{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["Table of Content","Summary","Master Scenario Page","Financial Model","Acquisition Model","Verification","Long-term Analysis","Cash Flow Graph","Margins","Simple LBO","Tornado Chart","Regression Analysis","Stock Price Read","Offset Formula ","Stock Price Chart","Stock Price","Premium and Synergy Chart","Accretion  and Dilution","Backup","GOOG"],"not_rendered":{"charts":13,"images":2,"macros":1,"external_links":0,"defined_names":17,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Cash Flow Graph","index":7,"reason":"not_a_worksheet"},{"sheet":"Tornado Chart","index":10,"reason":"not_a_worksheet"},{"sheet":"Stock Price Chart","index":14,"reason":"not_a_worksheet"},{"sheet":"Premium and Synergy Chart","index":16,"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":"Table of Content","index":0,"n_rows":30,"n_cols":5,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Sheet Tab","Description","Author"]
[null,1,"Table of Content"]
[null,2,"Summary"]
[null,3,"Master Scenario Page"]
[null,4,"Financial Model"]
[null,5,"Acquisition Model"]
[null,6,"Verification"]
[null,7,"Long-term Analysis"]
[null,8,"Cash Flow Graph"]
[null,9,"Margins"]
[null,10,"Simple LBO"]
[null,11,"Tornado Chart"]
[null,12,"Regression Analysis"]
[null,13,"Stock Price Read"]
[null,14,"Offset Formula "]
[null,15,"Stock Price Chart"]
[null,16,"Stock Price"]
[null,17,"Premium and Synergy Chart"]
[null,18,"Accretion  and Dilution"]
[null,19,"Backup"]
[null,20,"GOOG"]
[]
[null," File Name: ",null,"C:\\Users\\Elvis Presley\\Documents\\Courses\\Chapter 1. Models and Analysis\\3 M&A Templates and Exercises\\M&A Examples\\Refinery Acquisition Model.xlsm"]
[]
[null," Colour Codes "]
[]
[null," Last Save Date ",null,"2012-11-12T11:17:29"]
[null," Last Save By",null,"Usain Bolt"]

{"sheet":"Summary","index":1,"n_rows":25,"n_cols":10,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
["Valuation Date",null,null,null,{"$f":"'Financial Model'!H262","v":2011}]
["Exit/Terminal Date",null,null,null,{"$f":"'Financial Model'!H263","v":2017}]
["Current Stock Price",null,null,null,{"$f":"'Acquisition Model'!F6","v":11.463463125000001}]
[]
["Key Assumptions"]
[null,"Margin"]
[null,"Synergies",null,null,{"$f":"'Master Scenario Page'!H12","v":1500000}]
["Valuation from DCF",null,null,null,"EV","Equity Value","Equity/share","Implied EV/EBITDA"]
[null,"Perpetuity Method",null,null,{"$f":"'Financial Model'!H446","v":102767257.52315627},{"$f":"'Financial Model'!H457","v":64654755.52315627},{"$f":"'Financial Model'!H461","v":17.532418846154503},{"$f":"'Financial Model'!H452","v":13.70752249083141}]
[null,"Terminal EV/EBITDA Method",null,null,{"$f":"'Financial Model'!H476","v":79467411.987864658},{"$f":"'Financial Model'!H481","v":41354909.987864658},{"$f":"'Financial Model'!H483","v":11.214203771794981},{"$f":"'Financial Model'!H478","v":10.599692580746073}]
[null,"Value Driver Formula",null,null,{"$f":"'Financial Model'!$H$498","v":90925725.416692227},{"$f":"'Financial Model'!H501","v":49570815.428827569},{"$f":"'Financial Model'!H502","v":13.442109425846546},{"$f":"'Financial Model'!H504","v":12.128049888493225}]
[]
["Valuation from LBO/Private Equity"]
[null,"Purchase Price Premium",null,null,{"$f":"'Acquisition Model'!F8","v":0.16900000000000001},"Implied EV/EBITDA",null,{"$f":"'Acquisition Model'!F24","v":19.208017727709962}]
[null,"Debt Financing",null,null,{"$f":"'Acquisition Model'!F44","v":68000000}]
[null,"Holding Period",null,null,{"$f":"'Acquisition Model'!F33","v":8},"Equity Issued",null,{"$f":"'Acquisition Model'!F76","v":21539305.480877787}]
[null,"Exit Multiple",null,null,{"$f":"'Acquisition Model'!F31","v":9.6999999999999993}]
[null,"Entry Multiple",null,null,{"$f":"'Acquisition Model'!F24","v":19.208017727709962}]
[null,"Equity IRR",null,null,{"$f":"'Acquisition Model'!F214","v":0.13438214998722309}]
[]
["Valuation from Accretion/Dillution"]
["Year",null,null,null,null,{"$f":"E1+1","v":2012},{"$f":"F22+1","v":2013},{"$f":"G22+1","v":2014},{"$f":"H22+1","v":2015},{"$f":"I22+1","v":2016}]
[null,"Earnings Per Share - Standalone",null,null,null,{"$f":"'Acquisition Model'!G39","v":2.83},{"$f":"'Acquisition Model'!H39","v":3.0847000000000002},{"$f":"'Acquisition Model'!I39","v":3.3623230000000004},{"$f":"'Acquisition Model'!J39","v":3.6649320700000008},{"$f":"'Acquisition Model'!K39","v":3.9947759563000012}]
[null,"Earnings Per Share - Consolidated",null,null,null,{"$f":"'Acquisition Model'!G228","v":2.3462524231662107},{"$f":"'Acquisition Model'!H228","v":2.8522747371434267},{"$f":"'Acquisition Model'!I228","v":3.6894084424175415},{"$f":"'Acquisition Model'!J228","v":4.0652094057606929}]
[null,"Accretion in Earnings Per Share",null,null,null,{"$f":"F24-F23","v":-0.48374757683378933},{"$f":"G24-G23","v":-0.2324252628565735},{"$f":"H24-H23","v":0.32708544241754112},{"$f":"I24-I23","v":0.40027733576069213}]

{"sheet":"Master Scenario Page","index":2,"n_rows":37,"n_cols":16,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Scenario number",null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Value using Growth rate","Value using terminal ","Value using driver formula"]
[null,null,null,"Utilisation \nrate","Refining \nmargin","SGNA \nIncrease","Capital Expenditures","Synergies","A/R to Revenues","inventories to CGS","A/P to Expenses","WACC",null,{"$f":"Summary!E9","v":102767257.52315627},{"$f":"Summary!E10","v":79467411.987864658},{"$f":"Summary!E11","v":90925725.416692227}]
[null,null,"Custom case",{"$f":"D37/100","v":0.7},1,{"$f":"F37/1000","v":0.01},{"$f":"G37*1000","v":500000},{"$f":"H37*1000","v":1500000},2.7099999999999999E-2,0.11,0.02,0.09,1,102767257.52315627,79467411.987864658,90925725.416692227]
[null,null,"Base case",0.75,1,0.01,500000,0,2.7099999999999999E-2,0.11,0.02,0.09,2,96111345.820148617,74571661.619280994,85253806.482952133]
[null,null,"Low case",0.65,2,0.02,750000,0,2.9499999999999998E-2,0.14000000000000001,1.4E-2,0.1,3,14201539.502247894,16887943.057101324,14576005.794828193]
[null,null,"High case",0.8,3,0,400000,0,2.5999999999999999E-2,0.1,0.03,0.08,4,170807580.55265915,115625780.52991685,147480332.0802556]
[null,null,"Worst case",0.6,2,0.03,800000,0,0.03,0.14000000000000001,1.2E-2,7.0000000000000007E-2,5,13554446.413002672,13874661.517146101,15307500.226145683]
[]
[]
[null,null,{"$f":"INDEX(C5:C9,$F$2)","v":"Custom case"},0.7,1,0.01,{"$f":"INDEX(G5:G9,$F$2)","v":500000},1500000,{"$f":"INDEX(I5:I9,$F$2)","v":2.7099999999999999E-2},{"$f":"INDEX(J5:J9,$F$2)","v":0.11},{"$f":"INDEX(K5:K9,$F$2)","v":0.02},{"$f":"INDEX(L5:L9,$F$2)","v":0.09}]
[null,null,null,null,{"$f":"INDEX('Financial Model'!E273:E276,'Master Scenario Page'!E12)","v":"Base case margin"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Custom Case",70,null,10,500,1500]

{"sheet":"Financial Model","index":3,"n_rows":979,"n_cols":26,"rows_kept":979,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,"Historic switch",null,null,null,null,null,{"$f":"H1<=$H$261","v":true},{"$f":"I1<=$H$261","v":true},true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Explicit period",null,null,null,null,null,{"$f":"AND(H1>$H$262,H1<=$H$263)","v":false},{"$f":"AND(I1>$H$262,I1<=$H$263)","v":false},false,false,false,true,true,true,true,true,true,false,false,false,false,false,false,false,false]
[null,"Terminal period",null,null,null,null,null,{"$f":"H1=$H$263","v":false},{"$f":"I1=$H$263","v":false},false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false]
[]
["Esso (Thailand) Public Company Limited"]
["Statement of financial position"]
["As at 31 December 2011 and 2010"]
["(All amounts in Baht thousand unless otherwise stated)"]
[]
["Historic Financials"]
[null,"Balance Sheet"]
[null,null,"Assets"]
[]
[null,null,"Current assets"]
[null,null,null,"Cash and cash equivalents",null,null,null,1238649,641866.19799999997,1167821,1302692,668221]
[null,null,null,"Short-term investments ",null,null,null,170908,66098.672999999995]
[null,null,null,"Trade receivables, net",null,null,null,9770411,3490571.9440000001,4729137,5269498,5576562]
[null,null,null,"Amounts due from related parties",null,null,null,10376,41729.762000000002,38006,691,138]
[null,null,null,"Short-term loans to related parties",null,null,null,416559,194109.94500000001]
[null,null,null,"Inventories, net",null,null,null,20869317,12724110.283,18383631,20711338,26014648]
[null,null,null,"Tax claim receivable, net",null,null,null,3012334,681803.272,1044756,{"$f":"687841+19517","v":707358},1731196]
[null,null,null,"Other current assets",null,null,null,993439,593352.72600000002,1008343,1080327,720288]
[null,null,null,null,null,"Total Current Assets",null,{"$f":"SUM(H16:H23)","v":36481993},{"$f":"SUM(I16:I23)","v":18433642.802999999},{"$f":"SUM(J16:J23)","v":26371694},{"$f":"SUM(K16:K23)","v":29071904},{"$f":"SUM(L16:L23)","v":34711053}]
[]
[null,null,"Non-current assets"]
[null,null,null,"Investments in subsidiaries and ",null,null,null,0,193223.557,454771]
[null,null,null,null,"an associate",null,null,null,null,null,718530,1006559]
[null,null,null,"Available-for-sale financial assets",null,null,null,406036,193635.769,291600,385200,410400]
[null,null,null,"Long-term loans to related parties",null,null,null,"-","-","-","-","-"]
[null,null,null,"Deferred income tax assets, net",null,null,null,3880939,7120200.4460000005,5364730,4778068,2831542]
[null,null,null,"Intangible assets, net",null,null,null,594953,542154.91099999996,472679,403817,342430]
[null,null,null,"Property, plant and equipment, net",null,null,null,27940061,27129188.02,27961963,30576499,33411828]
[null,null,null,"Prepaid rental and deferred charges",null,null,null,1446385,1334543.3629999999,981355,759496,1090384]
[null,null,null,"Other non-current assets",null,null,null,63968,123621.151,116011,{"$f":"111062-19517-27418","v":64127},39516]
[null,null,null,null,"Total Non-Current Assets",null,null,{"$f":"SUM(H27:H35)","v":34332342},{"$f":"SUM(I27:I35)","v":36636567.217},{"$f":"SUM(J27:J35)","v":35643109},{"$f":"SUM(K27:K35)","v":37685737},{"$f":"SUM(L27:L35)","v":39132659}]
[]
[null,null,null,"Total assets",null,null,null,{"$f":"+H24+H36","v":70814335},{"$f":"+I24+I36","v":55070210.019999996},{"$f":"+J24+J36","v":62014803},{"$f":"ROUND(+K24+K36,0)","v":66757641},{"$f":"L24+L36","v":73843712}]
[]
[null,null,null,"Liabilities and shareholders’ equity"]
[]
[null,null,null,"Current liabilities"]
[null,null,null,"Borrowings",null,null,null,23710000,27971499,22363173,11978757,25206966]
[null,null,null,"Trade and other payables",null,null,null,3409895,2338196,2844281,{"$f":"4231697-310","v":4231387},3910606]
[null,null,null,"Short-term loans from related parties",null,null,null,0,0,240993,13779,176304]
[null,null,null,"Amounts due to related parties",null,null,null,7288376,3372949,5621653,8295803,5201139]
[null,null,null,"Short-term provisions for employee ",null,null,null,null,null,10943]
[null,null,null,null,"benefits",null,null,null,null,300015,{"$f":"34926+339493","v":374419},{"$f":"46506+384831","v":431337}]
[null,null,null,null,null,"Total Current Liabilities",null,{"$f":"SUM(H43:H46)","v":34408271},{"$f":"SUM(I43:I46)","v":33682644},{"$f":"SUM(J43:J48)","v":31381058},{"$f":"SUM(K43:K48)","v":24894145},{"$f":"SUM(L43:L48)","v":34926352}]
[]
[null,null,null,"Non-current liabilities"]
[null,null,null,"Net liabilities in an associate",null,null,null,24837,0]
[null,null,null,"Long-term loans from related parties",null,null,null,0,0,0,0,0]
[null,null,null,"Borrowings",null,null,null,11000000,0,5500000,15750000,13084144]
[null,null,null,"Long-term provisions for employee"]
[null,null,null,null," benefits",null,null,680968,736126,815459,{"$f":"251701+920794","v":1172495},{"$f":"269778+1021721","v":1291499}]
[null,null,null,null,null,null,null,null,null,203685]
[null,null,null,"Other non-current liabilities",null,null,null,{"$f":"305545","v":305545},231600,39673,{"$f":"39908-27418","v":12490},2723]
[null,null,null,null,null,"Total Non-Current Liabilites",null,{"$f":"SUM(H52:H58)","v":12011350},{"$f":"SUM(I52:I58)","v":967726},{"$f":"SUM(J53:J58)","v":6558817},{"$f":"SUM(K53:K58)","v":16934985},{"$f":"SUM(L53:L58)","v":14378366}]
[]
[null,null,null,"Total liabilities",null,null,null,{"$f":"H49+H59","v":46419621},{"$f":"I49+I59","v":34650370},{"$f":"J49+J59","v":37939875},{"$f":"K49+K59","v":41829130},{"$f":"L49+L59","v":49304718}]
[]
[null,null,null,"Shareholders’ equity"]
[null,null,null,"Share capital"]
[null,null,null,null,"Authorised share capital"]
[null,null,null,"        3,467,916,666 ordinary shares with "]
[null,null,null,"        par value of Baht 4.9338 each",null,null,null,{"$f":"17110007246.71/1000","v":17110007.246709999},{"$f":"17110007246.71/1000","v":17110007.246709999},{"$f":"17110007246.71/1000","v":17110007.246709999},17110007,17110007]
[null,null,null,null,"Issued and paid-up share capital"]
[null,null,null,"        3,460,858,000 ordinary shares with "]
[null,null,null,"        paid-up value of Baht 4.9338 each",null,null,null,12877218,17075181.199999999,17075181,17075181,17075181]
[null,null,null,"Share premium",null,null,null,"-",4031711.2549999999,4031711,4031711,4031711]
[null,null,null,"Retained earnings"]
[null,null,null,null,null,"Legal reserve",null,343997,343996.92700000003,549010,618368,653243]
[null,null,null,null,"Unappropriated",null,null,10909026,-1146842.3689999999,2232673,2951378,2471907]
[null,null,null,"Other components of equity",null,null,null,257040,108360,178920,244440,299520]
[null,null,null,"Equity attributable to owners of the parent",null,null,null,{"$f":"SUM(H69:H75)","v":24387281},{"$f":"SUM(I69:I75)","v":20412407.013},{"$f":"SUM(J69:J75)","v":24067495},{"$f":"SUM(K69:K75)","v":24921078},{"$f":"SUM(L69:L75)","v":24531562}]
[]
[null,null,null,"Non-controlling interests",null,null,null,7433,7433.402,7433,7433,7432]
[]
[null,null,null,"Total shareholders’ equity ",null,null,null,{"$f":"SUM(H76:H78)","v":24394714},{"$f":"SUM(I76:I78)","v":20419840.414999999},{"$f":"SUM(J76:J78)","v":24074928},{"$f":"SUM(K76:K78)","v":24928511},{"$f":"SUM(L76:L78)","v":24538994}]
[]
[null,null,null,"Total liabilities and shareholders’ equity ",null,null,null,{"$f":"H61+H80","v":70814335},{"$f":"(I61+I80)","v":55070210.414999999},{"$f":"J61+J80","v":62014803},{"$f":"ROUND(K61+K80,0)","v":66757641},{"$f":"L61+L80","v":73843712}]
[null,null,null,null,null,null,null,{"$f":"H82-H38","v":0},{"$f":"I82-I38","v":0.39500000327825546},{"$f":"J38-J82","v":0},0,0]
[null,null,null,"Test",null,null,null,{"$f":"ROUND(H83,0)=0","v":true},{"$f":"ROUND(I83,0)=0","v":true},{"$f":"ROUND(J83,0)=0","v":true},true,true," "]
[null,null,null,null,"Aggregate test",null,null,{"$f":"AND(H84:L84)","v":true}]
[]
[null,"Profit and Loss"]
[null,null,null,"Sales",null,null,null,199903772,222233538,162909983,179304969,205710376]
[null,null,null,"Cost of sales",null,null,null,-184855547,-226485371,{"$f":"-151775533-60776","v":-151836309},-172434351,-197773416]
[null,null,null,"Gross profit",null,null,null,{"$f":"SUM(H88:H89)","v":15048225},{"$f":"SUM(I88:I89)","v":-4251833},{"$f":"SUM(J88:J89)","v":11073674},{"$f":"SUM(K88:K89)","v":6870618},{"$f":"SUM(L88:L89)","v":7936960}]
[]
[null,null,null,"Selling expenses",null,null,null,-4425307,{"$f":"-4338580+35652","v":-4302928},{"$f":"-4291901+23373+60776","v":-4207752},{"$f":"-4329794+16471","v":-4313323},-4301322]
[null,null,null,"Administrative expenses",null,null,null,null,{"$f":"-442845+44049","v":-398796},{"$f":"-432262+48227","v":-384035},{"$f":"-392861+43308","v":-349553},-375269]
[null,null,null,"Management benefit expenses",null,null,null,null,{"$f":"-35652-44049","v":-79701},{"$f":"-23373-48227","v":-71600},{"$f":"-16471-43308","v":-59779}]
[]
[null,null,null,"Operating Income",null,null,null,{"$f":"SUM(H90:H94)","v":10622918},{"$f":"SUM(I90:I94)","v":-9033258},{"$f":"SUM(J90:J94)","v":6410287},{"$f":"SUM(K90:K94)","v":2147963},{"$f":"SUM(L90:L93)","v":3260369}]
[null,null,null,"Other income",null,null,null,110626,87585,59007,67761,70138]
[null,null,null,"Profit before Financing Costs",null,null,null,{"$f":"SUM(H96:H97)","v":10733544},{"$f":"SUM(I96:I97)","v":-8945673},{"$f":"SUM(J96:J97)","v":6469294},{"$f":"SUM(K96:K97)","v":2215724},{"$f":"SUM(L96:L97)","v":3330507}]
[null,null,null,"Finance costs, net",null,null,null,-3301503,-1188868,-536477,{"$f":"13042-379242","v":-366200},-752787]
[]
[null,null,null,"Share of profit from an associate",null,null,null,183880,218061,261547,263759,288029]
[null,null,null,"Other non-operating income",null,null,null,430581,0,0,{"$f":"107147+443","v":107590},72296]
[null,null,null,"Other income"]
[]
[null,null,null,"Profit before income tax",null,null,null,{"$f":"SUM(H98:H102)","v":8046502},{"$f":"SUM(I98:I102)","v":-9916480},{"$f":"SUM(J98:J102)","v":6194364},{"$f":"SUM(K98:K102)","v":2220873},{"$f":"SUM(L98:L103)","v":2938045}]
[null,null,null,"Income tax expense",null,null,null,-992464,3052728,-1743800,-566848,-1997439]
[]
[null,null,null,"Profit for the year",null,null,null,{"$f":"H105+H106","v":7054038},{"$f":"I105+I106","v":-6863752},{"$f":"J105+J106","v":4450564},{"$f":"K105+K106","v":1654025},{"$f":"L105+L106","v":940606}]
[null,null,null,"Other comprehensive income, ",null,null,null,null,null,null,65520,55080]
[null,null,null,"Total comprehensive income ",null,null,null,{"$f":"H108+H109","v":7054038},{"$f":"I108+I109","v":-6863752},{"$f":"J108+J109","v":4450564},{"$f":"K108+K109","v":1719545},{"$f":"L108+L109","v":995686}]
[]
[null,null,null,"Profit attributable to:"]
[null,null,null,"Owners of the parent",null,null,null,7053133,-6864581,4449743,{"$f":"K115-K114","v":1718798},{"$f":"L115-L114","v":994827}]
[null,null,null,"Non-controlling interests",null,null,null,905,829,821,747,859]
[null,null,null,"Total Earnings",null,null,null,{"$f":"H113+H114","v":7054038},{"$f":"I113+I114","v":-6863752},{"$f":"J113+J114","v":4450564},{"$f":"K108+K109","v":1719545},{"$f":"L108+L109","v":995686}]
[]
[null,null,null,"Basic/diluted",null,null,null,6.57,-2.16,1.29,0.48,0.27]
[null,null,null,"Implied Shares",null,null,null,{"$f":"H115/H117","v":1073673.9726027397},{"$f":"I115/I117","v":3177662.9629629627},{"$f":"J115/J117","v":3450049.6124031008},{"$f":"K115/K117","v":3582385.416666667},{"$f":"L115/L117","v":3687725.9259259258}]
[]
[null,null,null,"Operating Income",null,null,null,{"$f":"H96","v":10622918},{"$f":"I96","v":-9033258},{"$f":"J96","v":6410287},{"$f":"K96","v":2147963},{"$f":"L96","v":3260369}]
[null,null,null,"EBITDA",null,null,null,12603000,{"$f":"Backup!C12*1000","v":-7058000},{"$f":"Backup!D12*1000","v":8417000},{"$f":"Backup!E12*1000","v":4170000},{"$f":"Backup!F12*1000","v":4557000}]
[null,null,null,"Depreciation",null,null,null,{"$f":"H121-H120","v":1980082},{"$f":"I121-I120","v":1975258},{"$f":"J121-J120","v":2006713},{"$f":"K121-K120","v":2022037},{"$f":"L121-L120","v":1296631}]
[null,null,null,"Cash Expenses Cost of Goods Sold",null,null,null,{"$f":"-H89-H122","v":182875465},{"$f":"-I89-I122","v":224510113},149829596,170412314,196476785]
[null,null,null,"Cash Gross Profits",null,null,null,{"$f":"H90+H122","v":17028307},{"$f":"I90+I122","v":-2276575},13080387,8892655,9233591]
[null,null,null,"Total Cash Expenses",null,null,null,{"$f":"H123-H92-H93-H94","v":187300772},{"$f":"I123-I92-I93-I94","v":229291538},{"$f":"J123-J92-J93-J94","v":154492983},{"$f":"K123-K92-K93-K94","v":175134969},{"$f":"L123-L92-L93-L94","v":201153376}]
[]
[null,null,null,"Capacity (BBLs per Day 000's)",null,null,null,177000,177000,177000,177000,177000]
[]
[null,null,null,"Crude Intake (BBLs per Day 000's)",null,null,null,144300,138100,134500,121300,107700]
[]
[null,null,null,"Exchange Rate Baht US",null,null,null,36.4,33.4,34.299999999999997,31.7,30.5]
[null,null,null,"Exchange Rate US/Euro",null,null,null,1.3709,1.4704499999999998,1.393258333333333,1.3275999999999999,1.3920416666666666]
[null,null,null,"Exchange Rate Baht Euro",null,null,null,{"$f":"H131*H132","v":49.900759999999998},{"$f":"I131*I132","v":49.113029999999995},{"$f":"J131*J132","v":47.78876083333332},{"$f":"K131*K132","v":42.084919999999997},{"$f":"L131*L132","v":42.457270833333332}]
[]
[null,null,null,"Margin Before Depreciation",null,null,null,{"$f":"H90+H122","v":17028307},{"$f":"I90+I122","v":-2276575},{"$f":"J90+J122","v":13080387},{"$f":"K90+K122","v":8892655},{"$f":"L90+L122","v":9233591}]
[null,null,null,"Margin - Baht",null,null,null,{"$f":"H135/H129","v":118.00628551628552},{"$f":"I135/I129","v":-16.484974656046344},{"$f":"J135/J129","v":97.251947955390335},{"$f":"K135/K129","v":73.311253091508661},{"$f":"L135/L129","v":85.734363974001852}]
[null,null,null,"Margin - USD",null,null,null,{"$f":"H136/H131","v":3.2419309207770746},{"$f":"I136/I131","v":-0.49356211545048934},{"$f":"J136/J131","v":2.8353337596323716},{"$f":"K136/K131","v":2.312657826230557},{"$f":"L136/L131","v":2.8109627532459625}]
[]
[null,"Cash flows from operating activities"]
[]
[null,"Cash generated from operations",null,null,null,null,null,6554437,5359160,4520705,-5157808,6317822]
[null,null,"Interest paid ",null,null,null,null,-18883967,-1246309,-578950,-980864,-476668]
[null,null,"Income tax paid",null,null,null,null,-25074,-40233,-2459,-8641,-21507]
[]
[null,null,"Net cash generated from/(used in) operating activities",null,null,null,null,{"$f":"SUM(H141:H143)","v":-12354604},{"$f":"SUM(I141:I143)","v":4072618},{"$f":"SUM(J141:J143)","v":3939296},{"$f":"SUM(K141:K143)","v":-6147313},{"$f":"SUM(L141:L144)","v":5819647}]
[]
[null,"Cash flows from investing activities"]
[]
[null,null,"Net proceeds from short-term loans to related parties",null,null,null,null,383430,222449,194110]
[null,null,"Net payments of long-term loans to subsidiaries",null,null,null,null,"-","-"]
[null,null,"Purchase of intangible assets",null,null,null,null,-69319,"-","-","-","-"]
[null,null,"Purchase of property, plant and equipment",null,null,null,null,-698776,-1163925,-2914665,-3989018,-4554139]
[null,null,"Payment for investment in subsidiaries ",null,null,null,null,-15823,"-",13680]
[null,null,"Dividend received from subsidiaries",null,null,null,null,"-","-",null,9346,13042]
[null,null,"Interest received ",null,null,null,null,150537,54952,9461,21960,17280]
[null,null,"Proceeds from disposals of property, plant and equipment",null,null,null,null,41875,37596,17442,130879,66633]
[null,null,"Proceeds from disposals of intangible assets",null,null,null,null,1744,"-","-","-","-"]
[null,null,"Net cash acquired from business transfer",null,null,null,null,158261,"-","-","-","-"]
[]
[null,null,"Net cash used in investing activities",null,null,null,null,{"$f":"SUM(H149:H159)","v":-48071},{"$f":"SUM(I149:I158)","v":-848928},{"$f":"SUM(J149:J156)","v":-2679972},{"$f":"SUM(K150:K156)","v":-3826833},{"$f":"SUM(L150:L156)","v":-4457184}]
[]
[null,"Cash flows from financing activities"]
[]
[null,null,"Net proceeds from issuance of ordinary shares",null,null,null,null,17318549,8110144,"-",13255679,-10364904]
[null,null,"Net (repayments of)/proceeds from borrowings",null,null,null,null,26550000,-6745000,2600009,-2750000,-2750000]
[null,null,null,null,null,null,null,null,null,null,84144,13000000]
[null,null,"Net proceeds from/(repayments of) short-term loans "]
[null,null,null,null,null,null,null,173348,"-",-2750000,162525,-227214]
[null,null,"Repayments of long-term loans from related parties",null,null,null,null,-36064768,"-",240993]
[null,null,"Proceeds from borrowings",null,null,null,null,"-","-","-","-",0]
[null,null,"Repayments of obligations under finance lease",null,null,null,null,-460570,"-"]
[null,null,"Dividends paid to equity holders of the Company",null,null,null,null,0,-5191287,-865215,-1384343,-865215]
[null,null,"Dividends paid to minority interests",null,null,null,null,-850,-829,-821,-860,-747]
[]
[null,null,"Net cash (used in)/generated from financing activities",null,null,null,null,{"$f":"SUM(H164:H174)","v":7515709},{"$f":"SUM(I164:I173)","v":-3826972},{"$f":"SUM(J165:J173)","v":-775034},{"$f":"SUM(K164:K173)","v":9367145},{"$f":"SUM(L164:L173)","v":-1208080}]
[]
[]
[null,"Net decrease in cash and cash equivalents and bank overdrafts",null,null,null,null,null,{"$f":"H145+H160+H175","v":-4886966},{"$f":"I145+I160+I175","v":-603282},{"$f":"J145+J160+J175","v":484290},{"$f":"K145+K160+K175","v":-607001},{"$f":"L145+L160+L175","v":154383}]
[null,"Cash and cash equivalents and bank overdrafts"]
[null,null,"at the beginning of the year",null,null,null,null,6125614.7750000004,{"$f":"H183","v":1238648.7750000004},{"$f":"I183","v":635366.77500000037},1274040,1119657]
[]
[null,"Cash and cash equivalents and bank overdrafts"]
[null,null,"at the end of the year",null,null,null,null,{"$f":"SUM(H178:H180)","v":1238648.7750000004},{"$f":"SUM(I178:I180)","v":635366.77500000037},{"$f":"SUM(J178:J180)","v":1119656.7750000004},{"$f":"SUM(K178:K180)","v":667039},{"$f":"SUM(L178:L180)","v":1274040}]
[]
[]
["Historic Analysis"]
[]
[null,null,"Profitability"]
[null,null,null,"Return on Equity"]
[null,null,null,null,"Net Income",null,null,{"$f":"H113","v":7053133},{"$f":"I113","v":-6864581},4449743,1718798,994827]
[null,null,null,null,"Average Equity Investment",null,null,{"$f":"AVERAGE(H76,G76)","v":24387281},{"$f":"AVERAGE(I76,H76)","v":22399844.006499998},22239951.006499998,24494286.5,24726320]
[null,null,null,null,null,"ROE",null,{"$f":"H190/H191","v":0.28921358637725952},{"$f":"I190/I191","v":-0.30645664309126586},0.20007881306480793,7.0171384661480138E-2,4.0233524438735728E-2]
[]
[null,null,null,"ROIC"]
[null,null,null,null,"Invested Capital"]
[null,null,null,null,null,"Equity Capital",null,{"$f":"H76","v":24387281},{"$f":"I76","v":20412407.013},24067495,24921078,24531562]
[null,null,null,null,null,"Debt Capital",null,{"$f":"H43+H45+H53+H54","v":34710000},{"$f":"I43+I45+I53+I54","v":27971499},28104166,27742536,38467414]
[null,null,null,null,null,"Minority Interests",null,{"$f":"H78","v":7433},{"$f":"I78","v":7433.402},7433,7433,7432]
[null,null,null,null,null,"Unfunded Pension Obligations",null,{"$f":"H47+H48+H56","v":680968},{"$f":"I47+I48+I56","v":736126},{"$f":"J47+J48+J56+J57","v":1330102},1546914,1722836]
[null,null,null,null,null,"Less Cash",null,{"$f":"-H16-H17-H20","v":-1826116},{"$f":"-I16-I17-I20","v":-902074.81599999988},-1167821,-1302692,-668221]
[null,null,null,null,null,"Less Long TermInvestments",null,{"$f":"-H29","v":-406036},{"$f":"-I29","v":-193635.769},-291600,-385200,-410400]
[null,null,null,null,null,"Less Investments in Associates",null,{"$f":"-H27","v":0},{"$f":"-I27","v":-193223.557},-454771,{"$f":"-K27-K28","v":-718530},{"$f":"-L27-L28","v":-1006559}]
[null,null,null,null,null,null,"Total Invested Capital",{"$f":"SUM(H196:H202)","v":57553530},{"$f":"SUM(I196:I202)","v":47838531.273000002},51595004,51811539,62644064]
[]
[null,null,null,"Invested Capital - Assets"]
[null,null,null,null,"Current Assets less cash",null,null,{"$f":"H24-H16-H17-H20","v":34655877},{"$f":"I24-I16-I17-I20","v":17531567.987},25203873,27769212,34042832]
[null,null,null,null,"Less Current Liabilities",null,null,{"$f":"-(H49-H43-H47-H48-H45)","v":-10698271},{"$f":"-(I49-I43-I47-I48-I45)","v":-5711145},-8465934,-12527190,-9111745]
[null,null,null,null,"Net Plant Assets",null,null,{"$f":"H33","v":27940061},{"$f":"I33","v":27129188.02},27961963,30576499,33411828]
[null,null,null,null,"Other Assets",null,null,{"$f":"H32+H34+H35","v":2105306},{"$f":"I32+I34+I35","v":2000319.4249999998},1570045,1227440,1472330]
[null,null,null,null,"Less Other Liabilities",null,null,{"$f":"-(H52+H58)","v":-330382},{"$f":"-(I52+I58)","v":-231600},-39673,-12490,-2723]
[null,null,null,null,"Net Deferred Taxes",null,null,{"$f":"H31","v":3880939},{"$f":"I31","v":7120200.4460000005},5364730,4778068,2831542]
[null,null,null,null,null,null,"Total Invested Capital",{"$f":"SUM(H206:H211)","v":57553530},{"$f":"SUM(I206:I211)","v":47838530.877999999},51595004,51811539,62644064]
[null,null,null,null,null,null,null,{"$f":"H212=H203","v":true},{"$f":"I212=I203","v":false},true,true,true]
[null,null,null,null,null,null,null,{"$f":"H212-H203","v":0},{"$f":"I212-I203","v":-0.39500000327825546},{"$f":"J212-J203","v":0},{"$f":"K212-K203","v":0},{"$f":"L212-L203","v":0}]
[null,null,null,"Effected tax rate",null,null,null,{"$f":"-H106/H105","v":0.1233410493155908},{"$f":"-I106/I105","v":0.30784391235599728},0.2815139697957692,0.25523656688158214,0.67985309959513895]
[null,null,null,"Statutory tax rate",null,null,null,0.3,0.3,0.3,0.3,0.3]
[null,null,null,"EBITx(1-TAX) = NOPLAT",null,null,null,{"$f":"H96*(1-H216)","v":7436042.5999999996},{"$f":"I96*(1-I216)","v":-6323280.5999999996},{"$f":"J96*(1-J216)","v":4487200.8999999994},{"$f":"K96*(1-K216)","v":1503574.0999999999},{"$f":"L96*(1-L216)","v":2282258.2999999998}]
[null,null,null,"ROIC = NOPLAT/AVERAGE INVESTED CAPITAL",null,null,null,{"$f":"H217/H212","v":0.12920219837080366},{"$f":"I217/I212","v":-0.13217965694067649},8.6969678304511799E-2,2.9020062499977076E-2,3.6432155806494289E-2]
[]
[null,null,null,"EBITDA MARGIN = EBITDA/SALES",null,null,null,{"$f":"H121/H88","v":6.3045333631823616E-2},{"$f":"I121/I88","v":-3.1759382780469435E-2},5.1666569752204808E-2,2.3256466473051286E-2,2.2152504353985528E-2]
[]
[null,"VALUATION RATIOS"]
[null,null,"P/E"]
[null,null,null,"Share Price",null,null,null,{"$f":"'Stock Price'!J20*H133","v":10.479159599999999},{"$f":"'Stock Price'!K20*I133","v":4.9113030000000002},{"$f":"'Stock Price'!L20*J133","v":6.2125389083333316},{"$f":"'Stock Price'!M20*K133","v":7.9961347999999992},{"$f":"'Stock Price'!N20*L133","v":11.038890416666666}]
[null,null,null,"EPS",null,null,null,{"$f":"H117","v":6.57},{"$f":"I117","v":-2.16},1.29,0.48,0.27]
[null,null,null,null,"P/E Ratio",null,null,{"$f":"H224/H225","v":1.5950014611872143},{"$f":"I224/I225","v":-2.2737513888888889},4.8159216343669238,16.658614166666666,40.884779320987647]
[]
[null,null,null,"Shares",null,null,null,{"$f":"H118","v":1073673.9726027397},{"$f":"I118","v":3177662.9629629627},3450049.6124031008,3582385.416666667,3687725.9259259258]
[null,null,null,"Market Capitalisation",null,null,null,{"$f":"H228*H224","v":11251200.917270135},{"$f":"I228*I224","v":15606465.642988889},21433567.452734593,28645236.697220832,40708402.382996909]
[]
[null,null,"EV/EBITDA"]
[]
[null,null,null,"Enterprise Value"]
[null,null,null,null,"Market Capitalisation",null,null,{"$f":"H229","v":11251200.917270135},{"$f":"I229","v":15606465.642988889},21433567.452734593,28645236.697220832,40708402.382996909]
[null,null,null,null,"Add: Net Debt",null,null,{"$f":"SUM(H197:H202)","v":33166249},{"$f":"SUM(I197:I202)","v":27426124.259999998},27527509,26890461,38112502]
[null,null,null,null,null,null,null,{"$f":"SUM(H234:H235)","v":44417449.917270139},{"$f":"SUM(I234:I235)","v":43032589.902988888},48961076.45273459,55535697.697220832,78820904.382996917]
[]
[null,null,null,"EBITDA",null,null,null,{"$f":"H121","v":12603000},{"$f":"I121","v":-7058000},8417000,4170000,4557000]
[null,null,null,"EV/EBITDA",null,null,null,{"$f":"H236/H238","v":3.5243553056629486},{"$f":"I236/I238","v":-6.0969948856600862},{"$f":"J236/J238","v":5.816927224989259},{"$f":"K236/K238","v":13.317913116839527},{"$f":"L236/L238","v":17.296665434056816}]
[]
[null,null,null,"Price to Book Ratio"]
[null,null,null,null,"Book Value per Share",null,null,{"$f":"H76/H228","v":22.713860652579417},{"$f":"I76/I228","v":6.423716816703168},6.9759851897422438,6.9565596945703652,6.6522194145543878]
[null,null,null,null,"Market Value per Share",null,null,{"$f":"H224","v":10.479159599999999},{"$f":"I224","v":4.9113030000000002},6.2125389083333316,7.9961347999999992,11.038890416666666]
[null,null,null,null,null,"Price to Book Ratio",null,{"$f":"H243/H242","v":0.46135528258644887},{"$f":"I243/I242","v":0.76455783157026203},0.89056079383145581,1.1494381060570829,1.6594296923692389]
[]
[null,"CREDIT RATIOS"]
[]
[null,null,null,"DEBT/EBITDA"]
[null,null,null,null,"Total Debt",null,null,{"$f":"H197","v":34710000},{"$f":"I197","v":27971499},{"$f":"J197","v":28104166},{"$f":"K197","v":27742536},{"$f":"L197","v":38467414}]
[null,null,null,null,"EBITDA",null,null,{"$f":"H238","v":12603000},{"$f":"I238","v":-7058000},{"$f":"J238","v":8417000},{"$f":"K238","v":4170000},{"$f":"L238","v":4557000}]
[null,null,null,null,null,"Debt to EBITDA",null,{"$f":"H249/H250","v":2.7541061651987624},{"$f":"I249/I250","v":-3.9630913856616607},{"$f":"J249/J250","v":3.3389765949863373},{"$f":"K249/K250","v":6.6528863309352522},{"$f":"L249/L250","v":8.4413899495281992}]
[]
[null,null,null,"Debt to Capital Ratio"]
[null,null,null,null,"Total Debt",null,null,{"$f":"H249","v":34710000},{"$f":"I249","v":27971499},28104166,27742536,38467414]
[null,null,null,null,"Debt Plus Equity",null,null,{"$f":"H254+H196+H198","v":59104714},{"$f":"I254+I196+I198","v":48391339.414999999},{"$f":"J254+J196+J198","v":52179094},{"$f":"K254+K196+K198","v":52671047},{"$f":"L254+L196+L198","v":63006408}]
[null,null,null,null,null,"Debt to Capital Ratio",null,{"$f":"H254/H255","v":0.58726280276053788},{"$f":"I254/I255","v":0.57802696387712704},0.53860969682608906,0.52671320545422229,0.61053177321265484]
[]
["FINANCIAL MODEL ASSUMPTIONS"]
[]
[null,null,"Timing"]
[null,null,null,"Last Historic Year",null,null,null,2011,null,2009]
[null,null,null,"Valuation Year",null,null,null,2011,null,2010]
[null,null,null,"Terminal Year",null,null,null,2017,null,2011]
[]
[null,null,"Production and Capacity"]
[null,null,null,"Capacity (BBLs per Day 000's)",null,null,null,{"$f":"IF(H2,H127,G266)","v":177000},177000,177000,177000,177000,177000,177000,177000,177000,177000,177000,177000,177000,177000,177000,177000,177000,177000,177000]
[null,null,null,"Production (BBLs per Day 000's)",null,null,null,{"$f":"H266*H268","v":144300},{"$f":"I266*I268","v":138100},134500,121300,107699.99999999999,123899.99999999999,123899.99999999999,123899.99999999999,123899.99999999999,123899.99999999999,123899.99999999999,123899.99999999999,123899.99999999999,123899.99999999999,123899.99999999999,123899.99999999999,123899.99999999999,123899.99999999999,123899.99999999999]
[null,null,null,"Utilisation",null,null,null,{"$f":"IF(H2,H129/H127,'Master Scenario Page'!$D$12)","v":0.81525423728813562},{"$f":"IF(I2,I129/I127,'Master Scenario Page'!$D$12)","v":0.78022598870056492},{"$f":"IF(J2,J129/J127,'Master Scenario Page'!$D$12)","v":0.75988700564971756},{"$f":"IF(K2,K129/K127,'Master Scenario Page'!$D$12)","v":0.68531073446327684},{"$f":"IF(L2,L129/L127,'Master Scenario Page'!$D$12)","v":0.6084745762711864},{"$f":"IF(M2,M129/M127,'Master Scenario Page'!$D$12)","v":0.7},{"$f":"IF(N2,N129/N127,'Master Scenario Page'!$D$12)","v":0.7},{"$f":"IF(O2,O129/O127,'Master Scenario Page'!$D$12)","v":0.7},{"$f":"IF(P2,P129/P127,'Master Scenario Page'!$D$12)","v":0.7},{"$f":"IF(Q2,Q129/Q127,'Master Scenario Page'!$D$12)","v":0.7},{"$f":"IF(R2,R129/R127,'Master Scenario Page'!$D$12)","v":0.7},{"$f":"IF(S2,S129/S127,'Master Scenario Page'!$D$12)","v":0.7},{"$f":"IF(T2,T129/T127,'Master Scenario Page'!$D$12)","v":0.7},{"$f":"IF(U2,U129/U127,'Master Scenario Page'!$D$12)","v":0.7},{"$f":"IF(V2,V129/V127,'Master Scenario Page'!$D$12)","v":0.7},{"$f":"IF(W2,W129/W127,'Master Scenario Page'!$D$12)","v":0.7},{"$f":"IF(X2,X129/X127,'Master Scenario Page'!$D$12)","v":0.7},{"$f":"IF(Y2,Y129/Y127,'Master Scenario Page'!$D$12)","v":0.7},{"$f":"IF(Z2,Z129/Z127,'Master Scenario Page'!$D$12)","v":0.7}]
[]
[null,null,"Margins (Baht)"]
[null,null,null,"Historic margins",null,null,null,{"$f":"IF(H2,H136)","v":118.00628551628552},{"$f":"IF(I2,I136)","v":-16.484974656046344},97.251947955390335,73.311253091508661,85.734363974001852,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Margins scenario",null,null,null,{"$f":"'Master Scenario Page'!E12","v":1}]
[null,null,null,null,"Base case margin",null,null,null,null,null,null,null,95,100,110,{"$f":"O273*1.02","v":112.2},{"$f":"P273*1.02","v":114.444},116.73288000000001,119.06753760000001,121.44888835200001,123.87786611904001,126.35542344142081,128.88253191024924,131.46018254845424,134.08938619942333,136.77117392341179]
[null,null,null,null,"Low case margin",null,null,null,null,null,null,null,70,65,75,{"$f":"O274*1.02","v":76.5},78.03,79.590600000000009,81.182412000000014,82.806060240000022,84.462181444800024,86.151425073696032,87.874453575169952,89.631942646673352,91.424581499606816,93.25307312959896]
[null,null,null,null,"High case margin",null,null,null,null,null,null,null,100,120,130,{"$f":"O275*1.02","v":132.6},135.25200000000001,137.95704000000001,140.71618080000002,143.53050441600001,146.40111450432002,149.32913679440642,152.31571953029456,155.36203392090044,158.46927459931845,161.63866009130481]
[null,null,null,null,"Custom case margin",null,null,null,null,null,null,null,103,{"$f":"M276","v":103},{"$f":"N276","v":103},103,103,103,103,103,103,103,103,103,103,103]
[null,null,null,null,{"$f":"IF(E2,E271,INDEX(E273:E276,$H$272))","v":"Base case margin"},null,null,{"$f":"IF(H2,H271,INDEX(H273:H276,$H$272))","v":118.00628551628552},-16.484974656046344,97.251947955390335,73.311253091508661,85.734363974001852,{"$f":"IF(M2,M271,INDEX(M273:M276,$H$272))","v":95},100,110,112.2,114.444,116.73288000000001,119.06753760000001,121.44888835200001,123.87786611904001,126.35542344142081,128.88253191024924,131.46018254845424,134.08938619942333,136.77117392341179]
[]
[null,null,null,"Oil price / Input price",null,null,null,{"$f":"IF(H2,H123/H129,G279*1.03)","v":1267.3282397782398},{"$f":"IF(I2,I123/I129,H279*1.03)","v":1625.7068283852282},1113.9746914498141,1404.8830502885407,1824.2969823584031,1879.0258918291552,1935.3966685840298,1993.4585686415508,2053.2623257007972,2114.860195471821,2178.3060013359759,2243.6551813760552,2310.9648368173371,2380.2937819218573,2451.7025953795132,2525.2536732408985,2601.0112834381257,2679.0416219412696,2759.4128705995076]
[]
[null,null,null,"Selling and admin expenses",null,null,null,{"$f":"-IF(H2,H92+H93+H94)","v":4425307},{"$f":"-IF(I2,I92+I93+I94)","v":4781425},4663387,4722655,4676591,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"SGNA Increase",null,null,null,null,{"$f":"IF(I2,I281/H281-1,'Master Scenario Page'!$F$12)","v":8.0473060965035925E-2},{"$f":"IF(J2,J281/I281-1,'Master Scenario Page'!$F$12)","v":-2.4686782705992449E-2},{"$f":"IF(K2,K281/J281-1,'Master Scenario Page'!$F$12)","v":1.2709217570834319E-2},{"$f":"IF(L2,L281/K281-1,'Master Scenario Page'!$F$12)","v":-9.7538355014287204E-3},{"$f":"IF(M2,M281/L281-1,'Master Scenario Page'!$F$12)","v":0.01},{"$f":"IF(N2,N281/M281-1,'Master Scenario Page'!$F$12)","v":0.01},{"$f":"IF(O2,O281/N281-1,'Master Scenario Page'!$F$12)","v":0.01},{"$f":"IF(P2,P281/O281-1,'Master Scenario Page'!$F$12)","v":0.01},{"$f":"IF(Q2,Q281/P281-1,'Master Scenario Page'!$F$12)","v":0.01},{"$f":"IF(R2,R281/Q281-1,'Master Scenario Page'!$F$12)","v":0.01},{"$f":"IF(S2,S281/R281-1,'Master Scenario Page'!$F$12)","v":0.01},{"$f":"IF(T2,T281/S281-1,'Master Scenario Page'!$F$12)","v":0.01},{"$f":"IF(U2,U281/T281-1,'Master Scenario Page'!$F$12)","v":0.01},{"$f":"IF(V2,V281/U281-1,'Master Scenario Page'!$F$12)","v":0.01},{"$f":"IF(W2,W281/V281-1,'Master Scenario Page'!$F$12)","v":0.01},{"$f":"IF(X2,X281/W281-1,'Master Scenario Page'!$F$12)","v":0.01},{"$f":"IF(Y2,Y281/X281-1,'Master Scenario Page'!$F$12)","v":0.01},{"$f":"IF(Z2,Z281/Y281-1,'Master Scenario Page'!$F$12)","v":0.01}]
[]
[null,null,null,"Depreciation expense",null,null,null,{"$f":"H122","v":1980082},{"$f":"I122","v":1975258},2006713,2022037,1296631,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation rate (%)",null,null,null,{"$f":"IF(H2,H284/H33,G285)","v":7.086892186813766E-2},7.280932988277472E-2,7.176581272208965E-2,6.6130429124668585E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2]
[null,null,null,"Depreciation on New Plant",null,null,null,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[]
[null,null,null,"Capital expenditure",null,null,null,{"$f":"IF(H2,-H152,'Master Scenario Page'!$G$12)","v":698776},{"$f":"IF(I2,-I152,'Master Scenario Page'!$G$12)","v":1163925},{"$f":"IF(J2,-J152,'Master Scenario Page'!$G$12)","v":2914665},{"$f":"IF(K2,-K152,'Master Scenario Page'!$G$12)","v":3989018},{"$f":"IF(L2,-L152,'Master Scenario Page'!$G$12)","v":4554139},{"$f":"IF(M2,-M152,'Master Scenario Page'!$G$12)","v":500000},{"$f":"IF(N2,-N152,'Master Scenario Page'!$G$12)","v":500000},{"$f":"IF(O2,-O152,'Master Scenario Page'!$G$12)","v":500000},{"$f":"IF(P2,-P152,'Master Scenario Page'!$G$12)","v":500000},{"$f":"IF(Q2,-Q152,'Master Scenario Page'!$G$12)","v":500000},{"$f":"IF(R2,-R152,'Master Scenario Page'!$G$12)","v":500000},{"$f":"IF(S2,-S152,'Master Scenario Page'!$G$12)","v":500000},{"$f":"IF(T2,-T152,'Master Scenario Page'!$G$12)","v":500000},{"$f":"IF(U2,-U152,'Master Scenario Page'!$G$12)","v":500000},{"$f":"IF(V2,-V152,'Master Scenario Page'!$G$12)","v":500000},{"$f":"IF(W2,-W152,'Master Scenario Page'!$G$12)","v":500000},{"$f":"IF(X2,-X152,'Master Scenario Page'!$G$12)","v":500000},{"$f":"IF(Y2,-Y152,'Master Scenario Page'!$G$12)","v":500000},{"$f":"IF(Z2,-Z152,'Master Scenario Page'!$G$12)","v":500000}]
[]
[null,null,null,"Other Income",null,null,null,{"$f":"IF(H2,H97+H101+H102+H109,G290)","v":725087},305646,320554,504630,485543,485543,485543,485543,485543,485543,485543,485543,485543,485543,485543,485543,485543,485543,485543]
[]
[null,null,"Working capital assumptions"]
[null,null,null,"Account Receivables to Sales",null,null,null,{"$f":"IF(H2,(H18+H19)/H88,G293)","v":4.8927475965786178E-2},1.5894548310705473E-2,2.9262436298946762E-2,2.9392319852552442E-2,2.7109473563939234E-2,{"$f":"'Master Scenario Page'!I12","v":2.7099999999999999E-2},2.7099999999999999E-2,2.7099999999999999E-2,2.7099999999999999E-2,2.7099999999999999E-2,2.7099999999999999E-2,2.7099999999999999E-2,2.7099999999999999E-2,2.7099999999999999E-2,2.7099999999999999E-2,2.7099999999999999E-2,2.7099999999999999E-2,2.7099999999999999E-2,2.7099999999999999E-2]
[null,null,null,"Inventories to Cost of Goods Sold",null,null,null,{"$f":"IF(H2,H21/H123,G294)","v":0.11411764284509134},5.6674998346288301E-2,0.12269692698096843,0.12153662792232256,0.13240570889838207,{"$f":"'Master Scenario Page'!J12","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]
[null,null,null,"Other Current Assets",null,null,null,{"$f":"IF(H2,H22+H23,G295)","v":4005773},1275155.9980000001,2053099,1787685,2451484,2451484,2451484,2451484,2451484,2451484,2451484,2451484,2451484,2451484,2451484,2451484,2451484,2451484,2451484]
[]
[null,null,null,"Account Payables to Expenses",null,null,null,{"$f":"IF(H2,H44/H125,G297)","v":1.82054508563371E-2},1.0197480554210422E-2,1.8410421915408287E-2,2.4160720295670936E-2,1.9440916567067708E-2,{"$f":"'Master Scenario Page'!K12","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[null,null,"Tax rate",null,null,null,null,{"$f":"H215","v":0.1233410493155908},{"$f":"I215","v":0.30784391235599728},0.2815139697957692,0.25523656688158214,0.67985309959513895,0.23,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[]
[null,null,"Other assets and liabilities"]
[null,null,null,"Investments in Associates",null,null,null,{"$f":"IF(H2,-H202,G302)","v":0},193223.557,454771,718530,1006559,1006559,1006559,1006559,1006559,1006559,1006559,1006559,1006559,1006559,1006559,1006559,1006559,1006559,1006559]
[null,null,null,"Unfunded Pension Obligation",null,null,null,{"$f":"IF(H2,H199,G303)","v":680968},736126,1330102,1546914,1722836,1722836,1722836,1722836,1722836,1722836,1722836,1722836,1722836,1722836,1722836,1722836,1722836,1722836,1722836]
[null,null,null,"Other Assets",null,null,null,{"$f":"IF(H2,H209,G304)","v":2105306},{"$f":"IF(I2,I209,H304)","v":2000319.4249999998},1570045,1227440,1472330,1472330,1472330,1472330,1472330,1472330,1472330,1472330,1472330,1472330,1472330,1472330,1472330,1472330,1472330]
[null,null,null,"Other Liabilities",null,null,null,{"$f":"IF(H2,-H210,G305)","v":330382},{"$f":"IF(I2,-I210,H305)","v":231600},39673,12490,2723,2723,2723,2723,2723,2723,2723,2723,2723,2723,2723,2723,2723,2723,2723]
[null,null,null,"Net Deferred Tax",null,null,null,{"$f":"IF(H2,H211,G306)","v":3880939},{"$f":"IF(I2,I211,H306)","v":7120200.4460000005},5364730,4778068,2831542,2831542,2831542,2831542,2831542,2831542,2831542,2831542,2831542,2831542,2831542,2831542,2831542,2831542,2831542]
[]
[null,null,"Synergy Realisation"]
[null,null,null,"Year",null,null,null,1,0.3]
[null,null,null,null,null,null,null,2,0.5]
[null,null,null,null,null,null,null,3,1]
[null,"Financing assumptions"]
[]
[null,null,"Interest Rates"]
[null,null,null,"Interest rate on long term debt",null,null,null,7.0000000000000007E-2,{"$f":"H315","v":7.0000000000000007E-2},{"$f":"I315","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,"Interest rate on short term debt",null,null,null,7.0000000000000007E-2,{"$f":"H316","v":7.0000000000000007E-2},{"$f":"I316","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,"Repayment of long term debt",null,null,null,0.1,{"$f":"H317","v":0.1},{"$f":"I317","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,null,null,"Dividend payout ratio",null,null,null,{"$f":"IF(H2,-H172/H113,G319)","v":0},-0.75624236934490252,0.19444156662530848,0.80541343427209011,0.86971403068071129,0.86971403068071129,0.86971403068071129,0.86971403068071129,0.86971403068071129,0.86971403068071129,0.86971403068071129,0.86971403068071129,0.86971403068071129,0.86971403068071129,0.86971403068071129,0.86971403068071129,0.86971403068071129,0.86971403068071129,0.86971403068071129]
[null,null,null,"Minority interest",null,null,null,{"$f":"IF(H2,H114/H110,G320)","v":1.2829531113952038E-4},-1.207794221003323E-4,1.8447100187751484E-4,4.3441724409654879E-4,8.6272178176654082E-4,8.6272178176654082E-4,8.6272178176654082E-4,8.6272178176654082E-4,8.6272178176654082E-4,8.6272178176654082E-4,8.6272178176654082E-4,8.6272178176654082E-4,8.6272178176654082E-4,8.6272178176654082E-4,8.6272178176654082E-4,8.6272178176654082E-4,8.6272178176654082E-4,8.6272178176654082E-4,8.6272178176654082E-4]
[]
[null,"Valuation assumptions"]
[null,null,"WACC",null,null,null,null,{"$f":"'Master Scenario Page'!L12","v":0.09}]
[null,null,"Beta",null,null,null,null,1.2]
[null,null,"Equity Market Risk Premium",null,null,null,null,0.06]
[null,null,"Country Risk Premium",null,null,null,null,0.02]
[null,null,"Credit Spread",null,null,null,null,2.5000000000000001E-2]
[null,null,"Risk Free Rate",null,null,null,null,0.03]
[]
[null,null,"Terminal growth rate",null,null,null,null,0.02]
[]
[null,null,"Terminal EV/EBITDA ratio",null,null,null,null,7]
[]
[null,null,"ROIC / WACC spread",null,null,null,null,0.04]
[]
["(A) Operating Analysis"]
[]
[null,null,null,null,"Revenue"]
[null,null,null,null,null,"Capacity",null,{"$f":"H266","v":177000},{"$f":"I266","v":177000},177000,177000,177000,177000,177000,177000,177000,177000,177000,177000,177000,177000,177000,177000,177000,177000,177000]
[null,null,null,null,null,"Utilisation",null,{"$f":"H268","v":0.81525423728813562},{"$f":"I268","v":0.78022598870056492},0.75988700564971756,0.68531073446327684,0.6084745762711864,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,null,null,null,null,"Production",null,{"$f":"H339*H340","v":144300},{"$f":"I339*I340","v":138100},134500,121300,107699.99999999999,123899.99999999999,123899.99999999999,123899.99999999999,123899.99999999999,123899.99999999999,123899.99999999999,123899.99999999999,123899.99999999999,123899.99999999999,123899.99999999999,123899.99999999999,123899.99999999999,123899.99999999999,123899.99999999999]
[null,null,null,null,null,"Margin",null,{"$f":"H277","v":118.00628551628552},{"$f":"I277","v":-16.484974656046344},97.251947955390335,73.311253091508661,85.734363974001852,95,100,110,112.2,114.444,116.73288000000001,119.06753760000001,121.44888835200001,123.87786611904001,126.35542344142081,128.88253191024924,131.46018254845424,134.08938619942333,136.77117392341179]
[]
[null,null,null,null,null,"Gross profits",null,{"$f":"H342*H341","v":17028307},{"$f":"I342*I341","v":-2276575},13080387,8892655,9233590.9999999981,11770499.999999998,12389999.999999998,13628999.999999998,13901579.999999998,14179611.599999998,14463203.831999999,14752467.908639999,15047517.266812799,15348467.612149054,15655436.964392036,15968545.703679878,16287916.617753478,16613674.950108549,16945948.44911072]
[null,null,null,null,null,"Oil price / input price",null,{"$f":"H279","v":1267.3282397782398},{"$f":"I279","v":1625.7068283852282},1113.9746914498141,1404.8830502885407,1824.2969823584031,1879.0258918291552,1935.3966685840298,1993.4585686415508,2053.2623257007972,2114.860195471821,2178.3060013359759,2243.6551813760552,2310.9648368173371,2380.2937819218573,2451.7025953795132,2525.2536732408985,2601.0112834381257,2679.0416219412696,2759.4128705995076]
[null,null,null,null,null,"Cost of good sold",null,{"$f":"H345*H341","v":182875465},{"$f":"I345*I341","v":224510113},149829596,170412314,{"$f":"L345*L341","v":196476784.99999997},{"$f":"M345*M341","v":232811307.99763229},239795647.23756126,246989516.65468812,254399202.15432873,262031178.21895859,269892113.56552738,277988876.97249323,286328543.28166801,294918399.58011806,303765951.56752163,312878930.11454731,322265298.01798373,331933256.95852327,341891254.66727895]
[null,null,null,null,null,"Revenue",null,{"$f":"H346+H344","v":199903772},{"$f":"I346+I344","v":222233538},162909983,179304969,205710375.99999997,244581807.99763229,252185647.23756126,260618516.65468812,268300782.15432873,276210789.81895858,284355317.3975274,292741344.88113326,301376060.54848081,310266867.19226712,319421388.53191364,328847475.81822717,338553214.63573724,348546931.9086318,358837203.11638969]
[null,null,null,null,null,"Test",null,{"$f":"IF(H2,H347=H88,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,null,null,"Operating Expenses"]
[null,null,null,null,null,"Growth rate",null,null,{"$f":"I282","v":8.0473060965035925E-2},{"$f":"J282","v":-2.4686782705992449E-2},1.2709217570834319E-2,-9.7538355014287204E-3,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,null,null,"SGNA expenses",null,{"$f":"H281","v":4425307},{"$f":"H352*(1+I351)","v":4781425},{"$f":"I352*(1+J351)","v":4663387},4722655,4676591,4723356.91,4770590.4791000001,4818296.3838910004,4866479.3477299102,4915144.1412072089,4964295.5826192806,5013938.5384454736,5064077.923829928,5114718.7030682275,5165865.8900989098,5217524.5489998991,5269699.7944898978,5322396.7924347967,5375620.7603591448]
[]
[null,null,null,null,null,"Year",null,{"$f":"G354+H3","v":0},0,0,0,0,1,2,3,4,5,6,6,6,6,6,6,6,6,6]
[null,null,null,null,null,"Synergies",null,{"$f":"'Master Scenario Page'!$H$12","v":1500000},{"$f":"'Master Scenario Page'!$H$12","v":1500000},{"$f":"'Master Scenario Page'!$H$12","v":1500000},{"$f":"'Master Scenario Page'!$H$12","v":1500000},{"$f":"'Master Scenario Page'!$H$12","v":1500000},{"$f":"'Master Scenario Page'!$H$12","v":1500000},{"$f":"'Master Scenario Page'!$H$12","v":1500000},{"$f":"'Master Scenario Page'!$H$12","v":1500000},{"$f":"'Master Scenario Page'!$H$12","v":1500000},{"$f":"'Master Scenario Page'!$H$12","v":1500000},{"$f":"'Master Scenario Page'!$H$12","v":1500000},{"$f":"'Master Scenario Page'!$H$12","v":1500000},{"$f":"'Master Scenario Page'!$H$12","v":1500000},{"$f":"'Master Scenario Page'!$H$12","v":1500000},{"$f":"'Master Scenario Page'!$H$12","v":1500000},{"$f":"'Master Scenario Page'!$H$12","v":1500000},{"$f":"'Master Scenario Page'!$H$12","v":1500000},{"$f":"'Master Scenario Page'!$H$12","v":1500000},{"$f":"'Master Scenario Page'!$H$12","v":1500000}]
[null,null,null,null,null,"Synergie Realisation",null,{"$f":"IF(H3,LOOKUP(H354,$H$309:$I$311))","v":false},false,false,false,false,0.3,0.5,1,1,1,1,false,false,false,false,false,false,false,false]
[null,null,null,null,null,"Synergies Realized",null,{"$f":"H356*H355","v":0},{"$f":"I356*I355","v":0},0,0,0,450000,750000,1500000,1500000,1500000,1500000,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"EBITDA",null,{"$f":"H344-H352+H357","v":12603000},{"$f":"I344-I352+I357","v":-7058000},8417000,4170000,4556999.9999999981,7497143.089999998,8369409.520899998,10310703.616108999,10535100.652270088,10764467.458792789,10998908.249380719,9738529.3701945245,9983439.3429828715,10233748.909080826,10489571.074293125,10751021.15467998,11018216.82326358,11291278.157673752,11570327.688751575]
[]
[null,null,null,null,"Capital Expenditure",null,null,{"$f":"H288","v":698776},{"$f":"I288","v":1163925},2914665,3989018,4554139,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000,500000]
[]
["(B)","Working Capital Analysis"]
[]
[null,null,null,null,"Total Sales",null,null,{"$f":"H347","v":199903772},{"$f":"I347","v":222233538},162909983,179304969,205710375.99999997,244581807.99763229,252185647.23756126,260618516.65468812,268300782.15432873,276210789.81895858,284355317.3975274,292741344.88113326,301376060.54848081,310266867.19226712,319421388.53191364,328847475.81822717,338553214.63573724,348546931.9086318,358837203.11638969]
[null,null,null,null,"Accounts Receivable to Sales",null,null,{"$f":"H293","v":4.8927475965786178E-2},{"$f":"I293","v":1.5894548310705473E-2},2.9262436298946762E-2,2.9392319852552442E-2,2.7109473563939234E-2,2.7099999999999999E-2,2.7099999999999999E-2,2.7099999999999999E-2,2.7099999999999999E-2,2.7099999999999999E-2,2.7099999999999999E-2,2.7099999999999999E-2,2.7099999999999999E-2,2.7099999999999999E-2,2.7099999999999999E-2,2.7099999999999999E-2,2.7099999999999999E-2,2.7099999999999999E-2,2.7099999999999999E-2]
[null,null,null,null,"Level of account receiveables",null,null,{"$f":"H365*H366","v":9780787},{"$f":"I365*I366","v":3532301.7060000007},4767143,5270189,5576699.9999999991,6628166.9967358345,6834231.0401379094,7062761.8013420478,7270951.1963823084,7485312.4040937768,7706029.1014729924,7933290.4462787108,8167291.2408638299,8408232.1009104382,8656319.6292148586,8911766.5946739558,9174792.1166284792,9445621.854723921,9724488.2044541612]
[]
[null,null,null,null,"Total Cash Cost of Sales",null,null,{"$f":"H346","v":182875465},{"$f":"I346","v":224510113},149829596,170412314,196476784.99999997,232811307.99763229,239795647.23756126,246989516.65468812,254399202.15432873,262031178.21895859,269892113.56552738,277988876.97249323,286328543.28166801,294918399.58011806,303765951.56752163,312878930.11454731,322265298.01798373,331933256.95852327,341891254.66727895]
[null,null,null,null,"Inventories to CGS",null,null,{"$f":"H294","v":0.11411764284509134},{"$f":"I294","v":5.6674998346288301E-2},{"$f":"J294","v":0.12269692698096843},{"$f":"K294","v":0.12153662792232256},{"$f":"L294","v":0.13240570889838207},{"$f":"'Master Scenario Page'!J12","v":0.11},{"$f":"M370","v":0.11},{"$f":"N370","v":0.11},0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11]
[null,null,null,null,"Level of inventory",null,null,{"$f":"H369*H370","v":20869317},{"$f":"I369*I370","v":12724110.283},18383631,20711338,26014647.999999996,25609243.879739553,26377521.19613174,27168846.832015693,27983912.236976162,28823429.604085445,29688132.492208011,30578776.466974255,31496139.760983482,32441023.953812987,33414254.672427379,34416682.312600203,35449182.781978212,36512658.265437558,37608038.013400681]
[]
[null,null,null,null,"Other Current Assets",null,null,{"$f":"H295","v":4005773},{"$f":"I295","v":1275155.9980000001},2053099,1787685,2451484,2451484,2451484,2451484,2451484,2451484,2451484,2451484,2451484,2451484,2451484,2451484,2451484,2451484,2451484]
[]
[null,null,null,null,"Total Expenses",null,null,{"$f":"H346+H352","v":187300772},{"$f":"I346+I352","v":229291538},154492983,175134969,201153375.99999997,237534664.90763229,244566237.71666124,251807813.03857911,259265681.50205866,266946322.3601658,274856409.14814669,283002815.5109387,291392621.20549792,300033118.28318632,308931817.45762056,318096454.66354722,327534997.81247365,337255653.75095809,347266875.42763811]
[null,null,null,null,"A/P to Expenses",null,null,{"$f":"H297","v":1.82054508563371E-2},{"$f":"I297","v":1.0197480554210422E-2},1.8410421915408287E-2,2.4160720295670936E-2,1.9440916567067708E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,null,"Level of account payables",null,null,{"$f":"H375*H376","v":3409895},{"$f":"I375*I376","v":2338196},2844281,4231387,3910605.9999999991,4750693.298152646,4891324.7543332251,5036156.2607715819,5185313.6300411737,5338926.4472033158,5497128.1829629336,5660056.3102187738,5827852.4241099581,6000662.3656637268,6178636.3491524113,6361929.0932709444,6550699.9562494736,6745113.0750191621,6945337.5085527627]
[]
[null,null,null,null,"Current Assets Less Cash",null,null,{"$f":"H367+H371+H373","v":34655877},{"$f":"I367+I371+I373","v":17531567.987},25203873,27769212,34042832,34688894.876475386,35663236.236269653,36683092.633357741,37706347.433358468,38760226.008179225,39845645.593681008,40963550.913252965,42114915.001847312,43300740.054723427,44522058.301642239,45779932.907274157,47075458.898606688,48409764.120161481,49784010.217854843]
[null,null,null,null,"Current Liabilities LessDebt",null,null,{"$f":"H377","v":3409895},{"$f":"I377","v":2338196},2844281,4231387,3910605.9999999991,4750693.298152646,4891324.7543332251,5036156.2607715819,5185313.6300411737,5338926.4472033158,5497128.1829629336,5660056.3102187738,5827852.4241099581,6000662.3656637268,6178636.3491524113,6361929.0932709444,6550699.9562494736,6745113.0750191621,6945337.5085527627]
[null,null,null,null,"Total working capital",null,null,{"$f":"H367+H371+H373-H377","v":31245982},{"$f":"I367+I371+I373-I377","v":15193371.987},22359592,23537825,30132226,29938201.578322738,30771911.481936429,31646936.372586161,32521033.803317294,33421299.560975909,34348517.410718076,35303494.603034191,36287062.577737354,37300077.689059697,38343421.952489831,39418003.814003214,40524758.942357212,41664651.045142323,42838672.709302083]
[null,null,null,null,"Change in working capital",null,null,null,{"$f":"I381-H381","v":-16052610.013},{"$f":"J381-I381","v":7166220.0130000003},1178233,6594401,-194024.42167726159,833709.90361369029,875024.8906497322,874097.43073113263,900265.75765861571,927217.8497421667,954977.1923161149,983567.97470316291,1013015.1113223433,1043344.2634301335,1074581.8615133837,1106755.1283539981,1139892.1027851105,1174021.6641597599]
[]
[null,null,null,null,"Working Capital as Percent of Revenue",null,null,{"$f":"H381/H365","v":0.15630511464285926},{"$f":"I381/I365","v":6.836669264114402E-2},0.13725120823319956,0.13127257505061113,0.14647888252365066,0.12240567613521182,0.12202086763862893,0.1214301147086852,0.12121110323342604,0.12099925416701421,0.12079435589628525,0.12059620282665938,0.12040459521468873,0.12021933900517154,0.12004024567271239,0.11986713206760875,0.11969982026594962,0.11953813742381272,0.11938191563545116]
[]
["(C)","Depreciation Expense"]
[]
[null,null,null,null,"Depreciation on existing plant"]
[null,null,null,null,null,"Opening net plant balance",null,null,{"$f":"H391","v":27940061},{"$f":"I391","v":27129188.02},27961963,30576499,33411828,32115197,30868885.065157436,29670939.436114926,28519483.135310639,27412712.026072886,26348891.98584405,25326356.189104736,24343502.495740965,23398790.940762438,22490741.321438655,21617930.878072362,20778992.064776488,19972610.406761751]
[null,null,null,null,null,"Less Depreciation",null,null,{"$f":"I394","v":2034297.1182938486},{"$f":"J394","v":1946948.2267456781},1849136.6123581054,1186598.8438246779,1296631,1246311.9348425653,1197945.6290425102,1151456.3008042881,1106771.1092377517,1063820.0402288348,1022535.7967393151,982853.69336377119,944711.55497852748,908049.61932378379,872810.4433662931,838938.8132958737,806381.65801473672,775087.96598407894]
[null,null,null,null,null,"Closing Balance",null,{"$f":"IF(H2,H208,H389-H390)","v":27940061},{"$f":"IF(I2,I208,I389-I390)","v":27129188.02},{"$f":"IF(J2,J208,J389-J390)","v":27961963},30576499,33411828,32115197,30868885.065157436,29670939.436114926,28519483.135310639,27412712.026072886,26348891.98584405,25326356.189104736,24343502.495740965,23398790.940762438,22490741.321438655,21617930.878072362,20778992.064776488,19972610.406761751,19197522.440777671]
[]
[null,null,null,null,null,"Net Plant depreciation rate",null,null,{"$f":"I285","v":7.280932988277472E-2},{"$f":"J285","v":7.176581272208965E-2},6.6130429124668585E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2,3.8807544442046094E-2]
[null,null,null,null,null,"Depreciation on existing plant",null,null,{"$f":"I393*I389","v":2034297.1182938486},{"$f":"J393*J389","v":1946948.2267456781},1849136.6123581054,1186598.8438246779,{"$f":"M393*M389","v":1296631},1246311.9348425653,1197945.6290425102,1151456.3008042881,1106771.1092377517,1063820.0402288348,1022535.7967393151,982853.69336377119,944711.55497852748,908049.61932378379,872810.4433662931,838938.8132958737,806381.65801473672,775087.96598407894]
[]
[null,null,null,null,"Depreciation on new plant"]
[]
[null,null,null,null,null,"Opening Balance",null,null,{"$f":"H401","v":0},{"$f":"I401","v":0},0,0,0,500000,1000000,1500000,2000000,2500000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000]
[null,null,null,null,null,"Add CAPEX",null,{"$f":"H3*H361","v":0},{"$f":"I3*I361","v":0},{"$f":"J3*J361","v":0},0,0,500000,500000,500000,500000,500000,500000,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Less Retirement"]
[null,null,null,null,null,"Closing Balance",null,{"$f":"H398+H399-H400","v":0},{"$f":"I398+I399-I400","v":0},{"$f":"J398+J399-J400","v":0},0,0,500000,1000000,1500000,2000000,2500000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000,3000000]
[]
[null,null,null,null,null,"Depreciation rate on the gross plant",null,{"$f":"1/$H$286","v":0.04},{"$f":"1/$H$286","v":0.04},{"$f":"1/$H$286","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,null,null,"Depreciation expense on the new plant",null,{"$f":"H403*AVERAGE(H399,H401)","v":0},{"$f":"I403*AVERAGE(I399,I401)","v":0},{"$f":"J403*AVERAGE(J399,J401)","v":0},0,0,20000,30000,40000,50000,60000,70000,60000,60000,60000,60000,60000,60000,60000,60000]
[]
[null,null,null,null,"Total",null,null,{"$f":"H394+H404","v":0},2034297.1182938486,1946948.2267456781,1849136.6123581054,1186598.8438246779,1316631,1276311.9348425653,1237945.6290425102,1201456.3008042881,1166771.1092377517,1133820.0402288348,1082535.7967393151,1042853.6933637712,1004711.5549785275,968049.61932378379,932810.4433662931,898938.8132958737,866381.65801473672,835087.96598407894]
[]
[null,null,null,null,"Cumulated Depreciation",null,null,{"$f":"G408+H404","v":0},{"$f":"H408+I404","v":0},0,0,0,20000,50000,90000,140000,200000,270000,330000,390000,450000,510000,570000,630000,690000,750000]
[null,null,null,null,"Net plant",null,null,{"$f":"-H408+H391+H404","v":27940061},27129188.02,27961963,30576499,33411828,32115197,30848885.065157436,29620939.436114926,28429483.135310639,27272712.026072886,26148891.98584405,25056356.189104736,24013502.495740965,23008790.940762438,22040741.321438655,21107930.878072362,20208992.064776488,19342610.406761751,18507522.440777671]
[]
[null,null,null,null,"EBIT",null,null,{"$f":"H359-H406","v":12603000},-9092297.1182938479,6470051.7732543219,2320863.3876418946,3370401.15617532,6180512.089999998,7093097.5860574329,9072757.9870664887,9333644.3514657989,9597696.3495550379,9865088.2091518845,8655993.5734552089,8940585.6496191006,9229037.3541022986,9521521.4549693409,9818210.7113136873,10119278.009967707,10424896.499659015,10735239.722767496]
[]
[null,null,null,null,"NOPLAT",null,null,{"$f":"H411*(1-H299)","v":11048532.75547561},-6293288.8010951104,4648641.8137813425,1728494.1843790188,1079023.4832704887,4758994.3092999989,5674478.0688459463,7258206.389653191,7466915.4811726399,7678157.0796440309,7892070.5673215082,6924794.8587641679,7152468.5196952811,7383229.8832818391,7617217.1639754735,7854568.56905095,8095422.4079741659,8339917.1997272121,8588191.7782139983]
[]
["PART A: Free Cash Flow and Discounted Cash Flow Model"]
[]
[null,null,null,"Working Capital to Revenues",null,null,null,{"$f":"H384","v":0.15630511464285926},{"$f":"I384","v":6.836669264114402E-2},0.13725120823319956,0.13127257505061113,0.14647888252365066,0.12240567613521182,0.12202086763862893,0.1214301147086852,0.12121110323342604,0.12099925416701421,0.12079435589628525,0.12059620282665938,0.12040459521468873,0.12021933900517154,0.12004024567271239,0.11986713206760875,0.11969982026594962,0.11953813742381272,0.11938191563545116]
[null,null,null,"Stable Revenue Growth",null,null,null,{"$f":"H365*$H$330","v":3998075.44},{"$f":"I365*$H$330","v":4444670.76},3258199.66,3586099.38,4114207.5199999996,4891636.1599526461,5043712.9447512254,5212370.3330937624,5366015.643086575,5524215.7963791713,5687106.3479505479,5854826.8976226654,6027521.2109696167,6205337.3438453423,6388427.7706382731,6576949.5163645437,6771064.2927147448,6970938.6381726358,7176744.0623277938]
[null,null,null,"Stable Working Capital Increase",null,null,null,{"$f":"H418*H417/(1+$H$330)","v":612666.31372549024},{"$f":"I418*I417/(1+$H$330)","v":297909.25464705884},438423.37254901964,461525.98039215687,590827.96078431373,587023.56035926938,603370.81337130256,620528.16416835622,637667.32947680971,655319.59923482162,673500.34138662892,692225.38437321945,711511.0309360266,731374.07233450387,751831.80298999674,772902.03556869051,794603.11651680805,816953.94206161413,839973.97469219775]
[]
[null,null,null,"EBIT"]
[null,null,null,null,"EBITDA",null,null,{"$f":"H430","v":0},{"$f":"I430","v":0},0,0,0,7497143.089999998,8369409.520899998,10310703.616108999,10535100.652270088,10764467.458792789,10998908.249380719,0,0,0,0,0,0,0,0]
[null,null,null,null,"Less Depreciation and Amortisation",null,null,{"$f":"H406*H3","v":0},0,0,0,0,1316631,1276311.9348425653,1237945.6290425102,1201456.3008042881,1166771.1092377517,1133820.0402288348,0,0,0,0,0,0,0,0]
[null,null,null,null,"EBIT",null,null,{"$f":"H422-H423","v":0},{"$f":"I422-I423","v":0},0,0,0,6180512.089999998,7093097.5860574329,9072757.9870664887,9333644.3514657989,9597696.3495550379,9865088.2091518845,0,0,0,0,0,0,0,0]
[]
[null,null,null,"NOPAT",null,null,null,{"$f":"H424*(1-H299)","v":0},0,0,0,0,4758994.3092999989,5674478.0688459463,7258206.389653191,7466915.4811726399,7678157.0796440309,7892070.5673215082,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"(I) Free Cash Flow (\"FCF\")"]
[null,null,null,null,"EBITDA ",null,null,{"$f":"H359*H3","v":0},0,0,0,0,7497143.089999998,8369409.520899998,10310703.616108999,10535100.652270088,10764467.458792789,10998908.249380719,{"$f":"S359*S3","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Less taxes",null,null,{"$f":"H424*H299*H3","v":0},0,0,0,0,1421517.7806999995,1418619.5172114866,1814551.5974132977,1866728.87029316,1919539.2699110077,1973017.641830377,0,0,0,0,0,0,0,0]
[null,null,null,null,"Less CAPEX",null,null,{"$f":"H361*H3","v":0},0,0,0,0,500000,500000,500000,500000,500000,500000,0,0,0,0,0,0,0,0]
[null,null,null,null,"Less change in working capital",null,null,null,{"$f":"IF(I4,I419,I382*I3)","v":0},0,0,0,-194024.42167726159,833709.90361369029,875024.8906497322,874097.43073113263,900265.75765861571,673500.34138662892,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"FCF",null,{"$f":"H430-H431-H432-H433","v":0},{"$f":"I430-I431-I432-I433","v":0},0,0,0,5769649.7309772596,5617080.1000748212,7121127.1280459687,7294274.3512457944,7444662.4312231652,7852390.2661637124,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"Time period",null,{"$f":"G436+H3","v":0},0,0,0,0,1,2,3,4,5,6,6,6,6,6,6,6,6,6]
[null,null,null,null,null,"Adjusted time period",null,{"$f":"IF(H3,H436-0.5)","v":false},false,false,false,false,0.5,1.5,2.5,3.5,4.5,5.5,false,false,false,false,false,false,false,false]
[null,null,null,null,null,"PV Factor",null,{"$f":"1/(1+$H$323)^H437","v":1},{"$f":"1/(1+$H$323)^I437","v":1},1,1,1,0.95782628522115132,0.8787397112120654,0.80618322129547271,0.73961763421603011,0.67854828827158709,0.62252136538677716,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,null,"PV FCF over the explicit period",null,{"$f":"SUMPRODUCT(H438:Z438,H434:Z434)","v":31538024.319686055}]
[]
[null,null,null,null,null,"Terminal value  - Growth rate",null,{"$f":"H434*(1+$H$330)/($H$323-$H$330)*H4","v":0},0,0,0,0,0,0,0,0,0,114420543.87838554,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"PV (Terminal value)",null,{"$f":"SUMPRODUCT(H438:Z438,H442:Z442)","v":71229233.203470215}]
[]
[null,null,null,null,null,"Enterprise value",null,{"$f":"H440+H444","v":102767257.52315627}]
[]
[null,null,null,null,null,"EBITDA Year",null,{"$f":"H262+1","v":2012}]
[null,null,null,null,null,"Column",null,{"$f":"MATCH(H448,1:1)","v":13}]
[null,null,null,null,null,"EBITDA  ",null,{"$f":"INDEX(430:430,H449)","v":7497143.089999998}]
[]
[null,null,null,null,null,"Implied EV/EBITDA",null,{"$f":"H446/H450","v":13.70752249083141}]
[]
[null,null,null,null,null,"Column Number",null,{"$f":"MATCH(H262,1:1)","v":12}]
[null,null,null,null,null,"Less net debt and other",null,{"$f":"INDEX(235:235,H454)","v":38112502}]
[]
[null,null,null,null,null,"Equity value",null,{"$f":"H446-H455","v":64654755.52315627}]
[]
[null,null,null,null,null,"No. of shares",null,{"$f":"INDEX(228:228,H454)","v":3687725.9259259258}]
[]
[null,null,null,null,null,"Equity value per share",null,{"$f":"H457/H459","v":17.532418846154503}]
[null,null,null,null,null,"Exchange Rate"]
[null,null,null,null,null,"Equity value per share - Euro"]
[]
[null,null,null,null,null,null,null,{"$f":"H446","v":102767257.52315627},0,0.01,0.02,0.03]
[null,null,null,null,null,null,null,0.08,102646285.79052389,109978302.63384646,119832931.56207934,133720992.41555032]
[null,null,null,null,null,null,null,0.09,90930060.029022723,96080554.074797839,102767257.52315627,111756078.58157152]
[null,null,null,null,null,null,"WACC",0.1,81577683.386908919,85286098.01268822,89975898.736813635,96065872.69629389]
[null,null,null,null,null,null,null,0.11,73943463.546826839,76663235.502821386,80033726.771294877,84297439.145760655]
[null,null,null,null,null,null,null,0.12,67596996.519392416,69619106.973085344,72085683.323121697,75143584.952243596]
[null,null,null,null,null,null,null,0.13,62240359.647403136,63758506.576081797,65587656.269425184,67819988.964928016]
[]
[]
[null,null,null,null,null,null,"Terminal Value to EV/EBITDA",{"$f":"H430*$H$332*H4","v":0},0,0,0,0,0,0,0,0,0,76992357.745665029,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"PV Terminal Value",{"$f":"SUMPRODUCT(H474:Z474*H438:Z438)","v":47929387.668178603}]
[null,null,null,null,null,null,"Total Enterprise Value",{"$f":"H475+H440","v":79467411.987864658}]
[]
[null,null,null,null,null,null,"EV/EBITDA",{"$f":"H476/H450","v":10.599692580746073}]
[]
[null,null,null,null,null,null,"Less Net Debt",{"$f":"H455","v":38112502}]
[null,null,null,null,null,null,"Equity Value",{"$f":"H476-H480","v":41354909.987864658}]
[null,null,null,null,null,null,"Shares",{"$f":"H459","v":3687725.9259259258}]
[null,null,null,null,null,null,"Equity Value/Share",{"$f":"H481/H482","v":11.214203771794981}]
[null,null,null,null,null,null,null,null,null,"Terminal EV/EBITDA"]
[null,null,null,null,null,null,null,{"$f":"H476","v":79467411.987864658},6,6.5,7,7.5]
[null,null,null,null,null,null,null,0.08,75629599.711446241,79231145.399142414,82832691.086838588,86434236.774534777]
[null,null,null,null,null,null,null,0.09,72620356.606696278,76043884.297280475,79467411.987864658,82890939.678448856]
[null,null,null,null,null,null,"WACC",0.1,69773317.383359075,73029133.099600911,76284948.815842718,79540764.532084554]
[null,null,null,null,null,null,null,0.11,67078135.245415196,70175862.667418703,73273590.089422211,76371317.511425734]
[null,null,null,null,null,null,null,0.12,64525215.498155639,67473846.71407111,70422477.929986566,73371109.145902053]
[null,null,null,null,null,null,null,0.13,62105654.529912673,64913596.604585841,67721538.679259002,70529480.753932178]
[]
[null,null,null,null,"Terminal value with value driver formula"]
[]
[null,null,null,null,null,"NOPAT Multiple",null,{"$f":"(1-$H$330/($H$334+$H$323))/($H$323-$H$330)","v":12.087912087912089},{"$f":"(1-$H$330/($H$334+$H$323))/($H$323-$H$330)","v":12.087912087912089},12.087912087912089,12.087912087912089,12.087912087912089,12.087912087912089,12.087912087912089,12.087912087912089,12.087912087912089,12.087912087912089,12.087912087912089,12.087912087912089,12.087912087912089,12.087912087912089,12.087912087912089,12.087912087912089,12.087912087912089,12.087912087912089,12.087912087912089]
[null,null,null,null,null,"Terminal value",null,{"$f":"H495*H426*H4","v":0},0,0,0,0,0,0,0,0,0,95398655.20938088,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"PV of Terminal value",null,{"$f":"SUMPRODUCT(H496:Z496,H438:Z438)","v":59387701.097006164}]
[null,null,null,null,null,"Total enterprise value",null,{"$f":"H497+H440","v":90925725.416692227}]
[null,null,null,null,null,"NOPAT Multiple"]
[null,null,null,null,null,"Net Debt",null,{"$f":"H481","v":41354909.987864658}]
[null,null,null,null,null,"Equity Value",null,{"$f":"H498-H500","v":49570815.428827569}]
[null,null,null,null,null,"Value per Share",null,{"$f":"H501/H482","v":13.442109425846546}]
[]
[null,null,null,null,null,"Implied EV/EBITDA",null,{"$f":"H498/H450","v":12.128049888493225}]
[]
[null,null,null,null,null,null,null,null,"Growth rate"]
[null,null,null,null,null,null,null,{"$f":"H498","v":90925725.416692227},0,0.01,0.02,0.03]
[null,null,null,null,null,null,null,0.08,97457743.935039952,100311483.83233331,104195076.83252725,109723687.38674372]
[null,null,null,null,null,null,null,0.09,86545987.619547665,88433843.047890097,90925725.416692227,94321451.702365741]
[null,null,null,null,null,null,"WACC",0.1,77825308.693971097,79107241.632855684,80763940.24836269,82954211.496762171]
[null,null,null,null,null,null,null,0.11,70697849.321527749,71583968.921350047,72713329.53227967,74175628.584815621]
[null,null,null,null,null,null,null,0.12,64765046.424107932,65384119.917708591,66167051.915634193,67167166.003287405]
[null,null,null,null,null,null,null,0.13,59750979.766897842,60185117.028089985,60733164.387131132,61428174.281471267]
[]
["Return on Invested Capital"]
[]
[null,null,null,"Invested Capital - Assets"]
[null,null,null,null,"Current Assets less cash",null,null,{"$f":"H379","v":34655877},{"$f":"I379","v":17531567.987},25203873,27769212,34042832,34688894.876475386,35663236.236269653,36683092.633357741,37706347.433358468,38760226.008179225,39845645.593681008,40963550.913252965,42114915.001847312,43300740.054723427,44522058.301642239,45779932.907274157,47075458.898606688,48409764.120161481,49784010.217854843]
[null,null,null,null,"Less Current Liabilities",null,null,{"$f":"H380","v":3409895},{"$f":"I380","v":2338196},2844281,4231387,3910605.9999999991,4750693.298152646,4891324.7543332251,5036156.2607715819,5185313.6300411737,5338926.4472033158,5497128.1829629336,5660056.3102187738,5827852.4241099581,6000662.3656637268,6178636.3491524113,6361929.0932709444,6550699.9562494736,6745113.0750191621,6945337.5085527627]
[null,null,null,null,"Net Plant Assets",null,null,{"$f":"H409","v":27940061},{"$f":"I409","v":27129188.02},27961963,30576499,33411828,32115197,30848885.065157436,29620939.436114926,28429483.135310639,27272712.026072886,26148891.98584405,25056356.189104736,24013502.495740965,23008790.940762438,22040741.321438655,21107930.878072362,20208992.064776488,19342610.406761751,18507522.440777671]
[null,null,null,null,"Other Assets",null,null,{"$f":"H304","v":2105306},{"$f":"I304","v":2000319.4249999998},1570045,1227440,1472330,1472330,1472330,1472330,1472330,1472330,1472330,1472330,1472330,1472330,1472330,1472330,1472330,1472330,1472330]
[null,null,null,null,"Less Other Liabilities",null,null,{"$f":"H305","v":330382},{"$f":"I305","v":231600},39673,12490,2723,2723,2723,2723,2723,2723,2723,2723,2723,2723,2723,2723,2723,2723,2723]
[null,null,null,null,"Net Deferred Taxes",null,null,{"$f":"H306","v":3880939},{"$f":"I306","v":7120200.4460000005},5364730,4778068,2831542,2831542,2831542,2831542,2831542,2831542,2831542,2831542,2831542,2831542,2831542,2831542,2831542,2831542,2831542]
[null,null,null,null,null,null,"Total Invested Capital",{"$f":"SUM(H518:H523)","v":72322460},{"$f":"SUM(I518:I523)","v":56351071.877999999},62984565,68595096,75671861,75861380.174628034,75710041.055760324,75646783.330244243,75627739.198710278,75678459.48145543,75798260.762487993,75986558.412576467,76262864.921698242,76616788.361149594,77048030.972233295,77556387.878617465,78141745.919632643,78804082.60194239,79543465.167185277]
[]
[]
[null,null,null,"Statutory tax rate",null,null,null,{"$f":"H299","v":0.1233410493155908},{"$f":"I299","v":0.30784391235599728},0.2815139697957692,0.25523656688158214,0.67985309959513895,0.23,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,null,"EBITx(1-TAX) = NOPLAT",null,null,null,{"$f":"H413","v":11048532.75547561},{"$f":"I413","v":-6293288.8010951104},4648641.8137813425,1728494.1843790188,1079023.4832704887,4758994.3092999989,5674478.0688459463,7258206.389653191,7466915.4811726399,7678157.0796440309,7892070.5673215082,6924794.8587641679,7152468.5196952811,7383229.8832818391,7617217.1639754735,7854568.56905095,8095422.4079741659,8339917.1997272121,8588191.7782139983]
[]
[null,null,null,null,null,null,null,{"$f":"H1","v":2007},{"$f":"I1","v":2008},2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,"ROIC = NOPLAT/AVERAGE INVESTED CAPITAL",null,null,null,{"$f":"H528/AVERAGE(H524,G524)","v":0.15276765690043745},{"$f":"I528/AVERAGE(I524,H524)","v":-9.7817922757603384E-2},7.7908694089993805E-2,2.6272969108485828E-2,1.4958705800809102E-2,6.2811225740439333E-2,7.4875303309596172E-2,9.5908544845558108E-2,9.8720066754710054E-2,0.10149163942548427,0.10420176188937602,9.1244893875418454E-2,9.3957249401089876E-2,9.6588783722865668E-2,9.9140677703848004E-2,0.10160859084666102,0.10398868901619616,0.10627765361193707,0.10847268428476921]
[]
[null,null,null,"row",null,null,null,0]
[null,null,null,"column",null,null,null,0]
[null,null,null,"length",null,null,null,1]
[null,null,null,"width",null,null,null,{"$f":"H263-H1+1","v":11}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Row start",0]
[null,null,null,null,null,null,"Column start",{"$f":"H262-H1+1","v":5}]
[null,null,null,null,null,null,"Height",1]
[null,null,null,null,null,null,"Width",{"$f":"H263-H262","v":6}]
[]
[null,null,null,null,null,null,"FCF","FROM",{"$f":"H262","v":2011},"to",{"$f":"H263","v":2017}]

{"sheet":"Acquisition Model","index":4,"n_rows":228,"n_cols":17,"rows_kept":228,"cut":false,"hidden":false,"merged":[]}
[]
["Transaction assumptions"]
[]
[null,"Current stock price",null,null,null,{"$f":"'Stock Price'!M11","v":0.27}]
[null,"Exchange rate",null,null,null,{"$f":"'Financial Model'!L133","v":42.457270833333332}]
[null,"Stock price (Baht)",null,null,null,{"$f":"F5*F4","v":11.463463125000001}]
[]
[null,"Premium",null,null,null,{"$f":"G8/1000","v":0.16900000000000001},169]
[null,"Offer price",null,null,null,{"$f":"F6*(1+F8)","v":13.400788393125001}]
[]
[null,"Transaction date",null,null,null,2011]
[null,"Column number",null,null,null,{"$f":"MATCH(F11,'Financial Model'!1:1)","v":12}]
[null,"No. of shares",null,null,null,{"$f":"INDEX('Financial Model'!118:118,'Acquisition Model'!F12)","v":3687725.9259259258}]
[]
[null,"Consideration",null,null,null,{"$f":"F13*F9","v":49418434.785174295}]
[]
[null,"Repayment of existing debt",null,null,null,{"$f":"INDEX('Financial Model'!197:197,'Acquisition Model'!F12)","v":38467414}]
[]
[null,"Existing net debt",null,null,null,{"$f":"INDEX('Financial Model'!235:235,'Acquisition Model'!F12)","v":38112502}]
[null,"Enterprise value",null,null,null,{"$f":"F19+F15","v":87530936.785174295}]
[]
[null,"Existing EBITDA",null,null,null,{"$f":"INDEX('Financial Model'!238:238,'Acquisition Model'!F12)","v":4557000}]
[]
[null,"Implied EV/EBITDA",null,null,null,{"$f":"F20/F22","v":19.208017727709962}]
[]
[null,"Existing net income ",null,null,null,{"$f":"INDEX('Financial Model'!190:190,'Acquisition Model'!F12)","v":994827}]
[null,"Implied PER",null,null,null,{"$f":"F15/F26","v":49.675405658646476}]
[]
["Valuation Parameters"]
[]
[null,"Exit EV/EBITDA",null,null,null,{"$f":"G31/10","v":9.6999999999999993},97]
[]
[null,"Holding Period",null,null,null,8]
[null,"Exit year",null,null,null,{"$f":"F33+F11","v":2019}]
[null,"Tax Rate",null,null,null,0.2]
[null,"Share Price of Acquiring Company",null,null,null,20]
[null,"Existing Shares",null,null,null,1960000]
[null,null,null,null,null,null,1,2,3,4,5]
[null,"Projected EPS",null,null,null,null,2.83,{"$f":"G39*1.09","v":3.0847000000000002},{"$f":"H39*1.09","v":3.3623230000000004},{"$f":"I39*1.09","v":3.6649320700000008},{"$f":"J39*1.09","v":3.9947759563000012}]
[null,"Projected Net Income for Acquiring Co Standalone",null,null,null,null,{"$f":"G39*$F$37","v":5546800},{"$f":"H39*$F$37","v":6046012},6590153.080000001,7183266.8572000014,7829760.8743480025]
[]
[]
["Financing assumptions"]
[null,"New debt",null,null,null,{"$f":"G44*1000000","v":68000000},68]
[]
[null,"Interest rate",null,null,null,"Debt/EBITDA","Credit spread"]
[null,null,null,null,null,0,0.02]
[null,null,null,null,null,2,0.03]
[null,null,null,null,null,3.5,3.5000000000000003E-2]
[null,null,null,null,null,5,0.04]
[null,"Base interest rate",null,null,null,0.03]
[]
[null,"Fees paid on debt",null,null,null,1.4999999999999999E-2]
[null,"Advisory fees",null,null,null,0.02]
[]
[]
["Accounting assumptions"]
[null,"Inventory write-up",null,null,null,500000]
[null,"Plant write up",null,null,null,10000000]
[null,"Intangible assets",null,null,null,5000000]
[null,"Accounts receivable write down",null,null,null,700000]
[null,"Other liabilities write up",null,null,null,200000]
[null,"Depreciation rate on write-up",null,null,null,0.05]
[]
["Sources and uses of funds"]
[null,"Uses of funds"]
[null,null,"Consideration",null,null,{"$f":"F15","v":49418434.785174295}]
[null,null,"Payment of exisiting debt",null,null,{"$f":"F19","v":38112502}]
[null,null,"Payment of advisory fees",null,null,{"$f":"F54*F67","v":988368.69570348598}]
[null,null,"Payment of debt fees",null,null,{"$f":"F44*F53","v":1020000}]
[null,"Total",null,null,null,{"$f":"SUM(F67:F70)","v":89539305.480877787}]
[]
[null,"Sources of funds"]
[null,null,"Debt issued ",null,null,{"$f":"F44","v":68000000}]
[null,null,"Subordinated debt"]
[null,null,"Equity financing",null,null,{"$f":"F71-F74","v":21539305.480877787}]
[null,"Total",null,null,null,{"$f":"SUM(F74:F76)","v":89539305.480877787}]
[]
[null,"Share Price of Acquiring Company",null,null,null,30]
[null,"Number of Shares Issued",null,null,null,{"$f":"F76/F79","v":717976.84936259291}]
[]
["Goodwill analysis"]
[null,"Consideration",null,null,null,{"$f":"F67","v":49418434.785174295}]
[null,"Less: Existing equity",null,null,null,{"$f":"INDEX('Financial Model'!196:196,'Acquisition Model'!F12)","v":24531562}]
[null,"Net ",null,null,null,{"$f":"F83-F84","v":24886872.785174295}]
[null,"Less:"]
[null,null,{"$f":"B58","v":"Inventory write-up"},null,null,{"$f":"F58","v":500000}]
[null,null,{"$f":"B59","v":"Plant write up"},null,null,{"$f":"F59","v":10000000}]
[null,null,"Intangible assets",null,null,5000000]
[null,null,"Accounts receivable write down",null,null,700000]
[null,null,"Other liabilities write up",null,null,200000]
[]
[null,"Total goodwill",null,null,null,{"$f":"F85-F87-F88-F89+F90+F91","v":10286872.785174295}]
[]
[]
[null,null,null,null,null,"Open Balance","Write-ups","Goodwill","Repayment of Existing Debt","Issuance of New Debt","Elimination of existing Equity","Write-off of Fees","New Equity","Total Adjustments","Pro-forma"]
[null,"Current assets"]
[null,null,"Cash and cash equivalents",null,null,{"$f":"INDEX('Financial Model'!16:16,'Acquisition Model'!$F$12)","v":668221},null,null,null,null,null,null,null,{"$f":"SUM(G98:M98)","v":0},{"$f":"N98+F98","v":668221}]
[null,null,"Short-term investments ",null,null,{"$f":"INDEX('Financial Model'!17:17,'Acquisition Model'!$F$12)","v":0},null,null,null,null,null,null,null,0,{"$f":"N99+F99","v":0}]
[null,null,"Trade receivables, net",null,null,{"$f":"INDEX('Financial Model'!18:18,'Acquisition Model'!$F$12)","v":5576562},{"$f":"-F90","v":-700000},null,null,null,null,null,null,-700000,4876562]
[null,null,"Amounts due from related parties",null,null,{"$f":"INDEX('Financial Model'!19:19,'Acquisition Model'!$F$12)","v":138},null,null,null,null,null,null,null,0,138]
[null,null,"Short-term loans to related parties",null,null,{"$f":"INDEX('Financial Model'!20:20,'Acquisition Model'!$F$12)","v":0},null,null,null,null,null,null,null,0,0]
[null,null,"Inventories, net",null,null,{"$f":"INDEX('Financial Model'!21:21,'Acquisition Model'!$F$12)","v":26014648},{"$f":"F87","v":500000},null,null,null,null,null,null,500000,26514648]
[null,null,"Tax claim receivable, net",null,null,{"$f":"INDEX('Financial Model'!22:22,'Acquisition Model'!$F$12)","v":1731196},null,null,null,null,null,null,null,0,1731196]
[null,null,"Other current assets",null,null,{"$f":"INDEX('Financial Model'!23:23,'Acquisition Model'!$F$12)","v":720288},null,null,null,null,null,null,null,0,720288]
[null,null,null,null,"Total Current Assets",{"$f":"INDEX('Financial Model'!24:24,'Acquisition Model'!$F$12)","v":34711053},null,null,null,null,null,null,null,0,34711053]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Non-current assets",null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Investments in subsidiaries and ",null,null,{"$f":"INDEX('Financial Model'!27:27,'Acquisition Model'!$F$12)","v":0},null,null,null,null,null,null,null,0,0]
[null,null,null,"an associate",null,{"$f":"INDEX('Financial Model'!28:28,'Acquisition Model'!$F$12)","v":1006559},null,null,null,null,null,null,null,0,1006559]
[null,null,"Available-for-sale financial assets",null,null,{"$f":"INDEX('Financial Model'!29:29,'Acquisition Model'!$F$12)","v":410400},null,null,null,null,null,null,null,0,410400]
[null,null,"Long-term loans to related parties",null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(G112:M112)","v":0},0]
[null,null,"Deferred income tax assets, net",null,null,{"$f":"INDEX('Financial Model'!31:31,'Acquisition Model'!$F$12)","v":2831542},null,null,null,null,null,null,null,0,2831542]
[null,null,"Intangible assets, net",null,null,{"$f":"INDEX('Financial Model'!32:32,'Acquisition Model'!$F$12)","v":342430},{"$f":"F59","v":10000000},null,null,null,null,null,null,10000000,10342430]
[null,null,"Property, plant and equipment, net",null,null,{"$f":"INDEX('Financial Model'!33:33,'Acquisition Model'!$F$12)","v":33411828},{"$f":"F60","v":5000000},null,null,null,null,null,null,5000000,38411828]
[null,null,"Prepaid rental and deferred charges",null,null,{"$f":"INDEX('Financial Model'!34:34,'Acquisition Model'!$F$12)","v":1090384},null,null,null,null,null,null,null,0,1090384]
[null,null,"Other non-current assets",null,null,{"$f":"INDEX('Financial Model'!35:35,'Acquisition Model'!$F$12)","v":39516},null,null,null,null,null,null,null,0,39516]
[null,null,"Debt Issue Costs",null,null,null,null,null,null,{"$f":"F70","v":1020000},null,null,null,1020000,1020000]
[null,null,"Goodwill",null,null,null,null,{"$f":"F93","v":10286872.785174295},null,null,null,null,null,10286872.785174295,10286872.785174295]
[null,null,null,"Total Non-Current Assets",null,{"$f":"INDEX('Financial Model'!36:36,'Acquisition Model'!$F$12)","v":39132659},null,null,null,null,null,null,null,0,39132659]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Total Assets",null,{"$f":"INDEX('Financial Model'!38:38,'Acquisition Model'!$F$12)","v":73843712},null,null,null,null,null,null,null,{"$f":"SUM(N98:N121)","v":26106872.785174295},99950584.785174295]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Liabilities and shareholders’ equity",null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Current liabilities",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G126:M126)","v":0},0]
[null,"Borrowings",null,null,null,{"$f":"INDEX('Financial Model'!43:43,'Acquisition Model'!$F$12)","v":25206966},null,null,{"$f":"-F68","v":-38112502},{"$f":"F74","v":68000000},null,null,null,29887498,55094464]
[null,"Trade and other payables",null,null,null,{"$f":"INDEX('Financial Model'!44:44,'Acquisition Model'!$F$12)","v":3910606},null,null,null,null,null,null,null,0,3910606]
[null,"Short-term loans from related parties",null,null,null,{"$f":"INDEX('Financial Model'!45:45,'Acquisition Model'!$F$12)","v":176304},null,null,null,null,null,null,null,0,176304]
[null,"Amounts due to related parties",null,null,null,{"$f":"INDEX('Financial Model'!46:46,'Acquisition Model'!$F$12)","v":5201139},null,null,null,null,null,null,null,0,5201139]
[null,"Short-term provisions for employee ",null,null,null,{"$f":"INDEX('Financial Model'!47:47,'Acquisition Model'!$F$12)","v":0},null,null,null,null,null,null,null,0,0]
[null,null,"benefits",null,null,{"$f":"INDEX('Financial Model'!48:48,'Acquisition Model'!$F$12)","v":431337},null,null,null,null,null,null,null,0,431337]
[null,null,null,"Total Current Liabilities",null,{"$f":"INDEX('Financial Model'!49:49,'Acquisition Model'!$F$12)","v":34926352},null,null,null,null,null,null,null,0,34926352]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Non-current liabilities",null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Net liabilities in an associate",null,null,null,{"$f":"INDEX('Financial Model'!52:52,'Acquisition Model'!$F$12)","v":0},null,null,null,null,null,null,null,0,0]
[null,"Long-term loans from related parties",null,null,null,{"$f":"INDEX('Financial Model'!53:53,'Acquisition Model'!$F$12)","v":0},null,null,null,null,null,null,null,0,0]
[null,"Borrowings",null,null,null,{"$f":"INDEX('Financial Model'!54:54,'Acquisition Model'!$F$12)","v":13084144},null,null,null,null,null,null,null,0,13084144]
[null,"Long-term provisions for employee",null,null,null,{"$f":"INDEX('Financial Model'!55:55,'Acquisition Model'!$F$12)","v":0},null,null,null,null,null,null,null,0,0]
[null,null," benefits",null,null,{"$f":"INDEX('Financial Model'!56:56,'Acquisition Model'!$F$12)","v":1291499},null,null,null,null,null,null,null,0,1291499]
[null,null,null,null,null,{"$f":"INDEX('Financial Model'!57:57,'Acquisition Model'!$F$12)","v":0},null,null,null,null,null,null,null,0,0]
[null,"Other non-current liabilities",null,null,null,{"$f":"INDEX('Financial Model'!58:58,'Acquisition Model'!$F$12)","v":2723},{"$f":"F91","v":200000},null,null,null,null,null,null,200000,202723]
[null,null,null,"Total Non-Current Liabilites",null,{"$f":"INDEX('Financial Model'!59:59,'Acquisition Model'!$F$12)","v":14378366},null,null,null,null,null,null,null,0,14378366]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total liabilities",null,null,null,{"$f":"INDEX('Financial Model'!61:61,'Acquisition Model'!$F$12)","v":49304718},null,null,null,null,null,null,null,0,49304718]
[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Shareholders’ equity",null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Equity attributable to owners of the parent",null,null,null,{"$f":"INDEX('Financial Model'!76:76,'Acquisition Model'!$F$12)","v":24531562},null,null,null,null,{"$f":"-F84","v":-24531562},{"$f":"-F69","v":-988368.69570348598},{"$f":"F76","v":21539305.480877787},-3980625.2148256972,20550936.785174303]
[]
[null,"Non-controlling interests",null,null,null,{"$f":"INDEX('Financial Model'!78:78,'Acquisition Model'!$F$12)","v":7432}]
[]
[null,"Total shareholders’ equity ",null,null,null,{"$f":"INDEX('Financial Model'!80:80,'Acquisition Model'!$F$12)","v":24538994}]
[]
[null,"Total liabilities and shareholders’ equity ",null,null,null,{"$f":"INDEX('Financial Model'!82:82,'Acquisition Model'!$F$12)","v":73843712},null,null,null,null,null,null,null,{"$f":"SUM(N126:N153)","v":26106872.785174303}]
[]
[null,null,null,null,null,{"$f":"F154=F122","v":true},null,null,null,null,null,null,null,{"$f":"N154=N122","v":true}]
[]
[]
[null,null,null,null,null,{"$f":"F11","v":2011},{"$f":"F159+1","v":2012},{"$f":"G159+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022]
["Holding Period",null,null,null,null,null,{"$f":"G159<=$F$34","v":true},{"$f":"H159<=$F$34","v":true},true,true,true,true,true,true,false,false,false]
["Terminal Period",null,null,null,null,null,{"$f":"G159=$F$34","v":false},{"$f":"H159=$F$34","v":false},false,false,false,false,false,true,false,false,false]
["Operating Analysis"]
[null,"column No",null,null,null,{"$f":"F12","v":12},{"$f":"F163+1","v":13},{"$f":"G163+1","v":14},15,16,17,18,19,20,21,22,23]
[]
[null,"EBITDA",null,null,null,{"$f":"INDEX('Financial Model'!359:359,F163)","v":4556999.9999999981},{"$f":"INDEX('Financial Model'!359:359,G163)","v":7497143.089999998},{"$f":"INDEX('Financial Model'!359:359,H163)","v":8369409.520899998},{"$f":"INDEX('Financial Model'!359:359,I163)","v":10310703.616108999},{"$f":"INDEX('Financial Model'!359:359,J163)","v":10535100.652270088},{"$f":"INDEX('Financial Model'!359:359,K163)","v":10764467.458792789},{"$f":"INDEX('Financial Model'!359:359,L163)","v":10998908.249380719},{"$f":"INDEX('Financial Model'!359:359,M163)","v":9738529.3701945245},{"$f":"INDEX('Financial Model'!359:359,N163)","v":9983439.3429828715},{"$f":"INDEX('Financial Model'!359:359,O163)","v":10233748.909080826},{"$f":"INDEX('Financial Model'!359:359,P163)","v":10489571.074293125},{"$f":"INDEX('Financial Model'!359:359,Q163)","v":10751021.15467998}]
[null,"CAPEX",null,null,null,{"$f":"INDEX('Financial Model'!361:361,F163)","v":4554139},{"$f":"INDEX('Financial Model'!361:361,G163)","v":500000},{"$f":"INDEX('Financial Model'!361:361,H163)","v":500000},{"$f":"INDEX('Financial Model'!361:361,I163)","v":500000},{"$f":"INDEX('Financial Model'!361:361,J163)","v":500000},{"$f":"INDEX('Financial Model'!361:361,K163)","v":500000},{"$f":"INDEX('Financial Model'!361:361,L163)","v":500000},{"$f":"INDEX('Financial Model'!361:361,M163)","v":500000},{"$f":"INDEX('Financial Model'!361:361,N163)","v":500000},{"$f":"INDEX('Financial Model'!361:361,O163)","v":500000},{"$f":"INDEX('Financial Model'!361:361,P163)","v":500000},{"$f":"INDEX('Financial Model'!361:361,Q163)","v":500000}]
[]
[null,"EV/EBITDA",null,null,null,{"$f":"$F$31","v":9.6999999999999993}]
[null,"Terminal proceeds",null,null,null,{"$f":"$F$168*F165*F161","v":0},{"$f":"$F$168*G165*G161","v":0},0,0,0,0,0,0,96839361.626933843,0,0,0]
[]
["Working Capital Analysis"]
[null,"Change in Working Capital",null,null,null,{"$f":"INDEX('Financial Model'!382:382,F163)","v":6594401},{"$f":"INDEX('Financial Model'!382:382,G163)","v":-194024.42167726159},{"$f":"INDEX('Financial Model'!382:382,H163)","v":833709.90361369029},{"$f":"INDEX('Financial Model'!382:382,I163)","v":875024.8906497322},{"$f":"INDEX('Financial Model'!382:382,J163)","v":874097.43073113263},{"$f":"INDEX('Financial Model'!382:382,K163)","v":900265.75765861571},{"$f":"INDEX('Financial Model'!382:382,L163)","v":927217.8497421667},{"$f":"INDEX('Financial Model'!382:382,M163)","v":954977.1923161149},{"$f":"INDEX('Financial Model'!382:382,N163)","v":983567.97470316291},{"$f":"INDEX('Financial Model'!382:382,O163)","v":1013015.1113223433},{"$f":"INDEX('Financial Model'!382:382,P163)","v":1043344.2634301335},{"$f":"INDEX('Financial Model'!382:382,Q163)","v":1074581.8615133837}]
[]
["Depreciation Analysis"]
[null,"Depreciation with write-up",null,null,null,{"$f":"INDEX('Financial Model'!406:406,F163)","v":1186598.8438246779},{"$f":"INDEX('Financial Model'!406:406,G163)","v":1316631},{"$f":"INDEX('Financial Model'!406:406,H163)","v":1276311.9348425653},{"$f":"INDEX('Financial Model'!406:406,I163)","v":1237945.6290425102},{"$f":"INDEX('Financial Model'!406:406,J163)","v":1201456.3008042881},{"$f":"INDEX('Financial Model'!406:406,K163)","v":1166771.1092377517},{"$f":"INDEX('Financial Model'!406:406,L163)","v":1133820.0402288348},{"$f":"INDEX('Financial Model'!406:406,M163)","v":1082535.7967393151},{"$f":"INDEX('Financial Model'!406:406,N163)","v":1042853.6933637712},{"$f":"INDEX('Financial Model'!406:406,O163)","v":1004711.5549785275},{"$f":"INDEX('Financial Model'!406:406,P163)","v":968049.61932378379},{"$f":"INDEX('Financial Model'!406:406,Q163)","v":932810.4433662931}]
[null,"New Plant Balance",null,null,null,{"$f":"$F$59","v":10000000},{"$f":"$F$59","v":10000000},10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000,10000000]
[null,"Depreciation on New plant",null,null,null,{"$f":"F176*$F$63","v":500000},{"$f":"G176*$F$63","v":500000},500000,500000,500000,500000,500000,500000,500000,500000,500000,500000]
[]
["Debt Analysis"]
[null,"Opening Balance",null,null,null,null,{"$f":"F182","v":68000000},{"$f":"G182","v":65752934.90632274},63718019.161001995,60065101.105972141,56034472.416660786,51627740.440770626,46613710.185882524,42385269.65236105,0,0,0]
[null,"Less Repayment",null,null,null,null,{"$f":"G210","v":2247065.09367726},{"$f":"H210","v":2034915.7453207476},3652918.055029856,4030628.6893113544,4406731.9758901615,5014030.2548881024,4228440.5335214771,42385269.65236105,0,0,0]
[null,"Closing Balance",null,null,null,{"$f":"F74","v":68000000},{"$f":"G180-G181","v":65752934.90632274},{"$f":"H180-H181","v":63718019.161001995},60065101.105972141,56034472.416660786,51627740.440770626,46613710.185882524,42385269.65236105,0,0,0,0]
[]
[null,"Base Interest Rate",null,null,null,null,{"$f":"$F$51","v":0.03},{"$f":"$F$51","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,"Credit spread",null,null,null,null,{"$f":"LOOKUP(G189,$F$47:$G$50)","v":0.04},{"$f":"LOOKUP(H189,$F$47:$G$50)","v":0.04},0.04,0.04,0.04,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,0.02,0.02,0.02]
[null,"Total Interest Rate",null,null,null,null,{"$f":"SUM(G184:G185)","v":7.0000000000000007E-2},{"$f":"SUM(H184:H185)","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,6.5000000000000002E-2,6.5000000000000002E-2,6.5000000000000002E-2,0.05,0.05,0.05]
[]
[null,"Interest Expense",null,null,null,null,{"$f":"G180*G186","v":4760000},{"$f":"H180*H186","v":4602705.4434425924},4460261.3412701404,4204557.0774180507,3922413.0691662552,3355803.1286500907,3029891.1620823643,2755042.5274034683,0,0,0]
[null,"Debt/EBITDA",null,null,null,null,{"$f":"G180/G165","v":9.0701216695065128},{"$f":"H180/H165","v":7.8563409691120061},6.1797934974536277,5.7014264114343707,5.2055034428005902,4.6938968186844789,4.7865245781921821,4.2455578880391229,0,0,0]
[]
["Profit & Loss Statement"]
[null,"EBITDA",null,null,null,null,{"$f":"G165*G160","v":7497143.089999998},{"$f":"H165*H160","v":8369409.520899998},10310703.616108999,10535100.652270088,10764467.458792789,10998908.249380719,9738529.3701945245,9983439.3429828715,0,0,0]
[null,"Less DA",null,null,null,null,{"$f":"(G175+G177)*G160","v":1816631},{"$f":"(H175+H177)*H160","v":1776311.9348425653},1737945.6290425102,1701456.3008042881,1666771.1092377517,1633820.0402288348,1582535.7967393151,1542853.6933637713,0,0,0]
[null,"EBIT",null,null,null,null,{"$f":"G192-G193","v":5680512.089999998},{"$f":"H192-H193","v":6593097.5860574329},8572757.9870664887,8833644.3514657989,9097696.3495550379,9365088.2091518845,8155993.5734552089,8440585.6496191006,0,0,0]
[null,"Less Interest",null,null,null,null,{"$f":"G188","v":4760000},{"$f":"H188","v":4602705.4434425924},4460261.3412701404,4204557.0774180507,3922413.0691662552,3355803.1286500907,3029891.1620823643,2755042.5274034683,0,0,0]
[null,"EBT",null,null,null,null,{"$f":"G194-G195","v":920512.08999999799},{"$f":"H194-H195","v":1990392.1426148405},4112496.6457963483,4629087.2740477482,5175283.2803887827,6009285.0805017939,5126102.4113728441,5685543.1222156323,0,0,0]
[null,"Less Taxes",null,null,null,null,{"$f":"G196*$F$35","v":184102.4179999996},{"$f":"H196*$F$35","v":398078.42852296814},822499.32915926969,925817.45480954973,1035056.6560777565,1201857.0161003589,1025220.4822745689,1137108.6244431266,0,0,0]
[null,"Income",null,null,null,null,{"$f":"G196-G197","v":736409.67199999839},{"$f":"H196-H197","v":1592313.7140918723},3289997.3166370788,3703269.8192381985,4140226.6243110262,4807428.0644014347,4100881.9290982755,4548434.4977725055,0,0,0]
[]
["Cash Flow Statement"]
[null,"EBITDA",null,null,null,null,{"$f":"G192","v":7497143.089999998},{"$f":"H192","v":8369409.520899998},10310703.616108999,10535100.652270088,10764467.458792789,10998908.249380719,9738529.3701945245,9983439.3429828715,0,0,0]
[null,"Less Working capital changes",null,null,null,null,{"$f":"G172*G160","v":-194024.42167726159},{"$f":"H172*H160","v":833709.90361369029},875024.8906497322,874097.43073113263,900265.75765861571,927217.8497421667,954977.1923161149,983567.97470316291,0,0,0]
[null,"Less CAPEX",null,null,null,null,{"$f":"G166*G160","v":500000},{"$f":"H166*H160","v":500000},500000,500000,500000,500000,500000,500000,0,0,0]
[null,"Less Taxes",null,null,null,null,{"$f":"G197","v":184102.4179999996},{"$f":"H197","v":398078.42852296814},822499.32915926969,925817.45480954973,1035056.6560777565,1201857.0161003589,1025220.4822745689,1137108.6244431266,0,0,0]
[null,"Cash Flow before financing",null,null,null,null,{"$f":"G201-G202-G203-G204","v":7007065.09367726},{"$f":"H201-H202-H203-H204","v":6637621.18876334},8113179.3962999964,8235185.7667294051,8329145.0450564167,8369833.3835381931,7258331.695603841,7362762.7438365817,0,0,0]
[null,"+Exit Proceeds",null,null,null,null,{"$f":"G169","v":0},{"$f":"H169","v":0},0,0,0,0,0,96839361.626933843,0,0,0]
[null,"CF After Exit Proceeds",null,null,null,null,{"$f":"G205+G206","v":7007065.09367726},{"$f":"H205+H206","v":6637621.18876334},8113179.3962999964,8235185.7667294051,8329145.0450564167,8369833.3835381931,7258331.695603841,104202124.37077042,0,0,0]
[null,"Less interest",null,null,null,null,{"$f":"G195","v":4760000},{"$f":"H195","v":4602705.4434425924},4460261.3412701404,4204557.0774180507,3922413.0691662552,3355803.1286500907,3029891.1620823643,2755042.5274034683,0,0,0]
[null,"Cash flow before debt repayment",null,null,null,null,{"$f":"G207-G208","v":2247065.09367726},{"$f":"H207-H208","v":2034915.7453207476},3652918.055029856,4030628.6893113544,4406731.9758901615,5014030.2548881024,4228440.5335214771,101447081.84336695,0,0,0]
[null,"Repayment",null,null,null,null,{"$f":"MIN(G209,G180)","v":2247065.09367726},{"$f":"MIN(H209,H180)","v":2034915.7453207476},3652918.055029856,4030628.6893113544,4406731.9758901615,5014030.2548881024,4228440.5335214771,42385269.65236105,0,0,0]
[null,"Dividend",null,null,null,null,{"$f":"G209-G210","v":0},{"$f":"H209-H210","v":0},0,0,0,0,0,59061812.191005901,0,0,0]
[]
[null,"Equity Cash Flow",null,null,null,{"$f":"-F76","v":-21539305.480877787},{"$f":"G211","v":0},{"$f":"H211","v":0},0,0,0,0,0,59061812.191005901,0,0,0]
[null,"Equity IRR ",null,null,null,{"$f":"IRR(213:213)","v":0.13438214998722309}]
[]
["Balance Sheet"]
[]
[]
[null,"Net Income of Target Company with Synergies",null,null,null,null,{"$f":"G198","v":736409.67199999839},{"$f":"H198","v":1592313.7140918723},3289997.3166370788,3703269.8192381985,4140226.6243110262,4807428.0644014347,4100881.9290982755,4548434.4977725055,0,0,0]
[null,"Net Income of Acquiring Company",null,null,null,null,{"$f":"G40","v":5546800},{"$f":"H40","v":6046012},6590153.080000001,7183266.8572000014,7829760.8743480025,0,0,0,0,0,0]
[null,null,"Total Net Income",null,null,null,{"$f":"SUM(G219:G220)","v":6283209.6719999984},{"$f":"SUM(H219:H220)","v":7638325.7140918728},9880150.3966370802,10886536.676438199,11969987.49865903,4807428.0644014347,4100881.9290982755,4548434.4977725055,0,0,0]
[]
[null,"Exiting Shares of Acquiring Company",null,null,null,{"$f":"$F$37","v":1960000},{"$f":"F223","v":1960000},{"$f":"G223","v":1960000},1960000,1960000,1960000,1960000,1960000,1960000,1960000,1960000,1960000]
[null,"New Shares",null,null,null,{"$f":"$F$80","v":717976.84936259291},{"$f":"F224","v":717976.84936259291},{"$f":"G224","v":717976.84936259291},717976.84936259291,717976.84936259291,717976.84936259291,717976.84936259291,717976.84936259291,717976.84936259291,717976.84936259291,717976.84936259291,717976.84936259291]
[null,null,"Total Shares",null,null,{"$f":"SUM(F223:F224)","v":2677976.8493625931},{"$f":"SUM(G223:G224)","v":2677976.8493625931},{"$f":"SUM(H223:H224)","v":2677976.8493625931},2677976.8493625931,2677976.8493625931,2677976.8493625931,2677976.8493625931,2677976.8493625931,2677976.8493625931,2677976.8493625931,2677976.8493625931,2677976.8493625931]
[]
[null,"EPS without Acquisition",null,null,null,null,{"$f":"G39","v":2.83},{"$f":"H39","v":3.0847000000000002},3.3623230000000004,3.6649320700000008,3.9947759563000012,0,0,0,0,0,0]
[null,"EPS with the Acquistion",null,null,null,null,{"$f":"G221/G225","v":2.3462524231662107},{"$f":"H221/H225","v":2.8522747371434267},3.6894084424175415,4.0652094057606929,4.4697875194507759,1.795171629488018,1.5313358403655952,1.6984592300919685,0,0,0]

{"sheet":"Verification","index":5,"n_rows":11,"n_cols":5,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null," Historic Balance Sheet",{"$f":"'Financial Model'!H85","v":true},{"$f":"IF(D5,\"\",C5)","v":""}]
[null,null," Proforma BS",false,{"$f":"IF(D6,\"\",C6)","v":" Proforma BS"}]
[null,null," Proforma Adjustment",{"$f":"'Acquisition Model'!N156","v":true},""]
[null,null," Future BS",false," Future BS"]
[]
[]
[null,null,"Agregate Test",{"$f":"AND(D5:D8)","v":false},{"$f":"add_text(E5:E8)","v":" Proforma BS Future BS"}]

{"sheet":"Long-term Analysis","index":6,"n_rows":192,"n_cols":304,"rows_kept":192,"cut":false,"hidden":false,"merged":[]}
["Equity Cash Flow"]
[null,null,null,2012,{"$f":"D2+1","v":2013},{"$f":"E2+1","v":2014},2015,2016]
[null,null,"Share price",-88.52]
[null,null,"EPS",null,null,null,null,7.5]
[null,null,"PE Ratio",null,null,null,null,16]
[null,null,"Terminal Value",null,null,null,null,{"$f":"H5*H4","v":120}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COE","='Long-term Analysis'!$D$23"]
[null,null,"Growth rate",null,null,null,null,{"$f":"H6/-D3-1","v":0.35562584726615465},null,null,null,null,null,null,null,"Difference","='Long-term Analysis'!$F$29"]
[null,null,"CAGR",null,null,null,null,{"$f":"(H6/-D3)^(1/4)-1","v":7.9033579675589438E-2},null,null,null,null,null,null,null,"FCF","=OFFSET('Historic Financials'!$H$393;'Historic Financials'!$H$895;'Historic Financials'!$H$896;'Historic Financials'!$H$897;'Historic Financials'!$H$898)"]
[null,null,"Dividend",null,3.05,{"$f":"E10*$J$10","v":3.2674602692629002},{"$f":"F10*$J$10","v":3.5004251184300279},3.75,null,{"$f":"(H10/E10)^(1/3)","v":1.0712984489386559},null,null,null,null,null,"Growth_Rate_Long_Term","='Long-term Analysis'!$D$25"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Growth_Rate_Short_Term","='Long-term Analysis'!$D$24"]
[null,null,"Total Equity Cash Flow",{"$f":"D3","v":-88.52},{"$f":"E10","v":3.05},{"$f":"F10","v":3.2674602692629002},3.5004251184300279,{"$f":"H6+H10","v":123.75},"IRR",{"$f":"IRR(D12:H12)","v":0.11312987654079953},null,null,null,null,null,"JAN","=OFFSET('Offset Formula '!$D$5;'Offset Formula '!$E$14;'Offset Formula '!$E$15;'Offset Formula '!$E$16;'Offset Formula '!$E$17)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROE_Long_Term","='Long-term Analysis'!$D$22"]
[null,null,null,{"$f":"D12","v":-88.52},0,0,0,{"$f":"H6","v":120},"IRR",{"$f":"IRR(D14:H14)","v":7.9033579675107157E-2},null,null,null,null,null,"ROE_Short_Term","='Long-term Analysis'!$D$21"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"year1","=OFFSET('Historic Financials'!$H$1;'Historic Financials'!$H$895;'Historic Financials'!$H$896;'Historic Financials'!$H$897;'Historic Financials'!$H$898)"]
["P/E Analysis"]
[null,null,"ROE Short Term",{"$f":"E17/100","v":0.12},12,"PE Ratio",null,{"$f":"H20/E36","v":8.9614123632409601},null,"G=ROE*(1-Dividend pay out ratio)"]
[null,null,"ROE Long Term",0.12,null,"PE Ratio with formula",null,{"$f":"(1-Growth_Rate_Short_Term/ROE_Short_Term)/(COE-Growth_Rate_Short_Term)","v":8.9614123638352527}]
[null,null,"COE",0.11369216475593802,null,"Market to Book Ratio",null,{"$f":"H20/D23","v":1.0753694835889152},null,"G/ROE = 1-Dividend pay out ratio"]
[null,null,"Growth Rate Short Term",{"$f":"E20/100","v":0.03},3,"Value of share",null,{"$f":"NPV(D19,E37:KR37)","v":7.5275863851224063},null,"Dividend pay out ratio = 1-G/ROE"]
[null,null,"Growth Rate Long Term",0.03,null,"Value Share with k-g",null,{"$f":"E37/(COE-Growth_Rate_Short_Term)","v":7.5275863856216132}]
[null,null,"Short Term Years",1,null,"Value per share",null,{"$f":"E36*(1-Growth_Rate_Short_Term/ROE_Short_Term)/(COE-Growth_Rate_Short_Term)","v":7.5275863856216132},null,"Value = Dividend/(k-g)",null,null,"k=Cost of equity"]
[null,null,"BV per share",7,null,null,null,null,null,"Value = Earning*Payout ratio/(k-g)"]
[null,null,null,null,null,null,null,null,null,"Value = Earning*(1-g/ROE)/(k-g)"]
[null,null,"Actual PE Ratio",14,"Difference",{"$f":"D25-H17","v":5.0385876367590399},null,null,null,"PE ratio = (1-g/ROE)/(k-g)"]
[]
[]
[null,null,"Period",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]
[null,null,"Short Term Period",null,{"$f":"E28<=$D$22","v":true},{"$f":"F28<=$D$22","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BR28<=$D$22","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ED28<=$D$22","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GP28<=$D$22","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JB28<=$D$22","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Long Term Period",null,{"$f":"E28>$D$22","v":false},{"$f":"F28>$D$22","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BR28>$D$22","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ED28>$D$22","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GP28>$D$22","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JB28>$D$22","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"ROE",null,{"$f":"E29*ROE_Short_Term+E30*ROE_Long_Term","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"BQ29*ROE_Short_Term+BQ30*ROE_Long_Term","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"EC29*ROE_Short_Term+EC30*ROE_Long_Term","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"GO29*ROE_Short_Term+GO30*ROE_Long_Term","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"JA29*ROE_Short_Term+JA30*ROE_Long_Term","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12]
[null,null,"Growth Rate",null,{"$f":"E29*Growth_Rate_Short_Term+E30*Growth_Rate_Long_Term","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"BQ29*Growth_Rate_Short_Term+BQ30*Growth_Rate_Long_Term","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"EC29*Growth_Rate_Short_Term+EC30*Growth_Rate_Long_Term","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"GO29*Growth_Rate_Short_Term+GO30*Growth_Rate_Long_Term","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"JA29*Growth_Rate_Short_Term+JA30*Growth_Rate_Long_Term","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,"Dividend pay out ratio",null,{"$f":"1-E32/E31","v":0.75},{"$f":"1-F32/F31","v":0.75},{"$f":"1-G32/G31","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"1-BR32/BR31","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"1-ED32/ED31","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"1-GP32/GP31","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,{"$f":"1-JB32/JB31","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[]
[null,null,"Opening BV per share",null,{"$f":"D38","v":7},{"$f":"E38","v":7.21},7.4263000000000003,7.649089,7.8785616699999999,8.1149185200999998,8.3583660757029996,8.609117057974089,8.8673905697133115,9.1334122868047114,9.4074146554088518,9.6896370950711184,9.9803262079232518,10.27973599416095,10.588128073985779,10.905771916205353,11.232945073691514,11.56993342590226,11.917031428679328,12.27454237153971,12.642778642685901,13.022062001966477,13.412723862025471,13.815105577886236,14.229558745222823,14.656445507579507,15.096138872806891,15.549023038991097,16.015493730160827,16.495958542065651,16.990837298327619,17.500562417277447,18.025579289795768,18.566346668489643,19.12333706854433,19.69703718060066,20.28794829601868,20.896586744899238,21.523484347246217,22.169188877663604,22.834264543993513,23.519292480313318,24.224871254722718,24.951617392364398,25.700165914135329,26.471170891559389,27.26530601830617,28.083265198855354,28.925763154821013,29.793536049465644,30.687342130949613,31.607962394878101,32.556201266724443,33.532887304726181,34.538873923867968,35.575040141584005,36.642291345831524,37.741560086206469,38.873806888792657,40.040021095456439,41.241221728320127,42.478458380169727,43.752812131574821,45.065396495522066,46.417358390387726,{"$f":"BQ38","v":47.809879142099355},49.24417551636234,50.721500781853209,52.243145805308806,53.810440179468067,55.42475338485211,57.08749598639767,58.800120865989598,60.564124491969281,62.381048226728367,64.252479673530217,66.180054063736122,68.165455685648197,70.210419356217642,72.316731936904162,74.486233895011281,76.720820911861622,79.022445539217472,81.393118905394005,83.834912472555828,86.349959846732503,88.940458642134473,91.608672401398508,94.356932573440474,97.187640550643692,100.103269767163,103.1063678601779,106.19955889598323,109.38554566286274,112.66711203274863,116.04712539373109,119.52853915554303,123.11439533020932,126.8078271901156,130.61206200581907,134.53042386599364,138.56633658197347,142.72332667943266,147.00502647981565,151.41517727421012,155.95763259243643,160.63636157020952,165.45545241731583,170.41911598983529,175.53168946953036,180.79764015361627,186.22156935822474,191.8082164389715,197.56246293214065,203.48933682010488,209.59401692470803,215.88183743244926,222.35829255542274,229.02904133208543,235.89991257204798,242.97690994920939,250.26621724768566,257.77420376511623,265.50742987806973,273.47265277441187,281.67683235764423,290.12713732837352,298.83095144822471,307.79587999167148,{"$f":"EC38","v":317.02975639142164},326.54064908316434,336.33686855565924,346.42697461232905,356.81978385069897,367.52437736621994,378.55010868720649,389.90661194782268,401.60381030625734,413.65192461544507,426.06148235390839,438.84332682452566,452.00862662926141,465.56888542813925,479.53595199098345,493.92203055071292,508.73969146723425,524.00188221125131,539.72193867758892,555.91359683791666,572.5910047430541,589.76873488534579,607.46179693190618,625.68565083986334,644.45622036505927,663.78990697601103,683.70360418529128,704.21471231085002,725.34115368017558,747.10138829058087,769.51442993929822,792.59986283747708,816.37785872260133,840.86919448427943,866.09527031880782,892.07812842837211,918.84047228122324,946.40568644966004,974.79785704314986,1004.0417927544445,1034.1630465370779,1065.1879379331901,1097.1435760711859,1130.0578833533214,1163.9596198539211,1198.8784084495387,1234.8447607030248,1271.8901035241156,1310.046806629839,1349.3482108287342,1389.8286571535964,1431.5235168682043,1474.4692223742504,1518.7032990454779,1564.2643980168423,1611.1923299573477,1659.5280998560681,1709.3139428517502,1760.5933611373025,1813.4111619714215,1867.813496830564,1923.8479017354807,1981.5633387875453,2041.0102389511717,{"$f":"GO38","v":2102.2405461197072},2165.3077625032984,2230.266995378397,2297.1750052397492,2366.0902553969418,2437.0729630588503,2510.1851519506158,2585.4907065091343,2663.0554277044084,2742.9470905355411,2825.235503251607,2909.9925683491551,2997.2923453996295,3087.2111157616187,3179.8274492344672,3275.2222727115013,3373.4789408928464,3474.6833091196318,3578.923808393221,3686.2915226450177,3796.880268324368,3910.7866763740994,4028.1102766653221,4148.9535849652821,4273.422192514241,4401.6248582896687,4533.6736040383585,4669.6838121595092,4809.7743265242952,4954.0675563200239,5102.6895830096246,5255.7702704999128,5413.4433786149102,5575.8466799733578,5743.1220803725582,5915.4157427837345,6092.8782150672459,6275.6645615192629,6463.9344983648407,6657.8525333157859,6857.5881093152602,7063.3157525947181,7275.2152251725602,7493.4716819277364,7718.2758323855696,7949.8241073571371,8188.3188305778513,8433.968395495187,8686.987447360043,8947.5970707808447,9216.0249829042696,9492.505732391397,9777.2809043631387,10070.599331494033,10372.717311438853,10683.89883078202,11004.415795705481,11334.548269576646,11674.584717663945,12024.822259193865,12385.566926969681,12757.133934778771,13139.847952822132,13534.043391406796,{"$f":"JA38","v":13940.064693148999},14358.266633943469,14789.014632961775,15232.685071950629,15689.665624109148,16160.355592832422,16645.166260617392,17144.521248435914,17658.856885888992,18188.622592465661,18734.28127023963,19296.309708346816,19875.198999597222,20471.454969585138,21085.598618672691,21718.166577232874,22369.71157454986,23040.802921786355,23732.027009439946,24443.987819723145,25177.30745431484,25932.626677944285,26710.60547828261,27511.923642631089,28337.281351910024,29187.399792467324,30063.021786241345,30964.912439828586,31893.859813023446,32850.675607414145,33836.195875636571,34851.28175190567,35896.820204462842,36973.724810596723,38082.936554914624,39225.424651562062,40402.187391108928,41614.253012842193,42862.680603227454,44148.561021324276,45473.017851964003,46837.208387522922,48242.32463914861]
[null,null,"Net income",null,{"$f":"E35*E31","v":0.84},{"$f":"F35*F31","v":0.86519999999999997},0.89115600000000006,0.91789067999999996,0.94542740039999995,0.97379022241199997,1.00300392908436,1.0330940469568906,1.0640868683655973,1.0960094744165654,1.1288897586490623,1.1627564514085342,1.1976391449507902,1.2335683192993139,1.2705753688782935,1.3086926299446424,1.3479534088429816,1.388392011108271,1.4300437714415193,1.4729450845847651,1.517133437122308,1.5626474402359771,1.6095268634430564,1.6578126693463482,1.7075470494267386,1.7587734609095407,1.811536664736827,1.8658827646789315,1.9218592476192993,1.9795150250478781,2.0389004757993141,2.1000674900732936,2.1630695147754921,2.227961600218757,2.2948004482253195,2.3636444616720791,2.4345537955222416,2.5075904093879084,2.5828181216695461,2.6603026653196324,2.7401117452792212,2.8223150976375981,2.906984550566726,2.9941940870837276,3.0840199096962393,3.1765405069871266,3.2718367221967402,3.3699918238626423,3.4710915785785215,3.5752243259358769,3.6824810557139536,3.7929554873853721,3.906744152006933,4.0239464765671418,4.1446648708641556,4.2690048169900807,4.3970749614997828,4.5289872103447761,4.6648568266551189,4.8048025314547722,4.9489466073984154,5.0974150056203671,5.2503374557889781,5.4078475794626479,5.5700830068465272,{"$f":"BR35*BR31","v":5.7371854970519225},5.9093010619634807,6.0865800938223851,6.2691774966370568,6.4572528215361675,6.6509704061822532,6.8504995183677204,7.0560145039187514,7.2676949390363133,7.4857257872074037,7.7102975608236255,7.9416064876483343,8.1798546822777833,8.4252503227461162,8.6780078324284986,8.9383480674013533,9.206498509423394,9.482693464706097,9.7671742686472793,10.060189496706698,10.361995181607901,10.672855037056136,10.99304068816782,11.322831908812857,11.662516866077242,12.01239237205956,12.372764143221348,12.743947067517988,13.126265479543529,13.520053443929836,13.92565504724773,14.343424698665164,14.773727439625118,15.216939262813872,15.673447440698288,16.143650863919238,16.627960389836815,17.12679920153192,17.640603177577876,18.169821272905214,18.714915911092369,19.276363388425143,19.8546542900779,20.450293918780233,21.063802736343643,21.695716818433951,22.346588322986968,23.016985972676579,23.707495551856876,24.418720418412583,25.151282030964964,25.905820491893909,26.682995106650726,27.483484959850252,28.307989508645758,29.157229193905124,30.031946069722277,30.932904451813947,31.860891585368368,32.816718332929426,33.801219882917309,34.815256479404823,35.859714173786962,36.935505599000578,{"$f":"ED35*ED31","v":38.043570766970596},39.184877889979717,40.360424226679108,41.571236953479485,42.818374062083876,44.102925283946391,45.426013042464774,46.788793433738718,48.192457236750883,49.638230953853409,51.127377882469005,52.661199218943075,54.241035195511365,55.86826625137671,57.544314238918012,59.270643666085547,61.048762976068105,62.880225865350155,64.766632641310665,66.709631620549999,68.71092056916649,70.772248186241498,72.89541563182874,75.082278100783597,77.334746443807106,79.654788837121316,82.044432502234955,84.505765477301992,87.040938441621066,89.652166594869698,92.341731592715789,95.111983540497249,97.96534304671215,100.90430333811352,103.93143243825693,107.04937541140465,110.26085667374679,113.56868237395921,116.97574284517798,120.48501513053333,124.09956558444934,127.82255255198281,131.6572291285423,135.60694600239856,139.67515438247054,143.86540901394463,148.18137128436297,152.62681242289386,157.20561679558068,161.92178529944809,166.77943885843158,171.7828220241845,176.93630668491005,182.24439588545735,187.71172776202107,193.34307959488171,199.14337198272818,205.11767314221001,211.2712033364763,217.60933943657056,224.13761961966767,230.86174820825767,237.78760065450541,244.92122867414059,{"$f":"GP35*GP31","v":252.26886553436486},259.83693150039579,267.63203944540766,275.6610006287699,283.930830647633,292.44875556706205,301.22221823407386,310.25888478109613,319.566651324529,329.15365086426493,339.02826039019283,349.19910820189858,359.67508144795551,370.46533389139421,381.57929390813604,393.02667272538014,404.81747290714156,416.96199709435581,429.47085700718651,442.35498271740209,455.62563219892417,469.29440116489189,483.37323319983864,497.87443019583384,512.81066310170888,528.19498299476027,544.04083248460302,560.36205745914106,577.17291918291539,594.48810675840286,612.32274996115495,630.6924324599895,649.61320543378918,669.10160159680288,689.17464964470696,709.84988913404811,731.14538580806948,753.07974738231155,775.67213980378085,798.94230399789433,822.91057311783118,847.59789031136609,873.0258270207072,899.21660183132838,926.19309988626833,953.97889288285637,982.59825966934216,1012.0762074594224,1042.438493683205,1073.7116484937014,1105.9229979485124,1139.1006878869675,1173.2737085235765,1208.471919779284,1244.7260773726623,1282.0678596938424,1320.5298954846578,1360.1457923491976,1400.9501661196734,1442.9786711032637,1486.2680312363616,1530.8560721734525,1576.7817543386559,1624.0852069688156,{"$f":"JB35*JB31","v":1672.8077631778799},1722.9919960732161,1774.6817559554129,1827.9222086340753,1882.7598748930977,1939.2426711398905,1997.419951274087,2057.3425498123097,2119.0628263066792,2182.6347110958791,2248.1137524287556,2315.5571650016177,2385.0238799516665,2456.5745963502163,2530.2718342407229,2606.1799892679446,2684.3653889459829,2764.8963506143623,2847.8432411327935,2933.2785383667774,3021.2768945177804,3111.9152013533139,3205.2726573939131,3301.4308371157304,3400.4737622292027,3502.4879750960786,3607.5626143489612,3715.78949277943,3827.2631775628133,3942.0810728896972,4060.3435050763883,4182.1538102286804,4307.6184245355407,4436.8469772716062,4569.9523865897545,4707.0509581874476,4848.2624869330712,4993.7103615410633,5143.5216723872945,5297.8273225589128,5456.7621422356806,5620.4650065027508,5789.0789566978328]
[null,null,"Less Dividend",null,{"$f":"E36*E33","v":0.63},{"$f":"F36*F33","v":0.64890000000000003},0.66836700000000004,0.68841800999999991,0.70907055029999999,0.73034266680899995,0.75225294681326993,0.77482053521766792,0.79806515127419797,0.82200710581242409,0.8466673189867967,0.87206733855640062,0.89822935871309262,0.92517623947448535,0.95293152665872016,0.98151947245848181,1.0109650566322363,1.0412940083312032,1.0725328285811395,1.1047088134385739,1.1378500778417311,1.1719855801769827,1.2071451475822923,1.2433595020097612,1.2806602870700541,1.3190800956821556,1.3586524985526203,1.3994120735091986,1.4413944357144746,1.4846362687859087,1.5291753568494855,1.5750506175549703,1.6223021360816192,1.6709712001640677,1.7211003361689896,1.7727333462540593,1.8259153466416813,1.8806928070409312,1.9371135912521595,1.9952269989897244,2.0550838089594157,2.1167363232281984,2.1802384129250445,2.2456455653127958,2.3130149322721794,2.3824053802403449,2.4538775416475551,2.5274938678969816,2.6033186839338911,2.6814182444519075,2.7618607917854652,2.8447166155390291,2.9300581140051998,3.0179598574253563,3.1084986531481169,3.2017536127425608,3.2978062211248371,3.3967404077585819,3.4986426199913394,3.6036018985910792,3.7117099555488116,3.8230612542152755,3.9377530918417336,4.0558856845969862,4.1775622551348954,{"$f":"BR36*BR33","v":4.3028891227889421},4.4319757964726101,4.564935070366789,4.7018831224777928,4.8429396161521261,4.9882278046366899,5.1378746387757905,5.2920108779390631,5.4507712042772347,5.6142943404055528,5.7827231706177189,5.9562048657362503,6.1348910117083371,6.3189377420595871,6.508505874321374,6.703761050551015,6.9048738820675455,7.1120200985295732,7.3253807014854591,7.5451421225300237,7.771496386205925,8.0046412777921017,8.2447805161258643,8.4921239316096422,8.746887649557932,9.0092942790446706,9.2795731074160113,9.5579603006384914,9.8446991096576468,10.140040082947376,10.444241285435798,10.757568523998874,11.080295579718838,11.412704447110404,11.755085580523716,12.107738147939429,12.470970292377611,12.845099401148939,13.230452383183408,13.627365954678911,14.036186933319277,14.457272541318858,14.890990717558424,15.337720439085174,15.797852052257731,16.271787613825463,16.759941242240224,17.262739479507434,17.780621663892656,18.314040313809436,18.863461523223723,19.429365368920433,20.012246329988045,20.61261371988769,21.230992131484317,21.867921895428843,22.523959552291707,23.199678338860458,23.895668689026277,24.61253874969707,25.350914912187982,26.111442359553617,26.894785630340223,27.701629199250434,{"$f":"ED36*ED33","v":28.532678075227949},29.388658417484788,30.270318170009332,31.178427715109613,32.113780546562907,33.077193962959797,34.069509781848581,35.091595075304042,36.144342927563159,37.22867321539006,38.345533411851754,39.495899414207308,40.680776396633526,41.901199688532529,43.158235679188508,44.452982749564157,45.786572232051078,47.160169399012617,48.574974480983002,50.032223715412499,51.533190426874867,53.079186139681127,54.671561723871555,56.311708575587701,58.001059832855333,59.741091627840987,61.533324376676219,63.379324107976494,65.280703831215803,67.239124946152273,69.256298694536838,71.333987655372937,73.474007285034105,75.678227503585134,77.9485743286927,80.287031558553494,82.69564250531009,85.176511780469411,87.731807133883478,90.363761347899995,93.074674188336999,95.866914413987104,98.742921846406716,101.70520950179892,104.75636578685291,107.89905676045848,111.13602846327223,114.4701093171704,117.90421259668551,121.44133897458607,125.08457914382367,128.83711651813837,132.70223001368254,136.68329691409301,140.78379582151581,145.00730969616129,149.35752898704612,153.8382548566575,158.45340250235722,163.20700457742794,168.10321471475075,173.14631115619324,178.34070049087904,183.69092150560544,{"$f":"GP36*GP33","v":189.20164915077365},194.87769862529683,200.72402958405576,206.74575047157742,212.94812298572475,219.33656667529652,225.91666367555541,232.69416358582208,239.67498849339677,246.8652381481987,254.27119529264462,261.89933115142395,269.75631108596662,277.84900041854564,286.184470431102,294.77000454403509,303.61310468035617,312.72149782076684,322.10314275538985,331.7662370380516,341.71922414919311,351.97080087366891,362.52992489987901,373.40582264687538,384.60799732628163,396.1462372460702,408.03062436345226,420.27154309435582,432.87968938718654,445.86608006880215,459.24206247086624,473.01932434499213,487.20990407534191,501.82620119760213,516.88098723353028,532.38741685053606,548.35903935605211,564.80981053673372,581.75410485283567,599.20672799842077,617.18292983837341,635.69841773352459,654.76937026553037,674.41245137349631,694.6448249147013,715.48416966214222,736.94869475200665,759.05715559456689,781.82887026240383,805.28373637027607,829.44224846138422,854.32551591522565,879.95528139268231,906.35393983446306,933.54455802949678,961.55089477038177,990.39742161349341,1020.1093442618982,1050.712624589755,1082.2340033274477,1114.7010234272711,1148.1420541300895,1182.586315753992,1218.0639052266117,{"$f":"JB36*JB33","v":1254.60582238341},1292.2439970549121,1331.0113169665597,1370.9416564755566,1412.0699061698233,1454.4320033549179,1498.0649634555652,1543.0069123592323,1589.2971197300094,1636.9760333219092,1686.0853143215668,1736.6678737512134,1788.7679099637498,1842.4309472626624,1897.7038756805423,1954.6349919509585,2013.2740417094872,2073.6722629607716,2135.882430849595,2199.9589037750829,2265.9576708883351,2333.9364010149857,2403.9544930454349,2476.0731278367975,2550.3553216719019,2626.8659813220588,2705.671960761721,2786.8421195845726,2870.4473831721098,2956.5608046672728,3045.2576288072914,3136.6153576715105,3230.7138184016558,3327.6352329537049,3427.4642899423161,3530.2882186405859,3636.1968651998031,3745.2827711557975,3857.6412542904709,3973.3704919191846,4092.5716066767604,4215.3487548770627,4341.8092175233742]
[null,null,"Closing balance",{"$f":"D23","v":7},{"$f":"E35+E36-E37","v":7.21},{"$f":"F35+F36-F37","v":7.4263000000000003},7.649089,7.8785616699999999,8.1149185200999998,8.3583660757029996,8.609117057974089,8.8673905697133115,9.1334122868047114,9.4074146554088518,9.6896370950711184,9.9803262079232518,10.27973599416095,10.588128073985779,10.905771916205353,11.232945073691514,11.56993342590226,11.917031428679328,12.27454237153971,12.642778642685901,13.022062001966477,13.412723862025471,13.815105577886236,14.229558745222823,14.656445507579507,15.096138872806891,15.549023038991097,16.015493730160827,16.495958542065651,16.990837298327619,17.500562417277447,18.025579289795768,18.566346668489643,19.12333706854433,19.69703718060066,20.28794829601868,20.896586744899238,21.523484347246217,22.169188877663604,22.834264543993513,23.519292480313318,24.224871254722718,24.951617392364398,25.700165914135329,26.471170891559389,27.26530601830617,28.083265198855354,28.925763154821013,29.793536049465644,30.687342130949613,31.607962394878101,32.556201266724443,33.532887304726181,34.538873923867968,35.575040141584005,36.642291345831524,37.741560086206469,38.873806888792657,40.040021095456439,41.241221728320127,42.478458380169727,43.752812131574821,45.065396495522066,46.417358390387726,47.809879142099355,{"$f":"BR35+BR36-BR37","v":49.24417551636234},50.721500781853209,52.243145805308806,53.810440179468067,55.42475338485211,57.08749598639767,58.800120865989598,60.564124491969281,62.381048226728367,64.252479673530217,66.180054063736122,68.165455685648197,70.210419356217642,72.316731936904162,74.486233895011281,76.720820911861622,79.022445539217472,81.393118905394005,83.834912472555828,86.349959846732503,88.940458642134473,91.608672401398508,94.356932573440474,97.187640550643692,100.103269767163,103.1063678601779,106.19955889598323,109.38554566286274,112.66711203274863,116.04712539373109,119.52853915554303,123.11439533020932,126.8078271901156,130.61206200581907,134.53042386599364,138.56633658197347,142.72332667943266,147.00502647981565,151.41517727421012,155.95763259243643,160.63636157020952,165.45545241731583,170.41911598983529,175.53168946953036,180.79764015361627,186.22156935822474,191.8082164389715,197.56246293214065,203.48933682010488,209.59401692470803,215.88183743244926,222.35829255542274,229.02904133208543,235.89991257204798,242.97690994920939,250.26621724768566,257.77420376511623,265.50742987806973,273.47265277441187,281.67683235764423,290.12713732837352,298.83095144822471,307.79587999167148,317.02975639142164,{"$f":"ED35+ED36-ED37","v":326.54064908316434},336.33686855565924,346.42697461232905,356.81978385069897,367.52437736621994,378.55010868720649,389.90661194782268,401.60381030625734,413.65192461544507,426.06148235390839,438.84332682452566,452.00862662926141,465.56888542813925,479.53595199098345,493.92203055071292,508.73969146723425,524.00188221125131,539.72193867758892,555.91359683791666,572.5910047430541,589.76873488534579,607.46179693190618,625.68565083986334,644.45622036505927,663.78990697601103,683.70360418529128,704.21471231085002,725.34115368017558,747.10138829058087,769.51442993929822,792.59986283747708,816.37785872260133,840.86919448427943,866.09527031880782,892.07812842837211,918.84047228122324,946.40568644966004,974.79785704314986,1004.0417927544445,1034.1630465370779,1065.1879379331901,1097.1435760711859,1130.0578833533214,1163.9596198539211,1198.8784084495387,1234.8447607030248,1271.8901035241156,1310.046806629839,1349.3482108287342,1389.8286571535964,1431.5235168682043,1474.4692223742504,1518.7032990454779,1564.2643980168423,1611.1923299573477,1659.5280998560681,1709.3139428517502,1760.5933611373025,1813.4111619714215,1867.813496830564,1923.8479017354807,1981.5633387875453,2041.0102389511717,2102.2405461197072,{"$f":"GP35+GP36-GP37","v":2165.3077625032984},2230.266995378397,2297.1750052397492,2366.0902553969418,2437.0729630588503,2510.1851519506158,2585.4907065091343,2663.0554277044084,2742.9470905355411,2825.235503251607,2909.9925683491551,2997.2923453996295,3087.2111157616187,3179.8274492344672,3275.2222727115013,3373.4789408928464,3474.6833091196318,3578.923808393221,3686.2915226450177,3796.880268324368,3910.7866763740994,4028.1102766653221,4148.9535849652821,4273.422192514241,4401.6248582896687,4533.6736040383585,4669.6838121595092,4809.7743265242952,4954.0675563200239,5102.6895830096246,5255.7702704999128,5413.4433786149102,5575.8466799733578,5743.1220803725582,5915.4157427837345,6092.8782150672459,6275.6645615192629,6463.9344983648407,6657.8525333157859,6857.5881093152602,7063.3157525947181,7275.2152251725602,7493.4716819277364,7718.2758323855696,7949.8241073571371,8188.3188305778513,8433.968395495187,8686.987447360043,8947.5970707808447,9216.0249829042696,9492.505732391397,9777.2809043631387,10070.599331494033,10372.717311438853,10683.89883078202,11004.415795705481,11334.548269576646,11674.584717663945,12024.822259193865,12385.566926969681,12757.133934778771,13139.847952822132,13534.043391406796,13940.064693148999,{"$f":"JB35+JB36-JB37","v":14358.266633943469},14789.014632961775,15232.685071950629,15689.665624109148,16160.355592832422,16645.166260617392,17144.521248435914,17658.856885888992,18188.622592465661,18734.28127023963,19296.309708346816,19875.198999597222,20471.454969585138,21085.598618672691,21718.166577232874,22369.71157454986,23040.802921786355,23732.027009439946,24443.987819723145,25177.30745431484,25932.626677944285,26710.60547828261,27511.923642631089,28337.281351910024,29187.399792467324,30063.021786241345,30964.912439828586,31893.859813023446,32850.675607414145,33836.195875636571,34851.28175190567,35896.820204462842,36973.724810596723,38082.936554914624,39225.424651562062,40402.187391108928,41614.253012842193,42862.680603227454,44148.561021324276,45473.017851964003,46837.208387522922,48242.32463914861,49689.594378323069]
[]
[null,null,"Growth rate in earning ",null,null,{"$f":"F36/E36-1","v":3.0000000000000027E-2},{"$f":"G36/F36-1","v":3.0000000000000027E-2},2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,{"$f":"BS36/BR36-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000249E-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-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-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-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,{"$f":"EE36/ED36-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,{"$f":"GQ36/GP36-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,2.9999999999999805E-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-2,3.0000000000000249E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"JC36/JB36-1","v":2.9999999999999805E-2},3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2]
[]
[null,null,null,"2 Way data Table",null,null,null,null,"Growth Rate"]
[null,null,null,null,null,{"$f":"H17","v":8.9614123632409601},0,0.01,0.02,0.03,0.04,0.05]
[null,"Current PE Ratio",null,14,null,7.0000000000000007E-2,18.457746138046829,18.555096185097057,18.65244623214728,18.749796279197582,18.847146326247824,18.944496373298062]
[null,null,null,null,null,0.08,14.814805103125034,14.876533401069867,14.938261699014713,14.999989996959526,15.061718294904358,15.123446592849197]
[null,null,null,null,"COE",0.09,12.385320591245364,12.423546885842846,12.461773180440293,12.499999475037779,12.538225769635252,12.576452064232708]
[null,null,null,null,null,0.1,10.649350621135129,10.670995642498003,10.692640663860871,10.714285685223729,10.735930706586592,10.757575727949462]
[null,null,null,null,null,0.11,9.3468468452122835,9.356231229580299,9.3656156139483251,9.3749999983163512,9.3843843826844147,9.3937687670524515]
[null,null,null,null,null,0.12,8.3333333332347514,8.3333333332337727,8.3333333332327815,8.3333333332318009,8.3333333332308097,8.3333333332298221]
[]
[null,null,null,"1 Way table",null,null,"PE Ratio","Market to BOOK ratio"]
[null,null,null,null,null,null,{"$f":"H17","v":8.9614123632409601},{"$f":"ROUND(H19,2)","v":1.08}]
[null,null,null,null,null,7.0000000000000007E-2,14.721053914289982,1.03]
[null,null,null,null,null,0.08,12.993161448975277,1.04]
[null,null,null,null,"ROE",0.09,11.649245087063839,1.05]
[null,null,null,null,null,0.1,10.574111997534688,1.06]
[null,null,null,null,null,0.11,9.6944576515562897,1.07]
[null,null,null,null,null,0.12,8.9614123632409601,1.08]
[]
["Exapmple of High Growth Rate "]
[]
[null,null,"Growth rate"]
[null,null,"Population Growth",0.02]
[null,null,"Productivity Growth",5.0000000000000001E-3]
[null,null,"GDP",100,{"$f":"D65*($D$63+1)*(1+$D$64)","v":102.50999999999999},{"$f":"E65*($D$63+1)*(1+$D$64)","v":105.08300099999998},107.72058432509996,110.42437099165997,113.19602270355063,116.03724287340974,118.94977766953231,121.93541708903756,124.99599605797239,128.13339555902749,131.34954378755907,134.6464173366268,138.02604241177613,141.4904960763117,145.04190752782714,148.68245940677559,152.41438913788565,156.23999030524655,160.16161406190821,164.1816705748621,168.30263050629114,172.52702653199901,176.85745489795218,181.29657701589079,185.84712109898965,190.51188383857428,195.29373212292248,200.19560479920781,205.22051447966791,210.37154939310756,215.65187528287453,221.06473735247465,226.61346226002175,232.30146016274827,238.13222681283324,244.10934570583532,250.23649028305178,256.51742618915637,262.95601358650418,269.55620952752537,276.32207038666621,283.25775435337152,290.36752398764111,297.65574883973085,305.12690813560806,312.78559352981182,320.63651192741008,328.68448837678801,336.93446903504537,345.391524207825,354.06085146544143,362.94777883722401,372.05776808603827,381.39641806499776,390.96946815842915,400.78280180920569,410.84245013461668,421.15459563299555,431.72557598338369,442.56188794056658,453.67019132787476,465.05731313020442,476.7302516897725,488.69618100718577,500.9624551504661,{"$f":"BQ65*($D$63+1)*(1+$D$64)","v":513.53661277474271},526.42638175538866,539.63968393744892,553.18464000427889,567.06957446838624,581.30302078754266,595.89372660930997,610.8506591472036,626.18301069179836,641.90020426016247,658.01189938709251,674.52799806170844,691.45865081305726,708.81426294846494,726.60550094847133,744.84329902227785,763.53886582773691,782.70369136001295,802.34955401314915,822.48852781887911,843.13298986713289,864.29562791279784,885.98944817340896,908.22778332256144,931.02430068395768,954.39301063112498,978.34827519796613,1002.9048169054349,1028.0777278097612,1053.882478777786,1080.3349289951084,1107.4513357128856,1135.248364239279,1163.7430981816849,1192.953049946045,1222.8961714996906,1253.5908654043326,1285.0559961259812,1317.3109016287433,1350.3754052596246,1384.269827931641,1419.0150006127251,1454.6322771281043,1491.1435472840196,1528.5712503208485,1566.9383887039016,1606.2685422603693,1646.5858826711044,1687.9151883261488,1730.2818595531351,1773.7119342279186,1818.2321037770394,1863.8697295818429,1910.652859794347,1958.6102465751849,2007.7713637642219,2058.1664249947034,2109.8264022620706,2162.7830449588482,2217.0688993873155,2272.7173287619371,2329.7625337138611,2388.2395733100789,2448.1843866001618,{"$f":"EC65*($D$63+1)*(1+$D$64)","v":2509.6338147038255},2572.6256234528914,2637.198526601559,2703.3922096192578,2771.2473540807009,2840.8056626681259,2912.1098848010956,2985.2038429096028,3060.1324593666336,3136.9417840967358,3215.6790228775635,3296.3925663517903,3379.1320197672198,3463.9482334633767,3550.8933341233073,3640.0207568098022,3731.385277805728,3825.0430482786514,3921.0516287904452,4019.4700246730849,4120.3587222923788,4223.7797262219174,4329.7965973500877,4438.4744919435752,4549.8802016913587,4664.0821947538116,4781.1506578421322,4901.1575393539697,5024.1765935917538,5150.2834260909067,5279.5555400857875,5412.0723841419403,5547.9154009839031,5687.1680775485984,5829.9159962950671,5976.2468878020727,6126.2506846859042,6280.0195768715203,6437.6480682509946,6599.2330347640946,6764.8737839366731,6934.6721159134831,7108.7323860229117,7287.1615689120863,7470.0693242917787,7657.5680643315018,7849.7730227462216,8046.8023256171509,8248.777063990141,8455.8213682962923,8668.0624846405281,8885.6308530050046,9108.6601874154294,9337.2875581195567,9571.653475828356,9811.901978071648,10058.180717721245,10310.641053736048,10569.438144184822,10834.73104160386,11106.682790748115,11385.460528795893,11671.23558806867,11964.183601329192,{"$f":"GO65*($D$63+1)*(1+$D$64)","v":12264.484609722555},12572.32317342659,12887.888485079597,13211.374486055092,13542.979985655074,13882.908783295015,14231.369793755719,14588.577175578986,14954.750462686019,15330.114699299436,15714.900578251851,16109.344582765971,16513.689131793395,16928.182729001408,17353.080115499342,17788.642426398375,18235.137351300975,18692.839298818624,19162.029565218967,19642.996507305961,20136.035719639338,20641.450216202284,21159.55061662896,21690.655337106346,22235.090786067714,22793.191564798009,23365.300673074435,23951.769719968601,24552.959139939809,25169.238414352294,25800.986298552536,26448.591054646204,27112.450690117821,27792.973202439774,28490.576829821013,29205.690308249519,29938.753134986579,30690.21583867474,31460.540256225471,32250.199816656725,33059.679832054804,33889.477795839375,34740.103688514937,35612.080291096659,36505.943506403179,37422.242688413891,38361.540979893078,39324.415658488389,40311.458491516445,41323.276099653507,42360.490329754808,43423.738637031653,44513.674476821143,45630.967706189353,46776.304995614701,47950.390251004632,49153.945046304842,50387.709066967087,51652.440564547956,52948.916822718107,54277.934634968326,55640.310794306031,57036.882595243107,58468.508348383701,{"$f":"JA65*($D$63+1)*(1+$D$64)","v":59936.067907928125},61440.463212417111,62982.618839048781,64563.482571908899,66184.025984463806,67845.245036673849,69548.160687094365,71293.819520340432,73083.294390300958,74917.685079497518,76798.118974992904,78725.751761265215,80701.768130472978,82727.382510547846,84803.83981156259,86932.41619083281,89114.419837222697,91351.191775136977,93644.106688692904,95994.573766579095,98404.037568120213,100873.97891108002,103405.91578174812,106001.40426786998,108662.03951499351,111389.45670681982,114185.33207016099,117051.38390512201,119989.37364114057,123001.10691953319,126088.43470321347,129253.25441426411,132497.51110006211,135823.19862867365,139232.36091425337,142727.09317320111,146309.54321184845,149981.91274646582,153746.45875640208,157605.49487118775,161561.39279245457,165616.58375154514,169773.5600037089]
[null,null,"APPLE",0.01]
[null,null,"APPLE Growth Rate",0.3]
[null,null,"APPLE revenue",{"$f":"D65*D66","v":1},{"$f":"D68*(1+$D$67)","v":1.3},{"$f":"E68*(1+$D$67)","v":1.6900000000000002},2.1970000000000005,2.856100000000001,3.7129300000000014,4.8268090000000017,6.2748517000000028,8.1573072100000044,10.604499373000007,13.785849184900009,17.921603940370012,23.298085122481016,30.287510659225322,39.373763856992923,51.185893014090802,66.541660918318044,86.504159193813464,112.45540695195751,146.19202903754478,190.04963774880824,247.06452907345073,321.18388779548593,417.53905413413173,542.80077037437127,705.64100148668263,917.33330193268739,1192.5332925124937,1550.2932802662419,2015.3812643461147,2619.9956436499492,3405.9943367449341,4427.7926377684144,5756.1304290989392,7482.969557828621,9727.8604251772067,12646.21855273037,16440.084118549483,21372.109354114327,27783.742160348625,36118.864808453218,46954.524250989183,61040.881526285943,79353.14598417173,103159.08977942326,134106.81671325024,174338.86172722533,226640.52024539295,294632.67631901085,383022.47921471414,497929.22297912842,647307.98987286701,841500.38683472713,1093950.5028851454,1422135.653750689,1848776.3498758958,2403409.2548386646,3124432.0312902639,4061761.6406773431,5280290.1328805462,6864377.17274471,8923690.3245681226,11600797.421938559,15081036.648520127,19605347.643076167,25486951.935999017,{"$f":"BQ68*(1+$D$67)","v":33133037.516798723},43072948.771838345,55994833.403389849,72793283.424406812,94631268.451728866,123020648.98724753,159926843.68342179,207904896.78844833,270276365.82498282,351359275.5724777,456767058.24422103,593797175.71748734,771936328.43273354,1003517226.9625536,1304572395.0513198,1695944113.566716,2204727347.6367307,2866145551.9277501,3725989217.5060754,4843785982.7578983,6296921777.585268,8185998310.8608484,10641797804.119102,13834337145.354834,17984638288.961285,23380029775.64967,30394038708.34457,39512250320.847946,51365925417.102333,66775703042.233032,86808413954.902939,112850938141.37383,146706219583.78598,190718085458.92178,247933511096.59833,322313564425.57782,419007633753.25116,544709923879.2265,708122901042.99451,920559771355.89294,1196727702762.6609,1555746013591.4592,2022469817668.897,2629210762969.5659,3417973991860.436,4443366189418.5674,5776376046244.1377,7509288860117.3789,9762075518152.5937,12690698173598.373,16497907625677.885,21447279913381.25,27881463887395.625,36245903053614.312,47119673969698.609,61255576160608.195,79632249008790.656,103521923711427.86,134578500824856.22,174952051072313.09,227437666394007.03,295668966312209.12,384369656205871.87,499680553067633.44,{"$f":"EC68*(1+$D$67)","v":649584718987923.5},844460134684300.62,1097798175089590.9,1427137627616468.2,1855278915901408.7,2411862590671831.5,3135421367873381,4076047778235395.5,5298862111706014,6888520745217818,8955076968783164,1.1641600059418114E+16,1.5134080077243548E+16,1.9674304100416612E+16,2.5576595330541596E+16,3.3249573929704076E+16,4.3224446108615304E+16,5.6191779941199896E+16,7.3049313923559872E+16,9.496410810062784E+16,1.2345334053081619E+17,1.6048934269006106E+17,2.0863614549707939E+17,2.7122698914620323E+17,3.5259508589006419E+17,4.5837361165708346E+17,5.9588569515420851E+17,7.7465140370047104E+17,1.0070468248106124E+18,1.3091608722537961E+18,1.7019091339299351E+18,2.2124818741089157E+18,2.8762264363415905E+18,3.7390943672440678E+18,4.8608226774172887E+18,6.319069480642476E+18,8.2147903248352195E+18,1.0679227422285785E+19,1.3882995648971522E+19,1.8047894343662979E+19,2.3462262646761873E+19,3.0500941440790438E+19,3.9651223873027572E+19,5.1546591034935845E+19,6.7010568345416598E+19,8.711373884904158E+19,1.1324786050375406E+20,1.4722221865488028E+20,1.9138888425134437E+20,2.4880554952674768E+20,3.2344721438477202E+20,4.2048137870020366E+20,5.4662579231026479E+20,7.106135300033442E+20,9.2379758900434751E+20,1.2009368657056519E+21,1.5612179254173476E+21,2.029583303042552E+21,2.638458293955318E+21,3.4299957821419133E+21,4.4589945167844873E+21,5.7966928718198336E+21,7.5357007333657842E+21,9.7964109533755191E+21,{"$f":"GO68*(1+$D$67)","v":1.2735334239388175E+22},1.6555934511204628E+22,2.1522714864566017E+22,2.7979529323935825E+22,3.6373388121116575E+22,4.7285404557451549E+22,6.1471025924687014E+22,7.9912333702093123E+22,1.0388603381272106E+23,1.3505184395653739E+23,1.7556739714349862E+23,2.2823761628654821E+23,2.9670890117251269E+23,3.8572157152426649E+23,5.0143804298154645E+23,6.5186945587601045E+23,8.4743029263881358E+23,1.1016593804304577E+24,1.432157194559595E+24,1.8618043529274736E+24,2.4203456588057161E+24,3.1464493564474311E+24,4.0903841633816603E+24,5.3174994123961591E+24,6.9127492361150073E+24,8.9865740069495102E+24,1.1682546209034364E+25,1.5187310071744675E+25,1.974350309326808E+25,2.5666554021248504E+25,3.3366520227623057E+25,4.3376476295909974E+25,5.6389419184682969E+25,7.330624494008786E+25,9.5298118422114217E+25,1.2388755394874849E+26,1.6105382013337304E+26,2.0936996617338494E+26,2.7218095602540043E+26,3.5383524283302057E+26,4.5998581568292678E+26,5.9798156038780481E+26,7.7737602850414627E+26,1.0105888370553902E+27,1.3137654881720073E+27,1.7078951346236097E+27,2.2202636750106926E+27,2.8863427775139002E+27,3.7522456107680702E+27,4.8779192939984913E+27,6.3412950821980391E+27,8.2436836068574512E+27,1.0716788688914687E+28,1.3931825295589093E+28,1.8111372884265821E+28,2.3544784749545569E+28,3.0608220174409239E+28,3.9790686226732009E+28,5.172789209475161E+28,6.72462597231771E+28,8.7420137640130241E+28,1.1364617893216932E+29,1.4774003261182012E+29,1.9206204239536617E+29,{"$f":"JA68*(1+$D$67)","v":2.4968065511397603E+29},3.2458485164816884E+29,4.219603071426195E+29,5.4854839928540535E+29,7.1311291907102694E+29,9.2704679479233499E+29,1.2051608332300355E+30,1.5667090831990463E+30,2.0367218081587602E+30,2.6477383506063882E+30,3.4420598557883048E+30,4.4746778125247965E+30,5.8170811562822353E+30,7.5622055031669061E+30,9.830867154116978E+30,1.2780127300352071E+31,1.6614165490457693E+31,2.1598415137595002E+31,2.8077939678873506E+31,3.650132158253556E+31,4.7451718057296232E+31,6.1687233474485107E+31,8.0193403516830641E+31,1.0425142457187984E+32,1.3552685194344379E+32,1.7618490752647693E+32,2.2904037978442003E+32,2.9775249371974603E+32,3.8707824183566986E+32,5.0320171438637086E+32,6.5416222870228219E+32,8.504108973129669E+32,1.105534166506857E+33,1.4371944164589142E+33,1.8683527413965885E+33,2.428858563815565E+33,3.1575161329602344E+33,4.1047709728483046E+33,5.3362022647027958E+33,6.937062944113635E+33,9.0181818273477253E+33,1.1723636375552043E+34,1.5240727288217655E+34]
[null,null,"APPLE %GDP",{"$f":"D68/D65","v":0.01},{"$f":"E68/E65","v":1.2681689591259392E-2},1.6082525088905678E-2,2.0395359102114319E-2,2.5864761323528062E-2,3.280088744569943E-2,4.1597067290419724E-2,5.2752109528383238E-2,6.6898587832307302E-2,8.4838712498292376E-2,0.10758982172254423,0.13644207222642427,0.17303160071637066,0.21943330497637487,0.27827850596945408,0.35290416326240392,0.44754210539569322,0.56755900596468767,0.71976071383679063,0.9127781952861459,1.1575569738288849,1.4679778226295488,1.8616439073440774,2.3608790162396844,2.9939934846469516,3.7968896010545672,4.8150975332854724,6.1063572268765141,7.7438926884591455,9.8205643303062047,12.454134844793744,15.793947222936174,20.029393610200984,25.400655246572317,32.212322525162442,40.850667527764287,51.805548518284638,65.69818854138137,83.316403378983296,105.65927655124212,133.9938147659885,169.92679660109752,215.49588877321901,273.2851969614523,346.57180377513231,439.51160365590874,557.37497293208605,706.84563926613203,896.39969861083978,1136.7862727481142,1441.6370642596319,1828.2393752195119,2318.5164255051855,2940.2705620493043,3728.759858222706,4728.6975082328736,5996.7873970371047,7604.9396314000951,9644.3483765682613,12230.663242160512,15510.547473230579,19669.994844600289,24944.876888089329,31634.318558692939,40117.660839236007,{"$f":"BQ68/BQ65","v":50875.972189061373},64519.328695522185,81821.409915304714,103763.37224650876,131589.48777725236,166877.70374639364,211629.12386139086,268381.48572803446,340353.06940439454,431625.19776188949,547373.67777822295,694162.30720094626,880315.0905874843,1116388.2721331867,1415768.9530515491,1795434.2395542036,2276913.9707545266,2887511.6203110772,3661852.6059939531,4643847.8078159597,5889183.6407772396,7468479.8878259799,9471294.3655972835,12011201.517194878,15232232.92591293,19317044.974818856,24497276.819104981,31066686.045104355,39397806.905312337,49963075.774954684,63361621.800254703,80353241.966960415,101901487.22763491,129228302.99085492,163883322.49352396,207831742.50471291,263565764.56553194,334245921.31030297,423880302.12017745,537551841.53373408,681706559.35406733,864519097.80537283,1096356284.4083354,1390365008.0293009,1763217745.0376463,2236058012.4367771,2835699362.1771641,3596145908.5263042,4560520613.6808071,5783510679.723979,7334468718.7993116,9301345560.8614826,11795677718.388378,14958912334.313622,18970428284.662678,24057708291.933941,30509238883.537342,38690869718.660179,49066559978.790596,62224688296.193329,78911418188.519485,100073011067.28645,126909486281.79926,160942671121.19699,{"$f":"EC68/EC65","v":204102499714.71671},258836454618.2146,328248357237.02954,416274377532.08319,527906244065.66016,669474312052.83215,849006541477.59448,1076683741996.7544,1365416900395.8452,1731579329347.9648,2195935155743.2002,2784816800766.9111,3531618223585.0015,4478688606633.9893,5679733868524.2285,7202862188158.7139,9134446243884.8203,11584021185299.256,14690496089053.785,18630031134299.02,23626027192067.824,29961794312445.789,37996617506759.859,48186130873854.078,61108155434601.797,77495465871605.047,98277344291373.109,124632277415652.17,158054785523702.87,200440172842467.81,254192005360655.72,322358410856357.94,408804930361199.31,518433723021714.06,657461554900232.5,833772335743149.5,1057364195167393,1340916450802469.2,1700508619689015.7,2156532246215706.7,2734847254004896,3468248395479821,4398324957685853.5,5577819183486108,7073617148114273,8970541695979472,1.1376162525386122E+16,1.4426896188666434E+16,1.8295741922999092E+16,2.3202091990926564E+16,2.9424172849677624E+16,3.73148226559174E+16,4.7321499807523776E+16,6.001165715518576E+16,7.6104920789914624E+16,9.651389818250808E+16,1.2239592979929813E+17,1.5521871889482742E+17,1.9684356117771504E+17,2.4963089408938602E+17,3.1657415112301421E+17,4.0146951171585069E+17,5.0913117279348928E+17,6.4566434946008794E+17,{"$f":"GO68/GO65","v":8.1881148599952627E+17},1.0383913099203826E+18,1.3168556266671519E+18,1.6699954293896182E+18,2.1178363654341082E+18,2.6857743391516349E+18,3.406015648129086E+18,4.3194033192545234E+18,5.4777332114241352E+18,6.9466912251013325E+18,8.8095781803060521E+18,1.1172033591257311E+19,1.4168026210744812E+19,1.7967451052549272E+19,2.2785763699457667E+19,2.8896198233630835E+19,3.6645261636640416E+19,4.6472383306635977E+19,5.8934833966078222E+19,7.4739327047021462E+19,9.478209458699436E+19,1.2019971023616498E+20,1.5243354141743684E+20,1.9331148555523156E+20,2.4515162542366704E+20,3.1089368164156395E+20,3.9426571664621326E+20,4.9999554349827077E+20,6.3407882796581034E+20,8.041190872651972E+20,1.0197588659104054E+21,1.2932265395410468E+21,1.6400297545638092E+21,2.0798348267807554E+21,2.6375819674324283E+21,3.3448995782481286E+21,4.2418978165277217E+21,5.3794431387045546E+21,6.82204280588813E+21,8.6515029242557508E+21,1.0971567458328435E+22,1.3913801283608397E+22,1.7645050891318816E+22,2.2376905822568008E+22,2.837769736546524E+22,3.598771493035296E+22,4.5638502984546735E+22,5.7877332825978698E+22,7.3398236926906949E+22,9.3081365725274639E+22,1.180428986858424E+23,1.4969833995863343E+23,1.8984278796822113E+23,2.4075273081522533E+23,3.0531514004467167E+23,3.8719118335584157E+23,4.9102383997911823E+23,6.2270119205234004E+23,7.8969032257149747E+23,1.001460754407323E+24,1.2700214425222126E+24,1.6106017708310182E+24,2.0425151712811664E+24,2.5902543387625758E+24,{"$f":"JA68/JA65","v":3.2848801486599839E+24},4.1657830389795921E+24,5.2829167404872409E+24,6.6996310239327024E+24,8.4962641021485849E+24,1.077469840288085E+25,1.3664138058477325E+25,1.7328435738972317E+25,2.1975384314373249E+25,2.7868500252351213E+25,3.5341966957425201E+25,4.4819585449861247E+25,5.6838807028406627E+25,7.2081210747174527E+25,9.1411154005781768E+25,1.1592478802801318E+26,1.4701221777038058E+26,1.8643633118865943E+26,2.3643276806678111E+26,2.9983669738251439E+26,3.8024359242734244E+26,4.8221312082289071E+26,6.1152771151083612E+26,7.7552046138336458E+26,9.8349097629340963E+26,1.2472327277157669E+27,1.5817018300951099E+27,2.0058651635193086E+27,2.5437759365672635E+27,3.2259376817261172E+27,4.0910340320397549E+27,5.18812237016065E+27,6.5794157459846319E+27,8.3438108182421461E+27,1.0581361880513893E+28,1.341895468214619E+28,1.7017501791815482E+28,2.158106753425044E+28,2.7368439951736977E+28,3.4707806006495051E+28,4.4015362216801845E+28,5.5818916088032781E+28,7.0787816714898672E+28,8.9770911842130791E+28]
[null,null,null,null,"Years"]
[null,null,"% of Economy",1,{"$f":"MATCH(D71,$D$69:$KR$69)","v":20}]
[null,null,null,0.5,{"$f":"MATCH(D72,$D$69:$KR$69)","v":17}]
[null,null,null,0.25,14]
[]
[null,null,"ROIC"]
[null,null,"WACC",null,null,null,"EV/EBITDA"]
[null,null,"Growth in Capital investment"]
[]
[]
["Demonstration of Stable Working Capital and Gordon Formula"]
[null,null,"Revenues",100]
[null,null,"Growth Rate",0.2,null,"NPV Cash Flow",null,{"$f":"NPV(D85,D99:KR99)","v":680.30009210850017}]
[null,null,"Terminal Growth Rate",0.02,null,"NPV Cash Flow w/ TV",null,{"$f":"NPV(D85,106:106)","v":680.30011798111173}]
[null,null,"Margin",0.25,null,"NPV without Adjustment",null,{"$f":"NPV(D85,E110:KR110)","v":519.20438957475994}]
[null,null,"WACC",0.08,null,null,null,null,"Stable WC = (Rev x Terminal Growth x WC/Rev) /(1+g)"]
[null,null,"Account Rec. To Revenue",0.5]
[null,null,"Terminal Period",5]
[null,null,"Period",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]
[null,null,"Short Term Period",{"$f":"D88<=$D$87","v":true},{"$f":"E88<=$D$87","v":true},{"$f":"F88<=$D$87","v":true},true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BR88<=$D$87","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ED88<=$D$87","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GP88<=$D$87","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JB88<=$D$87","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Long Term Period",{"$f":"D88>$D$87","v":false},{"$f":"E88>$D$87","v":false},{"$f":"F88>$D$87","v":false},false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BR88>$D$87","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ED88>$D$87","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GP88>$D$87","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JB88>$D$87","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Terminal Period",{"$f":"D88=$D$87","v":false},{"$f":"E88=$D$87","v":false},{"$f":"F88=$D$87","v":false},false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BR88=$D$87","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ED88=$D$87","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GP88=$D$87","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JB88=$D$87","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Growth Rate",{"$f":"D89*$D$82+D90*$D$83","v":0.2},{"$f":"E89*$D$82+E90*$D$83","v":0.2},{"$f":"F89*$D$82+F90*$D$83","v":0.2},0.2,0.2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"BR89*$D$82+BR90*$D$83","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"ED89*$D$82+ED90*$D$83","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"GP89*$D$82+GP90*$D$83","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"JB89*$D$82+JB90*$D$83","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,"Revenues",{"$f":"D81","v":100},{"$f":"D94*(1+E93)","v":120},{"$f":"E94*(1+F93)","v":144},172.79999999999998,207.35999999999999,211.50719999999998,215.73734399999998,220.05209087999998,224.45313269759998,228.94219535155199,233.52103925858304,238.19146004375472,242.95528924462982,247.81439502952242,252.77068293011286,257.82609658871513,262.98261852048944,268.24227089089925,273.60711630871725,279.07925863489163,284.66084380758946,290.35406068374124,296.16114189741609,302.08436473536443,308.12605203007172,314.28857307067318,320.57434453208663,326.98583142272838,333.52554805118297,340.1960590122066,346.99998019245072,353.93997979629972,361.01877939222572,368.23915498007023,375.60393807967165,383.11601684126509,390.7783371780904,398.59390392165221,406.56578200008528,414.69709764008701,422.99103959288874,431.45086038474653,440.07987759244145,448.88147514429028,457.85910464717608,467.0162867401196,476.35661247492197,485.88374472442041,495.60141961890884,505.51344801128704,515.62371697151275,525.93619131094306,536.45491513716195,547.18401343990524,558.1276937087033,569.29024758287733,580.67605253453485,592.28957358522553,604.13536505693003,616.21807235806864,628.54243380523008,641.11328248133464,653.93554813096137,667.01425909358056,680.35454427545221,693.96163516096124,{"$f":"BQ94*(1+BR93)","v":707.8408678641805},721.99768522146417,736.43763892589345,751.16639170441135,766.18971953849962,781.51351392926961,797.14378420785499,813.08665989201211,829.34839308985238,845.93536095164939,862.85406817068235,880.11114953409606,897.71337252477804,915.66763997527357,933.98099277477911,952.66061263027473,971.7138248828802,991.14810138053781,1010.9710634081486,1031.1904846763116,1051.8142943698379,1072.8505802572347,1094.3075918623795,1116.193743699627,1138.5176185736195,1161.287970945092,1184.5137303639938,1208.2040049712737,1232.3680850706992,1257.0154467721131,1282.1557557075555,1307.7988708217067,1333.9548482381408,1360.6339452029038,1387.8466241069618,1415.6035565891011,1443.9156277208831,1472.7939402753009,1502.2498190808069,1532.294815462423,1562.9407117716714,1594.1995260071049,1626.083516527247,1658.605186857792,1691.7772905949478,1725.6128364068468,1760.1250931349837,1795.3275949976833,1831.2341468976369,1867.8588298355896,1905.2160064323014,1943.3203265609475,1982.1867330921664,2021.8304677540098,2062.2670771090898,2103.5124186512717,2145.5826670242973,2188.4943203647831,2232.264206772079,2276.9094909075206,2322.447680725671,2368.8966343401844,2416.2745670269883,2464.6000583675282,{"$f":"EC94*(1+ED93)","v":2513.8920595348786},2564.1699007255761,2615.4532987400876,2667.7623647148894,2721.1176120091873,2775.5399642493712,2831.0507635343588,2887.671778805046,2945.4252143811468,3004.33371866877,3064.4203930421454,3125.7088009029885,3188.2229769210485,3251.9874364594693,3317.0271851886587,3383.3677288924318,3451.0350834702804,3520.0557851396861,3590.4569008424801,3662.2660388593299,3735.5113596365168,3810.2215868292474,3886.4260185658322,3964.154538937149,4043.4376297158919,4124.3063823102102,4206.7925099564145,4290.9283601555426,4376.7469273586539,4464.2818659058266,4553.5675032239433,4644.6388532884221,4737.5316303541904,4832.2822629612747,4928.9279082205003,5027.5064663849107,5128.0565957126091,5230.6177276268618,5335.2300821793988,5441.9346838229867,5550.7733774994467,5661.7888450494356,5775.0246219504243,5890.5251143894329,6008.3356166772219,6128.5023290107665,6251.0723755909821,6376.0938231028022,6503.615699564858,6633.6880135561551,6766.3617738272778,6901.6890093038237,7039.7227894899006,7180.5172452796987,7324.1275901852932,7470.6101419889992,7620.0223448287798,7772.4227917253556,7927.8712475598631,8086.4286725110605,8248.1572459612817,8413.1203908805073,8581.3827986981178,8753.0104546720795,{"$f":"GO94*(1+GP93)","v":8928.0706637655221},9106.6320770408329,9288.7647185816495,9474.5400129532827,9664.0308132123482,9857.3114294765946,10054.457658066127,10255.54681122745,10460.657747452,10669.87090240104,10883.268320449062,11100.933686858043,11322.952360595204,11549.411407807107,11780.399635963249,12016.007628682515,12256.327781256166,12501.45433688129,12751.483423618916,13006.513092091294,13266.643353933121,13531.976221011784,13802.61574543202,14078.66806034066,14360.241421547475,14647.446249978424,14940.395174977994,15239.203078477554,15543.987140047106,15854.866882848048,16171.96422050501,16495.40350491511,16825.311575013413,17161.817806513682,17505.054162643955,17855.155245896836,18212.258350814773,18576.503517831068,18948.033588187689,19326.994259951443,19713.534145150472,20107.804828053482,20509.960924614552,20920.160143106845,21338.563345968982,21765.33461288836,22200.641305146128,22644.654131249052,23097.547213874033,23559.498158151513,24030.688121314543,24511.301883740834,25001.527921415651,25501.558479843963,26011.589649440844,26531.82144242966,27062.457871278253,27603.707028703819,28155.781169277896,28718.896792663454,29293.274728516724,29879.140223087059,30476.7230275488,31086.257488099778,{"$f":"JA94*(1+JB93)","v":31707.982637861773},32342.142290619009,32988.985136431387,33648.764839160016,34321.740135943219,35008.174938662087,35708.338437435326,36422.505206184032,37150.955310307712,37893.974416513869,38651.853904844145,39424.890982941026,40213.388802599846,41017.65657865184,41838.009710224876,42674.769904429377,43528.265302517968,44398.830608568329,45286.807220739698,46192.543365154495,47116.394232457584,48058.722117106736,49019.896559448869,50000.294490637847,51000.300380450608,52020.306388059624,53060.712515820815,54121.926766137229,55204.365301459977,56308.452607489176,57434.621659638964,58583.314092831744,59754.980374688377,60950.079982182149,62169.081581825791,63412.46321346231,64680.712477731555,65974.326727286185,67293.813261831907,68639.689527068549,70012.48331760992,71412.732983962123,72840.987643641362]
[null,null,"Margin",{"$f":"$D$84","v":0.25},{"$f":"$D$84","v":0.25},{"$f":"$D$84","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$D$84","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$D$84","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$D$84","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"$D$84","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[null,null,"Cost of Good Sold",{"$f":"D94*(1-D95)","v":75},{"$f":"E94*(1-E95)","v":90},{"$f":"F94*(1-F95)","v":108},129.6,155.51999999999998,158.63039999999998,161.80300799999998,165.03906816,168.33984952319997,171.706646513664,175.14077944393728,178.64359503281605,182.21646693347236,185.86079627214181,189.57801219758466,193.36957244153635,197.23696389036706,201.18170316817444,205.20533723153795,209.30944397616872,213.49563285569209,217.76554551280594,222.12085642306207,226.56327355152331,231.09453902255379,235.71642980300487,240.43075839906498,245.2393735670463,250.14416103838721,255.14704425915494,260.24998514433804,265.45498484722481,270.76408454416929,276.17936623505267,281.70295355975372,287.33701263094883,293.0837528835678,298.94542794123913,304.92433650006399,311.02282323006523,317.24327969466657,323.58814528855987,330.05990819433111,336.66110635821769,343.39432848538206,350.26221505508971,357.26745935619147,364.41280854331529,371.7010647141816,379.13508600846529,386.71778772863456,394.45214348320729,402.34118635287143,410.3880100799289,418.59577028152751,426.967685687158,435.50703940090114,444.21718018891914,453.10152379269755,462.16355426855148,471.40682535392256,480.83496186100098,490.45166109822105,500.26069432018539,510.26590820658919,520.47122637072096,{"$f":"BR94*(1-BR95)","v":530.8806508981354},541.49826391609815,552.32822919442015,563.37479377830846,574.64228965387474,586.13513544695218,597.85783815589127,609.81499491900911,622.01129481738928,634.45152071373707,647.14055112801179,660.08336215057204,673.2850293935835,686.75072998145515,700.4857445810843,714.49545947270599,728.78536866216018,743.36107603540336,758.22829755611144,773.39286350723364,788.86072077737845,804.63793519292608,820.7306938967846,837.14530777472032,853.88821393021465,870.96597820881902,888.38529777299527,906.15300372845525,924.27606380302439,942.76158507908485,961.61681678066657,980.84915311628004,1000.4661361786057,1020.4754589021778,1040.8849680802214,1061.7026674418257,1082.9367207906623,1104.5954552064757,1126.6873643106051,1149.2211115968173,1172.2055338287537,1195.6496445053285,1219.5626373954351,1243.9538901433439,1268.8329679462108,1294.2096273051352,1320.0938198512376,1346.4956962482624,1373.4256101732276,1400.8941223766922,1428.912004824226,1457.4902449207107,1486.6400498191247,1516.3728508155073,1546.7003078318173,1577.6343139884539,1609.1870002682231,1641.3707402735872,1674.1981550790592,1707.6821181806404,1741.8357605442534,1776.6724757551383,1812.2059252702411,1848.450043775646,{"$f":"ED94*(1-ED95)","v":1885.4190446511589},1923.1274255441822,1961.5899740550658,2000.821773536167,2040.8382090068903,2081.6549731870282,2123.2880726507692,2165.7538341037844,2209.0689107858602,2253.2502890015776,2298.3152947816088,2344.2816006772414,2391.1672326907865,2438.9905773446021,2487.7703888914939,2537.5257966693239,2588.2763126027103,2640.0418388547646,2692.8426756318599,2746.6995291444973,2801.6335197273875,2857.6661901219354,2914.8195139243744,2973.1159042028617,3032.5782222869188,3093.2297867326579,3155.0943824673109,3218.1962701166567,3282.5601955189904,3348.21139942937,3415.1756274179575,3483.4791399663163,3553.1487227656426,3624.211697220956,3696.6959311653754,3770.6298497886828,3846.0424467844568,3922.9632957201466,4001.4225616345493,4081.45101286724,4163.0800331245846,4246.3416337870767,4331.2684664628177,4417.8938357920742,4506.2517125079166,4596.3767467580747,4688.3042816932366,4782.0703673271018,4877.711774673644,4975.2660101671163,5074.7713303704586,5176.2667569778678,5279.7920921174255,5385.3879339597743,5493.0956926389699,5602.9576064917492,5715.0167586215848,5829.3170937940167,5945.9034356698976,6064.8215043832952,6186.1179344709617,6309.8402931603805,6436.0370990235879,6564.7578410040596,{"$f":"GP94*(1-GP95)","v":6696.0529978241411},6829.9740577806242,6966.5735389362371,7105.905009714962,7248.0231099092616,7392.983572107446,7540.8432435495952,7691.6601084205877,7845.4933105889995,8002.4031768007808,8162.4512403367971,8325.7002651435323,8492.2142704464022,8662.0585558553303,8835.2997269724365,9012.0057215118868,9192.2458359421253,9376.0907526609681,9563.6125677141863,9754.8848190684712,9949.9825154498412,10148.982165758838,10351.961809074015,10559.001045255496,10770.181066160607,10985.584687483817,11205.296381233495,11429.402308858165,11657.99035503533,11891.150162136037,12128.973165378757,12371.552628686331,12618.983681260059,12871.363354885261,13128.790621982967,13391.366434422627,13659.19376311108,13932.377638373302,14211.025191140767,14495.245694963582,14785.150608862854,15080.853621040111,15382.470693460913,15690.120107330134,16003.922509476735,16324.000959666271,16650.480978859596,16983.490598436787,17323.160410405526,17669.623618613634,18023.016090985908,18383.476412805627,18751.145941061739,19126.168859882971,19508.692237080635,19898.866081822245,20296.84340345869,20702.780271527863,21116.835876958423,21539.172594497591,21969.956046387542,22409.355167315294,22857.542270661601,23314.693116074835,{"$f":"JB94*(1-JB95)","v":23780.98697839633},24256.606717964256,24741.738852323542,25236.57362937001,25741.305101957412,26256.131203996563,26781.253828076493,27316.878904638026,27863.216482730786,28420.480812385402,28988.890428633109,29568.668237205769,30160.041601949884,30763.242433988882,31378.507282668659,32006.077428322031,32646.198976888474,33299.122956426247,33965.105415554775,34644.40752386587,35337.295674343186,36044.041587830056,36764.922419586655,37500.220867978387,38250.225285337954,39015.229791044716,39795.534386865613,40591.445074602918,41403.273976094984,42231.339455616879,43075.966244729221,43937.485569623808,44816.235281016285,45712.55998663661,46626.811186369341,47559.347410096729,48510.534358298668,49480.745045464639,50470.35994637393,51479.767145301412,52509.362488207436,53559.549737971596,54630.740732731021]
[null,null,"Level Account Receivables",{"$f":"D94*$D$86","v":50},{"$f":"E94*$D$86","v":60},72,86.399999999999991,103.67999999999999,105.75359999999999,107.86867199999999,110.02604543999999,112.22656634879999,114.47109767577599,116.76051962929152,119.09573002187736,121.47764462231491,123.90719751476121,126.38534146505643,128.91304829435757,131.49130926024472,134.12113544544962,136.80355815435863,139.53962931744582,142.33042190379473,145.17703034187062,148.08057094870804,151.04218236768222,154.06302601503586,157.14428653533659,160.28717226604331,163.49291571136419,166.76277402559148,170.0980295061033,173.49999009622536,176.96998989814986,180.50938969611286,184.11957749003511,187.80196903983583,191.55800842063255,195.3891685890452,199.29695196082611,203.28289100004264,207.3485488200435,211.49551979644437,215.72543019237327,220.03993879622072,224.44073757214514,228.92955232358804,233.5081433700598,238.17830623746099,242.9418723622102,247.80070980945442,252.75672400564352,257.81185848575637,262.96809565547153,268.22745756858097,273.59200671995262,279.06384685435165,284.64512379143866,290.33802626726742,296.14478679261276,302.06768252846501,308.10903617903432,314.27121690261504,320.55664124066732,326.96777406548068,333.50712954679028,340.17727213772611,{"$f":"BQ94*$D$86","v":346.98081758048062},353.92043393209025,360.99884261073208,368.21881946294673,375.58319585220568,383.09485976924981,390.7567569646348,398.5718921039275,406.54332994600605,414.67419654492619,422.96768047582469,431.42703408534118,440.05557476704803,448.85668626238902,457.83381998763679,466.99049638738956,476.33030631513736,485.8569124414401,495.5740506902689,505.48553170407428,515.5952423381558,525.90714718491893,536.42529012861735,547.15379593118973,558.09687184981351,569.25880928680976,580.64398547254598,592.25686518199689,604.10200248563683,616.18404253534959,628.50772338605657,641.07787785377775,653.89943541085336,666.97742411907041,680.31697260145188,693.92331205348091,707.80177829455056,721.95781386044155,736.39697013765044,751.12490954040345,766.1474077312115,781.47035588583572,797.09976300355243,813.04175826362348,829.30259342889599,845.88864529747389,862.80641820342339,880.06254656749184,897.66379749884163,915.61707344881847,933.92941491779482,952.60800321615068,971.66016328047374,991.09336654608319,1010.9152338770049,1031.1335385545449,1051.7562093256358,1072.7913335121486,1094.2471601823916,1116.1321033860395,1138.4547454537603,1161.2238403628355,1184.4483171700922,1208.1372835134941,{"$f":"EC94*$D$86","v":1232.3000291837641},1256.9460297674393,1282.084950362788,1307.7266493700438,1333.8811823574447,1360.5588060045936,1387.7699821246856,1415.5253817671794,1443.835889402523,1472.7126071905734,1502.166859334385,1532.2101965210727,1562.8544004514943,1594.1114884605242,1625.9937182297347,1658.5135925943293,1691.6838644462159,1725.5175417351402,1760.0278925698431,1795.22845042124,1831.133019429665,1867.7556798182584,1905.1107934146237,1943.2130092829161,1982.0772694685745,2021.718814857946,2062.1531911551051,2103.3962549782073,2145.4641800777713,2188.373463679327,2232.1409329529133,2276.7837516119716,2322.319426644211,2368.7658151770952,2416.1411314806373,2464.4639541102501,2513.7532331924554,2564.0282978563046,2615.3088638134309,2667.6150410896994,2720.9673419114933,2775.3866887497234,2830.8944225247178,2887.5123109752121,2945.2625571947165,3004.1678083386109,3064.2511645053833,3125.5361877954911,3188.0469115514011,3251.807849782429,3316.8440067780775,3383.1808869136389,3450.8445046519118,3519.8613947449503,3590.2586226398494,3662.0637950926466,3735.3050709944996,3810.0111724143899,3886.2113958626778,3963.9356237799316,4043.2143362555303,4124.0786229806408,4206.5601954402537,4290.6913993490589,{"$f":"GO94*$D$86","v":4376.5052273360398},4464.0353318827611,4553.3160385204164,4644.3823592908248,4737.2700064766414,4832.0154066061741,4928.6557147382973,5027.2288290330634,5127.7734056137251,5230.328873726,5334.9354512005202,5441.6341602245311,5550.4668434290215,5661.4761802976018,5774.7057039035535,5890.1998179816246,6008.0038143412576,6128.1638906280832,6250.7271684406451,6375.7417118094581,6503.2565460456472,6633.3216769665605,6765.9881105058921,6901.30787271601,7039.3340301703302,7180.1207107737373,7323.723124989212,7470.1975874889968,7619.6015392387771,7771.9935700235528,7927.4334414240238,8085.9821102525048,8247.7017524575549,8412.6557875067065,8580.9089032568409,8752.5270813219777,8927.5776229484181,9106.1291754073864,9288.2517589155341,9474.0167940938445,9663.4971299757217,9856.7670725752359,10053.902414026741,10254.980462307276,10460.080071553422,10669.281672984491,10882.66730644418,11100.320652573064,11322.327065624526,11548.773606937017,11779.749079075757,12015.344060657271,12255.650941870417,12500.763960707825,12750.779239921982,13005.794824720422,13265.91072121483,13531.228935639127,13801.853514351909,14077.890584638948,14359.448396331727,14646.637364258362,14939.570111543529,15238.3615137744,{"$f":"JA94*$D$86","v":15543.128744049889},15853.991318930886,16171.071145309505,16494.492568215694,16824.382419580008,17160.870067971609,17504.087469331043,17854.169218717663,18211.252603092016,18575.477655153856,18946.987208256935,19325.926952422073,19712.445491470513,20106.694401299923,20508.82828932592,20919.004855112438,21337.384952214688,21764.132651258984,22199.415304284164,22643.403610369849,23096.271682577248,23558.197116228792,24029.361058553368,24509.948279724435,25000.147245318924,25500.150190225304,26010.153194029812,26530.356257910407,27060.963383068614,27602.182650729988,28154.226303744588,28717.310829819482,29291.657046415872,29877.490187344189,30475.039991091075,31084.540790912895,31706.231606731155,32340.356238865777,32987.163363643092,33646.906630915953,34319.844763534275,35006.24165880496,35706.366491981062,36420.493821820681]
[null,null,"Change Account Receiv.",null,{"$f":"E97-D97","v":10},{"$f":"F97-E97","v":12},14.399999999999991,17.28,2.073599999999999,2.1150719999999978,2.1573734400000006,2.2005209088000015,2.2445313269760021,2.2894219535155287,2.3352103925858358,2.381914600437554,2.4295528924462957,2.4781439502952196,2.5277068293011382,2.5782609658871536,2.6298261852049052,2.6824227089090016,2.736071163087189,2.790792586348914,2.84660843807589,2.9035406068374243,2.9616114189741722,3.0208436473536437,3.0812605203007308,3.1428857307067233,3.2057434453208771,3.2698583142272923,3.3352554805118189,3.4019605901220586,3.4699998019245015,3.5393997979630001,3.6101877939222504,3.6823915498007125,3.7560393807967216,3.8311601684126515,3.9077833717809085,3.9859390392165324,4.0656578200008653,4.1469709764008655,4.2299103959288971,4.3145086038474574,4.4007987759244145,4.4888147514429022,4.5785910464717574,4.6701628674011886,4.763566124749218,4.8588374472442126,4.956014196189102,5.055134480112855,5.1562371697151548,5.2593619131094442,5.3645491513716479,5.4718401343990308,5.5812769370870114,5.6929024758287596,5.8067605253453394,5.9228957358522507,6.041353650569306,6.1621807235807182,6.2854243380522803,6.4111328248133646,6.5393554813095989,6.670142590935825,6.8035454427545119,{"$f":"BR97-BQ97","v":6.9396163516096294},7.0784086786418356,7.2199768522146428,7.3643763892589504,7.5116639170441317,7.661897195384995,7.8151351392926927,7.9714378420785579,8.1308665989201359,8.2934839308985033,8.4593536095164836,8.628540681706852,8.8011114953409901,8.9771337252477679,9.1566763997527687,9.3398099277478082,9.5266061263027382,9.7171382488288032,9.9114810138053713,10.109710634081523,10.311904846763127,10.518142943698422,10.728505802572386,10.943075918623776,11.161937436996254,11.385176185736213,11.612879709450908,11.845137303639945,12.082040049712759,12.323680850706978,12.570154467721181,12.821557557075607,13.077988708217049,13.339548482381474,13.606339452029033,13.878466241069646,14.156035565890988,14.439156277208895,14.727939402753009,15.022498190808051,15.322948154624214,15.62940711771671,15.941995260071053,16.26083516527251,16.586051868577897,16.917772905949505,17.256128364068445,17.601250931349796,17.953275949976842,18.312341468976342,18.678588298355862,19.052160064323061,19.43320326560945,19.821867330921691,20.218304677540004,20.622670771090952,21.035124186512803,21.455826670242914,21.884943203647936,22.322642067720835,22.769094909075193,23.224476807256679,23.688966343401944,24.162745670269942,{"$f":"ED97-EC97","v":24.646000583675232},25.138920595348736,25.641699007255738,26.154532987400898,26.677623647148948,27.211176120091977,27.755399642493785,28.310507635343583,28.876717788050428,29.454252143811573,30.043337186687722,30.644203930421554,31.257088009029985,31.882229769210426,32.519874364594671,33.170271851886582,33.833677288924264,34.510350834702876,35.200557851396979,35.904569008424915,36.622660388593431,37.3551135963653,38.102215868292433,38.864260185658395,39.641545389371458,40.434376297159133,41.243063823102148,42.067925099564036,42.909283601555671,43.767469273586357,44.642818659058321,45.535675032239396,46.446388532884157,47.375316303542149,48.322822629612801,49.289279082205212,50.275064663849207,51.280565957126328,52.3061772762685,53.35230082179396,54.419346838230013,55.507733774994449,56.61788845049432,57.750246219504334,58.905251143894475,60.083356166772319,61.285023290107802,62.510723755910021,63.760938231027922,65.036156995648525,66.336880135561387,67.663617738272933,69.016890093038455,70.397227894899061,71.805172452797251,73.241275901852987,74.706101419890274,76.200223448287943,77.724227917253756,79.278712475598695,80.86428672511056,82.481572459612835,84.131203908805219,85.813827986980868,{"$f":"GP97-GO97","v":87.530104546721304},89.280706637655385,91.066320770408311,92.887647185816604,94.745400129532754,96.640308132123209,98.573114294766128,100.54457658066167,102.55546811227487,104.60657747452024,106.6987090240109,108.83268320449042,111.00933686858025,113.22952360595173,115.49411407807111,117.80399635963295,120.16007628682564,122.56327781256186,125.01454336881307,127.51483423618902,130.06513092091336,132.66643353933159,135.31976221011791,138.02615745432013,140.78668060340715,143.60241421547471,146.47446249978475,149.40395174978039,152.39203078477567,155.43987140047102,158.54866882848091,161.71964220505015,164.95403504915157,168.25311575013438,171.61817806513682,175.05054162644046,178.55155245896822,182.12258350814773,185.76503517831043,189.48033588187718,193.26994259951425,197.13534145150516,201.07804828053486,205.09960924614643,209.20160143106841,213.38563345968942,217.65334612888364,222.006413051462,226.44654131249081,230.97547213873986,235.59498158151473,240.30688121314597,245.11301883740816,250.01527921415618,255.01558479844061,260.11589649440793,265.31821442429646,270.62457871278275,276.03707028703866,281.55781169277907,287.18896792663509,292.93274728516735,298.79140223087052,304.76723027548906,{"$f":"JB97-JA97","v":310.86257488099727},317.07982637861824,323.42142290618904,329.88985136431438,336.4876483916014,343.21740135943401,350.08174938661978,357.08338437435305,364.22505206183996,371.50955310307836,378.93974416513811,386.51853904844029,394.24890982940997,402.13388802599729,410.17656578651804,418.38009710225015,426.74769904429559,435.28265302518048,443.9883060856846,452.86807220739865,461.92543365154415,471.16394232457606,480.58722117106663,490.19896559448898,500.00294490638043,510.0030038045079,520.20306388059544,530.60712515820705,541.21926766137403,552.04365301459984,563.0845260748938,574.34621659639015,585.83314092831642,597.54980374688603,609.50079982182069,621.69081581825958,634.12463213462252,646.80712477731504,659.74326727286098,672.93813261832111,686.39689527068549,700.12483317610167,714.12732983961905]
[null,null,"Free Cash Flow",{"$f":"D94-D96-D98","v":25},{"$f":"E94-E96-E98","v":20},24,28.799999999999997,34.56,50.803200000000004,51.819264000000004,52.85564927999998,53.912762265600009,54.991017510911988,56.09083786113024,57.212654618352829,58.356907710719909,59.524045864934308,60.71452678223298,61.928817317877645,63.16739366423522,64.430741537519907,65.719356368270297,67.033743495635719,68.374418365548451,69.741906732859405,71.136744867516597,72.55947976486695,74.010669360164286,75.490882747367579,77.000700402314919,78.540714410361204,80.111528698568463,81.713759272539846,83.348034457990622,85.014995147150415,86.715295050093431,88.449600951095306,90.218592970117214,92.022964829519537,93.863424126109948,95.740692608632173,97.655506460804759,99.608616590020915,101.60078892182131,103.63280470025776,105.70546079426288,107.81957001014817,109.97596141035112,112.17548063855813,114.41899025132932,116.7073700563559,119.04151745748302,121.42234780663264,123.85079476276533,126.32781065802061,128.85436687118107,131.43145420860469,134.06008329277677,136.74128495863232,139.47611065780495,142.26563287096104,145.11094552838023,148.01316443894785,150.9734277277268,153.99289628228138,157.07275420792695,160.21420929208557,163.4184934779272,{"$f":"BQ94-BQ96-BQ98","v":166.68686334748577},170.02060061443547,173.42101262672418,176.88943287925866,180.42722153684394,184.03576596758074,187.71648128693244,191.47081091267103,195.30022713092444,199.20623167354296,203.19035630701381,207.25416343315408,211.39924670181716,215.62723163585355,219.93977626857065,224.33857179394204,228.82534322982093,233.40185009441728,238.06988709630565,242.83128483823174,247.68791053499643,252.64166874569628,257.6945021206102,262.84839216302248,268.10536000628292,273.46746720640863,278.93681655053672,284.51555288154759,290.20586393917847,296.00998121796204,301.93018084232131,307.96878445916775,314.12816014835107,320.4107233513181,326.81893781834447,333.35531657471142,340.02242290620575,346.82287136432979,353.75932879161633,360.83451536744883,368.05120567479764,375.41222978829353,382.92047438405962,390.5788838717408,398.3904615491756,406.35827078015905,414.48543619576208,422.77514491967759,431.23064781807102,439.85526077443251,448.65236598992112,457.62541330971953,466.77792157591375,476.11348000743226,485.63574960758081,495.34846459973244,505.25543389172685,515.3605425695614,525.66775342095298,536.18110848937181,546.90473065915944,557.84282527234245,568.99968177778942,580.37967541334524,{"$f":"EC94-EC96-EC98","v":591.98726892161221},603.82701430004454,615.90355458604517,628.22162567776604,640.78605819132144,653.60177935514798,666.67381494225106,680.0072912410958,693.60743706591802,707.47958580723616,721.6291775233808,736.06176107384886,750.78299629532557,765.79865622123202,781.11462934565679,796.73692193257011,812.67166037122138,828.92509357864583,845.50359545021865,862.41366735922315,879.66194070640768,897.25517952053588,915.20028311094666,933.5042887731654,952.17437454862898,971.21786203960164,990.64221928039319,1010.4550636660015,1030.6641649393218,1051.2774482381078,1072.3029972028703,1093.7490571469275,1115.6240382898663,1137.9365190556637,1160.6952494367765,1183.909154425512,1207.5873375140227,1231.7390842643031,1256.3738659495889,1281.501343268581,1307.1313701339527,1333.2739975366321,1359.9394774873645,1387.1382670371122,1414.8810323778544,1443.1786530254108,1472.0422260859195,1501.4830706076377,1531.5127320197903,1562.1429866601861,1593.3858463933902,1625.2535633212578,1657.758634587683,1690.9138072794367,1724.7320834250254,1759.2267250935261,1794.411259595397,1830.2994847873047,1866.905474483051,1904.2435839727118,1942.3284556521667,1981.1750247652094,2020.798525260514,2061.2144957657247,{"$f":"GO94-GO96-GO98","v":2102.438785681039},2144.4875613946597,2187.3773126225533,2231.1248588750041,2275.7473560525041,2321.2623031735538,2367.6875492370255,2415.0413002217656,2463.3421262262009,2512.6089687507256,2562.8611481257394,2614.1183710882542,2666.4007385100203,2719.7287532802211,2774.123328345825,2829.6057949127417,2886.1979108109954,2943.9218690272155,3002.8003064077602,3062.8563125359169,3124.1134387866341,3186.5957075623664,3250.3276217136145,3315.3341741478871,3381.640857630844,3449.2736747834606,3518.2591482791322,3588.6243312447141,3660.3968178696086,3733.6047542269998,3808.27684931154,3884.4423862977719,3962.1312340237282,4041.3738587042026,4122.201335878286,4204.6453625958511,4288.7382698477686,4374.513035244725,4462.0032959496184,4551.2433618686118,4642.2682291059846,4735.1135936881037,4829.8158655618663,4926.412182873104,5024.9404265305639,5125.4392350611779,5227.9480197623998,5332.5069801576483,5439.1571197608027,5547.9402621560166,5658.8990673991393,5772.07704874712,5887.5185897220617,6005.2689615165036,6125.3743407468355,6247.8818275617687,6372.8394641130071,6500.2962533952668,6630.3021784631728,6762.9082220324344,6898.1663864730835,7036.1297142025469,7176.8523084865974,7320.3893546563286,{"$f":"JA94-JA96-JA98","v":7466.7971417494537},7616.1330845844459,7768.455746276135,7923.8248612016559,8082.3013584256914,8243.9473855942051,8408.8263333060895,8577.0028599722136,8748.5429171716532,8923.5137755150863,9101.9840510253889,9284.0237320458982,9469.7042066868162,9659.0982908205515,9852.280256636961,10049.325861769699,10250.312379005096,10455.318626585198,10664.424999116902,10877.713499099238,11095.267769081227,11317.173124462854,11543.516586952104,11774.386918691147,12009.874657064971,12250.072150206273,12495.0735932104,12744.975065074606,12999.874566376104,13259.872057703618,13525.069498857698,13795.570888834849,14071.482306611546,14352.911952743776,14639.970191798653,14932.769595634629,15231.424987547322,15536.053487298264,15846.774557044231,16163.710048185116,16486.984249148816,16816.723934131798,17153.058412814426,17496.119581070721]
[]
[null,null,"PV Cash Flow - Explicit",{"$f":"D99*D89","v":25},{"$f":"E99*E89","v":20},24,28.799999999999997,34.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ99*BQ89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EC99*EC89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GO99*GO89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA99*JA89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Normalized Working Cap. Ch",null,{"$f":"IF(E91,E94*$D$83*$D$86,E98)/(1+$D$83)","v":9.8039215686274517},{"$f":"IF(F91,F94*$D$83*$D$86,F98)/(1+$D$83)","v":11.76470588235294},14.11764705882352,2.032941176470588,2.0329411764705871,2.0735999999999977,2.1150720000000005,2.1573734400000015,2.200520908800002,2.2445313269760083,2.2894219535155251,2.3352103925858372,2.3819146004375447,2.4295528924462939,2.4781439502952334,2.5277068293011311,2.578260965887162,2.6298261852049034,2.6824227089090087,2.7360711630871704,2.7907925863489118,2.846608438075906,2.9035406068374239,2.9616114189741607,3.0208436473536575,3.0812605203007091,3.1428857307067424,3.2057434453208749,3.2698583142272732,3.335255480511822,3.4019605901220604,3.46999980192451,3.5393997979629908,3.6101877939222673,3.6823915498007076,3.7560393807967172,3.8311601684126555,3.9077833717809138,3.9859390392165346,4.0656578200008484,4.1469709764008797,4.2299103959288793,4.3145086038474654,4.4007987759244136,4.4888147514428995,4.5785910464717539,4.6701628674011939,4.7635661247492278,4.858837447244218,4.9560141961890736,5.0551344801128968,5.1562371697151415,5.2593619131094584,5.364549151371599,5.4718401343990308,5.5812769370870194,5.6929024758287641,5.8067605253453438,5.9228957358522605,6.0413536505693317,6.1621807235806667,6.2854243380523185,6.4111328248133317,6.5393554813096326,6.6701425909357956,{"$f":"IF(BR91,BR94*$D$83*$D$86,BR98)/(1+$D$83)","v":6.8035454427545385},6.9396163516096427,7.0784086786418063,7.219976852214657,7.3643763892589522,7.5116639170441131,7.6618971953849924,7.8151351392927033,7.9714378420785641,8.1308665989201003,8.293483930898514,8.4593536095165209,8.6285406817068537,8.8011114953409493,8.9771337252478123,9.1566763997527527,9.3398099277477815,9.5266061263027488,9.7171382488287961,9.9114810138054139,10.109710634081496,10.311904846763158,10.518142943698416,10.728505802572331,10.943075918623778,11.161937436996288,11.385176185736185,11.612879709450926,11.845137303639961,12.082040049712724,12.32368085070704,12.570154467721183,12.821557557075538,13.077988708217131,13.339548482381405,13.606339452029063,13.878466241069596,14.156035565891074,14.439156277208832,14.727939402752991,15.022498190808053,15.322948154624225,15.629407117716719,15.941995260071089,16.260835165272447,16.586051868577947,16.917772905949455,17.256128364068427,17.601250931349846,17.953275949976806,18.312341468976335,18.67858829835594,19.05216006432299,19.4332032656095,19.821867330921574,20.21830467754015,20.622670771090984,21.035124186512661,21.455826670243074,21.884943203647879,22.322642067720778,22.769094909075175,23.224476807256806,23.688966343401905,{"$f":"IF(ED91,ED94*$D$83*$D$86,ED98)/(1+$D$83)","v":24.162745670269835},24.646000583675232,25.138920595348761,25.641699007255781,26.15453298740093,26.677623647148998,27.211176120091945,27.75539964249371,28.310507635343555,28.876717788050563,29.454252143811491,30.043337186687797,30.644203930421554,31.257088009029829,31.882229769210461,32.519874364594685,33.170271851886532,33.833677288924385,34.510350834702919,35.200557851396972,35.904569008424929,36.622660388593431,37.355113596365129,38.102215868292546,38.864260185658289,39.6415453893717,40.43437629715897,41.243063823101998,42.067925099564384,42.909283601555252,43.767469273586592,44.642818659058229,45.535675032239368,46.446388532884463,47.375316303541965,48.322822629612951,49.289279082205105,50.275064663849342,51.28056595712598,52.306177276268585,53.352300821794131,54.419346838229849,55.507733774994428,56.617888450494441,57.750246219504383,58.905251143894432,60.083356166772354,61.285023290107866,62.510723755909723,63.760938231027964,65.036156995648412,66.336880135561699,67.66361773827299,69.016890093038299,70.39722789489926,71.805172452797038,73.241275901853214,74.706101419890132,76.200223448288,77.724227917253614,79.278712475598581,80.864286725110617,82.481572459612963,84.131203908804778,{"$f":"IF(GP91,GP94*$D$83*$D$86,GP98)/(1+$D$83)","v":85.813827986981664},87.530104546720963,89.2807066376552,91.066320770408439,92.887647185816419,94.745400129532555,96.64030813212365,98.573114294766341,100.54457658066163,102.55546811227474,104.60657747452048,106.69870902401021,108.83268320449044,111.00933686858012,113.22952360595207,115.49411407807152,117.80399635963298,120.16007628682536,122.56327781256182,125.01454336881277,127.51483423618957,130.06513092091333,132.66643353933128,135.31976221011777,138.02615745432072,140.78668060340658,143.60241421547525,146.47446249978469,149.40395174978008,152.3920307847755,155.43987140047147,158.54866882848054,161.71964220505055,164.95403504915134,168.25311575013413,171.6181780651377,175.05054162643944,178.55155245896836,182.12258350814747,185.76503517831097,189.48033588187673,193.26994259951485,197.13534145150476,201.07804828053571,205.09960924614549,209.20160143106804,213.38563345968984,217.65334612888432,222.00641305146158,226.44654131249007,230.97547213873992,235.59498158151564,240.30688121314526,245.11301883740802,250.01527921415746,255.01558479843914,260.11589649440828,265.3182144242968,270.62457871278298,276.03707028703832,281.55781169277947,287.18896792663463,292.93274728516718,298.7914022308716,{"$f":"IF(JB91,JB94*$D$83*$D$86,JB98)/(1+$D$83)","v":304.76723027548752},310.86257488099824,317.0798263786167,323.42142290619057,329.88985136431506,336.48764839160197,343.21740135943116,350.08174938662063,357.08338437435287,364.2250520618415,371.5095531030766,378.93974416513754,386.51853904844114,394.24890982940911,402.13388802599809,410.17656578651975,418.38009710225055,426.74769904429456,435.28265302518099,443.98830608568494,452.86807220739621,461.92543365154512,471.16394232457515,480.5872211710676,490.19896559449063,500.00294490638026,510.00300380450534,520.2030638805951,530.60712515820978,541.21926766137233,552.04365301460177,563.08452607489232,574.34621659638867,585.83314092831961,597.54980374688307,609.50079982182308,621.69081581825731,634.12463213462263,646.8071247773147,659.74326727286382,672.93813261831906,686.39689527068788,700.12483317609713]
[null,null,"Normalized CF",null,{"$f":"E94-E96-E103","v":20.196078431372548},{"$f":"F94-F96-F103","v":24.235294117647058},29.082352941176467,49.807058823529417,50.843858823529416,51.860736000000003,52.897950719999983,53.955909734400009,55.035027929087988,56.135728487669759,57.258443057423136,58.403611918571627,59.571684156943057,60.763117840081904,61.978380196883549,63.217947800821243,64.482306756837644,65.771952891974394,67.087391949813906,68.42913978881019,69.797722584586381,71.193677036278117,72.617550577003698,74.069901588543772,75.551299620314651,77.06232561272094,78.603572124975344,80.175643567474879,81.779156438824387,83.414739567600861,85.083034358952858,86.784695046131915,88.52038894705457,90.290796725995662,92.096612660515547,93.938544913725877,95.81731581200043,97.733662128240383,99.688335370805248,101.68210207822132,103.71574411978578,105.79005900218145,107.90586018222511,110.06397738586961,112.26525693358698,114.51056207225875,116.80077331370393,119.136788779978,121.51952455557753,123.94991504668911,126.42891334762287,128.95749161457536,131.53664144686689,134.16737427580421,136.8507217613203,139.5877361965467,142.37949092047762,145.22708073888714,148.13162235366491,151.09425480073818,154.116139896753,157.198462694688,160.34243194858183,163.5492805875534,166.82026619930448,{"$f":"BR94-BR96-BR103","v":170.15667152329056},173.55980495375638,177.0310010528315,180.57162107388825,184.18305349536593,187.86671456527333,191.62404885657872,195.45652983371031,199.36566043038454,203.35297363899221,207.42003311177206,211.5684337740075,215.79980244948769,220.11579849847746,224.51811446844698,229.008476757816,233.58864629297224,238.26041921883171,243.02562760320831,247.88614015527253,252.84386295837791,257.90074021754543,263.05875502189645,268.31993012233437,273.68632872478111,279.16005529927662,284.74325640526229,290.43812153336751,296.24688396403485,302.17182164331558,308.2152580761819,314.3795632377055,320.6671545024596,327.08049759250883,333.62210754435904,340.2945496952463,347.10044068915118,354.04244950293412,361.123298492993,368.34576446285269,375.71267975210969,383.22693334715211,390.89147201409514,398.709301454377,406.68348748346449,414.81715723313363,423.11350037779658,431.57577038535237,440.2072857930595,449.01143150892068,457.99166013909905,467.15149334188089,476.4945232087187,486.02441367289299,495.74490194635086,505.65979998527763,515.77299598498325,526.0884559046832,536.61022502277672,547.34242952323234,558.28927811369681,569.45506367597091,580.84416494949039,592.46104824848021,{"$f":"ED94-ED96-ED103","v":604.31026921344994},616.39647459771868,628.72440408967304,641.2988921714666,654.12487001489603,667.20736741519408,680.55151476349761,694.16254505876793,708.04579595994301,722.20671187914184,736.65084611672512,751.38386303905929,766.41154029984045,781.73977110583735,797.37456652795436,813.32205785851329,829.58849901568351,846.18026899599715,863.10387437591726,880.36595186343561,897.97327090070439,915.93273631871853,934.25139104509276,952.93641886599482,971.99514724331482,991.43505018818064,1011.2637511919446,1031.489026215784,1052.118806740099,1073.1611828749014,1094.6244065323992,1116.5168946630474,1138.8472325563084,1161.6241772074343,1184.8566607515829,1208.5537939666149,1232.7248698459471,1257.3793672428658,1282.5269545877236,1308.1774936794782,1334.3410435530679,1361.0278644241291,1388.2484217126121,1416.0133901468641,1444.3336579498009,1473.2203311087974,1502.6847377309732,1532.7384324855925,1563.3932011353043,1594.6610651580108,1626.5542864611707,1659.0853721903943,1692.2670796342022,1726.1124212268862,1760.634669651424,1795.847363044453,1831.7643103053417,1868.3995965114489,1905.7675884416776,1943.8829402105118,1982.7605990147213,2022.4158109950163,2062.8641272149171,2104.1214097592151,{"$f":"GP94-GP96-GP103","v":2146.2038379543992},2189.1279147134878,2232.910473007757,2277.5686824679124,2323.12005611727,2369.5824572396159,2416.9741063844081,2465.3135885120964,2514.6198602823388,2564.9122574879848,2616.2105026377444,2668.5347126905008,2721.9054069443109,2776.3435150831965,2831.8703853848606,2888.5077930925568,2946.2779489544082,3005.2035079334969,3065.3075780921681,3126.6137296540105,3189.1460042470903,3252.9289243320327,3317.9875028186739,3384.3472528750463,3452.0341979325472,3521.0748818912002,3591.4963795290237,3663.3263071196043,3736.5928332619956,3811.3246899272353,3887.5511837257814,3965.3022074002979,4044.6082515483035,4125.5004165792689,4208.0104249108535,4292.1706334090713,4378.0140460772536,4465.5743269987979,4554.8858135387745,4645.9835298095504,4738.9032004057408,4833.6812644138563,4930.3548897021337,5028.9619874961745,5129.5412272461008,5232.1320517910208,5336.7746928268425,5443.5101866833802,5552.3803904170454,5663.4279982253893,5776.6965581898949,5892.2304893536921,6010.0750991407667,6130.2766011235835,6252.8821331460522,6377.9397758089763,6505.4985713251554,6635.6085427516591,6768.3207136066903,6903.687127878824,7041.7608704364029,7182.5960878451297,7326.2480096020317,7472.7729697940713,{"$f":"JB94-JB96-JB103","v":7622.2284291899559},7774.672997773755,7930.1664577292286,8088.769786883815,8250.5451826214921,8415.5560862739221,8583.867207999403,8755.5445521593865,8930.6554432025732,9109.2685520666255,9291.4539231079598,9477.2830015701184,9666.8286616015212,9860.1652348335483,10057.36853953022,10258.515910320826,10463.686228527244,10672.959953097788,10886.419152159742,11104.147535202941,11326.230485907001,11552.755095625134,11783.810197537638,12019.486401488391,12259.876129518163,12505.073652108527,12755.175125150696,13010.278627653715,13270.484200206782,13535.893884210926,13806.611761895141,14082.743997133044,14364.398877075704,14651.686854617219,14944.720591709567,15243.615003543759,15548.487303614629,15859.457049686924,16176.646190680662,16500.179114494273,16830.182696784166,17166.786350719838,17510.122077734242]
[null,null,"Terminal Value",{"$f":"D104*(1+$D$83)/($D$85-$D$83)*D91","v":0},{"$f":"E104*(1+$D$83)/($D$85-$D$83)*E91","v":0},0,0,846.72000000000014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ104*(1+$D$83)/($D$85-$D$83)*BQ91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EC104*(1+$D$83)/($D$85-$D$83)*EC91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GO104*(1+$D$83)/($D$85-$D$83)*GO91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA104*(1+$D$83)/($D$85-$D$83)*JA91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Cash Flow",{"$f":"D101+D105","v":25},{"$f":"E101+E105","v":20},24,28.799999999999997,{"$f":"H101+H105","v":881.2800000000002},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BP101+BP105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EB101+EB105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GN101+GN105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IZ101+IZ105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Terminal Value without Normalisation",null,{"$f":"E99*(1+$D$83)/($D$85-$D$83)*E91","v":0},{"$f":"F99*(1+$D$83)/($D$85-$D$83)*F91","v":0},0,587.5200000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR99*(1+$D$83)/($D$85-$D$83)*BR91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ED99*(1+$D$83)/($D$85-$D$83)*ED91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GP99*(1+$D$83)/($D$85-$D$83)*GP91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JB99*(1+$D$83)/($D$85-$D$83)*JB91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Cash Flow",null,{"$f":"E101+E109","v":20},24,28.799999999999997,622.08000000000015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ101+BQ109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EC101+EC109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GO101+GO109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA101+JA109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Depreciation analysis"]
[]
[null,null,"Growth rate",{"$f":"D149","v":0.03}]
[null,null,"Lifetime of the asset",{"$f":"D153","v":30}]
[]
[null,null,"Depreciation on gross asset",{"$f":"1/D116","v":3.3333333333333333E-2}]
[null,null,"Depreciation on net asset",{"$f":"INDEX(143:143,D120)","v":5.4895275889192248E-2}]
[null,null,"Column number",{"$f":"MATCH(D116,124:124,0)","v":34}]
[]
[null,null,"Ratio of capital expenditure on depreciation",{"$f":"INDEX(134:134,D120)","v":1.5305777796075777}]
[]
[null,null,null,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]
[null,null,"Opening plant balance",null,{"$f":"D128","v":100},{"$f":"E128","v":203},309.09000000000003,418.36270000000002,530.91358100000002,646.84098843000004,766.24621808289999,889.23360462538699,1015.9106127641486,1146.387931147073,1280.7795690814853,1419.2029561539298,1561.7790448385476,1708.6324161837042,1859.8913886692153,2015.6881303292919,2176.1587742391707,2341.4435374663458,2511.6868435903361,2687.037448898046,2867.6485723649876,3053.6780295359372,3245.2883704220153,3442.6470215346758,3645.9264321807159,3855.3042251461375,4070.9633519005215,4293.0922524575371,4521.8850200312636,4757.5415706322019,4900.267817751168,5047.275852283703,5198.6941278522136,5354.6549516877794,5515.2946002384133,5680.753438245566,5851.1760413929333,6026.711322634721,6207.512662313763,6393.7380421831758,6585.5501834486713,6783.1166889521319,6986.6101896206956,7196.2084953093172,7412.0947501685969,7634.4575926736543,7863.4913204538634,8099.39606006748,8342.3779418695049,8592.6492801255899,8850.4287585293587,9115.9416212852393,9389.4198699237968,9671.1024660215098,9961.2355400021552,10260.07260620222,10567.874784388287,10884.911027919936,11211.458358757534,11547.802109520262,11894.23617280587,12251.063257990047,12618.595155729749,12997.153010401642,13387.067600713692,{"$f":"BQ128","v":13788.679628735103},14202.340017597156,14628.410218125073,15067.262524668826,15519.28040040889,15984.858812421156,16464.404576793793,16958.336714097608,17467.086815520539,17991.099419986156,18530.83240258574,19086.757374663313,19659.360095903212,20249.140898780308,20856.61512574372,21482.313579516031,22126.782986901511,22790.586476508557,23474.304070803813,24178.533192927927,24903.889188715766,25651.005864377239,26420.536040308558,27213.152121517815,28029.54668516335,28870.43308571825,29736.546078289801,30628.642460638494,31547.501734457648,32493.926786491375,33468.744590086113,34472.806927788697,35506.99113562236,36572.200869691034,37669.366895781764,38799.447902655222,39963.431339734881,41162.334279926923,42397.204308324734,43669.120437574478,44979.194050701713,46328.569872222768,47718.426968389453,49149.979777441142,50624.479170764374,52143.213545887309,53707.509952263928,55318.735250831844,56978.297308356799,58687.646227607504,60448.275614435734,62261.723882868806,64129.575599354866,66053.462867335518,68035.066753355582,70076.118755956253,72178.402318634951,74343.754388194007,76574.067019839829,78871.289030435029,81237.42770134809,83674.550532388545,86184.787048360202,88770.330659811021,{"$f":"EC128","v":91433.440579605362},94176.443796993524,97001.737110903327,99911.789224230422,102909.14290095735,105996.41718798608,109176.30970362567,112451.59899473445,115825.14696457649,119299.90137351379,122878.89841471921,126565.26536716078,130362.22332817561,134273.09002802087,138301.28272886149,142450.32121072733,146723.83084704913,151125.54577246061,155659.31214563441,160329.09151000346,165138.96425530358,170093.13318296269,175195.92717845156,180451.80499380513,185865.35914361928,191441.31991792785,197184.55951546566,203100.09630092964,209193.09918995752,215468.89216565626,221932.95893062596,228590.94769854477,235448.67612950111,242512.13641338615,249787.50050578773,257281.12552096139,264999.5592865902,272949.54606518795,281138.03244714363,289572.17342055799,298259.33862317476,307207.11878187,316423.33234532614,325916.03231568594,335693.51328515657,345764.31868371129,356137.2482442226,366821.36569154926,377826.00666229572,389160.78686216462,400835.61046802957,412860.67878207046,425246.49914553261,438003.89411989856,451144.01094349549,464678.33127180039,478618.68120995437,492977.24164625298,507766.5588956406,522999.55566250987,538689.5423323852,554850.22860235686,571495.73546042759,588640.60752424039,{"$f":"GO128","v":606299.8257499676},624488.82052246656,643223.48513814062,662520.18969228491,682395.79538305348,702867.66924454505,723953.6993218814,745672.31030153786,768042.47961058398,791083.75399890146,814816.26661886857,839260.75461743458,864438.57725595764,890371.73457363632,917082.88661084545,944595.37320917088,972933.23440544598,1002121.2314376093,1032184.8683807375,1063150.4144321596,1095044.9268651244,1127896.274671078,1161733.1629112102,1196585.1577985466,1232482.7125325031,1269457.1939084781,1307540.9097257326,1346767.1370175048,1387170.1511280299,1428785.2556618708,1471648.8133317272,1515798.2777316791,1561272.2260636296,1608110.3928455387,1656353.7046309048,1706044.3157698319,1757225.6452429267,1809942.4146002145,1864240.6870382209,1920167.9076493676,1977772.9448788487,2037106.1332252142,2098219.3172219708,2161165.8967386303,2226000.8736407892,2292780.8998500132,2361564.3268455132,2432411.2566508786,2505383.594350405,2580545.1021809173,2657961.4552463451,2737700.2989037358,2819831.3078708476,2904426.2471069731,2991559.0345201823,3081305.8055557879,3173744.9797224617,3268957.3291141358,3367026.0489875595,3468036.8304571863,3572077.9353709021,3679240.2734320294,3789617.4816349903,3903306.0060840398,{"$f":"JA128","v":4020405.186266561},4141017.3418545583,4265247.8621101948,4393205.2979735006,4525001.4569127057,4660751.5006200876,4800574.0456386898,4944591.2670078501,5092929.0050180852,5245716.8751686281,5403088.3814236866,5565181.0328663979,5732136.4638523897,5904100.5577679612,6081223.5745010003,6263660.2817360302,6451570.0901881112,6645117.1928937547,6844470.7086805673,7049804.829940984,7261298.9748392133,7479137.9440843901,7703512.0824069222,7934617.4448791295,8172655.9682255033,8417835.6472722683,8670370.716690436,8930481.8381911498,9198396.2933368832,9474348.1821369901,9758578.6276011001,10051335.986429134,10352876.066022009,10663462.34800267,10983366.218442749,11312867.204996031,11652253.221145911,12001820.81778029,12361875.442313699,12732731.70558311,13114713.656750605,13508155.066453123,13913399.718446717]
[null,null,"Add capital expenditure",100,{"$f":"D126*(1+$D$115)","v":103},{"$f":"E126*(1+$D$115)","v":106.09},109.2727,112.550881,115.92740743,119.4052296529,122.987386542487,126.67700813876162,130.47731838292447,134.39163793441222,138.4233870724446,142.57608868461793,146.85337134515646,151.25897248551115,155.79674166007649,160.47064390987879,165.28476322717515,170.24330612399041,175.35060530771011,180.61112346694142,186.02945717094966,191.61034088607815,197.35865111266051,203.27941064604033,209.37779296542155,215.6591267543842,222.12890055701573,228.79276757372619,235.65655060093798,242.72624711896611,250.00803453253511,257.50827556851118,265.23352383556653,273.19052955063353,281.38624543715252,289.82783280026712,298.52266778427514,307.47834781780341,316.70269825233754,326.20377919990767,335.98989257590489,346.06958935318204,356.45167703377751,367.14522734479084,378.15958416513456,389.50437169008859,401.18950284079125,413.225187926015,425.62194356379547,438.39060187070936,451.54231992683066,465.08858952463561,479.04124721037471,493.41248462668597,508.21485916548659,523.46130494045121,539.16514408866476,555.34009841132467,572.00030136366445,589.16031040457437,606.83511971671157,625.04017330821296,643.7913785074594,663.10511986268318,682.99827345856374,{"$f":"BQ126*(1+$D$115)","v":703.48822166232071},724.59286831219038,746.33065436155607,768.72057399240282,791.78219121217489,815.53565694854012,840.00172665699631,865.20177845670628,891.15783181040752,917.89256676471973,945.42934376766129,973.7922240806912,1003.005990803112,1033.0961705272055,1064.0890556430215,1096.0117273123121,1128.8920791316816,1162.7588415056321,1197.641606750801,1233.5708549533251,1270.577980601925,1308.6953200199828,1347.9561796205824,1388.3948650092,1430.0467109594761,1472.9481122882603,1517.1365556569081,1562.6506523266153,1609.5301718964138,1657.8160770533063,1707.5505593649057,1758.7770761458528,1811.5403884302284,1865.8866000831354,1921.8631980856294,1979.5190940281984,2038.9046668490444,2100.0718068545157,2163.0739610601513,2227.966179891956,2294.8051652887148,2363.6493202473762,2434.5587998547976,2507.5955638504415,2582.823430765955,2660.3081336889336,2740.1173776996015,2822.3208990305898,2906.9905260015075,2994.2002417815529,3084.0262490349996,3176.5470365060496,3271.8434476012312,3369.9987510292681,3471.0987135601463,3575.2316749669508,3682.4886252159595,3792.9632839724381,3906.7521824916116,4023.9547479663602,4144.6733904053508,4269.0135921175115,4397.083999881037,4528.996519877468,{"$f":"EC126*(1+$D$115)","v":4664.8664154737926},4804.8124079380068,4948.9567801761468,5097.4254835814318,5250.3482480888752,5407.8586955315413,5570.0944563974881,5737.1972900894125,5909.3132087920949,6086.5926050558583,6269.1903832075341,6457.2660947037602,6650.9840775448729,6850.5135998712194,7056.0290078673561,7267.7098781033774,7485.7411744464789,7710.3134096798731,7941.6228119702691,8179.8714963293778,8425.2676412192595,8678.0256704558378,8938.3664405695126,9206.5174337865974,9482.7129568001947,9767.1943455042001,10060.210175869326,10362.016481145407,10672.876975579769,10993.063284847163,11322.855183392578,11662.540838894356,12012.417064061186,12372.789575983023,12743.973263262513,13126.292461160388,13520.081234995201,13925.683672045057,14343.454182206409,14773.757807672602,15216.970541902781,15673.479658159866,16143.684047904662,16627.994569341801,17126.834406422055,17640.639438614715,18169.858621773157,18714.954380426352,19276.403011839142,19854.695102194317,20450.335955260147,21063.846033917951,21695.761414935489,22346.634257383554,23017.033285105063,23707.544283658215,24418.770612167962,25151.333730533002,25905.873742448992,26683.049954722461,27483.541453364134,28308.047696965059,29157.28912787401,30032.007801710231,{"$f":"GO126*(1+$D$115)","v":30932.96803576154},31860.957076834387,32816.785789139423,33801.289362813608,34815.32804369802,35859.787885008962,36935.58152155923,38043.648967206005,39184.958436222187,40360.507189308853,41571.322404988117,42818.462077137759,44103.015939451892,45426.106417635448,46788.889610164515,48192.556298469455,49638.332987423542,51127.482977046253,52661.307466357641,54241.146690348374,55868.381091058829,57544.432523790594,59270.765499504312,61048.888464489442,62880.35511842413,64766.765771976854,66709.768745136156,68711.061807490245,70772.393661714959,72895.565471566413,75082.432435713403,77334.905408784805,79654.952571048358,82044.601148179805,84505.939182625196,87041.117358103947,89652.350878847064,92341.921405212473,95112.179047368845,97965.544418789912,100904.51075135361,103931.64607389421,107049.59545611104,110261.08331979437,113568.9158193882,116975.98329396985,120485.26279278896,124099.82067657262,127822.8152968698,131657.49975577591,135607.2247484492,139675.44149090268,143865.70473562976,148181.67587769864,152627.1261540296,157205.9399386505,161922.11813681002,166779.78168091434,171783.17513134176,176936.67038528202,182244.77049684047,187712.11361174568,193343.47702009804,199143.78133070099,{"$f":"JA126*(1+$D$115)","v":205118.09477062203},211271.63761374069,217609.78674215291,224138.08034441751,230862.22275475005,237788.08943739257,244921.73212051435,252269.38408412979,259837.46560665368,267632.58957485331,275661.56726209889,283931.41427996184,292449.35670836072,301222.83740961156,310259.52253189991,319567.3082078569,329154.32745409262,339028.95727771538,349199.82599604683,359675.82077592827,370466.0953992061,381580.07826118229,393027.48060901777,404818.30502728833,416962.85417810699,429471.73980345024,442355.89199755376,455626.56875748036,469295.36582020478,483374.22679481097,497875.45359865529,512811.71720661497,528196.06872281339,544041.95078449778,560363.20930803276,577174.10558727372,594489.32875489199,612324.00861753873,630693.72887606488,649614.5407423469,669102.97696461738,689176.06627355597,709851.34826176264]
[null,null,"Less Retirement",{"$f":"IF(D124>=$D$116,OFFSET(D126,0,-$D$116))","v":false},{"$f":"IF(E124>=$D$116,OFFSET(E126,0,-$D$116))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,100,103,106.09,109.2727,112.550881,115.92740743,119.4052296529,122.987386542487,126.67700813876162,130.47731838292447,134.39163793441222,138.4233870724446,142.57608868461793,146.85337134515646,151.25897248551115,155.79674166007649,160.47064390987879,165.28476322717515,170.24330612399041,175.35060530771011,180.61112346694142,186.02945717094966,191.61034088607815,197.35865111266051,203.27941064604033,209.37779296542155,215.6591267543842,222.12890055701573,228.79276757372619,235.65655060093798,242.72624711896611,250.00803453253511,257.50827556851118,265.23352383556653,273.19052955063353,{"$f":"IF(BQ124>=$D$116,OFFSET(BQ126,0,-$D$116))","v":281.38624543715252},289.82783280026712,298.52266778427514,307.47834781780341,316.70269825233754,326.20377919990767,335.98989257590489,346.06958935318204,356.45167703377751,367.14522734479084,378.15958416513456,389.50437169008859,401.18950284079125,413.225187926015,425.62194356379547,438.39060187070936,451.54231992683066,465.08858952463561,479.04124721037471,493.41248462668597,508.21485916548659,523.46130494045121,539.16514408866476,555.34009841132467,572.00030136366445,589.16031040457437,606.83511971671157,625.04017330821296,643.7913785074594,663.10511986268318,682.99827345856374,703.48822166232071,724.59286831219038,746.33065436155607,768.72057399240282,791.78219121217489,815.53565694854012,840.00172665699631,865.20177845670628,891.15783181040752,917.89256676471973,945.42934376766129,973.7922240806912,1003.005990803112,1033.0961705272055,1064.0890556430215,1096.0117273123121,1128.8920791316816,1162.7588415056321,1197.641606750801,1233.5708549533251,1270.577980601925,1308.6953200199828,1347.9561796205824,1388.3948650092,1430.0467109594761,1472.9481122882603,1517.1365556569081,1562.6506523266153,1609.5301718964138,1657.8160770533063,1707.5505593649057,1758.7770761458528,1811.5403884302284,{"$f":"IF(EC124>=$D$116,OFFSET(EC126,0,-$D$116))","v":1865.8866000831354},1921.8631980856294,1979.5190940281984,2038.9046668490444,2100.0718068545157,2163.0739610601513,2227.966179891956,2294.8051652887148,2363.6493202473762,2434.5587998547976,2507.5955638504415,2582.823430765955,2660.3081336889336,2740.1173776996015,2822.3208990305898,2906.9905260015075,2994.2002417815529,3084.0262490349996,3176.5470365060496,3271.8434476012312,3369.9987510292681,3471.0987135601463,3575.2316749669508,3682.4886252159595,3792.9632839724381,3906.7521824916116,4023.9547479663602,4144.6733904053508,4269.0135921175115,4397.083999881037,4528.996519877468,4664.8664154737926,4804.8124079380068,4948.9567801761468,5097.4254835814318,5250.3482480888752,5407.8586955315413,5570.0944563974881,5737.1972900894125,5909.3132087920949,6086.5926050558583,6269.1903832075341,6457.2660947037602,6650.9840775448729,6850.5135998712194,7056.0290078673561,7267.7098781033774,7485.7411744464789,7710.3134096798731,7941.6228119702691,8179.8714963293778,8425.2676412192595,8678.0256704558378,8938.3664405695126,9206.5174337865974,9482.7129568001947,9767.1943455042001,10060.210175869326,10362.016481145407,10672.876975579769,10993.063284847163,11322.855183392578,11662.540838894356,12012.417064061186,{"$f":"IF(GO124>=$D$116,OFFSET(GO126,0,-$D$116))","v":12372.789575983023},12743.973263262513,13126.292461160388,13520.081234995201,13925.683672045057,14343.454182206409,14773.757807672602,15216.970541902781,15673.479658159866,16143.684047904662,16627.994569341801,17126.834406422055,17640.639438614715,18169.858621773157,18714.954380426352,19276.403011839142,19854.695102194317,20450.335955260147,21063.846033917951,21695.761414935489,22346.634257383554,23017.033285105063,23707.544283658215,24418.770612167962,25151.333730533002,25905.873742448992,26683.049954722461,27483.541453364134,28308.047696965059,29157.28912787401,30032.007801710231,30932.96803576154,31860.957076834387,32816.785789139423,33801.289362813608,34815.32804369802,35859.787885008962,36935.58152155923,38043.648967206005,39184.958436222187,40360.507189308853,41571.322404988117,42818.462077137759,44103.015939451892,45426.106417635448,46788.889610164515,48192.556298469455,49638.332987423542,51127.482977046253,52661.307466357641,54241.146690348374,55868.381091058829,57544.432523790594,59270.765499504312,61048.888464489442,62880.35511842413,64766.765771976854,66709.768745136156,68711.061807490245,70772.393661714959,72895.565471566413,75082.432435713403,77334.905408784805,79654.952571048358,{"$f":"IF(JA124>=$D$116,OFFSET(JA126,0,-$D$116))","v":82044.601148179805},84505.939182625196,87041.117358103947,89652.350878847064,92341.921405212473,95112.179047368845,97965.544418789912,100904.51075135361,103931.64607389421,107049.59545611104,110261.08331979437,113568.9158193882,116975.98329396985,120485.26279278896,124099.82067657262,127822.8152968698,131657.49975577591,135607.2247484492,139675.44149090268,143865.70473562976,148181.67587769864,152627.1261540296,157205.9399386505,161922.11813681002,166779.78168091434,171783.17513134176,176936.67038528202,182244.77049684047,187712.11361174568,193343.47702009804,199143.78133070099,205118.09477062203,211271.63761374069,217609.78674215291,224138.08034441751,230862.22275475005,237788.08943739257,244921.73212051435,252269.38408412979,259837.46560665368,267632.58957485331,275661.56726209889,283931.41427996184,292449.35670836072]
[null,null,"Closing balance",{"$f":"D125+D126-D127","v":100},{"$f":"E125+E126-E127","v":203},309.09000000000003,418.36270000000002,530.91358100000002,646.84098843000004,766.24621808289999,889.23360462538699,1015.9106127641486,1146.387931147073,1280.7795690814853,1419.2029561539298,1561.7790448385476,1708.6324161837042,1859.8913886692153,2015.6881303292919,2176.1587742391707,2341.4435374663458,2511.6868435903361,2687.037448898046,2867.6485723649876,3053.6780295359372,3245.2883704220153,3442.6470215346758,3645.9264321807159,3855.3042251461375,4070.9633519005215,4293.0922524575371,4521.8850200312636,4757.5415706322019,4900.267817751168,5047.275852283703,5198.6941278522136,5354.6549516877794,5515.2946002384133,5680.753438245566,5851.1760413929333,6026.711322634721,6207.512662313763,6393.7380421831758,6585.5501834486713,6783.1166889521319,6986.6101896206956,7196.2084953093172,7412.0947501685969,7634.4575926736543,7863.4913204538634,8099.39606006748,8342.3779418695049,8592.6492801255899,8850.4287585293587,9115.9416212852393,9389.4198699237968,9671.1024660215098,9961.2355400021552,10260.07260620222,10567.874784388287,10884.911027919936,11211.458358757534,11547.802109520262,11894.23617280587,12251.063257990047,12618.595155729749,12997.153010401642,13387.067600713692,{"$f":"BQ125+BQ126-BQ127","v":13788.679628735103},14202.340017597156,14628.410218125073,15067.262524668826,15519.28040040889,15984.858812421156,16464.404576793793,16958.336714097608,17467.086815520539,17991.099419986156,18530.83240258574,19086.757374663313,19659.360095903212,20249.140898780308,20856.61512574372,21482.313579516031,22126.782986901511,22790.586476508557,23474.304070803813,24178.533192927927,24903.889188715766,25651.005864377239,26420.536040308558,27213.152121517815,28029.54668516335,28870.43308571825,29736.546078289801,30628.642460638494,31547.501734457648,32493.926786491375,33468.744590086113,34472.806927788697,35506.99113562236,36572.200869691034,37669.366895781764,38799.447902655222,39963.431339734881,41162.334279926923,42397.204308324734,43669.120437574478,44979.194050701713,46328.569872222768,47718.426968389453,49149.979777441142,50624.479170764374,52143.213545887309,53707.509952263928,55318.735250831844,56978.297308356799,58687.646227607504,60448.275614435734,62261.723882868806,64129.575599354866,66053.462867335518,68035.066753355582,70076.118755956253,72178.402318634951,74343.754388194007,76574.067019839829,78871.289030435029,81237.42770134809,83674.550532388545,86184.787048360202,88770.330659811021,{"$f":"EC125+EC126-EC127","v":91433.440579605362},94176.443796993524,97001.737110903327,99911.789224230422,102909.14290095735,105996.41718798608,109176.30970362567,112451.59899473445,115825.14696457649,119299.90137351379,122878.89841471921,126565.26536716078,130362.22332817561,134273.09002802087,138301.28272886149,142450.32121072733,146723.83084704913,151125.54577246061,155659.31214563441,160329.09151000346,165138.96425530358,170093.13318296269,175195.92717845156,180451.80499380513,185865.35914361928,191441.31991792785,197184.55951546566,203100.09630092964,209193.09918995752,215468.89216565626,221932.95893062596,228590.94769854477,235448.67612950111,242512.13641338615,249787.50050578773,257281.12552096139,264999.5592865902,272949.54606518795,281138.03244714363,289572.17342055799,298259.33862317476,307207.11878187,316423.33234532614,325916.03231568594,335693.51328515657,345764.31868371129,356137.2482442226,366821.36569154926,377826.00666229572,389160.78686216462,400835.61046802957,412860.67878207046,425246.49914553261,438003.89411989856,451144.01094349549,464678.33127180039,478618.68120995437,492977.24164625298,507766.5588956406,522999.55566250987,538689.5423323852,554850.22860235686,571495.73546042759,588640.60752424039,{"$f":"GO125+GO126-GO127","v":606299.8257499676},624488.82052246656,643223.48513814062,662520.18969228491,682395.79538305348,702867.66924454505,723953.6993218814,745672.31030153786,768042.47961058398,791083.75399890146,814816.26661886857,839260.75461743458,864438.57725595764,890371.73457363632,917082.88661084545,944595.37320917088,972933.23440544598,1002121.2314376093,1032184.8683807375,1063150.4144321596,1095044.9268651244,1127896.274671078,1161733.1629112102,1196585.1577985466,1232482.7125325031,1269457.1939084781,1307540.9097257326,1346767.1370175048,1387170.1511280299,1428785.2556618708,1471648.8133317272,1515798.2777316791,1561272.2260636296,1608110.3928455387,1656353.7046309048,1706044.3157698319,1757225.6452429267,1809942.4146002145,1864240.6870382209,1920167.9076493676,1977772.9448788487,2037106.1332252142,2098219.3172219708,2161165.8967386303,2226000.8736407892,2292780.8998500132,2361564.3268455132,2432411.2566508786,2505383.594350405,2580545.1021809173,2657961.4552463451,2737700.2989037358,2819831.3078708476,2904426.2471069731,2991559.0345201823,3081305.8055557879,3173744.9797224617,3268957.3291141358,3367026.0489875595,3468036.8304571863,3572077.9353709021,3679240.2734320294,3789617.4816349903,3903306.0060840398,{"$f":"JA125+JA126-JA127","v":4020405.186266561},4141017.3418545583,4265247.8621101948,4393205.2979735006,4525001.4569127057,4660751.5006200876,4800574.0456386898,4944591.2670078501,5092929.0050180852,5245716.8751686281,5403088.3814236866,5565181.0328663979,5732136.4638523897,5904100.5577679612,6081223.5745010003,6263660.2817360302,6451570.0901881112,6645117.1928937547,6844470.7086805673,7049804.829940984,7261298.9748392133,7479137.9440843901,7703512.0824069222,7934617.4448791295,8172655.9682255033,8417835.6472722683,8670370.716690436,8930481.8381911498,9198396.2933368832,9474348.1821369901,9758578.6276011001,10051335.986429134,10352876.066022009,10663462.34800267,10983366.218442749,11312867.204996031,11652253.221145911,12001820.81778029,12361875.442313699,12732731.70558311,13114713.656750605,13508155.066453123,13913399.718446717,14330801.710000118]
[]
[null,null,"Depreciation rate",{"$f":"$D$118","v":3.3333333333333333E-2},{"$f":"$D$118","v":3.3333333333333333E-2},3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,{"$f":"$D$118","v":3.3333333333333333E-2},3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,{"$f":"$D$118","v":3.3333333333333333E-2},3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,{"$f":"$D$118","v":3.3333333333333333E-2},3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,{"$f":"$D$118","v":3.3333333333333333E-2},3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2]
[]
[null,null,"Depeciation expense",{"$f":"D130*D125","v":0},{"$f":"E130*E125","v":3.3333333333333335},6.7666666666666666,10.303000000000001,13.945423333333334,17.697119366666666,21.561366281000002,25.541540602763334,29.641120154179564,33.863687092138285,38.212931038235766,42.692652302716176,47.306765205130993,52.059301494618254,56.954413872790141,61.996379622307174,67.189604344309728,72.538625807972352,78.048117915544864,83.72289478634454,89.567914963268194,95.58828574549959,101.7892676511979,108.17627901406718,114.75490071782252,121.53088107269053,128.51014083820459,135.69877839668405,143.10307508191789,150.72950066770878,158.5847190210734,163.34226059170561,168.24252840945675,173.28980426174044,178.48849838959265,183.84315334128044,189.35844794151888,195.03920137976445,200.89037742115735,206.91708874379211,213.12460140610585,219.51833944828903,226.10388963173773,232.88700632068984,239.87361651031057,247.06982500561989,254.48191975578848,262.11637734846209,269.97986866891597,278.0792647289835,286.42164267085298,295.01429195097865,303.86472070950799,312.98066233079322,322.37008220071698,332.0411846667385,342.00242020674068,352.26249281294287,362.83036759733119,373.71527862525113,384.92673698400876,396.47453909352896,408.36877526633486,420.61983852432496,433.2384336800547,{"$f":"BQ130*BQ125","v":446.23558669045639},459.62265429117008,473.41133391990519,487.61367393750243,502.24208415562754,517.30934668029636,532.82862708070525,548.81348589312643,565.27789046992029,582.23622718401793,599.70331399953852,617.69441341952461,636.22524582211042,655.31200319677373,674.97136329267687,695.22050419145728,716.07711931720098,737.559432896717,759.68621588361862,782.47680236012707,805.95110643093085,830.12963962385891,855.03352881257467,880.6845346769519,907.10507071726045,934.3182228387783,962.34776952394168,991.21820260966001,1020.9547486879497,1051.5833911485884,1083.1308928830458,1115.6248196695371,1149.0935642596232,1183.566371187412,1219.0733623230344,1255.6455631927254,1293.3149300885075,1332.1143779911627,1372.0778093308975,1413.2401436108244,1455.6373479191493,1499.3064683567238,1544.2856624074257,1590.6142322796484,1638.332659248038,1687.4826390254791,1738.1071181962436,1790.2503317421308,1843.9578416943948,1899.2765769452267,1956.2548742535835,2014.9425204811912,2075.3907960956267,2137.6525199784955,2201.7820955778507,2267.8355584451861,2335.8706251985418,2405.9467439544983,2478.1251462731334,2552.4689006613276,2629.0429676811677,2707.9142567116028,2789.1516844129515,2872.8262349453398,{"$f":"EC130*EC125","v":2959.0110219937005},3047.7813526535119,3139.2147932331172,3233.3912370301109,3330.3929741410138,3430.304763365245,3533.2139062662027,3639.2103234541887,3748.3866331578151,3860.8382321525496,3976.6633791171262,4095.96328049064,4218.8421789053591,4345.4074442725205,4475.7696676006954,4610.0427576287166,4748.3440403575778,4890.7943615683043,5037.518192415354,5188.6437381878131,5344.3030503334485,5504.6321418434527,5669.7711060987558,5839.8642392817183,6015.0601664601709,6195.511971453976,6381.3773305975947,6572.8186505155218,6770.0032100309882,6973.1033063319173,7182.2964055218754,7397.7652976875315,7619.6982566181587,7848.2892043167039,8083.7378804462051,8326.2500168595907,8576.0375173653792,8833.3186428863391,9098.3182021729317,9371.2677482381205,9652.4057806852652,9941.9779541058251,10240.237292729,10547.444411510871,10863.867743856197,11189.783776171886,11525.477289457043,11871.241608140754,12227.378856384976,12594.200222076524,12972.026228738821,13361.187015600985,13762.022626069016,14174.883304851086,14600.129803996619,15038.133698116517,15489.277709060012,15953.956040331812,16432.574721541765,16925.55196318802,17433.31852208366,17956.318077746175,18495.007620078562,19049.85784868092,{"$f":"GO130*GO125","v":19621.353584141347},20209.994191665588,20816.294017415552,21440.782837938019,22084.006323076163,22746.526512768451,23428.922308151501,24131.789977396045,24855.743676717928,25601.415987019467,26369.458466630047,27160.542220628951,27975.35848724782,28814.619241865254,29679.057819121212,30569.429553694848,31486.512440305694,32431.107813514867,33404.041047920313,34406.162279357915,35438.347147738656,36501.497562170814,37596.542489035928,38724.438763707003,39886.171926618219,41082.757084416771,42315.239796949274,43584.696990857752,44892.237900583496,46239.005037600997,47626.17518872903,49054.960444390905,50526.609257722637,52042.407535454317,53603.679761517953,55211.790154363494,56868.143858994394,58574.188174764218,60331.413820007147,62141.356234607367,64005.596921645585,65925.76482929496,67903.537774173805,69940.643907399019,72038.863224621004,74200.029121359636,76426.029995000441,78718.810894850438,81080.375221695955,83512.786478346839,86018.170072697249,88598.715174878176,91256.676630124522,93994.376929028251,96814.208236899096,99718.634484006077,102710.19351852626,105791.49932408205,108965.24430380453,112234.20163291864,115601.22768190621,119069.2645123634,122641.34244773431,126320.58272116634,{"$f":"JA130*JA125","v":130110.20020280132},134013.50620888537,138033.91139515195,142174.9287370065,146440.17659911668,150833.38189709018,155358.38335400293,160019.134854623,164819.70890026167,169764.30016726951,174857.2291722876,180102.94604745621,185506.03442887994,191071.21546174632,196803.35192559869,202707.45248336668,208788.67605786768,215052.3363396037,221503.90642979182,228149.02362268558,234993.49433136612,242043.29916130711,249304.59813614632,256783.73608023074,264487.24816263764,272421.86560751678,280594.52157574228,289012.35722301452,297682.72793970502,306613.20977789612,315811.60607123299,325285.95425337,335044.53288097115,345095.86886740028,355448.74493342236,366112.20728142495,377095.57349986769,388408.44070486369,400060.69392600964,412062.51474378997,424424.3901861037,437157.12189168681,450271.83554843743,463779.99061489053]
[]
[null,null,"Ratio of CAPEX on depreciation",null,{"$f":"E126/E132","v":30.9},{"$f":"F126/F132","v":15.67832512315271},10.605910899737939,8.0708113557924737,6.5506371420172806,5.5379250135053164,4.8151906126281601,4.2736916648171768,3.8530157105431018,3.5169151981547886,3.2423234352117749,3.0138625641888916,2.8208863186598414,2.6557901697198365,2.5129974138686419,2.388325477964643,2.2785758812790955,2.1812608768889095,2.0944164168617632,2.0164712279057748,1.9461532939951081,1.8824218437514535,1.8244170802639283,1.7714224784690971,1.7228361311738345,1.678148707547531,1.636926309739305,1.5987970030885508,1.5634401331989776,1.5305777796075777,1.5305777796075777,1.5305777796075779,1.5305777796075781,1.5305777796075783,1.5305777796075781,1.5305777796075781,1.5305777796075781,1.5305777796075783,1.5305777796075781,1.5305777796075783,1.5305777796075783,1.5305777796075781,1.5305777796075783,1.5305777796075781,1.5305777796075781,1.5305777796075781,1.5305777796075783,1.5305777796075783,1.5305777796075781,1.5305777796075783,1.5305777796075779,1.5305777796075781,1.5305777796075783,1.5305777796075786,1.5305777796075786,1.5305777796075786,1.5305777796075788,1.5305777796075786,1.5305777796075786,1.5305777796075781,1.5305777796075783,1.5305777796075783,1.5305777796075783,1.5305777796075783,1.5305777796075783,{"$f":"BR126/BR132","v":1.5305777796075783},1.5305777796075783,1.5305777796075781,1.5305777796075781,1.5305777796075781,1.5305777796075781,1.5305777796075781,1.5305777796075779,1.5305777796075779,1.5305777796075779,1.5305777796075779,1.5305777796075779,1.5305777796075781,1.5305777796075783,1.5305777796075779,1.5305777796075779,1.5305777796075781,1.5305777796075779,1.5305777796075781,1.5305777796075783,1.5305777796075781,1.5305777796075781,1.5305777796075783,1.5305777796075786,1.5305777796075786,1.5305777796075783,1.5305777796075783,1.5305777796075783,1.5305777796075781,1.5305777796075786,1.5305777796075788,1.5305777796075788,1.5305777796075788,1.5305777796075788,1.5305777796075788,1.5305777796075786,1.5305777796075786,1.5305777796075786,1.5305777796075788,1.5305777796075786,1.5305777796075786,1.5305777796075786,1.5305777796075786,1.5305777796075786,1.5305777796075786,1.5305777796075786,1.5305777796075786,1.5305777796075786,1.5305777796075786,1.5305777796075788,1.5305777796075786,1.5305777796075788,1.5305777796075788,1.5305777796075786,1.5305777796075788,1.5305777796075788,1.5305777796075786,1.5305777796075786,1.5305777796075786,1.5305777796075783,1.5305777796075783,1.5305777796075781,1.5305777796075781,1.5305777796075779,{"$f":"ED126/ED132","v":1.5305777796075779},1.5305777796075781,1.5305777796075779,1.5305777796075783,1.5305777796075781,1.5305777796075779,1.5305777796075781,1.5305777796075777,1.5305777796075777,1.5305777796075777,1.5305777796075777,1.5305777796075779,1.5305777796075777,1.5305777796075779,1.5305777796075779,1.5305777796075781,1.5305777796075783,1.5305777796075781,1.5305777796075786,1.5305777796075783,1.5305777796075783,1.5305777796075786,1.5305777796075786,1.5305777796075781,1.5305777796075779,1.5305777796075781,1.5305777796075783,1.5305777796075781,1.5305777796075783,1.5305777796075783,1.5305777796075783,1.5305777796075781,1.5305777796075781,1.5305777796075781,1.5305777796075781,1.5305777796075781,1.5305777796075783,1.5305777796075781,1.5305777796075779,1.5305777796075779,1.5305777796075777,1.5305777796075777,1.5305777796075777,1.5305777796075775,1.5305777796075772,1.5305777796075768,1.530577779607577,1.5305777796075772,1.5305777796075772,1.530577779607577,1.5305777796075772,1.530577779607577,1.530577779607577,1.530577779607577,1.5305777796075772,1.5305777796075772,1.5305777796075775,1.5305777796075777,1.5305777796075775,1.5305777796075775,1.530577779607577,1.5305777796075768,1.5305777796075766,1.5305777796075768,{"$f":"GP126/GP132","v":1.5305777796075768},1.5305777796075772,1.5305777796075772,1.5305777796075772,1.5305777796075772,1.5305777796075775,1.5305777796075775,1.5305777796075772,1.5305777796075772,1.5305777796075775,1.5305777796075772,1.5305777796075772,1.5305777796075772,1.5305777796075772,1.5305777796075772,1.5305777796075775,1.5305777796075775,1.5305777796075777,1.5305777796075779,1.5305777796075779,1.5305777796075781,1.5305777796075786,1.5305777796075786,1.5305777796075783,1.5305777796075783,1.5305777796075783,1.5305777796075783,1.5305777796075779,1.5305777796075783,1.5305777796075783,1.5305777796075781,1.5305777796075779,1.5305777796075781,1.5305777796075779,1.5305777796075777,1.5305777796075777,1.5305777796075779,1.5305777796075779,1.5305777796075777,1.5305777796075777,1.5305777796075775,1.5305777796075775,1.5305777796075777,1.5305777796075772,1.5305777796075772,1.530577779607577,1.5305777796075775,1.5305777796075772,1.5305777796075772,1.5305777796075772,1.5305777796075772,1.5305777796075772,1.5305777796075775,1.5305777796075772,1.5305777796075772,1.5305777796075772,1.5305777796075775,1.5305777796075772,1.5305777796075775,1.5305777796075775,1.5305777796075772,1.5305777796075772,1.530577779607577,1.5305777796075772,{"$f":"JB126/JB132","v":1.5305777796075772},1.530577779607577,1.530577779607577,1.5305777796075775,1.5305777796075775,1.530577779607577,1.5305777796075772,1.5305777796075775,1.5305777796075777,1.5305777796075777,1.5305777796075777,1.5305777796075772,1.5305777796075775,1.5305777796075777,1.5305777796075777,1.5305777796075775,1.5305777796075777,1.5305777796075775,1.5305777796075775,1.5305777796075777,1.5305777796075777,1.5305777796075777,1.5305777796075777,1.5305777796075777,1.5305777796075777,1.5305777796075779,1.5305777796075781,1.5305777796075777,1.5305777796075781,1.5305777796075781,1.5305777796075781,1.5305777796075779,1.5305777796075779,1.5305777796075775,1.5305777796075779,1.5305777796075779,1.5305777796075783,1.5305777796075781,1.5305777796075779,1.5305777796075779,1.5305777796075781,1.5305777796075781,1.5305777796075783]
[]
[null,null,"Accumulated depreciation"]
[null,null,"Opening balance",null,{"$f":"D140","v":0},{"$f":"E140","v":3.3333333333333335},10.1,20.402999999999999,34.348423333333329,52.045542699999999,73.606908981000004,99.148449583763338,128.78956973794291,162.6532568300812,200.86618786831696,243.55884017103313,290.86560537616413,342.92490687078237,399.87932074357252,461.87570036587971,529.06530471018948,601.60393051816186,679.65204843370668,763.37494322005125,852.94285818331946,948.53114392881901,1050.320411580017,1158.4966905940842,1273.2515913119066,1394.7824723845972,1523.2926132228017,1658.9913916194857,1802.0944667014037,1952.8239673691126,2011.4086863901857,2071.7509469818915,2133.9034753913479,2197.9205796530882,2263.8581970426808,2331.7739429539611,2401.7271612425802,2473.7789760798578,2547.9923453622532,2624.4321157231211,2703.1650791948146,2784.2600315706591,2867.787832517779,2953.8214674933124,3042.4361115181118,3133.7091948636553,3227.7204707095652,3324.5520848308524,3424.2886473757781,3527.0173067970518,3632.8278260009633,3741.8126607809922,3854.0670406044219,3969.6890518225546,4088.7797233772308,4211.4431150785476,4337.7864085309038,4467.9200007868303,4601.957600810435,4740.0163288347476,4882.2168186997906,5028.6833232607842,5179.5438229586071,5334.9301376473659,5494.978041776787,{"$f":"BQ140","v":5659.8273830300905},5829.6222045209934,6004.5108706566234,6184.6461967763225,6370.1855826796127,6561.291150160002,6758.1298846648015,6960.8737812047457,7169.6999946408887,7384.7909944801149,7606.334724314519,7834.5247660439554,8069.5605090252748,8311.6473242960346,8560.9967440249147,8817.8266463456621,9082.3614457360327,9354.8322891081134,9635.4772577813583,9924.5415755147988,10222.277822780243,10528.946157463652,10844.814542187562,11170.158978453188,11505.263747806783,11850.421660240987,12205.934310048217,12572.112339349664,12949.275709530153,13337.753980816058,13737.886600240541,14150.023198247758,14574.52389419519,15011.759611021045,15462.112399351678,15925.975771332227,16403.755044472193,16895.867695806359,17402.74372668055,17924.826038480966,18462.570819635395,19016.447944224459,19586.941382551195,20174.549624027732,20779.786112748563,21403.179696131021,22045.275087014954,22706.633339625405,23387.832339814169,24089.467310008597,24812.151329308854,25556.515869188122,26323.211345263768,27112.907685621682,27926.294916190334,28764.083763676044,29627.006276586326,30515.816464883916,31431.290958830432,32374.229687595343,33345.456578223202,34345.820275569895,35376.194883836994,36437.480730352101,{"$f":"EC140","v":37530.605152262666},38656.523306830546,39816.21900603547,41010.70557621654,42241.026743503033,43508.257545808126,44813.505272182374,46157.910430347845,47542.647743258283,48968.927175556033,50437.994990822721,51951.134840547413,53509.668885763836,55114.958952336754,56768.407720906864,58471.459952534075,60225.603751110102,62032.371863643406,63893.343019552718,65810.14331013929,67784.447609443465,69817.981037726771,71912.520468858565,74069.896082924315,76291.99296541205,78580.752754374407,80938.175337005639,83366.320597115802,85867.310215029283,88443.329521480162,91096.629407124565,93829.528289338297,96644.414138018445,99543.746562159009,102530.05895902378,105605.96072779449,108774.13954962832,112037.36373611717,115398.48464820068,118860.43918764671,122426.25236327611,126099.03993417441,129882.01113219965,133778.47146616565,137791.82561015061,141925.58037845514,146183.34778980882,150568.8482235031,155085.91367020822,159738.49108031447,164530.64581272393,169466.56518710568,174550.56214271887,179787.07900700043,185180.69137721046,190736.1121185268,196458.19548208261,202351.94134654509,208422.49958694144,214675.17457454969,221115.42981178619,227748.89270613977,234581.35948732399,241618.80027194374,{"$f":"GO140","v":248867.36428010208},256333.38520850518,264023.3867647603,271944.08836770308,280102.41101873416,288505.48334929621,297160.64784977509,306075.46728526836,315257.73130382638,324715.46324294119,334456.92714022938,344490.63495443627,354825.3540030694,365470.1146231615,376434.21806185634,387727.24460371205,399359.0619418234,411339.83380007814,423680.02881408046,436390.4296785029,449482.14256885805,462966.60684592376,476855.60505130148,491161.27320284053,505896.11139892577,521072.9947408936,536705.18458312051,552806.34012061404,569390.53032423253,586472.24623395957,604066.41362097836,622188.40602960775,640854.05821049598,660079.6799568109,679882.07035551523,700278.53246618074,721286.88844016613,742925.49509337102,765213.25994617213,788169.65774455736,811814.74747689406,836169.18990120094,861254.26559823693,887091.8935661841,913704.65037316969,941115.7898843647,969349.26358089573,998429.74148832262,1028382.6337329723,1059234.1127449614,1091011.1361273103,1123741.4702111299,1157453.7143174638,1192177.3257469877,1227942.6455193972,1264780.9248849791,1302724.3526315284,1341806.0832104741,1382060.2657067885,1423522.0736779922,1466227.7358883319,1510214.5679649818,1555521.0050039312,1602186.6351540491,{"$f":"JA140","v":1650252.2342086707},1699759.801234931,1750752.595271979,1803275.1731301385,1857373.4283240428,1913094.6311737641,1970487.4701089771,2029602.0942122466,2090490.1570386142,2153204.8617497724,2217801.0076022656,2284335.0378303332,2352865.0889652437,2423451.0416342011,2496154.5728832269,2571039.2100697239,2648170.3863718156,2727615.4979629698,2809443.9629018591,2893727.2817889149,2980539.1002425821,3069955.2732498595,3162053.9314473551,3256915.5493907756,3354623.015872499,3455261.7063486739,3558919.5575391343,3665687.144265308,3775657.7585932673,3888927.4913510657,4005595.316091598,4125763.175574346,4249536.070841576,4377022.1529668234,4508332.817555829,4643582.8020825032,4782890.2861449784,4926376.994729328,5074168.3045712076,5226393.3537083436,5383185.1543195946,5544680.7089491822,5711021.1302176574]
[null,null,"Add: Depreciation expense",null,{"$f":"E132","v":3.3333333333333335},{"$f":"F132","v":6.7666666666666666},10.303000000000001,13.945423333333334,17.697119366666666,21.561366281000002,25.541540602763334,29.641120154179564,33.863687092138285,38.212931038235766,42.692652302716176,47.306765205130993,52.059301494618254,56.954413872790141,61.996379622307174,67.189604344309728,72.538625807972352,78.048117915544864,83.72289478634454,89.567914963268194,95.58828574549959,101.7892676511979,108.17627901406718,114.75490071782252,121.53088107269053,128.51014083820459,135.69877839668405,143.10307508191789,150.72950066770878,158.5847190210734,163.34226059170561,168.24252840945675,173.28980426174044,178.48849838959265,183.84315334128044,189.35844794151888,195.03920137976445,200.89037742115735,206.91708874379211,213.12460140610585,219.51833944828903,226.10388963173773,232.88700632068984,239.87361651031057,247.06982500561989,254.48191975578848,262.11637734846209,269.97986866891597,278.0792647289835,286.42164267085298,295.01429195097865,303.86472070950799,312.98066233079322,322.37008220071698,332.0411846667385,342.00242020674068,352.26249281294287,362.83036759733119,373.71527862525113,384.92673698400876,396.47453909352896,408.36877526633486,420.61983852432496,433.2384336800547,446.23558669045639,{"$f":"BR132","v":459.62265429117008},473.41133391990519,487.61367393750243,502.24208415562754,517.30934668029636,532.82862708070525,548.81348589312643,565.27789046992029,582.23622718401793,599.70331399953852,617.69441341952461,636.22524582211042,655.31200319677373,674.97136329267687,695.22050419145728,716.07711931720098,737.559432896717,759.68621588361862,782.47680236012707,805.95110643093085,830.12963962385891,855.03352881257467,880.6845346769519,907.10507071726045,934.3182228387783,962.34776952394168,991.21820260966001,1020.9547486879497,1051.5833911485884,1083.1308928830458,1115.6248196695371,1149.0935642596232,1183.566371187412,1219.0733623230344,1255.6455631927254,1293.3149300885075,1332.1143779911627,1372.0778093308975,1413.2401436108244,1455.6373479191493,1499.3064683567238,1544.2856624074257,1590.6142322796484,1638.332659248038,1687.4826390254791,1738.1071181962436,1790.2503317421308,1843.9578416943948,1899.2765769452267,1956.2548742535835,2014.9425204811912,2075.3907960956267,2137.6525199784955,2201.7820955778507,2267.8355584451861,2335.8706251985418,2405.9467439544983,2478.1251462731334,2552.4689006613276,2629.0429676811677,2707.9142567116028,2789.1516844129515,2872.8262349453398,2959.0110219937005,{"$f":"ED132","v":3047.7813526535119},3139.2147932331172,3233.3912370301109,3330.3929741410138,3430.304763365245,3533.2139062662027,3639.2103234541887,3748.3866331578151,3860.8382321525496,3976.6633791171262,4095.96328049064,4218.8421789053591,4345.4074442725205,4475.7696676006954,4610.0427576287166,4748.3440403575778,4890.7943615683043,5037.518192415354,5188.6437381878131,5344.3030503334485,5504.6321418434527,5669.7711060987558,5839.8642392817183,6015.0601664601709,6195.511971453976,6381.3773305975947,6572.8186505155218,6770.0032100309882,6973.1033063319173,7182.2964055218754,7397.7652976875315,7619.6982566181587,7848.2892043167039,8083.7378804462051,8326.2500168595907,8576.0375173653792,8833.3186428863391,9098.3182021729317,9371.2677482381205,9652.4057806852652,9941.9779541058251,10240.237292729,10547.444411510871,10863.867743856197,11189.783776171886,11525.477289457043,11871.241608140754,12227.378856384976,12594.200222076524,12972.026228738821,13361.187015600985,13762.022626069016,14174.883304851086,14600.129803996619,15038.133698116517,15489.277709060012,15953.956040331812,16432.574721541765,16925.55196318802,17433.31852208366,17956.318077746175,18495.007620078562,19049.85784868092,19621.353584141347,{"$f":"GP132","v":20209.994191665588},20816.294017415552,21440.782837938019,22084.006323076163,22746.526512768451,23428.922308151501,24131.789977396045,24855.743676717928,25601.415987019467,26369.458466630047,27160.542220628951,27975.35848724782,28814.619241865254,29679.057819121212,30569.429553694848,31486.512440305694,32431.107813514867,33404.041047920313,34406.162279357915,35438.347147738656,36501.497562170814,37596.542489035928,38724.438763707003,39886.171926618219,41082.757084416771,42315.239796949274,43584.696990857752,44892.237900583496,46239.005037600997,47626.17518872903,49054.960444390905,50526.609257722637,52042.407535454317,53603.679761517953,55211.790154363494,56868.143858994394,58574.188174764218,60331.413820007147,62141.356234607367,64005.596921645585,65925.76482929496,67903.537774173805,69940.643907399019,72038.863224621004,74200.029121359636,76426.029995000441,78718.810894850438,81080.375221695955,83512.786478346839,86018.170072697249,88598.715174878176,91256.676630124522,93994.376929028251,96814.208236899096,99718.634484006077,102710.19351852626,105791.49932408205,108965.24430380453,112234.20163291864,115601.22768190621,119069.2645123634,122641.34244773431,126320.58272116634,130110.20020280132,{"$f":"JB132","v":134013.50620888537},138033.91139515195,142174.9287370065,146440.17659911668,150833.38189709018,155358.38335400293,160019.134854623,164819.70890026167,169764.30016726951,174857.2291722876,180102.94604745621,185506.03442887994,191071.21546174632,196803.35192559869,202707.45248336668,208788.67605786768,215052.3363396037,221503.90642979182,228149.02362268558,234993.49433136612,242043.29916130711,249304.59813614632,256783.73608023074,264487.24816263764,272421.86560751678,280594.52157574228,289012.35722301452,297682.72793970502,306613.20977789612,315811.60607123299,325285.95425337,335044.53288097115,345095.86886740028,355448.74493342236,366112.20728142495,377095.57349986769,388408.44070486369,400060.69392600964,412062.51474378997,424424.3901861037,437157.12189168681,450271.83554843743,463779.99061489053]
[null,null,"Less: Retirements",null,{"$f":"E127","v":false},{"$f":"F127","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,100,103,106.09,109.2727,112.550881,115.92740743,119.4052296529,122.987386542487,126.67700813876162,130.47731838292447,134.39163793441222,138.4233870724446,142.57608868461793,146.85337134515646,151.25897248551115,155.79674166007649,160.47064390987879,165.28476322717515,170.24330612399041,175.35060530771011,180.61112346694142,186.02945717094966,191.61034088607815,197.35865111266051,203.27941064604033,209.37779296542155,215.6591267543842,222.12890055701573,228.79276757372619,235.65655060093798,242.72624711896611,250.00803453253511,257.50827556851118,265.23352383556653,273.19052955063353,281.38624543715252,{"$f":"BR127","v":289.82783280026712},298.52266778427514,307.47834781780341,316.70269825233754,326.20377919990767,335.98989257590489,346.06958935318204,356.45167703377751,367.14522734479084,378.15958416513456,389.50437169008859,401.18950284079125,413.225187926015,425.62194356379547,438.39060187070936,451.54231992683066,465.08858952463561,479.04124721037471,493.41248462668597,508.21485916548659,523.46130494045121,539.16514408866476,555.34009841132467,572.00030136366445,589.16031040457437,606.83511971671157,625.04017330821296,643.7913785074594,663.10511986268318,682.99827345856374,703.48822166232071,724.59286831219038,746.33065436155607,768.72057399240282,791.78219121217489,815.53565694854012,840.00172665699631,865.20177845670628,891.15783181040752,917.89256676471973,945.42934376766129,973.7922240806912,1003.005990803112,1033.0961705272055,1064.0890556430215,1096.0117273123121,1128.8920791316816,1162.7588415056321,1197.641606750801,1233.5708549533251,1270.577980601925,1308.6953200199828,1347.9561796205824,1388.3948650092,1430.0467109594761,1472.9481122882603,1517.1365556569081,1562.6506523266153,1609.5301718964138,1657.8160770533063,1707.5505593649057,1758.7770761458528,1811.5403884302284,1865.8866000831354,{"$f":"ED127","v":1921.8631980856294},1979.5190940281984,2038.9046668490444,2100.0718068545157,2163.0739610601513,2227.966179891956,2294.8051652887148,2363.6493202473762,2434.5587998547976,2507.5955638504415,2582.823430765955,2660.3081336889336,2740.1173776996015,2822.3208990305898,2906.9905260015075,2994.2002417815529,3084.0262490349996,3176.5470365060496,3271.8434476012312,3369.9987510292681,3471.0987135601463,3575.2316749669508,3682.4886252159595,3792.9632839724381,3906.7521824916116,4023.9547479663602,4144.6733904053508,4269.0135921175115,4397.083999881037,4528.996519877468,4664.8664154737926,4804.8124079380068,4948.9567801761468,5097.4254835814318,5250.3482480888752,5407.8586955315413,5570.0944563974881,5737.1972900894125,5909.3132087920949,6086.5926050558583,6269.1903832075341,6457.2660947037602,6650.9840775448729,6850.5135998712194,7056.0290078673561,7267.7098781033774,7485.7411744464789,7710.3134096798731,7941.6228119702691,8179.8714963293778,8425.2676412192595,8678.0256704558378,8938.3664405695126,9206.5174337865974,9482.7129568001947,9767.1943455042001,10060.210175869326,10362.016481145407,10672.876975579769,10993.063284847163,11322.855183392578,11662.540838894356,12012.417064061186,12372.789575983023,{"$f":"GP127","v":12743.973263262513},13126.292461160388,13520.081234995201,13925.683672045057,14343.454182206409,14773.757807672602,15216.970541902781,15673.479658159866,16143.684047904662,16627.994569341801,17126.834406422055,17640.639438614715,18169.858621773157,18714.954380426352,19276.403011839142,19854.695102194317,20450.335955260147,21063.846033917951,21695.761414935489,22346.634257383554,23017.033285105063,23707.544283658215,24418.770612167962,25151.333730533002,25905.873742448992,26683.049954722461,27483.541453364134,28308.047696965059,29157.28912787401,30032.007801710231,30932.96803576154,31860.957076834387,32816.785789139423,33801.289362813608,34815.32804369802,35859.787885008962,36935.58152155923,38043.648967206005,39184.958436222187,40360.507189308853,41571.322404988117,42818.462077137759,44103.015939451892,45426.106417635448,46788.889610164515,48192.556298469455,49638.332987423542,51127.482977046253,52661.307466357641,54241.146690348374,55868.381091058829,57544.432523790594,59270.765499504312,61048.888464489442,62880.35511842413,64766.765771976854,66709.768745136156,68711.061807490245,70772.393661714959,72895.565471566413,75082.432435713403,77334.905408784805,79654.952571048358,82044.601148179805,{"$f":"JB127","v":84505.939182625196},87041.117358103947,89652.350878847064,92341.921405212473,95112.179047368845,97965.544418789912,100904.51075135361,103931.64607389421,107049.59545611104,110261.08331979437,113568.9158193882,116975.98329396985,120485.26279278896,124099.82067657262,127822.8152968698,131657.49975577591,135607.2247484492,139675.44149090268,143865.70473562976,148181.67587769864,152627.1261540296,157205.9399386505,161922.11813681002,166779.78168091434,171783.17513134176,176936.67038528202,182244.77049684047,187712.11361174568,193343.47702009804,199143.78133070099,205118.09477062203,211271.63761374069,217609.78674215291,224138.08034441751,230862.22275475005,237788.08943739257,244921.73212051435,252269.38408412979,259837.46560665368,267632.58957485331,275661.56726209889,283931.41427996184,292449.35670836072]
[null,null,"Closing balance",0,{"$f":"E137+E138-E139","v":3.3333333333333335},{"$f":"F137+F138-F139","v":10.1},20.402999999999999,34.348423333333329,52.045542699999999,73.606908981000004,99.148449583763338,128.78956973794291,162.6532568300812,200.86618786831696,243.55884017103313,290.86560537616413,342.92490687078237,399.87932074357252,461.87570036587971,529.06530471018948,601.60393051816186,679.65204843370668,763.37494322005125,852.94285818331946,948.53114392881901,1050.320411580017,1158.4966905940842,1273.2515913119066,1394.7824723845972,1523.2926132228017,1658.9913916194857,1802.0944667014037,1952.8239673691126,2011.4086863901857,2071.7509469818915,2133.9034753913479,2197.9205796530882,2263.8581970426808,2331.7739429539611,2401.7271612425802,2473.7789760798578,2547.9923453622532,2624.4321157231211,2703.1650791948146,2784.2600315706591,2867.787832517779,2953.8214674933124,3042.4361115181118,3133.7091948636553,3227.7204707095652,3324.5520848308524,3424.2886473757781,3527.0173067970518,3632.8278260009633,3741.8126607809922,3854.0670406044219,3969.6890518225546,4088.7797233772308,4211.4431150785476,4337.7864085309038,4467.9200007868303,4601.957600810435,4740.0163288347476,4882.2168186997906,5028.6833232607842,5179.5438229586071,5334.9301376473659,5494.978041776787,5659.8273830300905,{"$f":"BR137+BR138-BR139","v":5829.6222045209934},6004.5108706566234,6184.6461967763225,6370.1855826796127,6561.291150160002,6758.1298846648015,6960.8737812047457,7169.6999946408887,7384.7909944801149,7606.334724314519,7834.5247660439554,8069.5605090252748,8311.6473242960346,8560.9967440249147,8817.8266463456621,9082.3614457360327,9354.8322891081134,9635.4772577813583,9924.5415755147988,10222.277822780243,10528.946157463652,10844.814542187562,11170.158978453188,11505.263747806783,11850.421660240987,12205.934310048217,12572.112339349664,12949.275709530153,13337.753980816058,13737.886600240541,14150.023198247758,14574.52389419519,15011.759611021045,15462.112399351678,15925.975771332227,16403.755044472193,16895.867695806359,17402.74372668055,17924.826038480966,18462.570819635395,19016.447944224459,19586.941382551195,20174.549624027732,20779.786112748563,21403.179696131021,22045.275087014954,22706.633339625405,23387.832339814169,24089.467310008597,24812.151329308854,25556.515869188122,26323.211345263768,27112.907685621682,27926.294916190334,28764.083763676044,29627.006276586326,30515.816464883916,31431.290958830432,32374.229687595343,33345.456578223202,34345.820275569895,35376.194883836994,36437.480730352101,37530.605152262666,{"$f":"ED137+ED138-ED139","v":38656.523306830546},39816.21900603547,41010.70557621654,42241.026743503033,43508.257545808126,44813.505272182374,46157.910430347845,47542.647743258283,48968.927175556033,50437.994990822721,51951.134840547413,53509.668885763836,55114.958952336754,56768.407720906864,58471.459952534075,60225.603751110102,62032.371863643406,63893.343019552718,65810.14331013929,67784.447609443465,69817.981037726771,71912.520468858565,74069.896082924315,76291.99296541205,78580.752754374407,80938.175337005639,83366.320597115802,85867.310215029283,88443.329521480162,91096.629407124565,93829.528289338297,96644.414138018445,99543.746562159009,102530.05895902378,105605.96072779449,108774.13954962832,112037.36373611717,115398.48464820068,118860.43918764671,122426.25236327611,126099.03993417441,129882.01113219965,133778.47146616565,137791.82561015061,141925.58037845514,146183.34778980882,150568.8482235031,155085.91367020822,159738.49108031447,164530.64581272393,169466.56518710568,174550.56214271887,179787.07900700043,185180.69137721046,190736.1121185268,196458.19548208261,202351.94134654509,208422.49958694144,214675.17457454969,221115.42981178619,227748.89270613977,234581.35948732399,241618.80027194374,248867.36428010208,{"$f":"GP137+GP138-GP139","v":256333.38520850518},264023.3867647603,271944.08836770308,280102.41101873416,288505.48334929621,297160.64784977509,306075.46728526836,315257.73130382638,324715.46324294119,334456.92714022938,344490.63495443627,354825.3540030694,365470.1146231615,376434.21806185634,387727.24460371205,399359.0619418234,411339.83380007814,423680.02881408046,436390.4296785029,449482.14256885805,462966.60684592376,476855.60505130148,491161.27320284053,505896.11139892577,521072.9947408936,536705.18458312051,552806.34012061404,569390.53032423253,586472.24623395957,604066.41362097836,622188.40602960775,640854.05821049598,660079.6799568109,679882.07035551523,700278.53246618074,721286.88844016613,742925.49509337102,765213.25994617213,788169.65774455736,811814.74747689406,836169.18990120094,861254.26559823693,887091.8935661841,913704.65037316969,941115.7898843647,969349.26358089573,998429.74148832262,1028382.6337329723,1059234.1127449614,1091011.1361273103,1123741.4702111299,1157453.7143174638,1192177.3257469877,1227942.6455193972,1264780.9248849791,1302724.3526315284,1341806.0832104741,1382060.2657067885,1423522.0736779922,1466227.7358883319,1510214.5679649818,1555521.0050039312,1602186.6351540491,1650252.2342086707,{"$f":"JB137+JB138-JB139","v":1699759.801234931},1750752.595271979,1803275.1731301385,1857373.4283240428,1913094.6311737641,1970487.4701089771,2029602.0942122466,2090490.1570386142,2153204.8617497724,2217801.0076022656,2284335.0378303332,2352865.0889652437,2423451.0416342011,2496154.5728832269,2571039.2100697239,2648170.3863718156,2727615.4979629698,2809443.9629018591,2893727.2817889149,2980539.1002425821,3069955.2732498595,3162053.9314473551,3256915.5493907756,3354623.015872499,3455261.7063486739,3558919.5575391343,3665687.144265308,3775657.7585932673,3888927.4913510657,4005595.316091598,4125763.175574346,4249536.070841576,4377022.1529668234,4508332.817555829,4643582.8020825032,4782890.2861449784,4926376.994729328,5074168.3045712076,5226393.3537083436,5383185.1543195946,5544680.7089491822,5711021.1302176574,5882351.7641241867]
[]
[null,null,"Net plant",{"$f":"D128-D140","v":100},{"$f":"E128-E140","v":199.66666666666666},298.99,397.9597,496.56515766666666,594.79544572999998,692.63930910189993,790.08515504162369,887.12104302620571,983.7346743169918,1079.9133812131683,1175.6441159828967,1270.9134394623834,1365.707509312922,1460.0120679256429,1553.8124299634121,1647.0934695289811,1739.8396069481839,1832.0347951566296,1923.6625056779949,2014.7057141816681,2105.1468856071183,2194.9679588419986,2284.1503309405916,2372.674840868809,2460.5217527615405,2547.6707386777198,2634.1008608380516,2719.7905533298599,2804.7176032630896,2888.8591313609822,2975.5249053018115,3064.7906524608657,3156.7343720346912,3251.4364031957325,3348.979495291605,3449.448880150353,3552.9323465548632,3659.5203169515098,3769.3059264600547,3882.3851042538568,3998.8566573814728,4118.8223571029166,4242.3870278160048,4369.658638650485,4500.748397809999,4635.7708497442982,4774.8439752366276,4918.0892944937268,5065.6319733285382,5217.6009325283958,5374.1289605042475,5535.3528293193749,5701.4134141989553,5872.4558166249244,6048.6294911236728,6230.0883758573827,6416.9910271331055,6609.5007579470994,6807.7857806855145,7012.0193541060789,7222.3799347292625,7439.0513327711415,7662.2228727542761,7892.0895589369047,{"$f":"BQ128-BQ140","v":8128.8522457050121},8372.717813076164,8623.8993474684503,8882.6163278925033,9149.0948177292776,9423.5676622611536,9706.2746921289909,9997.4629328928622,10297.38682087965,10606.308425506042,10924.497678271222,11252.232608619357,11589.799586877936,11937.493574484273,12295.618381718805,12664.486933170369,13044.421541165479,13435.754187400444,13838.826813022455,14253.991617413129,14681.611365935523,15122.059706913587,15575.721498120996,16042.993143064627,16524.282937356569,17020.011425477263,17530.611768241586,18056.53012128883,18598.226024927495,19156.172805675316,19730.857989845572,20322.783729540941,20932.46724142717,21560.441258669991,22207.254496430087,22873.472131322997,23559.676295262689,24266.466584120564,24994.460581644184,25744.294399093513,26516.623231066318,27312.121927998309,28131.485585838258,28975.43015341341,29844.693058015811,30740.033849756288,31662.234865248975,32612.101911206439,33590.464968542627,34598.178917598911,35636.124285126876,36705.208013680684,37806.364254091095,38940.555181713833,40108.771837165245,41312.034992280212,42551.396042048626,43827.937923310092,45142.776061009397,46497.059342839682,47891.971123124888,49328.73025681865,50808.592164523208,52332.84992945892,{"$f":"EC128-EC140","v":53902.835427342696},55519.920490162978,57185.518104867857,58901.083648013882,60668.116157454315,62488.159642177954,64362.804431443292,66293.688564386597,68282.499221318198,70330.974197957752,72440.903423896496,74614.130526613371,76852.554442411769,79158.131075684127,81532.87500795463,83978.861258193254,86498.22709593903,89093.173908817203,91765.969126081691,94518.948199864171,97354.516645860116,100275.15214523592,103283.40670959299,106381.90891088081,109573.36617820723,112860.56716355344,116246.38417846002,119733.77570381384,123325.78897492823,127025.5626441761,130836.32952350139,134761.41940920649,138804.26199148266,142968.38985122714,147257.44154676393,151675.16479316691,156225.41973696189,160912.18232907078,165739.54779894295,170711.73423291126,175833.08625989864,181108.07884769561,186541.32121312647,192137.56084952029,197901.68767500596,203838.73830525615,209953.90045441379,216252.51746804616,222740.09299208751,229422.29578185015,236304.96465530564,243394.11359496479,250695.93700281373,258216.81511289813,265963.319566285,273942.21915327362,282160.48572787177,290625.30029970792,299344.05930869916,308324.38108796021,317574.11252059904,327101.33589621709,336914.37597310357,347021.80725229665,{"$f":"GO128-GO140","v":357432.46146986552},368155.43531396135,379200.09837338032,390576.10132458183,402293.38436431932,414362.18589524884,426793.05147210631,439596.8430162695,452784.7483067576,466368.29075596028,480359.33947863919,494770.1196629983,509613.22325288825,524901.61995047482,540648.66854898911,556868.12860545889,573574.17246362264,590781.39763753116,608504.83956665709,626759.98475365667,645562.78429626627,664929.66782515426,684877.55785990879,705423.88459570613,726586.60113357729,748384.19916758453,770835.72514261212,793960.79689689074,817779.62080379738,842313.00942791125,867582.39971074881,893609.8717020714,920418.16785313364,948030.71288872778,976471.6342753896,1005765.7833036511,1035938.7568027605,1067016.9195068434,1099027.4270920488,1131998.2499048102,1165958.1974019548,1200936.9433240131,1236965.0516237337,1274074.003172446,1312296.2232676195,1351665.1099656485,1392215.0632646175,1433981.515162556,1477000.9606174328,1521310.9894359559,1566950.3191190348,1613958.828692606,1662377.5935533838,1712248.9213599854,1763616.3890007851,1816524.8806708087,1871020.6270909333,1927151.2459036617,1984965.783280771,2044514.7567791941,2105850.1994825704,2169025.7054670476,2234096.4766310593,2301119.3709299909,{"$f":"JA128-JA140","v":2370152.9520578906},2441257.5406196276,2514495.2668382158,2589930.1248433618,2667628.0285886629,2747656.8694463233,2830086.5755297127,2914989.1727956035,3002438.8479794711,3092512.0134188556,3185287.3738214211,3280845.9950360646,3379271.3748871461,3480649.5161337601,3585069.0016177734,3692621.0716663064,3803399.7038162956,3917501.6949307849,4035026.7457787083,4156077.5481520691,4280759.8745966312,4409182.6708345301,4541458.1509595672,4677701.8954883534,4818032.9523530044,4962573.9409235939,5111451.1591513017,5264794.6939258417,5422738.5347436164,5585420.690785924,5752983.3115095021,5925572.8108547889,6103339.9951804327,6286440.1950358469,6475033.4008869203,6669284.4029135276,6869362.9350009328,7075443.8230509618,7287707.1377424914,7506338.3518747669,7731528.5024310099,7963474.3575039413,8202378.5882290592,8448449.9458759315]
[null,null,"Depreciation/net plant",{"$f":"D138/D142","v":0},{"$f":"E138/E142","v":1.6694490818030053E-2},2.263174911089557E-2,2.5889556153550222E-2,2.8083773333719465E-2,2.9753286602500408E-2,3.1129284748446076E-2,3.2327579425812325E-2,3.3412712264231523E-2,3.4423598126852535E-2,3.538518153678917E-2,3.6314265280035875E-2,3.722264926645398E-2,3.8118924542495145E-2,3.9009550074274306E-2,3.9899526111891778E-2,4.0792830271814462E-2,4.169270863721216E-2,4.2601875314749224E-2,4.3522652512705914E-2,4.4457070991953201E-2,4.5406943524481047E-2,4.6373919601495672E-2,4.7359526887847704E-2,4.836520316277404E-2,4.9392321338468818E-2,5.0442209382560686E-2,5.151616645139049E-2,5.2615476183162604E-2,5.3741417849820498E-2,5.4895275889192248E-2,5.4895275889192262E-2,5.4895275889192255E-2,5.4895275889192255E-2,5.4895275889192248E-2,5.4895275889192241E-2,5.4895275889192248E-2,5.4895275889192255E-2,5.4895275889192241E-2,5.4895275889192255E-2,5.4895275889192241E-2,5.4895275889192234E-2,5.4895275889192248E-2,5.4895275889192234E-2,5.4895275889192241E-2,5.4895275889192248E-2,5.4895275889192262E-2,5.4895275889192248E-2,5.4895275889192241E-2,5.4895275889192262E-2,5.4895275889192234E-2,5.4895275889192255E-2,5.4895275889192248E-2,5.4895275889192255E-2,5.4895275889192248E-2,5.4895275889192241E-2,5.4895275889192248E-2,5.4895275889192234E-2,5.4895275889192234E-2,5.4895275889192213E-2,5.4895275889192234E-2,5.489527588919222E-2,5.4895275889192213E-2,5.489527588919222E-2,5.4895275889192213E-2,{"$f":"BQ138/BQ142","v":5.489527588919222E-2},5.4895275889192213E-2,5.4895275889192199E-2,5.4895275889192213E-2,5.4895275889192227E-2,5.4895275889192234E-2,5.489527588919222E-2,5.4895275889192213E-2,5.4895275889192213E-2,5.4895275889192199E-2,5.4895275889192213E-2,5.4895275889192213E-2,5.4895275889192227E-2,5.4895275889192234E-2,5.4895275889192213E-2,5.489527588919222E-2,5.4895275889192227E-2,5.489527588919222E-2,5.4895275889192234E-2,5.4895275889192227E-2,5.4895275889192227E-2,5.4895275889192241E-2,5.4895275889192234E-2,5.4895275889192234E-2,5.489527588919222E-2,5.4895275889192227E-2,5.489527588919222E-2,5.4895275889192234E-2,5.4895275889192227E-2,5.4895275889192248E-2,5.4895275889192248E-2,5.4895275889192241E-2,5.4895275889192234E-2,5.489527588919222E-2,5.4895275889192234E-2,5.4895275889192213E-2,5.4895275889192227E-2,5.4895275889192234E-2,5.4895275889192227E-2,5.489527588919222E-2,5.4895275889192227E-2,5.4895275889192227E-2,5.4895275889192227E-2,5.489527588919222E-2,5.4895275889192227E-2,5.489527588919222E-2,5.4895275889192227E-2,5.4895275889192234E-2,5.4895275889192248E-2,5.4895275889192241E-2,5.4895275889192241E-2,5.4895275889192248E-2,5.4895275889192248E-2,5.4895275889192248E-2,5.4895275889192255E-2,5.4895275889192241E-2,5.4895275889192234E-2,5.4895275889192234E-2,5.4895275889192234E-2,5.4895275889192227E-2,5.489527588919222E-2,5.4895275889192206E-2,5.4895275889192213E-2,5.4895275889192199E-2,{"$f":"EC138/EC142","v":5.4895275889192199E-2},5.4895275889192206E-2,5.4895275889192213E-2,5.4895275889192227E-2,5.4895275889192206E-2,5.4895275889192206E-2,5.4895275889192213E-2,5.4895275889192206E-2,5.4895275889192213E-2,5.4895275889192213E-2,5.4895275889192199E-2,5.489527588919222E-2,5.489527588919222E-2,5.489527588919222E-2,5.4895275889192227E-2,5.4895275889192241E-2,5.4895275889192255E-2,5.4895275889192241E-2,5.4895275889192262E-2,5.4895275889192234E-2,5.4895275889192227E-2,5.4895275889192241E-2,5.4895275889192234E-2,5.489527588919222E-2,5.4895275889192234E-2,5.4895275889192234E-2,5.4895275889192241E-2,5.4895275889192227E-2,5.4895275889192241E-2,5.4895275889192227E-2,5.4895275889192227E-2,5.4895275889192206E-2,5.489527588919222E-2,5.4895275889192227E-2,5.4895275889192234E-2,5.4895275889192206E-2,5.4895275889192227E-2,5.4895275889192206E-2,5.4895275889192206E-2,5.4895275889192199E-2,5.4895275889192192E-2,5.4895275889192206E-2,5.4895275889192206E-2,5.4895275889192199E-2,5.4895275889192185E-2,5.4895275889192199E-2,5.4895275889192213E-2,5.489527588919222E-2,5.4895275889192227E-2,5.489527588919222E-2,5.4895275889192227E-2,5.4895275889192227E-2,5.4895275889192234E-2,5.4895275889192234E-2,5.4895275889192248E-2,5.4895275889192234E-2,5.4895275889192248E-2,5.4895275889192248E-2,5.4895275889192241E-2,5.4895275889192234E-2,5.4895275889192227E-2,5.4895275889192227E-2,5.4895275889192241E-2,5.4895275889192248E-2,{"$f":"GO138/GO142","v":5.4895275889192248E-2},5.4895275889192276E-2,5.4895275889192248E-2,5.4895275889192234E-2,5.4895275889192234E-2,5.4895275889192248E-2,5.4895275889192241E-2,5.4895275889192241E-2,5.4895275889192241E-2,5.4895275889192248E-2,5.4895275889192227E-2,5.4895275889192241E-2,5.4895275889192241E-2,5.4895275889192248E-2,5.4895275889192248E-2,5.4895275889192234E-2,5.4895275889192241E-2,5.4895275889192255E-2,5.4895275889192255E-2,5.4895275889192255E-2,5.4895275889192269E-2,5.4895275889192269E-2,5.4895275889192262E-2,5.4895275889192248E-2,5.4895275889192262E-2,5.4895275889192276E-2,5.4895275889192269E-2,5.4895275889192248E-2,5.4895275889192269E-2,5.4895275889192269E-2,5.4895275889192262E-2,5.4895275889192255E-2,5.4895275889192255E-2,5.4895275889192248E-2,5.4895275889192255E-2,5.4895275889192269E-2,5.4895275889192269E-2,5.4895275889192255E-2,5.4895275889192255E-2,5.4895275889192262E-2,5.4895275889192248E-2,5.4895275889192269E-2,5.4895275889192255E-2,5.4895275889192241E-2,5.4895275889192248E-2,5.4895275889192234E-2,5.4895275889192269E-2,5.4895275889192255E-2,5.4895275889192248E-2,5.4895275889192255E-2,5.4895275889192248E-2,5.4895275889192248E-2,5.4895275889192262E-2,5.4895275889192255E-2,5.4895275889192248E-2,5.4895275889192248E-2,5.4895275889192241E-2,5.4895275889192227E-2,5.4895275889192255E-2,5.4895275889192248E-2,5.4895275889192234E-2,5.4895275889192234E-2,5.4895275889192234E-2,5.4895275889192241E-2,{"$f":"JA138/JA142","v":5.4895275889192234E-2},5.4895275889192234E-2,5.4895275889192255E-2,5.4895275889192262E-2,5.4895275889192248E-2,5.4895275889192241E-2,5.4895275889192262E-2,5.4895275889192269E-2,5.4895275889192269E-2,5.4895275889192255E-2,5.4895275889192262E-2,5.4895275889192241E-2,5.4895275889192262E-2,5.4895275889192262E-2,5.4895275889192248E-2,5.4895275889192262E-2,5.4895275889192262E-2,5.4895275889192255E-2,5.4895275889192255E-2,5.4895275889192262E-2,5.4895275889192255E-2,5.4895275889192255E-2,5.4895275889192248E-2,5.4895275889192262E-2,5.4895275889192248E-2,5.4895275889192262E-2,5.4895275889192262E-2,5.4895275889192248E-2,5.4895275889192262E-2,5.4895275889192262E-2,5.4895275889192255E-2,5.4895275889192241E-2,5.4895275889192248E-2,5.4895275889192241E-2,5.4895275889192269E-2,5.4895275889192255E-2,5.4895275889192262E-2,5.4895275889192248E-2,5.4895275889192248E-2,5.4895275889192248E-2,5.4895275889192255E-2,5.4895275889192248E-2,5.4895275889192248E-2,5.4895275889192241E-2]
[]
[]
["EV/EBITDA Analysis"]
[]
[null,"ROIC",null,0.12,null,"EV/EBITDA",null,{"$f":"E192/E186","v":8.7222455404692329}]
[null,"Growth rate",null,0.03,null,"Capex/EBITDA",null,{"$f":"E161/E180","v":0.32963141112882371}]
[null,"WACC",null,7.0000000000000007E-2,null,"Tax/EBITDA",null,{"$f":"E181/E180","v":0.31385438478968714}]
[null,null,null,null,null,"WC change/EBITDA"]
[null,"Tax rate",null,0.4]
[null,"Life of the asset",null,30]
[null,"Ratio of the capex to depreciation",null,{"$f":"D122","v":1.5305777796075777}]
[]
[null,"Depreciation to net plant",null,{"$f":"D119","v":5.4895275889192248E-2}]
[]
["Net plant"]
[]
[null,"Opening balance",null,null,{"$f":"D163","v":100},{"$f":"E163","v":102.91262135922329},105.91007635026864,108.99483585561627,112.16944272519733,115.43651387253317,118.79874243192735,122.25889997848836,125.81983881281327,129.48449431221562,133.25588735043547,137.13712678782679,141.13141203407417,145.24203568555208,149.4723862395002,153.82595088725265,158.30631838882309,162.91718203121599,167.6623426729019,172.545711876967,177.57131513551946,182.74329518801031,188.06591543620479,193.54356345861851,199.18075462731613,204.98213583005349,210.95248930083176,217.09673656202105,223.41994248130322,229.92731944677809,236.62423166367455,243.51619957620875,250.60890441823426,257.90819289643525,265.42008200992365,273.1507640102127,281.10661150565579,289.29418271455836,297.72022687129305,306.39168978987442,315.31571958957949,324.49967258733426,333.95111936172265,343.67785099361748,353.68788548857725,363.98947438630279,374.59110956260292,385.50153022947484,396.72973013907119,408.2849649974907,420.17676009450497,432.41491815550995,445.00952742217532,457.97096996845227,471.30993025879553,485.03740395565364,499.16470698348826,513.70348485679381,528.66572227980726,544.06375302582114,559.91027010424307,576.21833622378415,593.00139456039926,610.27327983885743,628.04822973707655,{"$f":"BQ163","v":646.34089662262249},665.16635963104841,684.54013709603043,704.47819934154586,724.99698184663953,746.11339879362902,767.84485701091921,790.20927032191685,813.22507431187557,836.91124152484281,861.28729710323626,886.37333488294223,912.19003395720267,938.75867572294646,966.10116142361483,994.24003020294356,1023.1984776845828,1053.0003750928718,1083.6702889305284,1115.2335012294759,1147.7160303914995,1181.1446526359121,1215.5469240719096,1250.9512034138099,1287.3866753579016,1324.8833746401706,1363.4722107947387,1403.1849936334204,1444.0544594674034,1486.1142980926677,1529.3991805613862,1573.9447877622033,1619.7878398329472,1666.9661264300232,1715.5185378794413,1765.4850972351533,1816.9069932711288,1869.8266144343656,1924.2875837868228,1980.3347949650797,2038.0144491873637,2097.374093338452,2158.4626591638439,2221.3305036055094,2286.029450312466,2352.6128323604016,2421.1355362155591,2491.6540469791189,2564.2264949493847,2638.9127035401434,2715.7742385947104,2794.8744591363038,2876.2785695965849,2960.0536735654177,3046.2688291061581,3134.9951056820655,3226.3056427407664,3320.2757100050608,3416.9827695197714,3516.5065395057841,3618.9290600739137,3724.3347608527656,3832.8105305863414,3944.4457887587596,{"$f":"EC163","v":4059.3325593051313},4177.5655464693591,4299.2422128713797,4424.4628598482159,4553.3307101350574,4685.9519929545249,4822.4360315842678,4962.8953334750713,5107.4456829937635,5256.2062368673687,5409.2996224071958,5566.8520385938136,5728.9933601062548,5895.8572443811945,6067.5812417903553,6244.3069090269673,6426.1799257947432,6613.3502148955613,6805.972065814849,7004.2042619065433,7208.2102112824623,7418.1580815139896,7634.2209382571154,7856.5768879150901,8085.4092244563062,8320.9065805084319,8563.2630828533383,8812.6785124510079,9069.3584691243377,9333.5145410405803,9605.3644791291408,9885.1323765795041,10173.048853567256,10469.351247360477,10774.283807963209,11088.097899457283,11411.052207208466,11743.412951107743,12085.454105023502,12437.457622645547,12799.713669907067,13172.520864176206,13556.186520414347,13951.026904504086,14357.367493955662,14775.543246206798,15205.898874737095,15648.789133224584,16104.5791079787,16573.644518890698,17056.372029149654,17553.159563979254,18064.416638658262,18590.564696094913,19132.037454233599,19689.281263580207,20262.755475140795,20852.932819076934,21460.299794389852,22085.357069954604,22728.619897234836,23390.618535018373,24071.898686523764,24773.021949238049,{"$f":"GO163","v":25494.566277856633},26237.12646070683,27001.314610047804,27787.760666651138,28597.11291907787,29430.038538080138,30287.224126567908,31169.376285594157,32077.22219682506,33011.510221975303,33973.010519702744,34962.515680470788,35980.841379901976,37028.827051161257,38107.336576923233,39217.259001493811,40359.509263673244,41535.028950964697,42744.787075750079,43989.780874072901,45271.036627686677,46589.610510046477,47946.589456941037,49343.092062483011,50780.269501196111,52259.3064769591,53781.422199588982,55347.871389868276,56959.945313845026,58618.972847257988,60326.32157096453,62083.398898274179,63891.653235117119,65752.575174004029,67667.69872276143,69638.602569055452,71666.91138174638,73754.297150146755,75902.480562286946,78113.232423324429,80388.375115265924,82729.784099205703,85139.389461318497,87619.177503881176,90171.192382634996,92797.537791837967,95500.378698396351,98281.943126504979,101144.52399426725,104090.48100380902,107122.24258644423,110242.307904496,113453.24891142307,116757.71247194996,120158.4225439485,123658.18242386932,127259.87705757424,130966.47541847445,134781.0329549349,138706.69410896214,142746.69490825231,146904.3656337354,151183.13356481507,155586.52580456695,{"$f":"JA163","v":160118.17218722423},164781.80827034728,169581.2784141438,174520.53895047808,179603.66144418134,184834.83604935167,190218.37496341046,195758.71598176222,201460.4261559883,207328.20555858992,213366.8911573838,219581.46080274449,225977.03733097977,232558.89278722191,239332.45277131576,246303.30091028611,253477.18346107114,260860.01404731593,268457.87853413098,276277.04004483379,284323.94412380952,292605.22404974571,301127.70630362182,309898.41619596031,318924.58365797857,328213.64920141484,337773.27005194145,347611.32646122132,357735.92820281029,368155.42125726107,378878.39469193853,389913.68774121831,401270.39709290426,412957.88438687229,424985.783932121,437364.01064859051,450102.76824029704,463212.55760651926,476704.18549797125,490588.77342509665,504877.7668258276,519582.94450036623,534716.42832076515]
[null,"Add: capital expenditure",null,null,{"$f":"E162*$D$154","v":8.4021489481425267},{"$f":"F162*$D$154","v":8.6468717330398821},8.8987223660410422,9.1579084543723361,9.4246436520725023,9.6991478361134487,9.9816472876507323,10.272374878553183,10.571570263365413,10.879480076861494,11.196358137352604,11.522465655916271,11.85807145171966,12.203452173614407,12.5588925281857,12.924685514443537,13.301132665349659,13.688544296379261,14.087239761322344,14.497547715535617,14.919806386861898,15.354363854440399,15.801578335637695,16.261818481335876,16.73546367982139,17.222904369524926,17.724542360870309,18.240791167497601,18.772076347133456,19.318835852389771,19.881520391779766,20.460593801249079,21.05653342652818,21.669830516621232,22.30099062875583,22.950534045127363,23.618996201781556,24.306928129988783,25.01489691047389,25.743486140876044,26.493296416823892,27.26494582702265,28.05907046276117,28.876324942259068,29.717382950286034,30.582937793498253,31.47370297194966,32.390412767249167,33.333822847848651,34.304710891960752,35.303877228619797,36.332145497414544,37.390363327436333,38.479403036002438,39.600162347730667,40.753565134557768,41.94056217731189,43.162131949466605,44.419281423722914,45.713046902083782,47.044494870105638,48.414722876031043,49.8248604355271,51.276069962775459,52.76954772868153,{"$f":"BR162*$D$154","v":54.306524846992644},55.888268289138068,57.516081928627528,59.191307615869107,60.915326284292483,62.68955908868935,64.515468576709438,66.394559894477666,68.328382027326541,70.318529076666138,72.366641574044763,74.474407833482957,76.643565343196059,78.875902197852255,81.173258572546985,83.53752823970855,85.970660130185522,88.474659939802592,91.051591782709465,93.703579892885486,96.432810375202536,99.241533007489991,102.13206309508679,105.10678337940971,108.16814600211097,111.3186745264443,114.56096601750579,117.89769318306421,121.33160657674568,124.86553686538878,128.50239716243891,132.2451854293061,136.09698694666452,140.06097685773241,144.14042278562752,148.33868752695651,152.65923182385816,157.10561721678607,161.68150898038178,166.39067914485892,171.23700960538878,176.22449532205059,181.35724761298411,186.63949754345938,192.07559941365724,197.67003434803559,203.42741398924051,209.35248429960672,215.45012947338168,221.72537596289766,228.18339662201117,234.82951497022509,241.66920958100835,248.70811859793096,255.95204438233674,263.40695829638531,271.07900562540624,278.97451064362201,287.0999818274168,295.46211722044842,304.06780995502453,312.92415393429712,322.03844967995627,331.41821035024628,{"$f":"ED162*$D$154","v":341.07116793326315},351.00527962063984,361.22873436687212,371.74995963969366,382.57762836706337,393.72066608649243,405.18825830260374,416.98985805899019,429.13519373061138,441.63427704315353,454.49741132596387,467.73520000536092,481.35855534532288,495.37870744275943,509.80721348478164,524.65596727560046,539.93720904090924,555.6635355178289,571.84791033873648,588.50367471753464,605.64455844717156,623.28469121747742,641.43861426264675,660.12129234796657,679.34812610567428,699.13496473011151,719.49811904263902,740.45437493708482,762.02100721680563,784.21579383477081,807.05703054840501,830.56354600127111,854.75471724402666,879.65048570744466,905.2713736406713,931.63850102826359,958.77360299996064,986.69904774753252,1015.43785496348,1045.0137148167853,1075.4510074813518,1106.774823233236,1139.0109831332331,1172.186060311871,1206.3274018743527,1241.4631514435087,1277.6222723593391,1314.8345715542714,1353.1307241238133,1392.5422986128565,1433.1017830384737,1474.8426116706621,1517.7991925931087,1562.0069360666946,1607.5022837191225,1654.3227385847279,1702.5068960192345,1752.0944755149401,1803.1263534425598,1855.6445967467121,1909.6924976228295,1965.3146092040772,2022.5567822876912,2081.4662031310222,{"$f":"GP162*$D$154","v":2142.0914323484303},2204.4824449411035,2268.6906714927859,2334.7690405653912,2402.7720223294318,2472.7556734652408,2544.777683371995,2618.8974217226355,2695.1759874038776,2773.6762588816605,2854.4629460335541,2937.6026434908422,3023.1638855342649,3111.2172025886607,3201.8351793630877,3295.0925146843424,3391.0660830732068,3489.8349981141737,3591.4806776708979,3696.0869110011186,3803.7399278263938,3914.5284694135698,4028.5438617265872,4145.8800907089153,4266.6338797586895,4390.9047694603987,4518.7951996388574,4650.4105938030962,4785.8594460497889,4925.2534104978404,5068.7073933278743,5216.3396475024729,5368.271870245263,5524.6293033592037,5685.5408364667537,5851.139113257047,6021.5606408276408,6196.9459022109686,6377.4394721782783,6563.1901364164805,6754.3510141761844,6951.0796844919942,7153.5383160791416,7361.8938010134852,7576.31789230514,7796.9873454790777,8024.0840642794383,8257.7952506176734,8498.3135588880905,8745.8372547780364,9000.5703787036091,9262.7229140056552,9532.5109600446558,9810.1569103372185,10095.889635881022,10389.944673819304,10692.564421600448,11003.998336792691,11324.503142718695,11654.343040079435,11993.789924741943,12343.123611870349,12702.63206658502,13072.611641339923,{"$f":"JB162*$D$154","v":13453.367320213902},13845.212970317218,14248.471600520632,14663.475627720261,15090.567150857747,15530.098232921566,15982.431191161999,16447.938895758951,16927.005077188824,17420.024642543838,17927.404001064533,18449.56139915379,18986.927265148563,19539.944564133471,20109.069163088818,20694.770206673926,21297.530503955692,21917.846926401002,22556.230817461226,23213.208414086312,23889.321280516004,24585.126754705794,25301.198407755477,26038.126516719229,26796.518551186778,27576.999674036877,28380.213256775816,29206.82140988579,30057.505528620328,30932.96685469665,31833.927054348005,32761.128813212512,33715.336448548791,34697.33653928322,35707.938574407977,36747.975620264515,37818.305007262512,38919.809036600251,40053.395707569194,41219.999466042078,42420.58197476175,43656.13290606549,44927.670757698455]
[null,"Less: Depreciation expense",null,null,{"$f":"E160*$D$156","v":5.4895275889192252},{"$f":"F160*$D$156","v":5.6494167419945418},5.8139628606934117,5.9833015847912785,6.1575725047366561,6.3369192767192768,6.5214897410897414,6.7114360442282788,6.9069147639630835,7.1080870386416208,7.3151186999612783,7.528180409668888,7.747447800241769,7.9731016196662869,8.2053278804332663,8.4443180128730706,8.6902690229567519,8.9433836546933563,9.2038705572572397,9.471944456983179,9.7478263343710392,10.031743606245923,10.323930313223961,10.62462731263825,10.934082477084024,11.252550898746666,11.580295099681035,11.917585248215435,12.264699381658604,12.621923635493321,12.989552479245555,13.367888959223579,13.75724494832718,14.157941403132826,14.57030862846679,14.994686549684271,15.431424992878959,15.880883973254072,16.343433991892539,16.819456341170962,17.309343419069148,17.81349905263427,18.332338830866334,18.866290447299335,19.415794052560482,19.981302617198168,20.563282305077728,21.162212857652808,21.778587989429102,22.412915794946453,23.065719167614795,23.737536230749203,24.428920781159377,25.140442745659165,25.87268865087254,26.626262106723193,27.401784304006398,28.199894526453189,29.021250677709109,29.866529823661804,30.736428750564574,31.631664539415969,32.552975157068865,33.501120064556304,34.476880843135611,{"$f":"BR160*$D$156","v":35.481061838566745},36.51449082415607,37.578019683112075,38.672525110775531,39.79890933730298,40.958100871399182,42.151055265711783,43.378755904518918,44.642214814359278,45.942473498272655,47.280603794338845,48.657708759222501,50.074923577452289,51.533416497183907,53.034389793218388,54.579080758069416,56.168762721896691,57.804746102146119,59.488379483762031,61.221050730861904,63.00418813078992,64.839261571492543,66.7277837531865,68.671311435318145,70.671446719841981,72.729838371876212,74.848183178824073,77.028227349081078,79.271767951481493,81.580654396670283,83.956789961621837,86.402133358562295,88.918700349588377,91.508565408314254,94.173863429915627,96.91679149098114,99.739610660621381,102.6446478643288,105.63429780212478,108.71102492257502,111.8773654543005,115.13592949665878,118.48940317131874,121.94055083650279,125.49221736572132,129.14733049287824,132.90890322568052,136.7800363293411,140.7639208826229,144.86384090833036,149.08317608041764,153.42540450994437,157.89410561217576,162.49296305719062,167.22576780642919,172.09642123768438,177.10893836111208,182.26745112891149,187.57621184140405,193.03959665231875,198.66210917617266,204.44838420072139,210.40319150753854,216.53143980387463,{"$f":"ED160*$D$156","v":222.83818076903603},229.32861321861964,236.00808739003577,242.88210935285235,249.95634554759565,257.23662745674892,264.7289564117998,272.43950854029879,280.37463985700657,288.5408915033272,296.94499513934647,305.59387849291971,314.49467107038339,323.65471003359841,333.08154624816927,342.78295050782464,352.76691994009138,363.04168459854066,373.61571424704181,384.49772534161588,395.69668821564352,407.22183447435151,419.08266460467246,431.28895580675032,443.85077005354884,456.77846238520561,470.08268944496893,483.7744182637544,497.86493530056276,512.36585574621017,527.28913309804159,542.64706901351849,558.45232345080547,574.71792510471232,591.45728214659721,608.68419327708057,626.41285910068484,644.65789383177287,663.43433734143616,682.75766755526445,702.64381321221379,723.10916699509391,744.17059904349469,765.84547086029556,788.15164962321683,811.10752291321342,834.73201387185077,859.04459680015714,884.06531321181228,909.81478835390385,936.31424820887207,963.58553699165464,991.65113515646021,1020.5341779280077,1050.2584743725126,1080.8485270241392,1112.3295520830948,1144.7275002020197,1178.0690778778066,1212.3817694664806,1247.6938598392906,1284.0344576986874,1321.4335195734066,1359.9218745124379,{"$f":"GP160*$D$156","v":1399.531249498237},1440.2942956001275,1482.2446148894517,1525.4167881386588,1569.8464033271634,1615.5700849774694,1662.6255243457449,1711.0515104917376,1760.8879622536331,1812.1759611542243,1864.9577852655127,1919.2769440596539,1975.1782142749837,2032.7076768266822,2091.9127547925077,2152.8422525049109,2215.5463957817528,2280.0768733287941,2346.4868793480796,2414.8311573873443,2485.1660454665875,2557.549522519012,2632.0412561846147,2708.7026519958172,2787.5969039956954,2868.7890468305213,2952.3460093595659,3038.3366698263494,3126.831912636826,3217.9046867912966,3311.6300660182274,3408.085310659535,3507.3499313583566,3609.5057546018043,3714.6369901727307,3822.830300566111,3934.1748724272597,4048.7624900707715,4166.6876111407937,4288.0474444749916,4412.9420302363997,4541.4743223792066,4673.7502735164662,4809.8789222596643,4949.9724831021786,5094.1464389206894,5242.5196361708058,5395.2143828553926,5552.3565493463257,5714.0756721428215,5880.5050606518353,6051.7819070785872,6228.0473995177699,6409.4468383386757,6596.1297559601908,6788.2500401143707,6985.9660607002252,7189.4408003322696,7398.8419886914635,7614.342240789274,7836.1191992588647,8064.3556807906771,8299.2398268331235,8540.9652586826323,{"$f":"JB160*$D$156","v":8789.7312370908639},9045.7428265206945,9309.2110641863455,9580.3531340170157,9859.3925456874149,10146.559318862777,10442.090172810236,10746.228721532865,11059.22567458722,11381.339043749955,11712.834355703837,12053.984870918512,12405.07180890643,12766.384580039628,13138.221024118453,13520.887655888891,13914.699917710899,14319.982439585972,14737.069306758382,15166.304335110566,15608.041354579804,16062.644500829701,16530.488515416975,17011.959054700965,17507.453007750508,18017.378823510229,18542.156847495964,19082.219668296817,19638.01247416954,20209.993420019138,20798.634005068237,21404.419461526537,22027.849154580705,22669.43699403451,23329.71185793843,24009.218028557993,24708.515641040263,25428.181145148232,26168.807780443811,26931.006065311107,27715.404300223079,28522.649085666468,29353.405855151894]
[null,"Closing balance",null,100,{"$f":"E160+E161-E162","v":102.91262135922329},{"$f":"F160+F161-F162","v":105.91007635026864},108.99483585561627,112.16944272519733,115.43651387253317,118.79874243192735,122.25889997848836,125.81983881281327,129.48449431221562,133.25588735043547,137.13712678782679,141.13141203407417,145.24203568555208,149.4723862395002,153.82595088725265,158.30631838882309,162.91718203121599,167.6623426729019,172.545711876967,177.57131513551946,182.74329518801031,188.06591543620479,193.54356345861851,199.18075462731613,204.98213583005349,210.95248930083176,217.09673656202105,223.41994248130322,229.92731944677809,236.62423166367455,243.51619957620875,250.60890441823426,257.90819289643525,265.42008200992365,273.1507640102127,281.10661150565579,289.29418271455836,297.72022687129305,306.39168978987442,315.31571958957949,324.49967258733426,333.95111936172265,343.67785099361748,353.68788548857725,363.98947438630279,374.59110956260292,385.50153022947484,396.72973013907119,408.2849649974907,420.17676009450497,432.41491815550995,445.00952742217532,457.97096996845227,471.30993025879553,485.03740395565364,499.16470698348826,513.70348485679381,528.66572227980726,544.06375302582114,559.91027010424307,576.21833622378415,593.00139456039926,610.27327983885743,628.04822973707655,646.34089662262249,{"$f":"BR160+BR161-BR162","v":665.16635963104841},684.54013709603043,704.47819934154586,724.99698184663953,746.11339879362902,767.84485701091921,790.20927032191685,813.22507431187557,836.91124152484281,861.28729710323626,886.37333488294223,912.19003395720267,938.75867572294646,966.10116142361483,994.24003020294356,1023.1984776845828,1053.0003750928718,1083.6702889305284,1115.2335012294759,1147.7160303914995,1181.1446526359121,1215.5469240719096,1250.9512034138099,1287.3866753579016,1324.8833746401706,1363.4722107947387,1403.1849936334204,1444.0544594674034,1486.1142980926677,1529.3991805613862,1573.9447877622033,1619.7878398329472,1666.9661264300232,1715.5185378794413,1765.4850972351533,1816.9069932711288,1869.8266144343656,1924.2875837868228,1980.3347949650797,2038.0144491873637,2097.374093338452,2158.4626591638439,2221.3305036055094,2286.029450312466,2352.6128323604016,2421.1355362155591,2491.6540469791189,2564.2264949493847,2638.9127035401434,2715.7742385947104,2794.8744591363038,2876.2785695965849,2960.0536735654177,3046.2688291061581,3134.9951056820655,3226.3056427407664,3320.2757100050608,3416.9827695197714,3516.5065395057841,3618.9290600739137,3724.3347608527656,3832.8105305863414,3944.4457887587596,4059.3325593051313,{"$f":"ED160+ED161-ED162","v":4177.5655464693591},4299.2422128713797,4424.4628598482159,4553.3307101350574,4685.9519929545249,4822.4360315842678,4962.8953334750713,5107.4456829937635,5256.2062368673687,5409.2996224071958,5566.8520385938136,5728.9933601062548,5895.8572443811945,6067.5812417903553,6244.3069090269673,6426.1799257947432,6613.3502148955613,6805.972065814849,7004.2042619065433,7208.2102112824623,7418.1580815139896,7634.2209382571154,7856.5768879150901,8085.4092244563062,8320.9065805084319,8563.2630828533383,8812.6785124510079,9069.3584691243377,9333.5145410405803,9605.3644791291408,9885.1323765795041,10173.048853567256,10469.351247360477,10774.283807963209,11088.097899457283,11411.052207208466,11743.412951107743,12085.454105023502,12437.457622645547,12799.713669907067,13172.520864176206,13556.186520414347,13951.026904504086,14357.367493955662,14775.543246206798,15205.898874737095,15648.789133224584,16104.5791079787,16573.644518890698,17056.372029149654,17553.159563979254,18064.416638658262,18590.564696094913,19132.037454233599,19689.281263580207,20262.755475140795,20852.932819076934,21460.299794389852,22085.357069954604,22728.619897234836,23390.618535018373,24071.898686523764,24773.021949238049,25494.566277856633,{"$f":"GP160+GP161-GP162","v":26237.12646070683},27001.314610047804,27787.760666651138,28597.11291907787,29430.038538080138,30287.224126567908,31169.376285594157,32077.22219682506,33011.510221975303,33973.010519702744,34962.515680470788,35980.841379901976,37028.827051161257,38107.336576923233,39217.259001493811,40359.509263673244,41535.028950964697,42744.787075750079,43989.780874072901,45271.036627686677,46589.610510046477,47946.589456941037,49343.092062483011,50780.269501196111,52259.3064769591,53781.422199588982,55347.871389868276,56959.945313845026,58618.972847257988,60326.32157096453,62083.398898274179,63891.653235117119,65752.575174004029,67667.69872276143,69638.602569055452,71666.91138174638,73754.297150146755,75902.480562286946,78113.232423324429,80388.375115265924,82729.784099205703,85139.389461318497,87619.177503881176,90171.192382634996,92797.537791837967,95500.378698396351,98281.943126504979,101144.52399426725,104090.48100380902,107122.24258644423,110242.307904496,113453.24891142307,116757.71247194996,120158.4225439485,123658.18242386932,127259.87705757424,130966.47541847445,134781.0329549349,138706.69410896214,142746.69490825231,146904.3656337354,151183.13356481507,155586.52580456695,160118.17218722423,{"$f":"JB160+JB161-JB162","v":164781.80827034728},169581.2784141438,174520.53895047808,179603.66144418134,184834.83604935167,190218.37496341046,195758.71598176222,201460.4261559883,207328.20555858992,213366.8911573838,219581.46080274449,225977.03733097977,232558.89278722191,239332.45277131576,246303.30091028611,253477.18346107114,260860.01404731593,268457.87853413098,276277.04004483379,284323.94412380952,292605.22404974571,301127.70630362182,309898.41619596031,318924.58365797857,328213.64920141484,337773.27005194145,347611.32646122132,357735.92820281029,368155.42125726107,378878.39469193853,389913.68774121831,401270.39709290426,412957.88438687229,424985.783932121,437364.01064859051,450102.76824029704,463212.55760651926,476704.18549797125,490588.77342509665,504877.7668258276,519582.94450036623,534716.42832076515,550290.69322331168]
[]
["Working capital"]
[]
[null,"Working capital balance"]
[]
[]
["Invested capital"]
[]
[null,"Plant balance",null,null,{"$f":"E160","v":100},{"$f":"F160","v":102.91262135922329},105.91007635026864,108.99483585561627,112.16944272519733,115.43651387253317,118.79874243192735,122.25889997848836,125.81983881281327,129.48449431221562,133.25588735043547,137.13712678782679,141.13141203407417,145.24203568555208,149.4723862395002,153.82595088725265,158.30631838882309,162.91718203121599,167.6623426729019,172.545711876967,177.57131513551946,182.74329518801031,188.06591543620479,193.54356345861851,199.18075462731613,204.98213583005349,210.95248930083176,217.09673656202105,223.41994248130322,229.92731944677809,236.62423166367455,243.51619957620875,250.60890441823426,257.90819289643525,265.42008200992365,273.1507640102127,281.10661150565579,289.29418271455836,297.72022687129305,306.39168978987442,315.31571958957949,324.49967258733426,333.95111936172265,343.67785099361748,353.68788548857725,363.98947438630279,374.59110956260292,385.50153022947484,396.72973013907119,408.2849649974907,420.17676009450497,432.41491815550995,445.00952742217532,457.97096996845227,471.30993025879553,485.03740395565364,499.16470698348826,513.70348485679381,528.66572227980726,544.06375302582114,559.91027010424307,576.21833622378415,593.00139456039926,610.27327983885743,628.04822973707655,{"$f":"BR160","v":646.34089662262249},665.16635963104841,684.54013709603043,704.47819934154586,724.99698184663953,746.11339879362902,767.84485701091921,790.20927032191685,813.22507431187557,836.91124152484281,861.28729710323626,886.37333488294223,912.19003395720267,938.75867572294646,966.10116142361483,994.24003020294356,1023.1984776845828,1053.0003750928718,1083.6702889305284,1115.2335012294759,1147.7160303914995,1181.1446526359121,1215.5469240719096,1250.9512034138099,1287.3866753579016,1324.8833746401706,1363.4722107947387,1403.1849936334204,1444.0544594674034,1486.1142980926677,1529.3991805613862,1573.9447877622033,1619.7878398329472,1666.9661264300232,1715.5185378794413,1765.4850972351533,1816.9069932711288,1869.8266144343656,1924.2875837868228,1980.3347949650797,2038.0144491873637,2097.374093338452,2158.4626591638439,2221.3305036055094,2286.029450312466,2352.6128323604016,2421.1355362155591,2491.6540469791189,2564.2264949493847,2638.9127035401434,2715.7742385947104,2794.8744591363038,2876.2785695965849,2960.0536735654177,3046.2688291061581,3134.9951056820655,3226.3056427407664,3320.2757100050608,3416.9827695197714,3516.5065395057841,3618.9290600739137,3724.3347608527656,3832.8105305863414,3944.4457887587596,{"$f":"ED160","v":4059.3325593051313},4177.5655464693591,4299.2422128713797,4424.4628598482159,4553.3307101350574,4685.9519929545249,4822.4360315842678,4962.8953334750713,5107.4456829937635,5256.2062368673687,5409.2996224071958,5566.8520385938136,5728.9933601062548,5895.8572443811945,6067.5812417903553,6244.3069090269673,6426.1799257947432,6613.3502148955613,6805.972065814849,7004.2042619065433,7208.2102112824623,7418.1580815139896,7634.2209382571154,7856.5768879150901,8085.4092244563062,8320.9065805084319,8563.2630828533383,8812.6785124510079,9069.3584691243377,9333.5145410405803,9605.3644791291408,9885.1323765795041,10173.048853567256,10469.351247360477,10774.283807963209,11088.097899457283,11411.052207208466,11743.412951107743,12085.454105023502,12437.457622645547,12799.713669907067,13172.520864176206,13556.186520414347,13951.026904504086,14357.367493955662,14775.543246206798,15205.898874737095,15648.789133224584,16104.5791079787,16573.644518890698,17056.372029149654,17553.159563979254,18064.416638658262,18590.564696094913,19132.037454233599,19689.281263580207,20262.755475140795,20852.932819076934,21460.299794389852,22085.357069954604,22728.619897234836,23390.618535018373,24071.898686523764,24773.021949238049,{"$f":"GP160","v":25494.566277856633},26237.12646070683,27001.314610047804,27787.760666651138,28597.11291907787,29430.038538080138,30287.224126567908,31169.376285594157,32077.22219682506,33011.510221975303,33973.010519702744,34962.515680470788,35980.841379901976,37028.827051161257,38107.336576923233,39217.259001493811,40359.509263673244,41535.028950964697,42744.787075750079,43989.780874072901,45271.036627686677,46589.610510046477,47946.589456941037,49343.092062483011,50780.269501196111,52259.3064769591,53781.422199588982,55347.871389868276,56959.945313845026,58618.972847257988,60326.32157096453,62083.398898274179,63891.653235117119,65752.575174004029,67667.69872276143,69638.602569055452,71666.91138174638,73754.297150146755,75902.480562286946,78113.232423324429,80388.375115265924,82729.784099205703,85139.389461318497,87619.177503881176,90171.192382634996,92797.537791837967,95500.378698396351,98281.943126504979,101144.52399426725,104090.48100380902,107122.24258644423,110242.307904496,113453.24891142307,116757.71247194996,120158.4225439485,123658.18242386932,127259.87705757424,130966.47541847445,134781.0329549349,138706.69410896214,142746.69490825231,146904.3656337354,151183.13356481507,155586.52580456695,{"$f":"JB160","v":160118.17218722423},164781.80827034728,169581.2784141438,174520.53895047808,179603.66144418134,184834.83604935167,190218.37496341046,195758.71598176222,201460.4261559883,207328.20555858992,213366.8911573838,219581.46080274449,225977.03733097977,232558.89278722191,239332.45277131576,246303.30091028611,253477.18346107114,260860.01404731593,268457.87853413098,276277.04004483379,284323.94412380952,292605.22404974571,301127.70630362182,309898.41619596031,318924.58365797857,328213.64920141484,337773.27005194145,347611.32646122132,357735.92820281029,368155.42125726107,378878.39469193853,389913.68774121831,401270.39709290426,412957.88438687229,424985.783932121,437364.01064859051,450102.76824029704,463212.55760651926,476704.18549797125,490588.77342509665,504877.7668258276,519582.94450036623,534716.42832076515]
[null,"Add: Working capital balance",null,null,{"$f":"E167","v":0},{"$f":"F167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ED167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GP167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JB167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total invested capital",null,null,{"$f":"SUM(E172:E173)","v":100},{"$f":"SUM(F172:F173)","v":102.91262135922329},105.91007635026864,108.99483585561627,112.16944272519733,115.43651387253317,118.79874243192735,122.25889997848836,125.81983881281327,129.48449431221562,133.25588735043547,137.13712678782679,141.13141203407417,145.24203568555208,149.4723862395002,153.82595088725265,158.30631838882309,162.91718203121599,167.6623426729019,172.545711876967,177.57131513551946,182.74329518801031,188.06591543620479,193.54356345861851,199.18075462731613,204.98213583005349,210.95248930083176,217.09673656202105,223.41994248130322,229.92731944677809,236.62423166367455,243.51619957620875,250.60890441823426,257.90819289643525,265.42008200992365,273.1507640102127,281.10661150565579,289.29418271455836,297.72022687129305,306.39168978987442,315.31571958957949,324.49967258733426,333.95111936172265,343.67785099361748,353.68788548857725,363.98947438630279,374.59110956260292,385.50153022947484,396.72973013907119,408.2849649974907,420.17676009450497,432.41491815550995,445.00952742217532,457.97096996845227,471.30993025879553,485.03740395565364,499.16470698348826,513.70348485679381,528.66572227980726,544.06375302582114,559.91027010424307,576.21833622378415,593.00139456039926,610.27327983885743,628.04822973707655,{"$f":"SUM(BR172:BR173)","v":646.34089662262249},665.16635963104841,684.54013709603043,704.47819934154586,724.99698184663953,746.11339879362902,767.84485701091921,790.20927032191685,813.22507431187557,836.91124152484281,861.28729710323626,886.37333488294223,912.19003395720267,938.75867572294646,966.10116142361483,994.24003020294356,1023.1984776845828,1053.0003750928718,1083.6702889305284,1115.2335012294759,1147.7160303914995,1181.1446526359121,1215.5469240719096,1250.9512034138099,1287.3866753579016,1324.8833746401706,1363.4722107947387,1403.1849936334204,1444.0544594674034,1486.1142980926677,1529.3991805613862,1573.9447877622033,1619.7878398329472,1666.9661264300232,1715.5185378794413,1765.4850972351533,1816.9069932711288,1869.8266144343656,1924.2875837868228,1980.3347949650797,2038.0144491873637,2097.374093338452,2158.4626591638439,2221.3305036055094,2286.029450312466,2352.6128323604016,2421.1355362155591,2491.6540469791189,2564.2264949493847,2638.9127035401434,2715.7742385947104,2794.8744591363038,2876.2785695965849,2960.0536735654177,3046.2688291061581,3134.9951056820655,3226.3056427407664,3320.2757100050608,3416.9827695197714,3516.5065395057841,3618.9290600739137,3724.3347608527656,3832.8105305863414,3944.4457887587596,{"$f":"SUM(ED172:ED173)","v":4059.3325593051313},4177.5655464693591,4299.2422128713797,4424.4628598482159,4553.3307101350574,4685.9519929545249,4822.4360315842678,4962.8953334750713,5107.4456829937635,5256.2062368673687,5409.2996224071958,5566.8520385938136,5728.9933601062548,5895.8572443811945,6067.5812417903553,6244.3069090269673,6426.1799257947432,6613.3502148955613,6805.972065814849,7004.2042619065433,7208.2102112824623,7418.1580815139896,7634.2209382571154,7856.5768879150901,8085.4092244563062,8320.9065805084319,8563.2630828533383,8812.6785124510079,9069.3584691243377,9333.5145410405803,9605.3644791291408,9885.1323765795041,10173.048853567256,10469.351247360477,10774.283807963209,11088.097899457283,11411.052207208466,11743.412951107743,12085.454105023502,12437.457622645547,12799.713669907067,13172.520864176206,13556.186520414347,13951.026904504086,14357.367493955662,14775.543246206798,15205.898874737095,15648.789133224584,16104.5791079787,16573.644518890698,17056.372029149654,17553.159563979254,18064.416638658262,18590.564696094913,19132.037454233599,19689.281263580207,20262.755475140795,20852.932819076934,21460.299794389852,22085.357069954604,22728.619897234836,23390.618535018373,24071.898686523764,24773.021949238049,{"$f":"SUM(GP172:GP173)","v":25494.566277856633},26237.12646070683,27001.314610047804,27787.760666651138,28597.11291907787,29430.038538080138,30287.224126567908,31169.376285594157,32077.22219682506,33011.510221975303,33973.010519702744,34962.515680470788,35980.841379901976,37028.827051161257,38107.336576923233,39217.259001493811,40359.509263673244,41535.028950964697,42744.787075750079,43989.780874072901,45271.036627686677,46589.610510046477,47946.589456941037,49343.092062483011,50780.269501196111,52259.3064769591,53781.422199588982,55347.871389868276,56959.945313845026,58618.972847257988,60326.32157096453,62083.398898274179,63891.653235117119,65752.575174004029,67667.69872276143,69638.602569055452,71666.91138174638,73754.297150146755,75902.480562286946,78113.232423324429,80388.375115265924,82729.784099205703,85139.389461318497,87619.177503881176,90171.192382634996,92797.537791837967,95500.378698396351,98281.943126504979,101144.52399426725,104090.48100380902,107122.24258644423,110242.307904496,113453.24891142307,116757.71247194996,120158.4225439485,123658.18242386932,127259.87705757424,130966.47541847445,134781.0329549349,138706.69410896214,142746.69490825231,146904.3656337354,151183.13356481507,155586.52580456695,{"$f":"SUM(JB172:JB173)","v":160118.17218722423},164781.80827034728,169581.2784141438,174520.53895047808,179603.66144418134,184834.83604935167,190218.37496341046,195758.71598176222,201460.4261559883,207328.20555858992,213366.8911573838,219581.46080274449,225977.03733097977,232558.89278722191,239332.45277131576,246303.30091028611,253477.18346107114,260860.01404731593,268457.87853413098,276277.04004483379,284323.94412380952,292605.22404974571,301127.70630362182,309898.41619596031,318924.58365797857,328213.64920141484,337773.27005194145,347611.32646122132,357735.92820281029,368155.42125726107,378878.39469193853,389913.68774121831,401270.39709290426,412957.88438687229,424985.783932121,437364.01064859051,450102.76824029704,463212.55760651926,476704.18549797125,490588.77342509665,504877.7668258276,519582.94450036623,534716.42832076515]
[]
[null,"ROIC",null,null,{"$f":"$D$148","v":0.12},{"$f":"$D$148","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"$D$148","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"$D$148","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"$D$148","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"$D$148","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12]
[null,"NOPLAT=ROIC*Invested capital",null,null,{"$f":"E176*E174","v":12},{"$f":"F176*F174","v":12.349514563106794},12.709209162032236,13.079380302673952,13.460333127023679,13.85238166470398,14.255849091831282,14.671067997418602,15.098380657537593,15.538139317465873,15.990706482052255,16.456455214539215,16.935769444088901,17.429044282266251,17.936686348740022,18.459114106470317,18.996758206658768,19.550061843745919,20.119481120748226,20.705485425236041,21.308557816262333,21.929195422561236,22.567909852344574,23.225227615034221,23.901690555277934,24.59785629960642,25.31429871609981,26.051608387442524,26.810393097756386,27.591278333613371,28.394907799640944,29.22194394914505,30.07306853018811,30.948983147572228,31.850409841190835,32.778091681225526,33.732793380678693,34.715301925746999,35.726427224555167,36.767002774784928,37.837886350749535,38.939960710480108,40.074134323406717,41.241342119234098,42.442546258629271,43.678736926356336,44.950933147512352,46.260183627536982,47.607567616688542,48.994195799698886,50.421211211340598,51.889790178661194,53.401143290661039,54.956516396214269,56.55719163105546,58.204488474678435,59.899764838018591,61.644418182815258,63.439886673576865,65.287650363098535,67.18923241250917,69.146200346854101,71.160167347247906,73.232793580662886,75.365787568449178,{"$f":"BR176*BR174","v":77.560907594714692},79.819963155725802,82.144816451523653,84.537383920985505,86.999637821596735,89.533607855235473,92.141382841310303,94.825112438630015,97.587008917425067,100.42934898298114,103.35447565238834,106.36480018595306,109.46280407486432,112.65104108675357,115.93213937083378,119.30880362435322,122.78381732214993,126.36004501114461,130.04043467166341,133.8280201475371,137.72592364697994,141.73735831630944,145.86563088862914,150.1141444096572,154.48640104294819,158.98600495682047,163.61666529536862,168.38219923601045,173.28653513608839,178.33371577112013,183.52790166736634,188.87337453146438,194.37454077995366,200.03593517160277,205.86222454553294,211.85821166821839,218.02883919253546,224.37919373212387,230.91451005441871,237.64017539580956,244.56173390248364,251.68489120061423,259.01551909966128,266.55966043266113,274.3235340374959,282.31353988324821,290.5362643458671,298.99848563749424,307.70717939392614,316.66952442481721,325.89290863136523,335.38493509635646,345.15342835159015,355.20644082785009,365.55225949273898,376.19941268184783,387.15667712889194,398.43308520060725,410.03793234237253,421.98078474069405,434.27148720886964,446.92017130233188,459.93726367036095,473.33349465105113,{"$f":"ED176*ED174","v":487.11990711661576},501.30786557632308,515.90906554456558,530.93554318178587,546.39968521620688,562.31423915454297,578.69232379011214,595.54744001700851,612.89348195925163,630.74474842408426,649.11595468886344,668.02224463125765,687.47920321275058,707.50286932574329,728.10974901484258,749.31682908323603,771.14159109536911,793.60202578746737,816.71664789778185,840.50451142878512,864.98522535389543,890.17896978167869,916.10651259085387,942.78922654981079,970.2491069347567,998.50878966101175,1027.5915699424006,1057.5214214941209,1088.3230162949205,1120.0217449248696,1152.6437374954969,1186.2158851895404,1220.7658624280707,1256.3221496832573,1292.914056955585,1330.5717479348739,1369.3262648650159,1409.209554132929,1450.2544926028202,1492.4949147174655,1535.965640388848,1580.7025037011447,1626.7423824497216,1674.1232285404903,1722.8840992746793,1773.0651895448157,1824.7078649684513,1877.85469598695,1932.5494929574438,1988.8373422668838,2046.7646434979583,2106.3791476775104,2167.7299966389915,2230.8677635313893,2295.8444945080319,2362.7137516296248,2431.5306570168955,2502.3519382892318,2575.235975326782,2650.2428483945523,2727.4343876681801,2806.8742242022045,2888.6278423828517,2972.7626339085659,{"$f":"GP176*GP174","v":3059.3479533427958},3148.4551752848192,3240.1577532057363,3334.5312799981366,3431.6535502893444,3531.6046245696166,3634.466895188149,3740.3251542712987,3849.266663619007,3961.381226637036,4076.761262364329,4195.5018816564943,4317.7009655882366,4443.4592461393504,4572.8803892307878,4706.0710801792575,4843.1411116407889,4984.2034741157631,5129.374449090009,5278.7737048887484,5432.5243953224008,5590.7532612055775,5753.5907348329247,5921.1710474979609,6093.6323401435329,6271.1167772350918,6453.7706639506778,6641.744566784193,6835.1934376614026,7034.2767416709585,7239.1585885157438,7450.0078677929014,7666.9983882140541,7890.3090208804833,8120.1238467313715,8356.6323082866547,8600.0293658095652,8850.5156580176099,9108.2976674744332,9373.5878907989318,9646.6050138319097,9927.5740919046839,10216.726735358219,10514.30130046574,10820.543085916199,11135.704535020555,11460.045443807561,11793.833175180596,12137.342879312069,12490.857720457083,12854.669110373308,13229.076948539519,13614.389869370769,14010.925496633994,14419.01070527382,14838.981890864317,15271.185246908908,15715.977050216934,16173.723954592188,16644.803293075456,17129.603388990276,17628.523876048246,18141.976027777808,18670.383096548034,{"$f":"JB176*JB174","v":19214.180662466908},19773.816992441672,20349.753409697256,20942.46467405737,21552.43937330176,22180.1803259222,22826.204995609256,23491.045917811465,24175.251138718595,24879.38466703079,25604.026938886054,26349.775296329339,27117.24447971757,27907.067134466626,28719.894332557891,29556.396109234331,30417.262015328535,31303.201685677908,32214.945424095717,33153.244805380054,34118.873294857141,35112.626885969483,36135.324756434617,37187.809943515233,38270.950038957424,39385.63790416978,40532.792406232969,41713.359175346559,42928.311384337234,44178.650550871324,45465.407363032624,46789.642528946199,48152.447651148512,49554.946126424671,50998.294071854521,52483.681277830859,54012.332188835644,55585.506912782308,57204.502259756548,58870.652811011598,60585.332019099311,62349.953340043947,64165.971398491813]
[null,"EBIT=NOPLAT/(1-Tax rate)",null,null,{"$f":"E177/(1-$D$152)","v":20},{"$f":"F177/(1-$D$152)","v":20.582524271844658},21.182015270053729,21.798967171123255,22.433888545039466,23.087302774506636,23.759748486385469,24.45177999569767,25.163967762562656,25.896898862443123,26.651177470087092,27.427425357565358,28.226282406814835,29.04840713711042,29.894477247900038,30.765190177450528,31.661263677764616,32.583436406243202,33.532468534580381,34.509142375393402,35.514263027103887,36.548659037602064,37.613183087240955,38.708712691723704,39.836150925463222,40.996427166010704,42.190497860166353,43.419347312404206,44.683988496260646,45.985463889355621,47.324846332734907,48.703239915241753,50.121780883646849,51.581638579287052,53.084016401984726,54.630152802042545,56.22132230113116,57.858836542911668,59.544045374258616,61.278337957974884,63.063143917915895,64.899934517466846,66.790223872344527,68.735570198723494,70.737577097715459,72.797894877260561,74.918221912520593,77.100306045894968,79.345946027814236,81.656992999498144,84.035352018900994,86.482983631101987,89.001905484435071,91.594193993690453,94.261986051759109,97.007480791130732,99.832941396697649,102.74069697135877,105.73314445596145,108.81275060516423,111.98205402084862,115.24366724475684,118.60027891207984,122.05465596777148,125.6096459474153,{"$f":"BR177/(1-$D$152)","v":129.26817932452448},133.03327192620966,136.90802741920609,140.89563986830919,144.99939636932791,149.2226797587258,153.56897140218385,158.04185406438336,162.64501486237512,167.38224830496858,172.25745942064725,177.27466697658843,182.43800679144056,187.75173514458928,193.22023228472298,198.8480060405887,204.63969553691655,210.60007501857436,216.73405778610569,223.04670024589518,229.5432060782999,236.2289305271824,243.10938481438191,250.19024068276201,257.47733507158034,264.97667492803413,272.69444215894771,280.63699872668411,288.81089189348069,297.22285961853356,305.87983611227725,314.78895755244065,323.95756796658947,333.39322528600462,343.10370757588822,353.09701944703068,363.38139865422579,373.96532288687314,384.85751675736452,396.06695899301593,407.60288983747273,419.47481866769039,431.69253183276879,444.26610072110191,457.20589006249321,470.52256647208037,484.22710724311185,498.33080939582374,512.84529898987694,527.78254070802871,543.15484771894205,558.97489182726076,575.25571391931692,592.01073471308348,609.2537658212317,626.99902113641303,645.26112854815324,664.05514200101209,683.39655390395421,703.30130790115675,723.78581201478278,744.86695217055319,766.56210611726829,788.8891577517519,{"$f":"ED177/(1-$D$152)","v":811.86651186102631},835.51310929387182,859.84844257427596,884.8925719696432,910.66614202701146,937.19039859090503,964.48720631685364,992.57906669501426,1021.4891365987528,1051.2412473734739,1081.8599244814391,1113.3704077187629,1145.7986720212509,1179.1714488762389,1213.5162483580709,1248.8613818053934,1285.2359851589486,1322.6700429791124,1361.1944131629698,1400.8408523813087,1441.6420422564925,1483.631616302798,1526.8441876514232,1571.3153775830181,1617.0818448912612,1664.1813161016862,1712.6526165706678,1762.5357024902016,1813.8716938248676,1866.702908208116,1921.0728958258283,1977.0264753159006,2034.6097707134513,2093.8702494720956,2154.8567615926418,2217.6195798914564,2282.2104414416931,2348.6825902215487,2417.0908210047005,2487.491524529109,2559.9427339814133,2634.5041728352412,2711.2373040828693,2790.2053809008175,2871.4734987911324,2955.1086492413597,3041.179774947419,3129.7578266449168,3220.91582159574,3314.7289037781397,3411.2744058299309,3510.6319127958509,3612.8833277316526,3718.1129392189823,3826.4074908467201,3937.8562527160416,4052.5510950281591,4170.5865638153864,4292.0599588779705,4417.0714139909205,4545.723979446967,4678.1237070036741,4814.3797373047528,4954.60438984761,{"$f":"GP177/(1-$D$152)","v":5098.9132555713268},5247.4252921413654,5400.2629220095605,5557.5521333302277,5719.4225838155744,5886.0077076160278,6057.4448253135815,6233.8752571188315,6415.4444393650119,6602.30204439506,6794.6021039405487,6992.5031360941575,7196.1682759803944,7405.7654102322513,7621.467315384647,7843.4518002987625,8071.9018527346489,8307.0057901929395,8548.9574151500146,8797.9561748145807,9054.2073255373343,9317.9221020092955,9589.3178913882075,9868.6184124966021,10156.053900239222,10451.86129539182,10756.284439917797,11069.574277973656,11391.989062769006,11723.794569451598,12065.264314192907,12416.679779654836,12778.330647023424,13150.515034800806,13533.539744552287,13927.720513811091,14333.382276349275,14750.85943002935,15180.496112457389,15622.646484664887,16077.675023053183,16545.95681984114,17027.877892263699,17523.835500776237,18034.238476527,18559.507558367593,19100.075739679269,19656.388625300995,20228.904798853451,20818.096200761807,21424.448517288849,22048.461580899198,22690.649782284614,23351.542494389992,24031.684508789702,24731.636484773862,25451.975411514846,26193.295083694891,26956.206590986982,27741.338821792429,28549.33898165046,29380.873126747079,30236.626712963014,31117.305160913391,{"$f":"JB177/(1-$D$152)","v":32023.634437444849},32956.361654069457,33916.255682828763,34904.107790095615,35920.732288836269,36966.967209870338,38043.674992682092,39151.743196352443,40292.085231197663,41465.641111717989,42673.37823147676,43916.292160548903,45195.407466195953,46511.778557444377,47866.490554263153,49260.660182057218,50695.436692214229,52172.002809463185,53691.575706826196,55255.408008966762,56864.788824761905,58521.04480994914,60225.541260724363,61979.683239192054,63784.916731595709,65642.729840282977,67554.654010388287,69522.265292244265,71547.185640562064,73631.084251452208,75775.678938387704,77982.737548243662,80254.079418580863,82591.576877374449,84997.15678642421,87472.802129718097,90020.553648059416,92642.511521303852,95340.837099594253,98117.754685019332,100975.55336516553,103916.58890007324,106943.28566415302]
[]
[null,"EBITDA=EBIT+Depreciation expense",null,null,{"$f":"E178+E162","v":25.489527588919223},{"$f":"F178+F162","v":26.231941013839201},26.99597813074714,27.782268755914533,28.591461049776122,29.424222051225911,30.28123822747521,31.163216039925949,32.070882526525736,33.004985901084744,33.966296170048366,34.955605767234246,35.973730207056605,37.021508756776704,38.099805128333301,39.209508190323596,40.351532700721364,41.526820060936558,42.736339091837621,43.981086832376583,45.262089361474928,46.580402643847989,47.937113400464916,49.333340004361958,50.770233402547248,52.248978064757367,53.770792959847384,55.336932560619644,56.948687877919248,58.607387524848946,60.31439881198046,62.07112887446533,63.879025831974033,65.739579982419883,67.654325030451517,69.62483935172682,71.652747294010112,73.739720516165733,75.887479366151155,78.097794299145846,80.372487336985046,82.713433570101117,85.12256270321086,87.601860646022828,90.153371150275945,92.779197494458728,95.481504217598314,98.262518903547772,101.12453401724333,104.0699087944446,107.10107118651578,110.22051986185119,113.43082626559445,116.73463673934961,120.13467470263166,123.63374289785392,127.23472570070405,130.94059149781197,134.75439513367056,138.67928042882602,142.71848277141319,146.8753317841728,151.15325406914872,155.5557760323278,160.08652679055092,{"$f":"BR178+BR162","v":164.74924116309123},169.54776275036573,174.48604710231817,179.56816497908471,184.79830570663088,190.18078063012499,195.72002666789564,201.42060996890228,207.2872296767344,213.32472180324123,219.5380632149861,225.93237573581092,232.51293036889285,239.28515164177318,246.25462207794138,253.42708679865811,260.80845825881323,268.4048211207205,276.22243726986773,284.2677509767571,292.54739420908982,301.06819209867496,309.83716856756843,318.86155211808017,328.14878179142232,337.70651329991034,347.54262533777177,357.66522607576519,368.08265984496217,378.80351401520386,389.83662607389908,401.19109091100296,412.87626831617786,424.90179069431889,437.27757100580385,450.01381093801183,463.12100931484719,476.60997075120196,490.49181455948928,504.77798391559094,519.48025529177323,534.61074816434916,550.18193500408756,566.20665155760469,582.69810742821448,599.66989696495864,617.13601046879239,635.11084572516484,653.60921987249981,672.64638161635912,692.23802379935967,712.40029633720519,733.14981953149265,754.50369777027413,776.47953362766089,799.09544237409739,822.37006690926535,846.32259312992358,870.97276574535829,896.34090455347553,922.44792119095541,949.31533637127461,976.96529762480679,1005.4205975556265,{"$f":"ED178+ED162","v":1034.7046926300623},1064.8417225124915,1095.8565299643117,1127.7746813224956,1160.622487574607,1194.427026047654,1229.2161627286534,1265.0185752353132,1301.8637764557593,1339.7821388768011,1378.8049196207855,1418.9642862116825,1460.2933430916344,1502.8261589098372,1546.5977946062403,1591.644332313218,1638.0029050990399,1685.7117275776532,1734.8101274100115,1785.3385777229246,1837.3387304721359,1890.8534507771494,1945.9268522560956,2002.6043333897683,2060.9326149448102,2120.959778486892,2182.7353060156365,2246.3101207539562,2311.7366291254302,2379.0687639543262,2448.3620289238697,2519.6735443294192,2593.0620941642569,2668.5881745768079,2746.314043739239,2826.3037731685372,2908.6233005423778,2993.3404840533217,3080.5251583461368,3170.2491920843736,3262.5865471936272,3357.613339830335,3455.4079031263641,3556.0508517611133,3659.6251484143495,3766.2161721545731,3875.9117888192695,3988.8024234450741,4104.9811348075527,4224.5436921320434,4347.5886540388028,4474.2174497875058,4604.534462888113,4738.6471171469902,4876.6659652192329,5018.704779740181,5164.8806471112539,5315.3140640174061,5470.1290367557776,5629.4531834574009,5793.4178392862577,5962.1581647023613,6135.8132568781593,6314.5262643600481,{"$f":"GP178+GP162","v":6498.444505069564},6687.7195877414924,6882.5075368990119,7082.968921468886,7289.2689871427374,7501.5777925934972,7720.0703496593269,7944.9267676105692,8176.3324016186452,8414.4780055492847,8659.5598892060607,8911.7800801538106,9171.3464902553787,9438.4730870589337,9713.3800701771543,9996.2940528036743,10287.448248516401,10587.082663521735,10895.444294498095,11212.787332201926,11539.373371003921,11875.471624528307,12221.359147572823,12577.321064492418,12943.650804234916,13320.650342222341,13708.630449277363,14107.910947800005,14518.820975405832,14941.699256242895,15376.894380211135,15824.765090314371,16285.68057838178,16760.02078940261,17248.176734725017,17750.550814377202,18267.557148776534,18799.621920100122,19347.183723598184,19910.693929139878,20490.617053289585,21087.431142220346,21701.628165780166,22333.714423035901,22984.210959629178,23653.653997288282,24342.595375850076,25051.603008156388,25781.261348199776,26532.17187290463,27304.953577940683,28100.243487977787,28918.697181802385,29760.98933272867,30627.814264749893,31519.886524888232,32437.941472215072,33382.735884027163,34355.048579678449,35355.681062581702,36385.458180909322,37445.228807537758,38535.866539796138,39658.270419596025,{"$f":"JB178+JB162","v":40813.365674535715},42002.104480590147,43225.466747015111,44484.460924112631,45780.124834523682,47113.526528733113,48485.765165492325,49897.971917885312,51351.310905784885,52846.980155467943,54386.212587180598,55970.277031467413,57600.479275102385,59278.163137484007,61004.711578381604,62781.547837946113,64610.136609925132,66491.985249049161,68428.645013584581,70421.712344077328,72472.830179341705,74583.689310778835,76756.029776141339,78991.642293893019,81292.369739346221,83660.108663793202,86096.810857884251,88604.484960541085,91185.198114731611,93841.077671471343,96574.312943455938,99387.157009770192,102281.92857316157,105261.01387140896,108326.86864436264,111482.02015827609,114729.06928909969,118070.69266645209,121509.64488003806,125048.76075033043,128690.9576653886,132439.23798573972,136296.69151930491]
[null,"Tax=EBIT*Tax rate",null,null,{"$f":"E178*$D$152","v":8},{"$f":"F178*$D$152","v":8.233009708737864},8.4728061080214925,8.7195868684493032,8.9735554180157866,9.234921109802654,9.5038993945541872,9.7807119982790685,10.065587105025063,10.35875954497725,10.660470988034838,10.970970143026143,11.290512962725934,11.619362854844169,11.957790899160017,12.306076070980211,12.664505471105848,13.033374562497281,13.412987413832154,13.803656950157361,14.205705210841556,14.619463615040827,15.045273234896383,15.483485076689483,15.93446037018529,16.398570866404281,16.876199144066543,17.367738924961682,17.873595398504261,18.394185555742251,18.929938533093964,19.481295966096702,20.04871235345874,20.632655431714824,21.233606560793891,21.852061120817019,22.488528920452467,23.143534617164669,23.817618149703449,24.511335183189956,25.225257567166359,25.959973806986739,26.716089548937813,27.4942280794894,28.295030839086184,29.119157950904224,29.967288765008238,30.840122418357989,31.738378411125694,32.662797199799257,33.614140807560396,34.593193452440794,35.600762193774031,36.637677597476184,37.704794420703642,38.802992316452297,39.933176558679065,41.096278788543515,42.293257782384586,43.52510024206569,44.792821608339452,46.097466897902734,47.440111564831938,48.821862387108595,50.243858378966124,{"$f":"BR178*$D$152","v":51.707271729809797},53.21330877048387,54.76321096768244,56.358255947323677,57.999758547731169,59.689071903490323,61.427588560873545,63.216741625753343,65.058005944950054,66.952899321987431,68.902983768258906,70.909866790635377,72.97520271657622,75.10069405783571,77.288092913889201,79.539202416235483,81.855878214766619,84.240030007429752,86.693623114442289,89.218680098358078,91.817282431319967,94.49157221087296,97.24375392575277,100.07609627310481,102.99093402863214,105.99066997121366,109.07777686357909,112.25479949067365,115.52435675739228,118.88914384741344,122.35193444491091,125.91558302097627,129.5830271866358,133.35729011440185,137.24148303035528,141.23880777881229,145.35255946169033,149.58612915474927,153.94300670294581,158.42678359720639,163.04115593498909,167.78992746707615,172.67701273310752,177.70644028844077,182.88235602499731,188.20902658883216,193.69084289724475,199.33232375832949,205.1381195959508,211.11301628321149,217.26193908757682,223.58995673090431,230.10228556772677,236.80429388523339,243.70150632849268,250.79960845456523,258.1044514192613,265.62205680040483,273.35862156158169,281.3205231604627,289.51432480591313,297.94678086822131,306.62484244690734,315.55566310070077,{"$f":"ED178*$D$152","v":324.74660474441055},334.20524371754874,343.93937702971039,353.95702878785733,364.26645681080458,374.87615943636206,385.7948825267415,397.03162667800575,408.59565463950116,420.4964989493896,432.74396979257563,445.34816308750516,458.3194688085004,471.66857955049556,485.4064993432284,499.54455272215739,514.09439406357944,529.06801719164503,544.47776526518794,560.33634095252353,576.65681690259703,593.45264652111916,610.73767506056936,628.52615103320727,646.8327379565045,665.67252644067457,685.06104662826715,705.01428099608074,725.5486775299471,746.68116328324641,768.42915833033135,790.81059012636024,813.84390828538062,837.54809978883827,861.94270463705675,887.04783195658263,912.88417657667731,939.47303608861955,966.83632840188022,994.99660981164368,1023.9770935925653,1053.8016691340965,1084.4949216331477,1116.082152360327,1148.5893995164531,1182.043459696544,1216.4719099789677,1251.9031306579668,1288.3663286382962,1325.891561511256,1364.5097623319725,1404.2527651183404,1445.1533310926611,1487.245175687593,1530.5629963386882,1575.1425010864168,1621.0204380112636,1668.2346255261546,1716.8239835511883,1766.8285655963682,1818.2895917787869,1871.2494828014696,1925.7518949219011,1981.8417559390441,{"$f":"GP178*$D$152","v":2039.5653022285308},2098.9701168565462,2160.1051688038242,2223.0208533320911,2287.76903352623,2354.4030830464112,2422.9779301254325,2493.5501028475328,2566.177775746005,2640.920817758024,2717.8408415762196,2797.0012544376632,2878.4673103921577,2962.3061640929009,3048.5869261538592,3137.380720119505,3228.7607410938599,3322.8023160771759,3419.5829660600061,3519.1824699258323,3621.682930214934,3727.1688408037185,3835.7271565552833,3947.4473649986412,4062.4215600956886,4180.7445181567282,4302.5137759671188,4427.8297111894626,4556.7956251076021,4689.5178277806399,4826.1057256771628,4966.6719118619349,5111.3322588093697,5260.2060139203231,5413.4158978209152,5571.0882055244365,5733.3529105397101,5900.3437720117399,6072.1984449829561,6249.0585938659551,6431.0700092212737,6618.3827279364559,6811.1511569054801,7009.5342003104952,7213.6953906108001,7423.8030233470381,7640.0302958717075,7862.5554501203987,8091.561919541381,8327.2384803047225,8569.7794069155407,8819.384632359679,9076.2599129138453,9340.6169977559966,9612.6738035158814,9892.6545939095449,10180.79016460594,10477.318033477957,10782.482636394794,11096.535528716973,11419.735592660185,11752.349250698833,12094.650685185206,12446.922064365357,{"$f":"JB178*$D$152","v":12809.453774977941},13182.544661627784,13566.502273131506,13961.643116038247,14368.292915534508,14786.786883948136,15217.469997072838,15660.697278540978,16116.834092479066,16586.256444687195,17069.351292590705,17566.51686421956,18078.162986478383,18604.711422977751,19146.596221705262,19704.264072822887,20278.174676885694,20868.801123785277,21476.630282730479,22102.163203586708,22745.915529904763,23408.417923979658,24090.216504289747,24791.873295676822,25513.966692638285,26257.091936113193,27021.861604155318,27808.906116897706,28618.874256224826,29452.433700580885,30310.271575355084,31193.095019297467,32101.631767432347,33036.630750949778,33998.862714569688,34989.120851887237,36008.221459223765,37057.004608521544,38136.334839837706,39247.101874007734,40390.221346066217,41566.635560029303,42777.314265661211]
[]
[]
["Free cash flow"]
[]
[null,"EBITDA",null,null,{"$f":"E180","v":25.489527588919223},{"$f":"F180","v":26.231941013839201},26.99597813074714,27.782268755914533,28.591461049776122,29.424222051225911,30.28123822747521,31.163216039925949,32.070882526525736,33.004985901084744,33.966296170048366,34.955605767234246,35.973730207056605,37.021508756776704,38.099805128333301,39.209508190323596,40.351532700721364,41.526820060936558,42.736339091837621,43.981086832376583,45.262089361474928,46.580402643847989,47.937113400464916,49.333340004361958,50.770233402547248,52.248978064757367,53.770792959847384,55.336932560619644,56.948687877919248,58.607387524848946,60.31439881198046,62.07112887446533,63.879025831974033,65.739579982419883,67.654325030451517,69.62483935172682,71.652747294010112,73.739720516165733,75.887479366151155,78.097794299145846,80.372487336985046,82.713433570101117,85.12256270321086,87.601860646022828,90.153371150275945,92.779197494458728,95.481504217598314,98.262518903547772,101.12453401724333,104.0699087944446,107.10107118651578,110.22051986185119,113.43082626559445,116.73463673934961,120.13467470263166,123.63374289785392,127.23472570070405,130.94059149781197,134.75439513367056,138.67928042882602,142.71848277141319,146.8753317841728,151.15325406914872,155.5557760323278,160.08652679055092,{"$f":"BR180","v":164.74924116309123},169.54776275036573,174.48604710231817,179.56816497908471,184.79830570663088,190.18078063012499,195.72002666789564,201.42060996890228,207.2872296767344,213.32472180324123,219.5380632149861,225.93237573581092,232.51293036889285,239.28515164177318,246.25462207794138,253.42708679865811,260.80845825881323,268.4048211207205,276.22243726986773,284.2677509767571,292.54739420908982,301.06819209867496,309.83716856756843,318.86155211808017,328.14878179142232,337.70651329991034,347.54262533777177,357.66522607576519,368.08265984496217,378.80351401520386,389.83662607389908,401.19109091100296,412.87626831617786,424.90179069431889,437.27757100580385,450.01381093801183,463.12100931484719,476.60997075120196,490.49181455948928,504.77798391559094,519.48025529177323,534.61074816434916,550.18193500408756,566.20665155760469,582.69810742821448,599.66989696495864,617.13601046879239,635.11084572516484,653.60921987249981,672.64638161635912,692.23802379935967,712.40029633720519,733.14981953149265,754.50369777027413,776.47953362766089,799.09544237409739,822.37006690926535,846.32259312992358,870.97276574535829,896.34090455347553,922.44792119095541,949.31533637127461,976.96529762480679,1005.4205975556265,{"$f":"ED180","v":1034.7046926300623},1064.8417225124915,1095.8565299643117,1127.7746813224956,1160.622487574607,1194.427026047654,1229.2161627286534,1265.0185752353132,1301.8637764557593,1339.7821388768011,1378.8049196207855,1418.9642862116825,1460.2933430916344,1502.8261589098372,1546.5977946062403,1591.644332313218,1638.0029050990399,1685.7117275776532,1734.8101274100115,1785.3385777229246,1837.3387304721359,1890.8534507771494,1945.9268522560956,2002.6043333897683,2060.9326149448102,2120.959778486892,2182.7353060156365,2246.3101207539562,2311.7366291254302,2379.0687639543262,2448.3620289238697,2519.6735443294192,2593.0620941642569,2668.5881745768079,2746.314043739239,2826.3037731685372,2908.6233005423778,2993.3404840533217,3080.5251583461368,3170.2491920843736,3262.5865471936272,3357.613339830335,3455.4079031263641,3556.0508517611133,3659.6251484143495,3766.2161721545731,3875.9117888192695,3988.8024234450741,4104.9811348075527,4224.5436921320434,4347.5886540388028,4474.2174497875058,4604.534462888113,4738.6471171469902,4876.6659652192329,5018.704779740181,5164.8806471112539,5315.3140640174061,5470.1290367557776,5629.4531834574009,5793.4178392862577,5962.1581647023613,6135.8132568781593,6314.5262643600481,{"$f":"GP180","v":6498.444505069564},6687.7195877414924,6882.5075368990119,7082.968921468886,7289.2689871427374,7501.5777925934972,7720.0703496593269,7944.9267676105692,8176.3324016186452,8414.4780055492847,8659.5598892060607,8911.7800801538106,9171.3464902553787,9438.4730870589337,9713.3800701771543,9996.2940528036743,10287.448248516401,10587.082663521735,10895.444294498095,11212.787332201926,11539.373371003921,11875.471624528307,12221.359147572823,12577.321064492418,12943.650804234916,13320.650342222341,13708.630449277363,14107.910947800005,14518.820975405832,14941.699256242895,15376.894380211135,15824.765090314371,16285.68057838178,16760.02078940261,17248.176734725017,17750.550814377202,18267.557148776534,18799.621920100122,19347.183723598184,19910.693929139878,20490.617053289585,21087.431142220346,21701.628165780166,22333.714423035901,22984.210959629178,23653.653997288282,24342.595375850076,25051.603008156388,25781.261348199776,26532.17187290463,27304.953577940683,28100.243487977787,28918.697181802385,29760.98933272867,30627.814264749893,31519.886524888232,32437.941472215072,33382.735884027163,34355.048579678449,35355.681062581702,36385.458180909322,37445.228807537758,38535.866539796138,39658.270419596025,{"$f":"JB180","v":40813.365674535715},42002.104480590147,43225.466747015111,44484.460924112631,45780.124834523682,47113.526528733113,48485.765165492325,49897.971917885312,51351.310905784885,52846.980155467943,54386.212587180598,55970.277031467413,57600.479275102385,59278.163137484007,61004.711578381604,62781.547837946113,64610.136609925132,66491.985249049161,68428.645013584581,70421.712344077328,72472.830179341705,74583.689310778835,76756.029776141339,78991.642293893019,81292.369739346221,83660.108663793202,86096.810857884251,88604.484960541085,91185.198114731611,93841.077671471343,96574.312943455938,99387.157009770192,102281.92857316157,105261.01387140896,108326.86864436264,111482.02015827609,114729.06928909969,118070.69266645209,121509.64488003806,125048.76075033043,128690.9576653886,132439.23798573972,136296.69151930491]
[null,"Less: Capital expenditure",null,null,{"$f":"E161","v":8.4021489481425267},{"$f":"F161","v":8.6468717330398821},8.8987223660410422,9.1579084543723361,9.4246436520725023,9.6991478361134487,9.9816472876507323,10.272374878553183,10.571570263365413,10.879480076861494,11.196358137352604,11.522465655916271,11.85807145171966,12.203452173614407,12.5588925281857,12.924685514443537,13.301132665349659,13.688544296379261,14.087239761322344,14.497547715535617,14.919806386861898,15.354363854440399,15.801578335637695,16.261818481335876,16.73546367982139,17.222904369524926,17.724542360870309,18.240791167497601,18.772076347133456,19.318835852389771,19.881520391779766,20.460593801249079,21.05653342652818,21.669830516621232,22.30099062875583,22.950534045127363,23.618996201781556,24.306928129988783,25.01489691047389,25.743486140876044,26.493296416823892,27.26494582702265,28.05907046276117,28.876324942259068,29.717382950286034,30.582937793498253,31.47370297194966,32.390412767249167,33.333822847848651,34.304710891960752,35.303877228619797,36.332145497414544,37.390363327436333,38.479403036002438,39.600162347730667,40.753565134557768,41.94056217731189,43.162131949466605,44.419281423722914,45.713046902083782,47.044494870105638,48.414722876031043,49.8248604355271,51.276069962775459,52.76954772868153,{"$f":"BR161","v":54.306524846992644},55.888268289138068,57.516081928627528,59.191307615869107,60.915326284292483,62.68955908868935,64.515468576709438,66.394559894477666,68.328382027326541,70.318529076666138,72.366641574044763,74.474407833482957,76.643565343196059,78.875902197852255,81.173258572546985,83.53752823970855,85.970660130185522,88.474659939802592,91.051591782709465,93.703579892885486,96.432810375202536,99.241533007489991,102.13206309508679,105.10678337940971,108.16814600211097,111.3186745264443,114.56096601750579,117.89769318306421,121.33160657674568,124.86553686538878,128.50239716243891,132.2451854293061,136.09698694666452,140.06097685773241,144.14042278562752,148.33868752695651,152.65923182385816,157.10561721678607,161.68150898038178,166.39067914485892,171.23700960538878,176.22449532205059,181.35724761298411,186.63949754345938,192.07559941365724,197.67003434803559,203.42741398924051,209.35248429960672,215.45012947338168,221.72537596289766,228.18339662201117,234.82951497022509,241.66920958100835,248.70811859793096,255.95204438233674,263.40695829638531,271.07900562540624,278.97451064362201,287.0999818274168,295.46211722044842,304.06780995502453,312.92415393429712,322.03844967995627,331.41821035024628,{"$f":"ED161","v":341.07116793326315},351.00527962063984,361.22873436687212,371.74995963969366,382.57762836706337,393.72066608649243,405.18825830260374,416.98985805899019,429.13519373061138,441.63427704315353,454.49741132596387,467.73520000536092,481.35855534532288,495.37870744275943,509.80721348478164,524.65596727560046,539.93720904090924,555.6635355178289,571.84791033873648,588.50367471753464,605.64455844717156,623.28469121747742,641.43861426264675,660.12129234796657,679.34812610567428,699.13496473011151,719.49811904263902,740.45437493708482,762.02100721680563,784.21579383477081,807.05703054840501,830.56354600127111,854.75471724402666,879.65048570744466,905.2713736406713,931.63850102826359,958.77360299996064,986.69904774753252,1015.43785496348,1045.0137148167853,1075.4510074813518,1106.774823233236,1139.0109831332331,1172.186060311871,1206.3274018743527,1241.4631514435087,1277.6222723593391,1314.8345715542714,1353.1307241238133,1392.5422986128565,1433.1017830384737,1474.8426116706621,1517.7991925931087,1562.0069360666946,1607.5022837191225,1654.3227385847279,1702.5068960192345,1752.0944755149401,1803.1263534425598,1855.6445967467121,1909.6924976228295,1965.3146092040772,2022.5567822876912,2081.4662031310222,{"$f":"GP161","v":2142.0914323484303},2204.4824449411035,2268.6906714927859,2334.7690405653912,2402.7720223294318,2472.7556734652408,2544.777683371995,2618.8974217226355,2695.1759874038776,2773.6762588816605,2854.4629460335541,2937.6026434908422,3023.1638855342649,3111.2172025886607,3201.8351793630877,3295.0925146843424,3391.0660830732068,3489.8349981141737,3591.4806776708979,3696.0869110011186,3803.7399278263938,3914.5284694135698,4028.5438617265872,4145.8800907089153,4266.6338797586895,4390.9047694603987,4518.7951996388574,4650.4105938030962,4785.8594460497889,4925.2534104978404,5068.7073933278743,5216.3396475024729,5368.271870245263,5524.6293033592037,5685.5408364667537,5851.139113257047,6021.5606408276408,6196.9459022109686,6377.4394721782783,6563.1901364164805,6754.3510141761844,6951.0796844919942,7153.5383160791416,7361.8938010134852,7576.31789230514,7796.9873454790777,8024.0840642794383,8257.7952506176734,8498.3135588880905,8745.8372547780364,9000.5703787036091,9262.7229140056552,9532.5109600446558,9810.1569103372185,10095.889635881022,10389.944673819304,10692.564421600448,11003.998336792691,11324.503142718695,11654.343040079435,11993.789924741943,12343.123611870349,12702.63206658502,13072.611641339923,{"$f":"JB161","v":13453.367320213902},13845.212970317218,14248.471600520632,14663.475627720261,15090.567150857747,15530.098232921566,15982.431191161999,16447.938895758951,16927.005077188824,17420.024642543838,17927.404001064533,18449.56139915379,18986.927265148563,19539.944564133471,20109.069163088818,20694.770206673926,21297.530503955692,21917.846926401002,22556.230817461226,23213.208414086312,23889.321280516004,24585.126754705794,25301.198407755477,26038.126516719229,26796.518551186778,27576.999674036877,28380.213256775816,29206.82140988579,30057.505528620328,30932.96685469665,31833.927054348005,32761.128813212512,33715.336448548791,34697.33653928322,35707.938574407977,36747.975620264515,37818.305007262512,38919.809036600251,40053.395707569194,41219.999466042078,42420.58197476175,43656.13290606549,44927.670757698455]
[null,"Less: Taxes",null,null,{"$f":"E181","v":8},{"$f":"F181","v":8.233009708737864},8.4728061080214925,8.7195868684493032,8.9735554180157866,9.234921109802654,9.5038993945541872,9.7807119982790685,10.065587105025063,10.35875954497725,10.660470988034838,10.970970143026143,11.290512962725934,11.619362854844169,11.957790899160017,12.306076070980211,12.664505471105848,13.033374562497281,13.412987413832154,13.803656950157361,14.205705210841556,14.619463615040827,15.045273234896383,15.483485076689483,15.93446037018529,16.398570866404281,16.876199144066543,17.367738924961682,17.873595398504261,18.394185555742251,18.929938533093964,19.481295966096702,20.04871235345874,20.632655431714824,21.233606560793891,21.852061120817019,22.488528920452467,23.143534617164669,23.817618149703449,24.511335183189956,25.225257567166359,25.959973806986739,26.716089548937813,27.4942280794894,28.295030839086184,29.119157950904224,29.967288765008238,30.840122418357989,31.738378411125694,32.662797199799257,33.614140807560396,34.593193452440794,35.600762193774031,36.637677597476184,37.704794420703642,38.802992316452297,39.933176558679065,41.096278788543515,42.293257782384586,43.52510024206569,44.792821608339452,46.097466897902734,47.440111564831938,48.821862387108595,50.243858378966124,{"$f":"BR181","v":51.707271729809797},53.21330877048387,54.76321096768244,56.358255947323677,57.999758547731169,59.689071903490323,61.427588560873545,63.216741625753343,65.058005944950054,66.952899321987431,68.902983768258906,70.909866790635377,72.97520271657622,75.10069405783571,77.288092913889201,79.539202416235483,81.855878214766619,84.240030007429752,86.693623114442289,89.218680098358078,91.817282431319967,94.49157221087296,97.24375392575277,100.07609627310481,102.99093402863214,105.99066997121366,109.07777686357909,112.25479949067365,115.52435675739228,118.88914384741344,122.35193444491091,125.91558302097627,129.5830271866358,133.35729011440185,137.24148303035528,141.23880777881229,145.35255946169033,149.58612915474927,153.94300670294581,158.42678359720639,163.04115593498909,167.78992746707615,172.67701273310752,177.70644028844077,182.88235602499731,188.20902658883216,193.69084289724475,199.33232375832949,205.1381195959508,211.11301628321149,217.26193908757682,223.58995673090431,230.10228556772677,236.80429388523339,243.70150632849268,250.79960845456523,258.1044514192613,265.62205680040483,273.35862156158169,281.3205231604627,289.51432480591313,297.94678086822131,306.62484244690734,315.55566310070077,{"$f":"ED181","v":324.74660474441055},334.20524371754874,343.93937702971039,353.95702878785733,364.26645681080458,374.87615943636206,385.7948825267415,397.03162667800575,408.59565463950116,420.4964989493896,432.74396979257563,445.34816308750516,458.3194688085004,471.66857955049556,485.4064993432284,499.54455272215739,514.09439406357944,529.06801719164503,544.47776526518794,560.33634095252353,576.65681690259703,593.45264652111916,610.73767506056936,628.52615103320727,646.8327379565045,665.67252644067457,685.06104662826715,705.01428099608074,725.5486775299471,746.68116328324641,768.42915833033135,790.81059012636024,813.84390828538062,837.54809978883827,861.94270463705675,887.04783195658263,912.88417657667731,939.47303608861955,966.83632840188022,994.99660981164368,1023.9770935925653,1053.8016691340965,1084.4949216331477,1116.082152360327,1148.5893995164531,1182.043459696544,1216.4719099789677,1251.9031306579668,1288.3663286382962,1325.891561511256,1364.5097623319725,1404.2527651183404,1445.1533310926611,1487.245175687593,1530.5629963386882,1575.1425010864168,1621.0204380112636,1668.2346255261546,1716.8239835511883,1766.8285655963682,1818.2895917787869,1871.2494828014696,1925.7518949219011,1981.8417559390441,{"$f":"GP181","v":2039.5653022285308},2098.9701168565462,2160.1051688038242,2223.0208533320911,2287.76903352623,2354.4030830464112,2422.9779301254325,2493.5501028475328,2566.177775746005,2640.920817758024,2717.8408415762196,2797.0012544376632,2878.4673103921577,2962.3061640929009,3048.5869261538592,3137.380720119505,3228.7607410938599,3322.8023160771759,3419.5829660600061,3519.1824699258323,3621.682930214934,3727.1688408037185,3835.7271565552833,3947.4473649986412,4062.4215600956886,4180.7445181567282,4302.5137759671188,4427.8297111894626,4556.7956251076021,4689.5178277806399,4826.1057256771628,4966.6719118619349,5111.3322588093697,5260.2060139203231,5413.4158978209152,5571.0882055244365,5733.3529105397101,5900.3437720117399,6072.1984449829561,6249.0585938659551,6431.0700092212737,6618.3827279364559,6811.1511569054801,7009.5342003104952,7213.6953906108001,7423.8030233470381,7640.0302958717075,7862.5554501203987,8091.561919541381,8327.2384803047225,8569.7794069155407,8819.384632359679,9076.2599129138453,9340.6169977559966,9612.6738035158814,9892.6545939095449,10180.79016460594,10477.318033477957,10782.482636394794,11096.535528716973,11419.735592660185,11752.349250698833,12094.650685185206,12446.922064365357,{"$f":"JB181","v":12809.453774977941},13182.544661627784,13566.502273131506,13961.643116038247,14368.292915534508,14786.786883948136,15217.469997072838,15660.697278540978,16116.834092479066,16586.256444687195,17069.351292590705,17566.51686421956,18078.162986478383,18604.711422977751,19146.596221705262,19704.264072822887,20278.174676885694,20868.801123785277,21476.630282730479,22102.163203586708,22745.915529904763,23408.417923979658,24090.216504289747,24791.873295676822,25513.966692638285,26257.091936113193,27021.861604155318,27808.906116897706,28618.874256224826,29452.433700580885,30310.271575355084,31193.095019297467,32101.631767432347,33036.630750949778,33998.862714569688,34989.120851887237,36008.221459223765,37057.004608521544,38136.334839837706,39247.101874007734,40390.221346066217,41566.635560029303,42777.314265661211]
[null,"Less: Changes in working capital"]
[null,"Total FCF",null,null,{"$f":"E186-E187-E188-E189","v":9.0873786407766985},{"$f":"F186-F187-F188-F189","v":9.352059572061453},9.6244496566846056,9.9047734330928936,10.193261979687831,10.49015310530981,10.795691545270289,11.110129163093697,11.43372515813526,11.766746279246,12.109467044660924,12.462169968291832,12.825145792611011,13.198693728318126,13.583121700987583,13.978746604899847,14.385894564265858,14.804901202060014,15.236111916683123,15.679882166683605,16.13657776377147,16.60657517436676,17.090261829930839,17.588036446336595,18.100309352540563,18.62750282882816,19.170051454910531,19.728402468160358,20.303016132281531,20.894366116716927,21.502939887106731,22.129239107119552,22.773780051987117,23.437094034083827,24.119727840901799,24.822244185782438,25.545222171776089,26.289257769012281,27.054964305973812,27.842972975079846,28.653933352994791,29.488513936091728,30.347402691511878,31.231307624274361,32.140957360903727,33.077101750056251,34.040512480640416,35.031983717940619,36.052332758268989,37.102400702684591,38.183053150335589,39.29518091199585,40.439700744384083,41.617556105870989,42.82971793419734,44.077185446843863,45.360986964713092,46.682180759801838,48.041855927563063,49.441133284676539,50.881166292968103,52.363142010239017,53.888282068789678,55.457843682443738,57.073120682903266,{"$f":"BR186-BR187-BR188-BR189","v":58.735444586288786},60.446185690743796,62.206754206008199,64.018601415891936,65.883220874607218,67.80214963794532,69.776969530312641,71.809308448671288,73.900841704457804,76.053293404587649,78.268437872682426,80.548101111692588,82.894162309120574,85.308555386085231,87.793270591505191,90.350356142714062,92.981919913861077,95.690131173488155,98.477222372715971,101.34549098551352,104.29730140256731,107.33508688031202,110.46135154672888,113.67867246556565,116.98970176067921,120.39716880225239,123.90388245668689,127.51273340202734,131.22669651082418,135.04883330240165,138.98229446654926,143.03032246072058,147.19625418287754,151.4835237221846,155.89566518982102,160.43631563224304,165.10921802929866,169.91822437966661,174.86729887616173,179.96052117352565,185.20208975139536,190.59632537522242,196.14767465799594,201.86071372570456,207.74015198955993,213.79083602809089,220.01775358230714,226.42603766722863,233.0209708031673,239.80798937024997,246.79268808977167,253.98082463607579,261.37832438275757,268.9912852871098,276.82598291683155,284.88887562314676,293.18660986459781,301.72602568589673,310.51416235635975,319.55826417256435,328.86578643001769,338.44440156875618,348.30200549794324,358.4467241046795,{"$f":"ED186-ED187-ED188-ED189","v":368.88691995238855},379.63119917430294,390.68841856772917,402.06769289494457,413.77840239673901,425.83020052479947,438.23302189930814,450.99709049831722,464.13292808564677,477.65136288425794,491.56353850224605,505.8809231188165,520.61531893781103,535.77887191658226,551.38408177823021,567.44381231546015,583.97130199455125,600.98017486817923,618.48445180608712,636.49856205286653,655.03735512236722,674.11611303855273,693.75056293287946,713.95689000859443,734.75175088263143,756.15228731610591,778.17614034473036,800.84146482079063,824.1669443786775,848.17180683630886,872.87584004513337,898.29940820178786,924.46346863484951,951.38958908052496,979.09996546151092,1007.617440183691,1036.9655209657399,1067.1684002171696,1098.2509749807764,1130.2388674559443,1163.1584461197099,1197.0368474630025,1231.9019983599831,1267.7826390889152,1304.7083470235436,1342.7095610145204,1381.8176064809627,1422.0647212328358,1463.4840820454433,1506.1098320079309,1549.9771086683568,1595.122072998503,1641.5819392023432,1689.3950053927024,1738.600685161422,1789.2395400690366,1841.3533130807555,1894.9849629763112,1950.1786997620295,2006.9800211143206,2065.4357498846416,2125.5940726968147,2187.5045796685672,2251.2183052899813,{"$f":"GP186-GP187-GP188-GP189","v":2316.7877704926032},2384.2670259438428,2453.7116966024023,2525.1790275714038,2598.7279312870755,2674.4190360818452,2752.3147361618999,2832.4792430404004,2914.9786384687623,2999.8809289096007,3087.2561015962865,3177.1761822253056,3269.7152943289566,3364.9497203773717,3462.9579646602069,3563.8208179998273,3667.6214243493341,3774.4453493303849,3884.3806507671911,3997.5179512749746,4113.9505129625941,4233.7743143110183,4357.0881292909507,4483.9936087848619,4614.5953643805369,4749.0010546052135,4887.3214736713862,5029.6706428074449,5176.1659042484398,5326.9280179644147,5482.081261206099,5641.7535309499635,5806.0764493271481,5975.185472123082,6149.220000437349,6328.3234955957196,6512.6435974091837,6702.3322458774128,6897.5458064369504,7098.4451988574419,7305.1960298921276,7517.9687297918972,7736.9386927955438,7962.2864217119213,8194.1976767132364,8432.8636284621662,8678.4810156989297,8931.2523074183155,9191.3858697703035,9459.0961378218726,9734.6037923215354,10018.135941612452,10309.926308843884,10610.215424635457,10919.250825352992,11237.287257159383,11564.586886008685,11901.419513756515,12248.06280056496,12604.802493785293,12971.932663507196,13349.755944968576,13738.58378802591,14138.736713890747,{"$f":"JB186-JB187-JB188-JB189","v":14550.54457934387},14974.346848645146,15410.492873362973,15859.342180354122,16321.264768131427,16796.641411863413,17285.86397725749,17789.33574358538,18307.47173611699,18840.699068236911,19389.45729352536,19954.198768094062,20535.389023475444,21133.507150372781,21749.046193587525,22382.513558449296,23034.431429083746,23705.337198862879,24395.783913392876,25106.340726404305,25837.593368920941,26590.144632093383,27364.614864096111,28161.642481496965,28981.884495521161,29826.017053643129,30694.735996953117,31588.757433757593,32508.818329886457,33455.677116193809,34430.114313752842,35432.933177260216,36464.960357180418,37527.046581175957,38620.06735538497,39744.923686124333,40902.542822613417,42093.879021330285,43319.914332631168,44581.659410280619,45880.154344560637,47216.469519644917,48591.706495945247]
[]
[null,"NPV FCF or Enterprise value",null,null,{"$f":"NPV(D150,190:190)","v":222.32591834111818}]

{"sheet":"Margins","index":8,"n_rows":237,"n_cols":12,"rows_kept":237,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"H223*H219","v":0},{"$f":"I223*I219","v":0},0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"H219","v":0},{"$f":"I219","v":0},0,0,0]
[null,null,null,null,null,null,null,{"$f":"H236/H235","v":{"$error":"#DIV/0!"}},{"$f":"I236/I235","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"Simple LBO","index":9,"n_rows":104,"n_cols":33,"rows_kept":104,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,"Years to repay debt",{"$f":"MATCH(0,G66:Z66,0)","v":5}]
[null,null,null,null,null,null,null,"Optimal holding period",{"$f":"H104","v":3}]
[null,null,null,null,null,null,null,"Overall IRR",{"$f":"F89","v":0.21377131007818462}]
[null,null,null,null,null,null,null,null,null,null,"Scenario number",8]
["Transactions Assumptions",null,null,null,null,null,null,"Equity IRR",{"$f":"$F$85","v":0.25717472319541401}]
[null,null,null,null,null,null,null,"Target equity IRR",0.15,null,null,null,null,null,null,null,null,"Entry EV/EBITDA",null,{"$f":"Entry","v":9.6},null,null,null,"Tornado Diagram Inputs"]
[null,"EBITDA",null,null,null,100,50,"Difference",{"$f":"I5-I6","v":0.10717472319541402}]
[null,"- Entry EV/EBITDA",null,null,null,{"$f":"G8/10","v":9.6},96]
[null,"Holding Period",null,null,null,10,null,null,null,"Master Scenario",null,null,null,null,null,null,null,null,"Equity IRR","Overall IRR","Years to repay debt"]
[null,"Debt to EBITDA",null,null,null,{"$f":"G10/10","v":5},50,null,"ST Growth","Med Growth","LT Growth","ST","MT","LT","Exit EV/EBITDA","Capex",null,null,{"$f":"Equity_IRR","v":0.25717472319541401},{"$f":"Overall_IRR","v":0.21377131007818462},{"$f":"I1","v":5},null,null,null,"IRR (Low)","IRR (High)","Difference",null,"Small","Match","Index","IRR (Low)","IRR (High)"]
[null,"Interest Rate",null,null,null,0.05,null,"Base Case",0.2,0.1,0.05,3,5,7,7,20,null,1,0.25717472319541401,0.21377131007818462,5,null,null,"ST Growth",{"$f":"S14-$S$11","v":-9.5513147378873287E-2},{"$f":"S22-$S$11","v":2.7646270986229959E-2},{"$f":"Z11-Y11","v":0.12315941836510325},1,{"$f":"SMALL($AA$11:$AA$18,AB11)","v":-1.0302054226810187E-2},{"$f":"MATCH(AC11,$AA$11:$AA$18,0)","v":6},{"$f":"INDEX($X$11:$X$18,AD11)","v":"LT"},{"$f":"INDEX($Y$11:$Y$18,AD11)","v":4.790929600453131E-3},{"$f":"INDEX($Z$11:$Z$18,AD11)","v":-5.5111246263570557E-3}]
[null,"Exit EV/EBITDA",null,null,null,{"$f":"O34","v":7},null,"Low Case",0.03,0,0.02,2,6,8,5,30,null,2,4.2241705110669603E-2,4.4793900604843229E-2,9,null,null,"Med Growth",{"$f":"S15-$S$11","v":-5.6173296142217888E-2},{"$f":"S23-$S$11","v":2.6676227873347891E-2},{"$f":"Z12-Y12","v":8.2849524015565779E-2},2,{"$f":"SMALL($AA$11:$AA$18,AB12)","v":0},{"$f":"MATCH(AC12,$AA$11:$AA$18,0)","v":5},{"$f":"INDEX($X$11:$X$18,AD12)","v":"MT"},{"$f":"INDEX($Y$11:$Y$18,AD12)","v":0},{"$f":"INDEX($Z$11:$Z$18,AD12)","v":0}]
[null,null,null,null,null,null,null,"High Case",0.25,0.15,7.0000000000000007E-2,4,5,6,9,15,null,3,0.34490946026716052,0.28763613379166353,4,null,null,"LT Growth",-7.6904492313336625E-3,5.0936649910191534E-3,1.2784114222352816E-2,3,1.2707936315407009E-2,8,"Capex",-8.4975745786761703E-3,4.2103617367308388E-3]
["Operating Assumptions",null,null,null,null,null,null,{"$f":"TRANSPOSE(I10:P10)","v":"ST Growth"},{"$f":"I12","v":0.03},0.1,0.05,3,5,7,7,20,null,4,0.16166157581654073,0.13383195797083203,7,null,null,"ST",-1.7278378262834071E-2,1.576815866982173E-2,3.3046536932655801E-2,4,1.2784114222352816E-2,3,"LT Growth",-7.6904492313336625E-3,5.0936649910191534E-3]
[null,"Short Term Growth Rate",null,null,null,{"$f":"I34","v":0.2},null,"Med Growth",0.2,{"$f":"J12","v":0},0.05,3,5,7,7,20,null,5,0.20100142705319612,0.16794173366538478,5,null,null,"MT",0,0,0,5,3.3046536932655801E-2,4,"ST",-1.7278378262834071E-2,1.576815866982173E-2]
[null,"Medium Term Growth Rate",null,null,null,{"$f":"J34","v":0.1},null,"LT Growth",0.2,0.1,{"$f":"K12","v":0.02},3,5,7,7,20,null,6,0.24948427396408035,0.20719310045941475,5,null,null,"LT",4.790929600453131E-3,-5.5111246263570557E-3,-1.0302054226810187E-2,6,3.8886522005301849E-2,7,"Exit EV/EBITDA",-2.0966398568236011E-2,1.7920123437065838E-2]
[null,"Long Term Growth Rate",null,null,null,{"$f":"K34","v":0.05},null,"ST",0.2,0.1,0.05,{"$f":"L12","v":2},5,7,7,20,null,7,0.23989634493257994,0.19947056277917086,5,null,null,"Exit EV/EBITDA",-2.0966398568236011E-2,1.7920123437065838E-2,3.8886522005301849E-2,7,8.2849524015565779E-2,2,"Med Growth",-5.6173296142217888E-2,2.6676227873347891E-2]
[null,"Short Term",null,null,null,{"$f":"L34","v":3},null,"MT",0.2,0.1,0.05,3,{"$f":"M12","v":6},7,7,20,null,8,0.25717472319541401,0.21377131007818462,5,null,null,"Capex",-8.4975745786761703E-3,4.2103617367308388E-3,1.2707936315407009E-2,8,0.12315941836510325,1,"ST Growth",-9.5513147378873287E-2,2.7646270986229959E-2]
[null,"Medium Term",null,null,null,{"$f":"M34","v":6},null,"LT",0.2,0.1,0.05,3,5,{"$f":"N12","v":8},7,20,null,9,0.26196565279586714,0.21785173210215225,5]
[null,"Long Term",null,null,null,{"$f":"N34","v":7},null,"Exit EV/EBITDA",0.2,0.1,0.05,3,5,7,{"$f":"O12","v":5},20,null,10,0.236208324627178,0.19576292877630475,5]
[null,null,null,null,null,null,null,"Capex",0.2,0.1,0.05,3,5,7,7,{"$f":"P12","v":30},null,11,0.24867714861673784,0.2059180333147892,5]
[null,null,null,null,null,null,null,"ST Growth",{"$f":"I13","v":0.25},0.1,0.05,3,5,7,7,20,null,12,0.28482099418164397,0.23687745541646255,4]
[null,"Capex",null,null,null,{"$f":"P34","v":20},null,"Med Growth",0.2,{"$f":"J13","v":0.15},0.05,3,5,7,7,20,null,13,0.2838509510687619,0.23581633557137072,5]
[null,null,null,null,null,null,null,"LT Growth",0.2,0.1,{"$f":"K13","v":7.0000000000000007E-2},3,5,7,7,20,null,14,0.26226838818643317,0.21813903858397587,5]
[null,null,null,null,null,null,null,"ST",0.2,0.1,0.05,{"$f":"L13","v":4},5,7,7,20,null,15,0.27294288186523574,0.22667092768900177,5]
[null,null,null,null,null,null,null,"MT",0.2,0.1,0.05,3,{"$f":"M13","v":5},7,7,20,null,16,0.25717472319541401,0.21377131007818462,5]
[null,null,null,null,null,null,null,"LT",0.2,0.1,0.05,3,5,{"$f":"N13","v":6},7,20,null,17,0.25166359856905696,0.20914308501923728,5]
[null,null,null,null,null,null,null,"Exit EV/EBITDA",0.2,0.1,0.05,3,5,7,{"$f":"O13","v":9},20,null,18,0.27509484663247985,0.22926833242387223,5]
[null,null,null,null,null,null,null,"Capex",0.2,0.1,0.05,3,5,7,7,{"$f":"P13","v":15},null,19,0.26138508493214485,0.21771953752472695,5]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"INDEX(H11:H29,$L$4)","v":"MT"},{"$f":"INDEX(I11:I29,$L$4)","v":0.2},0.1,0.05,3,6,7,7,20]
[]
["Timing",null,null,null,null," "]
[null,"Period",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Holding Switch",null,null,null,null,{"$f":"G37<=$F$9","v":true},{"$f":"H37<=$F$9","v":true},true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false]
[null,"Terminal Switch",null,null,null,null,{"$f":"G37=$F$9","v":false},{"$f":"H37=$F$9","v":false},false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false]
[null,"Short Term",null,null,null,null,{"$f":"G37<=$F$18","v":true},{"$f":"H37<=$F$18","v":true},true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Med Term",null,null,null,null,{"$f":"G40=G42","v":false},{"$f":"H40=H42","v":false},false,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Long Term",null,null,null,null,{"$f":"G37>$F$20","v":false},{"$f":"H37>$F$20","v":false},false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[]
[]
["Operations"]
[null,"Growth Rate",null,null,null,null,{"$f":"G40*$F$15+G41*$F$16+G42*$F$17","v":0.2},{"$f":"H40*$F$15+H41*$F$16+H42*$F$17","v":0.2},0.2,0.1,0.1,0.1,0.1,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,"EBITDA",null,null,null,{"$f":"F7","v":100},{"$f":"F48*(1+G47)","v":120},{"$f":"G48*(1+H47)","v":144},172.79999999999998,190.07999999999998,209.08799999999999,229.99680000000001,252.99648000000002,265.64630400000004,278.92861920000007,292.87505016000011,307.51880266800015,322.89474280140018,339.03947994147023,355.99145393854377,373.79102663547098,392.48057796724453,412.1046068656068,432.70983720888717,454.34532906933157,477.06259552279818]
[]
[null,"CAPEX",null,null,null,{"$f":"F23","v":20},{"$f":"F50","v":20},{"$f":"G50","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[]
[null,"Exit Proceed",null,null,null,null,{"$f":"$F$12*G48*G39","v":0},{"$f":"$F$12*H48*H39","v":0},0,0,0,0,0,0,0,2050.1253511200007,0,0,0,0,0,0,0,0,0,0]
[]
["Transactions"]
[null,"Usage of Funds"]
[null,null,"Purchase Price",null,null,{"$f":"F8*F48","v":960}]
[]
[null,"Sources of Funds"]
[null,null,"Loans",null,null,{"$f":"F10*F48","v":500}]
[null,null,"Equity",null,null,{"$f":"F56-F59","v":460}]
[]
[]
["Debt Schedule"]
[null,null,"Opening Balance",null,null,null,{"$f":"F66","v":500},{"$f":"G66","v":425},322.25,185.56250000000003,24.760625000000033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Repayment of Debt CF",null,null,null,{"$f":"G80","v":75},{"$f":"H80","v":102.75},136.68749999999997,160.801875,24.760625000000033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing  Balance",null,null,{"$f":"F59","v":500},{"$f":"G64-G65","v":425},{"$f":"H64-H65","v":322.25},185.56250000000003,24.760625000000033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Rate",null,null,null,{"$f":"$F$11","v":0.05},{"$f":"$F$11","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,"Interest Expenses",null,null,null,{"$f":"G68*G64","v":25},{"$f":"H68*H64","v":21.25},16.112500000000001,9.2781250000000011,1.2380312500000017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cash Flow Statement"]
[null,null,"EBITDA",null,null,null,{"$f":"G48*G38","v":120},{"$f":"H48*H38","v":144},172.79999999999998,190.07999999999998,209.08799999999999,229.99680000000001,252.99648000000002,265.64630400000004,278.92861920000007,292.87505016000011,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less Capex",null,null,null,{"$f":"G50*G38","v":20},{"$f":"H50*H38","v":20},20,20,20,20,20,20,20,20,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less Taxes"]
[null,null,"Less Working Cap Chgs."]
[null,null,"Add Proceed from Exit",null,null,null,{"$f":"G52","v":0},{"$f":"H52","v":0},0,0,0,0,0,0,0,2050.1253511200007,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Cash Flow",null,null,{"$f":"G72-G73-G74-G75+G76","v":100},{"$f":"H72-H73-H74-H75+H76","v":124},152.79999999999998,170.07999999999998,189.08799999999999,209.99680000000001,232.99648000000002,245.64630400000004,258.92861920000007,2323.0004012800009,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less Interest Expenses",null,null,null,{"$f":"G69","v":25},{"$f":"H69","v":21.25},16.112500000000001,9.2781250000000011,1.2380312500000017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash After Interest",null,null,{"$f":"G77-G78","v":75},{"$f":"H77-H78","v":102.75},136.68749999999997,160.801875,187.84996874999999,209.99680000000001,232.99648000000002,245.64630400000004,258.92861920000007,2323.0004012800009,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less Debt Repayment",null,null,null,{"$f":"MIN(G79,G64)","v":75},{"$f":"MIN(H79,H64)","v":102.75},136.68749999999997,160.801875,24.760625000000033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash for Dividend",null,null,null,{"$f":"G79-G80","v":0},{"$f":"H79-H80","v":0},0,0,163.08934374999995,209.99680000000001,232.99648000000002,245.64630400000004,258.92861920000007,2323.0004012800009,0,0,0,0,0,0,0,0,0,0]
[]
["Equity IRR"]
[null,"Equity Cash Flow",null,null,null,{"$f":"-F60","v":-460},{"$f":"G81","v":0},{"$f":"H81","v":0},0,0,163.08934374999995,209.99680000000001,232.99648000000002,245.64630400000004,258.92861920000007,2323.0004012800009,0,0,0,0,0,0,0,0,0,0]
[null,"IRR",null,null,null,{"$f":"IRR(F84:Z84)","v":0.25717472319541401}]
[]
["Overall IRR"]
[null,"Free Cash Flow",null,null,null,{"$f":"-F56","v":-960},{"$f":"G77","v":100},{"$f":"H77","v":124},152.79999999999998,170.07999999999998,189.08799999999999,209.99680000000001,232.99648000000002,245.64630400000004,258.92861920000007,2323.0004012800009,0,0,0,0,0,0,0,0,0,0]
[null,"Unleavered IRR",null,null,null,{"$f":"IRR(F88:Z88)","v":0.21377131007818462}]
[]
["Debt EBITDA"]
[]
[null,null,null,null,null,null,null,"Equity IRR"]
[null,null,null,null,null,null,null,{"$f":"F85","v":0.25717472319541401}]
[null,null,null,null,null,null,2,0.22096718611321298]
[null,null,null,null,null,"Years",{"$f":"G95+1","v":3},0.30572787709876703]
[null,null,null,null,null,null,{"$f":"G96+1","v":4},0.29801483541604568]
[null,null,null,null,null,null,5,0.28739024002996039]
[null,null,null,null,null,null,6,0.28060305846522415]
[null,null,null,null,null,null,7,0.27630226597689789]
[]
[null,null,null,null,null,null,"Max",{"$f":"MAX(H95:H100)","v":0.30572787709876703}]
[null,null,null,null,null,null,"Row number",{"$f":"MATCH(H102,H95:H100,0)","v":2}]
[null,null,null,null,null,null,"Holding period",{"$f":"INDEX(G95:G100,H103)","v":3}]

{"sheet":"Regression Analysis","index":11,"n_rows":6,"n_cols":10,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,null,"Selling and admin expenses",null,{"$f":"'Financial Model'!H281","v":4425307},{"$f":"'Financial Model'!I281","v":4781425},{"$f":"'Financial Model'!J281","v":4663387},{"$f":"'Financial Model'!K281","v":4722655},{"$f":"'Financial Model'!L281","v":4676591}]
[null,null,null,null,"Production",{"$f":"'Financial Model'!H129:L129","v":144300},138100,134500,121300,107700]

{"sheet":"Stock Price Read","index":12,"n_rows":11,"n_cols":3,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"http://ichart.finance.yahoo.com/table.csv?s=JAV.MU&d=10&e=5&f=2012&g=d&a=4&b=7&c=2008&ignore=.csv"]
[]
[]
[]
[null,"A","http://ichart.finance.yahoo.com/table.csv?s="]
[null,"B","&d=10&e=5&f=2012&g=d&a=4&b=7&c=1950&ignore=.csv"]
[null,{"$f":"B7&B8","v":"AB"},"jpm"]
[]
[null,null,{"$f":"C7&C9&C8","v":"http://ichart.finance.yahoo.com/table.csv?s=jpm&d=10&e=5&f=2012&g=d&a=4&b=7&c=1950&ignore=.csv"}]

{"sheet":"Offset Formula ","index":13,"n_rows":22,"n_cols":10,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,{"$f":"AVERAGE(JAN)","v":129.67974663773174}]
[null,null,"JAN",100,-50,200,300,800,5000,10000]
[null,null,"AFFAN",100,{"$f":"D6*(0.5+RAND())","v":82.614460534253226},{"$f":"E6*(0.5+RAND())","v":114.40273272774921},155.55220658018476,136.87743990012274,146.23819279559061,155.09640554424243]
[null,null,"JUNG",{"$f":"D6*1.02","v":102},{"$f":"E6*1.02","v":84.266749744938295},116.69078738230419,158.66325071178846,139.61498869812519,149.16295665150241,158.19833365512727]
[]
[]
[null,null,null,{"$f":"OFFSET(D5,1,1)","v":82.614460534253226},{"$f":"f(D10)","v":"=OFFSET(D5,1,1)"}]
[null,null,null,{"$f":"OFFSET(D5,0,0)","v":100},{"$f":"f(D11)","v":"=OFFSET(D5,0,0)"}]
[null,null,null,{"$f":"OFFSET(J7,-1,-3)","v":155.55220658018476},{"$f":"f(D12)","v":"=OFFSET(J7,-1,-3)"}]
[]
[null,null,null,"Row Start",2]
[null,null,null,"Column start",1]
[null,null,null,"Height",1]
[null,null,null,"Width",5]
[null,null,null,{"$f":"SUM(OFFSET(D5,E14,E15,E16,E17))","v":648.39873318865864}]
[]
[]
[]
[null,null,null,{"$f":"AVERAGE(JAN)","v":129.67974663773174}]

{"sheet":"Stock Price","index":15,"n_rows":1142,"n_cols":15,"rows_kept":1142,"cut":false,"hidden":false,"merged":[]}
["Date","Year","Open","High","Low","Close","Volume","Adj Close"]
["2008-05-07",{"$f":"YEAR(A2)","v":2008},0.21,0.21,0.21,0.21,0,0.18]
["2008-05-12",{"$f":"YEAR(A3)","v":2008},0.22,0.22,0.22,0.22,0,0.18]
["2008-05-14",2008,0.21,0.21,0.21,0.21,0,0.18]
["2008-05-15",2008,0.21,0.21,0.21,0.21,0,0.17,null,null,"Average ",null,"Closing price"]
["2008-05-16",2008,0.21,0.21,0.21,0.21,0,0.17,null,2007,{"$f":"F2","v":0.21},null,{"$f":"$F$2","v":0.21},{"$f":"$F$2","v":0.21}]
["2008-05-19",2008,0.21,0.21,0.21,0.21,0,0.17,null,2008,{"$f":"AVERAGEIF(B:B,J7,F:F)","v":0.14018404907975493},{"$f":"DATE(J7,12,31)","v":"2008-12-31"},{"$f":"VLOOKUP(L7,A2:$H$1142,6)","v":0.1},{"$f":"LOOKUP(L7,$A$2:$F$1142)","v":0.1},{"$f":"f(N7)","v":"=LOOKUP(L7,$A$2:$F$1142)"}]
["2008-05-20",2008,0.21,0.21,0.21,0.21,0,0.17,null,2009,{"$f":"AVERAGEIF(B:B,J8,F:F)","v":0.11988095238095224},{"$f":"DATE(J8,12,31)","v":"2009-12-31"},{"$f":"VLOOKUP(L8,A3:$H$1142,6)","v":0.13},{"$f":"LOOKUP(L8,$A$2:$F$1142)","v":0.13}]
["2008-05-21",2008,0.21,0.21,0.21,0.21,0,0.17,null,2010,0.15593749999999951,"2010-12-31",{"$f":"VLOOKUP(L9,A4:$H$1142,6)","v":0.19},0.19]
["2008-05-22",2008,0.21,0.21,0.21,0.21,0,0.17,null,2011,0.23260700389105085,"2011-12-31",{"$f":"VLOOKUP(L10,A5:$H$1142,6)","v":0.26},0.26]
["2008-05-23",2008,0.21,0.21,0.21,0.21,0,0.17,null,2012,0.28399061032863898,"2012-12-31",{"$f":"VLOOKUP(L11,A6:$H$1142,6)","v":0.27},0.27]
["2008-05-26",2008,0.21,0.21,0.21,0.21,0,0.17]
["2008-05-27",2008,0.2,0.2,0.2,0.2,700,0.17,null,null,null,null,{"$f":"f(M11)","v":"=VLOOKUP(L11,A6:$H$1142,6)"}]
["2008-05-28",2008,0.2,0.2,0.2,0.2,0,0.16,null,null,{"$f":"f(K11)","v":"=AVERAGEIF(B:B,J11,F:F)"}]
["2008-05-29",2008,0.2,0.2,0.2,0.2,0,0.16]
["2008-05-30",2008,0.2,0.2,0.2,0.2,0,0.17,null,2007,2008,2009,2010,2011,2012]
["2008-06-02",2008,0.2,0.21,0.2,0.21,700,0.17,null,0.21,0.14018404907975493,0.11988095238095224,0.15593749999999951,0.23260700389105085,0.28399061032863898]
["2008-06-03",2008,0.2,0.2,0.2,0.2,0,0.17]
["2008-06-04",2008,0.2,0.2,0.2,0.2,0,0.17,null,{"$f":"TRANSPOSE(K6:K11)","v":0.21},0.14018404907975493,0.11988095238095224,0.15593749999999951,0.23260700389105085,0.28399061032863898]
["2008-06-05",2008,0.2,0.2,0.2,0.2,0,0.17,null,{"$f":"TRANSPOSE(M6:M11)","v":0.21},0.1,0.13,0.19,0.26,0.27]
["2008-06-06",2008,0.2,0.2,0.2,0.2,0,0.16]
["2008-06-10",2008,0.2,0.2,0.2,0.2,0,0.16]
["2008-06-11",2008,0.2,0.2,0.2,0.2,0,0.16]
["2008-06-12",2008,0.2,0.2,0.2,0.2,0,0.16]
["2008-06-13",2008,0.2,0.2,0.2,0.2,0,0.16]
["2008-06-16",2008,0.2,0.2,0.2,0.2,0,0.16]
["2008-06-17",2008,0.17,0.17,0.17,0.17,0,0.15]
["2008-06-18",2008,0.16,0.16,0.16,0.16,0,0.13]
["2008-06-19",2008,0.15,0.15,0.15,0.15,0,0.12]
["2008-06-20",2008,0.15,0.15,0.15,0.15,0,0.13]
["2008-06-23",2008,0.16,0.16,0.16,0.16,0,0.13]
["2008-06-24",2008,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2008-06-25",2008,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2008-06-26",2008,0.17,0.17,0.17,0.17,0,0.14000000000000001]
["2008-06-27",2008,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2008-06-30",2008,0.16,0.16,0.16,0.16,0,0.13]
["2008-07-01",2008,0.16,0.17,0.16,0.17,1200,0.14000000000000001]
["2008-07-02",2008,0.16,0.16,0.16,0.16,0,0.13]
["2008-07-03",2008,0.16,0.16,0.16,0.16,1500,0.14000000000000001]
["2008-07-04",2008,0.16,0.16,0.16,0.16,0,0.13]
["2008-07-07",2008,0.16,0.16,0.16,0.16,0,0.13]
["2008-07-08",2008,0.16,0.16,0.16,0.16,0,0.13]
["2008-07-09",2008,0.15,0.15,0.15,0.15,0,0.13]
["2008-07-10",2008,0.15,0.15,0.15,0.15,0,0.13]
["2008-07-11",2008,0.15,0.15,0.15,0.15,0,0.13]
["2008-07-14",2008,0.15,0.15,0.15,0.15,0,0.13]
["2008-07-15",2008,0.15,0.15,0.15,0.15,3500,0.13]
["2008-07-16",2008,0.15,0.15,0.15,0.15,0,0.12]
["2008-07-17",2008,0.15,0.15,0.15,0.15,0,0.12]
["2008-07-18",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,4000,0.12]
["2008-07-21",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2008-07-22",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2008-07-23",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2008-07-24",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2008-07-25",2008,0.13,0.13,0.13,0.13,0,0.11]
["2008-07-28",2008,0.13,0.13,0.13,0.13,0,0.11]
["2008-07-29",2008,0.13,0.13,0.13,0.13,0,0.11]
["2008-07-30",2008,0.13,0.13,0.13,0.13,0,0.11]
["2008-07-31",2008,0.13,0.13,0.13,0.13,0,0.11]
["2008-08-01",2008,0.13,0.13,0.13,0.13,0,0.11]
["2008-08-04",2008,0.13,0.13,0.13,0.13,0,0.11]
["2008-08-05",2008,0.13,0.13,0.13,0.13,0,0.11]
["2008-08-06",2008,0.13,0.13,0.13,0.13,0,0.11]
["2008-08-07",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2008-08-08",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2008-08-11",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2008-08-12",{"$f":"YEAR(A67)","v":2008},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2008-08-13",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2008-08-14",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2008-08-15",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2008-08-18",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,25000,0.11]
["2008-08-19",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2008-08-20",2008,0.13,0.13,0.13,0.13,0,0.11]
["2008-08-21",2008,0.13,0.13,0.13,0.13,0,0.11]
["2008-08-22",2008,0.13,0.13,0.13,0.13,0,0.11]
["2008-08-25",2008,0.13,0.13,0.13,0.13,0,0.11]
["2008-08-26",2008,0.13,0.13,0.13,0.13,0,0.11]
["2008-08-27",2008,0.13,0.13,0.13,0.13,0,0.11]
["2008-08-28",2008,0.13,0.13,0.13,0.13,0,0.11]
["2008-08-29",2008,0.13,0.14000000000000001,0.13,0.14000000000000001,10000,0.12]
["2008-09-01",2008,0.15,0.15,0.15,0.15,0,0.12]
["2008-09-02",2008,0.15,0.15,0.15,0.15,0,0.12]
["2008-09-03",2008,0.15,0.15,0.15,0.15,0,0.12]
["2008-09-04",2008,0.15,0.15,0.15,0.15,0,0.12]
["2008-09-05",2008,0.15,0.15,0.15,0.15,0,0.12]
["2008-09-08",2008,0.15,0.15,0.15,0.15,0,0.13]
["2008-09-09",2008,0.16,0.16,0.16,0.16,0,0.13]
["2008-09-10",2008,0.16,0.16,0.16,0.16,0,0.13]
["2008-09-11",2008,0.15,0.15,0.15,0.15,0,0.12]
["2008-09-12",2008,0.15,0.15,0.15,0.15,0,0.12]
["2008-09-15",2008,0.15,0.15,0.15,0.15,0,0.12]
["2008-09-16",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2008-09-17",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2008-09-18",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2008-09-19",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2008-09-22",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2008-09-23",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2008-09-24",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2008-09-25",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2008-09-26",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2008-09-29",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2008-09-30",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2008-10-01",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2008-10-02",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2008-10-03",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2008-10-06",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2008-10-07",2008,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2008-10-08",2008,0.13,0.13,0.13,0.13,0,0.11]
["2008-10-09",2008,0.12,0.12,0.12,0.12,0,0.1]
["2008-10-10",2008,0.12,0.12,0.12,0.12,0,0.1]
["2008-10-13",2008,0.12,0.12,0.12,0.12,0,0.1]
["2008-10-14",2008,0.13,0.13,0.13,0.13,0,0.11]
["2008-10-15",2008,0.13,0.13,0.13,0.13,0,0.11]
["2008-10-16",2008,0.12,0.12,0.12,0.12,0,0.1]
["2008-10-17",2008,0.12,0.12,0.12,0.12,0,0.1]
["2008-10-20",2008,0.12,0.12,0.12,0.12,0,0.1]
["2008-10-21",2008,0.12,0.12,0.12,0.12,0,0.1]
["2008-10-22",2008,0.13,0.13,0.13,0.13,0,0.11]
["2008-10-23",2008,0.13,0.13,0.13,0.13,0,0.1]
["2008-10-24",2008,0.13,0.13,0.13,0.13,0,0.11]
["2008-10-27",2008,0.12,0.12,0.12,0.12,0,0.1]
["2008-10-28",2008,0.11,0.11,0.11,0.11,0,0.09]
["2008-10-29",2008,0.1,0.1,0.1,0.1,0,0.09]
["2008-10-30",2008,0.1,0.1,0.1,0.1,0,0.09]
["2008-10-31",2008,0.1,0.1,0.1,0.1,0,0.08]
["2008-11-03",2008,0.11,0.11,0.11,0.11,0,0.09]
["2008-11-04",2008,0.11,0.11,0.11,0.11,0,0.09]
["2008-11-05",2008,0.11,0.11,0.11,0.11,0,0.09]
["2008-11-06",2008,0.12,0.12,0.12,0.12,0,0.1]
["2008-11-07",2008,0.11,0.11,0.11,0.11,0,0.09]
["2008-11-10",{"$f":"YEAR(A131)","v":2008},0.11,0.12,0.11,0.11,0,0.09]
["2008-11-11",2008,0.11,0.11,0.11,0.11,0,0.09]
["2008-11-12",2008,0.11,0.11,0.11,0.11,0,0.09]
["2008-11-13",2008,0.11,0.11,0.11,0.11,0,0.09]
["2008-11-14",2008,0.11,0.11,0.11,0.11,0,0.09]
["2008-11-17",2008,0.1,0.1,0.1,0.1,0,0.09]
["2008-11-18",2008,0.1,0.1,0.1,0.1,0,0.09]
["2008-11-19",2008,0.1,0.1,0.1,0.1,0,0.08]
["2008-11-20",2008,0.1,0.1,0.1,0.1,0,0.08]
["2008-11-21",2008,0.09,0.09,0.09,0.09,0,0.08]
["2008-11-24",2008,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2008-11-25",2008,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2008-11-26",2008,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2008-11-27",2008,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2008-11-28",2008,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2008-12-01",2008,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2008-12-02",2008,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2008-12-03",2008,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2008-12-04",2008,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2008-12-05",2008,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2008-12-08",2008,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2008-12-09",2008,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2008-12-10",2008,0.09,0.09,0.09,0.09,0,0.08]
["2008-12-11",2008,0.09,0.09,0.09,0.09,0,0.08]
["2008-12-12",2008,0.1,0.1,0.1,0.1,0,0.08]
["2008-12-15",2008,0.09,0.09,0.09,0.09,0,0.08]
["2008-12-16",2008,0.1,0.1,0.1,0.1,0,0.08]
["2008-12-17",2008,0.1,0.1,0.1,0.1,0,0.09]
["2008-12-18",2008,0.1,0.1,0.1,0.1,0,0.09]
["2008-12-19",2008,0.1,0.1,0.1,0.1,0,0.09]
["2008-12-22",2008,0.11,0.11,0.11,0.11,0,0.09]
["2008-12-23",2008,0.1,0.1,0.1,0.1,0,0.08]
["2008-12-29",2008,0.1,0.1,0.1,0.1,0,0.09]
["2008-12-30",2008,0.1,0.1,0.1,0.1,0,0.09]
["2009-01-02",2009,0.1,0.1,0.1,0.1,0,0.09]
["2009-01-05",2009,0.11,0.11,0.11,0.11,0,0.09]
["2009-01-06",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-01-07",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-01-08",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-01-09",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-01-12",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-01-13",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-01-14",2009,0.11,0.11,0.11,0.11,0,0.09]
["2009-01-15",2009,0.11,0.11,0.11,0.11,0,0.09]
["2009-01-16",2009,0.11,0.11,0.11,0.11,0,0.09]
["2009-01-19",2009,0.11,0.11,0.11,0.11,0,0.09]
["2009-01-20",2009,0.11,0.11,0.11,0.11,0,0.09]
["2009-01-21",2009,0.11,0.11,0.11,0.11,0,0.09]
["2009-01-22",2009,0.11,0.11,0.11,0.11,0,0.09]
["2009-01-23",2009,0.11,0.11,0.11,0.11,0,0.09]
["2009-01-26",2009,0.11,0.11,0.11,0.11,0,0.09]
["2009-01-27",2009,0.11,0.11,0.11,0.11,0,0.09]
["2009-01-28",2009,0.11,0.11,0.11,0.11,0,0.09]
["2009-01-29",2009,0.11,0.11,0.11,0.11,0,0.09]
["2009-01-30",2009,0.11,0.11,0.11,0.11,0,0.09]
["2009-02-02",2009,0.11,0.11,0.11,0.11,0,0.09]
["2009-02-03",2009,0.1,0.1,0.1,0.1,0,0.09]
["2009-02-04",2009,0.1,0.1,0.1,0.1,0,0.08]
["2009-02-05",2009,0.1,0.1,0.1,0.1,0,0.09]
["2009-02-06",2009,0.1,0.1,0.1,0.1,0,0.08]
["2009-02-09",2009,0.1,0.1,0.1,0.1,0,0.08]
["2009-02-10",2009,0.1,0.1,0.1,0.1,0,0.08]
["2009-02-11",2009,0.1,0.1,0.1,0.1,0,0.08]
["2009-02-12",2009,0.1,0.1,0.1,0.1,0,0.08]
["2009-02-13",{"$f":"YEAR(A195)","v":2009},0.1,0.1,0.1,0.1,0,0.08]
["2009-02-16",2009,0.1,0.1,0.1,0.1,0,0.09]
["2009-02-17",2009,0.1,0.1,0.1,0.1,0,0.08]
["2009-02-18",2009,0.1,0.1,0.1,0.1,0,0.08]
["2009-02-19",2009,0.1,0.1,0.1,0.1,0,0.08]
["2009-02-20",2009,0.1,0.1,0.1,0.1,0,0.08]
["2009-02-23",2009,0.1,0.1,0.1,0.1,0,0.08]
["2009-02-24",2009,0.1,0.1,0.1,0.1,0,0.08]
["2009-02-25",2009,0.1,0.1,0.1,0.1,0,0.08]
["2009-02-26",2009,0.1,0.1,0.1,0.1,0,0.08]
["2009-02-27",2009,0.1,0.1,0.1,0.1,0,0.08]
["2009-03-02",2009,0.1,0.1,0.1,0.1,0,0.08]
["2009-03-03",2009,0.09,0.09,0.09,0.09,0,0.08]
["2009-03-04",2009,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2009-03-05",2009,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2009-03-06",2009,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2009-03-09",2009,0.08,0.08,0.08,0.08,0,7.0000000000000007E-2]
["2009-03-10",2009,0.08,0.08,0.08,0.08,0,7.0000000000000007E-2]
["2009-03-11",2009,0.08,0.08,0.08,0.08,0,0.06]
["2009-03-12",2009,0.08,0.08,0.08,0.08,0,0.06]
["2009-03-13",2009,0.08,0.08,0.08,0.08,0,0.06]
["2009-03-16",2009,0.08,0.08,0.08,0.08,0,0.06]
["2009-03-17",2009,0.08,0.08,0.08,0.08,0,0.06]
["2009-03-18",2009,0.08,0.08,0.08,0.08,0,7.0000000000000007E-2]
["2009-03-19",2009,0.08,0.08,0.08,0.08,0,0.06]
["2009-03-20",2009,0.08,0.08,0.08,0.08,0,0.06]
["2009-03-23",2009,0.08,0.08,0.08,0.08,0,0.06]
["2009-03-24",2009,0.08,0.08,0.08,0.08,0,7.0000000000000007E-2]
["2009-03-25",2009,0.08,0.08,0.08,0.08,0,0.06]
["2009-03-26",2009,0.08,0.08,0.08,0.08,0,0.06]
["2009-03-27",2009,0.08,0.08,0.08,0.08,0,0.06]
["2009-03-30",2009,0.08,0.08,0.08,0.08,0,0.06]
["2009-03-31",2009,0.08,0.08,0.08,0.08,0,0.06]
["2009-04-01",2009,0.08,0.08,0.08,0.08,0,0.06]
["2009-04-02",2009,0.08,0.08,0.08,0.08,0,0.06]
["2009-04-03",2009,0.08,0.08,0.08,0.08,0,0.06]
["2009-04-06",2009,0.08,0.08,0.08,0.08,0,7.0000000000000007E-2]
["2009-04-07",2009,0.08,0.08,0.08,0.08,0,7.0000000000000007E-2]
["2009-04-08",2009,0.08,0.08,0.08,0.08,0,7.0000000000000007E-2]
["2009-04-09",2009,0.08,0.08,0.08,0.08,0,7.0000000000000007E-2]
["2009-04-14",2009,0.08,0.08,0.08,0.08,0,7.0000000000000007E-2]
["2009-04-15",2009,0.08,0.08,0.08,0.08,0,7.0000000000000007E-2]
["2009-04-16",2009,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2009-04-17",2009,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2009-04-20",2009,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2009-04-21",2009,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2009-04-22",2009,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2009-04-23",2009,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2009-04-24",2009,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2009-04-27",2009,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2009-04-28",2009,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2009-04-29",2009,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2009-04-30",2009,0.09,0.09,0.09,0.09,0,7.0000000000000007E-2]
["2009-05-04",2009,0.1,0.1,0.1,0.1,0,0.09]
["2009-05-05",2009,0.11,0.11,0.11,0.11,0,0.09]
["2009-05-06",2009,0.11,0.11,0.11,0.11,0,0.09]
["2009-05-07",2009,0.11,0.11,0.11,0.11,0,0.09]
["2009-05-08",2009,0.11,0.11,0.11,0.11,0,0.09]
["2009-05-11",2009,0.1,0.1,0.1,0.1,0,0.09]
["2009-05-12",2009,0.1,0.1,0.1,0.1,0,0.08]
["2009-05-13",2009,0.1,0.1,0.1,0.1,0,0.09]
["2009-05-14",2009,0.11,0.11,0.11,0.11,0,0.09]
["2009-05-15",2009,0.1,0.1,0.1,0.1,0,0.08]
["2009-05-18",2009,0.11,0.11,0.11,0.11,0,0.09]
["2009-05-19",{"$f":"YEAR(A259)","v":2009},0.13,0.13,0.13,0.13,0,0.11]
["2009-05-20",2009,0.13,0.13,0.13,0.13,0,0.11]
["2009-05-21",2009,0.13,0.13,0.13,0.13,0,0.11]
["2009-05-22",2009,0.13,0.13,0.13,0.13,0,0.11]
["2009-05-25",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-05-26",2009,0.13,0.13,0.13,0.13,0,0.11]
["2009-05-27",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-05-28",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-05-29",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-06-01",2009,0.13,0.13,0.13,0.13,0,0.11]
["2009-06-02",2009,0.13,0.13,0.13,0.13,0,0.11]
["2009-06-03",2009,0.13,0.13,0.13,0.13,0,0.11]
["2009-06-04",2009,0.13,0.13,0.13,0.13,0,0.11]
["2009-06-05",2009,0.13,0.13,0.13,0.13,0,0.11]
["2009-06-08",2009,0.13,0.13,0.13,0.13,0,0.11]
["2009-06-09",2009,0.13,0.13,0.13,0.13,0,0.11]
["2009-06-10",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2009-06-11",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-06-12",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2009-06-15",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2009-06-16",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2009-06-17",2009,0.13,0.13,0.13,0.13,0,0.11]
["2009-06-18",2009,0.13,0.13,0.13,0.13,0,0.11]
["2009-06-19",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-06-22",2009,0.13,0.13,0.13,0.13,0,0.11]
["2009-06-23",2009,0.13,0.13,0.13,0.13,0,0.1]
["2009-06-24",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-06-25",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-06-26",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-06-29",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-06-30",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-07-01",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-07-02",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-07-03",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-07-06",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-07-07",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-07-08",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-07-09",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-07-10",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-07-13",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-07-14",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-07-15",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-07-16",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-07-17",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-07-20",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-07-21",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-07-22",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-07-23",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-07-24",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-07-27",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-07-28",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-07-29",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-07-30",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-07-31",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-08-03",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-08-04",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-08-05",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-08-06",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-08-07",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-08-10",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-08-11",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-08-12",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-08-13",2009,0.13,0.13,0.13,0.13,0,0.11]
["2009-08-14",2009,0.13,0.13,0.13,0.13,0,0.11]
["2009-08-17",{"$f":"YEAR(A323)","v":2009},0.13,0.13,0.13,0.13,0,0.11]
["2009-08-18",2009,0.13,0.13,0.13,0.13,0,0.11]
["2009-08-19",2009,0.15,0.15,0.15,0.15,0,0.12]
["2009-08-20",2009,0.15,0.15,0.15,0.15,0,0.12]
["2009-08-21",2009,0.15,0.15,0.15,0.15,0,0.12]
["2009-08-24",2009,0.15,0.15,0.15,0.15,0,0.12]
["2009-08-25",2009,0.15,0.15,0.15,0.15,0,0.13]
["2009-08-26",2009,0.15,0.15,0.15,0.15,0,0.13]
["2009-08-27",2009,0.15,0.15,0.15,0.15,0,0.13]
["2009-08-28",2009,0.15,0.15,0.15,0.15,0,0.13]
["2009-08-31",2009,0.15,0.15,0.15,0.15,0,0.13]
["2009-09-01",2009,0.15,0.15,0.15,0.15,0,0.12]
["2009-09-02",2009,0.15,0.15,0.15,0.15,0,0.12]
["2009-09-03",2009,0.15,0.15,0.15,0.15,0,0.12]
["2009-09-04",2009,0.15,0.15,0.15,0.15,0,0.12]
["2009-09-07",2009,0.15,0.15,0.15,0.15,0,0.12]
["2009-09-08",2009,0.15,0.15,0.15,0.15,0,0.12]
["2009-09-09",2009,0.15,0.15,0.15,0.15,0,0.13]
["2009-09-10",2009,0.16,0.16,0.16,0.16,0,0.13]
["2009-09-11",2009,0.16,0.16,0.16,0.16,0,0.13]
["2009-09-14",2009,0.16,0.16,0.16,0.16,0,0.13]
["2009-09-15",2009,0.16,0.16,0.16,0.16,0,0.13]
["2009-09-16",2009,0.16,0.16,0.16,0.16,0,0.13]
["2009-09-17",2009,0.16,0.16,0.16,0.16,0,0.13]
["2009-09-18",2009,0.15,0.15,0.15,0.15,0,0.13]
["2009-09-21",2009,0.15,0.15,0.15,0.15,0,0.13]
["2009-09-22",2009,0.15,0.15,0.15,0.15,0,0.13]
["2009-09-23",2009,0.15,0.15,0.15,0.15,0,0.13]
["2009-09-24",2009,0.15,0.15,0.15,0.15,0,0.13]
["2009-09-25",2009,0.15,0.15,0.15,0.15,0,0.13]
["2009-09-28",2009,0.15,0.15,0.15,0.15,0,0.13]
["2009-09-29",2009,0.15,0.15,0.15,0.15,0,0.13]
["2009-09-30",2009,0.15,0.15,0.15,0.15,0,0.13]
["2009-10-01",2009,0.15,0.15,0.15,0.15,0,0.13]
["2009-10-02",2009,0.15,0.15,0.15,0.15,0,0.13]
["2009-10-05",2009,0.15,0.15,0.15,0.15,0,0.13]
["2009-10-06",2009,0.15,0.15,0.15,0.15,0,0.13]
["2009-10-07",2009,0.15,0.15,0.15,0.15,0,0.13]
["2009-10-08",2009,0.15,0.15,0.15,0.15,0,0.13]
["2009-10-09",2009,0.15,0.15,0.15,0.15,0,0.13]
["2009-10-12",2009,0.15,0.15,0.15,0.15,0,0.13]
["2009-10-13",2009,0.15,0.15,0.15,0.15,0,0.13]
["2009-10-14",2009,0.15,0.15,0.15,0.15,0,0.13]
["2009-10-15",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-10-16",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-10-19",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-10-20",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-10-21",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-10-22",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-10-23",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-10-26",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-10-27",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-10-28",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-10-29",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-10-30",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-11-02",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-11-03",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-11-04",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-11-05",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-11-06",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-11-09",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-11-10",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-11-11",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-11-12",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-11-13",{"$f":"YEAR(A387)","v":2009},0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-11-16",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-11-17",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-11-18",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-11-19",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2009-11-20",2009,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2009-11-23",2009,0.13,0.13,0.13,0.13,0,0.11]
["2009-11-24",2009,0.13,0.13,0.13,0.13,0,0.11]
["2009-11-25",2009,0.13,0.13,0.13,0.13,0,0.1]
["2009-11-26",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-11-27",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-11-30",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-12-01",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-12-02",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-12-03",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-12-04",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-12-07",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-12-08",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-12-09",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-12-10",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-12-11",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-12-14",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-12-15",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-12-16",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-12-17",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-12-18",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-12-21",2009,0.12,0.12,0.12,0.12,0,0.1]
["2009-12-22",2009,0.13,0.13,0.13,0.13,0,0.1]
["2009-12-23",2009,0.13,0.13,0.13,0.13,0,0.11]
["2009-12-30",2009,0.13,0.13,0.13,0.13,0,0.11]
["2010-01-04",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-01-05",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-01-06",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-01-07",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-01-08",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-01-11",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-01-12",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-01-13",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-01-14",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-01-15",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-01-18",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-01-19",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-01-20",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-01-21",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-01-22",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-01-25",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-01-26",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-01-27",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-01-28",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-01-29",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-02-01",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-02-02",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-02-03",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-02-04",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-02-05",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-02-08",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-02-09",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-02-10",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-02-11",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-02-12",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-02-15",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-02-16",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-02-17",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-02-18",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-02-19",{"$f":"YEAR(A451)","v":2010},0.13,0.13,0.13,0.13,0,0.11]
["2010-02-22",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-02-23",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-02-24",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-02-25",2010,0.13,0.13,0.13,0.13,0,0.11]
["2010-02-26",2010,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2010-03-01",2010,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2010-03-02",2010,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2010-03-03",2010,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2010-03-04",2010,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2010-03-05",2010,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2010-03-08",2010,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2010-03-09",2010,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2010-03-10",2010,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2010-03-11",2010,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.11]
["2010-03-12",2010,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2010-03-15",2010,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.14000000000000001,0,0.12]
["2010-03-16",2010,0.15,0.15,0.15,0.15,0,0.13]
["2010-03-17",2010,0.15,0.15,0.15,0.15,0,0.13]
["2010-03-18",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-03-19",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-03-22",2010,0.17,0.17,0.17,0.17,0,0.14000000000000001]
["2010-03-23",2010,0.17,0.17,0.17,0.17,0,0.14000000000000001]
["2010-03-24",2010,0.17,0.17,0.17,0.17,0,0.14000000000000001]
["2010-03-25",2010,0.17,0.17,0.17,0.17,0,0.14000000000000001]
["2010-03-26",2010,0.17,0.17,0.17,0.17,0,0.14000000000000001]
["2010-03-29",2010,0.17,0.17,0.17,0.17,0,0.14000000000000001]
["2010-03-30",2010,0.17,0.17,0.17,0.17,0,0.14000000000000001]
["2010-03-31",2010,0.17,0.17,0.17,0.17,0,0.14000000000000001]
["2010-04-01",2010,0.17,0.17,0.17,0.17,0,0.14000000000000001]
["2010-04-06",2010,0.17,0.17,0.17,0.17,0,0.14000000000000001]
["2010-04-07",2010,0.17,0.17,0.17,0.17,0,0.14000000000000001]
["2010-04-08",2010,0.17,0.17,0.17,0.17,0,0.14000000000000001]
["2010-04-09",2010,0.17,0.17,0.17,0.17,0,0.14000000000000001]
["2010-04-12",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-04-13",2010,0.16,0.16,0.16,0.16,1000,0.13]
["2010-04-14",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-04-15",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-04-16",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-04-19",2010,0.15,0.15,0.15,0.15,0,0.12]
["2010-04-20",2010,0.15,0.15,0.15,0.15,0,0.12]
["2010-04-21",2010,0.15,0.15,0.15,0.15,0,0.12]
["2010-04-22",2010,0.15,0.15,0.15,0.15,0,0.12]
["2010-04-23",2010,0.15,0.15,0.15,0.15,0,0.12]
["2010-04-26",2010,0.15,0.15,0.15,0.15,0,0.12]
["2010-04-27",2010,0.15,0.15,0.15,0.15,0,0.12]
["2010-04-28",2010,0.15,0.15,0.15,0.15,0,0.13]
["2010-04-29",2010,0.15,0.15,0.15,0.15,0,0.13]
["2010-04-30",2010,0.15,0.15,0.15,0.15,0,0.13]
["2010-05-03",2010,0.15,0.15,0.15,0.15,0,0.13]
["2010-05-04",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-05-05",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-05-06",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-05-07",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-05-10",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-05-11",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-05-12",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-05-13",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-05-14",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-05-17",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-05-18",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-05-19",2010,0.16,0.16,0.16,0.16,100,0.13]
["2010-05-20",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-05-21",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-05-24",{"$f":"YEAR(A515)","v":2010},0.16,0.16,0.16,0.16,0,0.13]
["2010-05-25",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-05-26",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-05-27",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-05-28",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-05-31",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-06-01",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-06-02",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-06-03",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-06-04",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-06-07",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-06-08",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-06-09",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-06-10",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-06-11",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-06-14",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-06-15",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-06-16",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-06-17",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-06-18",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-06-21",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-06-22",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-06-23",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-06-24",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-06-25",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-06-28",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-06-29",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-06-30",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-07-01",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-07-02",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-07-05",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-07-06",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-07-07",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-07-08",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-07-09",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-07-12",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-07-13",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-07-14",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-07-15",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-07-16",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-07-19",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-07-20",2010,0.15,0.15,0.15,0.15,0,0.13]
["2010-07-21",2010,0.15,0.15,0.15,0.15,4000,0.13]
["2010-07-22",2010,0.15,0.15,0.15,0.15,0,0.13]
["2010-07-23",2010,0.15,0.15,0.15,0.15,0,0.13]
["2010-07-26",2010,0.15,0.15,0.15,0.15,0,0.13]
["2010-07-27",2010,0.15,0.15,0.15,0.15,0,0.13]
["2010-07-28",2010,0.15,0.15,0.15,0.15,0,0.13]
["2010-07-29",2010,0.15,0.15,0.15,0.15,0,0.13]
["2010-07-30",2010,0.15,0.15,0.15,0.15,0,0.13]
["2010-08-02",2010,0.15,0.15,0.15,0.15,0,0.13]
["2010-08-03",2010,0.15,0.15,0.15,0.15,0,0.13]
["2010-08-04",2010,0.15,0.15,0.15,0.15,0,0.13]
["2010-08-05",2010,0.15,0.15,0.15,0.15,0,0.13]
["2010-08-06",2010,0.15,0.15,0.15,0.15,0,0.13]
["2010-08-09",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-08-10",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-08-11",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-08-12",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-08-13",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-08-16",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-08-17",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-08-18",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-08-19",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-08-20",{"$f":"YEAR(A579)","v":2010},0.16,0.16,0.16,0.16,0,0.13]
["2010-08-23",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-08-24",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-08-25",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-08-26",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-08-27",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-08-30",2010,0.16,0.16,0.16,0.16,2000,0.13]
["2010-08-31",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-09-01",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-09-02",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-09-03",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-09-06",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-09-07",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-09-08",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-09-09",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-09-10",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-09-13",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-09-14",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-09-15",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-09-16",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-09-17",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-09-20",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-09-21",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-09-22",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-09-23",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-09-24",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-09-27",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-09-28",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-09-29",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-09-30",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-10-01",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-10-04",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-10-05",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-10-06",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-10-07",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-10-08",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-10-11",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-10-12",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-10-13",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-10-14",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-10-15",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-10-18",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-10-19",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-10-20",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-10-21",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-10-22",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-10-25",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-10-26",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-10-27",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-10-28",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-10-29",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-11-01",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-11-02",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-11-03",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-11-04",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-11-05",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-11-08",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-11-09",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-11-10",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-11-11",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-11-12",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-11-15",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-11-16",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-11-17",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-11-18",{"$f":"YEAR(A643)","v":2010},0.16,0.16,0.16,0.16,0,0.13]
["2010-11-19",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-11-22",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-11-23",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-11-24",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-11-25",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-11-26",2010,0.16,0.16,0.16,0.16,0,0.13]
["2010-11-29",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-11-30",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-12-01",2010,0.16,0.16,0.16,0.16,0,0.14000000000000001]
["2010-12-02",2010,0.17,0.18,0.17,0.18,50000,0.15]
["2010-12-03",2010,0.18,0.18,0.18,0.18,0,0.15]
["2010-12-06",2010,0.18,0.18,0.18,0.18,0,0.15]
["2010-12-07",2010,0.18,0.18,0.18,0.18,0,0.15]
["2010-12-08",2010,0.18,0.18,0.18,0.18,0,0.15]
["2010-12-09",2010,0.18,0.18,0.18,0.18,0,0.15]
["2010-12-10",2010,0.18,0.18,0.18,0.18,0,0.15]
["2010-12-13",2010,0.18,0.18,0.18,0.18,0,0.15]
["2010-12-14",2010,0.18,0.18,0.18,0.18,0,0.15]
["2010-12-15",2010,0.19,0.19,0.19,0.19,29000,0.16]
["2010-12-16",2010,0.19,0.19,0.19,0.19,0,0.16]
["2010-12-17",2010,0.19,0.19,0.19,0.19,0,0.16]
["2010-12-20",2010,0.19,0.19,0.19,0.19,0,0.15]
["2010-12-21",2010,0.19,0.19,0.19,0.19,0,0.15]
["2010-12-22",2010,0.19,0.19,0.19,0.19,0,0.15]
["2010-12-23",2010,0.19,0.19,0.19,0.19,0,0.15]
["2010-12-27",2010,0.19,0.19,0.19,0.19,0,0.15]
["2010-12-28",2010,0.19,0.19,0.19,0.19,0,0.15]
["2010-12-29",2010,0.19,0.19,0.19,0.19,0,0.16]
["2010-12-30",2010,0.19,0.19,0.19,0.19,0,0.16]
["2011-01-03",2011,0.19,0.19,0.19,0.19,0,0.16]
["2011-01-04",2011,0.19,0.19,0.19,0.19,10000,0.16]
["2011-01-05",2011,0.19,0.19,0.19,0.19,0,0.16]
["2011-01-06",2011,0.19,0.19,0.19,0.19,0,0.16]
["2011-01-07",2011,0.19,0.19,0.19,0.19,0,0.16]
["2011-01-10",2011,0.19,0.19,0.19,0.19,0,0.16]
["2011-01-11",2011,0.19,0.19,0.19,0.19,0,0.16]
["2011-01-12",2011,0.19,0.19,0.19,0.19,0,0.16]
["2011-01-13",2011,0.19,0.19,0.19,0.19,0,0.16]
["2011-01-14",2011,0.19,0.19,0.19,0.19,0,0.16]
["2011-01-17",2011,0.19,0.19,0.19,0.19,0,0.16]
["2011-01-18",2011,0.19,0.19,0.19,0.19,0,0.16]
["2011-01-19",2011,0.19,0.19,0.19,0.19,0,0.16]
["2011-01-20",2011,0.19,0.19,0.19,0.19,0,0.15]
["2011-01-21",2011,0.18,0.18,0.18,0.18,0,0.15]
["2011-01-24",2011,0.18,0.18,0.18,0.18,0,0.15]
["2011-01-25",2011,0.17,0.17,0.17,0.17,0,0.14000000000000001]
["2011-01-26",2011,0.17,0.17,0.17,0.17,0,0.14000000000000001]
["2011-01-27",2011,0.17,0.17,0.17,0.17,0,0.14000000000000001]
["2011-01-28",2011,0.17,0.17,0.17,0.17,0,0.14000000000000001]
["2011-01-31",2011,0.17,0.17,0.17,0.17,0,0.14000000000000001]
["2011-02-01",2011,0.17,0.17,0.17,0.17,0,0.14000000000000001]
["2011-02-02",2011,0.17,0.17,0.17,0.17,0,0.14000000000000001]
["2011-02-03",2011,0.18,0.18,0.18,0.18,0,0.15]
["2011-02-04",2011,0.18,0.18,0.18,0.18,0,0.15]
["2011-02-07",2011,0.18,0.18,0.18,0.18,0,0.15]
["2011-02-08",2011,0.18,0.18,0.18,0.18,0,0.15]
["2011-02-09",2011,0.18,0.18,0.18,0.18,0,0.15]
["2011-02-10",2011,0.18,0.18,0.18,0.18,0,0.15]
["2011-02-11",2011,0.18,0.18,0.18,0.18,0,0.15]
["2011-02-14",2011,0.18,0.18,0.18,0.18,0,0.15]
["2011-02-15",2011,0.18,0.18,0.18,0.18,0,0.15]
["2011-02-16",2011,0.18,0.18,0.18,0.18,0,0.15]
["2011-02-17",2011,0.18,0.18,0.18,0.18,0,0.15]
["2011-02-18",{"$f":"YEAR(A707)","v":2011},0.18,0.18,0.18,0.18,0,0.15]
["2011-02-21",2011,0.18,0.18,0.18,0.18,0,0.15]
["2011-02-22",2011,0.19,0.19,0.19,0.19,0,0.15]
["2011-02-23",2011,0.19,0.19,0.19,0.19,0,0.15]
["2011-02-24",2011,0.19,0.19,0.19,0.19,0,0.16]
["2011-02-25",2011,0.19,0.19,0.19,0.19,0,0.16]
["2011-02-28",2011,0.19,0.19,0.19,0.19,0,0.16]
["2011-03-01",2011,0.2,0.2,0.2,0.2,0,0.17]
["2011-03-02",2011,0.2,0.2,0.2,0.2,0,0.17]
["2011-03-03",2011,0.2,0.2,0.2,0.2,0,0.17]
["2011-03-04",2011,0.2,0.2,0.2,0.2,0,0.17]
["2011-03-07",2011,0.21,0.21,0.21,0.21,0,0.17]
["2011-03-08",2011,0.21,0.21,0.21,0.21,0,0.17]
["2011-03-09",2011,0.21,0.21,0.21,0.21,0,0.17]
["2011-03-10",2011,0.21,0.21,0.21,0.21,0,0.17]
["2011-03-11",2011,0.21,0.21,0.21,0.21,0,0.17]
["2011-03-14",2011,0.21,0.21,0.21,0.21,0,0.18]
["2011-03-15",2011,0.21,0.21,0.21,0.21,0,0.18]
["2011-03-16",2011,0.22,0.22,0.22,0.22,0,0.19]
["2011-03-17",2011,0.23,0.23,0.23,0.23,0,0.19]
["2011-03-18",2011,0.23,0.23,0.23,0.23,0,0.19]
["2011-03-21",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-03-22",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-03-23",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-03-24",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-03-25",2011,0.25,0.25,0.25,0.25,0,0.21]
["2011-03-28",2011,0.26,0.26,0.26,0.26,0,0.22]
["2011-03-29",2011,0.26,0.26,0.26,0.26,0,0.22]
["2011-03-30",2011,0.26,0.26,0.26,0.26,0,0.22]
["2011-03-31",2011,0.26,0.26,0.26,0.26,0,0.22]
["2011-04-01",2011,0.26,0.26,0.26,0.26,0,0.22]
["2011-04-04",2011,0.26,0.26,0.26,0.26,0,0.22]
["2011-04-05",2011,0.26,0.26,0.26,0.26,0,0.22]
["2011-04-06",2011,0.26,0.26,0.26,0.26,0,0.21]
["2011-04-07",2011,0.26,0.26,0.26,0.26,0,0.21]
["2011-04-08",2011,0.25,0.25,0.25,0.25,0,0.2]
["2011-04-11",2011,0.25,0.25,0.25,0.25,0,0.2]
["2011-04-12",2011,0.25,0.25,0.25,0.25,0,0.2]
["2011-04-13",2011,0.25,0.25,0.25,0.25,0,0.2]
["2011-04-14",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-04-15",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-04-18",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-04-19",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-04-20",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-04-21",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-04-26",2011,0.25,0.25,0.25,0.25,0,0.2]
["2011-04-27",2011,0.25,0.25,0.25,0.25,0,0.21]
["2011-04-28",2011,0.25,0.25,0.25,0.25,0,0.21]
["2011-04-29",2011,0.25,0.25,0.25,0.25,0,0.21]
["2011-05-02",2011,0.25,0.25,0.25,0.25,0,0.21]
["2011-05-03",2011,0.25,0.25,0.25,0.25,0,0.21]
["2011-05-04",2011,0.25,0.25,0.25,0.25,0,0.21]
["2011-05-05",2011,0.25,0.25,0.25,0.25,0,0.2]
["2011-05-06",2011,0.25,0.25,0.25,0.25,0,0.2]
["2011-05-09",2011,0.25,0.25,0.25,0.25,0,0.21]
["2011-05-10",2011,0.25,0.25,0.25,0.25,0,0.21]
["2011-05-11",2011,0.26,0.26,0.26,0.26,11000,0.22]
["2011-05-12",2011,0.3,0.3,0.3,0.3,0,0.25]
["2011-05-13",2011,0.3,0.3,0.3,0.3,0,0.25]
["2011-05-16",2011,0.3,0.3,0.3,0.3,3500,0.25]
["2011-05-17",2011,0.3,0.3,0.3,0.3,0,0.25]
["2011-05-18",2011,0.3,0.3,0.3,0.3,0,0.25]
["2011-05-19",2011,0.3,0.3,0.3,0.3,0,0.25]
["2011-05-20",2011,0.3,0.3,0.3,0.3,0,0.25]
["2011-05-23",{"$f":"YEAR(A771)","v":2011},0.3,0.3,0.3,0.3,0,0.25]
["2011-05-24",2011,0.3,0.3,0.3,0.3,0,0.25]
["2011-05-25",2011,0.3,0.3,0.3,0.3,0,0.25]
["2011-05-26",2011,0.3,0.3,0.3,0.3,0,0.25]
["2011-05-27",2011,0.3,0.3,0.3,0.3,0,0.25]
["2011-05-30",2011,0.3,0.3,0.3,0.3,0,0.25]
["2011-05-31",2011,0.3,0.3,0.3,0.3,0,0.25]
["2011-06-01",2011,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.24]
["2011-06-02",2011,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.24]
["2011-06-03",2011,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.24]
["2011-06-06",2011,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.24]
["2011-06-07",2011,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.23]
["2011-06-08",2011,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.23]
["2011-06-09",2011,0.27,0.27,0.27,0.27,0,0.22]
["2011-06-10",2011,0.27,0.27,0.27,0.27,0,0.22]
["2011-06-13",2011,0.27,0.27,0.27,0.27,0,0.22]
["2011-06-14",2011,0.27,0.27,0.27,0.27,0,0.22]
["2011-06-15",2011,0.26,0.26,0.26,0.26,0,0.22]
["2011-06-16",2011,0.26,0.26,0.26,0.26,0,0.22]
["2011-06-17",2011,0.26,0.26,0.26,0.26,0,0.22]
["2011-06-20",2011,0.26,0.26,0.26,0.26,0,0.22]
["2011-06-21",2011,0.26,0.26,0.26,0.26,0,0.22]
["2011-06-22",2011,0.26,0.26,0.26,0.26,0,0.22]
["2011-06-23",2011,0.26,0.26,0.26,0.26,0,0.22]
["2011-06-24",2011,0.26,0.26,0.26,0.26,0,0.22]
["2011-06-27",2011,0.25,0.25,0.25,0.25,0,0.21]
["2011-06-28",2011,0.25,0.25,0.25,0.25,0,0.21]
["2011-06-29",2011,0.25,0.25,0.25,0.25,0,0.21]
["2011-06-30",2011,0.25,0.25,0.25,0.25,0,0.21]
["2011-07-01",2011,0.25,0.25,0.25,0.25,0,0.21]
["2011-07-04",2011,0.26,0.26,0.26,0.26,0,0.21]
["2011-07-05",2011,0.26,0.26,0.26,0.26,0,0.22]
["2011-07-06",2011,0.26,0.26,0.26,0.26,0,0.22]
["2011-07-07",2011,0.27,0.27,0.27,0.27,0,0.22]
["2011-07-08",2011,0.26,0.26,0.26,0.26,0,0.21]
["2011-07-11",2011,0.26,0.26,0.26,0.26,0,0.21]
["2011-07-12",2011,0.26,0.26,0.26,0.26,0,0.21]
["2011-07-13",2011,0.26,0.26,0.26,0.26,0,0.21]
["2011-07-14",2011,0.26,0.26,0.26,0.26,0,0.21]
["2011-07-15",2011,0.26,0.26,0.26,0.26,0,0.21]
["2011-07-18",2011,0.26,0.26,0.26,0.26,0,0.21]
["2011-07-19",2011,0.26,0.26,0.26,0.26,0,0.22]
["2011-07-20",2011,0.26,0.26,0.26,0.26,0,0.22]
["2011-07-21",2011,0.26,0.26,0.26,0.26,0,0.22]
["2011-07-22",2011,0.26,0.27,0.26,0.27,300,0.23]
["2011-07-25",2011,0.27,0.27,0.27,0.27,0,0.23]
["2011-07-26",2011,0.27,0.27,0.27,0.27,0,0.23]
["2011-07-27",2011,0.27,0.27,0.27,0.27,0,0.23]
["2011-07-28",2011,0.27,0.27,0.27,0.27,0,0.23]
["2011-07-29",2011,0.27,0.27,0.27,0.27,0,0.23]
["2011-08-01",2011,0.27,0.27,0.27,0.27,0,0.23]
["2011-08-02",2011,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.23]
["2011-08-03",2011,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.23]
["2011-08-04",2011,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.23]
["2011-08-05",2011,0.27,0.27,0.24,0.24,13500,0.2]
["2011-08-08",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-08-09",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-08-10",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-08-11",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-08-12",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-08-15",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-08-16",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-08-17",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-08-18",2011,0.25,0.25,0.25,0.25,0,0.21]
["2011-08-19",{"$f":"YEAR(A835)","v":2011},0.25,0.25,0.25,0.25,0,0.21]
["2011-08-22",2011,0.25,0.25,0.25,0.25,0,0.21]
["2011-08-23",2011,0.25,0.25,0.25,0.25,0,0.21]
["2011-08-24",2011,0.25,0.25,0.25,0.25,0,0.21]
["2011-08-25",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-08-26",2011,0.22,0.22,0.22,0.22,0,0.19]
["2011-08-29",2011,0.22,0.22,0.22,0.22,0,0.19]
["2011-08-30",2011,0.22,0.22,0.22,0.22,0,0.19]
["2011-08-31",2011,0.22,0.22,0.22,0.22,0,0.19]
["2011-09-01",2011,0.23,0.23,0.23,0.23,0,0.19]
["2011-09-02",2011,0.23,0.23,0.23,0.23,0,0.19]
["2011-09-05",2011,0.23,0.23,0.23,0.23,0,0.19]
["2011-09-06",2011,0.23,0.23,0.23,0.23,0,0.19]
["2011-09-07",2011,0.23,0.23,0.23,0.23,0,0.19]
["2011-09-08",2011,0.23,0.23,0.23,0.23,0,0.19]
["2011-09-09",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-09-12",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-09-13",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-09-14",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-09-15",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-09-16",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-09-19",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-09-20",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-09-21",2011,0.24,0.24,0.24,0.24,0,0.2]
["2011-09-22",2011,0.23,0.23,0.23,0.23,0,0.19]
["2011-09-23",2011,0.22,0.22,0.22,0.22,0,0.18]
["2011-09-26",2011,0.19,0.19,0.19,0.19,0,0.16]
["2011-09-27",2011,0.19,0.19,0.19,0.19,0,0.16]
["2011-09-28",2011,0.21,0.21,0.21,0.21,0,0.17]
["2011-09-29",2011,0.21,0.21,0.21,0.21,0,0.17]
["2011-09-30",2011,0.22,0.22,0.22,0.22,0,0.18]
["2011-10-03",2011,0.21,0.21,0.21,0.21,0,0.17]
["2011-10-04",2011,0.21,0.21,0.21,0.21,0,0.17]
["2011-10-05",2011,0.21,0.22,0.21,0.22,0,0.18]
["2011-10-06",2011,0.22,0.22,0.22,0.22,0,0.18]
["2011-10-07",2011,0.21,0.21,0.21,0.21,0,0.18]
["2011-10-10",2011,0.21,0.21,0.21,0.21,0,0.18]
["2011-10-11",2011,0.22,0.22,0.22,0.22,0,0.18]
["2011-10-12",2011,0.22,0.22,0.22,0.22,0,0.18]
["2011-10-13",2011,0.22,0.22,0.22,0.22,0,0.18]
["2011-10-14",2011,0.22,0.22,0.22,0.22,0,0.18]
["2011-10-17",2011,0.23,0.23,0.23,0.23,0,0.19]
["2011-10-18",2011,0.22,0.22,0.22,0.22,0,0.18]
["2011-10-19",2011,0.22,0.22,0.22,0.22,0,0.18]
["2011-10-20",2011,0.21,0.21,0.21,0.21,0,0.17]
["2011-10-21",2011,0.2,0.2,0.2,0.2,0,0.17]
["2011-10-24",2011,0.2,0.2,0.2,0.2,0,0.17]
["2011-10-25",2011,0.2,0.2,0.2,0.2,0,0.17]
["2011-10-26",2011,0.2,0.2,0.2,0.2,0,0.17]
["2011-10-27",2011,0.2,0.2,0.2,0.2,0,0.17]
["2011-10-28",2011,0.2,0.2,0.2,0.2,0,0.17]
["2011-10-31",2011,0.2,0.2,0.2,0.2,0,0.17]
["2011-11-01",2011,0.2,0.2,0.2,0.2,0,0.17]
["2011-11-02",2011,0.2,0.2,0.2,0.2,0,0.17]
["2011-11-03",2011,0.21,0.21,0.21,0.21,0,0.17]
["2011-11-04",2011,0.21,0.21,0.21,0.21,0,0.17]
["2011-11-07",2011,0.2,0.2,0.2,0.2,0,0.17]
["2011-11-08",2011,0.2,0.2,0.2,0.2,0,0.17]
["2011-11-09",2011,0.2,0.2,0.2,0.2,0,0.17]
["2011-11-10",2011,0.2,0.2,0.2,0.2,0,0.17]
["2011-11-11",2011,0.21,0.21,0.21,0.21,0,0.17]
["2011-11-14",2011,0.21,0.21,0.21,0.21,0,0.17]
["2011-11-15",2011,0.21,0.21,0.21,0.21,0,0.17]
["2011-11-16",2011,0.21,0.21,0.21,0.21,0,0.17]
["2011-11-17",{"$f":"YEAR(A899)","v":2011},0.21,0.21,0.21,0.21,0,0.18]
["2011-11-18",2011,0.22,0.22,0.22,0.22,0,0.18]
["2011-11-21",2011,0.21,0.21,0.21,0.21,0,0.18]
["2011-11-22",2011,0.21,0.21,0.21,0.21,0,0.17]
["2011-11-23",2011,0.21,0.21,0.21,0.21,0,0.17]
["2011-11-24",2011,0.21,0.21,0.21,0.21,0,0.17]
["2011-11-25",2011,0.21,0.21,0.21,0.21,0,0.17]
["2011-11-28",2011,0.21,0.21,0.21,0.21,0,0.17]
["2011-11-29",2011,0.21,0.21,0.21,0.21,0,0.17]
["2011-11-30",2011,0.21,0.21,0.21,0.21,0,0.17]
["2011-12-01",2011,0.21,0.21,0.21,0.21,0,0.17]
["2011-12-02",2011,0.22,0.22,0.22,0.22,0,0.18]
["2011-12-05",2011,0.22,0.22,0.22,0.22,0,0.18]
["2011-12-06",2011,0.22,0.22,0.22,0.22,0,0.18]
["2011-12-07",2011,0.23,0.23,0.23,0.23,0,0.19]
["2011-12-08",2011,0.23,0.23,0.23,0.23,0,0.19]
["2011-12-09",2011,0.23,0.23,0.23,0.23,0,0.19]
["2011-12-12",2011,0.23,0.23,0.23,0.23,0,0.19]
["2011-12-13",2011,0.22,0.22,0.22,0.22,0,0.18]
["2011-12-14",2011,0.23,0.23,0.23,0.23,0,0.19]
["2011-12-15",2011,0.23,0.23,0.23,0.23,0,0.19]
["2011-12-16",2011,0.25,0.25,0.25,0.25,0,0.21]
["2011-12-19",2011,0.25,0.25,0.25,0.25,0,0.21]
["2011-12-20",2011,0.27,0.27,0.27,0.27,0,0.22]
["2011-12-21",2011,0.27,0.27,0.27,0.27,0,0.22]
["2011-12-22",2011,0.26,0.26,0.26,0.26,0,0.22]
["2011-12-23",2011,0.28000000000000003,0.28000000000000003,0.27,0.27,0,0.22]
["2011-12-27",2011,0.26,0.26,0.26,0.26,0,0.22]
["2011-12-28",2011,0.25,0.25,0.25,0.25,0,0.21]
["2011-12-29",2011,0.26,0.26,0.26,0.26,0,0.22]
["2011-12-30",2011,0.26,0.26,0.26,0.26,0,0.22]
["2012-01-02",2012,0.26,0.26,0.26,0.26,0,0.22]
["2012-01-03",2012,0.26,0.26,0.26,0.26,0,0.22]
["2012-01-04",2012,0.26,0.26,0.26,0.26,0,0.22]
["2012-01-05",2012,0.27,0.27,0.27,0.27,0,0.22]
["2012-01-06",2012,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.23]
["2012-01-09",2012,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.23]
["2012-01-10",2012,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.23]
["2012-01-11",2012,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.24]
["2012-01-12",2012,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.24]
["2012-01-13",2012,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.23]
["2012-01-16",2012,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.23]
["2012-01-17",2012,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.23]
["2012-01-18",2012,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.23]
["2012-01-19",2012,0.27,0.27,0.27,0.27,0,0.22]
["2012-01-20",2012,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.24]
["2012-01-23",2012,0.31,0.31,0.31,0.31,0,0.25]
["2012-01-24",2012,0.31,0.31,0.31,0.31,0,0.26]
["2012-01-25",2012,0.31,0.31,0.31,0.31,0,0.25]
["2012-01-26",2012,0.31,0.31,0.31,0.31,0,0.26]
["2012-01-27",2012,0.32,0.32,0.32,0.32,0,0.27]
["2012-01-30",2012,0.32,0.32,0.32,0.32,0,0.26]
["2012-01-31",2012,0.32,0.32,0.32,0.32,0,0.27]
["2012-02-01",2012,0.32,0.32,0.32,0.32,0,0.26]
["2012-02-02",2012,0.32,0.32,0.32,0.32,0,0.26]
["2012-02-03",2012,0.31,0.31,0.31,0.31,0,0.26]
["2012-02-06",2012,0.32,0.32,0.32,0.32,0,0.27]
["2012-02-07",2012,0.31,0.31,0.31,0.31,0,0.26]
["2012-02-08",2012,0.31,0.31,0.31,0.31,0,0.26]
["2012-02-09",2012,0.31,0.31,0.31,0.31,0,0.26]
["2012-02-10",2012,0.33,0.33,0.33,0.33,0,0.27]
["2012-02-13",2012,0.32,0.32,0.32,0.32,0,0.27]
["2012-02-14",2012,0.32,0.32,0.32,0.32,0,0.27]
["2012-02-15",2012,0.32,0.32,0.32,0.32,0,0.26]
["2012-02-16",{"$f":"YEAR(A963)","v":2012},0.33,0.33,0.33,0.33,0,0.27]
["2012-02-17",2012,0.33,0.33,0.33,0.33,0,0.27]
["2012-02-20",2012,0.32,0.32,0.32,0.32,0,0.26]
["2012-02-21",2012,0.33,0.33,0.33,0.33,0,0.27]
["2012-02-22",2012,0.33,0.33,0.33,0.33,0,0.27]
["2012-02-23",2012,0.33,0.33,0.33,0.33,0,0.27]
["2012-02-24",2012,0.33,0.33,0.33,0.33,0,0.27]
["2012-02-27",2012,0.32,0.32,0.32,0.32,0,0.27]
["2012-02-28",2012,0.32,0.32,0.32,0.32,0,0.26]
["2012-02-29",2012,0.32,0.32,0.32,0.32,0,0.27]
["2012-03-01",2012,0.32,0.32,0.32,0.32,0,0.27]
["2012-03-02",2012,0.33,0.33,0.33,0.33,0,0.28000000000000003]
["2012-03-05",2012,0.34,0.34,0.34,0.34,0,0.28000000000000003]
["2012-03-06",2012,0.34,0.34,0.34,0.34,0,0.28999999999999998]
["2012-03-07",2012,0.34,0.34,0.34,0.34,0,0.28999999999999998]
["2012-03-08",2012,0.34,0.34,0.34,0.34,0,0.28999999999999998]
["2012-03-09",2012,0.34,0.34,0.34,0.34,0,0.28999999999999998]
["2012-03-12",2012,0.34,0.34,0.34,0.34,0,0.28999999999999998]
["2012-03-13",2012,0.34,0.34,0.34,0.34,0,0.28999999999999998]
["2012-03-14",2012,0.35,0.35,0.35,0.35,0,0.28999999999999998]
["2012-03-15",2012,0.35,0.35,0.35,0.35,0,0.28999999999999998]
["2012-03-16",2012,0.34,0.34,0.34,0.34,0,0.28999999999999998]
["2012-03-19",2012,0.34,0.34,0.34,0.34,0,0.28000000000000003]
["2012-03-20",2012,0.32,0.32,0.32,0.32,0,0.27]
["2012-03-21",2012,0.32,0.32,0.32,0.32,0,0.27]
["2012-03-22",2012,0.32,0.32,0.32,0.32,0,0.27]
["2012-03-23",2012,0.32,0.32,0.32,0.32,0,0.26]
["2012-03-26",2012,0.32,0.32,0.32,0.32,0,0.26]
["2012-03-27",2012,0.32,0.32,0.32,0.32,0,0.26]
["2012-03-28",2012,0.32,0.32,0.32,0.32,0,0.26]
["2012-03-29",2012,0.32,0.32,0.32,0.32,0,0.26]
["2012-03-30",2012,0.32,0.32,0.32,0.32,0,0.26]
["2012-04-02",2012,0.32,0.32,0.32,0.32,0,0.26]
["2012-04-03",2012,0.32,0.32,0.32,0.32,0,0.26]
["2012-04-04",2012,0.31,0.31,0.31,0.31,0,0.25]
["2012-04-05",2012,0.31,0.31,0.31,0.31,0,0.25]
["2012-04-10",2012,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.24]
["2012-04-11",2012,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.24]
["2012-04-12",2012,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.24]
["2012-04-13",2012,0.28999999999999998,0.31,0.28999999999999998,0.31,1000,0.26]
["2012-04-16",2012,0.31,0.31,0.31,0.31,0,0.26]
["2012-04-17",2012,0.3,0.3,0.3,0.3,0,0.25]
["2012-04-18",2012,0.3,0.3,0.3,0.3,0,0.25]
["2012-04-19",2012,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.24]
["2012-04-20",2012,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.24]
["2012-04-23",2012,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.24]
["2012-04-24",2012,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.24]
["2012-04-25",2012,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.24]
["2012-04-26",2012,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.24]
["2012-04-27",2012,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.24]
["2012-04-30",2012,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.24]
["2012-05-02",2012,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.24]
["2012-05-03",2012,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.24]
["2012-05-04",2012,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.28999999999999998]
["2012-05-07",2012,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.28999999999999998]
["2012-05-08",2012,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.28999999999999998]
["2012-05-09",2012,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.28999999999999998]
["2012-05-10",2012,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.28000000000000003]
["2012-05-11",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-05-14",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-05-16",2012,0.26,0.26,0.26,0.26,0,0.26]
["2012-05-17",2012,0.26,0.26,0.26,0.26,0,0.26]
["2012-05-18",2012,0.26,0.26,0.26,0.26,0,0.26]
["2012-05-21",2012,0.26,0.26,0.26,0.26,0,0.26]
["2012-05-22",{"$f":"YEAR(A1027)","v":2012},0.26,0.26,0.26,0.26,0,0.26]
["2012-05-23",2012,0.24,0.24,0.24,0.24,0,0.24]
["2012-05-24",2012,0.24,0.24,0.24,0.24,0,0.24]
["2012-05-25",2012,0.24,0.24,0.24,0.24,0,0.24]
["2012-05-28",2012,0.24,0.24,0.24,0.24,0,0.24]
["2012-05-29",2012,0.24,0.24,0.24,0.24,0,0.24]
["2012-05-30",2012,0.24,0.24,0.24,0.24,0,0.24]
["2012-05-31",2012,0.24,0.24,0.24,0.24,0,0.24]
["2012-06-01",2012,0.24,0.24,0.24,0.24,0,0.24]
["2012-06-05",2012,0.23,0.23,0.23,0.23,0,0.23]
["2012-06-06",2012,0.23,0.23,0.23,0.23,0,0.23]
["2012-06-07",2012,0.23,0.23,0.23,0.23,0,0.23]
["2012-06-08",2012,0.23,0.23,0.23,0.23,0,0.23]
["2012-06-11",2012,0.23,0.23,0.23,0.23,0,0.23]
["2012-06-12",2012,0.25,0.25,0.25,0.25,0,0.25]
["2012-06-13",2012,0.25,0.25,0.25,0.25,0,0.25]
["2012-06-14",2012,0.25,0.25,0.25,0.25,0,0.25]
["2012-06-15",2012,0.25,0.25,0.25,0.25,0,0.25]
["2012-06-18",2012,0.25,0.25,0.25,0.25,0,0.25]
["2012-06-19",2012,0.25,0.25,0.25,0.25,0,0.25]
["2012-06-20",2012,0.26,0.26,0.26,0.26,0,0.26]
["2012-06-21",2012,0.26,0.26,0.26,0.26,0,0.26]
["2012-06-22",2012,0.26,0.26,0.26,0.26,0,0.26]
["2012-06-25",2012,0.26,0.26,0.26,0.26,0,0.26]
["2012-06-26",2012,0.26,0.26,0.26,0.26,0,0.26]
["2012-06-27",2012,0.26,0.26,0.26,0.26,0,0.26]
["2012-06-28",2012,0.26,0.26,0.26,0.26,0,0.26]
["2012-06-29",2012,0.26,0.26,0.26,0.26,0,0.26]
["2012-07-02",2012,0.26,0.26,0.26,0.26,0,0.26]
["2012-07-03",2012,0.26,0.26,0.26,0.26,0,0.26]
["2012-07-04",2012,0.26,0.26,0.26,0.26,0,0.26]
["2012-07-05",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-07-06",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-07-09",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-07-10",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-07-11",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-07-12",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-07-13",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-07-16",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-07-17",2012,0.27,0.27,0.27,0.27,3500,0.27]
["2012-07-18",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-07-19",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-07-20",2012,0.27,0.28999999999999998,0.27,0.28999999999999998,3400,0.28999999999999998]
["2012-07-23",2012,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.28000000000000003]
["2012-07-24",2012,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.28000000000000003]
["2012-07-25",2012,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.28000000000000003]
["2012-07-26",2012,0.26,0.26,0.26,0.26,3400,0.26]
["2012-07-27",2012,0.26,0.26,0.26,0.26,0,0.26]
["2012-07-31",2012,0.26,0.26,0.26,0.26,0,0.26]
["2012-08-01",2012,0.26,0.26,0.26,0.26,0,0.26]
["2012-08-02",2012,0.26,0.26,0.26,0.26,0,0.26]
["2012-08-03",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-08-06",2012,0.26,0.26,0.26,0.26,0,0.26]
["2012-08-07",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-08-08",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-08-09",2012,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.28000000000000003]
["2012-08-10",2012,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.28000000000000003]
["2012-08-13",2012,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.28000000000000003]
["2012-08-14",2012,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.28000000000000003]
["2012-08-15",2012,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.28999999999999998]
["2012-08-16",2012,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.28999999999999998]
["2012-08-17",2012,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.28000000000000003]
["2012-08-20",2012,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.28999999999999998]
["2012-08-21",2012,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.28999999999999998]
["2012-08-22",{"$f":"YEAR(A1091)","v":2012},0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.28999999999999998]
["2012-08-23",2012,0.28999999999999998,0.28999999999999998,0.28999999999999998,0.28999999999999998,0,0.28999999999999998]
["2012-08-24",2012,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.28000000000000003]
["2012-08-27",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-08-28",2012,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.28000000000000003]
["2012-08-29",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-08-30",2012,0.26,0.26,0.26,0.26,0,0.26]
["2012-08-31",2012,0.26,0.26,0.26,0.26,0,0.26]
["2012-09-03",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-09-04",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-09-05",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-09-06",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-09-07",2012,0.27,0.27,0.26,0.26,0,0.26]
["2012-09-10",2012,0.26,0.26,0.26,0.26,0,0.26]
["2012-09-11",2012,0.26,0.26,0.26,0.26,0,0.26]
["2012-09-12",2012,0.26,0.27,0.26,0.27,0,0.27]
["2012-09-13",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-09-14",2012,0.27,0.28000000000000003,0.27,0.28000000000000003,0,0.28000000000000003]
["2012-09-17",2012,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.28000000000000003]
["2012-09-18",2012,0.28000000000000003,0.28000000000000003,0.27,0.27,0,0.27]
["2012-09-19",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-09-20",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-09-21",2012,0.27,0.28000000000000003,0.27,0.28000000000000003,0,0.28000000000000003]
["2012-09-24",2012,0.28000000000000003,0.28000000000000003,0.27,0.27,0,0.27]
["2012-09-25",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-09-26",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-09-27",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-09-28",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-10-01",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-10-02",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-10-03",2012,0.27,0.28000000000000003,0.27,0.28000000000000003,0,0.28000000000000003]
["2012-10-04",2012,0.28000000000000003,0.28000000000000003,0.27,0.27,0,0.27]
["2012-10-05",2012,0.27,0.28000000000000003,0.27,0.28000000000000003,0,0.28000000000000003]
["2012-10-08",2012,0.28000000000000003,0.28000000000000003,0.27,0.27,0,0.27]
["2012-10-09",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-10-10",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-10-11",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-10-12",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-10-15",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-10-16",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-10-17",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-10-18",2012,0.27,0.28000000000000003,0.27,0.28000000000000003,0,0.28000000000000003]
["2012-10-19",2012,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0,0.28000000000000003]
["2012-10-22",2012,0.28000000000000003,0.28000000000000003,0.27,0.27,0,0.27]
["2012-10-23",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-10-25",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-10-26",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-10-29",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-10-30",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-10-31",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-11-01",2012,0.27,0.27,0.27,0.27,0,0.27]
["2012-11-02",2012,0.27,0.27,0.27,0.27,0,0.27]

{"sheet":"Accretion  and Dilution","index":17,"n_rows":26,"n_cols":15,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
["ASSUMPTIONS"]
[null,null,null,null,"Share price","No of shares","EPS 1Y","EPS 2Y","EPS 3Y"]
[null,null,null,"Target Company",10,1000,1,1.2,1.3]
[null,null,null,"Acquiring Company",17,2000,1.5,1.7,1.9]
[null,null,null,"P/E Target",null,null,{"$f":"E3/G3","v":10}]
[null,null,null,"P/E Acquiring",null,null,{"$f":"E4/G4","v":11.333333333333334}]
[]
[null,null,null,"Premium paid",{"$f":"G8/100","v":0.51},null,51]
[null,null,null,"Synergies",700]
[null,null,null,"Share exchng 0 premium",{"$f":"E3/E4","v":0.58823529411764708}]
[null,null,null,"Share exchng w/ premium",{"$f":"E10*(1+E8)","v":0.88823529411764712}]
[]
[null,null,null,"Total shares issued",{"$f":"F3*E11","v":888.23529411764707},{"$f":"f(E13)","v":"=F3*E11"}]
[null,null,null,"Total shares consolidated",{"$f":"F4+E13","v":2888.2352941176468},{"$f":"f(E14)","v":"=F4+E13"}]
[]
[null,null,null,null,null,null,"EPS 1Y","EPS 2Y","EPS 3Y"]
[null,null,null,"Net Income for TARGET",null,null,{"$f":"G3*$F$3","v":1000},{"$f":"H3*$F$3","v":1200},{"$f":"I3*$F$3","v":1300}]
[null,null,null,"Net Income for ACQUIRING",null,null,{"$f":"G4*$F$4","v":3000},{"$f":"H4*$F$4","v":3400},{"$f":"I4*$F$4","v":3800}]
[null,null,null,"Synergies",null,null,{"$f":"$E$9","v":700},{"$f":"$E$9","v":700},{"$f":"$E$9","v":700}]
[null,null,null,"Consolidated Company",null,null,{"$f":"SUM(G17:G19)","v":4700},{"$f":"SUM(H17:H19)","v":5300},{"$f":"SUM(I17:I19)","v":5800}]
[null,null,null,"No of Shares",null,null,{"$f":"$E$14","v":2888.2352941176468},{"$f":"$E$14","v":2888.2352941176468},{"$f":"$E$14","v":2888.2352941176468}]
[null,null,null,null,null,null,2011,2012,2013]
[null,null,null,"Consolidated EPS",null,null,{"$f":"G20/G21","v":1.6272912423625256},{"$f":"H20/H21","v":1.8350305498981672},{"$f":"I20/I21","v":2.0081466395112018}]
[null,null,null,"Standalone EPS",null,null,{"$f":"G4","v":1.5},{"$f":"H4","v":1.7},{"$f":"I4","v":1.9}]
[null,null,null,"Discount Rate",null,0.1]
[null,null,null,"Premium %",{"$f":"E8","v":0.51},"Annual Synergy",null,{"$f":"E9","v":700},null,"Premium Amount",null,{"$f":"E8*F3*E3","v":5100},"Value of Synergies",null,{"$f":"E9/F25","v":7000}]

{"sheet":"Backup","index":18,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,"Statements of Financial Position",2008,2009,2010,2011,"1H 12"]
[null,"Total assets",55070,62015,66758,73844,74711]
[null,"Total liabilities",34650,37940,41829,49305,52782]
[null,"Total shareholders’ equity",20420,24075,24929,24539,21929]
[]
[null,"Statements of Comprehensive Income",2008,2009,2010,2011,"1H 12"]
[null,"Sales revenue",222234,162910,179305,205710,123600]
[null,"Gross profit /(loss)",-4252,11074,6871,7937,128]
[null,"EBITDA",-7058,8417,4170,4557,-1220]
[null,"Profit /(loss) for the period",-6864,4451,1654,941,-2479]
[null,"Basic earnings/(loss) per share (Baht) *(1)",-2.2000000000000002,1.3,0.5,0.3,-0.72]
[null,"Adjusted earnings/(loss) per share (Baht) *(2)",-2,1.3,0.5,0.3,-0.72]
[]
[null,"Financial Ratios *(3)",2008,2009,2010,2011,"1H 12"]
[null,"Net profit/(loss) margin (%)",-3.1E-2,2.7E-2,8.9999999999999993E-3,5.0000000000000001E-3,-0.02]
[null,"Interest coverage (x)","N/A",15.5,11,6,-2]
[null,"Net debt to equity (x)",1.3,1.1000000000000001,1.1000000000000001,1.5,1.8]
[]
[null,"Operating",2008,2009,2010,2011,"1H 12"]
[null,"Crude intake (KBbl per day)",138.1,134.5,121.3,107.7,139.1]
[null,"Paraxylene production (K tons)",316,368,315,315,184]
[null,"Gross refining margin – GRM",-2.2999999999999998,5.6,3.7,5,-0.8]
[null,"(US$ per Bbl) *(4)"]
[]
[null,"(1) Based on weighted average number of shares during the period"]
[null,"(2) Based on current number of shares of 3,461 million shares"]
[null,"(3) Net profit margin = Net profit / Sales revenue"]
[null,"Interest coverage = EBITDA / Interest expense"]
[null,"Net debt to equity = (Total debt – Cash) / Shareholders’ equity"]
[null,"(4) Gross refining margin includes stock gain/(loss)"]

{"sheet":"GOOG","index":19,"n_rows":2070,"n_cols":7,"rows_kept":2070,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Volume","Adj Close"]
["2012-11-05",684.5,686.86,675.56,682.96,1635900,682.96]
["2012-11-02",694.79,695.55,687.37,687.92,2324400,687.92]
["2012-11-01",679.5,690.9,678.72,687.59,2050100,687.59]
["2012-10-31",679.86,681,675,680.3,1537000,680.3]
["2012-10-26",676.5,683.03,671.2,675.15,1950800,675.15]
["2012-10-25",680,682,673.51,677.76,2401100,677.76]
["2012-10-24",686.8,687,675.27,677.3,2496500,677.3]
["2012-10-23",672.01,687.33,672,680.35,2916600,680.35]
["2012-10-22",681.01,684.63,669.7,678.67,4055600,678.67]
["2012-10-19",705.58,706.7,672,681.79,11482200,681.79]
["2012-10-18",755.54,759.42,676,695,12430200,695]
["2012-10-17",743.95,756.34,740.26,755.49,2292900,755.49]
["2012-10-16",740.13,746.99,736.46,744.7,2058200,744.7]
["2012-10-15",741.94,743.83,730.7,740.98,3019100,740.98]
["2012-10-12",751.85,754.87,744.1,744.75,2404200,744.75]
["2012-10-11",752.9,758.5,750.29,751.48,2383900,751.48]
["2012-10-10",741.86,747.53,738.29,744.56,2039900,744.56]
["2012-10-09",759.67,761.32,742.53,744.09,3003200,744.09]
["2012-10-08",761,763.58,754.15,757.84,1958600,757.84]
["2012-10-05",770.71,774.38,765.01,767.65,2735900,767.65]
["2012-10-04",762.75,769.89,759.4,768.05,2454200,768.05]
["2012-10-03",755.72,763.92,752.2,762.5,2208300,762.5]
["2012-10-02",765.2,765.99,750.27,756.99,2790200,756.99]
["2012-10-01",759.05,765,756.21,761.78,3168000,761.78]
["2012-09-28",754.15,759.3,751.15,754.5,2783500,754.5]
["2012-09-27",759.95,762.84,751.65,756.5,3931100,756.5]
["2012-09-26",749.85,761.24,741,753.46,5672900,753.46]
["2012-09-25",753.05,764.89,747.66,749.16,6058500,749.16]
["2012-09-24",731,750.04,730.25,749.38,3563800,749.38]
["2012-09-21",732.21,734.92,730.12,733.99,6359100,733.99]
["2012-09-20",724.47,731.38,721.22,728.12,2907400,728.12]
["2012-09-19",717.5,728.56,716.41,727.5,3098300,727.5]
["2012-09-18",707.78,718.66,706.78,718.28,2066800,718.28]
["2012-09-17",708.11,712.88,705,709.98,1508300,709.98]
["2012-09-14",709.6,713,707.01,709.68,2618500,709.68]
["2012-09-13",693.09,709,690.54,706.04,2659000,706.04]
["2012-09-12",689.41,694.91,680.88,690.88,2642300,690.88]
["2012-09-11",697.96,700.65,691,692.19,1873800,692.19]
["2012-09-10",709.76,712.81,698.39,700.77,2560000,700.77]
["2012-09-07",700,712.25,697.67,706.15,3233000,706.15]
["2012-09-06",685.96,699.89,684.73,699.4,3043500,699.4]
["2012-09-05",680,686.5,679.14,680.72,1708200,680.72]
["2012-09-04",684.55,685,673.5,681.04,1889600,681.04]
["2012-08-31",684,688.58,680.04,685.09,2127100,685.09]
["2012-08-30",684.24,687.39,680.18,681.68,1626900,681.68]
["2012-08-29",677.37,688.99,676.15,688.01,2990300,688.01]
["2012-08-28",665,677.62,664.74,677.25,2058600,677.25]
["2012-08-27",662.99,672,659.24,669.22,2613700,669.22]
["2012-08-24",675.6,680.45,674.08,678.63,1426600,678.63]
["2012-08-23",674.27,680.48,671,676.8,1784200,676.8]
["2012-08-22",667.38,680.6,666.7,677.18,1909200,677.18]
["2012-08-21",673.11,678,662.17,669.51,2222200,669.51]
["2012-08-20",675.5,678.87,672.66,675.54,1758100,675.54]
["2012-08-17",674.12,677.25,671.7,677.14,2177700,677.14]
["2012-08-16",667.51,674.64,667.08,672.87,1717700,672.87]
["2012-08-15",670.28,674.25,664.1,667.54,2410700,667.54]
["2012-08-14",659.25,672.85,659,668.66,3661700,668.66]
["2012-08-13",647.41999999999996,660.15,646.67999999999995,660.01,3267900,660.01]
["2012-08-10",638.59,642.24,636.13,642,1434600,642]
["2012-08-09",644.51,646.37,641.52,642.35,1070300,642.35]
["2012-08-08",639.04999999999995,645.87,638.5,642.23,1322200,642.23]
["2012-08-07",641.79,644.26,636.47,640.54,1981800,640.54]
["2012-08-06",639.61,649.38,639.22,642.82000000000005,1782400,642.82000000000005]
["2012-08-03",640,643.72,636.14,641.33000000000004,1897100,641.33000000000004]
["2012-08-02",625.51,638.03,623.41,628.75,1977700,628.75]
["2012-08-01",637.29999999999995,639.51,631.38,632.67999999999995,1844600,632.67999999999995]
["2012-07-31",628.26,636.5,628.22,632.97,1865600,632.97]
["2012-07-30",636.04999999999995,642.6,629.5,632.29999999999995,2186700,632.29999999999995]
["2012-07-27",618.89,635,617.5,634.96,3549700,634.96]
["2012-07-26",615,616.87,610.03,613.36,1685200,613.36]
["2012-07-25",608.32000000000005,613.38,605.37,607.99,1823000,607.99]
["2012-07-24",615,617.92999999999995,604.34,607.57000000000005,2009400,607.57000000000005]
["2012-07-23",600.48,618.35,598.25,615.51,3561700,615.51]
["2012-07-20",608.76,612.94000000000005,598.17999999999995,610.82000000000005,6463700,610.82000000000005]
["2012-07-19",586.14,598.48,586,593.05999999999995,4674700,593.05999999999995]
["2012-07-18",576.98,583.69000000000005,576.13,580.76,1548200,580.76]
["2012-07-17",578.42999999999995,580.66999999999996,568.4,576.73,1680100,576.73]
["2012-07-16",576.37,579.19000000000005,571.78,574.91999999999996,1462600,574.91999999999996]
["2012-07-13",572.15,579.15,568.54999999999995,576.52,1976000,576.52]
["2012-07-12",567.12,571.92999999999995,562.09,570.48,2309800,570.48]
["2012-07-11",576.29999999999995,577.85,564.94000000000005,571.19000000000005,3499300,571.19000000000005]
["2012-07-10",590.19000000000005,592.42999999999995,578.74,581.70000000000005,1923100,581.70000000000005]
["2012-07-09",584.95000000000005,588.6,581.25,586.01,1715100,586.01]
["2012-07-06",592.45000000000005,593.52,582.82000000000005,585.98,2161800,585.98]
["2012-07-05",588.76,600.05999999999995,588.54,595.91999999999996,2345900,595.91999999999996]
["2012-07-03",580.01,588.41,578,587.83000000000004,1189500,587.83000000000004]
["2012-07-02",581.82000000000005,583,576.5,580.47,1655500,580.47]
["2012-06-29",574.96,580.13,572.20000000000005,580.07000000000005,2519500,580.07000000000005]
["2012-06-28",565.9,566.23,557.21,564.30999999999995,1920900,564.30999999999995]
["2012-06-27",567.70000000000005,573.99,566.02,569.29999999999995,1692300,569.29999999999995]
["2012-06-26",562.76,566.6,559.48,564.67999999999995,1350200,564.67999999999995]
["2012-06-25",567.33000000000004,568.09,557.35,560.70000000000005,1581600,560.70000000000005]
["2012-06-22",568,571.48,565.82000000000005,571.48,2227900,571.48]
["2012-06-21",579.84,579.84,563.73,565.21,2011300,565.21]
["2012-06-20",579.80999999999995,580,573.51,577.51,2346700,577.51]
["2012-06-19",573.59,584.28,573.12,581.53,2076200,581.53]
["2012-06-18",562.62,574.21,559.25,570.85,2496900,570.85]
["2012-06-15",560.34,564.52,557.09,564.51,3001200,564.51]
["2012-06-14",561.29999999999995,565.07000000000005,556.52,559.04999999999995,2344900,559.04999999999995]
["2012-06-13",561.72,567,558.67999999999995,561.09,1954200,561.09]
["2012-06-12",569.77,570.29999999999995,558.58000000000004,565.1,3224200,565.1]
["2012-06-11",584.21,585.32000000000005,566.69000000000005,568.5,2661100,568.5]
["2012-06-08",575.85,581,574.58000000000004,580.45000000000005,1410400,580.45000000000005]
["2012-06-07",587.6,587.89,577.25,578.23,1758500,578.23]
["2012-06-06",576.48,581.97,573.61,580.57000000000005,2095800,580.57000000000005]
["2012-06-05",575.45000000000005,578.13,566.47,570.41,2339900,570.41]
["2012-06-04",570.22,580.49,570.01,578.59,2432700,578.59]
["2012-06-01",571.79,572.65,568.35,570.98,3057900,570.98]
["2012-05-31",588.72,590,579,580.86,2968300,580.86]
["2012-05-30",588.16,591.9,583.53,588.23,1906700,588.23]
["2012-05-29",595.80999999999995,599.13,588.32000000000005,594.34,2605700,594.34]
["2012-05-25",601,601.73,588.28,591.53,3581900,591.53]
["2012-05-24",609.16,611.91999999999996,598.87,603.66,1891300,603.66]
["2012-05-23",601.65,609.6,597.12,609.46,3178100,609.46]
["2012-05-22",613.44000000000005,613.80999999999995,596,600.79999999999995,3051900,600.79999999999995]
["2012-05-21",600.51,615.69000000000005,600,614.11,3075400,614.11]
["2012-05-18",625.1,632.41999999999996,596.70000000000005,600.4,5973500,600.4]
["2012-05-17",633.83000000000004,637.85,621.23,623.04999999999995,3353800,623.04999999999995]
["2012-05-16",617.96,630.1,615.94000000000005,628.92999999999995,4835100,628.92999999999995]
["2012-05-15",605.35,615,603.75,611.11,2102100,611.11]
["2012-05-14",600.78,608.5,600.58000000000004,604,1824400,604]
["2012-05-11",610.35,614.54999999999995,604.77,605.23,2099400,605.23]
["2012-05-10",612.96,616.19000000000005,610.23,613.66,1535900,613.66]
["2012-05-09",606.82000000000005,616.38,601.80999999999995,609.15,2328800,609.15]
["2012-05-08",605.53,616.9,600.70000000000005,612.79,2677300,612.79]
["2012-05-07",595,610.57000000000005,595,607.54999999999995,1994500,607.54999999999995]
["2012-05-04",605.91999999999996,607.89,596.80999999999995,596.97,2207400,596.97]
["2012-05-03",609.62,614.83000000000004,608.95000000000005,611.02,1868000,611.02]
["2012-05-02",601.20000000000005,608.11,600.61,607.26,1611500,607.26]
["2012-05-01",603.79,611.6,600.19000000000005,604.42999999999995,2002300,604.42999999999995]
["2012-04-30",612.99,616.08000000000004,600.61,604.85,2407300,604.85]
["2012-04-27",615.02,616.74,610.6,614.98,1636400,614.98]
["2012-04-26",610.91,618,609.70000000000005,615.47,2092500,615.47]
["2012-04-25",604,611.35,602.88,609.72,1821100,609.72]
["2012-04-24",598.24,606.63,597.32000000000005,601.27,1929100,601.27]
["2012-04-23",592.9,598.45000000000005,590.20000000000005,597.6,2197800,597.6]
["2012-04-20",604.25,608.85,595.83000000000004,596.05999999999995,3058400,596.05999999999995]
["2012-04-19",605.69000000000005,616.26,599,599.29999999999995,3294600,599.29999999999995]
["2012-04-18",608.04999999999995,612.79999999999995,602.80999999999995,607.45000000000005,2669500,607.45000000000005]
["2012-04-17",608.55999999999995,617.69000000000005,607.01,609.57000000000005,3023900,609.57000000000005]
["2012-04-16",623,623.80999999999995,601.66,606.07000000000005,5692100,606.07000000000005]
["2012-04-13",647.54999999999995,648.99,623.54,624.6,8159300,624.6]
["2012-04-12",642.35,653.14,640.26,651.01,5756600,651.01]
["2012-04-11",633.97,636,631.29999999999995,635.96,2199000,635.96]
["2012-04-10",633.52,634.5,624.54999999999995,626.86,2482000,626.86]
["2012-04-09",628.48,635.33000000000004,625.29,630.84,2182700,630.84]
["2012-04-05",632.24,636.42999999999995,628.57000000000005,632.32000000000005,2318700,632.32000000000005]
["2012-04-04",638.45000000000005,639,631.1,635.15,1627600,635.15]
["2012-04-03",645.41,647.95000000000005,638.64,642.62,2044900,642.62]
["2012-04-02",640.77,647.5,634.84,646.91999999999996,2284200,646.91999999999996]
["2012-03-30",651.75,653.49,641,641.24,2310700,641.24]
["2012-03-29",653.44000000000005,656.59,644.29999999999995,648.41,1924300,648.41]
["2012-03-28",652.03,658.59,651.08000000000004,655.76,2538900,655.76]
["2012-03-27",647.03,653.5,644.79999999999995,647.02,2007200,647.02]
["2012-03-26",645,649.49,639.54,649.33000000000004,1819200,649.33000000000004]
["2012-03-23",646.6,648.5,640.9,642.59,1940200,642.59]
["2012-03-22",638.5,648.79999999999995,631,646.04999999999995,2410200,646.04999999999995]
["2012-03-21",634.61,647.39,632.51,639.98,2469600,639.98]
["2012-03-20",630.91999999999996,636.05999999999995,627.27,633.49,1540500,633.49]
["2012-03-19",623.12,637.27,621.24,633.98,2172800,633.98]
["2012-03-16",620.89,625.91,620.04999999999995,625.04,3050500,625.04]
["2012-03-15",616.6,623.5,614.83000000000004,621.13,2435100,621.13]
["2012-03-14",615,622.78,613.46,615.99,2936900,615.99]
["2012-03-13",608.75,617.85,605.54999999999995,617.78,2245800,617.78]
["2012-03-12",600,607,599.26,605.15,1669000,605.15]
["2012-03-09",607.95000000000005,611.9,600,600.25,2670600,600.25]
["2012-03-08",610.04,611.5,606.35,607.14,1345500,607.14]
["2012-03-07",609.04999999999995,611.19000000000005,605.86,606.79999999999995,1264500,606.79999999999995]
["2012-03-06",608.04999999999995,608.80999999999995,593.84,604.96,3174400,604.96]
["2012-03-05",620.42999999999995,622.49,611.38,614.25,1593300,614.25]
["2012-03-02",622,624,620.32000000000005,621.25,1573300,621.25]
["2012-03-01",622.26,625.70000000000005,618.15,622.4,2237700,622.4]
["2012-02-29",618.6,625.6,615.5,618.25,3136900,618.25]
["2012-02-28",610,619.77,607.67999999999995,618.39,2847600,618.39]
["2012-02-27",606.59,612.36,605.05999999999995,609.30999999999995,1813900,609.30999999999995]
["2012-02-24",607.35,611.65,605.51,609.9,1935600,609.9]
["2012-02-23",607,607.94000000000005,600.35,606.11,2055000,606.11]
["2012-02-22",611.96,616.78,606.71,607.94000000000005,1967000,607.94000000000005]
["2012-02-21",603.87,617.88,602.88,614,2480800,614]
["2012-02-17",604.97,607.63,602.4,604.64,2449100,604.64]
["2012-02-16",602.82000000000005,608.80999999999995,597.73,606.52,2530900,606.52]
["2012-02-15",612.92999999999995,612.92999999999995,602.55999999999995,605.55999999999995,2425900,605.55999999999995]
["2012-02-14",611.54,612,604.76,609.76,1803700,609.76]
["2012-02-13",610.5,613.84,610.02,612.20000000000005,1816300,612.20000000000005]
["2012-02-10",607.88,608.13,604,605.91,2325200,605.91]
["2012-02-09",612.02,614.5,609,611.46,2264700,611.46]
["2012-02-08",608.64,611.35,604.74,609.85,1836400,609.85]
["2012-02-07",607.15,609.39,603.76,606.77,2092100,606.77]
["2012-02-06",595.01,610.83000000000004,594.01,609.09,3679600,609.09]
["2012-02-03",590.66,597.07000000000005,588.04999999999995,596.33000000000004,3168500,596.33000000000004]
["2012-02-02",584.87,586.41,582.08000000000004,585.11,2414700,585.11]
["2012-02-01",584.94000000000005,585.5,579.14,580.83000000000004,2320700,580.83000000000004]
["2012-01-31",583,584,575.15,580.11,2142400,580.11]
["2012-01-30",578.04999999999995,580,573.4,577.69000000000005,2330500,577.69000000000005]
["2012-01-27",570.78,580.32000000000005,569.33000000000004,579.98,3617500,579.98]
["2012-01-26",571.98,574.48,564.54999999999995,568.1,3226200,568.1]
["2012-01-25",577.51,578.71,566.38,569.49,4987700,569.49]
["2012-01-24",586.32000000000005,587.67999999999995,578,580.92999999999995,3055800,580.92999999999995]
["2012-01-23",586,588.66,583.16,585.52,3412900,585.52]
["2012-01-20",590.53,591,581.70000000000005,585.99,10576300,585.99]
["2012-01-19",640.99,640.99,631.46,639.57000000000005,6305300,639.57000000000005]
["2012-01-18",626.63,634,622.12,632.91,2761700,632.91]
["2012-01-17",631.98,631.98,625.67999999999995,628.58000000000004,1909300,628.58000000000004]
["2012-01-13",626.26,626.95000000000005,621.05999999999995,624.99,2307300,624.99]
["2012-01-12",631.22,632.89,626.5,629.64,1875200,629.64]
["2012-01-11",623.5,629.39,621.12,625.96,2400000,625.96]
["2012-01-10",629.75,633.79999999999995,616.91,623.14,4395600,623.14]
["2012-01-09",646.5,647,621.23,622.46,5822600,622.46]
["2012-01-06",659.15,660,649.79,650.02,2692900,650.02]
["2012-01-05",662.13,663.97,656.23,659.01,3282900,659.01]
["2012-01-04",665.03,670.25,660.62,668.28,2864000,668.28]
["2012-01-03",652.94000000000005,668.15,652.37,665.41,3676500,665.41]
["2011-12-30",642.02,646.76,642.02,645.9,1782300,645.9]
["2011-12-29",641.49,643,635.20000000000005,642.4,1575400,642.4]
["2011-12-28",642.75,645,638.1,639.70000000000005,2127200,639.70000000000005]
["2011-12-27",632.04999999999995,644.49,632,640.25,1606400,640.25]
["2011-12-23",632,634.67999999999995,630.55999999999995,633.14,1453700,633.14]
["2011-12-22",627.95000000000005,631.73,627.01,629.70000000000005,1822300,629.70000000000005]
["2011-12-21",630.01,631.82000000000005,618.96,625.82000000000005,2497900,625.82000000000005]
["2011-12-20",628,631.84,627.99,630.37,2388200,630.37]
["2011-12-19",628.01,628.5,620,621.83000000000004,2143500,621.83000000000004]
["2011-12-16",624.32000000000005,629.32000000000005,621.47,625.96,4459300,625.96]
["2011-12-15",622.52,624,618.69000000000005,619.54,2408600,619.54]
["2011-12-14",621.85,624.32000000000005,612.49,618.07000000000005,3903700,618.07000000000005]
["2011-12-13",628.76,636.55999999999995,622.85,625.63,4028200,625.63]
["2011-12-12",621.88,626.17999999999995,620.29,625.39,2183900,625.39]
["2011-12-09",618,629.13,617.01,627.41999999999996,2766200,627.41999999999996]
["2011-12-08",621.04,627.45000000000005,615.29999999999995,616.04999999999995,2413100,616.04999999999995]
["2011-12-07",621.67999999999995,625.66,618.1,623.39,2257300,623.39]
["2011-12-06",622.99,628.62,620.24,623.77,2326500,623.77]
["2011-12-05",627.64,631.9,622.4,625.65,3197500,625.65]
["2011-12-02",617.04999999999995,624,616.26,620.36,4085700,620.36]
["2011-12-01",600,616,599,613.77,3620600,613.77]
["2011-11-30",597.95000000000005,599.51,592.09,599.39,3397000,599.39]
["2011-11-29",587.88,590.36,581.33000000000004,582.92999999999995,1831800,582.92999999999995]
["2011-11-28",579.37,588.82000000000005,576.5,588.19000000000005,2828900,588.19000000000005]
["2011-11-25",565.19000000000005,574.27,561.33000000000004,563,1562400,563]
["2011-11-23",575.35,580.25,570.11,570.11,2325800,570.11]
["2011-11-22",580,584.97,575.24,580,2405300,580]
["2011-11-21",587.76,588.5,572.09,580.94000000000005,3001300,580.94000000000005]
["2011-11-18",602,604.5,593.75,594.88,3287700,594.88]
["2011-11-17",610.04999999999995,612.29,596.78,600.87,3493300,600.87]
["2011-11-16",612.08000000000004,618.29999999999995,610.61,611.47,2608500,611.47]
["2011-11-15",612.79999999999995,618.08000000000004,610.5,616.55999999999995,2676000,616.55999999999995]
["2011-11-14",608,618.08000000000004,607.78,613,3188700,613]
["2011-11-11",601.29999999999995,612.09,598.6,608.35,3977000,608.35]
["2011-11-10",605.92999999999995,605.95000000000005,591.55999999999995,595.08000000000004,2868400,595.08000000000004]
["2011-11-09",604.26,609.39,598.66,600.95000000000005,3711000,600.95000000000005]
["2011-11-08",609,614.37,603.6,612.34,3029400,612.34]
["2011-11-07",593.32000000000005,608.78,592.23,608.33000000000004,3357400,608.33000000000004]
["2011-11-04",593.5,599.74,592.42999999999995,596.14,2834800,596.14]
["2011-11-03",587,597.5,583.72,597.5,2669800,597.5]
["2011-11-02",584.9,587.96,580.48,584.82000000000005,2120900,584.82000000000005]
["2011-11-01",580.1,585.51,576.75,578.65,3125100,578.65]
["2011-10-31",595.09,599.69000000000005,591.66999999999996,592.64,2557800,592.64]
["2011-10-28",594.52,602.29999999999995,594.25,600.14,2508000,600.14]
["2011-10-27",598.41999999999996,602.70000000000005,593.29999999999995,598.66999999999996,3780300,598.66999999999996]
["2011-10-26",589.54999999999995,590.17999999999995,572.86,586.30999999999995,2873100,586.30999999999995]
["2011-10-25",593.1,595,582.85,583.16,2540500,583.16]
["2011-10-24",586.72,599.97,586.5,596.41999999999996,3426900,596.41999999999996]
["2011-10-21",589.51,592.75,586.70000000000005,590.49,3391000,590.49]
["2011-10-20",581.9,588.89,579.51,583.66999999999996,3379000,583.66999999999996]
["2011-10-19",587.34,592.05999999999995,579.22,580.70000000000005,2931500,580.70000000000005]
["2011-10-18",580.19000000000005,592.55999999999995,577.4,590.51,3800800,590.51]
["2011-10-17",583.72,591.83000000000004,578,582.41,4008200,582.41]
["2011-10-14",599.47,599.6,587.57000000000005,591.67999999999995,8529900,591.67999999999995]
["2011-10-13",550.03,559,548.02,558.99,5687600,558.99]
["2011-10-12",548.13,555.23,544.63,548.5,3177800,548.5]
["2011-10-11",533.46,546.79999999999995,533.46,543.17999999999995,2853400,543.17999999999995]
["2011-10-10",525.17999999999995,537.47,523.20000000000005,537.16999999999996,2322200,537.16999999999996]
["2011-10-07",516.83000000000004,520.5,510.3,515.12,2855900,515.12]
["2011-10-06",507.5,515.23,502.6,514.71,3424300,514.71]
["2011-10-05",496.35,507.8,480.77,504.7,4534100,504.7]
["2011-10-04",490.03,503.44,480.6,501.9,4158800,501.9]
["2011-10-03",509.85,512,495,495.52,4474400,495.52]
["2011-09-30",520.21,524,514.38,515.04,2723600,515.04]
["2011-09-29",536.04,537.29999999999995,519.41,527.5,2906600,527.5]
["2011-09-28",541.5,544.02,527.70000000000005,528.84,2263300,528.84]
["2011-09-27",538.20000000000005,547.04999999999995,536.04999999999995,539.34,3010900,539.34]
["2011-09-26",527.25,532.92999999999995,513.25,531.89,2634200,531.89]
["2011-09-23",516.55999999999995,526.41999999999996,514.5,525.51,2777300,525.51]
["2011-09-22",526.25,528.78,514,520.66,4400300,520.66]
["2011-09-21",547.69000000000005,555,538.86,539.20000000000005,2514300,539.20000000000005]
["2011-09-20",549.4,558.52,542.66999999999996,546.63,2779100,546.63]
["2011-09-19",540.35,549.9,535.38,546.66999999999996,2468400,546.66999999999996]
["2011-09-16",544.79999999999995,546.84,543.14,546.67999999999995,3534300,546.67999999999995]
["2011-09-15",535.5,544.98,534.55999999999995,542.55999999999995,2960800,542.55999999999995]
["2011-09-14",532.59,536.95000000000005,525.82000000000005,532.07000000000005,2694400,532.07000000000005]
["2011-09-13",532,533.88,523.4,529.52,2354200,529.52]
["2011-09-12",517.96,531.99,517.5,530.12,2670400,530.12]
["2011-09-09",531.4,534.65,521.19000000000005,524.85,3268800,524.85]
["2011-09-08",533.79999999999995,539.1,531.9,534.96,2380500,534.96]
["2011-09-07",530.45000000000005,535.94000000000005,527.4,534.03,2755800,534.03]
["2011-09-06",510.8,522.76,510.5,522.17999999999995,2715800,522.17999999999995]
["2011-09-02",524.47,527.91999999999996,520.73,524.84,2401200,524.84]
["2011-09-01",540.75,543.83000000000004,531.22,532.5,2415500,532.5]
["2011-08-31",544.74,546.29999999999995,536,540.96,2693300,540.96]
["2011-08-30",538.19000000000005,542.99,530.80999999999995,540.70000000000005,2989000,540.70000000000005]
["2011-08-29",534.55999999999995,539.45000000000005,533.55999999999995,539.08000000000004,2335800,539.08000000000004]
["2011-08-26",519.99,530.45000000000005,513.14,526.86,3596300,526.86]
["2011-08-25",530.38,537.27,518.29999999999995,520.04,3293000,520.04]
["2011-08-24",519.33000000000004,530,517.23,523.29,3594500,523.29]
["2011-08-23",503.5,521.41,499.06,518.82000000000005,4346800,518.82000000000005]
["2011-08-22",504,507,494.53,498.17,4905900,498.17]
["2011-08-19",499.34,514.87,490.86,490.92,5410000,490.92]
["2011-08-18",523.47,524.89,500.49,504.88,6290700,504.88]
["2011-08-17",540.03,543.69000000000005,530.77,533.15,4079100,533.15]
["2011-08-16",552.42999999999995,552.44000000000005,530.29999999999995,539,6939400,539]
["2011-08-15",553.42999999999995,564.99,546.04999999999995,557.23,7144900,557.23]
["2011-08-12",569.5,570.5,560.4,563.77,3154300,563.77]
["2011-08-11",553.82000000000005,568.5,548.41,562.13,4830600,562.13]
["2011-08-10",561.38,564.12,547.73,549.01,5369600,549.01]
["2011-08-09",561,574.61,541.01,573.41,6469700,573.41]
["2011-08-08",562.98,569,544.35,546.02,7496600,546.02]
["2011-08-05",582.54,590,562,579.04,5929100,579.04]
["2011-08-04",594.5,598.85,577.47,577.52,4914600,577.52]
["2011-08-03",594.27,603,583.63,601.16999999999996,3825700,601.16999999999996]
["2011-08-02",606,609.66999999999996,591.57000000000005,592.4,3200600,592.4]
["2011-08-01",611.22,615.5,599.17999999999995,606.77,3966100,606.77]
["2011-07-29",604.23,614.96,603.69000000000005,603.69000000000005,4137400,603.69000000000005]
["2011-07-28",605.19000000000005,615.98,603,610.94000000000005,3108400,610.94000000000005]
["2011-07-27",617.17999999999995,620.95000000000005,604.75,607.22,3934400,607.22]
["2011-07-26",618.04999999999995,627.5,617.22,622.52,2342900,622.52]
["2011-07-25",613.36,625.41,613,618.98,3131600,618.98]
["2011-07-22",605.39,619.5,604.27,618.23,3528200,618.23]
["2011-07-21",594.03,608.05999999999995,594.01,606.99,3469500,606.99]
["2011-07-20",602.17999999999995,602.83000000000004,595.35,595.35,2227800,595.35]
["2011-07-19",596.14,604.67999999999995,595.53,602.54999999999995,2967500,602.54999999999995]
["2011-07-18",592.49,602.04999999999995,592,594.94000000000005,4468300,594.94000000000005]
["2011-07-15",597.5,600.25,588.16,597.62,13732100,597.62]
["2011-07-14",539.12,542,526.73,528.94000000000005,6649500,528.94000000000005]
["2011-07-13",537,544,536.48,538.26,2790200,538.26]
["2011-07-12",528.16,539.41999999999996,526,534.01,2841200,534.01]
["2011-07-11",528.17999999999995,535.98,525.5,527.28,2839300,527.28]
["2011-07-08",532.95000000000005,537.65,527.27,531.99,4770200,531.99]
["2011-07-07",541,550.67999999999995,535.88,546.6,3935500,546.6]
["2011-07-06",533.5,538.51,533.04,535.36,2695600,535.36]
["2011-07-05",525.29999999999995,535.4,525.29999999999995,532.44000000000005,3849200,532.44000000000005]
["2011-07-01",506.74,521.17999999999995,506.38,521.03,3636700,521.03]
["2011-06-30",501.99,506.67,501.5,506.38,2428400,506.38]
["2011-06-29",496.54,500.25,492.38,497.57,2343000,497.57]
["2011-06-28",484.02,496.21,484.02,493.65,2715100,493.65]
["2011-06-27",474,488.4,473.6,482.8,3444700,482.8]
["2011-06-24",480.68,480.75,473.02,474.88,3805600,474.88]
["2011-06-23",482.13,482.86,473.73,480.22,4801700,480.22]
["2011-06-22",491.45,492.35,486.73,487.01,2407100,487.01]
["2011-06-21",487.19,493.94,484.73,493,2765400,493]
["2011-06-20",485,486.23,479.23,484.58,3028600,484.58]
["2011-06-17",506.18,506.69,484.8,485.02,5245400,485.02]
["2011-06-16",502.81,506.57,496.67,500.37,2757000,500.37]
["2011-06-15",505.03,508.35,500.61,502.95,2073300,502.95]
["2011-06-14",508.15,514.08000000000004,506.99,508.37,2341500,508.37]
["2011-06-13",510,510.2,502.17,504.73,2427300,504.73]
["2011-06-10",514.08000000000004,516.69000000000005,509.29,509.51,2439900,509.51]
["2011-06-09",520,520,515.64,516.73,1689100,516.73]
["2011-06-08",516.53,521.24,515.78,519.16999999999996,1653400,519.16999999999996]
["2011-06-07",522.89,524.63,518.99,519.03,1907600,519.03]
["2011-06-06",523.54,526.82000000000005,519.25,521.05999999999995,1942100,521.05999999999995]
["2011-06-03",522,527.6,521.5,523.08000000000004,1748500,523.08000000000004]
["2011-06-02",527.57000000000005,530.29999999999995,522.48,528.05999999999995,2204500,528.05999999999995]
["2011-06-01",528.04,533.20000000000005,525.30999999999995,525.6,2955900,525.6]
["2011-05-31",525,529.04999999999995,523.5,529.02,2687300,529.02]
["2011-05-27",518.48,521.79,516.29999999999995,520.9,1745800,520.9]
["2011-05-26",517.70000000000005,522.12,515,518.13,2118500,518.13]
["2011-05-25",519.66999999999996,522.77,517.25,519.66999999999996,1301600,519.66999999999996]
["2011-05-24",520.37,523.96,518.15,518.26,1900000,518.26]
["2011-05-23",516.6,520,513.4,518.39,2300000,518.39]
["2011-05-20",531.79999999999995,531.99,523.13,524.03,2317500,524.03]
["2011-05-19",532.73,536.54,529.72,531.25,2468700,531.25]
["2011-05-18",529.54,530.33000000000004,525.70000000000005,529.80999999999995,1953200,529.80999999999995]
["2011-05-17",515.42999999999995,531.22,515.03,530.46,3303600,530.46]
["2011-05-16",526.30999999999995,527.27,516.4,518.41999999999996,2958200,518.41999999999996]
["2011-05-13",534.61,535.91999999999996,529.04999999999995,529.54999999999995,2108700,529.54999999999995]
["2011-05-12",535.24,536.94000000000005,530.91,535.04999999999995,1448300,535.04999999999995]
["2011-05-11",540.14,543.54999999999995,533.69000000000005,535.45000000000005,2338800,535.45000000000005]
["2011-05-10",540,544.42999999999995,537.54,542.66,2042900,542.66]
["2011-05-09",535,538.49,531.1,537.67999999999995,1948700,537.67999999999995]
["2011-05-06",538.15,541.46,535.17999999999995,535.29999999999995,2056100,535.29999999999995]
["2011-05-05",533.86,539.41999999999996,531.5,534.27,1997800,534.27]
["2011-05-04",535.16999999999996,539,533.02,535.79,2117000,535.79]
["2011-05-03",537.13,542.01,529.63,533.89,2081500,533.89]
["2011-05-02",545.70000000000005,545.73,537.12,538.55999999999995,2133700,538.55999999999995]
["2011-04-29",540,544.1,538.51,544.1,4228500,544.1]
["2011-04-28",538.05999999999995,539.25,534.08000000000004,537.97,2000000,537.97]
["2011-04-27",538,538.11,534.35,537.76,2298400,537.76]
["2011-04-26",526.52,537.44000000000005,525.21,532.82000000000005,3500000,532.82000000000005]
["2011-04-25",525.25,527,522.01,525.04999999999995,1630800,525.04999999999995]
["2011-04-21",527.49,528.28,522.39,525.1,2470100,525.1]
["2011-04-20",525.9,526.82000000000005,521.39,525.73,3060000,525.73]
["2011-04-19",529.95000000000005,530.88,520.9,521.53,2684100,521.53]
["2011-04-18",526.41999999999996,527.66,519,526.84,5039800,526.84]
["2011-04-15",545.29,545.75,530.05999999999995,530.70000000000005,14043700,530.70000000000005]
["2011-04-14",575.19000000000005,579.45000000000005,572.1,578.51,5456300,578.51]
["2011-04-13",575.51,577.6,571.75,576.28,2069400,576.28]
["2011-04-12",575,576.91,568.04999999999995,570.61,2085600,570.61]
["2011-04-11",576.20000000000005,578.1,573,577.37,1858200,577.37]
["2011-04-08",584.89,584.89,578.05999999999995,578.16,1901800,578.16]
["2011-04-07",575.73,580.64,574.19000000000005,580,2531500,580]
["2011-04-06",572.17999999999995,575.16,568,574.17999999999995,2668300,574.17999999999995]
["2011-04-05",581.08000000000004,581.49,565.67999999999995,569.09,6047500,569.09]
["2011-04-04",593,594.74,583.1,587.67999999999995,2054500,587.67999999999995]
["2011-04-01",588.76,595.19000000000005,588.76,591.79999999999995,2613200,591.79999999999995]
["2011-03-31",583,588.16,581.74,586.76,2029400,586.76]
["2011-03-30",584.38,585.5,580.58000000000004,581.84,1422300,581.84]
["2011-03-29",576,581.89,573.01,581.73,1604800,581.73]
["2011-03-28",582.07000000000005,584.99,574.71,575.36,2218400,575.36]
["2011-03-25",586.88,586.91,579.24,579.74,2858400,579.74]
["2011-03-24",585.42999999999995,588.39,578.79999999999995,586.89,2098700,586.89]
["2011-03-23",575.19000000000005,582.45000000000005,572,582.16,1816200,582.16]
["2011-03-22",577.27,579.23,572.51,577.32000000000005,1886900,577.32000000000005]
["2011-03-21",570.22,579.79999999999995,569.02,576.5,3020900,576.5]
["2011-03-18",564.64,567.99,559.74,561.05999999999995,3298600,561.05999999999995]
["2011-03-17",564.48,569,560.54,561.36,2899300,561.36]
["2011-03-16",568.01,569.79,551.28,557.1,3798500,557.1]
["2011-03-15",557.5,571,555.5,569.55999999999995,4005600,569.55999999999995]
["2011-03-14",572.79999999999995,578.29,568.02,569.99,2816100,569.99]
["2011-03-11",578.22,580,573.33000000000004,576.71,3032000,576.71]
["2011-03-10",585.44000000000005,586.62,579.45000000000005,580.29999999999995,3128100,580.29999999999995]
["2011-03-09",591,594.51,585.75,591.77,2151000,591.77]
["2011-03-08",592.92999999999995,597.98,590.20000000000005,592.30999999999995,2284900,592.30999999999995]
["2011-03-07",600.54999999999995,603.69000000000005,587,591.66,3462700,591.66]
["2011-03-04",608.33000000000004,608.98,600.20000000000005,600.62,3011000,600.62]
["2011-03-03",606.38,611.49,605,609.55999999999995,1945300,609.55999999999995]
["2011-03-02",599.79999999999995,606,595.19000000000005,600.79,2026700,600.79]
["2011-03-01",617.78,619.22,599.29999999999995,600.76,3323200,600.76]
["2011-02-28",610,616.49,608.01,613.4,2281500,613.4]
["2011-02-25",611.86,614.72,609.5,610.04,1932400,610.04]
["2011-02-24",611.39,613.09,601.35,608.82000000000005,2711700,608.82000000000005]
["2011-02-23",610.33000000000004,614.70000000000005,604,611.32000000000005,2889600,611.32000000000005]
["2011-02-22",620.03,624.92999999999995,607.77,610.21,3639900,610.21]
["2011-02-18",626,631.17999999999995,624.17999999999995,630.08000000000004,3217900,630.08000000000004]
["2011-02-17",621.25,627.25,620.28,625.26,1478800,625.26]
["2011-02-16",625.63,626.5,622.1,624.22,1684000,624.22]
["2011-02-15",627.32000000000005,630.09,623.1,624.15,2092000,624.15]
["2011-02-14",623.34,629.64,620.04,628.15,2128000,628.15]
["2011-02-11",613.79,625,613,624.5,2589900,624.5]
["2011-02-10",613.9,617.5,611.55999999999995,616.44000000000005,2334400,616.44000000000005]
["2011-02-09",616.87,619.45000000000005,612.34,616.5,1842500,616.5]
["2011-02-08",614.92999999999995,619.63,614.51,618.38,1694900,618.38]
["2011-02-07",610.16,618.39,609.21,614.29,1799600,614.29]
["2011-02-04",610.15,611.44000000000005,606.61,610.98,1550800,610.98]
["2011-02-03",609.48,611.45000000000005,606.13,610.15,1495100,610.15]
["2011-02-02",611,614.34,607.53,612,1760700,612]
["2011-02-01",604.49,613.35,603.11,611.04,2745300,611.04]
["2011-01-31",603.6,604.47,595.54999999999995,600.36,2804900,600.36]
["2011-01-28",619.07000000000005,620.36,599.76,600.99,4231100,600.99]
["2011-01-27",617.89,619.70000000000005,613.25,616.79,2019200,616.79]
["2011-01-26",620.33000000000004,622.49,615.28,616.5,2038100,616.5]
["2011-01-25",608.20000000000005,620.69000000000005,606.52,619.91,3646800,619.91]
["2011-01-24",607.57000000000005,612.49,601.23,611.08000000000004,4599200,611.08000000000004]
["2011-01-21",639.58000000000004,641.73,611.36,611.83000000000004,8904400,611.83000000000004]
["2011-01-20",632.21,634.08000000000004,623.29,626.77,5485800,626.77]
["2011-01-19",642.12,642.96,629.66,631.75,3406100,631.75]
["2011-01-18",626.05999999999995,641.99,625.27,639.63,3617000,639.63]
["2011-01-14",617.4,624.27,617.08000000000004,624.17999999999995,2365600,624.17999999999995]
["2011-01-13",616.97,619.66999999999996,614.16,616.69000000000005,1334000,616.69000000000005]
["2011-01-12",619.35,619.35,614.77,616.87,1632700,616.87]
["2011-01-11",617.71,618.79999999999995,614.5,616.01,1439300,616.01]
["2011-01-10",614.79999999999995,615.39,608.55999999999995,614.21,1579200,614.21]
["2011-01-07",615.91,618.25,610.13,616.44000000000005,2101200,616.44000000000005]
["2011-01-06",610.67999999999995,618.42999999999995,610.04999999999995,613.5,2057800,613.5]
["2011-01-05",600.07000000000005,610.33000000000004,600.04999999999995,609.07000000000005,2532300,609.07000000000005]
["2011-01-04",605.62,606.17999999999995,600.12,602.12,1824500,602.12]
["2011-01-03",596.48,605.59,596.48,604.35,2365200,604.35]
["2010-12-31",596.74,598.41999999999996,592.03,593.97,1539300,593.97]
["2010-12-30",598,601.33000000000004,597.39,598.86,989500,598.86]
["2010-12-29",602,602.41,598.91999999999996,601,1019200,601]
["2010-12-28",602.04999999999995,603.87,598.01,598.91999999999996,1064800,598.91999999999996]
["2010-12-27",602.74,603.78,599.5,602.38,1208100,602.38]
["2010-12-23",605.34,606,602.03,604.23,1110800,604.23]
["2010-12-22",604,607,603.28,605.49,1207500,605.49]
["2010-12-21",598.57000000000005,604.72,597.61,603.07000000000005,1879500,603.07000000000005]
["2010-12-20",594.65,597.88,588.66,595.05999999999995,1973300,595.05999999999995]
["2010-12-17",591,592.55999999999995,587.66999999999996,590.79999999999995,3087100,590.79999999999995]
["2010-12-16",592.85,593.77,588.07000000000005,591.71,1596900,591.71]
["2010-12-15",594.20000000000005,596.45000000000005,589.15,590.29999999999995,2167700,590.29999999999995]
["2010-12-14",597.09,598.29,592.48,594.91,1643300,594.91]
["2010-12-13",597.12,603,594.09,594.62,2398500,594.62]
["2010-12-10",593.14,593.99,590.29,592.21,1704700,592.21]
["2010-12-09",593.88,595.58000000000004,589,591.5,1868900,591.5]
["2010-12-08",591.97,592.52,583.69000000000005,590.54,1756900,590.54]
["2010-12-07",591.27,593,586,587.14,3042200,587.14]
["2010-12-06",580.57000000000005,582,576.61,578.36,2093800,578.36]
["2010-12-03",569.45000000000005,576.48,568,573,2631200,573]
["2010-12-02",568.66,573.33000000000004,565.35,571.82000000000005,2547900,571.82000000000005]
["2010-12-01",563,571.57000000000005,562.4,564.35,3754100,564.35]
["2010-11-30",574.32000000000005,574.32000000000005,553.30999999999995,555.71,7117400,555.71]
["2010-11-29",589.16999999999996,589.79999999999995,579.95000000000005,582.11,2859700,582.11]
["2010-11-26",590.46,592.98,587,590,1311100,590]
["2010-11-24",587.30999999999995,596.6,587.04999999999995,594.97,2396400,594.97]
["2010-11-23",587.01,589.01,578.20000000000005,583.01,2162600,583.01]
["2010-11-22",587.47,593.44000000000005,582.75,591.22,2186600,591.22]
["2010-11-19",597,597.89,590.34,590.83000000000004,2297500,590.83000000000004]
["2010-11-18",589,599.98,588.55999999999995,596.55999999999995,2590000,596.55999999999995]
["2010-11-17",585,589.5,581.37,583.54999999999995,2442500,583.54999999999995]
["2010-11-16",592.76,597.89,583.45000000000005,583.72,3307400,583.72]
["2010-11-15",603.08000000000004,604,594.04999999999995,595.47,3478900,595.47]
["2010-11-12",613.99,616.9,601.21,603.29,3393000,603.29]
["2010-11-11",619.70000000000005,619.85,614.21,617.19000000000005,2261600,617.19000000000005]
["2010-11-10",622.08000000000004,623,617.51,622.88,2497000,622.88]
["2010-11-09",630,630.85,620.51,624.82000000000005,2237200,624.82000000000005]
["2010-11-08",624.02,629.49,623.13,626.77,2101300,626.77]
["2010-11-05",623.17999999999995,625.49,621.11,625.08000000000004,1765700,625.08000000000004]
["2010-11-04",624.64,629.91999999999996,622.1,624.27,3570800,624.27]
["2010-11-03",617.5,621.83000000000004,613.5,620.17999999999995,3380500,620.17999999999995]
["2010-11-02",618.66999999999996,620,614.58000000000004,615.6,1997600,615.6]
["2010-11-01",615.73,620.66,611.21,615,3087100,615]
["2010-10-29",617.07000000000005,619,612.99,613.70000000000005,2278300,613.70000000000005]
["2010-10-28",620.04999999999995,621,613.29999999999995,618.58000000000004,2184300,618.58000000000004]
["2010-10-27",615.77,620,612.33000000000004,616.47,2241900,616.47]
["2010-10-26",613.1,621.23,611.03,618.6,2512900,618.6]
["2010-10-25",615.59,624.74,614.97,616.5,3158400,616.5]
["2010-10-22",611.91999999999996,614.82000000000005,610.04999999999995,612.53,2256100,612.53]
["2010-10-21",611.51,616,606,611.99,2920500,611.99]
["2010-10-20",608.14,617.38,607.5,607.98,3525100,607.98]
["2010-10-19",608.85,614.82000000000005,602.86,607.83000000000004,4587900,607.83000000000004]
["2010-10-18",600.54999999999995,619.69000000000005,600.54999999999995,617.71,7098200,617.71]
["2010-10-15",599.27,601.64,591.6,601.45000000000005,14824800,601.45000000000005]
["2010-10-14",544.17999999999995,545.25,537.11,540.92999999999995,6634100,540.92999999999995]
["2010-10-13",547,547.49,542.33000000000004,543.29999999999995,3055600,543.29999999999995]
["2010-10-12",540.12,545.99,537.79,541.39,3753600,541.39]
["2010-10-11",538.48,544.6,537.16999999999996,538.84,2626300,538.84]
["2010-10-08",532.77,537.6,527.62,536.35,2859200,536.35]
["2010-10-07",536.21,537.20000000000005,529.14,530.01,2395800,530.01]
["2010-10-06",539.26,539.95000000000005,529.94000000000005,534.35,2762300,534.35]
["2010-10-05",528.38,540,526.54999999999995,538.23,3507100,538.23]
["2010-10-04",524.95000000000005,528.25,518.85,522.35,1940500,522.35]
["2010-10-01",530,530.62,523,525.62,2225000,525.62]
["2010-09-30",529.16,531.87,518.91999999999996,525.79,3244100,525.79]
["2010-09-29",527.85,532.94000000000005,524.71,527.69000000000005,2172200,527.69000000000005]
["2010-09-28",533.48,533.59,518.45000000000005,527.16999999999996,3654700,527.16999999999996]
["2010-09-27",528.85,536.85,528.85,530.41,3107400,530.41]
["2010-09-24",521.74,527.83000000000004,518.26,527.29,3356900,527.29]
["2010-09-23",514.61,519.69000000000005,511.3,513.48,2317400,513.48]
["2010-09-22",512.86,517.78,511.68,516,2537100,516]
["2010-09-21",509.68,519.98,508.91,513.46,4466300,513.46]
["2010-09-20",492.5,510.41,492.06,508.28,4403500,508.28]
["2010-09-17",483.75,491.2,481.18,490.15,5641600,490.15]
["2010-09-16",479.95,482.45,479.41,481.06,1969500,481.06]
["2010-09-15",479.95,481.89,478.5,480.64,2402800,480.64]
["2010-09-14",482.01,484.75,480.08,480.43,2216500,480.43]
["2010-09-13",480.9,484.35,479.53,482.27,2241500,482.27]
["2010-09-10",479.02,479.79,475.08,476.14,1974300,476.14]
["2010-09-09",477.83,480.4,470.58,476.18,2430600,476.18]
["2010-09-08",465.19,472.5,464.51,470.58,2401800,470.58]
["2010-09-07",464.5,467.59,463.02,464.4,1709900,464.4]
["2010-09-03",470.52,471.88,467.44,470.3,2540400,470.3]
["2010-09-02",462.84,464.43,460.31,463.18,1684200,463.18]
["2010-09-01",454.98,464.94,452.5,460.33,3228300,460.33]
["2010-08-31",450.11,454.87,448,450.02,1946800,450.02]
["2010-08-30",459.15,459.76,452.42,452.69,1231400,452.69]
["2010-08-27",452.56,459.99,447.65,458.83,2312400,458.83]
["2010-08-26",456.06,457.26,450.44,450.98,1777000,450.98]
["2010-08-25",450,457.81,450,454.62,2592100,454.62]
["2010-08-24",457.7,458.37,450.92,451.39,2762700,451.39]
["2010-08-23",461.5,468.25,457.73,464.07,2986200,464.07]
["2010-08-20",467.97,471.59,461.02,462.02,3917600,462.02]
["2010-08-19",481.01,482.51,467.25,467.97,3925000,467.97]
["2010-08-18",490.44,490.87,481.55,482.15,2686400,482.15]
["2010-08-17",488.53,494.7,486.03,490.52,1890700,490.52]
["2010-08-16",483.68,489.87,480.5,485.59,1305000,485.59]
["2010-08-13",489,491.19,486.01,486.35,1934700,486.35]
["2010-08-12",483.94,494.75,482.51,492.01,2204600,492.01]
["2010-08-11",497.73,498,491.5,491.74,2223000,491.74]
["2010-08-10",502.35,506,498.57,503.71,2074000,503.71]
["2010-08-09",502.25,505.5,501.36,505.35,1872200,505.35]
["2010-08-06",505.4,505.74,496.05,500.22,3319500,500.22]
["2010-08-05",505.89,508.6,503.56,508.1,2420400,508.1]
["2010-08-04",492.18,507,491.05,506.32,3812500,506.32]
["2010-08-03",490.5,492.46,486.76,489.83,1802300,489.83]
["2010-08-02",488.99,493.28,486.94,490.41,1858700,490.41]
["2010-07-30",479.65,487.36,479.14,484.85,2144100,484.85]
["2010-07-29",485.95,488.88,479.33,484.99,2675500,484.99]
["2010-07-28",494.94,495.25,482.67,484.35,2496000,484.35]
["2010-07-27",490.58,497.5,490.17,492.63,2451200,492.63]
["2010-07-26",489.09,490.75,484.88,488.97,1995200,488.97]
["2010-07-23",480.77,490.59,480.01,490.06,2264400,490.06]
["2010-07-22",483.23,488.98,482.48,484.81,2147700,484.81]
["2010-07-21",484,485.7,475.43,477.5,3279600,477.5]
["2010-07-20",461.03,482.99,460.6,481.59,4054500,481.59]
["2010-07-19",461.01,469.65,457.52,466.18,4550300,466.18]
["2010-07-16",469.12,470.56,459.52,459.61,7824800,459.61]
["2010-07-15",491.73,494.7,482.68,494.02,4858200,494.02]
["2010-07-14",489.88,493.83,486.46,491.34,3118000,491.34]
["2010-07-13",482.25,492.99,480.28,489.2,3976300,489.2]
["2010-07-12",472.37,479.44,471.08,475.83,3334400,475.83]
["2010-07-09",471.96,473.26,462.78,467.49,4331500,467.49]
["2010-07-08",453.55,457.33,449.66,456.56,2668900,456.56]
["2010-07-07",438.31,451.29,435.38,450.2,3129700,450.2]
["2010-07-06",444,447.67,433.63,436.07,2560100,436.07]
["2010-07-02",441.62,442.28,436,436.55,1936000,436.55]
["2010-07-01",445.29,448.4,433.63,439.49,3513600,439.49]
["2010-06-30",454.96,457.83,444.72,444.95,3603200,444.95]
["2010-06-29",463.44,464.55,451.12,454.26,3502100,454.26]
["2010-06-28",472.59,477.55,469.01,472.08,1762300,472.08]
["2010-06-25",477.06,477.65,470.56,472.68,2245200,472.68]
["2010-06-24",479.66,482.75,473.26,475.1,1893600,475.1]
["2010-06-23",486.89,486.89,478.16,482.05,2029100,482.05]
["2010-06-22",489.9,496.6,485.73,486.25,2219700,486.25]
["2010-06-21",499.9,500.97,484.89,488.56,2983500,488.56]
["2010-06-18",502.51,503.47,498.13,500.03,2872900,500.03]
["2010-06-17",503.45,505.87,496.69,500.08,1977300,500.08]
["2010-06-16",496.17,504,496.11,501.27,2289300,501.27]
["2010-06-15",483.08,500.4,482.18,497.99,4259600,497.99]
["2010-06-14",494.48,494.5,483.19,483.19,2040400,483.19]
["2010-06-11",482.5,488.71,481.62,488.5,1781700,488.5]
["2010-06-10",480.37,488.5,475.84,487.01,2577900,487.01]
["2010-06-09",487.22,488.88,472,474.02,2729000,474.02]
["2010-06-08",487.85,488.84,477.54,484.78,2685100,484.78]
["2010-06-07",499.06,500.91,483.15,485.52,3632700,485.52]
["2010-06-04",499.72,509.25,496.7,498.72,3920300,498.72]
["2010-06-03",495.11,508,494.7,505.6,3650700,505.6]
["2010-06-02",486.68,493.87,481.46,493.37,2540800,493.37]
["2010-06-01",480.43,491.06,480.12,482.37,2666800,482.37]
["2010-05-28",492.74,493.45,483,485.63,2894800,485.63]
["2010-05-27",484.95,492.31,481.05,490.46,2809100,490.46]
["2010-05-26",482.07,489.76,475,475.47,3475600,475.47]
["2010-05-25",468.15,477.45,464.01,477.07,3017400,477.07]
["2010-05-24",480.73,489.79,476.8,477.16,4345600,477.16]
["2010-05-21",469.06,485,464.4,472.05,9690800,472.05]
["2010-05-20",485.07,485.58,473.8,475.01,4913300,475.01]
["2010-05-19",496.26,499.44,487.74,494.43,3445700,494.43]
["2010-05-18",510,510.97,497.07,498.37,2825500,498.37]
["2010-05-17",506.78,508.36,498.35,507.97,2793800,507.97]
["2010-05-14",509.77,510.99,496.25,507.53,4116000,507.53]
["2010-05-13",516.5,522,510.37,510.88,3325800,510.88]
["2010-05-12",512.04,512.04,502,505.39,3851800,505.39]
["2010-05-11",515.66999999999996,519.88,508.22,509.05,3322600,509.05]
["2010-05-10",513.97,522.82000000000005,512.6,521.65,4128000,521.65]
["2010-05-07",499.97,505.32,481.33,493.14,5089000,493.14]
["2010-05-06",508.75,517.52,460,498.67,5000100,498.67]
["2010-05-05",500.98,515.72,500.47,509.76,4582200,509.76]
["2010-05-04",526.52,526.74,504.21,506.37,6076300,506.37]
["2010-05-03",526.5,532.91999999999996,525.08000000000004,530.6,1857800,530.6]
["2010-04-30",531.13,537.67999999999995,525.44000000000005,525.70000000000005,2435400,525.70000000000005]
["2010-04-29",533.37,536.5,526.66999999999996,532,3058900,532]
["2010-04-28",532.1,534.83000000000004,521.03,529.19000000000005,3406100,529.19000000000005]
["2010-04-27",528.95000000000005,538.33000000000004,527.23,529.05999999999995,3844700,529.05999999999995]
["2010-04-26",544.97,544.99,529.21,531.64,4368800,531.64]
["2010-04-23",547.25,549.32000000000005,542.27,544.99,2089400,544.99]
["2010-04-22",552,552.5,543.35,547.05999999999995,3280700,547.05999999999995]
["2010-04-21",556.46,560.25,552.16,554.29999999999995,2391500,554.29999999999995]
["2010-04-20",554.16999999999996,559.66,551.05999999999995,555.04,2977400,555.04]
["2010-04-19",548.75,553.99,545,550.1,3894000,550.1]
["2010-04-16",563,568.80999999999995,549.63,550.15,12235500,550.15]
["2010-04-15",592.16999999999996,597.84,588.29,595.29999999999995,6761800,595.29999999999995]
["2010-04-14",590.05999999999995,592.34,584.01,589,3402700,589]
["2010-04-13",572.53,588.88,571.13,586.77,3912300,586.77]
["2010-04-12",567.35,574,566.22,572.73,2352400,572.73]
["2010-04-09",567.49,568.77,564,566.22,2056600,566.22]
["2010-04-08",563.32000000000005,569.85,560.04999999999995,567.49,1947500,567.49]
["2010-04-07",567.29999999999995,568.75,561.86,563.54,2581000,563.54]
["2010-04-06",569.46,570.89,565.4,568.22,2060100,568.22]
["2010-04-05",570.9,574.88,569,571.01,1901500,571.01]
["2010-04-01",571.35,573.45000000000005,565.54999999999995,568.79999999999995,2102700,568.79999999999995]
["2010-03-31",565.04999999999995,569.74,562.80999999999995,567.12,3030800,567.12]
["2010-03-30",562.83000000000004,567.63,560.28,566.71,1977900,566.71]
["2010-03-29",563,564.72,560.57000000000005,562.45000000000005,3104500,562.45000000000005]
["2010-03-26",565.27,567.39,560.02,562.69000000000005,2696200,562.69000000000005]
["2010-03-25",559.02,572,558.66,562.88,3930900,562.88]
["2010-03-24",545.51,559.85,539.70000000000005,557.33000000000004,6565200,557.33000000000004]
["2010-03-23",557.04,558.30999999999995,542,549,5501300,549]
["2010-03-22",556.11,566.85,554.28,557.5,4004800,557.5]
["2010-03-19",566.23,568,557.28,560,4792400,560]
["2010-03-18",564.72,568.44000000000005,562.96,566.4,1777200,566.4]
["2010-03-17",568.29999999999995,571.45000000000005,564.25,565.55999999999995,3321600,565.55999999999995]
["2010-03-16",561.83000000000004,568.41999999999996,560.76,565.20000000000005,3431500,565.20000000000005]
["2010-03-15",566.67999999999995,569.45000000000005,556,563.17999999999995,4653900,563.17999999999995]
["2010-03-12",588.14,588.28,579.16,579.54,2753400,579.54]
["2010-03-11",574.26,586.21,574.20000000000005,581.14,4233300,581.14]
["2010-03-10",563.76,578.5,562.21,576.45000000000005,5654900,576.45000000000005]
["2010-03-09",559.85,564.66,556.5,560.19000000000005,3176600,560.19000000000005]
["2010-03-08",564.78,565.17999999999995,561.01,562.48,2386400,562.48]
["2010-03-05",561.35,567.66999999999996,559.9,564.21,3912200,564.21]
["2010-03-04",546.5,556.13,546.20000000000005,554.59,3183800,554.59]
["2010-03-03",542.36,548.12,539.25,545.32000000000005,3089400,545.32000000000005]
["2010-03-02",535.48,545.66,535.01,541.05999999999995,4356800,541.05999999999995]
["2010-03-01",529.20000000000005,533.29,527.74,532.69000000000005,2237900,532.69000000000005]
["2010-02-26",527.41999999999996,531.75,523.48,526.79999999999995,2049300,526.79999999999995]
["2010-02-25",527.12,528.49,520,526.42999999999995,3309200,526.42999999999995]
["2010-02-24",533.98,538.44000000000005,530.51,531.47,2326600,531.47]
["2010-02-23",543,543.63,532.29,535.07000000000005,2872600,535.07000000000005]
["2010-02-22",547.35,547.5,541,542.79999999999995,2144600,542.79999999999995]
["2010-02-19",540.53,544.03,539.70000000000005,540.76,2553100,540.76]
["2010-02-18",537.54,545.01,536.14,543.22,2336900,543.22]
["2010-02-17",542,543.4,537.61,538.21,2029700,538.21]
["2010-02-16",536.87,544.13,534.29999999999995,541.29999999999995,3654400,541.29999999999995]
["2010-02-12",532.97,537.15,530.5,533.12,2279700,533.12]
["2010-02-11",533.32000000000005,540.49,529.5,536.4,2410000,536.4]
["2010-02-10",534.07000000000005,537.79,527.69000000000005,534.45000000000005,2674500,534.45000000000005]
["2010-02-09",539.54,541.53,535.07000000000005,536.44000000000005,2819600,536.44000000000005]
["2010-02-08",532.5,542,531.53,533.47,2694300,533.47]
["2010-02-05",528.4,533.5,522.46,531.29,3156000,531.29]
["2010-02-04",537,538,525.55999999999995,526.78,3377700,526.78]
["2010-02-03",528.66999999999996,542.1,528.23,540.82000000000005,2999100,540.82000000000005]
["2010-02-02",534.96,534.96,527.61,531.12,4096200,531.12]
["2010-02-01",534.6,535.80999999999995,530.29999999999995,533.02,2250800,533.02]
["2010-01-29",538.49,540.99,525.61,529.94000000000005,4140500,529.94000000000005]
["2010-01-28",544.49,547,530.6,534.29,3229100,534.29]
["2010-01-27",541.27,547.65,535.30999999999995,542.1,3964400,542.1]
["2010-01-26",537.97,549.6,536.29,542.41999999999996,4355500,542.41999999999996]
["2010-01-25",546.59,549.88,535.51,540,4419900,540]
["2010-01-22",564.5,570.6,534.86,550.01,6800400,550.01]
["2010-01-21",583.44000000000005,586.82000000000005,572.25,582.98,6307700,582.98]
["2010-01-20",585.98,585.98,575.29,580.41,3250700,580.41]
["2010-01-19",581.20000000000005,590.41999999999996,576.29,587.62,4316700,587.62]
["2010-01-15",593.34,593.55999999999995,578.04,580,5434500,580]
["2010-01-14",583.9,594.20000000000005,582.80999999999995,589.85,4240100,589.85]
["2010-01-13",576.49,588.38,573.9,587.09,6496600,587.09]
["2010-01-12",597.65,598.16,588,590.48,4853300,590.48]
["2010-01-11",604.46,604.46,594.04,601.11,7212900,601.11]
["2010-01-08",592,603.25,589.11,602.02,4724300,602.02]
["2010-01-07",609.4,610,592.65,594.1,6414300,594.1]
["2010-01-06",625.86,625.86,606.36,608.26,3978700,608.26]
["2010-01-05",627.17999999999995,627.84,621.54,623.99,3004700,623.99]
["2010-01-04",626.95000000000005,629.51,624.24,626.75,1956200,626.75]
["2009-12-31",624.75,625.4,619.98,619.98,1219800,619.98]
["2009-12-30",618.5,622.73,618.01,622.73,1465600,622.73]
["2009-12-29",624.74,624.84,618.29,619.4,1424800,619.4]
["2009-12-28",621.66,625.99,618.48,622.87,1697900,622.87]
["2009-12-24",612.92999999999995,619.52,612.27,618.48,858700,618.48]
["2009-12-23",603.5,612.87,602.85,611.67999999999995,2072700,611.67999999999995]
["2009-12-22",601.34,601.5,598.85,601.12,1880800,601.12]
["2009-12-21",597.61,599.84,595.66999999999996,598.67999999999995,2571200,598.67999999999995]
["2009-12-18",596.03,598.92999999999995,595,596.41999999999996,3531500,596.41999999999996]
["2009-12-17",596.44000000000005,597.64,593.76,593.94000000000005,2638800,593.94000000000005]
["2009-12-16",598.6,600.37,596.64,597.76,2809400,597.76]
["2009-12-15",593.29999999999995,596.38,590.99,593.14,2280400,593.14]
["2009-12-14",595.35,597.30999999999995,592.61,595.73,1913400,595.73]
["2009-12-11",594.67999999999995,594.75,587.73,590.51,1720000,590.51]
["2009-12-10",590.44000000000005,594.71,590.41,591.5,1668300,591.5]
["2009-12-09",587.5,589.33000000000004,583.58000000000004,589.02,1781000,589.02]
["2009-12-08",583.5,590.66,582,587.04999999999995,1524000,587.04999999999995]
["2009-12-07",584.21,588.69000000000005,581,586.25,1636200,586.25]
["2009-12-04",593.02,594.83000000000004,579.17999999999995,585.01,2513600,585.01]
["2009-12-03",589.04,591.45000000000005,585,585.74,1428700,585.74]
["2009-12-02",591,593.01,586.22,587.51,1663200,587.51]
["2009-12-01",588.13,591.22,583,589.87,2320300,589.87]
["2009-11-30",580.63,583.66999999999996,577.11,583,1725100,583]
["2009-11-27",572,582.46,570.97,579.76,1384600,579.76]
["2009-11-25",586.41,587.05999999999995,582.69000000000005,585.74,1461200,585.74]
["2009-11-24",582.52,584.29,576.54,583.09,1605200,583.09]
["2009-11-23",576.49,586.6,575.86,582.35,2547500,582.35]
["2009-11-20",569.5,571.6,569.4,569.96,2006200,569.96]
["2009-11-19",573.77,574,570,572.99,2168000,572.99]
["2009-11-18",576.65,578.78,572.07000000000005,576.65,1549600,576.65]
["2009-11-17",574.87,577.5,573.72,577.49,1916700,577.49]
["2009-11-16",575,576.99,572.78,576.28,2199200,576.28]
["2009-11-13",569.29,572.51,566.61,572.04999999999995,1666800,572.04999999999995]
["2009-11-12",569.55999999999995,572.9,565.5,567.85,1886300,567.85]
["2009-11-11",570.48,573.5,565.86,570.55999999999995,2319700,570.55999999999995]
["2009-11-10",562.73,568.78,562,566.76,2230800,566.76]
["2009-11-09",555.45000000000005,562.58000000000004,554.23,562.51,2649900,562.51]
["2009-11-06",547.72,551.78,545.5,551.1,1826700,551.1]
["2009-11-05",543.49,549.77,542.66,548.65,1847700,548.65]
["2009-11-04",540.79999999999995,545.5,536.41999999999996,540.33000000000004,2332700,540.33000000000004]
["2009-11-03",530.01,537.5,528.29999999999995,537.29,2380200,537.29]
["2009-11-02",537.08000000000004,539.46,528.24,533.99,3202100,533.99]
["2009-10-30",550,550.16999999999996,534.24,536.12,3468500,536.12]
["2009-10-29",543.01,551.83000000000004,541,551.04999999999995,2522600,551.04999999999995]
["2009-10-28",547.87,550,538.25,540.29999999999995,2567800,540.29999999999995]
["2009-10-27",550.97,554.55999999999995,544.16,548.29,3216500,548.29]
["2009-10-26",555.75,561.64,550.89,554.21,2970400,554.21]
["2009-10-23",555.25,557.89,551.20000000000005,553.69000000000005,2392700,553.69000000000005]
["2009-10-22",550,555,548,554.09,2336500,554.09]
["2009-10-21",549.91,559.35,549,551.1,3670600,551.1]
["2009-10-20",551.64,552.95000000000005,540.70000000000005,551.72,4043700,551.72]
["2009-10-19",552.69000000000005,553.6,548.73,552.09,3217900,552.09]
["2009-10-16",547.33000000000004,554.75,544.53,549.85,8841900,549.85]
["2009-10-15",533.75,536.9,527.27,529.91,6100400,529.91]
["2009-10-14",532.46,535.58000000000004,530,535.32000000000005,3258400,535.32000000000005]
["2009-10-13",524.39,527.46,521.38,526.11,3037400,526.11]
["2009-10-12",523.41999999999996,525.76,519.32000000000005,524.04,3322200,524.04]
["2009-10-09",516.65,521.51,514.5,516.25,2738100,516.25]
["2009-10-08",519.57000000000005,523.25,513.34,514.17999999999995,4303800,514.17999999999995]
["2009-10-07",499,518.99,497.81,517.54,4874200,517.54]
["2009-10-06",491.7,499.37,491.7,498.74,2732300,498.74]
["2009-10-05",487.65,492.43,483.34,488.52,2144600,488.52]
["2009-10-02",483.74,491.74,482.6,484.58,2600800,484.58]
["2009-10-01",493,496.47,487,487.2,2813200,487.2]
["2009-09-30",500,500.14,487.24,495.85,3141700,495.85]
["2009-09-29",499.53,499.75,493.01,498.53,2099200,498.53]
["2009-09-28",494.84,501.5,493.3,498.53,1839300,498.53]
["2009-09-25",494.29,499.93,492,492.48,2049600,492.48]
["2009-09-24",500.47,501.41,493,496.77,2527600,496.77]
["2009-09-23",500.78,507,497.71,498.46,2704200,498.46]
["2009-09-22",500.92,501.99,497.81,499.06,3041200,499.06]
["2009-09-21",487.74,498.9,486.22,497,2116400,497]
["2009-09-18",496.77,496.98,491.23,491.46,3283500,491.46]
["2009-09-17",490.57,497.37,487.15,491.72,4483100,491.72]
["2009-09-16",479.8,489.37,478.48,488.29,2585300,488.29]
["2009-09-15",475.08,478.91,472.71,477.54,2398100,477.54]
["2009-09-14",470.51,476.8,470.05,475.12,1975700,475.12]
["2009-09-11",470.4,473.3,467.63,472.14,1902900,472.14]
["2009-09-10",466.65,470.94,462,470.94,2534600,470.94]
["2009-09-09",459.06,466.27,458.8,463.97,2195400,463.97]
["2009-09-08",464.29,466.99,455.84,458.62,2656700,458.62]
["2009-09-04",457.57,462.6,455.78,461.3,1499200,461.3]
["2009-09-03",455.82,458.25,455,457.52,1646200,457.52]
["2009-09-02",455.82,458.33,452.59,453.01,1804800,453.01]
["2009-09-01",459.68,466.82,454.42,455.76,2594900,455.76]
["2009-08-31",459.79,461.86,458,461.67,1957900,461.67]
["2009-08-28",469.26,472.37,463.38,464.75,1771600,464.75]
["2009-08-27",468.58,468.58,460.73,466.06,1998900,466.06]
["2009-08-26",472.76,473,466.7,468,1987800,468]
["2009-08-25",469.13,474.35,468.72,471.37,2341000,471.37]
["2009-08-24",467.35,470.09,464.42,468.73,2453400,468.73]
["2009-08-21",465.54,466.09,462.65,465.24,3560500,465.24]
["2009-08-20",452,462.18,451.23,460.41,3998900,460.41]
["2009-08-19",439.99,445,438.56,443.97,2255000,443.97]
["2009-08-18",445.1,447.7,442.32,445.28,2351100,445.28]
["2009-08-17",451.5,451.99,443.12,444.89,2620200,444.89]
["2009-08-14",462.78,463.18,456.89,460,1675100,460]
["2009-08-13",462.15,464.72,458.91,462.28,1995200,462.28]
["2009-08-12",455.41,461.75,454.92,458.58,2341400,458.58]
["2009-08-11",453.67,457.23,452.38,453.94,1712500,453.94]
["2009-08-10",455.14,458.41,453.79,456.61,1742000,456.61]
["2009-08-07",455.67,459.42,454.99,457.1,2543100,457.1]
["2009-08-06",454.3,454.88,448.53,450.36,2110900,450.36]
["2009-08-05",456,456.91,447.88,451.14,2342000,451.14]
["2009-08-04",449.37,454,448.43,453.73,2389800,453.73]
["2009-08-03",448.74,453.9,447.64,452.21,2590300,452.21]
["2009-07-31",449.98,452.7,442.43,443.05,2860400,443.05]
["2009-07-30",442.61,451.47,442.61,445.64,3198600,445.64]
["2009-07-29",437.23,437.8,431.89,436.24,1987000,436.24]
["2009-07-28",441,442.81,436.1,439.85,2532500,439.85]
["2009-07-27",446.04,446.75,437.61,444.8,2504400,444.8]
["2009-07-24",435.81,450.49,435,446.72,3626900,446.72]
["2009-07-23",428.68,441.21,425.5,437.34,3478200,437.34]
["2009-07-22",428,430.2,423.5,427.69,2586700,427.69]
["2009-07-21",430.94,431.9,425.72,427.9,2968200,427.9]
["2009-07-20",429.88,432.85,426.25,430.17,3153500,430.17]
["2009-07-17",433,435.48,426.7,430.25,6854100,430.25]
["2009-07-16",436.68,445.75,434.1,442.6,6554500,442.6]
["2009-07-15",429.66,438.68,428.49,438.17,3777000,438.17]
["2009-07-14",423.71,426.73,420.87,424.69,2895800,424.69]
["2009-07-13",416.17,424.52,415.18,424.3,4045700,424.3]
["2009-07-10",409.58,417.37,408.7,414.4,2926600,414.4]
["2009-07-09",406.12,414.45,405.8,410.39,3275600,410.39]
["2009-07-08",400,406,398.06,402.49,3441200,402.49]
["2009-07-07",408.24,409.19,395.98,396.63,3259300,396.63]
["2009-07-06",406.5,410.64,401.66,409.61,2262600,409.61]
["2009-07-02",415.41,415.41,406.81,408.49,2517600,408.49]
["2009-07-01",424.2,426.4,418.15,418.99,2310800,418.99]
["2009-06-30",424,427.21,418.22,421.59,2593900,421.59]
["2009-06-29",426,427.8,422.24,424.14,2169300,424.14]
["2009-06-26",413.68,428.23,413.11,425.32,3256700,425.32]
["2009-06-25",407,415.9,406.51,415.77,3044500,415.77]
["2009-06-24",408.74,412.23,406.56,409.29,2457800,409.29]
["2009-06-23",406.65,408.99,402.55,405.68,2899600,405.68]
["2009-06-22",416.95,417.49,401.89,407.35,4124400,407.35]
["2009-06-19",418.21,420.46,414.58,420.09,4259100,420.09]
["2009-06-18",415.68,418.69,413,414.06,3085200,414.06]
["2009-06-17",416.19,419.72,411.56,415.16,3490100,415.16]
["2009-06-16",419.31,421.09,415.42,416,3049700,416]
["2009-06-15",421.5,421.5,414,416.77,3736900,416.77]
["2009-06-12",426.86,427.7,421.21,424.84,2918400,424.84]
["2009-06-11",431.77,433.73,428.37,429,2865200,429]
["2009-06-10",436.23,437.89,426.67,432.6,3358900,432.6]
["2009-06-09",438.58,440.5,431.76,435.62,3254900,435.62]
["2009-06-08",439.5,440.92,434.12,438.77,3098700,438.77]
["2009-06-05",445.07,447.34,439.46,444.32,3680800,444.32]
["2009-06-04",435.3,441.24,434.5,440.28,3638100,440.28]
["2009-06-03",426,432.46,424,431.65,3532800,431.65]
["2009-06-02",426.25,429.96,423.4,428.4,2623600,428.4]
["2009-06-01",418.73,429.6,418.53,426.56,3322400,426.56]
["2009-05-29",412.11,417.23,410.7,417.23,2648200,417.23]
["2009-05-28",408.68,411.62,404.61,410.4,2668800,410.4]
["2009-05-27",405.64,411.86,404.81,405.56,3034300,405.56]
["2009-05-26",391.95,405,390,404.36,3104500,404.36]
["2009-05-22",396.66,398.65,392,393.5,1718600,393.5]
["2009-05-21",396.3,402.84,393.84,396.5,2719800,396.5]
["2009-05-20",402.09,405.67,395,397.18,2284000,397.18]
["2009-05-19",396.1,401.64,393,398.88,2837500,398.88]
["2009-05-18",394.73,397.31,385.4,396.84,3351700,396.84]
["2009-05-15",391.1,394.11,389.09,390,3008700,390]
["2009-05-14",388.8,392.21,384.69,387.5,2937000,387.5]
["2009-05-13",394.09,396.39,388.35,389.54,2842800,389.54]
["2009-05-12",410.01,410.99,395.11,399.01,3790800,399.01]
["2009-05-11",402.8,412,401.2,407.98,2559300,407.98]
["2009-05-08",402.85,410.13,395,407.33,3865100,407.33]
["2009-05-07",404.1,404.99,392.5,396.61,2999800,396.61]
["2009-05-06",406.79,408.28,401,403.47,2632900,403.47]
["2009-05-05",399.98,405,397.25,402.99,2400800,402.99]
["2009-05-04",398.17,402.4,394.79,401.98,3203000,401.98]
["2009-05-01",395.03,397.59,391.55,393.69,2427700,393.69]
["2009-04-30",395.76,403.75,394.8,395.97,4355700,395.97]
["2009-04-29",385.97,394.97,385.83,391.47,3610000,391.47]
["2009-04-28",383.75,389.05,381.54,383.71,2943600,383.71]
["2009-04-27",384.34,389.49,382.75,385.95,2290600,385.95]
["2009-04-24",386.05,393.18,380.5,389.49,3385400,389.49]
["2009-04-23",387.51,389.75,381.11,384.69,2609000,384.69]
["2009-04-22",381.75,390,379.01,383.86,3501800,383.86]
["2009-04-21",376.17,384.3,376.1,381.47,3695400,381.47]
["2009-04-20",386.15,390.65,375.89,379.3,4428900,379.3]
["2009-04-17",386.02,399.82,384.81,392.24,10730800,392.24]
["2009-04-16",381.5,392.9,381.02,388.74,10185100,388.74]
["2009-04-15",367.1,381.06,364.16,379.5,4930700,379.5]
["2009-04-14",376.94,376.99,365.6,368.91,3428600,368.91]
["2009-04-13",371.33,379.1,370.3,378.11,3050100,378.11]
["2009-04-09",369.5,374.35,366.25,372.5,3382600,372.5]
["2009-04-08",363.5,365,356.21,362,2765200,362]
["2009-04-07",362.6,363.75,355.31,358.65,3680100,358.65]
["2009-04-06",367,369.82,361.4,368.24,3280300,368.24]
["2009-04-03",364.5,371.72,358,369.78,3789800,369.78]
["2009-04-02",363.31,369.76,360.32,362.5,4488000,362.5]
["2009-04-01",343.78,355.24,340.61,354.09,3301200,354.09]
["2009-03-31",348.93,353.51,346.18,348.06,3655300,348.06]
["2009-03-30",342.55,343.81,336.05,342.69,3094100,342.69]
["2009-03-27",350,352,345.47,347.7,3322800,347.7]
["2009-03-26",353.13,359.16,348.5,353.29,6003300,353.29]
["2009-03-25",350.4,351.34,336.25,344.07,4336300,344.07]
["2009-03-24",346.5,353.84,344,347.17,3820000,347.17]
["2009-03-23",333.56,349.45,333.03,348.6,4271500,348.6]
["2009-03-20",330.3,332.99,326.33999999999997,330.16,4737900,330.16]
["2009-03-19",331.68,336,327.38,329.94,4111200,329.94]
["2009-03-18",334.81,340,328.05,333.1,5012200,333.1]
["2009-03-17",320.18,335.34,319.08999999999997,335.34,4712500,335.34]
["2009-03-16",325.99,329.73,318.58999999999997,319.69,4946800,319.69]
["2009-03-13",326.10000000000002,327.45999999999998,319.02999999999997,324.42,3906400,324.42]
["2009-03-12",317.54000000000002,325,313.64999999999998,323.52999999999997,5024100,323.52999999999997]
["2009-03-11",310.10000000000002,320,305.70999999999998,317.91000000000003,5923600,317.91000000000003]
["2009-03-10",298.25,310.5,294.25,308.17,6730200,308.17]
["2009-03-09",299.98,306.57,289.45,290.89,6471300,290.89]
["2009-03-06",307.22000000000003,310.19,294.25,308.57,7234200,308.57]
["2009-03-05",316.48,319.08,302.64,305.64,6529900,305.64]
["2009-03-04",323.16000000000003,329,315.38,318.92,7818400,318.92]
["2009-03-03",330.07,333.69,322.35000000000002,325.48,6524800,325.48]
["2009-03-02",333.33,340.7,326,327.16000000000003,5788500,327.16000000000003]
["2009-02-27",332.95,343.82,331.11,337.99,5420000,337.99]
["2009-02-26",345.96,352.49,337.16,337.18,5605600,337.18]
["2009-02-25",342.15,352.3,338.92,341.64,6439100,341.64]
["2009-02-24",331.02,349.62,330.89,345.45,6095900,345.45]
["2009-02-23",347,349.8,329.55,330.06,5221100,330.06]
["2009-02-20",338.05,348.92,335,346.45,6217100,346.45]
["2009-02-19",357.47,359.8,341.41,342.64,4988700,342.64]
["2009-02-18",347.24,353.38,340.52,353.11,6024500,353.11]
["2009-02-17",346.51,347.09,339.69,342.66,5680400,342.66]
["2009-02-13",362.19,362.99,355.23,357.68,4146700,357.68]
["2009-02-12",353.16,363.62,351.48,363.05,5550300,363.05]
["2009-02-11",358.95,365,353,358.04,5231600,358.04]
["2009-02-10",375.98,377.5,357.89,358.51,7103700,358.51]
["2009-02-09",371.28,381,367.3,378.77,4977300,378.77]
["2009-02-06",356.46,373.81,355.44,371.28,7038100,371.28]
["2009-02-05",340.91,355.38,337,353.72,7264400,353.72]
["2009-02-04",340.07,354.44,339.17,343,6817400,343]
["2009-02-03",342.57,343,333.83,340.45,6556500,340.45]
["2009-02-02",334.29,345,332,340.57,5206900,340.57]
["2009-01-30",344.69,348.8,336,338.53,4672000,338.53]
["2009-01-29",344.54,345.05,340.11,343.32,7283800,343.32]
["2009-01-28",337.98,352.33,336.31,348.67,7691400,348.67]
["2009-01-27",326.45,333.87,324.27,331.48,4927300,331.48]
["2009-01-26",324.85000000000002,328,320.56,323.87,4610700,323.87]
["2009-01-23",309.27,331.96,304.22000000000003,324.7,10732800,324.7]
["2009-01-22",298.04000000000002,309.35000000000002,295.14999999999998,306.5,8267000,306.5]
["2009-01-21",288.35000000000002,303.5,288.35000000000002,303.08,4924500,303.08]
["2009-01-20",299.14,299.5,282.75,282.75,5048200,282.75]
["2009-01-16",305.02,308.25,295.7,299.67,5224400,299.67]
["2009-01-15",297.57,303.58,286.79000000000002,298.99,5934500,298.99]
["2009-01-14",310,313.8,297.75,300.97000000000003,5467900,300.97000000000003]
["2009-01-13",311.77,320.60000000000002,310.39,314.32,4432500,314.32]
["2009-01-12",316.31,318.95,310.23,312.69,3304300,312.69]
["2009-01-09",327.5,327.5,313.39999999999998,315.07,4340500,315.07]
["2009-01-08",318.27999999999997,325.19,317.33999999999997,325.19,3600700,325.19]
["2009-01-07",328.32,330.91,318.75,322.01,4494500,322.01]
["2009-01-06",332.98,340.8,326.39,334.06,6425200,334.06]
["2009-01-05",321,331.24,315,328.05,4889000,328.05]
["2009-01-02",308.60000000000002,321.82,305.5,321.32,3610500,321.32]
["2008-12-31",304.2,311,302.61,307.64999999999998,2886800,307.64999999999998]
["2008-12-30",300.8,306.81,298.70999999999998,303.11,3843500,303.11]
["2008-12-29",300.22000000000003,301.38,291.58,297.42,3701900,297.42]
["2008-12-26",304.07,305.26,298.31,300.36,1959100,300.36]
["2008-12-24",301.48,306.33999999999997,298.38,302.95,1921500,302.95]
["2008-12-23",300.43,303.31,296.67,298.02,3777700,298.02]
["2008-12-22",308.56,309.5,290.63,297.11,3917600,297.11]
["2008-12-19",310.99,317.79000000000002,309,310.17,5612600,310.17]
["2008-12-18",316.7,320.35000000000002,309.11,310.27999999999997,4763500,310.27999999999997]
["2008-12-17",318.64,322.13,312.42,315.24,5789700,315.24]
["2008-12-16",314.52,329.5,311.27,325.27999999999997,7059600,325.27999999999997]
["2008-12-15",314.01,318.49,305.11,310.67,6737900,310.67]
["2008-12-12",295.70999999999998,316.47000000000003,294,315.76,5722100,315.76]
["2008-12-11",304.17,312.88,297.8,300.22000000000003,6179200,300.22000000000003]
["2008-12-10",309.24,314.89999999999998,304.51,308.82,5237000,308.82]
["2008-12-09",297.69,318,297.01,305.97000000000003,6889900,305.97000000000003]
["2008-12-08",289.99,309.44,282,302.11,8144300,302.11]
["2008-12-05",271.02,284.24,264.02,283.99,6521200,283.99]
["2008-12-04",276.52999999999997,283.49,268.77,274.33999999999997,4886600,274.33999999999997]
["2008-12-03",269.85000000000002,281.36,265.33999999999997,279.43,5904800,279.43]
["2008-12-02",269.73,277.77999999999997,262.58,275.11,5839700,275.11]
["2008-12-01",286.68,287.38,265.98,265.99,5711200,265.99]
["2008-11-28",290.58,296.45,288.27999999999997,292.95999999999998,2565500,292.95999999999998]
["2008-11-26",280.27999999999997,295.45999999999998,276.2,292.08999999999997,6356600,292.08999999999997]
["2008-11-25",268.68,286.66000000000003,267.32,282.05,10771200,282.05]
["2008-11-24",269.26,269.95,249.01,257.44,10054700,257.44]
["2008-11-21",262.51,269.37,247.3,262.43,10244500,262.43]
["2008-11-20",274.89,282.94,259.04000000000002,259.56,9779400,259.56]
["2008-11-19",295.39,300.19,278.58,280.18,7834600,280.18]
["2008-11-18",301.57,303.73,285.35000000000002,297.42,8346100,297.42]
["2008-11-17",303,310.16000000000003,297.95,300.12,7543800,300.12]
["2008-11-14",303.25,324.99,302.56,310.02,9517100,310.02]
["2008-11-13",291.77,313,280,312.08,13234700,312.08]
["2008-11-12",302.05,312.49,287.76,291,10051100,291]
["2008-11-11",308.69,316.3,300.52,311.45999999999998,10146600,311.45999999999998]
["2008-11-10",328,329.44,309.47000000000003,318.77999999999997,8080100,318.77999999999997]
["2008-11-07",333.12,341.15,325.33,331.14,4681300,331.14]
["2008-11-06",339.97,344.42,325.81,331.22,8574800,331.22]
["2008-11-05",362.15,368.88,341.31,342.24,6946500,342.24]
["2008-11-04",353.44,372.36,345.5,366.94,7349900,366.94]
["2008-11-03",357.58,362.99,341.43,346.49,5954500,346.49]
["2008-10-31",356.16,371.96,354.27,359.36,7423300,359.36]
["2008-10-30",368.46,372,358.37,359.69,7988900,359.69]
["2008-10-29",365.79,371,352.37,358,9756600,358]
["2008-10-28",339.05,369.31,328.51,368.75,8105400,368.75]
["2008-10-27",334.81,343,325.60000000000002,329.49,6200700,329.49]
["2008-10-24",326.47000000000003,350.47,324.74,339.29,7359000,339.29]
["2008-10-23",353.65,358,337.99,352.32,6478900,352.32]
["2008-10-22",356.99,369.69,344,355.67,6560000,355.67]
["2008-10-21",372.39,383.78,362,362.75,5782000,362.75]
["2008-10-20",379.75,380.98,359.59,379.32,6753400,379.32]
["2008-10-17",378.96,386,363.55,372.54,14249200,372.54]
["2008-10-16",332.76,356.5,309.44,353.02,16239700,353.02]
["2008-10-15",354.65,359,338.83,339.17,6721400,339.17]
["2008-10-14",393.53,394.5,357,362.71,7784800,362.71]
["2008-10-13",355.79,381.95,345.75,381.02,8905500,381.02]
["2008-10-10",313.16000000000003,341.89,310.3,332,10597800,332]
["2008-10-09",344.52,348.57,321.67,328.98,8075000,328.98]
["2008-10-08",330.16,358.99,326.11,338.11,11826400,338.11]
["2008-10-07",373.33,374.98,345.37,346.01,11054400,346.01]
["2008-10-06",373.98,375.99,357.16,371.21,11220600,371.21]
["2008-10-03",397.35,412.5,383.07,386.91,7992900,386.91]
["2008-10-02",409.79,409.98,386,390.49,5984900,390.49]
["2008-10-01",411.15,416.98,403.1,411.72,6234800,411.72]
["2008-09-30",395.98,425.08,392.32,400.52,3086300,400.52]
["2008-09-29",419.51,423.51,380.71,381,10762900,381]
["2008-09-26",428,437.16,421.03,431.04,5292500,431.04]
["2008-09-25",438.84,450,435.98,439.6,5020300,439.6]
["2008-09-24",430.34,445,430.11,435.11,4242000,435.11]
["2008-09-23",433.25,440.79,425.72,429.27,5204200,429.27]
["2008-09-22",454.13,454.13,429,430.14,4407300,430.14]
["2008-09-19",461,462.07,443.28,449.15,10006000,449.15]
["2008-09-18",422.64,439.18,410.5,439.08,8589400,439.08]
["2008-09-17",438.48,439.14,413.44,414.49,9126900,414.49]
["2008-09-16",425.96,449.28,425.49,442.93,6990700,442.93]
["2008-09-15",424,441.97,423.71,433.86,6567400,433.86]
["2008-09-12",430.21,441.99,429,437.66,6028000,437.66]
["2008-09-11",408.35,435.09,406.38,433.75,6471400,433.75]
["2008-09-10",424.47,424.48,409.68,414.16,6226800,414.16]
["2008-09-09",423.17,432.38,415,418.66,7229600,418.66]
["2008-09-08",452.02,452.94,417.55,419.95,9017900,419.95]
["2008-09-05",445.49,452.46,440.08,444.25,4534300,444.25]
["2008-09-04",460,463.24,449.4,450.26,4848500,450.26]
["2008-09-03",468.73,474.29,459.58,464.41,4314600,464.41]
["2008-09-02",476.77,482.18,461.42,465.25,6111500,465.25]
["2008-08-29",469.75,471.01,462.33,463.29,3848200,463.29]
["2008-08-28",472.49,476.45,470.33,473.78,3029700,473.78]
["2008-08-27",473.73,474.83,464.84,468.58,4387100,468.58]
["2008-08-26",483.46,483.46,470.59,474.16,3308200,474.16]
["2008-08-25",486.11,497,481.5,483.01,2014300,483.01]
["2008-08-22",491.5,494.88,489.48,490.59,2297200,490.59]
["2008-08-21",482.92,489.9,479.27,486.53,3514100,486.53]
["2008-08-20",494.72,496.69,482.57,485,3982100,485]
["2008-08-19",490.43,498.28,486.63,490.5,3046500,490.5]
["2008-08-18",509.84,510,495.51,498.3,3333900,498.3]
["2008-08-15",506.99,510.66,505.5,510.15,3545700,510.15]
["2008-08-14",497.7,507.61,496.29,505.49,2918600,505.49]
["2008-08-13",501.6,503.54,493.88,500.03,3625500,500.03]
["2008-08-12",502,506.13,498,502.61,2755700,502.61]
["2008-08-11",492.47,508.88,491.78,500.84,4239300,500.84]
["2008-08-08",480.15,495.75,475.69,495.01,3739300,495.01]
["2008-08-07",482,484,476.41,479.12,2773800,479.12]
["2008-08-06",478.37,489.77,472.51,486.34,3375800,486.34]
["2008-08-05",467.59,480.08,466.33,479.85,3584500,479.85]
["2008-08-04",468.12,473.01,461.9,463,2487000,463]
["2008-08-01",472.51,473.22,462.5,467.86,3007900,467.86]
["2008-07-31",474.56,480.89,471.44,473.75,2865100,473.75]
["2008-07-30",485.5,486.02,472.81,482.7,3490700,482.7]
["2008-07-29",479.3,487.26,478,483.11,2802800,483.11]
["2008-07-28",492.09,492.09,475.13,477.12,3160000,477.12]
["2008-07-25",486.49,493.13,481.5,491.98,3183500,491.98]
["2008-07-24",496.7,496.87,475.62,475.62,3540900,475.62]
["2008-07-23",481.61,497.23,478.1,489.22,4894100,489.22]
["2008-07-22",466.72,480.25,465.6,477.11,4691500,477.11]
["2008-07-21",480.88,484.09,465.7,468.8,5901500,468.8]
["2008-07-18",498.35,498.98,478.19,481.32,11292400,481.32]
["2008-07-17",534.16,537.04999999999995,524.5,533.44000000000005,8787400,533.44000000000005]
["2008-07-16",514.04,536.5,510.6,535.6,4742200,535.6]
["2008-07-15",516.28,527.5,501.1,516.09,6071000,516.09]
["2008-07-14",539,540.05999999999995,515.45000000000005,521.62,4424800,521.62]
["2008-07-11",536.5,539.5,519.42999999999995,533.79999999999995,4981400,533.79999999999995]
["2008-07-10",545,549.5,530.72,540.57000000000005,4331700,540.57000000000005]
["2008-07-09",550.76,555.67999999999995,540.73,541.54999999999995,4154000,541.54999999999995]
["2008-07-08",545.99,555.19000000000005,540,554.53,4932400,554.53]
["2008-07-07",542.29999999999995,549,535.6,543.91,4255200,543.91]
["2008-07-03",530.88,539.23,527.5,537,2400500,537]
["2008-07-02",536.51,540.38,526.05999999999995,527.04,4223000,527.04]
["2008-07-01",519.58000000000004,536.72,517,534.73,4959900,534.73]
["2008-06-30",532.47,538,523.05999999999995,526.41999999999996,3765300,526.41999999999996]
["2008-06-27",527.67999999999995,530,515.09,528.07000000000005,5447500,528.07000000000005]
["2008-06-26",544.1,544.92999999999995,528.26,528.82000000000005,5659500,528.82000000000005]
["2008-06-25",544.97,557.79999999999995,543.66999999999996,551,4122200,551]
["2008-06-24",545.14,551.19000000000005,535.1,542.29999999999995,4672600,542.29999999999995]
["2008-06-23",545.36,553.15,542.02,545.21,3635900,545.21]
["2008-06-20",556.98,556.98,544.51,546.42999999999995,5983100,546.42999999999995]
["2008-06-19",555.35,563.78,550.80999999999995,560.20000000000005,5683100,560.20000000000005]
["2008-06-18",564.51,568.99,559.16,562.38,3381200,562.38]
["2008-06-17",576.35,578.07000000000005,568.38,569.46,3462900,569.46]
["2008-06-16",566.5,579.1,566.5,572.80999999999995,3542800,572.80999999999995]
["2008-06-13",561.49,575.70000000000005,561.34,571.51,6184400,571.51]
["2008-06-12",548.76,558,546.88,552.95000000000005,5491600,552.95000000000005]
["2008-06-11",556.24,557.34,544.46,545.20000000000005,3812900,545.20000000000005]
["2008-06-10",549.55999999999995,558.82000000000005,546.78,554.16999999999996,3657400,554.16999999999996]
["2008-06-09",568.05999999999995,570,545.4,557.87,5288300,557.87]
["2008-06-06",579.75,580.72,567,567,4734500,567]
["2008-06-05",577.08000000000004,588.04,576.21,586.29999999999995,3916700,586.29999999999995]
["2008-06-04",565.33000000000004,578,564.54999999999995,572.22,3363200,572.22]
["2008-06-03",576.5,580.5,560.61,567.29999999999995,4305300,567.29999999999995]
["2008-06-02",582.5,583.89,571.27,575,3674200,575]
["2008-05-30",583.47,589.91999999999996,581.29999999999995,585.79999999999995,3225200,585.79999999999995]
["2008-05-29",574.79,585.88,573.20000000000005,583,4845000,583]
["2008-05-28",567.94000000000005,571.49,561.1,568.24,4050400,568.24]
["2008-05-27",544.96,562.6,543.85,560.9,3865500,560.9]
["2008-05-23",546.96,553,537.80999999999995,544.62,4431500,544.62]
["2008-05-22",551.95000000000005,554.21,540.25,549.46,5076300,549.46]
["2008-05-21",578.52,581.41,547.89,549.99,6468100,549.99]
["2008-05-20",574.63,582.48,572.91,578.6,3313600,578.6]
["2008-05-19",578.54999999999995,588.88,573.52,577.52,5604500,577.52]
["2008-05-16",581.42999999999995,584.67999999999995,578.32000000000005,580.07000000000005,4274100,580.07000000000005]
["2008-05-15",579,582.95000000000005,575.61,581,4342700,581]
["2008-05-14",586.49,591.19000000000005,575.25,576.29999999999995,4375800,576.29999999999995]
["2008-05-13",586.23,587.95000000000005,578.54999999999995,583,5163500,583]
["2008-05-12",574.75,586.75,568.91,584.94000000000005,4863900,584.94000000000005]
["2008-05-09",579,585,571.29999999999995,573.20000000000005,4484900,573.20000000000005]
["2008-05-08",586.20000000000005,589.29999999999995,578.91,583.01,5122900,583.01]
["2008-05-07",590.27,599.49,576.42999999999995,579,6613000,579]
["2008-05-06",591,592,583,586.36,4629300,586.36]
["2008-05-05",598.86,599,587.13,594.9,6281000,594.9]
["2008-05-02",598.49,602.45000000000005,579.29999999999995,581.29,6998800,581.29]
["2008-05-01",578.30999999999995,594.92999999999995,576.97,593.08000000000004,6602800,593.08000000000004]
["2008-04-30",562.21,584.86,558.47,574.29,7903000,574.29]
["2008-04-29",550.83000000000004,563.4,550.01,558.47,4346000,558.47]
["2008-04-28",545.88,556.80999999999995,539,552.12,4008600,552.12]
["2008-04-25",549.02,553,542.73,544.05999999999995,4164400,544.05999999999995]
["2008-04-24",551.29,554.49,540.02,543.04,4135100,543.04]
["2008-04-23",557.94000000000005,559.30999999999995,540.95000000000005,546.49,4921500,546.49]
["2008-04-22",537.57000000000005,560.83000000000004,537.55999999999995,555,7938500,555]
["2008-04-21",539.39,542.59,530.29,537.79,7439700,537.79]
["2008-04-18",535.21,547.70000000000005,524.77,539.41,18235600,539.41]
["2008-04-17",455.63,459.37,446.52,449.54,13353000,449.54]
["2008-04-16",444.4,458.28,441,455.03,7630700,455.03]
["2008-04-15",458.13,459.72,443.72,446.84,4577600,446.84]
["2008-04-14",457.16,457.45,450.15,451.66,3842600,451.66]
["2008-04-11",464.07,467.26,455.01,457.45,4169700,457.45]
["2008-04-10",464.96,473.86,461.85,469.08,5072400,469.08]
["2008-04-09",469.13,472,457.54,464.19,6048100,464.19]
["2008-04-08",473.04,474.14,462.01,467.81,4547000,467.81]
["2008-04-07",477.03,485.44,473.53,476.82,5943500,476.82]
["2008-04-04",457.01,477.83,456.2,471.09,5897200,471.09]
["2008-04-03",461.73,463.29,448.13,455.12,6778400,455.12]
["2008-04-02",469.9,475.74,460.39,465.7,5999000,465.7]
["2008-04-01",447.74,466.5,446.87,465.71,6093100,465.71]
["2008-03-31",435.64,442.69,432.01,440.47,4446400,440.47]
["2008-03-28",447.46,453.57,434.31,438.08,4376200,438.08]
["2008-03-27",446,448.61,440.49,444.08,5832200,444.08]
["2008-03-26",452.59,462.87,449.29,458.19,5225700,458.19]
["2008-03-25",457.46,457.47,446,450.78,5831600,450.78]
["2008-03-24",438.43,465.78,437.72,460.56,6763500,460.56]
["2008-03-20",427.32,435.7,417.5,433.55,9913400,433.55]
["2008-03-19",441.11,447.5,431.67,432,6179000,432]
["2008-03-18",428.98,440.84,425.53,439.16,7237200,439.16]
["2008-03-17",427.99,433.71,412.11,419.87,7888200,419.87]
["2008-03-14",442.98,449.34,430.62,437.92,6574400,437.92]
["2008-03-13",432.67,446.98,428.78,443.01,7726600,443.01]
["2008-03-12",440.01,447.88,438.07,440.18,6651900,440.18]
["2008-03-11",425.26,440.15,424.65,439.84,8826900,439.84]
["2008-03-10",428.83,431,413.04,413.62,7987600,413.62]
["2008-03-07",428.88,440,426.24,433.35,8071800,433.35]
["2008-03-06",447.69,453.3,431.18,432.7,7470100,432.7]
["2008-03-05",445.25,454.17,444,447.7,7436600,447.7]
["2008-03-04",450.95,453.36,435.78,444.6,13621700,444.6]
["2008-03-03",471.51,472.72,450.11,457.02,7554500,457.02]
["2008-02-29",471.87,479.74,464.65,471.18,9425400,471.18]
["2008-02-28",470.5,479.09,467.36,475.39,6586900,475.39]
["2008-02-27",460.13,475.49,459.64,472.86,10121900,472.86]
["2008-02-26",461.2,466.47,446.85,464.19,23287300,464.19]
["2008-02-25",505.95,506.5,485.74,486.44,8372800,486.44]
["2008-02-22",502.06,509,497.55,507.8,5515900,507.8]
["2008-02-21",512.85,513.21,499.5,502.86,5677800,502.86]
["2008-02-20",503.51,511.01,498.82,509,6662200,509]
["2008-02-19",534.94000000000005,535.05999999999995,506.5,508.95,6350400,508.95]
["2008-02-15",528.30999999999995,532.66,524.33000000000004,529.64,5240100,529.64]
["2008-02-14",538.35,541.04,531,532.25,6476700,532.25]
["2008-02-13",522.5,534.99,518.69000000000005,534.62,6624700,534.62]
["2008-02-12",523.39,530.6,513.03,518.09,6662300,518.09]
["2008-02-11",520.52,523.71,513.4,521.16,5826000,521.16]
["2008-02-08",509.41,517.73,508.7,516.69000000000005,6828900,516.69000000000005]
["2008-02-07",496.86,514.19000000000005,494.76,504.95,7928900,504.95]
["2008-02-06",511.14,511.17,497.93,501.71,7636400,501.71]
["2008-02-05",489.43,509,488.52,506.8,11203300,506.8]
["2008-02-04",509.07,512.78,492.55,495.43,13157100,495.43]
["2008-02-01",528.66999999999996,536.66999999999996,510,515.9,17600500,515.9]
["2008-01-31",539.01,573,534.29,564.29999999999995,14871300,564.29999999999995]
["2008-01-30",549.19000000000005,560.42999999999995,543.51,548.27,7939600,548.27]
["2008-01-29",560.47,561.33000000000004,540.66999999999996,550.52,6283000,550.52]
["2008-01-28",570.97,572.24,548.6,555.98,5816700,555.98]
["2008-01-25",591.80999999999995,595,566.17999999999995,566.4,6966000,566.4]
["2008-01-24",558.79999999999995,579.69000000000005,554.14,574.49,9400900,574.49]
["2008-01-23",560.71,568,519,548.62,16965700,548.62]
["2008-01-22",562.03,597.5,561.20000000000005,584.35,9501500,584.35]
["2008-01-18",608.36,609.99,598.45000000000005,600.25,8539600,600.25]
["2008-01-17",620.76,625.74,598.01,600.79,8216800,600.79]
["2008-01-16",628.97,639.99,601.92999999999995,615.95000000000005,10560000,615.95000000000005]
["2008-01-15",645.9,649.04999999999995,635.38,637.65,5568200,637.65]
["2008-01-14",651.14,657.4,645.25,653.82000000000005,4447500,653.82000000000005]
["2008-01-11",642.70000000000005,649.47,630.11,638.25,4977000,638.25]
["2008-01-10",645.01,657.2,640.11,646.73,6334200,646.73]
["2008-01-09",630.04,653.34,622.51,653.20000000000005,6739700,653.20000000000005]
["2008-01-08",653,659.96,631,631.67999999999995,5339100,631.67999999999995]
["2008-01-07",653.94000000000005,662.28,637.35,649.25,6403400,649.25]
["2008-01-04",679.69,680.96,655,657,5359800,657]
["2008-01-03",685.26,686.85,676.52,685.33,3252500,685.33]
["2008-01-02",692.87,697.37,677.73,685.19,4306900,685.19]
["2007-12-31",698.57,702.49,690.58,691.48,2376200,691.48]
["2007-12-28",704.93,707.95,696.54,702.53,2562700,702.53]
["2007-12-27",707.07,716,700.74,700.74,2942500,700.74]
["2007-12-26",698.99,713.22,698.21,710.84,2530000,710.84]
["2007-12-24",694.99,700.73,693.06,700.73,1628400,700.73]
["2007-12-21",697.88,699.26,693.24,696.69,5382000,696.69]
["2007-12-20",685.83,691,680.61,689.69,4422200,689.69]
["2007-12-19",674.21,679.5,669,677.37,4421100,677.37]
["2007-12-18",674.16,676.71,652.5,673.35,7166700,673.35]
["2007-12-17",688,695.42,663.67,669.23,5486000,669.23]
["2007-12-14",687.51,699.7,687.26,689.96,3673500,689.96]
["2007-12-13",696.31,697.62,681.21,694.05,5040800,694.05]
["2007-12-12",714,714.32,688.5,699.35,6159100,699.35]
["2007-12-11",719.94,720.99,698.78,699.2,6139100,699.2]
["2007-12-10",715.99,724.8,714,718.42,3856200,718.42]
["2007-12-07",714.99,718,710.5,714.87,3852100,714.87]
["2007-12-06",697.8,716.56,697.01,715.26,4909000,715.26]
["2007-12-05",692.73,698.93,687.5,698.51,4209600,698.51]
["2007-12-04",678.31,692,677.12,684.16,4231800,684.16]
["2007-12-03",691.01,695,681.14,681.53,4325100,681.53]
["2007-11-30",711,711.06,682.11,693,7895500,693]
["2007-11-29",690.75,702.79,687.77,697,6208000,697]
["2007-11-28",682.11,694.3,672.14,692.26,7916500,692.26]
["2007-11-27",674.8,676.43,650.26,673.57,8904500,673.57]
["2007-11-26",680.2,693.4,665,666,6790100,666]
["2007-11-23",670,678.28,668.11,676.7,2738700,676.7]
["2007-11-21",643.77,669.97,642.08000000000004,660.52,7013500,660.52]
["2007-11-20",636.48,659.1,632.87,648.54,9840600,648.54]
["2007-11-19",629.59,636.77,618.5,625.85,5527400,625.85]
["2007-11-16",633.94000000000005,635.49,616.02,633.63,9042800,633.63]
["2007-11-15",638.57000000000005,647.5,624,629.65,6967700,629.65]
["2007-11-14",673.28,675.49,636.27,641.67999999999995,8094700,641.67999999999995]
["2007-11-13",644.99,660.92,632.07000000000005,660.55,8426100,660.55]
["2007-11-12",657.74,669.93,626.21,632.07000000000005,10227300,632.07000000000005]
["2007-11-09",675.78,681.88,661.21,663.97,11388100,663.97]
["2007-11-08",734.6,734.89,677.18,693.84,16512200,693.84]
["2007-11-07",741.13,747.24,723.14,732.94,8252900,732.94]
["2007-11-06",737.56,741.79,725,741.79,8436300,741.79]
["2007-11-05",706.99,730.23,706.07,725.65,8883700,725.65]
["2007-11-02",710.51,713.58,697.34,711.25,5841500,711.25]
["2007-11-01",702.79,713.72,701.78,703.21,6527200,703.21]
["2007-10-31",700.69,707,696.04,707,6876800,707]
["2007-10-30",677.51,699.91,677.51,694.77,6900600,694.77]
["2007-10-29",677.77,680,672.09,679.23,3066300,679.23]
["2007-10-26",674.03,676.54,668.06,674.6,3353900,674.6]
["2007-10-25",678.68,678.97,663.55,668.51,5795500,668.51]
["2007-10-24",672.71,677.47,659.56,675.82,7404200,675.82]
["2007-10-23",661.25,677.6,660,675.77,6793700,675.77]
["2007-10-22",638.66999999999996,655,636.28,650.75,6664400,650.75]
["2007-10-19",654.55999999999995,658.49,643.23,644.71,15789000,644.71]
["2007-10-18",635.41,641.37,628.5,639.62,12289200,639.62]
["2007-10-17",630.45000000000005,634,621.59,633.48,6030500,633.48]
["2007-10-16",618.49,625.91999999999996,611.99,616,6025300,616]
["2007-10-15",638.47,639.86,615.54999999999995,620.11,6943800,620.11]
["2007-10-12",623.98,638.4,618.24,637.39,6823700,637.39]
["2007-10-11",633.64,641.41,609,622,11799000,622]
["2007-10-10",621.36,625.67999999999995,616.79999999999995,625.39,5385600,625.39]
["2007-10-09",615.11,623.78,608.39,615.17999999999995,8767800,615.17999999999995]
["2007-10-08",595,610.26,593.95000000000005,609.62,5028000,609.62]
["2007-10-05",587.11,596,587.01,594.04999999999995,5068700,594.04999999999995]
["2007-10-04",585.09,585.09,577.05999999999995,579.03,2986700,579.03]
["2007-10-03",586.25,588.99,580.36,584.02,3879500,584.02]
["2007-10-02",583.38,596.80999999999995,580.01,584.39,7067500,584.39]
["2007-10-01",569.97,584.35,569.61,582.54999999999995,4711300,582.54999999999995]
["2007-09-28",567,569.54999999999995,564.12,567.27,2639500,567.27]
["2007-09-27",571.73,571.74,565.78,567.5,2056300,567.5]
["2007-09-26",570.4,571.79,563.80999999999995,568.16,3346100,568.16]
["2007-09-25",564,569.55999999999995,562.86,569,2730600,569]
["2007-09-24",561,571.46,560,568.02,5297000,568.02]
["2007-09-21",556.34,560.79,552.83000000000004,560.1,8011700,560.1]
["2007-09-20",547,556.79999999999995,546.03,552.83000000000004,5525000,552.83000000000004]
["2007-09-19",539.27,549.45000000000005,538.86,546.85,5526900,546.85]
["2007-09-18",526.52,537.25,524.27,535.27,4215700,535.27]
["2007-09-17",526.53,529.28,524.07000000000005,525.29999999999995,2197500,525.29999999999995]
["2007-09-14",523.20000000000005,530.27,522.22,528.75,2764900,528.75]
["2007-09-13",524.05999999999995,527.21,523.22,524.78,1891100,524.78]
["2007-09-12",520.53,527.98,519,522.65,2986000,522.65]
["2007-09-11",516.99,521.65,515.73,521.33000000000004,2703600,521.33000000000004]
["2007-09-10",521.28,522.07000000000005,510.88,514.48,3225800,514.48]
["2007-09-07",517.86,521.24,516.79999999999995,519.35,3663600,519.35]
["2007-09-06",529.36,529.83000000000004,518.24,523.52,3625900,523.52]
["2007-09-05",523.4,529.48,522.25,527.79999999999995,3312900,527.79999999999995]
["2007-09-04",515.02,528,514.62,525.15,3693700,525.15]
["2007-08-31",513.1,516.5,511.47,515.25,2977600,515.25]
["2007-08-30",512.36,515.4,510.58,511.4,2651700,511.4]
["2007-08-29",507.84,513.29999999999995,507.23,512.88,2549300,512.88]
["2007-08-28",511.53,514.98,505.79,506.4,3273900,506.4]
["2007-08-27",514.42999999999995,517.45000000000005,511.4,513.26,2325100,513.26]
["2007-08-24",512.61,515.54999999999995,508.5,515,2472700,515]
["2007-08-23",516,516.13,507,512.19000000000005,3076700,512.19000000000005]
["2007-08-22",509.96,516.25,509.25,512.75,3252700,512.75]
["2007-08-21",498.94,508.16,497.77,506.61,3610600,506.61]
["2007-08-20",502.46,502.56,496,497.92,2697300,497.92]
["2007-08-17",497.44,501,491.65,500.04,5479400,500.04]
["2007-08-16",492.02,496.43,480.46,491.52,8645600,491.52]
["2007-08-15",509,511.69,496.71,497.55,5409500,497.55]
["2007-08-14",515.72,517.4,508,508.6,3633700,508.6]
["2007-08-13",519.54,519.75,513.03,515.5,3179300,515.5]
["2007-08-10",510.18,518.72,505.63,515.75,5875200,515.75]
["2007-08-09",520.79999999999995,526.82000000000005,514.63,514.73,4846500,514.73]
["2007-08-08",519.34,525.78,517.09,525.78,4068800,525.78]
["2007-08-07",509.75,519.88,509.04,516.02,4264300,516.02]
["2007-08-06",503,510.15,502.5,510,3651500,510]
["2007-08-03",510.05,513.20000000000005,503,503,3176200,503]
["2007-08-02",513.72,514.99,509,511.01,3154900,511.01]
["2007-08-01",510.5,516.51,508.14,512.94000000000005,4421500,512.94000000000005]
["2007-07-31",520.23,520.44000000000005,510,510,4270500,510]
["2007-07-30",512.91999999999996,519.34,510.5,516.11,3963300,516.11]
["2007-07-27",508.53,516.62,505.5,511.89,5509100,511.89]
["2007-07-26",508.74,512.59,498.88,508,6883400,508]
["2007-07-25",516.98,517.02,505.56,509.76,5545000,509.76]
["2007-07-24",509.3,518.69000000000005,507.11,514,5572100,514]
["2007-07-23",519.01,520,512.15,512.51,6356700,512.51]
["2007-07-20",511.9,523.17999999999995,509.5,520.12,17772300,520.12]
["2007-07-19",553.46,553.52,542.24,548.59,11127200,548.59]
["2007-07-18",553.89,554.5,543.80999999999995,549.5,6080000,549.5]
["2007-07-17",555.04,557.73,552.38,555,4328600,555]
["2007-07-16",550.29999999999995,558.58000000000004,549.30999999999995,552.99,6599500,552.99]
["2007-07-13",547.91,552.66999999999996,547.25,552.16,5237100,552.16]
["2007-07-12",545.86,547.32000000000005,540.22,545.33000000000004,3441600,545.33000000000004]
["2007-07-11",543.61,546.5,540.01,544.47,3309300,544.47]
["2007-07-10",543.79,547,541.65,543.34,3856000,543.34]
["2007-07-09",543,548.74,540.26,542.55999999999995,3729800,542.55999999999995]
["2007-07-06",541.25,543.87,538.73,539.4,2747000,539.4]
["2007-07-05",535.55999999999995,544.4,532.15,541.63,4942900,541.63]
["2007-07-03",531.05999999999995,534.4,527.5,534.34,1871800,534.34]
["2007-07-02",525.49,531.85,524.20000000000005,530.38,3487600,530.38]
["2007-06-29",526.02,527.4,519.46,522.70000000000005,3880600,522.70000000000005]
["2007-06-28",524.88,529.5,523.79999999999995,525.01,4168400,525.01]
["2007-06-27",525,527.99,519.55999999999995,526.29,6123100,526.29]
["2007-06-26",532.73,533.20000000000005,526.24,530.26,5689500,530.26]
["2007-06-25",528.98,534.99,523.38,527.41999999999996,7925000,527.41999999999996]
["2007-06-22",516.41999999999996,524.99,516.1,524.98,7203700,524.98]
["2007-06-21",510.98,515.29,506.28,514.11,4409700,514.11]
["2007-06-20",516.96,518.75,509.06,509.97,4338200,509.97]
["2007-06-19",514.01,517.25,511.54,514.30999999999995,4355300,514.30999999999995]
["2007-06-18",506.18,516,504.24,515.20000000000005,4835900,515.20000000000005]
["2007-06-15",508.19,509,501.23,505.89,6174100,505.89]
["2007-06-14",505.38,505.88,501.7,502.84,4621200,502.84]
["2007-06-13",507.09,508.54,498.69,505.24,7034000,505.24]
["2007-06-12",508.71,511.67,503.17,504.77,6419500,504.77]
["2007-06-11",514.02,518.25,510,511.34,4647700,511.34]
["2007-06-08",516.20000000000005,519.64,509.46,515.49,6358200,515.49]
["2007-06-07",519.75,526.5,512.51,515.05999999999995,10630500,515.05999999999995]
["2007-06-06",516.75,520.78,515.26,518.25,7886700,518.25]
["2007-06-05",509.75,519,506.61,518.84,10447100,518.84]
["2007-06-04",497.91,510.51,497.59,507.07,7101000,507.07]
["2007-06-01",501,505.02,497.93,500.4,4799000,500.4]
["2007-05-31",500.56,508.78,497.06,497.91,8924300,497.91]
["2007-05-30",484.5,498.84,483,498.6,7245800,498.6]
["2007-05-29",485,491.8,484,487.11,5218000,487.11]
["2007-05-25",479.7,484.95,477.27,483.52,5348500,483.52]
["2007-05-24",475.15,479.2,471.5,474.33,4173600,474.33]
["2007-05-23",480.82,483.41,473.75,473.97,5060200,473.97]
["2007-05-22",473,479.01,473,475.86,3839000,475.86]
["2007-05-21",469.53,479.2,466.72,470.6,6159300,470.6]
["2007-05-18",472.03,472.7,469.75,470.32,3695900,470.32]
["2007-05-17",472.46,475.22,470.81,470.96,4660600,470.96]
["2007-05-16",462,473.14,459.02,472.61,6554200,472.61]
["2007-05-15",461.96,462.54,457.41,458,4119000,458]
["2007-05-14",465.48,467.51,460,461.78,3872700,461.78]
["2007-05-11",461.83,467,461,466.74,2944100,466.74]
["2007-05-10",467.04,469.49,461.02,461.47,3686300,461.47]
["2007-05-09",466.15,471.73,463.88,469.25,3889900,469.25]
["2007-05-08",466.13,468.17,464.73,466.81,2905100,466.81]
["2007-05-07",472.14,472.82,466.47,467.27,3020100,467.27]
["2007-05-04",470.12,474.84,465.88,471.12,3950000,471.12]
["2007-05-03",466.22,474.07,465.29,473.23,3594200,473.23]
["2007-05-02",468.65,471.08,465.73,465.78,3062700,465.78]
["2007-05-01",472.19,472.81,464.17,469,3658200,469]
["2007-04-30",479.15,481.35,471.38,471.38,3641200,471.38]
["2007-04-27",480.07,482.4,478.33,479.01,2925700,479.01]
["2007-04-26",478.1,484.45,477.11,481.18,4124900,481.18]
["2007-04-25",480,481.37,476.11,477.99,3966800,477.99]
["2007-04-24",478.61,479.98,475.55,477.53,3694700,477.53]
["2007-04-23",480.1,485,478.26,479.08,5674600,479.08]
["2007-04-20",490.52,492.5,482.02,482.48,12161500,482.48]
["2007-04-19",474.5,481.95,469.59,471.65,11009600,471.65]
["2007-04-18",471.26,479.9,469.53,476.01,5670500,476.01]
["2007-04-17",473.8,476.39,471.6,472.8,3210100,472.8]
["2007-04-16",468.46,476.99,468.15,474.27,5077900,474.27]
["2007-04-13",468.45,468.77,463.36,466.29,2794800,466.29]
["2007-04-12",464,468,462.24,467.39,2707900,467.39]
["2007-04-11",466.06,469.4,462.61,464.53,3812000,464.53]
["2007-04-10",467.09,470.79,465.16,466.5,2979300,466.5]
["2007-04-09",472.98,473,465.59,468.21,3062100,468.21]
["2007-04-05",471.3,472.09,469.62,471.51,2715800,471.51]
["2007-04-04",472.14,473,469.58,471.02,3778800,471.02]
["2007-04-03",464.05,474.25,464,472.6,6501800,472.6]
["2007-04-02",457.76,458.53,452.12,458.53,3448500,458.53]
["2007-03-30",462.1,463.4,456.14,458.16,3380200,458.16]
["2007-03-29",464.55,466,455,460.92,3988500,460.92]
["2007-03-28",461.87,465.44,460.15,461.88,4591600,461.88]
["2007-03-27",463.55,465.23,460.34,463.62,3741200,463.62]
["2007-03-26",460.55,465,455.62,465,4710300,465]
["2007-03-23",461.45,463.39,457.08,461.83,4111300,461.83]
["2007-03-22",455.61,462.17,452.53,462.04,5680700,462.04]
["2007-03-21",445.3,456.57,445.21,456.55,5798300,456.55]
["2007-03-20",445.79,447.6,443.6,445.28,3421500,445.28]
["2007-03-19",443.25,448.5,440.63,447.23,5197700,447.23]
["2007-03-16",445.65,446.7,439.89,440.85,5659100,440.85]
["2007-03-15",447.86,449.82,443.94,446.19,3944200,446.19]
["2007-03-14",443.23,448.66,439,448,8016900,448]
["2007-03-13",450.11,451.93,442.83,443.03,6377300,443.03]
["2007-03-12",452.57,455.25,451.11,454.75,3465400,454.75]
["2007-03-09",458,458.4,450.1,452.96,4977700,452.96]
["2007-03-08",459.22,465.5,454.1,454.72,5362800,454.72]
["2007-03-07",462.69,463.14,454.29,455.64,6534100,455.64]
["2007-03-06",447.47,459,447.38,457.55,7533700,457.55]
["2007-03-05",437.02,445.5,437,440.95,6355100,440.95]
["2007-03-02",445.11,448.7,438.68,438.68,6583600,438.68]
["2007-03-01",442.67,452.42,440,448.23,8685200,448.23]
["2007-02-28",450.41,453.67,443.04,449.45,8032300,449.45]
["2007-02-27",455,459.8,447.17,448.77,9312800,448.77]
["2007-02-26",472.83,475.25,463.75,464.93,3969900,464.93]
["2007-02-23",475.75,476.95,467.8,470.62,3882600,470.62]
["2007-02-22",478.69,484.24,474.39,475.85,5743900,475.85]
["2007-02-21",469.84,478.68,467.74,475.86,5640600,475.86]
["2007-02-20",468.47,472.75,464.71,472.1,4067600,472.1]
["2007-02-16",462.8,470.15,462.06,469.94,6177000,469.94]
["2007-02-15",466,466.13,460.72,461.47,4042400,461.47]
["2007-02-14",460,469.13,459.22,465.93,5698800,465.93]
["2007-02-13",459.15,462.78,457.26,459.1,4062600,459.1]
["2007-02-12",460.68,462.39,455.02,458.29,5754500,458.29]
["2007-02-09",471.65,472.68,461.5,461.89,4858600,461.89]
["2007-02-08",468.05,473.75,465.15,471.03,4076700,471.03]
["2007-02-07",473.82,474.35,468.78,470.01,4119800,470.01]
["2007-02-06",468.1,473.3,467.26,471.48,5321900,471.48]
["2007-02-05",477.5,478,466.19,467.16,7206900,467.16]
["2007-02-02",482.61,485,477.81,481.5,6286500,481.5]
["2007-02-01",506,506.01,481.53,481.75,15658700,481.75]
["2007-01-31",496.49,505,495.51,501.5,12206100,501.5]
["2007-01-30",494,498,491.22,494.32,4180500,494.32]
["2007-01-29",498,498.75,490.5,492.47,4775700,492.47]
["2007-01-26",490.93,497.9,487.03,495.84,5496500,495.84]
["2007-01-25",501,504.5,485.66,488.09,6368500,488.09]
["2007-01-24",484.45,499.54,483.29,499.07,6059300,499.07]
["2007-01-23",480.79,484.75,477.29,479.05,4665500,479.05]
["2007-01-22",492.5,492.65,478.5,480.84,5404300,480.84]
["2007-01-19",487.98,490.76,486.74,489.75,4978300,489.75]
["2007-01-18",494.52,496.48,487.43,487.83,5932000,487.83]
["2007-01-17",503.39,507.77,494.38,497.28,6699100,497.28]
["2007-01-16",507.55,513,503.3,504.28,7568900,504.28]
["2007-01-12",501.99,505,500,505,4473700,505]
["2007-01-11",497.2,501.75,496.18,499.72,7208200,499.72]
["2007-01-10",484.43,493.55,482.04,489.46,5968500,489.46]
["2007-01-09",485.45,488.25,481.2,485.5,5381400,485.5]
["2007-01-08",487.69,489.87,482.2,483.58,4754400,483.58]
["2007-01-05",482.5,487.5,478.11,487.19,6872100,487.19]
["2007-01-04",469,483.95,468.35,483.26,7887600,483.26]
["2007-01-03",466,476.66,461.11,467.59,7706500,467.59]
["2006-12-29",462.1,464.47,459.86,460.48,2559200,460.48]
["2006-12-28",467.12,468.58,462.25,462.56,3116200,462.56]
["2006-12-27",460,468.08,459.1,468.03,4231500,468.03]
["2006-12-26",456.52,459.47,454.59,457.53,2074300,457.53]
["2006-12-22",457.5,458.64,452.73,455.58,3988300,455.58]
["2006-12-21",464.18,465.25,452.34,456.2,6953300,456.2]
["2006-12-20",470,471.5,462.33,462.9,4367800,462.9]
["2006-12-19",461.72,469.31,458.5,468.63,6587000,468.63]
["2006-12-18",482.51,482.74,460.72,462.8,8016600,462.8]
["2006-12-15",482.64,484.11,479.84,480.3,5190800,480.3]
["2006-12-14",480.25,483.75,477.26,482.12,4748900,482.12]
["2006-12-13",484.69,485.5,477.02,478.99,4662100,478.99]
["2006-12-12",483.85,486.36,480.28,481.78,4181000,481.78]
["2006-12-11",484.92,488.9,483.8,483.93,3263400,483.93]
["2006-12-08",481.94,488.6,480,484.11,3974900,484.11]
["2006-12-07",490.23,491.8,482.42,482.64,4664300,482.64]
["2006-12-06",486.96,492.4,484.52,488.71,4450300,488.71]
["2006-12-05",487.4,489.44,484.89,487,4103000,487]
["2006-12-04",483,487.43,479.35,484.85,4899900,484.85]
["2006-12-01",485.98,488.39,478.5,480.8,5631400,480.8]
["2006-11-30",484.19,490.4,481.55,484.81,5577500,484.81]
["2006-11-29",494.24,494.74,482.25,484.65,6315300,484.65]
["2006-11-28",481.13,489.86,477.03,489.5,7797600,489.5]
["2006-11-27",501.37,501.78,484.75,484.75,7324700,484.75]
["2006-11-24",504.5,507.5,504,505,1732700,505]
["2006-11-22",510.97,513,505.78,508.01,4500700,508.01]
["2006-11-21",496.54,510,495.83,509.65,8427500,509.65]
["2006-11-20",498.4,498.4,492.65,495.05,5124500,495.05]
["2006-11-17",493.25,499.66,493,498.79,5511000,498.79]
["2006-11-16",495,497.68,492.56,495.9,5092600,495.9]
["2006-11-15",493.43,499.85,491.93,491.93,8370700,491.93]
["2006-11-14",480.7,489.95,480.5,489.3,7223400,489.3]
["2006-11-13",474.9,481.17,474.14,481.03,4341900,481.03]
["2006-11-10",473.78,474.72,470.29,473.55,2796700,473.55]
["2006-11-09",476.5,479.49,471.86,472.63,4879200,472.63]
["2006-11-08",470.35,481.74,468.6,475,7965000,475]
["2006-11-07",476.95,479.02,471.77,472.57,4897100,472.57]
["2006-11-06",473.77,479.66,472.33,476.95,4991500,476.95]
["2006-11-03",472.23,473.75,465.06,471.8,4907700,471.8]
["2006-11-02",467.5,473.73,466.38,469.91,5236700,469.91]
["2006-11-01",478.76,479.13,465.26,467.5,5426300,467.5]
["2006-10-31",478.06,482.16,473.84,476.39,6285400,476.39]
["2006-10-30",474.82,480.46,470.01,476.57,6563100,476.57]
["2006-10-27",483.9,485.24,472.49,475.2,6604000,475.2]
["2006-10-26",487.68,491.96,484.2,485.1,7031700,485.1]
["2006-10-25",477.49,488.5,475.11,486.6,9187500,486.6]
["2006-10-24",476.28,477.86,471.41,473.31,8660200,473.31]
["2006-10-23",462.28,484.64,460.37,480.78,15104500,480.78]
["2006-10-20",458.99,460.1,453.59,459.67,11647900,459.67]
["2006-10-19",420.23,429.5,419.57,426.06,11503500,426.06]
["2006-10-18",422.99,424.75,417.5,419.31,6017300,419.31]
["2006-10-17",420.3,423.75,416.7,420.64,5211000,420.64]
["2006-10-16",427.7,429.2,421.34,421.75,4319400,421.75]
["2006-10-13",427.76,429.5,425.56,427.3,3622500,427.3]
["2006-10-12",428.56,429.68,424,427.44,4844000,427.44]
["2006-10-11",425.02,429.91,423.76,426.5,5635400,426.5]
["2006-10-10",431.56,437.85,422.39,426.65,9788600,426.65]
["2006-10-09",424.8,431.95,423.42,429,7583300,429]
["2006-10-06",410.22,421.91,409.75,420.5,7336500,420.5]
["2006-10-05",414.7,418.24,410.86,411.81,5789800,411.81]
["2006-10-04",404.97,415.77,403.05,415.7,6661800,415.7]
["2006-10-03",401.29,406.46,398.19,404.04,5464700,404.04]
["2006-10-02",401.9,406,400.8,401.44,3651900,401.44]
["2006-09-29",405.13,405.62,401.41,401.9,3310900,401.9]
["2006-09-28",404.08,406.98,400.54,403.58,5107400,403.58]
["2006-09-27",406.3,411.22,402.37,402.92,5876700,402.92]
["2006-09-26",405.5,407.68,401.77,406.87,5289400,406.87]
["2006-09-25",405.58,409.45,402.5,403.98,5737300,403.98]
["2006-09-22",404.98,407.45,401.36,403.78,4649600,403.78]
["2006-09-21",400.3,408.45,399.86,406.85,10692100,406.85]
["2006-09-20",407.1,407.39,394.62,397,9147800,397]
["2006-09-19",415.46,415.49,392.74,403.81,14292900,403.81]
["2006-09-18",410,418.69,409.47,414.69,7106700,414.69]
["2006-09-15",407.48,410.05,406.74,409.88,7838200,409.88]
["2006-09-14",404.3,406.28,401.93,403.98,5366100,403.98]
["2006-09-13",395.15,406.76,395.1,406.57,9768200,406.57]
["2006-09-12",385,392.73,384.88,391.9,5442200,391.9]
["2006-09-11",378.26,384.69,377.77,384.09,4529200,384.09]
["2006-09-08",376.72,380.79,376.72,377.85,3083400,377.85]
["2006-09-07",379.39,381.75,377.4,378.49,3842000,378.49]
["2006-09-06",382.1,383.19,379.66,380.14,3724100,380.14]
["2006-09-05",379.87,385.4,377.44,384.36,4074300,384.36]
["2006-09-01",380.99,381.28,377.19,378.6,2672900,378.6]
["2006-08-31",381.49,382.15,378.2,378.53,2959900,378.53]
["2006-08-30",379.21,384.65,378.51,380.75,4044400,380.75]
["2006-08-29",380.78,382.32,377.2,378.95,4460000,378.95]
["2006-08-28",375.61,380.95,375,380.95,4164000,380.95]
["2006-08-25",373.08,375.32,372.5,373.26,2466700,373.26]
["2006-08-24",374.44,376.4,372.26,373.73,3482500,373.73]
["2006-08-23",377.64,378.27,372.66,373.43,3642300,373.43]
["2006-08-22",377.73,379.26,374.84,378.29,4164100,378.29]
["2006-08-21",378.1,379,375.22,377.3,4023300,377.3]
["2006-08-18",386.31,387.09,380.75,383.36,4952200,383.36]
["2006-08-17",386.39,390,383.92,385.8,5080200,385.8]
["2006-08-16",383.48,388.45,382.12,387.72,5853200,387.72]
["2006-08-15",374.11,381.67,372.6,380.97,6698200,380.97]
["2006-08-14",371.5,375.13,368.67,369.43,4968300,369.43]
["2006-08-11",374.4,375.28,368,368.5,3766500,368.5]
["2006-08-10",373.88,377.67,372.46,374.2,4261900,374.2]
["2006-08-09",382.8,384.68,376.36,376.94,4311000,376.94]
["2006-08-08",382.82,384.5,379.09,381,5743200,381]
["2006-08-07",371.5,379.73,371.15,377.95,3946900,377.95]
["2006-08-04",379.56,380.68,371.75,373.85,5095200,373.85]
["2006-08-03",364.98,377.91,363.36,375.39,6327000,375.39]
["2006-08-02",375.6,377.17,365.2,367.23,7097800,367.23]
["2006-08-01",385.11,385.77,375.51,375.51,5463200,375.51]
["2006-07-31",388,389.17,383.31,386.6,4595300,386.6]
["2006-07-28",382,389.56,381.73,388.12,4083600,388.12]
["2006-07-27",387.37,387.49,377.95,382.4,5641100,382.4]
["2006-07-26",388.2,391.91,383,385.5,5531900,385.5]
["2006-07-25",385.02,391.31,383.8,389.36,5761100,389.36]
["2006-07-24",392.82,393.89,381.21,390.9,8086100,390.9]
["2006-07-21",386.14,391.75,377.69,390.11,11754600,390.11]
["2006-07-20",404.28,404.44,385.66,387.12,12538700,387.12]
["2006-07-19",395.01,401.14,394.66,399,8518500,399]
["2006-07-18",409.75,410.57,397.74,403.05,8536800,403.05]
["2006-07-17",404.63,411,403.72,407.89,5811900,407.89]
["2006-07-14",410.33,411.49,398.61,403.5,7552100,403.5]
["2006-07-13",414,418.34,406.83,408.83,6924500,408.83]
["2006-07-12",422.09,422.74,416.73,417.25,4906700,417.25]
["2006-07-11",418.51,425.05,413.03,424.56,5971300,424.56]
["2006-07-10",423.44,425.23,416.38,418.2,4436400,418.2]
["2006-07-07",426.05,427.89,415.88,420.45,6041900,420.45]
["2006-07-06",423.38,425.38,421.98,423.19,3687100,423.19]
["2006-07-05",421.52,422.8,415.64,421.46,4985600,421.46]
["2006-07-03",420.04,423.77,419.45,423.2,2156700,423.2]
["2006-06-30",415.6,419.33,412.33,419.33,6258000,419.33]
["2006-06-29",407.99,418.2,405.82,417.81,6658200,417.81]
["2006-06-28",404.01,406.48,401.13,406.11,3710500,406.11]
["2006-06-27",405.71,408,401.01,402.32,4107100,402.32]
["2006-06-26",406.75,408.3,403.25,404.22,3551200,404.22]
["2006-06-23",402.76,409.75,400.74,404.86,5314800,404.86]
["2006-06-22",401.58,406,388,399.95,5911900,399.95]
["2006-06-21",391.06,404,389.75,402.13,8744400,402.13]
["2006-06-20",388.03,391.87,386.51,387.17,4039900,387.17]
["2006-06-19",390.85,394.8,386.98,388.14,7633100,388.14]
["2006-06-16",389.1,390.93,388,390.7,5304600,390.7]
["2006-06-15",386.62,392.25,383,391,6785700,391]
["2006-06-14",389.83,391.1,378.52,384.39,7772000,384.39]
["2006-06-13",380.9,387,378.12,386.52,7659100,386.52]
["2006-06-12",388.34,390.49,381,381.54,5019100,381.54]
["2006-06-09",392.19,395.43,385.35,386.57,6157500,386.57]
["2006-06-08",387.75,394.27,378.59,393.3,10359500,393.3]
["2006-06-07",393.24,394.86,386.5,386.51,8911300,386.51]
["2006-06-06",376.58,390,376.3,389.99,10259800,389.99]
["2006-06-05",376.18,381.45,374.15,374.44,5558500,374.44]
["2006-06-02",386.84,387.08,377.45,379.44,6386400,379.44]
["2006-06-01",373.54,382.99,371.6,382.62,6278000,382.62]
["2006-05-31",373.8,378.25,366.78,371.82,7981300,371.82]
["2006-05-30",378.28,381,371.45,371.94,4316000,371.94]
["2006-05-26",384.55,385.88,380.03,381.35,3667000,381.35]
["2006-05-25",379.08,383,372.31,382.99,8194600,382.99]
["2006-05-24",377.35,383.44,371.61,381.25,9553800,381.25]
["2006-05-23",374.21,383.88,373.56,375.58,8983000,375.58]
["2006-05-22",367.85,373.03,365.25,370.95,8604400,370.95]
["2006-05-19",373.28,374.5,360.57,370.02,11398200,370.02]
["2006-05-18",378.78,381.81,370.71,370.99,5835000,370.99]
["2006-05-17",370.61,379.84,370.22,374.5,10643800,374.5]
["2006-05-16",375.99,376.86,369.89,371.3,6491100,371.3]
["2006-05-15",375.93,380.15,368.25,376.2,8590100,376.2]
["2006-05-12",383.54,384.87,373.55,374.13,10087600,374.13]
["2006-05-11",403.42,404.71,384.98,387,8892800,387]
["2006-05-10",408.31,411.71,401.86,402.98,6187200,402.98]
["2006-05-09",395.7,409,393.75,408.8,9140600,408.8]
["2006-05-08",395.11,397.12,390.05,394.78,5118600,394.78]
["2006-05-05",397.6,400.68,391.78,394.3,6065000,394.3]
["2006-05-04",395.03,398.87,392.21,394.75,4652000,394.75]
["2006-05-03",396.35,401.5,390.88,394.17,8072200,394.17]
["2006-05-02",401.08,402.49,388.4,394.8,13104300,394.8]
["2006-05-01",418.47,419.44,398.55,398.9,10361200,398.9]
["2006-04-28",418.63,425.73,416.3,417.94,7421300,417.94]
["2006-04-27",422.91,426.91,419.39,420.03,8337900,420.03]
["2006-04-26",427.74,430.04,423.53,425.97,7277800,425.97]
["2006-04-25",439.63,441.04,426,427.16,9569000,427.16]
["2006-04-24",439.4,444.7,436.52,440.5,8836400,440.5]
["2006-04-21",448.9,450.72,436.17,437.1,22551300,437.1]
["2006-04-20",411.01,416,408.2,415,12271500,415]
["2006-04-19",412.57,413.64,406.73,410.5,6781700,410.5]
["2006-04-18",407.93,409.83,401.5,404.24,8137600,404.24]
["2006-04-17",403.45,412.5,400.84,406.82,8259500,406.82]
["2006-04-13",408.63,409.76,400.5,402.16,6552900,402.16]
["2006-04-12",409,411.33,405.19,408.95,6017000,408.95]
["2006-04-11",416.42,419.1,406.22,409.66,11107200,409.66]
["2006-04-10",407.08,417.17,405.25,416.38,9320100,416.38]
["2006-04-07",412.41,412.85,404.02,406.16,7025900,406.16]
["2006-04-06",406.49,413.89,405.43,411.18,8598500,411.18]
["2006-04-05",408.2,414.57,402.82,407.99,13410500,407.99]
["2006-04-04",389.9,404.9,388.14,404.34,15715700,404.34]
["2006-04-03",389.53,392.47,387.93,389.7,8122700,389.7]
["2006-03-31",388.74,391.87,384.03,390,36521400,390]
["2006-03-30",389.19,393.5,383.61,388.44,14711700,388.44]
["2006-03-29",379.94,399,379.51,394.98,19027500,394.98]
["2006-03-28",371.71,377.86,371.17,377.2,8945800,377.2]
["2006-03-27",367.09,371.71,365,369.69,7023700,369.69]
["2006-03-24",368.62,370.09,362.51,365.8,15180600,365.8]
["2006-03-23",342.35,345.75,340.2,341.89,7434700,341.89]
["2006-03-22",339.75,344.1,337.5,340.22,7596000,340.22]
["2006-03-21",350.01,351.66,339.08,339.92,9831100,339.92]
["2006-03-20",342.34,350.09,341.54,348.19,10407600,348.19]
["2006-03-17",338.8,341.78,334.93,339.79,8551700,339.79]
["2006-03-16",348.61,348.75,337.9,338.77,10016700,338.77]
["2006-03-15",350.77,352.3,340.53,344.5,12768800,344.5]
["2006-03-14",337.14,352.37,332.62,351.16,18450700,351.16]
["2006-03-13",340.93,346.1,335.45,337.06,13642400,337.06]
["2006-03-10",343.5,344.5,331.55,337.5,19325600,337.5]
["2006-03-09",355.39,358.53,341.5,343,13910400,343]
["2006-03-08",353.93,360.03,350.54,353.88,11745600,353.88]
["2006-03-07",365.02,368.45,358.15,364.45,10378800,364.45]
["2006-03-06",380.91,383.4,367.14,368.1,8939700,368.1]
["2006-03-03",384.3,387.24,375.76,378.18,11962000,378.18]
["2006-03-02",364.28,381.1,362.2,376.45,18330300,376.45]
["2006-03-01",368.56,369.45,361.3,364.8,12061200,364.8]
["2006-02-28",393.2,397.54,338.51,362.62,39437600,362.62]
["2006-02-27",381.27,391.7,380.28,390.38,10212200,390.38]
["2006-02-24",377.3,380.07,373.49,377.4,6484300,377.4]
["2006-02-23",365.61,381.24,365.39,378.07,12551600,378.07]
["2006-02-22",367.15,368.95,363.86,365.49,6476200,365.49]
["2006-02-21",366.44,373.54,365.11,366.59,8686000,366.59]
["2006-02-17",369.86,372.14,363.62,368.75,14320200,368.75]
["2006-02-16",345.67,367,344.49,366.46,21315500,366.46]
["2006-02-15",341.27,346,337.83,342.38,12947000,342.38]
["2006-02-14",345.33,351.69,342.4,343.32,14654000,343.32]
["2006-02-13",346.64,350.6,341.89,345.7,19717800,345.7]
["2006-02-10",361.95,364.5,353.14,362.61,15223500,362.61]
["2006-02-09",371.2,374.4,356.11,358.77,11912400,358.77]
["2006-02-08",368.48,370.69,354.67,369.08,20804100,369.08]
["2006-02-07",382.99,383.7,363.35,367.92,16630200,367.92]
["2006-02-06",385.31,389.9,379.56,385.1,8940400,385.1]
["2006-02-03",393.62,393.9,372.57,381.55,18281800,381.55]
["2006-02-02",403.82,406.5,395.98,396.04,11807700,396.04]
["2006-02-01",389.03,402,387.52,401.78,27122500,401.78]
["2006-01-31",430.57,439.6,423.97,432.66,22066000,432.66]
["2006-01-30",429.23,433.28,425,426.82,8588900,426.82]
["2006-01-27",435,438.22,428.98,433.49,8452200,433.49]
["2006-01-26",439.54,439.99,423.56,434.27,12926100,434.27]
["2006-01-25",451.26,454.23,429.22,433,18739800,433]
["2006-01-24",436.03,444.95,434.48,443.03,15464600,443.03]
["2006-01-23",407.38,428.39,405.73,427.5,22741400,427.5]
["2006-01-20",438.7,440.03,394.74,399.46,41116700,399.46]
["2006-01-19",451.17,453.49,433,436.45,14537300,436.45]
["2006-01-18",447.3,457.36,443.25,444.91,20485700,444.91]
["2006-01-17",463.06,469.9,462.53,467.11,8270300,467.11]
["2006-01-13",464.31,466.89,461.61,466.25,7656600,466.25]
["2006-01-12",473.72,474.99,461.5,463.63,10125300,463.63]
["2006-01-11",471.27,475.11,469.18,471.63,9007400,471.63]
["2006-01-10",464.42,470.25,462.04,469.76,9097100,469.76]
["2006-01-09",466.41,473.4,460.94,466.9,12791900,466.9]
["2006-01-06",456.87,470.5,453.24,465.66,17756900,465.66]
["2006-01-05",446,451.55,441.5,451.24,10808300,451.24]
["2006-01-04",443.9,448.96,439.75,445.24,15286400,445.24]
["2006-01-03",422.52,435.67,418.22,435.23,13121200,435.23]
["2005-12-30",417.27,418.21,413.74,414.86,7587100,414.86]
["2005-12-29",427.98,428.73,419.17,420.15,6945800,420.15]
["2005-12-28",424.34,427.78,421.26,426.69,7117900,426.69]
["2005-12-27",431.86,431.86,422.76,424.64,6702800,424.64]
["2005-12-23",432.15,432.5,428.78,430.93,4595100,430.93]
["2005-12-22",431.77,432.86,425.93,432.04,7546600,432.04]
["2005-12-21",433.55,436.86,420.71,426.33,11221900,426.33]
["2005-12-20",427.86,432.2,424.67,429.74,10084700,429.74]
["2005-12-19",432.2,446.21,420.11,424.6,21936800,424.6]
["2005-12-16",425.34,432.5,422.75,430.15,16330500,430.15]
["2005-12-15",419.11,423.14,416.5,422.55,6045800,422.55]
["2005-12-14",417.04,419.73,415.49,418.96,6630400,418.96]
["2005-12-13",412.5,418,411.64,417.49,8157000,417.49]
["2005-12-12",414.63,415.21,409.95,412.61,6950100,412.61]
["2005-12-09",415,415.78,408.56,409.2,7643400,409.2]
["2005-12-08",405.3,410.65,402.64,410.65,8910100,410.65]
["2005-12-07",406.16,406.7,399.01,404.22,11665900,404.22]
["2005-12-06",408.7,416.41,401.7,404.54,15114700,404.54]
["2005-12-05",417,417.5,404.28,405.85,10289400,405.85]
["2005-12-02",416.94,419.53,413.86,417.7,7543500,417.7]
["2005-12-01",409.2,415.44,408.29,414.09,9744900,414.09]
["2005-11-30",404.26,408.45,395.56,404.91,15596600,404.91]
["2005-11-29",424.46,426.4,402.14,403.54,21495800,403.54]
["2005-11-28",429.82,431.24,422.44,423.48,11008400,423.48]
["2005-11-25",425.78,428.75,425.3,428.62,4840100,428.62]
["2005-11-23",417.04,424.72,415.78,422.86,10085000,422.86]
["2005-11-22",408.65,417.31,406.23,416.47,9596000,416.47]
["2005-11-21",399.17,409.98,393.49,409.36,10335100,409.36]
["2005-11-18",403.49,404.5,399.85,400.21,7025700,400.21]
["2005-11-17",401.8,403.81,399.53,403.45,9212200,403.45]
["2005-11-16",396.2,398.85,394.11,398.15,8695200,398.15]
["2005-11-15",394.38,397,390.95,392.8,8624900,392.8]
["2005-11-14",392.12,398.22,391.53,396.97,7807900,396.97]
["2005-11-11",395.12,396.9,388.85,390.4,7063900,390.4]
["2005-11-10",378.36,391.35,377.43,391.1,9128700,391.1]
["2005-11-09",386.67,388.29,378.03,379.15,10466900,379.15]
["2005-11-08",394.25,395.59,388.58,389.9,7897500,389.9]
["2005-11-07",395.1,397.47,392.15,395.03,9591500,395.03]
["2005-11-04",389.98,391.79,385.45,390.43,8824900,390.43]
["2005-11-03",382.41,386.58,381.38,385.95,7448400,385.95]
["2005-11-02",381.7,385,377.17,379.68,10565400,379.68]
["2005-11-01",371.86,383.9,369.01,379.38,16356100,379.38]
["2005-10-31",360.24,374.75,359.51,372.14,14342900,372.14]
["2005-10-28",355.27,358.95,355.02,358.17,5903500,358.17]
["2005-10-27",356.6,357.09,351.68,353.06,5134400,353.06]
["2005-10-26",346.28,356,346.19,355.44,8907500,355.44]
["2005-10-25",345.78,347.4,342.86,346.91,6878300,346.91]
["2005-10-24",343.37,349.3,342.19,348.65,9431700,348.65]
["2005-10-21",345.8,346.43,333,339.9,22892400,339.9]
["2005-10-20",309.99,311.13,301.20999999999998,303.2,13911700,303.2]
["2005-10-19",304,309.87,303.95999999999998,308.7,7010700,308.7]
["2005-10-18",304.95999999999998,307.95999999999998,302.74,303.27999999999997,7077800,303.27999999999997]
["2005-10-17",297.5,305.2,294.56,305,7566700,305]
["2005-10-14",299.89999999999998,300.23,292.54000000000002,296.14,8519100,296.14]
["2005-10-13",302,302,290.68,297.44,10567700,297.44]
["2005-10-12",305.2,307.19,299,300.97000000000003,9306200,300.97000000000003]
["2005-10-11",310.61,312.64999999999998,304.86,306.10000000000002,8542600,306.10000000000002]
["2005-10-10",313.31,314.82,309.14999999999998,310.64999999999998,5572200,310.64999999999998]
["2005-10-07",314.79000000000002,316.67,310.54000000000002,312.99,6770300,312.99]
["2005-10-06",314.14,314.48,310.08999999999997,312.75,7993800,312.75]
["2005-10-05",312.69,314.89999999999998,308,310.70999999999998,8328400,310.70999999999998]
["2005-10-04",319.95,321.27999999999997,310.74,311,9144300,311]
["2005-10-03",313.63,320.11,312.79000000000002,318.68,9160300,318.68]
["2005-09-30",314.22000000000003,317.5,312.29000000000002,316.45999999999998,9151300,316.45999999999998]
["2005-09-29",306.68,310.72000000000003,306.08,309.62,5613800,309.62]
["2005-09-28",314.22000000000003,315.10000000000002,305.60000000000002,306,7997400,306]
["2005-09-27",314.95,318.41000000000003,313.38,313.94,6873100,313.94]
["2005-09-26",319.5,320.95,312.56,314.27999999999997,9894400,314.27999999999997]
["2005-09-23",313,317.20999999999998,312.58999999999997,315.36,8483800,315.36]
["2005-09-22",311.5,319.22000000000003,310.17,311.37,13006400,311.37]
["2005-09-21",308.41000000000003,313.76,305.95999999999998,311.89999999999998,10119700,311.89999999999998]
["2005-09-20",306.14999999999998,311.3,305.23,307.91000000000003,9351000,307.91000000000003]
["2005-09-19",301,306,300.70999999999998,303.79000000000002,5761900,303.79000000000002]
["2005-09-16",304.02,304.5,299.87,300.2,7579800,300.2]
["2005-09-15",299.52,306.75,297.91000000000003,302.62,15466200,302.62]
["2005-09-14",308.73,313.27999999999997,300.3,303,11275800,303]
["2005-09-13",309,315.52999999999997,306.17,311.68,10299900,311.68]
["2005-09-12",301.75,311.42,301,309.74,10386500,309.74]
["2005-09-09",297.27999999999997,299.10000000000002,296.56,299.08999999999997,4390500,299.08999999999997]
["2005-09-08",294.83,299.27999999999997,293.36,295.39,6613300,295.39]
["2005-09-07",285.89,295.5,285.27999999999997,294.87,7499500,294.87]
["2005-09-06",289,289.39,286.8,287.11,4212300,287.11]
["2005-09-02",286.51,289.99,286.44,288.45,3434500,288.45]
["2005-09-01",285.91000000000003,287.5,285,286.25,2742100,286.25]
["2005-08-31",288.23,288.5,284.36,286,5034000,286]
["2005-08-30",287.39,289.51,285.88,287.27,4792000,287.27]
["2005-08-29",282.24,289.12,282.24,288.45,5903000,288.45]
["2005-08-26",283.48,285.02,282.66000000000003,283.58,3755300,283.58]
["2005-08-25",282.55,284,279.97000000000003,282.58999999999997,4376600,282.58999999999997]
["2005-08-24",277.57,284.75,276.45,282.57,8593100,282.57]
["2005-08-23",276.16000000000003,279.74,274.12,279.58,5821700,279.58]
["2005-08-22",281.24,281.47000000000003,273.35000000000002,274.01,6813000,274.01]
["2005-08-19",280.99,281.45,279.62,280,5542900,280]
["2005-08-18",275.91000000000003,280.5,275,279.99,11872800,279.99]
["2005-08-17",285.51,286.57,284,285.10000000000002,3883300,285.10000000000002]
["2005-08-16",284.88,287.79000000000002,283.33999999999997,285.64999999999998,7109200,285.64999999999998]
["2005-08-15",289.8,292.77,283.77,284,8174700,284]
["2005-08-12",283.36,290.2,281.64,289.72000000000003,6585900,289.72000000000003]
["2005-08-11",285.89,286.58,280.62,284.05,7514900,284.05]
["2005-08-10",291.3,292.33,284.88,285.68,6879000,285.68]
["2005-08-09",291.95999999999998,292.68,288.51,291.57,5779300,291.57]
["2005-08-08",293.60000000000002,295.64999999999998,290.49,291.25,4481800,291.25]
["2005-08-05",297.5,298.51,291.31,292.35000000000002,5939700,292.35000000000002]
["2005-08-04",295.55,299,295.25,297.73,5236500,297.73]
["2005-08-03",298,299.72000000000003,295.60000000000002,297.3,5930600,297.3]
["2005-08-02",291.60000000000002,299.52,291.12,299.19,7290200,299.19]
["2005-08-01",288.12,292.5,288.10000000000002,291.61,5662400,291.61]
["2005-07-29",292.14,292.83999999999997,286.99,287.76,8363300,287.76]
["2005-07-28",297.41000000000003,297.41000000000003,293.27999999999997,293.5,5925600,293.5]
["2005-07-27",297.74,298.23,292.39999999999998,296.93,7217900,296.93]
["2005-07-26",295.01,298,292.08999999999997,296.08999999999997,9816900,296.08999999999997]
["2005-07-25",302.39,303.29000000000002,294.95999999999998,295.85000000000002,9658800,295.85000000000002]
["2005-07-22",306.37,309.25,296.33,302.39999999999998,23386800,302.39999999999998]
["2005-07-21",314.05,317.8,311.20999999999998,313.94,19789400,313.94]
["2005-07-20",305.57,312.61,301.8,312,14310400,312]
["2005-07-19",302.10000000000002,310.35000000000002,301.8,309.89999999999998,12621400,309.89999999999998]
["2005-07-18",300,301.89999999999998,297.75,299.54000000000002,6207800,299.54000000000002]
["2005-07-15",301.24,303.39999999999998,299.77999999999997,301.19,8438400,301.19]
["2005-07-14",305.33999999999997,306.75,300.07,300.89,10667700,300.89]
["2005-07-13",292.51,299.24,292.10000000000002,298.86,11437900,298.86]
["2005-07-12",293.39,294.39999999999998,290.93,291.77999999999997,5864900,291.77999999999997]
["2005-07-11",296.39999999999998,296.60000000000002,291.02,293.35000000000002,8390300,293.35000000000002]
["2005-07-08",296.25,297.5,294.05,296.23,7457600,296.23]
["2005-07-07",289.39,295.8,288.51,295.54000000000002,10672100,295.54000000000002]
["2005-07-06",297.3,297.60000000000002,291.38,291.52,8000300,291.52]
["2005-07-05",292.10000000000002,295.98,290.23,295.70999999999998,7494000,295.70999999999998]
["2005-07-01",295.04000000000002,296.24,289.22000000000003,291.25,9227600,291.25]
["2005-06-30",294.33999999999997,298.93,291.04000000000002,294.14999999999998,15094400,294.14999999999998]
["2005-06-29",302.5,304.38,292.14999999999998,292.72000000000003,18298700,292.72000000000003]
["2005-06-28",306.27999999999997,309.25,302,302,19036500,302]
["2005-06-27",298.89999999999998,304.47000000000003,293.86,304.10000000000002,17802900,304.10000000000002]
["2005-06-24",290.89999999999998,298,289.58,297.25,17771200,297.25]
["2005-06-23",288,294.81,286.5,289.70999999999998,14056400,289.70999999999998]
["2005-06-22",289.67,292.32,288.67,289.3,10474000,289.3]
["2005-06-21",288.07,290.3,284.97000000000003,287.83999999999997,15132300,287.83999999999997]
["2005-06-20",276.08999999999997,287.67,271.73,286.7,21024700,286.7]
["2005-06-17",279,280.3,275.89999999999998,280.3,10434400,280.3]
["2005-06-16",274.26,278.3,273.07,277.44,12462400,277.44]
["2005-06-15",275,277.3,267.43,274.8,20883100,274.8]
["2005-06-14",278.58999999999997,281.24,277.75,278.35000000000002,10091900,278.35000000000002]
["2005-06-13",279.82,284.19,276.52,282.75,12803200,282.75]
["2005-06-10",286.99,287.27999999999997,280.02,282.5,12696600,282.5]
["2005-06-09",284.72000000000003,288.5,280.56,286.31,16441100,286.31]
["2005-06-08",292.85000000000002,293.19,278,279.56,25700900,279.56]
["2005-06-07",297.10000000000002,299.58999999999997,290.3,293.12,24323000,293.12]
["2005-06-06",282.39,293.75,281.83,290.94,22525900,290.94]
["2005-06-03",286.79000000000002,289.3,277.41000000000003,280.26,18782300,280.26]
["2005-06-02",288.73,289.77999999999997,284.60000000000002,287.89999999999998,17974100,287.89999999999998]
["2005-06-01",283.2,292.89,282.02,288,35191700,288]
["2005-05-31",269.43,278.39999999999998,269.37,277.27,22236800,277.27]
["2005-05-27",260.45999999999998,266.05,259.25,266,12184100,266]
["2005-05-26",260.95999999999998,263.76,258.3,259.2,13546600,259.2]
["2005-05-25",252.73,260.98,250.63,260.81,18057900,260.81]
["2005-05-24",256.95999999999998,265.44,253.5,256,29043100,256]
["2005-05-23",243.16,258.10000000000002,242.71,255.45,21388300,255.45]
["2005-05-20",241.21,241.67,239.65,241.61,8163500,241.61]
["2005-05-19",240.34,241.17,238.27,239.18,9716500,239.18]
["2005-05-18",233.61,239.97,233.52,239.16,12312000,239.16]
["2005-05-17",230.56,233.45,230.2,233.13,7808900,233.13]
["2005-05-16",229.68,231.62,228.57,231.05,5681400,231.05]
["2005-05-13",229.18,231.09,227.32,229.24,7415500,229.24]
["2005-05-12",230.81,232.23,228.2,228.72,8948200,228.72]
["2005-05-11",228.97,231.98,227.93,231.29,11478800,231.29]
["2005-05-10",225.47,227.8,224.72,227.8,6345800,227.8]
["2005-05-09",228,228.5,225.43,226.02,5536800,226.02]
["2005-05-06",228.4,229.25,226.47,228.02,6763900,228.02]
["2005-05-05",228.62,228.62,225.88,226.98,7509600,226.98]
["2005-05-04",227.23,229.88,227,228.5,12083500,228.5]
["2005-05-03",221.85,228.15,221.32,226.19,17780200,226.19]
["2005-05-02",222.05,223.7,220.21,222.29,9767400,222.29]
["2005-04-29",221.91,222.25,217.82,220,9170200,220]
["2005-04-28",219.5,222.08,217.71,219.45,8682800,219.45]
["2005-04-27",217.99,220.85,216.74,219.78,10264800,219.78]
["2005-04-26",220.22,222,218.29,218.75,17272000,218.75]
["2005-04-25",217.82,224.74,217.52,223.53,19840000,223.53]
["2005-04-22",222.9,224,214.26,215.81,33205100,215.81]
["2005-04-21",200.42,205,199.32,204.22,17751900,204.22]
["2005-04-20",198.58,200.5,195.91,198.1,15451500,198.1]
["2005-04-19",189.33,192,188.03,191.4,8430000,191.4]
["2005-04-18",184.58,187.88,183.49,186.97,6550300,186.97]
["2005-04-15",190.1,190.34,184.66,185,11577400,185]
["2005-04-14",193.27,194.36,190.1,191.45,6152700,191.45]
["2005-04-13",193.47,194.32,189.73,192.93,6555800,192.93]
["2005-04-12",193,194.42,189.41,193.96,7319600,193.96]
["2005-04-11",193.09,194.8,192.32,193.23,5410500,193.23]
["2005-04-08",193.69,195.1,191.45,192.05,5116600,192.05]
["2005-04-07",188.78,194.62,188.64,193.76,9692200,193.76]
["2005-04-06",189.24,189.65,187.58,189.22,5252600,189.22]
["2005-04-05",187.73,190.26,187.57,188.57,8736700,188.57]
["2005-04-04",179.95,185.32,179.84,185.29,8076400,185.29]
["2005-04-01",181.76,182.95,179.99,180.04,6182000,180.04]
["2005-03-31",177.95,181.39,177.64,180.51,6768600,180.51]
["2005-03-30",180.64,181.45,179.6,180.45,6236100,180.45]
["2005-03-29",181.05,183.28,178.07,179.57,6473000,179.57]
["2005-03-28",181.68,184.8,180.95,181.42,8738000,181.42]
["2005-03-24",180.7,180.86,179.2,179.25,3705200,179.25]
["2005-03-23",177.97,180.24,177.97,178.98,4845000,178.98]
["2005-03-22",181.18,181.94,177.85,178.6,5631700,178.6]
["2005-03-21",179.27,182.17,177.25,180.88,7483700,180.88]
["2005-03-18",178.81,180.4,178.31,180.04,7090000,180.04]
["2005-03-17",177.13,179.64,175.8,179.29,8260600,179.29]
["2005-03-16",176.7,178.61,175.01,175.6,7106300,175.6]
["2005-03-15",175.3,180,174.21,178.61,10422100,178.61]
["2005-03-14",178.33,178.4,172.57,174.99,11146600,174.99]
["2005-03-11",180.44,180.95,177.15,177.8,8028300,177.8]
["2005-03-10",181.01,181.2,177.4,179.98,10960500,179.98]
["2005-03-09",184.21,184.65,180.16,181.35,11360400,181.35]
["2005-03-08",189.1,189.85,184.97,185.2,8046100,185.2]
["2005-03-07",187.78,189.6,187.03,188.81,8667400,188.81]
["2005-03-04",186.7,187.25,185.07,185.9,6774100,185.9]
["2005-03-03",186.13,187.75,184.31,187.01,7608600,187.01]
["2005-03-02",185.95,187.67,184.36,185.18,7285500,185.18]
["2005-03-01",189.29,189.75,182,186.06,9311200,186.06]
["2005-02-28",186,189.87,185.85,187.99,7818400,187.99]
["2005-02-25",189.15,189.92,185.51,185.87,9973500,185.87]
["2005-02-24",183.37,189.85,182.23,188.89,25814300,188.89]
["2005-02-23",193.3,194.48,188.66,193.95,15586000,193.95]
["2005-02-22",196.5,198.9,190.39,191.37,13483700,191.37]
["2005-02-18",198.51,198.84,196.66,197.95,8485900,197.95]
["2005-02-17",197.83,199.75,196.81,197.9,10414400,197.9]
["2005-02-16",194.7,199.33,194.3,198.41,16532300,198.41]
["2005-02-15",193.6,199.84,193.08,195.23,25782800,195.23]
["2005-02-14",182.85,193.08,181,192.99,38562200,192.99]
["2005-02-11",186.66,192.32,186.07,187.4,13116000,187.4]
["2005-02-10",191.97,192.21,185.25,187.98,18982700,187.98]
["2005-02-09",200.76,201.6,189.46,191.58,17171500,191.58]
["2005-02-08",196.96,200.02,194.53,198.64,11480000,198.64]
["2005-02-07",205.26,206.4,195.51,196.03,12960400,196.03]
["2005-02-04",206.47,207.75,202.6,204.36,14819300,204.36]
["2005-02-03",205.99,213.37,205.81,210.86,12988100,210.86]
["2005-02-02",215.55,216.8,203.66,205.96,32799300,205.96]
["2005-02-01",194.38,196.66,190.63,191.9,18839000,191.9]
["2005-01-31",193.69,196.36,191.72,195.62,9596700,195.62]
["2005-01-28",190.02,194.7,186.34,190.34,12208200,190.34]
["2005-01-27",188.76,188.86,185.2,188.08,6627400,188.08]
["2005-01-26",179.27,189.41,179.15,189.24,12307900,189.24]
["2005-01-25",181.94,182.24,176.29,177.12,10659200,177.12]
["2005-01-24",188.69,189.33,180.32,180.72,14022700,180.72]
["2005-01-21",194.54,195.36,188.12,188.28,9258400,188.28]
["2005-01-20",192.5,196.25,192,193.92,9001600,193.92]
["2005-01-19",204.65,205.3,196.71,197.3,11257700,197.3]
["2005-01-18",200.97,205.02,198.66,203.9,13172600,203.9]
["2005-01-14",196,200.01,194.13,199.97,9640300,199.97]
["2005-01-13",195.38,197.39,194.05,195.33,6849400,195.33]
["2005-01-12",194.33,195.93,190.5,195.38,8177800,195.38]
["2005-01-11",195.62,197.71,193.18,193.54,6958700,193.54]
["2005-01-10",194.5,198.1,191.83,195.06,7539600,195.06]
["2005-01-07",190.64,194.25,188.78,193.85,9662900,193.85]
["2005-01-06",195.08,195.9,187.72,188.55,10387100,188.55]
["2005-01-05",193.45,196.9,192.23,193.51,8236600,193.51]
["2005-01-04",201.4,202.93,193.48,194.5,13755900,194.5]
["2005-01-03",197.4,203.64,195.46,202.71,15844200,202.71]
["2004-12-31",199.23,199.88,192.56,192.79,7668500,192.79]
["2004-12-30",192.97,198.23,191.85,197.6,5904300,197.6]
["2004-12-29",191.78,193.52,191.78,192.9,2678100,192.9]
["2004-12-28",192.11,193.55,191.01,192.76,4145800,192.76]
["2004-12-27",189.15,193.3,189.1,191.91,6104100,191.91]
["2004-12-23",187.45,188.6,186,187.9,3614600,187.9]
["2004-12-22",183.9,186.85,183.01,186.3,3907000,186.3]
["2004-12-21",186.31,187.88,183.4,183.75,5516300,183.75]
["2004-12-20",182,188.46,181.87,185.02,9834500,185.02]
["2004-12-17",176.76,180.5,176.55,180.08,7386200,180.08]
["2004-12-16",176.95,180.49,175.95,176.47,8572800,176.47]
["2004-12-15",177.99,180.69,176.66,179.78,11471000,179.78]
["2004-12-14",171,178.82,169.6,178.69,11088400,178.69]
["2004-12-13",172.17,173.18,169.45,170.45,4818600,170.45]
["2004-12-10",173.43,174.88,171.29,171.65,4317200,171.65]
["2004-12-09",170.25,173.5,168.47,173.43,7654000,173.43]
["2004-12-08",170.35,173.68,168.73,169.98,7541800,169.98]
["2004-12-07",176,176.2,170.55,171.43,6870900,171.43]
["2004-12-06",179.13,180.7,176.02,176.29,6254000,176.29]
["2004-12-03",179.95,181.06,177.6,180.4,5869200,180.4]
["2004-12-02",179.9,181.51,178.55,179.4,6260900,179.4]
["2004-12-01",181.95,182.5,179.55,179.96,7864100,179.96]
["2004-11-30",180.71,183,180.25,181.98,7700000,181.98]
["2004-11-29",180.36,182.95,177.51,181.05,10666600,181.05]
["2004-11-26",175.8,180.03,175.32,179.39,6480100,179.39]
["2004-11-24",174.82,177.21,172.51,174.76,15281000,174.76]
["2004-11-23",167.97,170.83,166.5,167.52,12413300,167.52]
["2004-11-22",164.47,169.5,161.31,165.1,12368200,165.1]
["2004-11-19",169.1,169.98,166.52,169.4,8769300,169.4]
["2004-11-18",170.29,174.42,165.73,167.54,16629600,167.54]
["2004-11-17",169.02,177.5,169,172.5,18132900,172.5]
["2004-11-16",177.5,179.47,170.83,172.54,20917400,172.54]
["2004-11-15",180.45,188.32,178.75,184.87,11901500,184.87]
["2004-11-12",185.23,189.8,177.4,182,16746100,182]
["2004-11-11",169.13,183.75,167.57,183.02,14985500,183.02]
["2004-11-10",170.67,172.52,166.33,167.86,10644000,167.86]
["2004-11-09",174.1,175.2,165.27,168.7,11064200,168.7]
["2004-11-08",170.93,175.44,169.4,172.55,11191800,172.55]
["2004-11-05",181.98,182.3,168.55,169.35,19833100,169.35]
["2004-11-04",188.44,190.4,183.35,184.7,14409600,184.7]
["2004-11-03",198.18,201.6,190.75,191.67,13888700,191.67]
["2004-11-02",198.78,199.25,193.34,194.87,11346300,194.87]
["2004-11-01",193.55,197.67,191.27,196.03,12224900,196.03]
["2004-10-29",198.89,199.95,190.6,190.64,21162500,190.64]
["2004-10-28",186.68,194.39,185.6,193.3,14846800,193.3]
["2004-10-27",182.72,189.52,181.77,185.97,13356500,185.97]
["2004-10-26",186.34,192.64,180,181.8,22307100,181.8]
["2004-10-25",176.4,194.43,172.55,187.4,32764200,187.4]
["2004-10-22",170.54,180.17,164.08,172.43,36891900,172.43]
["2004-10-21",144.4,150.13,141.62,149.38,14589500,149.38]
["2004-10-20",148.03,148.99,139.6,140.49,11372700,140.49]
["2004-10-19",150.5,152.4,147.35,147.94,9064000,147.94]
["2004-10-18",143.19999999999999,149.19999999999999,141.21,149.16,7025200,149.16]
["2004-10-15",144.93,145.5,141.94999999999999,144.11000000000001,6604000,144.11000000000001]
["2004-10-14",141.01,142.38,138.56,142,5226300,142]
["2004-10-13",143.32,143.55000000000001,140.08000000000001,140.9,9893000,140.9]
["2004-10-12",134.44,137.61000000000001,133.4,137.4,5838600,137.4]
["2004-10-11",137,138.86000000000001,133.85,135.26,5241300,135.26]
["2004-10-08",138.72,139.68,137.02000000000001,137.72999999999999,5540300,137.72999999999999]
["2004-10-07",136.91999999999999,139.88,136.55000000000001,138.85,7064600,138.85]
["2004-10-06",137.55000000000001,138.44999999999999,136,137.08000000000001,6697400,137.08000000000001]
["2004-10-05",134.66,138.53,132.24,138.37,7494100,138.37]
["2004-10-04",135.25,136.87,134.03,135.06,6517900,135.06]
["2004-10-01",130.80000000000001,134.24,128.9,132.58000000000001,7570000,132.58000000000001]
["2004-09-30",129.9,132.30000000000001,129,129.6,6885900,129.6]
["2004-09-29",126.7,135.02000000000001,126.23,131.08000000000001,15273500,131.08000000000001]
["2004-09-28",121.3,127.4,120.21,126.86,8473000,126.86]
["2004-09-27",119.56,120.88,117.8,118.26,3536600,118.26]
["2004-09-24",120.94,124.1,119.76,119.83,4566300,119.83]
["2004-09-23",118.84,122.63,117.02,120.82,4272100,120.82]
["2004-09-22",117.4,119.67,116.81,118.38,3794400,118.38]
["2004-09-21",119.81,120.42,117.51,117.84,3618000,117.84]
["2004-09-20",116.95,121.6,116.77,119.36,5319700,119.36]
["2004-09-17",114.42,117.49,113.55,117.49,4741000,117.49]
["2004-09-16",112.34,115.8,111.65,113.97,4637800,113.97]
["2004-09-15",110.56,114.23,110.2,112,5361900,112]
["2004-09-14",107.45,112,106.79,111.49,5419900,111.49]
["2004-09-13",106.63,108.41,106.46,107.5,3926000,107.5]
["2004-09-10",101.6,106.56,101.3,105.33,4353800,105.33]
["2004-09-09",102.53,102.71,101,102.31,2032900,102.31]
["2004-09-08",100.74,103.03,100.5,102.3,2495300,102.3]
["2004-09-07",101.01,102,99.61,101.58,2926700,101.58]
["2004-09-03",100.95,101.74,99.32,100.01,2578800,100.01]
["2004-09-02",99.19,102.37,98.94,101.51,7566900,101.51]
["2004-09-01",102.7,102.97,99.67,100.25,4573700,100.25]
["2004-08-31",102.3,103.71,102.16,102.37,2461400,102.37]
["2004-08-30",105.28,105.49,102.01,102.01,2601000,102.01]
["2004-08-27",108.1,108.62,105.69,106.15,3109000,106.15]
["2004-08-26",104.95,107.95,104.66,107.91,3551000,107.91]
["2004-08-25",104.96,108,103.88,106,4598900,106]
["2004-08-24",111.24,111.6,103.57,104.87,7631300,104.87]
["2004-08-23",110.75,113.48,109.05,109.4,9137200,109.4]
["2004-08-20",101.01,109.08,100.5,108.31,11428600,108.31]
["2004-08-19",100,104.06,95.96,100.34,22351900,100.34]