046989,1360461.8842675528,1410847.9506132845,1463100.1153121972,1517287.4911829,1573481.7507063486,1631757.2208255092,1692190.9812560026,1754862.966437798,1819856.071262788,1887256.2607180756,1957152.6835900303,2029637.7903794721,{"$f":"(LN256-LN233)*$F$14","v":2104807.4555839673},2182761.1045089755,2263601.8447755687,2347436.6026986782,2434376.2647162247,2524535.8240562566,2618034.5328360014,2714996.0597941168,2815548.6538646501,2919825.3138091806,3027963.9641314186,3140107.6375069879,3256404.6639696974,3377008.8671044782,3502079.7675065584,3631782.793775931,3766289.5013262145,3905777.799297329,4050432.1858721077,4200443.992308069,4356011.6360071935,4517340.88295836,4684645.1198996082,4858145.6365602016,5038071.9183558412,5224661.9499240741,5418162.5299014635,5618829.5973588899,5826928.570326671,6042734.6968572885,6266533.4190900922,6498620.7507995032,6739303.6689261198,6988900.5196084678,7247741.4392526895,7516168.7911968529,7794537.6185476184,8083216.1137881428,8382586.1057783961,8693043.5647920072,9014999.1262576431,9348878.6338977218,9695123.702982761,10054192.304446436,10426559.370633915,10812717.423484713,11213177.225980893,11628468.457722314,12059140.415522516,12505762.739951812,12968926.168788686,13449243.31837593,13947349.493915305,14463903.529771954,14999588.660900578,15555113.426545694,16131212.60741125,16728648.19753933,17348210.412183389,17990718.733008996,18657022.992004722,19348004.49553661,20064577.190033302,20807688.870843351,{"$f":"(NZ256-NZ233)*$F$14","v":21578322.435863912},22377497.185598567,23206270.171364427,24065737.593431041,24957036.250941321,25881345.045531183,26839886.540637463,27833928.578556508,28864785.957391918,29933822.170109838,31042451.208002031,32192139.430941552,33384407.506905913,34620832.423331708,35903049.572962254,37232754.916946471,38611707.2280505,40041730.416948527,41524715.944670618,43062625.324397445,44657492.715911835,46311427.616138369,48026617.649329692,49805331.460590243,51649921.716564655,53562828.217259347,55546581.123113811,57603804.30158937,59737218.797703028,61949646.43309474,64244013.538390815,66623354.823798597,69090817.393052876,71649664.906021953,74303281.895481348,77055178.243762374,79908993.825198233,82868503.320508361,85937621.209486783,89120406.948601425,92421070.340349853,95843977.10147506,99393654.637405396,103074798.03055638,106892276.25041604,110851138.59362638,114956621.36257982,119214154.79136419,123629370.22821712,128208107.58398938,132956423.05646992,137880597.14078939,142987142.93649554,148282814.76229155,153774617.08982778,159469813.80836666,165375937.83257341,171500801.06614041,177852504.73442602,184439450.09977019,191270349.57366514,198354238.24047542,205700485.80794954,213318809.00033259,{"$f":"(QL256-QL233)*$F$14","v":221219284.41046906},229412361.82789516,237908878.06055331,246720071.26840353,255857595.82790017,265333537.7469821,275160430.65097928,285351272.360569,295919542.08371449,306879218.24432707,318244796.97122359,330031311.27184916,342254350.91611385,354930083.05664325,368075273.6127286,381707309.44624972,395844221.35890102,410504707.94114971,425708160.30445838,441474687.72949409,457825144.26424408,474781156.30721426,492365151.21220779,510600386.9525032,529510982.88367605,549121951.64575577,569459232.24690819,590549724.37240553,612421323.96426153,635102960.1186018,658624633.34955406,683017455.27028799,708313689.74367762,734546795.557024,761751470.67727518,789963698.14527893,819220793.66978645,849561454.9841404,881025813.03093433,913655485.04234695,947493629.58637524,982585003.65173626,1018976021.846981,1056714817.7921066,1095851307.7838545,1136437256.8189363,1178526347.0624809,1222174248.8522873,1267438694.3327808,1314379553.8160896,1363058914.9712229,1413541164.9460974,1465893075.5310392,1520183891.4764061,1576485422.0811272,1634872136.1733246,1695421260.6086378,1758212882.4165401,1823330054.7297173,1890858906.6366863,1960888757.1028805,2033512233.1109428,2108825392.1764412,2186927849.4010887,{"$f":"(SX256-SX233)*$F$14","v":2267922909.2315044},2351917702.0978012,2439023326.1126995,2529354994.0186062,2623032185.577076,2720178805.6021137,2820923347.8463917,2925399064.9572315,3033744144.726984,3146101892.8710899,3262620922.5754623,3383455351.0639648,3508765003.4459724,3638715624.1135941,3773479095.9682693,3913233667.7665482,4058164189.8859482,4208462358.8225632,4364326970.7439156,4525964184.4323845,4693587793.9670219,4867419511.5043831,5047689260.5324631,5234635479.9855423,5428505439.6222839,5629555567.084137,5838051787.066658,6054269873.0524559,6278495812.0708313,6511026182.9666786,6752168548.6790314,7002241863.0479126,7261576892.6877518,7530516654.4853287,7809416869.3008499,8098646432.4722748,8398587901.7453156,8709638003.2743454,9032208156.3636169,9366725017.6426926,9713631045.3961029,10073385084.793404,10446462974.793808,10833358177.528275,11234582430.991219,11650666425.905418,12082160507.655243,12529635404.216751,12993682981.047333,13474917023.933411,13973974050.831802,14491514153.778412,15028221871.977753,15584807097.228317,16162006012.881256,16760582067.574326,17381326985.029007,18025061811.246536,18692638000.487854,19384938541.473938]
[null,null,null,"Change in Deferred Taxes to Cap Exp",null,{"$f":"F258/F251","v":0},1.1979996281409156E-2,2.2939729113969597E-2,3.2966088132753417E-2,4.2138563110874029E-2,5.0529874160740486E-2,5.8206548264902284E-2,6.5229446707267463E-2,7.1654247586210085E-2,7.7531887234970301E-2,8.2908964048962419E-2,7.8437015073868174E-2,7.4345914805003091E-2,7.0603228673492613E-2,6.7179284365501621E-2,6.4046936577766458E-2,6.1181351807467935E-2,5.8559811470242432E-2,5.6161531785435002E-2,5.3967499000630588E-2,5.1960318649109938E-2,5.0124077645131611E-2,5.0124077645131611E-2,5.0124077645131611E-2,5.0124077645131625E-2,5.0124077645131639E-2,5.0339484361232985E-2,5.0710971946714006E-2,5.118700354031544E-2,5.1721877551471278E-2,5.227416865793752E-2,5.2805468856527017E-2,5.3279356832769208E-2,5.3660540907616107E-2,5.3914133473738413E-2,5.4005024297922123E-2,5.3897327169742285E-2,5.3607202809625734E-2,5.3150272527958925E-2,5.2541898204477473E-2,5.1797423561807956E-2,5.0932385572924961E-2,4.9962703207407054E-2,4.8904849446078903E-2,4.769169007536038E-2,4.6374282851060107E-2,4.5002743028500915E-2,4.3625974708533861E-2,4.2274919725453657E-2,4.097782427510005E-2,3.9760205283759724E-2,3.8644854594444007E-2,3.7651876483254132E-2,3.6798753903204307E-2,3.6100438881976914E-2,3.5539886888632001E-2,3.5100418425635146E-2,3.4765818066697686E-2,3.4520422463943559E-2,3.4349196850730124E-2,3.4237799859889978E-2,3.4172636733422253E-2,3.4140901217402216E-2,3.4130606615289702E-2,{"$f":"BR258/BR251","v":3.4130606615289681E-2},3.4130606615289653E-2,3.4130606615289653E-2,3.413060661528966E-2,3.4130606615289626E-2,3.413060661528964E-2,3.413060661528966E-2,3.4130606615289584E-2,3.413060661528957E-2,3.413060661528957E-2,3.413060661528957E-2,3.4130606615289577E-2,3.4130606615289563E-2,3.4130606615289563E-2,3.413060661528957E-2,3.4130606615289528E-2,3.4130606615289508E-2,3.4130606615289542E-2,3.4130606615289577E-2,3.4130606615289549E-2,3.4130606615289549E-2,3.4130606615289577E-2,3.413060661528957E-2,3.413060661528957E-2,3.4130606615289522E-2,3.4130606615289577E-2,3.4130606615289605E-2,3.4130606615289598E-2,3.4130606615289591E-2,3.4130606615289598E-2,3.4130606615289563E-2,3.4130606615289542E-2,3.4130606615289563E-2,3.4130606615289494E-2,3.4130606615289473E-2,3.4130606615289466E-2,3.4130606615289494E-2,3.4130606615289494E-2,3.4130606615289487E-2,3.4130606615289508E-2,3.4130606615289535E-2,3.4130606615289528E-2,3.413060661528957E-2,3.4130606615289584E-2,3.4130606615289577E-2,3.4130606615289549E-2,3.4130606615289522E-2,3.4130606615289528E-2,3.4130606615289542E-2,3.413060661528957E-2,3.4130606615289556E-2,3.4130606615289535E-2,3.4130606615289542E-2,3.4130606615289528E-2,3.4130606615289528E-2,3.413060661528957E-2,3.4130606615289584E-2,3.413060661528957E-2,3.4130606615289542E-2,3.4130606615289556E-2,3.4130606615289549E-2,3.4130606615289535E-2,3.4130606615289549E-2,3.4130606615289605E-2,{"$f":"ED258/ED251","v":3.4130606615289591E-2},3.4130606615289633E-2,3.4130606615289591E-2,3.4130606615289605E-2,3.4130606615289612E-2,3.4130606615289612E-2,3.4130606615289563E-2,3.4130606615289542E-2,3.413060661528957E-2,3.4130606615289549E-2,3.4130606615289563E-2,3.4130606615289577E-2,3.4130606615289563E-2,3.4130606615289542E-2,3.4130606615289584E-2,3.4130606615289605E-2,3.4130606615289667E-2,3.4130606615289605E-2,3.4130606615289633E-2,3.413060661528964E-2,3.4130606615289619E-2,3.4130606615289591E-2,3.413060661528957E-2,3.413060661528957E-2,3.4130606615289605E-2,3.4130606615289612E-2,3.413060661528964E-2,3.4130606615289653E-2,3.4130606615289626E-2,3.4130606615289646E-2,3.4130606615289605E-2,3.4130606615289584E-2,3.4130606615289591E-2,3.413060661528957E-2,3.4130606615289591E-2,3.4130606615289633E-2,3.4130606615289577E-2,3.4130606615289549E-2,3.4130606615289563E-2,3.4130606615289605E-2,3.4130606615289619E-2,3.4130606615289612E-2,3.4130606615289591E-2,3.4130606615289563E-2,3.413060661528957E-2,3.4130606615289591E-2,3.4130606615289626E-2,3.4130606615289619E-2,3.4130606615289653E-2,3.413060661528966E-2,3.4130606615289688E-2,3.4130606615289688E-2,3.4130606615289688E-2,3.4130606615289681E-2,3.4130606615289681E-2,3.4130606615289709E-2,3.4130606615289667E-2,3.4130606615289667E-2,3.4130606615289633E-2,3.4130606615289619E-2,3.4130606615289633E-2,3.4130606615289612E-2,3.4130606615289653E-2,3.4130606615289646E-2,{"$f":"GP258/GP251","v":3.4130606615289633E-2},3.4130606615289633E-2,3.4130606615289619E-2,3.4130606615289577E-2,3.4130606615289591E-2,3.4130606615289591E-2,3.4130606615289626E-2,3.413060661528964E-2,3.413060661528964E-2,3.413060661528964E-2,3.4130606615289612E-2,3.4130606615289605E-2,3.4130606615289563E-2,3.4130606615289626E-2,3.4130606615289626E-2,3.4130606615289598E-2,3.4130606615289591E-2,3.4130606615289619E-2,3.4130606615289598E-2,3.4130606615289605E-2,3.4130606615289591E-2,3.4130606615289605E-2,3.4130606615289535E-2,3.4130606615289556E-2,3.4130606615289556E-2,3.4130606615289542E-2,3.4130606615289563E-2,3.4130606615289535E-2,3.4130606615289584E-2,3.4130606615289577E-2,3.4130606615289563E-2,3.4130606615289591E-2,3.413060661528957E-2,3.4130606615289535E-2,3.4130606615289522E-2,3.4130606615289542E-2,3.4130606615289549E-2,3.4130606615289556E-2,3.4130606615289563E-2,3.4130606615289577E-2,3.4130606615289563E-2,3.4130606615289535E-2,3.4130606615289563E-2,3.4130606615289577E-2,3.4130606615289577E-2,3.413060661528957E-2,3.4130606615289577E-2,3.4130606615289619E-2,3.4130606615289584E-2,3.4130606615289542E-2,3.4130606615289563E-2,3.4130606615289563E-2,3.4130606615289591E-2,3.4130606615289563E-2,3.4130606615289584E-2,3.413060661528957E-2,3.4130606615289591E-2,3.4130606615289598E-2,3.4130606615289612E-2,3.4130606615289549E-2,3.4130606615289556E-2,3.4130606615289528E-2,3.4130606615289556E-2,3.4130606615289591E-2,{"$f":"JB258/JB251","v":3.4130606615289577E-2},3.4130606615289577E-2,3.4130606615289591E-2,3.4130606615289577E-2,3.4130606615289605E-2,3.4130606615289612E-2,3.413060661528966E-2,3.4130606615289626E-2,3.4130606615289626E-2,3.4130606615289605E-2,3.4130606615289626E-2,3.4130606615289605E-2,3.4130606615289591E-2,3.4130606615289605E-2,3.4130606615289653E-2,3.4130606615289688E-2,3.4130606615289646E-2,3.4130606615289681E-2,3.4130606615289702E-2,3.4130606615289751E-2,3.4130606615289716E-2,3.4130606615289709E-2,3.4130606615289709E-2,3.4130606615289702E-2,3.4130606615289723E-2,3.413060661528973E-2,3.4130606615289737E-2,3.4130606615289737E-2,3.4130606615289702E-2,3.4130606615289716E-2,3.4130606615289702E-2,3.4130606615289667E-2,3.4130606615289667E-2,3.413060661528966E-2,3.4130606615289723E-2,3.4130606615289744E-2,3.4130606615289737E-2,3.4130606615289751E-2,3.4130606615289751E-2,3.4130606615289723E-2,3.4130606615289723E-2,3.413060661528973E-2,3.4130606615289716E-2,3.4130606615289688E-2,3.4130606615289674E-2,3.4130606615289646E-2,3.4130606615289653E-2,3.4130606615289605E-2,3.4130606615289626E-2,3.4130606615289612E-2,3.4130606615289577E-2,3.4130606615289591E-2,3.4130606615289563E-2,3.4130606615289535E-2,3.4130606615289522E-2,3.4130606615289528E-2,3.4130606615289508E-2,3.4130606615289522E-2,3.4130606615289522E-2,3.4130606615289487E-2,3.4130606615289487E-2,3.4130606615289473E-2,3.413060661528948E-2,3.4130606615289508E-2,{"$f":"LN258/LN251","v":3.4130606615289528E-2},3.4130606615289542E-2,3.4130606615289528E-2,3.4130606615289556E-2,3.4130606615289535E-2,3.4130606615289563E-2,3.4130606615289528E-2,3.4130606615289556E-2,3.4130606615289542E-2,3.4130606615289535E-2,3.4130606615289556E-2,3.4130606615289542E-2,3.4130606615289556E-2,3.4130606615289549E-2,3.4130606615289542E-2,3.4130606615289542E-2,3.4130606615289535E-2,3.4130606615289515E-2,3.4130606615289542E-2,3.4130606615289563E-2,3.4130606615289591E-2,3.4130606615289626E-2,3.4130606615289653E-2,3.4130606615289598E-2,3.4130606615289577E-2,3.4130606615289619E-2,3.413060661528964E-2,3.4130606615289612E-2,3.4130606615289605E-2,3.4130606615289605E-2,3.4130606615289598E-2,3.4130606615289556E-2,3.4130606615289591E-2,3.4130606615289598E-2,3.4130606615289619E-2,3.4130606615289626E-2,3.4130606615289626E-2,3.4130606615289605E-2,3.4130606615289598E-2,3.4130606615289612E-2,3.4130606615289612E-2,3.4130606615289626E-2,3.413060661528964E-2,3.4130606615289667E-2,3.4130606615289667E-2,3.4130606615289674E-2,3.4130606615289674E-2,3.413060661528966E-2,3.4130606615289667E-2,3.4130606615289681E-2,3.4130606615289737E-2,3.4130606615289709E-2,3.4130606615289723E-2,3.413060661528973E-2,3.4130606615289716E-2,3.4130606615289723E-2,3.4130606615289751E-2,3.4130606615289744E-2,3.4130606615289737E-2,3.4130606615289709E-2,3.413060661528973E-2,3.4130606615289744E-2,3.4130606615289744E-2,3.4130606615289709E-2,{"$f":"NZ258/NZ251","v":3.4130606615289723E-2},3.4130606615289723E-2,3.4130606615289771E-2,3.4130606615289723E-2,3.4130606615289688E-2,3.4130606615289695E-2,3.4130606615289681E-2,3.4130606615289681E-2,3.4130606615289681E-2,3.4130606615289633E-2,3.413060661528964E-2,3.4130606615289605E-2,3.4130606615289619E-2,3.4130606615289653E-2,3.4130606615289695E-2,3.4130606615289681E-2,3.4130606615289688E-2,3.4130606615289646E-2,3.4130606615289646E-2,3.4130606615289653E-2,3.4130606615289667E-2,3.4130606615289681E-2,3.4130606615289709E-2,3.4130606615289695E-2,3.4130606615289688E-2,3.4130606615289695E-2,3.413060661528973E-2,3.4130606615289688E-2,3.4130606615289688E-2,3.4130606615289688E-2,3.4130606615289681E-2,3.4130606615289653E-2,3.4130606615289695E-2,3.4130606615289688E-2,3.4130606615289674E-2,3.4130606615289674E-2,3.4130606615289626E-2,3.4130606615289667E-2,3.4130606615289702E-2,3.4130606615289744E-2,3.4130606615289757E-2,3.4130606615289771E-2,3.4130606615289806E-2,3.4130606615289827E-2,3.4130606615289827E-2,3.4130606615289813E-2,3.4130606615289785E-2,3.4130606615289751E-2,3.4130606615289744E-2,3.4130606615289751E-2,3.413060661528973E-2,3.4130606615289751E-2,3.4130606615289723E-2,3.4130606615289716E-2,3.4130606615289723E-2,3.4130606615289723E-2,3.4130606615289751E-2,3.4130606615289723E-2,3.413060661528973E-2,3.413060661528973E-2,3.4130606615289709E-2,3.4130606615289716E-2,3.4130606615289695E-2,3.4130606615289674E-2,{"$f":"QL258/QL251","v":3.4130606615289702E-2},3.4130606615289702E-2,3.4130606615289744E-2,3.4130606615289688E-2,3.4130606615289702E-2,3.4130606615289681E-2,3.4130606615289681E-2,3.4130606615289695E-2,3.413060661528964E-2,3.4130606615289653E-2,3.4130606615289619E-2,3.4130606615289556E-2,3.4130606615289605E-2,3.4130606615289633E-2,3.4130606615289591E-2,3.4130606615289605E-2,3.4130606615289612E-2,3.4130606615289646E-2,3.4130606615289674E-2,3.413060661528966E-2,3.4130606615289702E-2,3.4130606615289681E-2,3.4130606615289653E-2,3.413060661528966E-2,3.413060661528966E-2,3.413060661528966E-2,3.4130606615289674E-2,3.413060661528973E-2,3.4130606615289716E-2,3.4130606615289716E-2,3.4130606615289709E-2,3.4130606615289709E-2,3.4130606615289674E-2,3.413060661528966E-2,3.4130606615289723E-2,3.413060661528973E-2,3.4130606615289695E-2,3.4130606615289688E-2,3.4130606615289751E-2,3.4130606615289716E-2,3.4130606615289716E-2,3.4130606615289723E-2,3.4130606615289695E-2,3.4130606615289723E-2,3.4130606615289709E-2,3.4130606615289688E-2,3.4130606615289646E-2,3.413060661528966E-2,3.4130606615289674E-2,3.4130606615289681E-2,3.4130606615289702E-2,3.4130606615289709E-2,3.4130606615289674E-2,3.4130606615289667E-2,3.4130606615289695E-2,3.4130606615289716E-2,3.4130606615289681E-2,3.4130606615289702E-2,3.4130606615289674E-2,3.4130606615289667E-2,3.4130606615289633E-2,3.4130606615289633E-2,3.413060661528966E-2,3.4130606615289681E-2,{"$f":"SX258/SX251","v":3.413060661528964E-2},3.4130606615289626E-2,3.4130606615289688E-2,3.4130606615289646E-2,3.4130606615289612E-2,3.4130606615289681E-2,3.4130606615289667E-2,3.4130606615289681E-2,3.4130606615289646E-2,3.4130606615289626E-2,3.4130606615289612E-2,3.4130606615289591E-2,3.4130606615289626E-2,3.4130606615289598E-2,3.4130606615289646E-2,3.4130606615289633E-2,3.4130606615289626E-2,3.4130606615289619E-2,3.4130606615289626E-2,3.4130606615289612E-2,3.4130606615289612E-2,3.4130606615289612E-2,3.413060661528964E-2,3.4130606615289633E-2,3.4130606615289626E-2,3.413060661528964E-2,3.4130606615289605E-2,3.4130606615289598E-2,3.4130606615289626E-2,3.4130606615289591E-2,3.4130606615289591E-2,3.4130606615289619E-2,3.4130606615289605E-2,3.4130606615289577E-2,3.4130606615289598E-2,3.4130606615289598E-2,3.4130606615289591E-2,3.4130606615289556E-2,3.4130606615289577E-2,3.4130606615289549E-2,3.4130606615289542E-2,3.4130606615289584E-2,3.413060661528957E-2,3.4130606615289584E-2,3.4130606615289612E-2,3.4130606615289646E-2,3.4130606615289619E-2,3.4130606615289598E-2,3.4130606615289633E-2,3.413060661528966E-2,3.4130606615289646E-2,3.413060661528966E-2,3.4130606615289674E-2,3.4130606615289667E-2,3.4130606615289653E-2,3.4130606615289653E-2,3.413060661528966E-2,3.4130606615289653E-2,3.4130606615289646E-2,3.4130606615289674E-2]
[]
[null,null,null,"Total Deferred Tax",null,{"$f":"E261+F258","v":0},{"$f":"F261+G258","v":1.3095238095238095},4.0504776190476193,8.3561161101314294,14.372098909151022,22.257645388420755,32.186796970062474,44.349796940266195,58.95459871321993,76.228514502345277,96.420017469635695,117.30071164068092,138.93475520302087,161.39227895818999,184.74994232429913,209.09154109800991,234.50867179428678,261.10145783086529,288.97934331468474,318.26196072348773,349.08007936163483,381.57664210956813,417.098374876832,455.92689679086601,498.37004346692129,544.76430755334388,595.47750647209978,650.85500432327308,711.2107306150358,776.8174722707995,847.89643624726398,924.60607429621041,1007.0301543435905,1095.1650547501026,1188.9062484621886,1288.0339338556555,1392.1977579961897,1501.008800500857,1614.0455018782836,1730.8604009754199,1850.9876330087577,1973.9511407360819,2099.273554451911,2226.4857014355866,2355.1367120064988,2484.8670436874718,2615.4231353877103,2746.6724762036865,2878.5675612141431,3011.1507771814754,3144.5588481015661,3279.0268639768274,3414.8919216262939,3552.5964105137182,3692.6909795658103,3835.7181977896089,3982.2084670521522,4132.6759893552889,4287.6148119692152,4447.4949701213109,4612.7587433253475,4783.8170379481999,4961.0459053009181,5144.7832014496425,5335.3253920985308,{"$f":"BR261+BS258","v":5532.9245033202906},5737.8418952252596,5950.3486076568215,6170.7257186899988,6399.2647164074006,6636.2678844442635,6882.0487018125395,7136.932257532867,7401.2556806228522,7675.3685860103978,7959.6335369618773,8254.4265246367959,8560.1374654032425,8877.1707165719145,9205.945611230869,9546.8970128884121,9900.4758906577445,10267.149915744143,10647.40408002364,11041.741337531394,11450.683269708205,11874.770775285115,12314.564785718572,12770.647007122443,13243.620689678228,13734.111425541148,14242.767976297488,14770.263131067639,15317.294596389856,15884.585919061748,16472.887443160114,17082.977302504987,17715.662449880558,18371.77972437433,19052.196958246252,19757.814124791854,20489.564528717641,21248.416040603224,22035.372377083,22851.474428440641,23697.801635372365,24575.473416740013,25485.650650202391,26429.537207683283,27408.381547707035,28423.478366707906,29476.170311497295,30567.849755153904,31699.960638685778,32874.000380900135,34091.521859007145,35354.135462577324,36663.51122356933,38021.381025245435,39429.540892896417,40889.853369405726,42404.249978795029,43974.733781009672,45603.382021323137,47292.348877864853,49043.868310905447,50860.257017668133,52743.917496574482,54697.341224977608,{"$f":"ED261+EE258","v":56723.111954585875},58823.909128935906,61002.511427435165,63261.800440661646,65604.764481781982,68034.502539129244,70554.22837516843,73167.274777271159,75877.097965922163,78687.282166188044,81601.544348494979,84623.739144985826,87757.8639479595,91008.064197136118,94378.638862741238,97874.046131661715,101498.90930419392,105258.02290918404,109156.35904564857,113199.0739592632,117391.51486241847,121739.22700686297,126247.96101828913,130923.68050256248,135772.56993365538,140801.04283371824,146015.75025610783,151423.58958259301,157031.71364637392,162847.54019298099,168878.76169156822,175133.35550957712,181619.59446422977,188346.05776480696,195321.64236018434,202555.57470663608,210057.42297147101,217837.10968864238,225904.9248830709,234271.53968104027,242948.02042466725,251945.84330911518,261276.90956191154,270953.56118444644,280988.59727647353,291395.290965205,302187.40696139232,313379.21976561443,324985.53254885372,337021.69673233305,349503.6322925117,362447.84881809715,375871.46734692418,389792.24301158485,404228.58852376189,419199.59852832789,434725.07485942298,450825.55273191654,467522.32790289575,484837.48483910732,502793.92592760839,521415.40176826325,540726.54258815257,560752.89081944735,{"$f":"GP261+GQ258","v":581520.93488383631},603058.14422819403,625393.00565782934,648555.06101537263,672574.94625513791,697484.43196464307,723316.46538688545,750105.21399895404,777886.1107046192,806695.90070067532,836572.69007902546,867555.99622879201,899686.80010512145,933007.60043381457,967562.46992348111,1003397.113559567,1040558.929057359,1079097.0695539271,1119062.5086219262,1160508.1076912477,1203488.6859677006,1248061.0929412001,1294284.2835793702,1342219.3963060156,1391929.8338676048,1443481.3471947252,1496942.1223694286,1552382.8708135025,1609876.9228169511,1669500.3245303994,1731331.9385497069,1795453.5482258336,1861949.9658379252,1930909.1447726982,2002422.2958584994,2076584.0080079143,2153492.3733284948,2233249.1168670887,2315959.7311593778,2401733.615762596,2490684.2219559792,2582929.2028003405,2678590.5687552532,2777794.8490596721,2880673.2590894457,2987361.8739130818,3098001.8082753262,3212739.4032466104,3331726.4197852514,3455120.2394684171,3583084.0726573691,3715787.174372307,3853405.0681623593,3996119.7782668201,4144120.0703747096,4297601.7013011072,4456767.6779104946,4621828.5256295875,4793002.5669048037,4970516.2099726889,5154604.2483252361,5345510.1712662084,5543486.4859692231,5748795.0514635779,{"$f":"JB261+JC258","v":5961707.424989582},6182505.2211814951,6411480.4845531723,6648936.0757790823,6895186.0722816354,7150556.1836546576,7415384.1824724907,7690020.3510545408,7974827.944776196,8270183.6725389268,8576478.1950350776,8894116.6414663959,9223519.1453997437,9565121.4004687686,9919375.2366565298,10286749.217921341,10667729.261956275,11062819.282902086,11472541.857863648,11897438.918111484,12338072.465882661,12795025.317729089,13268901.875396503,13760328.925253687,14269956.467329383,14798458.575053394,15346534.286839072,15914908.530686442,16504333.083028944,17115587.563092001,17749480.464078672,18406850.222546287,19088566.32738851,19795530.469889671,20528677.736372504,21288977.845016796,22077436.428484838,22895096.364050202,23743039.152989164,24622386.351059269,25534301.051957097,26479989.425717376,27460702.31408824,28477736.884992808,29532438.348265395,30626201.734931745,31760473.742386669,32936754.647909693,34156600.293049671,35421624.141503051,36733499.413207747,38093961.297475301,39504809.248088583,40967909.36340078,42485196.854583681,44058678.605290025,45690435.826115534,47382626.807371534,49137489.773809329,50957345.84507212,52844602.105790198,54801754.78938023,56831392.579759702,58936200.035343669,{"$f":"LN261+LO258","v":61118961.139852643},63382562.984628215,65729999.587326892,68164375.852043122,70688911.676099375,73306946.20893538,76021942.268729493,78837490.922594145,81757316.236403331,84785280.200534746,87925387.838041738,91181792.502011433,94558801.369115919,98060881.136622474,101692663.9303984,105458953.43172462,109364731.23102196,113415163.41689406,117615607.40920213,121971619.04520932,126488959.92816767,131173605.04806727,136031750.68462747,141069822.60298333,146294484.55290741,151712647.08280888,157331476.68016776,163158405.25049442,169201139.94735169,175467673.36644179,181966294.11724129,188705597.78616741,195694498.30577588,202942239.74502856,210458408.53622541,218252946.15477303,226336162.26856118,234718748.37433958,243411791.93913159,252426791.06538922,261775669.69928694,271470793.40226972,281524985.70671618,291951545.07735008,302764262.50083482,313977439.7268157,325605908.18453801,337665048.60006052,350170811.34001231,363139737.50880098,376588980.82717693,390536330.32109225,405000233.85086417,419999822.51176476,435554935.93831044,451686148.54572171,468414796.74326104,485763007.15544444,503753725.88845342,522410748.88045812,541758753.37599468,561823330.566028,582631019.43687129,604209341.87273526,{"$f":"NZ261+OA258","v":626586839.05833387},649793109.2296983,673858846.8231293,698815883.07407057,724697228.11960173,751537114.66023922,779371043.23879576,808235829.19618773,838169651.3662976,869212102.57429957,901404242.00524116,934788649.51214707,969409481.93547881,1005312531.5084411,1042545286.4253876,1081156993.6534381,1121198724.0703866,1162723440.0150573,1205786065.3394547,1250443558.0553665,1296754985.671505,1344781603.3208346,1394586934.781425,1446236856.4979897,1499799684.7152491,1555346265.8383629,1612950070.1399522,1672687288.9376552,1734636935.37075,1798880948.9091408,1865504303.7329395,1934595121.1259923,2006244786.0320144,2080548067.9274957,2157603246.171258,2237512239.9964561,2320380743.3169646,2406318364.5264516,2495438771.4750528,2587859841.8154025,2683703818.9168777,2783097473.5542831,2886172271.5848393,2993064547.8352556,3103915686.4288821,3218872307.7914619,3338086462.5828261,3461715832.8110433,3589923940.3950329,3722880363.4515028,3860760960.5922923,4003748103.5287876,4152030918.291079,4305805535.3809071,4465275349.1892738,4630651287.0218468,4802152088.0879869,4980004592.8224125,5164444042.922183,5355714392.4958477,5554068630.7363234,5759769116.5442734,5973087925.5446062,6194307209.9550753,{"$f":"QL261+QM258","v":6423719571.7829704},6661628449.843524]
[null,null,null,"Deferred Tax to Net Plant",null,null,{"$f":"G261/G243","v":1.3095238095238096E-2},1.9802156827998241E-2,2.6606309909581217E-2,3.3500111804111027E-2,4.0475302969978554E-2,4.7522971896843375E-2,5.463358553506234E-2,6.1797028241646935E-2,6.9002649200742353E-2,7.6239318097519437E-2,8.1753105651787852E-2,8.5974180620901813E-2,8.9201507253601223E-2,9.164972424556303E-2,9.3477261350729021E-2,9.4803901754234657E-2,9.5722135872440633E-2,9.6304721036503699E-2,9.6609845094524804E-2,9.668473293360498E-2,9.6568215467562016E-2,9.656821546756203E-2,9.6568215467562002E-2,9.6568215467562002E-2,9.6568215467561988E-2,9.6568215467562002E-2,9.6621864532788135E-2,9.6765022630502157E-2,9.701892416603107E-2,9.7393113012507762E-2,9.7887955458639306E-2,9.8496669215360266E-2,9.920688267158205E-2,0.10000177580350932,0.10086086709132187,0.10176051015694593,0.10268156075332512,0.10360866218220161,0.1045296452129678,0.10543503257403378,0.10631763605940921,0.10717223411632981,0.10799531858983394,0.10878490055984827,0.10952012850006068,0.11018702946484378,0.11077762704803798,0.11128728315049012,0.11171502713729566,0.11206314086121906,0.11233680137435893,0.11254376047855663,0.11269404691371968,0.11279968192252979,0.11287090020177486,0.11291633073714478,0.11294314888744014,0.11295720778318613,0.11296315503088797,0.11296453908313213,0.11296390834381183,0.11296290505722666,0.11296235523108628,0.11296235523108623,{"$f":"BS261/BS243","v":0.11296235523108622},0.11296235523108622,0.11296235523108623,0.11296235523108623,0.11296235523108623,0.11296235523108619,0.11296235523108615,0.11296235523108615,0.11296235523108614,0.1129623552310861,0.11296235523108605,0.11296235523108607,0.11296235523108607,0.112962355231086,0.11296235523108596,0.11296235523108591,0.1129623552310859,0.11296235523108593,0.11296235523108589,0.1129623552310859,0.1129623552310859,0.11296235523108587,0.11296235523108587,0.11296235523108585,0.11296235523108587,0.1129623552310859,0.11296235523108591,0.11296235523108591,0.11296235523108591,0.1129623552310859,0.11296235523108591,0.1129623552310859,0.11296235523108587,0.11296235523108586,0.11296235523108582,0.1129623552310858,0.11296235523108582,0.11296235523108579,0.11296235523108579,0.11296235523108578,0.11296235523108578,0.11296235523108579,0.11296235523108579,0.1129623552310858,0.11296235523108579,0.11296235523108579,0.1129623552310858,0.11296235523108582,0.1129623552310858,0.1129623552310858,0.11296235523108579,0.11296235523108579,0.11296235523108575,0.11296235523108576,0.11296235523108576,0.11296235523108576,0.11296235523108579,0.11296235523108578,0.11296235523108578,0.11296235523108576,0.11296235523108578,0.11296235523108578,0.11296235523108578,0.11296235523108579,{"$f":"EE261/EE243","v":0.11296235523108582},0.1129623552310858,0.1129623552310858,0.11296235523108582,0.11296235523108583,0.1129623552310858,0.1129623552310858,0.11296235523108582,0.11296235523108582,0.11296235523108582,0.1129623552310858,0.1129623552310858,0.11296235523108582,0.11296235523108586,0.11296235523108587,0.11296235523108589,0.11296235523108587,0.11296235523108589,0.11296235523108587,0.11296235523108587,0.11296235523108589,0.11296235523108587,0.11296235523108586,0.11296235523108586,0.11296235523108587,0.11296235523108591,0.11296235523108591,0.1129623552310859,0.11296235523108593,0.11296235523108591,0.11296235523108591,0.11296235523108589,0.11296235523108589,0.1129623552310859,0.11296235523108594,0.11296235523108593,0.11296235523108591,0.11296235523108593,0.11296235523108596,0.11296235523108596,0.11296235523108594,0.11296235523108596,0.11296235523108593,0.11296235523108593,0.1129623552310859,0.11296235523108594,0.11296235523108594,0.11296235523108593,0.11296235523108593,0.11296235523108596,0.11296235523108597,0.112962355231086,0.112962355231086,0.11296235523108598,0.11296235523108603,0.112962355231086,0.11296235523108597,0.11296235523108597,0.11296235523108596,0.11296235523108597,0.11296235523108597,0.11296235523108597,0.11296235523108596,0.11296235523108596,{"$f":"GQ261/GQ243","v":0.11296235523108594},0.11296235523108596,0.11296235523108597,0.11296235523108597,0.11296235523108597,0.112962355231086,0.11296235523108601,0.11296235523108601,0.11296235523108603,0.11296235523108601,0.112962355231086,0.11296235523108597,0.112962355231086,0.11296235523108598,0.11296235523108597,0.11296235523108596,0.11296235523108597,0.11296235523108597,0.11296235523108596,0.11296235523108594,0.11296235523108594,0.11296235523108594,0.11296235523108593,0.11296235523108594,0.11296235523108593,0.11296235523108591,0.11296235523108591,0.11296235523108593,0.11296235523108591,0.11296235523108591,0.11296235523108591,0.11296235523108589,0.11296235523108589,0.1129623552310859,0.11296235523108587,0.11296235523108587,0.11296235523108587,0.11296235523108587,0.11296235523108589,0.11296235523108585,0.1129623552310858,0.11296235523108583,0.11296235523108582,0.1129623552310858,0.1129623552310858,0.11296235523108582,0.11296235523108582,0.11296235523108579,0.1129623552310858,0.11296235523108579,0.11296235523108582,0.11296235523108585,0.11296235523108585,0.11296235523108583,0.11296235523108585,0.11296235523108589,0.11296235523108586,0.11296235523108587,0.11296235523108582,0.11296235523108582,0.1129623552310858,0.11296235523108576,0.11296235523108576,0.11296235523108575,{"$f":"JC261/JC243","v":0.11296235523108573},0.11296235523108576,0.11296235523108579,0.11296235523108579,0.11296235523108582,0.11296235523108582,0.11296235523108583,0.11296235523108583,0.11296235523108582,0.11296235523108585,0.11296235523108586,0.11296235523108587,0.11296235523108586,0.11296235523108589,0.11296235523108589,0.11296235523108589,0.11296235523108591,0.11296235523108593,0.11296235523108596,0.11296235523108594,0.11296235523108593,0.11296235523108593,0.11296235523108597,0.11296235523108598,0.11296235523108601,0.11296235523108603,0.11296235523108605,0.11296235523108608,0.11296235523108608,0.11296235523108607,0.11296235523108605,0.11296235523108605,0.11296235523108604,0.1129623552310861,0.1129623552310861,0.11296235523108612,0.11296235523108614,0.11296235523108614,0.11296235523108614,0.11296235523108616,0.11296235523108615,0.11296235523108614,0.11296235523108612,0.11296235523108612,0.11296235523108611,0.11296235523108611,0.11296235523108614,0.11296235523108611,0.11296235523108614,0.11296235523108608,0.11296235523108608,0.11296235523108608,0.11296235523108605,0.11296235523108601,0.11296235523108601,0.11296235523108597,0.11296235523108596,0.11296235523108593,0.11296235523108591,0.1129623552310859,0.11296235523108589,0.11296235523108587,0.11296235523108585,0.11296235523108585,{"$f":"LO261/LO243","v":0.11296235523108583},0.11296235523108585,0.11296235523108585,0.11296235523108586,0.11296235523108585,0.11296235523108582,0.11296235523108579,0.11296235523108576,0.11296235523108576,0.1129623552310858,0.11296235523108583,0.11296235523108583,0.11296235523108579,0.11296235523108579,0.11296235523108579,0.11296235523108579,0.11296235523108579,0.1129623552310858,0.11296235523108579,0.1129623552310858,0.11296235523108582,0.11296235523108582,0.11296235523108585,0.11296235523108585,0.1129623552310859,0.11296235523108593,0.1129623552310859,0.11296235523108587,0.11296235523108586,0.11296235523108582,0.1129623552310858,0.11296235523108585,0.11296235523108585,0.11296235523108583,0.11296235523108585,0.11296235523108586,0.11296235523108586,0.11296235523108587,0.11296235523108586,0.11296235523108587,0.11296235523108589,0.11296235523108591,0.11296235523108593,0.11296235523108591,0.11296235523108596,0.11296235523108596,0.11296235523108591,0.11296235523108593,0.11296235523108591,0.11296235523108596,0.11296235523108596,0.11296235523108597,0.11296235523108601,0.112962355231086,0.11296235523108601,0.11296235523108605,0.11296235523108608,0.1129623552310861,0.11296235523108605,0.11296235523108607,0.11296235523108608,0.1129623552310861,0.11296235523108608,0.11296235523108612,{"$f":"OA261/OA243","v":0.11296235523108614},0.11296235523108616,0.11296235523108612,0.1129623552310861,0.11296235523108611,0.1129623552310861,0.1129623552310861,0.1129623552310861,0.11296235523108607,0.11296235523108605,0.11296235523108605,0.11296235523108605,0.11296235523108607,0.11296235523108608,0.11296235523108611,0.11296235523108611,0.1129623552310861,0.11296235523108608,0.11296235523108608,0.1129623552310861,0.11296235523108614,0.11296235523108615,0.11296235523108618,0.11296235523108616,0.11296235523108616,0.11296235523108619,0.11296235523108615,0.11296235523108614,0.11296235523108615,0.11296235523108615,0.11296235523108614,0.11296235523108615,0.11296235523108615,0.11296235523108616,0.11296235523108612,0.11296235523108611,0.11296235523108614,0.11296235523108616,0.11296235523108619,0.11296235523108619,0.11296235523108622,0.11296235523108625,0.11296235523108628,0.11296235523108633,0.11296235523108633,0.11296235523108632,0.11296235523108629,0.1129623552310863,0.1129623552310863,0.1129623552310863,0.11296235523108629,0.11296235523108629,0.11296235523108629,0.1129623552310863,0.11296235523108628,0.11296235523108629,0.11296235523108629,0.11296235523108625,0.11296235523108625,0.11296235523108622,0.11296235523108626,0.11296235523108625,0.11296235523108623,0.11296235523108622,{"$f":"QM261/QM243","v":0.11296235523108622},0.11296235523108625]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"H5","v":"Base"},"Low","High","SR Inf","LT Inf","RP St","RP LT","ROIC ST","ROIC LT","Growth"]
[null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,null,"EV/EBITDA",null,null,{"$f":"F123","v":9.091260319534765},9.9938362739684532,4.673268564707092,67.734394636239131,13.026319270358064,13.191264901205301,11.707084922261494,10.913026805211871,13.274507027902706,5.9740261004031661,9.5476197851033096]
[null,null,null,"Enterprise Value",null,null,{"$f":"F120","v":2344.8715800316249},2049.310385778911,1202.1250698675406,10399.212447165599,2665.1115426614692,2532.2126735260085,2400.6247511656911,2094.8790726021721,2722.0363004379983,1146.7819588729385,1832.7737334451697]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K269","v":"SR Inf"},"LT Inf","RP St","RP LT","ROIC ST","ROIC LT","Growth"]
[null,null,null,null,null,null,null,null,null,"EV/EBITDA",{"$f":"K271-$H$271","v":3.0324829963896107},3.1974286272368477,1.7132486482930407,0.91919053124341765,3.2806707539342526,-4.0198101735652871,-0.44621648886514365]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Assumptions"]
[null,null,null,"Growth Rate",null,0.03]
[null,null,null,"ROE",null,0.12]
[null,null,null,"Cost of Equity",null,0.12]
[null,null,null,"Dividend Payout Ratio",null,{"$f":"1-F389/F390","v":0.75},null,null,"g = ROE x (1-DPR)"]
[null,null,null,null,null,null,null,null,"g/ROE = 1- DPR"]
[null,null,null,"Book Value of Equity",null,100,null,null,"DPR = 1 - g/ROE"]
[]
[null,null,"Period",null,null,0,{"$f":"F396+1","v":1},{"$f":"G396+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BS396+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EE396+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GQ396+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JC396+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301]
[]
[null,null,"Book Value Balance"]
[null,null,null,"Opening Balance",null,null,{"$f":"F402","v":100},{"$f":"G402","v":103},106.09,109.2727,112.550881,115.92740743,119.4052296529,122.987386542487,126.67700813876162,130.47731838292447,134.39163793441222,138.4233870724446,142.57608868461793,146.85337134515646,151.25897248551115,155.79674166007649,160.47064390987879,165.28476322717515,170.24330612399041,175.35060530771011,180.61112346694142,186.02945717094966,191.61034088607812,197.35865111266045,203.27941064604028,209.37779296542149,215.65912675438415,222.12890055701567,228.79276757372614,235.65655060093795,242.72624711896611,250.00803453253508,257.50827556851112,265.23352383556647,273.19052955063347,281.38624543715252,289.82783280026712,298.52266778427514,307.47834781780341,316.70269825233754,326.20377919990767,335.98989257590489,346.06958935318204,356.45167703377751,367.14522734479084,378.15958416513456,389.50437169008859,401.18950284079125,413.225187926015,425.62194356379541,438.3906018707093,451.5423199268306,465.08858952463555,479.04124721037459,493.41248462668585,508.21485916548647,523.4613049404511,539.16514408866465,555.34009841132456,572.00030136366433,589.16031040457426,606.83511971671146,625.04017330821284,643.79137850745929,663.10511986268307,{"$f":"BS402","v":682.99827345856363},703.4882216623206,724.59286831219015,746.33065436155584,768.72057399240248,791.78219121217455,815.53565694853978,840.00172665699597,865.20177845670582,891.15783181040706,917.89256676471928,945.42934376766084,973.79222408069074,1003.0059908031114,1033.0961705272048,1064.0890556430209,1096.0117273123117,1128.8920791316812,1162.7588415056316,1197.6416067508007,1233.5708549533249,1270.5779806019248,1308.6953200199825,1347.9561796205821,1388.3948650091995,1430.0467109594754,1472.9481122882598,1517.1365556569076,1562.6506523266148,1609.5301718964133,1657.8160770533057,1707.5505593649048,1758.7770761458519,1811.5403884302275,1865.8866000831345,1921.8631980856285,1979.5190940281971,2038.9046668490428,2100.0718068545143,2163.0739610601495,2227.9661798919542,2294.8051652887129,2363.6493202473744,2434.5587998547953,2507.5955638504392,2582.8234307659527,2660.3081336889313,2740.1173776995993,2822.3208990305875,2906.9905260015053,2994.2002417815502,3084.0262490349969,3176.5470365060464,3271.843447601228,3369.9987510292649,3471.0987135601431,3575.2316749669471,3682.4886252159558,3792.9632839724345,3906.7521824916075,4023.9547479663561,4144.6733904053463,4269.013592117507,4397.0839998810325,{"$f":"EE402","v":4528.9965198774635},4664.8664154737871,4804.8124079380004,4948.9567801761405,5097.4254835814245,5250.348248088867,5407.8586955315332,5570.094456397479,5737.1972900894034,5909.3132087920858,6086.5926050558483,6269.1903832075232,6457.2660947037493,6650.9840775448611,6850.5135998712067,7056.0290078673434,7267.7098781033637,7485.7411744464644,7710.3134096798576,7941.6228119702537,8179.8714963293623,8425.2676412192432,8678.0256704558215,8938.3664405694963,9206.517433786581,9482.7129568001783,9767.1943455041837,10060.21017586931,10362.016481145391,10672.876975579751,10993.063284847143,11322.855183392558,11662.540838894334,12012.417064061165,12372.789575982999,12743.973263262489,13126.292461160365,13520.081234995176,13925.683672045032,14343.454182206384,14773.757807672575,15216.97054190275,15673.479658159835,16143.68404790463,16627.994569341769,17126.834406422022,17640.639438614682,18169.858621773121,18714.954380426312,19276.403011839098,19854.695102194273,20450.335955260103,21063.846033917907,21695.761414935445,22346.634257383506,23017.033285105012,23707.544283658164,24418.770612167911,25151.333730532948,25905.873742448937,26683.049954722406,27483.54145336408,28308.047696965001,29157.289127873952,{"$f":"GQ402","v":30032.00780171017},30932.968035761474,31860.957076834322,32816.785789139351,33801.289362813535,34815.328043697948,35859.787885008882,36935.58152155915,38043.648967205925,39184.958436222107,40360.507189308773,41571.322404988037,42818.462077137679,44103.015939451812,45426.106417635368,46788.889610164428,48192.556298469361,49638.332987423448,51127.482977046151,52661.307466357532,54241.146690348258,55868.381091058705,57544.43252379047,59270.765499504188,61048.888464489311,62880.355118423991,64766.765771976716,66709.768745136025,68711.061807490114,70772.393661714814,72895.565471566253,75082.432435713243,77334.905408784631,79654.952571048168,82044.601148179616,84505.939182625007,87041.117358103758,89652.350878846875,92341.921405212284,95112.179047368656,97965.544418789708,100904.5107513534,103931.64607389401,107049.59545611082,110261.08331979414,113568.91581938796,116975.98329396959,120485.26279278868,124099.82067657233,127822.81529686949,131657.49975577559,135607.22474844885,139675.4414909023,143865.70473562938,148181.67587769826,152627.12615402922,157205.93993865009,161922.11813680961,166779.7816809139,171783.17513134133,176936.67038528156,182244.77049684001,187712.11361174518,193343.47702009755,{"$f":"JC402","v":199143.7813307005},205118.09477062151,211271.63761374017,217609.78674215236,224138.08034441693,230862.22275474941,237788.0894373919,244921.73212051365,252269.38408412904,259837.4656066529,267632.58957485249,275661.56726209808,283931.41427996103,292449.35670835985,301222.83740961063,310259.52253189893,319567.30820785591,329154.32745409157,339028.95727771433,349199.82599604578,359675.8207759271,370466.09539920493,381580.07826118113,393027.48060901655,404818.30502728705,416962.85417810566,429471.73980344884,442355.8919975523,455626.5687574789,469295.36582020327,483374.22679480945,497875.45359865366,512811.71720661328,528196.06872281164,544041.95078449603,560363.2093080309,577174.10558727186,594489.32875489001,612324.00861753675,630693.72887606279,649614.54074234469,669102.97696461505,689176.06627355353,709851.3482617602]
[null,null,null,"Add: Income",null,null,{"$f":"G399*$F$390","v":12},12.36,12.7308,13.112724,13.506105720000001,13.9112888916,14.328627558348,14.75848638509844,15.201240976651395,15.657278205950936,16.126996552129466,16.610806448693353,17.109130642154152,17.622404561418776,18.151076698261338,18.695608999209178,19.256477269185453,19.834171587261018,20.429196734878847,21.042072636925212,21.67333481603297,22.323534860513959,22.993240906329373,23.683038133519254,24.393529277524831,25.125335155850578,25.879095210526096,26.65546806684188,27.455132108847135,28.278786072112553,29.127149654275932,30.000964143904209,30.900993068221332,31.828022860267975,32.782863546076015,33.7663494524583,34.779339936032052,35.822720134113013,36.897401738136409,38.004323790280502,39.14445350398892,40.318787109108584,41.528350722381845,42.774201244053302,44.057427281374899,45.379150099816144,46.74052460281063,48.142740340894946,49.587022551121798,51.074633227655447,52.606872224485116,54.185078391219669,55.810630742956263,57.484949665244947,59.209498155202297,60.985783099858374,62.81535659285413,64.699817290639757,66.640811809358951,68.640036163639721,70.699237248548911,72.820214366005374,75.004820796985541,77.254965420895118,{"$f":"BS399*$F$390","v":79.572614383521966},81.959792815027626,84.418586599478473,86.95114419746281,89.559678523386694,92.246468879088297,95.013862945460943,97.86427883382477,100.80020719883952,103.82421341480469,106.93893981724884,110.14710801176631,113.45152125211929,116.85506688968289,120.36071889637337,123.97154046326457,127.6906866771625,131.52140727747741,135.46704949580175,139.53106098067579,143.71699281009609,148.02850259439899,152.46935767223096,157.0434384023979,161.75474155446986,166.60738380110394,171.60560531513704,176.75377347459118,182.05638667882891,187.51807827919376,193.14362062756959,198.93792924639666,204.90606712378857,211.05324913750221,217.3848466116273,223.90639200997612,230.62358377027542,237.54229128338363,244.66856002188513,252.00861682254171,259.56887532721794,267.35594158703452,275.37661983464557,283.63791842968493,292.14705598257541,300.9114676620527,309.93881169191434,319.23697604267176,328.81408532395193,338.67850788367048,348.83886312018063,359.30402901378602,370.0831498841996,381.18564438072553,392.62121371214732,404.39985012351178,416.53184562721714,429.02780099603365,441.8986350259147,455.15559407669213,468.81026189899291,482.87456975596274,497.36080684864152,512.28163105410079,{"$f":"EE399*$F$390","v":527.65007998572389},543.47958238529554,559.78396985685447,576.57748895255997,593.87481362113681,611.69105802977094,630.04178977066397,648.94304346378397,668.41133476769744,688.46367481072843,709.11758505505031,730.39111260670177,752.30284598490277,774.87193136444989,798.11808930538325,822.06163198454476,846.72348094408119,872.12518537240362,898.28894093357565,925.2376091615829,952.99473743643046,981.58457955952349,1011.0321169463091,1041.3630804546985,1072.6039728683395,1104.7820920543898,1137.9255548160213,1172.063321460502,1207.2252211043171,1243.4419777374469,1280.7452370695701,1319.1675941816573,1358.7426220071068,1399.50490066732,1441.4900476873397,1484.7347491179598,1529.2767915914987,1575.1550953392436,1622.4097481994211,1671.0820406454038,1721.2145018647659,1772.8509369207088,1826.03646502833,1880.8175589791801,1937.2420857485554,1995.3593483210122,2055.2201287706425,2116.876732633762,2180.3830346127743,2245.7945256511575,2313.1683614206918,2382.5634122633128,2454.0403146312124,2527.661524070149,2603.4913697922534,2681.5961108860206,2762.0439942126013,2844.9053140389797,2930.2524734601493,3018.1600476639537,3108.7048490938723,3201.9659945666886,3298.0249744036896,3396.9657236357998,{"$f":"GQ399*$F$390","v":3498.874695344874},3603.8409362052203,3711.9561642913768,3823.3148492201185,3938.0142946967221,4056.1547235376242,4177.8393652437535,4303.1745462010658,4432.2697825870982,4565.2378760647107,4702.1950123466522,4843.260862717053,4988.558688598564,5138.2154492565214,5292.3619127342172,5451.1327701162436,5614.6667532197307,5783.1067558163231,5956.5999584908132,6135.2979572455379,6319.3568959629038,6508.937602841791,6704.205730927044,6905.3319028548558,7112.4918599405028,7325.866615738717,7545.6426142108785,7772.0118926372052,8005.1722494163223,8245.3274168988137,8492.6872394057773,8747.4678565879494,9009.8918922855883,9280.1886490541547,9558.5943085257804,9845.3521377815541,10140.712701915001,10444.934082972452,10758.282105461625,11081.030568625474,11413.461485684238,11755.865330254765,12108.541290162408,12471.797528867281,12845.951454733298,13231.329998375297,13628.269898326555,14037.11799527635,14458.231535134641,14891.978481188678,15338.737835624339,15798.89997069307,16272.866969813862,16761.052978908276,17263.884568275524,17781.80110532379,18315.255138483506,18864.712792638009,19430.654176417152,20013.573801709666,20613.981015760957,21232.400446233787,21869.372459620801,22525.453633409423,{"$f":"JC399*$F$390","v":23201.217242411705},23897.253759684059,24614.171372474579,25352.596513648819,26113.174409058283,26896.569641330032,27703.466730569929,28534.570732487027,29390.607854461636,30272.326090095485,31180.495872798347,32115.910748982296,33079.388071451765,34071.76971359532,35093.922805003182,36146.740489153271,37231.142703827871,38348.076984942709,39498.519294490987,40683.474873325722,41903.979119525495,43161.098493111254,44455.931447904593,45789.609391341735,47163.297673081986,48578.196603274446,50035.542501372678,51536.608776413857,53082.707039706271,54675.188250897467,56315.44389842439,58004.907215377134,59745.054431838435,61537.406064793591,63383.528246737398,65285.034094139519,67243.585116963703,69260.892670472618,71338.719450586796,73478.881034104401,75683.247465127526,77953.744889081354,80292.357235753807,82701.127952826428,85182.161791411214]
[null,null,null,"Less: Dividends",null,null,{"$f":"G400*$F$392","v":9},9.27,9.5480999999999998,9.834543,10.129579290000001,10.4334666687,10.746470668760999,11.068864788823831,11.400930732488547,11.742958654463202,12.095247414097098,12.458104836520015,12.831847981615613,13.216803421064082,13.613307523696005,14.021706749406883,14.44235795188909,14.875628690445764,15.321897551159136,15.781554477693909,16.255001112024729,16.742651145385469,17.244930679747029,17.762278600139439,18.295146958143622,18.844001366887934,19.409321407894573,19.991601050131411,20.59134908163535,21.209089554084414,21.845362240706947,22.500723107928156,23.175744801165997,23.87101714520098,24.587147659557012,25.324762089343725,26.084504952024041,26.867040100584759,27.673051303602307,28.503242842710378,29.358340127991688,30.239090331831438,31.146263041786383,32.080650933039976,33.043070461031178,34.034362574862108,35.055393452107971,36.107055255671213,37.190266913341347,38.305974920741583,39.455154168363833,40.638808793414753,41.857973057217194,43.113712248933709,44.407123616401719,45.739337324893782,47.111517444640597,48.524862967979814,49.980608857019213,51.480027122729794,53.024427936411684,54.615160774504034,56.253615597739156,57.941224065671335,{"$f":"BS400*$F$392","v":59.679460787641474},61.469844611270716,63.313939949608852,65.213358148097115,67.169758892540017,69.184851659316223,71.260397209095714,73.398209125368581,75.600155399129633,77.868160061103509,80.204204862936621,82.61033100882473,85.088640939089473,87.641300167262159,90.270539172280024,92.978655347448438,95.768015007871881,98.641055458108056,101.60028712185131,104.64829573550685,107.78774460757207,111.02137694579923,114.35201825417322,117.78257880179842,121.31605616585239,124.95553785082795,128.70420398635278,132.56533010594339,136.5422900091217,140.63855870939531,144.85771547067719,149.20344693479751,153.67955034284142,158.28993685312665,163.03863495872048,167.92979400748209,172.96768782770656,178.15671846253773,183.50142001641385,189.00646261690628,194.67665649541345,200.51695619027589,206.53246487598418,212.72843882226368,219.11029198693154,225.68360074653953,232.45410876893575,239.4277320320038,246.61056399296393,254.00888091275286,261.62914734013549,269.47802176033952,277.56236241314969,285.88923328554415,294.46591028411046,303.29988759263381,312.39888422041287,321.77085074702524,331.42397626943603,341.36669555751911,351.60769642424469,362.15592731697205,373.02060513648115,384.21122329057562,{"$f":"EE400*$F$392","v":395.73755998929289},407.60968678897166,419.83797739264082,432.43311671441995,445.40611021585261,458.76829352232824,472.531342327998,486.707282597838,501.30850107577305,516.34775610804627,531.83818879128773,547.7933344550263,564.22713448867705,581.15394852333748,598.58856697903741,616.54622398840854,635.04261070806092,654.09388902930277,673.71670570018171,693.92820687118717,714.74605307732281,736.18843466964267,758.27408770973182,781.02231034102397,804.45297965125462,828.58656904079226,853.44416611201598,879.04749109537647,905.41891582823791,932.58148330308518,960.55892780217755,989.37569563624288,1019.0569665053301,1049.6286755004901,1081.1175357655047,1113.5510618384699,1146.9575936936239,1181.3663215044328,1216.8073111495657,1253.3115304840528,1290.9108763985744,1329.6382026905317,1369.5273487712475,1410.6131692343852,1452.9315643114164,1496.5195112407591,1541.4150965779818,1587.6575494753215,1635.2872759595807,1684.3458942383681,1734.8762710655187,1786.9225591974846,1840.5302359734092,1895.7461430526118,1952.6185273441902,2011.1970831645153,2071.532995659451,2133.6789855292345,2197.6893550951118,2263.6200357479652,2331.5286368204042,2401.4744959250165,2473.5187308027671,2547.7242927268499,{"$f":"GQ400*$F$392","v":2624.1560215086556},2702.8807021539151,2783.9671232185328,2867.486136915089,2953.5107210225415,3042.1160426532183,3133.3795239328151,3227.3809096507994,3324.2023369403237,3423.9284070485328,3526.6462592599892,3632.44564703779,3741.4190164489228,3853.6615869423913,3969.2714345506629,4088.3495775871825,4211.0000649147978,4337.3300668622423,4467.4499688681099,4601.4734679341536,4739.5176719721776,4881.7032021313435,5028.1542981952825,5178.9989271411414,5334.3688949553771,5494.399961804038,5659.2319606581586,5829.0089194779039,6003.8791870622417,6183.9955626741103,6369.5154295543325,6560.6008924409616,6757.4189192141912,6960.141486790616,7168.9457313943349,7384.0141033361651,7605.5345264362513,7833.7005622293382,8068.7115790962189,8310.7729264691061,8560.0961142631786,8816.8989976910743,9081.4059676218058,9353.84814665046,9634.4635910499746,9923.497498781473,10221.202423744915,10527.838496457263,10843.67365135098,11168.983860891509,11504.053376718253,11849.174978019802,12204.650227360396,12570.789734181206,12947.913426206644,13336.350828992843,13736.441353862629,14148.534594478508,14572.990632312863,15010.18035128225,15460.485761820717,15924.300334675339,16402.0293447156,16894.090225057065,{"$f":"JC400*$F$392","v":17400.91293180878},17922.940319763045,18460.628529355934,19014.447385236614,19584.880806793713,20172.427230997524,20777.600047927448,21400.92804936527,22042.955890846228,22704.244567571615,23385.37190459876,24086.933061736723,24809.541053588822,25553.82728519649,26320.442103752386,27110.055366864952,27923.357027870901,28761.05773870703,29623.889470868242,30512.60615499429,31427.984339644121,32370.823869833439,33341.948585928447,34342.2070435063,35372.473254811492,36433.647452455836,37526.656876029505,38652.456582310391,39812.030279779705,41006.391188173104,42236.582923818292,43503.680411532849,44808.790823878822,46153.054548595195,47537.646185053047,48963.775570604637,50432.688837722773,51945.669502854464,53504.039587940097,55109.160775578304,56762.435598845645,58465.308666811019,60219.267926815359,62025.845964619817,63886.621343558407]
[null,null,null,"Closing Balance",null,{"$f":"F394","v":100},{"$f":"G399+G400-G401","v":103},{"$f":"H399+H400-H401","v":106.09},109.2727,112.550881,115.92740743,119.4052296529,122.987386542487,126.67700813876162,130.47731838292447,134.39163793441222,138.4233870724446,142.57608868461793,146.85337134515646,151.25897248551115,155.79674166007649,160.47064390987879,165.28476322717515,170.24330612399041,175.35060530771011,180.61112346694142,186.02945717094966,191.61034088607812,197.35865111266045,203.27941064604028,209.37779296542149,215.65912675438415,222.12890055701567,228.79276757372614,235.65655060093795,242.72624711896611,250.00803453253508,257.50827556851112,265.23352383556647,273.19052955063347,281.38624543715252,289.82783280026712,298.52266778427514,307.47834781780341,316.70269825233754,326.20377919990767,335.98989257590489,346.06958935318204,356.45167703377751,367.14522734479084,378.15958416513456,389.50437169008859,401.18950284079125,413.225187926015,425.62194356379541,438.3906018707093,451.5423199268306,465.08858952463555,479.04124721037459,493.41248462668585,508.21485916548647,523.4613049404511,539.16514408866465,555.34009841132456,572.00030136366433,589.16031040457426,606.83511971671146,625.04017330821284,643.79137850745929,663.10511986268307,682.99827345856363,{"$f":"BT399+BT400-BT401","v":703.4882216623206},724.59286831219015,746.33065436155584,768.72057399240248,791.78219121217455,815.53565694853978,840.00172665699597,865.20177845670582,891.15783181040706,917.89256676471928,945.42934376766084,973.79222408069074,1003.0059908031114,1033.0961705272048,1064.0890556430209,1096.0117273123117,1128.8920791316812,1162.7588415056316,1197.6416067508007,1233.5708549533249,1270.5779806019248,1308.6953200199825,1347.9561796205821,1388.3948650091995,1430.0467109594754,1472.9481122882598,1517.1365556569076,1562.6506523266148,1609.5301718964133,1657.8160770533057,1707.5505593649048,1758.7770761458519,1811.5403884302275,1865.8866000831345,1921.8631980856285,1979.5190940281971,2038.9046668490428,2100.0718068545143,2163.0739610601495,2227.9661798919542,2294.8051652887129,2363.6493202473744,2434.5587998547953,2507.5955638504392,2582.8234307659527,2660.3081336889313,2740.1173776995993,2822.3208990305875,2906.9905260015053,2994.2002417815502,3084.0262490349969,3176.5470365060464,3271.843447601228,3369.9987510292649,3471.0987135601431,3575.2316749669471,3682.4886252159558,3792.9632839724345,3906.7521824916075,4023.9547479663561,4144.6733904053463,4269.013592117507,4397.0839998810325,4528.9965198774635,{"$f":"EF399+EF400-EF401","v":4664.8664154737871},4804.8124079380004,4948.9567801761405,5097.4254835814245,5250.348248088867,5407.8586955315332,5570.094456397479,5737.1972900894034,5909.3132087920858,6086.5926050558483,6269.1903832075232,6457.2660947037493,6650.9840775448611,6850.5135998712067,7056.0290078673434,7267.7098781033637,7485.7411744464644,7710.3134096798576,7941.6228119702537,8179.8714963293623,8425.2676412192432,8678.0256704558215,8938.3664405694963,9206.517433786581,9482.7129568001783,9767.1943455041837,10060.21017586931,10362.016481145391,10672.876975579751,10993.063284847143,11322.855183392558,11662.540838894334,12012.417064061165,12372.789575982999,12743.973263262489,13126.292461160365,13520.081234995176,13925.683672045032,14343.454182206384,14773.757807672575,15216.97054190275,15673.479658159835,16143.68404790463,16627.994569341769,17126.834406422022,17640.639438614682,18169.858621773121,18714.954380426312,19276.403011839098,19854.695102194273,20450.335955260103,21063.846033917907,21695.761414935445,22346.634257383506,23017.033285105012,23707.544283658164,24418.770612167911,25151.333730532948,25905.873742448937,26683.049954722406,27483.54145336408,28308.047696965001,29157.289127873952,30032.00780171017,{"$f":"GR399+GR400-GR401","v":30932.968035761474},31860.957076834322,32816.785789139351,33801.289362813535,34815.328043697948,35859.787885008882,36935.58152155915,38043.648967205925,39184.958436222107,40360.507189308773,41571.322404988037,42818.462077137679,44103.015939451812,45426.106417635368,46788.889610164428,48192.556298469361,49638.332987423448,51127.482977046151,52661.307466357532,54241.146690348258,55868.381091058705,57544.43252379047,59270.765499504188,61048.888464489311,62880.355118423991,64766.765771976716,66709.768745136025,68711.061807490114,70772.393661714814,72895.565471566253,75082.432435713243,77334.905408784631,79654.952571048168,82044.601148179616,84505.939182625007,87041.117358103758,89652.350878846875,92341.921405212284,95112.179047368656,97965.544418789708,100904.5107513534,103931.64607389401,107049.59545611082,110261.08331979414,113568.91581938796,116975.98329396959,120485.26279278868,124099.82067657233,127822.81529686949,131657.49975577559,135607.22474844885,139675.4414909023,143865.70473562938,148181.67587769826,152627.12615402922,157205.93993865009,161922.11813680961,166779.7816809139,171783.17513134133,176936.67038528156,182244.77049684001,187712.11361174518,193343.47702009755,199143.7813307005,{"$f":"JD399+JD400-JD401","v":205118.09477062151},211271.63761374017,217609.78674215236,224138.08034441693,230862.22275474941,237788.0894373919,244921.73212051365,252269.38408412904,259837.4656066529,267632.58957485249,275661.56726209808,283931.41427996103,292449.35670835985,301222.83740961063,310259.52253189893,319567.30820785591,329154.32745409157,339028.95727771433,349199.82599604578,359675.8207759271,370466.09539920493,381580.07826118113,393027.48060901655,404818.30502728705,416962.85417810566,429471.73980344884,442355.8919975523,455626.5687574789,469295.36582020327,483374.22679480945,497875.45359865366,512811.71720661328,528196.06872281164,544041.95078449603,560363.2093080309,577174.10558727186,594489.32875489001,612324.00861753675,630693.72887606279,649614.54074234469,669102.97696461505,689176.06627355353,709851.3482617602,731146.88870961301]
[]
[null,null,null,"Growth Rate in Earnnings",null,null,null,{"$f":"H400/G400-1","v":3.0000000000000027E-2},{"$f":"I400/H400-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"BU400/BT400-1","v":3.0000000000000249E-2},2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,{"$f":"EG400/EF400-1","v":3.0000000000000027E-2},2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"GS400/GR400-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"JE400/JD400-1","v":2.9999999999999805E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2]
[]
[null,null,null,"NPV of Dividends = Value",null,{"$f":"NPV(F391,G401:KU401)","v":99.999999998879446},null,null,"P = D1/(ke-g)"]
[]
[null,null,null,"P/E Ratio",null,{"$f":"F406/G400","v":8.3333333332399544},null,null,"P = DPR x E/(ke-g)"]
[null,null,null,null,null,null,null,null,"P = (1-g/ROE) x E/(ke-g)"]
[null,null,null,"P/E Ratio x Income",null,null,null,null,"P/E = (1-g/ROE)/(Ke-g)"]
[]
[null,null,null,"P/E Ratio",null,{"$f":"(1-F389/F390)/(F391-F389)","v":8.3333333333333339},{"$f":"show_formula(F412)","v":{"$error":"#NAME?"}}]
[]
[null,null,null,"Total Economy",null,1000]
[null,null,null,"Population Growth",null,5.0000000000000001E-3]
[null,null,null,"Productivity Growth",null,0.01]
[null,null,null,"Total Economic Growth",null,{"$f":"(1+F415)*(1+F416)-1","v":1.5050000000000008E-2}]
[]
[null,null,null,"Retail Industry as Pct of GDP",null,0.1]
[null,null,null,"Growth Rate",null,0.2]
[]
[null,null,null,"Economy",null,{"$f":"F414","v":1000},{"$f":"F422*(1+$F$417)","v":1015.05},1030.3265025000001,1045.8329163626252,1061.5727017538827,1077.5493709152786,1093.7664889475536,1110.2276746062144,1126.9366011090378,1143.8969969557288,1161.1126467599126,1178.5873920936494,1196.3251323446589,1214.3298255864461,1232.6054894615222,1251.1562020779181,1269.9861029191909,1289.0993937681246,1308.5003396443349,1328.1932697559821,1348.1825784658097,1368.4727262717201,1389.0682408021096,1409.9737178261814,1431.1938222794654,1452.7332893047715,1474.5969253088083,1496.7896090347058,1519.3162926506782,1542.182002855071,1565.3918419980398,1588.9509892201104,1612.864701607873,1637.1383153670715,1661.7772470133459,1686.7869945808968,1712.1731388493392,1737.9413445890218,1764.0973618250866,1790.6470271205542,1817.5962648787186,1844.9510886651433,1872.7176025495537,1900.9020024679246,1929.5105776050668,1958.5497117980231,1988.0258849605834,2017.9456745292403,2048.3157569309055,2079.1429090727156,2110.4340098542598,2142.1960417025666,2174.4360921301904,2207.1613553167499,2240.379133714267,2274.0968396766666,2308.3219971138005,2343.0622431703632,2378.3253299300773,2414.1191261455251,2450.4516189940155,2487.3309158598754,2524.7652461435664,2562.7629630980273,2601.3325456926527,{"$f":"BR422*(1+$F$417)","v":2640.4826005053274},2680.2218636429325,2720.5592026907584,2761.5036186912544,2803.0642481525579,2845.2503650872541,2888.0713830818172,2931.5368573971987,2975.6564871010264,3020.4401172318967,3065.8977409962367,3112.0395019982302,3158.8756965033035,3206.4167757356781,3254.6733482105001,3303.6561821010682,3353.3762076416892,3403.8445195666968,3455.0723795861754,3507.0712188989473,3559.8526407433765,3613.4284229865643,3667.8105207525123,3723.0110690898377,3779.0423856796397,3835.9169735841183,3893.6475240365594,3952.2469192733097,4011.7282354083732,4072.1047453512692,4133.3899217688058,4195.5974400914265,4258.7411815648029,4322.8352363473532,4387.8939066543808,4453.9317099495292,4520.9633821842699,4589.0038810861433,4658.0683894964895,4728.1723187584121,4799.3313121557267,4871.5612484036701,4944.8782451921452,5019.2986627822866,5094.8391076571597,5171.5164362273999,5249.3477585926221,5328.3504423594413,5408.542116516951,5489.9406753705307,5572.5642825348568,5656.4313749870062,5741.5606671805608,5827.9711552216286,5915.682121107714,6004.713137030385,6095.084069742692,6186.8150849923195,6279.9266520214542,6374.4395481343772,6470.3748633338,6567.7540050269736,6666.5987028026293,6766.9310132798091,{"$f":"ED422*(1+$F$417)","v":6868.7733250296706},6972.1483635713676,7077.0791964431164,7183.5892383495857,7291.7022563867467,7401.4423753453675,7512.8340830943152,7625.9022360448844,7740.6720646973599,7857.1691792710553,7975.419575419085,8095.4496400291428,8217.2861571115809,8340.9563137761106,8466.4877062984415,8593.9083462782328,8723.2466668897196,8854.5315292264095,8987.7922287412675,9123.0585017838239,9260.3605322356707,9399.7289582458179,9541.1948790674178,9684.7898619973821,9830.5459494204424,9978.4956659592208,10128.672025731907,10281.108539719173,10435.839223241946,10592.898603551737,10752.321727535191,10914.144169534595,11078.402039286091,11245.131989977346,11414.371226426505,11586.157513384223,11760.529183960656,11937.525148179264,12117.184901659362,12299.548534429336,12484.656739872496,12672.550823807578,12863.272713705883,13056.864968047157,13253.370785816267,13452.834016142802,13655.299168085752,13860.811420565442,14069.416632444952,14281.161352763249,14496.092831122336,14714.259028230726,14935.708626605599,15160.491041436015,15388.656431609626,15620.255710905352,15855.340559354478,16093.963434772762,16336.177584466093,16582.037057112309,16831.596714821851,17084.912245379921,17342.040174672889,17603.037879301715,{"$f":"GP422*(1+$F$417)","v":17867.963599385206},18136.876451555952,18409.836442151871,18686.904480606256,18968.142393039379,19253.612936054622,19543.379810742244,19837.507676893914,20136.06216743117,20439.109903051009,20746.718507091926,21058.95662062366,21375.893917764046,21697.601121226395,22024.150018100852,22355.61347587327,22692.065458685163,23033.581043838374,23380.236438548141,23732.108996948293,24089.277237352366,24451.820859774518,24819.820763714124,25193.359066208021,25572.519120154451,25957.385532912776,26348.044185183113,26744.582250170119,27147.088213035178,27555.651890641358,27970.364451595513,28391.318436592024,28818.607779062735,29252.327826137629,29692.575359921,30139.448619087812,30593.047320805083,31053.4726829832,31520.827446862098,31995.215899937375,32476.743899231435,32965.518894914865,33461.649954283333,33965.2477860953,34476.424765276031,34995.294957993436,35521.974147111236,36056.579858025259,36599.231384888539,37150.049817231113,37709.158066980439,38276.680895888494,38852.744943371617,39437.478754769363,40031.012810028646,40633.479552819575,41245.013420089512,41865.750872061857,42495.830422686391,43135.392670547822,43784.580330239565,44443.538264209674,45112.413515086031,45791.35533848808,{"$f":"JB422*(1+$F$417)","v":46480.515236332329},47180.04699063913,47890.106697848249,48610.852803650865,49342.446138345811,50085.049952727917,50838.82995451647,51603.954345331942,52380.593858229186,53168.921795795533,53969.114068822259,54781.349235558031,55605.808541553182,56442.675960103559,57292.138233303122,58154.384913714333,59029.608406665735,59918.004013186051,60819.769973584502,61735.107511686947,62664.220879737833,63607.31740397789,64564.607530907757,65536.304874247915,66522.62626260535,67523.791787857568,68540.024854264819,69571.55222832151,70618.604089357745,71681.414080902585,72760.219362820164,73855.260664230605,74966.782337227283,76095.032411402557,77240.262649194163,78402.728602064541,79582.689667525614,80780.40914702187,81996.154304684547,83230.196426970055,84482.810883195954,85754.277186988053,87044.879058652223,88354.904488484943,89684.645801036648]
[null,null,null,"Retail",null,{"$f":"F419*F422","v":100},{"$f":"F423*(1+$F$420)","v":120},144,172.79999999999998,207.35999999999999,248.83199999999997,298.59839999999997,358.31807999999995,429.98169599999994,515.97803519999991,619.17364223999982,743.00837068799979,891.61004482559974,1069.9320537907197,1283.9184645488635,1540.7021574586363,1848.8425889503635,2218.6111067404363,2662.3333280885236,3194.7999937062282,3833.7599924474735,4600.5119909369678,5520.614389124361,6624.7372669492333,7949.6847203390798,9539.6216644068954,11447.545997288275,13737.055196745929,16484.466236095115,19781.359483314136,23737.631379976963,28485.157655972354,34182.189187166827,41018.627024600188,49222.352429520222,59066.822915424265,70880.187498509113,85056.224998210935,102067.46999785311,122480.96399742374,146977.15679690847,176372.58815629015,211647.10578754818,253976.52694505779,304771.83233406936,365726.1988008832,438871.43856105983,526645.72627327172,631974.87152792607,758369.84583351121,910043.81500021345,1092052.5780002561,1310463.0936003074,1572555.7123203687,1887066.8547844423,2264480.2257413305,2717376.2708895965,3260851.5250675157,3913021.8300810186,4695626.1960972222,5634751.435316666,6761701.7223799992,8114042.0668559987,9736850.4802271985,11684220.576272639,{"$f":"BR423*(1+$F$420)","v":14021064.691527165},16825277.629832599,20190333.155799117,24228399.78695894,29074079.744350728,34888895.693220869,41866674.831865042,50240009.798238046,60288011.757885657,72345614.109462783,86814736.931355342,104177684.3176264,125013221.18115167,150015865.417382,180019038.5008584,216022846.20103008,259227415.44123608,311072898.52948326,373287478.23537987,447944973.88245583,537533968.65894699,645040762.39073634,774048914.86888361,928858697.84266031,1114630437.4111924,1337556524.8934309,1605067829.872117,1926081395.8465405,2311297675.0158486,2773557210.0190182,3328268652.0228219,3993922382.4273863,4792706858.9128637,5751248230.6954365,6901497876.8345232,8281797452.2014275,9938156942.6417122,11925788331.170053,14310945997.404064,17173135196.884876,20607762236.261852,24729314683.514221,29675177620.217064,35610213144.260475,42732255773.112572,51278706927.735085,61534448313.282097,73841337975.938507,88609605571.126205,106331526685.35144,127597832022.42172,153117398426.90607,183740878112.28726,220489053734.74472,264586864481.69366,317504237378.03241,381005084853.63885,457206101824.36664,548647322189.23993,658376786627.08789,790052143952.50549,948062572743.00659,1137675087291.6079,1365210104749.9294,{"$f":"ED423*(1+$F$420)","v":1638252125699.9153},1965902550839.8982,2359083061007.8779,2830899673209.4536,3397079607851.3442,4076495529421.6128,4891794635305.9355,5870153562367.1221,7044184274840.5459,8453021129808.6543,10143625355770.385,12172350426924.461,14606820512309.354,17528184614771.223,21033821537725.465,25240585845270.559,30288703014324.668,36346443617189.602,43615732340627.523,52338878808753.023,62806654570503.625,75367985484604.344,90441582581525.203,108529899097830.23,130235878917396.28,156283054700875.53,187539665641050.63,225047598769260.75,270057118523112.88,324068542227735.44,388882250673282.5,466658700807939,559990440969526.75,671988529163432.13,806386234996118.5,967663481995342.13,1161196178394410.5,1393435414073292.5,1672122496887951,2006546996265541.3,2407856395518649.5,2889427674622379.5,3467313209546855.5,4160775851456226.5,4992931021747472,5991517226096966,7189820671316359,8627784805579630,1.0353341766695556E+16,1.2424010120034666E+16,1.4908812144041598E+16,1.7890574572849916E+16,2.14686894874199E+16,2.576242738490388E+16,3.0914912861884656E+16,3.7097895434261584E+16,4.4517474521113896E+16,5.3420969425336672E+16,6.4105163310404008E+16,7.69261959724848E+16,9.231143516698176E+16,1.1077372220037811E+17,1.3292846664045373E+17,1.5951415996854448E+17,{"$f":"GP423*(1+$F$420)","v":1.9141699196225338E+17},2.2970039035470403E+17,2.7564046842564483E+17,3.3076856211077376E+17,3.9692227453292851E+17,4.7630672943951418E+17,5.7156807532741696E+17,6.8588169039290035E+17,8.2305802847148045E+17,9.8766963416577651E+17,1.1852035609989317E+18,1.422244273198718E+18,1.7066931278384614E+18,2.0480317534061537E+18,2.4576381040873846E+18,2.9491657249048612E+18,3.5389988698858332E+18,4.2467986438629996E+18,5.0961583726355988E+18,6.1153900471627182E+18,7.3384680565952614E+18,8.8061616679143137E+18,1.0567394001497176E+19,1.268087280179661E+19,1.5217047362155932E+19,1.8260456834587118E+19,2.1912548201504539E+19,2.6295057841805447E+19,3.1554069410166534E+19,3.7864883292199838E+19,4.54378599506398E+19,5.452543194076776E+19,6.5430518328921309E+19,7.8516621994705568E+19,9.4219946393646678E+19,1.1306393567237602E+20,1.3567672280685121E+20,1.6281206736822144E+20,1.9537448084186572E+20,2.3444937701023885E+20,2.813392524122866E+20,3.3760710289474388E+20,4.0512852347369266E+20,4.8615422816843117E+20,5.8338507380211738E+20,7.0006208856254081E+20,8.4007450627504891E+20,1.0080894075300586E+21,1.2097072890360703E+21,1.4516487468432844E+21,1.7419784962119413E+21,2.0903741954543295E+21,2.5084490345451954E+21,3.0101388414542346E+21,3.6121666097450813E+21,4.3345999316940971E+21,5.2015199180329163E+21,6.2418239016394996E+21,7.4901886819673991E+21,8.9882264183608789E+21,1.0785871702033055E+22,1.2943046042439666E+22,1.55316552509276E+22,1.8637986301113119E+22,{"$f":"JB423*(1+$F$420)","v":2.2365583561335744E+22},2.6838700273602891E+22,3.2206440328323467E+22,3.8647728393988155E+22,4.6377274072785788E+22,5.5652728887342944E+22,6.6783274664811527E+22,8.0139929597773823E+22,9.6167915517328581E+22,1.1540149862079429E+23,1.3848179834495315E+23,1.6617815801394378E+23,1.9941378961673253E+23,2.3929654754007903E+23,2.8715585704809482E+23,3.4458702845771374E+23,4.1350443414925646E+23,4.9620532097910777E+23,5.9544638517492931E+23,7.1453566220991509E+23,8.5744279465189806E+23,1.0289313535822777E+24,1.2347176242987331E+24,1.4816611491584796E+24,1.7779933789901755E+24,2.1335920547882104E+24,2.5603104657458522E+24,3.0723725588950228E+24,3.6868470706740271E+24,4.4242164848088325E+24,5.3090597817705992E+24,6.3708717381247191E+24,7.6450460857496625E+24,9.1740553028995946E+24,1.1008866363479513E+25,1.3210639636175415E+25,1.5852767563410497E+25,1.9023321076092596E+25,2.2827985291311113E+25,2.7393582349573335E+25,3.2872298819488001E+25,3.9446758583385601E+25,4.7336110300062716E+25,5.6803332360075259E+25,6.8163998832090308E+25]
[]
[null,null,null,"Retail as Pct of Economy",null,{"$f":"F423/F422","v":0.1},{"$f":"G423/G422","v":0.11822077730161076},0.13976152185797044,0.16522715750905326,0.19533282992055948,0.23092398985731871,0.27300013578521498,0.32274288255973393,0.38154914444774224,0.45107036435376646,0.53325889091623035,0.6304228058711161,0.7452907413874581,0.88108850762519053,1.041629682429662,1.2314227071726462,1.4557974962880402,1.7210551160491094,2.0346447359823965,2.4053728222046948,2.8436504474120814,3.3617856626712945,3.9743291416241102,4.6984828037524577,5.5545828919786704,6.5666710707594733,7.7631695826918552,9.177679423900523,10.849923953185192,12.826864434089185,15.16401883740409,17.927020939741794,21.193463501985274,25.055077289180165,29.620307124788134,35.017357322048923,41.397792016608747,48.940791507739021,57.858184138009776,68.400395020552409,80.863478670669309,95.597433037587479,113.01602841742276,133.60842727048646,157.95292125962638,186.73317128373151,220.75740657157556,260.98112199979374,308.53391103862123,364.75118786891818,431.21168951549373,509.78181116062495,602.66801969632036,712.47881743321443,842.29799607887026,995.77123816033122,1177.2084978990172,1391.7050366768342,1645.2845121050202,1945.068139033569,2299.4746730114598,2718.4568322878199,3213.7807977394059,3799.3566398574326,4491.6289520998171,{"$f":"BS423/BS422","v":5310.0386606765969},6277.5689796679144,7421.3908434082032,8773.625941667744,10372.248785775373,12262.153138200527,14496.412753894521,17137.771838503937,20260.407079655906,23952.010734039788,28316.253269147081,33475.694717478444,39575.226502117264,46786.140389676097,55310.938838097936,65389.02182721789,77303.409874056917,91388.692033760191,108040.42208808652,127726.22679247704,150998.93813208459,178512.1183769287,211038.41392277664,249491.25334449727,294950.49900339561,348692.77257679403,412227.30613482371,487338.32556207915,576135.15656814433,681111.46040271234,805215.26277843933,951931.74260787864,1125381.1054918026,1330434.2905178692,1572849.7597373952,1859435.2117480657,2198238.7607484148,2598774.9499020716,3072291.9460937744,3632087.4196468438,4293881.9797805157,5076260.6529103182,6001194.8017263999,7094659.1419848092,8387361.1845542304,9915603.5874735974,11722303.635257689,13858198.475256613,16383269.957448337,19368429.091116697,22897507.422629464,27069611.257726572,32001904.841408685,37832900.65483515,44726349.229892299,52875837.718211681,62510226.355208129,73900075.490123406,87365243.670901015,103283870.15918547,122102994.12937546,144351108.76828781,170653002.82936347,201747306.43341327,{"$f":"EE423/EE422","v":238507233.85064372},281965105.77880144,333341339.77100813,394078722.94488913,465882929.44570905,550770420.50623202,651125072.26981771,769765121.64305317,910022310.203107,1075835448.7401886,1271861029.986923,1503603995.8468127,1777572331.4281814,2101459827.3127604,2484362142.530232,2937032235.8861914,3472182338.8635335,4104840950.3337178,4852774878.4793472,5736988182.0355806,6782312022.5040102,8018101992.0248375,9479062499.8076973,11206221368.178156,13248082007.599417,15661985526.938868,18515721030.812904,21889429325.624832,25877853495.640408,30592999551.518139,36167281869.683037,42757241755.203827,50547943555.730835,59758171781.564468,70646575181.397324,83518930316.414749,98736728614.056152,116727328049.7191,137995954543.77902,163139890106.43304,192865246172.81873,228006793170.17139,269551403186.25256,318665764074.18652,376729143282.62042,445372121510.41272,526522383934.28424,622458854954.08215,735875696709.42175,869957968623.52197,1028471072704.0306,1215866496472.9194,1437406823080.147,1699313519231.7385,2008941651227.1182,2374986435616.5132,2807727424993.6606,3319317186338.0059,3924122578794.7456,4639128214919.1611,5484413435695.7705,6483716194113.5166,7665099682711.4121,9061740425844.7324,{"$f":"GQ423/GQ422","v":10712859968487.936},12664826325979.529,14972456126472.031,17700554013857.875,20925732541874.242,24738563667059.84,29246122260452,34574993066885.77,40874825555650.383,48322536492567.32,57127278253367.602,67536312402385.219,79841953482943.953,94389778020326.828,111588329268895.31,131920590239568.86,155957547202091.13,184374224562838.63,217968641422005.16,257684222162855.19,304636290424536.94,360143390482680,425764315628999.5,503341883409486.63,595054687051262.38,703478276401669.75,831657486510027.75,983191945039193.38,1162337159792160,1374124025171757,1624500103646232.3,1920496649796048.3,2270426067440281.5,2684115344986294,3173182024514608,3751360454576158,4434887488785172.5,5242958461693716,6198266247014885,7327638536444373,8662791235636911,1.0241219134785768E+16,1.210724886630503E+16,1.4313283719586262E+16,1.6921275270679784E+16,2.000446315434288E+16,2.3649431836078472E+16,2.7958542144026568E+16,3.3052805844866636E+16,3.9075283989793568E+16,4.6195104465545824E+16,5.4612211574459368E+16,6.4562981024926104E+16,7.6326858016759104E+16,9.0234204837309392E+16,1.0667557835059482E+17,1.2611269791706198E+17,1.4909141175358298E+17,1.7625702586503082E+17,2.0837242602634054E+17,2.4633950173056371E+17,2.9122447374678726E+17,3.4428783655597728E+17,4.0701975653137549E+17,{"$f":"JC423/JC422","v":4.8118191994251571E+17},5.6885700599085645E+17,6.7250717421706086E+17,7.9504320876850688E+17,9.3990626128979686E+17,1.1111644880033065E+18,1.3136272948169723E+18,1.5529803987787464E+18,1.8359454987778885E+18,2.1704690394891543E+18,2.5659453695748833E+18,3.0334805610461158E+18,3.5862042985619809E+18,4.2396385973837512E+18,5.0121337046061783E+18,5.9253834249814426E+18,7.0050343431138662E+18,8.2814060506739968E+18,9.7903426046094234E+18,1.1574219127660024E+19,1.3683131819311393E+19,1.617630479599396E+19,1.9123753268501799E+19,2.260824976326502E+19,2.672764860442148E+19,3.1597633934590185E+19,3.7354968446390051E+19,4.4161334058093748E+19,5.2207872390239396E+19,6.1720552552374043E+19,7.2966516982265758E+19,8.626158354634639E+19,1.0197911458116906E+20,1.2056050194315834E+20,1.4252756251592532E+20,1.6849719227536612E+20,1.9919869043932745E+20,2.3549424021200231E+20,2.7840312127915151E+20,3.2913033400815898E+20,3.8910043919983326E+20,4.5999756370602426E+20,5.43812695381734E+20,6.4289959554512663E+20,7.6004089912236022E+20]
[]
[null,null,null,"Years to Reach",null,1,{"$f":"MATCH(F427,$F$425:$KU$425)","v":14}]
[null,null,null,null,null,0.5,{"$f":"MATCH(F428,$F$425:$KU$425)","v":10}]
[null,null,null,null,null,0.25,{"$f":"MATCH(F429,$F$425:$KU$425)","v":6}]
[]
[null,null,"Period",null,null,0,{"$f":"F431+1","v":1},{"$f":"G431+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BS431+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EE431+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GQ431+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JC431+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301]
[null,null,"Short-term Period",null,null,{"$f":"F431<=$F$442","v":true},true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BR431<=$F$442","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ED431<=$F$442","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GP431<=$F$442","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JB431<=$F$442","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Long-term Period",null,null,{"$f":"F431>$F$442","v":false},false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BR431>$F$442","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ED431>$F$442","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GP431>$F$442","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JB431>$F$442","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"TV Switch",null,null,{"$f":"F431=$F$442","v":false},false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BR431=$F$442","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ED431=$F$442","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GP431=$F$442","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JB431=$F$442","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Stable Year",null,null,{"$f":"F431=$F$442+1","v":false},false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BR431=$F$442+1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ED431=$F$442+1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GP431=$F$442+1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JB431=$F$442+1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Stable Period"]
[null,null,null,"Short-term Growth",null,0.25]
[null,null,null,"Long-term Growth",null,0.02]
[]
[null,null,null,"Margin",null,0.1]
[null,null,null,"Terminal Year",null,5]
[]
[null,null,null,"A/R to Revenues",null,0.3]
[null,null,null,"WACC",null,0.1]
[]
[null,null,null,"Revenues",null,100]
[]
[null,null,"Growth",null,null,null,{"$f":"G432*$F$438+G433*$F$439","v":0.25},0.25,0.25,0.25,0.25,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"BS432*$F$438+BS433*$F$439","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"EE432*$F$438+EE433*$F$439","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"GQ432*$F$438+GQ433*$F$439","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"JC432*$F$438+JC433*$F$439","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,"Revenues",null,null,{"$f":"F447","v":100},{"$f":"F450*(1+G449)","v":125},{"$f":"G450*(1+H449)","v":156.25},195.3125,244.140625,305.17578125,311.279296875,317.5048828125,323.85498046875,330.33208007812499,336.93872167968749,343.67749611328122,350.55104603554685,357.56206695625781,364.71330829538294,372.00757446129063,379.44772595051643,387.03668046952674,394.77741407891727,402.6729623604956,410.7264216077055,418.94095003985962,427.31976904065681,435.86616442146993,444.58348770989932,453.47515746409732,462.54466061337928,471.79555382564689,481.23146490215981,490.85609420020302,500.67321608420707,510.6866804058912,520.90041401400902,531.31842229428923,541.94479074017499,552.78368655497854,563.83936028607809,575.11614749179967,586.61847044163562,598.35083985046833,610.3178566474777,622.52421378042732,634.97469805603589,647.67419201715666,660.62767585749975,673.84022937464977,687.31703396214277,701.06337464138562,715.08464213421337,729.38633497689761,743.97406167643555,758.85354290996429,774.03061376816356,789.5112260435269,805.30145056439744,821.40747957568544,837.83562916719916,854.59234175054314,871.68418858555401,889.11787235726513,906.9002298044104,925.0382344004986,943.5389990885086,962.40977907027877,981.65797465168441,1001.2911341447182,{"$f":"BS450*(1+BT449)","v":1021.3169568276126},1041.7432959641649,1062.5781618834483,1083.8297251211172,1105.5063196235396,1127.6164460160105,1150.1687749363307,1173.1721504350573,1196.6355934437586,1220.5683053126338,1244.9796714188865,1269.8792648472643,1295.2768501442097,1321.182387147094,1347.606034890036,1374.5581555878366,1402.0493186995934,1430.0903050735853,1458.6921111750571,1487.8659533985583,1517.6232724665294,1547.97573791586,1578.9352526741773,1610.5139577276609,1642.7242368822142,1675.5787216198585,1709.0902960522558,1743.272101973301,1778.137544012767,1813.7002948930224,1849.9743007908828,1886.9737868067004,1924.7132625428344,1963.207527793691,2002.4716783495649,2042.5211119165563,2083.3715341548873,2125.0389648379851,2167.539744134745,2210.89053901744,2255.1083497977888,2300.2105167937448,2346.2147271296199,2393.1390216722125,2441.0018021056567,2489.82183814777,2539.6182749107256,2590.4106404089403,2642.218853217119,2695.0632302814615,2748.964494887091,2803.943784784833,2860.0226604805298,2917.2231136901405,2975.5675759639435,3035.0789274832223,3095.7805060328869,3157.6961161535446,3220.8500384766157,3285.2670392461482,3350.9723800310712,3417.9918276316926,3486.3516641843266,3556.0786974680132,{"$f":"EE450*(1+EF449)","v":3627.2002714173736},3699.7442768457213,3773.7391623826356,3849.2139456302884,3926.1982245428944,4004.7221890337523,4084.8166328144275,4166.5129654707162,4249.8432247801302,4334.8400892757327,4421.5368910612478,4509.967628882473,4600.1669814601228,4692.1703210893256,4786.0137275111119,4881.7340020613346,4979.3686821025613,5078.956055744613,5180.5351768595056,5284.1458803966962,5389.8287980046298,5497.6253739647227,5607.5778814440173,5719.7294390728975,5834.1240278543555,5950.8065084114423,6069.8226385796715,6191.219091351265,6315.0434731782907,6441.3443426418562,6570.1712294946938,6701.5746540845876,6835.6061471662797,6972.3182701096057,7111.7646355117977,7253.9999282220333,7399.0799267864741,7547.061525322204,7698.0027558286483,7851.9628109452215,8009.0020671641259,8169.1821085074089,8332.5657506775569,8499.2170656911076,8669.2014070049299,8842.5854351450289,9019.4371438479302,9199.8258867248896,9383.8224044593881,9571.4988525485751,9762.9288295995466,9958.1874061915369,10157.351154315367,10360.498177401674,10567.708140949708,10779.062303768702,10994.643549844077,11214.536420840959,11438.827149257779,11667.603692242934,11900.955766087793,12138.974881409549,12381.75437903774,12629.389466618495,{"$f":"GQ450*(1+GR449)","v":12881.977255950866},13139.616801069884,13402.409137091281,13670.457319833107,13943.866466229769,14222.743795554365,14507.198671465452,14797.342644894761,15093.289497792657,15395.15528774851,15703.058393503481,16017.119561373551,16337.461952601023,16664.211191653045,16997.495415486104,17337.445323795826,17684.194230271743,18037.878114877178,18398.635677174723,18766.608390718218,19141.940558532584,19524.779369703236,19915.274957097299,20313.580456239244,20719.85206536403,21134.249106671312,21556.934088804737,21988.072770580831,22427.834225992447,22876.390910512295,23333.91872872254,23800.59710329699,24276.609045362929,24762.141226270189,25257.384050795594,25762.531731811505,26277.782366447736,26803.338013776691,27339.404774052226,27886.192869533272,28443.916726923937,29012.795061462417,29593.050962691665,30184.911981945497,30788.610221584408,31404.382426016095,32032.470074536417,32673.119476027146,33326.581865547691,33993.113502858643,34672.975772915815,35366.43528837413,36073.763994141613,36795.239274024447,37531.144059504935,38281.766940695037,39047.40227950894,39828.35032509912,40624.9173316011,41437.415678233119,42266.163991797781,43111.487271633734,43973.71701706641,44853.191357407741,{"$f":"JC450*(1+JD449)","v":45750.255184555899},46665.260288247016,47598.565494011957,48550.536803892195,49521.547539970037,50511.978490769441,51522.218060584833,52552.662421796529,53603.715670232457,54675.789983637107,55769.30578330985,56884.691898976045,58022.38573695557,59182.833451694685,60366.49012072858,61573.81992314315,62805.296321606016,64061.402248038139,65342.630292998903,66649.482898858885,67982.472556836059,69342.122007972779,70728.964448132232,72143.543737094878,73586.414611836779,75058.142904073509,76559.305762154981,78090.491877398075,79652.301714946036,81245.34774924496,82870.254704229854,84527.659798314446,86218.212994280737,87942.577254166346,89701.428799249668,91495.457375234662,93325.36652273935,95191.873853194134,97095.711330258026,99037.62555686319,101018.37806800046,103038.74562936046,105099.52054194767,107201.51095278663]
[null,null,"A/R",null,null,{"$f":"F450*$F$444","v":30},37.5,46.875,58.59375,73.2421875,91.552734375,93.3837890625,95.25146484375,97.156494140625,99.099624023437499,101.08161650390625,103.10324883398437,105.16531381066405,107.26862008687733,109.41399248861488,111.60227233838718,113.83431778515492,116.11100414085801,118.43322422367518,120.80188870814868,123.21792648231164,125.68228501195787,128.19593071219703,130.75984932644099,133.3750463129698,136.04254723922918,138.76339818401377,141.53866614769407,144.36943947064793,147.2568282600609,150.20196482526211,153.20600412176736,156.27012420420269,159.39552668828676,162.58343722205248,165.83510596649356,169.15180808582343,172.53484424753989,175.98554113249068,179.50525195514049,183.0953569942433,186.75726413412818,190.49240941681077,194.30225760514699,198.18830275724991,202.15206881239493,206.19511018864281,210.31901239241569,214.52539264026402,218.81590049306928,223.19221850293067,227.65606287298928,232.20918413044905,236.85336781305807,241.59043516931922,246.42224387270562,251.35068875015975,256.37770252516293,261.50525657566618,266.73536170717955,272.07006894132309,277.51147032014956,283.06169972655255,288.72293372108362,{"$f":"BR450*$F$444","v":294.4973923955053},300.38734024341545,306.39508704828376,312.52298878924944,318.77344856503447,325.14891753633515,331.65189588706187,338.28493380480313,345.0506324808992,351.95164513051719,358.99067803312755,366.17049159379013,373.49390142566591,380.96377945417925,388.5830550432629,396.35471614412819,404.28181046701076,412.36744667635099,420.614795609878,429.02709152207558,437.6076333525171,446.35978601956748,455.28698173995883,464.39272137475797,473.68057580225314,483.15418731829823,492.81727106466423,502.6736164859575,512.72708881567667,522.98163059199032,533.44126320383009,544.11008846790673,554.9922902372648,566.09213604201011,577.41397876285032,588.96225833810729,600.74150350486946,612.7563335749669,625.01146024646619,637.51168945139545,650.26192324042347,663.26716170523196,676.5325049393366,690.06315503812345,703.86441813888598,717.9417065016637,732.300540631697,746.94655144433102,761.88548247321762,777.1231921226821,792.66565596513567,808.51896908443848,824.68934846612729,841.18313543544991,858.00679814415889,875.16693410704215,892.67027278918306,910.52367824496662,928.73415180986603,947.30883484606329,966.25501154298468,985.58011177384446,1005.2917140093214,1025.3975482895078,{"$f":"ED450*$F$444","v":1045.9054992552979},1066.8236092404038,1088.160081425212,1109.9232830537164,1132.1217487147906,1154.7641836890864,1177.8594673628684,1201.4166567101256,1225.4449898443281,1249.9538896412148,1274.952967434039,1300.4520267827197,1326.4610673183743,1352.9902886647419,1380.0500944380367,1407.6510963267976,1435.8041182533336,1464.5202006184004,1493.8106046307682,1523.6868167233838,1554.1605530578515,1585.2437641190088,1616.9486394013888,1649.2876121894167,1682.2733644332052,1715.9188317218693,1750.2372083563066,1785.2419525234327,1820.9467915739015,1857.3657274053794,1894.5130419534871,1932.4033027925568,1971.0513688484079,2010.4723962253761,2050.681844149884,2091.6954810328816,2133.5293906535394,2176.19997846661,2219.7239780359423,2264.1184575966613,2309.4008267485942,2355.5888432835663,2402.7006201492377,2450.7546325522226,2499.7697252032672,2549.7651197073324,2600.760422101479,2652.7756305435087,2705.8311431543789,2759.9477660174666,2815.1467213378164,2871.4496557645725,2928.8786488798637,2987.4562218574611,3047.2053462946101,3108.149453220502,3170.3124422849123,3233.7186911306103,3298.3930649532231,3364.3609262522878,3431.6481447773335,3500.2811076728799,3570.2867298263377,3641.6924644228648,{"$f":"GP450*$F$444","v":3714.526313711322},3788.8168399855485,3864.5931767852594,3941.8850403209649,4020.7227411273843,4101.137195949932,4183.1599398689305,4266.8231386663092,4352.1596014396355,4439.2027934684284,4527.9868493377971,4618.5465863245527,4710.9175180510438,4805.1358684120651,4901.2385857803065,4999.2633574959136,5099.2486246458311,5201.2335971387474,5305.2582690815225,5411.3634344631528,5519.5907031524166,5629.9825172154651,5742.5821675597754,5857.4338109109704,5974.5824871291898,6094.0741368717727,6215.955619609209,6340.2747320013932,6467.0802266414212,6596.4218311742488,6728.350267797734,6862.9172731536883,7000.1756186167613,7140.1791309890968,7282.9827136088788,7428.6423678810561,7577.215215238678,7728.7595195434515,7883.3347099343209,8041.0014041330069,8201.8214322156673,8365.8578608599819,8533.1750180771814,8703.8385184387243,8877.9152888074987,9055.4735945836492,9236.5830664753212,9421.3147278048273,9609.741022360924,9801.9358428081432,9997.9745596643061,10197.934050857593,10401.892731874745,10609.930586512239,10822.129198242483,11038.571782207333,11259.343217851479,11484.53008220851,11714.220683852682,11948.505097529736,12187.47519948033,12431.224703469936,12679.849197539334,12933.446181490121,{"$f":"JB450*$F$444","v":13192.115105119923},13455.957407222322,13725.07655536677,13999.578086474105,14279.569648203587,14565.161041167657,14856.46426199101,15153.593547230832,15456.665418175449,15765.798726538958,16081.114701069737,16402.736995091131,16730.791734992956,17065.407569692812,17406.715721086672,17754.850035508403,18109.947036218575,18472.145976942946,18841.588896481804,19218.420674411442,19602.78908789967,19994.844869657663,20394.741767050818,20802.636602391834,21218.68933443967,21643.063121128464,22075.924383551031,22517.442871222051,22967.791728646494,23427.147563219423,23895.690514483809,24373.604324773489,24861.076411268954,25358.297939494332,25865.463898284219,26382.773176249902,26910.428639774898,27448.637212570397,27997.609956821805,28557.56215595824,29128.713399077405,29711.287667058954,30305.513420400137,30911.623688808137,31529.856162584299,32160.453285835989]
[null,null,"Change in WC",null,null,null,{"$f":"G451-F451","v":7.5},{"$f":"H451-G451","v":9.375},11.71875,14.6484375,18.310546875,1.8310546875,1.86767578125,1.905029296875,1.9431298828124994,1.9819924804687474,2.0216323300781198,2.0620649766796788,2.1033062762132886,2.1453724017375464,2.1882798497723002,2.2320454467677422,2.2766863557030916,2.322220082817168,2.3686644844734985,2.4160377741629588,2.4643585296462334,2.5136457002391523,2.5639186142439598,2.6151969865288152,2.667500926259379,2.720850944784587,2.7752679636803066,2.8307733229538599,2.8873887894129666,2.94513656520121,3.0040392965052547,3.0641200824353234,3.1254024840840771,3.1879105337657165,3.2516687444410763,3.3167021193298751,3.3830361617164613,3.4506968849507871,3.5197108226498131,3.5901050391028093,3.6619071398848746,3.7351452826825948,3.8098481883362183,3.8860451521029233,3.9637660551450153,4.043041376247885,4.1239022037728716,4.2063802478483296,4.2905078528052627,4.376318009861393,4.4638443700586095,4.5531212574597646,4.6441836826090253,4.7370673562611501,4.8318087033864003,4.9284448774541261,5.0270137750031836,5.1275540505032495,5.2301051315133691,5.3347072341435364,5.4414013788264697,5.5502294064029911,5.6612339945310737,5.7744586744216804,5.8899478479101504,{"$f":"BT451-BS451","v":6.0077468048683045},6.1279017409656831,6.250459775785032,6.3754689713006769,6.5029783507267211,6.6330379177412624,6.7656986760960649,6.9010126496179964,7.0390329026103586,7.1798135606625806,7.3234098318757788,7.4698780285133353,7.6192755890836565,7.7716611008652876,7.9270943228825672,8.0856362093402367,8.2473489335270074,8.4122959121975782,8.5805418304415184,8.7521526670503818,8.927195720391353,9.1057396347991357,9.2878544274951764,9.4736115160450822,9.6630837463659986,9.8563454212932697,10.05347232971917,10.254541776313658,10.459632611839766,10.668825264076645,10.882201769358062,11.099845804745314,11.321842720840209,11.54827957525697,11.779245166762166,12.014830070097446,12.255126671499283,12.500229204929269,12.750233789028016,13.005238464808485,13.265343234104648,13.53065009878685,13.801263100762526,14.077288362777722,14.358834130033301,14.646010812634017,14.9389310288866,15.237709649464477,15.542463842453571,15.853313119302811,16.170379381688804,16.493786969322628,16.82366270870898,17.16013596288326,17.503338682140907,17.853405455783559,18.210473564899416,18.574683036197257,18.946176696921384,19.325100230859789,19.711602235476903,20.1058342801864,20.507950965790087,20.918109985105957,{"$f":"EF451-EE451","v":21.336472184808144},21.763201628504476,22.198465661074124,22.642434974295838,23.095283673781978,23.557189347257236,24.028333134202512,24.508899796886681,24.99907779282421,25.499059348680703,26.009040535654549,26.529221346367649,27.059805773294784,27.601001888760948,28.153021926535985,28.716082365066768,29.290404012367844,29.87621209261556,30.473736334467731,31.083211061157272,31.704875282380044,32.338972788027831,32.985752243788511,33.645467288664122,34.3183766344373,35.004744167126091,35.704839050468763,36.418935831477938,37.147314548107715,37.890260839069697,38.648066055851132,39.421027376968141,40.209447924507913,41.013636882997616,41.833909620657778,42.670587813070597,43.523999569332318,44.394479560718992,45.282369151932926,46.188016534972121,47.111776865671345,48.054012402984881,49.015092651044597,49.995394504065189,50.99530239414662,52.015208442029689,53.05551261087021,54.116622863087741,55.198955320349796,56.30293442675611,57.428993115291178,58.577572977597356,59.749124437149021,60.944106925891901,62.16298906441034,63.406248845697974,64.674373822612779,65.96786129906468,67.287218525045773,68.63296289554637,70.005622153457807,71.405734596527054,72.833849288457259,74.290526274226522,{"$f":"GR451-GQ451","v":75.776336799710862},77.291863535705488,78.837700806419434,80.414454822547668,82.022743918998458,83.663198797378755,85.336462773326275,87.043192028792873,88.784055869368785,90.559736986755524,92.370931726491108,94.218350361021294,96.102717368241429,98.02477171560713,99.98526714991749,101.98497249291631,104.02467194277506,106.10516538163029,108.22726868926384,110.39181406304851,112.59965034431025,114.85164335119498,117.14867621821941,119.49164974258292,121.88148273743627,124.31911239218425,126.80549464002797,129.34160453282766,131.92843662348514,134.56700535595428,137.25834546307306,140.00351237233554,142.80358261978199,145.65965427217725,148.57284735762187,151.5443043047735,154.57519039086947,157.66669419868595,160.82002808266043,164.03642864431458,167.31715721719956,170.6635003615429,174.07677036877431,177.55830577615052,181.109471891672,184.7316613295061,188.42629455609676,192.19482044721917,196.03871685616286,199.95949119328725,203.95868101715132,208.03785463749409,212.19861173024401,216.4425839648502,220.77143564414655,225.18686435703057,229.69060164417169,234.28441367705454,238.97010195059374,243.74950398960573,248.62449406939777,253.59698395078703,258.66892362980252,263.84230210239912,{"$f":"JD451-JC451","v":269.11914814444754},274.50153110733481,279.99156172948278,285.59139296407011,291.3032208233526,297.12928523982191,303.07187094461733,309.13330836350906,315.31597453077848,321.62229402139383,328.05473990182509,334.61583469985635,341.30815139385959,348.13431442173169,355.09700071017141,362.19894072437091,369.4429195388584,376.83177792963761,384.36841348822782,392.05578175799383,399.89689739315509,407.89483534101601,416.05273204783589,424.37378668879319,432.86126242256796,441.5184876710191,450.34885742444385,459.35583457292887,468.54295126438592,477.91381028967953,487.47208649546519,497.22152822537828,507.16595878988664,517.30927796568358,527.65546352499587,538.20857279549818,548.97274425140859,559.9521991364345,571.15124311916588,582.57426798154847,594.22575334118301,606.11026840799968,618.23247377616281,630.59712325168948]
[null,null,"Expense",null,null,null,{"$f":"G450*(1-$F$441)","v":112.5},140.625,175.78125,219.7265625,274.658203125,280.1513671875,285.75439453125,291.469482421875,297.29887207031248,303.24484951171877,309.3097465019531,315.49594143199215,321.80586026063202,328.24197746584468,334.80681701516158,341.5029533554648,348.33301242257409,355.29967267102558,362.40566612444604,369.65377944693495,377.04685503587365,384.58779213659113,392.27954797932296,400.1251389389094,408.1276417176876,416.29019455204138,424.61599844308222,433.10831841194386,441.7704847801827,450.60589447578639,459.61801236530209,468.81037261260815,478.18658006486032,487.75031166615753,497.5053178994807,507.45542425747027,517.60453274261977,527.95662339747207,538.51575586542151,549.28607098272994,560.27179240238456,571.47722825043229,582.90677281544106,594.5649082717498,606.45620643718485,618.58533056592853,630.95703717724712,643.57617792079202,656.44770147920792,669.57665550879199,682.96818861896793,696.62755239134719,710.56010343917421,724.77130550795766,739.26673161811686,754.05206625047924,769.13310757548879,784.51576972699866,800.20608512153865,816.21020682396943,832.53441096044878,849.18509917965775,866.16880116325092,883.49217718651596,{"$f":"BS450*(1-$F$441)","v":901.16202073024635},919.18526114485132,937.56896636774843,956.32034569510347,975.44675260900556,994.95568766118572,1014.8548014144095,1035.1518974426976,1055.8549353915516,1076.9720340993827,1098.5114747813705,1120.4817042769978,1142.8913383625379,1165.7491651297887,1189.0641484323846,1212.8454314010323,1237.102340029053,1261.844386829634,1287.0812745662267,1312.8229000575514,1339.0793580587026,1365.8609452198766,1393.178164124274,1421.0417274067595,1449.4625619548949,1478.4518131939928,1508.0208494578726,1538.1812664470303,1568.944891775971,1600.3237896114904,1632.3302654037202,1664.9768707117946,1698.2764081260304,1732.241936288551,1766.886775014322,1802.2245105146085,1838.2690007249007,1875.0343807393986,1912.5350683541867,1950.7857697212705,1989.8014851156961,2029.59751481801,2070.1894651143703,2111.5932544166581,2153.8251195049911,2196.901621895091,2240.8396543329932,2285.656447419653,2331.3695763680462,2377.9969678954071,2425.5569072533153,2474.0680453983819,2523.5494063063497,2574.0203944324767,2625.5008023211267,2678.0108183675493,2731.5710347349,2786.2024554295981,2841.9265045381903,2898.7650346289543,2956.7403353215336,3015.8751420279641,3076.1926448685235,3137.716497765894,{"$f":"EE450*(1-$F$441)","v":3200.4708277212121},3264.4802442756363,3329.7698491611491,3396.3652461443721,3464.2925510672599,3533.5784020886049,3604.2499701303773,3676.3349695329848,3749.8616689236446,3824.8589023021173,3901.3560803481596,3979.3832019551232,4058.9708659942257,4140.1502833141103,4222.9532889803932,4307.4123547600011,4393.5606018552016,4481.4318138923054,4571.0604501701519,4662.4816591735553,4755.7312923570271,4850.845918204167,4947.8628365682507,5046.820093299616,5147.7564951656077,5250.7116250689205,5355.7258575702981,5462.8403747217044,5572.0971822161382,5683.5391258604614,5797.2099083776711,5913.1541065452247,6031.4171886761287,6152.0455324496515,6275.0864430986448,6400.5881719606177,6528.5999353998304,6659.1719341078269,6792.3553727899834,6928.2024802457836,7066.766529850699,7208.1018604477131,7352.2638976566677,7499.3091756098011,7649.2953591219966,7802.2812663044369,7958.326891630526,8117.4934294631375,8279.8432980524012,8445.4401640134492,8614.3489672937176,8786.6359466395916,8962.3686655723832,9141.6160388838307,9324.4483596615064,9510.937326854737,9701.1560733918323,9895.1791948596692,10093.082778756863,10294.944434332001,10500.84332301864,10710.860189479014,10925.077393268595,11143.578941133967,{"$f":"GQ450*(1-$F$441)","v":11366.450519956647},11593.77953035578,11825.655120962896,12062.168223382154,12303.411587849796,12549.479819606791,12800.469415998929,13056.478804318907,13317.608380405285,13583.960548013392,13855.639758973659,14132.752554153134,14415.407605236196,14703.71575734092,14997.79007248774,15297.745873937494,15603.700791416244,15915.77480724457,16234.090303389461,16558.772109457252,16889.947551646397,17227.746502679325,17572.301432732911,17923.747461387571,18282.222410615319,18647.866858827627,19020.824196004181,19401.240679924264,19789.265493522747,20185.050803393202,20588.751819461067,21000.526855850287,21420.537392967293,21848.948140826637,22285.927103643171,22731.645645716035,23186.278558630354,23650.004129802965,24123.004212399021,24605.464296647002,25097.573582579946,25599.525054231544,26111.515555316175,26633.745866422498,27166.420783750949,27709.749199425969,28263.944183414485,28829.223067082778,29405.807528424433,29993.923678992924,30593.802152572778,31205.678195624234,31829.791759536718,32466.387594727454,33115.715346622004,33778.02965355444,34453.590246625536,35142.662051558051,35845.515292589211,36562.42559844099,37293.674110409811,38039.547592618001,38800.33854447036,39576.345315359773,{"$f":"JC450*(1-$F$441)","v":40367.87222166697},41175.229666100313,41998.734259422316,42838.708944610764,43695.483123502978,44569.392785973032,45460.780641692501,46369.996254526348,47297.396179616881,48243.344103209216,49208.210985273399,50192.375204978867,51196.222709078444,52220.147163260015,53264.550106525217,54329.841108655724,55416.437930828833,56524.766689445416,57655.262023234325,58808.367263699016,59984.534608973001,61184.225301152452,62407.9098071755,63656.068003319007,64929.189363385391,66227.773150653098,67552.328613666163,68903.375185939483,70281.442689658274,71687.071543451428,73120.812974320463,74583.229233806866,76074.893818483004,77596.39169485266,79148.319528749707,80731.285919324699,82345.911637711193,83992.829870465415,85672.686467874722,87386.14019723222,89133.863001176869,90916.540261200411,92734.871066424414,94589.568487752898,96481.359857507967]
[null,null,"Free Cah Flow",null,null,null,{"$f":"G450-G453-G452","v":5},{"$f":"H450-H453-H452","v":6.25},7.8125,9.765625,12.20703125,29.296875,29.8828125,30.48046875,31.090078125000005,31.711879687499973,32.346117281250002,32.993039626875017,33.652900419412504,34.325958427800714,35.012477596356746,35.712727148283889,36.426981691249566,37.155521325074531,37.898631751576062,38.656604386607597,39.429736474339734,40.218331203826523,41.022697827903016,41.843151784461099,42.680014820150348,43.533615116553307,44.404287418884365,45.292373167262099,46.198220630607352,47.122185043219474,48.064628744083848,49.025921318965544,50.006439745344835,51.006568540251749,52.026699911056767,53.067233909277945,54.128578587463437,55.211150159212764,56.315373162397009,57.441680625644949,58.59051423815788,59.762324522921006,60.957571013379379,62.176722433647029,63.420256882319904,64.688662019966358,65.982435260365634,67.302083965573019,68.648125644884431,70.021088157782174,71.421509920937751,72.849940119356603,74.306938921743665,75.793077700178628,77.308939254182178,78.85511803926579,80.432220400051165,82.040864808052106,83.68168210421311,85.355315746297435,87.062422061223344,88.803670502447858,90.579743912496781,92.391338790746772,94.239165566561667,{"$f":"BT450-BT453-BT452","v":96.123948877892929},98.046427855450759,100.00735641255977,102.007503540811,104.0476536116272,106.12860668385974,108.25117881753698,110.41620239388772,112.62452644176557,114.87701697060078,117.17455731001291,119.51804845621302,121.90840942533731,124.34657761384409,126.83350916612108,129.37017934944333,131.9575829364324,134.59673459516102,137.28866928706424,140.03444267280531,142.83513152626148,145.69183415678691,148.6056708399226,151.57778425672092,154.60933994185535,157.7015267406926,160.85555727550627,164.07266842101637,167.35412178943682,170.70120422522552,174.11522830973013,177.59753287592468,181.14948353344323,184.77247320411209,188.46792266819421,192.23728112155811,196.08202674398945,200.0036672788691,204.00374062444644,208.08381543693542,212.24549174567414,216.49040158058767,220.82020961219928,225.23661380444366,229.74134608053237,234.3361730021428,239.02289646218605,243.80335439142959,248.67942147925828,253.65300990884339,258.72607010702029,263.90059150916068,269.17860333934414,274.56217540613056,280.05341891425326,285.65448729253876,291.36757703838941,297.19492857915702,303.1388271507401,309.20160369375481,315.38563576763022,321.69334848298263,328.12721545264253,334.68975976169509,{"$f":"EF450-EF453-EF452","v":341.38355495692917},348.21122605606774,355.17545057718939,362.27895958873273,369.52453878050756,376.91502955611782,384.45333014724019,392.14239675018484,399.98524468518872,407.98494957889238,416.14464857047005,424.46754154187965,432.95689237271768,441.61603022017152,450.44835082457485,459.45731784106624,468.64646419788801,478.01939348184555,487.57978135148255,497.3313769785118,507.27800451808275,517.42356460844417,527.77203590061276,538.32747661862572,549.09402615099771,560.07590667401814,571.27742480749839,582.70297330364883,594.35703276972163,606.24417342511538,618.36905689361788,630.73643803149071,643.35116679212024,656.21819012796323,669.34255393052217,682.72940500913228,696.38399310931482,710.31167297150159,724.51790643093182,739.0082645595503,753.78842985074152,768.86419844775628,784.24148241671128,799.92631206504575,815.92483830634637,832.2433350724732,848.88820177392245,865.86596580940068,883.18328512558901,900.8469508281014,918.86388984466384,937.24116764155633,955.98599099438752,975.10571081427588,994.60782503056043,1014.4999815311717,1034.7899811617949,1055.4857807850312,1076.5954964007319,1098.1274063287474,1120.0899544553213,1142.491753544427,1165.3415886153166,1188.6484203876221,{"$f":"GR450-GR453-GR452","v":1212.4213887953752},1236.6698165712824,1261.4032129027078,1286.6312771607636,1312.363902703979,1338.6111807580573,1365.3834043732186,1392.6910724606832,1420.544893909896,1448.9557917880957,1477.9349076238559,1507.4936057763334,1537.643477891861,1568.3963474496977,1599.7642743986926,1631.7595598866656,1664.3947510843982,1697.6826461060864,1731.6362990282078,1766.2690250087726,1801.5944055089485,1837.6262936191297,1874.3788194915087,1911.8663958813422,1950.1037237989667,1989.1057982749462,2028.8879142404458,2069.4656725252562,2110.8549859757595,2153.072085695273,2196.1335274091798,2240.0561979573613,2284.857321916511,2330.5544683548405,2377.1655577219371,2424.708868876377,2473.2030462539024,2522.6671071789842,2573.1204493225632,2624.5828583090115,2677.074515475193,2730.6160057846992,2785.2283259003925,2840.9328924183974,2897.7515502667666,2955.706581272103,3014.8207128975428,3075.117127155494,3136.619469698604,3199.3518590925778,3263.3388962744302,3328.6056741999182,3395.1777876839151,3463.0813434375923,3532.3429703063484,3602.989829712471,3675.049626306718,3748.5506188328545,3823.5216312095163,3899.9920638337026,3977.9919051103825,4057.5517432125871,4138.7027780768349,4221.4768336383713,{"$f":"JD450-JD453-JD452","v":4305.9063703111387},4392.0244977173661,4479.86498767171,4569.4622874251472,4660.8515331736526,4754.0685638371178,4849.1499351138682,4946.1329338161395,5045.0555924924629,5145.956704342314,5248.8758384291577,5353.8533551977453,5460.9304223016952,5570.1490307477361,5681.5520113626844,5795.1830515899455,5911.0867126217418,6029.3084468741763,6149.8946158116596,6272.8925081278903,6398.3503582904523,6526.3173654562634,6656.8437127653888,6789.9805870206947,6925.7801987611128,7064.2958027363275,7205.5817187910543,7349.6933531668728,7496.687220230222,7646.6209646348179,7799.5533839275231,7955.5444516060634,8114.65534063819,8276.9484474509554,8442.4874163999739,8611.337164727971,8783.5639080225264,8959.2351861829775,9138.4198899066396,9321.1882877047719,9507.6120534588626,9697.7642945280495,9891.7195804186085,10089.553972026973]
[]
[null,null,"EV",null,null,{"$f":"NPV(F445,G454:KU454)","v":257.21822973966624}]
[]
[null,null,"Free Cash Flow over Explicit",null,null,null,{"$f":"G454*G432","v":5},{"$f":"H454*H432","v":6.25},7.8125,9.765625,12.20703125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT454*BT432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF454*EF432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR454*GR432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD454*JD432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add TV",null,null,null,{"$f":"G458*(1+$F$439)/($F$445-$F$439)*G434","v":0},0,0,0,155.6396484375,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS458*(1+$F$439)/($F$445-$F$439)*BS434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EE458*(1+$F$439)/($F$445-$F$439)*EE434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ458*(1+$F$439)/($F$445-$F$439)*GQ434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC458*(1+$F$439)/($F$445-$F$439)*JC434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Cash Flow",null,null,null,{"$f":"G458+G459","v":5},{"$f":"H458+H459","v":6.25},7.8125,9.765625,167.8466796875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT458+BT459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF458+EF459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR458+GR459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD458+JD459","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"EV",null,null,{"$f":"NPV(F445,G460:KU460)","v":126.47002638139465}]
[]
[null,null,"Free Cash Flow over Explict + Stable",null,null,null,{"$f":"G454*(G432+G435)","v":5},{"$f":"H454*(H432+H435)","v":6.25},7.8125,9.765625,12.20703125,29.296875,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT454*(BT432+BT435)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF454*(EF432+EF435)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR454*(GR432+GR435)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD454*(JD432+JD435)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: TV in Stable Year",null,null,null,{"$f":"G464*(1+$F$439)/($F$445-$F$439)*G435","v":0},0,0,0,0,373.53515625,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS464*(1+$F$439)/($F$445-$F$439)*BS435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EE464*(1+$F$439)/($F$445-$F$439)*EE435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ464*(1+$F$439)/($F$445-$F$439)*GQ435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC464*(1+$F$439)/($F$445-$F$439)*JC435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,null,null,{"$f":"G464+G465","v":5},{"$f":"H464+H465","v":6.25},7.8125,9.765625,12.20703125,402.83203125,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT464+BT465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF464+EF465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR464+GR465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD464+JD465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"EV",null,null,{"$f":"NPV(F445,G466:KU466)","v":257.21822978435392}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3]
[null,null,"Depreciation Life",null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,20,30]
[null,null,"Growth Rate",null,null,{"$f":"F18+F32","v":3.6999999999999998E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,400,600]
[null,null,"Tax Depreciation Life",null,null,10]
[null,null,"Tax Rate",null,null,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET(X469,1,2)","v":30}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(OFFSET(X469,0,0,3,3))","v":140.66666666666666}]
[null,null,"Stable Ratio of Cap Exp to Dep",null,null,{"$f":"BD492","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(X469:Y470)","v":8.25}]
[null,null,"Stable Depreciation as Pct of Net Plant",null,null,{"$f":"BE501","v":{"$error":"#REF!"}}]
[null,null,"Stable Ratio of Def Tax",null,null,{"$f":"AH515","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,null,"Period",null,null,0,{"$f":"F481+1","v":1},{"$f":"G481+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BS481+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EE481+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GQ481+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JC481+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301]
[]
[null,null,"Plant Balance"]
[null,null,"Opening Balance",null,null,null,{"$f":"F487","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"BR487","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"ED487","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"GP487","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"JB487","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Add: Expenditures",null,null,100,{"$f":"F485*(1+$F$471)","v":103.69999999999999},107.53689999999997,111.51576529999997,115.64184861609996,119.92059701489565,124.35765910444678,128.9588924913113,133.73037151348981,138.67839525948892,143.80949588409001,149.13044723180133,154.64827377937797,160.37025990921495,166.3039595258559,172.45720602831256,178.8381226513601,185.45513318946041,192.31697311747044,199.43270112281684,206.81171106436105,214.4637443737424,222.39890291557086,230.62766232344697,239.1608858294145,248.0098386051028,257.18620263349158,266.70209213093074,276.57006953977515,286.8031621127468,297.41487911091843,308.41922963802239,319.83074113462919,331.66447855661045,343.93606426320503,356.6616986409436,369.85818149065847,383.5429342058128,397.73402277142782,412.45018161397064,427.71083833368755,443.53613935203396,459.94697650805915,476.96501463885733,494.61272018049499,512.91339082717332,531.89118628777874,551.57116018042655,571.97929310710231,593.14252695206505,615.0888004492914,637.84708606591516,661.44742825035394,685.92098309561698,711.30005947015479,737.61816167055042,764.91003365236077,793.21170489749807,822.56053797870538,852.99527788391742,884.55610316562229,917.28467898275028,951.22421210511197,986.41950795300102,1022.9170297472619,{"$f":"BR485*(1+$F$471)","v":1060.7649598479106},1100.0132633622832,1140.7137541066875,1182.9201630086347,1226.6882090399542,1272.0756727744324,1319.1424726670864,1367.9507441557685,1418.5649216895317,1471.0518237920444,1525.4807412723499,1581.9235286994267,1640.4546992613054,1701.1515231339736,1764.0941294899305,1829.3656122810578,1897.0521399354568,1967.2430691130685,2040.0310626702519,2115.5122119890511,2193.7861638326458,2274.9562518944535,2359.129633214548,2446.4174296434862,2536.9348745402949,2630.8014648982858,2728.1411190995223,2829.0823405062042,2933.7583871049337,3042.307447427816,3154.8728229826447,3271.6031174330024,3392.652432778023,3518.1805727908095,3648.3532539840689,3783.3423243814791,3923.3259903835933,4068.4890520277859,4219.0231469528135,4375.1270033900673,4537.0067025154995,4704.8759505085727,4878.95636067739,5059.4777460224532,5246.6784226252839,5440.8055242624187,5642.1153286601275,5850.8735958205516,6067.3559188659119,6291.8480878639502,6524.646467114916,6766.0583863981674,7016.4025466948988,7276.0094409226094,7545.2217902367456,7824.3949964755047,8113.8976113450981,8414.1118229648655,8725.4339604145644,9048.2750169499031,9383.0611925770481,9730.2344567023974,10090.253131600386,10463.592497469599,{"$f":"ED485*(1+$F$471)","v":10850.745419875973},11252.223000411383,11668.555251426604,12100.291795729387,12548.002592171373,13012.278688081713,13493.732999540734,13993.001120523741,14510.742161983118,15047.639621976492,15604.40228798962,16181.765172645235,16780.490484033107,17401.368631942332,18045.219271324197,18712.892384363189,19405.269402584625,20123.264370480254,20867.825152188023,21639.934682818977,22440.612266083277,23270.914919928357,24131.938771965702,25024.820506528431,25950.738865269981,26910.916203284967,27906.620102806508,28939.165046610346,30009.914153334925,31120.280977008315,32271.731373157621,33465.785433964447,34704.01949502113,35988.068216336906,37319.626740341366,38700.45292973399,40132.369688134146,41617.267366595108,43157.106259159125,44753.919190748013,46409.814200805682,48126.977326235487,49907.675487306195,51754.259480336521,53669.167081108972,55654.926263109999,57714.158534845068,59849.582400634332,62064.0169494578,64360.385576587731,66741.719842921477,69211.163477109571,71771.976525762613,74427.539657215821,77181.358624532804,80037.068893640506,82998.440442705192,86069.382739085282,89253.949900431428,92556.346046747378,95980.930850477031,99532.225291944676,103214.91762774662,107033.86957997324,{"$f":"GP485*(1+$F$471)","v":110994.12275443223},115100.90529634622,119359.63879231102,123775.94542762652,128355.65540844869,133104.81465856128,138029.69280092805,143136.79143456239,148432.85271764119,153924.86826819391,159620.08839411708,165526.0316646994,171650.49483629328,178001.56314523611,184587.62098160983,191417.36295792938,198499.80538737276,205844.29818670554,213460.53721961362,221358.57709673929,229548.84444931863,238042.15169394339,246849.71130661928,255983.15062496418,265454.52719808783,275276.34470441705,285461.56945848046,296023.64752844424,306976.52248699666,318334.65381901554,330113.03601031908,342327.21834270086,354993.32542138075,368128.07846197183,381748.81736506475,395873.52360757213,410520.84398105228,425710.11520835117,441461.38947106013,457795.46088148933,474733.89293410437,492299.04697266617,510514.1117106548,529403.13384394895,548991.04979617498,569303.71863863338,590367.95622826274,612211.57060870843,634863.39872123057,658353.34447391599,682712.41821945086,707972.77769357048,734167.77046823257,761331.97797555709,789501.26116065262,818712.80782359676,849005.18171306979,880418.37343645329,912993.85325360193,946774.62582398509,981805.2869794725,1018132.0825977129,1055802.9696538281,1094867.6795310196,{"$f":"JB485*(1+$F$471)","v":1135377.7836736673},1177386.7616695929,1220950.0718513678,1266125.2245098683,1312971.8578167334,1361551.8165559524,1411929.2337685225,1464170.6154179578,1518344.928188422,1574523.6905313935,1632781.0670810549,1693193.9665630539,1755842.1433258867,1820808.3026289444,1888178.2098262152,1958040.803589785,2030488.313322607,2105616.3809155431,2183524.1870094179,2264314.5819287663,2348094.2214601305,2434973.7076541553,2525067.7348373588,2618495.241026341,2715379.5649443152,2815848.6088472549,2920035.0073746033,3028076.3026474635,3140115.1258454192,3256299.3855016995,3376782.462765262,3501723.4138875762,3631287.1802014164,3765644.8058688687,3904973.6636860166,4049457.6892423988,4199287.6237443676,4354661.2658229088,4515783.7326583564,4682867.7307667155,4856133.8368050838,5035810.7887668712,5222135.787951245,5415354.8121054405,5615722.9401533417]
[null,null,"Less: Retierments",null,null,{"$f":"IF(F481>=$F$470,OFFSET(F485,0,-$F$470))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(BR481>=$F$470,OFFSET(BR485,0,-$F$470))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(ED481>=$F$470,OFFSET(ED485,0,-$F$470))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(GP481>=$F$470,OFFSET(GP485,0,-$F$470))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(JB481>=$F$470,OFFSET(JB485,0,-$F$470))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Closing Balance",null,null,{"$f":"F484+F485-F486","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"BR484+BR485-BR486","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"ED484+ED485-ED486","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"GP484+GP485-GP486","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"JB484+JB485-JB486","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,"Depreciation Rate",null,null,{"$f":"1/$F$470","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1/$F$470","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1/$F$470","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1/$F$470","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"1/$F$470","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Depreciation Expense",null,null,{"$f":"F489*F484","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"BR489*BR484","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"ED489*ED484","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"GP489*GP484","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"JB489*JB484","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,"Ratio of Cap Exp/Dep",null,null,null,{"$f":"G485/G490","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"BS485/BS490","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EE485/EE490","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"GQ485/GQ490","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"JC485/JC490","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,"Accumulated Depreciation"]
[null,null,"Opening Balance",null,null,null,{"$f":"F498","v":0},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"BR498","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"ED498","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"GP498","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"JB498","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Add: Depreciation",null,null,null,{"$f":"G490","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"BS490","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EE490","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"GQ490","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"JC490","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Less: Retierement",null,null,null,{"$f":"G486","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"BS486","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EE486","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"GQ486","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"JC486","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Closing Balance",null,null,null,{"$f":"G495+G496-G497","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"BS495+BS496-BS497","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EE495+EE496-EE497","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"GQ495+GQ496-GQ497","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"JC495+JC496-JC497","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,"Net Plant",null,null,null,{"$f":"G484-G495","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"BS484-BS495","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EE484-EE495","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"GQ484-GQ495","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"JC484-JC495","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Depreciation Rate on Net Plant",null,null,null,{"$f":"G490/G500","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"BS490/BS500","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"EE490/EE500","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"GQ490/GQ500","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"JC490/JC500","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,"Plant Balance for Tax Purposes"]
[null,null,"Opening Balance",null,null,null,{"$f":"F507","v":100},203.7,311.23689999999999,422.75266529999999,538.39451391609998,658.31511093099562,782.67277003544245,911.63166252675376,1045.3620340402435,1184.0404292997325,1227.8499251838225,1273.2803724156238,1320.3917461950018,1369.2462408042168,1419.9083517139727,1472.4449607273896,1526.9254242743029,1583.4216649724522,1642.0082665764328,1702.7625724397606,1765.7647876200317,1831.0980847619728,1898.8487138981654,1969.1061163123977,2041.9630426159563,2117.5156751927466,2195.863755174878,2277.1107141163484,2361.3638105386531,2448.7342715285831,2539.3374395751403,2633.2929248394203,2730.7247630584784,2831.7615792916417,2936.5367577254324,3045.1886177612732,3157.86059661844,3274.701438693322,3395.865391924975,3521.5124114261989,3651.8083706489683,3786.9252803629797,3927.04151573641,4072.3420518186567,4223.018707735946,4379.2703999221758,4541.3034047192959,4709.3316306939105,4883.5769010295853,5064.2692463676794,5251.647208483284,5445.9581551971651,5647.45860693946,5856.4145753962193,6073.1019146858789,6297.8066855292564,6530.8255328938385,6772.4660776109095,7023.0473224825128,7282.9000734143656,7552.3673761306964,7831.8049690475318,8121.5817529022897,8422.0802777596746,{"$f":"BR507","v":8733.6972480367804},9056.8440462141407,9391.9472759240634,9739.4493251332533,10099.808950163184,10473.50188131922,10861.02145092803,11262.879244612366,11679.605776663024,12111.751190399553,12559.885984444336,13024.601765868774,13506.512031205917,14006.252976360534,14524.484336485872,15061.890256935849,15619.180196442476,16197.089863710846,16796.382188668143,17417.848329648863,18062.30871784587,18730.614140406167,19423.646863601196,20142.321797554436,20887.58770406395,21660.428449114312,22461.864301731541,23292.953280895603,24154.792552288738,25048.519876723421,25975.315112162185,26936.401771312183,27933.04863685073,28966.571436414208,30038.334579561531,31149.752959005302,32302.293818488492,33497.478689772564,34736.885401294145,36022.150161142024,37354.969717104272,38737.103596637127,40170.376429712698,41656.680357612066,43197.977530843709,44796.302699484928,46453.76589936587,48172.555237642402,49954.939781435169,51803.272553348266,53719.993637822154,55707.633402421568,57768.815838311159,59906.262024328666,62122.79371922883,64421.337086840293,66804.926559053376,69276.708841738335,71839.947068882655,74498.025110431307,77254.452039517259,80112.866764979393,83077.042835283617,86150.89342018911,{"$f":"ED507","v":89338.47647673609},92644.000106375315,96071.828110311195,99626.485750392705,103312.66572315722,107135.23435491402,111099.23802604583,115209.90983300951,119472.67649683086,123893.1655272136,128477.2126517205,133230.86951983414,138160.41169206801,143272.34692467449,148573.42376088744,154070.64044004027,159771.25413632175,165682.79053936561,171813.05378932212,178170.13677952701,184762.43184036948,191598.64181846313,198687.79156574624,206039.23985367885,213662.69172826494,221568.21132221073,229766.23514113249,238267.58584135439,247083.48651748447,256225.57551863138,265705.92181282071,275537.04091989505,285731.91143393115,296303.99215698661,307267.23986679508,318636.12774186645,330425.66446831543,342651.41405364312,355329.51637362788,368476.70847945206,382110.34669319174,396248.42952083977,410909.62141311081,426113.27740539587,441879.46866939549,458229.00901016308,475183.48234353913,492765.27119025006,510997.58622428926,529904.49691458791,549510.96330042765,569842.8689425434,590927.05509341741,612791.35613187379,635464.63630875305,658976.82785217685,683358.97048270737,708643.25239056745,734863.05272901838,762052.98567999201,790248.94615015166,819488.15715770726,849809.21897254232,881252.16007452633,{"$f":"GP507","v":913858.48999728379},947671.25412718323,982735.09052988887,1019096.2888794948,1056802.851568036,1095904.5570760535,1136453.0256878673,1178501.7876383185,1222106.3537809362,1267324.2888708308,1314215.2875590515,1362841.2531987363,1413266.3795670895,1465557.2356110716,1519782.8533286811,1576014.8189018422,1634327.3672012105,1694797.4797876552,1757504.9865397983,1822532.6710417706,1889966.379870316,1959895.1359255174,2032411.2559547615,2107610.4724250878,2185592.0599048161,2266458.9661212941,2350317.9478677819,2437279.7119388897,2527459.0612806287,2620975.0465480117,2717951.1232702881,2818515.3148312885,2922800.3814800461,3030943.9955948074,3143088.9234318146,3259383.2135987915,3379980.3925019465,3505039.6670245184,3634726.134704425,3769211.0016884883,3908671.8087509624,4053292.6656747474,4203264.4943047129,4358785.2805939866,4520060.3359759636,4687302.5684070736,4860732.7634381345,5040579.8756853454,5227081.3310857024,5420483.340335872,5621041.2239282988,5829019.7492136452,6044693.4799345499,6268347.1386921275,6500275.9828237351,6740786.194188213,6990195.2833731761,7248832.5088579832,7517039.3116857288,7795169.7662181007,8083591.0475681694,8382683.9163281918,8692843.2212323342,9014478.4204179291,{"$f":"JB507","v":9348014.1219733916},9693890.644486405,10052564.598332401,10424509.4884707,10810216.339544116,11210194.344107248,11624971.534839215,12055095.481628265,12501134.01444851,12963675.972983105,13443331.983983479,13940735.267390866,14456542.472284326,14991434.543758845,15546117.62187792,16121323.973887403,16717812.960921234,17336372.040475316,17977817.805972904,18642997.0647939,19332787.956191272,20048101.110570345,20789880.851661447,21559106.443172917,22356793.381570313,23183994.736688413,24041802.541945882,24931349.235997878,25853809.157729797,26810400.096565798,27802384.900138728,28831073.14144386,29897822.847677279,31004042.293041334,32151191.857883863,33340785.956625562,34574395.037020706,35853647.653390467,37180232.616565913,38555901.223378852,39982469.568643868,41461820.942683689,42995908.317562982,44586756.92531281,46236466.931549378]
[null,null,"Add: Capital Expenditures",null,null,{"$f":"F485","v":100},{"$f":"G485","v":103.69999999999999},{"$f":"H485","v":107.53689999999997},111.51576529999997,115.64184861609996,119.92059701489565,124.35765910444678,128.9588924913113,133.73037151348981,138.67839525948892,143.80949588409001,149.13044723180133,154.64827377937797,160.37025990921495,166.3039595258559,172.45720602831256,178.8381226513601,185.45513318946041,192.31697311747044,199.43270112281684,206.81171106436105,214.4637443737424,222.39890291557086,230.62766232344697,239.1608858294145,248.0098386051028,257.18620263349158,266.70209213093074,276.57006953977515,286.8031621127468,297.41487911091843,308.41922963802239,319.83074113462919,331.66447855661045,343.93606426320503,356.6616986409436,369.85818149065847,383.5429342058128,397.73402277142782,412.45018161397064,427.71083833368755,443.53613935203396,459.94697650805915,476.96501463885733,494.61272018049499,512.91339082717332,531.89118628777874,551.57116018042655,571.97929310710231,593.14252695206505,615.0888004492914,637.84708606591516,661.44742825035394,685.92098309561698,711.30005947015479,737.61816167055042,764.91003365236077,793.21170489749807,822.56053797870538,852.99527788391742,884.55610316562229,917.28467898275028,951.22421210511197,986.41950795300102,1022.9170297472619,1060.7649598479106,{"$f":"BT485","v":1100.0132633622832},1140.7137541066875,1182.9201630086347,1226.6882090399542,1272.0756727744324,1319.1424726670864,1367.9507441557685,1418.5649216895317,1471.0518237920444,1525.4807412723499,1581.9235286994267,1640.4546992613054,1701.1515231339736,1764.0941294899305,1829.3656122810578,1897.0521399354568,1967.2430691130685,2040.0310626702519,2115.5122119890511,2193.7861638326458,2274.9562518944535,2359.129633214548,2446.4174296434862,2536.9348745402949,2630.8014648982858,2728.1411190995223,2829.0823405062042,2933.7583871049337,3042.307447427816,3154.8728229826447,3271.6031174330024,3392.652432778023,3518.1805727908095,3648.3532539840689,3783.3423243814791,3923.3259903835933,4068.4890520277859,4219.0231469528135,4375.1270033900673,4537.0067025154995,4704.8759505085727,4878.95636067739,5059.4777460224532,5246.6784226252839,5440.8055242624187,5642.1153286601275,5850.8735958205516,6067.3559188659119,6291.8480878639502,6524.646467114916,6766.0583863981674,7016.4025466948988,7276.0094409226094,7545.2217902367456,7824.3949964755047,8113.8976113450981,8414.1118229648655,8725.4339604145644,9048.2750169499031,9383.0611925770481,9730.2344567023974,10090.253131600386,10463.592497469599,10850.745419875973,{"$f":"EF485","v":11252.223000411383},11668.555251426604,12100.291795729387,12548.002592171373,13012.278688081713,13493.732999540734,13993.001120523741,14510.742161983118,15047.639621976492,15604.40228798962,16181.765172645235,16780.490484033107,17401.368631942332,18045.219271324197,18712.892384363189,19405.269402584625,20123.264370480254,20867.825152188023,21639.934682818977,22440.612266083277,23270.914919928357,24131.938771965702,25024.820506528431,25950.738865269981,26910.916203284967,27906.620102806508,28939.165046610346,30009.914153334925,31120.280977008315,32271.731373157621,33465.785433964447,34704.01949502113,35988.068216336906,37319.626740341366,38700.45292973399,40132.369688134146,41617.267366595108,43157.106259159125,44753.919190748013,46409.814200805682,48126.977326235487,49907.675487306195,51754.259480336521,53669.167081108972,55654.926263109999,57714.158534845068,59849.582400634332,62064.0169494578,64360.385576587731,66741.719842921477,69211.163477109571,71771.976525762613,74427.539657215821,77181.358624532804,80037.068893640506,82998.440442705192,86069.382739085282,89253.949900431428,92556.346046747378,95980.930850477031,99532.225291944676,103214.91762774662,107033.86957997324,110994.12275443223,{"$f":"GR485","v":115100.90529634622},119359.63879231102,123775.94542762652,128355.65540844869,133104.81465856128,138029.69280092805,143136.79143456239,148432.85271764119,153924.86826819391,159620.08839411708,165526.0316646994,171650.49483629328,178001.56314523611,184587.62098160983,191417.36295792938,198499.80538737276,205844.29818670554,213460.53721961362,221358.57709673929,229548.84444931863,238042.15169394339,246849.71130661928,255983.15062496418,265454.52719808783,275276.34470441705,285461.56945848046,296023.64752844424,306976.52248699666,318334.65381901554,330113.03601031908,342327.21834270086,354993.32542138075,368128.07846197183,381748.81736506475,395873.52360757213,410520.84398105228,425710.11520835117,441461.38947106013,457795.46088148933,474733.89293410437,492299.04697266617,510514.1117106548,529403.13384394895,548991.04979617498,569303.71863863338,590367.95622826274,612211.57060870843,634863.39872123057,658353.34447391599,682712.41821945086,707972.77769357048,734167.77046823257,761331.97797555709,789501.26116065262,818712.80782359676,849005.18171306979,880418.37343645329,912993.85325360193,946774.62582398509,981805.2869794725,1018132.0825977129,1055802.9696538281,1094867.6795310196,1135377.7836736673,{"$f":"JD485","v":1177386.7616695929},1220950.0718513678,1266125.2245098683,1312971.8578167334,1361551.8165559524,1411929.2337685225,1464170.6154179578,1518344.928188422,1574523.6905313935,1632781.0670810549,1693193.9665630539,1755842.1433258867,1820808.3026289444,1888178.2098262152,1958040.803589785,2030488.313322607,2105616.3809155431,2183524.1870094179,2264314.5819287663,2348094.2214601305,2434973.7076541553,2525067.7348373588,2618495.241026341,2715379.5649443152,2815848.6088472549,2920035.0073746033,3028076.3026474635,3140115.1258454192,3256299.3855016995,3376782.462765262,3501723.4138875762,3631287.1802014164,3765644.8058688687,3904973.6636860166,4049457.6892423988,4199287.6237443676,4354661.2658229088,4515783.7326583564,4682867.7307667155,4856133.8368050838,5035810.7887668712,5222135.787951245,5415354.8121054405,5615722.9401533417]
[null,null,"Less: Retrements",null,null,{"$f":"IF(F481>=$F$472,OFFSET(F505,0,-$F$472))","v":false},false,false,false,false,false,false,false,false,false,100,103.69999999999999,107.53689999999997,111.51576529999997,115.64184861609996,119.92059701489565,124.35765910444678,128.9588924913113,133.73037151348981,138.67839525948892,143.80949588409001,149.13044723180133,154.64827377937797,160.37025990921495,166.3039595258559,172.45720602831256,178.8381226513601,185.45513318946041,192.31697311747044,199.43270112281684,206.81171106436105,214.4637443737424,222.39890291557086,230.62766232344697,239.1608858294145,248.0098386051028,257.18620263349158,266.70209213093074,276.57006953977515,286.8031621127468,297.41487911091843,308.41922963802239,319.83074113462919,331.66447855661045,343.93606426320503,356.6616986409436,369.85818149065847,383.5429342058128,397.73402277142782,412.45018161397064,427.71083833368755,443.53613935203396,459.94697650805915,476.96501463885733,494.61272018049499,512.91339082717332,531.89118628777874,551.57116018042655,571.97929310710231,593.14252695206505,615.0888004492914,637.84708606591516,661.44742825035394,685.92098309561698,{"$f":"IF(BR481>=$F$472,OFFSET(BR505,0,-$F$472))","v":711.30005947015479},737.61816167055042,764.91003365236077,793.21170489749807,822.56053797870538,852.99527788391742,884.55610316562229,917.28467898275028,951.22421210511197,986.41950795300102,1022.9170297472619,1060.7649598479106,1100.0132633622832,1140.7137541066875,1182.9201630086347,1226.6882090399542,1272.0756727744324,1319.1424726670864,1367.9507441557685,1418.5649216895317,1471.0518237920444,1525.4807412723499,1581.9235286994267,1640.4546992613054,1701.1515231339736,1764.0941294899305,1829.3656122810578,1897.0521399354568,1967.2430691130685,2040.0310626702519,2115.5122119890511,2193.7861638326458,2274.9562518944535,2359.129633214548,2446.4174296434862,2536.9348745402949,2630.8014648982858,2728.1411190995223,2829.0823405062042,2933.7583871049337,3042.307447427816,3154.8728229826447,3271.6031174330024,3392.652432778023,3518.1805727908095,3648.3532539840689,3783.3423243814791,3923.3259903835933,4068.4890520277859,4219.0231469528135,4375.1270033900673,4537.0067025154995,4704.8759505085727,4878.95636067739,5059.4777460224532,5246.6784226252839,5440.8055242624187,5642.1153286601275,5850.8735958205516,6067.3559188659119,6291.8480878639502,6524.646467114916,6766.0583863981674,7016.4025466948988,{"$f":"IF(ED481>=$F$472,OFFSET(ED505,0,-$F$472))","v":7276.0094409226094},7545.2217902367456,7824.3949964755047,8113.8976113450981,8414.1118229648655,8725.4339604145644,9048.2750169499031,9383.0611925770481,9730.2344567023974,10090.253131600386,10463.592497469599,10850.745419875973,11252.223000411383,11668.555251426604,12100.291795729387,12548.002592171373,13012.278688081713,13493.732999540734,13993.001120523741,14510.742161983118,15047.639621976492,15604.40228798962,16181.765172645235,16780.490484033107,17401.368631942332,18045.219271324197,18712.892384363189,19405.269402584625,20123.264370480254,20867.825152188023,21639.934682818977,22440.612266083277,23270.914919928357,24131.938771965702,25024.820506528431,25950.738865269981,26910.916203284967,27906.620102806508,28939.165046610346,30009.914153334925,31120.280977008315,32271.731373157621,33465.785433964447,34704.01949502113,35988.068216336906,37319.626740341366,38700.45292973399,40132.369688134146,41617.267366595108,43157.106259159125,44753.919190748013,46409.814200805682,48126.977326235487,49907.675487306195,51754.259480336521,53669.167081108972,55654.926263109999,57714.158534845068,59849.582400634332,62064.0169494578,64360.385576587731,66741.719842921477,69211.163477109571,71771.976525762613,{"$f":"IF(GP481>=$F$472,OFFSET(GP505,0,-$F$472))","v":74427.539657215821},77181.358624532804,80037.068893640506,82998.440442705192,86069.382739085282,89253.949900431428,92556.346046747378,95980.930850477031,99532.225291944676,103214.91762774662,107033.86957997324,110994.12275443223,115100.90529634622,119359.63879231102,123775.94542762652,128355.65540844869,133104.81465856128,138029.69280092805,143136.79143456239,148432.85271764119,153924.86826819391,159620.08839411708,165526.0316646994,171650.49483629328,178001.56314523611,184587.62098160983,191417.36295792938,198499.80538737276,205844.29818670554,213460.53721961362,221358.57709673929,229548.84444931863,238042.15169394339,246849.71130661928,255983.15062496418,265454.52719808783,275276.34470441705,285461.56945848046,296023.64752844424,306976.52248699666,318334.65381901554,330113.03601031908,342327.21834270086,354993.32542138075,368128.07846197183,381748.81736506475,395873.52360757213,410520.84398105228,425710.11520835117,441461.38947106013,457795.46088148933,474733.89293410437,492299.04697266617,510514.1117106548,529403.13384394895,548991.04979617498,569303.71863863338,590367.95622826274,612211.57060870843,634863.39872123057,658353.34447391599,682712.41821945086,707972.77769357048,734167.77046823257,{"$f":"IF(JB481>=$F$472,OFFSET(JB505,0,-$F$472))","v":761331.97797555709},789501.26116065262,818712.80782359676,849005.18171306979,880418.37343645329,912993.85325360193,946774.62582398509,981805.2869794725,1018132.0825977129,1055802.9696538281,1094867.6795310196,1135377.7836736673,1177386.7616695929,1220950.0718513678,1266125.2245098683,1312971.8578167334,1361551.8165559524,1411929.2337685225,1464170.6154179578,1518344.928188422,1574523.6905313935,1632781.0670810549,1693193.9665630539,1755842.1433258867,1820808.3026289444,1888178.2098262152,1958040.803589785,2030488.313322607,2105616.3809155431,2183524.1870094179,2264314.5819287663,2348094.2214601305,2434973.7076541553,2525067.7348373588,2618495.241026341,2715379.5649443152,2815848.6088472549,2920035.0073746033,3028076.3026474635,3140115.1258454192,3256299.3855016995,3376782.462765262,3501723.4138875762,3631287.1802014164,3765644.8058688687,3904973.6636860166]
[null,null,"Closing Balance",null,null,{"$f":"F504+F505-F506","v":100},203.7,311.23689999999999,422.75266529999999,538.39451391609998,658.31511093099562,782.67277003544245,911.63166252675376,1045.3620340402435,1184.0404292997325,1227.8499251838225,1273.2803724156238,1320.3917461950018,1369.2462408042168,1419.9083517139727,1472.4449607273896,1526.9254242743029,1583.4216649724522,1642.0082665764328,1702.7625724397606,1765.7647876200317,1831.0980847619728,1898.8487138981654,1969.1061163123977,2041.9630426159563,2117.5156751927466,2195.863755174878,2277.1107141163484,2361.3638105386531,2448.7342715285831,2539.3374395751403,2633.2929248394203,2730.7247630584784,2831.7615792916417,2936.5367577254324,3045.1886177612732,3157.86059661844,3274.701438693322,3395.865391924975,3521.5124114261989,3651.8083706489683,3786.9252803629797,3927.04151573641,4072.3420518186567,4223.018707735946,4379.2703999221758,4541.3034047192959,4709.3316306939105,4883.5769010295853,5064.2692463676794,5251.647208483284,5445.9581551971651,5647.45860693946,5856.4145753962193,6073.1019146858789,6297.8066855292564,6530.8255328938385,6772.4660776109095,7023.0473224825128,7282.9000734143656,7552.3673761306964,7831.8049690475318,8121.5817529022897,8422.0802777596746,{"$f":"BR504+BR505-BR506","v":8733.6972480367804},9056.8440462141407,9391.9472759240634,9739.4493251332533,10099.808950163184,10473.50188131922,10861.02145092803,11262.879244612366,11679.605776663024,12111.751190399553,12559.885984444336,13024.601765868774,13506.512031205917,14006.252976360534,14524.484336485872,15061.890256935849,15619.180196442476,16197.089863710846,16796.382188668143,17417.848329648863,18062.30871784587,18730.614140406167,19423.646863601196,20142.321797554436,20887.58770406395,21660.428449114312,22461.864301731541,23292.953280895603,24154.792552288738,25048.519876723421,25975.315112162185,26936.401771312183,27933.04863685073,28966.571436414208,30038.334579561531,31149.752959005302,32302.293818488492,33497.478689772564,34736.885401294145,36022.150161142024,37354.969717104272,38737.103596637127,40170.376429712698,41656.680357612066,43197.977530843709,44796.302699484928,46453.76589936587,48172.555237642402,49954.939781435169,51803.272553348266,53719.993637822154,55707.633402421568,57768.815838311159,59906.262024328666,62122.79371922883,64421.337086840293,66804.926559053376,69276.708841738335,71839.947068882655,74498.025110431307,77254.452039517259,80112.866764979393,83077.042835283617,86150.89342018911,{"$f":"ED504+ED505-ED506","v":89338.47647673609},92644.000106375315,96071.828110311195,99626.485750392705,103312.66572315722,107135.23435491402,111099.23802604583,115209.90983300951,119472.67649683086,123893.1655272136,128477.2126517205,133230.86951983414,138160.41169206801,143272.34692467449,148573.42376088744,154070.64044004027,159771.25413632175,165682.79053936561,171813.05378932212,178170.13677952701,184762.43184036948,191598.64181846313,198687.79156574624,206039.23985367885,213662.69172826494,221568.21132221073,229766.23514113249,238267.58584135439,247083.48651748447,256225.57551863138,265705.92181282071,275537.04091989505,285731.91143393115,296303.99215698661,307267.23986679508,318636.12774186645,330425.66446831543,342651.41405364312,355329.51637362788,368476.70847945206,382110.34669319174,396248.42952083977,410909.62141311081,426113.27740539587,441879.46866939549,458229.00901016308,475183.48234353913,492765.27119025006,510997.58622428926,529904.49691458791,549510.96330042765,569842.8689425434,590927.05509341741,612791.35613187379,635464.63630875305,658976.82785217685,683358.97048270737,708643.25239056745,734863.05272901838,762052.98567999201,790248.94615015166,819488.15715770726,849809.21897254232,881252.16007452633,{"$f":"GP504+GP505-GP506","v":913858.48999728379},947671.25412718323,982735.09052988887,1019096.2888794948,1056802.851568036,1095904.5570760535,1136453.0256878673,1178501.7876383185,1222106.3537809362,1267324.2888708308,1314215.2875590515,1362841.2531987363,1413266.3795670895,1465557.2356110716,1519782.8533286811,1576014.8189018422,1634327.3672012105,1694797.4797876552,1757504.9865397983,1822532.6710417706,1889966.379870316,1959895.1359255174,2032411.2559547615,2107610.4724250878,2185592.0599048161,2266458.9661212941,2350317.9478677819,2437279.7119388897,2527459.0612806287,2620975.0465480117,2717951.1232702881,2818515.3148312885,2922800.3814800461,3030943.9955948074,3143088.9234318146,3259383.2135987915,3379980.3925019465,3505039.6670245184,3634726.134704425,3769211.0016884883,3908671.8087509624,4053292.6656747474,4203264.4943047129,4358785.2805939866,4520060.3359759636,4687302.5684070736,4860732.7634381345,5040579.8756853454,5227081.3310857024,5420483.340335872,5621041.2239282988,5829019.7492136452,6044693.4799345499,6268347.1386921275,6500275.9828237351,6740786.194188213,6990195.2833731761,7248832.5088579832,7517039.3116857288,7795169.7662181007,8083591.0475681694,8382683.9163281918,8692843.2212323342,9014478.4204179291,{"$f":"JB504+JB505-JB506","v":9348014.1219733916},9693890.644486405,10052564.598332401,10424509.4884707,10810216.339544116,11210194.344107248,11624971.534839215,12055095.481628265,12501134.01444851,12963675.972983105,13443331.983983479,13940735.267390866,14456542.472284326,14991434.543758845,15546117.62187792,16121323.973887403,16717812.960921234,17336372.040475316,17977817.805972904,18642997.0647939,19332787.956191272,20048101.110570345,20789880.851661447,21559106.443172917,22356793.381570313,23183994.736688413,24041802.541945882,24931349.235997878,25853809.157729797,26810400.096565798,27802384.900138728,28831073.14144386,29897822.847677279,31004042.293041334,32151191.857883863,33340785.956625562,34574395.037020706,35853647.653390467,37180232.616565913,38555901.223378852,39982469.568643868,41461820.942683689,42995908.317562982,44586756.92531281,46236466.931549378,47947216.208016701]
[]
[null,null,"Tax Deprecaition Rate",null,null,{"$f":"1/$F$472","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"1/$F$472","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"1/$F$472","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"1/$F$472","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"1/$F$472","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"Tax Depreciation Expense",null,null,{"$f":"F509*F504","v":0},10,20.37,31.12369,42.275266530000003,53.839451391609998,65.831511093099564,78.267277003544251,91.163166252675381,104.53620340402436,118.40404292997326,122.78499251838225,127.32803724156238,132.03917461950019,136.92462408042169,141.99083517139726,147.24449607273897,152.69254242743031,158.34216649724522,164.20082665764329,170.27625724397606,176.57647876200318,183.10980847619729,189.88487138981657,196.91061163123979,204.19630426159563,211.75156751927466,219.5863755174878,227.71107141163486,236.13638105386531,244.87342715285831,253.93374395751403,263.32929248394203,273.07247630584783,283.17615792916416,293.65367577254324,304.51886177612732,315.78605966184404,327.47014386933222,339.58653919249753,352.15124114261994,365.18083706489688,378.69252803629797,392.70415157364101,407.23420518186572,422.3018707735946,437.9270399922176,454.13034047192963,470.93316306939107,488.35769010295854,506.42692463676798,525.16472084832844,544.59581551971655,564.74586069394604,585.64145753962191,607.31019146858796,629.7806685529257,653.0825532893839,677.24660776109101,702.3047322482513,728.29000734143665,755.23673761306964,783.18049690475323,812.158175290229,{"$f":"BR509*BR504","v":842.20802777596748},873.36972480367808,905.68440462141416,939.19472759240637,973.9449325133254,1009.9808950163184,1047.3501881319221,1086.1021450928031,1126.2879244612366,1167.9605776663025,1211.1751190399552,1255.9885984444336,1302.4601765868774,1350.6512031205918,1400.6252976360536,1452.4484336485873,1506.1890256935849,1561.9180196442476,1619.7089863710846,1679.6382188668144,1741.7848329648864,1806.2308717845872,1873.0614140406169,1942.3646863601198,2014.2321797554437,2088.7587704063949,2166.0428449114311,2246.1864301731543,2329.2953280895604,2415.4792552288741,2504.8519876723421,2597.5315112162189,2693.6401771312185,2793.3048636850731,2896.657143641421,3003.8334579561533,3114.9752959005305,3230.2293818488492,3349.7478689772565,3473.6885401294148,3602.2150161142026,3735.4969717104273,3873.710359663713,4017.0376429712701,4165.6680357612067,4319.7977530843709,4479.6302699484932,4645.3765899365872,4817.25552376424,4995.4939781435169,5180.327255334827,5371.9993637822154,5570.763340242157,5776.8815838311166,5990.6262024328671,6212.279371922883,6442.1337086840294,6680.4926559053383,6927.6708841738337,7183.9947068882657,7449.8025110431308,7725.4452039517264,8011.2866764979399,8307.7042835283628,{"$f":"ED509*ED504","v":8615.0893420189113},8933.8476476736087,9264.4000106375315,9607.1828110311199,9962.6485750392712,10331.266572315722,10713.523435491403,11109.923802604584,11520.990983300951,11947.267649683086,12389.31655272136,12847.721265172051,13323.086951983416,13816.041169206801,14327.234692467449,14857.342376088745,15407.064044004028,15977.125413632175,16568.279053936563,17181.305378932211,17817.013677952702,18476.24318403695,19159.864181846315,19868.779156574627,20603.923985367888,21366.269172826494,22156.821132221074,22976.623514113249,23826.758584135441,24708.348651748449,25622.557551863138,26570.592181282074,27553.704091989508,28573.191143393116,29630.399215698664,30726.72398667951,31863.612774186648,33042.566446831544,34265.141405364317,35532.951637362792,36847.670847945206,38211.034669319175,39624.842952083978,41090.962141311087,42611.327740539593,44187.94686693955,45822.900901016314,47518.348234353914,49276.527119025006,51099.758622428926,52990.449691458794,54951.096330042768,56984.286894254343,59092.705509341744,61279.135613187384,63546.463630875311,65897.682785217694,68335.897048270737,70864.32523905675,73486.305272901838,76205.298567999198,79024.894615015175,81948.815715770732,84980.921897254244,{"$f":"GP509*GP504","v":88125.216007452633},91385.84899972839,94767.125412718335,98273.509052988898,101909.62888794948,105680.28515680361,109590.45570760535,113645.30256878673,117850.17876383185,122210.63537809363,126732.42888708308,131421.52875590516,136284.12531987365,141326.63795670896,146555.72356110715,151978.28533286811,157601.48189018422,163432.73672012106,169479.74797876552,175750.49865397986,182253.26710417707,188996.6379870316,195989.51359255175,203241.12559547616,210761.04724250879,218559.20599048163,226645.89661212941,235031.79478677819,243727.97119388898,252745.90612806287,262097.50465480119,271795.11232702882,281851.53148312884,292280.03814800462,303094.39955948078,314308.89234318148,325938.32135987916,337998.03925019468,350503.96670245187,363472.61347044253,376921.10016884888,390867.18087509624,405329.26656747475,420326.44943047129,435878.5280593987,452006.0335975964,468730.25684070738,486073.27634381346,504057.98756853456,522708.13310857024,542048.33403358725,562104.12239282986,582901.97492136457,604469.34799345501,626834.71386921278,650027.59828237351,674078.6194188213,699019.52833731764,724883.25088579836,751703.93116857298,779516.97662181011,808359.10475681699,838268.3916328192,869284.32212323346,{"$f":"JB509*JB504","v":901447.84204179293},934801.41219733923,969389.06444864057,1005256.4598332401,1042450.94884707,1081021.6339544116,1121019.4344107248,1162497.1534839214,1205509.5481628266,1250113.4014448512,1296367.5972983106,1344333.1983983479,1394073.5267390867,1445654.2472284327,1499143.4543758845,1554611.762187792,1612132.3973887404,1671781.2960921235,1733637.2040475318,1797781.7805972905,1864299.7064793902,1933278.7956191273,2004810.1110570347,2078988.0851661449,2155910.6443172917,2235679.3381570312,2318399.4736688412,2404180.2541945884,2493134.923599788,2585380.9157729801,2681040.0096565802,2780238.4900138732,2883107.314144386,2989782.2847677283,3100404.2293041334,3215119.1857883865,3334078.5956625566,3457439.5037020706,3585364.7653390467,3718023.2616565917,3855590.1223378852,3998246.9568643868,4146182.094268369,4299590.8317562984,4458675.6925312812,4623646.6931549376]
[]
[null,null,"Tax Rate",null,null,{"$f":"$F$473","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$F$473","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$F$473","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$F$473","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$F$473","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,null,"Change in Deferred Taxes",null,null,{"$f":"(F510-F490)*F512","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"(BR510-BR490)*BR512","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"(ED510-ED490)*ED512","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"(GP510-GP490)*GP512","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"(JB510-JB490)*JB512","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,"Stable Ratio of Chg in Def Tax to Cap Exp",null,null,{"$f":"F513/F505","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"BR513/BR505","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"ED513/ED505","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"GP513/GP505","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"JB513/JB505","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Asset Register"]
[null,null,null,null,null,1,2,3,4,5,6]
[null,null,null,"Depr Rate",null,0.3,0.2,0.2,0.2,0.1,0,{"$f":"SUM(F561:K561)","v":0.99999999999999989}]
[]
[null,null,null,"Cap Exp",null,100,150,50,80,200,60,100,100,100]
[]
[]
[null,null,null,"Normal",null,0,{"$f":"F566+1","v":1},{"$f":"G566+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BS566+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EE566+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GQ566+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JC566+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301]
[null,null,null,"Balance of Gross Plant"]
[null,null,null,"Opening Balance",null,0,{"$f":"F571","v":100},{"$f":"G571","v":250},300,380,580,640,740,840,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,{"$f":"BS571","v":940},940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,{"$f":"EE571","v":940},940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,{"$f":"GQ571","v":940},940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,{"$f":"JC571","v":940},940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940]
[null,null,null,"Add: Cap Exp",null,{"$f":"F563","v":100},{"$f":"G563","v":150},50,80,200,60,100,100,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EE563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC563","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Depreciation"]
[null,null,null,"Closing Balance",null,{"$f":"F568+F569","v":100},250,300,380,580,640,740,840,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,{"$f":"BR568+BR569","v":940},940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,{"$f":"ED568+ED569","v":940},940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,{"$f":"GP568+GP569","v":940},940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,{"$f":"JB568+JB569","v":940},940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940,940]
[]
[null,null,null,"Dep rate",null,{"$f":"1/4","v":0.25},{"$f":"1/4","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"1/4","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"1/4","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"1/4","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"1/4","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,null,null,"Dep Expense",null,{"$f":"F573*AVERAGE(F571,F568)","v":12.5},43.75,68.75,85,120,152.5,172.5,197.5,222.5,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,{"$f":"BR573*AVERAGE(BR571,BR568)","v":235},235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,{"$f":"ED573*AVERAGE(ED571,ED568)","v":235},235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,{"$f":"GP573*AVERAGE(GP571,GP568)","v":235},235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,{"$f":"JB573*AVERAGE(JB571,JB568)","v":235},235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235]
[]
[]
["Yr born","cap exp"]
[0,{"$f":"TRANSPOSE(F563:U563)","v":100},null,null,null,{"$f":"LOOKUP(F$566-$A578+1,$F$560:$K$561)*$B578","v":30},20,20,20,10,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(V$566-$A578+1,$F$560:$K$561)*$B578","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LOOKUP(AL$566-$A578+1,$F$560:$K$561)*$B578","v":0},0,0]
[1,150,null,null,null,{"$error":"#N/A"},45,30,30,30,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,50,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},15,10,10,10,5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,80,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},24,16,16,16,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,200,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},60,40,40,40,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,60,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},18,12,12,12,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,100,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},30,20,20,20,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,100,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},30,20,20,20,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,100,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},30,20,20,20,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,0,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,0,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,0,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,0,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,0,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,0,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,0,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"LOOKUP(U$566-$A593+1,$F$560:$K$561)*$B593","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"With staggered",null,null,null,{"$f":"SUMIF(F578:F593,\"<>#N/A\",F578:F593)","v":30},{"$f":"SUMIF(G578:G593,\"<>#N/A\",G578:G593)","v":65},65,84,126,99,103,110,102,66,50,30,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(BS578:BS593,\"<>#N/A\",BS578:BS593)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(EE578:EE593,\"<>#N/A\",EE578:EE593)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(GQ578:GQ593,\"<>#N/A\",GQ578:GQ593)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(JC578:JC593,\"<>#N/A\",JC578:JC593)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Old Way",null,null,null,{"$f":"F574","v":12.5},{"$f":"G574","v":43.75},68.75,85,120,152.5,172.5,197.5,222.5,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,{"$f":"BS574","v":235},235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,{"$f":"EE574","v":235},235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,{"$f":"GQ574","v":235},235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,{"$f":"JC574","v":235},235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235,235]
[]
[1,2,3,4,null,5,6]
[{"$f":"F561","v":0.3},{"$f":"G561","v":0.2},{"$f":"H561","v":0.2},{"$f":"I561","v":0.2},null,{"$f":"J561","v":0.1},{"$f":"K561","v":0}]
[null,null,null,null,null,null,{"$f":"SUMPRODUCT($A$600:$G$600*F569:K569)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[]
[null,null,null,"Asset Base - Net",null,2000]
[null,null,null,"Tax Rate",null,0.25,null,100,120,{"$f":"I605/H605","v":1.2}]
[null,null,null,"Accumlated Deferred Taxe",null,300,null,null,{"$f":"H605*J605","v":120}]
[null,null,null,"Added Tax Dep",null,{"$f":"F606/F605","v":1200},null,100,null,120,{"$f":"(J607/H607)^(1/2)","v":1.0954451150103321}]
[null,null,null,"Tax Basis",null,{"$f":"F604-F607","v":800},null,null,{"$f":"H607*$K$607","v":109.54451150103321},{"$f":"I608*K607","v":119.99999999999999}]
[]
[null,null,null,null,null,null,null,{"$f":"F17","v":1E-3},{"$f":"H610*$F$19","v":1E-3},1E-3,1E-3,1E-3,1E-3,1E-3,1E-3]

{"sheet":"PE Summary","index":32,"n_rows":26,"n_cols":40,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Transition Years - Growth",{"$f":"'PE Ratio'!F5","v":16}]
[null,"Transition Years - ROE",{"$f":"'PE Ratio'!F7","v":12}]
[null,"Transition Years - Cost of Equity",{"$f":"'PE Ratio'!F6","v":8}]
[null,"Short Term Period",{"$f":"'PE Ratio'!F4","v":7}]
[]
[null,null,"Current","Long-term"]
[null,"Return on Equity",{"$f":"'PE Ratio'!F10","v":0.18099999999999999},{"$f":"'PE Ratio'!F11","v":0.11}]
[null,"Cost of Equity",{"$f":"'PE Ratio'!F15","v":0.107},{"$f":"'PE Ratio'!F16","v":0.105}]
[null,"Growth in Earnings",{"$f":"'PE Ratio'!F20","v":0.111},{"$f":"'PE Ratio'!F21","v":7.0999999999999994E-2}]
[]
[null,"Year of Valuation",1,{"$f":"C5","v":7}]
[null,"P/E Ratio - Theoretical",{"$f":"'PE Ratio'!F55","v":11.09938860113342},{"$f":"'PE Ratio'!F65","v":8.7406250692163052}]
[null,"P/E - Value Driver",{"$f":"'PE Ratio'!F57","v":-96.685082872928092},{"$f":"'PE Ratio'!F72","v":17.423999369234213}]
[null,"P/E - Growth Rate",{"$f":"'PE Ratio'!F58","v":-96.685082872928092},{"$f":"'PE Ratio'!F80","v":11.39339977039478}]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(C12,'PE Ratio'!27:27)","v":7},{"$f":"O21+1","v":8},{"$f":"P21+1","v":9},10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ROE",{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!O21)","v":0.18099999999999999},{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!P21)","v":0.18099999999999999},{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!Q21)","v":0.18099999999999999},{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!R21)","v":0.18099999999999999},{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!S21)","v":0.18099999999999999},{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!T21)","v":0.18099999999999999},{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!U21)","v":0.18099999999999999},{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!V21)","v":0.17419721152979561},{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!W21)","v":0.16765010223622298},{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!X21)","v":0.16134906255378562},{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!Y21)","v":0.1552848440873813},{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!Z21)","v":0.14944854603790547},{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!AA21)","v":0.14383160213804097},{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!AB21)","v":0.13842576807905926},{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!AC21)","v":0.13322310941017854},{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!AD21)","v":0.1282159898927181},{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!AE21)","v":0.12339706029195553},{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!AF21)","v":0.11875924759023603},{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!AG21)","v":0.11429574460550118},{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!AH21)","v":0.11},{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!AI21)","v":0.11},{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!AJ21)","v":0.11},{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!AK21)","v":0.11},{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!AL21)","v":0.11},{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!AM21)","v":0.11},{"$f":"INDEX('PE Ratio'!41:41,'PE Summary'!AN21)","v":0.11}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth Rate",{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!O21)","v":0.111},{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!P21)","v":0.111},{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!Q21)","v":0.111},{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!R21)","v":0.111},{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!S21)","v":0.111},{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!T21)","v":0.111},{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!U21)","v":0.111},{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!V21)","v":0.10812034238540835},{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!W21)","v":0.10531539132917055},{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!X21)","v":0.10258320872939806},{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!Y21)","v":9.9921906764111085E-2},{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!Z21)","v":9.7329646586833712E-2},{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!AA21)","v":9.4804637056029303E-2},{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!AB21)","v":9.2345133497497844E-2},{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!AC21)","v":8.9949436498880264E-2},{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!AD21)","v":8.7615890735436769E-2},{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!AE21)","v":8.5342883826287852E-2},{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!AF21)","v":8.312884522032768E-2},{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!AG21)","v":8.097224511104005E-2},{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!AH21)","v":7.8871593379467184E-2},{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!AI21)","v":7.682543856460089E-2},{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!AJ21)","v":7.4832366860484709E-2},{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!AK21)","v":7.2891001139334166E-2},{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!AL21)","v":7.0999999999999994E-2},{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!AM21)","v":7.0999999999999994E-2},{"$f":"INDEX('PE Ratio'!40:40,'PE Summary'!AN21)","v":7.0999999999999994E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost of Equity",{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!O21)","v":0.107},{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!P21)","v":0.107},{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!Q21)","v":0.107},{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!R21)","v":0.107},{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!S21)","v":0.107},{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!T21)","v":0.107},{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!U21)","v":0.107},{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!V21)","v":0.10677590967117401},{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!W21)","v":0.10655228865520291},{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!X21)","v":0.10632913596920379},{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!Y21)","v":0.10610645063235218},{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!Z21)","v":0.10588423166587776},{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!AA21)","v":0.10566247809306006},{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!AB21)","v":0.10544118893922415},{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!AC21)","v":0.10522036323173635},{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!AD21)","v":0.105},{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!AE21)","v":0.105},{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!AF21)","v":0.105},{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!AG21)","v":0.105},{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!AH21)","v":0.105},{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!AI21)","v":0.105},{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!AJ21)","v":0.105},{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!AK21)","v":0.105},{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!AL21)","v":0.105},{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!AM21)","v":0.105},{"$f":"INDEX('PE Ratio'!42:42,'PE Summary'!AN21)","v":0.105}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"P/E Entry",{"$f":"C13","v":11.09938860113342},"  P/E Terminal",null,{"$f":"D13","v":8.7406250692163052}]

{"sheet":"PE Ratio","index":33,"n_rows":113,"n_cols":306,"rows_kept":113,"cut":false,"hidden":false,"merged":[]}
[]
["Assumptions"]
[null,null,"Time Periods"]
[null,null,null,"Short-term Period",null,7,"st_pe"]
[null,null,null,"Transition Period - Growth",null,16,"tpg_pe"]
[null,null,null,"Transition Period - Cost of Equity",null,8,"tpcoe_pe"]
[null,null,null,"Transition Period - ROE",null,12,"tproe_pe"]
[]
[null,null,"Returns"]
[null,null,null,"Short-term Return on Equity",null,{"$f":"G10/10000","v":0.18099999999999999},1810,"_stroe"]
[null,null,null,"Long-term Return on Equity",null,{"$f":"G11/10000","v":0.11},1100,"_ltroe"]
[null,null,null,"Transition",null,{"$f":"(F11/F10)^(1/(1+F7))","v":0.96241553331378793}]
[]
[null,null,"Cost of Equity"]
[null,null,null,"Short-term Cost of Equity",null,{"$f":"G15/10000","v":0.107},1070,"_stcoe"]
[null,null,null,"Long-term Cost of Equity",null,{"$f":"G16/10000","v":0.105},1050,"_ltcoe"]
[null,null,null,"Transition",null,{"$f":"(F16/F15)^(1/(1+F6))","v":0.99790569786143934}]
[]
[null,null,"Growth Rate"]
[null,null,null,"Short-term Growth Rate",null,{"$f":"G20/10000","v":0.111},1110,"_stgr"]
[null,null,null,"Long-term Growth Rate",null,{"$f":"G21/10000","v":7.0999999999999994E-2},710,"_ltgr"]
[null,null,null,"Transition",null,{"$f":"(F21/F20)^(1/(1+F5))","v":0.97405713860728249}]
[]
[null,null,"Initial Book Value",null,null,10]
[]
[null,null,"Period Time Line"]
[null,null,null,"Period",null,0,{"$f":"F27+1","v":1},{"$f":"G27+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BS27+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EE27+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GQ27+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JC27+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
[null,null,null,"Short-term Period",null,null,{"$f":"G27<=$F$4","v":true},{"$f":"H27<=$F$4","v":true},true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BT27<=$F$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EF27<=$F$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GR27<=$F$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JD27<=$F$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"Long-term period - Growth",null,null,{"$f":"G27>$F$4+$F$5","v":false},{"$f":"H27>$F$4+$F$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BT27>$F$4+$F$5","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EF27>$F$4+$F$5","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GR27>$F$4+$F$5","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JD27>$F$4+$F$5","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,"Transition period  - Growth",null,null,{"$f":"G28=G30","v":false},{"$f":"H28=H30","v":false},false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BT28=BT30","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EF28=EF30","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GR28=GR30","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JD28=JD30","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"Long-term period - ROE",null,null,{"$f":"G27>$F$4+$F$7","v":false},{"$f":"H27>$F$4+$F$7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BT27>$F$4+$F$7","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EF27>$F$4+$F$7","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GR27>$F$4+$F$7","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JD27>$F$4+$F$7","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,"Transition period - ROE",null,null,{"$f":"G28=G33","v":false},{"$f":"H28=H33","v":false},false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BT28=BT33","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EF28=EF33","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GR28=GR33","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JD28=JD33","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"Long-term period - COE",null,null,{"$f":"G27>$F$4+$F$6","v":false},{"$f":"H27>$F$4+$F$6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BT27>$F$4+$F$6","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EF27>$F$4+$F$6","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GR27>$F$4+$F$6","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JD27>$F$4+$F$6","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,"Transition period - COE",null,null,{"$f":"G36=G28","v":false},{"$f":"H36=H28","v":false},false,false,false,false,false,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BT36=BT28","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EF36=EF28","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GR36=GR28","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JD36=JD28","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Parameters"]
[null,null,null,"Growth Rate",null,null,{"$f":"G28*$F$20+G30*$F$21+G31*F40*$F$22","v":0.111},{"$f":"H28*$F$20+H30*$F$21+H31*G40*$F$22","v":0.111},0.111,0.111,0.111,0.111,0.111,0.10812034238540835,0.10531539132917055,0.10258320872939806,9.9921906764111085E-2,9.7329646586833712E-2,9.4804637056029303E-2,9.2345133497497844E-2,8.9949436498880264E-2,8.7615890735436769E-2,8.5342883826287852E-2,8.312884522032768E-2,8.097224511104005E-2,7.8871593379467184E-2,7.682543856460089E-2,7.4832366860484709E-2,7.2891001139334166E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,{"$f":"BT28*$F$20+BT30*$F$21+BT31*BS40*$F$22","v":7.0999999999999994E-2},7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,{"$f":"EF28*$F$20+EF30*$F$21+EF31*EE40*$F$22","v":7.0999999999999994E-2},7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,{"$f":"GR28*$F$20+GR30*$F$21+GR31*GQ40*$F$22","v":7.0999999999999994E-2},7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,{"$f":"JD28*$F$20+JD30*$F$21+JD31*JC40*$F$22","v":7.0999999999999994E-2},7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2,7.0999999999999994E-2]
[null,null,null,"ROE",null,null,{"$f":"G28*$F$10+G33*$F$11+F41*G34*$F$12","v":0.18099999999999999},{"$f":"H28*$F$10+H33*$F$11+G41*H34*$F$12","v":0.18099999999999999},0.18099999999999999,0.18099999999999999,0.18099999999999999,0.18099999999999999,0.18099999999999999,0.17419721152979561,0.16765010223622298,0.16134906255378562,0.1552848440873813,0.14944854603790547,0.14383160213804097,0.13842576807905926,0.13322310941017854,0.1282159898927181,0.12339706029195553,0.11875924759023603,0.11429574460550118,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,{"$f":"BT28*$F$10+BT33*$F$11+BS41*BT34*$F$12","v":0.11},0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,{"$f":"EF28*$F$10+EF33*$F$11+EE41*EF34*$F$12","v":0.11},0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,{"$f":"GR28*$F$10+GR33*$F$11+GQ41*GR34*$F$12","v":0.11},0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,{"$f":"JD28*$F$10+JD33*$F$11+JC41*JD34*$F$12","v":0.11},0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11]
[null,null,null,"Cost of Equity",null,null,{"$f":"G28*$F$15+G36*$F$16+F42*G37*$F$17","v":0.107},{"$f":"H28*$F$15+H36*$F$16+G42*H37*$F$17","v":0.107},0.107,0.107,0.107,0.107,0.107,0.10677590967117401,0.10655228865520291,0.10632913596920379,0.10610645063235218,0.10588423166587776,0.10566247809306006,0.10544118893922415,0.10522036323173635,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,{"$f":"BT28*$F$15+BT36*$F$16+BS42*BT37*$F$17","v":0.105},0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,{"$f":"EF28*$F$15+EF36*$F$16+EE42*EF37*$F$17","v":0.105},0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,{"$f":"GR28*$F$15+GR36*$F$16+GQ42*GR37*$F$17","v":0.105},0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,{"$f":"JD28*$F$15+JD36*$F$16+JC42*JD37*$F$17","v":0.105},0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105,0.105]
[null,null,null,"Dividend Payout Rate (1-g/ROE)",null,null,{"$f":"(1-G40/G41)","v":0.38674033149171272},{"$f":"(1-H40/H41)","v":0.38674033149171272},0.38674033149171272,0.38674033149171272,0.38674033149171272,0.38674033149171272,0.38674033149171272,0.37932219789342103,0.37181433280142795,0.36421565080242091,0.35652505335367179,0.34874142862422064,0.3408636513341381,0.33289058259184323,0.3248210697294539,0.3166539461361455,0.30838803108949342,0.30002212958477648,0.29155503216221434,0.28298551473211653,0.30158692213999194,0.31970575581377536,0.33735453509696212,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,{"$f":"(1-BT40/BT41)","v":0.35454545454545461},0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,{"$f":"(1-EF40/EF41)","v":0.35454545454545461},0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,{"$f":"(1-GR40/GR41)","v":0.35454545454545461},0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,{"$f":"(1-JD40/JD41)","v":0.35454545454545461},0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461,0.35454545454545461]
[]
[null,null,"Equity Balance"]
[null,null,null,"Opening Balance",null,null,{"$f":"F49","v":10},{"$f":"G49","v":11.110000000000001},12.343210000000003,13.713306310000004,15.235483310410004,16.926621957865514,18.805476995188588,20.892884941654522,23.151830814965152,25.590074937229954,28.215186935916751,31.03450221425939,34.055079346771564,37.283658784156522,40.726623231854617,44.38996004206215,48.279225930857876,52.399514300698186,56.755425414621278,61.351039632675345,66.189893883991289,71.274961510173313,76.608635577869535,82.19271572105886,88.028398537254034,94.278414833399069,100.9721822865704,108.1412072289169,115.81923294216999,124.04239848106404,132.84940877321958,142.28171679611816,152.38371868864255,163.20296271553616,174.79037306833922,187.20048955619131,200.49172431468091,214.72663674102327,229.97222794963591,246.30025613406005,263.78757431957831,282.51649209626839,302.57516303510346,324.0579996105958,347.0661175829481,371.7078119313374,398.09906657846238,426.36410030553321,456.63595142722602,489.0571039785591,523.7801583610368,560.96854960467044,600.79731662660197,643.45392610709075,689.13915486069413,738.06803485580349,790.47086533056563,846.59429676903585,906.70249183963745,971.07836876025181,1040.0249329422297,1113.8667031811281,1192.9512391069882,1277.6507770835842,1368.3639822565187,{"$f":"BS49","v":1465.5178249967314},1569.5695905714995,1681.0090315020759,1800.3606727387232,1928.1862805031726,2065.0875064188976,2211.7087193746393,2368.7400384502384,2536.9205811802053,2717.0419424439997,2909.9519203575237,3116.5585067029078,3337.8341606788144,3574.8203860870099,3828.6326334991872,4100.4655504776301,4391.5986045615418,4703.4021054854111,5037.3436549748749,5394.9950544780904,5778.0397033460349,6188.2805222836032,6627.6484393657393,7098.2114785607064,7602.184493538517,8141.9395925797526,8720.0173036529141,9339.1385322122715,10002.217367999343,10712.374801127295,11472.953412007333,12287.533104259854,13159.947954662302,14094.304259443326,15094.999861863802,16166.744852056132,17314.583736552118,18543.919181847319,19860.537443758476,21270.635602265327,22780.850730026163,24398.291131858023,26130.569802219943,27985.840258177559,29972.834916508167,32100.906195580246,34380.070535466446,36821.055543484566,39435.35048707197,42235.260371654083,45233.963858041527,48445.575291962479,51885.211137691818,55569.061128467933,59514.464468589154,63739.991445858977,68265.530838514969,73112.383528049526,78303.362758541043,83862.901514397454,89817.167521919677,96194.186415975972,103023.97365151027,110338.6757807675,{"$f":"EE49","v":118172.721761202},126562.98500624736,135548.95694169091,145172.93288455097,155480.21111935409,166519.30610882823,178342.17684255505,191004.47139837648,204565.78886766121,219089.95987726515,234645.34702855098,251305.1666675781,269147.83350097615,288257.32967954542,308723.60008679319,330642.97569295549,354118.62696715532,379261.04948182334,406188.58399503276,435027.97345868009,465914.95957424637,498994.92170401785,534423.56114500319,572367.63398629846,613005.73599932564,656529.14325527777,703142.71242640249,753065.8450086771,806533.52000429318,863797.39992459794,925127.01531924435,990811.03340691072,1061158.6167788014,1136500.8785700963,1217192.4409485732,1303613.1042559219,1396169.6346580924,1495297.678718817,1601463.8139078531,1715167.7446953107,1836944.6545686778,1967367.725043054,2107050.8335211109,2256651.4427011097,2416873.6951328889,2588471.7274873243,2772253.2201389242,2969083.1987687876,3179888.1058813711,3405660.1613989482,3647462.0328582735,3906431.8371912111,4183788.4976317873,4480837.4809636436,4798976.9421120631,5139704.3050020188,5504623.3106571622,5895451.56571382,6314028.6268795012,6762324.6593879452,7242449.7102044895,7756663.6396290082,8307386.7580426671,8897211.2178636957,{"$f":"GQ49","v":9528913.214332018},10205466.052549591,10930054.142280612,11706087.986382537,12537220.233415697,13427362.86998821,14380705.633757373,15401735.733754147,16495258.970850691,17666422.357781094,18920738.345183551,20264110.767691586,21702862.632197689,23243765.879083723,24894073.256498668,26661552.457710076,28554522.682207491,30581893.792644221,32753208.251921963,35078686.037808418,37569272.746492811,40236691.111493796,43093496.180409856,46153134.40921896,49430006.952273503,52939537.445884921,56698244.604542755,60723819.97146529,65035211.189439319,69652711.183889508,74598053.677945659,79894515.489079803,85567026.088804454,91642284.941109568,98148887.171928346,105117458.16113526,112580797.69057587,120574034.32660675,129134790.76379582,138303360.90802532,148122899.53249511,158639625.39930224,169903038.80265272,181966154.55764106,194885751.53123358,208722639.88995117,223541947.32213771,239413425.58200949,256411778.79833218,274617015.09301376,294114823.16461778,314996975.60930568,337361760.8775664,361314445.89987361,386967771.55876464,414442483.33943695,443867899.656537,475382520.5321511,509134679.48993385,545283241.73371911,583998351.89681315,625462234.88148689,669870053.55807245,717430827.3606956,{"$f":"JC49","v":768368416.10330486},822922573.64663947,881350076.37555087,943925931.79821491,1010944672.9558883,1082721744.7357564,1159594988.6119952,1241926232.8034468,1330102995.3324914,1424540308.0010984,1525682669.8691764,1634006139.4298878,1750020575.3294098,1874272036.177798,2007345350.7464216,2149866870.6494174,2302507418.4655256,2465985445.176578,2641070411.7841153,2828586411.0207877,3029416046.2032633,3244504585.483695,3474864411.0530372,3721579784.237803,3985811948.9186873,4268804597.291914,4571889723.6996393,4896493894.0823135,5244144960.5621576,5616479252.7620707,6015249279.7081785,6442331978.5674591,6899737549.0457487,7389618915.0279961,7914281857.9949837,8476195869.9126272,9078005776.676424,9722544186.8204498,10412844824.084702,11152156806.594715,11943959939.86294,12791981095.593208,13700211753.380325]
[null,null,null,"Add: Net Income",null,null,{"$f":"G46*G41","v":1.81},{"$f":"H46*H41","v":2.01091},2.2341210100000004,2.4821084421100004,2.7576224791842106,3.0637185743736581,3.4037913361291343,3.6394822976490744,3.8814068030846451,4.1289346018031772,4.3813909042401509,4.6380612329312241,4.8981966233842638,5.1610191039944313,5.425727382724487,5.6915026680912009,5.9575145530390126,6.222926892444729,6.4869036081661244,6.7486143595942876,7.2808883272390421,7.8402457661190645,8.4269499135656485,9.0411987293164753,9.6831238390979433,10.370625631673898,11.106940051522745,11.895532795180859,12.740115623638699,13.644663832917045,14.613434965054154,15.650988847572998,16.762209055750681,17.952325898708978,19.226941037517314,20.592053851181046,22.0540896746149,23.619930041512561,25.296945074459948,27.093028174746607,29.016633175153615,31.076814130589522,33.283267933861381,35.646379957165536,38.177272934124289,40.887859312447112,43.790897323630865,46.900051033608655,50.229954656994863,53.796281437641504,57.615817419714048,61.70654045651375,66.087704828926221,70.779931871779979,75.80530703467636,81.187483834138391,86.951795186362219,93.125372644593938,99.737274102360118,106.8186205636277,114.40274262364527,122.52533734992409,131.2246363017687,140.54158547919425,150.52003804821706,{"$f":"BT46*BT41","v":161.20696074964044},172.65265496286494,184.91099346522836,198.03967400125956,212.10049085534899,227.15962570607874,243.28795913121033,260.5614042295262,279.06126392982259,298.87461366883997,320.09471123932764,342.82143573731986,367.16175767466962,393.23024246957107,421.14958968491061,451.05121055253932,483.0758465017696,517.37423160339517,554.10780204723619,593.44945599258995,635.58436736806379,680.71085745119638,729.04132833023129,780.80326264167775,836.24029428923689,895.6133551837728,959.20190340182057,1027.3052385433498,1100.2439104799278,1178.3612281240023,1262.0248753208066,1351.628641468584,1447.5942750128534,1550.373468538766,1660.4499848050182,1778.3419337261746,1904.6042110207329,2039.8311100032051,2184.6591188134325,2339.7699162491858,2505.893580302878,2683.8120245043824,2874.3626782441938,3078.4424283995313,3297.0118408158983,3531.0996815138269,3781.8077589013092,4050.3161097833022,4337.8885535779164,4645.8786408819497,4975.7360243845678,5329.0132821158732,5707.3732251460997,6112.5967241314729,6546.5910915448067,7011.3990590444873,7509.2083922366464,8042.362188085448,8613.369903439514,9224.9191665837207,9879.8884274111642,10581.360505757357,11332.637101666131,12137.254335884425,{"$f":"EF46*EF41","v":12998.99939373222},13921.928350687209,14910.385263586,15969.022617300607,17102.823223128951,18317.123671971105,19617.639452681055,21010.491853821411,22502.236775442732,24099.895586499166,25810.988173140609,27643.568333433592,29606.261685107376,31708.306264749997,33959.596009547247,36370.727326225104,38953.048966387083,41718.715443000568,44680.744239453605,47853.077080454808,51250.645553167102,54889.441387441962,58786.591725950348,62960.439738492831,67430.630959925824,72218.205758080556,77345.698366904267,82837.242950954489,88718.687200472254,95017.713991705779,101763.97168511688,108989.21367476018,116727.44784566815,125015.0966427106,133891.16850434305,143397.4414681514,153578.65981239016,164482.74465906987,176161.01952986384,188668.45191648419,202063.91200255454,216410.44975473595,231775.59168732222,248231.65869712207,265856.10646461777,284731.89002360567,304947.85421528167,326599.15186456661,349787.69164695084,374622.61775388429,401220.82361441007,429707.50209103321,460216.73473949661,492892.12290600082,527887.46363232692,565367.47355022212,605508.56417228782,648499.67222852015,694543.14895674516,743855.71253267396,796669.46812249382,853233.00035919086,913812.54338469333,978693.23396500654,{"$f":"GR46*GR41","v":1048180.4535765219},1122601.265780455,1202305.9556508674,1287669.6785020791,1379094.2256757265,1477009.9156987031,1581877.6197133111,1694190.9307129562,1814478.486793576,1943306.4593559203,2081281.2179701906,2229052.1844460745,2387314.8895417457,2556814.2466992093,2738348.0582148535,2932770.7703481084,3140997.4950428242,3364008.3171908646,3602852.907711416,3858655.4641589262,4132620.0021142093,4426036.0222643176,4740284.5798450839,5076844.7850140855,5437300.7647500858,5823349.1190473409,6236806.9064997034,6679620.1968611823,7153873.2308383249,7661798.2302278457,8205785.9045740226,8788396.7037987784,9412372.8697684892,10080651.343522053,10796377.588912118,11562920.397724878,12383887.745963346,13263143.775926743,14204826.98401754,15213369.699882785,16293518.948574463,17450358.793923248,18689334.268291797,20016277.001340516,21437432.668435693,22959490.38789463,24589614.205435149,26335476.814021043,28205295.667816542,30207871.660231516,32352630.548107956,34649667.317023627,37109793.696532302,39744589.0489861,42566454.871464111,45588673.167338066,48825468.962219067,52292077.258536622,56004814.743892722,59981156.590709105,64239818.708649449,68800845.836963564,73685705.891387969,78917391.009676516,{"$f":"JD46*JD41","v":84520525.771363541},90521483.101130337,96948508.401310593,103831852.49780364,111203914.02514771,119099391.9209332,127555448.74731947,136611885.60837916,146311329.48657405,156699433.88012081,167825093.6856094,179740675.33728766,192502263.28623509,206169923.97955778,220807988.58210638,236485355.77143592,253275816.03120783,271258398.96942359,290517745.29625267,311144505.21228665,333235765.08235896,356895504.40320647,382235085.21583408,409373776.26615834,438439314.38105559,469568505.70211053,502907869.60696036,538614328.34905446,576855945.66183734,617812717.80382776,661677420.76789963,708656517.64242053,758971130.39503241,812858080.65307963,870571004.37944818,932381545.69038904,998580635.43440664,1069479860.5502495,1145412930.6493173,1226737248.7254186,1313835593.3849235,1407117920.5152528,1507023292.8718357]
[null,null,null,"Less: Dividend",null,null,{"$f":"G47*G43","v":0.70000000000000007},{"$f":"H47*H43","v":0.77770000000000006},0.8640247000000002,0.95993144170000022,1.0664838317287002,1.184863537050586,1.3163833896632011,1.3805364243384448,1.4431626808198408,1.5038226031163788,1.5620756258975121,1.6174841004190492,1.6696171859993063,1.718054656296339,1.762390572516958,1.8022367792954794,1.8372261831987045,1.8670157785216428,1.8912893901120587,1.9097601082783424,2.1958207010570172,2.5065716984228477,2.8428697703763244,3.2055159131212965,3.4331075429529077,3.6768581785025645,3.9379151091762465,4.21750708192776,4.5169500847446304,4.8376535407614982,5.1811269421555641,5.5489869550486093,5.9429650288570608,6.3649155459059115,6.8168245496652302,7.3008190926914631,7.819177248272557,8.3743388328999089,8.9689168900358016,9.6057099892283446,10.287715398463556,11.018143191754469,11.800431358369037,12.638261984813237,13.535578585734978,14.496604665322161,15.525863596560036,16.6281999119158,17.808802105661819,19.073227055163809,20.427426176080438,21.877773434582153,23.431095348437481,25.094703118176543,26.876427039567076,28.784653359376343,30.828363747892066,33.017177573992399,35.361397181745865,37.872056381649827,40.560972384746968,43.440801424063999,46.525098325172543,49.828380306259788,53.366195308004237,{"$f":"BT47*BT43","v":57.155195174872532},61.213214032288491,65.559352228580977,70.214066236810226,75.199264939623745,80.538412750337017,86.256640055610944,92.380861499559302,98.939902666028033,105.96463575531601,113.48812489394345,121.54578176141342,130.17553226647379,139.4179950573934,149.31667270646832,159.91815646862761,171.27234557790015,183.43268211393104,196.45640254402014,210.40480712464557,225.34354843049539,241.34294036906059,258.47828913526388,276.83024766386762,296.48519524800224,317.53564411061041,340.08067484246374,364.22640275627862,390.08647735197445,417.78261724396452,447.44518306828604,479.21379106613438,513.23797023182988,549.6778661182899,588.70499461268832,630.50304923018928,675.26876572553272,723.21284809204553,774.5609603065808,829.55478848834787,888.45317847102058,951.53335414246305,1019.092222286578,1091.4477700689249,1168.9405617438188,1251.9353416276297,1340.8227508831917,1436.0211661958983,1537.9786689958071,1647.1751544945098,1764.1245904636198,1889.3774363865373,2023.5232343699811,2167.1933840102497,2321.0641142749773,2485.8596663885005,2662.3557027020843,2851.3829575939321,3053.831147583101,3270.6531590615014,3502.8695333548681,3751.5732702230634,4017.9349724089016,4303.2083554499332,{"$f":"EF47*EF43","v":4608.7361486868786},4935.9564152436478,5286.4093207259466,5661.7443824974889,6063.7282336548114,6494.2529382443017,6955.3448968596476,7449.1743845366836,7978.0657658387881,8544.5084352133417,9151.1685341134908,9800.9015000355485,10496.765506538071,11242.035857502275,12040.220403384936,12895.076052025266,13810.626451719059,14791.180929791113,15841.354775806281,16966.090964888524,18170.683423395611,19460.801946456701,20842.518884655128,22322.337725465644,23907.223703973705,25604.636586955839,27422.5657846297,29369.567955338414,31454.807280167443,33688.098597059325,36079.953597450534,38641.630302869526,41385.186054373262,44323.534264233764,47470.50519699436,50840.911065980959,54450.615751665617,58316.609470033873,62457.088742406282,66891.542043117137,71640.84152817844,76727.34127667913,82174.982507323351,88009.406265343292,94258.074110182686,100950.39737200567,108117.87558541806,115794.24475198273,124015.63612937351,132820.74629455901,142251.01928147269,152350.84165045727,163167.75140763973,174752.66175758213,187160.1007423705,200448.46789507879,214680.30911562935,229922.61106283902,246247.1164483006,263730.66171612992,282455.53869797511,302509.88194553135,323988.08356366405,346991.23749668419,{"$f":"GR47*GR43","v":371627.61535894877},398013.17604943411,426272.11154894397,456537.43146891904,488951.58910321223,523667.15192954033,560847.51971653767,600667.69361641188,643315.09986317705,688990.47195346281,737908.79546215863,790300.31993997202,846411.64265570999,906506.86928426533,970868.85700344818,1039800.5458506931,1113626.3846060925,1192693.8579131248,1277375.1218249567,1368068.7554745285,1465201.6371132198,1569230.9533482583,1680646.3510359845,1799972.2419595397,1927770.2711386671,2064641.9603895121,2211231.5395771679,2368228.9788871468,2536373.2363881338,2716455.7361716912,2909324.0934398812,3115886.1040741131,3337114.017463374,3574049.112703274,3827806.5997052062,4099580.8682842758,4390651.1099324599,4702387.3387376638,5036256.8397880374,5393831.0754129887,5776793.0817673104,6186945.3905727891,6626218.5133034568,7096680.0277480027,7600544.3097181106,8140182.9557080977,8718135.9455633722,9337123.5976983719,10000059.373134958,10710063.58862754,11470478.103420096,12284882.048762925,13157108.674225092,14091263.390095074,15091743.090791823,16163256.850238044,17310848.086604945,18539918.300753895,19856252.500107422,21266046.42761505,22775935.723975718,24393027.160377994,26124932.088764831,27979802.267067134,{"$f":"JD47*JD43","v":29966368.228028897},32093980.372218944,34372652.978646487,36813111.340130389,39426842.245279647,42226148.044694506,45224204.555867821,48435123.079334438,51874016.817967176,55557072.012042843,59501624.12489789,63726239.437765636,68250802.437847003,73096609.410934135,78286468.679110453,83844807.955327287,89797789.320155516,96173432.361886561,103001746.0595805,110314870.02981074,118147225.80192728,126535678.83386414,135519712.03106847,145141611.58527434,155446666.00782883,166483379.29438466,178303699.22428599,190963261.86921024,204521653.4619242,219042690.85772079,234594721.90861902,251250947.16413096,269089764.41278428,288195137.6860919,308656992.46180439,330571638.92659253,354042225.2903806,379179223.28599763,406100948.13930345,434934115.45719391,465814437.65465474,498887262.72813517,534308258.38183278]
[null,null,null,"Closing Balance",null,{"$f":"F24","v":10},{"$f":"G46+G47-G48","v":11.110000000000001},{"$f":"H46+H47-H48","v":12.343210000000003},13.713306310000004,15.235483310410004,16.926621957865514,18.805476995188588,20.892884941654522,23.151830814965152,25.590074937229954,28.215186935916751,31.03450221425939,34.055079346771564,37.283658784156522,40.726623231854617,44.38996004206215,48.279225930857876,52.399514300698186,56.755425414621278,61.351039632675345,66.189893883991289,71.274961510173313,76.608635577869535,82.19271572105886,88.028398537254034,94.278414833399069,100.9721822865704,108.1412072289169,115.81923294216999,124.04239848106404,132.84940877321958,142.28171679611816,152.38371868864255,163.20296271553616,174.79037306833922,187.20048955619131,200.49172431468091,214.72663674102327,229.97222794963591,246.30025613406005,263.78757431957831,282.51649209626839,302.57516303510346,324.0579996105958,347.0661175829481,371.7078119313374,398.09906657846238,426.36410030553321,456.63595142722602,489.0571039785591,523.7801583610368,560.96854960467044,600.79731662660197,643.45392610709075,689.13915486069413,738.06803485580349,790.47086533056563,846.59429676903585,906.70249183963745,971.07836876025181,1040.0249329422297,1113.8667031811281,1192.9512391069882,1277.6507770835842,1368.3639822565187,1465.5178249967314,{"$f":"BT46+BT47-BT48","v":1569.5695905714995},1681.0090315020759,1800.3606727387232,1928.1862805031726,2065.0875064188976,2211.7087193746393,2368.7400384502384,2536.9205811802053,2717.0419424439997,2909.9519203575237,3116.5585067029078,3337.8341606788144,3574.8203860870099,3828.6326334991872,4100.4655504776301,4391.5986045615418,4703.4021054854111,5037.3436549748749,5394.9950544780904,5778.0397033460349,6188.2805222836032,6627.6484393657393,7098.2114785607064,7602.184493538517,8141.9395925797526,8720.0173036529141,9339.1385322122715,10002.217367999343,10712.374801127295,11472.953412007333,12287.533104259854,13159.947954662302,14094.304259443326,15094.999861863802,16166.744852056132,17314.583736552118,18543.919181847319,19860.537443758476,21270.635602265327,22780.850730026163,24398.291131858023,26130.569802219943,27985.840258177559,29972.834916508167,32100.906195580246,34380.070535466446,36821.055543484566,39435.35048707197,42235.260371654083,45233.963858041527,48445.575291962479,51885.211137691818,55569.061128467933,59514.464468589154,63739.991445858977,68265.530838514969,73112.383528049526,78303.362758541043,83862.901514397454,89817.167521919677,96194.186415975972,103023.97365151027,110338.6757807675,118172.721761202,{"$f":"EF46+EF47-EF48","v":126562.98500624736},135548.95694169091,145172.93288455097,155480.21111935409,166519.30610882823,178342.17684255505,191004.47139837648,204565.78886766121,219089.95987726515,234645.34702855098,251305.1666675781,269147.83350097615,288257.32967954542,308723.60008679319,330642.97569295549,354118.62696715532,379261.04948182334,406188.58399503276,435027.97345868009,465914.95957424637,498994.92170401785,534423.56114500319,572367.63398629846,613005.73599932564,656529.14325527777,703142.71242640249,753065.8450086771,806533.52000429318,863797.39992459794,925127.01531924435,990811.03340691072,1061158.6167788014,1136500.8785700963,1217192.4409485732,1303613.1042559219,1396169.6346580924,1495297.678718817,1601463.8139078531,1715167.7446953107,1836944.6545686778,1967367.725043054,2107050.8335211109,2256651.4427011097,2416873.6951328889,2588471.7274873243,2772253.2201389242,2969083.1987687876,3179888.1058813711,3405660.1613989482,3647462.0328582735,3906431.8371912111,4183788.4976317873,4480837.4809636436,4798976.9421120631,5139704.3050020188,5504623.3106571622,5895451.56571382,6314028.6268795012,6762324.6593879452,7242449.7102044895,7756663.6396290082,8307386.7580426671,8897211.2178636957,9528913.214332018,{"$f":"GR46+GR47-GR48","v":10205466.052549591},10930054.142280612,11706087.986382537,12537220.233415697,13427362.86998821,14380705.633757373,15401735.733754147,16495258.970850691,17666422.357781094,18920738.345183551,20264110.767691586,21702862.632197689,23243765.879083723,24894073.256498668,26661552.457710076,28554522.682207491,30581893.792644221,32753208.251921963,35078686.037808418,37569272.746492811,40236691.111493796,43093496.180409856,46153134.40921896,49430006.952273503,52939537.445884921,56698244.604542755,60723819.97146529,65035211.189439319,69652711.183889508,74598053.677945659,79894515.489079803,85567026.088804454,91642284.941109568,98148887.171928346,105117458.16113526,112580797.69057587,120574034.32660675,129134790.76379582,138303360.90802532,148122899.53249511,158639625.39930224,169903038.80265272,181966154.55764106,194885751.53123358,208722639.88995117,223541947.32213771,239413425.58200949,256411778.79833218,274617015.09301376,294114823.16461778,314996975.60930568,337361760.8775664,361314445.89987361,386967771.55876464,414442483.33943695,443867899.656537,475382520.5321511,509134679.48993385,545283241.73371911,583998351.89681315,625462234.88148689,669870053.55807245,717430827.3606956,768368416.10330486,{"$f":"JD46+JD47-JD48","v":822922573.64663947},881350076.37555087,943925931.79821491,1010944672.9558883,1082721744.7357564,1159594988.6119952,1241926232.8034468,1330102995.3324914,1424540308.0010984,1525682669.8691764,1634006139.4298878,1750020575.3294098,1874272036.177798,2007345350.7464216,2149866870.6494174,2302507418.4655256,2465985445.176578,2641070411.7841153,2828586411.0207877,3029416046.2032633,3244504585.483695,3474864411.0530372,3721579784.237803,3985811948.9186873,4268804597.291914,4571889723.6996393,4896493894.0823135,5244144960.5621576,5616479252.7620707,6015249279.7081785,6442331978.5674591,6899737549.0457487,7389618915.0279961,7914281857.9949837,8476195869.9126272,9078005776.676424,9722544186.8204498,10412844824.084702,11152156806.594715,11943959939.86294,12791981095.593208,13700211753.380325,14672926787.870329]
[]
[null,null,null,"Cost of Capital Index",null,1,{"$f":"F51*(1+G42)","v":1.107},{"$f":"G51*(1+H42)","v":1.225449},1.3565720429999999,1.5017252516009998,1.6624098535223066,1.8402877078491935,2.0371984925890572,2.254722214815998,2.4949680270863706,2.7602558216772533,3.0531367697527134,3.3764158107888194,3.7331762724293545,4.1268068171140069,4.5610309293979485,5.039939176984733,5.5691327905681298,6.1538917335777832,6.8000503656034503,7.5140556539918126,8.3030314976609532,9.174849804915354,10.138209034431465,11.202720983046769,12.379006686266679,13.67880238832468,15.115076639098771,16.702159686204141,18.455886453255577,20.393754530847414,22.535098756586393,24.901284126027964,27.515918959260901,30.405090449983295,33.597624947231537,37.125375566690849,41.023540001193389,45.331011701318694,50.090767929957153,55.350298562602653,61.162079911675931,67.584098302401898,74.680428624154089,82.521873629690262,91.186670360807739,100.76127074869255,111.34120417730527,123.03203061592232,135.95039383059415,150.22518518280654,165.99882962700121,183.42870673783634,202.68872094530914,223.9710366445666,247.48799549224609,273.47423501893189,302.18902969591971,333.91887781399129,368.98035998446039,407.72329778282875,450.53424405002579,497.84033967527847,550.1135753411827,607.87550075200681,671.70242833096756,{"$f":"BS51*(1+BT42)","v":742.23118330571913},820.16545755281959,906.28283059586568,1001.4425278084316,1106.5939932283168,1222.7863625172899,1351.1789305816053,1493.0527182926739,1649.8232537134047,1823.0546953533121,2014.4754383654099,2225.995359393778,2459.7248721301248,2717.9959837037877,3003.3855619926853,3318.7410460019173,3667.2088558321184,4052.2657856944907,4477.7536931924124,4947.9178309776153,5467.4492032302651,6041.5313695694431,6675.8921633742348,7376.8608405285295,8151.4312287840248,9007.3315078063479,9953.1013161260144,10998.176954319246,12152.985534522766,13429.049015647657,14839.09916229066,16397.204574331179,18118.911054635952,20021.396715372724,22123.643370486861,24446.625924387983,27013.52164644872,29849.941419325834,32984.185268355046,36447.524721532325,40274.514817293217,44503.338873109002,49176.189454785446,54339.689347537918,60045.356729029401,66350.119185577481,73316.88170006311,81015.154278569738,89521.745477819553,98921.528752990605,109308.28927205462,120785.65964562036,133468.15390841049,147482.31006879359,162967.95262601692,180079.5876517487,198987.94435518232,219881.67851247647,242969.25475628651,268481.02650569659,296671.53428879473,327822.0453891182,362243.36015497561,400278.91297124804,{"$f":"EE51*(1+EF42)","v":442308.19883322908},488750.55971071811,540069.36848034349,596776.65217077953,659438.20064871141,728679.21171682607,805190.52894709283,889735.53448653757,983157.76560762397,1086389.3309964244,1200460.210751049,1326508.532879909,1465791.9288322995,1619700.081359691,1789768.5899024585,1977694.2918422166,2185352.1924856491,2414814.1726966421,2668369.6608297895,2948548.4752169172,3258146.0651146937,3600251.4019517363,3978277.7991566686,4395996.9680681191,4857576.6497152718,5367622.1979353754,5931222.5287185898,6554000.8942340417,7242170.9881286155,8002598.9418821204,8842871.8307797424,9771373.3730116151,10797367.577177834,11931091.172781507,13183855.745923564,14568160.599245537,16097817.462166319,17788088.295693781,19655837.566741627,21719700.511249498,24000269.064930696,26520297.316748418,29304928.535007,32381946.031182736,35782050.364456922,39539165.652724899,43690778.046261013,48278309.741118416,53347532.263935849,58949023.15164911,65138670.582572266,71978230.993742347,79535945.24808529,87887219.499134243,97115377.54654333,107312492.18893038,118580303.86876807,131031235.77498871,144789515.53136253,159992414.6621556,176791618.20168194,195354738.11285853,215866985.61470866,238533019.10425305,{"$f":"GQ51*(1+GR42)","v":263578986.11019963},291254779.65177059,321836531.51520652,355629367.32430321,392970450.89335501,434232348.23715729,479826744.80205882,530208553.006275,585880451.07193387,647397898.43448687,715374677.77010798,790489018.93596935,873490365.92424607,965206854.3462919,1066553574.0526525,1178541699.328181,1302288577.7576401,1439028878.4221923,1590126910.6565225,1757090236.2754574,1941584711.0843804,2145451105.7482402,2370723471.8518052,2619649436.3962445,2894712627.2178502,3198657453.0757246,3534516485.6486754,3905640716.6417861,4315732991.8891735,4768884956.0375366,5269617876.4214783,5822927753.4457331,6434335167.5575352,7109940360.1510763,7856484097.966939,8681414928.2534676,9592963495.7200813,10600224662.770689,11713248252.36161,12943139318.859579,14302168947.339834,15803896686.810516,17463305838.925621,19296952952.01281,21323133011.974155,23562061978.231441,26036078485.945744,28769866726.970047,31790702733.301903,35128726520.298599,38817242804.929955,42893053299.447601,47396823895.889595,52373490404.958,57872706897.478592,63949341121.713844,70664021939.49379,78083744243.14064,86282537388.67041,95342203814.480804,105353135215.00128,116415214412.57642,128638811925.89694,142145887178.11612,{"$f":"JC51*(1+JD42)","v":157071205331.8183},173563681891.65921,191787868490.28342,211925594681.76318,234177782123.34833,258766449246.2999,285936926417.16138,315960303690.96332,349136135578.51447,385795429814.25848,426303949944.75562,471065864688.95496,520527780481.29523,575183197431.83118,635577433162.17346,702313063644.20166,776055935326.84277,857541808536.16125,947583698432.45813,1047079986767.8662,1157023385378.4922,1278510840843.2339,1412754479131.7734,1561093699440.6096,1725008537881.8735,1906134434359.4702,2106278549967.2146,2327437797713.772,2571818766473.7178,2841859736953.458,3140255009333.5713,3469981785313.5962,3834329872771.5239,4236934509412.5337,4681812632900.8496,5173402959355.4385,5716610270087.7598,6316854348446.9746,6980124055033.9072,7713037080812.4678,8522905974297.7764,9417811101599.043,10406681267266.941]
[null,null,null,"PV Factor",null,null,{"$f":"1/G51","v":0.90334236675700097},{"$f":"1/H51","v":0.81602743157813995},0.73715215138043355,0.66590076908801599,0.60153637677327554,0.54339329428480176,0.49087018453911629,0.44351361486080332,0.40080673946263046,0.36228526071628964,0.32753200246610448,0.29617205227053295,0.26786841205043144,0.24231810315253099,0.21924867765191827,0.1984150928976636,0.17956117004313449,0.16249879641912623,0.14705773431595134,0.13308392245787451,0.12043793887590454,0.10899360984244753,9.8636750988640318E-2,8.9264028044018381E-2,8.0781925831690846E-2,7.310581523229942E-2,6.6159108807510789E-2,5.9872496658380805E-2,5.4183254894462261E-2,4.9034619813992993E-2,4.4375221551124881E-2,4.0158571539479528E-2,3.634259867826202E-2,3.2889229573087798E-2,2.9764008663427877E-2,2.6935754446541064E-2,2.4376248367910466E-2,2.2059953274127117E-2,1.9963758619119566E-2,1.8066749881556168E-2,1.6349999892811013E-2,1.4796379993494129E-2,1.339038913438383E-2,1.2117999216636951E-2,1.0966515128178235E-2,9.9244480797993084E-3,8.9814009771939443E-3,8.1279646852433877E-3,7.3556241495415283E-3,6.6566734384991208E-3,6.0241388583702456E-3,5.4517093740907201E-3,4.9336736417110588E-3,4.4648630241729045E-3,4.0406000218759317E-3,3.6566516035076309E-3,3.3091869715001186E-3,2.9947393407240893E-3,2.7101713490715741E-3,2.4526437548159038E-3,2.2195871084306823E-3,2.0086761162268619E-3,1.8178064400243092E-3,1.6450737013794657E-3,1.4887544808863942E-3,{"$f":"1/BT51","v":1.3472891229741124E-3},1.2192661746372058E-3,1.1034083028391003E-3,9.9855955008063381E-4,9.0367380097794924E-4,8.1780434477642463E-4,7.4009442966192285E-4,6.6976871462617448E-4,6.0612553359834791E-4,5.485298946591384E-4,4.9640714448790811E-4,4.4923723483068605E-4,4.0654953378342623E-4,3.6791813012074779E-4,3.3295758381968123E-4,3.0131908037980202E-4,2.7268695056995664E-4,2.4677552087778879E-4,2.2332626323781792E-4,2.0210521559983522E-4,1.8290064760166083E-4,1.6552094805580164E-4,1.4979271317267116E-4,1.3555901644585625E-4,1.2267784293742648E-4,1.1102067234156243E-4,1.0047119668919677E-4,9.092415989972558E-5,8.2284307601561613E-5,7.4465436743494668E-5,6.738953551447482E-5,6.0986004990474954E-5,5.5190954742511272E-5,4.9946565377838262E-5,4.5200511654152268E-5,4.0905440410997529E-5,3.7018498109500028E-5,3.3500903266515865E-5,3.0317559517208926E-5,2.7436705445437942E-5,2.4829597688179137E-5,2.2470224152198315E-5,2.0335044481627435E-5,1.8402755186993151E-5,1.6654077092301496E-5,1.5071562979458369E-5,1.3639423510822055E-5,1.2343369693051632E-5,1.1170470310453967E-5,1.0109022905388206E-5,9.1484370184508644E-6,8.2791285234849453E-6,7.492424003153797E-6,6.780474210998911E-6,6.1361757565601001E-6,5.5531002321810866E-6,5.0254300743720235E-6,4.5479005197936868E-6,4.1157470767363676E-6,3.7246579879967128E-6,3.3707312108567536E-6,3.0504354849382385E-6,2.7605750994916186E-6,2.4982580085897001E-6,{"$f":"1/EF51","v":2.260866976099276E-6},2.0460334625332818E-6,1.8516139932427889E-6,1.6756687721654199E-6,1.516442327751511E-6,1.3723459979651685E-6,1.2419420796064874E-6,1.1239294838067759E-6,1.0171307545762678E-6,9.2048032088350035E-7,8.3301386505294148E-7,7.5385870140537695E-7,6.822250691451375E-7,6.1739825262003396E-7,5.5873145033487235E-7,5.0563932157002024E-7,4.5759214621721293E-7,4.1411053956308865E-7,3.7476066928786303E-7,3.3914992695734211E-7,3.0692301082112407E-7,2.7775838083359648E-7,2.5136505052814161E-7,2.2747968373587473E-7,2.058639671817871E-7,1.8630223274369873E-7,1.6859930565040609E-7,1.5257855714968876E-7,1.3808014221691292E-7,1.2495940472118816E-7,1.1308543413682188E-7,1.0233975939983879E-7,9.2615166877682178E-8,8.381463065853591E-8,7.5850344487362824E-8,6.8642845689921102E-8,6.2120222343820005E-8,5.6217395786262453E-8,5.0875471299785029E-8,4.6041150497543014E-8,4.1666199545287788E-8,3.7706967914287596E-8,3.4123952863608687E-8,3.0881405306433198E-8,2.7946973127993845E-8,2.529137839637452E-8,2.2888125245587803E-8,2.0713235516369053E-8,1.8745009517076067E-8,1.6963809517715899E-8,1.5351863816937463E-8,1.3893089427092729E-8,1.2572931608228714E-8,1.1378218649980737E-8,1.0297030452471257E-8,9.3185795949966134E-9,8.4331037058792872E-9,7.6317680596192649E-9,6.9065774295196966E-9,6.2502963163074173E-9,5.6563767568392919E-9,5.1188929926147437E-9,4.6324823462576873E-9,4.1922917160703052E-9,{"$f":"1/GR51","v":3.7939291548147558E-9},3.4334200496061139E-9,3.1071674657068903E-9,2.811916258558272E-9,2.5447205959803366E-9,2.3029145664980421E-9,2.0840855805412145E-9,1.8860502991323208E-9,1.706832849893503E-9,1.5446451130257948E-9,1.3978688805663301E-9,1.2650397109197557E-9,1.1448323175744397E-9,1.0360473462212125E-9,9.3759940834498862E-10,8.4850625189591734E-10,7.6787896099178031E-10,6.9491308687038939E-10,6.2888062160216238E-10,5.6912273448159493E-10,5.1504319862587774E-10,4.6610244219536452E-10,4.2181216488268288E-10,3.8173046595717906E-10,3.4545743525536571E-10,3.1263116312702776E-10,2.8292412952672198E-10,2.560399362232778E-10,2.3171034952332836E-10,2.0969262400301209E-10,1.8976708054571227E-10,1.717349145210066E-10,1.5541621223620507E-10,1.4064815586986885E-10,1.2728339897725688E-10,1.1518859635950848E-10,1.0424307362851448E-10,9.4337623193225771E-11,8.5373414654502968E-11,7.7261008737106757E-11,6.9919464920458607E-11,6.3275533864668425E-11,5.7262926574360568E-11,5.1821653008471104E-11,4.6897423537077922E-11,4.2441107273373683E-11,3.8408241876356273E-11,3.4758589933354095E-11,3.145573749624805E-11,2.846673076583534E-11,2.5761747299398498E-11,2.3313798460994114E-11,2.1098460145696032E-11,1.9093629091127632E-11,1.7279302344911883E-11,1.5637377687703064E-11,1.4151473020545759E-11,1.2806762914521049E-11,1.1589830691874252E-11,1.0488534562782128E-11,9.4918864821557733E-12,8.5899425177880298E-12,7.7737036360072673E-12,7.0350259149387028E-12,{"$f":"1/JD51","v":6.3665392895372885E-12},5.7615740176808042E-12,5.2140941336477868E-12,4.7186372250206215E-12,4.270259932145359E-12,3.8644886263758904E-12,3.4972747750008058E-12,3.1649545475120414E-12,2.8642122601918927E-12,2.5920472942913056E-12,2.3457441577296882E-12,2.1228453916105777E-12,1.9211270512312921E-12,1.7385765169513956E-12,1.5733724135306749E-12,1.4238664375843212E-12,1.2885669118410146E-12,1.1661239021185654E-12,1.0553157485235886E-12,9.550368764919355E-13,8.6428676605605016E-13,7.8215996928149328E-13,7.0783707627284463E-13,6.4057653961343405E-13,5.7970727566826611E-13,5.2462196893055758E-13,4.7477101260683947E-13,4.2965702498356515E-13,3.8882988686295491E-13,3.5188225055471038E-13,3.1844547561512247E-13,2.8818595078291629E-13,2.6080176541440384E-13,2.3601969720760533E-13,2.135924861607288E-13,1.9329636756627043E-13,1.7492883942648906E-13,1.5830664201492224E-13,1.4326392942526899E-13,1.296506148644968E-13,1.173308731805401E-13,1.061817856837467E-13,9.609211374094725E-14]
[]
[null,null,null,"PV of Dividends = Value",null,{"$f":"SUMPRODUCT(G52:KT52*G48:KT48)","v":20.089893368051492}]
[null,null,null,"P/E Ratio",null,{"$f":"F54/G47","v":11.09938860113342}]
[]
[null,null,null,"P/E Ratio Formula",null,{"$f":"(1-F20/F10)/(F15-F20)","v":-96.685082872928092}]
[null,null,null,"Dividend Discount",null,{"$f":"(G48)/(F15-F20)/G47","v":-96.685082872928092}]
[]
[null,null,"PV of Dividends after Short-term"]
[null,null,null,"Cost of Capital Index",null,1,{"$f":"IF(G28,F61,F61*(1+G42))","v":1},{"$f":"IF(H28,G61,G61*(1+H42))","v":1},1,1,1,1,1,1.106775909671174,1.2247054158750816,1.3549272845618834,1.4986938095916758,1.6573818521226975,1.8325049257644472,2.0257264238740351,2.2388740940021874,2.4739558738724172,2.7337212406290208,3.0207619708950677,3.3379419778390496,3.6884258855121499,4.0757106034909256,4.5036602168574724,4.9765445396275068,5.4990817162883951,6.0764852964986762,6.7145162526310367,7.4195404591572958,8.1985922073688116,9.059444389142536,10.010686050002501,11.061808085252764,12.223297934204304,13.506744217295756,14.92495236011181,16.492072357923551,18.223739955505522,20.137232650833603,22.25164207917113,24.588064497484098,27.169811269719926,30.022641453040517,33.175018805609774,36.658395780198802,40.507527337119676,44.760817707517241,49.460703566806551,54.654077441321235,60.392755572659965,66.733994907789267,73.741064373107136,81.483876132283385,90.039683126173145,99.493849854421327,109.94070408913556,121.4844780184948,134.24034821043674,148.3355847725326,163.91082117364851,181.1214573968816,200.13921042355415,221.15382751802733,244.3749794074202,270.03435224519933,298.38795923094523,329.71869495019445,{"$f":"IF(BT28,BS61,BS61*(1+BT42))","v":364.33915791996486},402.59476950156119,444.8672202992251,491.57827843064371,543.19399766586127,600.22936742077673,663.25345099995832,732.89506335495389,809.84904500722405,894.88319473298259,988.84593017994575,1092.6747528488399,1207.4056018979682,1334.1831900972547,1474.2724250574665,1629.0710296885004,1800.1234878057928,1989.136454025401,2197.9957816980682,2428.7853387763653,2683.8077993478837,2965.6076182794113,3276.9964181987493,3621.081042109618,4001.294551531128,4421.4304794418968,4885.680679783296,5398.6771511605421,5965.5382520323992,6591.9197684958008,7284.0713441878597,8048.8988353275845,8894.0332130369807,9827.9067004058634,10859.836903948479,12000.119778863069,13260.132355643691,14652.446252986278,16190.953109549837,17891.003186052571,19769.558520588089,21845.362165249837,24139.12519260107,26673.733337824182,29474.475338295721,32569.295248816772,35989.071249942535,39767.9237311865,43943.555722961079,48557.629073871991,53656.180126628547,59290.079039924545,65515.537339116621,72394.668759723863,79996.108979494864,88395.700422341819,97677.248966687708,107933.36010818991,119266.36291954985,131789.33102610259,145627.21078384336,160918.06791614692,177814.46504734235,196484.98387731329,{"$f":"IF(EF28,EE61,EE61*(1+EF42))","v":217115.90718443118},239913.07743879646,265103.95056987007,292939.86537970643,323698.55124457559,357686.89912525599,395244.02353340789,436744.6460044157,482602.83383487933,533276.13138754165,589270.12518323353,651143.48832747305,719513.55460185767,795062.47783505276,878544.0380077333,970791.16199854529,1072724.2340083926,1185360.2785792737,1309823.1078300974,1447354.5341522577,1599326.7602382447,1767256.0700632604,1952817.9574199028,2157863.8429489927,2384439.5464586369,2634805.6988367937,2911460.2972146571,3217163.628422196,3554965.8094065264,3928237.2193942117,4340702.1274306038,4796475.8508108174,5300105.8151459536,5856616.9257362783,6471561.7029385874,7151075.6817471394,7901938.6283305893,8731642.1843053009,9648464.6136573572,10661553.39809138,11781016.504890975,13018023.237904526,14384915.6778845,15895331.824062373,17564341.665588923,19408597.54047576,21446500.282225713,23698382.811859414,26186713.007104654,28936317.872850642,31974631.249499958,35331967.53069745,39041824.121420681,43141215.65416985,47671043.297857687,52676502.844132744,58207535.642766684,64319326.885257185,71072856.208209187,78535506.110071152,86781734.251628622,95893816.348049626,105962667.06459484,117088747.10637729,{"$f":"IF(GR28,GQ61,GQ61*(1+GR42))","v":129383065.5525469},142968287.43556434,157979957.61629859,174567853.16600993,192897477.74844098,213151712.91202727,235532642.76779014,260263570.2584081,287591245.13554096,317788325.87477279,351156100.0916239,388027490.60124439,428770377.11437505,473791266.71138442,523539349.71607977,578510981.43626809,639254634.48707628,706376371.10821927,780545890.07458222,862503208.53241336,953066045.42831671,1053137980.19829,1163717468.1191103,1285907802.2716169,1420928121.5101366,1570125574.2687008,1734988759.5669143,1917162579.3214402,2118464650.1501913,2340903438.4159613,2586698299.4496369,2858301620.8918486,3158423291.0854926,3490057736.6494694,3856513798.9976635,4261447747.8924179,4708899761.4211216,5203334236.3703394,5749684331.1892252,6353401185.9640942,7020508310.490324,7757661683.0918083,8572216159.8164482,9472298856.5971756,10466890236.539879,11565913711.376566,12780334651.071106,14122269789.433573,15605108117.324099,17243644469.643127,19054227138.955654,21054920988.545998,23265687692.343327,25708584900.039375,28407986314.54351,31390824877.57058,34686861489.715492,38328981946.13562,42353525050.479858,46800645180.780243,51714712924.762169,57144757781.862198,63144957348.957726,69775177870.598282,{"$f":"IF(JD28,JC61,JC61*(1+JD42))","v":77101571547.011093},85197236559.44725,94142946398.189209,104027955769.99907,114950891125.84897,127020734694.06311,140357911836.93973,155095492579.81839,171380519300.69931,189375473827.27274,209259898579.13638,231232187929.94571,255511567662.59,282340282267.16193,311986011905.21393,344744543155.26141,380942720186.56384,420941705806.15302,465140584915.79907,513980346331.95795,567948282696.81348,627582852379.97888,693479051879.87671,766294352327.26379,846755259321.62646,935664561550.39722,1033909340513.189,1142469821267.0737,1262429152500.1165,1394984213512.6287,1541457555931.4546,1703310599304.2573,1882158212231.2043,2079784824515.4807,2298162231089.606,2539469265354.0146,2806113538216.186,3100755459728.8857,3426334783000.4185,3786099935215.4624,4183640428413.0859,4622922673396.46,5108329554103.0879]
[null,null,null,"PV factor",null,{"$f":"1/F61","v":1},{"$f":"1/G61","v":1},1,1,1,1,1,1,0.90352526763715213,0.81652288545280571,0.73804698701845883,0.66724770169862346,0.60336125843253718,0.54570112524136338,0.49365007446937592,0.44665307561463213,0.40421092815803811,0.36580174493940104,0.33104230311258015,0.29958579467201824,0.27111836621902102,0.24535598752852583,0.22204161767287406,0.20094264042794036,0.18184854337370165,0.1645688175327617,0.14893105659073458,0.13477923673369643,0.12197215993999679,0.11038204519456724,9.9893253569744114E-2,9.0401134452257115E-2,8.181098140475758E-2,7.40370872441245E-2,6.7001888908709964E-2,6.0635193582542948E-2,5.4873478355242492E-2,4.9659256430083697E-2,4.4940503556636834E-2,4.0670138965282203E-2,3.6805555624689783E-2,3.3308195135465866E-2,3.0143163018521144E-2,2.7278880559747639E-2,2.4686769737328182E-2,2.2340968088079803E-2,2.0218070667945523E-2,1.8296896532077396E-2,1.655827740459493E-2,1.4984866429497673E-2,1.356096509456803E-2,1.2272366601419032E-2,1.110621411893125E-2,1.0050872505820135E-2,9.0958122224616619E-3,8.2315042737209597E-3,7.4493251345891052E-3,6.7414707100353893E-3,6.1008784706202621E-3,5.5211569869866627E-3,4.9965221601689256E-3,4.5217395114650919E-3,4.0920719560770058E-3,3.7032325394362044E-3,3.3513416646481489E-3,{"$f":"1/BS61","v":3.0328883842969676E-3},2.7446953704044958E-3,2.4838872130357424E-3,2.2478617312540659E-3,2.0342640101846752E-3,1.8409629051445023E-3,1.6660297784113142E-3,1.5077192564808273E-3,1.3644518158197534E-3,1.2347980233662927E-3,1.1174642745396314E-3,1.0112798864612049E-3,9.1518541761195012E-4,8.282220973863802E-4,7.4952226007817218E-4,6.7830068785354946E-4,6.1384677633805388E-4,5.5551744464982255E-4,5.0273071914011091E-4,4.5495992682362978E-4,4.1172844056437083E-4,3.7260492358766589E-4,3.3719902587119087E-4,3.0515748947619088E-4,2.7616062396035372E-4,2.4991911670620246E-4,2.261711463404547E-4,2.0467977044385041E-4,1.8523056148764743E-4,1.6762946740963566E-4,1.5170087548383319E-4,1.3728586016636488E-4,1.2424059743562434E-4,1.1243492980599488E-4,1.0175106769773293E-4,9.2082414206093148E-5,8.3332501543975697E-5,7.5414028546584347E-5,6.8247989634917958E-5,6.1762886547437075E-5,5.5894014975056165E-5,5.0582818981951285E-5,4.5776306770996643E-5,4.1426521964702844E-5,3.7490065126427914E-5,3.3927660747898564E-5,3.0703765382713636E-5,2.7786213016030435E-5,2.5145894132154243E-5,2.275646527796764E-5,2.0594086224405104E-5,1.8637182103534032E-5,1.6866228147994601E-5,1.5263554885062987E-5,1.3813171841685961E-5,1.2500608001525758E-5,1.1312767422195256E-5,1.0237798572122404E-5,9.2649760833686922E-6,8.3845937406051516E-6,7.5878676385566975E-6,6.8668485416802698E-6,6.2143425716563526E-6,5.6238394313632143E-6,{"$f":"1/EE61","v":5.0894474491974794E-6},4.6058347956538274E-6,4.1681762856595723E-6,3.7721052358910163E-6,3.4136698967339512E-6,3.0892940241936213E-6,2.7957411983652681E-6,2.5300825324572562E-6,2.2896674501875625E-6,2.0720972399887444E-6,1.8752011221617595E-6,1.6970145901916376E-6,1.5357598101281788E-6,1.3898278824689402E-6,1.2577627895646517E-6,1.1382468683843003E-6,1.0300876636961992E-6,9.3220603049429794E-7,8.4362536696316557E-7,7.6346187055490107E-7,6.9091571995918644E-7,6.2526309498568909E-7,5.6584895473818018E-7,5.120805020255024E-7,4.634212688013596E-7,4.1938576362113994E-7,3.7953462771143887E-7,3.434702513225691E-7,3.1083280662675938E-7,2.8129665758077773E-7,2.5456711093283054E-7,2.3037747595731269E-7,2.0848640358127844E-7,1.8867547835409813E-7,1.7074703923447796E-7,1.5452220745201624E-7,1.3983910176653055E-7,1.2655122331812717E-7,1.1452599395305628E-7,1.036434334416799E-7,9.3794962390660537E-8,8.4882318905575147E-8,7.6816578195090637E-8,6.9517265334923651E-8,6.2911552339297421E-8,5.6933531528775946E-8,5.152355794459362E-8,4.6627654248501019E-8,4.2196972170589155E-8,3.8187305131754887E-8,3.4558647178058722E-8,3.1274793826297485E-8,2.8302980838278272E-8,2.5613557319708845E-8,2.3179689882089454E-8,2.0977094915918057E-8,1.898379630399824E-8,1.7179906157464469E-8,1.5547426386845675E-8,1.4070069128367127E-8,1.2733094233816405E-8,1.1523162202548782E-8,1.0428201088279442E-8,9.4372860527415758E-9,{"$f":"1/GQ61","v":8.5405303644720147E-9},7.7289867551782937E-9,6.9945581494826181E-9,6.3299168773598361E-9,5.7284315632215717E-9,5.184100962191467E-9,4.6914940834311926E-9,4.2456960031051511E-9,3.8422588263395032E-9,3.4771573089045277E-9,3.1467486958412015E-9,2.8477363763268792E-9,2.5771369921510221E-9,2.3322506716298845E-9,2.1106340919727459E-9,1.9100761013328019E-9,1.7285756573147531E-9,1.5643218618233059E-9,1.4156758930527656E-9,1.2811546543463942E-9,1.1594159767840671E-9,1.0492452278588843E-9,9.4954319263247454E-10,8.5931510645472811E-10,7.7766072982328333E-10,7.0376536635591257E-10,6.3689173425874446E-10,5.7637261018890912E-10,5.2160417211665986E-10,4.72039974766208E-10,4.2718549752598014E-10,3.8659321043075129E-10,3.4985810898710527E-10,3.1661367329149798E-10,2.8652821112352761E-10,2.5930154852807925E-10,2.3466203486704009E-10,2.123638324588598E-10,1.9218446376367403E-10,1.7392259164133397E-10,1.5739601053514386E-10,1.4243982853859173E-10,1.2890482220687034E-10,1.1665594769852519E-10,1.0557099339233049E-10,9.5539360536045691E-11,8.6460959761127315E-11,7.8245212453508883E-11,7.0810147016750123E-11,6.4081581010633589E-11,5.7992381005098272E-11,5.2481792764794822E-11,4.7494835081262283E-11,4.2981751204762246E-11,3.8897512402499773E-11,3.520136869004504E-11,3.1856442253434428E-11,2.8829359505370523E-11,2.6089918104407711E-11,2.3610785614848607E-11,2.1367226800767971E-11,1.9336856833274183E-11,1.7499417948664416E-11,1.5836577329108071E-11,{"$f":"1/JC61","v":1.4331744189238074E-11},1.2969904243654367E-11,1.173746990375961E-11,1.0622144709284715E-11,9.6128006418866207E-12,8.6993670967299735E-12,7.8727304042805195E-12,7.1246428998013752E-12,6.447640633304412E-12,5.8349688989180202E-12,5.2805148406497919E-12,4.7787464621265086E-12,4.3246574317886951E-12,3.9137171328404488E-12,3.5418254595841167E-12,3.2052719091258976E-12,2.9006985602949295E-12,2.6250665704026512E-12,2.3756258555680105E-12,2.1498876520977471E-12,1.9455996851563323E-12,1.7607236969740565E-12,1.5934151103837615E-12,1.4420046247816847E-12,1.3049815608884022E-12,1.1809787881343007E-12,1.0687590842844352E-12,9.6720279120763348E-13,8.7529664362681774E-13,7.9212365939078535E-13,7.168539903989007E-13,6.4873664289493284E-13,5.8709198452030117E-13,5.3130496336678845E-13,4.8081897137265921E-13,4.3513029083498579E-13,3.937830686289464E-13,3.5636476798999675E-13,3.2250205247963505E-13,2.9185706106754305E-13,2.6412403716519733E-13,2.3902627797755416E-13,2.1631337373534312E-13,1.9575870926275396E-13]
[null,null,null,"PV of Dividends",null,{"$f":"SUMPRODUCT(G62:KT62*G48:KT48*NOT(G28:KT28))","v":31.811350209800459}]
[null,null,null,"Forward Earnings",null,{"$f":"INDEX(G47:KT47,F4+1)","v":3.6394822976490744}]
[null,null,null,"Future P/E",null,{"$f":"F63/F64","v":8.7406250692163052}]
[]
[null,null,"Future P/E Formula"]
[null,null,null,"Future ROE",null,{"$f":"INDEX(G41:KT41,F4+1)","v":0.17419721152979561}]
[null,null,null,"Future Cost of Equity",null,{"$f":"'PE Summary'!D9","v":0.105}]
[null,null,null,"Future Growth",null,{"$f":"'PE Summary'!D10","v":7.0999999999999994E-2}]
[]
[null,null,null,"Future P/E",null,{"$f":"(1-F70/F68)/(F69-F70)","v":17.423999369234213}]
[]
[null,null,"Future Growth  Formula"]
[null,null,null,"Future Growth",null,{"$f":"F70","v":7.0999999999999994E-2}]
[null,null,null,"Future Dividend",null,{"$f":"INDEX(G48:KT48,F4)","v":1.3163833896632011}]
[null,null,null,"Future Cost of Equity",null,{"$f":"F69","v":0.105}]
[]
[null,null,null,"Future Price",null,{"$f":"F76*(1+F75)/(F77-F75)","v":41.466076774390828}]
[null,null,null,"Future P/E Ratio",null,{"$f":"F79/F64","v":11.39339977039478}]
[]
["Incremental"]
[null,null,null,"Last High Growth Period"]
[null,null,null,"First Low Growth Period"]
[]
[null,null,null,"Beginning Book Value"]
[null,null,null,"First Period Earnings"]
[null,null,null,"First Period Dividends"]
[]
[null,null,null,"Growth Rate"]
[null,null,null,"Incremental ROE"]
[null,null,null,"Incremental COE"]
[]
[null,null,null,"Exisitng Equity Investment"]
[null,null,null,"Return on Existing Equity"]
[]
[null,null,"Incremental Equity"]
[null,null,null,"Opening Balance"]
[null,null,null,"Add: New Earnings"]
[null,null,null,"Less: Dividends"]
[null,null,null,"Closing Balance"]
[]
[null,null,null,"Total Earnings"]
[null,null,null,"Total Investment Balance"]
[null,null,null,"Return on Equity"]
[]
[null,null,null,"Implied Payout: =1-g/ROE"]
[null,null,null,"Total Dividends"]
[null,null,null,"Dividends on Existing Equity"]
[null,null,null,"Dividends on New Equity"]
[]
[null,null,null,"PV Factor"]
[null,null,null,"PV of Dividends"]

{"sheet":"Incremental Return","index":34,"n_rows":102,"n_cols":305,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
[]
["Assumptions"]
[]
[null,null,null,"Investment",{"$f":"INDEX(E25:KS25,E10)","v":3306.5954102888418},null,null,"Step 1: Develop Plant Life Cycle Analysis with arbitrarty capital expenditure"]
[null,null,null,"Accumulated Depreciation",{"$f":"INDEX(E34:KS34,E10)","v":1306.5954102888409},null,null,"Step 2: Get life cycle ratios of capital expenditure to net plant, gross plant, net plant"]
[null,null,null,"Growth Rate",0.05]
[null,null,null,"Current ROIC",0.15]
[null,null,null,"WACC",0.08]
[null,null,null,"ROIC WACC Spread",0.02]
[null,null,null,"Plant Life",20]
[null,null,null,"Cap Exp as Percent of Net Plant",{"$f":"INDEX(F38:KS38,E10)","v":0.13266488525722106},null,"EV from Value Driver Formula",null,null,{"$f":"E100","v":5000.0000000000018}]
[null,null,null,"Initial  Retirement",{"$f":"INDEX(F33:KS33,E10)","v":100},null,"EV from Calculation",null,null,{"$f":"E98","v":3916.9827769126359}]
[null,null,null,"Depreciation as Pct of Net Plant",{"$f":"INDEX(F40:KS40,E10)","v":8.2664885257221002E-2}]
[null,null,null,"Net Plant as Pct of Gross Plant",{"$f":"INDEX(F42:KS42,E10)","v":0.57604927982269183},null,"Percent Difference",null,null,{"$f":"J11/J12-1","v":0.27649272023120797}]
[]
[]
[]
[]
["Initial Plant Life Cycle Analysis",null,null,null,0,{"$f":"E19+1","v":1},{"$f":"F19+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BR19+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"ED19+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GP19+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JB19+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
[]
[null,null,"Plant Balance"]
[null,null,null,"Opening Balance",null,{"$f":"E25","v":100},{"$f":"F25","v":205},315.25,431.01249999999999,552.56312500000001,680.19128124999997,814.20084531249995,954.91088757812497,1102.6564319570314,1257.7892535548831,1420.6787162326273,1591.7126520442587,1771.2982846464718,1959.8631988787954,2157.8563588227353,2365.7491767638721,2584.0366356020659,2813.2384673821693,3053.9003907512779,3306.5954102888418,3471.9251808032841,3645.5214398434487,3827.7975118356212,4019.1873874274024,4220.1467567987729,4431.1540946387122,4652.7117993706479,4885.3473893391811,5129.6147588061394,5386.0954967464459,5655.4002715837678,5938.1702851629561,6235.0787994211041,6546.83273939216,6874.1743763617687,7217.8830951798573,7578.7772499388502,7957.7161124357935,8355.601918057584,8773.3820139604632,9212.0511146584886,9672.6536703914135,10156.286353910984,10664.100671606535,11197.305705186862,11757.170990446206,12345.029539968516,12962.281016966943,13610.395067815291,14290.914821206055,15005.460562266358,15755.733590379677,16543.520269898661,17370.696283393594,18239.231097563275,19151.192652441438,20108.75228506351,21114.189899316691,22169.899394282525,23278.394363996653,24442.314082196488,25664.429786306315,26947.651275621633,28295.033839402717,29709.785531372854,{"$f":"BR25","v":31195.274807941496},32755.038548338569,34392.790475755501,36112.429999543274,37918.051499520436,39813.954074496454,41804.651778221276,43894.884367132341,46089.628585488965,48394.110014763413,50813.815515501585,53354.506291276666,56022.231605840498,58823.34318613253,61764.510345439157,64852.735862711117,68095.372655846688,71500.141288639032,75075.148353070981,78828.905770724523,82770.351059260749,86908.868612223785,91254.312042834979,95817.027644976741,100607.87902722559,105638.27297858686,110920.1866275162,116466.19595889201,122289.50575683662,128403.98104467844,134824.18009691237,141565.38910175799,148643.65855684591,156075.84148468822,163879.63355892265,172073.61523686879,180677.29599871224,189711.16079864788,199196.7188385803,209156.55478050932,219614.38251953479,230595.10164551155,242124.85672778715,254231.09956417652,266942.65454238531,280289.78726950462,294304.27663297986,309019.49046462885,324470.46498786029,340693.98823725333,357728.68764911598,375615.12203157181,394395.87813315046,414115.67203980801,434821.45564179844,456562.52842388838,479390.65484508284,503360.18758733699,528528.19696670386,554954.60681503906,582702.337155791,611837.45401358057,642429.32671425957,674550.7930499725,{"$f":"ED25","v":708278.33270247106},743692.24933759472,780876.86180447438,819920.70489469811,860916.74013943307,903962.57714640477,949160.70600372506,996618.74130391143,1046449.6783691072,1098772.1622875626,1153710.7704019409,1211396.3089220379,1271966.12436814,1335564.4305865471,1402342.6521158747,1472459.7847216683,1546082.7739577517,1623386.9126556395,1704556.2582884214,1789784.0712028425,1879273.2747629848,1973236.938501134,2071898.7854261908,2175493.7246975005,2284268.4109323756,2398481.8314789943,2518405.9230529442,2644326.2192055918,2776542.5301658716,2915369.6566741653,3061138.1395078734,3214195.0464832671,3374904.798807431,3543650.0387478028,3720832.5406851936,3906874.1677194536,4102217.8761054268,4307328.7699106978,4522695.2084062323,4748829.9688265435,4986271.4672678709,5235585.0406312654,5497364.2926628292,5772232.5072959708,6060844.1326607699,6363886.3392938087,6682080.6562584992,7016184.6890714243,7366993.9235249953,7735343.6197012458,8122110.8006863091,8528216.3407206237,8954627.1577566545,9402358.515644487,9872476.441426713,10366100.263498049,10884405.276672952,11428625.540506599,12000056.81753193,12600059.658408528,13230062.641328955,13891565.773395402,14586144.062065173,15315451.265168432,{"$f":"GP25","v":16081223.828426853},16885285.019848198,17729549.270840608,18616026.734382637,19546828.07110177,20524169.474656858,21550377.948389702,22627896.845809188,23759291.688099649,24947256.272504631,26194619.086129863,27504350.040436357,28879567.542458177,30323545.919581085,31839723.215560138,33431709.376338147,35103294.845155053,36858459.587412804,38701382.566783451,40636451.695122629,42668274.279878758,44801687.993872695,47041772.393566333,49393861.013244651,51863554.063906886,54456731.767102234,57179568.355457351,60038546.773230225,63040474.111891739,66192497.817486323,69502122.708360642,72977228.84377867,76626090.285967603,80457394.800265983,84480264.540279284,88704277.767293245,93139491.655657917,97796466.238440812,102686289.55036287,107820604.02788103,113211634.22927508,118872215.94073883,124815826.73777577,131056618.07466458,137609448.97839782,144489921.42731771,151714417.4986836,159300138.3736178,167265145.2922987,175628402.55691364,184409822.68475932,193630313.81899729,203311829.50994718,213477420.98544455,224151292.03471678,235358856.63645262,247126799.46827525,259483139.44168901,272457296.41377348,286080161.2344622,300384169.29618531,315403377.76099461,331173546.64904439,347732223.98149663,{"$f":"JB25","v":365118835.1805715},383374776.93960011,402543515.78658015,422670691.5759092,443804226.15470469,465994437.46243995,489294159.33556199,513758867.30234015,539446810.66745722,566419151.2008301,594740108.76087165,624477114.19891524,655700969.90886104,688486018.40430415,722910319.3245194,759055835.2907455,797008627.05528283,836859058.40804696,878702011.32844937,922637111.89487195,968768967.48961556,1017207415.8640964,1068067786.6573014,1121471175.9901667,1177544734.7896752,1236421971.5291591,1298243070.1056173,1363155223.6108983,1431312984.7914433,1502878634.0310154,1578022565.7325664,1656923694.0191948,1739769878.7201548,1826758372.6561627,1918096291.2889709,2014001105.8534195,2114701161.1460907,2220436219.2033954,2331458030.1635652,2448030931.6717434,2570432478.2553306,2698954102.168097,2833901807.2765021]
[null,null,null,"Add: Capital Expenditures",100,{"$f":"E23*(1+$E$6)","v":105},{"$f":"F23*(1+$E$6)","v":110.25},115.7625,121.55062500000001,127.62815625000002,134.00956406250003,140.71004226562505,147.74554437890632,155.13282159785163,162.88946267774421,171.03393581163144,179.58563260221302,188.56491423232367,197.99315994393987,207.89281794113688,218.28745883819374,229.20183178010345,240.66192336910862,252.69501953756406,265.32977051444226,278.5962590401644,292.5260719921726,307.15237559178127,322.50999437137034,338.63549408993885,355.56726879443579,373.34563223415762,392.01291384586551,411.61355953815882,432.19423751506679,453.80394939082015,476.49414686036118,500.31885420337926,525.33479691354819,551.60153675922561,579.18161359718692,608.14069427704635,638.54772899089869,670.47511544044369,703.99887121246593,739.19881477308923,776.15875551174372,814.96669328733094,855.71502795169749,898.50077934928242,943.42581831674659,990.59710923258399,1040.1269646942133,1092.1333129289239,1146.7399785753703,1204.0769775041388,1264.2808263793459,1327.4948676983131,1393.8696110832288,1463.5630916373902,1536.7412462192599,1613.578308530223,1694.2572239567342,1778.9700851545708,1867.9185894122995,1961.3145188829146,2059.3802448270603,2162.3492570684134,2270.4667199218343,2383.9900559179259,{"$f":"BR23*(1+$E$6)","v":2503.1895587138224},2628.3490366495134,2759.7664884819892,2897.7548129060888,3042.6425535513931,3194.7746812289629,3354.5134152904111,3522.2390860549317,3698.3510403576784,3883.2685923755625,4077.4320219943406,4281.3036230940579,4495.3688042487611,4720.1372444611998,4956.1441066842599,5203.9513120184729,5464.1488776193964,5737.3563215003669,6024.2241375753856,6325.4353444541548,6641.707111676863,6973.792467260706,7322.4820906237419,7688.6061951549291,8073.0365049126758,8476.6883301583093,8900.5227466662254,9345.5488839995378,9812.826328199515,10303.467644609491,10818.641026839967,11359.573078181966,11927.551732091064,12523.929318695618,13150.1257846304,13807.63207386192,14498.013677555016,15222.914361432768,15984.060079504407,16783.263083479629,17622.42623765361,18503.547549536292,19428.724927013107,20400.161173363762,21420.169232031953,22491.177693633552,23615.736578315231,24796.523407230994,26036.349577592544,27338.167056472172,28705.075409295783,30140.329179760574,31647.345638748604,33229.712920686034,34891.198566720333,36635.758495056354,38467.546419809172,40390.923740799633,42410.469927839615,44530.993424231594,46757.543095443172,49095.420250215335,51550.191262726104,54127.700825862412,{"$f":"ED23*(1+$E$6)","v":56834.085867155532},59675.790160513308,62659.57966853898,65792.558651965926,69082.186584564231,72536.295913792448,76163.110709482076,79971.26624495619,83969.829557204008,88168.321035064218,92576.737086817433,97205.573941158305,102065.85263821622,107169.14527012705,112527.6025336334,118153.98266031507,124061.68179333083,130264.76588299738,136778.00417714726,143616.90438600464,150797.74960530488,158337.63708557014,166254.51893984864,174567.24488684107,183295.60713118315,192460.38748774232,202083.40686212946,212187.57720523595,222796.95606549777,233936.80386877267,245633.6440622113,257915.32626532187,270811.092578588,284351.64720751741,298569.22956789332,313497.691046288,329172.57559860242,345631.20437853254,362912.76459745917,381058.40282733215,400111.32296869875,420116.88911713369,441122.7335729904,463178.87025163992,486337.81376422197,510654.7044524331,536187.43967505475,562996.81165880756,591146.65224174794,620703.98485383531,651739.18409652705,684326.14330135344,718542.4504664212,754469.57298974227,792193.05163922941,831802.70422119088,873392.83943225048,917062.48140386306,962915.60547405621,1011061.385747759,1061614.455035147,1114695.1777869044,1170429.9366762496,1228951.4335100621,{"$f":"GP23*(1+$E$6)","v":1290399.0051855652},1354918.9554448435,1422664.9032170856,1493798.1483779401,1568488.0557968372,1646912.4585866791,1729258.081516013,1815720.9855918137,1906507.0348714045,2001832.3866149748,2101924.0059457235,2207020.2062430098,2317371.2165551605,2433239.7773829186,2554901.7662520646,2682646.8545646681,2816779.1972929016,2957618.1571575468,3105499.0650154245,3260774.0182661959,3423812.7191795059,3595003.3551384816,3774753.522895406,3963491.1990401763,4161665.7589921854,4369749.0469417945,4588236.499288884,4817648.3242533281,5058530.7404659949,5311457.2774892952,5577030.1413637605,5855881.6484319484,6148675.7308535464,6456109.5173962237,6778914.9932660349,7117860.7429293366,7473753.7800758034,7847441.4690795941,8239813.5425335746,8651804.2196602542,9084394.4306432679,9538614.1521754321,10015544.859784205,10516322.102773415,11042138.207912086,11594245.118307691,12173957.374223076,12782655.242934231,13421788.005080942,14092877.40533499,14797521.275601741,15537397.339381829,16314267.206350921,17129980.566668466,17986479.595001891,18885803.574751988,19830093.753489587,20821598.441164069,21862678.363222275,22955812.281383391,24103602.895452563,25308783.040225193,26574222.192236453,27902933.301848277,{"$f":"JB23*(1+$E$6)","v":29298079.966940694},30762983.96528773,32301133.163552117,33916189.821729727,35611999.312816218,37392599.278457031,39262229.242379881,41225340.70449888,43286607.739723824,45450938.12671002,47723485.033045523,50109659.284697801,52615142.248932689,55245899.361379325,58008194.329448298,60908604.045920715,63954034.248216756,67151735.960627601,70509322.75865899,74034788.896591946,77736528.341421545,81623354.758492619,85704522.496417254,89989748.621238127,94489236.052300036,99213697.854915038,104174382.7476608,109383101.88504384,114852256.97929604,120594869.82826085,126624613.3196739,132955843.9856576,139603636.18494049,146583817.9941875,153913008.89389688,161608659.33859172,169689092.30552131,178173546.92079738,187082224.26683727,196436335.48017913,206258152.25418809,216571059.86689749,227399612.86024237]
[null,null,null,"Less: Retirements",null,{"$f":"IF(F19>=$E$10,OFFSET(F23,0,-$E$10))","v":false},{"$f":"IF(G19>=$E$10,OFFSET(G23,0,-$E$10))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,100,105,110.25,115.7625,121.55062500000001,127.62815625000002,134.00956406250003,140.71004226562505,147.74554437890632,155.13282159785163,162.88946267774421,171.03393581163144,179.58563260221302,188.56491423232367,197.99315994393987,207.89281794113688,218.28745883819374,229.20183178010345,240.66192336910862,252.69501953756406,265.32977051444226,278.5962590401644,292.5260719921726,307.15237559178127,322.50999437137034,338.63549408993885,355.56726879443579,373.34563223415762,392.01291384586551,411.61355953815882,432.19423751506679,453.80394939082015,476.49414686036118,500.31885420337926,525.33479691354819,551.60153675922561,579.18161359718692,608.14069427704635,638.54772899089869,670.47511544044369,703.99887121246593,739.19881477308923,776.15875551174372,814.96669328733094,855.71502795169749,898.50077934928242,{"$f":"IF(BS19>=$E$10,OFFSET(BS23,0,-$E$10))","v":943.42581831674659},990.59710923258399,1040.1269646942133,1092.1333129289239,1146.7399785753703,1204.0769775041388,1264.2808263793459,1327.4948676983131,1393.8696110832288,1463.5630916373902,1536.7412462192599,1613.578308530223,1694.2572239567342,1778.9700851545708,1867.9185894122995,1961.3145188829146,2059.3802448270603,2162.3492570684134,2270.4667199218343,2383.9900559179259,2503.1895587138224,2628.3490366495134,2759.7664884819892,2897.7548129060888,3042.6425535513931,3194.7746812289629,3354.5134152904111,3522.2390860549317,3698.3510403576784,3883.2685923755625,4077.4320219943406,4281.3036230940579,4495.3688042487611,4720.1372444611998,4956.1441066842599,5203.9513120184729,5464.1488776193964,5737.3563215003669,6024.2241375753856,6325.4353444541548,6641.707111676863,6973.792467260706,7322.4820906237419,7688.6061951549291,8073.0365049126758,8476.6883301583093,8900.5227466662254,9345.5488839995378,9812.826328199515,10303.467644609491,10818.641026839967,11359.573078181966,11927.551732091064,12523.929318695618,13150.1257846304,13807.63207386192,14498.013677555016,15222.914361432768,15984.060079504407,16783.263083479629,17622.42623765361,18503.547549536292,19428.724927013107,20400.161173363762,{"$f":"IF(EE19>=$E$10,OFFSET(EE23,0,-$E$10))","v":21420.169232031953},22491.177693633552,23615.736578315231,24796.523407230994,26036.349577592544,27338.167056472172,28705.075409295783,30140.329179760574,31647.345638748604,33229.712920686034,34891.198566720333,36635.758495056354,38467.546419809172,40390.923740799633,42410.469927839615,44530.993424231594,46757.543095443172,49095.420250215335,51550.191262726104,54127.700825862412,56834.085867155532,59675.790160513308,62659.57966853898,65792.558651965926,69082.186584564231,72536.295913792448,76163.110709482076,79971.26624495619,83969.829557204008,88168.321035064218,92576.737086817433,97205.573941158305,102065.85263821622,107169.14527012705,112527.6025336334,118153.98266031507,124061.68179333083,130264.76588299738,136778.00417714726,143616.90438600464,150797.74960530488,158337.63708557014,166254.51893984864,174567.24488684107,183295.60713118315,192460.38748774232,202083.40686212946,212187.57720523595,222796.95606549777,233936.80386877267,245633.6440622113,257915.32626532187,270811.092578588,284351.64720751741,298569.22956789332,313497.691046288,329172.57559860242,345631.20437853254,362912.76459745917,381058.40282733215,400111.32296869875,420116.88911713369,441122.7335729904,463178.87025163992,{"$f":"IF(GQ19>=$E$10,OFFSET(GQ23,0,-$E$10))","v":486337.81376422197},510654.7044524331,536187.43967505475,562996.81165880756,591146.65224174794,620703.98485383531,651739.18409652705,684326.14330135344,718542.4504664212,754469.57298974227,792193.05163922941,831802.70422119088,873392.83943225048,917062.48140386306,962915.60547405621,1011061.385747759,1061614.455035147,1114695.1777869044,1170429.9366762496,1228951.4335100621,1290399.0051855652,1354918.9554448435,1422664.9032170856,1493798.1483779401,1568488.0557968372,1646912.4585866791,1729258.081516013,1815720.9855918137,1906507.0348714045,2001832.3866149748,2101924.0059457235,2207020.2062430098,2317371.2165551605,2433239.7773829186,2554901.7662520646,2682646.8545646681,2816779.1972929016,2957618.1571575468,3105499.0650154245,3260774.0182661959,3423812.7191795059,3595003.3551384816,3774753.522895406,3963491.1990401763,4161665.7589921854,4369749.0469417945,4588236.499288884,4817648.3242533281,5058530.7404659949,5311457.2774892952,5577030.1413637605,5855881.6484319484,6148675.7308535464,6456109.5173962237,6778914.9932660349,7117860.7429293366,7473753.7800758034,7847441.4690795941,8239813.5425335746,8651804.2196602542,9084394.4306432679,9538614.1521754321,10015544.859784205,10516322.102773415,{"$f":"IF(JC19>=$E$10,OFFSET(JC23,0,-$E$10))","v":11042138.207912086},11594245.118307691,12173957.374223076,12782655.242934231,13421788.005080942,14092877.40533499,14797521.275601741,15537397.339381829,16314267.206350921,17129980.566668466,17986479.595001891,18885803.574751988,19830093.753489587,20821598.441164069,21862678.363222275,22955812.281383391,24103602.895452563,25308783.040225193,26574222.192236453,27902933.301848277,29298079.966940694,30762983.96528773,32301133.163552117,33916189.821729727,35611999.312816218,37392599.278457031,39262229.242379881,41225340.70449888,43286607.739723824,45450938.12671002,47723485.033045523,50109659.284697801,52615142.248932689,55245899.361379325,58008194.329448298,60908604.045920715,63954034.248216756,67151735.960627601,70509322.75865899,74034788.896591946,77736528.341421545,81623354.758492619,85704522.496417254]
[null,null,null,"Closing Balance",{"$f":"E22+E23-E24","v":100},{"$f":"F22+F23-F24","v":205},315.25,431.01249999999999,552.56312500000001,680.19128124999997,814.20084531249995,954.91088757812497,1102.6564319570314,1257.7892535548831,1420.6787162326273,1591.7126520442587,1771.2982846464718,1959.8631988787954,2157.8563588227353,2365.7491767638721,2584.0366356020659,2813.2384673821693,3053.9003907512779,3306.5954102888418,3471.9251808032841,3645.5214398434487,3827.7975118356212,4019.1873874274024,4220.1467567987729,4431.1540946387122,4652.7117993706479,4885.3473893391811,5129.6147588061394,5386.0954967464459,5655.4002715837678,5938.1702851629561,6235.0787994211041,6546.83273939216,6874.1743763617687,7217.8830951798573,7578.7772499388502,7957.7161124357935,8355.601918057584,8773.3820139604632,9212.0511146584886,9672.6536703914135,10156.286353910984,10664.100671606535,11197.305705186862,11757.170990446206,12345.029539968516,12962.281016966943,13610.395067815291,14290.914821206055,15005.460562266358,15755.733590379677,16543.520269898661,17370.696283393594,18239.231097563275,19151.192652441438,20108.75228506351,21114.189899316691,22169.899394282525,23278.394363996653,24442.314082196488,25664.429786306315,26947.651275621633,28295.033839402717,29709.785531372854,{"$f":"BR22+BR23-BR24","v":31195.274807941496},32755.038548338569,34392.790475755501,36112.429999543274,37918.051499520436,39813.954074496454,41804.651778221276,43894.884367132341,46089.628585488965,48394.110014763413,50813.815515501585,53354.506291276666,56022.231605840498,58823.34318613253,61764.510345439157,64852.735862711117,68095.372655846688,71500.141288639032,75075.148353070981,78828.905770724523,82770.351059260749,86908.868612223785,91254.312042834979,95817.027644976741,100607.87902722559,105638.27297858686,110920.1866275162,116466.19595889201,122289.50575683662,128403.98104467844,134824.18009691237,141565.38910175799,148643.65855684591,156075.84148468822,163879.63355892265,172073.61523686879,180677.29599871224,189711.16079864788,199196.7188385803,209156.55478050932,219614.38251953479,230595.10164551155,242124.85672778715,254231.09956417652,266942.65454238531,280289.78726950462,294304.27663297986,309019.49046462885,324470.46498786029,340693.98823725333,357728.68764911598,375615.12203157181,394395.87813315046,414115.67203980801,434821.45564179844,456562.52842388838,479390.65484508284,503360.18758733699,528528.19696670386,554954.60681503906,582702.337155791,611837.45401358057,642429.32671425957,674550.7930499725,{"$f":"ED22+ED23-ED24","v":708278.33270247106},743692.24933759472,780876.86180447438,819920.70489469811,860916.74013943307,903962.57714640477,949160.70600372506,996618.74130391143,1046449.6783691072,1098772.1622875626,1153710.7704019409,1211396.3089220379,1271966.12436814,1335564.4305865471,1402342.6521158747,1472459.7847216683,1546082.7739577517,1623386.9126556395,1704556.2582884214,1789784.0712028425,1879273.2747629848,1973236.938501134,2071898.7854261908,2175493.7246975005,2284268.4109323756,2398481.8314789943,2518405.9230529442,2644326.2192055918,2776542.5301658716,2915369.6566741653,3061138.1395078734,3214195.0464832671,3374904.798807431,3543650.0387478028,3720832.5406851936,3906874.1677194536,4102217.8761054268,4307328.7699106978,4522695.2084062323,4748829.9688265435,4986271.4672678709,5235585.0406312654,5497364.2926628292,5772232.5072959708,6060844.1326607699,6363886.3392938087,6682080.6562584992,7016184.6890714243,7366993.9235249953,7735343.6197012458,8122110.8006863091,8528216.3407206237,8954627.1577566545,9402358.515644487,9872476.441426713,10366100.263498049,10884405.276672952,11428625.540506599,12000056.81753193,12600059.658408528,13230062.641328955,13891565.773395402,14586144.062065173,15315451.265168432,{"$f":"GP22+GP23-GP24","v":16081223.828426853},16885285.019848198,17729549.270840608,18616026.734382637,19546828.07110177,20524169.474656858,21550377.948389702,22627896.845809188,23759291.688099649,24947256.272504631,26194619.086129863,27504350.040436357,28879567.542458177,30323545.919581085,31839723.215560138,33431709.376338147,35103294.845155053,36858459.587412804,38701382.566783451,40636451.695122629,42668274.279878758,44801687.993872695,47041772.393566333,49393861.013244651,51863554.063906886,54456731.767102234,57179568.355457351,60038546.773230225,63040474.111891739,66192497.817486323,69502122.708360642,72977228.84377867,76626090.285967603,80457394.800265983,84480264.540279284,88704277.767293245,93139491.655657917,97796466.238440812,102686289.55036287,107820604.02788103,113211634.22927508,118872215.94073883,124815826.73777577,131056618.07466458,137609448.97839782,144489921.42731771,151714417.4986836,159300138.3736178,167265145.2922987,175628402.55691364,184409822.68475932,193630313.81899729,203311829.50994718,213477420.98544455,224151292.03471678,235358856.63645262,247126799.46827525,259483139.44168901,272457296.41377348,286080161.2344622,300384169.29618531,315403377.76099461,331173546.64904439,347732223.98149663,{"$f":"JB22+JB23-JB24","v":365118835.1805715},383374776.93960011,402543515.78658015,422670691.5759092,443804226.15470469,465994437.46243995,489294159.33556199,513758867.30234015,539446810.66745722,566419151.2008301,594740108.76087165,624477114.19891524,655700969.90886104,688486018.40430415,722910319.3245194,759055835.2907455,797008627.05528283,836859058.40804696,878702011.32844937,922637111.89487195,968768967.48961556,1017207415.8640964,1068067786.6573014,1121471175.9901667,1177544734.7896752,1236421971.5291591,1298243070.1056173,1363155223.6108983,1431312984.7914433,1502878634.0310154,1578022565.7325664,1656923694.0191948,1739769878.7201548,1826758372.6561627,1918096291.2889709,2014001105.8534195,2114701161.1460907,2220436219.2033954,2331458030.1635652,2448030931.6717434,2570432478.2553306,2698954102.168097,2833901807.2765021,2975596897.6403275]
[]
[null,null,null,"Depreciation Rate",null,{"$f":"1/$E$10","v":0.05},{"$f":"1/$E$10","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"1/$E$10","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"1/$E$10","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"1/$E$10","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"1/$E$10","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,"Deprecaiton Expense",null,{"$f":"F27*F22","v":5},{"$f":"G27*G22","v":10.25},15.762500000000001,21.550625,27.628156250000004,34.009564062499997,40.710042265624999,47.745544378906253,55.132821597851574,62.889462677744156,71.033935811631366,79.585632602212939,88.564914232323588,97.993159943939773,107.89281794113677,118.28745883819361,129.2018317801033,140.66192336910848,152.69501953756389,165.32977051444209,173.59625904016423,182.27607199217243,191.38987559178108,200.95936937137014,211.00733783993866,221.55770473193562,232.6355899685324,244.26736946695905,256.48073794030699,269.30477483732233,282.7700135791884,296.90851425814782,311.75393997105522,327.34163696960803,343.70871881808847,360.8941547589929,378.93886249694253,397.8858056217897,417.78009590287922,438.66910069802316,460.60255573292443,483.63268351957072,507.81431769554922,533.20503358032681,559.86528525934307,587.85854952231034,617.25147699842591,648.11405084834723,680.51975339076455,714.54574106030282,750.27302811331799,787.78667951898387,827.17601349493316,868.53481416967975,911.96155487816384,957.55963262207194,1005.4376142531755,1055.7094949658347,1108.4949697141262,1163.9197181998327,1222.1157041098245,1283.2214893153159,1347.3825637810817,1414.7516919701359,1485.4892765686427,{"$f":"BS27*BS22","v":1559.7637403970748},1637.7519274169285,1719.639523787775,1805.6214999771637,1895.9025749760219,1990.6977037248228,2090.2325889110639,2194.7442183566172,2304.4814292744481,2419.7055007381709,2540.6907757750796,2667.7253145638333,2801.1115802920249,2941.1671593066267,3088.2255172719579,3242.6367931355562,3404.7686327923348,3575.0070644319517,3753.7574176535491,3941.4452885362261,4138.5175529630378,4345.4434306111898,4562.7156021417495,4790.8513822488376,5030.3939513612795,5281.9136489293433,5546.0093313758107,5823.3097979446011,6114.4752878418312,6420.199052233922,6741.2090048456193,7078.2694550878996,7432.1829278422956,7803.7920742344113,8193.9816779461325,8603.6807618434395,9033.8647999356126,9485.5580399323935,9959.8359419290155,10457.827739025466,10980.719125976741,11529.755082275578,12106.242836389358,12711.554978208827,13347.132727119266,14014.489363475232,14715.213831648995,15450.974523231444,16223.523249393016,17034.699411862668,17886.434382455798,18780.75610157859,19719.793906657524,20705.783601990403,21741.072782089923,22828.126421194422,23969.532742254145,25168.009379366849,26426.409848335195,27747.730340751954,29135.116857789551,30591.872700679029,32121.466335712979,33727.539652498628,{"$f":"EE27*EE22","v":35413.916635123554},37184.612466879735,39043.843090223723,40996.035244734907,43045.837006971655,45198.12885732024,47458.035300186253,49830.937065195576,52322.483918455364,54938.608114378134,57685.538520097049,60569.8154461019,63598.306218407,66778.221529327362,70117.13260579374,73622.98923608342,77304.138697887582,81169.345632781973,85227.812914421083,89489.203560142138,93963.663738149247,98661.846925056714,103594.93927130954,108774.68623487503,114213.42054661879,119924.09157394973,125920.29615264722,132216.3109602796,138827.12650829359,145768.48283370826,153056.90697539368,160709.75232416336,168745.23994037157,177182.50193739016,186041.6270342597,195343.70838597268,205110.89380527136,215366.43849553491,226134.76042031162,237441.49844132719,249313.57336339355,261779.25203156329,274868.21463314147,288611.62536479853,303042.20663303853,318194.31696469046,334104.032812925,350809.23445357126,368349.69617624977,386767.18098506232,406105.54003431549,426410.81703603122,447731.35788783274,470117.9257822244,493623.82207133569,518305.01317490247,544220.26383364759,571431.27702533,600002.84087659651,630002.98292042641,661503.13206644775,694578.28866977012,729307.20310325874,765772.56325842161,{"$f":"GQ27*GQ22","v":804061.19142134266},844264.25099240988,886477.46354203043,930801.33671913191,977341.40355508856,1026208.4737328429,1077518.897419485,1131394.8422904594,1187964.5844049824,1247362.8136252316,1309730.9543064933,1375217.502021818,1443978.3771229088,1516177.2959790544,1591986.160778007,1671585.4688169074,1755164.7422577527,1842922.9793706404,1935069.1283391726,2031822.5847561315,2133413.7139939382,2240084.3996936348,2352088.6196783166,2469693.0506622326,2593177.7031953447,2722836.5883551119,2858978.4177728677,3001927.3386615114,3152023.7055945871,3309624.8908743165,3475106.1354180323,3648861.4421889335,3831304.5142983804,4022869.7400132995,4224013.2270139642,4435213.8883646624,4656974.5827828962,4889823.3119220408,5134314.4775181441,5391030.2013940513,5660581.7114637541,5943610.7970369421,6240791.3368887892,6552830.9037332293,6880472.4489198914,7224496.0713658854,7585720.8749341806,7965006.9186808905,8363257.264614936,8781420.1278456822,9220491.1342379656,9681515.6909498647,10165591.475497359,10673871.049272228,11207564.60173584,11767942.831822632,12356339.973413764,12974156.972084451,13622864.820688674,14304008.061723111,15019208.464809267,15770168.888049731,16558677.332452221,17386611.199074831,{"$f":"JC27*JC22","v":18255941.759028576},19168738.846980006,20127175.789329007,21133534.578795463,22190211.307735234,23299721.873121999,24464707.9667781,25687943.36511701,26972340.533372864,28320957.560041506,29737005.438043583,31223855.709945764,32785048.495443054,34424300.920215212,36145515.966225974,37952791.764537275,39850431.352764145,41842952.920402348,43935100.56642247,46131855.594743602,48438448.374480784,50860370.793204822,53403389.332865074,56073558.799508333,58877236.739483766,61821098.576457955,64912153.505280867,68157761.180544913,71565649.239572167,75143931.701550767,78901128.286628321,82846184.700959742,86988493.936007738,91337918.632808149,95904814.56444855,100700055.29267098,105735058.05730455,111021810.96016978,116572901.50817826,122401546.58358717,128521623.91276653,134947705.10840484,141695090.36382511]
[]
[null,null,"Accumulated Deprecaition"]
[null,null,null,"Opening Balance",null,{"$f":"E34","v":0},{"$f":"F34","v":5},15.25,31.012500000000003,52.563124999999999,80.191281250000003,114.20084531250001,154.910887578125,202.65643195703126,257.78925355488286,320.67871623262704,391.71265204425839,471.2982846464713,559.86319887879495,657.85635882273471,765.74917676387145,884.03663560206508,1013.2384673821684,1153.900390751277,1306.5954102888409,1371.925180803283,1440.5214398434473,1512.5475118356198,1588.1748874274008,1667.5836317987707,1750.9628133887093,1838.510954058145,1930.4365017610523,2026.9583268491051,2128.3062431915605,2234.7215553511387,2346.4576331186954,2463.7805147746303,2586.9695405133621,2716.3180175390298,2852.1339184159815,2994.7406143367807,3144.4776450536197,3301.7015273063007,3466.7866036716159,3640.1259338551968,3822.1322305479566,4013.238842075355,4213.9007841791226,4424.5958233880792,4645.8256145574833,4878.1168952853577,5122.022740049626,5378.1238770521086,5647.0300709047151,5929.3815744499516,6225.8506531724497,6537.1431858310725,6864.0003451226266,7207.2003623787577,7567.5603804976963,7945.9383995225808,8343.2353194987099,8760.3970854736453,9198.416939747327,9658.3377867346935,10141.254676071429,10648.317409875001,11180.733280368751,11739.76994438719,{"$f":"BR34","v":12326.758441606549},12943.096363686878,13590.251181871223,14269.763740964785,14983.251928013025,15732.414524413678,16519.035250634362,17344.987013166083,18212.236363824384,19122.848182015605,20078.990591116388,21082.94012067221,22137.087126705817,23243.941483041108,24406.138557193164,25626.44548505282,26907.767759305461,28253.156147270736,29665.813954634275,31149.104652365993,32706.55988498429,34341.887879233509,36058.982273195186,37861.931386854943,39755.027956197693,41742.77935400758,43829.918321707963,46021.41423779336,48322.484949683028,50738.609197167178,53275.53965702554,55939.316639876815,58736.282471870662,61673.096595464202,64756.751425237417,67994.588996499282,71394.318446324251,74964.034368640467,78712.236087072495,82647.847891426136,86780.240285997454,91119.252300297332,95675.214915312201,100458.97566107781,105481.92444413171,110756.02066633831,116293.82169965524,122108.51278463801,128213.93842386991,134624.63534506343,141355.86711231663,148423.66046793247,155844.84349132908,163637.08566589555,171818.93994919033,180409.88694664987,189430.38129398235,198901.90035868148,208846.99537661555,219289.34514544634,230253.81240271867,241766.50302285459,253854.82817399735,266547.56958269724,{"$f":"ED34","v":279874.94806183211},293868.69546492369,308562.13023816986,323990.23675007839,340189.74858758232,357199.2360169614,375059.19781780947,393812.15770869993,413502.76559413492,434177.90387384169,455886.79906753375,478681.13902091043,502615.19597195595,527745.95577055367,554133.25355908135,581839.91623703553,610931.91204888746,641478.50765133183,673552.43303389847,707230.05468559347,742591.55741987331,779721.13529086695,818707.19205541047,859642.55165818101,902624.67924109008,947755.91320314456,995143.7088633019,1044900.8943064669,1097145.9390217902,1152003.2359728799,1209603.3977715238,1270083.5676601001,1333587.7460431051,1400267.1333452605,1470280.4900125235,1543794.5145131499,1620984.2402388076,1702033.4522507482,1787135.1248632858,1876491.8811064502,1970316.4751617729,2068832.2989198619,2172273.913865855,2280887.6095591481,2394931.9900371055,2514678.5895389607,2640412.5190159092,2772433.1449667048,2911054.8022150397,3056607.5423257914,3209437.9194420814,3369909.8154141856,3538405.3061848949,3715325.5714941397,3901091.8500688467,4096146.4425722887,4300953.7647009026,4516001.452935948,4741801.5255827457,4978891.601861883,5227836.181954978,5489227.9910527263,5763689.3906053631,6051873.8601356307,{"$f":"GP34","v":6354467.5531424126},6672190.9307995336,7005800.4773395108,7356090.5012064865,7723895.0262668114,8110089.7775801513,8515594.2664591577,8941373.9797821157,9388442.678771222,9857864.8127097841,10350758.053345274,10868295.956012538,11411710.753813164,11982296.291503822,12581411.106079014,13210481.661382964,13871005.744452113,14564556.03167472,15292783.833258457,16057423.02492138,16860294.176167451,17703308.884975821,18588474.329224613,19517898.045685843,20493792.947970137,21518482.595368646,22594406.725137081,23724127.061393935,24910333.414463632,26155850.085186817,27463642.589446157,28836824.718918465,30278665.95486439,31792599.25260761,33382229.21523799,35051340.675999887,36803907.709799886,38644103.095289879,40576308.250054374,42605123.662557088,44735379.845684946,46972148.837969199,49320756.279867664,51786794.093861051,54376133.798554108,57094940.488481812,59949687.512905903,62947171.88855119,66094530.482978754,69399257.007127687,72869219.857484087,76512680.850358292,80338314.892876223,84355230.637520045,88572992.169396043,93001641.777865857,97651723.866759151,102534310.06009711,107661025.56310196,113044076.84125707,118696280.68331993,124631094.71748593,130862649.45336023,137405781.92602822,{"$f":"JB34","v":144276071.02232963},151489874.57344612,159064368.30211845,167017586.71722439,175368466.05308563,184136889.35573992,193343733.82352695,203010920.5147033,213161466.54043847,223819539.86746043,235010516.86083347,246761042.70387518,259099094.83906895,272054049.58102238,285656752.06007349,299939589.66307718,314936569.14623106,330683397.60354263,347217567.48371977,364578445.85790575,382807368.15080106,401947736.55834115,422045123.38625824,443147379.5555712,465304748.53334981,488569985.96001738,512998485.25801826,538648409.5209192,565580829.99696529,593859871.49681365,623552865.07165432,654730508.32523715,687467033.74149919,721840385.4285742,757932404.70000291,795829024.93500316,835620476.1817534,877401499.99084115,921271574.99038339,967335153.73990262,1015701911.4268978,1066487006.9982426,1119811357.3481548]
[null,null,null,"Add: Depreciation Expense",null,{"$f":"F28","v":5},{"$f":"G28","v":10.25},15.762500000000001,21.550625,27.628156250000004,34.009564062499997,40.710042265624999,47.745544378906253,55.132821597851574,62.889462677744156,71.033935811631366,79.585632602212939,88.564914232323588,97.993159943939773,107.89281794113677,118.28745883819361,129.2018317801033,140.66192336910848,152.69501953756389,165.32977051444209,173.59625904016423,182.27607199217243,191.38987559178108,200.95936937137014,211.00733783993866,221.55770473193562,232.6355899685324,244.26736946695905,256.48073794030699,269.30477483732233,282.7700135791884,296.90851425814782,311.75393997105522,327.34163696960803,343.70871881808847,360.8941547589929,378.93886249694253,397.8858056217897,417.78009590287922,438.66910069802316,460.60255573292443,483.63268351957072,507.81431769554922,533.20503358032681,559.86528525934307,587.85854952231034,617.25147699842591,648.11405084834723,680.51975339076455,714.54574106030282,750.27302811331799,787.78667951898387,827.17601349493316,868.53481416967975,911.96155487816384,957.55963262207194,1005.4376142531755,1055.7094949658347,1108.4949697141262,1163.9197181998327,1222.1157041098245,1283.2214893153159,1347.3825637810817,1414.7516919701359,1485.4892765686427,{"$f":"BS28","v":1559.7637403970748},1637.7519274169285,1719.639523787775,1805.6214999771637,1895.9025749760219,1990.6977037248228,2090.2325889110639,2194.7442183566172,2304.4814292744481,2419.7055007381709,2540.6907757750796,2667.7253145638333,2801.1115802920249,2941.1671593066267,3088.2255172719579,3242.6367931355562,3404.7686327923348,3575.0070644319517,3753.7574176535491,3941.4452885362261,4138.5175529630378,4345.4434306111898,4562.7156021417495,4790.8513822488376,5030.3939513612795,5281.9136489293433,5546.0093313758107,5823.3097979446011,6114.4752878418312,6420.199052233922,6741.2090048456193,7078.2694550878996,7432.1829278422956,7803.7920742344113,8193.9816779461325,8603.6807618434395,9033.8647999356126,9485.5580399323935,9959.8359419290155,10457.827739025466,10980.719125976741,11529.755082275578,12106.242836389358,12711.554978208827,13347.132727119266,14014.489363475232,14715.213831648995,15450.974523231444,16223.523249393016,17034.699411862668,17886.434382455798,18780.75610157859,19719.793906657524,20705.783601990403,21741.072782089923,22828.126421194422,23969.532742254145,25168.009379366849,26426.409848335195,27747.730340751954,29135.116857789551,30591.872700679029,32121.466335712979,33727.539652498628,{"$f":"EE28","v":35413.916635123554},37184.612466879735,39043.843090223723,40996.035244734907,43045.837006971655,45198.12885732024,47458.035300186253,49830.937065195576,52322.483918455364,54938.608114378134,57685.538520097049,60569.8154461019,63598.306218407,66778.221529327362,70117.13260579374,73622.98923608342,77304.138697887582,81169.345632781973,85227.812914421083,89489.203560142138,93963.663738149247,98661.846925056714,103594.93927130954,108774.68623487503,114213.42054661879,119924.09157394973,125920.29615264722,132216.3109602796,138827.12650829359,145768.48283370826,153056.90697539368,160709.75232416336,168745.23994037157,177182.50193739016,186041.6270342597,195343.70838597268,205110.89380527136,215366.43849553491,226134.76042031162,237441.49844132719,249313.57336339355,261779.25203156329,274868.21463314147,288611.62536479853,303042.20663303853,318194.31696469046,334104.032812925,350809.23445357126,368349.69617624977,386767.18098506232,406105.54003431549,426410.81703603122,447731.35788783274,470117.9257822244,493623.82207133569,518305.01317490247,544220.26383364759,571431.27702533,600002.84087659651,630002.98292042641,661503.13206644775,694578.28866977012,729307.20310325874,765772.56325842161,{"$f":"GQ28","v":804061.19142134266},844264.25099240988,886477.46354203043,930801.33671913191,977341.40355508856,1026208.4737328429,1077518.897419485,1131394.8422904594,1187964.5844049824,1247362.8136252316,1309730.9543064933,1375217.502021818,1443978.3771229088,1516177.2959790544,1591986.160778007,1671585.4688169074,1755164.7422577527,1842922.9793706404,1935069.1283391726,2031822.5847561315,2133413.7139939382,2240084.3996936348,2352088.6196783166,2469693.0506622326,2593177.7031953447,2722836.5883551119,2858978.4177728677,3001927.3386615114,3152023.7055945871,3309624.8908743165,3475106.1354180323,3648861.4421889335,3831304.5142983804,4022869.7400132995,4224013.2270139642,4435213.8883646624,4656974.5827828962,4889823.3119220408,5134314.4775181441,5391030.2013940513,5660581.7114637541,5943610.7970369421,6240791.3368887892,6552830.9037332293,6880472.4489198914,7224496.0713658854,7585720.8749341806,7965006.9186808905,8363257.264614936,8781420.1278456822,9220491.1342379656,9681515.6909498647,10165591.475497359,10673871.049272228,11207564.60173584,11767942.831822632,12356339.973413764,12974156.972084451,13622864.820688674,14304008.061723111,15019208.464809267,15770168.888049731,16558677.332452221,17386611.199074831,{"$f":"JC28","v":18255941.759028576},19168738.846980006,20127175.789329007,21133534.578795463,22190211.307735234,23299721.873121999,24464707.9667781,25687943.36511701,26972340.533372864,28320957.560041506,29737005.438043583,31223855.709945764,32785048.495443054,34424300.920215212,36145515.966225974,37952791.764537275,39850431.352764145,41842952.920402348,43935100.56642247,46131855.594743602,48438448.374480784,50860370.793204822,53403389.332865074,56073558.799508333,58877236.739483766,61821098.576457955,64912153.505280867,68157761.180544913,71565649.239572167,75143931.701550767,78901128.286628321,82846184.700959742,86988493.936007738,91337918.632808149,95904814.56444855,100700055.29267098,105735058.05730455,111021810.96016978,116572901.50817826,122401546.58358717,128521623.91276653,134947705.10840484,141695090.36382511]
[null,null,null,"Less: Retirements",null,{"$f":"F24","v":false},{"$f":"G24","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,100,105,110.25,115.7625,121.55062500000001,127.62815625000002,134.00956406250003,140.71004226562505,147.74554437890632,155.13282159785163,162.88946267774421,171.03393581163144,179.58563260221302,188.56491423232367,197.99315994393987,207.89281794113688,218.28745883819374,229.20183178010345,240.66192336910862,252.69501953756406,265.32977051444226,278.5962590401644,292.5260719921726,307.15237559178127,322.50999437137034,338.63549408993885,355.56726879443579,373.34563223415762,392.01291384586551,411.61355953815882,432.19423751506679,453.80394939082015,476.49414686036118,500.31885420337926,525.33479691354819,551.60153675922561,579.18161359718692,608.14069427704635,638.54772899089869,670.47511544044369,703.99887121246593,739.19881477308923,776.15875551174372,814.96669328733094,855.71502795169749,898.50077934928242,{"$f":"BS24","v":943.42581831674659},990.59710923258399,1040.1269646942133,1092.1333129289239,1146.7399785753703,1204.0769775041388,1264.2808263793459,1327.4948676983131,1393.8696110832288,1463.5630916373902,1536.7412462192599,1613.578308530223,1694.2572239567342,1778.9700851545708,1867.9185894122995,1961.3145188829146,2059.3802448270603,2162.3492570684134,2270.4667199218343,2383.9900559179259,2503.1895587138224,2628.3490366495134,2759.7664884819892,2897.7548129060888,3042.6425535513931,3194.7746812289629,3354.5134152904111,3522.2390860549317,3698.3510403576784,3883.2685923755625,4077.4320219943406,4281.3036230940579,4495.3688042487611,4720.1372444611998,4956.1441066842599,5203.9513120184729,5464.1488776193964,5737.3563215003669,6024.2241375753856,6325.4353444541548,6641.707111676863,6973.792467260706,7322.4820906237419,7688.6061951549291,8073.0365049126758,8476.6883301583093,8900.5227466662254,9345.5488839995378,9812.826328199515,10303.467644609491,10818.641026839967,11359.573078181966,11927.551732091064,12523.929318695618,13150.1257846304,13807.63207386192,14498.013677555016,15222.914361432768,15984.060079504407,16783.263083479629,17622.42623765361,18503.547549536292,19428.724927013107,20400.161173363762,{"$f":"EE24","v":21420.169232031953},22491.177693633552,23615.736578315231,24796.523407230994,26036.349577592544,27338.167056472172,28705.075409295783,30140.329179760574,31647.345638748604,33229.712920686034,34891.198566720333,36635.758495056354,38467.546419809172,40390.923740799633,42410.469927839615,44530.993424231594,46757.543095443172,49095.420250215335,51550.191262726104,54127.700825862412,56834.085867155532,59675.790160513308,62659.57966853898,65792.558651965926,69082.186584564231,72536.295913792448,76163.110709482076,79971.26624495619,83969.829557204008,88168.321035064218,92576.737086817433,97205.573941158305,102065.85263821622,107169.14527012705,112527.6025336334,118153.98266031507,124061.68179333083,130264.76588299738,136778.00417714726,143616.90438600464,150797.74960530488,158337.63708557014,166254.51893984864,174567.24488684107,183295.60713118315,192460.38748774232,202083.40686212946,212187.57720523595,222796.95606549777,233936.80386877267,245633.6440622113,257915.32626532187,270811.092578588,284351.64720751741,298569.22956789332,313497.691046288,329172.57559860242,345631.20437853254,362912.76459745917,381058.40282733215,400111.32296869875,420116.88911713369,441122.7335729904,463178.87025163992,{"$f":"GQ24","v":486337.81376422197},510654.7044524331,536187.43967505475,562996.81165880756,591146.65224174794,620703.98485383531,651739.18409652705,684326.14330135344,718542.4504664212,754469.57298974227,792193.05163922941,831802.70422119088,873392.83943225048,917062.48140386306,962915.60547405621,1011061.385747759,1061614.455035147,1114695.1777869044,1170429.9366762496,1228951.4335100621,1290399.0051855652,1354918.9554448435,1422664.9032170856,1493798.1483779401,1568488.0557968372,1646912.4585866791,1729258.081516013,1815720.9855918137,1906507.0348714045,2001832.3866149748,2101924.0059457235,2207020.2062430098,2317371.2165551605,2433239.7773829186,2554901.7662520646,2682646.8545646681,2816779.1972929016,2957618.1571575468,3105499.0650154245,3260774.0182661959,3423812.7191795059,3595003.3551384816,3774753.522895406,3963491.1990401763,4161665.7589921854,4369749.0469417945,4588236.499288884,4817648.3242533281,5058530.7404659949,5311457.2774892952,5577030.1413637605,5855881.6484319484,6148675.7308535464,6456109.5173962237,6778914.9932660349,7117860.7429293366,7473753.7800758034,7847441.4690795941,8239813.5425335746,8651804.2196602542,9084394.4306432679,9538614.1521754321,10015544.859784205,10516322.102773415,{"$f":"JC24","v":11042138.207912086},11594245.118307691,12173957.374223076,12782655.242934231,13421788.005080942,14092877.40533499,14797521.275601741,15537397.339381829,16314267.206350921,17129980.566668466,17986479.595001891,18885803.574751988,19830093.753489587,20821598.441164069,21862678.363222275,22955812.281383391,24103602.895452563,25308783.040225193,26574222.192236453,27902933.301848277,29298079.966940694,30762983.96528773,32301133.163552117,33916189.821729727,35611999.312816218,37392599.278457031,39262229.242379881,41225340.70449888,43286607.739723824,45450938.12671002,47723485.033045523,50109659.284697801,52615142.248932689,55245899.361379325,58008194.329448298,60908604.045920715,63954034.248216756,67151735.960627601,70509322.75865899,74034788.896591946,77736528.341421545,81623354.758492619,85704522.496417254]
[null,null,null,"Closing Balance",0,{"$f":"F31+F32-F33","v":5},{"$f":"G31+G32-G33","v":15.25},31.012500000000003,52.563124999999999,80.191281250000003,114.20084531250001,154.910887578125,202.65643195703126,257.78925355488286,320.67871623262704,391.71265204425839,471.2982846464713,559.86319887879495,657.85635882273471,765.74917676387145,884.03663560206508,1013.2384673821684,1153.900390751277,1306.5954102888409,1371.925180803283,1440.5214398434473,1512.5475118356198,1588.1748874274008,1667.5836317987707,1750.9628133887093,1838.510954058145,1930.4365017610523,2026.9583268491051,2128.3062431915605,2234.7215553511387,2346.4576331186954,2463.7805147746303,2586.9695405133621,2716.3180175390298,2852.1339184159815,2994.7406143367807,3144.4776450536197,3301.7015273063007,3466.7866036716159,3640.1259338551968,3822.1322305479566,4013.238842075355,4213.9007841791226,4424.5958233880792,4645.8256145574833,4878.1168952853577,5122.022740049626,5378.1238770521086,5647.0300709047151,5929.3815744499516,6225.8506531724497,6537.1431858310725,6864.0003451226266,7207.2003623787577,7567.5603804976963,7945.9383995225808,8343.2353194987099,8760.3970854736453,9198.416939747327,9658.3377867346935,10141.254676071429,10648.317409875001,11180.733280368751,11739.76994438719,12326.758441606549,{"$f":"BS31+BS32-BS33","v":12943.096363686878},13590.251181871223,14269.763740964785,14983.251928013025,15732.414524413678,16519.035250634362,17344.987013166083,18212.236363824384,19122.848182015605,20078.990591116388,21082.94012067221,22137.087126705817,23243.941483041108,24406.138557193164,25626.44548505282,26907.767759305461,28253.156147270736,29665.813954634275,31149.104652365993,32706.55988498429,34341.887879233509,36058.982273195186,37861.931386854943,39755.027956197693,41742.77935400758,43829.918321707963,46021.41423779336,48322.484949683028,50738.609197167178,53275.53965702554,55939.316639876815,58736.282471870662,61673.096595464202,64756.751425237417,67994.588996499282,71394.318446324251,74964.034368640467,78712.236087072495,82647.847891426136,86780.240285997454,91119.252300297332,95675.214915312201,100458.97566107781,105481.92444413171,110756.02066633831,116293.82169965524,122108.51278463801,128213.93842386991,134624.63534506343,141355.86711231663,148423.66046793247,155844.84349132908,163637.08566589555,171818.93994919033,180409.88694664987,189430.38129398235,198901.90035868148,208846.99537661555,219289.34514544634,230253.81240271867,241766.50302285459,253854.82817399735,266547.56958269724,279874.94806183211,{"$f":"EE31+EE32-EE33","v":293868.69546492369},308562.13023816986,323990.23675007839,340189.74858758232,357199.2360169614,375059.19781780947,393812.15770869993,413502.76559413492,434177.90387384169,455886.79906753375,478681.13902091043,502615.19597195595,527745.95577055367,554133.25355908135,581839.91623703553,610931.91204888746,641478.50765133183,673552.43303389847,707230.05468559347,742591.55741987331,779721.13529086695,818707.19205541047,859642.55165818101,902624.67924109008,947755.91320314456,995143.7088633019,1044900.8943064669,1097145.9390217902,1152003.2359728799,1209603.3977715238,1270083.5676601001,1333587.7460431051,1400267.1333452605,1470280.4900125235,1543794.5145131499,1620984.2402388076,1702033.4522507482,1787135.1248632858,1876491.8811064502,1970316.4751617729,2068832.2989198619,2172273.913865855,2280887.6095591481,2394931.9900371055,2514678.5895389607,2640412.5190159092,2772433.1449667048,2911054.8022150397,3056607.5423257914,3209437.9194420814,3369909.8154141856,3538405.3061848949,3715325.5714941397,3901091.8500688467,4096146.4425722887,4300953.7647009026,4516001.452935948,4741801.5255827457,4978891.601861883,5227836.181954978,5489227.9910527263,5763689.3906053631,6051873.8601356307,6354467.5531424126,{"$f":"GQ31+GQ32-GQ33","v":6672190.9307995336},7005800.4773395108,7356090.5012064865,7723895.0262668114,8110089.7775801513,8515594.2664591577,8941373.9797821157,9388442.678771222,9857864.8127097841,10350758.053345274,10868295.956012538,11411710.753813164,11982296.291503822,12581411.106079014,13210481.661382964,13871005.744452113,14564556.03167472,15292783.833258457,16057423.02492138,16860294.176167451,17703308.884975821,18588474.329224613,19517898.045685843,20493792.947970137,21518482.595368646,22594406.725137081,23724127.061393935,24910333.414463632,26155850.085186817,27463642.589446157,28836824.718918465,30278665.95486439,31792599.25260761,33382229.21523799,35051340.675999887,36803907.709799886,38644103.095289879,40576308.250054374,42605123.662557088,44735379.845684946,46972148.837969199,49320756.279867664,51786794.093861051,54376133.798554108,57094940.488481812,59949687.512905903,62947171.88855119,66094530.482978754,69399257.007127687,72869219.857484087,76512680.850358292,80338314.892876223,84355230.637520045,88572992.169396043,93001641.777865857,97651723.866759151,102534310.06009711,107661025.56310196,113044076.84125707,118696280.68331993,124631094.71748593,130862649.45336023,137405781.92602822,144276071.02232963,{"$f":"JC31+JC32-JC33","v":151489874.57344612},159064368.30211845,167017586.71722439,175368466.05308563,184136889.35573992,193343733.82352695,203010920.5147033,213161466.54043847,223819539.86746043,235010516.86083347,246761042.70387518,259099094.83906895,272054049.58102238,285656752.06007349,299939589.66307718,314936569.14623106,330683397.60354263,347217567.48371977,364578445.85790575,382807368.15080106,401947736.55834115,422045123.38625824,443147379.5555712,465304748.53334981,488569985.96001738,512998485.25801826,538648409.5209192,565580829.99696529,593859871.49681365,623552865.07165432,654730508.32523715,687467033.74149919,721840385.4285742,757932404.70000291,795829024.93500316,835620476.1817534,877401499.99084115,921271574.99038339,967335153.73990262,1015701911.4268978,1066487006.9982426,1119811357.3481548,1175801925.2155626]
[]
[null,null,"Net Plant",null,{"$f":"E22-E31","v":0},{"$f":"F22-F31","v":100},200,300,400,500,600,700,800,900.00000000000011,1000.0000000000002,1100.0000000000002,1200.0000000000002,1300.0000000000005,1400.0000000000005,1500.0000000000005,1600.0000000000007,1700.0000000000009,1800.0000000000009,1900.0000000000009,2000.0000000000009,2100.0000000000009,2205.0000000000014,2315.2500000000014,2431.0125000000016,2552.5631250000024,2680.1912812500032,2814.2008453125027,2954.9108875781285,3102.6564319570343,3257.7892535548854,3420.6787162326291,3591.7126520442607,3771.2982846464738,3959.8631988787979,4157.8563588227389,4365.7491767638758,4584.0366356020695,4813.2384673821743,5053.9003907512833,5306.5954102888472,5571.9251808032914,5850.5214398434564,6143.0475118356289,6450.1998874274122,6772.7098817987826,7111.3453758887226,7466.9126446831588,7840.2582769173168,8232.2711907631819,8643.8847503013403,9076.0789878164069,9529.8829372072287,10006.37708406759,10506.695938270968,11032.030735184519,11583.632271943741,12162.813885540931,12770.954579817981,13409.50230880888,14079.977424249326,14783.976295461795,15523.175110234886,16299.333865746632,17114.300559033967,{"$f":"BR22-BR31","v":17970.015586985664},18868.516366334945,19811.942184651693,20802.539293884278,21842.666258578487,22934.79957150741,24081.539550082776,25285.616527586913,26549.897353966258,27877.392221664581,29271.261832747809,30734.824924385197,32271.566170604456,33885.14447913468,35579.401703091426,37358.37178824599,39226.290377658297,41187.604896541226,43246.985141368292,45409.334398436709,47679.801118358533,50063.791174276455,52566.980732990276,55195.329769639793,57955.096258121797,60852.851071027893,63895.493624579278,67090.268305808248,70444.781721098654,73967.020807153589,77665.371847511269,81548.640439886833,85626.07246188118,89907.376084975258,94402.744889224021,99122.882133685227,104079.02624036951,109282.97755238799,114747.12643000741,120484.48275150781,126508.70688908319,132834.14223353734,139475.8493452142,146449.64181247493,153772.12390309869,161460.73009825358,169533.7666031663,178010.45493332463,186910.97767999084,196256.5265639904,206069.3528921899,216372.82053679935,227191.46156363934,238551.03464182137,250478.58637391246,263002.51569260808,276152.6414772385,289960.27355110052,304458.28722865554,319681.20159008831,335665.2616695927,352448.5247530723,370070.95099072601,388574.49854026223,{"$f":"ED22-ED31","v":408003.22346727527},428403.38464063895,449823.55387267104,472314.73156630452,495930.46814461972,520726.99155185075,546763.34112944338,574101.50818591565,602806.5835952115,632946.91277497227,664594.25841372088,697823.97133440711,732715.16990112746,769350.928396184,807818.47481599345,848209.39855679334,890619.86848463281,935150.86190886423,981908.40500430763,1031003.825254523,1082554.0165172489,1136681.7173431115,1193515.8032102671,1253191.5933707803,1315851.1730393195,1381643.7316912855,1450725.9182758499,1523262.2141896423,1599425.3248991249,1679396.5911440814,1763366.4207012854,1851534.7417363496,1944111.478823167,2041317.0527643259,2143382.9054025421,2250552.0506726699,2363079.6532063037,2481233.6358666192,2605295.3176599499,2735560.0835429467,2872338.0877200933,3015954.9921060978,3166752.7417114032,3325090.3787969742,3491344.8977368227,3665912.1426236643,3849207.749754848,4041668.1372425901,4243751.5441047195,4455939.1213099556,4678736.0773754548,4912672.8812442273,5158306.5253064381,5416221.8515717592,5687032.9441503473,5971384.5913578663,6269953.820925761,6583451.5119720493,6912624.0875706514,7258255.2919491846,7621168.0565466452,8002226.459373977,8402337.7823426761,8822454.6714598089,{"$f":"GP22-GP31","v":9263577.4050328024},9726756.2752844393,10213094.089048665,10723748.793501098,11259936.233176149,11822933.044834958,12414079.697076706,13034783.681930544,13686522.866027072,14370849.009328427,15089391.459794847,15843861.032784589,16636054.08442382,17467856.788645014,18341249.628077261,19258312.109481126,20221227.714955181,21232289.100702941,22293903.555738084,23408598.733524993,24579028.670201249,25807980.103711307,27098379.108896874,28453298.06434172,29875962.967558809,31369761.115936749,32938249.171733588,34585161.630320266,36314419.711836293,38130140.697428107,40036647.732299507,42038480.118914485,44140404.124860205,46347424.331103213,48664795.547658369,51098035.325041294,53652937.091293357,56335583.945858032,59152363.143150933,62109981.300308496,65215480.365323938,68476254.383590132,71900067.102769628,75495070.457908109,79269823.980803519,83233315.179843709,87394980.938835889,91764729.985777706,96352966.485066608,101170614.80931994,106229145.54978596,111540602.82727523,117117632.968639,122973514.61707096,129122190.3479245,135578299.86532074,142357214.85858676,149475075.6015161,156948829.38159192,164796270.85067153,173036084.39320514,181687888.61286539,190772283.04350868,200310897.19568416,{"$f":"JB22-JB31","v":210326442.05546841},220842764.15824187,231884902.36615399,243479147.48446169,255653104.85868481,268435760.10161906,281857548.10670006,295950425.51203501,310747946.78763688,326285344.12701875,342599611.33336967,359729591.90003818,377716071.49504006,396601875.06979209,416431968.82328176,437253567.2644459,459116245.62766832,482072057.90905178,506175660.80450433,531484443.8447296,558058666.0369662,585961599.3388145,615259679.30575526,646022663.27104318,678323796.43459547,712239986.25632548,747851985.56914163,785244584.84759903,824506814.08997905,865732154.79447806,909018762.53420174,954469700.66091204,1002193185.6939577,1052302844.9786556,1104917987.2275887,1160163886.588968,1218172080.9184165,1279080684.9643373,1343034719.2125542,1410186455.1731818,1480695777.9318409,1554730566.8284328,1632467095.1698544,1714090449.9283473]
[]
[null,null,"Cap Exp to Net Plant",null,null,{"$f":"F23/F36","v":1.05},{"$f":"G23/G36","v":0.55125000000000002},0.38587500000000002,0.3038765625,0.25525631250000003,0.22334927343750005,0.20101434609375007,0.1846819304736329,0.17236980177539069,0.16288946267774418,0.15548539619239218,0.14965469383517749,0.14504993402486432,0.14142368567424271,0.13859521196075789,0.13642966177387103,0.13482460692947254,0.13370106853839361,0.13299737870398101,0.13266488525722106,0.13266488525722109,0.13266488525722106,0.13266488525722106,0.13266488525722106,0.13266488525722103,0.132664885257221,0.13266488525722103,0.132664885257221,0.13266488525722106,0.13266488525722109,0.13266488525722112,0.13266488525722112,0.13266488525722112,0.13266488525722109,0.13266488525722106,0.13266488525722106,0.13266488525722109,0.13266488525722106,0.13266488525722106,0.13266488525722109,0.13266488525722103,0.13266488525722103,0.13266488525722103,0.132664885257221,0.13266488525722103,0.132664885257221,0.132664885257221,0.13266488525722103,0.13266488525722103,0.13266488525722106,0.13266488525722106,0.13266488525722106,0.13266488525722106,0.13266488525722109,0.13266488525722106,0.13266488525722112,0.13266488525722109,0.13266488525722106,0.13266488525722106,0.13266488525722103,0.13266488525722103,0.132664885257221,0.132664885257221,0.13266488525722098,0.132664885257221,{"$f":"BS23/BS36","v":0.13266488525722103},0.132664885257221,0.132664885257221,0.13266488525722106,0.13266488525722106,0.13266488525722109,0.13266488525722109,0.13266488525722109,0.13266488525722106,0.13266488525722106,0.13266488525722109,0.13266488525722109,0.13266488525722109,0.13266488525722106,0.13266488525722109,0.13266488525722106,0.13266488525722103,0.13266488525722103,0.13266488525722103,0.13266488525722106,0.13266488525722106,0.13266488525722109,0.13266488525722109,0.13266488525722106,0.13266488525722103,0.13266488525722106,0.13266488525722106,0.13266488525722109,0.13266488525722109,0.13266488525722109,0.13266488525722109,0.13266488525722109,0.13266488525722106,0.13266488525722109,0.13266488525722109,0.13266488525722106,0.13266488525722103,0.13266488525722103,0.132664885257221,0.13266488525722103,0.13266488525722103,0.13266488525722106,0.13266488525722103,0.13266488525722103,0.13266488525722109,0.13266488525722106,0.13266488525722106,0.13266488525722106,0.13266488525722106,0.13266488525722109,0.13266488525722112,0.13266488525722112,0.13266488525722109,0.13266488525722106,0.13266488525722106,0.13266488525722106,0.13266488525722103,0.13266488525722103,0.13266488525722103,0.13266488525722106,0.13266488525722106,0.13266488525722103,0.13266488525722106,0.13266488525722109,{"$f":"EE23/EE36","v":0.13266488525722112},0.13266488525722109,0.13266488525722112,0.13266488525722112,0.13266488525722112,0.13266488525722112,0.13266488525722109,0.13266488525722109,0.13266488525722106,0.13266488525722109,0.13266488525722106,0.13266488525722106,0.13266488525722103,0.132664885257221,0.13266488525722098,0.132664885257221,0.13266488525722103,0.13266488525722103,0.13266488525722103,0.13266488525722106,0.13266488525722106,0.13266488525722109,0.13266488525722109,0.13266488525722109,0.13266488525722109,0.13266488525722109,0.13266488525722112,0.13266488525722109,0.13266488525722106,0.13266488525722109,0.13266488525722109,0.13266488525722109,0.13266488525722109,0.13266488525722109,0.13266488525722106,0.13266488525722106,0.13266488525722103,0.13266488525722106,0.13266488525722109,0.13266488525722114,0.13266488525722114,0.13266488525722112,0.13266488525722109,0.13266488525722109,0.13266488525722109,0.13266488525722109,0.13266488525722109,0.13266488525722112,0.13266488525722112,0.13266488525722106,0.13266488525722106,0.13266488525722109,0.13266488525722112,0.13266488525722112,0.13266488525722109,0.13266488525722106,0.13266488525722106,0.13266488525722109,0.13266488525722106,0.13266488525722106,0.13266488525722106,0.13266488525722106,0.13266488525722109,0.13266488525722103,{"$f":"GQ23/GQ36","v":0.13266488525722109},0.13266488525722103,0.13266488525722103,0.13266488525722109,0.13266488525722109,0.13266488525722109,0.13266488525722106,0.13266488525722106,0.13266488525722106,0.13266488525722106,0.13266488525722106,0.13266488525722106,0.13266488525722103,0.13266488525722109,0.13266488525722106,0.13266488525722109,0.13266488525722109,0.13266488525722112,0.13266488525722112,0.13266488525722109,0.13266488525722112,0.13266488525722112,0.13266488525722112,0.13266488525722112,0.13266488525722112,0.13266488525722112,0.13266488525722112,0.13266488525722106,0.13266488525722106,0.13266488525722109,0.13266488525722109,0.13266488525722112,0.13266488525722112,0.13266488525722114,0.13266488525722112,0.13266488525722112,0.13266488525722112,0.13266488525722112,0.13266488525722109,0.13266488525722109,0.13266488525722109,0.13266488525722112,0.13266488525722114,0.13266488525722114,0.13266488525722112,0.13266488525722114,0.13266488525722109,0.13266488525722109,0.13266488525722109,0.13266488525722106,0.13266488525722112,0.13266488525722112,0.13266488525722112,0.13266488525722109,0.13266488525722109,0.13266488525722114,0.13266488525722114,0.13266488525722114,0.13266488525722114,0.13266488525722114,0.13266488525722114,0.13266488525722114,0.13266488525722112,0.13266488525722109,{"$f":"JC23/JC36","v":0.13266488525722109},0.13266488525722109,0.13266488525722106,0.13266488525722106,0.13266488525722109,0.13266488525722106,0.13266488525722109,0.13266488525722106,0.13266488525722103,0.13266488525722106,0.13266488525722106,0.13266488525722106,0.13266488525722106,0.13266488525722103,0.13266488525722103,0.132664885257221,0.132664885257221,0.13266488525722103,0.13266488525722103,0.13266488525722103,0.13266488525722103,0.132664885257221,0.13266488525722098,0.13266488525722098,0.13266488525722092,0.13266488525722095,0.13266488525722092,0.13266488525722092,0.13266488525722092,0.13266488525722095,0.13266488525722092,0.13266488525722092,0.13266488525722092,0.13266488525722089,0.13266488525722089,0.13266488525722089,0.13266488525722089,0.13266488525722089,0.13266488525722092,0.13266488525722092,0.13266488525722092,0.13266488525722092,0.13266488525722092]
[null,null,"Retirement Increase",null,null,{"$f":"IF(F19>$E$10,F33/E33-1)","v":false},{"$f":"IF(G19>$E$10,G33/F33-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"IF(BS19>$E$10,BS33/BR33-1)","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"IF(EE19>$E$10,EE33/ED33-1)","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"IF(GQ19>$E$10,GQ33/GP33-1)","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"IF(JC19>$E$10,JC33/JB33-1)","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2]
[null,null,"Deprecaition as Pct of Net Plant",null,null,{"$f":"F32/F36","v":0.05},{"$f":"G32/G36","v":5.1249999999999997E-2},5.2541666666666667E-2,5.3876562500000003E-2,5.5256312500000009E-2,5.6682606770833331E-2,5.8157203236607141E-2,5.9681930473632815E-2,6.1258690664279518E-2,6.2889462677744146E-2,6.457630528330123E-2,6.6321360501844104E-2,6.8126857101787355E-2,6.9995114245671244E-2,7.1928545294091165E-2,7.3929661773870975E-2,7.600107751770778E-2,7.8145512982838006E-2,8.0365799756612538E-2,8.2664885257221002E-2,8.266488525722103E-2,8.2664885257221002E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.2664885257221002E-2,8.2664885257220988E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221016E-2,8.266488525722103E-2,8.266488525722103E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.266488525722103E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257220988E-2,8.2664885257220988E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.2664885257221002E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.266488525722103E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257220988E-2,8.2664885257220988E-2,{"$f":"BS32/BS36","v":8.2664885257221002E-2},8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.266488525722103E-2,8.266488525722103E-2,8.2664885257221044E-2,8.2664885257221016E-2,8.266488525722103E-2,8.2664885257221044E-2,8.266488525722103E-2,8.266488525722103E-2,8.2664885257221016E-2,8.266488525722103E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221016E-2,8.266488525722103E-2,8.266488525722103E-2,8.266488525722103E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.266488525722103E-2,8.2664885257221016E-2,8.2664885257221002E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221016E-2,8.266488525722103E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.266488525722103E-2,8.266488525722103E-2,8.266488525722103E-2,8.266488525722103E-2,8.266488525722103E-2,8.2664885257221044E-2,8.2664885257221044E-2,8.2664885257221044E-2,8.266488525722103E-2,8.2664885257221044E-2,8.2664885257221044E-2,8.2664885257221044E-2,8.266488525722103E-2,8.2664885257221016E-2,8.266488525722103E-2,8.266488525722103E-2,8.2664885257221044E-2,8.2664885257221016E-2,8.266488525722103E-2,8.2664885257221044E-2,{"$f":"EE32/EE36","v":8.2664885257221057E-2},8.266488525722103E-2,8.2664885257221044E-2,8.2664885257221044E-2,8.2664885257221044E-2,8.266488525722103E-2,8.266488525722103E-2,8.266488525722103E-2,8.2664885257221016E-2,8.266488525722103E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.2664885257221002E-2,8.2664885257220988E-2,8.2664885257220974E-2,8.2664885257220988E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221016E-2,8.266488525722103E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.266488525722103E-2,8.266488525722103E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.266488525722103E-2,8.2664885257221016E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221016E-2,8.266488525722103E-2,8.266488525722103E-2,8.2664885257221044E-2,8.266488525722103E-2,8.266488525722103E-2,8.266488525722103E-2,8.266488525722103E-2,8.2664885257221044E-2,8.2664885257221044E-2,8.266488525722103E-2,8.2664885257221016E-2,8.266488525722103E-2,8.266488525722103E-2,8.266488525722103E-2,8.2664885257221044E-2,8.266488525722103E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221016E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221016E-2,8.2664885257221002E-2,8.266488525722103E-2,8.2664885257220988E-2,{"$f":"GQ32/GQ36","v":8.2664885257221016E-2},8.2664885257221002E-2,8.2664885257221002E-2,8.266488525722103E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257220988E-2,8.2664885257221002E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.2664885257220988E-2,8.2664885257221016E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221016E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221016E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257220988E-2,8.2664885257221016E-2,8.2664885257221002E-2,8.2664885257221016E-2,8.2664885257220988E-2,8.2664885257221002E-2,8.2664885257221016E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221016E-2,8.2664885257221016E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221016E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257220988E-2,8.2664885257220988E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221016E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257220988E-2,8.2664885257220988E-2,8.2664885257220988E-2,8.2664885257220974E-2,8.2664885257220988E-2,8.2664885257220988E-2,8.2664885257220988E-2,8.2664885257221002E-2,8.2664885257220988E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257220988E-2,8.2664885257221002E-2,8.2664885257221002E-2,8.2664885257220988E-2,8.2664885257220988E-2,8.2664885257220974E-2,{"$f":"JC32/JC36","v":8.2664885257220974E-2},8.266488525722096E-2,8.2664885257220974E-2,8.2664885257220974E-2,8.2664885257220974E-2,8.266488525722096E-2,8.2664885257220988E-2,8.2664885257220974E-2,8.2664885257220974E-2,8.2664885257220974E-2,8.2664885257220974E-2,8.2664885257220988E-2,8.2664885257220974E-2,8.2664885257220974E-2,8.2664885257220974E-2,8.266488525722096E-2,8.266488525722096E-2,8.266488525722096E-2,8.266488525722096E-2,8.266488525722096E-2,8.266488525722096E-2,8.266488525722096E-2,8.266488525722096E-2,8.2664885257220946E-2,8.2664885257220946E-2,8.266488525722096E-2,8.2664885257220946E-2,8.2664885257220933E-2,8.2664885257220946E-2,8.2664885257220946E-2,8.2664885257220946E-2,8.2664885257220946E-2,8.266488525722096E-2,8.266488525722096E-2,8.266488525722096E-2,8.266488525722096E-2,8.266488525722096E-2,8.2664885257220974E-2,8.2664885257220974E-2,8.2664885257220974E-2,8.2664885257220974E-2,8.2664885257220974E-2,8.2664885257220974E-2]
[null,null,"Acc Deprecaition to Gross Plant",null,null,{"$f":"F34/F25","v":2.4390243902439025E-2},{"$f":"G34/G25","v":4.8374306106264871E-2},7.1952669586148904E-2,9.5126009358659239E-2,0.11789519133887018,0.14026127087680482,0.16222549097855074,0.18378928021790963,0.20495425034543305,0.22572219360265119,0.24609507975021522,0.26607505281954041,0.28566442759835647,0.30486568586133433,0.32368147235766814,0.34211459056813626,0.36016799824475143,0.37784480274663135,0.39514825618617355,0.39514825618617355,0.39514825618617355,0.39514825618617355,0.39514825618617355,0.3951482561861735,0.39514825618617344,0.3951482561861735,0.39514825618617344,0.39514825618617355,0.39514825618617361,0.39514825618617366,0.39514825618617361,0.39514825618617361,0.39514825618617361,0.39514825618617355,0.39514825618617355,0.39514825618617355,0.3951482561861735,0.3951482561861735,0.3951482561861735,0.39514825618617339,0.39514825618617339,0.39514825618617344,0.39514825618617339,0.39514825618617344,0.39514825618617339,0.39514825618617339,0.39514825618617344,0.3951482561861735,0.39514825618617355,0.39514825618617361,0.39514825618617361,0.39514825618617361,0.39514825618617366,0.39514825618617361,0.39514825618617366,0.39514825618617366,0.39514825618617355,0.39514825618617355,0.3951482561861735,0.3951482561861735,0.39514825618617344,0.39514825618617344,0.39514825618617344,0.39514825618617344,0.39514825618617344,{"$f":"BS34/BS25","v":0.39514825618617355},0.3951482561861735,0.39514825618617355,0.39514825618617361,0.39514825618617366,0.39514825618617372,0.39514825618617372,0.39514825618617361,0.39514825618617366,0.39514825618617372,0.39514825618617372,0.39514825618617366,0.39514825618617361,0.39514825618617366,0.39514825618617361,0.3951482561861735,0.3951482561861735,0.39514825618617355,0.39514825618617361,0.39514825618617355,0.39514825618617366,0.39514825618617361,0.39514825618617355,0.39514825618617355,0.39514825618617361,0.39514825618617361,0.39514825618617361,0.39514825618617361,0.39514825618617361,0.39514825618617361,0.39514825618617361,0.39514825618617361,0.39514825618617361,0.39514825618617355,0.39514825618617355,0.3951482561861735,0.3951482561861735,0.39514825618617344,0.39514825618617355,0.39514825618617361,0.39514825618617355,0.39514825618617355,0.39514825618617355,0.39514825618617361,0.39514825618617361,0.39514825618617361,0.39514825618617366,0.39514825618617366,0.39514825618617372,0.39514825618617377,0.39514825618617377,0.39514825618617372,0.39514825618617372,0.39514825618617372,0.39514825618617372,0.39514825618617366,0.39514825618617366,0.39514825618617366,0.39514825618617366,0.39514825618617372,0.39514825618617366,0.39514825618617372,0.39514825618617377,0.39514825618617383,{"$f":"EE34/EE25","v":0.39514825618617377},0.39514825618617377,0.39514825618617383,0.39514825618617383,0.39514825618617372,0.39514825618617372,0.39514825618617366,0.39514825618617361,0.39514825618617355,0.3951482561861735,0.3951482561861735,0.39514825618617344,0.39514825618617339,0.39514825618617327,0.39514825618617339,0.3951482561861735,0.39514825618617344,0.3951482561861735,0.39514825618617355,0.39514825618617361,0.39514825618617355,0.39514825618617366,0.39514825618617361,0.39514825618617361,0.39514825618617361,0.39514825618617366,0.39514825618617355,0.3951482561861735,0.39514825618617355,0.39514825618617355,0.39514825618617355,0.3951482561861735,0.3951482561861735,0.39514825618617344,0.39514825618617344,0.3951482561861735,0.39514825618617355,0.39514825618617361,0.39514825618617366,0.39514825618617372,0.39514825618617372,0.39514825618617366,0.39514825618617372,0.39514825618617366,0.39514825618617366,0.39514825618617372,0.39514825618617372,0.39514825618617372,0.39514825618617361,0.39514825618617361,0.39514825618617366,0.39514825618617366,0.39514825618617372,0.39514825618617366,0.39514825618617361,0.39514825618617355,0.39514825618617355,0.39514825618617355,0.3951482561861735,0.39514825618617355,0.39514825618617355,0.39514825618617355,0.3951482561861735,0.39514825618617355,{"$f":"GQ34/GQ25","v":0.3951482561861735},0.39514825618617355,0.39514825618617355,0.39514825618617361,0.39514825618617355,0.3951482561861735,0.3951482561861735,0.3951482561861735,0.3951482561861735,0.39514825618617355,0.3951482561861735,0.3951482561861735,0.3951482561861735,0.3951482561861735,0.3951482561861735,0.3951482561861735,0.39514825618617355,0.39514825618617355,0.3951482561861735,0.39514825618617355,0.3951482561861735,0.3951482561861735,0.39514825618617344,0.3951482561861735,0.3951482561861735,0.3951482561861735,0.39514825618617344,0.39514825618617344,0.3951482561861735,0.3951482561861735,0.3951482561861735,0.39514825618617355,0.39514825618617355,0.39514825618617355,0.3951482561861735,0.3951482561861735,0.3951482561861735,0.39514825618617344,0.39514825618617339,0.39514825618617339,0.39514825618617344,0.3951482561861735,0.39514825618617344,0.3951482561861735,0.39514825618617344,0.39514825618617344,0.39514825618617333,0.39514825618617333,0.39514825618617333,0.39514825618617339,0.39514825618617339,0.39514825618617344,0.39514825618617344,0.39514825618617344,0.3951482561861735,0.3951482561861735,0.3951482561861735,0.39514825618617344,0.39514825618617339,0.39514825618617344,0.39514825618617344,0.39514825618617339,0.39514825618617327,0.39514825618617322,{"$f":"JC34/JC25","v":0.39514825618617322},0.39514825618617327,0.39514825618617327,0.39514825618617327,0.39514825618617327,0.39514825618617327,0.39514825618617327,0.39514825618617322,0.39514825618617327,0.39514825618617327,0.39514825618617333,0.39514825618617333,0.39514825618617327,0.39514825618617322,0.39514825618617316,0.39514825618617316,0.39514825618617322,0.39514825618617316,0.39514825618617311,0.39514825618617316,0.39514825618617316,0.39514825618617311,0.39514825618617311,0.39514825618617305,0.39514825618617311,0.39514825618617305,0.39514825618617305,0.39514825618617305,0.39514825618617316,0.39514825618617311,0.39514825618617316,0.39514825618617322,0.39514825618617316,0.39514825618617316,0.39514825618617322,0.39514825618617322,0.39514825618617322,0.39514825618617327,0.39514825618617333,0.39514825618617333,0.39514825618617333,0.39514825618617327,0.39514825618617327]
[null,null,"Net Plant to Gross Plant",null,null,{"$f":"F36/F25","v":0.48780487804878048},{"$f":"G36/G25","v":0.63441712926249005},0.69603549781038832,0.72389919251307255,0.7350873405509416,0.73691891067702453,0.73305269539376816,0.72552063980630244,0.71554117468911016,0.70388891490668071,0.69107951022896941,0.67746918201273176,0.66331160294438329,0.64879202652942125,0.63404861966468606,0.61918626770057761,0.60428577943551254,0.5894101868716124,0.57460915662313516,0.57604927982269183,0.57604927982269172,0.57604927982269183,0.57604927982269183,0.57604927982269183,0.57604927982269183,0.57604927982269205,0.57604927982269183,0.57604927982269194,0.57604927982269194,0.57604927982269183,0.57604927982269172,0.57604927982269183,0.57604927982269172,0.57604927982269172,0.57604927982269183,0.57604927982269183,0.57604927982269183,0.57604927982269194,0.57604927982269194,0.57604927982269172,0.57604927982269194,0.57604927982269194,0.57604927982269183,0.57604927982269205,0.57604927982269194,0.57604927982269205,0.57604927982269194,0.57604927982269194,0.57604927982269194,0.57604927982269183,0.57604927982269172,0.57604927982269183,0.57604927982269183,0.57604927982269172,0.57604927982269194,0.57604927982269172,0.57604927982269172,0.57604927982269183,0.57604927982269183,0.57604927982269183,0.57604927982269183,0.57604927982269194,0.57604927982269194,0.57604927982269194,0.57604927982269194,{"$f":"BS36/BS25","v":0.57604927982269194},0.57604927982269183,0.57604927982269194,0.57604927982269183,0.57604927982269183,0.57604927982269172,0.57604927982269172,0.57604927982269161,0.57604927982269183,0.57604927982269172,0.57604927982269172,0.57604927982269172,0.57604927982269161,0.57604927982269183,0.57604927982269172,0.57604927982269172,0.57604927982269183,0.57604927982269194,0.57604927982269194,0.57604927982269183,0.57604927982269183,0.57604927982269172,0.57604927982269172,0.57604927982269183,0.57604927982269194,0.57604927982269183,0.57604927982269183,0.57604927982269183,0.57604927982269183,0.57604927982269183,0.57604927982269183,0.57604927982269172,0.57604927982269183,0.57604927982269172,0.57604927982269172,0.57604927982269183,0.57604927982269183,0.57604927982269183,0.57604927982269194,0.57604927982269183,0.57604927982269183,0.57604927982269172,0.57604927982269183,0.57604927982269194,0.57604927982269161,0.57604927982269172,0.57604927982269183,0.57604927982269172,0.57604927982269172,0.57604927982269172,0.57604927982269161,0.5760492798226915,0.57604927982269172,0.57604927982269172,0.57604927982269161,0.57604927982269161,0.57604927982269183,0.57604927982269172,0.57604927982269172,0.57604927982269172,0.57604927982269161,0.57604927982269183,0.57604927982269172,0.57604927982269172,{"$f":"EE36/EE25","v":0.5760492798226915},0.57604927982269172,0.57604927982269161,0.57604927982269161,0.57604927982269161,0.57604927982269161,0.57604927982269172,0.57604927982269161,0.57604927982269183,0.57604927982269172,0.57604927982269183,0.57604927982269183,0.57604927982269183,0.57604927982269194,0.57604927982269216,0.57604927982269205,0.57604927982269183,0.57604927982269194,0.57604927982269194,0.57604927982269172,0.57604927982269183,0.57604927982269183,0.57604927982269172,0.57604927982269172,0.57604927982269183,0.57604927982269183,0.57604927982269172,0.57604927982269183,0.57604927982269194,0.57604927982269183,0.57604927982269183,0.57604927982269172,0.57604927982269183,0.57604927982269172,0.57604927982269183,0.57604927982269183,0.57604927982269194,0.57604927982269194,0.57604927982269183,0.57604927982269172,0.57604927982269161,0.57604927982269161,0.57604927982269172,0.57604927982269161,0.57604927982269172,0.57604927982269172,0.57604927982269172,0.57604927982269172,0.57604927982269172,0.57604927982269183,0.57604927982269183,0.57604927982269172,0.57604927982269172,0.57604927982269161,0.57604927982269172,0.57604927982269183,0.57604927982269183,0.57604927982269183,0.57604927982269183,0.57604927982269183,0.57604927982269183,0.57604927982269183,0.57604927982269183,0.57604927982269194,{"$f":"GQ36/GQ25","v":0.57604927982269172},0.57604927982269194,0.57604927982269194,0.57604927982269172,0.57604927982269183,0.57604927982269183,0.57604927982269183,0.57604927982269194,0.57604927982269194,0.57604927982269194,0.57604927982269183,0.57604927982269183,0.57604927982269194,0.57604927982269194,0.57604927982269194,0.57604927982269194,0.57604927982269194,0.57604927982269172,0.57604927982269183,0.57604927982269194,0.57604927982269183,0.57604927982269183,0.57604927982269194,0.57604927982269194,0.57604927982269183,0.57604927982269183,0.57604927982269172,0.57604927982269194,0.57604927982269194,0.57604927982269183,0.57604927982269194,0.57604927982269194,0.57604927982269183,0.57604927982269183,0.57604927982269194,0.57604927982269183,0.57604927982269194,0.57604927982269183,0.57604927982269183,0.57604927982269205,0.57604927982269205,0.57604927982269194,0.57604927982269183,0.57604927982269183,0.57604927982269194,0.57604927982269183,0.57604927982269194,0.57604927982269194,0.57604927982269205,0.57604927982269216,0.57604927982269194,0.57604927982269194,0.57604927982269194,0.57604927982269194,0.57604927982269205,0.57604927982269194,0.57604927982269194,0.57604927982269194,0.57604927982269194,0.57604927982269194,0.57604927982269194,0.57604927982269194,0.57604927982269205,0.57604927982269205,{"$f":"JC36/JC25","v":0.57604927982269205},0.57604927982269216,0.57604927982269205,0.57604927982269205,0.57604927982269205,0.57604927982269216,0.57604927982269194,0.57604927982269216,0.57604927982269216,0.57604927982269205,0.57604927982269216,0.57604927982269205,0.57604927982269205,0.57604927982269205,0.57604927982269205,0.57604927982269216,0.57604927982269227,0.57604927982269216,0.57604927982269216,0.57604927982269227,0.57604927982269216,0.57604927982269216,0.57604927982269216,0.57604927982269216,0.57604927982269238,0.57604927982269216,0.57604927982269227,0.57604927982269227,0.57604927982269238,0.57604927982269216,0.57604927982269227,0.57604927982269216,0.57604927982269216,0.57604927982269227,0.57604927982269216,0.57604927982269216,0.57604927982269216,0.57604927982269216,0.57604927982269216,0.57604927982269216,0.57604927982269205,0.57604927982269205,0.57604927982269205]
[]
["Analysis of Future Investment"]
[null,null,null,null,0,{"$f":"E45+1","v":1},{"$f":"F45+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BR45+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"ED45+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GP45+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JB45+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
["Existing Plant"]
[null,"Plant"]
[null,null,"Opeing Balance",null,null,{"$f":"E50","v":3306.5954102888418},{"$f":"F50","v":3206.5954102888418},3101.5954102888418,2991.3454102888418,2875.582910288842,2754.0322852888421,2626.4041290388423,2492.3945649763423,2351.6845227107174,2203.9389783318111,2048.8061567339596,1885.9166940562154,1714.882758244584,1535.2971256423709,1346.7322114100473,1148.7390514661074,940.84623352497056,722.55877468677681,493.35694290667334,252.69501953756472,6.5369931689929217E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ED50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GP50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JB50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Retirements",null,null,{"$f":"E12","v":100},{"$f":"MIN(F49*(1+$E$6),F50)","v":105},110.25,115.7625,121.55062500000001,127.62815625000002,134.00956406250003,140.71004226562505,147.74554437890632,155.13282159785163,162.88946267774421,171.03393581163144,179.58563260221302,188.56491423232367,197.99315994393987,207.89281794113688,218.28745883819374,229.20183178010345,240.66192336910862,252.69501953756406,6.5369931689929217E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BR49*(1+$E$6),BR50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(ED49*(1+$E$6),ED50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GP49*(1+$E$6),GP50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JB49*(1+$E$6),JB50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,{"$f":"E4","v":3306.5954102888418},{"$f":"F48-F49","v":3206.5954102888418},{"$f":"G48-G49","v":3101.5954102888418},2991.3454102888418,2875.582910288842,2754.0322852888421,2626.4041290388423,2492.3945649763423,2351.6845227107174,2203.9389783318111,2048.8061567339596,1885.9166940562154,1714.882758244584,1535.2971256423709,1346.7322114100473,1148.7390514661074,940.84623352497056,722.55877468677681,493.35694290667334,252.69501953756472,6.5369931689929217E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS48-BS49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EE48-EE49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ48-GQ49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC48-JC49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Depreciation Rate",null,null,{"$f":"1/$E$10","v":0.05},{"$f":"1/$E$10","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"1/$E$10","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"1/$E$10","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"1/$E$10","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"1/$E$10","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,"Depreciation Expense",null,null,{"$f":"MIN(F52*F48,E61)","v":165.32977051444209},{"$f":"MIN(G52*G48,F61)","v":160.32977051444209},155.07977051444209,149.5672705144421,143.77914551444209,137.7016142644421,131.32020645194211,124.61972824881713,117.58422613553587,110.19694891659056,102.44030783669798,94.29583470281078,85.744137912229206,76.764856282118558,67.336610570502373,57.436952573305376,47.042311676248531,36.127938734338841,24.667847145333667,12.634750976878237,3.2684965844964612E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BS52*BS48,BR61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EE52*EE48,ED61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(GQ52*GQ48,GP61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(JC52*JC48,JB61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Accumulated Deprecaition"]
[null,null,"Opening Balance",null,null,{"$f":"E59","v":1306.5954102888409},{"$f":"F59","v":1371.925180803283},1427.254951317725,1472.0847218321671,1505.8894923466091,1528.1180128610511,1538.191470875493,1535.5021132649351,1519.4117992481272,1489.2504810047567,1444.3146083234956,1383.8654534824493,1307.1273523736286,1213.2858576836447,1101.4857997334398,970.82925036000222,820.37338499217071,649.12823783022554,456.05434478446091,240.06026856068596,1.2789769243681803E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,{"$f":"BR59","v":-4.9311665861750957E-13},-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,{"$f":"ED59","v":-4.9311665861750957E-13},-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,{"$f":"GP59","v":-4.9311665861750957E-13},-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,{"$f":"JB59","v":-4.9311665861750957E-13},-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13]
[null,null,"Less: Retirements",null,null,{"$f":"F49","v":100},{"$f":"G49","v":105},110.25,115.7625,121.55062500000001,127.62815625000002,134.00956406250003,140.71004226562505,147.74554437890632,155.13282159785163,162.88946267774421,171.03393581163144,179.58563260221302,188.56491423232367,197.99315994393987,207.89281794113688,218.28745883819374,229.20183178010345,240.66192336910862,252.69501953756406,6.5369931689929217E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EE49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Add: Depreciation Expense",null,null,{"$f":"F53","v":165.32977051444209},{"$f":"G53","v":160.32977051444209},155.07977051444209,149.5672705144421,143.77914551444209,137.7016142644421,131.32020645194211,124.61972824881713,117.58422613553587,110.19694891659056,102.44030783669798,94.29583470281078,85.744137912229206,76.764856282118558,67.336610570502373,57.436952573305376,47.042311676248531,36.127938734338841,24.667847145333667,12.634750976878237,3.2684965844964612E-14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EE53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,{"$f":"E5","v":1306.5954102888409},{"$f":"F56-F57+F58","v":1371.925180803283},{"$f":"G56-G57+G58","v":1427.254951317725},1472.0847218321671,1505.8894923466091,1528.1180128610511,1538.191470875493,1535.5021132649351,1519.4117992481272,1489.2504810047567,1444.3146083234956,1383.8654534824493,1307.1273523736286,1213.2858576836447,1101.4857997334398,970.82925036000222,820.37338499217071,649.12823783022554,456.05434478446091,240.06026856068596,1.2789769243681803E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,{"$f":"BS56-BS57+BS58","v":-4.9311665861750957E-13},-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,{"$f":"EE56-EE57+EE58","v":-4.9311665861750957E-13},-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,{"$f":"GQ56-GQ57+GQ58","v":-4.9311665861750957E-13},-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,{"$f":"JC56-JC57+JC58","v":-4.9311665861750957E-13},-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13,-4.9311665861750957E-13]
[]
[null,"Net Plant",null,null,{"$f":"E50-E59","v":2000.0000000000009},{"$f":"F50-F59","v":1834.6702294855588},{"$f":"G50-G59","v":1674.3404589711167},1519.2606884566746,1369.6934179422328,1225.914272427791,1088.2126581633493,956.89245171140715,832.27272346259019,714.68849732705439,604.49154841046402,502.05124057376611,407.75540587095543,322.01126795872619,245.24641167660752,177.90980110610519,120.47284853279984,73.430536856551271,37.30259812221243,12.634750976878763,5.2580162446247414E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,{"$f":"BS50-BS59","v":4.9311665861750957E-13},4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,{"$f":"EE50-EE59","v":4.9311665861750957E-13},4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,{"$f":"GQ50-GQ59","v":4.9311665861750957E-13},4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,{"$f":"JC50-JC59","v":4.9311665861750957E-13},4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13,4.9311665861750957E-13]
[]
[null,"ROIC on Existing Plant",null,null,null,{"$f":"$E$7","v":0.15},{"$f":"$E$7","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,{"$f":"$E$7","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,{"$f":"$E$7","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,{"$f":"$E$7","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,{"$f":"$E$7","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15]
[null,"NOPLAT on Existing Plant",null,null,null,{"$f":"F63*E61","v":300.00000000000011},{"$f":"G63*F61","v":275.20053442283381},251.15106884566751,227.8891032685012,205.45401269133492,183.88714086416866,163.23189872450237,143.53386775671106,124.84090851938852,107.20327459905816,90.673732261569597,75.307686086064919,61.163310880643309,48.30169019380893,36.786961751491127,26.686470165915779,18.070927279919974,11.014580528482691,5.5953897183318642,1.8952126465318144,7.8870243669371118E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,{"$f":"BS63*BR61","v":7.396749879262643E-14},7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,{"$f":"EE63*ED61","v":7.396749879262643E-14},7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,{"$f":"GQ63*GP61","v":7.396749879262643E-14},7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,{"$f":"JC63*JB61","v":7.396749879262643E-14},7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14,7.396749879262643E-14]
[]
[null,null,null,null,0,{"$f":"E66+1","v":1},{"$f":"F66+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BR66+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"ED66+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GP66+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JB66+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
[null,"New Plant"]
[null,null,"Opening Balance",null,null,{"$f":"E71","v":0},{"$f":"F71","v":278.5962590401644},571.122331032337,878.27470662411827,1200.7847009954885,1539.4201950854274,1894.9874638798633,2268.3330961140209,2660.3460099598865,3071.9595694980453,3504.1538070131119,3957.9577564039319,4434.4519032642929,4934.7707574676724,5460.1055543812208,6011.7070911404462,6590.8887047376329,7199.0293990146793,7837.5771280055778,8508.0522434460217,8946.7213441440454,9407.3238998769702,9890.9565833965407,10398.770901092092,10931.975934672419,11491.841219931763,12079.699769454073,12696.9512464525,13345.065297300847,14025.585050691612,14740.130791751915,15490.403819865234,16278.190499384218,17105.366512879151,17973.901327048832,18885.862881926994,19843.422514549067,20848.860128802247,21904.569623768082,23013.06459348221,24176.984311682045,25399.100015791872,26682.321505107189,28029.704068888273,29444.455760858411,30929.945037427053,32489.708777824126,34127.46070524105,35847.100229028823,37652.721729005985,39548.624303982004,41539.322007706825,43629.554596617891,45824.298814974514,48128.780244248963,50548.485744987134,53089.176520762216,55756.901835326047,58558.013415618079,61499.180574924707,64587.406092196667,67830.042885332237,71234.811518124581,74809.818582556531,78563.576000210072,{"$f":"BR71","v":82505.021288746299},86643.538841709335,90988.982272320529,95551.69787446229,100342.54925671114,105372.94320807241,110654.85685700175,116200.86618837756,122024.17598632217,128138.65127416399,134558.85032639792,141300.05933124354,148378.32878633146,155810.51171417377,163614.3037884082,171808.28546635434,180411.96622819779,189445.83102813343,198931.38906806585,208891.22500999487,219349.05274902034,230329.7718749971,241859.5269572727,253965.76979366207,266677.32477187086,280024.45749899017,294038.94686246541,308754.1606941144,324205.13521734584,340428.65846673888,357463.35787860153,375349.79226105736,394130.54836263601,413850.34226929356,434556.12587128399,456297.19865337393,479125.32507456839,503094.85781682254,528262.86719618936,554689.27704452456,582437.00738527649,611572.12424306606,642163.99694374506,674285.463279458,708013.00293195655,743426.91956708021,780611.53203395987,819655.3751241836,860651.41036891856,903697.24737589026,948895.37623321055,996353.41153339692,1046184.3485985927,1098506.8325170481,1153445.4406314264,1211130.9791515234,1271700.7945976255,1335299.1008160326,1402077.3223453602,1472194.4549511538,1545817.4441872372,1623121.582885125,1704290.9285179069,1789518.741432328,{"$f":"ED71","v":1879007.9449924703},1972971.6087306195,2071633.4556556765,2175228.3949269862,2284003.0811618613,2398216.5017084801,2518140.5932824295,2644060.8894350771,2776277.2003953569,2915104.3269036505,3060872.8097373587,3213929.7167127524,3374639.4690369163,3543384.7089772881,3720567.2109146789,3906608.8379489388,4101952.5463349121,4307063.4401401831,4522429.8786357176,4748564.6390560288,4986006.1374973562,5235319.7108607506,5497098.9628923144,5771967.1775254561,6060578.8028902551,6363621.0095232939,6681815.3264879845,7015919.3593009096,7366728.5937544806,7735078.2899307311,8121845.4709157944,8527951.010950109,8954361.8279861398,9402093.1858739723,9872211.1116561964,10365834.933727533,10884139.946902435,11428360.210736083,11999791.487761414,12599794.328638012,13229797.311558438,13891300.443624886,14585878.732294656,15315185.935397916,16080958.498656336,16885019.690077681,17729283.941070091,18615761.40461212,19546562.741331253,20523904.144886341,21550112.618619185,22627631.516038671,23759026.358329132,24946990.942734115,26194353.756359346,27504084.710665841,28879302.212687656,30323280.589810565,31839457.885789618,33431444.046567626,35103029.515384533,36858194.257642284,38701117.23701293,40636186.365352109,{"$f":"GP71","v":42668008.950108238},44801422.664102174,47041507.063795812,49393595.683474131,51863288.734136365,54456466.437331714,57179303.02568683,60038281.443459705,63040208.782121219,66192232.487715803,69501857.378590122,72976963.51400815,76625824.956197083,80457129.470495462,84479999.210508764,88704012.437522724,93139226.325887397,97796200.908670306,102686024.22059236,107820338.69811052,113211368.89950457,118871950.61096832,124815561.40800527,131056352.74489407,137609183.64862731,144489656.0975472,151714152.1689131,159299873.04384729,167264879.9625282,175628137.22714314,184409557.35498881,193630048.48922679,203311564.18017668,213477155.65567404,224151026.70494628,235358591.30668211,247126534.13850474,259482874.11191851,272457031.08400297,286079895.9046917,300383903.96641481,315403112.43122411,331173281.31927389,347731958.65172619,365118569.85080105,383374511.60982966,402543250.4568097,422670426.24613875,443803960.82493424,465994172.13266951,489293894.00579154,513758601.9725697,539446545.33768678,566418885.87105966,594739843.4311012,624476848.8691448,655700704.5790906,688485753.0745337,722910053.99474907,759055569.96097517,797008361.7255125,836858793.07827663,878701745.99867904,922636846.56510162,{"$f":"JB71","v":968768702.15984523},1017207150.5343261,1068067521.3275311,1121470910.6603963,1177544469.4599049,1236421706.1993887,1298242804.775847,1363154958.2811279,1431312719.461673,1502878368.7012451,1578022300.402796,1656923428.6894243,1739769613.3903842,1826758107.3263922,1918096025.9592004,2014000840.523649,2114700895.8163202,2220435953.8736248,2331457764.8337946,2448030666.3419728,2570432212.92556,2698953836.8383265,2833901541.9467316,2975596632.3105569,3124376477.1925731,3280595314.3186903,3444625093.3011131,3616856361.2326574,3797699192.5607791,3987584165.4553065,4186963386.9945607,4396311569.6107779,4616127161.3578053,4846933532.6921844,5089280222.5932827,5343744246.9894352,5610931472.6053963,5891478059.5021553,6186051975.7437515,6495354587.7974281,6820122330.4537888,7161128460.2429667,7519184896.5216036]
[null,null,"Add: Capital Expenditures",null,{"$f":"E61*E11","v":265.32977051444226},{"$f":"E69*(1+$E$6)","v":278.5962590401644},{"$f":"F69*(1+$E$6)","v":292.5260719921726},307.15237559178127,322.50999437137034,338.63549408993885,355.56726879443579,373.34563223415762,392.01291384586551,411.61355953815882,432.19423751506679,453.80394939082015,476.49414686036118,500.31885420337926,525.33479691354819,551.60153675922561,579.18161359718692,608.14069427704635,638.54772899089869,670.47511544044369,703.99887121246593,739.19881477308923,776.15875551174372,814.96669328733094,855.71502795169749,898.50077934928242,943.42581831674659,990.59710923258399,1040.1269646942133,1092.1333129289239,1146.7399785753703,1204.0769775041388,1264.2808263793459,1327.4948676983131,1393.8696110832288,1463.5630916373902,1536.7412462192599,1613.578308530223,1694.2572239567342,1778.9700851545708,1867.9185894122995,1961.3145188829146,2059.3802448270603,2162.3492570684134,2270.4667199218343,2383.9900559179259,2503.1895587138224,2628.3490366495134,2759.7664884819892,2897.7548129060888,3042.6425535513931,3194.7746812289629,3354.5134152904111,3522.2390860549317,3698.3510403576784,3883.2685923755625,4077.4320219943406,4281.3036230940579,4495.3688042487611,4720.1372444611998,4956.1441066842599,5203.9513120184729,5464.1488776193964,5737.3563215003669,6024.2241375753856,6325.4353444541548,{"$f":"BR69*(1+$E$6)","v":6641.707111676863},6973.792467260706,7322.4820906237419,7688.6061951549291,8073.0365049126758,8476.6883301583093,8900.5227466662254,9345.5488839995378,9812.826328199515,10303.467644609491,10818.641026839967,11359.573078181966,11927.551732091064,12523.929318695618,13150.1257846304,13807.63207386192,14498.013677555016,15222.914361432768,15984.060079504407,16783.263083479629,17622.42623765361,18503.547549536292,19428.724927013107,20400.161173363762,21420.169232031953,22491.177693633552,23615.736578315231,24796.523407230994,26036.349577592544,27338.167056472172,28705.075409295783,30140.329179760574,31647.345638748604,33229.712920686034,34891.198566720333,36635.758495056354,38467.546419809172,40390.923740799633,42410.469927839615,44530.993424231594,46757.543095443172,49095.420250215335,51550.191262726104,54127.700825862412,56834.085867155532,59675.790160513308,62659.57966853898,65792.558651965926,69082.186584564231,72536.295913792448,76163.110709482076,79971.26624495619,83969.829557204008,88168.321035064218,92576.737086817433,97205.573941158305,102065.85263821622,107169.14527012705,112527.6025336334,118153.98266031507,124061.68179333083,130264.76588299738,136778.00417714726,143616.90438600464,{"$f":"ED69*(1+$E$6)","v":150797.74960530488},158337.63708557014,166254.51893984864,174567.24488684107,183295.60713118315,192460.38748774232,202083.40686212946,212187.57720523595,222796.95606549777,233936.80386877267,245633.6440622113,257915.32626532187,270811.092578588,284351.64720751741,298569.22956789332,313497.691046288,329172.57559860242,345631.20437853254,362912.76459745917,381058.40282733215,400111.32296869875,420116.88911713369,441122.7335729904,463178.87025163992,486337.81376422197,510654.7044524331,536187.43967505475,562996.81165880756,591146.65224174794,620703.98485383531,651739.18409652705,684326.14330135344,718542.4504664212,754469.57298974227,792193.05163922941,831802.70422119088,873392.83943225048,917062.48140386306,962915.60547405621,1011061.385747759,1061614.455035147,1114695.1777869044,1170429.9366762496,1228951.4335100621,1290399.0051855652,1354918.9554448435,1422664.9032170856,1493798.1483779401,1568488.0557968372,1646912.4585866791,1729258.081516013,1815720.9855918137,1906507.0348714045,2001832.3866149748,2101924.0059457235,2207020.2062430098,2317371.2165551605,2433239.7773829186,2554901.7662520646,2682646.8545646681,2816779.1972929016,2957618.1571575468,3105499.0650154245,3260774.0182661959,{"$f":"GP69*(1+$E$6)","v":3423812.7191795059},3595003.3551384816,3774753.522895406,3963491.1990401763,4161665.7589921854,4369749.0469417945,4588236.499288884,4817648.3242533281,5058530.7404659949,5311457.2774892952,5577030.1413637605,5855881.6484319484,6148675.7308535464,6456109.5173962237,6778914.9932660349,7117860.7429293366,7473753.7800758034,7847441.4690795941,8239813.5425335746,8651804.2196602542,9084394.4306432679,9538614.1521754321,10015544.859784205,10516322.102773415,11042138.207912086,11594245.118307691,12173957.374223076,12782655.242934231,13421788.005080942,14092877.40533499,14797521.275601741,15537397.339381829,16314267.206350921,17129980.566668466,17986479.595001891,18885803.574751988,19830093.753489587,20821598.441164069,21862678.363222275,22955812.281383391,24103602.895452563,25308783.040225193,26574222.192236453,27902933.301848277,29298079.966940694,30762983.96528773,32301133.163552117,33916189.821729727,35611999.312816218,37392599.278457031,39262229.242379881,41225340.70449888,43286607.739723824,45450938.12671002,47723485.033045523,50109659.284697801,52615142.248932689,55245899.361379325,58008194.329448298,60908604.045920715,63954034.248216756,67151735.960627601,70509322.75865899,74034788.896591946,{"$f":"JB69*(1+$E$6)","v":77736528.341421545},81623354.758492619,85704522.496417254,89989748.621238127,94489236.052300036,99213697.854915038,104174382.7476608,109383101.88504384,114852256.97929604,120594869.82826085,126624613.3196739,132955843.9856576,139603636.18494049,146583817.9941875,153913008.89389688,161608659.33859172,169689092.30552131,178173546.92079738,187082224.26683727,196436335.48017913,206258152.25418809,216571059.86689749,227399612.86024237,238769593.5032545,250708073.17841724,263243476.83733812,276405650.67920506,290225933.21316534,304737229.87382364,319974091.36751485,335972795.93589061,352771435.73268515,370410007.51931942,388930507.89528543,408377033.29004973,428795884.95455223,450235679.20227987,472747463.16239387,496384836.32051361,521204078.13653928,547264282.04336631,574627496.14553463,603358870.95281136]
[null,null,"Less: Retirements",null,null,{"$f":"IF(F66>=$E$10,OFFSET(F69,0,-$E$10))","v":false},{"$f":"IF(G66>=$E$10,OFFSET(G69,0,-$E$10))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,265.32977051444226,278.5962590401644,292.5260719921726,307.15237559178127,322.50999437137034,338.63549408993885,355.56726879443579,373.34563223415762,392.01291384586551,411.61355953815882,432.19423751506679,453.80394939082015,476.49414686036118,500.31885420337926,525.33479691354819,551.60153675922561,579.18161359718692,608.14069427704635,638.54772899089869,670.47511544044369,703.99887121246593,739.19881477308923,776.15875551174372,814.96669328733094,855.71502795169749,898.50077934928242,943.42581831674659,990.59710923258399,1040.1269646942133,1092.1333129289239,1146.7399785753703,1204.0769775041388,1264.2808263793459,1327.4948676983131,1393.8696110832288,1463.5630916373902,1536.7412462192599,1613.578308530223,1694.2572239567342,1778.9700851545708,1867.9185894122995,1961.3145188829146,2059.3802448270603,2162.3492570684134,2270.4667199218343,2383.9900559179259,{"$f":"IF(BS66>=$E$10,OFFSET(BS69,0,-$E$10))","v":2503.1895587138224},2628.3490366495134,2759.7664884819892,2897.7548129060888,3042.6425535513931,3194.7746812289629,3354.5134152904111,3522.2390860549317,3698.3510403576784,3883.2685923755625,4077.4320219943406,4281.3036230940579,4495.3688042487611,4720.1372444611998,4956.1441066842599,5203.9513120184729,5464.1488776193964,5737.3563215003669,6024.2241375753856,6325.4353444541548,6641.707111676863,6973.792467260706,7322.4820906237419,7688.6061951549291,8073.0365049126758,8476.6883301583093,8900.5227466662254,9345.5488839995378,9812.826328199515,10303.467644609491,10818.641026839967,11359.573078181966,11927.551732091064,12523.929318695618,13150.1257846304,13807.63207386192,14498.013677555016,15222.914361432768,15984.060079504407,16783.263083479629,17622.42623765361,18503.547549536292,19428.724927013107,20400.161173363762,21420.169232031953,22491.177693633552,23615.736578315231,24796.523407230994,26036.349577592544,27338.167056472172,28705.075409295783,30140.329179760574,31647.345638748604,33229.712920686034,34891.198566720333,36635.758495056354,38467.546419809172,40390.923740799633,42410.469927839615,44530.993424231594,46757.543095443172,49095.420250215335,51550.191262726104,54127.700825862412,{"$f":"IF(EE66>=$E$10,OFFSET(EE69,0,-$E$10))","v":56834.085867155532},59675.790160513308,62659.57966853898,65792.558651965926,69082.186584564231,72536.295913792448,76163.110709482076,79971.26624495619,83969.829557204008,88168.321035064218,92576.737086817433,97205.573941158305,102065.85263821622,107169.14527012705,112527.6025336334,118153.98266031507,124061.68179333083,130264.76588299738,136778.00417714726,143616.90438600464,150797.74960530488,158337.63708557014,166254.51893984864,174567.24488684107,183295.60713118315,192460.38748774232,202083.40686212946,212187.57720523595,222796.95606549777,233936.80386877267,245633.6440622113,257915.32626532187,270811.092578588,284351.64720751741,298569.22956789332,313497.691046288,329172.57559860242,345631.20437853254,362912.76459745917,381058.40282733215,400111.32296869875,420116.88911713369,441122.7335729904,463178.87025163992,486337.81376422197,510654.7044524331,536187.43967505475,562996.81165880756,591146.65224174794,620703.98485383531,651739.18409652705,684326.14330135344,718542.4504664212,754469.57298974227,792193.05163922941,831802.70422119088,873392.83943225048,917062.48140386306,962915.60547405621,1011061.385747759,1061614.455035147,1114695.1777869044,1170429.9366762496,1228951.4335100621,{"$f":"IF(GQ66>=$E$10,OFFSET(GQ69,0,-$E$10))","v":1290399.0051855652},1354918.9554448435,1422664.9032170856,1493798.1483779401,1568488.0557968372,1646912.4585866791,1729258.081516013,1815720.9855918137,1906507.0348714045,2001832.3866149748,2101924.0059457235,2207020.2062430098,2317371.2165551605,2433239.7773829186,2554901.7662520646,2682646.8545646681,2816779.1972929016,2957618.1571575468,3105499.0650154245,3260774.0182661959,3423812.7191795059,3595003.3551384816,3774753.522895406,3963491.1990401763,4161665.7589921854,4369749.0469417945,4588236.499288884,4817648.3242533281,5058530.7404659949,5311457.2774892952,5577030.1413637605,5855881.6484319484,6148675.7308535464,6456109.5173962237,6778914.9932660349,7117860.7429293366,7473753.7800758034,7847441.4690795941,8239813.5425335746,8651804.2196602542,9084394.4306432679,9538614.1521754321,10015544.859784205,10516322.102773415,11042138.207912086,11594245.118307691,12173957.374223076,12782655.242934231,13421788.005080942,14092877.40533499,14797521.275601741,15537397.339381829,16314267.206350921,17129980.566668466,17986479.595001891,18885803.574751988,19830093.753489587,20821598.441164069,21862678.363222275,22955812.281383391,24103602.895452563,25308783.040225193,26574222.192236453,27902933.301848277,{"$f":"IF(JC66>=$E$10,OFFSET(JC69,0,-$E$10))","v":29298079.966940694},30762983.96528773,32301133.163552117,33916189.821729727,35611999.312816218,37392599.278457031,39262229.242379881,41225340.70449888,43286607.739723824,45450938.12671002,47723485.033045523,50109659.284697801,52615142.248932689,55245899.361379325,58008194.329448298,60908604.045920715,63954034.248216756,67151735.960627601,70509322.75865899,74034788.896591946,77736528.341421545,81623354.758492619,85704522.496417254,89989748.621238127,94489236.052300036,99213697.854915038,104174382.7476608,109383101.88504384,114852256.97929604,120594869.82826085,126624613.3196739,132955843.9856576,139603636.18494049,146583817.9941875,153913008.89389688,161608659.33859172,169689092.30552131,178173546.92079738,187082224.26683727,196436335.48017913,206258152.25418809,216571059.86689749,227399612.86024237]
[null,null,"Closing Balance",null,0,{"$f":"F68+F69-F70","v":278.5962590401644},{"$f":"G68+G69-G70","v":571.122331032337},878.27470662411827,1200.7847009954885,1539.4201950854274,1894.9874638798633,2268.3330961140209,2660.3460099598865,3071.9595694980453,3504.1538070131119,3957.9577564039319,4434.4519032642929,4934.7707574676724,5460.1055543812208,6011.7070911404462,6590.8887047376329,7199.0293990146793,7837.5771280055778,8508.0522434460217,8946.7213441440454,9407.3238998769702,9890.9565833965407,10398.770901092092,10931.975934672419,11491.841219931763,12079.699769454073,12696.9512464525,13345.065297300847,14025.585050691612,14740.130791751915,15490.403819865234,16278.190499384218,17105.366512879151,17973.901327048832,18885.862881926994,19843.422514549067,20848.860128802247,21904.569623768082,23013.06459348221,24176.984311682045,25399.100015791872,26682.321505107189,28029.704068888273,29444.455760858411,30929.945037427053,32489.708777824126,34127.46070524105,35847.100229028823,37652.721729005985,39548.624303982004,41539.322007706825,43629.554596617891,45824.298814974514,48128.780244248963,50548.485744987134,53089.176520762216,55756.901835326047,58558.013415618079,61499.180574924707,64587.406092196667,67830.042885332237,71234.811518124581,74809.818582556531,78563.576000210072,82505.021288746299,{"$f":"BS68+BS69-BS70","v":86643.538841709335},90988.982272320529,95551.69787446229,100342.54925671114,105372.94320807241,110654.85685700175,116200.86618837756,122024.17598632217,128138.65127416399,134558.85032639792,141300.05933124354,148378.32878633146,155810.51171417377,163614.3037884082,171808.28546635434,180411.96622819779,189445.83102813343,198931.38906806585,208891.22500999487,219349.05274902034,230329.7718749971,241859.5269572727,253965.76979366207,266677.32477187086,280024.45749899017,294038.94686246541,308754.1606941144,324205.13521734584,340428.65846673888,357463.35787860153,375349.79226105736,394130.54836263601,413850.34226929356,434556.12587128399,456297.19865337393,479125.32507456839,503094.85781682254,528262.86719618936,554689.27704452456,582437.00738527649,611572.12424306606,642163.99694374506,674285.463279458,708013.00293195655,743426.91956708021,780611.53203395987,819655.3751241836,860651.41036891856,903697.24737589026,948895.37623321055,996353.41153339692,1046184.3485985927,1098506.8325170481,1153445.4406314264,1211130.9791515234,1271700.7945976255,1335299.1008160326,1402077.3223453602,1472194.4549511538,1545817.4441872372,1623121.582885125,1704290.9285179069,1789518.741432328,1879007.9449924703,{"$f":"EE68+EE69-EE70","v":1972971.6087306195},2071633.4556556765,2175228.3949269862,2284003.0811618613,2398216.5017084801,2518140.5932824295,2644060.8894350771,2776277.2003953569,2915104.3269036505,3060872.8097373587,3213929.7167127524,3374639.4690369163,3543384.7089772881,3720567.2109146789,3906608.8379489388,4101952.5463349121,4307063.4401401831,4522429.8786357176,4748564.6390560288,4986006.1374973562,5235319.7108607506,5497098.9628923144,5771967.1775254561,6060578.8028902551,6363621.0095232939,6681815.3264879845,7015919.3593009096,7366728.5937544806,7735078.2899307311,8121845.4709157944,8527951.010950109,8954361.8279861398,9402093.1858739723,9872211.1116561964,10365834.933727533,10884139.946902435,11428360.210736083,11999791.487761414,12599794.328638012,13229797.311558438,13891300.443624886,14585878.732294656,15315185.935397916,16080958.498656336,16885019.690077681,17729283.941070091,18615761.40461212,19546562.741331253,20523904.144886341,21550112.618619185,22627631.516038671,23759026.358329132,24946990.942734115,26194353.756359346,27504084.710665841,28879302.212687656,30323280.589810565,31839457.885789618,33431444.046567626,35103029.515384533,36858194.257642284,38701117.23701293,40636186.365352109,42668008.950108238,{"$f":"GQ68+GQ69-GQ70","v":44801422.664102174},47041507.063795812,49393595.683474131,51863288.734136365,54456466.437331714,57179303.02568683,60038281.443459705,63040208.782121219,66192232.487715803,69501857.378590122,72976963.51400815,76625824.956197083,80457129.470495462,84479999.210508764,88704012.437522724,93139226.325887397,97796200.908670306,102686024.22059236,107820338.69811052,113211368.89950457,118871950.61096832,124815561.40800527,131056352.74489407,137609183.64862731,144489656.0975472,151714152.1689131,159299873.04384729,167264879.9625282,175628137.22714314,184409557.35498881,193630048.48922679,203311564.18017668,213477155.65567404,224151026.70494628,235358591.30668211,247126534.13850474,259482874.11191851,272457031.08400297,286079895.9046917,300383903.96641481,315403112.43122411,331173281.31927389,347731958.65172619,365118569.85080105,383374511.60982966,402543250.4568097,422670426.24613875,443803960.82493424,465994172.13266951,489293894.00579154,513758601.9725697,539446545.33768678,566418885.87105966,594739843.4311012,624476848.8691448,655700704.5790906,688485753.0745337,722910053.99474907,759055569.96097517,797008361.7255125,836858793.07827663,878701745.99867904,922636846.56510162,968768702.15984523,{"$f":"JC68+JC69-JC70","v":1017207150.5343261},1068067521.3275311,1121470910.6603963,1177544469.4599049,1236421706.1993887,1298242804.775847,1363154958.2811279,1431312719.461673,1502878368.7012451,1578022300.402796,1656923428.6894243,1739769613.3903842,1826758107.3263922,1918096025.9592004,2014000840.523649,2114700895.8163202,2220435953.8736248,2331457764.8337946,2448030666.3419728,2570432212.92556,2698953836.8383265,2833901541.9467316,2975596632.3105569,3124376477.1925731,3280595314.3186903,3444625093.3011131,3616856361.2326574,3797699192.5607791,3987584165.4553065,4186963386.9945607,4396311569.6107779,4616127161.3578053,4846933532.6921844,5089280222.5932827,5343744246.9894352,5610931472.6053963,5891478059.5021553,6186051975.7437515,6495354587.7974281,6820122330.4537888,7161128460.2429667,7519184896.5216036,7895144154.614172]
[]
[null,null,"Depreciation Rate",null,null,{"$f":"1/$E$10","v":0.05},{"$f":"1/$E$10","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"1/$E$10","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"1/$E$10","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"1/$E$10","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"1/$E$10","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,"Depreciation Expense",null,null,{"$f":"F73*F68","v":0},{"$f":"G73*G68","v":13.92981295200822},28.556116551616853,43.913735331205913,60.039235049774426,76.971009754271378,94.749373193993165,113.41665480570106,133.01730049799434,153.59797847490228,175.20769035065561,197.89788782019662,221.72259516321466,246.73853787338362,273.00527771906104,300.5853545570223,329.54443523688167,359.95146995073401,391.87885640027889,425.40261217230113,447.33606720720229,470.36619499384852,494.54782916982708,519.93854505460456,546.59879673362093,574.5920609965882,603.98498847270366,634.84756232262498,667.25326486504241,701.27925253458068,737.00653958759585,774.52019099326174,813.90952496921091,855.26832564395761,898.6950663524417,944.29314409634981,992.17112572745339,1042.4430064401124,1095.2284811884042,1150.6532296741104,1208.8492155841022,1269.9550007895937,1334.1160752553596,1401.4852034444139,1472.2227880429207,1546.4972518713528,1624.4854388912063,1706.3730352620526,1792.3550114514412,1882.6360864502994,1977.4312151991003,2076.9661003853412,2181.4777298308945,2291.2149407487259,2406.4390122124482,2527.4242872493569,2654.4588260381111,2787.8450917663026,2927.900670780904,3074.9590287462356,3229.3703046098335,3391.502144266612,3561.7405759062294,3740.4909291278268,3928.1788000105039,{"$f":"BS73*BS68","v":4125.2510644373151},4332.1769420854671,4549.4491136160268,4777.5848937231149,5017.1274628355568,5268.6471604036205,5532.742842850088,5810.0433094188784,6101.2087993161085,6406.9325637082002,6727.9425163198966,7065.0029665621769,7418.9164393165738,7790.5255857086886,8180.7151894204108,8590.4142733177177,9020.5983114098908,9472.2915514066717,9946.5694534032937,10444.561250499744,10967.452637451017,11516.488593749855,12092.976347863636,12698.288489683104,13333.866238593544,14001.22287494951,14701.947343123271,15437.70803470572,16210.256760867293,17021.432923336946,17873.167893930076,18767.489613052869,19706.527418131802,20692.517113464681,21727.806293564201,22814.859932668696,23956.26625372842,25154.742890841128,26413.14335980947,27734.463852226228,29121.850369263826,30578.606212153303,32108.199847187254,33714.273163972903,35400.650146597829,37171.345978354009,39030.576601697998,40982.768756209181,43032.570518445929,45184.862368794515,47444.768811660528,49817.670576669851,52309.217429929638,54925.341625852408,57672.272031571323,60556.548957576175,63585.039729881275,66764.955040801637,70103.866117268015,73609.722747557695,77290.872209361856,81156.079144256248,85214.546425895358,89475.937071616412,{"$f":"EE73*EE68","v":93950.397249623522},98648.580436530989,103581.67278278383,108761.41974634932,114200.15405809307,119910.825085424,125907.02966412148,132203.04447175385,138813.86001976786,145755.21634518253,153043.64048686795,160696.48583563764,168731.97345184581,177169.23544886441,186028.36054573394,195330.44189744696,205097.62731674561,215353.17200700915,226121.4939317859,237428.23195280146,249300.30687486782,261765.98554303753,274854.94814461574,288598.3588762728,303028.94014451274,318181.05047616473,334090.76632439927,350795.96796504548,368336.42968772404,386753.9144965366,406092.27354578977,426397.5505475055,447718.09139930701,470104.65929369861,493610.55558280984,518291.74668637663,544206.99734512181,571418.01053680421,599989.57438807073,629989.71643190063,661489.86557792197,694565.02218124433,729293.93661473284,765759.29676989582,804047.92493281688,844250.9845038841,886464.19705350464,930788.07023060601,977328.13706656266,1026195.207244317,1077505.6309309592,1131381.5758019336,1187951.3179164566,1247349.5471367058,1309717.6878179675,1375204.2355332922,1443965.1106343828,1516164.0294905284,1591972.894289481,1671572.2023283814,1755151.4757692267,1842909.7128821143,1935055.8618506466,2031809.3182676055,{"$f":"GQ73*GQ68","v":2133400.4475054122},2240071.1332051088,2352075.3531897906,2469679.7841737065,2593164.4367068186,2722823.3218665859,2858965.1512843417,3001914.0721729854,3152010.4391060611,3309611.6243857904,3475092.8689295063,3648848.1757004075,3831291.2478098543,4022856.4735247735,4223999.9605254382,4435200.6218761364,4656961.3162943702,4889810.0454335157,5134301.211029619,5391016.9349055262,5660568.444975229,5943597.5305484161,6240778.0704002641,6552817.6372447042,6880459.1824313663,7224482.8048773604,7585707.6084456556,7964993.6521923654,8363243.9981264099,8781406.861357158,9220477.8677494414,9681502.4244613405,10165578.209008835,10673857.782783702,11207551.335247315,11767929.565334106,12356326.706925238,12974143.705595925,13622851.55420015,14303994.795234585,15019195.198320741,15770155.621561207,16558664.065963695,17386597.932586309,18255928.492540054,19168725.580491483,20127162.522840485,21133521.312306941,22190198.041246712,23299708.606633477,24464694.700289577,25687930.098628487,26972327.266884342,28320944.293552984,29736992.171555061,31223842.443457242,32785035.228954531,34424287.65372669,36145502.699737452,37952778.49804876,39850418.08627563,41842939.653913833,43935087.299933955,46131842.328255087,{"$f":"JC73*JC68","v":48438435.107992262},50860357.526716307,53403376.066376559,56073545.533019818,58877223.472995251,61821085.30996944,64912140.238792352,68157747.914056405,71565635.97308366,75143918.435062259,78901115.020139799,82846171.43447122,86988480.669519216,91337905.366319612,95904801.297960028,100700042.02618246,105735044.79081601,111021797.69368124,116572888.24168974,122401533.31709865,128521610.64627801,134947691.84191632,141695077.09733659,148779831.61552784,156218823.85962865,164029765.71593451,172231254.66505566,180842818.06163287,189884959.62803897,199379208.27276534,209348169.34972805,219815578.4805389,230806358.06789029,242346676.63460922,254464011.12966415,267187212.34947178,280546573.63026983,294573902.97510779,309302598.78718758,324767729.38987142,341006116.52268946,358056423.01214838,375959244.8260802]
[]
[null,"Accumulated Deprecation"]
[null,null,"Opening Balance",null,null,{"$f":"E80","v":0},{"$f":"F80","v":0},13.92981295200822,42.485929503625073,86.399664834830986,146.43889988460541,223.4099096388768,318.15928283286996,431.57593763857102,564.59323813656533,718.19121661146755,893.39890696212319,1091.2967947823199,1313.0193899455346,1559.7579278189182,1832.7632055379793,2133.3485600950016,2462.8929953318834,2822.8444652826174,3214.7233216828963,3374.7961633407549,3543.5359715077925,3721.3760945094687,3908.771548087514,4106.2000987707479,4314.1634014144302,4533.1881936165819,4763.8275498551284,5006.6621983318882,5262.3019036587721,5531.3869186782858,5814.5895088750622,6112.6155530079632,6426.2062237737946,6756.1397525042039,7103.2332820974198,7468.3448125965833,7852.3752440469907,8256.2705214962043,8681.0238872441641,9127.6782457058071,9597.3286465168185,10091.124891794669,10610.274273762696,11156.044449255412,11729.76645794905,12332.837891503657,12966.72622116228,13632.972291730121,14333.193990252639,15069.09009812757,15842.444335822531,16655.129609828527,17509.112471961111,18406.45780162661,19349.333722201671,20340.016763231768,21380.897280739653,22474.485148549222,23623.415734175556,24830.45617350949,26098.51195923641,27430.633858675959,28830.025177513777,30300.049386719769,{"$f":"BR80","v":31844.238130812348},33466.299636535841,35170.1275419718,36959.810167105839,38839.640247922864,40814.125157207025,42887.997636381682,45066.227063941355,47354.031287305297,49756.889046263728,52280.553017596365,54931.063511921922,57714.762855390043,60638.31049045785,63708.69883170534,66933.26991444148,70319.732875740723,73876.182309531214,77611.117539437517,81533.462855265432,85652.588761311024,89978.334287085177,94521.030413574335,99291.524670814222,104301.2069653424,109562.03669902327,115086.57124381447,120887.99584027153,126980.15499097771,133377.58542364551,140095.55070237297,147150.07756946309,154557.99410433398,162336.96979037471,170505.55758514378,179083.23809407759,188090.46595288438,197548.71852905778,207480.54705846612,217909.63033877118,228860.83110751779,240360.25523912799,252435.31390174502,265114.78882191918,278428.90081252833,292409.38172709418,307089.55001181463,322504.39003519743,338690.63538417564,355686.85632502899,373533.55163735134,392273.24503971607,411950.58643662534,432612.45822780638,454308.08693297271,477089.16039782367,501009.95086034347,526127.44417041552,552501.47547041753,580194.87165984593,609273.60098317196,639806.93009709066,671867.58899113163,705531.94415430084,{"$f":"ED80","v":740880.1804000549},777996.49178252288,816969.2820585405,857891.37517278537,900860.23626716877,945978.20374069759,993352.73291232926,1043096.6518669687,1095328.4300937662,1150172.4605563302,1207759.3558664485,1268226.259266499,1331717.1711609783,1398383.2919746079,1468383.382153345,1541884.1401654456,1619060.5994025776,1700096.5449259924,1785184.9510500042,1874528.4408046429,1968339.7683714398,2066842.3256410027,2170270.6740984702,2278871.1033032374,2392902.2172926688,2512635.5503059984,2638356.2132944209,2770363.5727566909,2908971.9635165003,3054511.4371387265,3207328.5477664908,3367787.1772500691,3536269.4015322523,3713176.4003529712,3898929.4124391526,4093970.7384540695,4298764.7940941583,4513799.2158406777,4739586.0219989493,4976662.8317895615,5225594.1453941306,5486972.6880033538,5761420.8210674645,6049592.0241092071,6352172.4506274629,6669882.561796058,7003478.8418475091,7353755.5992259597,7721546.8577977587,8107728.3426225744,8513219.5650130566,8938986.0118474886,9386041.4443480689,9855450.311798105,10348330.285945069,10865854.922123808,11409256.453435909,11979828.724638041,12578930.272724707,13207987.561540131,13868498.378120754,14562035.398854835,15290249.933950044,16054875.859124441,{"$f":"GP80","v":16857733.743881986},17700735.186201829,18585887.363962095,19515297.813934803,20491179.449730568,21515855.830640551,22591766.69392046,23721473.763688788,24907666.850269958,26153170.254504617,27460949.492275432,28834118.355259214,30275946.324716613,31789866.35597131,33379483.052113168,35048581.246386543,36801135.013698012,38641317.132699482,40573509.020975448,42602311.166989639,44732554.083628975,46969309.809424698,49317903.984834634,51783928.532339491,54373254.970544018,57092048.393983193,59946782.151918761,62944253.261075526,66091598.589014567,69396311.846674979,72866261.430542842,76509709.156928524,80335329.932957917,84352232.411113217,88569980.676500693,92998617.018481985,97648685.840886757,102531258.7677362,107657961.00425252,113040999.01591909,118693189.59149343,124627990.35917091,130859531.82855669,137402651.03473616,144272926.86454904,151486717.14917701,159061197.61136082,167014402.7599782,175365268.82935092,184133678.86551669,193340510.0668152,203007683.49150303,213158216.25074971,223816276.31128311,235007240.03816766,246757752.61472082,259095791.48342609,272050732.95889103,285653422.17145365,299936246.50796878,314933212.72463417,330680027.91545725,347214184.5291459,364575049.63684344,{"$f":"JB80","v":382803958.66325021},401944313.8043018,422041687.36573035,443143930.26855481,465301285.97984493,488566510.14002401,512994996.17153645,538644907.16794884,565577314.37750638,593856342.61086619,623549322.91921842,654726952.9063127,687463465.05608618,721836803.47667265,757928809.48161292,795825416.45012462,835616854.4303863,877397864.97298563,921267926.70603931,967331492.18907011,1015698236.6095769,1066483318.9144332,1119807655.9978569,1175798210.5987761,1234588293.5930657,1296317881.4003944,1361133949.2614138,1429190821.1788087,1500650537.3553977,1575683240.0041406,1654467578.4486451,1737191134.4786992,1824050868.9735804,1915253590.85653,2011016449.4969518,2111567451.7327192,2217146004.7435994,2328003486.0683479,2444403842.1226583,2566624216.6430087,2694955610.552701,2829703574.8212023,2971188937.9664531]
[null,null,"Add: Depreciation Expense",null,null,{"$f":"F74","v":0},{"$f":"G74","v":13.92981295200822},28.556116551616853,43.913735331205913,60.039235049774426,76.971009754271378,94.749373193993165,113.41665480570106,133.01730049799434,153.59797847490228,175.20769035065561,197.89788782019662,221.72259516321466,246.73853787338362,273.00527771906104,300.5853545570223,329.54443523688167,359.95146995073401,391.87885640027889,425.40261217230113,447.33606720720229,470.36619499384852,494.54782916982708,519.93854505460456,546.59879673362093,574.5920609965882,603.98498847270366,634.84756232262498,667.25326486504241,701.27925253458068,737.00653958759585,774.52019099326174,813.90952496921091,855.26832564395761,898.6950663524417,944.29314409634981,992.17112572745339,1042.4430064401124,1095.2284811884042,1150.6532296741104,1208.8492155841022,1269.9550007895937,1334.1160752553596,1401.4852034444139,1472.2227880429207,1546.4972518713528,1624.4854388912063,1706.3730352620526,1792.3550114514412,1882.6360864502994,1977.4312151991003,2076.9661003853412,2181.4777298308945,2291.2149407487259,2406.4390122124482,2527.4242872493569,2654.4588260381111,2787.8450917663026,2927.900670780904,3074.9590287462356,3229.3703046098335,3391.502144266612,3561.7405759062294,3740.4909291278268,3928.1788000105039,{"$f":"BS74","v":4125.2510644373151},4332.1769420854671,4549.4491136160268,4777.5848937231149,5017.1274628355568,5268.6471604036205,5532.742842850088,5810.0433094188784,6101.2087993161085,6406.9325637082002,6727.9425163198966,7065.0029665621769,7418.9164393165738,7790.5255857086886,8180.7151894204108,8590.4142733177177,9020.5983114098908,9472.2915514066717,9946.5694534032937,10444.561250499744,10967.452637451017,11516.488593749855,12092.976347863636,12698.288489683104,13333.866238593544,14001.22287494951,14701.947343123271,15437.70803470572,16210.256760867293,17021.432923336946,17873.167893930076,18767.489613052869,19706.527418131802,20692.517113464681,21727.806293564201,22814.859932668696,23956.26625372842,25154.742890841128,26413.14335980947,27734.463852226228,29121.850369263826,30578.606212153303,32108.199847187254,33714.273163972903,35400.650146597829,37171.345978354009,39030.576601697998,40982.768756209181,43032.570518445929,45184.862368794515,47444.768811660528,49817.670576669851,52309.217429929638,54925.341625852408,57672.272031571323,60556.548957576175,63585.039729881275,66764.955040801637,70103.866117268015,73609.722747557695,77290.872209361856,81156.079144256248,85214.546425895358,89475.937071616412,{"$f":"EE74","v":93950.397249623522},98648.580436530989,103581.67278278383,108761.41974634932,114200.15405809307,119910.825085424,125907.02966412148,132203.04447175385,138813.86001976786,145755.21634518253,153043.64048686795,160696.48583563764,168731.97345184581,177169.23544886441,186028.36054573394,195330.44189744696,205097.62731674561,215353.17200700915,226121.4939317859,237428.23195280146,249300.30687486782,261765.98554303753,274854.94814461574,288598.3588762728,303028.94014451274,318181.05047616473,334090.76632439927,350795.96796504548,368336.42968772404,386753.9144965366,406092.27354578977,426397.5505475055,447718.09139930701,470104.65929369861,493610.55558280984,518291.74668637663,544206.99734512181,571418.01053680421,599989.57438807073,629989.71643190063,661489.86557792197,694565.02218124433,729293.93661473284,765759.29676989582,804047.92493281688,844250.9845038841,886464.19705350464,930788.07023060601,977328.13706656266,1026195.207244317,1077505.6309309592,1131381.5758019336,1187951.3179164566,1247349.5471367058,1309717.6878179675,1375204.2355332922,1443965.1106343828,1516164.0294905284,1591972.894289481,1671572.2023283814,1755151.4757692267,1842909.7128821143,1935055.8618506466,2031809.3182676055,{"$f":"GQ74","v":2133400.4475054122},2240071.1332051088,2352075.3531897906,2469679.7841737065,2593164.4367068186,2722823.3218665859,2858965.1512843417,3001914.0721729854,3152010.4391060611,3309611.6243857904,3475092.8689295063,3648848.1757004075,3831291.2478098543,4022856.4735247735,4223999.9605254382,4435200.6218761364,4656961.3162943702,4889810.0454335157,5134301.211029619,5391016.9349055262,5660568.444975229,5943597.5305484161,6240778.0704002641,6552817.6372447042,6880459.1824313663,7224482.8048773604,7585707.6084456556,7964993.6521923654,8363243.9981264099,8781406.861357158,9220477.8677494414,9681502.4244613405,10165578.209008835,10673857.782783702,11207551.335247315,11767929.565334106,12356326.706925238,12974143.705595925,13622851.55420015,14303994.795234585,15019195.198320741,15770155.621561207,16558664.065963695,17386597.932586309,18255928.492540054,19168725.580491483,20127162.522840485,21133521.312306941,22190198.041246712,23299708.606633477,24464694.700289577,25687930.098628487,26972327.266884342,28320944.293552984,29736992.171555061,31223842.443457242,32785035.228954531,34424287.65372669,36145502.699737452,37952778.49804876,39850418.08627563,41842939.653913833,43935087.299933955,46131842.328255087,{"$f":"JC74","v":48438435.107992262},50860357.526716307,53403376.066376559,56073545.533019818,58877223.472995251,61821085.30996944,64912140.238792352,68157747.914056405,71565635.97308366,75143918.435062259,78901115.020139799,82846171.43447122,86988480.669519216,91337905.366319612,95904801.297960028,100700042.02618246,105735044.79081601,111021797.69368124,116572888.24168974,122401533.31709865,128521610.64627801,134947691.84191632,141695077.09733659,148779831.61552784,156218823.85962865,164029765.71593451,172231254.66505566,180842818.06163287,189884959.62803897,199379208.27276534,209348169.34972805,219815578.4805389,230806358.06789029,242346676.63460922,254464011.12966415,267187212.34947178,280546573.63026983,294573902.97510779,309302598.78718758,324767729.38987142,341006116.52268946,358056423.01214838,375959244.8260802]
[null,null,"Less: Retirements",null,null,{"$f":"F70","v":false},{"$f":"G70","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,265.32977051444226,278.5962590401644,292.5260719921726,307.15237559178127,322.50999437137034,338.63549408993885,355.56726879443579,373.34563223415762,392.01291384586551,411.61355953815882,432.19423751506679,453.80394939082015,476.49414686036118,500.31885420337926,525.33479691354819,551.60153675922561,579.18161359718692,608.14069427704635,638.54772899089869,670.47511544044369,703.99887121246593,739.19881477308923,776.15875551174372,814.96669328733094,855.71502795169749,898.50077934928242,943.42581831674659,990.59710923258399,1040.1269646942133,1092.1333129289239,1146.7399785753703,1204.0769775041388,1264.2808263793459,1327.4948676983131,1393.8696110832288,1463.5630916373902,1536.7412462192599,1613.578308530223,1694.2572239567342,1778.9700851545708,1867.9185894122995,1961.3145188829146,2059.3802448270603,2162.3492570684134,2270.4667199218343,2383.9900559179259,{"$f":"BS70","v":2503.1895587138224},2628.3490366495134,2759.7664884819892,2897.7548129060888,3042.6425535513931,3194.7746812289629,3354.5134152904111,3522.2390860549317,3698.3510403576784,3883.2685923755625,4077.4320219943406,4281.3036230940579,4495.3688042487611,4720.1372444611998,4956.1441066842599,5203.9513120184729,5464.1488776193964,5737.3563215003669,6024.2241375753856,6325.4353444541548,6641.707111676863,6973.792467260706,7322.4820906237419,7688.6061951549291,8073.0365049126758,8476.6883301583093,8900.5227466662254,9345.5488839995378,9812.826328199515,10303.467644609491,10818.641026839967,11359.573078181966,11927.551732091064,12523.929318695618,13150.1257846304,13807.63207386192,14498.013677555016,15222.914361432768,15984.060079504407,16783.263083479629,17622.42623765361,18503.547549536292,19428.724927013107,20400.161173363762,21420.169232031953,22491.177693633552,23615.736578315231,24796.523407230994,26036.349577592544,27338.167056472172,28705.075409295783,30140.329179760574,31647.345638748604,33229.712920686034,34891.198566720333,36635.758495056354,38467.546419809172,40390.923740799633,42410.469927839615,44530.993424231594,46757.543095443172,49095.420250215335,51550.191262726104,54127.700825862412,{"$f":"EE70","v":56834.085867155532},59675.790160513308,62659.57966853898,65792.558651965926,69082.186584564231,72536.295913792448,76163.110709482076,79971.26624495619,83969.829557204008,88168.321035064218,92576.737086817433,97205.573941158305,102065.85263821622,107169.14527012705,112527.6025336334,118153.98266031507,124061.68179333083,130264.76588299738,136778.00417714726,143616.90438600464,150797.74960530488,158337.63708557014,166254.51893984864,174567.24488684107,183295.60713118315,192460.38748774232,202083.40686212946,212187.57720523595,222796.95606549777,233936.80386877267,245633.6440622113,257915.32626532187,270811.092578588,284351.64720751741,298569.22956789332,313497.691046288,329172.57559860242,345631.20437853254,362912.76459745917,381058.40282733215,400111.32296869875,420116.88911713369,441122.7335729904,463178.87025163992,486337.81376422197,510654.7044524331,536187.43967505475,562996.81165880756,591146.65224174794,620703.98485383531,651739.18409652705,684326.14330135344,718542.4504664212,754469.57298974227,792193.05163922941,831802.70422119088,873392.83943225048,917062.48140386306,962915.60547405621,1011061.385747759,1061614.455035147,1114695.1777869044,1170429.9366762496,1228951.4335100621,{"$f":"GQ70","v":1290399.0051855652},1354918.9554448435,1422664.9032170856,1493798.1483779401,1568488.0557968372,1646912.4585866791,1729258.081516013,1815720.9855918137,1906507.0348714045,2001832.3866149748,2101924.0059457235,2207020.2062430098,2317371.2165551605,2433239.7773829186,2554901.7662520646,2682646.8545646681,2816779.1972929016,2957618.1571575468,3105499.0650154245,3260774.0182661959,3423812.7191795059,3595003.3551384816,3774753.522895406,3963491.1990401763,4161665.7589921854,4369749.0469417945,4588236.499288884,4817648.3242533281,5058530.7404659949,5311457.2774892952,5577030.1413637605,5855881.6484319484,6148675.7308535464,6456109.5173962237,6778914.9932660349,7117860.7429293366,7473753.7800758034,7847441.4690795941,8239813.5425335746,8651804.2196602542,9084394.4306432679,9538614.1521754321,10015544.859784205,10516322.102773415,11042138.207912086,11594245.118307691,12173957.374223076,12782655.242934231,13421788.005080942,14092877.40533499,14797521.275601741,15537397.339381829,16314267.206350921,17129980.566668466,17986479.595001891,18885803.574751988,19830093.753489587,20821598.441164069,21862678.363222275,22955812.281383391,24103602.895452563,25308783.040225193,26574222.192236453,27902933.301848277,{"$f":"JC70","v":29298079.966940694},30762983.96528773,32301133.163552117,33916189.821729727,35611999.312816218,37392599.278457031,39262229.242379881,41225340.70449888,43286607.739723824,45450938.12671002,47723485.033045523,50109659.284697801,52615142.248932689,55245899.361379325,58008194.329448298,60908604.045920715,63954034.248216756,67151735.960627601,70509322.75865899,74034788.896591946,77736528.341421545,81623354.758492619,85704522.496417254,89989748.621238127,94489236.052300036,99213697.854915038,104174382.7476608,109383101.88504384,114852256.97929604,120594869.82826085,126624613.3196739,132955843.9856576,139603636.18494049,146583817.9941875,153913008.89389688,161608659.33859172,169689092.30552131,178173546.92079738,187082224.26683727,196436335.48017913,206258152.25418809,216571059.86689749,227399612.86024237]
[null,null,"Closing Balance",null,0,{"$f":"F77+F78-F79","v":0},{"$f":"G77+G78-G79","v":13.92981295200822},42.485929503625073,86.399664834830986,146.43889988460541,223.4099096388768,318.15928283286996,431.57593763857102,564.59323813656533,718.19121661146755,893.39890696212319,1091.2967947823199,1313.0193899455346,1559.7579278189182,1832.7632055379793,2133.3485600950016,2462.8929953318834,2822.8444652826174,3214.7233216828963,3374.7961633407549,3543.5359715077925,3721.3760945094687,3908.771548087514,4106.2000987707479,4314.1634014144302,4533.1881936165819,4763.8275498551284,5006.6621983318882,5262.3019036587721,5531.3869186782858,5814.5895088750622,6112.6155530079632,6426.2062237737946,6756.1397525042039,7103.2332820974198,7468.3448125965833,7852.3752440469907,8256.2705214962043,8681.0238872441641,9127.6782457058071,9597.3286465168185,10091.124891794669,10610.274273762696,11156.044449255412,11729.76645794905,12332.837891503657,12966.72622116228,13632.972291730121,14333.193990252639,15069.09009812757,15842.444335822531,16655.129609828527,17509.112471961111,18406.45780162661,19349.333722201671,20340.016763231768,21380.897280739653,22474.485148549222,23623.415734175556,24830.45617350949,26098.51195923641,27430.633858675959,28830.025177513777,30300.049386719769,31844.238130812348,{"$f":"BS77+BS78-BS79","v":33466.299636535841},35170.1275419718,36959.810167105839,38839.640247922864,40814.125157207025,42887.997636381682,45066.227063941355,47354.031287305297,49756.889046263728,52280.553017596365,54931.063511921922,57714.762855390043,60638.31049045785,63708.69883170534,66933.26991444148,70319.732875740723,73876.182309531214,77611.117539437517,81533.462855265432,85652.588761311024,89978.334287085177,94521.030413574335,99291.524670814222,104301.2069653424,109562.03669902327,115086.57124381447,120887.99584027153,126980.15499097771,133377.58542364551,140095.55070237297,147150.07756946309,154557.99410433398,162336.96979037471,170505.55758514378,179083.23809407759,188090.46595288438,197548.71852905778,207480.54705846612,217909.63033877118,228860.83110751779,240360.25523912799,252435.31390174502,265114.78882191918,278428.90081252833,292409.38172709418,307089.55001181463,322504.39003519743,338690.63538417564,355686.85632502899,373533.55163735134,392273.24503971607,411950.58643662534,432612.45822780638,454308.08693297271,477089.16039782367,501009.95086034347,526127.44417041552,552501.47547041753,580194.87165984593,609273.60098317196,639806.93009709066,671867.58899113163,705531.94415430084,740880.1804000549,{"$f":"EE77+EE78-EE79","v":777996.49178252288},816969.2820585405,857891.37517278537,900860.23626716877,945978.20374069759,993352.73291232926,1043096.6518669687,1095328.4300937662,1150172.4605563302,1207759.3558664485,1268226.259266499,1331717.1711609783,1398383.2919746079,1468383.382153345,1541884.1401654456,1619060.5994025776,1700096.5449259924,1785184.9510500042,1874528.4408046429,1968339.7683714398,2066842.3256410027,2170270.6740984702,2278871.1033032374,2392902.2172926688,2512635.5503059984,2638356.2132944209,2770363.5727566909,2908971.9635165003,3054511.4371387265,3207328.5477664908,3367787.1772500691,3536269.4015322523,3713176.4003529712,3898929.4124391526,4093970.7384540695,4298764.7940941583,4513799.2158406777,4739586.0219989493,4976662.8317895615,5225594.1453941306,5486972.6880033538,5761420.8210674645,6049592.0241092071,6352172.4506274629,6669882.561796058,7003478.8418475091,7353755.5992259597,7721546.8577977587,8107728.3426225744,8513219.5650130566,8938986.0118474886,9386041.4443480689,9855450.311798105,10348330.285945069,10865854.922123808,11409256.453435909,11979828.724638041,12578930.272724707,13207987.561540131,13868498.378120754,14562035.398854835,15290249.933950044,16054875.859124441,16857733.743881986,{"$f":"GQ77+GQ78-GQ79","v":17700735.186201829},18585887.363962095,19515297.813934803,20491179.449730568,21515855.830640551,22591766.69392046,23721473.763688788,24907666.850269958,26153170.254504617,27460949.492275432,28834118.355259214,30275946.324716613,31789866.35597131,33379483.052113168,35048581.246386543,36801135.013698012,38641317.132699482,40573509.020975448,42602311.166989639,44732554.083628975,46969309.809424698,49317903.984834634,51783928.532339491,54373254.970544018,57092048.393983193,59946782.151918761,62944253.261075526,66091598.589014567,69396311.846674979,72866261.430542842,76509709.156928524,80335329.932957917,84352232.411113217,88569980.676500693,92998617.018481985,97648685.840886757,102531258.7677362,107657961.00425252,113040999.01591909,118693189.59149343,124627990.35917091,130859531.82855669,137402651.03473616,144272926.86454904,151486717.14917701,159061197.61136082,167014402.7599782,175365268.82935092,184133678.86551669,193340510.0668152,203007683.49150303,213158216.25074971,223816276.31128311,235007240.03816766,246757752.61472082,259095791.48342609,272050732.95889103,285653422.17145365,299936246.50796878,314933212.72463417,330680027.91545725,347214184.5291459,364575049.63684344,382803958.66325021,{"$f":"JC77+JC78-JC79","v":401944313.8043018},422041687.36573035,443143930.26855481,465301285.97984493,488566510.14002401,512994996.17153645,538644907.16794884,565577314.37750638,593856342.61086619,623549322.91921842,654726952.9063127,687463465.05608618,721836803.47667265,757928809.48161292,795825416.45012462,835616854.4303863,877397864.97298563,921267926.70603931,967331492.18907011,1015698236.6095769,1066483318.9144332,1119807655.9978569,1175798210.5987761,1234588293.5930657,1296317881.4003944,1361133949.2614138,1429190821.1788087,1500650537.3553977,1575683240.0041406,1654467578.4486451,1737191134.4786992,1824050868.9735804,1915253590.85653,2011016449.4969518,2111567451.7327192,2217146004.7435994,2328003486.0683479,2444403842.1226583,2566624216.6430087,2694955610.552701,2829703574.8212023,2971188937.9664531,3119748569.932291]
[]
[null,"Net Plant",null,null,{"$f":"E71-E80","v":0},{"$f":"F71-F80","v":278.5962590401644},557.1925180803288,835.78877712049325,1114.3850361606576,1392.9812952008219,1671.5775542409865,1950.1738132811511,2228.7700723213156,2507.3663313614798,2785.9625904016443,3064.5588494418089,3343.155108481973,3621.751367522138,3900.3476265623026,4178.9438856024672,4457.5401446426313,4736.1364036827963,5014.7326627229604,5293.3289217631254,5571.9251808032905,5863.7879283691782,6169.5804888870716,6489.9993530045776,6825.7758359016707,7177.6778185173325,7546.5115758374914,7933.1236965973712,8338.40309896896,8763.2831470328401,9208.7438730736285,9675.8143109901721,10165.574946376255,10679.160289105355,11217.761574544627,11782.629599829575,12375.077701952483,12996.484884755257,13648.299102271878,14332.040706238045,15049.306065976238,15801.771369275053,16591.196613312521,17419.429795125579,18288.411311602998,19200.178579478001,20156.870886320467,21160.73448407877,22214.127937298705,23319.527738753346,24479.534205854434,25696.877671884293,26974.424986789363,28315.186343013404,29722.322442622353,31199.152022785463,32749.159757530448,34376.004554586398,36083.528267068861,37875.764840749151,39756.949918687176,41731.530926095831,43804.177659448622,45979.793405042758,48263.526613490307,{"$f":"BR71-BR80","v":50660.783157933954},53177.239205173493,55818.854730348728,58591.887707356451,61502.909008788272,64558.818050865382,67766.85922062007,71134.639124436217,74670.144699016877,78381.762227900268,82278.297308801557,86368.995819321615,90663.565930941419,95172.201223715922,99905.604956702853,104875.01555191286,110092.23335245707,115569.64871860221,121320.27152862833,127357.76215472944,133696.46398770931,140351.4375879119,147338.49654369836,154674.24512284785,162376.11780652846,170462.4207999669,178952.37561865093,187866.16485384287,197224.98022636812,207051.07304309338,217367.80717622855,228199.71469159427,239572.55425830203,251513.37247891884,264050.56828614022,277213.96055929631,291034.85912168398,305546.13928776479,320782.32013772323,336779.6467057534,353576.17627775867,371211.86900393805,389728.68304200005,409170.67445753881,429584.10211942822,451017.53783998603,473521.98202214524,497150.98508898617,521960.77498474292,548010.39105086122,575361.82459585927,604080.16649368079,634233.76216196734,665894.37428924174,699137.35369845363,734041.81875369977,770690.84373728209,809171.6566456171,849575.84687494265,891999.58329130791,936543.84320406523,983314.65278803429,1032423.3395267753,1083986.7972780271,{"$f":"ED71-ED80","v":1138127.7645924154},1194975.1169480965,1254664.173597136,1317337.0197542007,1383142.8448946925,1452238.2979677825,1524787.8603701002,1600964.2375681084,1680948.7703015907,1764931.8663473204,1853113.4538709102,1945703.4574462534,2042922.297875938,2145001.4170026802,2252183.8287613336,2364724.6977834934,2482891.9469323345,2606966.8952141907,2737244.9275857136,2874036.1982513862,3017666.3691259166,3168477.3852197481,3326828.2887938442,3493096.0742222187,3667676.5855975864,3850985.4592172955,4043459.1131935637,4245555.7865442187,4457756.6302379798,4680566.8527920041,4914516.9231493035,5160163.8337000404,5418092.4264538875,5688916.7855210006,5973281.6992170438,6271864.1952734627,6585375.1528082769,6914560.9948954051,7260205.4657624643,7623131.49684845,8004203.1661643079,8404327.755621532,8824457.9112271927,9265593.9112887084,9728786.0480288733,10215137.128281623,10725805.099222582,11262005.80538616,11825015.883533495,12416175.802263767,13036893.053606128,13688645.504191183,14372984.913981063,15091540.63093601,15846023.470414277,16638229.788542032,17470045.759251747,18343451.865172524,19260527.613064911,20223456.485027496,21234531.137263779,22296158.858787447,23410867.303062886,24581310.506227668,{"$f":"GP71-GP80","v":25810275.206226252},27100687.477900345,28455619.699833717,29878297.869539328,31372109.284405798,32940610.606691163,34587536.331766367,36316807.679770917,38132541.93185126,40039062.23321119,42040907.88631469,44142845.15874894,46349878.63148047,48667263.114524156,51100516.158395596,53655431.191136181,56338091.312189385,59154883.775970824,62112515.199616916,65218027.531120881,68478814.81587559,71902640.801543623,75497657.423170626,79272424.212554574,83235928.678083301,87397607.703564018,91767370.016994327,96355619.782771766,101173281.37351364,106231825.38046816,111543295.92444597,117120339.33229826,122976234.24721876,129124923.24456082,135581046.0284456,142359974.28820014,149477848.29761797,156951615.34418231,164799070.07975045,173038896.88877261,181690714.37492138,190775122.07205319,200313749.4907172,210329307.61699003,220845642.98625201,231887794.46065265,243482052.84544888,255656023.48616055,268438691.9955833,281860493.26715279,295953383.93897635,310750918.4810667,326288329.08693707,342602609.55977654,359732603.39293355,377719096.25442398,396604913.0956645,416435020.11564267,437256631.82329541,459119323.45300639,482075149.00087833,506178765.16281939,531487561.46953315,558061796.92825818,{"$f":"JB71-JB80","v":585964743.49659503},615262836.73002434,646025833.96180081,678326980.39184153,712243183.48005998,747855196.0593648,785247808.60431051,824510051.11317909,865735405.08416665,909022026.09037888,954472977.48357761,1002196475.7831116,1052306148.334298,1104921303.8497195,1160167216.4775875,1218175424.0735245,1279084041.3859339,1343038088.9006391,1410189838.1277552,1480699174.1529026,1554733976.3159831,1632470517.9238932,1714093885.9488747,1799798421.7117808,1889788183.5995073,1984277432.9182959,2083491144.0396993,2187665540.0538487,2297048655.2053814,2411900925.4511662,2532495808.5459156,2659120435.1320786,2792076292.3842249,2931679941.8356543,3078263773.0963306,3232176795.2567158,3393785467.8617969,3563474573.4338074,3741648133.6210933,3928730371.1544194,4125166719.9010878,4331424885.4217644,4547995958.555151,4775395584.681881]
[]
[null,"ROIC on New Plant",null,null,{"$f":"$E$9+$E$8","v":0.1},{"$f":"$E$9+$E$8","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$E$9+$E$8","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$E$9+$E$8","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$E$9+$E$8","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$E$9+$E$8","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"NOPLAT on New Plant",null,null,{"$f":"E84*E82","v":0},{"$f":"F84*E82","v":0},{"$f":"G84*F82","v":27.85962590401644},55.71925180803288,83.578877712049334,111.43850361606576,139.2981295200822,167.15775542409867,195.01738132811511,222.87700723213158,250.73663313614799,278.59625904016445,306.45588494418092,334.31551084819733,362.1751367522138,390.03476265623027,417.89438856024674,445.75401446426315,473.61364036827968,501.47326627229609,529.33289217631261,557.19251808032902,586.3787928369178,616.95804888870725,648.99993530045776,682.57758359016714,717.76778185173328,754.65115758374918,793.31236965973721,833.84030989689609,876.32831470328404,920.87438730736289,967.58143109901721,1016.5574946376255,1067.9160289105355,1121.7761574544627,1178.2629599829577,1237.5077701952484,1299.6484884755257,1364.8299102271878,1433.2040706238047,1504.9306065976239,1580.1771369275054,1659.1196613312522,1741.9429795125579,1828.8411311602999,1920.0178579478002,2015.6870886320467,2116.0734484078771,2221.4127937298704,2331.9527738753345,2447.9534205854434,2569.6877671884295,2697.4424986789363,2831.5186343013406,2972.2322442622353,3119.9152022785465,3274.9159757530451,3437.6004554586398,3608.3528267068864,3787.5764840749152,3975.6949918687178,4173.1530926095829,4380.4177659448624,4597.9793405042756,4826.3526613490312,{"$f":"BS84*BR82","v":5066.0783157933956},5317.7239205173501,5581.885473034873,5859.1887707356454,6150.2909008788274,6455.8818050865384,6776.6859220620072,7113.4639124436217,7467.0144699016882,7838.1762227900272,8227.8297308801557,8636.8995819321626,9066.3565930941422,9517.2201223715929,9990.5604956702864,10487.501555191287,11009.223335245708,11556.964871860222,12132.027152862835,12735.776215472944,13369.646398770932,14035.143758791191,14733.849654369837,15467.424512284786,16237.611780652847,17046.242079996689,17895.237561865095,18786.616485384289,19722.498022636813,20705.107304309338,21736.780717622856,22819.971469159427,23957.255425830204,25151.337247891886,26405.056828614022,27721.396055929632,29103.485912168398,30554.613928776482,32078.232013772325,33677.96467057534,35357.617627775871,37121.186900393805,38972.868304200005,40917.067445753884,42958.410211942828,45101.753783998603,47352.198202214524,49715.09850889862,52196.077498474297,54801.039105086122,57536.182459585929,60408.016649368081,63423.376216196739,66589.437428924182,69913.735369845366,73404.181875369977,77069.084373728212,80917.165664561719,84957.584687494265,89199.958329130794,93654.384320406534,98331.465278803429,103242.33395267754,108398.67972780271,{"$f":"EE84*ED82","v":113812.77645924155},119497.51169480965,125466.41735971361,131733.70197542009,138314.28448946925,145223.82979677824,152478.78603701002,160096.42375681084,168094.87703015908,176493.18663473206,185311.34538709105,194570.34574462535,204292.22978759382,214500.14170026802,225218.38287613337,236472.46977834936,248289.19469323347,260696.68952141909,273724.49275857134,287403.61982513865,301766.6369125917,316847.73852197482,332682.82887938444,349309.60742222192,366767.65855975868,385098.54592172959,404345.91131935641,424555.5786544219,445775.66302379803,468056.68527920044,491451.69231493038,516016.38337000407,541809.24264538882,568891.67855210009,597328.16992170445,627186.41952734627,658537.51528082776,691456.09948954056,726020.5465762465,762313.149684845,800420.31661643088,840432.7755621532,882445.7911227193,926559.39112887089,972878.60480288742,1021513.7128281624,1072580.5099222583,1126200.5805386161,1182501.5883533496,1241617.5802263767,1303689.3053606129,1368864.5504191183,1437298.4913981063,1509154.063093601,1584602.3470414279,1663822.9788542034,1747004.5759251749,1834345.1865172526,1926052.7613064912,2022345.6485027496,2123453.113726378,2229615.885878745,2341086.7303062887,2458131.0506227668,{"$f":"GQ84*GP82","v":2581027.5206226255},2710068.7477900349,2845561.9699833719,2987829.7869539331,3137210.9284405801,3294061.0606691167,3458753.6331766369,3631680.7679770919,3813254.1931851264,4003906.2233211193,4204090.788631469,4414284.5158748943,4634987.8631480476,4866726.3114524158,5110051.6158395596,5365543.1191136185,5633809.1312189391,5915488.3775970824,6211251.5199616924,6521802.7531120889,6847881.481587559,7190264.0801543631,7549765.7423170628,7927242.4212554581,8323592.8678083308,8739760.7703564018,9176737.0016994327,9635561.9782771766,10117328.137351364,10623182.538046816,11154329.592444599,11712033.933229826,12297623.424721876,12912492.324456083,13558104.602844561,14235997.428820014,14947784.829761798,15695161.534418233,16479907.007975046,17303889.688877262,18169071.43749214,19077512.207205322,20031374.94907172,21032930.761699006,22084564.298625201,23188779.446065266,24348205.284544889,25565602.348616056,26843869.199558333,28186049.326715279,29595338.393897638,31075091.848106671,32628832.908693708,34260260.955977656,35973260.339293353,37771909.625442401,39660491.309566453,41643502.01156427,43725663.182329543,45911932.345300645,48207514.900087833,50617876.51628194,53148756.146953315,55806179.692825824,{"$f":"JC84*JB82","v":58596474.349659503},61526283.673002437,64602583.396180086,67832698.039184153,71224318.348005995,74785519.605936483,78524780.86043106,82451005.111317918,86573540.508416668,90902202.609037891,95447297.748357773,100219647.57831116,105230614.83342981,110492130.38497196,116016721.64775875,121817542.40735245,127908404.13859339,134303808.89006391,141018983.81277552,148069917.41529027,155473397.63159832,163247051.79238933,171409388.5948875,179979842.1711781,188978818.35995075,198427743.29182959,208349114.40396994,218766554.00538489,229704865.52053815,241190092.54511663,253249580.85459158,265912043.51320788,279207629.23842251,293167994.18356544,307826377.30963308,323217679.5256716,339378546.78617972,356347457.34338075,374164813.36210936,392873037.11544198,412516671.99010879,433142488.54217649,454799595.85551512]
[]
[null,"Total NOPLAT",null,null,{"$f":"E85+E64","v":0},{"$f":"F85+F64","v":300.00000000000011},303.06016032685022,306.87032065370039,311.46798098055052,316.89251630740068,323.18527038425088,330.38965414860104,338.55124908482617,347.71791575152008,357.93990773520613,369.26999130173408,381.76357103024583,395.47882172884067,410.47682694602275,426.82172440772138,444.58085872616255,463.82494174418315,484.62822089676234,507.06865599062797,531.22810482284444,557.19251808032914,586.37879283691791,616.95804888870737,648.99993530045788,682.57758359016725,717.76778185173339,754.6511575837493,793.31236965973733,833.8403098968962,876.32831470328415,920.87438730736301,967.58143109901732,1016.5574946376256,1067.9160289105355,1121.7761574544627,1178.2629599829577,1237.5077701952484,1299.6484884755257,1364.8299102271878,1433.2040706238047,1504.9306065976239,1580.1771369275054,1659.1196613312522,1741.9429795125579,1828.8411311602999,1920.0178579478002,2015.6870886320467,2116.0734484078771,2221.4127937298704,2331.9527738753345,2447.9534205854434,2569.6877671884295,2697.4424986789363,2831.5186343013406,2972.2322442622353,3119.9152022785465,3274.9159757530451,3437.6004554586398,3608.3528267068864,3787.5764840749152,3975.6949918687178,4173.1530926095829,4380.4177659448624,4597.9793405042756,{"$f":"BR85+BR64","v":4826.3526613490312},5066.0783157933956,5317.7239205173501,5581.885473034873,5859.1887707356454,6150.2909008788274,6455.8818050865384,6776.6859220620072,7113.4639124436217,7467.0144699016882,7838.1762227900272,8227.8297308801557,8636.8995819321626,9066.3565930941422,9517.2201223715929,9990.5604956702864,10487.501555191287,11009.223335245708,11556.964871860222,12132.027152862835,12735.776215472944,13369.646398770932,14035.143758791191,14733.849654369837,15467.424512284786,16237.611780652847,17046.242079996689,17895.237561865095,18786.616485384289,19722.498022636813,20705.107304309338,21736.780717622856,22819.971469159427,23957.255425830204,25151.337247891886,26405.056828614022,27721.396055929632,29103.485912168398,30554.613928776482,32078.232013772325,33677.96467057534,35357.617627775871,37121.186900393805,38972.868304200005,40917.067445753884,42958.410211942828,45101.753783998603,47352.198202214524,49715.09850889862,52196.077498474297,54801.039105086122,57536.182459585929,60408.016649368081,63423.376216196739,66589.437428924182,69913.735369845366,73404.181875369977,77069.084373728212,80917.165664561719,84957.584687494265,89199.958329130794,93654.384320406534,98331.465278803429,103242.33395267754,{"$f":"ED85+ED64","v":108398.67972780271},113812.77645924155,119497.51169480965,125466.41735971361,131733.70197542009,138314.28448946925,145223.82979677824,152478.78603701002,160096.42375681084,168094.87703015908,176493.18663473206,185311.34538709105,194570.34574462535,204292.22978759382,214500.14170026802,225218.38287613337,236472.46977834936,248289.19469323347,260696.68952141909,273724.49275857134,287403.61982513865,301766.6369125917,316847.73852197482,332682.82887938444,349309.60742222192,366767.65855975868,385098.54592172959,404345.91131935641,424555.5786544219,445775.66302379803,468056.68527920044,491451.69231493038,516016.38337000407,541809.24264538882,568891.67855210009,597328.16992170445,627186.41952734627,658537.51528082776,691456.09948954056,726020.5465762465,762313.149684845,800420.31661643088,840432.7755621532,882445.7911227193,926559.39112887089,972878.60480288742,1021513.7128281624,1072580.5099222583,1126200.5805386161,1182501.5883533496,1241617.5802263767,1303689.3053606129,1368864.5504191183,1437298.4913981063,1509154.063093601,1584602.3470414279,1663822.9788542034,1747004.5759251749,1834345.1865172526,1926052.7613064912,2022345.6485027496,2123453.113726378,2229615.885878745,2341086.7303062887,{"$f":"GP85+GP64","v":2458131.0506227668},2581027.5206226255,2710068.7477900349,2845561.9699833719,2987829.7869539331,3137210.9284405801,3294061.0606691167,3458753.6331766369,3631680.7679770919,3813254.1931851264,4003906.2233211193,4204090.788631469,4414284.5158748943,4634987.8631480476,4866726.3114524158,5110051.6158395596,5365543.1191136185,5633809.1312189391,5915488.3775970824,6211251.5199616924,6521802.7531120889,6847881.481587559,7190264.0801543631,7549765.7423170628,7927242.4212554581,8323592.8678083308,8739760.7703564018,9176737.0016994327,9635561.9782771766,10117328.137351364,10623182.538046816,11154329.592444599,11712033.933229826,12297623.424721876,12912492.324456083,13558104.602844561,14235997.428820014,14947784.829761798,15695161.534418233,16479907.007975046,17303889.688877262,18169071.43749214,19077512.207205322,20031374.94907172,21032930.761699006,22084564.298625201,23188779.446065266,24348205.284544889,25565602.348616056,26843869.199558333,28186049.326715279,29595338.393897638,31075091.848106671,32628832.908693708,34260260.955977656,35973260.339293353,37771909.625442401,39660491.309566453,41643502.01156427,43725663.182329543,45911932.345300645,48207514.900087833,50617876.51628194,53148756.146953315,{"$f":"JB85+JB64","v":55806179.692825824},58596474.349659503,61526283.673002437,64602583.396180086,67832698.039184153,71224318.348005995,74785519.605936483,78524780.86043106,82451005.111317918,86573540.508416668,90902202.609037891,95447297.748357773,100219647.57831116,105230614.83342981,110492130.38497196,116016721.64775875,121817542.40735245,127908404.13859339,134303808.89006391,141018983.81277552,148069917.41529027,155473397.63159832,163247051.79238933,171409388.5948875,179979842.1711781,188978818.35995075,198427743.29182959,208349114.40396994,218766554.00538489,229704865.52053815,241190092.54511663,253249580.85459158,265912043.51320788,279207629.23842251,293167994.18356544,307826377.30963308,323217679.5256716,339378546.78617972,356347457.34338075,374164813.36210936,392873037.11544198,412516671.99010879,433142488.54217649,454799595.85551512]
[null,"Total Invested Capital",null,null,null,{"$f":"E61+E82","v":2000.0000000000009},{"$f":"F61+F82","v":2113.2664885257232},2231.5329770514454,2355.0494655771681,2484.0784541028906,2618.8955676286132,2759.7902124043358,2907.066264992558,3061.0427957839056,3222.0548286885341,3390.4541388121083,3566.6100900155752,3750.9105143529287,3943.7626354808644,4145.5940382389099,4356.8536867085722,4578.0129931754309,4809.5669405393473,5052.0352608451731,5305.9636727400039,5571.9251808032914,5863.7879283691791,6169.5804888870725,6489.9993530045786,6825.7758359016716,7177.6778185173334,7546.5115758374923,7933.1236965973721,8338.40309896896,8763.2831470328401,9208.7438730736285,9675.8143109901721,10165.574946376255,10679.160289105355,11217.761574544627,11782.629599829575,12375.077701952483,12996.484884755257,13648.299102271878,14332.040706238045,15049.306065976238,15801.771369275053,16591.196613312521,17419.429795125579,18288.411311602998,19200.178579478001,20156.870886320467,21160.73448407877,22214.127937298705,23319.527738753346,24479.534205854434,25696.877671884293,26974.424986789363,28315.186343013404,29722.322442622353,31199.152022785463,32749.159757530448,34376.004554586398,36083.528267068861,37875.764840749151,39756.949918687176,41731.530926095831,43804.177659448622,45979.793405042758,48263.526613490307,{"$f":"BR61+BR82","v":50660.783157933954},53177.239205173493,55818.854730348728,58591.887707356451,61502.909008788272,64558.818050865382,67766.85922062007,71134.639124436217,74670.144699016877,78381.762227900268,82278.297308801557,86368.995819321615,90663.565930941419,95172.201223715922,99905.604956702853,104875.01555191286,110092.23335245707,115569.64871860221,121320.27152862833,127357.76215472944,133696.46398770931,140351.4375879119,147338.49654369836,154674.24512284785,162376.11780652846,170462.4207999669,178952.37561865093,187866.16485384287,197224.98022636812,207051.07304309338,217367.80717622855,228199.71469159427,239572.55425830203,251513.37247891884,264050.56828614022,277213.96055929631,291034.85912168398,305546.13928776479,320782.32013772323,336779.6467057534,353576.17627775867,371211.86900393805,389728.68304200005,409170.67445753881,429584.10211942822,451017.53783998603,473521.98202214524,497150.98508898617,521960.77498474292,548010.39105086122,575361.82459585927,604080.16649368079,634233.76216196734,665894.37428924174,699137.35369845363,734041.81875369977,770690.84373728209,809171.6566456171,849575.84687494265,891999.58329130791,936543.84320406523,983314.65278803429,1032423.3395267753,1083986.7972780271,{"$f":"ED61+ED82","v":1138127.7645924154},1194975.1169480965,1254664.173597136,1317337.0197542007,1383142.8448946925,1452238.2979677825,1524787.8603701002,1600964.2375681084,1680948.7703015907,1764931.8663473204,1853113.4538709102,1945703.4574462534,2042922.297875938,2145001.4170026802,2252183.8287613336,2364724.6977834934,2482891.9469323345,2606966.8952141907,2737244.9275857136,2874036.1982513862,3017666.3691259166,3168477.3852197481,3326828.2887938442,3493096.0742222187,3667676.5855975864,3850985.4592172955,4043459.1131935637,4245555.7865442187,4457756.6302379798,4680566.8527920041,4914516.9231493035,5160163.8337000404,5418092.4264538875,5688916.7855210006,5973281.6992170438,6271864.1952734627,6585375.1528082769,6914560.9948954051,7260205.4657624643,7623131.49684845,8004203.1661643079,8404327.755621532,8824457.9112271927,9265593.9112887084,9728786.0480288733,10215137.128281623,10725805.099222582,11262005.80538616,11825015.883533495,12416175.802263767,13036893.053606128,13688645.504191183,14372984.913981063,15091540.63093601,15846023.470414277,16638229.788542032,17470045.759251747,18343451.865172524,19260527.613064911,20223456.485027496,21234531.137263779,22296158.858787447,23410867.303062886,24581310.506227668,{"$f":"GP61+GP82","v":25810275.206226252},27100687.477900345,28455619.699833717,29878297.869539328,31372109.284405798,32940610.606691163,34587536.331766367,36316807.679770917,38132541.93185126,40039062.23321119,42040907.88631469,44142845.15874894,46349878.63148047,48667263.114524156,51100516.158395596,53655431.191136181,56338091.312189385,59154883.775970824,62112515.199616916,65218027.531120881,68478814.81587559,71902640.801543623,75497657.423170626,79272424.212554574,83235928.678083301,87397607.703564018,91767370.016994327,96355619.782771766,101173281.37351364,106231825.38046816,111543295.92444597,117120339.33229826,122976234.24721876,129124923.24456082,135581046.0284456,142359974.28820014,149477848.29761797,156951615.34418231,164799070.07975045,173038896.88877261,181690714.37492138,190775122.07205319,200313749.4907172,210329307.61699003,220845642.98625201,231887794.46065265,243482052.84544888,255656023.48616055,268438691.9955833,281860493.26715279,295953383.93897635,310750918.4810667,326288329.08693707,342602609.55977654,359732603.39293355,377719096.25442398,396604913.0956645,416435020.11564267,437256631.82329541,459119323.45300639,482075149.00087833,506178765.16281939,531487561.46953315,558061796.92825818,{"$f":"JB61+JB82","v":585964743.49659503},615262836.73002434,646025833.96180081,678326980.39184153,712243183.48005998,747855196.0593648,785247808.60431051,824510051.11317909,865735405.08416665,909022026.09037888,954472977.48357761,1002196475.7831116,1052306148.334298,1104921303.8497195,1160167216.4775875,1218175424.0735245,1279084041.3859339,1343038088.9006391,1410189838.1277552,1480699174.1529026,1554733976.3159831,1632470517.9238932,1714093885.9488747,1799798421.7117808,1889788183.5995073,1984277432.9182959,2083491144.0396993,2187665540.0538487,2297048655.2053814,2411900925.4511662,2532495808.5459156,2659120435.1320786,2792076292.3842249,2931679941.8356543,3078263773.0963306,3232176795.2567158,3393785467.8617969,3563474573.4338074,3741648133.6210933,3928730371.1544194,4125166719.9010878,4331424885.4217644,4547995958.555151]
[null,"Average ROIC",null,null,null,{"$f":"F87/F88","v":0.15},{"$f":"G87/G88","v":0.14340839736604818},0.13751547649507392,0.13225538806430842,0.12756944764928707,0.1234051767390222,0.11971549600531585,0.11645804334140035,0.11359459470166364,0.11109057007602122,0.10891461030973061,0.1070382131478181,0.10543541900440803,0.1040825386530833,0.10295791639767977,0.10204172338457056,0.10131577661217206,0.10076337992343566,0.10036918386547418,0.10011906179307063,0.1,0.1,0.10000000000000002,0.1,0.10000000000000002,0.1,0.1,0.10000000000000002,0.10000000000000002,0.10000000000000002,0.10000000000000002,0.1,0.1,9.9999999999999992E-2,9.9999999999999992E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,9.9999999999999992E-2,9.9999999999999992E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,9.9999999999999992E-2,0.1,9.9999999999999992E-2,0.1,{"$f":"BS87/BS88","v":0.1},0.10000000000000002,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.10000000000000002,0.1,0.1,0.1,0.10000000000000002,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,9.9999999999999992E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.10000000000000002,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.10000000000000002,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"EE87/EE88","v":0.1},0.1,0.1,0.10000000000000002,0.1,9.9999999999999992E-2,0.1,0.1,0.1,0.10000000000000002,0.10000000000000002,0.1,0.1,0.1,0.1,0.1,0.1,0.1,9.9999999999999992E-2,0.1,0.1,0.1,0.1,0.10000000000000002,0.10000000000000002,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.10000000000000002,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.10000000000000002,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.10000000000000002,0.1,0.1,{"$f":"GQ87/GQ88","v":0.1},0.10000000000000002,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.10000000000000002,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.10000000000000002,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,9.9999999999999992E-2,0.1,0.1,0.1,0.1,0.10000000000000002,0.1,0.1,0.1,0.1,{"$f":"JC87/JC88","v":0.1},0.1,0.1,0.1,9.9999999999999992E-2,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.10000000000000002,0.10000000000000002,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,"Total NOPLAT = EBIT/(1-T)",null,null,null,{"$f":"F87","v":300.00000000000011},{"$f":"G87","v":303.06016032685022},306.87032065370039,311.46798098055052,316.89251630740068,323.18527038425088,330.38965414860104,338.55124908482617,347.71791575152008,357.93990773520613,369.26999130173408,381.76357103024583,395.47882172884067,410.47682694602275,426.82172440772138,444.58085872616255,463.82494174418315,484.62822089676234,507.06865599062797,531.22810482284444,557.19251808032914,586.37879283691791,616.95804888870737,648.99993530045788,682.57758359016725,717.76778185173339,754.6511575837493,793.31236965973733,833.8403098968962,876.32831470328415,920.87438730736301,967.58143109901732,1016.5574946376256,1067.9160289105355,1121.7761574544627,1178.2629599829577,1237.5077701952484,1299.6484884755257,1364.8299102271878,1433.2040706238047,1504.9306065976239,1580.1771369275054,1659.1196613312522,1741.9429795125579,1828.8411311602999,1920.0178579478002,2015.6870886320467,2116.0734484078771,2221.4127937298704,2331.9527738753345,2447.9534205854434,2569.6877671884295,2697.4424986789363,2831.5186343013406,2972.2322442622353,3119.9152022785465,3274.9159757530451,3437.6004554586398,3608.3528267068864,3787.5764840749152,3975.6949918687178,4173.1530926095829,4380.4177659448624,4597.9793405042756,4826.3526613490312,{"$f":"BS87","v":5066.0783157933956},5317.7239205173501,5581.885473034873,5859.1887707356454,6150.2909008788274,6455.8818050865384,6776.6859220620072,7113.4639124436217,7467.0144699016882,7838.1762227900272,8227.8297308801557,8636.8995819321626,9066.3565930941422,9517.2201223715929,9990.5604956702864,10487.501555191287,11009.223335245708,11556.964871860222,12132.027152862835,12735.776215472944,13369.646398770932,14035.143758791191,14733.849654369837,15467.424512284786,16237.611780652847,17046.242079996689,17895.237561865095,18786.616485384289,19722.498022636813,20705.107304309338,21736.780717622856,22819.971469159427,23957.255425830204,25151.337247891886,26405.056828614022,27721.396055929632,29103.485912168398,30554.613928776482,32078.232013772325,33677.96467057534,35357.617627775871,37121.186900393805,38972.868304200005,40917.067445753884,42958.410211942828,45101.753783998603,47352.198202214524,49715.09850889862,52196.077498474297,54801.039105086122,57536.182459585929,60408.016649368081,63423.376216196739,66589.437428924182,69913.735369845366,73404.181875369977,77069.084373728212,80917.165664561719,84957.584687494265,89199.958329130794,93654.384320406534,98331.465278803429,103242.33395267754,108398.67972780271,{"$f":"EE87","v":113812.77645924155},119497.51169480965,125466.41735971361,131733.70197542009,138314.28448946925,145223.82979677824,152478.78603701002,160096.42375681084,168094.87703015908,176493.18663473206,185311.34538709105,194570.34574462535,204292.22978759382,214500.14170026802,225218.38287613337,236472.46977834936,248289.19469323347,260696.68952141909,273724.49275857134,287403.61982513865,301766.6369125917,316847.73852197482,332682.82887938444,349309.60742222192,366767.65855975868,385098.54592172959,404345.91131935641,424555.5786544219,445775.66302379803,468056.68527920044,491451.69231493038,516016.38337000407,541809.24264538882,568891.67855210009,597328.16992170445,627186.41952734627,658537.51528082776,691456.09948954056,726020.5465762465,762313.149684845,800420.31661643088,840432.7755621532,882445.7911227193,926559.39112887089,972878.60480288742,1021513.7128281624,1072580.5099222583,1126200.5805386161,1182501.5883533496,1241617.5802263767,1303689.3053606129,1368864.5504191183,1437298.4913981063,1509154.063093601,1584602.3470414279,1663822.9788542034,1747004.5759251749,1834345.1865172526,1926052.7613064912,2022345.6485027496,2123453.113726378,2229615.885878745,2341086.7303062887,2458131.0506227668,{"$f":"GQ87","v":2581027.5206226255},2710068.7477900349,2845561.9699833719,2987829.7869539331,3137210.9284405801,3294061.0606691167,3458753.6331766369,3631680.7679770919,3813254.1931851264,4003906.2233211193,4204090.788631469,4414284.5158748943,4634987.8631480476,4866726.3114524158,5110051.6158395596,5365543.1191136185,5633809.1312189391,5915488.3775970824,6211251.5199616924,6521802.7531120889,6847881.481587559,7190264.0801543631,7549765.7423170628,7927242.4212554581,8323592.8678083308,8739760.7703564018,9176737.0016994327,9635561.9782771766,10117328.137351364,10623182.538046816,11154329.592444599,11712033.933229826,12297623.424721876,12912492.324456083,13558104.602844561,14235997.428820014,14947784.829761798,15695161.534418233,16479907.007975046,17303889.688877262,18169071.43749214,19077512.207205322,20031374.94907172,21032930.761699006,22084564.298625201,23188779.446065266,24348205.284544889,25565602.348616056,26843869.199558333,28186049.326715279,29595338.393897638,31075091.848106671,32628832.908693708,34260260.955977656,35973260.339293353,37771909.625442401,39660491.309566453,41643502.01156427,43725663.182329543,45911932.345300645,48207514.900087833,50617876.51628194,53148756.146953315,55806179.692825824,{"$f":"JC87","v":58596474.349659503},61526283.673002437,64602583.396180086,67832698.039184153,71224318.348005995,74785519.605936483,78524780.86043106,82451005.111317918,86573540.508416668,90902202.609037891,95447297.748357773,100219647.57831116,105230614.83342981,110492130.38497196,116016721.64775875,121817542.40735245,127908404.13859339,134303808.89006391,141018983.81277552,148069917.41529027,155473397.63159832,163247051.79238933,171409388.5948875,179979842.1711781,188978818.35995075,198427743.29182959,208349114.40396994,218766554.00538489,229704865.52053815,241190092.54511663,253249580.85459158,265912043.51320788,279207629.23842251,293167994.18356544,307826377.30963308,323217679.5256716,339378546.78617972,356347457.34338075,374164813.36210936,392873037.11544198,412516671.99010879,433142488.54217649,454799595.85551512]
[null,"EBIT",null,null,null,{"$f":"F91","v":300.00000000000011},{"$f":"G91","v":303.06016032685022},306.87032065370039,311.46798098055052,316.89251630740068,323.18527038425088,330.38965414860104,338.55124908482617,347.71791575152008,357.93990773520613,369.26999130173408,381.76357103024583,395.47882172884067,410.47682694602275,426.82172440772138,444.58085872616255,463.82494174418315,484.62822089676234,507.06865599062797,531.22810482284444,557.19251808032914,586.37879283691791,616.95804888870737,648.99993530045788,682.57758359016725,717.76778185173339,754.6511575837493,793.31236965973733,833.8403098968962,876.32831470328415,920.87438730736301,967.58143109901732,1016.5574946376256,1067.9160289105355,1121.7761574544627,1178.2629599829577,1237.5077701952484,1299.6484884755257,1364.8299102271878,1433.2040706238047,1504.9306065976239,1580.1771369275054,1659.1196613312522,1741.9429795125579,1828.8411311602999,1920.0178579478002,2015.6870886320467,2116.0734484078771,2221.4127937298704,2331.9527738753345,2447.9534205854434,2569.6877671884295,2697.4424986789363,2831.5186343013406,2972.2322442622353,3119.9152022785465,3274.9159757530451,3437.6004554586398,3608.3528267068864,3787.5764840749152,3975.6949918687178,4173.1530926095829,4380.4177659448624,4597.9793405042756,4826.3526613490312,{"$f":"BS91","v":5066.0783157933956},5317.7239205173501,5581.885473034873,5859.1887707356454,6150.2909008788274,6455.8818050865384,6776.6859220620072,7113.4639124436217,7467.0144699016882,7838.1762227900272,8227.8297308801557,8636.8995819321626,9066.3565930941422,9517.2201223715929,9990.5604956702864,10487.501555191287,11009.223335245708,11556.964871860222,12132.027152862835,12735.776215472944,13369.646398770932,14035.143758791191,14733.849654369837,15467.424512284786,16237.611780652847,17046.242079996689,17895.237561865095,18786.616485384289,19722.498022636813,20705.107304309338,21736.780717622856,22819.971469159427,23957.255425830204,25151.337247891886,26405.056828614022,27721.396055929632,29103.485912168398,30554.613928776482,32078.232013772325,33677.96467057534,35357.617627775871,37121.186900393805,38972.868304200005,40917.067445753884,42958.410211942828,45101.753783998603,47352.198202214524,49715.09850889862,52196.077498474297,54801.039105086122,57536.182459585929,60408.016649368081,63423.376216196739,66589.437428924182,69913.735369845366,73404.181875369977,77069.084373728212,80917.165664561719,84957.584687494265,89199.958329130794,93654.384320406534,98331.465278803429,103242.33395267754,108398.67972780271,{"$f":"EE91","v":113812.77645924155},119497.51169480965,125466.41735971361,131733.70197542009,138314.28448946925,145223.82979677824,152478.78603701002,160096.42375681084,168094.87703015908,176493.18663473206,185311.34538709105,194570.34574462535,204292.22978759382,214500.14170026802,225218.38287613337,236472.46977834936,248289.19469323347,260696.68952141909,273724.49275857134,287403.61982513865,301766.6369125917,316847.73852197482,332682.82887938444,349309.60742222192,366767.65855975868,385098.54592172959,404345.91131935641,424555.5786544219,445775.66302379803,468056.68527920044,491451.69231493038,516016.38337000407,541809.24264538882,568891.67855210009,597328.16992170445,627186.41952734627,658537.51528082776,691456.09948954056,726020.5465762465,762313.149684845,800420.31661643088,840432.7755621532,882445.7911227193,926559.39112887089,972878.60480288742,1021513.7128281624,1072580.5099222583,1126200.5805386161,1182501.5883533496,1241617.5802263767,1303689.3053606129,1368864.5504191183,1437298.4913981063,1509154.063093601,1584602.3470414279,1663822.9788542034,1747004.5759251749,1834345.1865172526,1926052.7613064912,2022345.6485027496,2123453.113726378,2229615.885878745,2341086.7303062887,2458131.0506227668,{"$f":"GQ91","v":2581027.5206226255},2710068.7477900349,2845561.9699833719,2987829.7869539331,3137210.9284405801,3294061.0606691167,3458753.6331766369,3631680.7679770919,3813254.1931851264,4003906.2233211193,4204090.788631469,4414284.5158748943,4634987.8631480476,4866726.3114524158,5110051.6158395596,5365543.1191136185,5633809.1312189391,5915488.3775970824,6211251.5199616924,6521802.7531120889,6847881.481587559,7190264.0801543631,7549765.7423170628,7927242.4212554581,8323592.8678083308,8739760.7703564018,9176737.0016994327,9635561.9782771766,10117328.137351364,10623182.538046816,11154329.592444599,11712033.933229826,12297623.424721876,12912492.324456083,13558104.602844561,14235997.428820014,14947784.829761798,15695161.534418233,16479907.007975046,17303889.688877262,18169071.43749214,19077512.207205322,20031374.94907172,21032930.761699006,22084564.298625201,23188779.446065266,24348205.284544889,25565602.348616056,26843869.199558333,28186049.326715279,29595338.393897638,31075091.848106671,32628832.908693708,34260260.955977656,35973260.339293353,37771909.625442401,39660491.309566453,41643502.01156427,43725663.182329543,45911932.345300645,48207514.900087833,50617876.51628194,53148756.146953315,55806179.692825824,{"$f":"JC91","v":58596474.349659503},61526283.673002437,64602583.396180086,67832698.039184153,71224318.348005995,74785519.605936483,78524780.86043106,82451005.111317918,86573540.508416668,90902202.609037891,95447297.748357773,100219647.57831116,105230614.83342981,110492130.38497196,116016721.64775875,121817542.40735245,127908404.13859339,134303808.89006391,141018983.81277552,148069917.41529027,155473397.63159832,163247051.79238933,171409388.5948875,179979842.1711781,188978818.35995075,198427743.29182959,208349114.40396994,218766554.00538489,229704865.52053815,241190092.54511663,253249580.85459158,265912043.51320788,279207629.23842251,293167994.18356544,307826377.30963308,323217679.5256716,339378546.78617972,356347457.34338075,374164813.36210936,392873037.11544198,412516671.99010879,433142488.54217649,454799595.85551512]
[null,"Add: Depreciation Expense",null,null,null,{"$f":"F78+F53","v":165.32977051444209},{"$f":"G78+G53","v":174.25958346645029},183.63588706605896,193.48100584564801,203.81838056421651,214.67262401871346,226.06957964593528,238.03638305451818,250.60152663353023,263.79492739149282,277.64799818735361,292.19372252300741,307.46673307544387,323.50339415550218,340.34188828956343,358.0223071303277,376.58674691313018,396.07940868507285,416.54670354561256,438.03736314917938,447.33606720720235,470.36619499384852,494.54782916982708,519.93854505460456,546.59879673362093,574.5920609965882,603.98498847270366,634.84756232262498,667.25326486504241,701.27925253458068,737.00653958759585,774.52019099326174,813.90952496921091,855.26832564395761,898.6950663524417,944.29314409634981,992.17112572745339,1042.4430064401124,1095.2284811884042,1150.6532296741104,1208.8492155841022,1269.9550007895937,1334.1160752553596,1401.4852034444139,1472.2227880429207,1546.4972518713528,1624.4854388912063,1706.3730352620526,1792.3550114514412,1882.6360864502994,1977.4312151991003,2076.9661003853412,2181.4777298308945,2291.2149407487259,2406.4390122124482,2527.4242872493569,2654.4588260381111,2787.8450917663026,2927.900670780904,3074.9590287462356,3229.3703046098335,3391.502144266612,3561.7405759062294,3740.4909291278268,3928.1788000105039,{"$f":"BS78+BS53","v":4125.2510644373151},4332.1769420854671,4549.4491136160268,4777.5848937231149,5017.1274628355568,5268.6471604036205,5532.742842850088,5810.0433094188784,6101.2087993161085,6406.9325637082002,6727.9425163198966,7065.0029665621769,7418.9164393165738,7790.5255857086886,8180.7151894204108,8590.4142733177177,9020.5983114098908,9472.2915514066717,9946.5694534032937,10444.561250499744,10967.452637451017,11516.488593749855,12092.976347863636,12698.288489683104,13333.866238593544,14001.22287494951,14701.947343123271,15437.70803470572,16210.256760867293,17021.432923336946,17873.167893930076,18767.489613052869,19706.527418131802,20692.517113464681,21727.806293564201,22814.859932668696,23956.26625372842,25154.742890841128,26413.14335980947,27734.463852226228,29121.850369263826,30578.606212153303,32108.199847187254,33714.273163972903,35400.650146597829,37171.345978354009,39030.576601697998,40982.768756209181,43032.570518445929,45184.862368794515,47444.768811660528,49817.670576669851,52309.217429929638,54925.341625852408,57672.272031571323,60556.548957576175,63585.039729881275,66764.955040801637,70103.866117268015,73609.722747557695,77290.872209361856,81156.079144256248,85214.546425895358,89475.937071616412,{"$f":"EE78+EE53","v":93950.397249623522},98648.580436530989,103581.67278278383,108761.41974634932,114200.15405809307,119910.825085424,125907.02966412148,132203.04447175385,138813.86001976786,145755.21634518253,153043.64048686795,160696.48583563764,168731.97345184581,177169.23544886441,186028.36054573394,195330.44189744696,205097.62731674561,215353.17200700915,226121.4939317859,237428.23195280146,249300.30687486782,261765.98554303753,274854.94814461574,288598.3588762728,303028.94014451274,318181.05047616473,334090.76632439927,350795.96796504548,368336.42968772404,386753.9144965366,406092.27354578977,426397.5505475055,447718.09139930701,470104.65929369861,493610.55558280984,518291.74668637663,544206.99734512181,571418.01053680421,599989.57438807073,629989.71643190063,661489.86557792197,694565.02218124433,729293.93661473284,765759.29676989582,804047.92493281688,844250.9845038841,886464.19705350464,930788.07023060601,977328.13706656266,1026195.207244317,1077505.6309309592,1131381.5758019336,1187951.3179164566,1247349.5471367058,1309717.6878179675,1375204.2355332922,1443965.1106343828,1516164.0294905284,1591972.894289481,1671572.2023283814,1755151.4757692267,1842909.7128821143,1935055.8618506466,2031809.3182676055,{"$f":"GQ78+GQ53","v":2133400.4475054122},2240071.1332051088,2352075.3531897906,2469679.7841737065,2593164.4367068186,2722823.3218665859,2858965.1512843417,3001914.0721729854,3152010.4391060611,3309611.6243857904,3475092.8689295063,3648848.1757004075,3831291.2478098543,4022856.4735247735,4223999.9605254382,4435200.6218761364,4656961.3162943702,4889810.0454335157,5134301.211029619,5391016.9349055262,5660568.444975229,5943597.5305484161,6240778.0704002641,6552817.6372447042,6880459.1824313663,7224482.8048773604,7585707.6084456556,7964993.6521923654,8363243.9981264099,8781406.861357158,9220477.8677494414,9681502.4244613405,10165578.209008835,10673857.782783702,11207551.335247315,11767929.565334106,12356326.706925238,12974143.705595925,13622851.55420015,14303994.795234585,15019195.198320741,15770155.621561207,16558664.065963695,17386597.932586309,18255928.492540054,19168725.580491483,20127162.522840485,21133521.312306941,22190198.041246712,23299708.606633477,24464694.700289577,25687930.098628487,26972327.266884342,28320944.293552984,29736992.171555061,31223842.443457242,32785035.228954531,34424287.65372669,36145502.699737452,37952778.49804876,39850418.08627563,41842939.653913833,43935087.299933955,46131842.328255087,{"$f":"JC78+JC53","v":48438435.107992262},50860357.526716307,53403376.066376559,56073545.533019818,58877223.472995251,61821085.30996944,64912140.238792352,68157747.914056405,71565635.97308366,75143918.435062259,78901115.020139799,82846171.43447122,86988480.669519216,91337905.366319612,95904801.297960028,100700042.02618246,105735044.79081601,111021797.69368124,116572888.24168974,122401533.31709865,128521610.64627801,134947691.84191632,141695077.09733659,148779831.61552784,156218823.85962865,164029765.71593451,172231254.66505566,180842818.06163287,189884959.62803897,199379208.27276534,209348169.34972805,219815578.4805389,230806358.06789029,242346676.63460922,254464011.12966415,267187212.34947178,280546573.63026983,294573902.97510779,309302598.78718758,324767729.38987142,341006116.52268946,358056423.01214838,375959244.8260802]
[null,"EBITDA",null,null,null,{"$f":"F92+F93","v":465.3297705144422},{"$f":"G92+G93","v":477.31974379330052},490.50620771975935,504.94898682619851,520.71089687161725,537.85789440296435,556.45923379453632,576.58763213934435,598.31944238505025,621.73483512669895,646.91798948908763,673.95729355325329,702.94555480428448,733.98022110152488,767.16361269728486,802.60316585649025,840.41168865731333,880.70762958183514,923.61535953624048,969.26546797202377,1004.5285852875315,1056.7449878307664,1111.5058780585346,1168.9384803550624,1229.1763803237882,1292.3598428483215,1358.6361460564531,1428.1599319823622,1501.0935747619387,1577.6075672378647,1657.880926894959,1742.1016220922791,1830.4670196068364,1923.184354554493,2020.4712238069044,2122.5561040793073,2229.6788959227019,2342.0914949156381,2460.0583914155923,2583.8573002979151,2713.7798221817261,2850.1321377170989,2993.2357365866119,3143.4281829569718,3301.0639192032204,3466.5151098191527,3640.1725275232529,3822.4464836699299,4013.7678051813118,4214.5888603256335,4425.3846357845432,4646.6538675737702,4878.9202285098308,5122.7335750500661,5378.6712564746831,5647.3394895279034,5929.3748017911566,6225.4455472249429,6536.2534974877908,6862.5355128211504,7205.0652964785513,7564.655236876195,7942.1583418510918,8338.4702696321019,8754.5314613595347,{"$f":"BS92+BS93","v":9191.3293802307107},9649.9008626028171,10131.334586650901,10636.77366445876,11167.418363714383,11724.528965490159,12309.428764912096,12923.507221862499,13568.223269217797,14245.108786498227,14955.772247200053,15701.902548494339,16485.273032410718,17307.745708080281,18171.275685090695,19077.915828509005,20029.821646655597,21029.256423266896,22078.596606266128,23180.337465972691,24337.099036221949,25551.632352541048,26826.826002233473,28165.713001967888,29571.478019246391,31047.464954946197,32597.184904988368,34224.324520090013,35932.754783504104,37726.540227646285,39609.948611552929,41587.461082212292,43663.782843962006,45843.854361356571,48132.863122178227,50536.255988598328,53059.752165896818,55709.356819617606,58491.375373581795,61412.428522801565,64479.467997039697,67699.793112547108,71081.068151387255,74631.340609726787,78359.06035854065,82273.09976235262,86382.774803912529,90697.867265107809,95228.648016920226,99985.901473880629,104980.95127124645,110225.68722603793,115732.59364612638,121514.77905477659,127586.00740141669,133960.73083294614,140654.12410360947,147682.12070536334,155061.45080476228,162809.68107668849,170945.25652976841,179487.54442305968,188456.88037857291,197874.61679941911,{"$f":"EE92+EE93","v":207763.17370886507},218146.09213134064,229048.09014249744,240495.12172176939,252514.43854756234,265134.65488220227,278385.81570113148,292299.46822856471,306908.73704992695,322248.40297991456,338354.98587395903,355266.83158026298,373024.20323943964,391669.37714913243,411246.74342186732,431802.91167579632,453386.82200997905,476049.86152842827,499845.98669035721,524831.85177794006,551066.94378745952,578613.7240650123,607537.77702400018,637907.96629849472,669796.59870427148,703279.59639789432,738436.67764375568,775351.54661946744,814112.09271152201,854810.59977573704,897543.96586072014,942413.93391750962,989527.33404469583,1038996.3378457987,1090938.7255045143,1145478.1662137229,1202744.5126259495,1262874.1100263447,1326010.1209643171,1392302.8661167456,1461910.1821943528,1534997.7977433975,1611739.7277374521,1692318.6878987667,1776926.5297357044,1865764.6973320465,1959044.706975763,2056988.6507692221,2159829.7254199125,2267812.7874706937,2381194.9362915722,2500246.1262210519,2625249.8093145629,2756503.6102303071,2894320.0348593956,3039027.2143874955,3190969.6865595579,3350509.2160077812,3518025.6555959722,3693917.850831131,3878604.5894956049,4072525.5987608591,4276142.5921569355,4489940.3688903721,{"$f":"GQ92+GQ93","v":4714427.9681280376},4950139.8809951432,5197637.3231731625,5457509.5711276401,5730375.3651473988,6016884.3825357025,6317718.7844609786,6633594.8401500769,6965264.6322911875,7313517.8477069102,7679183.6575609753,8063132.6915753018,8466279.1109579019,8889582.7849771902,9334051.5763649978,9800743.7409897558,10290770.447513308,10805298.423030598,11345552.730991311,11912819.688017614,12508449.926562788,13133861.610702779,13790543.812717326,14480060.058500163,15204052.050239697,15964243.575233761,16762444.610145088,17600555.630469542,18480572.135477774,19404589.399403974,20374807.46019404,21393536.357691169,22463201.63373071,23586350.107239783,24765655.938091874,26003926.994154118,27304111.536687035,28669305.240014158,30102758.562175196,31607884.484111845,33188266.635812879,34847667.828766525,36590039.015035413,38419528.694285318,40340492.791165255,42357505.026556745,44475367.80738537,46699123.660922997,49034067.240805045,51485757.93334876,54060033.094187215,56763021.946735159,59601160.17557805,62581205.249530643,65710252.510848418,68995752.068899646,72445526.538520992,76067789.665290952,79871165.882066995,83864710.843349397,88057932.986363471,92460816.170195773,97083843.44688727,101938022.02108091,{"$f":"JC92+JC93","v":107034909.45765176},112386641.19971874,118005959.46255665,123906243.57220396,130101541.82100125,136606604.91590592,143436921.09922341,150608753.02537432,158139176.48150033,166046121.04410017,174348412.76849759,183065819.01278239,192219095.50294903,201830035.75129157,211921522.94571877,222517584.43353492,233643448.92940938,245325606.58374515,257591872.05446526,270471450.73238891,283995008.27787632,298194743.63430566,313104465.69222409,328759673.78670597,345197642.2195794,362457509.0077641,380580369.06902564,399609372.06701779,419589825.14857709,440569300.81788194,462597750.2043196,485727621.99374676,510013987.3063128,535514670.81817466,562290388.4392972,590404891.87514341,619925120.41644955,650921360.3184886,683467412.149297,717640766.5053134,753522788.51279831,791198911.55432487,830758840.68159533]
[null,"Less: Capital Expenditures",null,null,null,{"$f":"F69","v":278.5962590401644},{"$f":"G69","v":292.5260719921726},307.15237559178127,322.50999437137034,338.63549408993885,355.56726879443579,373.34563223415762,392.01291384586551,411.61355953815882,432.19423751506679,453.80394939082015,476.49414686036118,500.31885420337926,525.33479691354819,551.60153675922561,579.18161359718692,608.14069427704635,638.54772899089869,670.47511544044369,703.99887121246593,739.19881477308923,776.15875551174372,814.96669328733094,855.71502795169749,898.50077934928242,943.42581831674659,990.59710923258399,1040.1269646942133,1092.1333129289239,1146.7399785753703,1204.0769775041388,1264.2808263793459,1327.4948676983131,1393.8696110832288,1463.5630916373902,1536.7412462192599,1613.578308530223,1694.2572239567342,1778.9700851545708,1867.9185894122995,1961.3145188829146,2059.3802448270603,2162.3492570684134,2270.4667199218343,2383.9900559179259,2503.1895587138224,2628.3490366495134,2759.7664884819892,2897.7548129060888,3042.6425535513931,3194.7746812289629,3354.5134152904111,3522.2390860549317,3698.3510403576784,3883.2685923755625,4077.4320219943406,4281.3036230940579,4495.3688042487611,4720.1372444611998,4956.1441066842599,5203.9513120184729,5464.1488776193964,5737.3563215003669,6024.2241375753856,6325.4353444541548,{"$f":"BS69","v":6641.707111676863},6973.792467260706,7322.4820906237419,7688.6061951549291,8073.0365049126758,8476.6883301583093,8900.5227466662254,9345.5488839995378,9812.826328199515,10303.467644609491,10818.641026839967,11359.573078181966,11927.551732091064,12523.929318695618,13150.1257846304,13807.63207386192,14498.013677555016,15222.914361432768,15984.060079504407,16783.263083479629,17622.42623765361,18503.547549536292,19428.724927013107,20400.161173363762,21420.169232031953,22491.177693633552,23615.736578315231,24796.523407230994,26036.349577592544,27338.167056472172,28705.075409295783,30140.329179760574,31647.345638748604,33229.712920686034,34891.198566720333,36635.758495056354,38467.546419809172,40390.923740799633,42410.469927839615,44530.993424231594,46757.543095443172,49095.420250215335,51550.191262726104,54127.700825862412,56834.085867155532,59675.790160513308,62659.57966853898,65792.558651965926,69082.186584564231,72536.295913792448,76163.110709482076,79971.26624495619,83969.829557204008,88168.321035064218,92576.737086817433,97205.573941158305,102065.85263821622,107169.14527012705,112527.6025336334,118153.98266031507,124061.68179333083,130264.76588299738,136778.00417714726,143616.90438600464,{"$f":"EE69","v":150797.74960530488},158337.63708557014,166254.51893984864,174567.24488684107,183295.60713118315,192460.38748774232,202083.40686212946,212187.57720523595,222796.95606549777,233936.80386877267,245633.6440622113,257915.32626532187,270811.092578588,284351.64720751741,298569.22956789332,313497.691046288,329172.57559860242,345631.20437853254,362912.76459745917,381058.40282733215,400111.32296869875,420116.88911713369,441122.7335729904,463178.87025163992,486337.81376422197,510654.7044524331,536187.43967505475,562996.81165880756,591146.65224174794,620703.98485383531,651739.18409652705,684326.14330135344,718542.4504664212,754469.57298974227,792193.05163922941,831802.70422119088,873392.83943225048,917062.48140386306,962915.60547405621,1011061.385747759,1061614.455035147,1114695.1777869044,1170429.9366762496,1228951.4335100621,1290399.0051855652,1354918.9554448435,1422664.9032170856,1493798.1483779401,1568488.0557968372,1646912.4585866791,1729258.081516013,1815720.9855918137,1906507.0348714045,2001832.3866149748,2101924.0059457235,2207020.2062430098,2317371.2165551605,2433239.7773829186,2554901.7662520646,2682646.8545646681,2816779.1972929016,2957618.1571575468,3105499.0650154245,3260774.0182661959,{"$f":"GQ69","v":3423812.7191795059},3595003.3551384816,3774753.522895406,3963491.1990401763,4161665.7589921854,4369749.0469417945,4588236.499288884,4817648.3242533281,5058530.7404659949,5311457.2774892952,5577030.1413637605,5855881.6484319484,6148675.7308535464,6456109.5173962237,6778914.9932660349,7117860.7429293366,7473753.7800758034,7847441.4690795941,8239813.5425335746,8651804.2196602542,9084394.4306432679,9538614.1521754321,10015544.859784205,10516322.102773415,11042138.207912086,11594245.118307691,12173957.374223076,12782655.242934231,13421788.005080942,14092877.40533499,14797521.275601741,15537397.339381829,16314267.206350921,17129980.566668466,17986479.595001891,18885803.574751988,19830093.753489587,20821598.441164069,21862678.363222275,22955812.281383391,24103602.895452563,25308783.040225193,26574222.192236453,27902933.301848277,29298079.966940694,30762983.96528773,32301133.163552117,33916189.821729727,35611999.312816218,37392599.278457031,39262229.242379881,41225340.70449888,43286607.739723824,45450938.12671002,47723485.033045523,50109659.284697801,52615142.248932689,55245899.361379325,58008194.329448298,60908604.045920715,63954034.248216756,67151735.960627601,70509322.75865899,74034788.896591946,{"$f":"JC69","v":77736528.341421545},81623354.758492619,85704522.496417254,89989748.621238127,94489236.052300036,99213697.854915038,104174382.7476608,109383101.88504384,114852256.97929604,120594869.82826085,126624613.3196739,132955843.9856576,139603636.18494049,146583817.9941875,153913008.89389688,161608659.33859172,169689092.30552131,178173546.92079738,187082224.26683727,196436335.48017913,206258152.25418809,216571059.86689749,227399612.86024237,238769593.5032545,250708073.17841724,263243476.83733812,276405650.67920506,290225933.21316534,304737229.87382364,319974091.36751485,335972795.93589061,352771435.73268515,370410007.51931942,388930507.89528543,408377033.29004973,428795884.95455223,450235679.20227987,472747463.16239387,496384836.32051361,521204078.13653928,547264282.04336631,574627496.14553463,603358870.95281136]
[null,"Free Cash Flow",null,null,null,{"$f":"F94-F95","v":186.7335114742778},{"$f":"G94-G95","v":184.79367180112791},183.35383212797808,182.43899245482817,182.07540278167841,182.29062560852856,183.1136015603787,184.57471829347884,186.70588284689143,189.54059761163217,193.11404009826748,197.46314669289211,202.62670060090522,208.64542418797669,215.56207593805925,223.42155225930333,232.27099438026698,242.15990059093645,253.14024409579679,265.26659675955784,265.32977051444232,280.58623231902266,296.53918477120362,313.22345240336494,330.67560097450576,348.93402453157489,368.03903682386908,388.03296728814894,408.96026183301478,430.86758866249443,453.80394939082021,477.8207957129332,502.9721519085233,529.31474347126414,556.90813216951415,585.81485786004737,616.10058739247893,647.83427095890397,681.08830626102144,715.93871088561559,752.46530329881148,790.75189289003856,830.88647951819848,872.96146303513751,917.07386328529446,963.32555110533031,1011.8234908737395,1062.6799951879407,1116.012992275223,1171.9463067742404,1230.6099545555803,1292.1404522833591,1356.6811424548991,1424.3825346923877,1495.4026640991206,1569.9074675335628,1648.0711786970987,1730.0767429761818,1816.116253026591,1906.3914061368905,2001.1139844600784,2100.5063592567985,2204.8020203507249,2314.2461320567163,2429.0961169053799,{"$f":"BS94-BS95","v":2549.6222685538478},2676.1083953421112,2808.8524960271588,2948.1674693038312,3094.3818588017075,3247.8406353318496,3408.9060182458707,3577.9583378629613,3755.3969410182817,3941.6411418887365,4137.1312203600864,4342.3294703123738,4557.7213003196539,4783.8163893846631,5021.1499004602956,5270.2837546470855,5531.8079691005805,5806.3420618341279,6094.5365267617217,6397.0743824930614,6714.6727985683392,7048.0848030047564,7398.1010752203656,7765.5518286041261,8151.3087872144388,8556.2872613126456,8981.4483266731368,9427.8011128590188,9896.4052059115602,10388.373171174113,10904.873202257146,11447.131902451718,12016.437205213402,12614.141440670537,13241.664555457894,13900.497493541974,14592.205746087646,15318.433078817972,16080.905445742181,16881.435098569971,17721.924901596525,18604.372862331773,19530.876888661151,20503.639783864375,21524.974491385117,22597.309601839312,23723.195135373549,24905.308613141882,26146.461432355994,27449.605560088181,28817.840561764373,30254.420981081741,31762.764088922369,33346.458019712372,35009.270314599256,36755.156891787832,38588.271465393249,40512.975435236294,42533.848271128882,44655.698416373416,46883.574736437571,49222.778540062296,51678.87620142565,54257.712413414469,{"$f":"EE94-EE95","v":56965.424103560188},59808.455045770505,62793.571202648804,65927.87683492832,69218.831416379195,72674.267394459952,76302.408839002019,80111.891023328761,84111.780984429177,88311.599111141899,92721.341811747727,97351.505314941111,102213.11066085164,107317.72994161502,112677.513853974,118305.22062950832,124214.24641137663,130418.65714989573,136933.22209289804,143773.44895060791,150955.62081876077,158496.83494787861,166415.04345100978,174729.0960468548,183458.78494004952,192624.89194546122,202249.23796870094,212354.73496065987,222965.44046977407,234106.61492190172,245804.78176419309,258087.79061615618,270984.88357827463,284526.76485605643,298745.67386528489,313675.46199253201,329351.67319369898,345811.6286224816,363094.51549026091,381241.48036898661,400295.72715920582,420302.61995649314,441309.79106120253,463367.25438870466,486527.52455013921,510845.74188720295,536379.80375867733,563190.502391282,591341.66962307529,620900.32888401463,651936.85477555916,684525.14062923822,718742.77444315841,754671.22361533227,792396.02891367208,832007.00814448576,873598.47000439744,917269.43862486258,963123.88934390759,1011270.9962664628,1061825.3922027033,1114907.4416033123,1170643.527141511,1229166.3506241762,{"$f":"GQ94-GQ95","v":1290615.2489485317},1355136.5258566616,1422883.8002777565,1494018.3720874637,1568709.6061552134,1647135.3355939081,1729482.2851720946,1815946.5158967488,1906733.8918251926,2002060.570217615,2102153.5161972148,2207251.0431433534,2317603.3801043555,2433473.2675809665,2555136.5830989629,2682882.9980604192,2817016.667437505,2957856.953951004,3105739.1884577367,3261015.46835736,3424055.49591952,3595247.4585273471,3774998.9529331215,3963737.9557267483,4161913.8423276115,4369998.4569260702,4588487.2359220125,4817900.3875353113,5058784.1303968318,5311711.9940689839,5577286.1845922992,5856139.0183093399,6148934.4273797888,6456369.5405713171,6779176.3430899829,7118123.4194021299,7474017.7831974477,7847706.7988500893,8240080.1989529207,8652072.202728454,9084663.7403603159,9538884.7885413319,10015816.82279896,10516595.392437041,11042412.824224561,11594521.061269015,12174234.643833254,12782933.83919327,13422067.927988827,14093158.654891729,14797803.851807334,15537681.242236279,16314552.435854226,17130267.122820623,17986767.477802895,18886092.784201846,19830384.289588302,20821890.303911626,21862971.552618697,22956106.797428682,24103898.738146715,25309080.209568173,26574520.688228279,27903233.124488965,{"$f":"JC94-JC95","v":29298381.11623022},30763286.441226125,32301436.966139391,33916494.950965837,35612305.768701211,37392907.060990885,39262538.351562604,41225651.140330479,43286919.502204284,45451251.215839311,47723799.44882369,50109975.027124792,52615459.318008542,55246217.757104069,58008514.051821887,60908925.094943196,63954356.623888075,67152059.662947774,70509647.787627995,74035115.252209783,77736856.023688227,81623683.767408162,85704852.831981719,89990080.283451468,94489569.041162163,99214032.170425981,104174718.38982058,109383438.85385245,114852595.27475345,120595209.45036709,126624954.26842898,132956186.26106161,139603979.78699338,146584162.92288923,153913355.14924747,161609006.92059118,169689441.21416968,178173897.15609473,187082575.82878339,196436688.36877412,206258506.469432,216571415.40879023,227399969.72878397]
[]
[null,"PV of Free Cash Flow",null,null,{"$f":"NPV(E8,F96:KS96)","v":3916.9827769126359}]
[]
[null,"Value from Formula",null,null,{"$f":"F91*(1-E6/(E8+E9))/(E8-E6)","v":5000.0000000000018}]
[]
[null,"EV/EBITDA",null,null,{"$f":"E98/F94","v":8.4176492137656318}]

{"sheet":"Existing Plant Analysis","index":35,"n_rows":35,"n_cols":305,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[null,null,"Assumptions"]
[null,null,null,"Historic Growth",0.2]
[null,null,null,"Asset Life",25]
[]
[null,null,null,"Cut-off Period",25]
[null,null,null,"Initial Construction",100]
[]
[null,null,null,"Period",0,{"$f":"E8+1","v":1},{"$f":"F8+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BR8+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"ED8+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GP8+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JB8+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
[null,null,null,"Initial Period",null,{"$f":"F8<=$E$5","v":true},{"$f":"G8<=$E$5","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BS8<=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EE8<=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GQ8<=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JC8<=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Plant Cycle Switch",null,{"$f":"F8>=$E$3","v":false},{"$f":"G8>=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BS8>=$E$3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EE8>=$E$3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GQ8>=$E$3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JC8>=$E$3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,"Gross Plant Balance"]
[null,null,null,"Opening Balance",null,{"$f":"E16","v":100},{"$f":"F16","v":220},364,536.79999999999995,744.16,992.99199999999996,1291.5904,1649.9084800000001,2079.8901759999999,2595.8682111999997,3215.0418534399996,3958.0502241279992,4849.6602689535994,5919.5923227443191,7203.5107872931821,8744.2129447518182,10593.055533702181,12811.666640442618,15473.999968531141,18668.799962237368,22502.559954684843,27103.07194562181,32623.686334746169,39248.423601695402,47198.108322034481,56637.72998644138,56517.72998644138,56373.72998644138,56200.929986441377,55993.569986441376,55744.737986441374,55446.139586441372,55087.821506441374,54657.839810441372,54141.86177524137,53522.688133001371,52779.679762313368,51888.069717487771,50818.137663697053,49534.219199148189,47993.517041689549,46144.674452739186,43926.063345998751,41263.730017910231,38068.930024204004,34235.170031756534,29634.658040819566,24114.043651695203,17489.306384745971,9539.6216644068918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ED16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GP16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JB16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Capital Expenditures",{"$f":"E6","v":100},{"$f":"E14*(1+$E$2)*F9","v":120},{"$f":"F14*(1+$E$2)*G9","v":144},172.79999999999998,207.35999999999999,248.83199999999997,298.59839999999997,358.31807999999995,429.98169599999994,515.97803519999991,619.17364223999982,743.00837068799979,891.61004482559974,1069.9320537907197,1283.9184645488635,1540.7021574586363,1848.8425889503635,2218.6111067404363,2662.3333280885236,3194.7999937062282,3833.7599924474735,4600.5119909369678,5520.614389124361,6624.7372669492333,7949.6847203390798,9539.6216644068954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR14*(1+$E$2)*BS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ED14*(1+$E$2)*EE9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GP14*(1+$E$2)*GQ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JB14*(1+$E$2)*JC9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Retirements",null,{"$f":"IF(F10,OFFSET(F14,0,-$E$3))","v":false},{"$f":"IF(G10,OFFSET(G14,0,-$E$3))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,100,120,144,172.79999999999998,207.35999999999999,248.83199999999997,298.59839999999997,358.31807999999995,429.98169599999994,515.97803519999991,619.17364223999982,743.00837068799979,891.61004482559974,1069.9320537907197,1283.9184645488635,1540.7021574586363,1848.8425889503635,2218.6111067404363,2662.3333280885236,3194.7999937062282,3833.7599924474735,4600.5119909369678,5520.614389124361,6624.7372669492333,7949.6847203390798,9539.6216644068954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS10,OFFSET(BS14,0,-$E$3))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EE10,OFFSET(EE14,0,-$E$3))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GQ10,OFFSET(GQ14,0,-$E$3))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JC10,OFFSET(JC14,0,-$E$3))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",{"$f":"E13+E14-E15","v":100},{"$f":"F13+F14-F15","v":220},364,536.79999999999995,744.16,992.99199999999996,1291.5904,1649.9084800000001,2079.8901759999999,2595.8682111999997,3215.0418534399996,3958.0502241279992,4849.6602689535994,5919.5923227443191,7203.5107872931821,8744.2129447518182,10593.055533702181,12811.666640442618,15473.999968531141,18668.799962237368,22502.559954684843,27103.07194562181,32623.686334746169,39248.423601695402,47198.108322034481,56637.72998644138,56517.72998644138,56373.72998644138,56200.929986441377,55993.569986441376,55744.737986441374,55446.139586441372,55087.821506441374,54657.839810441372,54141.86177524137,53522.688133001371,52779.679762313368,51888.069717487771,50818.137663697053,49534.219199148189,47993.517041689549,46144.674452739186,43926.063345998751,41263.730017910231,38068.930024204004,34235.170031756534,29634.658040819566,24114.043651695203,17489.306384745971,9539.6216644068918,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR13+BR14-BR15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ED13+ED14-ED15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GP13+GP14-GP15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JB13+JB14-JB15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation Rate",{"$f":"1/$E$3","v":0.04},{"$f":"1/$E$3","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"1/$E$3","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"1/$E$3","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"1/$E$3","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"1/$E$3","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,"Depreciation Expense",{"$f":"E18*E13","v":0},{"$f":"F18*F13","v":4},8.8000000000000007,14.56,21.471999999999998,29.766400000000001,39.719679999999997,51.663616000000005,65.996339200000008,83.195607039999999,103.83472844799999,128.60167413759999,158.32200896511998,193.98641075814399,236.78369290977275,288.14043149172727,349.76851779007274,423.72222134808726,512.46666561770473,618.95999874124561,746.75199848949478,900.10239818739376,1084.1228778248724,1304.9474533898467,1569.9369440678161,1887.9243328813793,2265.5091994576551,2260.7091994576554,2254.9491994576551,2248.0371994576553,2239.7427994576551,2229.7895194576549,2217.8455834576548,2203.5128602576551,2186.3135924176549,2165.674471009655,2140.9075253200549,2111.1871904925347,2075.5227886995108,2032.7255065478821,1981.3687679659276,1919.7406816675821,1845.7869781095674,1757.04253383995,1650.5492007164094,1522.7572009681603,1369.4068012702614,1185.3863216327827,964.56174606780814,699.5722553898388,381.58486657627566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR18*BR13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ED18*ED13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GP18*GP13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JB18*JB13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Accumulated Depreciation"]
[null,null,null,"Opening Balance",null,{"$f":"E25","v":0},{"$f":"F25","v":4},12.8,27.36,48.831999999999994,78.598399999999998,118.31807999999999,169.981696,235.97803520000002,319.17364224000005,423.00837068800001,551.61004482559997,709.93205379071992,903.91846454886388,1140.7021574586365,1428.8425889503637,1778.6111067404365,2202.3333280885236,2714.7999937062282,3333.7599924474739,4080.5119909369687,4980.6143891243628,6064.7372669492352,7369.6847203390817,8939.6216644068973,10727.545997288276,12873.055196745932,14989.764396203587,17071.913595661244,19112.5907951189,21103.501594576555,23034.692714034212,24894.220217491868,26667.751381749524,28338.086938967179,29884.587767736833,31282.486922368887,32502.064068035823,33507.654802944613,34256.461844943631,34697.128455450918,34768.026548168134,34395.202419537265,33489.911625288689,31945.660832298869,29634.658040819555,26403.55285115285,22068.324783661272,16408.149262779847,9158.0367978306058,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,{"$f":"BR25","v":-1.4551915228366852E-11},-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,{"$f":"ED25","v":-1.4551915228366852E-11},-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,{"$f":"GP25","v":-1.4551915228366852E-11},-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,{"$f":"JB25","v":-1.4551915228366852E-11},-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11]
[null,null,null,"Add: Depreciation Expense",null,{"$f":"F19","v":4},{"$f":"G19","v":8.8000000000000007},14.56,21.471999999999998,29.766400000000001,39.719679999999997,51.663616000000005,65.996339200000008,83.195607039999999,103.83472844799999,128.60167413759999,158.32200896511998,193.98641075814399,236.78369290977275,288.14043149172727,349.76851779007274,423.72222134808726,512.46666561770473,618.95999874124561,746.75199848949478,900.10239818739376,1084.1228778248724,1304.9474533898467,1569.9369440678161,1887.9243328813793,2265.5091994576551,2260.7091994576554,2254.9491994576551,2248.0371994576553,2239.7427994576551,2229.7895194576549,2217.8455834576548,2203.5128602576551,2186.3135924176549,2165.674471009655,2140.9075253200549,2111.1871904925347,2075.5227886995108,2032.7255065478821,1981.3687679659276,1919.7406816675821,1845.7869781095674,1757.04253383995,1650.5492007164094,1522.7572009681603,1369.4068012702614,1185.3863216327827,964.56174606780814,699.5722553898388,381.58486657627566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EE19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Retirements",null,{"$f":"F15","v":false},{"$f":"G15","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,100,120,144,172.79999999999998,207.35999999999999,248.83199999999997,298.59839999999997,358.31807999999995,429.98169599999994,515.97803519999991,619.17364223999982,743.00837068799979,891.61004482559974,1069.9320537907197,1283.9184645488635,1540.7021574586363,1848.8425889503635,2218.6111067404363,2662.3333280885236,3194.7999937062282,3833.7599924474735,4600.5119909369678,5520.614389124361,6624.7372669492333,7949.6847203390798,9539.6216644068954,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EE15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,{"$f":"F22+F23-F24","v":4},{"$f":"G22+G23-G24","v":12.8},27.36,48.831999999999994,78.598399999999998,118.31807999999999,169.981696,235.97803520000002,319.17364224000005,423.00837068800001,551.61004482559997,709.93205379071992,903.91846454886388,1140.7021574586365,1428.8425889503637,1778.6111067404365,2202.3333280885236,2714.7999937062282,3333.7599924474739,4080.5119909369687,4980.6143891243628,6064.7372669492352,7369.6847203390817,8939.6216644068973,10727.545997288276,12873.055196745932,14989.764396203587,17071.913595661244,19112.5907951189,21103.501594576555,23034.692714034212,24894.220217491868,26667.751381749524,28338.086938967179,29884.587767736833,31282.486922368887,32502.064068035823,33507.654802944613,34256.461844943631,34697.128455450918,34768.026548168134,34395.202419537265,33489.911625288689,31945.660832298869,29634.658040819555,26403.55285115285,22068.324783661272,16408.149262779847,9158.0367978306058,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,{"$f":"BS22+BS23-BS24","v":-1.4551915228366852E-11},-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,{"$f":"EE22+EE23-EE24","v":-1.4551915228366852E-11},-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,{"$f":"GQ22+GQ23-GQ24","v":-1.4551915228366852E-11},-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,{"$f":"JC22+JC23-JC24","v":-1.4551915228366852E-11},-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11,-1.4551915228366852E-11]
[]
[null,null,"Net Plant"]
[null,null,null,"Balance",{"$f":"E16-E25","v":100},{"$f":"F16-F25","v":216},351.2,509.43999999999994,695.32799999999997,914.39359999999999,1173.27232,1479.926784,1843.9121407999999,2276.6945689599997,2792.0334827519996,3406.440179302399,4139.7282151628797,5015.6738581954551,6062.8086298345461,7315.3703558014549,8814.4444269617452,10609.333312354094,12759.199974824913,15335.039969789894,18422.047963747875,22122.457556497448,26558.949067796933,31878.738881356319,38258.486657627582,45910.183989153105,43644.674789695448,41383.965590237793,39129.016390780132,36880.979191322476,34641.236391864819,32411.446872407159,30193.601288949507,27990.088428691848,25803.774836274191,23638.100365264538,21497.192839944481,19386.005649451949,17310.48286075244,15277.757354204557,13296.388586238631,11376.647904571051,9530.8609264614861,7773.8183926215424,6123.2691919051358,4600.5119909369787,3231.1051896667159,2045.7188680339314,1081.1571219661237,381.584866576286,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,{"$f":"BR16-BR25","v":1.4551915228366852E-11},1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,{"$f":"ED16-ED25","v":1.4551915228366852E-11},1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,{"$f":"GP16-GP25","v":1.4551915228366852E-11},1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,{"$f":"JB16-JB25","v":1.4551915228366852E-11},1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11,1.4551915228366852E-11]
[null,null,null,"Depreciation as Perecent of Net Plant",null,{"$f":"IF(F28,F19/F28)","v":1.8518518518518517E-2},{"$f":"IF(G28,G19/G28)","v":2.5056947608200458E-2},2.8580402010050257E-2,3.0880390261862026E-2,3.255315872727018E-2,3.3853760395540562E-2,3.4909575634790323E-2,3.5791477120686907E-2,3.6542278518283629E-2,3.7189642992982344E-2,3.7752512114842471E-2,3.8244541848235974E-2,3.8676041593329727E-2,3.9055115766739049E-2,3.9388358685519931E-2,3.9681289125857541E-2,3.9938628457895808E-2,4.0164482618726023E-2,4.0362464001437226E-2,4.0535775390391056E-2,4.0687269752407336E-2,4.0819494591349821E-2,4.0934726378182441E-2,4.1034998538156196E-2,4.1122125176571427E-2,5.1908032546333562E-2,5.4627659945448583E-2,5.7628568450010485E-2,6.0953837147213911E-2,6.4655394343362371E-2,6.8796358528379731E-2,7.3454158787920387E-2,7.8724755224384949E-2,8.4728440171637193E-2,9.1617957346185358E-2,9.9590097240137329E-2,0.10890263980461694,0.11989976278508579,0.13305130193002182,0.14901555825591514,0.16874396551344836,0.19366424422214826,0.22602052750648677,0.26955359122515943,0.33099733333333248,0.423819938035355,0.57944732297063672,0.89215686274509054,1.833333333333284,26222312361498.039,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS28,BS19/BS28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EE28,EE19/EE28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GQ28,GQ19/GQ28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JC28,JC19/JC28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Retirements as Percent of Gross Plant",null,{"$f":"IF(F13,F24/F13)","v":0},{"$f":"IF(G13,G24/G13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1187289820536071E-3,2.1187289820536071E-3,2.5478730308974838E-3,3.0652575240552762E-3,3.6896186602254828E-3,4.4439388319096936E-3,5.3565306930427612E-3,6.4624531603571182E-3,7.8053857321208923E-3,9.4401468662036626E-3,1.1436135033744681E-2,1.3882119837510008E-2,1.6893055222025846E-2,2.0620001083411315E-2,2.5264964903781908E-2,3.1103794152167252E-2,3.8522756882859138E-2,4.8079461672499407E-2,6.0609422408690238E-2,7.7423926346928587E-2,0.10070574586703622,0.13437970328961515,0.18628912071535025,0.2747252747252748,0.4545454545454547,1.0000000000000004,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BS13,BS24/BS13)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EE13,EE24/EE13)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GQ13,GQ24/GQ13)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JC13,JC24/JC13)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Retirements as Percent of Net Plant",null,{"$f":"IF(F28,F24/F28)","v":0},{"$f":"IF(G28,G24/G28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1781659603809546E-3,2.7494763239324701E-3,3.4796085379011784E-3,4.416160076048229E-3,5.6224103737676405E-3,7.1831154403725591E-3,9.2127451506710048E-3,1.1867351515009244E-2,1.5361927029828098E-2,1.9996222974115133E-2,2.6193883293170905E-2,3.4563041612921529E-2,4.59924577010946E-2,6.1808330963230719E-2,8.4038411841612287E-2,0.11587373123655678,0.16251206897310344,0.23278181518530855,0.34247434061689119,0.52174743483917096,0.83333333333333137,1.423819938035352,2.698618307426587,6.1274509803921067,20.833333333332778,655557809037451.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BS28,BS24/BS28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EE28,EE24/EE28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GQ28,GQ24/GQ28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JC28,JC24/JC28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Percent Change in Depreciation",null,{"$f":"IF(E19,F19/E19-1)","v":false},{"$f":"IF(F19,G19/F19-1)","v":1.2000000000000002},0.65454545454545454,0.47472527472527459,0.38628912071535049,0.33437970328961497,0.30070574586703636,0.2774239263469287,0.26060942240869012,0.24807946167249928,0.23852275688285918,0.2311037941521672,0.22526496490378212,0.22062000108341118,0.21689305522202562,0.21388211983751004,0.21143613503374459,0.20944014686620371,0.20780538573212071,0.20646245316035716,0.20535653069304272,0.20444393883190948,0.20368961866022528,0.20306525752405524,0.20254787303089761,0.19999999999999996,-2.1187289820534527E-3,-2.5478730308975406E-3,-3.065257524055176E-3,-3.6896186602255465E-3,-4.4439388319097439E-3,-5.3565306930428713E-3,-6.4624531603569846E-3,-7.805385732120973E-3,-9.440146866203647E-3,-1.1436135033744743E-2,-1.3882119837510087E-2,-1.6893055222025777E-2,-2.0620001083411221E-2,-2.5264964903781828E-2,-3.1103794152167352E-2,-3.8522756882859222E-2,-4.8079461672499324E-2,-6.060942240869005E-2,-7.7423926346928518E-2,-0.10070574586703618,-0.13437970328961513,-0.18628912071535031,-0.27472527472527475,-0.45454545454545459,-1,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BR19,BS19/BR19-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(ED19,EE19/ED19-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GP19,GQ19/GP19-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JB19,JC19/JB19-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE19-AD19","v":377.58486657627577},-4.7999999999997272,-5.7600000000002183,-6.9119999999998072,-8.2944000000002234,-9.9532800000001771,-11.943936000000122,-14.332723199999691,-17.199267840000175,-20.639121407999937,-24.766945689600107,-29.720334827520219,-35.664401793023899,-42.797282151628679,-51.35673858195446,-61.628086298345579,-73.953703558014695,-88.744444269617361,-106.49333312354065,-127.79199974824905,-153.35039969789887,-184.02047963747873,-220.82457556497457,-264.98949067796934,-317.98738881356314,-381.58486657627566,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CQ19-CP19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FC19-FB19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HO19-HN19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KA19-JZ19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG34/AF34-1","v":0.20000000000011364},{"$f":"AH34/AG34-1","v":0.19999999999992113},{"$f":"AI34/AH34-1","v":0.20000000000006568},{"$f":"AJ34/AI34-1","v":0.19999999999998908},{"$f":"AK34/AJ34-1","v":0.19999999999999085},0.19999999999996199,0.20000000000003815,0.19999999999998419,0.20000000000000884,0.20000000000000373,0.19999999999998774,0.19999999999999996,0.20000000000000107,0.2000000000000044,0.19999999999999996,0.1999999999999964,0.19999999999999796,0.20000000000000262,0.19999999999999996,0.20000000000000062,0.2000000000000004,0.19999999999999929,0.19999999999999973,0.19999999999999973,-1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"CW34/CV34-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"FI34/FH34-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"HU34/HT34-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"KG34/KF34-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"General Stuff","index":36,"n_rows":12,"n_cols":5,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,1,{"$f":"TRANSPOSE('Stable Period'!H5:R5)","v":"Base"}]
[null,null,null,{"$f":"D2+1","v":2},"Low"]
[null,null,null,3,"High"]
[null,null,null,4,"SR Inf"]
[null,null,null,5,"LT Inf"]
[null,null,null,6,"RP St"]
[null,null,null,7,"RP LT"]
[null,null,null,8,"ROIC ST"]
[null,null,null,9,"ROIC LT"]
[null,null,null,10,"Growth"]
[null,null,null,11,"Sensitivity"]