{"text_format":"1","workbook":"xlsx","n_sheets":2,"sheets":["Cash Flow Proof","Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":17,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cash Flow Proof","index":0,"n_rows":113,"n_cols":704,"rows_kept":113,"cut":false,"hidden":false,"merged":[]}
[]
["Computation of All-Equity or Unlevered Beta"]
[]
[null,null,"EMRP",{"$f":"E4/100","v":0.03},3]
[null,null,"Rf",{"$f":"E5/100","v":0.04},4]
[]
[null,null,null,null,"Percent",null,"Percent"]
[null,null,null,"Be","Net Debt","Tax Rate","Equity","Bd","Bu",null,"A =[CF/(Ku-g) - Debt * (1-t)]/ [CF/([(Ku - Kd * ND/NCAP)/(NE/NCAP)] * GE/GCAP + Kd * GD/GCAP-g) - Debt] "]
[null,null,"Disney",1.1000000000000001,0.3,0.35,{"$f":"1-E9","v":0.7},0.2,{"$f":"D9*G9+H9*(1-F9)*E9","v":0.80900000000000005},null,"A =Factor 1/ [CF/(factor 2] * GE/GCAP + Kd * GD/GCAP-g) - Debt] "]
[null,null,"McDonalds",0.52,0.4,0.26,{"$f":"1-E10","v":0.6},0.3,{"$f":"D10*G10+H10*(1-F10)*E10","v":0.40079999999999999},null,"NCAP =CF/(Ku-g)",null,null,null,{"$f":"c_f/(ku-gr)","v":2184.653123897921}]
[null,null,"Starbucks",0.6,0.3,0.2,0.7,0.4,0.51600000000000001,null,"GCAP =CF/(Ku-g) + Debt * t",null,null,null,{"$f":"O10+D99*t","v":2577.8906861995274}]
[null,null,"Apple",1.1499999999999999,-0.3,0.15,1.3,0.1,1.4694999999999998,null,"NE =NCAP - Debt * t",null,null,null,{"$f":"O10-D99*(1-t)","v":1267.0988118608395}]
[null,null,"Amazon",0.87,0.6,0.24,0.4,0.2,0.43920000000000003,null,"GE =NE + Debt * t",null,null,null,{"$f":"O12+D99*t","v":1660.336374162446}]
[null,null,"Google",1.3,-0.2,0.3,1.2,0.1,1.546]
[null,null,"Microsoft",0.99,0.2,0.31,0.8,0.3,0.83340000000000003,null,"Factor 1 =CF/(Ku-g) - Debt * (1-t)",null,null,null,{"$f":"c_f/(ku-gr)-D99*(1-t)","v":1267.0988118608395}]
[null,null,null,null,null,null,null,null,null,null,"Factor 2 =(Ku-Kd * ND/NCAP)/(NE/NCAP)",null,null,null,{"$f":"(ku-k_d*D100/O10)/(O12/O10)","v":7.5748029556649388E-2}]
[null,null,"Average Bu",null,null,null,null,null,{"$f":"AVERAGE(I9:I15)","v":0.85912857142857135}]
[null,null,"All Equity Cost of Capital",null,null,null,null,null,{"$f":"D5+I17*D4","v":6.5773857142857134E-2},null,"Denom = [CF/(factor 2] * GE/GCAP + Kd * GD/GCAP-g) - Debt] "]
[]
[]
["Capital Structure and Reconciled Value"]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513,514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566,567,568,569,570,571,572,573,574,575,576,577,578,579,580,581,582,583,584,585,586,587,588,589,590,591,592,593,594,595,596,597,598,599,600,601,602,603,604,605,606,607,608,609,610,611,612,613,614,615,616,617,618,619,620,621,622,623,624,625,626,627,628,629,630,631,632,633,634,635,636,637,638,639,640,641,642,643,644,645,646,647,648,649,650,651,652,653,654,655,656,657,658,659,660,661,662,663,664,665,666,667,668,669,670,671,672,673,674,675,676,677,678,679,680,681,682,683,684,685,686,687,688,689,690,691,692,693,694,695,696,697,698,699,700]
[null,null,"FCF",null,100,{"$f":"E23*(1+$D$67)","v":102},{"$f":"F23*(1+$D$67)","v":104.04},{"$f":"G23*(1+$D$67)","v":106.1208},{"$f":"H23*(1+$D$67)","v":108.243216},{"$f":"I23*(1+$D$67)","v":110.40808032000001},{"$f":"J23*(1+$D$67)","v":112.61624192640001},{"$f":"K23*(1+$D$67)","v":114.868566764928},{"$f":"L23*(1+$D$67)","v":117.16593810022657},{"$f":"M23*(1+$D$67)","v":119.5092568622311},{"$f":"N23*(1+$D$67)","v":121.89944199947573},{"$f":"O23*(1+$D$67)","v":124.33743083946524},{"$f":"P23*(1+$D$67)","v":126.82417945625456},{"$f":"Q23*(1+$D$67)","v":129.36066304537965},{"$f":"R23*(1+$D$67)","v":131.94787630628724},{"$f":"S23*(1+$D$67)","v":134.58683383241299},{"$f":"T23*(1+$D$67)","v":137.27857050906127},{"$f":"U23*(1+$D$67)","v":140.02414191924251},{"$f":"V23*(1+$D$67)","v":142.82462475762736},{"$f":"W23*(1+$D$67)","v":145.6811172527799},{"$f":"X23*(1+$D$67)","v":148.59473959783551},{"$f":"Y23*(1+$D$67)","v":151.56663438979223},{"$f":"Z23*(1+$D$67)","v":154.59796707758807},{"$f":"AA23*(1+$D$67)","v":157.68992641913982},{"$f":"AB23*(1+$D$67)","v":160.84372494752262},{"$f":"AC23*(1+$D$67)","v":164.06059944647308},{"$f":"AD23*(1+$D$67)","v":167.34181143540255},{"$f":"AE23*(1+$D$67)","v":170.68864766411059},{"$f":"AF23*(1+$D$67)","v":174.1024206173928},{"$f":"AG23*(1+$D$67)","v":177.58446902974066},{"$f":"AH23*(1+$D$67)","v":181.13615841033547},{"$f":"AI23*(1+$D$67)","v":184.75888157854217},{"$f":"AJ23*(1+$D$67)","v":188.45405921011303},{"$f":"AK23*(1+$D$67)","v":192.22314039431529},{"$f":"AL23*(1+$D$67)","v":196.06760320220161},{"$f":"AM23*(1+$D$67)","v":199.98895526624565},{"$f":"AN23*(1+$D$67)","v":203.98873437157056},{"$f":"AO23*(1+$D$67)","v":208.06850905900197},{"$f":"AP23*(1+$D$67)","v":212.22987924018202},{"$f":"AQ23*(1+$D$67)","v":216.47447682498566},{"$f":"AR23*(1+$D$67)","v":220.80396636148538},{"$f":"AS23*(1+$D$67)","v":225.22004568871509},{"$f":"AT23*(1+$D$67)","v":229.72444660248939},{"$f":"AU23*(1+$D$67)","v":234.31893553453918},{"$f":"AV23*(1+$D$67)","v":239.00531424522995},{"$f":"AW23*(1+$D$67)","v":243.78542053013456},{"$f":"AX23*(1+$D$67)","v":248.66112894073726},{"$f":"AY23*(1+$D$67)","v":253.63435151955201},{"$f":"AZ23*(1+$D$67)","v":258.70703854994304},{"$f":"BA23*(1+$D$67)","v":263.8811793209419},{"$f":"BB23*(1+$D$67)","v":269.15880290736072},{"$f":"BC23*(1+$D$67)","v":274.54197896550795},{"$f":"BD23*(1+$D$67)","v":280.0328185448181},{"$f":"BE23*(1+$D$67)","v":285.63347491571449},{"$f":"BF23*(1+$D$67)","v":291.3461444140288},{"$f":"BG23*(1+$D$67)","v":297.17306730230939},{"$f":"BH23*(1+$D$67)","v":303.1165286483556},{"$f":"BI23*(1+$D$67)","v":309.17885922132274},{"$f":"BJ23*(1+$D$67)","v":315.36243640574918},{"$f":"BK23*(1+$D$67)","v":321.66968513386416},{"$f":"BL23*(1+$D$67)","v":328.10307883654144},{"$f":"BM23*(1+$D$67)","v":334.6651404132723},{"$f":"BN23*(1+$D$67)","v":341.35844322153775},{"$f":"BO23*(1+$D$67)","v":348.1856120859685},{"$f":"BP23*(1+$D$67)","v":355.14932432768785},{"$f":"BQ23*(1+$D$67)","v":362.25231081424164},{"$f":"BR23*(1+$D$67)","v":369.49735703052647},{"$f":"BS23*(1+$D$67)","v":376.88730417113703},{"$f":"BT23*(1+$D$67)","v":384.42505025455978},{"$f":"BU23*(1+$D$67)","v":392.11355125965099},{"$f":"BV23*(1+$D$67)","v":399.95582228484403},{"$f":"BW23*(1+$D$67)","v":407.9549387305409},{"$f":"BX23*(1+$D$67)","v":416.11403750515171},{"$f":"BY23*(1+$D$67)","v":424.43631825525478},{"$f":"BZ23*(1+$D$67)","v":432.92504462035987},{"$f":"CA23*(1+$D$67)","v":441.5835455127671},{"$f":"CB23*(1+$D$67)","v":450.41521642302246},{"$f":"CC23*(1+$D$67)","v":459.4235207514829},{"$f":"CD23*(1+$D$67)","v":468.61199116651255},{"$f":"CE23*(1+$D$67)","v":477.98423098984279},{"$f":"CF23*(1+$D$67)","v":487.54391560963967},{"$f":"CG23*(1+$D$67)","v":497.29479392183248},{"$f":"CH23*(1+$D$67)","v":507.24068980026914},{"$f":"CI23*(1+$D$67)","v":517.38550359627448},{"$f":"CJ23*(1+$D$67)","v":527.73321366819994},{"$f":"CK23*(1+$D$67)","v":538.28787794156392},{"$f":"CL23*(1+$D$67)","v":549.05363550039522},{"$f":"CM23*(1+$D$67)","v":560.0347082104031},{"$f":"CN23*(1+$D$67)","v":571.23540237461111},{"$f":"CO23*(1+$D$67)","v":582.66011042210334},{"$f":"CP23*(1+$D$67)","v":594.3133126305454},{"$f":"CQ23*(1+$D$67)","v":606.19957888315628},{"$f":"CR23*(1+$D$67)","v":618.32357046081938},{"$f":"CS23*(1+$D$67)","v":630.69004187003577},{"$f":"CT23*(1+$D$67)","v":643.3038427074365},{"$f":"CU23*(1+$D$67)","v":656.16991956158529},{"$f":"CV23*(1+$D$67)","v":669.29331795281701},{"$f":"CW23*(1+$D$67)","v":682.67918431187331},{"$f":"CX23*(1+$D$67)","v":696.33276799811074},{"$f":"CY23*(1+$D$67)","v":710.25942335807292},{"$f":"CZ23*(1+$D$67)","v":724.46461182523444},{"$f":"DA23*(1+$D$67)","v":738.95390406173919},{"$f":"DB23*(1+$D$67)","v":753.73298214297404},{"$f":"DC23*(1+$D$67)","v":768.80764178583354},{"$f":"DD23*(1+$D$67)","v":784.18379462155019},{"$f":"DE23*(1+$D$67)","v":799.86747051398117},{"$f":"DF23*(1+$D$67)","v":815.86481992426081},{"$f":"DG23*(1+$D$67)","v":832.18211632274608},{"$f":"DH23*(1+$D$67)","v":848.82575864920102},{"$f":"DI23*(1+$D$67)","v":865.80227382218504},{"$f":"DJ23*(1+$D$67)","v":883.11831929862876},{"$f":"DK23*(1+$D$67)","v":900.78068568460139},{"$f":"DL23*(1+$D$67)","v":918.7962993982934},{"$f":"DM23*(1+$D$67)","v":937.17222538625924},{"$f":"DN23*(1+$D$67)","v":955.9156698939845},{"$f":"DO23*(1+$D$67)","v":975.03398329186416},{"$f":"DP23*(1+$D$67)","v":994.53466295770147},{"$f":"DQ23*(1+$D$67)","v":1014.4253562168556},{"$f":"DR23*(1+$D$67)","v":1034.7138633411928},{"$f":"DS23*(1+$D$67)","v":1055.4081406080168},{"$f":"DT23*(1+$D$67)","v":1076.5163034201771},{"$f":"DU23*(1+$D$67)","v":1098.0466294885807},{"$f":"DV23*(1+$D$67)","v":1120.0075620783523},{"$f":"DW23*(1+$D$67)","v":1142.4077133199194},{"$f":"DX23*(1+$D$67)","v":1165.2558675863177},{"$f":"DY23*(1+$D$67)","v":1188.5609849380439},{"$f":"DZ23*(1+$D$67)","v":1212.3322046368048},{"$f":"EA23*(1+$D$67)","v":1236.5788487295408},{"$f":"EB23*(1+$D$67)","v":1261.3104257041316},{"$f":"EC23*(1+$D$67)","v":1286.5366342182142},{"$f":"ED23*(1+$D$67)","v":1312.2673669025785},{"$f":"EE23*(1+$D$67)","v":1338.51271424063},{"$f":"EF23*(1+$D$67)","v":1365.2829685254426},{"$f":"EG23*(1+$D$67)","v":1392.5886278959515},{"$f":"EH23*(1+$D$67)","v":1420.4404004538706},{"$f":"EI23*(1+$D$67)","v":1448.8492084629479},{"$f":"EJ23*(1+$D$67)","v":1477.8261926322068},{"$f":"EK23*(1+$D$67)","v":1507.382716484851},{"$f":"EL23*(1+$D$67)","v":1537.530370814548},{"$f":"EM23*(1+$D$67)","v":1568.2809782308389},{"$f":"EN23*(1+$D$67)","v":1599.6465977954556},{"$f":"EO23*(1+$D$67)","v":1631.6395297513648},{"$f":"EP23*(1+$D$67)","v":1664.272320346392},{"$f":"EQ23*(1+$D$67)","v":1697.5577667533198},{"$f":"ER23*(1+$D$67)","v":1731.5089220883863},{"$f":"ES23*(1+$D$67)","v":1766.1391005301541},{"$f":"ET23*(1+$D$67)","v":1801.4618825407572},{"$f":"EU23*(1+$D$67)","v":1837.4911201915725},{"$f":"EV23*(1+$D$67)","v":1874.240942595404},{"$f":"EW23*(1+$D$67)","v":1911.7257614473122},{"$f":"EX23*(1+$D$67)","v":1949.9602766762584},{"$f":"EY23*(1+$D$67)","v":1988.9594822097836},{"$f":"EZ23*(1+$D$67)","v":2028.7386718539792},{"$f":"FA23*(1+$D$67)","v":2069.313445291059},{"$f":"FB23*(1+$D$67)","v":2110.69971419688},{"$f":"FC23*(1+$D$67)","v":2152.9137084808176},{"$f":"FD23*(1+$D$67)","v":2195.9719826504338},{"$f":"FE23*(1+$D$67)","v":2239.8914223034426},{"$f":"FF23*(1+$D$67)","v":2284.6892507495113},{"$f":"FG23*(1+$D$67)","v":2330.3830357645015},{"$f":"FH23*(1+$D$67)","v":2376.9906964797915},{"$f":"FI23*(1+$D$67)","v":2424.5305104093873},{"$f":"FJ23*(1+$D$67)","v":2473.021120617575},{"$f":"FK23*(1+$D$67)","v":2522.4815430299263},{"$f":"FL23*(1+$D$67)","v":2572.9311738905249},{"$f":"FM23*(1+$D$67)","v":2624.3897973683356},{"$f":"FN23*(1+$D$67)","v":2676.8775933157026},{"$f":"FO23*(1+$D$67)","v":2730.4151451820167},{"$f":"FP23*(1+$D$67)","v":2785.023448085657},{"$f":"FQ23*(1+$D$67)","v":2840.7239170473704},{"$f":"FR23*(1+$D$67)","v":2897.5383953883179},{"$f":"FS23*(1+$D$67)","v":2955.4891632960844},{"$f":"FT23*(1+$D$67)","v":3014.5989465620059},{"$f":"FU23*(1+$D$67)","v":3074.890925493246},{"$f":"FV23*(1+$D$67)","v":3136.3887440031108},{"$f":"FW23*(1+$D$67)","v":3199.1165188831733},{"$f":"FX23*(1+$D$67)","v":3263.0988492608367},{"$f":"FY23*(1+$D$67)","v":3328.3608262460534},{"$f":"FZ23*(1+$D$67)","v":3394.9280427709746},{"$f":"GA23*(1+$D$67)","v":3462.826603626394},{"$f":"GB23*(1+$D$67)","v":3532.083135698922},{"$f":"GC23*(1+$D$67)","v":3602.7247984129003},{"$f":"GD23*(1+$D$67)","v":3674.7792943811583},{"$f":"GE23*(1+$D$67)","v":3748.2748802687815},{"$f":"GF23*(1+$D$67)","v":3823.2403778741573},{"$f":"GG23*(1+$D$67)","v":3899.7051854316405},{"$f":"GH23*(1+$D$67)","v":3977.6992891402733},{"$f":"GI23*(1+$D$67)","v":4057.2532749230791},{"$f":"GJ23*(1+$D$67)","v":4138.3983404215405},{"$f":"GK23*(1+$D$67)","v":4221.1663072299716},{"$f":"GL23*(1+$D$67)","v":4305.5896333745713},{"$f":"GM23*(1+$D$67)","v":4391.7014260420628},{"$f":"GN23*(1+$D$67)","v":4479.5354545629043},{"$f":"GO23*(1+$D$67)","v":4569.1261636541622},{"$f":"GP23*(1+$D$67)","v":4660.5086869272454},{"$f":"GQ23*(1+$D$67)","v":4753.7188606657901},{"$f":"GR23*(1+$D$67)","v":4848.7932378791056},{"$f":"GS23*(1+$D$67)","v":4945.7691026366874},{"$f":"GT23*(1+$D$67)","v":5044.684484689421},{"$f":"GU23*(1+$D$67)","v":5145.5781743832094},{"$f":"GV23*(1+$D$67)","v":5248.4897378708738},{"$f":"GW23*(1+$D$67)","v":5353.4595326282915},{"$f":"GX23*(1+$D$67)","v":5460.5287232808578},{"$f":"GY23*(1+$D$67)","v":5569.7392977464751},{"$f":"GZ23*(1+$D$67)","v":5681.134083701405},{"$f":"HA23*(1+$D$67)","v":5794.7567653754331},{"$f":"HB23*(1+$D$67)","v":5910.6519006829421},{"$f":"HC23*(1+$D$67)","v":6028.8649386966008},{"$f":"HD23*(1+$D$67)","v":6149.4422374705327},{"$f":"HE23*(1+$D$67)","v":6272.4310822199432},{"$f":"HF23*(1+$D$67)","v":6397.8797038643424},{"$f":"HG23*(1+$D$67)","v":6525.837297941629},{"$f":"HH23*(1+$D$67)","v":6656.3540439004619},{"$f":"HI23*(1+$D$67)","v":6789.481124778471},{"$f":"HJ23*(1+$D$67)","v":6925.2707472740403},{"$f":"HK23*(1+$D$67)","v":7063.7761622195212},{"$f":"HL23*(1+$D$67)","v":7205.0516854639118},{"$f":"HM23*(1+$D$67)","v":7349.1527191731902},{"$f":"HN23*(1+$D$67)","v":7496.1357735566544},{"$f":"HO23*(1+$D$67)","v":7646.0584890277878},{"$f":"HP23*(1+$D$67)","v":7798.9796588083436},{"$f":"HQ23*(1+$D$67)","v":7954.959251984511},{"$f":"HR23*(1+$D$67)","v":8114.0584370242013},{"$f":"HS23*(1+$D$67)","v":8276.339605764686},{"$f":"HT23*(1+$D$67)","v":8441.8663978799796},{"$f":"HU23*(1+$D$67)","v":8610.7037258375785},{"$f":"HV23*(1+$D$67)","v":8782.9178003543311},{"$f":"HW23*(1+$D$67)","v":8958.5761563614178},{"$f":"HX23*(1+$D$67)","v":9137.7476794886461},{"$f":"HY23*(1+$D$67)","v":9320.5026330784185},{"$f":"HZ23*(1+$D$67)","v":9506.9126857399879},{"$f":"IA23*(1+$D$67)","v":9697.050939454788},{"$f":"IB23*(1+$D$67)","v":9890.9919582438833},{"$f":"IC23*(1+$D$67)","v":10088.811797408762},{"$f":"ID23*(1+$D$67)","v":10290.588033356937},{"$f":"IE23*(1+$D$67)","v":10496.399794024075},{"$f":"IF23*(1+$D$67)","v":10706.327789904557},{"$f":"IG23*(1+$D$67)","v":10920.454345702648},{"$f":"IH23*(1+$D$67)","v":11138.863432616701},{"$f":"II23*(1+$D$67)","v":11361.640701269036},{"$f":"IJ23*(1+$D$67)","v":11588.873515294417},{"$f":"IK23*(1+$D$67)","v":11820.650985600307},{"$f":"IL23*(1+$D$67)","v":12057.064005312313},{"$f":"IM23*(1+$D$67)","v":12298.20528541856},{"$f":"IN23*(1+$D$67)","v":12544.169391126932},{"$f":"IO23*(1+$D$67)","v":12795.052778949472},{"$f":"IP23*(1+$D$67)","v":13050.953834528462},{"$f":"IQ23*(1+$D$67)","v":13311.972911219031},{"$f":"IR23*(1+$D$67)","v":13578.212369443412},{"$f":"IS23*(1+$D$67)","v":13849.776616832281},{"$f":"IT23*(1+$D$67)","v":14126.772149168928},{"$f":"IU23*(1+$D$67)","v":14409.307592152307},{"$f":"IV23*(1+$D$67)","v":14697.493743995354},{"$f":"IW23*(1+$D$67)","v":14991.443618875261},{"$f":"IX23*(1+$D$67)","v":15291.272491252766},{"$f":"IY23*(1+$D$67)","v":15597.097941077822},{"$f":"IZ23*(1+$D$67)","v":15909.039899899379},{"$f":"JA23*(1+$D$67)","v":16227.220697897366},{"$f":"JB23*(1+$D$67)","v":16551.765111855315},{"$f":"JC23*(1+$D$67)","v":16882.80041409242},{"$f":"JD23*(1+$D$67)","v":17220.456422374271},{"$f":"JE23*(1+$D$67)","v":17564.865550821756},{"$f":"JF23*(1+$D$67)","v":17916.162861838191},{"$f":"JG23*(1+$D$67)","v":18274.486119074954},{"$f":"JH23*(1+$D$67)","v":18639.975841456453},{"$f":"JI23*(1+$D$67)","v":19012.775358285584},{"$f":"JJ23*(1+$D$67)","v":19393.030865451296},{"$f":"JK23*(1+$D$67)","v":19780.891482760322},{"$f":"JL23*(1+$D$67)","v":20176.509312415528},{"$f":"JM23*(1+$D$67)","v":20580.039498663838},{"$f":"JN23*(1+$D$67)","v":20991.640288637114},{"$f":"JO23*(1+$D$67)","v":21411.473094409856},{"$f":"JP23*(1+$D$67)","v":21839.702556298053},{"$f":"JQ23*(1+$D$67)","v":22276.496607424015},{"$f":"JR23*(1+$D$67)","v":22722.026539572496},{"$f":"JS23*(1+$D$67)","v":23176.467070363946},{"$f":"JT23*(1+$D$67)","v":23639.996411771226},{"$f":"JU23*(1+$D$67)","v":24112.796340006651},{"$f":"JV23*(1+$D$67)","v":24595.052266806786},{"$f":"JW23*(1+$D$67)","v":25086.953312142923},{"$f":"JX23*(1+$D$67)","v":25588.692378385782},{"$f":"JY23*(1+$D$67)","v":26100.4662259535},{"$f":"JZ23*(1+$D$67)","v":26622.475550472569},{"$f":"KA23*(1+$D$67)","v":27154.925061482019},{"$f":"KB23*(1+$D$67)","v":27698.02356271166},{"$f":"KC23*(1+$D$67)","v":28251.984033965895},{"$f":"KD23*(1+$D$67)","v":28817.023714645213},{"$f":"KE23*(1+$D$67)","v":29393.364188938118},{"$f":"KF23*(1+$D$67)","v":29981.231472716881},{"$f":"KG23*(1+$D$67)","v":30580.856102171219},{"$f":"KH23*(1+$D$67)","v":31192.473224214646},{"$f":"KI23*(1+$D$67)","v":31816.32268869894},{"$f":"KJ23*(1+$D$67)","v":32452.649142472917},{"$f":"KK23*(1+$D$67)","v":33101.702125322379},{"$f":"KL23*(1+$D$67)","v":33763.736167828829},{"$f":"KM23*(1+$D$67)","v":34439.010891185404},{"$f":"KN23*(1+$D$67)","v":35127.791109009115},{"$f":"KO23*(1+$D$67)","v":35830.346931189299},{"$f":"KP23*(1+$D$67)","v":36546.953869813085},{"$f":"KQ23*(1+$D$67)","v":37277.892947209351},{"$f":"KR23*(1+$D$67)","v":38023.450806153538},{"$f":"KS23*(1+$D$67)","v":38783.919822276606},{"$f":"KT23*(1+$D$67)","v":39559.598218722138},{"$f":"KU23*(1+$D$67)","v":40350.790183096578},{"$f":"KV23*(1+$D$67)","v":41157.805986758511},{"$f":"KW23*(1+$D$67)","v":41980.96210649368},{"$f":"KX23*(1+$D$67)","v":42820.581348623557},{"$f":"KY23*(1+$D$67)","v":43676.992975596026},{"$f":"KZ23*(1+$D$67)","v":44550.532835107944},{"$f":"LA23*(1+$D$67)","v":45441.543491810102},{"$f":"LB23*(1+$D$67)","v":46350.374361646303},{"$f":"LC23*(1+$D$67)","v":47277.381848879231},{"$f":"LD23*(1+$D$67)","v":48222.929485856817},{"$f":"LE23*(1+$D$67)","v":49187.388075573952},{"$f":"LF23*(1+$D$67)","v":50171.135837085429},{"$f":"LG23*(1+$D$67)","v":51174.558553827141},{"$f":"LH23*(1+$D$67)","v":52198.049724903685},{"$f":"LI23*(1+$D$67)","v":53242.010719401762},{"$f":"LJ23*(1+$D$67)","v":54306.850933789799},{"$f":"LK23*(1+$D$67)","v":55392.987952465599},{"$f":"LL23*(1+$D$67)","v":56500.847711514914},{"$f":"LM23*(1+$D$67)","v":57630.864665745212},{"$f":"LN23*(1+$D$67)","v":58783.481959060118},{"$f":"LO23*(1+$D$67)","v":59959.151598241318},{"$f":"LP23*(1+$D$67)","v":61158.334630206147},{"$f":"LQ23*(1+$D$67)","v":62381.501322810269},{"$f":"LR23*(1+$D$67)","v":63629.131349266478},{"$f":"LS23*(1+$D$67)","v":64901.713976251805},{"$f":"LT23*(1+$D$67)","v":66199.748255776838},{"$f":"LU23*(1+$D$67)","v":67523.743220892371},{"$f":"LV23*(1+$D$67)","v":68874.218085310218},{"$f":"LW23*(1+$D$67)","v":70251.702447016418},{"$f":"LX23*(1+$D$67)","v":71656.736495956749},{"$f":"LY23*(1+$D$67)","v":73089.87122587589},{"$f":"LZ23*(1+$D$67)","v":74551.668650393403},{"$f":"MA23*(1+$D$67)","v":76042.702023401274},{"$f":"MB23*(1+$D$67)","v":77563.556063869299},{"$f":"MC23*(1+$D$67)","v":79114.827185146685},{"$f":"MD23*(1+$D$67)","v":80697.12372884962},{"$f":"ME23*(1+$D$67)","v":82311.066203426613},{"$f":"MF23*(1+$D$67)","v":83957.287527495151},{"$f":"MG23*(1+$D$67)","v":85636.43327804505},{"$f":"MH23*(1+$D$67)","v":87349.161943605955},{"$f":"MI23*(1+$D$67)","v":89096.145182478082},{"$f":"MJ23*(1+$D$67)","v":90878.068086127649},{"$f":"MK23*(1+$D$67)","v":92695.62944785021},{"$f":"ML23*(1+$D$67)","v":94549.542036807208},{"$f":"MM23*(1+$D$67)","v":96440.532877543359},{"$f":"MN23*(1+$D$67)","v":98369.343535094231},{"$f":"MO23*(1+$D$67)","v":100336.73040579612},{"$f":"MP23*(1+$D$67)","v":102343.46501391203},{"$f":"MQ23*(1+$D$67)","v":104390.33431419027},{"$f":"MR23*(1+$D$67)","v":106478.14100047408},{"$f":"MS23*(1+$D$67)","v":108607.70382048356},{"$f":"MT23*(1+$D$67)","v":110779.85789689323},{"$f":"MU23*(1+$D$67)","v":112995.45505483109},{"$f":"MV23*(1+$D$67)","v":115255.36415592772},{"$f":"MW23*(1+$D$67)","v":117560.47143904628},{"$f":"MX23*(1+$D$67)","v":119911.68086782721},{"$f":"MY23*(1+$D$67)","v":122309.91448518375},{"$f":"MZ23*(1+$D$67)","v":124756.11277488743},{"$f":"NA23*(1+$D$67)","v":127251.23503038519},{"$f":"NB23*(1+$D$67)","v":129796.2597309929},{"$f":"NC23*(1+$D$67)","v":132392.18492561276},{"$f":"ND23*(1+$D$67)","v":135040.02862412503},{"$f":"NE23*(1+$D$67)","v":137740.82919660752},{"$f":"NF23*(1+$D$67)","v":140495.64578053966},{"$f":"NG23*(1+$D$67)","v":143305.55869615046},{"$f":"NH23*(1+$D$67)","v":146171.66987007347},{"$f":"NI23*(1+$D$67)","v":149095.10326747494},{"$f":"NJ23*(1+$D$67)","v":152077.00533282445},{"$f":"NK23*(1+$D$67)","v":155118.54543948095},{"$f":"NL23*(1+$D$67)","v":158220.91634827058},{"$f":"NM23*(1+$D$67)","v":161385.33467523599},{"$f":"NN23*(1+$D$67)","v":164613.04136874073},{"$f":"NO23*(1+$D$67)","v":167905.30219611555},{"$f":"NP23*(1+$D$67)","v":171263.40824003785},{"$f":"NQ23*(1+$D$67)","v":174688.67640483862},{"$f":"NR23*(1+$D$67)","v":178182.44993293541},{"$f":"NS23*(1+$D$67)","v":181746.09893159414},{"$f":"NT23*(1+$D$67)","v":185381.02091022601},{"$f":"NU23*(1+$D$67)","v":189088.64132843053},{"$f":"NV23*(1+$D$67)","v":192870.41415499913},{"$f":"NW23*(1+$D$67)","v":196727.82243809913},{"$f":"NX23*(1+$D$67)","v":200662.37888686112},{"$f":"NY23*(1+$D$67)","v":204675.62646459835},{"$f":"NZ23*(1+$D$67)","v":208769.13899389032},{"$f":"OA23*(1+$D$67)","v":212944.52177376812},{"$f":"OB23*(1+$D$67)","v":217203.41220924348},{"$f":"OC23*(1+$D$67)","v":221547.48045342835},{"$f":"OD23*(1+$D$67)","v":225978.43006249692},{"$f":"OE23*(1+$D$67)","v":230497.99866374687},{"$f":"OF23*(1+$D$67)","v":235107.9586370218},{"$f":"OG23*(1+$D$67)","v":239810.11780976225},{"$f":"OH23*(1+$D$67)","v":244606.3201659575},{"$f":"OI23*(1+$D$67)","v":249498.44656927665},{"$f":"OJ23*(1+$D$67)","v":254488.4155006622},{"$f":"OK23*(1+$D$67)","v":259578.18381067546},{"$f":"OL23*(1+$D$67)","v":264769.74748688895},{"$f":"OM23*(1+$D$67)","v":270065.14243662672},{"$f":"ON23*(1+$D$67)","v":275466.44528535928},{"$f":"OO23*(1+$D$67)","v":280975.77419106645},{"$f":"OP23*(1+$D$67)","v":286595.28967488778},{"$f":"OQ23*(1+$D$67)","v":292327.19546838553},{"$f":"OR23*(1+$D$67)","v":298173.73937775323},{"$f":"OS23*(1+$D$67)","v":304137.21416530828},{"$f":"OT23*(1+$D$67)","v":310219.95844861446},{"$f":"OU23*(1+$D$67)","v":316424.35761758673},{"$f":"OV23*(1+$D$67)","v":322752.8447699385},{"$f":"OW23*(1+$D$67)","v":329207.90166533727},{"$f":"OX23*(1+$D$67)","v":335792.05969864404},{"$f":"OY23*(1+$D$67)","v":342507.90089261695},{"$f":"OZ23*(1+$D$67)","v":349358.05891046929},{"$f":"PA23*(1+$D$67)","v":356345.2200886787},{"$f":"PB23*(1+$D$67)","v":363472.12449045229},{"$f":"PC23*(1+$D$67)","v":370741.56698026136},{"$f":"PD23*(1+$D$67)","v":378156.39831986657},{"$f":"PE23*(1+$D$67)","v":385719.52628626389},{"$f":"PF23*(1+$D$67)","v":393433.91681198915},{"$f":"PG23*(1+$D$67)","v":401302.59514822892},{"$f":"PH23*(1+$D$67)","v":409328.64705119352},{"$f":"PI23*(1+$D$67)","v":417515.21999221737},{"$f":"PJ23*(1+$D$67)","v":425865.52439206175},{"$f":"PK23*(1+$D$67)","v":434382.83487990301},{"$f":"PL23*(1+$D$67)","v":443070.49157750106},{"$f":"PM23*(1+$D$67)","v":451931.90140905109},{"$f":"PN23*(1+$D$67)","v":460970.53943723213},{"$f":"PO23*(1+$D$67)","v":470189.95022597676},{"$f":"PP23*(1+$D$67)","v":479593.74923049629},{"$f":"PQ23*(1+$D$67)","v":489185.62421510625},{"$f":"PR23*(1+$D$67)","v":498969.33669940836},{"$f":"PS23*(1+$D$67)","v":508948.72343339655},{"$f":"PT23*(1+$D$67)","v":519127.69790206448},{"$f":"PU23*(1+$D$67)","v":529510.25186010578},{"$f":"PV23*(1+$D$67)","v":540100.45689730789},{"$f":"PW23*(1+$D$67)","v":550902.46603525407},{"$f":"PX23*(1+$D$67)","v":561920.51535595919},{"$f":"PY23*(1+$D$67)","v":573158.92566307844},{"$f":"PZ23*(1+$D$67)","v":584622.10417634004},{"$f":"QA23*(1+$D$67)","v":596314.54625986691},{"$f":"QB23*(1+$D$67)","v":608240.83718506421},{"$f":"QC23*(1+$D$67)","v":620405.65392876556},{"$f":"QD23*(1+$D$67)","v":632813.76700734091},{"$f":"QE23*(1+$D$67)","v":645470.04234748776},{"$f":"QF23*(1+$D$67)","v":658379.44319443754},{"$f":"QG23*(1+$D$67)","v":671547.03205832629},{"$f":"QH23*(1+$D$67)","v":684977.97269949282},{"$f":"QI23*(1+$D$67)","v":698677.53215348267},{"$f":"QJ23*(1+$D$67)","v":712651.08279655233},{"$f":"QK23*(1+$D$67)","v":726904.10445248336},{"$f":"QL23*(1+$D$67)","v":741442.18654153298},{"$f":"QM23*(1+$D$67)","v":756271.03027236369},{"$f":"QN23*(1+$D$67)","v":771396.45087781094},{"$f":"QO23*(1+$D$67)","v":786824.37989536719},{"$f":"QP23*(1+$D$67)","v":802560.86749327451},{"$f":"QQ23*(1+$D$67)","v":818612.08484313998},{"$f":"QR23*(1+$D$67)","v":834984.32654000283},{"$f":"QS23*(1+$D$67)","v":851684.0130708029},{"$f":"QT23*(1+$D$67)","v":868717.69333221903},{"$f":"QU23*(1+$D$67)","v":886092.04719886347},{"$f":"QV23*(1+$D$67)","v":903813.8881428407},{"$f":"QW23*(1+$D$67)","v":921890.1659056975},{"$f":"QX23*(1+$D$67)","v":940327.96922381152},{"$f":"QY23*(1+$D$67)","v":959134.5286082878},{"$f":"QZ23*(1+$D$67)","v":978317.21918045357},{"$f":"RA23*(1+$D$67)","v":997883.5635640627},{"$f":"RB23*(1+$D$67)","v":1017841.234835344},{"$f":"RC23*(1+$D$67)","v":1038198.0595320509},{"$f":"RD23*(1+$D$67)","v":1058962.0207226919},{"$f":"RE23*(1+$D$67)","v":1080141.2611371458},{"$f":"RF23*(1+$D$67)","v":1101744.0863598888},{"$f":"RG23*(1+$D$67)","v":1123778.9680870867},{"$f":"RH23*(1+$D$67)","v":1146254.5474488284},{"$f":"RI23*(1+$D$67)","v":1169179.6383978049},{"$f":"RJ23*(1+$D$67)","v":1192563.2311657611},{"$f":"RK23*(1+$D$67)","v":1216414.4957890764},{"$f":"RL23*(1+$D$67)","v":1240742.7857048579},{"$f":"RM23*(1+$D$67)","v":1265557.6414189551},{"$f":"RN23*(1+$D$67)","v":1290868.7942473341},{"$f":"RO23*(1+$D$67)","v":1316686.1701322808},{"$f":"RP23*(1+$D$67)","v":1343019.8935349265},{"$f":"RQ23*(1+$D$67)","v":1369880.2914056249},{"$f":"RR23*(1+$D$67)","v":1397277.8972337374},{"$f":"RS23*(1+$D$67)","v":1425223.4551784121},{"$f":"RT23*(1+$D$67)","v":1453727.9242819804},{"$f":"RU23*(1+$D$67)","v":1482802.4827676201},{"$f":"RV23*(1+$D$67)","v":1512458.5324229726},{"$f":"RW23*(1+$D$67)","v":1542707.7030714322},{"$f":"RX23*(1+$D$67)","v":1573561.8571328609},{"$f":"RY23*(1+$D$67)","v":1605033.0942755181},{"$f":"RZ23*(1+$D$67)","v":1637133.7561610285},{"$f":"SA23*(1+$D$67)","v":1669876.4312842491},{"$f":"SB23*(1+$D$67)","v":1703273.9599099341},{"$f":"SC23*(1+$D$67)","v":1737339.4391081329},{"$f":"SD23*(1+$D$67)","v":1772086.2278902954},{"$f":"SE23*(1+$D$67)","v":1807527.9524481015},{"$f":"SF23*(1+$D$67)","v":1843678.5114970636},{"$f":"SG23*(1+$D$67)","v":1880552.0817270048},{"$f":"SH23*(1+$D$67)","v":1918163.1233615449},{"$f":"SI23*(1+$D$67)","v":1956526.3858287758},{"$f":"SJ23*(1+$D$67)","v":1995656.9135453515},{"$f":"SK23*(1+$D$67)","v":2035570.0518162586},{"$f":"SL23*(1+$D$67)","v":2076281.4528525837},{"$f":"SM23*(1+$D$67)","v":2117807.0819096356},{"$f":"SN23*(1+$D$67)","v":2160163.2235478284},{"$f":"SO23*(1+$D$67)","v":2203366.4880187851},{"$f":"SP23*(1+$D$67)","v":2247433.817779161},{"$f":"SQ23*(1+$D$67)","v":2292382.4941347442},{"$f":"SR23*(1+$D$67)","v":2338230.1440174389},{"$f":"SS23*(1+$D$67)","v":2384994.7468977878},{"$f":"ST23*(1+$D$67)","v":2432694.6418357436},{"$f":"SU23*(1+$D$67)","v":2481348.5346724587},{"$f":"SV23*(1+$D$67)","v":2530975.5053659077},{"$f":"SW23*(1+$D$67)","v":2581595.0154732261},{"$f":"SX23*(1+$D$67)","v":2633226.9157826905},{"$f":"SY23*(1+$D$67)","v":2685891.4540983443},{"$f":"SZ23*(1+$D$67)","v":2739609.2831803113},{"$f":"TA23*(1+$D$67)","v":2794401.4688439178},{"$f":"TB23*(1+$D$67)","v":2850289.4982207962},{"$f":"TC23*(1+$D$67)","v":2907295.2881852123},{"$f":"TD23*(1+$D$67)","v":2965441.1939489166},{"$f":"TE23*(1+$D$67)","v":3024750.017827895},{"$f":"TF23*(1+$D$67)","v":3085245.0181844528},{"$f":"TG23*(1+$D$67)","v":3146949.9185481421},{"$f":"TH23*(1+$D$67)","v":3209888.9169191048},{"$f":"TI23*(1+$D$67)","v":3274086.6952574868},{"$f":"TJ23*(1+$D$67)","v":3339568.4291626364},{"$f":"TK23*(1+$D$67)","v":3406359.7977458891},{"$f":"TL23*(1+$D$67)","v":3474486.993700807},{"$f":"TM23*(1+$D$67)","v":3543976.733574823},{"$f":"TN23*(1+$D$67)","v":3614856.2682463196},{"$f":"TO23*(1+$D$67)","v":3687153.3936112463},{"$f":"TP23*(1+$D$67)","v":3760896.4614834711},{"$f":"TQ23*(1+$D$67)","v":3836114.3907131404},{"$f":"TR23*(1+$D$67)","v":3912836.6785274032},{"$f":"TS23*(1+$D$67)","v":3991093.4120979514},{"$f":"TT23*(1+$D$67)","v":4070915.2803399106},{"$f":"TU23*(1+$D$67)","v":4152333.5859467089},{"$f":"TV23*(1+$D$67)","v":4235380.2576656435},{"$f":"TW23*(1+$D$67)","v":4320087.8628189564},{"$f":"TX23*(1+$D$67)","v":4406489.6200753357},{"$f":"TY23*(1+$D$67)","v":4494619.4124768423},{"$f":"TZ23*(1+$D$67)","v":4584511.8007263793},{"$f":"UA23*(1+$D$67)","v":4676202.0367409065},{"$f":"UB23*(1+$D$67)","v":4769726.0774757247},{"$f":"UC23*(1+$D$67)","v":4865120.5990252392},{"$f":"UD23*(1+$D$67)","v":4962423.0110057443},{"$f":"UE23*(1+$D$67)","v":5061671.4712258596},{"$f":"UF23*(1+$D$67)","v":5162904.9006503765},{"$f":"UG23*(1+$D$67)","v":5266162.9986633845},{"$f":"UH23*(1+$D$67)","v":5371486.2586366525},{"$f":"UI23*(1+$D$67)","v":5478915.9838093854},{"$f":"UJ23*(1+$D$67)","v":5588494.3034855733},{"$f":"UK23*(1+$D$67)","v":5700264.1895552846},{"$f":"UL23*(1+$D$67)","v":5814269.4733463908},{"$f":"UM23*(1+$D$67)","v":5930554.8628133191},{"$f":"UN23*(1+$D$67)","v":6049165.9600695856},{"$f":"UO23*(1+$D$67)","v":6170149.2792709777},{"$f":"UP23*(1+$D$67)","v":6293552.2648563972},{"$f":"UQ23*(1+$D$67)","v":6419423.3101535253},{"$f":"UR23*(1+$D$67)","v":6547811.7763565956},{"$f":"US23*(1+$D$67)","v":6678768.0118837273},{"$f":"UT23*(1+$D$67)","v":6812343.3721214021},{"$f":"UU23*(1+$D$67)","v":6948590.2395638302},{"$f":"UV23*(1+$D$67)","v":7087562.0443551065},{"$f":"UW23*(1+$D$67)","v":7229313.2852422092},{"$f":"UX23*(1+$D$67)","v":7373899.5509470534},{"$f":"UY23*(1+$D$67)","v":7521377.541965995},{"$f":"UZ23*(1+$D$67)","v":7671805.0928053148},{"$f":"VA23*(1+$D$67)","v":7825241.1946614217},{"$f":"VB23*(1+$D$67)","v":7981746.0185546502},{"$f":"VC23*(1+$D$67)","v":8141380.9389257431},{"$f":"VD23*(1+$D$67)","v":8304208.5577042578},{"$f":"VE23*(1+$D$67)","v":8470292.7288583424},{"$f":"VF23*(1+$D$67)","v":8639698.5834355094},{"$f":"VG23*(1+$D$67)","v":8812492.5551042203},{"$f":"VH23*(1+$D$67)","v":8988742.4062063042},{"$f":"VI23*(1+$D$67)","v":9168517.2543304302},{"$f":"VJ23*(1+$D$67)","v":9351887.5994170383},{"$f":"VK23*(1+$D$67)","v":9538925.3514053784},{"$f":"VL23*(1+$D$67)","v":9729703.8584334869},{"$f":"VM23*(1+$D$67)","v":9924297.9356021564},{"$f":"VN23*(1+$D$67)","v":10122783.8943142},{"$f":"VO23*(1+$D$67)","v":10325239.572200485},{"$f":"VP23*(1+$D$67)","v":10531744.363644494},{"$f":"VQ23*(1+$D$67)","v":10742379.250917384},{"$f":"VR23*(1+$D$67)","v":10957226.835935732},{"$f":"VS23*(1+$D$67)","v":11176371.372654447},{"$f":"VT23*(1+$D$67)","v":11399898.800107537},{"$f":"VU23*(1+$D$67)","v":11627896.776109688},{"$f":"VV23*(1+$D$67)","v":11860454.711631881},{"$f":"VW23*(1+$D$67)","v":12097663.805864519},{"$f":"VX23*(1+$D$67)","v":12339617.08198181},{"$f":"VY23*(1+$D$67)","v":12586409.423621446},{"$f":"VZ23*(1+$D$67)","v":12838137.612093875},{"$f":"WA23*(1+$D$67)","v":13094900.364335753},{"$f":"WB23*(1+$D$67)","v":13356798.371622467},{"$f":"WC23*(1+$D$67)","v":13623934.339054918},{"$f":"WD23*(1+$D$67)","v":13896413.025836017},{"$f":"WE23*(1+$D$67)","v":14174341.286352737},{"$f":"WF23*(1+$D$67)","v":14457828.112079792},{"$f":"WG23*(1+$D$67)","v":14746984.674321387},{"$f":"WH23*(1+$D$67)","v":15041924.367807815},{"$f":"WI23*(1+$D$67)","v":15342762.855163971},{"$f":"WJ23*(1+$D$67)","v":15649618.11226725},{"$f":"WK23*(1+$D$67)","v":15962610.474512596},{"$f":"WL23*(1+$D$67)","v":16281862.684002848},{"$f":"WM23*(1+$D$67)","v":16607499.937682906},{"$f":"WN23*(1+$D$67)","v":16939649.936436564},{"$f":"WO23*(1+$D$67)","v":17278442.935165294},{"$f":"WP23*(1+$D$67)","v":17624011.793868601},{"$f":"WQ23*(1+$D$67)","v":17976492.029745974},{"$f":"WR23*(1+$D$67)","v":18336021.870340895},{"$f":"WS23*(1+$D$67)","v":18702742.307747714},{"$f":"WT23*(1+$D$67)","v":19076797.153902669},{"$f":"WU23*(1+$D$67)","v":19458333.096980721},{"$f":"WV23*(1+$D$67)","v":19847499.758920334},{"$f":"WW23*(1+$D$67)","v":20244449.754098739},{"$f":"WX23*(1+$D$67)","v":20649338.749180716},{"$f":"WY23*(1+$D$67)","v":21062325.52416433},{"$f":"WZ23*(1+$D$67)","v":21483572.034647617},{"$f":"XA23*(1+$D$67)","v":21913243.475340571},{"$f":"XB23*(1+$D$67)","v":22351508.344847385},{"$f":"XC23*(1+$D$67)","v":22798538.511744332},{"$f":"XD23*(1+$D$67)","v":23254509.281979218},{"$f":"XE23*(1+$D$67)","v":23719599.467618804},{"$f":"XF23*(1+$D$67)","v":24193991.45697118},{"$f":"XG23*(1+$D$67)","v":24677871.286110602},{"$f":"XH23*(1+$D$67)","v":25171428.711832814},{"$f":"XI23*(1+$D$67)","v":25674857.286069471},{"$f":"XJ23*(1+$D$67)","v":26188354.431790862},{"$f":"XK23*(1+$D$67)","v":26712121.520426679},{"$f":"XL23*(1+$D$67)","v":27246363.950835213},{"$f":"XM23*(1+$D$67)","v":27791291.229851916},{"$f":"XN23*(1+$D$67)","v":28347117.054448955},{"$f":"XO23*(1+$D$67)","v":28914059.395537935},{"$f":"XP23*(1+$D$67)","v":29492340.583448693},{"$f":"XQ23*(1+$D$67)","v":30082187.395117667},{"$f":"XR23*(1+$D$67)","v":30683831.143020019},{"$f":"XS23*(1+$D$67)","v":31297507.765880421},{"$f":"XT23*(1+$D$67)","v":31923457.921198029},{"$f":"XU23*(1+$D$67)","v":32561927.079621989},{"$f":"XV23*(1+$D$67)","v":33213165.621214431},{"$f":"XW23*(1+$D$67)","v":33877428.933638722},{"$f":"XX23*(1+$D$67)","v":34554977.512311496},{"$f":"XY23*(1+$D$67)","v":35246077.062557727},{"$f":"XZ23*(1+$D$67)","v":35950998.60380888},{"$f":"YA23*(1+$D$67)","v":36670018.575885057},{"$f":"YB23*(1+$D$67)","v":37403418.94740276},{"$f":"YC23*(1+$D$67)","v":38151487.326350816},{"$f":"YD23*(1+$D$67)","v":38914517.072877832},{"$f":"YE23*(1+$D$67)","v":39692807.414335392},{"$f":"YF23*(1+$D$67)","v":40486663.5626221},{"$f":"YG23*(1+$D$67)","v":41296396.833874546},{"$f":"YH23*(1+$D$67)","v":42122324.770552039},{"$f":"YI23*(1+$D$67)","v":42964771.265963078},{"$f":"YJ23*(1+$D$67)","v":43824066.691282339},{"$f":"YK23*(1+$D$67)","v":44700548.025107987},{"$f":"YL23*(1+$D$67)","v":45594558.98561015},{"$f":"YM23*(1+$D$67)","v":46506450.165322356},{"$f":"YN23*(1+$D$67)","v":47436579.168628804},{"$f":"YO23*(1+$D$67)","v":48385310.752001382},{"$f":"YP23*(1+$D$67)","v":49353016.967041411},{"$f":"YQ23*(1+$D$67)","v":50340077.306382239},{"$f":"YR23*(1+$D$67)","v":51346878.852509886},{"$f":"YS23*(1+$D$67)","v":52373816.429560088},{"$f":"YT23*(1+$D$67)","v":53421292.758151293},{"$f":"YU23*(1+$D$67)","v":54489718.613314323},{"$f":"YV23*(1+$D$67)","v":55579512.985580608},{"$f":"YW23*(1+$D$67)","v":56691103.245292224},{"$f":"YX23*(1+$D$67)","v":57824925.310198069},{"$f":"YY23*(1+$D$67)","v":58981423.816402033},{"$f":"YZ23*(1+$D$67)","v":60161052.292730078},{"$f":"ZA23*(1+$D$67)","v":61364273.338584684},{"$f":"ZB23*(1+$D$67)","v":62591558.805356376},{"$f":"ZC23*(1+$D$67)","v":63843389.981463507},{"$f":"ZD23*(1+$D$67)","v":65120257.781092778},{"$f":"ZE23*(1+$D$67)","v":66422662.936714634},{"$f":"ZF23*(1+$D$67)","v":67751116.195448935},{"$f":"ZG23*(1+$D$67)","v":69106138.51935792},{"$f":"ZH23*(1+$D$67)","v":70488261.289745077},{"$f":"ZI23*(1+$D$67)","v":71898026.515539974},{"$f":"ZJ23*(1+$D$67)","v":73335987.045850769},{"$f":"ZK23*(1+$D$67)","v":74802706.786767781},{"$f":"ZL23*(1+$D$67)","v":76298760.922503144},{"$f":"ZM23*(1+$D$67)","v":77824736.140953213},{"$f":"ZN23*(1+$D$67)","v":79381230.863772273},{"$f":"ZO23*(1+$D$67)","v":80968855.48104772},{"$f":"ZP23*(1+$D$67)","v":82588232.590668678},{"$f":"ZQ23*(1+$D$67)","v":84239997.242482051},{"$f":"ZR23*(1+$D$67)","v":85924797.187331691},{"$f":"ZS23*(1+$D$67)","v":87643293.131078333},{"$f":"ZT23*(1+$D$67)","v":89396158.993699908},{"$f":"ZU23*(1+$D$67)","v":91184082.173573911},{"$f":"ZV23*(1+$D$67)","v":93007763.817045391},{"$f":"ZW23*(1+$D$67)","v":94867919.093386307},{"$f":"ZX23*(1+$D$67)","v":96765277.475254029},{"$f":"ZY23*(1+$D$67)","v":98700583.024759114},{"$f":"ZZ23*(1+$D$67)","v":100674594.68525429},{"$f":"AAA23*(1+$D$67)","v":102688086.57895938}]
[]
[null,null,"Enterprise Value at Ku",{"$f":"H38","v":6.5773857142857134E-2},{"$f":"NPV(D25,71:71)","v":2184.6531238978132},{"$f":"_xlfn.FORMULATEXT(E25)","v":"=NPV(D25,71:71)"}]
[null,null,"Enteprise Value from Continuing CF",{"$f":"D25","v":6.5773857142857134E-2},{"$f":"(c_f/(D25-D29))","v":2184.653123897921},{"$f":"_xlfn.FORMULATEXT(E26)","v":"=(c_f/(D25-D29))"}]
[]
[null,null,"Tax Rate for Shield",{"$f":"D98","v":0.3},null,null,"Gross Debt",null,{"$f":"D31*E26","v":1310.7918743387525}]
[null,null,"Growth ",{"$f":"D67","v":0.02},null,null,"Net Debt",null,{"$f":"I28*(1-D28)","v":917.55431203712669},null,"Bu= Be * Equity/Net Cap + Bd * Net Debt/Net Cap",null,null,null,null,{"$f":"(I18-D31*F36)/(1-D31)","v":8.6434642857142821E-2}]
[null,null,"EMRP",{"$f":"D4","v":0.03},null,null,"Tax Shield",null,{"$f":"I28-I29","v":393.23756230162576},null,"Cost of Equity No Tax"]
[null,null,"Nominal Debt Percent without Tax Shield",{"$f":"D97","v":0.6}]
[null,null,"Debt Beta",{"$f":"K98/100","v":0.4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WACC Reconcile:"]
[null,null,"Rf",{"$f":"D5","v":0.04},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Compute Target EV from EV + Tax Shield"]
[null,null,null,null,null,null,{"$f":"D28","v":0.3},null,null,null,null,null,null,null,null,null,null,null,"2. Compute Implied Ku: Value = CF/(k-g); k-g = CF/VAlue; k = CF/Value + g"]
[null,"Correct Valuation from Net Capital Structure",null,"Percent","Amount","Cost","AT Cost","WACC",null,null,null,null,null,null,null,null,null,null,"3. Compute Implied Ke"]
[null,null,"Debt at Net of Tax Rate",{"$f":"E36/E38","v":0.41999999999999993},{"$f":"I29","v":917.55431203712669},{"$f":"D30*D32+D33","v":5.2000000000000005E-2},{"$f":"F36","v":5.2000000000000005E-2},{"$f":"D36*G36","v":2.1839999999999998E-2},null,"Kd",{"$f":"F36","v":5.2000000000000005E-2},null,null,null,null,null,null,null,"4. Verify Equity Value"]
[null,null,"Equity",{"$f":"1-D36","v":0.58000000000000007},{"$f":"E38-E36","v":1267.0988118607943},{"$f":"H37/D37","v":7.574802955665022E-2},{"$f":"H37/D37","v":7.574802955665022E-2},{"$f":"H38-H36","v":4.3933857142857136E-2},null,"Ku",{"$f":"H38","v":6.5773857142857134E-2}]
[null,null,"Overall",{"$f":"SUM(D36:D37)","v":1},{"$f":"E26","v":2184.653123897921},null,null,{"$f":"I18","v":6.5773857142857134E-2},null,null,null,null,null,null,null,null,null,null,"1.",{"$f":"E43","v":2577.8906861995465},null,null,{"$f":"B35","v":"Correct Valuation from Net Capital Structure"}]
[null,null,null,null,null,null,"Pre-tax","After Tax",null,null,null,null,null,null,null,null,null,null,"2.",{"$f":"c_f/T38+D29","v":5.8791404358353505E-2},null,null,{"$f":"B40","v":"WACC at with Nominal Debt and Same Ku"}]
[null,"WACC at with Nominal Debt and Same Ku",null,"Percent","Amount","Cost","WACC","WACC",null,null,null,null,null,null,null,null,null,null,"3.",{"$f":"(T39-H41)/D42","v":8.1954926108374376E-2},null,null,{"$f":"B45","v":"WACC at with Nominal Debt and Same Ke"}]
[null,null,"Debt at Gross Value",{"$f":"E41/E43","v":0.50847457627118642},{"$f":"E36+I30","v":1310.7918743387525},{"$f":"F36","v":5.2000000000000005E-2},{"$f":"F41*D41","v":2.6440677966101694E-2},{"$f":"D41*F41*(1-D28)","v":1.8508474576271184E-2},null,null,null,null,null,null,null,null,null,null,"4.",{"$f":"I64","v":1267.0988118550949},null,null,{"$f":"B50","v":"Reconciled Case with Adjusted Ku and Implied Ke"}]
[null,null,"Equity",{"$f":"E42/E43","v":0.49152542372881364},{"$f":"E37","v":1267.0988118607943},null,{"$f":"(G43-G41)/D42","v":8.0022674876847263E-2},{"$f":"G42*D42","v":3.933317917675544E-2}]
[null,null,"Overall",{"$f":"SUM(D41:D42)","v":1},{"$f":"E41+E42","v":2577.8906861995465},null,{"$f":"H38","v":6.5773857142857134E-2},{"$f":"H41+H42","v":5.784165375302662E-2}]
[]
[null,"WACC at with Nominal Debt and Same Ke",null,"Percent","Amount","Cost","AT Cost","WACC",null,null,null,null,null,null,null,null,4]
[null,null,"Debt at Gross Value",{"$f":"E46/E48","v":0.50847457627118642},{"$f":"E41+I35","v":1310.7918743387525},{"$f":"F41","v":5.2000000000000005E-2},{"$f":"F46*(1-D28)","v":3.6400000000000002E-2},{"$f":"D46*G46","v":1.8508474576271187E-2}]
[null,null,"Equity",{"$f":"E47/E48","v":0.49152542372881364},{"$f":"E42","v":1267.0988118607943},{"$f":"H47/D47","v":7.574802955665022E-2},{"$f":"G37","v":7.574802955665022E-2},{"$f":"G47*D47","v":3.7232082324455198E-2}]
[null,null,"Overall",{"$f":"SUM(D46:D47)","v":1},{"$f":"E46+E47","v":2577.8906861995465},null,null,{"$f":"H46+H47","v":5.5740556900726386E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Net Debt","Reconciled"]
[null,"Reconciled Case with Adjusted Ku and Implied Ke",null,"Percent","Amount","Cost","AT Cost","WACC",null,null,null,"EV",{"$f":"E38","v":2184.653123897921},{"$f":"E43","v":2577.8906861995465}]
[null,null,"Debt at Gross Value",{"$f":"D41","v":0.50847457627118642},{"$f":"E41","v":1310.7918743387525},{"$f":"F41","v":5.2000000000000005E-2},{"$f":"F51*(1-D28)","v":3.6400000000000002E-2},{"$f":"D51*G51","v":1.8508474576271187E-2},null,null,null,"Less: Debt",{"$f":"E36","v":917.55431203712669},{"$f":"E41","v":1310.7918743387525}]
[null,null,"Equity",{"$f":"1-D51","v":0.49152542372881358},{"$f":"E53*D52","v":1267.0988118607941},{"$f":"H52/D52","v":8.1954926108374362E-2},{"$f":"H52/D52","v":8.1954926108374362E-2},{"$f":"H53-H51","v":4.0282929782082318E-2},null,null,null,"Equity",{"$f":"M50-M51","v":1267.0988118607943},{"$f":"N50-N51","v":1267.0988118607941}]
[null,null,"Overall",{"$f":"SUM(D51:D52)","v":1},{"$f":"E43","v":2577.8906861995465},null,null,{"$f":"T39","v":5.8791404358353505E-2}]
[]
[]
[]
[null,"Basic from Capital Structure",null,null,null,"From NPV of Cash Flow",null,null,null,null,"Reconciled Value from Cash Flow"]
[null,null,"Enterprise Value",{"$f":"E43","v":2577.8906861995465},null,"Enterprise Value",null,null,{"$f":"E73","v":2577.8906861879609},null,"Total Enterprise Value From Adding Components",null,null,null,null,null,{"$f":"E26","v":2184.653123897921}]
[]
[null,null,"Less: Net Debt",{"$f":"E41","v":1310.7918743387525},null,"Less: Nominal Interest",null,null,{"$f":"E87","v":2130.0367908994685},null,"Value of Interest Payments on Debt",null,null,null,null,{"$f":"F36","v":5.2000000000000005E-2},{"$f":"E87","v":2130.0367908994685}]
[null,null,null,null,null,"Add: Debt Financing",null,null,{"$f":"E89","v":819.24491656660848},null,"Less: Value of Cash Flow for Issuing New Debt",null,null,null,null,{"$f":"D89","v":5.2000000000000005E-2},{"$f":"-E89","v":-819.24491656660848}]
[null,null,"Equity Value",{"$f":"D58-D60","v":1267.0988118607941},null,"Add: Tax Shield from Debt",null,null,{"$f":"E88","v":639.0110372698399},null,"Less: Value of the Tax Shield",null,null,null,null,{"$f":"D88","v":5.2000000000000005E-2},{"$f":"-E88","v":-639.0110372698399}]
[null,null,null,null,null,null,null,null,null,null,"Net Value of Debt Cash Flow at Interest Rate",null,null,null,null,{"$f":"P61","v":5.2000000000000005E-2},{"$f":"SUM(Q60:Q62)","v":671.78083706302016}]
[null,null,null,null,null,"Equity Value from NPV",null,null,{"$f":"E91","v":1267.0988118550949}]
[null,null,null,null,null,"Percent Error",null,null,{"$f":"I64/D62-1","v":-4.4977355173614342E-12},null,"Value of Equity from Components",null,null,null,null,{"$f":"D91","v":8.1954926108374362E-2},{"$f":"Q58-Q63","v":1512.8722868349009}]
[]
[null,null,"Explicit Growth",{"$f":"E67/100","v":0.02},2]
["Cash Flow and DCF Valation"]
[null,null,null,null,{"$f":"E71/(D73-gr)","v":2577.890686199547}]
[]
[null,null,"Free Cash Flow",null,{"$f":"E23","v":100},102,104.04,106.1208,108.243216,110.40808032000001,112.61624192640001,114.868566764928,117.16593810022657,119.5092568622311,121.89944199947573,124.33743083946524,126.82417945625456,129.36066304537965,131.94787630628724,134.58683383241299,137.27857050906127,140.02414191924251,142.82462475762736,145.6811172527799,148.59473959783551,151.56663438979223,154.59796707758807,157.68992641913982,160.84372494752262,164.06059944647308,167.34181143540255,170.68864766411059,174.1024206173928,177.58446902974066,181.13615841033547,184.75888157854217,188.45405921011303,192.22314039431529,196.06760320220161,199.98895526624565,203.98873437157056,208.06850905900197,212.22987924018202,216.47447682498566,220.80396636148538,225.22004568871509,229.72444660248939,234.31893553453918,239.00531424522995,243.78542053013456,248.66112894073726,253.63435151955201,258.70703854994304,263.8811793209419,269.15880290736072,274.54197896550795,280.0328185448181,285.63347491571449,291.3461444140288,297.17306730230939,303.1165286483556,309.17885922132274,315.36243640574918,321.66968513386416,328.10307883654144,334.6651404132723,341.35844322153775,348.1856120859685,{"$f":"BQ23","v":355.14932432768785},362.25231081424164,369.49735703052647,376.88730417113703,384.42505025455978,392.11355125965099,399.95582228484403,407.9549387305409,416.11403750515171,424.43631825525478,432.92504462035987,441.5835455127671,450.41521642302246,459.4235207514829,468.61199116651255,477.98423098984279,487.54391560963967,497.29479392183248,507.24068980026914,517.38550359627448,527.73321366819994,538.28787794156392,549.05363550039522,560.0347082104031,571.23540237461111,582.66011042210334,594.3133126305454,606.19957888315628,618.32357046081938,630.69004187003577,643.3038427074365,656.16991956158529,669.29331795281701,682.67918431187331,696.33276799811074,710.25942335807292,724.46461182523444,738.95390406173919,753.73298214297404,768.80764178583354,784.18379462155019,799.86747051398117,815.86481992426081,832.18211632274608,848.82575864920102,865.80227382218504,883.11831929862876,900.78068568460139,918.7962993982934,937.17222538625924,955.9156698939845,975.03398329186416,994.53466295770147,1014.4253562168556,1034.7138633411928,1055.4081406080168,1076.5163034201771,1098.0466294885807,1120.0075620783523,1142.4077133199194,1165.2558675863177,1188.5609849380439,1212.3322046368048,1236.5788487295408,{"$f":"EC23","v":1261.3104257041316},1286.5366342182142,1312.2673669025785,1338.51271424063,1365.2829685254426,1392.5886278959515,1420.4404004538706,1448.8492084629479,1477.8261926322068,1507.382716484851,1537.530370814548,1568.2809782308389,1599.6465977954556,1631.6395297513648,1664.272320346392,1697.5577667533198,1731.5089220883863,1766.1391005301541,1801.4618825407572,1837.4911201915725,1874.240942595404,1911.7257614473122,1949.9602766762584,1988.9594822097836,2028.7386718539792,2069.313445291059,2110.69971419688,2152.9137084808176,2195.9719826504338,2239.8914223034426,2284.6892507495113,2330.3830357645015,2376.9906964797915,2424.5305104093873,2473.021120617575,2522.4815430299263,2572.9311738905249,2624.3897973683356,2676.8775933157026,2730.4151451820167,2785.023448085657,2840.7239170473704,2897.5383953883179,2955.4891632960844,3014.5989465620059,3074.890925493246,3136.3887440031108,3199.1165188831733,3263.0988492608367,3328.3608262460534,3394.9280427709746,3462.826603626394,3532.083135698922,3602.7247984129003,3674.7792943811583,3748.2748802687815,3823.2403778741573,3899.7051854316405,3977.6992891402733,4057.2532749230791,4138.3983404215405,4221.1663072299716,4305.5896333745713,4391.7014260420628,{"$f":"GO23","v":4479.5354545629043},4569.1261636541622,4660.5086869272454,4753.7188606657901,4848.7932378791056,4945.7691026366874,5044.684484689421,5145.5781743832094,5248.4897378708738,5353.4595326282915,5460.5287232808578,5569.7392977464751,5681.134083701405,5794.7567653754331,5910.6519006829421,6028.8649386966008,6149.4422374705327,6272.4310822199432,6397.8797038643424,6525.837297941629,6656.3540439004619,6789.481124778471,6925.2707472740403,7063.7761622195212,7205.0516854639118,7349.1527191731902,7496.1357735566544,7646.0584890277878,7798.9796588083436,7954.959251984511,8114.0584370242013,8276.339605764686,8441.8663978799796,8610.7037258375785,8782.9178003543311,8958.5761563614178,9137.7476794886461,9320.5026330784185,9506.9126857399879,9697.050939454788,9890.9919582438833,10088.811797408762,10290.588033356937,10496.399794024075,10706.327789904557,10920.454345702648,11138.863432616701,11361.640701269036,11588.873515294417,11820.650985600307,12057.064005312313,12298.20528541856,12544.169391126932,12795.052778949472,13050.953834528462,13311.972911219031,13578.212369443412,13849.776616832281,14126.772149168928,14409.307592152307,14697.493743995354,14991.443618875261,15291.272491252766,15597.097941077822,{"$f":"JA23","v":15909.039899899379},16227.220697897366,16551.765111855315,16882.80041409242,17220.456422374271,17564.865550821756,17916.162861838191,18274.486119074954,18639.975841456453,19012.775358285584,19393.030865451296,19780.891482760322,20176.509312415528,20580.039498663838,20991.640288637114,21411.473094409856,21839.702556298053,22276.496607424015,22722.026539572496,23176.467070363946,23639.996411771226,24112.796340006651,24595.052266806786,25086.953312142923,25588.692378385782,26100.4662259535,26622.475550472569,27154.925061482019,27698.02356271166,28251.984033965895,28817.023714645213,29393.364188938118,29981.231472716881,30580.856102171219,31192.473224214646,31816.32268869894,32452.649142472917,33101.702125322379,33763.736167828829,34439.010891185404,35127.791109009115,35830.346931189299,36546.953869813085,37277.892947209351,38023.450806153538,38783.919822276606,39559.598218722138,40350.790183096578,41157.805986758511,41980.96210649368,42820.581348623557,43676.992975596026,44550.532835107944,45441.543491810102,46350.374361646303,47277.381848879231,48222.929485856817,49187.388075573952,50171.135837085429,51174.558553827141,52198.049724903685,53242.010719401762,54306.850933789799,55392.987952465599,{"$f":"LM23","v":56500.847711514914},57630.864665745212,58783.481959060118,59959.151598241318,61158.334630206147,62381.501322810269,63629.131349266478,64901.713976251805,66199.748255776838,67523.743220892371,68874.218085310218,70251.702447016418,71656.736495956749,73089.87122587589,74551.668650393403,76042.702023401274,77563.556063869299,79114.827185146685,80697.12372884962,82311.066203426613,83957.287527495151,85636.43327804505,87349.161943605955,89096.145182478082,90878.068086127649,92695.62944785021,94549.542036807208,96440.532877543359,98369.343535094231,100336.73040579612,102343.46501391203,104390.33431419027,106478.14100047408,108607.70382048356,110779.85789689323,112995.45505483109,115255.36415592772,117560.47143904628,119911.68086782721,122309.91448518375,124756.11277488743,127251.23503038519,129796.2597309929,132392.18492561276,135040.02862412503,137740.82919660752,140495.64578053966,143305.55869615046,146171.66987007347,149095.10326747494,152077.00533282445,155118.54543948095,158220.91634827058,161385.33467523599,164613.04136874073,167905.30219611555,171263.40824003785,174688.67640483862,178182.44993293541,181746.09893159414,185381.02091022601,189088.64132843053,192870.41415499913,196727.82243809913,{"$f":"NY23","v":200662.37888686112},204675.62646459835,208769.13899389032,212944.52177376812,217203.41220924348,221547.48045342835,225978.43006249692,230497.99866374687,235107.9586370218,239810.11780976225,244606.3201659575,249498.44656927665,254488.4155006622,259578.18381067546,264769.74748688895,270065.14243662672,275466.44528535928,280975.77419106645,286595.28967488778,292327.19546838553,298173.73937775323,304137.21416530828,310219.95844861446,316424.35761758673,322752.8447699385,329207.90166533727,335792.05969864404,342507.90089261695,349358.05891046929,356345.2200886787,363472.12449045229,370741.56698026136,378156.39831986657,385719.52628626389,393433.91681198915,401302.59514822892,409328.64705119352,417515.21999221737,425865.52439206175,434382.83487990301,443070.49157750106,451931.90140905109,460970.53943723213,470189.95022597676,479593.74923049629,489185.62421510625,498969.33669940836,508948.72343339655,519127.69790206448,529510.25186010578,540100.45689730789,550902.46603525407,561920.51535595919,573158.92566307844,584622.10417634004,596314.54625986691,608240.83718506421,620405.65392876556,632813.76700734091,645470.04234748776,658379.44319443754,671547.03205832629,684977.97269949282,698677.53215348267,{"$f":"QK23","v":712651.08279655233},726904.10445248336,741442.18654153298,756271.03027236369,771396.45087781094,786824.37989536719,802560.86749327451,818612.08484313998,834984.32654000283,851684.0130708029,868717.69333221903,886092.04719886347,903813.8881428407,921890.1659056975,940327.96922381152,959134.5286082878,978317.21918045357,997883.5635640627,1017841.234835344,1038198.0595320509,1058962.0207226919,1080141.2611371458,1101744.0863598888,1123778.9680870867,1146254.5474488284,1169179.6383978049,1192563.2311657611,1216414.4957890764,1240742.7857048579,1265557.6414189551,1290868.7942473341,1316686.1701322808,1343019.8935349265,1369880.2914056249,1397277.8972337374,1425223.4551784121,1453727.9242819804,1482802.4827676201,1512458.5324229726,1542707.7030714322,1573561.8571328609,1605033.0942755181,1637133.7561610285,1669876.4312842491,1703273.9599099341,1737339.4391081329,1772086.2278902954,1807527.9524481015,1843678.5114970636,1880552.0817270048,1918163.1233615449,1956526.3858287758,1995656.9135453515,2035570.0518162586,2076281.4528525837,2117807.0819096356,2160163.2235478284,2203366.4880187851,2247433.817779161,2292382.4941347442,2338230.1440174389,2384994.7468977878,2432694.6418357436,2481348.5346724587,{"$f":"SW23","v":2530975.5053659077},2581595.0154732261,2633226.9157826905,2685891.4540983443,2739609.2831803113,2794401.4688439178,2850289.4982207962,2907295.2881852123,2965441.1939489166,3024750.017827895,3085245.0181844528,3146949.9185481421,3209888.9169191048,3274086.6952574868,3339568.4291626364,3406359.7977458891,3474486.993700807,3543976.733574823,3614856.2682463196,3687153.3936112463,3760896.4614834711,3836114.3907131404,3912836.6785274032,3991093.4120979514,4070915.2803399106,4152333.5859467089,4235380.2576656435,4320087.8628189564,4406489.6200753357,4494619.4124768423,4584511.8007263793,4676202.0367409065,4769726.0774757247,4865120.5990252392,4962423.0110057443,5061671.4712258596,5162904.9006503765,5266162.9986633845,5371486.2586366525,5478915.9838093854,5588494.3034855733,5700264.1895552846,5814269.4733463908,5930554.8628133191,6049165.9600695856,6170149.2792709777,6293552.2648563972,6419423.3101535253,6547811.7763565956,6678768.0118837273,6812343.3721214021,6948590.2395638302,7087562.0443551065,7229313.2852422092,7373899.5509470534,7521377.541965995,7671805.0928053148,7825241.1946614217,7981746.0185546502,8141380.9389257431,8304208.5577042578,8470292.7288583424,8639698.5834355094,8812492.5551042203,{"$f":"VI23","v":8988742.4062063042},9168517.2543304302,9351887.5994170383,9538925.3514053784,9729703.8584334869,9924297.9356021564,10122783.8943142,10325239.572200485,10531744.363644494,10742379.250917384,10957226.835935732,11176371.372654447,11399898.800107537,11627896.776109688,11860454.711631881,12097663.805864519,12339617.08198181,12586409.423621446,12838137.612093875,13094900.364335753,13356798.371622467,13623934.339054918,13896413.025836017,14174341.286352737,14457828.112079792,14746984.674321387,15041924.367807815,15342762.855163971,15649618.11226725,15962610.474512596,16281862.684002848,16607499.937682906,16939649.936436564,17278442.935165294,17624011.793868601,17976492.029745974,18336021.870340895,18702742.307747714,19076797.153902669,19458333.096980721,19847499.758920334,20244449.754098739,20649338.749180716,21062325.52416433,21483572.034647617,21913243.475340571,22351508.344847385,22798538.511744332,23254509.281979218,23719599.467618804,24193991.45697118,24677871.286110602,25171428.711832814,25674857.286069471,26188354.431790862,26712121.520426679,27246363.950835213,27791291.229851916,28347117.054448955,28914059.395537935,29492340.583448693,30082187.395117667,30683831.143020019,31297507.765880421,{"$f":"XU23","v":31923457.921198029},32561927.079621989,33213165.621214431,33877428.933638722,34554977.512311496,35246077.062557727,35950998.60380888,36670018.575885057,37403418.94740276,38151487.326350816,38914517.072877832,39692807.414335392,40486663.5626221,41296396.833874546,42122324.770552039,42964771.265963078,43824066.691282339,44700548.025107987,45594558.98561015,46506450.165322356,47436579.168628804,48385310.752001382,49353016.967041411,50340077.306382239,51346878.852509886,52373816.429560088,53421292.758151293,54489718.613314323,55579512.985580608,56691103.245292224,57824925.310198069,58981423.816402033,60161052.292730078,61364273.338584684,62591558.805356376,63843389.981463507,65120257.781092778,66422662.936714634,67751116.195448935,69106138.51935792,70488261.289745077,71898026.515539974,73335987.045850769,74802706.786767781,76298760.922503144,77824736.140953213,79381230.863772273,80968855.48104772,82588232.590668678,84239997.242482051,85924797.187331691,87643293.131078333,89396158.993699908,91184082.173573911,93007763.817045391,94867919.093386307,96765277.475254029,98700583.024759114,100674594.68525429,102688086.57895938]
[]
[null,null,"Value of Company at All Equity Cost of Capital",{"$f":"CHOOSE($Q$45,H38,H43,H48,H53)","v":5.8791404358353505E-2},{"$f":"NPV($D$73,E71:AAB71)","v":2577.8906861879609},2629.4484999112656,2682.0374699090153,2735.6782193066911,2790.3917836922915,2846.1996193655727,2903.123611752289,2961.1860839866977,3020.4098056657649,3080.8180017783698,3142.4343618131829,3205.2830490486504,3269.3887100287798,3334.776484228466,3401.4720139120841,3469.5014541893306,3538.8914832720584,3609.6693129363716,3681.86269919392,3755.499953176542,3830.6099522387317,3907.2221512821056,3985.366594306247,4065.0739261907993,4146.3754047129369,4229.3029128054231,4313.8889710596668,4400.166750478872,4488.1700854863402,4577.9334871938463,4669.4921569353728,4762.8820000715859,4858.1396400703798,4955.3024328689844,5054.4084815233964,5155.4966511507282,5258.6065841704285,5363.778715850317,5471.0542901635899,5580.475375962932,5692.0848834780227,5805.9265811431578,5922.0451127613478,6040.4860150116237,6161.2957353066013,6284.5216500071892,6410.2120830014519,6538.4163246552589,6669.1846511417689,6802.5683441576311,6938.619711033396,7077.3921052462338,7218.9399473428812,7363.3187462809701,7510.5851211972904,7660.7968236114148,7814.0127600732312,7970.2930152636691,8129.6988755573093,8292.2928530560712,8458.1387101041546,8627.3014842923658,8799.8475139635266,8975.8444642272843,{"$f":"NPV($D$73,BQ71:ACN71)","v":9155.3613534953802},9338.4685805478748,9525.2379521404218,9715.7427111636971,9910.0575653663345,10108.258716651761,10310.423890961649,10516.632368756327,10726.96501610554,10941.504316400145,11160.334402699038,11383.541090722199,11611.211912503986,11843.436150719541,12080.304873697369,12321.910971132575,12568.349190514215,12819.716174281073,13076.110497720754,13337.632707626475,13604.385361727454,13876.473068907444,14154.002530227832,14437.082580771223,14725.824232321878,15020.340716899747,15320.747531165123,15627.162481711559,15939.705731264421,16258.499845803495,16583.669842628355,16915.343239384329,17253.650104069689,17598.723106042773,17950.69756804896,18309.711519288598,18675.905749545767,19049.423864400542,19430.412341544485,19819.0205882228,20215.400999825655,20619.709019651193,21032.103199863079,21452.745263668599,21881.800168738941,22319.436171898757,22765.824895109115,23221.141392770336,23685.564220370652,24159.275504507888,24642.461014312008,25135.310234295343,25638.016438660659,26150.776767094354,26673.792302076781,27207.268147737705,27751.413510289472,28306.441780068653,28872.570615218276,29450.022027044328,30039.022467078797,30639.802915884156,31252.598973634205,31877.650952505704,{"$f":"NPV($D$73,EC71:AEZ71)","v":32515.203970919334},33165.508049663935,33828.81820994382,34505.394573387079,35195.502464055098,35899.412512489333,36617.400761842451,37349.748776129993,38096.743750647423,38858.678624596105,39635.852195961153,40428.569238687232,41237.140622197869,42061.883433304356,42903.121100554265,43761.183521065948,44636.407189899706,45529.135332016827,46439.718036877413,47368.51239573065,48315.882641650191,49282.200292370864,50267.844295981595,51273.201179533258,52298.665200616597,53344.638501974187,54411.531269202904,55499.761891610884,56609.757126292105,57741.952265481712,58896.791307258958,60074.727129663966,61276.221668297447,62501.746097470554,63751.781014980763,65026.816630580157,66327.352958215284,67653.900012110287,69006.978006773439,70387.117561002116,71794.859905967794,73230.757097465306,74695.372232403213,76189.27966962794,77713.065255160604,79267.326551941995,80852.673074169797,82469.726526323735,84119.121046972577,85801.503457453466,87517.533515529329,89267.884174115534,91053.241845184195,92874.306668944526,94731.792788407271,96626.428629441027,98558.957186429558,100530.13631364027,102540.73902242408,104591.55378435572,106683.38484043709,108817.05251648759,110993.39354483856,113213.26139246447,{"$f":"NPV($D$73,GO71:AHL71)","v":115477.52659567475},117787.07710150084,120142.81861590948,122545.67495898227,124996.58842719761,127496.52016295651,130046.45053150321,132647.37950537968,135300.32705657362,138006.33355650332,140766.46018400911,143581.78934150017,146453.42507942597,149382.49352923469,152370.14334499591,155417.54615384873,158525.89701546615,161696.41489070305,164930.34311961799,168228.94990906134,171593.52883000442,175025.39932482541,178525.90722473522,182096.42527755268,185738.35368603602,189453.1206569825,193242.18296130639,197107.02650531867,201049.1669134378,205070.15012254735,209171.55298824608,213354.98390321838,217622.08342797781,221974.52493421949,226414.01526104304,230942.29538429886,235561.14109932238,240272.36371731933,245077.81077568326,249979.366762516,254978.95385564154,260078.53267639485,265280.10305849154,270585.70483227115,275997.41862463206,281517.36667494936,287147.71366733278,292890.6675795092,298748.48054869467,304723.4497547826,310817.91832118895,317034.27623371757,323374.96127781499,329842.45999453892,336439.30865568214,343168.09425837483,350031.45553958585,357032.08401091245,364172.72501407133,371456.17879748868,378885.30161442846,386463.0068430836,394192.26612906525,402076.11055074161,{"$f":"NPV($D$73,JA71:AJX71)","v":410117.63180788688},418319.9834340947,426686.38203345193,435220.10854192736,443924.50951401045,452802.99843505799,461859.05705990636,471096.23677824484,480518.16000729863,490128.5216123634,499931.09035575268,509929.7103747183,520128.30268893682,530530.86673813104,541141.48195045488,551964.30934224627,563003.59314975585,574263.66249353008,585748.93307607376,597463.90891345078,609413.18410153955,621601.44461759285,634033.47015783645,646714.1360118083,659648.41497419961,672841.37929490954,686298.20266811468,700024.16226111527,714024.64078374428,728305.12859917793,742871.22587694891,757728.6447890203,772883.21174978011,788340.86970082857,804107.6804414551,820189.82700573071,836593.61608713481,853325.48051165685,870391.98176038172,887799.81254249776,905555.79941976827,923666.90548349684,942140.23308501823,960983.02662078012,980202.67537314643,999806.71640799707,1019802.8375302608,1040198.8802985756,1061002.8431002169,1082222.8842875285,1103867.3253770464,1125944.6543126374,1148463.5287938621,1171432.7796708974,1194861.4144073473,1218758.6206123205,1243133.7696430879,1267996.4202798433,1293356.3224738857,1319223.4211707949,1345607.8602100308,1372519.9863025122,1399970.3530877465,1427969.7252720417,{"$f":"NPV($D$73,LM71:AMJ71)","v":1456529.0828495326},1485659.6254075279,1515372.7765179928,1545680.1882168462,1576593.7455727563,1608125.5713473691,1640288.03074865,1673093.7362792946,1706555.5526820687,1740686.6019840161,1775500.2686415357,1811010.2047882937,1847230.3355880927,1884174.8646947094,1921858.2798209472,1960295.358418959,1999501.173474171,2039491.0994150238,2080280.8181408427,2121886.3251702399,2164323.9359123614,2207610.2920635459,2251762.3681318788,2296797.4780920302,2342733.2821733155,2389587.7937832098,2437379.3865694515,2486126.8016231647,2535849.154825991,2586565.94434406,2638297.0582717396,2691062.782428138,2744883.8083093935,2799781.2411999395,2855776.6084457724,2912891.8678931417,2971149.4164957721,3030572.0990941371,3091183.2173700789,3153006.53898041,3216066.3068729592,3280387.2487887177,3345994.5869538523,3412914.0479653305,3481171.8728739494,3550794.827468886,3621810.2127675521,3694245.8757150429,3768130.2200972303,3843492.2176718269,3920361.4195216834,3998767.9676348497,4078742.6067158198,4160316.6962326183,4243522.2227044031,4328391.8122343468,4414958.7432926856,4503256.9597550025,4593321.0842006952,4685186.431476756,4778889.022532383,4874465.5985295568,4971953.635235155,5071391.3577002576,{"$f":"NPV($D$73,NY71:AOV71)","v":5172817.7552321814},5276272.5966652399,5381796.4459360866,5489430.6779695703,5599217.4948814586,5711199.9425041601,5825421.927241913,5941928.2332619093,6060764.5400281819,6181977.4401847245,6305614.4577950854,6431724.0669452297,6560355.7107170857,6691559.8205398256,6825387.8359266194,6961892.224604276,7101126.5030436376,7243145.2573985383,7388004.1648614816,7535760.0154441688,7686470.7341912668,7840195.4038360044,7996994.2879061326,8156928.854289243,8320061.7992664976,8486457.0720237177,8656179.8996495381,8829296.8126298431,9005875.6708484627,9185985.6901039034,9369697.4691521768,9557083.0172860865,9748215.7824614532,9943170.6799807381,10142024.121745354,10344854.046087082,10551739.948190507,10762762.911117582,10978005.637445968,11197552.481533272,11421489.482419085,11649904.397377178,11882886.736130474,12120527.795741603,12362920.696191734,12610160.416661311,12862343.83252584,13119569.753080619,13381938.960008219,13649554.24660279,13922520.457766004,14200944.530788677,14484935.536933545,14774604.723834148,15070065.558724834,15371433.77251838,15678827.404746296,15992366.849378491,16312174.901538707,16638376.805131912,16971100.30140157,17310475.678432986,17656635.821620859,18009716.265118491,{"$f":"NPV($D$73,QK71:ARH71)","v":18369855.244286787},18737193.74916153,19111875.578956835,19494047.39762428,19883858.790486552,20281462.32196461,20687013.594418615,21100671.308121521,21522597.322386868,21952956.717869326,22391917.860060219,22839652.463997841,23296335.660214152,23762146.061938878,24237265.833582889,24721880.760522172,25216180.320204746,25720357.7546026,26234610.144030858,26759138.48235701,27294147.753622402,27839847.010099549,28396449.451807883,28964172.507510774,29543237.917217895,30133871.816215239,30736304.820647307,31350772.114673853,31977513.539225146,32616773.682379555,33268801.971386313,33933852.766356781,34612185.455648191,35304064.552962579,36009759.796183631,36729546.247974448,37463704.398159631,38212520.267911635,38976285.515766598,39755297.545487694,40549859.615799688,41360280.952013798,42186876.859563209,43029968.839468792,43889884.705753088,44766958.704820685,45661531.636821322,46573950.979013197,47504571.011138365,48453752.942827202,49421865.043041751,50409282.771569654,51416388.912578791,52443573.710239239,53491235.006418787,54559778.380456239,55649617.29101418,56761173.220010035,57894875.818623394,59051163.055373557,60230481.366258398,61433285.806942903,62660040.206983365,63911217.326067194,{"$f":"NPV($D$73,SW71:ATT71)","v":65187299.012246013},66488776.362137944,67816149.883063436,69169929.657082513,70550635.506892636,71958797.163536906,73394954.435875133,74859657.381756857,76353466.480830222,77876952.808917955,79430698.213875428,81015295.492849275,82631348.570832819,84279472.680417463,85960294.542623401,87674452.548679247,89422596.942620084,91205390.004546881,93023506.234390706,94877632.536002249,96768468.401378393,98696726.09481895,100663130.83679198,102668420.98726815,104713348.22826634,106798677.74533159,108925188.40764807,111093672.94646636,113304938.1314978,115559804.94490957,117859108.75252138,120203699.47177958,122594441.73605423,125032215.0547694,127517913.96884969,130052448.20092028,132636742.79966843,135271738.27772847,137958390.74240837,140697672.01853642,143490569.76264784,146338087.56768852,149241245.05735323,152201077.96911809,155218638.2249645,158294993.98873165,161431229.70895541,164628446.14598441,167887760.38208684,171210305.81317186,174597232.12066773,178049705.22200188,181568907.19803035,185156036.19565892,188812306.30378559,192538947.4005779,196337204.96997073,200208339.88514405,204153628.15658474,208174360.64220896,212271842.7168411,216447393.89819551,220702347.42631763,225038049.79326057,{"$f":"NPV($D$73,VI71:AWF71)","v":229455860.21956718},233957150.07392347,238543302.23211694,243215710.37120536,247975778.19453755,252824918.58301654,257764552.66769636,262796108.81851876,267921021.54366958,273140730.29370224,278456678.16421759,283870310.49051857,289383073.32724339,294996411.80558103,300711768.36019653,306530580.8175444,312454280.33672506,318484289.1935181,324622018.39765579,330868865.13280332,337226210.00807953,343695414.10927713,350277815.83723259,356974727.52004421,363787431.78503543,370717177.67551649,377765176.49650431,384932597.37260729,392220562.50028747,399630142.07563537,407162348.87767732,414818132.48603946,422598373.11052024,430503875.00880671,438535359.46712208,446693457.31712127,454978700.96073651,463391515.87301713,471932211.55119038,480600971.87632585,489397844.85194355,498322731.68182075,507375375.1469869,516555347.23954433,525862036.00840968,535294631.56943941,544852111.22955358,554533223.67150557,564336472.14277422,574260096.58870757,584302054.66650259,594460001.57284641,604731268.6140728,615112840.44346964,625601330.88592803,636192957.26537526,646883513.1454742,657668339.38872695,668542293.43356454,679499716.68302917,690534399.89238954,701639546.43636751,712807733.32960224,724030869.86652422,{"$f":"NPV($D$73,XU71:AYR71)","v":735300153.73889709},746606024.48092234,757938114.08294082,769285194.60538423,780635122.61468542,791974780.25234652,803290012.73722315,814565562.089275,825784996.85056961,836930637.56607056,847983477.7727617,858923100.23082507,869727588.11489069,880373430.86674654,890835424.39330995,901086565.27501047,911097938.63001037,920838599.25878716,930275445.6714828,939373086.57699215,948093699.38797235,956396880.26966882,964239485.23266947,971575461.74023283,978355670.2696743,984527695.23427725,990035644.63723326,994819937.7921325,998817080.40530753,1001959426.2738655,1004174924.8093039,1005386853.550089,1005513534.777323,1004468035.2954839,1002157848.3849967,998484556.87494016,993343476.22228277,986623276.41850662,978205581.4750762,967964545.16572678,955766401.62575674,941468989.32612026,924921246.85290253,905962678.83041334,884422790.22834158,860120487.18989599,832863442.40822804,802447422.96236813,768655578.40101969,731257686.73242962,690009355.84078777,644651177.70373917,594907832.6311301,540487140.58159876,481079056.44044781,416354605.95892793,345964758.86093593,269539235.41761541,186685242.57273477,96986135.47131145]
[null,null,"Debt Computed from Market Value of  Debt",{"$f":"CHOOSE($Q$45,D36,D41,D46,D51)","v":0.50847457627118642},{"$f":"$D$74*E73","v":1310.7918743328614},{"$f":"$D$74*F73","v":1337.0077118192876},1363.7478660554314,1391.0228233762834,1418.8432798435381,1447.2201454401218,1476.1645483486213,1505.6878393152699,1535.8015961012363,1566.5176280228998,1597.8479805829743,1629.8049401942289,1662.4010389976845,1695.649059777186,1729.562040972246,1764.153281791185,1799.4363474264703,1835.4250743744262,1872.1335758613152,1909.5762473779027,1947.7677723247787,1986.7231277705621,2026.4575903252103,2066.986742130915,2108.3264769726798,2150.4930065112321,2193.5028666405083,2237.3729239723075,2282.1203824506815,2327.7627900985658,2374.318045899342,2421.8044068160607,2470.2404949510405,2519.645304848636,2570.0382109440998,2621.4389751613871,2673.8677546629297,2727.3451097543984,2781.8920119475879,2837.5298521845416,2894.280449226113,2952.166058208385,3011.2093793701765,3071.4335669550628,3132.8622382914918,3195.5194830545029,3259.4298727126024,3324.6184701636907,3391.1108395636111,3458.9330563513377,3528.1117174746082,3598.6739518201189,3670.6474308523125,3744.0603794649001,3818.9415870494695,3895.3204187854649,3973.2268271558801,4052.6913636933909,4133.7451909613437,4216.4200947742729,4300.7484966631291,4386.7634665893383,4474.4987359136576,4563.9887106240431,4655.2684848281588,{"$f":"$D$74*BR73","v":4748.3738545158685},4843.3413315968246,4940.2081582188284,5039.012321372712,5139.7925677890307,5242.5884191330415,5347.4401875032172,5454.3889912401046,5563.4767710509213,5674.7463064571375,5788.24123257061,5904.0060572054163,6022.0861783319697,6142.5279018800175,6265.3784598979191,6390.6860290750237,6518.499749634444,6648.8697446037731,6781.8471394710887,6917.4840822342985,7055.8337638512421,7196.9504390988968,7340.8894478497741,7487.7072367738365,7637.4613814744471,7790.2106090670113,7946.0148212092672,8104.9351175920783,8267.0338199000817,8432.3744962517048,8601.0219861276237,8773.0424257981467,8948.5032742590374,9127.4733396859119,9310.02280641793,9496.2232624808985,9686.1477276612914,9879.8706821412634,10077.468095706508,10279.017457538468,10484.597806602302,10694.289762642244,10908.175557797593,11126.339068850308,11348.865850118011,11575.843167004634,11807.360030222204,12043.507230696941,12284.377375173503,12530.064922531528,12780.66622082814,13036.27954508169,13297.005135810688,13562.945238344126,13834.204142917477,14110.888225570918,14393.105989865417,14680.968109433021,14974.587471378471,15274.07922054854,15579.560804686858,15891.152020491969,16208.97506059612,16533.154561484407,{"$f":"$D$74*ED73","v":16863.81765237149},17201.09400505618,17545.115884773091,17896.018202061914,18253.938565672543,18619.017336530058,18991.397682777962,19371.225635922419,19758.650148099714,20153.823150488723,20556.899612891812,20968.03760450739,21387.398355917467,21815.146322315726,22251.449247999633,22696.478232152393,23150.407795940759,23613.415950954615,24085.684269015583,24567.397953381453,25058.745911375016,25559.920828465216,26071.119243830468,26592.541627432165,27124.39245863094,27666.880306374358,28220.217910988584,28784.622267606155,29360.314711261886,29947.521003690996,30546.471421863032,31157.400848286838,31780.548863120621,32416.159838125812,33064.483032498385,33725.772690617938,34400.288141750993,35088.293901749203,35790.059776780734,36505.860969136163,37235.978185151849,37980.69774528977,38740.311696420984,39515.117926352847,40305.420280648468,41111.528681781252,41933.759250673087,42772.43443066402,43627.883113959389,44500.440770608133,45390.449580058747,46298.258565347896,47224.223729971789,48168.708197495223,49132.082353953061,50114.723993099775,51117.018464562847,52139.358824961397,53182.145992045283,54245.788901917163,55330.704669400468,56437.318751612824,57566.065114812438,58717.386404580378,{"$f":"$D$74*GP73","v":59891.7341194072},61089.568787750577,62311.360148635053,63557.587335863187,64828.739065910086,66125.313829577906,67447.820087481188,68796.776469444216,70172.711977883038,71576.166195258862,73007.689495678045,74467.843260725072,75957.200099610855,77476.344073726737,79025.870925685784,80606.388312948882,82218.516046120189,83862.886332009148,85540.144021556611,87250.946862714103,88995.965758385792,90775.885029526384,92591.402683501365,94443.230687814925,96332.095249313134,98258.737098969345,100223.91178236542,102228.38995598532,104272.95768943086,106358.41677368444,108485.58503553476,110655.2966582938,112868.40250892515,115125.77047171679,117428.28578862654,119776.8514064351,122172.38833084033,124615.83598763555,127108.15259110983,129650.31551981773,132243.32169986179,134888.18799584315,137585.95160962938,140337.67048710104,143144.42373302509,146007.31203423699,148927.45809127585,151906.00705865829,154944.12699395724,158043.00931585877,161203.86927138182,164427.94641244831,167716.50508196893,171070.83490966886,174492.25131781769,177982.09603707754,181541.73763266735,185172.57204105321,188876.02311736712,192653.54319377718,196506.61364902556,200436.74548935521,204445.47994105503,208534.38905485772,{"$f":"$D$74*JB73","v":212705.07632242102},216959.17730514504,221298.36027555628,225724.32687153073,230238.81276358879,234843.58833554559,239540.45937876854,244331.26780032134,249217.8923452695,254202.24933343354,259286.29341087371,264472.01831640856,269761.45766345644,275156.68573751941,280659.81830961676,286273.01346597756,291998.47245433729,297838.44054715615,303795.20792209363,309871.11056010483,316068.53116148786,322389.90008025581,328837.69627719064,335414.44829196588,342122.73523469974,348965.18779734644,355944.48928531283,363063.37666970049,370324.64166059892,377731.1318018384,385285.75158763741,392991.46360158309,400851.2896783874,408868.31208887545,417045.6747486766,425386.58445108548,433894.31212457124,442572.19411544834,451423.6334961853,460452.10139988217,469661.13838143903,479054.35580594145,488635.43726480345,498408.14002024394,508376.29647864256,518543.8156933529,528914.68489758077,539492.97106790694,550282.82251908223,561288.47053070157,572514.23100642581,583964.50616637059,595643.78627333767,607556.6513935664,619707.77319270535,632101.91676767182,644743.94251517451,657638.80803756893,670791.57008684485,684207.38654747326,697891.51845890447,711849.3320785152,726086.30098578392,740608.00822857581,{"$f":"$D$74*LN73","v":755420.14851230232},770528.53043287771,785939.07875432854,801657.83673190989,817690.96848171309,834044.76139761857,850725.6286165904,867740.1115332552,885094.88236475398,902796.74676688248,920852.64650252217,939269.66216343688,958055.0159464624,977216.07448522735,996760.35173845361,1016695.5119360191,1037029.3725839104,1057769.9075292421,1078925.2500865627,1100503.6962266243,1122513.7078289215,1144963.9159992603,1167863.1244535747,1191220.3129694825,1215044.6409067167,1239345.4507980261,1264132.2720117786,1289414.8244877921,1315203.0225478271,1341506.9787822405,1368337.0080143074,1395703.6313437594,1423617.5802711556,1452089.80090463,1481131.4582507499,1510753.9405910706,1540968.8639461712,1571788.0766288536,1603223.6638883441,1635287.9526472674,1667993.5163332461,1701353.1798070434,1735380.024389151,1770087.3929867537,1805488.8953231622,1841598.4132716367,1878430.1062957845,1915998.4169985915,1954318.0767822848,1993404.1116211948,2033271.8479499235,2073936.9186690608,2115415.2692708229,2157723.1640869845,2200877.1926615322,2244894.2762505179,2289791.6744516962,2335586.9919664552,2382298.1854966553,2429943.5707791778,2478541.8297607913,2528112.0179161802,2578673.5717119952,2630246.3162197531,{"$f":"$D$74*NZ73","v":2682850.4728806303},2736506.6674251286,2791235.9379506288,2847059.7431600634,2903999.970764827,2962078.9460552097,3021319.4406416486,3081744.6813702621,3143378.3594159614,3206244.6395568228,3270368.1696331673,3335774.0901951282,3402488.0443422841,3470536.1877592979,3539945.1989513268,3610742.2896832055,3682955.2156263753,3756612.2872177023,3831742.3807343231,3908374.9495887794,3986540.0358488155,4066268.2819861691,4147590.9428589367,4230539.8979321169,4315147.6637408733,4401447.4066014597,4489472.9555744966,4579258.8156856587,4670840.1814087639,4764252.950416361,4859533.7376030944,4956719.8893871792,5055849.4982952904,5156961.4178366205,5260095.2776713977,5365291.4990799185,5472591.3107377533,5582036.7648030343,5693670.7533220025,5807537.0249588564,5923680.2020561919,6042145.798032444,6162980.2351228483,6286230.8624703726,6411945.974573548,6540174.8300978849,6670967.6710579414,6804375.7423770605,6940451.3118319269,7079247.6903894935,7220819.2529433947,7365221.4594577346,7512510.8765258379,7662745.1993516097,7815983.2741618874,7972285.1210574387,8131711.9573110966,8294326.2211213764,8460191.5958297849,8629373.0346109681,8801936.7856438905,8977950.4177733175,9157482.846670419,9340604.3615017552,{"$f":"$D$74*QL73","v":9527386.6521160323},9717902.8367577121,9912227.4903174303,10110436.673128754,10312607.960320989,10518820.471738279,10729154.902434671,10943693.553756034,11162520.365018301,11385720.945793331,11613382.608812461,11845594.40349872,12082447.150138412,12324033.474703163,12570447.844333308,12821786.603493938,13078148.010814881,13339632.276625859,13606341.60119848,13878380.213706305,14155854.411915025,14438872.602614177,14727545.342802087,15021985.381636217,15322307.70316029,15628629.569820663,15941070.566783315,16259752.647063633,16584800.17748113,16916339.985450666,17254501.406622093,17599416.333380435,17951219.26421826,18310047.353991676,18676040.465071753,19049341.2194032,19430095.051480491,19818450.262254201,20214558.073976792,20618572.68599984,21030651.331532437,21450954.335371122,21879645.172611248,22316890.528349027,22762860.358383399,23217727.950926095,23681669.989328742,24154866.615833066,24637501.496352814,25129761.886292413,25631838.697408296,26143926.565718029,26666223.92046063,27198933.054111246,27742260.193452325,28296415.571702123,28861613.501700018,29438072.450147487,30026015.112901807,30625668.491317827,31237263.969631981,31861037.393381372,32497229.148847725,33146084.243514922,{"$f":"$D$74*SX73","v":33807852.387527764},34482788.076133952,35171150.673092805,35873204.49503015,36589218.896713682,37319468.357224643,38064232.56699501,38823796.515676379,39598450.580805741,40388490.61722479,41194218.047211491,42015939.951270923,42853969.159534298,43708624.343706809,44580230.10949792,45469117.089467838,46375622.036210276,47300087.915791884,48242864.001357071,49204305.966802567,50184775.98041641,51184642.798368797,52204281.857932955,53244075.37030492,54304412.412880465,55385689.020838,56488308.277864248,57612680.405846335,58759222.853343844,59928360.382637985,61120525.155142158,62336156.814942822,63575702.570221722,64839617.272296451,66128363.49199336,67442411.593051746,68782239.802234814,70148334.275800854,71541189.161967665,72961306.65897347,74409197.068316191,75885378.842721984,77390378.628365129,78924731.300829396,80488979.994270325,82083676.12319766,83709379.396263257,85366657.821400091,87056087.701612815,88778253.620678499,90533748.417967051,92323173.151540861,94147137.048640132,96006257.442602843,97901159.695209101,99832477.103374943,101800850.7890563,103806929.57114477,105851369.81807235,107934835.27974971,110057996.89738753,112221532.58965303,114426127.01352233,116672471.298085,{"$f":"$D$74*VJ73","v":118961262.74945261},121293204.52480522,123669005.27349424,126089378.74298519,128555043.34729654,131066721.69543882,133625140.07721291,136231027.90356079,138885117.09849265,141588141.43943268,144340835.84263656,147143935.59012374,149998175.49436322,152904288.99671009,155863007.19536155,158875057.79833478,161941163.9967041,165062043.25304532,168238405.9997305,171470954.24139637,174760380.05556464,178107363.98503351,181512573.31527671,184976660.22967902,188500259.83500838,192083988.04906997,195728439.3420037,199434184.32218006,203201767.15710273,207031702.81915796,210924474.1454438,214880528.70026451,218900275.4282068,222984081.08497733,227132266.43243453,231345102.18342534,235622804.68119514,239965531.29721543,244373375.53033516,248846361.78912383,253384439.83821392,257987478.88829842,262655261.30824286,267387475.93647948,272183710.96751153,277043446.38790858,281966045.93466383,286950748.54717332,291996659.28239369,297102739.66093349,302267797.40992188,307490475.56647766,312769240.90345913,318102371.63691252,323487944.37222469,328923820.24346143,334407630.19765776,339936759.37299889,345508330.5167945,351119186.38596076,356765871.06933939,362444610.16759437,368151289.7626394,373881434.1045239,{"$f":"$D$74*XV73","v":379630181.93945199},385392261.3981055,391161963.35866994,396933113.1939078,402699040.80627787,408452548.84943551,414185879.02844489,419890676.36469638,425557951.30478162,431178039.54547203,436740559.43940258,442234366.83807999,447647507.22037959,452967164.94575077,458179609.46186972,463270138.28644592,468223016.57226461,473021413.05329633,477647332.15779263,482081542.06168085,486303498.44220448,490291263.67762852,494021421.22384715,497468984.88288522,500607302.66149688,503407954.90028805,505840646.33498257,507873091.73151231,509470894.71552479,510597419.39456129,511213654.34750289,511278068.53084219,510746458.62482232,509571787.31440508,507704011.97030854,505089903.1638726,501672852.41618979,497392668.54664892,492185361.94867462,485982916.08089322,478713045.42006111,470298939.07774705,460658989.23580337,449706503.50593638,437349400.26604879,423489885.97028542,408024113.37069565,390841819.52594221,371825942.40632015,350852214.83429885,327788734.42563009,302495508.11752379,274823969.78725362,244616469.37649888,211705731.84352267,175914284.16657758,137053848.51743156,94924699.613254964,49314984.137954973]
[null,null,"Debt Computed from Nominal Gross Debt for Interest",{"$f":"CHOOSE(Q45,D31,D41,D46,D51)","v":0.50847457627118642},{"$f":"E73*$D$75","v":1310.7918743328614},{"$f":"F73*$D$75","v":1337.0077118192876},{"$f":"G73*$D$75","v":1363.7478660554314},1391.0228233762834,1418.8432798435381,1447.2201454401218,1476.1645483486213,1505.6878393152699,1535.8015961012363,1566.5176280228998,1597.8479805829743,1629.8049401942289,1662.4010389976845,1695.649059777186,1729.562040972246,1764.153281791185,1799.4363474264703,1835.4250743744262,1872.1335758613152,1909.5762473779027,1947.7677723247787,1986.7231277705621,2026.4575903252103,2066.986742130915,2108.3264769726798,2150.4930065112321,2193.5028666405083,2237.3729239723075,2282.1203824506815,2327.7627900985658,2374.318045899342,2421.8044068160607,2470.2404949510405,2519.645304848636,2570.0382109440998,2621.4389751613871,2673.8677546629297,2727.3451097543984,2781.8920119475879,2837.5298521845416,2894.280449226113,2952.166058208385,3011.2093793701765,3071.4335669550628,3132.8622382914918,3195.5194830545029,3259.4298727126024,3324.6184701636907,3391.1108395636111,3458.9330563513377,3528.1117174746082,3598.6739518201189,3670.6474308523125,3744.0603794649001,3818.9415870494695,3895.3204187854649,3973.2268271558801,4052.6913636933909,4133.7451909613437,4216.4200947742729,4300.7484966631291,4386.7634665893383,4474.4987359136576,4563.9887106240431,4655.2684848281588,{"$f":"BR73*$D$75","v":4748.3738545158685},4843.3413315968246,4940.2081582188284,5039.012321372712,5139.7925677890307,5242.5884191330415,5347.4401875032172,5454.3889912401046,5563.4767710509213,5674.7463064571375,5788.24123257061,5904.0060572054163,6022.0861783319697,6142.5279018800175,6265.3784598979191,6390.6860290750237,6518.499749634444,6648.8697446037731,6781.8471394710887,6917.4840822342985,7055.8337638512421,7196.9504390988968,7340.8894478497741,7487.7072367738365,7637.4613814744471,7790.2106090670113,7946.0148212092672,8104.9351175920783,8267.0338199000817,8432.3744962517048,8601.0219861276237,8773.0424257981467,8948.5032742590374,9127.4733396859119,9310.02280641793,9496.2232624808985,9686.1477276612914,9879.8706821412634,10077.468095706508,10279.017457538468,10484.597806602302,10694.289762642244,10908.175557797593,11126.339068850308,11348.865850118011,11575.843167004634,11807.360030222204,12043.507230696941,12284.377375173503,12530.064922531528,12780.66622082814,13036.27954508169,13297.005135810688,13562.945238344126,13834.204142917477,14110.888225570918,14393.105989865417,14680.968109433021,14974.587471378471,15274.07922054854,15579.560804686858,15891.152020491969,16208.97506059612,16533.154561484407,{"$f":"ED73*$D$75","v":16863.81765237149},17201.09400505618,17545.115884773091,17896.018202061914,18253.938565672543,18619.017336530058,18991.397682777962,19371.225635922419,19758.650148099714,20153.823150488723,20556.899612891812,20968.03760450739,21387.398355917467,21815.146322315726,22251.449247999633,22696.478232152393,23150.407795940759,23613.415950954615,24085.684269015583,24567.397953381453,25058.745911375016,25559.920828465216,26071.119243830468,26592.541627432165,27124.39245863094,27666.880306374358,28220.217910988584,28784.622267606155,29360.314711261886,29947.521003690996,30546.471421863032,31157.400848286838,31780.548863120621,32416.159838125812,33064.483032498385,33725.772690617938,34400.288141750993,35088.293901749203,35790.059776780734,36505.860969136163,37235.978185151849,37980.69774528977,38740.311696420984,39515.117926352847,40305.420280648468,41111.528681781252,41933.759250673087,42772.43443066402,43627.883113959389,44500.440770608133,45390.449580058747,46298.258565347896,47224.223729971789,48168.708197495223,49132.082353953061,50114.723993099775,51117.018464562847,52139.358824961397,53182.145992045283,54245.788901917163,55330.704669400468,56437.318751612824,57566.065114812438,58717.386404580378,{"$f":"GP73*$D$75","v":59891.7341194072},61089.568787750577,62311.360148635053,63557.587335863187,64828.739065910086,66125.313829577906,67447.820087481188,68796.776469444216,70172.711977883038,71576.166195258862,73007.689495678045,74467.843260725072,75957.200099610855,77476.344073726737,79025.870925685784,80606.388312948882,82218.516046120189,83862.886332009148,85540.144021556611,87250.946862714103,88995.965758385792,90775.885029526384,92591.402683501365,94443.230687814925,96332.095249313134,98258.737098969345,100223.91178236542,102228.38995598532,104272.95768943086,106358.41677368444,108485.58503553476,110655.2966582938,112868.40250892515,115125.77047171679,117428.28578862654,119776.8514064351,122172.38833084033,124615.83598763555,127108.15259110983,129650.31551981773,132243.32169986179,134888.18799584315,137585.95160962938,140337.67048710104,143144.42373302509,146007.31203423699,148927.45809127585,151906.00705865829,154944.12699395724,158043.00931585877,161203.86927138182,164427.94641244831,167716.50508196893,171070.83490966886,174492.25131781769,177982.09603707754,181541.73763266735,185172.57204105321,188876.02311736712,192653.54319377718,196506.61364902556,200436.74548935521,204445.47994105503,208534.38905485772,{"$f":"JB73*$D$75","v":212705.07632242102},216959.17730514504,221298.36027555628,225724.32687153073,230238.81276358879,234843.58833554559,239540.45937876854,244331.26780032134,249217.8923452695,254202.24933343354,259286.29341087371,264472.01831640856,269761.45766345644,275156.68573751941,280659.81830961676,286273.01346597756,291998.47245433729,297838.44054715615,303795.20792209363,309871.11056010483,316068.53116148786,322389.90008025581,328837.69627719064,335414.44829196588,342122.73523469974,348965.18779734644,355944.48928531283,363063.37666970049,370324.64166059892,377731.1318018384,385285.75158763741,392991.46360158309,400851.2896783874,408868.31208887545,417045.6747486766,425386.58445108548,433894.31212457124,442572.19411544834,451423.6334961853,460452.10139988217,469661.13838143903,479054.35580594145,488635.43726480345,498408.14002024394,508376.29647864256,518543.8156933529,528914.68489758077,539492.97106790694,550282.82251908223,561288.47053070157,572514.23100642581,583964.50616637059,595643.78627333767,607556.6513935664,619707.77319270535,632101.91676767182,644743.94251517451,657638.80803756893,670791.57008684485,684207.38654747326,697891.51845890447,711849.3320785152,726086.30098578392,740608.00822857581,{"$f":"LN73*$D$75","v":755420.14851230232},770528.53043287771,785939.07875432854,801657.83673190989,817690.96848171309,834044.76139761857,850725.6286165904,867740.1115332552,885094.88236475398,902796.74676688248,920852.64650252217,939269.66216343688,958055.0159464624,977216.07448522735,996760.35173845361,1016695.5119360191,1037029.3725839104,1057769.9075292421,1078925.2500865627,1100503.6962266243,1122513.7078289215,1144963.9159992603,1167863.1244535747,1191220.3129694825,1215044.6409067167,1239345.4507980261,1264132.2720117786,1289414.8244877921,1315203.0225478271,1341506.9787822405,1368337.0080143074,1395703.6313437594,1423617.5802711556,1452089.80090463,1481131.4582507499,1510753.9405910706,1540968.8639461712,1571788.0766288536,1603223.6638883441,1635287.9526472674,1667993.5163332461,1701353.1798070434,1735380.024389151,1770087.3929867537,1805488.8953231622,1841598.4132716367,1878430.1062957845,1915998.4169985915,1954318.0767822848,1993404.1116211948,2033271.8479499235,2073936.9186690608,2115415.2692708229,2157723.1640869845,2200877.1926615322,2244894.2762505179,2289791.6744516962,2335586.9919664552,2382298.1854966553,2429943.5707791778,2478541.8297607913,2528112.0179161802,2578673.5717119952,2630246.3162197531,{"$f":"NZ73*$D$75","v":2682850.4728806303},2736506.6674251286,2791235.9379506288,2847059.7431600634,2903999.970764827,2962078.9460552097,3021319.4406416486,3081744.6813702621,3143378.3594159614,3206244.6395568228,3270368.1696331673,3335774.0901951282,3402488.0443422841,3470536.1877592979,3539945.1989513268,3610742.2896832055,3682955.2156263753,3756612.2872177023,3831742.3807343231,3908374.9495887794,3986540.0358488155,4066268.2819861691,4147590.9428589367,4230539.8979321169,4315147.6637408733,4401447.4066014597,4489472.9555744966,4579258.8156856587,4670840.1814087639,4764252.950416361,4859533.7376030944,4956719.8893871792,5055849.4982952904,5156961.4178366205,5260095.2776713977,5365291.4990799185,5472591.3107377533,5582036.7648030343,5693670.7533220025,5807537.0249588564,5923680.2020561919,6042145.798032444,6162980.2351228483,6286230.8624703726,6411945.974573548,6540174.8300978849,6670967.6710579414,6804375.7423770605,6940451.3118319269,7079247.6903894935,7220819.2529433947,7365221.4594577346,7512510.8765258379,7662745.1993516097,7815983.2741618874,7972285.1210574387,8131711.9573110966,8294326.2211213764,8460191.5958297849,8629373.0346109681,8801936.7856438905,8977950.4177733175,9157482.846670419,9340604.3615017552,{"$f":"QL73*$D$75","v":9527386.6521160323},9717902.8367577121,9912227.4903174303,10110436.673128754,10312607.960320989,10518820.471738279,10729154.902434671,10943693.553756034,11162520.365018301,11385720.945793331,11613382.608812461,11845594.40349872,12082447.150138412,12324033.474703163,12570447.844333308,12821786.603493938,13078148.010814881,13339632.276625859,13606341.60119848,13878380.213706305,14155854.411915025,14438872.602614177,14727545.342802087,15021985.381636217,15322307.70316029,15628629.569820663,15941070.566783315,16259752.647063633,16584800.17748113,16916339.985450666,17254501.406622093,17599416.333380435,17951219.26421826,18310047.353991676,18676040.465071753,19049341.2194032,19430095.051480491,19818450.262254201,20214558.073976792,20618572.68599984,21030651.331532437,21450954.335371122,21879645.172611248,22316890.528349027,22762860.358383399,23217727.950926095,23681669.989328742,24154866.615833066,24637501.496352814,25129761.886292413,25631838.697408296,26143926.565718029,26666223.92046063,27198933.054111246,27742260.193452325,28296415.571702123,28861613.501700018,29438072.450147487,30026015.112901807,30625668.491317827,31237263.969631981,31861037.393381372,32497229.148847725,33146084.243514922,{"$f":"SX73*$D$75","v":33807852.387527764},34482788.076133952,35171150.673092805,35873204.49503015,36589218.896713682,37319468.357224643,38064232.56699501,38823796.515676379,39598450.580805741,40388490.61722479,41194218.047211491,42015939.951270923,42853969.159534298,43708624.343706809,44580230.10949792,45469117.089467838,46375622.036210276,47300087.915791884,48242864.001357071,49204305.966802567,50184775.98041641,51184642.798368797,52204281.857932955,53244075.37030492,54304412.412880465,55385689.020838,56488308.277864248,57612680.405846335,58759222.853343844,59928360.382637985,61120525.155142158,62336156.814942822,63575702.570221722,64839617.272296451,66128363.49199336,67442411.593051746,68782239.802234814,70148334.275800854,71541189.161967665,72961306.65897347,74409197.068316191,75885378.842721984,77390378.628365129,78924731.300829396,80488979.994270325,82083676.12319766,83709379.396263257,85366657.821400091,87056087.701612815,88778253.620678499,90533748.417967051,92323173.151540861,94147137.048640132,96006257.442602843,97901159.695209101,99832477.103374943,101800850.7890563,103806929.57114477,105851369.81807235,107934835.27974971,110057996.89738753,112221532.58965303,114426127.01352233,116672471.298085,{"$f":"VJ73*$D$75","v":118961262.74945261},121293204.52480522,123669005.27349424,126089378.74298519,128555043.34729654,131066721.69543882,133625140.07721291,136231027.90356079,138885117.09849265,141588141.43943268,144340835.84263656,147143935.59012374,149998175.49436322,152904288.99671009,155863007.19536155,158875057.79833478,161941163.9967041,165062043.25304532,168238405.9997305,171470954.24139637,174760380.05556464,178107363.98503351,181512573.31527671,184976660.22967902,188500259.83500838,192083988.04906997,195728439.3420037,199434184.32218006,203201767.15710273,207031702.81915796,210924474.1454438,214880528.70026451,218900275.4282068,222984081.08497733,227132266.43243453,231345102.18342534,235622804.68119514,239965531.29721543,244373375.53033516,248846361.78912383,253384439.83821392,257987478.88829842,262655261.30824286,267387475.93647948,272183710.96751153,277043446.38790858,281966045.93466383,286950748.54717332,291996659.28239369,297102739.66093349,302267797.40992188,307490475.56647766,312769240.90345913,318102371.63691252,323487944.37222469,328923820.24346143,334407630.19765776,339936759.37299889,345508330.5167945,351119186.38596076,356765871.06933939,362444610.16759437,368151289.7626394,373881434.1045239,{"$f":"XV73*$D$75","v":379630181.93945199},385392261.3981055,391161963.35866994,396933113.1939078,402699040.80627787,408452548.84943551,414185879.02844489,419890676.36469638,425557951.30478162,431178039.54547203,436740559.43940258,442234366.83807999,447647507.22037959,452967164.94575077,458179609.46186972,463270138.28644592,468223016.57226461,473021413.05329633,477647332.15779263,482081542.06168085,486303498.44220448,490291263.67762852,494021421.22384715,497468984.88288522,500607302.66149688,503407954.90028805,505840646.33498257,507873091.73151231,509470894.71552479,510597419.39456129,511213654.34750289,511278068.53084219,510746458.62482232,509571787.31440508,507704011.97030854,505089903.1638726,501672852.41618979,497392668.54664892,492185361.94867462,485982916.08089322,478713045.42006111,470298939.07774705,460658989.23580337,449706503.50593638,437349400.26604879,423489885.97028542,408024113.37069565,390841819.52594221,371825942.40632015,350852214.83429885,327788734.42563009,302495508.11752379,274823969.78725362,244616469.37649888,211705731.84352267,175914284.16657758,137053848.51743156,94924699.613254964,49314984.137954973]
[]
[null,null,"Interest Cash Outflow Pre-tax",{"$f":"G105","v":5.2000000000000005E-2},{"$f":"E75*$D$77","v":68.161177465308796},{"$f":"F75*$D$77","v":69.524401014602958},70.914889034882435,72.333186815566748,73.779850551863987,75.255447562886332,76.760556514128311,78.295767644394047,79.861682997264296,81.458916657190798,83.088094990314673,84.749856890099906,86.4448540278796,88.173751108413683,89.937226130556795,91.735970653141635,93.570690066176468,95.442103867470166,97.350945944788393,99.297964863650947,101.2839241608885,103.30960264406924,105.37579469691094,107.48331059080759,109.63297680257935,111.82563633858408,114.06214906530644,116.34339204656,118.67025988743545,121.04366508512543,123.4645383867658,125.93382915443517,128.45250573745412,131.02155585212907,133.64198696909321,136.31482670839213,139.04112324247237,141.82194570722874,144.65838462127459,147.55155231359618,150.50258335975789,153.51263502683602,156.58288772724919,159.71454548166329,162.90883639115759,166.16701311883418,169.49035338105534,172.88016044851193,176.33776365730779,179.86451893026958,183.46180930867965,187.1310454946462,190.87366640432026,194.69113973217483,198.58496252657244,202.55666177684418,206.60779501210578,210.73995091205634,214.9547499299899,219.2538449282622,223.63892182648274,228.11170026264563,232.67393426751022,237.32741295245026,242.07396121106427,{"$f":"BR75*$D$77","v":246.91544043482517},251.85374924303491,256.89082422737908,262.02864071138106,267.26921352502961,272.61459779491815,278.06688975016732,283.62822754448547,289.30079209464793,295.08680793577116,300.98854409367175,307.0083149746817,313.14848127326246,319.41145089776091,325.79967991469181,332.31567351190125,338.96198698099113,345.74122671939625,352.65605125249664,359.70917227618355,366.90335572026464,374.24142283314268,381.72625128818828,389.36077631223952,397.14799183667128,405.09095167148462,413.19277070288194,421.45662611478809,429.88575863480429,438.48347380508869,447.25314327863646,456.19820614150365,465.32217026146998,474.62861366366747,484.12118593373242,493.80360964900677,503.67968183838718,513.75327547134577,524.02834097673849,534.5089077920004,545.19908594331969,556.10306765739676,567.22512900547486,578.56963158021608,590.14102420613665,601.94384468424096,613.98272157155463,626.26237599624096,638.78762350902218,651.56337597163952,664.59464348306335,677.88653634424793,691.44426706215586,705.27315239389463,719.37861543170891,733.76618772968777,748.4415114730017,763.41034169051716,778.67854851168056,794.25211946852414,810.13716184371674,826.33990506558246,842.86670315099832,859.7240371971892,{"$f":"ED75*$D$77","v":876.91851792331761},894.45688826292144,912.34602600820085,930.59294650721961,949.20480541497227,968.18890149956314,987.55267950445409,1007.3037330679659,1027.4498077011851,1047.9988038254137,1068.9587798703742,1090.3379554343844,1112.1447145077084,1134.3876087604178,1157.075360895981,1180.2168680719244,1203.8212053889195,1227.8976294496401,1252.4555819888103,1277.5046935758357,1303.0547873915009,1329.1158830801915,1355.6982006791845,1382.8121646264726,1410.468407848809,1438.6777759314668,1467.4513313714065,1496.8003579155202,1526.7363649856181,1557.271092191932,1588.4165139368779,1620.1848441109157,1652.5885408822724,1685.6403115825424,1719.3531176899162,1753.7401799121328,1788.8149833710518,1824.5912828909586,1861.0831083925984,1898.3047703950806,1936.2708656278962,1974.9962827550683,2014.4962082138914,2054.7861321703481,2095.8818545937206,2137.7994914526253,2180.5554810350009,2224.1665903945291,2268.6499219258885,2314.022920071623,2360.3033781630552,2407.509445398091,2455.659633958533,2504.7728262697519,2554.8682824055595,2605.9656476411883,2658.0849601572681,2711.2466588979928,2765.4715915863549,2820.7810228996927,2877.1966428088244,2934.740575083867,2993.4353859702469,3053.3040930381799,{"$f":"GP75*$D$77","v":3114.3701742091748},3176.6575769630304,3240.1907277290229,3304.994541464886,3371.0944314273247,3438.5163191380516,3507.2866445490222,3577.4323764110995,3648.9810228499182,3721.9606421534613,3796.3998537752586,3872.3278495577042,3949.7744051797649,4028.7698918337906,4109.3452881356607,4191.5321922733419,4275.36283439825,4360.8700892644756,4448.0874891209442,4537.049236861134,4627.7902194360613,4720.3460215353725,4814.7529395420715,4911.0479957663765,5009.268952964283,5109.4543291464061,5211.6434126830027,5315.876277711237,5422.1937998504054,5530.6376722315918,5641.250421847808,5754.0754262312776,5869.156930464108,5986.5400645292739,6106.2708610085811,6228.3962731346255,6352.9641932036975,6480.0234713570489,6609.6239347377114,6741.816407030522,6876.6527283928135,7014.1857757838443,7154.4694837007282,7297.5588653292552,7443.5100341173056,7592.3802257803245,7744.2278207463451,7899.112367050232,8057.0946036857767,8218.2364844246567,8382.6012021118549,8550.2532134473131,8721.2582642623856,8895.6834153027812,9073.5970685265202,9255.0689939280328,9440.1703568987032,9628.9737461347686,9821.5532021030904,10017.984246076414,10218.34390974933,10422.710765446471,10631.164956934863,10843.788230852602,{"$f":"JB75*$D$77","v":11060.663968765894},11281.877219867543,11507.514734328928,11737.6649973196,11972.418263706619,12211.866593448372,12456.103887695965,12705.225925616711,12959.330401954016,13218.516965338546,13482.887257365433,13752.544952453247,14027.595798499737,14308.14765835101,14594.310552100073,14886.196700230834,15183.920567625541,15487.598908452121,15797.350811948871,16113.297749125453,16435.56362039737,16764.274804173303,17099.560206413913,17441.551311182226,17790.382232204389,18146.189765462015,18509.113442836267,18879.295586824428,19256.881366351146,19642.018853695597,20034.859082557148,20435.556107282322,20844.267063276147,21261.152228621526,21686.375086931184,22120.102391456447,22562.504230477705,23013.754094003314,23474.028941801636,23943.509272793875,24422.37919583483,24910.826501908956,25409.042737769782,25917.223281052688,26435.567416889415,26964.278416054352,27503.563614674204,28053.634495531162,28614.706770992278,29187.000467596485,29770.740012334143,30366.154320651272,30973.476886213561,31592.945872465454,32224.804206020683,32869.29967191894,33526.685010789079,34197.218017953586,34881.161644515938,35578.784100468612,36290.358959863035,37016.165268082797,37756.487651260766,38511.616427885943,{"$f":"LN75*$D$77","v":39281.847722639723},40067.483582509645,40868.832095225087,41686.207510059321,42519.930361049082,43370.327592676171,44237.732688062708,45122.485799729271,46024.933882967212,46945.430831877893,47884.337618131154,48842.022432498721,49818.86082921605,50815.235873231824,51831.538290399592,52868.166620672993,53925.527374363344,55004.035191520597,56104.113004501269,57226.192203784471,58370.712807103926,59538.123631961542,60728.882471585886,61943.456274413096,63182.321327149271,64445.963441497363,65734.878144612492,67049.570873365199,68390.55717248701,69758.36289667651,71153.524416743996,72576.588829875487,74028.11417410009,75508.669647040762,77018.835829039002,78559.204910735672,80130.380925200909,81732.979984700389,83367.630522193896,85034.973537657905,86735.662849328801,88470.365349966261,90239.761268235859,92044.544435311196,93885.422556804449,95763.117490125122,97678.365527380796,99631.91768392676,101624.53999267882,103657.01380430214,105730.13609339602,107844.71977079117,110001.5940020828,112201.6045325232,114445.61401839969,116734.50236502694,119069.16707148822,121450.52358225569,123879.50564582608,126357.06568051726,128884.17514756115,131461.82493164137,134091.02572902376,136772.80844342717,{"$f":"NZ75*$D$77","v":139508.22458979278},142298.34670610671,145144.2687734327,148047.1066443233,151007.99847977102,154028.10519487091,157108.61091336573,160250.72343125363,163455.67468963002,166724.7212569548,170059.1448209247,173460.25269014668,176929.37830579877,180467.88176348351,184077.15034546901,187758.59906352669,191513.67121257153,195343.83893532053,199250.60379818481,203235.49737861654,207300.08186413842,211445.95066328082,215674.72902866473,219988.07469247011,224387.67851452544,228875.26514327593,233452.59368987384,238121.45841565428,242883.68943325573,247741.15342165079,252695.75435536093,257749.43424813333,262904.17391135514,268161.99372750428,273524.95443891268,278995.1579521558,284574.74815836322,290265.9117697578,296070.87917274417,301991.92529786058,308031.37050692202,314191.58149768709,320474.97222638811,326884.00484845939,333421.19067782455,340089.09116509004,346890.31889501296,353827.53860360716,360903.46821526025,368120.87990025367,375482.60115305654,382991.51589180221,390650.56557934359,398462.75036628376,406431.1302564182,414558.82629498682,422849.02178017708,431304.96349831158,439929.96298314887,448727.39779977041,457700.71285348234,466853.42172421253,476189.10802686185,485711.42679809133,{"$f":"QL75*$D$77","v":495424.10591003374},505330.94751140109,515435.82949650643,525742.7070026953,536255.61393669143,546978.66453039052,557916.05492660298,569072.06479531387,580451.05898095167,592057.48918125324,603895.89565824799,615970.90898193349,628287.25180719746,640849.74068456457,653663.28790533205,666732.9033816848,680063.69656237389,693660.87838454475,707529.76326232101,721675.77111272793,736104.42941958131,750821.37533593725,765832.35782570858,781143.23984508333,796760.00056433515,812688.7376306745,828935.66947273246,845507.13764730899,862409.6092290188,879649.67924343469,897234.07314434892,915169.64933578263,933463.40173934959,952122.46240756719,971154.10418373125,990565.74340896646,1010364.9426769856,1030559.4136372185,1051157.0198467933,1072165.7796719917,1093593.8692396868,1115449.6254392983,1137741.548975785,1160478.3074741496,1183668.7386359368,1207321.853448157,1231446.8394450946,1256053.0640233196,1281150.0778103464,1306747.6180872056,1332855.6122652316,1359484.1814173376,1386643.643863953,1414344.5188137849,1442597.5300595211,1471413.6097285105,1500803.9020884011,1530779.7674076695,1561352.7858708941,1592534.7615485271,1624337.7264208631,1656773.9444558315,1689855.9157400818,1723596.3806627761,{"$f":"SX75*$D$77","v":1758008.3241514438},1793104.9799589657,1828899.835000826,1865406.6337415678,1902639.3826291116,1940612.3545756817,1979340.0934837407,2018837.4188151718,2059119.4302018988,2100201.5120956893,2142099.3384549976,2184828.8774660882,2228406.3962957836,2272848.4658727543,2318171.965693892,2364394.0886523277,2411532.3458829345,2459604.5716211782,2508628.928070568,2558623.9102737335,2609608.3509816537,2661601.4255151777,2714622.6566125141,2768691.919255856,2823829.4454697846,2880055.8290835763,2937392.030448941,2995859.3811040097,3055479.5883738804,3116274.7398971757,3178267.3080673926,3241480.1543770269,3305936.5336515298,3371660.0981594156,3438674.9015836548,3507005.4028386911,3576676.4697162108,3647713.3823416447,3720141.8364223191,3793987.9462666209,3869278.2475524424,3946039.6998215434,4024299.6886749873,4104086.0276431288,4185426.9597020573,4268351.158406279,4352887.7286056895,4439066.2067128047,4526916.5604838664,4616469.1882752823,4707754.9177342867,4800805.0038801255,4895651.1265292875,4992325.3870153483,5090860.3041508738,5191288.8093754975,5293644.2410309277,5397960.3376995288,5504271.2305397624,5612611.4345469857,5723015.8386641527,5835519.6946619581,5950158.6047031619,6066968.5075004203,{"$f":"VJ75*$D$77","v":6185985.6629715357},6307246.6352898721,6430788.2742217015,6556647.6946352301,6684862.2540594209,6815469.5281628193,6948507.2840150725,7084013.4509851616,7222026.0891216183,7362583.3548504999,7505723.4638171019,7651484.6506864354,7799905.1257068878,7951023.0278289253,8104876.3741588015,8261503.0055134092,8420940.5278286133,8583226.2491583582,8748397.1119859871,8916489.6205526125,9087539.7628893629,9261582.9272217434,9438653.8123943899,9618786.3319433089,9802013.5114204362,9988367.3785516396,10177878.845784193,10370577.584753364,10566491.892169343,10765648.546596214,10968072.655563079,11173787.492413756,11382814.322266754,11595172.216418821,11810877.854486596,12029945.313538119,12252385.843422148,12478207.627455203,12707415.52757743,12940010.813034441,13175990.871587126,13415348.90219152,13658073.58802863,13904148.748696934,14153552.9703106,14406259.212171247,14662234.388602521,14921438.924453015,15183826.282684473,15449342.462368542,15717925.46531594,15989504.72945684,16264000.526979877,16541323.325119453,16821373.107355684,17104038.652659997,17389196.770278204,17676711.487395942,17966433.186873317,18258197.692069963,18551825.295605648,18847119.728714909,19143867.067657251,19441834.573435243,{"$f":"XV75*$D$77","v":19740769.460851505},20040397.592701487,20340422.094650839,20640521.886083208,20940350.121926453,21239532.540170647,21537665.709479135,21834315.170964215,22129013.467848647,22421258.056364547,22710509.090848938,22996187.075580161,23277670.375459742,23554292.577179041,23825339.692017227,24090047.190895189,24347596.861757763,24597113.478771411,24837661.272205219,25068240.187207408,25287781.918994635,25495145.711236686,25689113.903640054,25868387.213910032,26031579.73839784,26177213.654814981,26303713.609419096,26409400.770038642,26492486.525207292,26551065.808517188,26583110.026070151,26586459.563603796,26558815.848490763,26497732.940349068,26400608.622456048,26264674.964521378,26086988.32564187,25864418.764425747,25593638.821331084,25271111.636206448,24893078.36184318,24455544.832042847,23954267.440261777,23384738.182308692,22742168.813834541,22021474.070454843,21217253.895276174,20323774.615348995,19334949.005128648,18244315.171383541,17045014.190132767,15729766.422111239,14290846.428937189,12720056.407577943,11008698.055863179,9147542.7766620349,7126800.1229064418,4936084.3798892582,2564379.1751736589]
[null,null,"Less: Tax Shield from Interest",{"$f":"D98","v":0.3},{"$f":"$D$78*E77","v":20.448353239592638},{"$f":"$D$78*F77","v":20.857320304380888},21.274466710464729,21.699956044670024,22.133955165559197,22.576634268865899,23.028166954238493,23.488730293318213,23.958504899179289,24.437674997157238,24.926428497094403,25.424957067029972,25.933456208363879,26.452125332524105,26.981167839167039,27.52079119594249,28.071207019852938,28.632631160241051,29.205283783436517,29.789389459095283,30.385177248266551,30.99288079322077,31.61273840907328,32.244993177242279,32.889893040773806,33.547690901575223,34.218644719591929,34.903017613967997,35.601077966230633,36.313099525537623,37.039361516029736,37.780148746330553,38.535751721236231,39.306466755638716,40.092596090727959,40.894448012517636,41.71233697274171,42.546583712168619,43.397515386382373,44.265465694078848,45.150775007927365,46.053790508050803,46.974866318174755,47.914363644498984,48.872650917347279,49.850103935650253,50.847106014316601,51.864048134553578,52.901329097192338,53.959355679080872,55.038542792603891,56.139313648393859,57.262099921296077,58.407341919652445,59.575488757971726,60.766998533053254,61.98233850363173,63.221985273616902,64.486424978996965,65.776153478478662,67.091676547944815,68.433510078793688,69.802180280253069,71.198223885735075,72.622188363319282,{"$f":"$D$78*BR77","v":74.074632130447554},75.556124772910465,77.06724726821372,78.608592213414312,80.180764057508881,81.784379338475446,83.420066925050193,85.088468263345632,86.790237628394379,88.52604238073134,90.296563228101519,92.102494492404503,93.94454438197873,95.823435269328272,97.73990397440754,99.694702053570367,101.68859609429734,103.72236801581887,105.79681537574899,107.91275168285506,110.0710067160794,112.2724268499428,114.51787538645648,116.80823289367186,119.14439755100138,121.52728550144538,123.95783121086458,126.43698783443642,128.96572759044128,131.54504214152661,134.17594298359094,136.85946184245108,139.596651078441,142.38858409910023,145.23635578011971,148.14108289470204,151.10390455151614,154.12598264140374,157.20850229302155,160.35267233760013,163.55972578299591,166.83092029721902,170.16753870164246,173.57088947406481,177.04230726184099,180.58315340527227,184.1948164714664,187.87871279887227,191.63628705270665,195.46901279149185,199.37839304491899,203.36596090327438,207.43328011864676,211.58194571816838,215.81358462951266,220.12985631890632,224.53245344190051,229.02310250715513,233.60356455350416,238.27563584055724,243.04114855311502,247.90197151967473,252.86001094529948,257.91721115915675,{"$f":"$D$78*ED77","v":263.07555537699528},268.33706647887641,273.70380780246023,279.17788395216587,284.76144162449168,290.45667044986891,296.26580385133622,302.19111992038978,308.23494231035551,314.3996411476241,320.68763396111223,327.10138663031529,333.6434143523125,340.31628262812535,347.12260826879429,354.0650604215773,361.14636161667585,368.36928883489202,375.73667459664307,383.25140807275073,390.91643621745027,398.7347649240574,406.70946020375533,414.84364938794175,423.14052235464266,431.60333277944005,440.23539941142195,449.04010737465603,458.02090949568543,467.18132765757957,476.52495418106332,486.0554532332747,495.77656226468167,505.69209347476271,515.80593530697479,526.12205397363982,536.64449501131548,547.37738486728756,558.32493251777953,569.49143111852413,580.8812596883688,592.49888482652045,604.34886246416738,616.4358396511044,628.76455637811614,641.33984743578753,654.16664431050026,667.24997711835874,680.59497657776649,694.20687602148689,708.09101344891656,722.25283361942729,736.69789018755989,751.4318478809256,766.46048472166785,781.78969429235644,797.42548804718047,813.3739976693978,829.64147747590641,846.23430686990775,863.15899284264731,880.42217252516014,898.03061579107407,915.99122791145396,{"$f":"$D$78*GP77","v":934.31105226275236},952.99727308890908,972.05721831870687,991.49836243946572,1011.3283294281973,1031.5548957414155,1052.1859933647065,1073.2297129233298,1094.6943068549754,1116.5881926460384,1138.9199561325775,1161.6983548673113,1184.9323215539293,1208.630967550137,1232.8035864406982,1257.4596576820024,1282.6088503194749,1308.2610267793427,1334.4262467362832,1361.1147710583402,1388.3370658308183,1416.1038064606116,1444.4258818626215,1473.3143987299129,1502.7806858892848,1532.8362987439218,1563.4930238049008,1594.762883313371,1626.6581399551217,1659.1913016694775,1692.3751265543424,1726.2226278693831,1760.7470791392323,1795.9620193587821,1831.8812583025742,1868.5188819403875,1905.8892579611093,1944.0070414071147,1982.8871804213134,2022.5449221091565,2062.9958185178439,2104.2557327351533,2146.3408451102182,2189.2676595987764,2233.0530102351918,2277.7140677340972,2323.2683462239033,2369.7337101150697,2417.1283811057328,2465.4709453273967,2514.7803606335565,2565.0759640341939,2616.3774792787158,2668.7050245908345,2722.0791205579558,2776.5206981784099,2832.0511070696107,2888.6921238404307,2946.4659606309269,3005.3952738229241,3065.5031729247989,3126.8132296339413,3189.3494870804589,3253.1364692557804,{"$f":"$D$78*JB77","v":3318.1991906297681},3384.5631659602627,3452.2544202986783,3521.2994991958799,3591.7254791119854,3663.5599780345115,3736.8311663087893,3811.567777685013,3887.7991205862045,3965.5550896015634,4044.8661772096298,4125.7634857359735,4208.2787395499208,4292.4442975053025,4378.2931656300216,4465.85901006925,4555.176170287662,4646.2796725356357,4739.2052435846608,4833.9893247376358,4930.669086119211,5029.2824412519903,5129.8680619241741,5232.4653933546679,5337.1146696613168,5443.856929638604,5552.7340328508799,5663.7886760473284,5777.0644099053434,5892.6056561086789,6010.4577247671441,6130.6668321846964,6253.2801189828442,6378.3456685864576,6505.9125260793553,6636.0307174369336,6768.7512691433112,6904.1262282009939,7042.2086825404904,7183.0527818381624,7326.7137587504485,7473.247950572686,7622.7128213309343,7775.1669843158061,7930.6702250668241,8089.2835248163055,8251.0690844022611,8416.0903486593488,8584.4120312976829,8756.1001402789443,8931.2220037002426,9109.846296195381,9292.0430658640671,9477.8837617396366,9667.4412618062051,9860.7899015756811,10058.005503236724,10259.165405386075,10464.348493354781,10673.635230140584,10887.107687958911,11104.84958042484,11326.946295378229,11553.484928365782,{"$f":"$D$78*LN77","v":11784.554316791917},12020.245074752893,12260.649628567526,12505.862253017796,12755.979108314725,13011.09827780285,13271.319806418813,13536.745739918781,13807.480164890163,14083.629249563368,14365.301285439346,14652.606729749616,14945.658248764814,15244.570761969546,15549.461487119877,15860.449986201897,16177.658212309003,16501.210557456179,16831.233901350381,17167.857661135342,17511.213842131176,17861.43708958846,18218.664741475764,18583.03688232393,18954.696398144781,19333.789032449207,19720.463443383745,20114.871262009558,20517.167151746104,20927.508869002952,21346.057325023197,21772.976648962645,22208.434252230025,22652.600894112227,23105.650748711701,23567.7614732207,24039.114277560271,24519.893995410115,25010.289156658167,25510.492061297369,26020.69885479864,26541.109604989877,27071.928380470756,27613.363330593358,28165.626767041333,28728.935247037534,29303.50965821424,29889.575305178027,30487.361997803644,31097.104141290642,31719.040828018806,32353.415931237349,33000.478200624835,33660.481359756959,34333.684205519909,35020.350709508079,35720.750121446465,36435.157074676703,37163.85169374782,37907.119704155179,38665.252544268347,39438.547479492408,40227.307718707125,41031.842533028153,{"$f":"$D$78*NZ77","v":41852.467376937835},42689.50401183201,43543.280632029811,44414.131993296985,45302.399543931308,46208.43155846127,47132.583274009718,48075.217029376086,49036.702406889002,50017.41637708644,51017.743446277411,52038.075807043999,53078.813491739631,54140.364529045051,55223.145103640702,56327.579719058005,57454.101363771457,58603.151680596158,59775.181139455439,60970.649213584955,62190.024559241523,63433.785198984246,64702.41870859942,65996.422407741033,67316.303554357626,68662.57954298277,70035.778106962156,71436.437524696288,72865.106829976721,74322.34602649523,75808.726306608281,77324.830274439999,78871.252173406538,80448.598118251277,82057.486331673805,83698.547385646743,85372.424447508965,87079.773530927341,88821.263751823251,90597.577589358174,92409.411152076602,94257.47444930613,96142.491667916431,98065.201454537819,100026.35720334736,102026.72734952701,104067.09566850388,106148.26158108214,108271.04046457807,110436.26397007609,112644.78034591697,114897.45476754066,117195.16967380307,119538.82510988512,121929.33907692545,124367.64788849604,126854.70653405311,129391.48904949347,131978.98889494466,134618.21933993112,137310.21385604469,140056.02651726376,142856.73240805854,145713.42803942738,{"$f":"$D$78*QL77","v":148627.23177301011},151599.28425342031,154630.74884895192,157722.81210080857,160876.68418100741,164093.59935911716,167374.8164779809,170721.61943859415,174135.31769428551,177617.24675437596,181168.76869747438,184791.27269458005,188486.17554215924,192254.92220536937,196098.9863715996,200019.87101450542,204019.10896871216,208098.26351536342,212258.92897869629,216502.73133381837,220831.3288258744,225246.41260078116,229749.70734771257,234342.971953525,239028.00016930053,243806.62128920233,248680.70084181972,253652.1412941927,258722.88276870563,263894.90377303038,269170.22194330464,274550.89480073476,280039.02052180486,285636.73872227012,291346.23125511938,297169.72302268993,303109.48280309566,309167.82409116556,315347.10595403798,321649.7339015975,328078.16077190603,334634.88763178949,341322.46469273552,348143.49224224489,355100.62159078103,362196.5560344471,369434.05183352839,376815.91920699587,384345.02334310388,392024.28542616166,399856.68367956945,407845.25442520127,415993.0931591859,424303.35564413544,432779.25901785633,441424.08291855315,450241.17062652035,459233.93022230081,468405.83576126822,477760.42846455809,487301.3179262589,497032.18333674944,506956.77472202451,517078.91419883282,{"$f":"$D$78*SX77","v":527402.49724543316},537931.49398768973,548669.95050024777,559621.99012247031,570791.81478873349,582183.70637270447,593802.02804512216,605651.22564455157,617735.82906056964,630060.45362870675,642629.80153649929,655448.66323982645,668521.918888735,681854.53976182628,695451.58970816759,709318.22659569827,723459.70376488031,737881.37148635346,752588.67842117033,767587.17308212002,782882.50529449608,798480.42765455332,814386.79698375415,830607.57577675674,847148.83364093537,864016.74872507283,881217.60913468234,898757.81433120288,916643.87651216413,934882.42196915264,953480.19242021767,972444.04631310806,991780.9600954589,1011498.0294478247,1031602.4704750964,1052101.6208516073,1073002.9409148633,1094314.0147024933,1116042.5509266956,1138196.3838799861,1160783.4742657326,1183811.9099464631,1207289.906602496,1231225.8082929386,1255628.0879106172,1280505.3475218837,1305866.3185817068,1331719.8620138413,1358074.9681451598,1384940.7564825846,1412326.4753202859,1440241.5011640375,1468695.3379587862,1497697.6161046044,1527258.0912452622,1557386.6428126493,1588093.2723092784,1619388.1013098585,1651281.3691619288,1683783.4303640956,1716904.7515992457,1750655.9083985875,1785047.5814109484,1820090.5522501261,{"$f":"$D$78*VJ77","v":1855795.6988914607},1892173.9905869616,1929236.4822665104,1966994.3083905689,2005458.6762178261,2044640.8584488458,2084552.1852045218,2125204.0352955484,2166607.8267364856,2208775.00645515,2251717.0391451307,2295445.3952059303,2339971.5377120664,2385306.9083486777,2431462.9122476405,2478450.9016540227,2526282.1583485841,2574967.8747475073,2624519.1335957958,2674946.8861657837,2726261.9288668088,2778474.8781665228,2831596.1437183167,2885635.8995829928,2940604.0534261307,2996510.2135654916,3053363.6537352577,3111173.2754260092,3169947.5676508029,3229694.5639788643,3290421.7966689235,3352136.2477241266,3414844.2966800262,3478551.6649256465,3543263.3563459786,3608983.5940614357,3675715.7530266442,3743462.2882365608,3812224.6582732289,3882003.2439103322,3952797.2614761377,4024604.6706574559,4097422.0764085888,4171244.6246090801,4246065.8910931796,4321877.7636513738,4398670.3165807566,4476431.677335904,4555147.8848053422,4634802.7387105627,4715377.6395947821,4796851.4188370518,4879200.1580939628,4962396.997535836,5046411.9322067052,5131211.5957979988,5216759.0310834609,5303013.4462187821,5389929.9560619947,5477459.3076209882,5565547.5886816941,5654135.9186144723,5743160.1202971749,5832550.372030573,{"$f":"$D$78*XV77","v":5922230.8382554511},6012119.277810446,6102126.628395251,6192156.5658249622,6282105.0365779353,6371859.762051194,6461299.7128437404,6550294.5512892641,6638704.0403545937,6726377.4169093641,6813152.7272546813,6898856.1226740479,6983301.1126379222,7066287.773153712,7147601.9076051684,7227014.1572685568,7304279.058527329,7379134.0436314233,7451298.381661565,7520472.0561622223,7586334.5756983906,7648543.7133710049,7706734.1710920157,7760516.1641730089,7809473.9215193521,7853164.0964444941,7891114.0828257287,7922820.2310115919,7947745.9575621877,7965319.7425551564,7974933.0078210449,7975937.8690811386,7967644.754547229,7949319.88210472,7920182.5867368141,7879402.4893564135,7826096.4976925608,7759325.6293277238,7678091.6463993248,7581333.4908619337,7467923.5085529536,7336663.449612854,7186280.2320785327,7015421.4546926077,6822650.6441503624,6606442.2211364526,6365176.168582852,6097132.384604698,5800484.7015385944,5473294.5514150625,5113504.2570398301,4718929.926633372,4287253.9286811566,3816016.9222733825,3302609.4167589536,2744262.8329986106,2138040.0368719324,1480825.3139667774,769313.75255209766]
[null,null,"Net Interest Cash Flow",null,{"$f":"E77-E78","v":47.712824225716162},{"$f":"F77-F78","v":48.667080710222066},49.640422324417706,50.633230770896724,51.645895386304787,52.678813294020429,53.732389559889818,54.807037351075834,55.903178098085007,57.02124166003356,58.161666493220267,59.324899823069934,60.511397819515722,61.721625775889578,62.956058291389752,64.215179457199142,65.499483046323533,66.809472707229119,68.145662161351879,69.508575404555671,70.898746912621959,72.316721850848467,73.763056287837657,75.238317413565312,76.743083761805536,78.277945437008853,79.843504345714507,81.440374432591994,83.069181921204816,84.730565559587802,86.425176870736067,88.15368040810462,89.91675401621788,91.715089096490345,93.549390878365244,95.42037869587449,97.328786269730656,99.275361995060109,101.26086923489223,103.28608661951733,105.35180835183053,107.45884451878521,109.60802140907444,111.8001818371643,114.03618547381032,116.31690918318392,118.64324736673873,121.01611231395836,123.43643456011546,125.90516325118871,128.42326651607576,130.99173184625235,133.61156648302418,136.28379781252238,139.00947376860071,141.78966324379093,144.62545650847406,147.51796563843945,150.46832495099295,153.47769144978355,156.54724527853793,159.67819018385194,162.87175398725714,166.12918906671518,169.45177284774499,{"$f":"BR77-BR78","v":172.84080830437762},176.29762447012445,179.82357695916536,183.42004849796675,187.08844946752072,190.83021845644271,194.64682282511711,198.53975928113982,202.51055446625355,206.56076555503984,210.69198086557023,214.90582048227719,219.20393689128372,223.58801562843263,228.05977594028428,232.62097145833087,237.27339088669379,242.01885870357739,246.85923587674765,251.79642059332849,256.83234900418523,261.96899598319987,267.20837590173181,272.55254341856767,278.00359428566992,283.56366617003926,289.23493949201736,295.01963828035167,300.92003104436299,306.93843166356208,313.07720029504549,319.33874429905256,325.72551918302895,332.24002956456724,338.88483015361271,345.66252675430474,352.57577728687102,359.62729282994201,366.81983868371697,374.1562354544003,381.6393601603238,389.27214736017777,397.0575903038324,404.99874210615127,413.09871694429569,421.36069127896872,429.78790510008821,438.38366319736872,447.15133645631556,456.09436318014764,465.21625043814436,474.52057544097352,484.01098694350912,493.69120667572622,503.56503080219625,513.63633141078139,523.90905803110115,534.387239183362,545.0749839581764,555.9764836279669,567.09601329060172,578.43793354590775,590.00669220569887,601.80682603803245,{"$f":"ED77-ED78","v":613.84296254632227},626.11982178404503,638.64221820574062,651.41506255505374,664.44336379048059,677.73223104969429,691.28687565311793,705.11261314757621,719.21486539082957,733.59916267778954,748.27114590926203,763.23656880406907,778.50130015539594,794.07132613229248,809.95275262718678,826.15180765034711,842.67484377224355,859.52834061474812,876.71890739216724,894.25328550308495,912.13835117405063,930.38111815613411,948.98874047542927,967.96851523853093,987.32788549416637,1007.0744431520268,1027.2159319599846,1047.760250540864,1068.7154554899328,1090.0897645343525,1111.8915597558146,1134.1293908776411,1156.8119786175907,1179.9482181077797,1203.5471823829414,1227.618125938493,1252.1704883597363,1277.2138980236709,1302.7581758748188,1328.8133392765565,1355.3896059395274,1382.4973979285478,1410.1473457497241,1438.3502925192438,1467.1172982156045,1496.4596440168377,1526.3888367245006,1556.9166132761702,1588.0549453481221,1619.816044050136,1652.2123647141386,1685.2566117786637,1718.961743770973,1753.3409783888264,1788.4077976838917,1824.1759533488319,1860.6594721100878,1897.872661228595,1935.8301141104484,1974.5467160297849,2014.037649966177,2054.318402558707,2095.4047701791728,2137.3128651267261,{"$f":"GP77-GP78","v":2180.0591219464222},2223.6603038741214,2268.133509410316,2313.4961790254201,2359.7661019991274,2406.9614233966358,2455.1006511843157,2504.2026634877698,2554.2867159949428,2605.372449507423,2657.479897642681,2710.6294946903927,2764.8420836258356,2820.1389242836535,2876.5417016949623,2934.0725345913397,2992.7539840787749,3052.6090624851331,3113.6612423846609,3175.934465802794,3239.4531536052427,3304.2422150747607,3370.3270576794503,3437.7335970364638,3506.4882670749985,3576.6180304024842,3648.1503888781017,3721.1133943978657,3795.535659895284,3871.4463705621142,3948.8752952934656,4027.8527983618942,4108.4098513248755,4190.5780451704923,4274.3896027060073,4359.877391194238,4447.0749352425883,4536.0164299499338,4626.7367543163982,4719.2714849213653,4813.6569098749696,4909.930043048691,5008.1286385905096,5108.2912057304784,5210.4570238821143,5314.6661580462278,5420.9594745224422,5529.3786569351623,5639.9662225800439,5752.7655390972595,5867.8208414782985,5985.1772494131192,6104.8807849836703,6226.9783907119472,6351.5179479685648,6478.5482957496224,6608.119249829093,6740.2816222943384,6875.0872414721634,7012.5889722534903,7152.8407368245316,7295.8975358125299,7441.815469854404,7590.6517615968223,{"$f":"JB77-JB78","v":7742.4647781361255},7897.314053907281,8055.2603140302499,8216.3654981237196,8380.6927845946338,8548.3066154138614,8719.2727213871749,8893.6581479316974,9071.5312813678102,9252.9618757369826,9438.0210801558042,9626.7814667172734,9819.317058949815,10015.703360845708,10216.017386470052,10420.337690161585,10628.744397337879,10841.319235916486,11058.145568364209,11279.308424387818,11504.894534278159,11734.992362921312,11969.692144489738,12209.085917827557,12453.267562543071,12702.33283582341,12956.379409985388,13215.5069107771,13479.816956445804,13749.413197586919,14024.401357790004,14304.889275097627,14590.986944293303,14882.806560035067,15180.462560851829,15484.071674019513,15793.752961334394,16109.62786580232,16431.820259261145,16760.456490955712,17095.665437084383,17437.578551336272,17786.329916438848,18142.056296736882,18504.897191822591,18874.994891238046,19252.494530271942,19637.544146871813,20030.294739694597,20430.90032731754,20839.518008633902,21256.308024455891,21681.433820349492,22115.062110725819,22557.362944214477,23008.509770343258,23468.679507552355,23938.05261256751,24416.813151161157,24905.148870328027,25403.251271904126,25911.31568765796,26429.541355882538,26958.131499520161,{"$f":"LN77-LN78","v":27497.293405847806},28047.238507756752,28608.182466657563,29180.345257041525,29763.951252734358,30359.229314873322,30966.412881643897,31585.74005981049,32217.453718077049,32861.801582314525,33519.036332691809,34189.415702749102,34873.202580451238,35570.665111262279,36282.076803279713,37007.7166344711,37747.86916205434,38502.824634064418,39272.879103150888,40058.334542649129,40859.49896497275,41676.686542373078,42510.217730110118,43360.41939208917,44227.624929004494,45112.174409048152,46014.414701228743,46934.699611355638,47873.390020740902,48830.854027673558,49807.467091720799,50803.612180912838,51819.679921870062,52856.068752928535,53913.185080327297,54991.443437514972,56091.266647640638,57213.085989290274,58357.341365535729,59524.481476360539,60714.963994530161,61929.255744976384,63167.832887765107,64431.181104717834,65719.795789763113,67034.182243087591,68374.855869166553,69742.342378748726,71137.177994875179,72559.909663011495,74011.095265377226,75491.303839553817,77001.115801457956,78541.123172766238,80111.929812879782,81714.151655518857,83348.416950041748,85015.36650757899,86715.653952078253,88449.945976362083,90218.922603292798,92023.277452148963,93863.718010316632,95740.965910399013,{"$f":"NZ77-NZ78","v":97655.757212854951},99608.842694274703,101600.98814140289,103632.97465102631,105705.59893583972,107819.67363640963,109976.02763935601,112175.50640187754,114418.97228274102,116707.30487986836,119041.40137464729,121422.17688310269,123850.56481405915,126327.51723443846,128854.0052418283,131431.01934446869,134059.56984880008,136740.68725472438,139475.42265872937,142264.84816503158,145110.05730489691,148012.16546429659,150972.3103200653,153991.65228472906,157071.3749601678,160212.68560029316,163416.81558291169,166685.020890958,170018.58260327901,173418.80739515554,176887.02804875263,180424.60397369333,184032.92173794861,187713.395609253,191467.46810723888,195296.61056650907,199202.32371085425,203186.13823883046,207249.61542092092,211394.34770850241,215621.9593548454,219934.10704838095,224332.4805584717,228818.80339392158,233394.83347447717,238062.36381556303,242823.22322650906,247679.27702252503,252632.42775068217,257684.61593017756,262837.82080713956,268094.06112426153,273455.3959055405,278923.92525639862,284501.79117949272,290191.17840649077,295994.31524612394,301913.47444881813,307950.97408820421,314109.17845983931,320390.49899743765,326797.39520694874,333332.37561880331,339997.99875866395,{"$f":"QL77-QL78","v":346796.87413702364},353731.66325798078,360805.08064755448,368019.8949018867,375378.92975568399,382885.06517127337,390541.23844862205,398350.44535671972,406315.74128666613,414440.24242687726,422727.1269607736,431179.63628735347,439801.07626503822,448594.81847919524,457564.30153373245,466713.0323671794,476044.58759366174,485562.6148691813,495270.83428362472,505173.03977890953,515273.10059370694,525574.96273515606,536082.65047799598,546800.26789155835,557732.00039503467,568882.11634147214,580254.96863091271,591854.99635311635,603686.72646031319,615754.7754704043,628063.85120104428,640618.7545350478,653424.38121754467,666485.72368529707,679807.87292861193,693396.02038627653,707255.45987389004,721391.58954605297,735809.91389275528,750516.04577039415,765515.70846778073,780814.73780750879,796419.08428304945,812334.81523190474,828568.11704515573,845125.29741370981,862012.78761156625,879237.14481632377,896805.05446724244,914723.33266104385,932998.92858566204,951638.92699213629,970650.550704767,990041.16316964943,1009818.2710416648,1029989.5268099573,1050562.7314618807,1071545.8371853686,1092946.9501096259,1114774.3330839691,1137036.4084946043,1159741.7611190821,1182899.1410180572,1206517.4664639432,{"$f":"SX77-SX78","v":1230605.8269060105},1255173.4859712759,1280229.8845005783,1305784.6436190975,1331847.5678403783,1358428.6482029771,1385538.0654386184,1413186.1931706201,1441383.6011413292,1470141.0584669826,1499469.5369184983,1529380.2142262617,1559884.4774070485,1590993.9261109279,1622720.3759857244,1655075.8620566293,1688072.6421180542,1721723.2001348247,1756040.2496493976,1791036.7371916135,1826725.8456871575,1863120.9978606245,1900235.8596287598,1938084.3434790992,1976680.6118288492,2016039.0803585034,2056174.4213142586,2097101.5667728069,2138835.7118617161,2181392.3179280232,2224787.1156471749,2269036.108063919,2314155.5735560711,2360162.068711591,2407072.4311085586,2454903.7819870841,2503673.5288013476,2553399.3676391514,2604099.2854956235,2655791.5623866348,2708494.7732867096,2762227.7898750803,2817009.782072491,2872860.2193501899,2929798.8717914401,2987845.8108843956,3047021.4100239826,3107346.3446989637,3168841.5923387064,3231528.4317926979,3295428.4424140006,3360563.5027160877,3426955.7885705014,3494627.7709107436,3563602.2129056118,3633902.1665628483,3705550.9687216496,3778572.2363896705,3852989.8613778334,3928828.0041828901,4006111.087064907,4084863.7862633709,4165111.0232922137,4246877.9552502939,{"$f":"VJ77-VJ78","v":4330189.9640800748},4415072.6447029104,4501551.7919551916,4589653.3862446612,4679403.5778415948,4770828.669713974,4863955.0988105508,4958809.4156896137,5055418.2623851327,5153808.3483953495,5254006.4246719712,5356039.2554805055,5459933.5879948214,5565716.1194802476,5673413.4619111605,5783052.1038593864,5894658.3694800287,6008258.3744108509,6123877.9783901908,6241542.7343868287,6361277.8340225536,6483108.0490552206,6607057.6686760727,6733150.4323603157,6861409.4579943055,6991857.1649861485,7124515.1920489352,7259404.3093273547,7396544.3245185409,7535953.9826173503,7677650.8588941554,7821651.2446896285,7967970.025586728,8116620.5514931753,8267614.4981406173,8420961.7194766831,8576670.0903955046,8734745.3392186426,8895190.8693042006,9058007.56912411,9223193.610110987,9390744.2315340638,9560651.511620041,9732904.1240878552,9907487.0792174209,10084381.448519874,10263564.072021764,10445007.24711711,10628678.397879131,10814539.723657981,11002547.825721158,11192653.310619788,11384800.368885914,11578926.327583617,11774961.175148979,11972827.056861999,12172437.739194743,12373698.041177161,12576503.230811322,12780738.384448975,12986277.706923954,13192983.810100436,13400706.947360076,13609284.20140467,{"$f":"XV77-XV78","v":13818538.622596055},14028278.31489104,14238295.466255587,14448365.320258245,14658245.085348517,14867672.778119452,15076365.996635394,15284020.619674951,15490309.427494053,15694880.639455184,15897356.363594256,16097330.952906113,16294369.26282182,16488004.80402533,16677737.78441206,16863033.033626631,17043317.803230435,17217979.435139988,17386362.890543655,17547768.131045185,17701447.343296245,17846601.997865681,17982379.732548039,18107871.049737021,18222105.81687849,18324049.558370486,18412599.526593369,18486580.53902705,18544740.567645103,18585746.065962031,18608177.018249106,18610521.694522657,18591171.093943536,18548413.058244348,18480426.035719234,18385272.475164965,18260891.827949308,18105093.135098025,17915547.174931757,17689778.145344514,17425154.853290226,17118881.382429995,16767987.208183244,16369316.727616085,15919518.169684179,15415031.849318391,14852077.726693321,14226642.230744297,13534464.303590054,12771020.619968478,11931509.933092937,11010836.495477866,10003592.500256032,8904039.4853045605,7706088.6391042257,6403279.9436634239,4988760.0860345094,3455259.065922481,1795065.4226215612]
[]
[null,null,"Cash Inflow from Economic New Debt",null,{"$f":"F74-E74","v":26.215837486426153},{"$f":"G74-F74","v":26.740154236143781},27.274957320852081,27.820456467254644,28.376865596583684,28.944402908499569,29.523290966648574,30.113756785966416,30.716031921663443,31.330352560074516,31.956959611254661,32.596098803455561,33.24802077950153,33.912981195059956,34.591240818939013,35.283065635285311,35.988726947955911,36.708501486888963,37.442671516587552,38.191524946875916,38.955355445783425,39.734462554648189,40.529151805704714,41.339734841764766,42.166529538552368,43.009860129276149,43.870057331799217,44.747458478374028,45.642407647884284,46.555255800776195,47.486360916718695,48.436088134979855,49.404809897595442,50.392906095463786,51.40076421728736,52.428779501542522,53.47735509146878,54.546902193189453,55.637840236953707,56.750597041571382,57.885608982272061,59.043321161791482,60.224187584886295,61.428671336429034,62.657244763011022,63.910389658099575,65.188597451088299,66.492369399920335,67.822216787726575,69.178661123270558,70.56223434551066,71.973479032193609,73.41294861258757,74.881207584569438,76.378831735995391,77.906408370415193,79.464536537510867,81.053827267952784,82.674903812929188,84.328401888856206,86.014969926209233,87.735269324319233,89.489974710385468,91.279774204115711,93.105369687709754,{"$f":"BS74-BR74","v":94.967477080956087},96.866826622003828,98.804163153883565,100.78024641631873,102.79585134401077,104.85176837017571,106.94880373688738,109.08777981081676,111.26953540621616,113.4949261134725,115.76482463480625,118.08012112655342,120.44172354804778,122.85055801790168,125.3075691771046,127.81372055942029,130.36999496932913,132.97739486731552,135.63694276320984,138.3496816169436,141.11667524765471,143.93900875087729,146.81778892406237,149.7541447006106,152.74922759256424,155.80421214225589,158.9202963828111,162.09870230800334,165.34067635162319,168.64748987591884,172.02043967052305,175.4608484608907,178.9700654268745,182.54946673201812,186.20045606296844,189.92446518039287,193.72295447997203,197.59741356524501,201.54936183195969,205.58034906383364,209.69195603994194,213.88579515534911,218.16351105271497,222.52678126770297,226.97731688662316,231.51686321757006,236.14720047473747,240.87014447656111,245.68754735802577,250.60129829661128,255.61332425355067,260.72559072899821,265.94010253343731,271.25890457335117,276.68408265344078,282.21776429449892,287.86211956760417,293.61936194544978,299.49174917006894,305.48158413831879,311.59121580511055,317.823040104151,324.17950088828729,330.66309088708294,{"$f":"EE74-ED74","v":337.27635268469021},344.02187971691092,350.90231728882281,357.92036361062856,365.07877085751534,372.38034624790453,379.82795314445684,387.42451217729467,395.17300238900862,403.07646240308895,411.13799161557836,419.36075141007677,427.74796639825945,436.30292568390723,445.02898415275922,453.92956378836607,463.00815501385659,472.26831806096743,481.71368436586999,491.34795799356289,501.17491709020032,511.198415365252,521.42238360169722,531.85083119877527,542.48784774341766,553.33760461422571,564.40435661757147,575.69244365573104,587.20629242910945,598.95041817203673,610.92942642380513,623.14801483378324,635.61097500519099,648.3231943725732,661.28965811955277,674.51545113305474,688.00575999821012,701.76587503153132,715.80119235542952,730.1172160156857,744.71956013792078,759.61395113121398,774.80622993186262,790.30235429562163,806.10840113278391,822.23056889183499,838.67517999093252,855.44868329536985,872.55765664874343,890.00880945061363,907.80898528914986,925.96516462389263,944.48446752343443,963.37415645783767,982.64163914671371,1002.2944714630721,1022.3403603985498,1042.7871670838867,1063.64290987188,1084.9157674833041,1106.6140822123562,1128.7463631996143,1151.3212897679405,1174.3477148268212,{"$f":"GQ74-GP74","v":1197.8346683433774},1221.7913608844756,1246.2271872281344,1271.1517300468986,1296.5747636678207,1322.5062579032819,1348.9563819630275,1375.9355084388226,1403.4542173758236,1431.5233004191832,1460.1537650470273,1489.3568388857821,1519.1439741158829,1549.5268519590463,1580.5173872630985,1612.1277331713063,1644.3702858889592,1677.2576895474631,1710.8028411574924,1745.0188956716884,1779.9192711405922,1815.5176539749809,1851.8280043135601,1888.8645614982088,1926.641849656211,1965.1746833960788,2004.4781736198929,2044.5677334455395,2085.4590842535836,2127.1682618503255,2169.7116227590304,2213.1058506313566,2257.3679627916426,2302.5153169097466,2348.5656178085628,2395.5369244052272,2443.4476567952224,2492.3166034742753,2542.1629287078977,2593.0061800440599,2644.8662959813664,2697.7636137862282,2751.7188774716633,2806.7532459240465,2862.888301211904,2920.146057038859,2978.5489673824341,3038.1199352989497,3098.8823219015321,3160.8599555230467,3224.0771410664893,3288.5586695206293,3354.3298276999267,3421.416408148827,3489.8447192598542,3559.6415955898119,3630.8344083858537,3703.4510763139115,3777.5200764100591,3853.0704552483803,3930.1318403296464,4008.7344516998273,4088.9091138026852,4170.6872675633058,{"$f":"JC74-JB74","v":4254.1009827240196},4339.1829704112315,4425.9665959744598,4514.4858920580591,4604.775571956794,4696.8710432229564,4790.8084215527924,4886.6245449481648,4984.3569881640433,5084.044077440165,5185.7249055348511,5289.4393470478826,5395.2280740629649,5503.1325720973546,5613.1951563608018,5725.4589883597218,5839.9680928188609,5956.7673749374808,6075.9026380112045,6197.4206013830262,6321.3689187679556,6447.7961969348253,6576.7520147752366,6708.2869427338592,6842.4525626467075,6979.3014879663824,7118.8873843876645,7261.2649908984313,7406.4901412394829,7554.6197857990046,7705.712013945682,7859.826076804311,8017.0224104880472,8177.3626598011469,8340.9097024088842,8507.7276734857587,8677.8819908770965,8851.4393807369634,9028.4679036968737,9209.0369815568556,9393.2174245024216,9581.0814588619978,9772.7027554404922,9968.1564583986183,10167.519214710337,10370.869204227871,10578.286170326173,10789.851451175287,11005.648011619342,11225.760475724237,11450.27515994478,11679.280106967082,11912.865120228729,12151.121799138957,12394.143574966467,12642.025747502688,12894.865522394422,13152.762049275916,13415.816460628412,13684.131911431206,13957.813619610737,14236.968907268718,14521.70724279189,14812.140283726505,{"$f":"LO74-LN74","v":15108.381920575397},15410.548321450828,15718.75797758135,16033.1317498032,16353.792915905477,16680.867218971835,17014.482916664798,17354.770831498783,17701.8644021285,18055.899735639687,18417.015660914709,18785.353783025523,19161.058538764948,19544.277253226261,19935.160197565448,20333.860647891299,20740.534945331747,21155.342557320604,21578.446140061598,22010.011602297192,22450.208170338767,22899.208454314386,23357.188515907852,23824.327937234193,24300.809891309356,24786.821213752497,25282.552476013545,25788.198060035007,26303.956234413432,26830.029232066823,27366.623329452006,27913.94892739621,28472.220633474411,29041.657346119871,29622.482340320712,30214.923355100676,30819.212682682322,31435.587259490509,32064.2887589233,32705.563685978763,33359.663473797264,34026.844582107617,34707.368597602705,35401.502336408477,36109.517948474502,36831.693024147768,37568.310702807037,38319.659783693263,39086.034838909982,39867.73632872873,40665.070719137322,41478.350601762068,42307.894816161599,43154.02857454773,44017.083588985726,44897.398201178294,45795.317514759023,46711.193530200049,47645.385282522533,48598.258981613442,49570.188155388925,50561.55379581498,51572.744507757947,52604.156660877168,{"$f":"OA74-NZ74","v":53656.194544498343},54729.270525500178,55823.805209434591,56940.227604763582,58078.975290382747,59240.494586438872,60425.240728613455,61633.678045699373,62866.280140861403,64123.530076344498,65405.920561960898,66713.954147155862,68048.143417013809,69409.011192028876,70797.090731878765,72212.925943169743,73657.071591326967,75130.093516620807,76632.568854456302,78165.0862600361,79728.246137353592,81322.660872767679,82948.955073180143,84607.765808756463,86299.742860586382,88025.54897303693,89785.860111162066,91581.365723105147,93412.769007597119,95280.787186733447,97186.151784084737,99129.60890811123,101111.91954133008,103133.85983477719,105196.22140852083,107299.8116578348,109445.45406528097,111633.98851896822,113866.27163685393,116143.17709733546,118465.59597625211,120834.43709040433,123250.62734752428,125715.11210317537,128228.85552433692,130792.84096005652,133408.07131911907,136075.56945486646,138796.37855756655,141571.56255390123,144402.20651433989,147289.41706810333,150234.32282577176,153238.07481027767,156301.84689555131,159426.83625365794,162614.26381027978,165865.37470840849,169181.43878118321,172563.75103292242,176013.63212942705,179532.42889710143,183121.51483133622,186782.29061427712,{"$f":"QM74-QL74","v":190516.18464167975},194324.65355971828,198209.18281132355,202171.28719223477,206212.5114172902,210334.43069639243,214538.6513213627,218826.81126226671,223200.58077502996,227661.66301913001,232211.7946862597,236852.74663969129,241586.32456475124,246414.36963014491,251338.7591606304,256361.40732094273,261484.26581097767,266709.32457262091,272038.61250782572,277474.19820871949,283018.19069915265,288672.74018790945,294440.03883413039,300322.32152407244,306321.86666037329,312440.99696265161,318682.08028031886,325047.53041749634,331539.80796953663,338161.42117142677,344914.92675834149,351802.93083782494,358828.08977341652,365993.11108007655,373300.75433144718,380753.83207729086,388355.21077371016,396107.81172259152,404014.6120230481,412078.64553259686,420303.00383868441,428690.83724012598,437245.35573777929,445969.83003437147,454867.59254269674,463942.03840264678,473196.62650432438,482634.88051974773,492260.38993959874,502076.81111588329,512087.86830973253,522297.35474260151,532709.13365061581,543327.1393410787,554155.37824979797,565197.92999789491,576458.94844746962,587942.66275431961,599653.37841602042,611595.47831415385,623773.42374939099,636191.75546635315,648855.09466719627,661768.14401284233,{"$f":"SY74-SX74","v":674935.6886061877},688362.5969588533,702053.82193734497,716014.4016835317,730249.46051096171,744764.20977036655,759563.94868136942,774654.06512936205,790040.03641904891,805727.42998670042,821721.90405943245,838029.20826337487,854655.1841725111,871605.76579111069,888886.97996991873,906504.94674243778,924465.87958160788,942776.08556518704,961441.96544549614,980470.01361384243,999866.81795238703,1019639.0595641583,1039793.5123719648,1060337.0425755456,1081276.6079575345,1102619.2570262477,1124372.1279820874,1146542.4474975094,1169137.5292941406,1192164.7725041732,1215631.6598006636,1239545.7552789003,1263914.7020747289,1288746.2196969092,1314048.1010583863,1339828.2091830671,1366094.4735660404,1392854.886166811,1420117.4970058054,1447890.4093427211,1476181.7744057924,1504999.7856431454,1534352.6724642664,1564248.6934409291,1594696.1289273351,1625703.2730655968,1657278.4251368344,1689429.8802127242,1722165.9190656841,1755494.7972885519,1789424.7335738093,1823963.8970992714,1859120.3939627111,1894902.2526062578,1931317.4081658423,1968373.685681358,2006078.7820884734,2044440.2469275743,2083465.4616773576,2123161.617637828,2163535.6922654957,2204594.4238692969,2246344.2845626771,2288791.4513676018,{"$f":"VK74-VJ74","v":2331941.7753526121},2375800.7486890256,2420373.4694909453,2465664.604311347,2511678.3481422812,2558418.3817740977,2605887.8263478726,2654089.1949318647,2703024.3409400284,2752694.4032038748,2803099.7474871874,2854239.9042394757,2906113.5023468733,2958718.1986514628,3012050.6029732227,3066106.1983693242,3120879.2563412189,3176362.7466851771,3232548.24166587,3289425.8141682744,3346983.9294688702,3405209.3302432001,3464086.9144023061,3523599.6053293645,3583728.214061588,3644451.2929337323,3705744.9801763594,3767582.8349226713,3829935.6620552242,3892771.3262858391,3956054.5548207164,4019746.7279422879,4083805.6567705274,4148185.3474572003,4212835.750990808,4277702.4977698028,4342726.616020292,4407844.2331197262,4472986.2587886751,4538078.0490900874,4603039.0500845015,4667782.4199444354,4732214.6282366216,4796235.0310320556,4859735.4203970432,4922599.5467552543,4984702.6125094891,5045910.7352203727,5106080.3785398006,5165057.74898839,5222678.1565557718,5278765.3369814754,5333130.733453393,5385572.7353121638,5435875.8712367415,5483809.9541963339,5529129.1753411293,5571571.1437956095,5610855.869166255,5646684.6833786368,5678739.0982549787,5706679.5950450301,5730144.3418844938,5748747.8349280953,{"$f":"XW74-XV74","v":5762079.4586535096},5769701.9605644345,5771149.8352378607,5765927.6123700738,5753508.0431576371,5733330.179009378,5704797.3362514973,5667274.9400852323,5620088.2406904101,5562519.8939305544,5493807.3986774087,5413140.382299602,5319657.725371182,5212444.5161189437,5090528.8245761991,4952878.285818696,4798396.4810317159,4625919.1044963002,4434209.9038882256,4221956.380523622,3987765.2354240417,3730157.5462186337,3447563.6590380669,3138317.77861166,2800652.2387911677,2432691.4346945286,2032445.3965297341,1597802.9840124846,1126524.6790364981,616234.95294159651,64414.183339297771,-531609.90601986647,-1174671.3104172349,-1867775.3440965414,-2614108.8064359426,-3417050.7476828098,-4280183.8695408702,-5207306.5979743004,-6202445.8677814007,-7269870.6608321071,-8414106.3423140645,-9639949.8419436812,-10952485.729866982,-12357103.239887595,-13859514.295763373,-15465772.599589765,-17182293.844753444,-19015877.119622052,-20973727.572021306,-23063480.408668756,-25293226.308106303,-27671538.330270171,-30207500.41075474,-32910737.53297621,-35791447.67694509,-38860435.64914602,-42129148.904176593,-45609715.475299992,-49314984.137954973]
[null,null,"Cash Inflow from Gross New Debt",null,{"$f":"F75-E75","v":26.215837486426153},{"$f":"G75-F75","v":26.740154236143781},27.274957320852081,27.820456467254644,28.376865596583684,28.944402908499569,29.523290966648574,30.113756785966416,30.716031921663443,31.330352560074516,31.956959611254661,32.596098803455561,33.24802077950153,33.912981195059956,34.591240818939013,35.283065635285311,35.988726947955911,36.708501486888963,37.442671516587552,38.191524946875916,38.955355445783425,39.734462554648189,40.529151805704714,41.339734841764766,42.166529538552368,43.009860129276149,43.870057331799217,44.747458478374028,45.642407647884284,46.555255800776195,47.486360916718695,48.436088134979855,49.404809897595442,50.392906095463786,51.40076421728736,52.428779501542522,53.47735509146878,54.546902193189453,55.637840236953707,56.750597041571382,57.885608982272061,59.043321161791482,60.224187584886295,61.428671336429034,62.657244763011022,63.910389658099575,65.188597451088299,66.492369399920335,67.822216787726575,69.178661123270558,70.56223434551066,71.973479032193609,73.41294861258757,74.881207584569438,76.378831735995391,77.906408370415193,79.464536537510867,81.053827267952784,82.674903812929188,84.328401888856206,86.014969926209233,87.735269324319233,89.489974710385468,91.279774204115711,93.105369687709754,{"$f":"BS75-BR75","v":94.967477080956087},96.866826622003828,98.804163153883565,100.78024641631873,102.79585134401077,104.85176837017571,106.94880373688738,109.08777981081676,111.26953540621616,113.4949261134725,115.76482463480625,118.08012112655342,120.44172354804778,122.85055801790168,125.3075691771046,127.81372055942029,130.36999496932913,132.97739486731552,135.63694276320984,138.3496816169436,141.11667524765471,143.93900875087729,146.81778892406237,149.7541447006106,152.74922759256424,155.80421214225589,158.9202963828111,162.09870230800334,165.34067635162319,168.64748987591884,172.02043967052305,175.4608484608907,178.9700654268745,182.54946673201812,186.20045606296844,189.92446518039287,193.72295447997203,197.59741356524501,201.54936183195969,205.58034906383364,209.69195603994194,213.88579515534911,218.16351105271497,222.52678126770297,226.97731688662316,231.51686321757006,236.14720047473747,240.87014447656111,245.68754735802577,250.60129829661128,255.61332425355067,260.72559072899821,265.94010253343731,271.25890457335117,276.68408265344078,282.21776429449892,287.86211956760417,293.61936194544978,299.49174917006894,305.48158413831879,311.59121580511055,317.823040104151,324.17950088828729,330.66309088708294,{"$f":"EE75-ED75","v":337.27635268469021},344.02187971691092,350.90231728882281,357.92036361062856,365.07877085751534,372.38034624790453,379.82795314445684,387.42451217729467,395.17300238900862,403.07646240308895,411.13799161557836,419.36075141007677,427.74796639825945,436.30292568390723,445.02898415275922,453.92956378836607,463.00815501385659,472.26831806096743,481.71368436586999,491.34795799356289,501.17491709020032,511.198415365252,521.42238360169722,531.85083119877527,542.48784774341766,553.33760461422571,564.40435661757147,575.69244365573104,587.20629242910945,598.95041817203673,610.92942642380513,623.14801483378324,635.61097500519099,648.3231943725732,661.28965811955277,674.51545113305474,688.00575999821012,701.76587503153132,715.80119235542952,730.1172160156857,744.71956013792078,759.61395113121398,774.80622993186262,790.30235429562163,806.10840113278391,822.23056889183499,838.67517999093252,855.44868329536985,872.55765664874343,890.00880945061363,907.80898528914986,925.96516462389263,944.48446752343443,963.37415645783767,982.64163914671371,1002.2944714630721,1022.3403603985498,1042.7871670838867,1063.64290987188,1084.9157674833041,1106.6140822123562,1128.7463631996143,1151.3212897679405,1174.3477148268212,{"$f":"GQ75-GP75","v":1197.8346683433774},1221.7913608844756,1246.2271872281344,1271.1517300468986,1296.5747636678207,1322.5062579032819,1348.9563819630275,1375.9355084388226,1403.4542173758236,1431.5233004191832,1460.1537650470273,1489.3568388857821,1519.1439741158829,1549.5268519590463,1580.5173872630985,1612.1277331713063,1644.3702858889592,1677.2576895474631,1710.8028411574924,1745.0188956716884,1779.9192711405922,1815.5176539749809,1851.8280043135601,1888.8645614982088,1926.641849656211,1965.1746833960788,2004.4781736198929,2044.5677334455395,2085.4590842535836,2127.1682618503255,2169.7116227590304,2213.1058506313566,2257.3679627916426,2302.5153169097466,2348.5656178085628,2395.5369244052272,2443.4476567952224,2492.3166034742753,2542.1629287078977,2593.0061800440599,2644.8662959813664,2697.7636137862282,2751.7188774716633,2806.7532459240465,2862.888301211904,2920.146057038859,2978.5489673824341,3038.1199352989497,3098.8823219015321,3160.8599555230467,3224.0771410664893,3288.5586695206293,3354.3298276999267,3421.416408148827,3489.8447192598542,3559.6415955898119,3630.8344083858537,3703.4510763139115,3777.5200764100591,3853.0704552483803,3930.1318403296464,4008.7344516998273,4088.9091138026852,4170.6872675633058,{"$f":"JC75-JB75","v":4254.1009827240196},4339.1829704112315,4425.9665959744598,4514.4858920580591,4604.775571956794,4696.8710432229564,4790.8084215527924,4886.6245449481648,4984.3569881640433,5084.044077440165,5185.7249055348511,5289.4393470478826,5395.2280740629649,5503.1325720973546,5613.1951563608018,5725.4589883597218,5839.9680928188609,5956.7673749374808,6075.9026380112045,6197.4206013830262,6321.3689187679556,6447.7961969348253,6576.7520147752366,6708.2869427338592,6842.4525626467075,6979.3014879663824,7118.8873843876645,7261.2649908984313,7406.4901412394829,7554.6197857990046,7705.712013945682,7859.826076804311,8017.0224104880472,8177.3626598011469,8340.9097024088842,8507.7276734857587,8677.8819908770965,8851.4393807369634,9028.4679036968737,9209.0369815568556,9393.2174245024216,9581.0814588619978,9772.7027554404922,9968.1564583986183,10167.519214710337,10370.869204227871,10578.286170326173,10789.851451175287,11005.648011619342,11225.760475724237,11450.27515994478,11679.280106967082,11912.865120228729,12151.121799138957,12394.143574966467,12642.025747502688,12894.865522394422,13152.762049275916,13415.816460628412,13684.131911431206,13957.813619610737,14236.968907268718,14521.70724279189,14812.140283726505,{"$f":"LO75-LN75","v":15108.381920575397},15410.548321450828,15718.75797758135,16033.1317498032,16353.792915905477,16680.867218971835,17014.482916664798,17354.770831498783,17701.8644021285,18055.899735639687,18417.015660914709,18785.353783025523,19161.058538764948,19544.277253226261,19935.160197565448,20333.860647891299,20740.534945331747,21155.342557320604,21578.446140061598,22010.011602297192,22450.208170338767,22899.208454314386,23357.188515907852,23824.327937234193,24300.809891309356,24786.821213752497,25282.552476013545,25788.198060035007,26303.956234413432,26830.029232066823,27366.623329452006,27913.94892739621,28472.220633474411,29041.657346119871,29622.482340320712,30214.923355100676,30819.212682682322,31435.587259490509,32064.2887589233,32705.563685978763,33359.663473797264,34026.844582107617,34707.368597602705,35401.502336408477,36109.517948474502,36831.693024147768,37568.310702807037,38319.659783693263,39086.034838909982,39867.73632872873,40665.070719137322,41478.350601762068,42307.894816161599,43154.02857454773,44017.083588985726,44897.398201178294,45795.317514759023,46711.193530200049,47645.385282522533,48598.258981613442,49570.188155388925,50561.55379581498,51572.744507757947,52604.156660877168,{"$f":"OA75-NZ75","v":53656.194544498343},54729.270525500178,55823.805209434591,56940.227604763582,58078.975290382747,59240.494586438872,60425.240728613455,61633.678045699373,62866.280140861403,64123.530076344498,65405.920561960898,66713.954147155862,68048.143417013809,69409.011192028876,70797.090731878765,72212.925943169743,73657.071591326967,75130.093516620807,76632.568854456302,78165.0862600361,79728.246137353592,81322.660872767679,82948.955073180143,84607.765808756463,86299.742860586382,88025.54897303693,89785.860111162066,91581.365723105147,93412.769007597119,95280.787186733447,97186.151784084737,99129.60890811123,101111.91954133008,103133.85983477719,105196.22140852083,107299.8116578348,109445.45406528097,111633.98851896822,113866.27163685393,116143.17709733546,118465.59597625211,120834.43709040433,123250.62734752428,125715.11210317537,128228.85552433692,130792.84096005652,133408.07131911907,136075.56945486646,138796.37855756655,141571.56255390123,144402.20651433989,147289.41706810333,150234.32282577176,153238.07481027767,156301.84689555131,159426.83625365794,162614.26381027978,165865.37470840849,169181.43878118321,172563.75103292242,176013.63212942705,179532.42889710143,183121.51483133622,186782.29061427712,{"$f":"QM75-QL75","v":190516.18464167975},194324.65355971828,198209.18281132355,202171.28719223477,206212.5114172902,210334.43069639243,214538.6513213627,218826.81126226671,223200.58077502996,227661.66301913001,232211.7946862597,236852.74663969129,241586.32456475124,246414.36963014491,251338.7591606304,256361.40732094273,261484.26581097767,266709.32457262091,272038.61250782572,277474.19820871949,283018.19069915265,288672.74018790945,294440.03883413039,300322.32152407244,306321.86666037329,312440.99696265161,318682.08028031886,325047.53041749634,331539.80796953663,338161.42117142677,344914.92675834149,351802.93083782494,358828.08977341652,365993.11108007655,373300.75433144718,380753.83207729086,388355.21077371016,396107.81172259152,404014.6120230481,412078.64553259686,420303.00383868441,428690.83724012598,437245.35573777929,445969.83003437147,454867.59254269674,463942.03840264678,473196.62650432438,482634.88051974773,492260.38993959874,502076.81111588329,512087.86830973253,522297.35474260151,532709.13365061581,543327.1393410787,554155.37824979797,565197.92999789491,576458.94844746962,587942.66275431961,599653.37841602042,611595.47831415385,623773.42374939099,636191.75546635315,648855.09466719627,661768.14401284233,{"$f":"SY75-SX75","v":674935.6886061877},688362.5969588533,702053.82193734497,716014.4016835317,730249.46051096171,744764.20977036655,759563.94868136942,774654.06512936205,790040.03641904891,805727.42998670042,821721.90405943245,838029.20826337487,854655.1841725111,871605.76579111069,888886.97996991873,906504.94674243778,924465.87958160788,942776.08556518704,961441.96544549614,980470.01361384243,999866.81795238703,1019639.0595641583,1039793.5123719648,1060337.0425755456,1081276.6079575345,1102619.2570262477,1124372.1279820874,1146542.4474975094,1169137.5292941406,1192164.7725041732,1215631.6598006636,1239545.7552789003,1263914.7020747289,1288746.2196969092,1314048.1010583863,1339828.2091830671,1366094.4735660404,1392854.886166811,1420117.4970058054,1447890.4093427211,1476181.7744057924,1504999.7856431454,1534352.6724642664,1564248.6934409291,1594696.1289273351,1625703.2730655968,1657278.4251368344,1689429.8802127242,1722165.9190656841,1755494.7972885519,1789424.7335738093,1823963.8970992714,1859120.3939627111,1894902.2526062578,1931317.4081658423,1968373.685681358,2006078.7820884734,2044440.2469275743,2083465.4616773576,2123161.617637828,2163535.6922654957,2204594.4238692969,2246344.2845626771,2288791.4513676018,{"$f":"VK75-VJ75","v":2331941.7753526121},2375800.7486890256,2420373.4694909453,2465664.604311347,2511678.3481422812,2558418.3817740977,2605887.8263478726,2654089.1949318647,2703024.3409400284,2752694.4032038748,2803099.7474871874,2854239.9042394757,2906113.5023468733,2958718.1986514628,3012050.6029732227,3066106.1983693242,3120879.2563412189,3176362.7466851771,3232548.24166587,3289425.8141682744,3346983.9294688702,3405209.3302432001,3464086.9144023061,3523599.6053293645,3583728.214061588,3644451.2929337323,3705744.9801763594,3767582.8349226713,3829935.6620552242,3892771.3262858391,3956054.5548207164,4019746.7279422879,4083805.6567705274,4148185.3474572003,4212835.750990808,4277702.4977698028,4342726.616020292,4407844.2331197262,4472986.2587886751,4538078.0490900874,4603039.0500845015,4667782.4199444354,4732214.6282366216,4796235.0310320556,4859735.4203970432,4922599.5467552543,4984702.6125094891,5045910.7352203727,5106080.3785398006,5165057.74898839,5222678.1565557718,5278765.3369814754,5333130.733453393,5385572.7353121638,5435875.8712367415,5483809.9541963339,5529129.1753411293,5571571.1437956095,5610855.869166255,5646684.6833786368,5678739.0982549787,5706679.5950450301,5730144.3418844938,5748747.8349280953,{"$f":"XW75-XV75","v":5762079.4586535096},5769701.9605644345,5771149.8352378607,5765927.6123700738,5753508.0431576371,5733330.179009378,5704797.3362514973,5667274.9400852323,5620088.2406904101,5562519.8939305544,5493807.3986774087,5413140.382299602,5319657.725371182,5212444.5161189437,5090528.8245761991,4952878.285818696,4798396.4810317159,4625919.1044963002,4434209.9038882256,4221956.380523622,3987765.2354240417,3730157.5462186337,3447563.6590380669,3138317.77861166,2800652.2387911677,2432691.4346945286,2032445.3965297341,1597802.9840124846,1126524.6790364981,616234.95294159651,64414.183339297771,-531609.90601986647,-1174671.3104172349,-1867775.3440965414,-2614108.8064359426,-3417050.7476828098,-4280183.8695408702,-5207306.5979743004,-6202445.8677814007,-7269870.6608321071,-8414106.3423140645,-9639949.8419436812,-10952485.729866982,-12357103.239887595,-13859514.295763373,-15465772.599589765,-17182293.844753444,-19015877.119622052,-20973727.572021306,-23063480.408668756,-25293226.308106303,-27671538.330270171,-30207500.41075474,-32910737.53297621,-35791447.67694509,-38860435.64914602,-42129148.904176593,-45609715.475299992,-49314984.137954973]
[]
[null,null,"Dividend - Equity Cash Flow with Net New Debt",null,{"$f":"E71-E79+E81","v":78.503013260709992},{"$f":"F71-F79+F81","v":80.073073525921714},{"$f":"G71-G79+G81","v":81.674534996434375},83.30802569635793,84.974186210278901,86.67366993447915,88.407143333158757,90.175286199818586,91.978791923805005,93.818367762272061,95.69473511751012,97.608629819850876,99.560802416240364,101.55201846455003,103.5830588338365,105.65472001049916,107.76781441069365,109.92317069890235,112.12163411286303,114.36406679510014,116.65134813099698,118.98437509359195,121.36406259545512,123.79134384733928,126.26717072426945,128.79251413874039,131.36836442148726,133.99573170989262,136.67564634407228,139.40915927092905,142.1973424563181,145.04128930541742,147.94211509149059,150.90095739328873,153.91897654112373,156.99735607191369,160.1373031933087,163.34004925713131,166.6068502422435,169.93898724703971,173.33776699192691,176.80452233172136,180.34061277830125,183.94742503380391,187.62637353443066,191.37890100505021,195.20647902508682,199.11060860551399,203.09282077755415,207.15467719302376,211.29777073679563,215.52372615144921,219.83420067438149,224.23088468776155,228.71550238142348,233.28981242893366,237.95560867739241,242.71472085083607,247.56901526768542,252.52039557293682,257.57080348421277,262.72221955373959,267.97666394466609,273.33619722336903,278.80292116765258,{"$f":"BR71-BR79+BR81","v":284.37897959082011},290.06655918240585,295.86789036585526,301.78524817291179,307.82095313614104,313.97737219857703,320.25691964231117,326.66205803482865,333.19529919521739,339.85920517879254,346.65638928200315,353.58951706729869,360.66130740824696,367.8745335559816,375.2320242266631,382.73666471072909,390.39139800446782,398.19922596400727,406.16321048273664,414.28647469181504,422.5722041850334,431.02364826807263,439.64412123273365,448.43700365665404,457.40574372899766,466.55385860276203,475.88493577395002,485.40263448847105,495.11068717729597,505.01290091979325,515.11315893706285,525.41542211465514,535.92373055571886,546.64220516556156,557.57504926742865,568.72655025132258,580.10108125484021,591.70310287827704,603.53716493407626,615.60790823098353,627.92006639359931,640.47846771943216,653.28803707162865,666.35379781075267,679.68087376451251,693.27449123723011,707.13998105925066,721.28278067748579,735.70843628796945,750.42260501044814,765.43105710727048,780.73967824572617,796.35447180678375,812.28156123881774,828.5271924592613,845.09773630389464,861.99969102508373,879.23968484044008,896.82447853181191,914.76096809666956,933.05618745255276,951.71731119504807,970.75165741212925,990.16669055318209,{"$f":"ED71-ED79+ED81","v":1009.9700243565821},1030.1694248354443,1050.7728133237122,1071.7882695810174,1093.2240349629863,1115.0885156520808,1137.3902859542868,1160.1380916619253,1183.3408534830301,1207.0076705398474,1231.1478239371552,1255.7707804014633,1280.8861959942283,1306.5039198980066,1332.6339982788922,1359.2866782264052,1386.4724117717672,1414.2018599869766,1442.4858971652752,1471.335615085882,1500.7623273634617,1530.7775738853763,1561.3931253360515,1592.6209878142236,1624.4734075403103,1656.9628756590789,1690.1021331384045,1723.9041757653008,1758.3822592426193,1793.5499043871955,1829.4209024324921,1866.0093204359337,1903.3295067969875,1941.3960968823685,1980.2240187665377,2019.8284990850866,2060.2250690068095,2101.429570323563,2143.4581616626274,2186.327324824786,2230.0538712457637,2274.6549485909841,2320.1480474782229,2366.5510083383838,2413.8820284104254,2462.1596688781083,2511.4028621496054,2561.6309192800363,2612.8635375466747,2665.1208081714522,2718.423224201405,2772.7916885441509,2828.2475221653617,2884.8124724501695,2942.5087217316036,3001.3588959883973,3061.3860737201026,3122.6137949955651,3185.0660706845106,3248.7673918750597,3313.7427394761507,3380.0175940154786,3447.6179456308305,3516.5703042629993,{"$f":"GP71-GP79+GP81","v":3586.9017100511173},3658.6397439375996,3731.8125384836085,3806.4487889005841,3882.5777643053807,3960.2293191960671,4039.4339051619213,4120.2225828219271,4202.6270340091723,4286.679574192618,4372.4131651508214,4459.8614278967943,4549.0586558654804,4640.0398283583345,4732.840624264737,4827.4974360504993,4924.0473840301274,5022.5283309266724,5122.9788967144605,5225.4384737693563,5329.9472423138204,5436.5461861742606,5545.277108853631,5656.1826499256567,5769.3063017544027,5884.6924265502494,6002.386273769579,6122.4339978560174,6244.8826763428106,6369.7803283124122,6497.1759332302508,6627.1194501494419,6759.6618373043457,6894.8550720935855,7032.7521714639734,7173.4072126996352,7316.8753546310527,7463.2128592643294,7612.4771138462875,7764.7266533665779,7920.0211835151586,8078.4216040944739,8239.9900329052289,8404.7898300981251,8572.8856230324382,8744.3433316093324,8919.230194129028,9097.6147936582056,9279.567084921795,9465.1584217381005,9654.4615850067512,9847.5508112344432,10044.501821665728,10245.391851965342,10450.29968251032,10659.305669283602,10872.491775389042,11089.941603188501,11311.740427090203,11537.975226990244,11768.734722380375,12004.109407140064,12244.191585026103,12489.075405865862,{"$f":"JB71-JB79+JB81","v":12738.85690248526},12993.634028359265,13253.506696036631,13518.57681630861,13788.948338183916,14064.727289647286,14346.021819240572,14632.942238472921,14925.601065081817,15224.113067154478,15528.595308139369,15839.167192746138,16155.950513776988,16479.069499888763,16808.650864300605,17144.82385449619,17487.720302904996,17837.474678593491,18194.224140010941,18558.108588766434,18929.270724496448,19307.8561008203,19694.013182428422,20087.893403292084,20489.651226057136,20899.444202615541,21317.433035884296,21743.78164283299,22178.657218759574,22622.230302857301,23074.674845093796,23536.168274423566,24006.891568365965,24487.029323980725,24976.769830255995,25476.305141939163,25985.831154865082,26505.54768276347,27035.658535621133,27576.371599610258,28127.898918607338,28690.456777338812,29264.265786210995,29849.550967815274,30446.541845164353,31055.472531711963,31676.581823150809,32310.113291061985,32956.315378418425,33615.441497030253,34287.750126906903,34973.504917619139,35672.974791689339,36386.434050059441,37114.162479631224,37856.445463016251,38613.574090416019,39385.845273793835,40173.561863294395,40977.032766006865,41796.573067108373,42632.504153400558,43485.153839374951,44354.856495721258,{"$f":"LN71-LN79+LN81","v":45241.953180472803},46146.791772754194,47069.727109165106,48011.121122967823,48971.342985981391,49950.76925336499,50949.784011272706,51968.779027465134,53008.153904943822,54068.31623863538,55149.681775239318,56252.67457623317,57377.7271841896,58525.280792357386,59695.78541768701,60889.700077289497,62107.492968424092,63349.641652105805,64616.633240337324,65908.964587143215,67227.142483411066,68571.683855547264,69943.115968275815,71341.976631272672,72768.814410155072,74224.188841511554,75708.670652328161,77222.8419837736,78767.296619468645,80342.6402183053,81949.490551921481,83588.477746957447,85260.244532087905,86965.446490084563,88704.752314824509,90478.844073513421,92288.417474087968,94134.182138027449,96016.861878571319,97937.194984505652,99895.934509652288,101893.84856812413,103931.72063545036,106010.34985581567,108130.55135531891,110293.15656159984,112499.01352979094,114748.98727501801,117043.96011150975,119384.83199854169,121772.52089324105,124207.96311047883,126692.11368993964,129225.94677052222,131810.45597222151,134446.65478569729,137135.5769695559,139878.27695555647,142675.83026203842,145529.33391547739,148439.90688052666,151408.69049866515,154436.84893554045,157525.56963733927,{"$f":"NZ71-NZ79+NZ81","v":160676.06379624174},163889.56682511579,167167.33884179982,170510.66516298076,173920.85680797137,177399.25101252616,180947.21175300432,184566.13028084364,188257.42566788264,192022.54536243365,195862.96575659025,199780.19276471538,203775.76241363012,207851.24144447938,212008.22792667718,216248.35188406034,220573.27593359334,224984.69593678421,229484.34166411246,234073.97747275775,238755.40299776496,243530.45385708555,248401.00237070158,253368.9582939659,258436.26956575585,263604.92307138781,268876.9454208673,274254.40374261641,279739.40649299684,285334.1042820302,291040.69071559346,296861.40325428447,302798.52408964536,308854.38103751338,315031.34844951087,321331.84814251924,327758.35034664406,334313.37467219948,340999.49109583604,347819.32096633408,354775.5380304578,361870.86947925552,369108.09701502934,376490.05793975008,384019.646264966,391699.81384390185,399533.57152600656,407523.99033440591,415674.20266699017,423987.40352103155,432466.8517424544,441115.87129980099,449937.85258330969,458936.25373021909,468114.6019759255,477476.49503223138,487025.6024929214,496765.66726693127,506700.50704046676,516834.01576752064,527170.16519031569,537713.00638964551,548466.67136601557,559435.37465216545,{"$f":"QL71-QL79+QL81","v":570623.41495713941},582035.17684327043,593675.13243613276,605547.84316815902,617657.9615569734,630010.23301839363,642609.49771588063,655460.69244554988,668568.85255916673,681939.11392447178,695576.71492434957,709486.99849517853,723675.41420541052,738147.5203747612,752908.98623518576,767965.5941342169,783323.24178137863,798987.94453878363,814965.83775625192,831263.17915250186,847886.35124259151,864841.86381264217,882136.3564432211,899776.60108134244,917769.50466314354,936122.1117869406,954841.60743848258,973935.31976923789,993410.7229281785,1013275.4399483566,1033537.245689578,1054204.0698377036,1075283.9999614968,1096785.284628517,1118716.3365812474,1141085.7359729947,1163902.2336674402,1187174.7545995112,1210912.401201725,1235124.4568950636,1259820.3896464217,1285009.8555936457,1310702.7027389789,1336908.9747124007,1363638.9146056739,1390902.9688792324,1418711.7913408596,1447076.2472004876,1476007.4171993611,1505516.6018163844,1535615.3255528463,1566315.3412958167,1597628.6347621074,1629567.429024013,1662144.1891177688,1695371.626735766,1729262.705004374,1763830.643348112,1799088.9224411387,1835051.2892476236,1871731.7621525745,1909144.6361830146,1947304.4883215977,1986226.1829148068,{"$f":"SX71-SX79+SX81","v":2025924.8771734033},2066416.0267702679,2107715.3915351108,2149839.0412447453,2192803.3615145013,2236625.0597881856,2281321.1714279633,2326909.0659076585,2373406.4531056145,2420831.3897041706,2469202.2856890764,2518537.9109562179,2568857.4020229494,2620180.2688428191,2672526.4017300834,2725916.0783866155,2780369.9710383769,2835909.1536766822,2892555.1094073448,2950329.7379056998,3009255.3629783699,3069354.740230937,3130651.0648411564,3193167.979436357,3256929.5820753942,3321960.4343333878,3388285.5694867852,3455930.5008000382,3524921.2299092668,3595284.2553025293,3667046.5808943952,3740235.724690706,3814879.727543897,3891007.1619910626,3968647.1411756873,4047829.3278463595,4128583.9434280773,4210941.7771643121,4294934.1953195669,4380593.1504416596,4467951.1906743674,4557041.4691144563,4647897.7532050945,4740554.4341603247,4835046.5364068728,4931409.7270375984,5029680.3252663771,5129895.3118703561,5232092.338610705,5336309.7376172561,5442586.5307236388,5550962.4387382902,5661477.8906344194,5774174.0326425675,5889092.7372262254,6006276.611923825,6125769.0080282455,6247614.029092554,6371856.5392252672,6498542.1711591957,6627717.3340589311,6759429.2210414354,6893725.8163746838,7030655.902323612,{"$f":"VJ71-VJ79+VJ81","v":7170269.0656029675},7312615.7034031535,7457747.0289411321,7605715.0765001727,7756572.7059028428,7910373.6063743234,8067172.2997378064,8227024.1428867448,8389985.329472281,8556112.8907442577,8725464.6954696625,8898099.448866507,9074076.6904617399,9253456.7908030972,9436300.9469265807,9622671.1764917485,9812630.3104826361,10006241.984368201,10203570.627611432,10404681.451403912,10609640.434501234,10818514.307023996,11031370.53207897,11248277.285048841,11469303.43038867,11694518.495755399,11923992.643291395,12157796.637862567,12396001.812049279,12638680.027671337,12885903.633609466,13137745.419689223,13394278.566349093,13655576.589832626,13921713.282596163,14192762.648634015,14468798.833372502,14749896.047803752,15036128.486465195,15327570.238886312,15624295.194072254,15926376.937591087,16233888.640780911,16546902.941591818,16865491.816520192,17189726.443082765,17519677.052232057,17855412.770082481,18197001.448279474,18544509.482301589,18898001.616945215,19257540.738194503,19623187.650636949,19995000.839519411,20373036.216514442,20757346.84816955,21147982.665998302,21544990.157067403,21948412.03389287,22358286.882378355,22774648.786448691,23197526.927964613,23626945.160404839,24062921.554721452,{"$f":"XV71-XV79+XV81","v":24505467.915679444},24954589.266887825,25410283.302620996,25872539.804423325,26341340.020366848,26816656.004698806,27298449.915501162,27786673.267813042,28281266.139547173,28782156.327353202,29289258.449418545,29802472.992015589,30321685.296423908,30846764.482645653,31377562.306127217,31913911.943474405,32455626.702909268,33002498.654966462,33554297.178666927,34110767.418107241,34671628.644129179,35236572.51539436,35805261.232872263,36377325.581384525,36952362.851472765,37529934.634475335,38109564.483250692,38690735.430566043,39272887.356683619,39855414.197177634,40437660.981492221,41018920.692187555,41598430.934223913,42175370.403015487,42748855.139308333,43317934.558245003,43881587.239224456,44438716.462376609,44988145.476644762,45528612.48356846,46058765.319935679,46577155.821477093,47082233.848717555,47572340.954999462,48045703.67550566,48500426.414864115,48934483.909600958,49345713.240302324,49731805.366870686,50090296.158694461,50418556.889879093,50713784.167951867,50972989.262563139,51192986.798764616,51370382.777336985,51501561.88244459,51582674.034548014,51609620.144031815,51578037.01838284]
[null,null,"Dividend with Gross new Debt",null,{"$f":"E71-E79+E82","v":78.503013260709992},{"$f":"F71-F79+F82","v":80.073073525921714},81.674534996434375,83.30802569635793,84.974186210278901,86.67366993447915,88.407143333158757,90.175286199818586,91.978791923805005,93.818367762272061,95.69473511751012,97.608629819850876,99.560802416240364,101.55201846455003,103.5830588338365,105.65472001049916,107.76781441069365,109.92317069890235,112.12163411286303,114.36406679510014,116.65134813099698,118.98437509359195,121.36406259545512,123.79134384733928,126.26717072426945,128.79251413874039,131.36836442148726,133.99573170989262,136.67564634407228,139.40915927092905,142.1973424563181,145.04128930541742,147.94211509149059,150.90095739328873,153.91897654112373,156.99735607191369,160.1373031933087,163.34004925713131,166.6068502422435,169.93898724703971,173.33776699192691,176.80452233172136,180.34061277830125,183.94742503380391,187.62637353443066,191.37890100505021,195.20647902508682,199.11060860551399,203.09282077755415,207.15467719302376,211.29777073679563,215.52372615144921,219.83420067438149,224.23088468776155,228.71550238142348,233.28981242893366,237.95560867739241,242.71472085083607,247.56901526768542,252.52039557293682,257.57080348421277,262.72221955373959,267.97666394466609,273.33619722336903,278.80292116765258,{"$f":"BR71-BR79+BR82","v":284.37897959082011},290.06655918240585,295.86789036585526,301.78524817291179,307.82095313614104,313.97737219857703,320.25691964231117,326.66205803482865,333.19529919521739,339.85920517879254,346.65638928200315,353.58951706729869,360.66130740824696,367.8745335559816,375.2320242266631,382.73666471072909,390.39139800446782,398.19922596400727,406.16321048273664,414.28647469181504,422.5722041850334,431.02364826807263,439.64412123273365,448.43700365665404,457.40574372899766,466.55385860276203,475.88493577395002,485.40263448847105,495.11068717729597,505.01290091979325,515.11315893706285,525.41542211465514,535.92373055571886,546.64220516556156,557.57504926742865,568.72655025132258,580.10108125484021,591.70310287827704,603.53716493407626,615.60790823098353,627.92006639359931,640.47846771943216,653.28803707162865,666.35379781075267,679.68087376451251,693.27449123723011,707.13998105925066,721.28278067748579,735.70843628796945,750.42260501044814,765.43105710727048,780.73967824572617,796.35447180678375,812.28156123881774,828.5271924592613,845.09773630389464,861.99969102508373,879.23968484044008,896.82447853181191,914.76096809666956,933.05618745255276,951.71731119504807,970.75165741212925,990.16669055318209,{"$f":"ED71-ED79+ED82","v":1009.9700243565821},1030.1694248354443,1050.7728133237122,1071.7882695810174,1093.2240349629863,1115.0885156520808,1137.3902859542868,1160.1380916619253,1183.3408534830301,1207.0076705398474,1231.1478239371552,1255.7707804014633,1280.8861959942283,1306.5039198980066,1332.6339982788922,1359.2866782264052,1386.4724117717672,1414.2018599869766,1442.4858971652752,1471.335615085882,1500.7623273634617,1530.7775738853763,1561.3931253360515,1592.6209878142236,1624.4734075403103,1656.9628756590789,1690.1021331384045,1723.9041757653008,1758.3822592426193,1793.5499043871955,1829.4209024324921,1866.0093204359337,1903.3295067969875,1941.3960968823685,1980.2240187665377,2019.8284990850866,2060.2250690068095,2101.429570323563,2143.4581616626274,2186.327324824786,2230.0538712457637,2274.6549485909841,2320.1480474782229,2366.5510083383838,2413.8820284104254,2462.1596688781083,2511.4028621496054,2561.6309192800363,2612.8635375466747,2665.1208081714522,2718.423224201405,2772.7916885441509,2828.2475221653617,2884.8124724501695,2942.5087217316036,3001.3588959883973,3061.3860737201026,3122.6137949955651,3185.0660706845106,3248.7673918750597,3313.7427394761507,3380.0175940154786,3447.6179456308305,3516.5703042629993,{"$f":"GP71-GP79+GP82","v":3586.9017100511173},3658.6397439375996,3731.8125384836085,3806.4487889005841,3882.5777643053807,3960.2293191960671,4039.4339051619213,4120.2225828219271,4202.6270340091723,4286.679574192618,4372.4131651508214,4459.8614278967943,4549.0586558654804,4640.0398283583345,4732.840624264737,4827.4974360504993,4924.0473840301274,5022.5283309266724,5122.9788967144605,5225.4384737693563,5329.9472423138204,5436.5461861742606,5545.277108853631,5656.1826499256567,5769.3063017544027,5884.6924265502494,6002.386273769579,6122.4339978560174,6244.8826763428106,6369.7803283124122,6497.1759332302508,6627.1194501494419,6759.6618373043457,6894.8550720935855,7032.7521714639734,7173.4072126996352,7316.8753546310527,7463.2128592643294,7612.4771138462875,7764.7266533665779,7920.0211835151586,8078.4216040944739,8239.9900329052289,8404.7898300981251,8572.8856230324382,8744.3433316093324,8919.230194129028,9097.6147936582056,9279.567084921795,9465.1584217381005,9654.4615850067512,9847.5508112344432,10044.501821665728,10245.391851965342,10450.29968251032,10659.305669283602,10872.491775389042,11089.941603188501,11311.740427090203,11537.975226990244,11768.734722380375,12004.109407140064,12244.191585026103,12489.075405865862,{"$f":"JB71-JB79+JB82","v":12738.85690248526},12993.634028359265,13253.506696036631,13518.57681630861,13788.948338183916,14064.727289647286,14346.021819240572,14632.942238472921,14925.601065081817,15224.113067154478,15528.595308139369,15839.167192746138,16155.950513776988,16479.069499888763,16808.650864300605,17144.82385449619,17487.720302904996,17837.474678593491,18194.224140010941,18558.108588766434,18929.270724496448,19307.8561008203,19694.013182428422,20087.893403292084,20489.651226057136,20899.444202615541,21317.433035884296,21743.78164283299,22178.657218759574,22622.230302857301,23074.674845093796,23536.168274423566,24006.891568365965,24487.029323980725,24976.769830255995,25476.305141939163,25985.831154865082,26505.54768276347,27035.658535621133,27576.371599610258,28127.898918607338,28690.456777338812,29264.265786210995,29849.550967815274,30446.541845164353,31055.472531711963,31676.581823150809,32310.113291061985,32956.315378418425,33615.441497030253,34287.750126906903,34973.504917619139,35672.974791689339,36386.434050059441,37114.162479631224,37856.445463016251,38613.574090416019,39385.845273793835,40173.561863294395,40977.032766006865,41796.573067108373,42632.504153400558,43485.153839374951,44354.856495721258,{"$f":"LN71-LN79+LN82","v":45241.953180472803},46146.791772754194,47069.727109165106,48011.121122967823,48971.342985981391,49950.76925336499,50949.784011272706,51968.779027465134,53008.153904943822,54068.31623863538,55149.681775239318,56252.67457623317,57377.7271841896,58525.280792357386,59695.78541768701,60889.700077289497,62107.492968424092,63349.641652105805,64616.633240337324,65908.964587143215,67227.142483411066,68571.683855547264,69943.115968275815,71341.976631272672,72768.814410155072,74224.188841511554,75708.670652328161,77222.8419837736,78767.296619468645,80342.6402183053,81949.490551921481,83588.477746957447,85260.244532087905,86965.446490084563,88704.752314824509,90478.844073513421,92288.417474087968,94134.182138027449,96016.861878571319,97937.194984505652,99895.934509652288,101893.84856812413,103931.72063545036,106010.34985581567,108130.55135531891,110293.15656159984,112499.01352979094,114748.98727501801,117043.96011150975,119384.83199854169,121772.52089324105,124207.96311047883,126692.11368993964,129225.94677052222,131810.45597222151,134446.65478569729,137135.5769695559,139878.27695555647,142675.83026203842,145529.33391547739,148439.90688052666,151408.69049866515,154436.84893554045,157525.56963733927,{"$f":"NZ71-NZ79+NZ82","v":160676.06379624174},163889.56682511579,167167.33884179982,170510.66516298076,173920.85680797137,177399.25101252616,180947.21175300432,184566.13028084364,188257.42566788264,192022.54536243365,195862.96575659025,199780.19276471538,203775.76241363012,207851.24144447938,212008.22792667718,216248.35188406034,220573.27593359334,224984.69593678421,229484.34166411246,234073.97747275775,238755.40299776496,243530.45385708555,248401.00237070158,253368.9582939659,258436.26956575585,263604.92307138781,268876.9454208673,274254.40374261641,279739.40649299684,285334.1042820302,291040.69071559346,296861.40325428447,302798.52408964536,308854.38103751338,315031.34844951087,321331.84814251924,327758.35034664406,334313.37467219948,340999.49109583604,347819.32096633408,354775.5380304578,361870.86947925552,369108.09701502934,376490.05793975008,384019.646264966,391699.81384390185,399533.57152600656,407523.99033440591,415674.20266699017,423987.40352103155,432466.8517424544,441115.87129980099,449937.85258330969,458936.25373021909,468114.6019759255,477476.49503223138,487025.6024929214,496765.66726693127,506700.50704046676,516834.01576752064,527170.16519031569,537713.00638964551,548466.67136601557,559435.37465216545,{"$f":"QL71-QL79+QL82","v":570623.41495713941},582035.17684327043,593675.13243613276,605547.84316815902,617657.9615569734,630010.23301839363,642609.49771588063,655460.69244554988,668568.85255916673,681939.11392447178,695576.71492434957,709486.99849517853,723675.41420541052,738147.5203747612,752908.98623518576,767965.5941342169,783323.24178137863,798987.94453878363,814965.83775625192,831263.17915250186,847886.35124259151,864841.86381264217,882136.3564432211,899776.60108134244,917769.50466314354,936122.1117869406,954841.60743848258,973935.31976923789,993410.7229281785,1013275.4399483566,1033537.245689578,1054204.0698377036,1075283.9999614968,1096785.284628517,1118716.3365812474,1141085.7359729947,1163902.2336674402,1187174.7545995112,1210912.401201725,1235124.4568950636,1259820.3896464217,1285009.8555936457,1310702.7027389789,1336908.9747124007,1363638.9146056739,1390902.9688792324,1418711.7913408596,1447076.2472004876,1476007.4171993611,1505516.6018163844,1535615.3255528463,1566315.3412958167,1597628.6347621074,1629567.429024013,1662144.1891177688,1695371.626735766,1729262.705004374,1763830.643348112,1799088.9224411387,1835051.2892476236,1871731.7621525745,1909144.6361830146,1947304.4883215977,1986226.1829148068,{"$f":"SX71-SX79+SX82","v":2025924.8771734033},2066416.0267702679,2107715.3915351108,2149839.0412447453,2192803.3615145013,2236625.0597881856,2281321.1714279633,2326909.0659076585,2373406.4531056145,2420831.3897041706,2469202.2856890764,2518537.9109562179,2568857.4020229494,2620180.2688428191,2672526.4017300834,2725916.0783866155,2780369.9710383769,2835909.1536766822,2892555.1094073448,2950329.7379056998,3009255.3629783699,3069354.740230937,3130651.0648411564,3193167.979436357,3256929.5820753942,3321960.4343333878,3388285.5694867852,3455930.5008000382,3524921.2299092668,3595284.2553025293,3667046.5808943952,3740235.724690706,3814879.727543897,3891007.1619910626,3968647.1411756873,4047829.3278463595,4128583.9434280773,4210941.7771643121,4294934.1953195669,4380593.1504416596,4467951.1906743674,4557041.4691144563,4647897.7532050945,4740554.4341603247,4835046.5364068728,4931409.7270375984,5029680.3252663771,5129895.3118703561,5232092.338610705,5336309.7376172561,5442586.5307236388,5550962.4387382902,5661477.8906344194,5774174.0326425675,5889092.7372262254,6006276.611923825,6125769.0080282455,6247614.029092554,6371856.5392252672,6498542.1711591957,6627717.3340589311,6759429.2210414354,6893725.8163746838,7030655.902323612,{"$f":"VJ71-VJ79+VJ82","v":7170269.0656029675},7312615.7034031535,7457747.0289411321,7605715.0765001727,7756572.7059028428,7910373.6063743234,8067172.2997378064,8227024.1428867448,8389985.329472281,8556112.8907442577,8725464.6954696625,8898099.448866507,9074076.6904617399,9253456.7908030972,9436300.9469265807,9622671.1764917485,9812630.3104826361,10006241.984368201,10203570.627611432,10404681.451403912,10609640.434501234,10818514.307023996,11031370.53207897,11248277.285048841,11469303.43038867,11694518.495755399,11923992.643291395,12157796.637862567,12396001.812049279,12638680.027671337,12885903.633609466,13137745.419689223,13394278.566349093,13655576.589832626,13921713.282596163,14192762.648634015,14468798.833372502,14749896.047803752,15036128.486465195,15327570.238886312,15624295.194072254,15926376.937591087,16233888.640780911,16546902.941591818,16865491.816520192,17189726.443082765,17519677.052232057,17855412.770082481,18197001.448279474,18544509.482301589,18898001.616945215,19257540.738194503,19623187.650636949,19995000.839519411,20373036.216514442,20757346.84816955,21147982.665998302,21544990.157067403,21948412.03389287,22358286.882378355,22774648.786448691,23197526.927964613,23626945.160404839,24062921.554721452,{"$f":"XV71-XV79+XV82","v":24505467.915679444},24954589.266887825,25410283.302620996,25872539.804423325,26341340.020366848,26816656.004698806,27298449.915501162,27786673.267813042,28281266.139547173,28782156.327353202,29289258.449418545,29802472.992015589,30321685.296423908,30846764.482645653,31377562.306127217,31913911.943474405,32455626.702909268,33002498.654966462,33554297.178666927,34110767.418107241,34671628.644129179,35236572.51539436,35805261.232872263,36377325.581384525,36952362.851472765,37529934.634475335,38109564.483250692,38690735.430566043,39272887.356683619,39855414.197177634,40437660.981492221,41018920.692187555,41598430.934223913,42175370.403015487,42748855.139308333,43317934.558245003,43881587.239224456,44438716.462376609,44988145.476644762,45528612.48356846,46058765.319935679,46577155.821477093,47082233.848717555,47572340.954999462,48045703.67550566,48500426.414864115,48934483.909600958,49345713.240302324,49731805.366870686,50090296.158694461,50418556.889879093,50713784.167951867,50972989.262563139,51192986.798764616,51370382.777336985,51501561.88244459,51582674.034548014,51609620.144031815,51578037.01838284]
[]
[null,null,"Value of Nominal Interest from NPV Calculation",{"$f":"G105","v":5.2000000000000005E-2},{"$f":"NPV($D$87,E77:AAB77)","v":2130.0367908994685},2172.6375265609345,2216.0902769275021,2260.4120822928448,2305.6203237565069,2351.7327300399797,2398.7673844391702,2446.7427319158869,2495.6775863311127,2545.5911378230667,2596.5029603326807,2648.4330192796683,2701.4016793921051,2755.4297126926153,2810.538306644215,2866.7490724591635,2924.0840535738907,2982.5657342935601,3042.2170486093592,3103.0613891922567,3165.122616566603,3228.4250684671747,3292.9935693834009,3358.853440294431,3426.0305085989266,3494.5511182434966,3564.4421400535707,3635.7309822710495,3708.4456013025856,3782.6145126828833,3858.2668022572675,3935.4321375878735,4014.1407795880132,4094.423594389139,4176.3120654452432,4259.838305879307,4345.0350710766297,4431.9357715301403,4520.5744859424958,4610.9859745902304,4703.2056929553046,4797.2698056292338,4893.215200495124,4991.0795031936223,5090.9010918780205,5192.7191122645181,5296.5734929834389,5402.5049612375287,5510.5550587733651,5620.7661581722759,5733.1814794669644,5847.8451070905694,5964.8020071646333,6084.0980451328742,6205.7800037476163,6329.8956014159185,6456.4935109126982,6585.6233784680371,6717.335843236332,6851.6825571546287,6988.7162051984069,7128.4905260422438,7271.0603331337934,7416.4815361892379,{"$f":"NPV($D$87,BQ77:ACN77)","v":7564.8111631186321},7716.1073823897377,7870.4295258391739,8027.8381119397727,8188.3948695332856,8352.162762037613,8519.2060121385657,8689.5901269748356,8863.3819238273809,9040.6495563218923,9221.4625411559846,9405.8917853603234,9594.0096141054073,9785.8897990642145,9981.6075873422687,10181.239730986286,10384.864517082895,10592.561798459332,10804.413024998212,11020.501275578734,11240.911290656295,11465.729505494224,11695.044084059695,11928.94495359766,12167.523839896547,12410.874303258921,12659.09177519173,12912.273595830207,13170.5190521105,13433.929416705481,13702.607987739333,13976.660129296704,14256.193312741498,14541.317158862545,14832.143480861931,15128.786328203074,15431.362031335926,15739.989247316415,16054.789006338431,16375.884759196677,16703.402425698183,17037.470444042494,17378.219821189305,17725.784184233849,18080.299832808501,18441.905792534319,18810.743869539994,19186.958706071808,19570.697837216037,19962.11174875496,20361.353936181244,20768.580964891011,21183.952531582327,21607.631526880283,22039.784099215965,22480.579719981302,22930.191249988606,23388.795007258344,23856.570836162777,24333.702177952728,24820.376142694575,25316.783582646171,25823.119167100063,26339.581458723707,{"$f":"NPV($D$87,EC77:AEZ77)","v":26866.372991426288},27403.700349783292,27951.774250048693,28510.809622788289,29081.025697165125,29662.646086910489,30255.89887801485,30861.016718172101,31478.23690801251,32107.801494161187,32749.957364156311,33404.956343267135,34073.055293246638,34754.516213061172,35449.606341632643,36158.598262637061,36881.770011398163,37619.405183918985,38371.793048093918,39139.228657145191,39922.012965327805,40720.452945949095,41534.86171174686,42365.558637677575,43212.869486157666,44077.126534811388,44958.668706772725,45857.841703593382,46774.998140808799,47710.497686215371,48664.707200913064,49638.000883168643,50630.76041515643,51643.375112633606,52676.242077608367,53729.766354061518,54804.361086782796,55900.447683383245,57018.455979548206,58158.824407593733,59322.000168396022,60508.439406757483,61718.607390281126,62952.97869182071,64212.037375581524,65496.277186941108,66806.201746068356,68142.324745411228,69505.170151137761,70895.272408602468,72313.17665192383,73759.438917752166,75234.626363312243,76739.317488806584,78274.102364266015,79839.582860938099,81436.372887301273,83065.098629799613,84726.398798392067,86420.924877010635,88149.341379028643,89912.326107838424,91710.57042263716,93544.779509530345,{"$f":"NPV($D$87,GO77:AHL77)","v":95415.672658055846},97323.983543236493,99270.46051327567,101255.86688300283,103280.98123319022,105346.59771585117,107453.52636564805,109602.59341752369,111794.64163068584,114030.53061907041,116311.13718841207,118637.35568005621,121010.09832164386,123430.29558481171,125898.89655004218,128416.86927881057,130985.20119317292,133604.8994629446,136276.99140061936,139002.52486418738,141782.56866800436,144618.21300187893,147510.56985854072,150460.77346964978,153469.98075052898,156539.37175379059,159670.15013202323,162863.54360974202,166120.80446476571,169443.2100192222,172832.06314037126,176288.69275143932,179814.45435266604,183410.73055277331,187078.93161105359,190820.49599029936,194636.8909207861,198529.61297553242,202500.18865705631,206550.17499586625,210681.1601609136,214894.76408225062,219192.63908613485,223576.47054283001,228047.9775273563,232608.91349344974,237261.06696099183,242006.26221718287,246846.36003173015,251783.25838632981,256818.89321873363,261955.23918168276,267194.31041701802,272538.16134525597,277988.88747094711,283548.62620413332,289219.55769822199,295003.90570460242,300903.9384443427,306921.9694973132,313060.35870907037,319321.51311586553,325707.88788814173,332221.98729287751,{"$f":"NPV($D$87,JA77:AJX77)","v":338866.36567517323},345643.62845942966,352556.433170554,359607.49047555553,366799.56524595572,374135.47764142568,381618.104215072,389250.37904080813,397035.29486323392,404975.90427050588,413075.32089061802,421336.72061159089,429763.34282602899,438358.49170052924,447125.53747045709,456067.91776057007,465189.13893201965,474492.77745625336,483982.48131635314,493661.97143635136,503535.04313909233,513605.56763320032,523877.49352972902,534354.8483891011,545041.74029892054,555942.35948328301,567060.97994421038,578401.96113584656,589969.7496720748,601768.88106819731,613803.98151739291,626079.76970260101,638601.05864457937,651372.75758681539,664399.87391805393,677687.51513317099,691240.89083316503,705065.3147650332,719166.20690233784,733549.09556725586,748219.61959495139,763183.53054109588,778446.69493339781,794015.0965680239,809894.83885179297,826092.14719103393,842613.37142807757,859464.98832628317,876653.60410457547,894185.95702248241,912068.92001665873,930309.50338992849,948914.8575538717,967892.27582602028,987249.19728276017,1006993.2096689981,1027132.0523657657,1047673.6194168663,1068625.9626157556,1089997.2946538227,1111795.992331302,1134030.5998320617,1156709.832063467,1179842.5780626852,{"$f":"NPV($D$87,LM77:AMJ77)","v":1203437.9044706845},1227505.0590752733,1252053.4744245468,1277092.7715121149,1302632.7635355196,1328683.459729308,1355255.0692741838,1382358.0052837636,1410002.888870457,1438200.5532919921,1466962.048180209,1496298.6438537021,1526221.8357159614,1556743.3487406929,1587875.1420459948,1619629.4135591534,1652018.604773829,1685055.4056013958,1718752.7593183075,1753123.8676113365,1788182.1957226244,1823941.4776964176,1860415.7217295258,1897619.2156275017,1935566.5323685454,1974272.5357772997,2013752.3863105662,2054021.5469572172,2095095.7892543848,2136991.1994222454,2179724.1846197131,2223311.479323261,2267770.1518313345,2313117.6108966847,2359371.6124892114,2406550.2666916107,2454672.0447305371,2503755.7861457863,2553820.7061001677,2604886.4028326743,2656972.8652577815,2710100.4807135276,2764290.0428613033,2819562.7597401245,2875940.2619783748,2933444.6111659408,2992098.3083897568,3051924.3029359048,3112946.0011611879,3175187.2755376459,3238672.473872927,3303426.4287100108,3369474.4669095441,3436842.4194180453,3505556.6312256972,3575643.971516917,3647131.8440173944,3720048.1975412667,3794421.5367419315,3870280.9330702568,3947656.0359440851,4026577.0841326602,4107074.917359998,4189180.9881310705,{"$f":"NPV($D$87,NY77:AOV77)","v":4272927.3737848597},4358346.7887782454,4445472.5972049292,4534338.8255534749,4624980.1757088276,4717432.0382013619,4811730.5057080667,4907912.3868100131,5006015.2200107733,5106077.2880200697,5208137.6323074838,5312236.0679305205,5418413.1986419829,5526710.4322812129,5637169.9964540452,5749834.9545061681,5864749.2217950225,5981957.5822648397,6101505.7053300431,6223440.163071881,6347808.4477534341,6474658.9896579916,6604041.1752560781,6736005.3657061048,6870602.9156941585,7007886.1926177936,7147908.5961193927,7290724.5779743223,7436389.6623391062,7584960.4663650943,7736494.721182826,7891051.2932626782,8048690.2061569812,8209472.6626290102,8373461.0671743648,8540719.0489399228,8711311.4850458987,8885304.5243161209,9062765.6114221886,9243763.5114464015,9428368.3348688614,9616651.5629841834,9808686.0737524386,10004546.168089861,10204307.596604165,10408047.586779119,10615844.870613806,10827779.712720646,11043933.938887103,11264390.965105616,11489235.82707585,11718555.210183524,11952437.479960026,12190972.713026162,12434252.728524156,12682371.120041134,12935423.288026853,13193506.472709272,13456719.787509974,13725164.252962185,13998942.831133066,14278160.460552217,14562924.091647465,14853342.722688913,{"$f":"NPV($D$87,QK77:ARH77)","v":15149527.436241867},15451591.436128376,15759650.084896997,16073820.94180024,16394223.801277347,16720980.731941082,17054216.116065331,17394056.689570334,17740631.582501389,18094072.35999614,18454513.06373499,18822090.253867954,19196943.051410828,19579213.181102268,19969045.014712382,20366585.614792876,20771984.778856773,21185395.083975658,21606971.931780018,22036873.593848024,22475261.25746581,22922299.071741298,23378154.194052227,23842996.836807042,24317000.314495299,24800341.09100398,25293198.827171829,25795756.428554121,26308200.093366202,26830719.360573933,27363507.158094753,27906759.851072233,28460677.290183671,29025462.859937426,29601323.526914842,30188469.887906838,30787116.217894271,31397480.517815821,32019784.562065225,32654253.945655391,33301118.130982749,33960610.494121753,34632968.370576449,35318433.100407146,36017250.072652534,36729668.768956266,37455942.806306064,38196329.978785828,38951092.298237622,39720496.033722669,40504811.749665923,41304314.342561319,42119283.076109305,42950001.614649639,43796758.054747462,44659844.954780571,45539559.36236956,46436202.839484341,47350081.485049121,48281505.954864018,49230791.478646025,50198257.873987101,51184229.557013512,52189035.54952243,{"$f":"NPV($D$87,SW77:ATT77)","v":53213009.482357554},54256489.594777331,55319818.729554296,56403344.323532172,57507418.393355042,58632397.516067915,59778642.80427435,60946519.875520989,62136398.815564252,63348654.135158449,64583664.71998474,65841813.773328304,67123488.751086473,68429081.288676813,69758987.119392261,71113605.983727902,72493341.529187843,73898601.200053319,75329796.11657314,76787340.943013713,78271653.743979901,79783155.828393131,81322271.580487892,82889428.277158156,84485055.890957817,86109586.878031686,87763455.950219706,89447099.830547512,91160956.991286993,92905467.3737299,94681072.088789999,96488213.09750998,98327332.870513096,100198874.02540274,102103278.94107215,104040989.34784843,106012445.89235295,108018087.67591664,110058351.76534812,112133672.67480455,114244481.81747204,116391206.92571397,118574271.43829864,120794093.85326867,123051087.04496369,125345657.54365866,127678204.77622679,130049120.26618429,132458786.79142028,134907577.49786139,137395854.96726617,139923970.23728883,142492261.77189347,145101054.38015184,147750658.08139038,150441366.91460732,153173457.69001615,155947188.6805214,158762798.25087765,161620503.42222381,164520498.36963972,167462952.85031393,170448010.55986613,173475787.41431725,{"$f":"NPV($D$87,VI77:AWF77)","v":176546369.75515863},179659812.47492644,182816137.06065097,186015329.55251515,189257338.41502413,192542072.31797022,195869397.82444531,199239136.98315352,202651064.82226238,206104906.74203497,209600335.80349916,213136969.91043073,216714368.88195592,220332031.41313109,223989391.92090726,227685817.2729654,231420603.39700085,235192971.76813146,239002065.77224582,242846946.94324413,246726591.07230693,250639884.18751428,254585618.40237564,258562487.63207728,262569083.17655131,266603889.16978845,270665277.89519686,274751504.96719575,278860704.37970573,282990883.42269689,287139917.46850801,291305544.63027406,295485360.29548532,299676811.53843683,303877191.41616863,308083633.15339077,312293104.22288036,316502400.32893205,320708139.30261451,324906754.91889542,329094490.64710051,333267393.34771514,337421306.93020904,341551865.98838854,345654489.43175614,349724374.13351059,353756488.61814237,357745566.81411463,361686101.89984608,365572340.27418488,369398275.68575805,373157643.55904913,376843915.55880386,380450294.4384048,383969709.22222185,387394810.77665824,390717967.82968855,393931263.50417244,397026492.43611127,399995158.55539304,402828473.61340016,405517356.54922706,408052433.79418099,410424040.62276387,{"$f":"NPV($D$87,XU77:AYR77)","v":412622223.66749042},414636744.72476453,416457085.98960084,418072456.86835861,419471802.53086233,420643814.37638396,421576942.60202938,422259411.07716435,422679234.74369776,422824239.77940607,422682086.78008646,422240297.23628634,421486283.60172439,420407383.27343392,418990896.82819271,417224130.88607961,415094446.0001384,412589310.00125068,409696357.25955802,406403454.35828358,402698772.71270913,398570868.70656258,394008771.96030939,389002082.39100868,383541076.7717011,377616825.54991949,371221320.74011749,364347615.7637887,356989978.17408663,349144056.26910043,340807060.66988647,331977962.01620334,322657706.01497579,312849447.16415071,302558802.5681957,291794127.36139292,280566813.36172932,268891612.69201797,256786988.22636098,244275492.84970596,231384179.65655965,218145045.36249438,204595509.35950086,190778931.01415208,176745167.98662621,162551178.53962204,148261671.00984788,133949803.83190516,119697939.73588803,105598457.98680523,91754628.796990454,78281554.323050424,65307180.957716264,52973387.945406303,41437157.689630233,30871833.481913067,21468470.767109372,13437288.470337022,7009227.3478881055,2437622.7900890294]
[null,null,"Value of Tax Shield Using NPV and Nominal Rate",{"$f":"D87","v":5.2000000000000005E-2},{"$f":"NPV($D$88,E78:AAB78)","v":639.0110372698399},{"$f":"NPV($D$88,F78:AAC78)","v":651.79125796828055},664.82708307824987,678.12362468785307,691.68609712695275,705.51981901199292,719.63021533175242,734.02281957476407,748.70327589933424,763.67734134691966,778.9508880998028,794.52990578389824,810.42050381763192,826.62891380778353,843.16149199326401,860.02472173774754,877.22521607216947,894.76972028806824,912.66511458280581,930.91841675767535,949.53678496997975,968.52752054015264,987.89807081502079,1007.6560320883293,1027.8091525796783,1048.3653354730463,1069.3326420160706,1090.7192946813125,1112.533680390774,1134.7843538048658,1157.4800406771801,1180.6296412763622,1204.2422338764025,1228.3270783167393,1252.8936196335756,1277.9514917637912,1303.5105213229881,1329.5807314590434,1356.1723457827468,1383.2957923770682,1410.9617078865945,1439.1809416887713,1467.9645601485361,1497.3238509580856,1527.2703275634076,1557.815733679357,1588.9720478950323,1620.7514883712586,1653.1665176320082,1686.2298474516829,1719.9544438400897,1754.3535321271709,1789.4406021493887,1825.2294135398613,1861.734001124282,1898.9686804247729,1936.9480532738062,1975.6870135404149,2015.2007529708978,2055.5047671463917,2096.6148615595262,2138.547157812674,2181.3180999401366,2224.9444608567733,{"$f":"NPV($D$88,BQ78:ACN78)","v":2269.4433489355915},2314.8322147169197,2361.1288577517585,2408.3514335819359,2456.5184608599802,2505.6488286112808,2555.7618036415661,2606.877038092452,2659.0145771482094,2712.1948668965683,2766.4387623467974,2821.7675356081027,2878.2028842316167,2935.7669397192517,2994.4822762026788,3054.3719192958924,3115.4593551248745,3177.7685395377925,3241.3239074994608,3306.1503826736171,3372.2733871968971,3439.7188516482793,3508.5132252179146,3578.6834860792978,3650.2571519689682,3723.2622909776819,3797.7275325575206,3873.6820787490637,3951.1557156331482,4030.1788250116442,4110.7823963217961,4192.9980387890118,4276.8579938224502,4362.3951476587708,4449.6430442585779,4538.6358984609315,4629.408609400788,4721.9967741949195,4816.4367019015299,4912.7654277590191,5011.0207277094532,5111.2411332127558,5213.465946356805,5317.7352552701441,5424.0899498425533,5532.5717377603087,5643.223160861995,5756.0876118215392,5871.2093511647945,5988.6335246265025,6108.4061808543747,6230.5742894673022,6355.1857594746916,6482.2894580640932,6611.9352297647856,6744.1739159943845,6879.0573749965906,7016.6385021774995,7156.9712508488337,7300.1106533858183,7446.112842808363,7595.035074793851,7746.9357501300246,7901.8744376170835,{"$f":"NPV($D$88,EC78:AEZ78)","v":8059.9118974278981},8221.1101049349636,8385.532275014597,8553.2428868364805,8724.3077091495179,8898.793826073148,9076.7696634044605,9258.3050154516259,9443.4710724037559,9632.3404482483729,9824.9872092469304,10021.486902980158,10221.916587973985,10426.354863918343,10634.881902489769,10847.579478791124,11064.531003419464,11285.821555175698,11511.537914428158,11741.768597143548,11976.603889598353,12216.135883784727,12460.458513524076,12709.66759130327,12963.860845847292,13223.137960443397,13487.600612031827,13757.352511078012,14032.499442242673,14313.149305864614,14599.412160273901,14891.400264950566,15189.228124546949,15493.01253379011,15802.872623282503,16118.929906218442,16441.308326034818,16770.134305014988,17105.536793864467,17447.647322278117,17796.600050518788,18152.531822027235,18515.582217084313,18885.893607546204,19263.611212674408,19648.883156082346,20041.86052382052,20442.69742362342,20851.551045341334,21268.581722580748,21693.952995577154,22127.831675325699,22570.387908993707,23021.795246641905,23482.230709279786,23951.874858281404,24430.911866190367,24919.529588939866,25417.919639517619,25926.277463103143,26444.80241370857,26973.69783235151,27513.171126791163,28063.433852859122,{"$f":"NPV($D$88,GO78:AHL78)","v":28624.701797416721},29197.195062970964,29781.138153982723,30376.760064900878,30984.294369957031,31603.979314755321,32236.057909694406,32880.778025257096,33538.392489205748,34209.15918572111,34893.341156523638,35591.206704016928,36303.02949649324,37029.08867544352,37769.668965012621,38525.060783643101,39295.56035795185,40081.469838883328,40883.09742018579,41700.757459256216,42534.7706004012,43385.463900563678,44253.170957562237,45138.232040894887,46040.994225158764,46961.81152613712,47901.04503960695,48859.063082922636,49836.241339429667,50832.963005766673,51849.61894211141,52886.607825431704,53944.33630579985,55023.219165832023,56123.679483316053,57246.148797089656,58391.067276235808,59558.883892659687,60750.056597116905,61965.052498759833,63204.348048274005,64468.42922467523,65757.791725840492,67072.941162849093,68414.393258206881,69782.674048034867,71178.320088297551,72601.87866515496,74053.908009519102,75534.977515898994,77045.667965620014,78586.571754504912,80158.293125105542,81761.448403576724,83396.666241283994,85064.587861239997,86765.867309466455,88501.171711380608,90271.181533302632,92076.590849193875,93918.107612721215,95796.453934759615,97712.366366442453,99666.596187863499,{"$f":"NPV($D$88,JA78:AJX78)","v":101659.90970255196},103693.08853782875,105766.92995116614,107882.24714266663,110039.86957378668,112240.64329242759,114485.4312645219,116775.11371224241,119110.58845897015,121492.7712811516,123922.59626718539,126401.01618347746,128929.00284780869,131507.54751015882,134137.66124113719,136820.37532817078,139556.74167960591,142347.83323687603,145194.74439490601,148098.59143090522,151060.51294172756,154081.67028996014,157163.24805891907,160306.45451673074,163512.52208967617,166782.70784498498,170118.29398326299,173520.58834075383,176990.92490162241,180530.66432045933,184141.1944552178,187823.93091078065,191580.31759337417,195411.8272760447,199319.96217541638,203306.25453995133,207372.26724994945,211519.59442950995,215749.86207070146,220064.72867017667,224465.88587848569,228955.05916232851,233534.00848001899,238204.52897040732,242968.45165553779,247827.64415731002,252784.01142842328,257839.49649788497,262996.08123137255,268255.78710674471,273620.67600499769,279092.85101697914,284674.45726616122,290367.68274780619,296174.75918482785,302097.96290069981,308139.61570973007,314302.08582505991,320587.78878472664,326999.18839614571,333538.79769939068,340209.17994961928,347012.94961904042,353952.77341880568,{"$f":"NPV($D$88,LM78:AMJ78)","v":361031.37134120543},368251.5177225821,375616.04232736392,383127.83145363472,390789.82906065619,398605.03791879216,406576.52078225464,414707.40158512926,423000.86666113714,431460.1659875976,440088.61445406178,448889.59315611084,457866.55071478849,467023.00462220795,476362.54261379846,485888.82406774623,495605.58143214905,505516.62168041896,515625.82779549254,525937.16028340161,536454.65871678805,547182.44330892561,558124.71651885833,569285.76468825038,580669.95971056295,592281.76073318999,604125.71589316987,616206.46408716624,628528.73677631456,641097.35982667306,653917.25538591365,666993.4437969788,680331.04554939875,693935.28326900525,707811.4837467632,721965.08000748302,736401.61341915955,751126.73584373551,766146.21183005022,781465.9208498029,797091.85957733402,813030.14421405713,829287.01285839081,845868.82792203629,862782.07859351207,880033.38334978139,897629.49251692847,915577.29088077194,933883.80034835753,952556.18266129331,971601.74216187734,991027.92861300462,1010842.3400728619,1031052.7258254134,1051666.9893677104,1072693.1914550739,1094139.5532052184,1116014.4592623822,1138326.4610225791,1161084.2799210777,1184296.8107832251,1207973.1252397983,1232122.4752079977,1256754.2964393217,{"$f":"NPV($D$88,NY78:AOV78)","v":1281878.212135463},1307504.0366334764,1333641.7791614779,1360301.6476660445,1387494.0527126468,1415229.6114604105,1443519.1517124174,1472373.7160430043,1501804.5660032327,1531823.1864060219,1562441.289692245,1593670.8203791557,1625523.959592595,1658013.1296843642,1691150.9989362149,1724950.4863518523,1759424.766538508,1794587.2746794533,1830451.7115990128,1867032.0489215613,1904342.5343260299,1942397.6968973982,1981212.3525768225,2020801.6097118317,2061180.8747082488,2102365.8577853385,2144372.5788358189,2187217.3733922993,2230916.8987017325,2275488.1399095277,2320948.4163548485,2367315.3879788034,2414607.0618470944,2462841.7987887035,2512038.3201523125,2562215.7146819774,2613393.4455137677,2665591.3572948319,2718829.6834266577,2773129.0534339184,2828510.5004606582,2884995.4688952561,2942605.8221257278,3001363.8504269607,3061292.2789812475,3122414.2760337335,3184753.4611841417,3248333.9138161931,3313180.1816661269,3379317.2895316863,3446770.7481227545,3515566.5630550641,3585731.2439880073,3657291.8139078473,3730275.8185572494,3804711.3360123402,3880626.9864080558,3958051.9418127807,4037015.9362529931,4117549.2758886567,4199682.849339922,4283448.1381656686,4368877.2274942333,4456002.8168066777,{"$f":"NPV($D$88,QK78:ARH78)","v":4544858.2308725631},4635477.4308385039,4727895.0254691001,4822146.2825400671,4918267.1403832044,5016294.219582323,5116264.8348195991,5218217.0068711033,5322189.4747504164,5428221.7079988439,5536353.9191204971,5646627.0761603862,5759082.9154232563,5873763.95433068,5990713.5044137314,6109975.6844378673,6231595.4336570315,6355618.5251926975,6482091.5795340035,6611062.078154414,6742578.377239746,6876689.7215223946,7013446.2582156779,7152899.0510421125,7295100.0943485899,7440102.3273011977,7587959.6481515579,7738726.9285662351,7892460.0280098626,8049215.8081721803,8209052.1474284232,8372027.9553216742,8538203.1870551109,8707638.8579812404,8880397.0580744538,9056540.9663720429,9236134.8653682843,9419244.1553447451,9605935.3686195612,9796276.1836966258,9990335.4392948039,10188183.148236543,10389890.511172926,10595529.930122143,10805175.02179575,11018900.630686881,11236782.841891835,11458898.993635744,11685327.68947129,11916148.810116792,12151443.524899768,12391294.302768394,12635784.922832783,12885000.484394884,13139027.416424232,13397953.486434164,13661867.808710884,13930860.851845292,14205024.445514729,14484451.786459185,14769237.443593808,15059477.362196127,15355268.867104068,15656710.664856724,{"$f":"NPV($D$88,SW78:ATT78)","v":15963902.844707247},16276946.878433198,16595945.618866291,16921003.29705964,17252225.518006511,17589719.25482038,17933592.841282301,18283955.962656274,18640919.644669291,19004596.240547519,19375099.415995456,19752544.131998502,20137046.625325948,20528724.386603042,20927696.135817684,21334081.795118365,21748002.458756346,22169580.360015992,22598938.834971935,23036202.2829041,23481496.123193976,23934946.748517945,24396681.474146355,24866828.483147416,25345516.767287366,25832876.063409522,26329036.785065901,26834129.949164227,27348287.097386107,27871640.212118994,28404321.626636997,28946463.929252982,29498199.861153912,30059662.207620803,30630983.68232163,31212296.804354519,31803733.76770588,32405426.302774966,33017505.52960439,33640101.802441329,34273344.545241617,34917362.07771419,35572281.431489594,36238228.155980609,36915326.113489091,37603697.263097599,38303461.432868063,39014736.079855308,39737636.037426092,40472273.249358363,41218756.490179874,41977191.071186669,42747678.531568065,43530316.314045556,44325197.424417138,45132410.074382223,45952037.307004869,46784156.604156464,47628839.475263327,48486151.026667133,49356149.510891937,50238885.855094165,51134403.167959869,52042736.224295199,{"$f":"NPV($D$88,VI78:AWF78)","v":52963910.926547557},53897943.742477953,54844841.118195318,55804598.8657545,56777201.524507254,57762621.695391066,58760819.347333565,59771741.094946094,60795319.446678743,61831472.022610515,62880100.741049752,63941090.973129205,65014310.664586805,66099609.423939347,67196817.576272115,68305745.181889653,69426181.019100249,70557891.530439466,71700619.731673688,72854084.082973242,74017977.32169202,75191965.256254271,76375685.520712644,77568746.28962326,78770724.952965379,79981166.750936553,81199583.368559077,82425451.490158677,83658211.313911632,84897265.026809052,86141975.24055241,87391663.389082208,88645608.088645577,89903043.461530954,91163157.424850628,92425089.946017146,93687931.266864076,94950720.098679602,96212441.790784299,97472026.475668579,98728347.194130048,99980218.004314512,101226392.07906272,102465559.79651658,103696346.8295268,104917312.24005319,106126946.58544271,107323670.04423447,108505830.56995377,109671702.08225548,110819482.70572746,111947293.06771475,113053174.66764113,114135088.33152147,115190912.76666653,116218443.23299739,117215390.34890658,118179379.05125178,119107947.73083331,119998547.56661792,120848542.08402003,121655206.9647681,122415730.13825431,123127212.18682919,{"$f":"NPV($D$88,XU78:AYR78)","v":123786667.10024704},124391023.41742931,124937125.7968802,125421737.06050755,125841540.75925873,126193144.31291521,126473082.78060886,126677823.32314937,126803770.42310937,126847271.93382174,126804626.03402591,126672089.17088592,126445885.08051726,126122214.98203017,125697269.0484578,125167239.26582392,124528333.80004159,123776793.0003752,122908907.17786738,121921036.30748509,120809631.81381273,119571260.61196883,118202631.58809271,116700624.71730259,115062323.03151031,113285047.66497579,111366396.22203526,109304284.72913659,107096993.45222595,104743216.88073011,102242118.2009659,99593388.604861006,96797311.804492727,93854834.149245217,90767640.770458713,87538238.208417863,84170044.00851877,80667483.807605386,77036096.467908293,73282647.854911804,69415253.896967903,65443513.608748309,61378652.807850264,57233679.304245614,53023550.395987846,48765353.561886631,44478501.302954361,40184941.149571538,35909381.920766413,31679537.396041572,27526388.639097136,23484466.296915121,19592154.287314884,15892016.383621888,12431147.306889072,9261550.0445739198,6440541.2301328098,4031186.5411011064,2102768.2043664316,731286.83702670876]
[null,null,"Value of Change in Economic Debt",{"$f":"D88","v":5.2000000000000005E-2},{"$f":"NPV($D$89,E81:AAB81)","v":819.24491656660848},{"$f":"NPV($D$89,F81:AAC81)","v":835.62981474164701},852.34241087206726,869.38925891656322,886.77704391296834,904.51258459986025,922.6028360905525,941.05489260061449,959.87599022987911,979.07350980017304,998.6549797497031,1018.6280790854337,1039.000640394423,1059.7806529154316,1080.976265671972,1102.5957906679748,1124.647706147427,1147.140659919135,1170.0834727480431,1193.4851418143533,1217.354844241825,1241.7019406966147,1266.5359790581892,1291.8666981635133,1317.7040316262492,1344.0581117322624,1370.9392734130665,1398.3580582987438,1426.3252188519061,1454.8517225843209,1483.9487563579273,1513.6277307718251,1543.9002846369785,1574.7782895405035,1606.27385450115,1638.3993307179198,1671.1673164137087,1704.590661775751,1738.6824739949016,1773.4561224056861,1808.9252437292068,1845.1037474208563,1882.0058211249479,1919.6459362385606,1958.038853586532,1997.1996292100255,2037.1436202708458,2077.8864910738439,2119.4442192097627,2161.8331018209442,2205.069761992359,2249.171155270456,2294.1545763123204,2340.0376656679728,2386.8384166981427,2434.575182630449,2483.2666837568181,2532.9320147746621,2583.5906522749915,2635.2624623803617,2687.9677085352896,2741.7270594529136,2796.5615972201363,2852.4928255652017,{"$f":"NPV($D$89,BQ81:ACN81)","v":2909.542678290481},2967.7335278738778,3027.0881942423639,3087.629953720962,3149.3825481605636,3212.3701942485941,3276.6175930055106,3342.1499394716225,3408.9929325872617,3477.1727852709832,3546.7162346988539,3617.6505527897284,3690.0035568999838,3763.8036207322348,3839.0796854622636,3915.8612710884031,3994.1784880078867,4074.0620488248769,4155.5432803944486,4238.6541361076397,4323.4272084220274,4409.8957416430267,4498.0936449608107,4588.0555057478832,4679.8166031227192,4773.4129217844929,4868.88116612472,4966.258774620962,5065.5839345184377,5166.8955968053906,5270.2334914876392,5375.6381431690925,5483.1508869433546,5592.8138846035099,5704.6701411760223,5818.7635217851466,5935.1387688550212,6053.8415196550886,6174.9183241971859,6298.4166634901967,6424.3849681597303,6552.8726374401895,6683.9300585471419,6817.6086264362557,6953.96076395821,7093.0399424163461,7234.9007025353667,7379.5986758496383,7527.1906065190815,7677.7343735815166,7831.2890136497253,7987.9147440628894,8147.67298650063,8310.6263910696434,8476.8388608718396,8646.3755770638327,8819.3030244176935,8995.6890173929369,9175.6027267297432,9359.1147065742443,9546.2969221460426,9737.2227779593213,9931.9671466080854,10130.606398127571,{"$f":"NPV($D$89,EC81:AEZ81)","v":10333.21842994191},10539.882697411796,10750.680244992524,10965.693738015227,11185.007495103222,11408.707521237942,11636.881541484792,11869.619035394113,12107.011272090165,12349.151346061526,12596.134213667738,12848.056730375356,13105.017688739303,13367.117857143678,13634.460019316888,13907.14901463746,14185.291779245819,14468.997387978256,14758.377097139281,15053.544388129538,15354.615011946411,15661.707034574096,15974.940883281683,16294.439393847128,16620.327858725443,16952.734076180437,17291.7884003984,17637.623792604889,17990.375873202771,18350.182974953565,18717.186197222065,19091.529461305541,19473.359566869651,19862.826249513073,20260.082239482595,20665.283321563096,21078.588396164832,21500.159541632369,21930.162077799014,22368.76463081305,22816.139199259891,23272.461221605736,23737.90964499132,24212.666995399617,24696.919449228564,25190.856906292822,25694.673064287272,26208.565494738308,26732.735720473833,27267.389294643111,27812.735881315795,28368.989337693642,28936.367797964547,29515.093758834821,30105.394166770733,30707.500506984983,31321.648894201538,31948.080165236901,32587.039973430772,33238.778884965126,33903.552477111472,34581.621438437949,35273.251671024431,35978.714394718074,{"$f":"NPV($D$89,GO81:AHL81)","v":36698.286253475446},37432.249423829388,38180.891725525165,38944.506734367962,39723.393897326918,40517.85864994111,41328.212536070227,42154.773330042561,42997.865161241731,43857.818641187412,44734.970993153423,45629.666184378308,46542.255060918884,47473.095485200793,48422.552476315359,49390.998353124756,50378.81288022417,51386.383416824574,52414.105068610348,53462.380842630693,54531.621805290022,55622.247243493424,56734.684829014557,57869.370786148218,59026.750062714462,60207.276504477362,61411.413033053956,62639.631827376819,63892.414508780348,65170.252329791394,66473.646366686997,67803.107715904422,69159.157694372407,70542.328043848451,71953.161139336968,73392.210201672846,74860.039514351229,76357.224644692324,77884.352669420987,79442.022404756513,81030.844641095959,82651.44238238901,84304.451090291754,85990.518933200874,87710.307040255531,89464.489760424825,91253.754926755049,93078.804125907322,94940.352973072106,96839.131392372918,98775.88390287479,100751.36991030119,102766.36400457051,104821.65626328746,106918.05256127844,109056.37488631603,111237.46166114471,113462.16807193443,115731.36640328889,118045.9463799463,120406.81551529345,122814.89946684027,125271.14239878618,127776.50735182343,{"$f":"NPV($D$89,JA81:AJX81)","v":130331.97662031563},132938.55213700875,135597.2558654093,138309.13019999908,141075.23837442449,143896.66487783668,146774.51587952735,149709.91966204005,152704.02706291329,155758.01192523632,158873.07155718483,162050.427200718,165291.32450962046,168597.03403707297,171968.8517329382,175408.09945095336,178916.12546604211,182494.30500191657,186144.04076919775,189866.76351425817,193663.93257898858,197537.03647171296,201487.5934494739,205517.15211191186,209627.29200695589,213819.62424858383,218095.79214686377,222457.47185053414,226906.37300237393,231444.23940759953,236072.84971555529,240794.01811496468,245609.59504299739,250521.4679084293,255531.56182917891,260641.84038449536,265854.30638208048,271171.00264046225,276594.0127868898,282125.46207107097,287767.51819507009,293522.39215965639,299392.33912745601,305379.65930322226,311486.69883154967,317715.85071239062,324069.55573472503,330550.30342870299,337160.63303666911,343903.13450340054,350780.44948595809,357795.27238350379,364950.35138750129,372248.48955268395,379692.54588919529,387285.43647629459,395030.13559809478,402929.67690169287,410987.15457818762,419205.72456697683,427588.60578383162,436139.08137315931,444860.49998495268,453756.27707690187,{"$f":"NPV($D$89,LM81:AMJ81)","v":462829.89624210878},472084.9105629719,481524.94399167079,491153.69275778707,500974.92680361093,510992.49124759552,521210.30787656573,531632.37666717381,542262.7773372021,553105.67092723818,564165.30141332583,575445.99735118006,586952.1735525257,598688.33279423206,610659.06756076775,622869.0618207017,635323.09283781168,648026.03301748727,660982.85178906482,674198.61752477556,687678.49949600257,701427.76986749726,715451.80573026766,729756.0911739287,744346.2193990642,759227.89487058157,774406.93551254238,789889.27494544198,805680.96476659086,821788.17687441933,838217.2058374756,854974.47130895848,872066.520487573,889500.0306255297,907281.81158458348,925418.80844086153,943918.10413946456,962786.92219961574,982032.62947131402,1001662.7389443312,1021684.9126105133,1042106.9643802809,1062936.8630542585,1084182.735350972,1105852.8689916227,1127955.7158427779,1150499.8951181301,1173494.1966401238,1196947.584162601,1220869.1987553639,1245268.3622517339,1270154.5807600939,1295537.5482404823,1321427.1501472238,1347833.4671387188,1374766.7788553839,1402237.5677668799,1430256.5230895772,1458834.5447754769,1487982.7475736018,1517712.4651649101,1548035.2543718687,1578962.8994438183,1610507.4164190812,{"$f":"NPV($D$89,NY81:AOV81)","v":1642681.0575651163},1675496.3158976254,1708965.9297798004,1743102.8876028534,1777920.4325487672,1813432.0674365379,1849651.5596528572,1886592.9461683629,1924270.5386405082,1962698.9286041139,2001892.9927506689,2041867.8982973592,2082639.108446857,2124222.3879389404,2166633.8086947524,2209889.7555548497,2254006.9321118267,2299002.3666384663,2344893.4181123418,2391697.782337565,2439433.4981646612,2488118.9538091877,2537772.8932699095,2588414.4228471797,2640063.0177620486,2692738.5288769184,2746461.1895179325,2801251.6223998321,2857130.8466534629,2914120.2849563356,2972241.7707664678,3031517.555659587,3091970.3167698025,3153623.1643337235,3216499.6493377439,3280623.7712685331,3346019.9859659742,3412713.2135783713,3480728.846619165,3550092.7581243911,3620831.3099100096,3692971.360927993,3766540.275719997,3841565.9329670356,3918076.7341337926,3996101.6122055729,4075670.0405159267,4156812.0416627093,4239558.1965100393,4323939.6532736951,4409988.1366863661,4497735.9572401615,4587216.0205023065,4678461.8365003169,4771507.5291725677,4866387.8458792605,4963138.1669694278,5061794.515398181,5162393.5663886098,5264972.6571324123,5369569.7965221079,5476223.6749083381,5584973.673874151,5695859.8760185046,{"$f":"NPV($D$89,QK81:ARH81)","v":5808923.0747401305},5924204.7840123381,6041747.2481392995,6161593.4514828231,6283787.1281486088,6408372.7716201097,6535395.6443270594,6664901.7871356728,6796938.0287453709,6931551.9949778505,7068792.1179416776,7208707.6450555073,7351348.6479121437,7496766.0309638856,7645011.5400092481,7796137.7704595886,7950198.1753628561,8107247.073160789,8267339.6551541574,8430531.9926495682,8596881.0437595081,8766444.6598262824,8939281.5914380997,9115451.4940049723,9295014.9328591023,9478033.3878437094,9664569.2573512085,9854685.861770818,10048447.44630258,10245919.18309282,10447167.172644107,10652258.444450181,10861260.956803249,11074243.59571919,11291276.172923172,11512429.422835097,11737774.99849108,11967385.466335328,12201334.299811061,12439695.871678634,12682545.44498286,12929959.162589371,13182014.035205351,13438787.927795906,13700359.544303514,13966808.410572924,14238214.855380032,14514659.989457136,14796225.682404581,15082994.537369881,15375049.863373514,15672475.645153051,15975356.510391288,16283777.694189021,16597825.00063625,16917584.761328209,17243143.790667504,17574589.337784331,17912009.034901649,18255490.841962218,18605122.987328228,18960993.904355142,19323192.163632236,19691806.400674745,{"$f":"NPV($D$89,SW81:ATT81)","v":20066925.238842651},20448637.207249619,20837030.653420411,21232193.650439437,21634213.898324937,22043178.619354274,22459174.447049759,22882287.308525987,23312602.299887944,23750203.554352742,24195174.102760054,24647595.726116866,25107548.799815528,25575112.129142571,26050362.775685444,26533375.874229994,27024224.439720046,27522979.163843036,28029708.200781312,28544476.941656724,29067347.777177382,29598379.847976759,30137628.782119155,30685146.419225197,31240980.520652946,31805174.465151366,32377766.929381691,32958791.552683324,33548276.585440762,34146244.520386159,34752711.706152119,35367687.942367837,35991176.055570304,36623171.455181062,37263661.668775745,37912625.855855152,38570034.299301252,39235847.873681843,39910017.489547268,40592483.512836941,41283175.158498637,41982009.857397854,42688892.595576711,43403715.224903598,44126355.744134367,44856677.549388394,45594528.653029241,46339740.869921178,47092128.970020242,47851489.796248563,48617601.346587799,49390221.819321834,50169088.620352767,50953917.331511781,51744400.638787739,52540207.219398417,53340980.586641274,54146337.891465284,54955868.679733053,55769133.604151547,56585663.089890085,57404955.952926591,58226477.970213242,59049660.400795095,{"$f":"NPV($D$89,VI81:AWF81)","v":59873898.457073703},60698549.725473925,61522932.53584598,62346324.27902101,63167959.672039039,63987028.970673762,64802676.129006572,65613996.905940764,66420036.918701805,67219789.643542454,68012194.364066675,68796134.067794278,69570433.291832358,70333855.918768167,71085102.924197242,71822810.077603996,72545545.598666221,73251807.771427557,73940022.519200519,74608540.943513781,75255636.830910712,75879504.131949738,76478254.41734226,77049914.316800922,77592422.94687219,78103629.334780261,78581289.846127227,79023065.625192136,79426520.057525724,79789116.265594363,80108214.649350122,80381070.484830469,80604831.595220953,80776536.110230118,80893110.331191584,80951366.720956311,80948002.039455235,80879595.647737145,80742608.005399138,80533379.388560206,80248128.857976675,79882953.509501323,79433828.041910976,78896604.68014583,78267013.495276809,77540663.165999144,76713042.230234101,75779520.879451007,74735353.352673009,73575680.991791576,72295536.024825007,70889846.149127483,69353439.992326334,67681053.534945905,65867337.585309654,63906866.404433668,61794147.586227462,59523633.306514904,57089733.063112557,54486828.038598791,51709287.227439664,48751485.479887918,45607823.626587071,42272750.860124603,{"$f":"NPV($D$89,XU81:AYR81)","v":38740789.5629666},35006562.785312735,31064824.591495518,26910493.509688858,22538689.336954799,17944773.570106406,13124393.752594294,8073532.0487198215,2788558.3790017595,-2733711.5253754002,-8495952.765385326,-14500262.203115916,-20748083.236355353,-27240123.946945418,-33976268.117557794,-40955478.575789727,-48175692.286307,-55633706.571013637,-63325055.793738075,-71243877.79950875,-79382769.348971456,-87732629.735641584,-96282491.717318997,-105019338.83283821,-113927908.11118387,-122990477.11157709,-132186634.16017027,-141493030.57119364,-150883113.55742547,-160326838.44642407,-169790358.72467461,-179235692.3312993,-188620362.51586616,-197897011.46067134,-207012984.74620908,-215909884.60891533,-224523089.8021431,-232781239.72417167,-240605680.3202877,-247909869.09896839,-254598736.42433336,-260568000.05756664,-265703429.71824601,-269880058.2216512,-272961335.51931006,-274798221.7264266,-275228214.96043742,-274074309.53879035,-271143879.79005408,-266227484.41951486,-259097586.03730831,-249507180.10257959,-237188327.15980744,-221850581.8418473,-203179311.68686861,-180833898.36160958,-154445813.39946818,-123616560.04709452,-87915472.265366837,-46877361.347865939]
[]
[null,null,"Value of Equity Using Net New Debt",{"$f":"CHOOSE($Q$45,G37,G42,G47,G52)","v":8.1954926108374362E-2},{"$f":"NPV($D$91,E84:AAB84)","v":1267.0988118550949},{"$f":"NPV($D$91,F84:AAC84)","v":1292.4407880919814},{"$f":"NPV($D$91,G84:AAD84)","v":1318.2896038535857},1344.655395930409,1371.5485038487566,1398.9794739254512,1426.9590634036661,1455.4982446714307,1484.6082095645265,1514.3003737554691,1544.5863812302109,1575.4781088544205,1606.9876710310975,1639.1274244512788,1671.9099729398454,1705.3481723981445,1739.4551358455872,1774.2442385619518,1809.7291233326046,1845.9237057986379,1882.8421799139612,1920.4990235115472,1958.9090039810433,1998.0871840598834,2038.0489277402646,2078.809906294196,2120.3861044191572,2162.793826506565,2206.0497030356637,2250.1706970952819,2295.1741110360272,2341.0775932555184,2387.8991451193292,2435.6571280203475,2484.3702705792989,2534.0576759893465,2584.7388295074907,2636.4336060959154,2689.1622782160134,2742.9455237783932,2797.804434251902,2853.7605229347755,2910.8357333911699,2969.0524480565568,3028.4334970151181,3089.0021669526832,3150.7822102888485,3213.7978544915668,3278.0738115781623,3343.6352878062903,3410.5079935587878,3478.7181534261204,3548.2925164905669,3619.2583668160701,3691.6435341478323,3765.476404825949,3840.7859329173634,3917.6016515702913,3995.953684595951,4075.8727582818074,4157.3902134409882,4240.5380177030065,4325.3487780498745,4411.8557536032185,{"$f":"NPV($D$91,BQ84:ACN84)","v":4500.092868667225},4590.0947260320127,4681.8966205435836,4775.5345529448787,4871.0452439936025,4968.4661488627435,5067.8354718286046,5169.1921812531355,5272.5760248654087,5378.0275453492186,5485.5880962419042,5595.2998581515767,5707.2058552985945,5821.3499723875739,5937.7769718173267,6056.5325112346545,6177.6631614391936,6301.2164246466391,6427.2407531169774,6555.7855681553883,6686.9012794931677,6820.6393050562065,6957.0520911289368,7096.1931329214385,7238.11699554805,7382.8793354253012,7530.5369220981347,7681.1476605022963,7834.7706136723355,7991.4660259034217,8151.2953463766416,8314.3212532566904,8480.6076782715736,8650.2198317837574,8823.224228363064,8999.6887128705985,9179.6824870648907,9363.2761367392795,9550.5416594032213,9741.5524925163008,9936.3835422872398,10135.111213048878,10337.813437220839,10544.569705871018,10755.461099888627,10970.570321780766,11189.98172810454,11413.781362548141,11642.056989673685,11874.89812933437,12112.396091780476,12354.644013467283,12601.736893578975,12853.771631283682,13110.847063732659,13373.064004820268,13640.525284718595,13913.335790203235,14191.602505785269,14475.434555665872,14764.943246530258,15060.242111197327,15361.446953142169,15668.675891909645,{"$f":"NPV($D$91,EC84:AEZ84)","v":15982.049409435005},16301.690397292417,16627.724204887581,16960.278688614097,17299.484261993188,17645.473946816823,17998.383425312462,18358.351093351979,18725.51811472499,19100.028476496391,19482.029045472471,19871.669625795508,20269.103017690464,20674.485077386835,21087.974778238513,21509.734273066348,21939.928957747339,22378.727536076116,22826.302085922849,23282.828126715158,23748.484688268807,24223.454380995852,24707.923467516484,25202.081935702794,25706.123573184414,26220.246043343293,26744.650962828557,27279.54398062238,27825.134858686019,28381.637554219866,28949.270303567988,29528.255707801098,30118.820820010613,30721.197234349976,31335.621176854958,31962.333598081779,32601.580267597234,33253.611870359193,33918.684105024346,34597.057784221346,35288.998936831711,35994.77891231345,36714.674487113713,37448.967973207124,38197.947328807903,38961.906271293476,39741.144392388407,40535.967275650772,41346.686616308587,42173.620343494193,43017.092744921109,43877.434594056831,44754.9832798364,45650.082938972751,46563.084590912113,47494.346275488053,48444.233193329652,49413.117849077367,50401.380197462851,51409.407792310427,52437.595938520011,53486.347847087098,54556.074793225751,55647.196277652125,{"$f":"NPV($D$91,GO84:AHL84)","v":56760.140191094506},57895.342982093629,59053.249828158892,60234.314810347409,61439.001091334474,62667.78109704634,63921.136701925418,65199.559417898883,66503.55058712943,67833.621578620136,69190.293988750011,70574.099845822289,71985.581818700957,73425.293429623998,74893.799271269207,76391.675228163193,77919.508702517283,79477.898844582509,81067.456787609088,82688.80588750451,84342.581967290316,86029.433566439751,87750.022195208803,89505.022594051232,91295.122998221326,93121.025407669993,94983.445862337088,96883.114722953425,98820.776957452545,100797.19243311667,102813.13621456164,104869.39886768392,106966.78676968411,109106.12242529442,111288.24478932637,113514.00959567273,115784.28969288747,118099.97538647881,120461.97478804753,122871.21417140658,125328.63833582422,127835.21097653345,130391.91506264816,132999.75322264244,135659.74813753122,138372.94294192476,141140.40163309616,143963.20948823346,146842.47349003694,149779.32276082551,152774.90900532962,155830.40696233691,158947.01486536651,162125.95491257004,165368.47374601362,168675.84294055728,172049.35950250807,175490.34637824542,179000.15297301882,182580.15568012182,186231.75842065146,189956.39319405807,193755.5206397101,197630.63060968718,{"$f":"NPV($D$91,JA84:AJX84)","v":201583.24275302945},205614.90711167443,209727.20472830665,213921.74826637184,218200.18264247966,222564.18567146963,227015.4687243611,231555.77739947679,236186.89220697785,240910.62926709416,245728.84102231864,250643.41696384537,255656.28437252829,260769.40907467462,265984.79621293675,271304.49103262939,276730.57968377921,282265.19003919465,287910.49252891762,293668.70099135709,299542.07354143489,305532.91345610621,311643.57007758116,317876.43973461958,324233.96668223507,330718.64406021044,337333.01487076905,344079.67297580268,350961.26411404333,357980.48693857872,365140.09407511039,372442.89320138347,379891.7481481983,387489.58002244122,395239.36835257965,403144.15225705563,411207.03163604921,419431.16838708642,427819.7876449342,436376.17904631171,445103.69801988598,454005.76710205904,463085.87727907696,472347.58935597655,481794.53535290377,491430.41992935352,501259.02183690644,511284.19540099631,521509.87203231285,531940.06176844658,542578.85484634514,553430.42330621288,564499.02262749325,575788.99339755974,587304.76301378314,599050.84741961479,611031.85287541559,623252.47776466724,635717.51443631563,648431.85108395037,661400.47366255731,674628.46784360928,688121.02100922982,701883.42428626108,{"$f":"NPV($D$91,LM84:AMJ84)","v":715921.07462095725},730239.47689522593,744844.2460851185,759741.10946251801,774935.9088408472,790434.60286565695,806243.26935103245,822368.10766270512,838815.44114881475,855591.71961926343,872703.52187465364,890157.55828577362,907960.67342465452,926119.84874824923,944642.20533572196,963535.0066805043,982805.66153814981,1002461.7268311114,1022510.9106116048,1042961.0750836807,1063820.2396857352,1085096.5842346288,1106798.4521326167,1128934.3536384611,1151512.9692038312,1174543.152876494,1198033.9357714267,1221994.5296113878,1246434.3303381994,1271362.9217962346,1296790.0794895045,1322725.7744138322,1349180.1769656369,1376163.6609287835,1403686.8075411455,1431760.4096423939,1460395.4759047059,1489603.2351479693,1519395.140741227,1549782.8750920701,1580778.3542256956,1612393.7324554708,1644641.407146814,1677534.0235761767,1711084.4798871987,1745305.9321457255,1780211.7994959143,1815815.7694192599,1852131.8030986453,1889174.140889548,1926957.3079004909,1965496.1196849218,2004805.688046759,2044901.4269617999,2085799.0586174289,2127514.6195728104,2170064.4670421644,2213465.2853033184,2257734.0922342436,2302888.2459801012,2348945.4517532131,2395923.7687687683,2443841.6173189818,2492717.7859882666,{"$f":"NPV($D$91,NY84:AOV84)","v":2542571.4390124227},2593422.123784611,2645289.7785109594,2698194.7400189484,2752157.7517214059,2807199.9717393457,2863342.9811866982,2920608.7926202556,2979019.8586579184,3038599.0807687663,3099369.8182382579,3161355.8973120702,3224581.6205219594,3289071.7761975438,3354851.6481673243,3421947.0256529576,3490384.2133604349,3560190.0417721663,3631391.8776437803,3704017.6347098434,3778095.7846024912,3853655.3679871918,3930726.0059199501,4009337.9114303091,4089521.9013343803,4171309.4082828499,4254732.4930480784,4339823.8570553493,4426616.8551628152,4515145.5086951563,4605444.5187358223,4697549.2796830041,4791495.8930742834,4887321.1816854822,4985062.7039087676,5084758.7684157016,5186448.4491106095,5290171.6003798386,5395968.8726429427,5503881.7282112846,5613952.4574602395,5726224.1953209788,5840740.9380980348,5957547.5606187694,6076689.8337213723,6198214.4420877667,6322169.0024279598,6448602.082022693,6577563.2176311696,6709102.9347708868,6843272.7673765216,6980125.2778452802,7119714.0774758253,7262093.8473083135,7407320.3593732379,7555450.4983565146,7706542.2836888703,7860654.8920674203,8017848.680417316,8178185.2093021097,8341727.2667906014,8508538.892789105,8678685.4038475584,8852233.4184480589,{"$f":"NPV($D$91,QK84:ARH84)","v":9029250.8827850502},9209807.0970454998,9393972.7421991043,9581819.9073068462,9773422.1173577998,9968854.361643644,10168193.122680321,10371516.405686883,10578903.76863086,10790436.352851061,11006196.914266909,11226269.855185412,11450741.256715441,11679698.911800481,11913232.358879736,12151432.916188862,12394393.716710815,12642209.743787726,12894977.867405046,13152796.881158547,13415767.539916094,13683992.598184567,13957576.849193716,14236627.164708721,14521252.535581661,14811564.113054965,15107675.250826679,15409701.547890553,15717760.892161539,16031973.504898477,16352461.985935701,16679351.359734707,17012769.122267801,17352845.288744349,17699712.442191973,18053505.782902773,18414363.178756416,18782425.216431189,19157835.253512409,19540739.471510932,19931286.929799858,20329629.620481338,20735922.524192091,21150323.666857585,21572994.177404109,22004098.346437309,22443803.685895268,22892280.989684463,23349704.395305324,23816251.446474455,24292103.156749379,24777444.074161399,25272462.346860807,25777349.78977865,26292301.952307567,26817518.187003981,27353201.719312124,27899559.718310039,28456803.368475925,29025147.942471795,29604812.874940593,30196021.837310974,30799002.813602053,31413988.177219409,{"$f":"NPV($D$91,SW84:ATT84)","v":32041214.768731192},32680923.97461025,33333361.806929458,33998778.98398979,34677431.011862509,35369578.266823269,36075486.078650579,36795424.81476184,37529669.965153962,38278502.228112176,39042207.596650712,39821077.445637919,40615408.61956194,41425503.520883322,42251670.198916577,43094222.439181343,43953479.853152186,44829767.968336612,45723418.318598822,46634768.534645222,47564162.434575886,48511950.114402525,49478488.038423173,50464139.129335232,51469272.85796155,52494265.332451187,53539499.386810176,54605364.668602169,55692257.725651555,56800582.091565803,57930748.369883388,59083174.316637531,60258284.92111139,61456512.484547749,62678296.696553305,63924084.708927095,65194331.206616923,66489498.475493714,67810056.466607586,69156482.856568813,70529263.103674367,71928890.499372452,73355866.214631394,74810699.340752959,76293906.924135104,77806013.994461477,79347553.585757732,80919066.749721214,82521102.560686842,84154218.111559257,85818978.499989346,87515956.804034844,89245734.046489567,91008899.147018969,92806048.861182943,94637787.705368876,96504727.866596073,98407489.096087873,100346698.58544016,102322990.82413667,104337007.43709147,106389397.00080788,108480814.8366648,110611922.77973832,{"$f":"NPV($D$91,VI84:AWF84)","v":112783388.92148232},114995887.32447085,117250097.70731193,119546705.09771116,121886399.45155254,124269875.23572017,126697830.97225763,129170968.74130601,131689993.64010894,134255613.19520965,136868536.72478524,139529474.64788204,142239137.73711985,144998236.31121802,147807479.36348677,150667573.62218314,153579222.53839076,156543125.19681433,159559975.14461058,162630459.13307294,165755255.76668346,168935034.05371284,172170451.85219938,175462154.2047677,178810771.55535665,182216917.84050846,185681188.44743448,189204158.03060353,192786378.17810747,196428374.91853267,200130646.05851978,203893658.34059566,207717844.410256,211603599.58059993,215551278.38214514,219561190.88468683,223633598.77731177,227768711.1918222,231966680.25397518,236227596.34599075,240551483.06282005,244938291.84360713,249387896.25868902,253900085.93130162,258474560.07193071,263110920.60192832,267808664.84164563,272567177.7368421,277385723.59560144,282263437.30631411,287199315.00556952,292192204.16292506,297240793.04759532,302343599.54001081,307498959.24901545,312705012.89315116,317959692.902013,323260709.19106954,328605534.06056577,333991386.16623491,339415213.50642955,344873675.36702871,350363123.16200805,355879580.10388535,{"$f":"NPV($D$91,XU84:AYR84)","v":361418719.63437366},366975842.54147029,372545852.68483561,378123231.24671483,383702009.42077816,389275739.44606936,394837463.88778776,400379683.06083071,405894320.485874,411372686.26128966,416805438.22728997,422182540.79142308,427493221.27681106,432725923.64636779,437868259.44755977,442906955.81314123,447827800.34356505,452615582.68652326,457254032.61818665,461725754.41919988,466012157.32629198,470093381.82746506,473948221.55504155,477554040.51638603,480886685.38678968,483920392.57278061,486627689.73694575,488979291.45715046,490943988.67379588,492488531.55834121,493577505.41474307,494173199.20258647,494235466.24648124,493721576.67066211,492586061.07059222,490780544.90463215,488253573.05841082,484950424.00231749,480812912.92842776,475779183.21705246,469783485.544864,462755943.90605938,454622307.77515584,445303689.5946101,434716286.72240549,422771086.92384744,409373556.43794292,394423309.59167284,377813758.8750779,359431744.32610965,339157141.00648934,316862443.27810919,292412324.51360643,265663170.79434517,236462587.06394899,204648874.11540529,170050474.69435838,132485386.9001839,91760542.959479824,47671151.333356477]
[null,null,"Value of Equity Flows before Tax Shield",{"$f":"D91","v":8.1954926108374362E-2},{"$f":"NPV($D$92,E85:AAB85)","v":1267.0988118550949},1292.4407880919814,1318.2896038535857,1344.655395930409,1371.5485038487566,1398.9794739254512,1426.9590634036661,1455.4982446714307,1484.6082095645265,1514.3003737554691,1544.5863812302109,1575.4781088544205,1606.9876710310975,1639.1274244512788,1671.9099729398454,1705.3481723981445,1739.4551358455872,1774.2442385619518,1809.7291233326046,1845.9237057986379,1882.8421799139612,1920.4990235115472,1958.9090039810433,1998.0871840598834,2038.0489277402646,2078.809906294196,2120.3861044191572,2162.793826506565,2206.0497030356637,2250.1706970952819,2295.1741110360272,2341.0775932555184,2387.8991451193292,2435.6571280203475,2484.3702705792989,2534.0576759893465,2584.7388295074907,2636.4336060959154,2689.1622782160134,2742.9455237783932,2797.804434251902,2853.7605229347755,2910.8357333911699,2969.0524480565568,3028.4334970151181,3089.0021669526832,3150.7822102888485,3213.7978544915668,3278.0738115781623,3343.6352878062903,3410.5079935587878,3478.7181534261204,3548.2925164905669,3619.2583668160701,3691.6435341478323,3765.476404825949,3840.7859329173634,3917.6016515702913,3995.953684595951,4075.8727582818074,4157.3902134409882,4240.5380177030065,4325.3487780498745,4411.8557536032185,{"$f":"NPV($D$92,BQ85:ACN85)","v":4500.092868667225},4590.0947260320127,4681.8966205435836,4775.5345529448787,4871.0452439936025,4968.4661488627435,5067.8354718286046,5169.1921812531355,5272.5760248654087,5378.0275453492186,5485.5880962419042,5595.2998581515767,5707.2058552985945,5821.3499723875739,5937.7769718173267,6056.5325112346545,6177.6631614391936,6301.2164246466391,6427.2407531169774,6555.7855681553883,6686.9012794931677,6820.6393050562065,6957.0520911289368,7096.1931329214385,7238.11699554805,7382.8793354253012,7530.5369220981347,7681.1476605022963,7834.7706136723355,7991.4660259034217,8151.2953463766416,8314.3212532566904,8480.6076782715736,8650.2198317837574,8823.224228363064,8999.6887128705985,9179.6824870648907,9363.2761367392795,9550.5416594032213,9741.5524925163008,9936.3835422872398,10135.111213048878,10337.813437220839,10544.569705871018,10755.461099888627,10970.570321780766,11189.98172810454,11413.781362548141,11642.056989673685,11874.89812933437,12112.396091780476,12354.644013467283,12601.736893578975,12853.771631283682,13110.847063732659,13373.064004820268,13640.525284718595,13913.335790203235,14191.602505785269,14475.434555665872,14764.943246530258,15060.242111197327,15361.446953142169,15668.675891909645,{"$f":"NPV($D$92,EC85:AEZ85)","v":15982.049409435005},16301.690397292417,16627.724204887581,16960.278688614097,17299.484261993188,17645.473946816823,17998.383425312462,18358.351093351979,18725.51811472499,19100.028476496391,19482.029045472471,19871.669625795508,20269.103017690464,20674.485077386835,21087.974778238513,21509.734273066348,21939.928957747339,22378.727536076116,22826.302085922849,23282.828126715158,23748.484688268807,24223.454380995852,24707.923467516484,25202.081935702794,25706.123573184414,26220.246043343293,26744.650962828557,27279.54398062238,27825.134858686019,28381.637554219866,28949.270303567988,29528.255707801098,30118.820820010613,30721.197234349976,31335.621176854958,31962.333598081779,32601.580267597234,33253.611870359193,33918.684105024346,34597.057784221346,35288.998936831711,35994.77891231345,36714.674487113713,37448.967973207124,38197.947328807903,38961.906271293476,39741.144392388407,40535.967275650772,41346.686616308587,42173.620343494193,43017.092744921109,43877.434594056831,44754.9832798364,45650.082938972751,46563.084590912113,47494.346275488053,48444.233193329652,49413.117849077367,50401.380197462851,51409.407792310427,52437.595938520011,53486.347847087098,54556.074793225751,55647.196277652125,{"$f":"NPV($D$92,GO85:AHL85)","v":56760.140191094506},57895.342982093629,59053.249828158892,60234.314810347409,61439.001091334474,62667.78109704634,63921.136701925418,65199.559417898883,66503.55058712943,67833.621578620136,69190.293988750011,70574.099845822289,71985.581818700957,73425.293429623998,74893.799271269207,76391.675228163193,77919.508702517283,79477.898844582509,81067.456787609088,82688.80588750451,84342.581967290316,86029.433566439751,87750.022195208803,89505.022594051232,91295.122998221326,93121.025407669993,94983.445862337088,96883.114722953425,98820.776957452545,100797.19243311667,102813.13621456164,104869.39886768392,106966.78676968411,109106.12242529442,111288.24478932637,113514.00959567273,115784.28969288747,118099.97538647881,120461.97478804753,122871.21417140658,125328.63833582422,127835.21097653345,130391.91506264816,132999.75322264244,135659.74813753122,138372.94294192476,141140.40163309616,143963.20948823346,146842.47349003694,149779.32276082551,152774.90900532962,155830.40696233691,158947.01486536651,162125.95491257004,165368.47374601362,168675.84294055728,172049.35950250807,175490.34637824542,179000.15297301882,182580.15568012182,186231.75842065146,189956.39319405807,193755.5206397101,197630.63060968718,{"$f":"NPV($D$92,JA85:AJX85)","v":201583.24275302945},205614.90711167443,209727.20472830665,213921.74826637184,218200.18264247966,222564.18567146963,227015.4687243611,231555.77739947679,236186.89220697785,240910.62926709416,245728.84102231864,250643.41696384537,255656.28437252829,260769.40907467462,265984.79621293675,271304.49103262939,276730.57968377921,282265.19003919465,287910.49252891762,293668.70099135709,299542.07354143489,305532.91345610621,311643.57007758116,317876.43973461958,324233.96668223507,330718.64406021044,337333.01487076905,344079.67297580268,350961.26411404333,357980.48693857872,365140.09407511039,372442.89320138347,379891.7481481983,387489.58002244122,395239.36835257965,403144.15225705563,411207.03163604921,419431.16838708642,427819.7876449342,436376.17904631171,445103.69801988598,454005.76710205904,463085.87727907696,472347.58935597655,481794.53535290377,491430.41992935352,501259.02183690644,511284.19540099631,521509.87203231285,531940.06176844658,542578.85484634514,553430.42330621288,564499.02262749325,575788.99339755974,587304.76301378314,599050.84741961479,611031.85287541559,623252.47776466724,635717.51443631563,648431.85108395037,661400.47366255731,674628.46784360928,688121.02100922982,701883.42428626108,{"$f":"NPV($D$92,LM85:AMJ85)","v":715921.07462095725},730239.47689522593,744844.2460851185,759741.10946251801,774935.9088408472,790434.60286565695,806243.26935103245,822368.10766270512,838815.44114881475,855591.71961926343,872703.52187465364,890157.55828577362,907960.67342465452,926119.84874824923,944642.20533572196,963535.0066805043,982805.66153814981,1002461.7268311114,1022510.9106116048,1042961.0750836807,1063820.2396857352,1085096.5842346288,1106798.4521326167,1128934.3536384611,1151512.9692038312,1174543.152876494,1198033.9357714267,1221994.5296113878,1246434.3303381994,1271362.9217962346,1296790.0794895045,1322725.7744138322,1349180.1769656369,1376163.6609287835,1403686.8075411455,1431760.4096423939,1460395.4759047059,1489603.2351479693,1519395.140741227,1549782.8750920701,1580778.3542256956,1612393.7324554708,1644641.407146814,1677534.0235761767,1711084.4798871987,1745305.9321457255,1780211.7994959143,1815815.7694192599,1852131.8030986453,1889174.140889548,1926957.3079004909,1965496.1196849218,2004805.688046759,2044901.4269617999,2085799.0586174289,2127514.6195728104,2170064.4670421644,2213465.2853033184,2257734.0922342436,2302888.2459801012,2348945.4517532131,2395923.7687687683,2443841.6173189818,2492717.7859882666,{"$f":"NPV($D$92,NY85:AOV85)","v":2542571.4390124227},2593422.123784611,2645289.7785109594,2698194.7400189484,2752157.7517214059,2807199.9717393457,2863342.9811866982,2920608.7926202556,2979019.8586579184,3038599.0807687663,3099369.8182382579,3161355.8973120702,3224581.6205219594,3289071.7761975438,3354851.6481673243,3421947.0256529576,3490384.2133604349,3560190.0417721663,3631391.8776437803,3704017.6347098434,3778095.7846024912,3853655.3679871918,3930726.0059199501,4009337.9114303091,4089521.9013343803,4171309.4082828499,4254732.4930480784,4339823.8570553493,4426616.8551628152,4515145.5086951563,4605444.5187358223,4697549.2796830041,4791495.8930742834,4887321.1816854822,4985062.7039087676,5084758.7684157016,5186448.4491106095,5290171.6003798386,5395968.8726429427,5503881.7282112846,5613952.4574602395,5726224.1953209788,5840740.9380980348,5957547.5606187694,6076689.8337213723,6198214.4420877667,6322169.0024279598,6448602.082022693,6577563.2176311696,6709102.9347708868,6843272.7673765216,6980125.2778452802,7119714.0774758253,7262093.8473083135,7407320.3593732379,7555450.4983565146,7706542.2836888703,7860654.8920674203,8017848.680417316,8178185.2093021097,8341727.2667906014,8508538.892789105,8678685.4038475584,8852233.4184480589,{"$f":"NPV($D$92,QK85:ARH85)","v":9029250.8827850502},9209807.0970454998,9393972.7421991043,9581819.9073068462,9773422.1173577998,9968854.361643644,10168193.122680321,10371516.405686883,10578903.76863086,10790436.352851061,11006196.914266909,11226269.855185412,11450741.256715441,11679698.911800481,11913232.358879736,12151432.916188862,12394393.716710815,12642209.743787726,12894977.867405046,13152796.881158547,13415767.539916094,13683992.598184567,13957576.849193716,14236627.164708721,14521252.535581661,14811564.113054965,15107675.250826679,15409701.547890553,15717760.892161539,16031973.504898477,16352461.985935701,16679351.359734707,17012769.122267801,17352845.288744349,17699712.442191973,18053505.782902773,18414363.178756416,18782425.216431189,19157835.253512409,19540739.471510932,19931286.929799858,20329629.620481338,20735922.524192091,21150323.666857585,21572994.177404109,22004098.346437309,22443803.685895268,22892280.989684463,23349704.395305324,23816251.446474455,24292103.156749379,24777444.074161399,25272462.346860807,25777349.78977865,26292301.952307567,26817518.187003981,27353201.719312124,27899559.718310039,28456803.368475925,29025147.942471795,29604812.874940593,30196021.837310974,30799002.813602053,31413988.177219409,{"$f":"NPV($D$92,SW85:ATT85)","v":32041214.768731192},32680923.97461025,33333361.806929458,33998778.98398979,34677431.011862509,35369578.266823269,36075486.078650579,36795424.81476184,37529669.965153962,38278502.228112176,39042207.596650712,39821077.445637919,40615408.61956194,41425503.520883322,42251670.198916577,43094222.439181343,43953479.853152186,44829767.968336612,45723418.318598822,46634768.534645222,47564162.434575886,48511950.114402525,49478488.038423173,50464139.129335232,51469272.85796155,52494265.332451187,53539499.386810176,54605364.668602169,55692257.725651555,56800582.091565803,57930748.369883388,59083174.316637531,60258284.92111139,61456512.484547749,62678296.696553305,63924084.708927095,65194331.206616923,66489498.475493714,67810056.466607586,69156482.856568813,70529263.103674367,71928890.499372452,73355866.214631394,74810699.340752959,76293906.924135104,77806013.994461477,79347553.585757732,80919066.749721214,82521102.560686842,84154218.111559257,85818978.499989346,87515956.804034844,89245734.046489567,91008899.147018969,92806048.861182943,94637787.705368876,96504727.866596073,98407489.096087873,100346698.58544016,102322990.82413667,104337007.43709147,106389397.00080788,108480814.8366648,110611922.77973832,{"$f":"NPV($D$92,VI85:AWF85)","v":112783388.92148232},114995887.32447085,117250097.70731193,119546705.09771116,121886399.45155254,124269875.23572017,126697830.97225763,129170968.74130601,131689993.64010894,134255613.19520965,136868536.72478524,139529474.64788204,142239137.73711985,144998236.31121802,147807479.36348677,150667573.62218314,153579222.53839076,156543125.19681433,159559975.14461058,162630459.13307294,165755255.76668346,168935034.05371284,172170451.85219938,175462154.2047677,178810771.55535665,182216917.84050846,185681188.44743448,189204158.03060353,192786378.17810747,196428374.91853267,200130646.05851978,203893658.34059566,207717844.410256,211603599.58059993,215551278.38214514,219561190.88468683,223633598.77731177,227768711.1918222,231966680.25397518,236227596.34599075,240551483.06282005,244938291.84360713,249387896.25868902,253900085.93130162,258474560.07193071,263110920.60192832,267808664.84164563,272567177.7368421,277385723.59560144,282263437.30631411,287199315.00556952,292192204.16292506,297240793.04759532,302343599.54001081,307498959.24901545,312705012.89315116,317959692.902013,323260709.19106954,328605534.06056577,333991386.16623491,339415213.50642955,344873675.36702871,350363123.16200805,355879580.10388535,{"$f":"NPV($D$92,XU85:AYR85)","v":361418719.63437366},366975842.54147029,372545852.68483561,378123231.24671483,383702009.42077816,389275739.44606936,394837463.88778776,400379683.06083071,405894320.485874,411372686.26128966,416805438.22728997,422182540.79142308,427493221.27681106,432725923.64636779,437868259.44755977,442906955.81314123,447827800.34356505,452615582.68652326,457254032.61818665,461725754.41919988,466012157.32629198,470093381.82746506,473948221.55504155,477554040.51638603,480886685.38678968,483920392.57278061,486627689.73694575,488979291.45715046,490943988.67379588,492488531.55834121,493577505.41474307,494173199.20258647,494235466.24648124,493721576.67066211,492586061.07059222,490780544.90463215,488253573.05841082,484950424.00231749,480812912.92842776,475779183.21705246,469783485.544864,462755943.90605938,454622307.77515584,445303689.5946101,434716286.72240549,422771086.92384744,409373556.43794292,394423309.59167284,377813758.8750779,359431744.32610965,339157141.00648934,316862443.27810919,292412324.51360643,265663170.79434517,236462587.06394899,204648874.11540529,170050474.69435838,132485386.9001839,91760542.959479824,47671151.333356477]
[]
[null,null,"Interest Percent",null,{"$f":"E77/E71","v":0.68161177465308798},0.68161177465297018,0.68161177465284917,0.6816117746527236,0.68161177465259337,0.68161177465245804,0.68161177465231815,0.68161177465217171,0.68161177465202116,0.68161177465186407,0.68161177465170042,0.681611774651531,0.68161177465135514,0.68161177465117329,0.68161177465098266,0.68161177465078726,0.6816117746505832,0.68161177465037004,0.68161177465015177,0.68161177464992384,0.68161177464968514,0.68161177464944078,0.6816117746491841,0.68161177464892053,0.68161177464864453,0.68161177464835887,0.68161177464806411,0.68161177464775613,0.68161177464743594,0.68161177464710521,0.68161177464676215,0.68161177464640532,0.68161177464603506,0.68161177464564948,0.68161177464524936,0.68161177464483458,0.68161177464440514,0.68161177464395772,0.68161177464349265,0.68161177464301259,0.68161177464251343,0.68161177464199385,0.68161177464145595,0.68161177464089739,0.68161177464031597,0.68161177463971478,0.6816117746390894,0.68161177463844069,0.68161177463776668,0.68161177463706801,0.68161177463634237,0.6816117746355882,0.68161177463480671,0.68161177463399492,0.68161177463315092,0.68161177463227696,0.68161177463136879,0.68161177463042566,0.68161177462945044,0.68161177462843225,0.68161177462738176,0.68161177462628575,0.6816117746251481,0.68161177462397016,{"$f":"BQ77/BQ71","v":0.68161177462274536},0.68161177462147438,0.6816117746201571,0.68161177461878653,0.68161177461736722,0.6816117746158904,0.68161177461436007,0.68161177461276867,0.6816117746111221,0.68161177460940858,0.68161177460763067,0.68161177460578526,0.68161177460386824,0.68161177460188127,0.68161177459981814,0.68161177459767519,0.68161177459545086,0.68161177459314204,0.6816117745907474,0.68161177458825883,0.68161177458567612,0.68161177458299615,0.6816117745802146,0.6816117745773268,0.68161177457432898,0.68161177457121724,0.68161177456798649,0.68161177456463395,0.6816117745611544,0.68161177455753996,0.68161177455379107,0.68161177454989874,0.68161177454585631,0.68161177454166155,0.68161177453730748,0.6816117745327902,0.68161177452809663,0.68161177452322519,0.68161177451817145,0.6816117745129241,0.68161177450747534,0.68161177450182353,0.68161177449595323,0.68161177448986099,0.6816117744835366,0.68161177447697185,0.68161177447015686,0.68161177446308396,0.68161177445574306,0.6816117744481206,0.68161177444020871,0.68161177443199461,0.68161177442347132,0.68161177441462195,0.68161177440543641,0.68161177439590104,0.68161177438600307,0.68161177437573039,0.6816117743650657,0.68161177435399523,0.6816117743425042,0.68161177433057563,0.68161177431819575,0.68161177430534114,{"$f":"EC77/EC71","v":0.6816117742919986},0.68161177427815101,0.68161177426377706,0.68161177424885078,0.68161177423336294,0.68161177421728369,0.68161177420059271,0.68161177418326846,0.68161177416528451,0.68161177414661622,0.68161177412723772,0.68161177410712159,0.68161177408624374,0.68161177406456996,0.68161177404207085,0.68161177401871653,0.68161177399447404,0.68161177396930972,0.68161177394318784,0.6816117739160733,0.68161177388792804,0.68161177385871285,0.68161177382838423,0.68161177379690507,0.68161177376422688,0.6816117737303059,0.68161177369509562,0.68161177365854531,0.68161177362060577,0.68161177358122316,0.68161177354034308,0.6816117734979068,0.6816117734538597,0.68161177340813461,0.68161177336067236,0.68161177331140455,0.68161177326026379,0.6816117732071757,0.68161177315206878,0.68161177309486898,0.6816117730354907,0.68161177297385633,0.68161177290987585,0.68161177284346441,0.68161177277452623,0.6816117727029678,0.68161177262868822,0.68161177255158034,0.68161177247154237,0.68161177238845905,0.6816117723022177,0.68161177221269531,0.68161177211976853,0.68161177202330825,0.68161177192317934,0.68161177181924149,0.68161177171135334,0.68161177159935926,0.68161177148310592,0.68161177136243367,0.68161177123717043,0.68161177110714422,0.68161177097217218,0.68161177083206759,{"$f":"GO77/GO71","v":0.68161177068663459},0.68161177053567168,0.68161177037896603,0.68161177021630015,0.68161177004745055,0.68161176987217775,0.68161176969023973,0.68161176950138047,0.68161176930534251,0.68161176910184729,0.68161176889061215,0.68161176867134299,0.68161176844373705,0.68161176820747282,0.68161176796222578,0.68161176770764964,0.6816117674433928,0.68161176716908789,0.68161176688434677,0.68161176658877998,0.68161176628197095,0.68161176596349371,0.68161176563290593,0.68161176528974554,0.68161176493353204,0.68161176456377226,0.68161176417995273,0.68161176378153421,0.68161176336796392,0.68161176293866488,0.68161176249304056,0.68161176203046692,0.68161176155030223,0.68161176105187671,0.68161176053449546,0.68161175999743706,0.68161175943995533,0.68161175886127201,0.68161175826058029,0.6816117576370424,0.68161175698979248,0.68161175631792759,0.68161175562051113,0.68161175489656833,0.681611754145098,0.68161175336504487,0.6816117525553278,0.68161175171481658,0.68161175084233838,0.68161174993668083,0.68161174899658172,0.68161174802072422,0.68161174700776128,0.68161174595627094,0.68161174486479115,0.68161174373180233,0.68161174255572565,0.68161174133491964,0.68161174006768677,0.68161173875226111,0.68161173738680791,0.68161173596942537,0.68161173449813861,0.68161173297089694,{"$f":"JA77/JA71","v":0.68161173138557452},0.68161172973995932,0.68161172803176273,0.68161172625859923,0.68161172441800288,0.68161172250740631,0.68161172052414798,0.68161171846546498,0.68161171632848938,0.68161171411024246,0.68161171180763436,0.68161170941745475,0.68161170693637663,0.68161170436094065,0.68161170168755636,0.68161169891250406,0.68161169603191352,0.68161169304177061,0.6816116899379131,0.68161168671601169,0.68161168337157818,0.68161167989995297,0.68161167629630071,0.68161167255559707,0.68161166867263323,0.68161166464199707,0.68161166045807131,0.68161165611502905,0.68161165160681703,0.6816116469271537,0.68161164206951919,0.68161163702714422,0.68161163179300399,0.68161162635980677,0.68161162071998005,0.68161161486566513,0.68161160878870786,0.68161160248063735,0.68161159593266685,0.6816115891356731,0.68161158208018258,0.68161157475636502,0.68161156715401949,0.68161155926255002,0.68161155107096083,0.68161154256784073,0.68161153374133931,0.68161152457915852,0.6816115150685319,0.68161150519621161,0.68161149494843754,0.68161148431093166,0.68161147326887406,0.68161146180687915,0.6816114499089736,0.68161143755858411,0.68161142473849701,0.68161141143085313,0.68161139761710832,0.68161138327801585,0.68161136839359682,0.6816113529431107,0.68161133690503284,0.68161132025701077,{"$f":"LM77/LM71","v":0.68161130297585337},0.68161128503748047,0.68161126641689462,0.68161124708815635,0.68161122702432897,0.68161120619745885,0.68161118457852632,0.68161116213740891,0.68161113884283864,0.68161111466235691,0.68161108956227279,0.6816110635076118,0.68161103646207288,0.68161100838796884,0.68161097924618586,0.6816109489961184,0.68161091759561643,0.68161088500092848,0.68161085116663689,0.68161081604560303,0.68161077958888894,0.68161074174569403,0.68161070246329702,0.68161066168695494,0.68161061935986111,0.68161057542303138,0.6816105298152495,0.68161048247296829,0.68161043333022353,0.68161038231854043,0.68161032936684252,0.68161027440135091,0.68161021734547711,0.68161015811972525,0.6816100966415698,0.68161003282535193,0.68160996658215223,0.68160989781967296,0.68160982644210166,0.68160975234998467,0.68160967544008699,0.6816095956052447,0.68160951273421944,0.68160942671154567,0.68160933741736007,0.68160924472724749,0.68160914851205634,0.6816090486377252,0.68160894496509372,0.68160883734971189,0.681608725641632,0.68160860968520576,0.68160848931886464,0.68160836437489603,0.68160823467921039,0.68160810005109751,0.68160796030296933,0.68160781524010783,0.68160766466039402,0.6816075083540144,0.68160734610317997,0.68160717768181822,0.68160700285525844,0.68160682137990836,{"$f":"NY77/NY71","v":0.6816066330029078},0.6816064374617794,0.68160623448406854,0.68160602378695478,0.68160580507686375,0.6816055780490563,0.68160534238720338,0.68160509776294231,0.68160484383542852,0.68160458025085058,0.68160430664194394,0.68160402262747333,0.68160372781170986,0.68160342178387001,0.68160310411755043,0.68160277437012962,0.68160243208215476,0.68160207677669837,0.68160170795869524,0.68160132511425287,0.68160092770993352,0.68160051519201537,0.68160008698571595,0.68159964249439187,0.68159918109871298,0.68159870215579188,0.68159820499829449,0.68159768893350547,0.68159715324236492,0.68159659717846821,0.68159601996702357,0.68159542080377167,0.68159479885386987,0.6815941532507207,0.68159348309477663,0.68159278745227381,0.68159206535393724,0.68159131579363208,0.68159053772695677,0.68158973006979207,0.68158889169678938,0.68158802143980024,0.68158711808624994,0.68158618037745267,0.68158520700685055,0.68158419661819725,0.68158314780366602,0.6815820591018904,0.68158092899592915,0.68157975591114583,0.68157853821302439,0.6815772742048829,0.68157596212551341,0.68157460014673277,0.68157318637082376,0.68157171882790235,0.68157019547316677,0.68156861418404846,0.6815669727572603,0.68156526890571523,0.68156350025535184,0.68156166434181986,0.68155975860704954,0.68155778039568404,{"$f":"QK77/QK71","v":0.68155572695137856},0.68155359541296812,0.68155138281047112,0.68154908606095521,0.68154670196424438,0.68154422719845476,0.68154165831537283,0.68153899173563903,0.68153622374377643,0.68153335048300023,0.68153036794985122,0.6815272719886144,0.68152405828553075,0.68152072236278372,0.68151725957226439,0.68151366508909128,0.68150993390488801,0.68150606082080711,0.68150204044028351,0.68149786716151961,0.68149353516967315,0.68148903842875974,0.68148437067324419,0.68147952539930501,0.68147449585577802,0.68146927503474308,0.68146385566176682,0.68145823018576401,0.68145239076847175,0.68144632927353432,0.68144003725516611,0.68143350594637775,0.68142672624676415,0.68141968870982816,0.68141238352981381,0.68140480052804098,0.68139692913873329,0.68138875839428081,0.68138027690997438,0.68137147286813116,0.68136233400163393,0.68135284757683734,0.68134300037582429,0.68133277867799114,0.68132216824092906,0.68131115428057965,0.68129972145063056,0.68128785382114443,0.68127553485634917,0.68126274739160764,0.68124947360949928,0.68123569501498948,0.68122139240966439,0.68120654586498053,0.68119113469449444,0.68117513742504099,0.68115853176681573,0.68114129458231365,0.68112340185409104,0.68110482865130417,0.68108554909496954,0.68106553632190292,0.68104476244729506,0.68102319852585524,{"$f":"SW77/SW71","v":0.68100081451147532},0.68097757921537794,0.6809534602626488,0.68092842404712484,0.68090243568458275,0.68087545896411927,0.68084745629770171,0.68081838866779909,0.6807882155730075,0.6807568949716295,0.68072438322307915,0.68069063502709437,0.68065560336060371,0.68061923941220903,0.68058149251418354,0.68054231007185728,0.68050163749035142,0.68045941809849653,0.68041559306987598,0.68037010134085685,0.68032287952550929,0.68027386182728589,0.68022297994734393,0.68017016298938238,0.68011533736085938,0.68005842667044947,0.67999935162160319,0.67993802990206442,0.67987437606917378,0.67980830143082183,0.67973971392186772,0.67966851797586059,0.67959461439188362,0.67951790019632752,0.67943826849941891,0.67935560834628017,0.67926980456233277,0.67918073759281938,0.67908828333621729,0.678992312971329,0.67889269277778286,0.67878928394971649,0.67868194240237179,0.6785705185713351,0.67845485720413568,0.67833479714393208,0.67821017110496218,0.67808080543945104,0.67794651989566479,0.67780712736675253,0.67766243363004286,0.67751223707642272,0.67735632842942517,0.67719449045363445,0.67702649765200129,0.67685211595164596,0.67667110237770944,0.67648320471481271,0.67628816115562163,0.6760856999360666,0.67587553895667352,0.67565738538950382,0.67543093527014098,0.67519587307416373,{"$f":"VI77/VI71","v":0.67495187127750633},0.67469858990010634,0.67443567603218868,0.67416276334254444,0.67387947156809669,0.67358540598406746,0.67328015685398124,0.67296329885876216,0.67263439050411489,0.67229297350536821,0.67193857214892139,0.67157069262941405,0.67118882236167376,0.67079242926651428,0.67038096102935529,0.66995384433065863,0.66951048404709224,0.66905026242231391,0.6685725382062212,0.66807664576146275,0.66756189413597589,0.66702756610024583,0.66647291714795309,0.66589717445861585,0.66529953582077994,0.66467916851425735,0.66403520814985506,0.66336675746497553,0.66267288507341848,0.66195262416763212,0.66120497117160992,0.66042888434256131,0.65962328231939138,0.65878704261599375,0.65791900005722792,0.65701794515542622,0.65608262242514792,0.65511172863385547,0.65410391098604581,0.65305776523833858,0.65197183374286904,0.65084460341627626,0.64967450363144374,0.64845990402906983,0.64719911224600024,0.64589037155717677,0.64453185842790206,0.64312167997301617,0.64165787131944307,0.64013839286843444,0.63856112745369342,0.63692387739141942,0.63522436141816407,0.63346021151222964,0.63162896959418813,0.62972808410190972,0.62775490643534804,0.62570668726610512,0.62358057270665768,0.621373600333889,0.61908269506139468,0.61670466485481057,0.61423619628418746,0.61167384990722184,{"$f":"XU77/XU71","v":0.60901405547690823},0.60625310696693191,0.60338715740787363,0.60041221352703478,0.597324130184407,0.59411860459703769,0.59079117034374662,0.58733719114183203,0.58375185438710697,0.58003016444825151,0.57616693570614663,0.57215678532848868,0.56799412576961739,0.56367315698510456,0.55918785835025853,0.55453198027128303,0.54969903547740073,0.54468228998181156,0.53947475369888698,0.53406917070452908,0.52845800912612539,0.52263345064800781,0.51658737961779877,0.51031137173846031,0.5037966823302944,0.49703423414653941,0.49001460472557973,0.48272801326215509,0.47516430697926809,0.46731294698180526,0.45916299357216139,0.45070309100740469,0.44192145167674418,0.43280583967725544,0.4233435537649764,0.4135214096576213,0.40332572166425218,0.39274228361631197,0.38175634907345107,0.37035261077656406,0.3585151793194109,0.3462275610091024,0.33347263488460133,0.32023262886122145,0.30648909496788074,0.29222288364260929,0.27741411705049446,0.26204216138688624,0.2460855981272724,0.22952219418376327,0.21232887092660357,0.1944816720275496,0.17595573008030219,0.15672523195149102,0.13676338281392761,0.11604236881201548,9.4533318307296263E-2,7.2206261650133094E-2,4.903008942147985E-2,2.4972509086551586E-2]
[]
[]
[null,null,"Gross Debt Percent",{"$f":"E97/100","v":0.6},60]
[null,null,"Tax Rate",{"$f":"E98/100","v":0.3},30,null,"Growth",{"$f":"gr","v":0.02},null,null,40,null,null,null,null,null,null,"Co Val","Int Tax","New Debt","Net Tax"]
[null,null,"Gross Market Debt Value",{"$f":"D97*D107","v":1310.7918743386879},null,null,null,null,null,null,null,null,null,null,null,"Net of Tax",{"$f":"E71","v":100},{"$f":"Q99/(I107-D67)","v":2184.653123897921},{"$f":"E88","v":639.0110372698399},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"S99-T99","v":{"$error":"#REF!"}}]
[null,null,"Net of Tax Debt Value",{"$f":"D99*(1-D98)","v":917.55431203708144},null,null,null,null,null,null,null,null,null,null,null,"Gross",{"$f":"Q99","v":100},{"$f":"Q100/(I113-D67)","v":-5000}]
[null,null,"Tax Shield",{"$f":"D99-D100","v":393.23756230160643},null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"R100-R99","v":-7184.6531238979205}]
[]
[null,"Net of Tax Capital Structure"]
[null,null,null,"Amount","Percent","Beta","Pre-tax Cost","At-Cost","Ku"]
[null,null,"Net of Tax Debt",{"$f":"D100","v":917.55431203708144},{"$f":"D105/D107","v":0.41999999999999993},{"$f":"F111","v":0.4},{"$f":"D5+D4*F105","v":5.2000000000000005E-2},{"$f":"G105","v":5.2000000000000005E-2},{"$f":"H105*E105","v":2.1839999999999998E-2}]
[null,null,"Net of Tax Equity",{"$f":"D107-D105","v":1267.0988118607318},{"$f":"D106/D107","v":0.58000000000000007},{"$f":"(I17-F105*E105)/E106","v":1.1916009852216745},null,{"$f":"I106/E106","v":7.574802955665022E-2},{"$f":"I107-I105","v":4.3933857142857136E-2},null,null,null,null,null,"Growth",{"$f":"D67","v":0.02}]
[null,null,"Total Net of Tax Capital",{"$f":"E25","v":2184.6531238978132},null,null,null,null,{"$f":"I18","v":6.5773857142857134E-2}]
[null,null,"Plus Value of Tax Shield",{"$f":"D99-D105+D107","v":2577.8906861994196}]
[]
[null,null,null,"Amount","Percent","Beta","Pre-tax Cost","At-Cost","WACC",null,null,null,null,null,null,null,"Need to Compute"]
[null,null,"Gross Debt",{"$f":"D99","v":1310.7918743386879},{"$f":"D111/D113","v":-0.26215837486773758},{"$f":"D32","v":0.4},{"$f":"D5+F111*D4","v":5.2000000000000005E-2},{"$f":"G111*(1-D98)","v":3.6400000000000002E-2},null,{"$f":"G111*(1-D98)","v":3.6400000000000002E-2},null,null,{"$f":"H111/G111","v":0.7},{"$f":"1-M111","v":0.30000000000000004},{"$f":"D98","v":0.3},{"$f":"1-O111","v":0.7},{"$f":"M111/P111","v":1}]
[null,null,"Gross Equity",{"$f":"D113-D111","v":-6310.7918743386881},{"$f":"D112/D113","v":1.2621583748677376},{"$f":"F106","v":1.1916009852216745},{"$f":"F112*D4+D5","v":7.5748029556650234E-2},{"$f":"H106","v":7.574802955665022E-2}]
[null,null,"Total Gross EV",{"$f":"R100","v":-5000},null,{"$f":"I17","v":0.85912857142857135},null,null,null,null,{"$f":"G111","v":5.2000000000000005E-2},{"$f":"K113*(1-D98)/(1-P106)","v":3.7142857142857144E-2},{"$f":"K113*(1-D98)*Q111","v":3.6400000000000002E-2}]

{"sheet":"Sheet1","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}