{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Cash Flow Proof"],"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":101,"n_cols":704,"rows_kept":101,"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+D87*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,{"$f":"O10-D87*(1-t)","v":1267.0988118608395}]
[null,null,"Amazon",0.87,0.6,0.24,0.4,0.2,0.43920000000000003,null,"GE =NE + Debt * t",null,null,null,{"$f":"O12+D87*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,{"$f":"c_f/(ku-gr)-D87*(1-t)","v":1267.0988118608395}]
[null,null,null,null,null,null,null,null,null,null,"Factor 2 =(Ku-Kd * ND/NCAP)/(NE/NCAP)",null,null,null,{"$f":"(ku-k_d*D88/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$52)","v":102},104.04,106.1208,108.243216,110.40808032000001,112.61624192640001,114.868566764928,117.16593810022657,119.5092568622311,121.89944199947573,124.33743083946524,126.82417945625456,129.36066304537965,131.94787630628724,134.58683383241299,137.27857050906127,140.02414191924251,142.82462475762736,145.6811172527799,148.59473959783551,151.56663438979223,154.59796707758807,157.68992641913982,160.84372494752262,164.06059944647308,167.34181143540255,170.68864766411059,174.1024206173928,177.58446902974066,181.13615841033547,184.75888157854217,188.45405921011303,192.22314039431529,196.06760320220161,199.98895526624565,203.98873437157056,208.06850905900197,212.22987924018202,216.47447682498566,220.80396636148538,225.22004568871509,229.72444660248939,234.31893553453918,239.00531424522995,243.78542053013456,248.66112894073726,253.63435151955201,258.70703854994304,263.8811793209419,269.15880290736072,274.54197896550795,280.0328185448181,285.63347491571449,291.3461444140288,297.17306730230939,303.1165286483556,309.17885922132274,315.36243640574918,321.66968513386416,328.10307883654144,334.6651404132723,341.35844322153775,348.1856120859685,355.14932432768785,{"$f":"BQ23*(1+$D$52)","v":362.25231081424164},369.49735703052647,376.88730417113703,384.42505025455978,392.11355125965099,399.95582228484403,407.9549387305409,416.11403750515171,424.43631825525478,432.92504462035987,441.5835455127671,450.41521642302246,459.4235207514829,468.61199116651255,477.98423098984279,487.54391560963967,497.29479392183248,507.24068980026914,517.38550359627448,527.73321366819994,538.28787794156392,549.05363550039522,560.0347082104031,571.23540237461111,582.66011042210334,594.3133126305454,606.19957888315628,618.32357046081938,630.69004187003577,643.3038427074365,656.16991956158529,669.29331795281701,682.67918431187331,696.33276799811074,710.25942335807292,724.46461182523444,738.95390406173919,753.73298214297404,768.80764178583354,784.18379462155019,799.86747051398117,815.86481992426081,832.18211632274608,848.82575864920102,865.80227382218504,883.11831929862876,900.78068568460139,918.7962993982934,937.17222538625924,955.9156698939845,975.03398329186416,994.53466295770147,1014.4253562168556,1034.7138633411928,1055.4081406080168,1076.5163034201771,1098.0466294885807,1120.0075620783523,1142.4077133199194,1165.2558675863177,1188.5609849380439,1212.3322046368048,1236.5788487295408,1261.3104257041316,{"$f":"EC23*(1+$D$52)","v":1286.5366342182142},1312.2673669025785,1338.51271424063,1365.2829685254426,1392.5886278959515,1420.4404004538706,1448.8492084629479,1477.8261926322068,1507.382716484851,1537.530370814548,1568.2809782308389,1599.6465977954556,1631.6395297513648,1664.272320346392,1697.5577667533198,1731.5089220883863,1766.1391005301541,1801.4618825407572,1837.4911201915725,1874.240942595404,1911.7257614473122,1949.9602766762584,1988.9594822097836,2028.7386718539792,2069.313445291059,2110.69971419688,2152.9137084808176,2195.9719826504338,2239.8914223034426,2284.6892507495113,2330.3830357645015,2376.9906964797915,2424.5305104093873,2473.021120617575,2522.4815430299263,2572.9311738905249,2624.3897973683356,2676.8775933157026,2730.4151451820167,2785.023448085657,2840.7239170473704,2897.5383953883179,2955.4891632960844,3014.5989465620059,3074.890925493246,3136.3887440031108,3199.1165188831733,3263.0988492608367,3328.3608262460534,3394.9280427709746,3462.826603626394,3532.083135698922,3602.7247984129003,3674.7792943811583,3748.2748802687815,3823.2403778741573,3899.7051854316405,3977.6992891402733,4057.2532749230791,4138.3983404215405,4221.1663072299716,4305.5896333745713,4391.7014260420628,4479.5354545629043,{"$f":"GO23*(1+$D$52)","v":4569.1261636541622},4660.5086869272454,4753.7188606657901,4848.7932378791056,4945.7691026366874,5044.684484689421,5145.5781743832094,5248.4897378708738,5353.4595326282915,5460.5287232808578,5569.7392977464751,5681.134083701405,5794.7567653754331,5910.6519006829421,6028.8649386966008,6149.4422374705327,6272.4310822199432,6397.8797038643424,6525.837297941629,6656.3540439004619,6789.481124778471,6925.2707472740403,7063.7761622195212,7205.0516854639118,7349.1527191731902,7496.1357735566544,7646.0584890277878,7798.9796588083436,7954.959251984511,8114.0584370242013,8276.339605764686,8441.8663978799796,8610.7037258375785,8782.9178003543311,8958.5761563614178,9137.7476794886461,9320.5026330784185,9506.9126857399879,9697.050939454788,9890.9919582438833,10088.811797408762,10290.588033356937,10496.399794024075,10706.327789904557,10920.454345702648,11138.863432616701,11361.640701269036,11588.873515294417,11820.650985600307,12057.064005312313,12298.20528541856,12544.169391126932,12795.052778949472,13050.953834528462,13311.972911219031,13578.212369443412,13849.776616832281,14126.772149168928,14409.307592152307,14697.493743995354,14991.443618875261,15291.272491252766,15597.097941077822,15909.039899899379,{"$f":"JA23*(1+$D$52)","v":16227.220697897366},16551.765111855315,16882.80041409242,17220.456422374271,17564.865550821756,17916.162861838191,18274.486119074954,18639.975841456453,19012.775358285584,19393.030865451296,19780.891482760322,20176.509312415528,20580.039498663838,20991.640288637114,21411.473094409856,21839.702556298053,22276.496607424015,22722.026539572496,23176.467070363946,23639.996411771226,24112.796340006651,24595.052266806786,25086.953312142923,25588.692378385782,26100.4662259535,26622.475550472569,27154.925061482019,27698.02356271166,28251.984033965895,28817.023714645213,29393.364188938118,29981.231472716881,30580.856102171219,31192.473224214646,31816.32268869894,32452.649142472917,33101.702125322379,33763.736167828829,34439.010891185404,35127.791109009115,35830.346931189299,36546.953869813085,37277.892947209351,38023.450806153538,38783.919822276606,39559.598218722138,40350.790183096578,41157.805986758511,41980.96210649368,42820.581348623557,43676.992975596026,44550.532835107944,45441.543491810102,46350.374361646303,47277.381848879231,48222.929485856817,49187.388075573952,50171.135837085429,51174.558553827141,52198.049724903685,53242.010719401762,54306.850933789799,55392.987952465599,56500.847711514914,{"$f":"LM23*(1+$D$52)","v":57630.864665745212},58783.481959060118,59959.151598241318,61158.334630206147,62381.501322810269,63629.131349266478,64901.713976251805,66199.748255776838,67523.743220892371,68874.218085310218,70251.702447016418,71656.736495956749,73089.87122587589,74551.668650393403,76042.702023401274,77563.556063869299,79114.827185146685,80697.12372884962,82311.066203426613,83957.287527495151,85636.43327804505,87349.161943605955,89096.145182478082,90878.068086127649,92695.62944785021,94549.542036807208,96440.532877543359,98369.343535094231,100336.73040579612,102343.46501391203,104390.33431419027,106478.14100047408,108607.70382048356,110779.85789689323,112995.45505483109,115255.36415592772,117560.47143904628,119911.68086782721,122309.91448518375,124756.11277488743,127251.23503038519,129796.2597309929,132392.18492561276,135040.02862412503,137740.82919660752,140495.64578053966,143305.55869615046,146171.66987007347,149095.10326747494,152077.00533282445,155118.54543948095,158220.91634827058,161385.33467523599,164613.04136874073,167905.30219611555,171263.40824003785,174688.67640483862,178182.44993293541,181746.09893159414,185381.02091022601,189088.64132843053,192870.41415499913,196727.82243809913,200662.37888686112,{"$f":"NY23*(1+$D$52)","v":204675.62646459835},208769.13899389032,212944.52177376812,217203.41220924348,221547.48045342835,225978.43006249692,230497.99866374687,235107.9586370218,239810.11780976225,244606.3201659575,249498.44656927665,254488.4155006622,259578.18381067546,264769.74748688895,270065.14243662672,275466.44528535928,280975.77419106645,286595.28967488778,292327.19546838553,298173.73937775323,304137.21416530828,310219.95844861446,316424.35761758673,322752.8447699385,329207.90166533727,335792.05969864404,342507.90089261695,349358.05891046929,356345.2200886787,363472.12449045229,370741.56698026136,378156.39831986657,385719.52628626389,393433.91681198915,401302.59514822892,409328.64705119352,417515.21999221737,425865.52439206175,434382.83487990301,443070.49157750106,451931.90140905109,460970.53943723213,470189.95022597676,479593.74923049629,489185.62421510625,498969.33669940836,508948.72343339655,519127.69790206448,529510.25186010578,540100.45689730789,550902.46603525407,561920.51535595919,573158.92566307844,584622.10417634004,596314.54625986691,608240.83718506421,620405.65392876556,632813.76700734091,645470.04234748776,658379.44319443754,671547.03205832629,684977.97269949282,698677.53215348267,712651.08279655233,{"$f":"QK23*(1+$D$52)","v":726904.10445248336},741442.18654153298,756271.03027236369,771396.45087781094,786824.37989536719,802560.86749327451,818612.08484313998,834984.32654000283,851684.0130708029,868717.69333221903,886092.04719886347,903813.8881428407,921890.1659056975,940327.96922381152,959134.5286082878,978317.21918045357,997883.5635640627,1017841.234835344,1038198.0595320509,1058962.0207226919,1080141.2611371458,1101744.0863598888,1123778.9680870867,1146254.5474488284,1169179.6383978049,1192563.2311657611,1216414.4957890764,1240742.7857048579,1265557.6414189551,1290868.7942473341,1316686.1701322808,1343019.8935349265,1369880.2914056249,1397277.8972337374,1425223.4551784121,1453727.9242819804,1482802.4827676201,1512458.5324229726,1542707.7030714322,1573561.8571328609,1605033.0942755181,1637133.7561610285,1669876.4312842491,1703273.9599099341,1737339.4391081329,1772086.2278902954,1807527.9524481015,1843678.5114970636,1880552.0817270048,1918163.1233615449,1956526.3858287758,1995656.9135453515,2035570.0518162586,2076281.4528525837,2117807.0819096356,2160163.2235478284,2203366.4880187851,2247433.817779161,2292382.4941347442,2338230.1440174389,2384994.7468977878,2432694.6418357436,2481348.5346724587,2530975.5053659077,{"$f":"SW23*(1+$D$52)","v":2581595.0154732261},2633226.9157826905,2685891.4540983443,2739609.2831803113,2794401.4688439178,2850289.4982207962,2907295.2881852123,2965441.1939489166,3024750.017827895,3085245.0181844528,3146949.9185481421,3209888.9169191048,3274086.6952574868,3339568.4291626364,3406359.7977458891,3474486.993700807,3543976.733574823,3614856.2682463196,3687153.3936112463,3760896.4614834711,3836114.3907131404,3912836.6785274032,3991093.4120979514,4070915.2803399106,4152333.5859467089,4235380.2576656435,4320087.8628189564,4406489.6200753357,4494619.4124768423,4584511.8007263793,4676202.0367409065,4769726.0774757247,4865120.5990252392,4962423.0110057443,5061671.4712258596,5162904.9006503765,5266162.9986633845,5371486.2586366525,5478915.9838093854,5588494.3034855733,5700264.1895552846,5814269.4733463908,5930554.8628133191,6049165.9600695856,6170149.2792709777,6293552.2648563972,6419423.3101535253,6547811.7763565956,6678768.0118837273,6812343.3721214021,6948590.2395638302,7087562.0443551065,7229313.2852422092,7373899.5509470534,7521377.541965995,7671805.0928053148,7825241.1946614217,7981746.0185546502,8141380.9389257431,8304208.5577042578,8470292.7288583424,8639698.5834355094,8812492.5551042203,8988742.4062063042,{"$f":"VI23*(1+$D$52)","v":9168517.2543304302},9351887.5994170383,9538925.3514053784,9729703.8584334869,9924297.9356021564,10122783.8943142,10325239.572200485,10531744.363644494,10742379.250917384,10957226.835935732,11176371.372654447,11399898.800107537,11627896.776109688,11860454.711631881,12097663.805864519,12339617.08198181,12586409.423621446,12838137.612093875,13094900.364335753,13356798.371622467,13623934.339054918,13896413.025836017,14174341.286352737,14457828.112079792,14746984.674321387,15041924.367807815,15342762.855163971,15649618.11226725,15962610.474512596,16281862.684002848,16607499.937682906,16939649.936436564,17278442.935165294,17624011.793868601,17976492.029745974,18336021.870340895,18702742.307747714,19076797.153902669,19458333.096980721,19847499.758920334,20244449.754098739,20649338.749180716,21062325.52416433,21483572.034647617,21913243.475340571,22351508.344847385,22798538.511744332,23254509.281979218,23719599.467618804,24193991.45697118,24677871.286110602,25171428.711832814,25674857.286069471,26188354.431790862,26712121.520426679,27246363.950835213,27791291.229851916,28347117.054448955,28914059.395537935,29492340.583448693,30082187.395117667,30683831.143020019,31297507.765880421,31923457.921198029,{"$f":"XU23*(1+$D$52)","v":32561927.079621989},33213165.621214431,33877428.933638722,34554977.512311496,35246077.062557727,35950998.60380888,36670018.575885057,37403418.94740276,38151487.326350816,38914517.072877832,39692807.414335392,40486663.5626221,41296396.833874546,42122324.770552039,42964771.265963078,43824066.691282339,44700548.025107987,45594558.98561015,46506450.165322356,47436579.168628804,48385310.752001382,49353016.967041411,50340077.306382239,51346878.852509886,52373816.429560088,53421292.758151293,54489718.613314323,55579512.985580608,56691103.245292224,57824925.310198069,58981423.816402033,60161052.292730078,61364273.338584684,62591558.805356376,63843389.981463507,65120257.781092778,66422662.936714634,67751116.195448935,69106138.51935792,70488261.289745077,71898026.515539974,73335987.045850769,74802706.786767781,76298760.922503144,77824736.140953213,79381230.863772273,80968855.48104772,82588232.590668678,84239997.242482051,85924797.187331691,87643293.131078333,89396158.993699908,91184082.173573911,93007763.817045391,94867919.093386307,96765277.475254029,98700583.024759114,100674594.68525429,102688086.57895938]
[]
[null,null,"Enterprise Value at Ku",{"$f":"H38","v":6.5773857142857134E-2},{"$f":"NPV(D25,54:54)","v":2184.6531238978132},{"$f":"_xlfn.FORMULATEXT(E25)","v":"=NPV(D25,54:54)"}]
[null,null,"Enteprise Value from Continuing CF",{"$f":"D25","v":6.5773857142857134E-2},{"$f":"(c_f/(D25-D29))","v":2184.653123897921},{"$f":"_xlfn.FORMULATEXT(E26)","v":"=(c_f/(D25-D29))"}]
[]
[null,null,"Tax Rate",{"$f":"D86","v":0.3},null,null,"Gross Debt",null,{"$f":"D31*E26","v":1310.7918743387525},null,null,null,"Bu= Be * Equity/Net Cap + Bd * Net Debt/Net Cap"]
[null,null,"Growth ",{"$f":"D52","v":0.02},null,null,"Net Debt",null,{"$f":"I28*(1-D28)","v":917.55431203712669},null,null,null,"Cost of Equity No Tax",null,{"$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,null,"Nominal Debt Percent",{"$f":"D85","v":0.6}]
[null,null,"Debt Beta",{"$f":"K86/100","v":0.4},null,null,null,null,null,null,null,null,"gross",{"$f":"I28","v":1310.7918743387525}]
[null,null,"Rf",{"$f":"D5","v":0.04}]
[null,null,null,null,null,null,{"$f":"D28","v":0.3},null,null,null,null,null,"EV incl tax",{"$f":"E38+I30","v":2577.8906861995465}]
[null,"Basic WACC at with Nominal Debt",null,"Percent","Amount","Cost","AT Cost","WACC"]
[null,null,"Debt",{"$f":"E36/E38","v":0.41999999999999993},{"$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,"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,{"$f":"I18","v":6.5773857142857134E-2}]
[null,null,"Total Capital Including Tax Shield",null,{"$f":"E38+I30","v":2577.8906861995465}]
[]
[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",{"$f":"E26","v":2184.653123897921},null,"Enterprise Value",null,null,{"$f":"E56","v":2184.6531238978132},null,"Total Enterprise Value From Adding Components",null,null,null,null,null,{"$f":"E26","v":2184.653123897921}]
[]
[null,null,"Less: Net Debt",{"$f":"E36","v":917.55431203712669},null,"Less: Nominal Interest",null,null,{"$f":"E68","v":2130.0367929229546},null,"Value of Interest Payments on Debt",null,null,null,null,{"$f":"F36","v":5.2000000000000005E-2},{"$f":"E68","v":2130.0367929229546}]
[null,null,null,null,null,"Add: Debt Financing",null,null,{"$f":"E72","v":573.47144300898594},null,"Less: Value of Cash Flow for Issuing New Debt",null,null,null,null,{"$f":"F36","v":5.2000000000000005E-2},{"$f":"-E72","v":-573.47144300898594}]
[null,null,"Equity Value",{"$f":"D42-D44","v":1267.0988118607943},null,"Add: Tax Shield from Debt",null,null,{"$f":"E69","v":639.01103787688703},null,"Less: Value of the Tax Shield",null,null,null,null,{"$f":"K36","v":5.2000000000000005E-2},{"$f":"-E69","v":-639.01103787688703}]
[null,null,null,null,null,null,null,null,null,null,"Net Value of Debt Cash Flow at Interest Rate",null,null,null,null,{"$f":"P45","v":5.2000000000000005E-2},{"$f":"SUM(Q44:Q46)","v":917.55431203708167}]
[null,null,null,{"$f":"I48-D46","v":-5.297806637827307E-11},null,"Equity Value from NPV",null,null,{"$f":"E79","v":1267.0988118607413}]
[null,null,null,null,null,null,null,null,{"$f":"I48-D46","v":-5.297806637827307E-11},null,"Value of Equity from Future Cash Flow",null,null,null,null,{"$f":"F37","v":7.574802955665022E-2},{"$f":"Q42-Q47","v":1267.0988118608393},{"$f":"Q49-I48","v":9.7998054116033018E-11}]
[]
["Cash Flow and DCF Valation"]
[null,null,"Explicit Growth",{"$f":"E52/100","v":0.02},2]
[]
[null,null,"Free Cash Flow",null,{"$f":"E23","v":100},{"$f":"F23","v":102},104.04,106.1208,108.243216,110.40808032000001,112.61624192640001,114.868566764928,117.16593810022657,119.5092568622311,121.89944199947573,124.33743083946524,126.82417945625456,129.36066304537965,131.94787630628724,134.58683383241299,137.27857050906127,140.02414191924251,142.82462475762736,145.6811172527799,148.59473959783551,151.56663438979223,154.59796707758807,157.68992641913982,160.84372494752262,164.06059944647308,167.34181143540255,170.68864766411059,174.1024206173928,177.58446902974066,181.13615841033547,184.75888157854217,188.45405921011303,192.22314039431529,196.06760320220161,199.98895526624565,203.98873437157056,208.06850905900197,212.22987924018202,216.47447682498566,220.80396636148538,225.22004568871509,229.72444660248939,234.31893553453918,239.00531424522995,243.78542053013456,248.66112894073726,253.63435151955201,258.70703854994304,263.8811793209419,269.15880290736072,274.54197896550795,280.0328185448181,285.63347491571449,291.3461444140288,297.17306730230939,303.1165286483556,309.17885922132274,315.36243640574918,321.66968513386416,328.10307883654144,334.6651404132723,341.35844322153775,348.1856120859685,355.14932432768785,{"$f":"BR23","v":362.25231081424164},369.49735703052647,376.88730417113703,384.42505025455978,392.11355125965099,399.95582228484403,407.9549387305409,416.11403750515171,424.43631825525478,432.92504462035987,441.5835455127671,450.41521642302246,459.4235207514829,468.61199116651255,477.98423098984279,487.54391560963967,497.29479392183248,507.24068980026914,517.38550359627448,527.73321366819994,538.28787794156392,549.05363550039522,560.0347082104031,571.23540237461111,582.66011042210334,594.3133126305454,606.19957888315628,618.32357046081938,630.69004187003577,643.3038427074365,656.16991956158529,669.29331795281701,682.67918431187331,696.33276799811074,710.25942335807292,724.46461182523444,738.95390406173919,753.73298214297404,768.80764178583354,784.18379462155019,799.86747051398117,815.86481992426081,832.18211632274608,848.82575864920102,865.80227382218504,883.11831929862876,900.78068568460139,918.7962993982934,937.17222538625924,955.9156698939845,975.03398329186416,994.53466295770147,1014.4253562168556,1034.7138633411928,1055.4081406080168,1076.5163034201771,1098.0466294885807,1120.0075620783523,1142.4077133199194,1165.2558675863177,1188.5609849380439,1212.3322046368048,1236.5788487295408,1261.3104257041316,{"$f":"ED23","v":1286.5366342182142},1312.2673669025785,1338.51271424063,1365.2829685254426,1392.5886278959515,1420.4404004538706,1448.8492084629479,1477.8261926322068,1507.382716484851,1537.530370814548,1568.2809782308389,1599.6465977954556,1631.6395297513648,1664.272320346392,1697.5577667533198,1731.5089220883863,1766.1391005301541,1801.4618825407572,1837.4911201915725,1874.240942595404,1911.7257614473122,1949.9602766762584,1988.9594822097836,2028.7386718539792,2069.313445291059,2110.69971419688,2152.9137084808176,2195.9719826504338,2239.8914223034426,2284.6892507495113,2330.3830357645015,2376.9906964797915,2424.5305104093873,2473.021120617575,2522.4815430299263,2572.9311738905249,2624.3897973683356,2676.8775933157026,2730.4151451820167,2785.023448085657,2840.7239170473704,2897.5383953883179,2955.4891632960844,3014.5989465620059,3074.890925493246,3136.3887440031108,3199.1165188831733,3263.0988492608367,3328.3608262460534,3394.9280427709746,3462.826603626394,3532.083135698922,3602.7247984129003,3674.7792943811583,3748.2748802687815,3823.2403778741573,3899.7051854316405,3977.6992891402733,4057.2532749230791,4138.3983404215405,4221.1663072299716,4305.5896333745713,4391.7014260420628,4479.5354545629043,{"$f":"GP23","v":4569.1261636541622},4660.5086869272454,4753.7188606657901,4848.7932378791056,4945.7691026366874,5044.684484689421,5145.5781743832094,5248.4897378708738,5353.4595326282915,5460.5287232808578,5569.7392977464751,5681.134083701405,5794.7567653754331,5910.6519006829421,6028.8649386966008,6149.4422374705327,6272.4310822199432,6397.8797038643424,6525.837297941629,6656.3540439004619,6789.481124778471,6925.2707472740403,7063.7761622195212,7205.0516854639118,7349.1527191731902,7496.1357735566544,7646.0584890277878,7798.9796588083436,7954.959251984511,8114.0584370242013,8276.339605764686,8441.8663978799796,8610.7037258375785,8782.9178003543311,8958.5761563614178,9137.7476794886461,9320.5026330784185,9506.9126857399879,9697.050939454788,9890.9919582438833,10088.811797408762,10290.588033356937,10496.399794024075,10706.327789904557,10920.454345702648,11138.863432616701,11361.640701269036,11588.873515294417,11820.650985600307,12057.064005312313,12298.20528541856,12544.169391126932,12795.052778949472,13050.953834528462,13311.972911219031,13578.212369443412,13849.776616832281,14126.772149168928,14409.307592152307,14697.493743995354,14991.443618875261,15291.272491252766,15597.097941077822,15909.039899899379,{"$f":"JB23","v":16227.220697897366},16551.765111855315,16882.80041409242,17220.456422374271,17564.865550821756,17916.162861838191,18274.486119074954,18639.975841456453,19012.775358285584,19393.030865451296,19780.891482760322,20176.509312415528,20580.039498663838,20991.640288637114,21411.473094409856,21839.702556298053,22276.496607424015,22722.026539572496,23176.467070363946,23639.996411771226,24112.796340006651,24595.052266806786,25086.953312142923,25588.692378385782,26100.4662259535,26622.475550472569,27154.925061482019,27698.02356271166,28251.984033965895,28817.023714645213,29393.364188938118,29981.231472716881,30580.856102171219,31192.473224214646,31816.32268869894,32452.649142472917,33101.702125322379,33763.736167828829,34439.010891185404,35127.791109009115,35830.346931189299,36546.953869813085,37277.892947209351,38023.450806153538,38783.919822276606,39559.598218722138,40350.790183096578,41157.805986758511,41980.96210649368,42820.581348623557,43676.992975596026,44550.532835107944,45441.543491810102,46350.374361646303,47277.381848879231,48222.929485856817,49187.388075573952,50171.135837085429,51174.558553827141,52198.049724903685,53242.010719401762,54306.850933789799,55392.987952465599,56500.847711514914,{"$f":"LN23","v":57630.864665745212},58783.481959060118,59959.151598241318,61158.334630206147,62381.501322810269,63629.131349266478,64901.713976251805,66199.748255776838,67523.743220892371,68874.218085310218,70251.702447016418,71656.736495956749,73089.87122587589,74551.668650393403,76042.702023401274,77563.556063869299,79114.827185146685,80697.12372884962,82311.066203426613,83957.287527495151,85636.43327804505,87349.161943605955,89096.145182478082,90878.068086127649,92695.62944785021,94549.542036807208,96440.532877543359,98369.343535094231,100336.73040579612,102343.46501391203,104390.33431419027,106478.14100047408,108607.70382048356,110779.85789689323,112995.45505483109,115255.36415592772,117560.47143904628,119911.68086782721,122309.91448518375,124756.11277488743,127251.23503038519,129796.2597309929,132392.18492561276,135040.02862412503,137740.82919660752,140495.64578053966,143305.55869615046,146171.66987007347,149095.10326747494,152077.00533282445,155118.54543948095,158220.91634827058,161385.33467523599,164613.04136874073,167905.30219611555,171263.40824003785,174688.67640483862,178182.44993293541,181746.09893159414,185381.02091022601,189088.64132843053,192870.41415499913,196727.82243809913,200662.37888686112,{"$f":"NZ23","v":204675.62646459835},208769.13899389032,212944.52177376812,217203.41220924348,221547.48045342835,225978.43006249692,230497.99866374687,235107.9586370218,239810.11780976225,244606.3201659575,249498.44656927665,254488.4155006622,259578.18381067546,264769.74748688895,270065.14243662672,275466.44528535928,280975.77419106645,286595.28967488778,292327.19546838553,298173.73937775323,304137.21416530828,310219.95844861446,316424.35761758673,322752.8447699385,329207.90166533727,335792.05969864404,342507.90089261695,349358.05891046929,356345.2200886787,363472.12449045229,370741.56698026136,378156.39831986657,385719.52628626389,393433.91681198915,401302.59514822892,409328.64705119352,417515.21999221737,425865.52439206175,434382.83487990301,443070.49157750106,451931.90140905109,460970.53943723213,470189.95022597676,479593.74923049629,489185.62421510625,498969.33669940836,508948.72343339655,519127.69790206448,529510.25186010578,540100.45689730789,550902.46603525407,561920.51535595919,573158.92566307844,584622.10417634004,596314.54625986691,608240.83718506421,620405.65392876556,632813.76700734091,645470.04234748776,658379.44319443754,671547.03205832629,684977.97269949282,698677.53215348267,712651.08279655233,{"$f":"QL23","v":726904.10445248336},741442.18654153298,756271.03027236369,771396.45087781094,786824.37989536719,802560.86749327451,818612.08484313998,834984.32654000283,851684.0130708029,868717.69333221903,886092.04719886347,903813.8881428407,921890.1659056975,940327.96922381152,959134.5286082878,978317.21918045357,997883.5635640627,1017841.234835344,1038198.0595320509,1058962.0207226919,1080141.2611371458,1101744.0863598888,1123778.9680870867,1146254.5474488284,1169179.6383978049,1192563.2311657611,1216414.4957890764,1240742.7857048579,1265557.6414189551,1290868.7942473341,1316686.1701322808,1343019.8935349265,1369880.2914056249,1397277.8972337374,1425223.4551784121,1453727.9242819804,1482802.4827676201,1512458.5324229726,1542707.7030714322,1573561.8571328609,1605033.0942755181,1637133.7561610285,1669876.4312842491,1703273.9599099341,1737339.4391081329,1772086.2278902954,1807527.9524481015,1843678.5114970636,1880552.0817270048,1918163.1233615449,1956526.3858287758,1995656.9135453515,2035570.0518162586,2076281.4528525837,2117807.0819096356,2160163.2235478284,2203366.4880187851,2247433.817779161,2292382.4941347442,2338230.1440174389,2384994.7468977878,2432694.6418357436,2481348.5346724587,2530975.5053659077,{"$f":"SX23","v":2581595.0154732261},2633226.9157826905,2685891.4540983443,2739609.2831803113,2794401.4688439178,2850289.4982207962,2907295.2881852123,2965441.1939489166,3024750.017827895,3085245.0181844528,3146949.9185481421,3209888.9169191048,3274086.6952574868,3339568.4291626364,3406359.7977458891,3474486.993700807,3543976.733574823,3614856.2682463196,3687153.3936112463,3760896.4614834711,3836114.3907131404,3912836.6785274032,3991093.4120979514,4070915.2803399106,4152333.5859467089,4235380.2576656435,4320087.8628189564,4406489.6200753357,4494619.4124768423,4584511.8007263793,4676202.0367409065,4769726.0774757247,4865120.5990252392,4962423.0110057443,5061671.4712258596,5162904.9006503765,5266162.9986633845,5371486.2586366525,5478915.9838093854,5588494.3034855733,5700264.1895552846,5814269.4733463908,5930554.8628133191,6049165.9600695856,6170149.2792709777,6293552.2648563972,6419423.3101535253,6547811.7763565956,6678768.0118837273,6812343.3721214021,6948590.2395638302,7087562.0443551065,7229313.2852422092,7373899.5509470534,7521377.541965995,7671805.0928053148,7825241.1946614217,7981746.0185546502,8141380.9389257431,8304208.5577042578,8470292.7288583424,8639698.5834355094,8812492.5551042203,8988742.4062063042,{"$f":"VJ23","v":9168517.2543304302},9351887.5994170383,9538925.3514053784,9729703.8584334869,9924297.9356021564,10122783.8943142,10325239.572200485,10531744.363644494,10742379.250917384,10957226.835935732,11176371.372654447,11399898.800107537,11627896.776109688,11860454.711631881,12097663.805864519,12339617.08198181,12586409.423621446,12838137.612093875,13094900.364335753,13356798.371622467,13623934.339054918,13896413.025836017,14174341.286352737,14457828.112079792,14746984.674321387,15041924.367807815,15342762.855163971,15649618.11226725,15962610.474512596,16281862.684002848,16607499.937682906,16939649.936436564,17278442.935165294,17624011.793868601,17976492.029745974,18336021.870340895,18702742.307747714,19076797.153902669,19458333.096980721,19847499.758920334,20244449.754098739,20649338.749180716,21062325.52416433,21483572.034647617,21913243.475340571,22351508.344847385,22798538.511744332,23254509.281979218,23719599.467618804,24193991.45697118,24677871.286110602,25171428.711832814,25674857.286069471,26188354.431790862,26712121.520426679,27246363.950835213,27791291.229851916,28347117.054448955,28914059.395537935,29492340.583448693,30082187.395117667,30683831.143020019,31297507.765880421,31923457.921198029,{"$f":"XV23","v":32561927.079621989},33213165.621214431,33877428.933638722,34554977.512311496,35246077.062557727,35950998.60380888,36670018.575885057,37403418.94740276,38151487.326350816,38914517.072877832,39692807.414335392,40486663.5626221,41296396.833874546,42122324.770552039,42964771.265963078,43824066.691282339,44700548.025107987,45594558.98561015,46506450.165322356,47436579.168628804,48385310.752001382,49353016.967041411,50340077.306382239,51346878.852509886,52373816.429560088,53421292.758151293,54489718.613314323,55579512.985580608,56691103.245292224,57824925.310198069,58981423.816402033,60161052.292730078,61364273.338584684,62591558.805356376,63843389.981463507,65120257.781092778,66422662.936714634,67751116.195448935,69106138.51935792,70488261.289745077,71898026.515539974,73335987.045850769,74802706.786767781,76298760.922503144,77824736.140953213,79381230.863772273,80968855.48104772,82588232.590668678,84239997.242482051,85924797.187331691,87643293.131078333,89396158.993699908,91184082.173573911,93007763.817045391,94867919.093386307,96765277.475254029,98700583.024759114,100674594.68525429,102688086.57895938]
[]
[null,null,"Value of Company at All Equity Cost of Capital",{"$f":"I18","v":6.5773857142857134E-2},{"$f":"NPV($D$56,E54:AAB54)","v":2184.6531238978132},2228.3461863757711,2272.9131101032831,2318.371372305342,2364.7387997514411,2412.0335757464668,2460.2742472613913,2509.4797322066088,2559.6693268507402,2610.862713387743,2663.0799676554898,2716.3415670085965,2770.6683983487492,2826.0817663157218,2882.6034016420208,2940.2554696748484,2999.0605790683421,3059.0417906496891,3120.2226264626761,3182.6270789919135,3246.2796205717368,3311.2052129831577,3377.429317242802,3444.9779035876363,3513.8774616593755,3584.1550108925421,3655.8381111103727,3728.9548733325478,3803.5339707991752,3879.6046502151339,3957.1967432194137,4036.3406780837608,4117.0674916454118,4199.4088414782809,4283.3970183078045,4369.0649586739191,4456.4462578473658,4545.5751830042709,4636.4866866643051,4729.2164203975408,4823.8007488054463,4920.2767637814823,5018.6822990570663,5119.0559450381334,5221.4370639388189,5325.8658052175278,5432.3831213218027,5541.0307837481396,5651.8513994230179,5764.8884274113989,5880.1861959595144,5997.7899198786026,6117.7457182760463,6240.1006326414517,6364.9026452941571,6492.2006981998911,6622.0447121637344,6754.4856064068426,6889.5753185348067,7027.3668249053217,7167.9141614032351,7311.2724446310949,7457.4978935235022,7606.6478513937409,{"$f":"NPV($D$56,BQ54:ACN54)","v":7758.7808084213793},7913.9564245895326,8072.2355530810273,8233.6802641423601,8398.3538694248855,8566.3209468130462,8737.6473657489296,8912.4003130635028,9090.6483193243639,9272.4612857104094,9457.9105114241629,9647.068721652131,9840.0100960846285,10036.810298005765,10237.546503965292,10442.297434043896,10651.143382724094,10864.166250377848,11081.449575384617,11303.078566891463,11529.14013822842,11759.722940992036,11994.91739981086,12234.815747806002,12479.512062760952,12729.102304014959,12983.684350093938,13243.358037094406,13508.225197834823,13778.389701789949,14053.957495824036,14335.036645738723,14621.737378651582,14914.172126222576,15212.455568744828,15516.704680117435,15827.038773717284,16143.579549188988,16466.451140169975,16795.780162970368,17131.695766226592,17474.329681547733,17823.81627517505,18180.2926006747,18543.89845268405,18914.776421733386,19293.071950163347,19678.933389161648,20072.512056939559,20473.962298072711,20883.441544028137,21301.110374902171,21727.132582393398,22161.675234033988,22604.908738706868,23057.006913472698,23518.147051733336,23988.509992758598,24468.280192603663,24957.645796445035,25456.798712362553,25965.934686597619,26485.253380316612,27014.95844790911,{"$f":"NPV($D$56,EC54:AEZ54)","v":27555.25761685261},28106.362769173949,28668.490024540682,29241.859825013707,29826.697021494972,30423.230961904606,31031.695581121156,31652.329492720564,32285.376082550451,32931.083604175372,33589.705276230932,34261.499381725967,34946.729369328874,35645.663956681768,36358.577235779368,37085.748780456743,37827.463756025121,38584.013031102193,39355.6932916777,40142.807157461903,40945.663300558605,41764.576566513606,42599.86809778415,43451.865459676046,44320.902768801643,45207.320824105234,46111.467240510188,47033.696585238227,47974.370516855393,48933.857927099074,49912.535085541553,50910.78578714624,51929.001502776169,52967.581532711243,54026.93316323687,55107.471826364817,56209.62126274623,57333.813687845708,58480.489961436928,59650.09976048908,60843.101755510674,62059.963790420428,63301.163066014866,64567.1863271072,65858.530053406517,67175.700654215907,68519.214667024382,69889.598960070973,71287.390938959114,72713.138757404333,74167.401532196556,75650.749562461249,77163.764553306159,78707.039843941544,80281.180640361272,81886.80425267898,83524.540337211103,85195.031143399494,86898.931765675152,88636.910400357403,90409.648607691575,92217.841579128304,94062.198409946272,95943.442377330866,{"$f":"NPV($D$56,GO54:AHL54)","v":97862.311224009449},99819.557447564177,101815.94859552938,103852.26756638908,105929.3129165967,108047.8991737348,110208.85715593719,112413.03429770005,114661.29498220878,116954.52088031283,119293.61129627744,121679.48352045346,124113.07318899783,126595.3346507906,129127.24134168877,131709.78616626502,134343.98188718472,137030.86152236455,139771.47875007926,142566.90832216828,145418.24648550787,148326.61141191027,151293.14363662235,154319.00650559744,157405.38663170513,160553.49436007068,163764.56424272322,167039.85552273027,170380.65262801782,173788.2656750718,177264.03098270405,180809.31159610275,184425.49782135864,188114.00777068126,191876.28791852275,195713.81366882313,199628.08993359859,203620.65172310409,207693.06474779654,211846.92603234042,216083.86454189033,220405.54182090127,224813.65264471437,229309.92568417484,233896.12418354067,238574.04665195246,243345.52756872904,248212.43810277068,253176.68684635387,258240.2205635937,263405.02495388297,268673.12543059769,274046.58791537612,279527.51964828256,285118.0700141773,290820.43138560851,296636.83998257003,302569.57674944837,308620.96824950888,314793.387577274,321089.25528914534,327511.04035264481,334061.26111463213,340742.48628889653,{"$f":"NPV($D$56,JA54:AJX54)","v":347557.33596348617},354508.48262820212,361598.65222262265,368830.62520510814,376207.23764316726,383731.38232564332,391406.00989713939,399234.13001513155,407218.81253022479,415363.18869001529,423670.45236702851,432143.86131121614,440786.73842750181,449602.47307888325,458594.52241558465,467766.41273080761,477121.74084358074,486664.17550928006,496397.45885834907,506325.40786380385,516451.91583807161,526780.95395978855,537316.57283111231,548062.90406618826,559024.16191139421,570204.64489797351,581608.73752773309,593240.91199244675,605105.72992765508,617207.84420152847,629552.00073952624,642143.04038552172,654985.90080018085,668085.61839728034,681447.33031876932,695076.27644932305,708977.80147119099,723157.3569601411,737620.50352332217,752372.91297987814,767420.37058518699,782768.77729956585,798424.15210236749,814392.63435234211,830680.4861952198,847294.09501942829,864239.97596094571,881524.77445822535,899155.26885823521,917138.37307460478,935481.13929895358,954190.76076641504,973274.5745765036,992740.06457036769,1012594.8642655996,1032846.7598497495,1053503.6932336888,1074573.765166058,1096065.2384099781,1117986.5409833218,1140346.2694637699,1163153.1923599662,1186416.2535501081,1210144.5757892856,{"$f":"NPV($D$56,LM54:AMJ54)","v":1234347.4642869867},1259034.4103561339,1284215.0951350937,1309899.3933841493,1336097.3773578748,1362819.3207549506,1390075.7027470046,1417877.2120879749,1446234.7513057084,1475159.440977348,1504662.6240902385,1534755.8704900369,1565450.981417794,1596759.9941377568,1628695.1866577275,1661269.0825438201,1694494.4558314977,1728384.3360348556,1762952.013256016,1798211.0433967812,1834175.2534744414,1870858.7470439381,1908275.9097284293,1946441.4148604546,1985370.2292359481,2025077.6189832634,2065579.1555496256,2106890.7218071958,2149028.5182814137,2192009.0695036859,2235849.2304912768,2280566.1933566602,2326177.4940491379,2372701.0192311807,2420155.013292328,2468558.0855032951,2517929.2173131979,2568287.7697926522,2619653.491225698,2672046.5248535364,2725487.4167731404,2779997.1239937413,2835597.0226544784,2892308.916406272,2950155.0449613752,3009158.0928138187,3069341.1981342174,3130727.9618424433,3193342.4568616701,3257209.2375574349,3322353.3493654565,3388800.3386118892,3456576.2625299357,3525707.6994767017,3596221.7593543143,3668146.0942393779,3741508.9092248967,3816338.9734789422,3892665.6315244259,3970518.8147442914,4049929.0531167137,4130927.4871848896,4213545.8802660666,4297816.6309045572,{"$f":"NPV($D$56,NY54:AOV54)","v":4383772.7855737694},4471448.0516319834,4560876.8105371399,4652094.1313256873,4745135.7843608577,4840038.2553556217,4936838.7596759219,5035575.2569296695,5136286.4658473255,5239011.8794597359,5343791.7805792848,5450667.2575903283,5559680.2205550438,5670873.4176411368,5784290.4518776145,5899975.7982453257,6017974.8211087985,6138333.7919963514,6261099.907735236,6386321.3089488819,6514047.0989236832,6644327.3628523787,6777213.1874617012,6912756.6810318837,7051010.9938158216,7192030.3388658399,7335870.0132761579,7482586.4198493129,7632237.0891949404,7784880.7022695979,7940577.1133661922,8099387.3735621227,8261373.754635185,8426599.7734564543,8595130.2168695498,8767031.1670662016,8942370.0274675656,9121215.5491215903,9303637.8576265015,9489708.4805908483,9679500.3756406903,9873087.9589848034,10070547.134548882,10271955.323689878,10477391.495502103,10686936.197726544,10900671.588275531,11118681.467384562,11341051.310403835,11567868.3012421,11799221.366475267,12035201.210133461,12275900.349179067,12521413.149689957,12771835.863761289,13027266.66713999,13287805.697606515,13553555.094117856,13824619.036727427,14101103.787296234,14383117.731010957,14670771.418724958,14964177.610137351,15263451.317827368,{"$f":"NPV($D$56,QK54:ARH54)","v":15568709.852159623},15880072.867077608,16197662.406802446,16521602.95345418,16852021.475613296,17189047.477840848,17532813.051174786,17883452.924621888,18241104.517663874,18605907.993796617,18978006.315122895,19357545.298017852,19744673.669887174,20139543.127039831,20542308.39369446,20953127.282142043,21372160.754085448,21799572.983178396,22235531.418785203,22680206.850984558,23133773.476839613,23596408.967957772,24068294.539363526,24549615.019707948,25040558.922839273,25541318.520758558,26052089.917985357,26573073.12735806,27104472.147294495,27646495.040538348,28199354.014416438,28763265.50263419,29338450.248634256,29925133.390545826,30523544.547750935,31133917.90909458,31756492.322766408,32391511.387880292,33039223.547780413,33699882.185100093,34373745.718602449,35061077.701829925,35762146.923589118,36477227.510302112,37206599.030247949,37950546.599725172,38709360.991160698,39483338.74319426,40272782.272764117,41077999.989221185,41899306.410499498,42737022.281366959,43591474.693783939,44462997.209393993,45351929.984171674,46258619.895250857,47183420.669957228,48126693.017066479,49088804.760310367,50070130.974149466,51071054.121832609,52091964.195759669,53133258.860164635,54195343.596131787,{"$f":"NPV($D$56,SW54:ATT54)","v":55278631.848959386},56383545.177879505,57510513.408143945,58659974.785480954,59832376.132926419,61028173.010030925,62247829.874438331,63491820.245831713,64760626.872235842,66054741.898663186,67374667.038086221,68720913.744712457,70094003.389535636,71494467.438130811,72922847.630653754,74379696.164000094,75865575.876074135,77381060.432106808,78926734.512956232,80503194.005317315,82111046.193755358,83750909.954470694,85423415.950687081,87129206.829555109,88868937.420434743,90643274.934424073,92452899.164974943,94298502.689429343,96180791.071290165,98100483.063024923,100058310.80918075,102055020.049573,104091370.32228421,106168135.16619061,108286102.3227099,110446073.93643506,112648866.75429358,114895312.32284485,117186257.18328826,119522563.06373127,121905107.06822398,124334781.86202848,126812495.8525545,129339173.36534332,131915754.81443727,134543196.86642471,137222472.59738922,139954571.64194319,142740500.33345652,145581281.83453271,148477956.25670752,151431580.7682783,154443229.68908411,157513994.57098022,160644984.26265076,163837324.9573116,167092160.22175577,170410651.00506765,173793975.62523481,177243329.73174354,180759926.24211791,184344995.25021607,187999783.90394616,191725556.24989685,{"$f":"NPV($D$56,VI54:AWF54)","v":195523593.04220808},199395191.5128181,203341665.10002455,207364343.13208717,211464570.46237406,215643707.05230859,219903127.49812117,224244220.49713576,228668388.24902534,233177045.78715974,237771620.23484039,242453549.98085654,247224283.76842177,252085279.69114366,257038004.08925632,262083930.33887637,267224537.52655974,272461309.00091571,277795730.79247659,283229289.89242268,288763472.38014394,294399761.38892847,300139634.89836031,305984563.34123832,311936007.01201183,317995413.26285315,324164213.47256672,330443819.7725305,336835621.51282477,343340981.4505676,349961231.64127284,356697669.01278138,363551550.59993559,370524088.41672337,377616443.94106686,384829722.18577176,392164965.32739836,399623145.86293542,407205159.26215529,414911816.08139616,422743833.5022366,430701826.25611615,438786296.89335489,446997625.35228127,455336057.78123403,463801694.56308115,472394477.4885478,481114176.0211069,489960372.59237796,498932446.86295128,508029558.87923241,517250631.05233264,526594328.88011092,536059040.32827705,545642853.78089702,555343534.46471155,565158499.24537659,575084789.68697834,585119043.25902748,595257462.56746328,605495782.47805738,615829234.99192297,626252511.72355938,636759723.82199991,{"$f":"NPV($D$56,XU54:AYR54)","v":647344359.16511297},657999236.64587593,668716457.35750878,679487352.47160459,690302427.58981097,701151303.33515966,712022651.93369699,722904129.52065361,733782303.88784134,744642577.37031388,755469104.55040693,766244704.43606985,776950766.74778342,787567151.92426336,798072084.43146205,808442038.93200755,818651618.84303844,828673426.77930725,838477926.34526348,848033294.70452583,857305265.31748533,866256960.19766819,874848710.99471414,883037868.16625154,890778597.45236957,898021662.81460619,904714194.94620562,910799444.40156078,916216518.33010876,920900099.73309863,924780148.09049428,927781580.12935042,929823929.42415094,930820983.43337512,930680396.48471093,929303277.12339735,926583748.13383746,922408477.43339288,916656177.91874254,909197074.21883857,899892334.17385447,888593462.71601248,875141655.67523253,859367110.86952817,841088293.66636276,820111154.01600027,796228291.76055944,769218066.81214738,738843650.56930649,704852014.70209074,666972853.18147898,624917433.15746975,578377370.00097191,527023321.51637739,470503596.0031758,408442668.4948439,340439599.13008487,266066347.21378461,184865974.10118678,96350727.587039113]
[null,null,"Debt Computed from Net Debt",{"$f":"D36","v":0.41999999999999993},{"$f":"$D$57*E56","v":917.55431203708144},{"$f":"$D$57*F56","v":935.90539827782368},954.62350624337876,973.71597636824345,993.19029589560512,1013.0541018135159,1033.3151838497843,1053.9814875267755,1075.0611172773106,1096.5623396228518,1118.4935864153056,1140.8634581436104,1163.6807273064744,1186.954341852603,1210.6934286896485,1234.907297263436,1259.6054432087035,1284.7975520728692,1310.4935031143236,1336.7033731766035,1363.4374406401291,1390.7061894529261,1418.5203132419765,1446.890719506807,1475.8285338969374,1505.3451045748675,1535.4520066663563,1566.1610467996697,1597.4842677356532,1629.433953090356,1662.0226321521534,1695.2630847951793,1729.1683464910727,1763.7517134208776,1799.0267476892775,1835.0072826430458,1871.7074282958934,1909.1415768617935,1947.3244083990078,1986.2708965669667,2025.9963144982871,2066.5162407882221,2107.8465656039675,2150.0034969160156,2193.0035668543037,2236.8636381913611,2281.6009109551569,2327.232929174218,2373.7775877576673,2421.2531395127871,2469.6782023029955,2519.0717663490127,2569.453201675939,2620.8422657094093,2673.2591110235453,2726.724293243954,2781.2587791087681,2836.8839546908735,2893.6216337846181,2951.4940664602345,3010.5239477893583,3070.7344267450594,3132.1491152798703,3194.7920975853708,3258.6879395369788,{"$f":"$D$57*BR56","v":3323.8616983276033},3390.3389322940311,3458.1457109397907,3527.3086251584514,3597.8547976614786,3669.8118936145497,3743.2081314866705,3818.0722941162321,3894.4337399983715,3972.3224147981477,4051.7688630938942,4132.8042403555437,4215.4603251624203,4299.7695316654217,4385.7649222984355,4473.4802207441189,4562.9498251586956,4654.2088216615384,4747.2929980944136,4842.2388580559355,4939.0836352166543,5037.8653079205606,5138.6226140785202,5241.3950663595988,5346.2229676862817,5453.1474270394529,5562.2103755796497,5673.4545830906245,5786.923674751778,5902.6621482460941,6020.7153912102622,6141.1296990336632,6263.9522930134808,6389.2313388728271,6517.0159656493215,6647.3562849612581,6780.3034106593732,6915.9094788713883,7054.2276684475537,7195.3122218151675,7339.2184662500467,7486.0028355735194,7635.7228922833729,7788.4373501273003,7944.2060971280207,8103.0902190686038,8265.1520234478903,8430.4550639146128,8599.0641651905371,8771.0454484918155,8946.4663574589104,9125.3956846052261,9307.9035982942733,9494.0616702568823,9683.9429036585316,9877.6217617279999,10075.174196958609,10276.677680893537,10482.211234506913,10691.855459192271,10905.692568370998,11123.806419732975,11346.282548121824,11573.208199078093,{"$f":"$D$57*ED56","v":11804.672363053056},12040.765810307084,12281.581126505755,12527.212749027887,12777.757003999932,13033.312144070884,13293.978386942636,13559.857954671186,13831.055113753653,14107.676216016989,14389.829740324903,14677.626335118124,14971.17886180634,15270.602439027332,15576.01448779183,15887.534777530549,16205.285473062919,16529.391182504631,16859.979006133995,17197.178586234611,17541.122157935712,17891.944601069339,18249.783493063936,18614.779162896688,18987.074746124195,19366.816241014276,19754.152565800054,20149.235617079263,20552.220329381609,20963.264735927449,21382.530030601418,21810.180631165986,22246.384243738717,22691.31192855948,23145.138167073219,23608.040930353414,24080.201748895193,24561.805783803506,25053.041899405409,25554.102737314479,26065.184791976575,26586.488487726238,27118.218257385019,27660.582622430731,28213.794274770677,28778.070160150237,29353.631563229803,29940.704194362821,30539.518278109816,31150.308643522549,31773.31481623372,32408.78111238858,33056.956734455445,33718.095868951728,34392.457786125167,35080.30694162866,35781.91308022778,36497.551341583559,37227.502368150104,37972.052415230457,38731.493463233885,39506.123332177427,40296.245798478958,41102.170714083964,{"$f":"$D$57*GP56","v":41924.214127976949},42762.698410122335,43617.952377883405,44490.311424970605,45380.117652968605,46287.720005493611,47213.474405034016,48157.74389252768,49120.898769731379,50103.316744436517,51105.383078590443,52127.490739379078,53170.040553332045,54233.441363509271,55318.110189831299,56424.472392617572,57552.961839393101,58704.021075033277,59878.101495310671,61075.663523913296,62297.176793002305,63543.120327381373,64813.982732350916,66110.262385316149,67432.467631229665,68781.116981943749,70156.739319546701,71559.874103767477,72991.071583530138,74450.893012735687,75939.910870363135,77458.709084970615,79007.883263686119,80588.04092577954,82199.801740905707,83843.7977721114,85520.673723703701,87231.087194074527,88975.708933582966,90755.22310759392,92570.327564778519,94421.734110780017,96310.168787353425,98236.372157087069,100201.09959382002,102205.12157886618,104249.22400316368,106334.20847546861,108460.89263670934,110630.11048063083,112842.71268085101,115099.56692445795,117401.55825227866,119749.58940595445,122144.58118195555,124587.47279267939,127079.2222347683,129620.80666479371,132213.22278245506,134857.48722144103,137554.6369481108,140305.72966814548,143111.84424133651,145974.08110466416,{"$f":"$D$57*JB56","v":148893.56270384486},151871.43393350148,154908.86258614541,158007.03981013023,161167.18057677016,164390.52415679852,167678.33460635523,171031.90126269439,174452.5392498064,177941.58999415193,181500.42175071075,185130.43013955074,188833.03869313095,192609.69941454552,196461.89334693918,200391.13115430388,204398.95371389759,208486.93272050656,212656.67130279759,216909.80465199004,221248.00066311116,225672.96058906714,230186.41970779904,234790.14800278554,239485.95085714883,244275.66976164785,249161.1830368276,254144.40656961509,259227.29456464192,264411.84031060099,269700.07696191908,275094.07833607594,280595.95972685772,286207.87873388309,291932.03610871563,297770.67661790014,303726.08992325922,309800.61147979525,315996.62345154874,322316.55564577848,328762.88646581757,335338.14388299431,342044.9064279836,348885.80420199223,355863.5199081598,362980.78990359715,370240.40527245461,377645.21292045875,385198.11669133394,392902.07850556046,400760.11952189426,408775.32132213144,416950.82711955433,425289.84299155179,433795.63913689472,442471.55115814926,451320.98136974429,460347.40013219073,469554.34721299511,478945.43317478325,488524.34079118574,498294.8264910453,508260.72183149989,518425.93500053434,{"$f":"$D$57*LN56","v":528794.45234957617},539370.33995673922,550157.74522134266,561160.89849030727,572384.11471707921,583831.79515374184,595508.42907694937,607418.5955483974,619566.96521048609,631958.30211790011,644597.46560581541,657489.41219547333,670639.19753785769,684051.97839624539,697733.01466840436,711687.67144922889,725921.42113463918,740439.84556752653,755248.63822664798,770353.60645926523,785760.67375845392,801475.88208594022,817505.39424139075,833855.49627909809,850532.59997297043,867543.24533084256,884894.10315902205,902591.97767819359,920643.80919154792,939056.67680633615,957837.80120979715,976994.54750063771,996534.42807709565,1016465.1055827775,1036794.3959113838,1057530.2712715429,1078680.8633129138,1100254.4663147931,1122259.5404384851,1144704.7150447187,1167598.7920773712,1190950.7495148808,1214769.744890634,1239065.1188837774,1263846.3989818036,1289123.303216371,1314905.7439738261,1341203.8318819012,1368027.8797741225,1395388.4067334915,1423296.1422169933,1451762.0302625727,1480797.2337802146,1510413.1389288118,1540621.3595805385,1571433.7418744564,1602862.3688611554,1634919.5652402586,1667617.9021926022,1700970.2023090194,1734989.5446176534,1769689.2697117478,1805082.9849799138,1841184.5699409829,{"$f":"$D$57*NZ56","v":1878008.1816854328},1915568.2604255984,1953879.5351567883,1992957.0294315598,2032816.0672493607,2073472.2790638867,2114941.6079104608,2157240.3156558764,2200384.9893730888,2244392.5478432993,2289280.2481879373,2335065.692633118,2381766.8354092771,2429401.9897885974,2477989.8352630362,2527549.4248656947,2578100.1926384671,2629661.9612487988,2682254.9497585301,2735899.7815479464,2790617.4923979985,2846429.538733914,2903357.8060333906,2961424.6174026444,3020652.7423236524,3081065.405575986,3142686.2963367109,3205539.5774618746,3269649.8949532304,3335042.3876138004,3401742.6968960911,3469776.9769467772,3539171.9048517104,3609954.6910852105,3682153.0901678042,3755795.4115363769,3830910.5306310672,3907527.9002031297,3985677.5618481557,4065390.1577690891,4146696.9427736169,4229629.7965105297,4314221.2359497482,4400504.4281108826,4488513.2030451475,4578282.0670757219,4669846.2163015148,4763241.5503696101,4858504.686521681,4955672.9739196114,5054784.5082560526,5155878.1466552075,5258993.5228697816,5364171.0627797404,5471452.0001987945,5580878.3929947354,5692493.1395294983,5806339.9954255186,5922463.5906644175,6040909.4470246006,6161723.9958644817,6284954.5962576866,6410649.5534874937,6538858.1379070403,{"$f":"$D$57*QL56","v":6669630.6041725939},6803018.2108570263,6939073.2404507538,7077849.0197575828,7219399.9406931549,7363781.4814934088,7511050.2283411911,7661263.8974188259,7814481.3573945779,7970762.6523516141,8130169.0251674969,8292762.9413526114,8458608.1133567281,8627769.5253516715,8800313.458499657,8976307.5167158861,9155820.6529349238,9338923.195889784,9525686.8774135131,9716184.8602726366,9910491.7665422633,10108683.706532679,10310838.308277337,10517034.747592492,10727353.778718593,10941877.765553849,11160690.713490384,11383878.301863685,11611527.917026104,11843728.686054902,12080571.511106357,12322149.104426386,12568556.024029246,12819888.71005539,13076245.521819722,13337726.77556189,13604434.782909721,13876473.890067771,14153950.517742038,14436973.201813025,14725652.634768566,15020101.707907427,15320435.554326884,15626771.592704136,15939229.571884569,16257931.61628749,16583002.272141587,16914568.554560926,17252759.995472893,17597708.692409787,17949549.358174119,18308419.371389251,18674458.827945475,19047810.593352098,19428620.356005356,19817036.681382034,20213211.067167919,20617297.999330349,21029455.009142771,21449842.731169693,21878624.962219056,22315968.721269142,22762044.310375348,23217025.376562938,{"$f":"$D$57*SX56","v":23681088.974709388},24154415.631420452,24637189.409901995,25129597.975829091,25631832.664212983,26144088.547264095,26666564.503249314,27199463.286339048,27742991.597438533,28297360.155996207,28862783.772779226,29439481.423604961,30027676.324014936,30627596.004874572,31239472.388880033,31863541.867951132,32500045.381484855,33149228.495441612,33811341.482233264,34486639.401377246,35175382.180877686,35877834.699288569,36594266.868413143,37324953.716582589,38070175.472458102,38830217.649289466,39605371.129560314,40395932.249941863,41202202.886470459,42024490.539855905,42863108.420820653,43718375.53535936,44590616.769800052,45480162.975538149,46387351.05330272,47312524.03680329,48256031.175594829,49218228.016981058,50199476.486767121,51200144.968654066,52220608.382051952,53261248.258072883,54322452.813444182,55404617.022063643,56508142.683898367,57633438.490903459,58780920.089616127,59951010.14005173,61144138.370503724,62360741.627817146,63601263.922676876,64866156.469415314,66155877.719811678,67470893.390313312,68811676.482070863,70178707.293137416,71572473.422128394,72993469.762598604,74442198.48733227,75919169.021689504,77424898.005090728,78959909.239657372,80524733.624956667,82119909.077727377,{"$f":"$D$57*VJ56","v":83745980.435383588},85403499.342010304,87093024.115476593,88815119.594197094,90570356.961969599,92359313.549210876,94182572.608796999,96040723.064590633,97934359.230607077,99864080.498632953,101830490.99195974,103834199.18273713,105875817.47028032,107955961.71748763,110075250.74232806,112234305.76115507,114433749.78038457,116674206.93284015,118956301.7548175,121280658.39966044,123647899.78334993,126058646.65731131,128513516.60332008,131013122.94504495,133558073.5703983,136148969.65847799,138786404.30446279,141470961.03538638,144203212.20923838,146983717.28933457,149813020.98536816,152691651.25197291,155620117.1350238,158598906.45524806,161628483.3180241,164709285.43750727,167841721.26243284,171026166.89010519,174262962.75418636,177552410.07093933,180894767.02756876,184290244.69520903,187739002.6479581,191241144.26811826,194796711.71649405,198405680.54519004,202067953.92886487,205783356.48879871,209551627.68243951,213372414.72927758,217245265.04197967,221169618.12964654,225144796.93787631,229169998.58797672,233244284.47517881,237366569.68305811,241535611.66853085,245749998.1687915,250008134.27833453,254308228.64078405,258648278.69660762,263026054.92389488,267439084.0052399,271884630.84934741,{"$f":"$D$57*XV56","v":276359679.39126784},280860912.09015363,285384688.0380739,289927019.58772057,294483547.40076703,299049513.81215268,303619734.39867449,308188567.63289332,312749882.4955318,317297023.91117084,321822775.86314929,326319322.034069,330778203.80819058,335190275.46121401,339545656.35144311,343833679.91407609,348042839.24730897,352160729.06501061,356173983.77590078,360068211.43334377,363827923.28302056,367436458.61777985,370875904.62982559,374127010.92999518,377169098.38213456,379979961.8774063,382535766.64865547,384810937.69864559,386778041.88790137,388407662.19800752,389668263.65432709,390526050.35814333,390944813.04201746,390885766.52357852,390307376.39182681,389165174.21621168,387411560.52202493,384995594.7258718,381862771.17191213,377954780.35301882,373209254.34072518,367559495.38359761,360934186.56520176,353257083.3398723,344446684.68672007,334415882.53943491,323071588.06110185,310314333.23910868,296037846.17487806,280128598.3362211,262465321.92613724,242918495.40040815,221349795.03687847,197611510.3213338,171545920.7678344,142984631.63463563,111747865.82978952,77643709.122498438,40467305.58655642]
[null,null,"Debt Computed from Gross Debt",{"$f":"D31","v":0.6},{"$f":"E56*$D$58","v":1310.7918743386879},{"$f":"F56*$D$58","v":1337.0077118254626},1363.7478660619697,1391.0228233832052,1418.8432798508645,1447.22014544788,1476.1645483568348,1505.6878393239651,1535.8015961104441,1566.5176280326457,1597.8479805932939,1629.8049402051579,1662.4010390092494,1695.6490597894331,1729.5620409852124,1764.1532818049091,1799.4363474410052,1835.4250743898135,1872.1335758776056,1909.5762473951481,1947.767772343042,1986.7231277898945,2026.4575903456812,2066.9867421525819,2108.3264769956254,2150.4930065355252,2193.5028666662233,2237.3729239995287,2282.1203824795052,2327.7627901290803,2374.3180459316482,2421.8044068502563,2470.2404949872471,2519.6453048869685,2570.0382109846828,2621.4389752043512,2673.8677547084194,2727.3451098025625,2781.8920119985828,2837.5298522385242,2894.2804492832679,2952.1660582688892,3011.2093794342395,3071.4335670228797,3132.8622383632915,3195.5194831305166,3259.4298727930814,3324.6184702488836,3391.1108396538107,3458.9330564468391,3528.1117175757086,3598.6739519271614,3670.6474309656278,3744.060379584871,3818.9415871764941,3895.3204189199346,3973.2268272982406,4052.6913638441056,4133.7451911208836,4216.4200949431925,4300.7484968419412,4386.7634667786569,4474.4987361141011,4563.9887108362445,4655.2684850528276,{"$f":"BR56*$D$58","v":4748.3738547537196},4843.3413318486164,4940.2081584854159,5039.0123216549309,5139.7925680878279,5242.5884194493574,5347.4401878381013,5454.3889915946183,5563.4767714262453,5674.7463068544976,5788.2412329912786,5904.0060576507767,6022.086178803459,6142.5279023791745,6265.3784604263374,6390.6860296344566,6518.4997502267088,6648.8697452307697,6781.8471401348779,6917.4840829370523,7055.8337645952215,7196.9504398865156,7340.8894486836007,7487.7072376565711,7637.4613824089756,7790.2106100563624,7946.0148222566431,8104.9351187008933,8267.0338210739683,8432.3744974944202,8601.0219874432332,8773.0424271909487,8948.5032757335448,9127.4733412468959,9310.0228080704601,9496.2232642303698,9686.1477295133918,9879.8706841019848,10077.468097782221,10279.017459735955,10484.59780892864,10694.28976510503,10908.175560404819,11126.33907161043,11348.865853040032,11575.843170098007,11807.360033496989,12043.507234163735,12284.377378843627,12530.064926416882,12780.666224941302,13036.279549436038,13297.005140420393,13562.945243224121,13834.204148083618,14110.888231040002,14393.105995655158,14680.968115562197,14974.58747786702,15274.079227417531,15579.56081195857,15891.152028189967,16208.975068745465,16533.154570111565,{"$f":"ED56*$D$58","v":16863.81766150437},17201.094014724407,17545.115895008224,17896.018212896983,18253.938577142762,18619.017348672693,18991.397695632339,19371.225649530268,19758.650162505222,20153.823165738559,20556.899629035579,20968.037621597323,21387.398374009059,21815.146341467622,22251.449268274046,22696.478253615071,23150.407818661315,23613.415975006621,24085.684294477142,24567.397980335161,25058.745939908164,25559.920858670488,26071.119275805628,26592.541661280986,27124.39249446314,27666.880344306112,28220.217951142935,28784.622310113235,29360.314756259442,29947.521051324929,30546.471472287743,31157.4009016657,31780.548919626744,32416.159897942121,33064.48309581889,33725.772757647734,34400.288212707426,35088.293976862158,35790.059856293447,36505.861053306406,37235.978274252258,37980.697839608918,38740.311796264315,39515.118032043909,40305.420392529544,41111.528800214626,41933.759376042581,42772.434563375464,43627.883254442597,44500.440919317931,45390.449737476745,46298.258731983697,47224.223906364925,48168.708384216763,49132.082551607389,50114.724202326659,51117.018686039693,52139.359059405091,53182.146240214439,54245.789164614944,55330.704947476981,56437.319045967764,57566.06542639852,58717.386734405671,{"$f":"GP56*$D$58","v":59891.734468538503},61089.569157317623,62311.360539833448,63557.587749958017,64828.739504240875,66125.314293562318,67447.820578620027,68796.77698932527,70172.712528187694,71576.166777766455,73007.690112272074,74467.843913398698,75957.200790474351,77476.344805013257,79025.871699759009,80606.389132310826,82218.516913418731,83862.887250047555,85540.144993300972,87250.947891304721,88995.966847146163,90775.886181973401,92591.403903358456,94443.231979023069,96332.0966160424,98258.738545633925,100223.91331363816,102228.3915768107,104272.95940504308,106358.41858962242,108485.58695766165,110655.29869281518,112868.40466240875,115125.77275111365,117428.28820129388,119776.85396015915,122172.39103386246,124615.83884867791,127108.15561940425,129650.31872513419,132243.32509254076,134888.19158682862,137585.95541050489,140337.6745101244,143144.42799117148,146007.31654123741,148927.46286166241,151906.0121078123,154944.13233815623,158043.01497232978,161203.8752583586,164427.95274922566,167716.51178896954,171070.84200850638,174492.25883136509,177982.10398954203,181541.74604966902,185172.58094970533,188876.03254636438,192653.55317348719,196506.62421158687,200436.75666877927,204445.49177333791,208534.4015780917,{"$f":"JB56*$D$58","v":212705.08957692128},216959.19133357357,221298.37512306488,225724.34258590036,230238.82939538598,234843.60593828364,239540.47800907891,244331.28751813486,249217.91321400917,254202.27142021709,259286.31678672967,264472.04305650108,269761.48384732992,275156.71344935079,280659.84763848456,286273.04450614844,291998.50530556805,297838.47531500942,303795.24471828231,309871.14950284298,316068.5723758731,322389.9436986674,328837.74243971292,335414.49714683654,342122.78693878412,348965.24251663982,355944.54719546804,363063.43795659306,370324.70652091707,377731.20044371573,385285.82423131302,392991.54048010852,400851.3710383682,408868.39819126157,417045.76586959383,425386.68088271457,433894.41417608463,442572.30211399327,451423.74778792687,460452.22235111217,469661.26637973951,479054.49126142048,488635.58061140525,498408.29171713185,508376.45701165695,518543.98557656741,528914.86467493523,539493.16131494113,550283.02384476282,561288.68357937213,572514.45645984903,583964.74474590214,595644.03874222061,607556.91855935974,619708.0559098497,632102.2159402133,644744.25909963471,657639.14304598689,670791.92458999308,684207.76167826192,697891.91541597969,711849.75213006476,726086.74547357135,740608.47857219202,{"$f":"LN56*$D$58","v":755420.64621368039},770529.05708105618,785939.63603048958,801658.42641472479,817691.59245297033,834045.4216482027,850726.32725278486,867740.85078342503,885095.66458640876,902797.57445414306,920853.52229402214,939270.58885067643,958055.99648265401,977217.11199463648,996761.44952629204,1016696.6734988985,1037030.6016209133,1057771.2079536095,1078926.6260380687,1100505.1520846647,1122515.2482263627,1144965.5458370575,1167864.8489162726,1191222.1375415688,1215046.571389958,1239347.4933297753,1264134.4330843175,1289417.1109688482,1315205.4417022115,1341509.5382947661,1368339.7160139962,1395706.4964294827,1423620.6115387084,1452093.0079753967,1481134.8513019769,1510757.5303879187,1540972.6618755914,1571792.0947354187,1603227.9149121218,1635292.4500638843,1667998.2743962447,1701358.2135926869,1735385.349843763,1770093.026976825,1805494.8556882911,1841604.7188805304,1878436.777105466,1916005.474117002,1954325.5425344608,1993412.0096192737,2033280.2031671335,2073945.7575179613,2115424.619686021,2157733.0556125883,2200887.6565436265,2244905.3455349379,2289803.3840873651,2335599.3789146557,2382311.2888465747,2429957.4318700279,2478556.4923109338,2528127.5281596398,2578689.9785427344,2630263.6713442616,{"$f":"NZ56*$D$58","v":2682868.8309791898},2736526.0863222838,2791256.4787954125,2847081.4706165143,2904022.9532133727,2962103.2558055529,3021345.1541578015,3081771.8795083952,3143407.1276758416,3206275.068347571,3270400.3545541968,3335808.1323330263,3402524.0505846818,3470574.2711265688,3539985.4789471952,3610784.8926652791,3683000.275197811,3756659.9446411417,3831792.7853693292,3908428.2593542095,3986596.417711427,4066327.9124770206,4147654.0086191301,4230606.5962894931,4315218.2033195039,4401522.0079656942,4489551.8519095872,4579342.2535169637,4670928.4213617584,4764346.2680197153,4859632.4241372738,4956824.2527811108,5055959.8640738726,5157078.1301217293,5260218.7002397208,5365422.016480539,5472729.3294729544,5582182.7145759007,5693825.0883545084,5807700.2253844142,5923852.775390882,6042328.2807293292,6163173.1942139268,6286434.8973012613,6412161.718635926,6540402.9529653182,6671208.8804307366,6804630.7862423006,6940720.9807452597,7079532.8198851598,7221120.7260800768,7365540.2095074402,7512847.8898139745,7663101.5182567732,7816360.0002839938,7972683.4185639089,8132133.0564707126,8294771.4220364559,8460662.2723777406,8629870.6386065744,8802462.8512349743,8978506.5660824105,9158070.7906964198,9341225.9112957735,{"$f":"QL56*$D$58","v":9528043.7202465646},9718597.4440814666,9912961.7720725071,10111212.885367977,10313428.486704508,10519687.830704872,10730071.754773133,10944662.710598323,11163544.79627797,11386803.789073737,11614527.17881071,11846804.201932304,12083725.876223898,12325385.036216676,12571876.369285226,12823296.452451268,13079743.789907036,13341318.851271121,13608124.110590735,13880264.086103767,14157845.380774664,14440976.723618114,14729769.011824768,15024335.353703564,15324791.112455133,15631253.950791214,15943843.876414835,16262683.288376696,16587897.024323009,16919612.408649862,17257959.301580515,17603070.149180554,17955080.034327496,18314126.728650559,18680350.745456748,19053895.393659845,19434906.832728174,19823534.128668249,20219929.311060056,20624247.431161467,21036646.621097956,21457288.15415347,21886336.506181266,22323959.418148767,22770327.959835101,23225616.594696417,23690003.245916557,24163669.363658469,24646799.99353271,25139583.846299697,25642213.368820176,26154884.816270363,26677798.325636394,27211157.990503002,27755171.937150512,28310052.401974335,28876015.810239885,29453282.856186219,30042078.584489677,30642632.473099563,31255178.517455801,31879955.316098779,32517206.15767907,33167179.10937563,{"$f":"SX56*$D$58","v":33830127.106727704},34506308.044886366,35195984.871288568,35899425.679755852,36616903.806018554,37348697.924663,38095092.147499025,38856376.123341501,39632845.139197908,40424800.222851731,41232548.246827476,42056402.03372138,42896680.462878488,43753708.578392252,44627817.698400058,45519345.525644481,46428636.259264082,47356040.707773738,48301916.403190389,49266627.716253214,50250545.972682416,51254049.570412248,52277524.097733065,53321362.452260844,54385964.960654445,55471739.498984963,56579101.613657601,57708474.642774098,58860289.837814949,60034986.485508449,61233012.029743798,62454822.193370521,63700881.099714361,64971661.393625937,66267644.361861035,67589320.05257614,68937187.393706903,70311754.309972957,71713537.838238761,73143064.240934387,74600869.117217079,76087497.511532694,77603504.019205987,79149452.888662353,80725918.119854823,82333483.558433533,83972742.985165909,85644300.200073913,87348769.100719616,89086773.754024506,90858948.460966974,92665937.813450471,94508396.742588133,96386990.557590455,98302394.97438696,100255296.13305347,102246390.60304059,104276385.37514089,106345997.83904612,108455955.74527074,110606997.15012963,112799870.34236769,115035333.74993812,117314155.82532485,{"$f":"VJ56*$D$58","v":119637114.90769085},122004999.06001472,124418605.8792523,126878742.27742442,129386224.23138514,131941876.4988727,134546532.29828146,137201032.94941521,139906227.47229585,142662972.14090422,145472129.98851392,148334570.26105306,151251167.81468618,154222802.4535538,157250358.20332581,160334722.51593584,163476785.40054941,166677438.47548595,169937573.93545359,173258083.42808637,176639856.83335707,180083780.93901619,183590738.00474298,187161604.20720708,190797247.95771188,194498528.08354002,198266291.8635183,202101372.90769485,206004588.87034056,209976738.98476371,214018601.40766883,218130930.35996136,222314453.05003402,226569866.36464012,230897833.31146306,235298979.196439,239773887.51776126,244323095.55729318,248947089.64883769,253646300.10134196,258421095.75366968,263271778.13601291,268198575.21136874,273201634.66874039,278281016.7378487,283436686.49312866,288668505.6126641,293976223.55542678,299359468.11777073,304817735.32753944,310350378.63139957,315956597.32806653,321635424.19696623,327385712.26853818,333206120.67882693,339095099.54722595,345050873.81218702,351071425.9554165,357154477.54047793,363297469.48683441,369497540.99515378,375751507.03413564,382055834.29319996,388406615.49906778,{"$f":"XV56*$D$58","v":394799541.98752552},401229874.41450524,407692411.48296273,414181456.55388659,420690782.00109577,427213591.16021818,433742477.71239215,440269382.33270478,446785546.42218834,453281462.73024416,459746822.6616419,466170460.04867005,472540291.154558,478843250.65887719,485065223.35920453,491190971.30582303,497204056.06758434,503086755.80715805,508819976.82271546,514383159.1904912,519754176.1186009,524909226.59682846,529822720.89975089,534467158.47142172,538812997.68876374,542828516.96772337,546479666.64093649,549729910.99806523,552540059.83985913,554868088.85429657,556668948.07761025,557894357.65449059,558492590.0600251,558408237.89082658,557581966.27403843,555950248.88030243,553445086.46003568,549993706.7512455,545518244.53130317,539935400.50431263,533156077.62960744,525084993.40513951,515620266.52171689,504652976.19981766,492066692.40960014,477736975.05633563,461530840.08728844,443306190.34158391,422911208.82125443,400183711.90888739,374950459.89448184,347026422.00058311,316213992.9098264,282302157.60190547,245065601.09690633,204263759.47805092,159639808.32827076,110919584.46071206,57810436.552223466]
[]
[null,null,"Interest Cash Outflow Pre-tax",{"$f":"G93","v":5.2000000000000005E-2},{"$f":"E58*$D$60","v":68.161177465611772},{"$f":"F58*$D$60","v":69.524401014924067},70.91488903522243,72.33318681592668,73.779850552244966,75.255447563289763,76.760556514555418,78.295767644846194,79.861682997743102,81.458916657697586,83.088094990851289,84.749856890668212,86.444854028480975,88.173751109050528,89.937226131231057,91.735970653855276,93.570690066932272,95.442103868270308,97.350945945635502,99.297964864547708,101.28392416183819,103.30960264507452,105.37579469797544,107.48331059193427,109.63297680377254,111.82563633984732,114.06214906664363,116.3433920479755,118.67025988893428,121.04366508671218,123.46453838844572,125.93382915621333,128.45250573933686,131.02155585412237,133.64198697120352,136.31482671062628,139.04112324483782,141.82194570973326,144.65838462392631,147.55155231640327,150.50258336272995,153.51263502998225,156.58288773058047,159.71454548518977,162.90883639489118,166.16701312278687,169.49035338524024,172.88016045294196,176.33776366199817,179.86451893523565,183.46180931393687,187.13104550021242,190.87366641021265,194.69113973841331,198.5849625331777,202.5566617838366,206.60779501950853,210.73995091989352,214.95474993828597,219.25384493704604,223.63892183578096,228.11170027249017,232.67393427793328,237.32741296348473,242.07396122274704,{"$f":"BR58*$D$60","v":246.91544044719345},251.85374925612808,256.89082424124166,262.02864072605644,267.26921354056708,272.61459781136659,278.0668897675813,283.62822756292019,289.30079211416478,295.08680795643392,300.98854411554652,307.00831499784044,313.14848129777988,319.4114509237171,325.79967994216958,332.31567354099178,338.96198701178889,345.74122675200005,352.65605128701367,359.70917231272676,366.90335575895153,374.24142287409882,381.72625133154725,389.36077635814172,397.14799188526678,405.09095172293087,413.1927707573455,421.45662617244648,429.88575869584639,438.48347386970988,447.25314334704819,456.19820621392938,465.32217033814436,474.62861374483862,484.12118601966398,493.80360973997927,503.67968193469642,513.7532755733032,524.0283410846755,534.50890790626966,545.1990860642893,556.10306778546158,567.22512914105062,578.56963172374242,590.14102435808172,601.94384484509646,613.98272174184342,626.26237617651429,638.78762369986862,651.56337617367797,664.59464369694774,677.88653657067402,691.44426730186046,705.27315264765434,719.37861570034818,733.76618801408017,748.44151177406832,763.41034200923434,778.67854884908513,794.2521198257117,810.13716222184576,826.33990546587836,842.8667035747643,859.72403764580145,{"$f":"ED58*$D$60","v":876.91851839822732},894.45688876566931,912.34602654042772,930.59294707064316,949.20480601142367,968.18890213098007,987.55268017288165,1007.3037337755741,1027.4498084502716,1047.9988046184051,1068.9587807098501,1090.3379563230608,1112.1447154484711,1134.3876097563164,1157.0753619502505,1180.2168691879838,1203.8212065703885,1227.8976307003445,1252.4555833128115,1277.5046949774285,1303.0547888752246,1329.1158846508656,1355.6982023418927,1382.8121663866114,1410.4684097120835,1438.677777903918,1467.4513334594328,1496.8003601258883,1526.7363673254911,1557.2710946688965,1588.4165165589627,1620.1848468866165,1652.5885438205908,1685.6403146929904,1719.3531209825824,1753.7401833976824,1788.8149870607863,1824.5912867968325,1861.0831125272593,1898.3047747719334,1936.2708702611176,1974.9962876596639,2014.4962134057446,2054.7861376662836,2095.8818604115363,2137.7994976111609,2180.5554875542143,2224.1665972955243,2268.6499292310154,2314.0229278045326,2360.3033863487908,2407.5094540631526,2455.6596431309763,2504.7728359792718,2554.8682926835845,2605.9656585209864,2658.0849716740645,2711.2466710890649,2765.4716044911511,2820.7810365599771,2877.1966572688034,2934.7405903903241,2993.4354021727231,3053.3041101890954,{"$f":"GP58*$D$60","v":3114.3701923640024},3176.6575961805165,3240.1907480713394,3304.994562997817,3371.0944542205257,3438.5163432652407,3507.2866700882419,3577.4324034449141,3648.9810514657606,3721.9606724438559,3796.3998858381483,3872.3278834967327,3949.7744411046665,4028.7699298606899,4109.3453283874687,4191.5322348801637,4275.362879497774,4360.8701370024737,4448.0875396516512,4537.0492903478462,4627.7902760516008,4720.3460814626169,4814.7530029746404,4911.0480629091999,5009.2690240342054,5109.4544043729647,5211.6434923091847,5315.8763619941565,5422.1938890622405,5530.6377666603667,5641.2505217984062,5754.0755320263897,5869.1570424452557,5986.5401830579103,6106.2709864672825,6228.3964059282762,6352.9643337608486,6480.0236201312518,6609.6240922090219,6741.8165737069785,6876.6529048121201,7014.1859625150882,7154.4696813462551,7297.5590745264699,7443.5102555409176,7592.3804601443462,7744.2280688064457,7899.1126296062403,8057.0948815841248,8218.2367785611495,8382.601513434649,8550.2535429597356,8721.2586130264172,8895.6837844423335,9073.5974592309849,9255.069407456187,9440.1707945827893,9628.974209384678,9821.5536924109492,10017.984765021334,10218.344459002517,10422.711346776523,10631.165572213573,10843.78888206077,{"$f":"JB58*$D$60","v":11060.664657999907},11281.877949345826,11507.515506399375,11737.66581446682,11972.419128560072,12211.86750879075,12456.104856472104,12705.226950943013,12959.331487128478,13218.518113851289,13482.888472909945,13752.546238938057,14027.597160061157,14308.149099366243,14594.312077201199,14886.198314319719,15183.922275889539,15487.600716380492,15797.352725350682,16113.299774147836,16435.565763545404,16764.277072330708,17099.562606865074,17441.553851635501,17790.384920816778,18146.192610865273,18509.116454164341,18879.298773742841,19256.884739087691,19642.02242307322,20034.862860028279,20435.560104965643,20844.271293995149,21261.156705945603,21686.379825218883,22120.107405901159,22562.509537156402,23013.759709927654,23474.0348849722,23943.515562257835,24422.385851746458,24910.833545593869,25409.050191793074,25917.231169290859,26435.575764606165,26964.287249981509,27503.572963096634,28053.644388376943,28614.717239927668,29187.011546127353,29770.751735912152,30366.166726786912,30973.490014595474,31592.959765086711,32224.818907312187,32869.315228891093,33526.701473181005,34197.235438391319,34881.180078679645,35578.80360726962,36290.37960163095,37016.187110763371,37756.510764625717,38511.640885753986,{"$f":"LN58*$D$60","v":39281.87360311138},40067.510968214927,40868.86107358546,41686.238173565689,42519.962807554461,43370.361925706544,44237.769017144819,45122.524240738108,46024.974558493261,46945.473871615446,47884.383159289158,48842.070620235179,49818.911817098015,50815.289823721105,51831.595375367193,52868.22702194273,53925.591284287497,55004.102813587699,56104.184553979576,57226.267908402566,58370.792907770869,59538.208383526995,60728.972143646184,61943.551152161584,63182.421712277821,64446.069653148319,65734.990520384512,67049.689770380108,68390.682968515001,69758.495991327844,71153.665232727813,72576.737814333101,74028.271800012852,75508.83641472063,77019.012267702812,78559.391580171781,80130.578417530764,81733.188926241783,83367.851575430337,85035.207403321983,86735.910268604726,88470.627106819724,90240.03819187569,92044.837402794903,93885.732495791148,95763.445381787591,97678.712409484244,99632.284654084113,101624.92821179196,103657.42450020224,105730.57056469095,107845.179390934,110002.0802236731,112202.1188918546,114446.15814026858,116735.07796781679,119069.77597254299,121451.16770356211,123880.1870200219,126357.78645724147,128884.93760016857,131462.63146430129,134091.87888422221,136773.71090990162,{"$f":"NZ58*$D$60","v":139509.17921091788},142299.35648875879,145145.33689736147,148048.23647205875,151009.19356709538,154029.36930188877,157109.94801620569,160252.13773443658,163457.17063914376,166726.3035540737,170060.81843681826,173462.02288131739,176931.25063040346,180469.86209858159,184079.24490525416,187760.81441859453,191516.01431028618,195346.31712133938,199253.22483920513,203238.26948641893,207303.01372099423,211449.05144880508,215678.0084481948,219991.54300705367,224391.34657261422,228879.14441421611,233456.69629929855,238125.79718288215,242888.27791081145,247746.00593702521,252700.88605513825,257754.86114461778,262909.91293184139,268168.06276632997,273531.37241246551,279001.94485698803,284581.92513259366,290273.50115794688,296078.90459443448,302000.41171998956,308040.34432032588,314201.07059792517,320485.00609912421,326894.61465966562,333432.40936906816,340100.95355419657,346902.86178239831,353840.80088459968,360917.49099875352,368135.70663402835,375498.27775616403,383008.09089438693,390668.09027032671,398481.27894935227,406450.72001476772,414579.5377653233,422870.9189364771,431328.11394589575,439954.43816364254,448753.2732075419,457728.06826421869,466882.34143628541,476219.68111621385,485743.74738738028,{"$f":"QL58*$D$60","v":495458.27345282142},505367.06709223631,515474.01214777044,525783.07003913482,536298.28130863444,547023.76719665341,557963.73124820297,569122.46095111291,580504.32940645446,592113.79703183437,603955.41329815693,616033.8185004798,628353.7455636427,640920.02188326721,653737.57120283181,666811.41552746599,680146.67707516591,693748.58026609838,707622.45375071827,721773.73247739591,736207.95980028261,750930.78962814203,765947.98861488805,781265.43839258538,796889.13784766698,812825.20544114313,829079.88157357147,845659.53099558828,862570.64526479656,879819.84524979291,897413.88368218683,915359.64775738888,933664.16178502992,952334.58988982916,971378.238763751,990802.56047031202,1010615.1553018651,1030823.774690749,1051436.3241751229,1072460.8664203964,1093905.6242970938,1115778.9840159805,1138089.4983214259,1160845.889743736,1184057.0539114254,1207732.0629242137,1231880.168787661,1256510.8069102406,1281633.5996637009,1307258.3600075843,1333395.0951786493,1360054.0104460591,1387245.5129330927,1414980.2155061562,1443268.9407318267,1472122.7249026655,1501552.822132474,1531570.7085216835,1562188.0863934634,1593416.8886011774,1625269.2829077018,1657757.6764371367,1690894.7201993119,1724693.3136875329,{"$f":"SX58*$D$60","v":1759166.6095498407},1794328.0183340912,1830191.2133070056,1866770.1353473044,1904078.997912965,1942132.2920824762,1980944.7916699494,2020531.5584137582,2060907.9472382914,2102089.61158829,2144092.5088350289,2186932.9057535119,2230627.3840696816,2275192.8460763972,2320646.5203168034,2367005.9673335133,2414289.0854817326,2462514.1168042347,2511699.6529659005,2561864.6412451672,2613028.3905794858,2665210.577661437,2718431.2530821199,2772710.847517564,2828070.1779540312,2884530.4539472181,2942113.2839101953,3000840.6814242532,3060735.0715663778,3121819.2972464398,3184116.625546678,3247650.7540552672,3312445.8171851472,3378526.3924685488,3445917.5068167741,3514644.6427339595,3584733.7444727593,3656211.2241185941,3729103.9675884158,3803439.3405285883,3879245.1940952884,3956549.8705997006,4035382.2089987118,4115771.5502104429,4197747.7422324512,4281341.1450385442,4366582.6352286274,4453503.6104038442,4542135.99323742,4632512.235209275,4724665.3199702827,4818628.7662994247,4914436.6306145834,5012123.5089947041,5111724.5386681221,5213275.3989187805,5316812.311358111,5422372.0395073267,5529991.8876303984,5639709.6987540796,5751563.8518067412,5865593.2578031207,5981837.3549967827,6100336.1029168926,{"$f":"VJ58*$D$60","v":6221129.9751999248},6344259.9511207659,6469767.5057211202,6597694.598426071,6728083.6600320283,6860977.5779413804,6996419.6795106363,7134453.7133695912,7275123.8285593847,7418474.5513270199,7564550.759402724,7713397.6535747591,7865060.7263636822,8019585.7275847979,8177018.6265729424,8337405.5708286641,8500792.8408285696,8667226.8007252701,8836753.8446435872,9009420.3382604923,9185272.555334568,9364356.6088288426,9546718.3762466349,9732403.4187747687,9921456.8938010186,10113923.460344082,10309847.176902952,10509271.391200133,10712238.621257709,10918790.427207714,11128967.27319878,11342808.378717992,11560351.558601771,11781633.050961288,12006687.332196079,12235546.91821483,12468242.150923587,12704800.968979247,12945248.661739562,13189607.605269784,13437896.979190825,13690132.463072672,13946325.910991175,14206485.002774501,14470612.870368134,14738707.697642691,15010762.291858535,15286763.624882193,15566692.34212408,15850522.237032052,16138219.688832778,16429743.06105946,16725042.058242245,17024057.037963986,17326718.275299001,17632945.176455751,17942645.438233726,18255714.149681661,18572032.832104854,18891468.413315389,19213872.131747998,19539078.365775056,19866903.383246399,20197144.005951528,{"$f":"XV58*$D$60","v":20529576.18335133},20863953.469554275,21200005.397114065,21537435.740802106,21875920.664056983,22215106.740331348,22554608.841044392,22894007.881300651,23232848.413953796,23570636.0619727,23906834.77840538,24240863.922530845,24572095.140037019,24899849.034261618,25223391.614678636,25541930.507902801,25854610.915514387,26160511.301972222,26458638.794781208,26747924.277905546,27027217.15816725,27295279.783035081,27550781.486787047,27792292.240513932,28018275.879815716,28227082.882321618,28416942.6653287,28585955.371899396,28732083.111672677,28853140.620423425,28946785.300035737,29010506.598033514,29041614.683121309,29037228.370322984,28994262.24625,28909412.941775728,28779144.495921858,28599672.75106477,28366948.715627767,28076640.82622426,27724116.036739588,27304419.657067258,26812253.85912928,26241954.76239052,25587468.005299211,24842322.702929456,23999603.684539001,23051921.897762366,21991382.858705234,20809553.019262146,19497423.914513059,18045373.944030322,16443127.631310973,14679712.195299085,12743411.25703913,10621715.492858648,8301270.03307008,5767818.3919570278,3006142.7007156205]
[null,null,"Less: Tax Shield",{"$f":"D86","v":0.3},{"$f":"$D$61*E60","v":20.448353239683531},{"$f":"$D$61*F60","v":20.85732030447722},21.274466710566728,21.699956044778002,22.133955165673488,22.576634268986929,23.028166954366625,23.488730293453859,23.958504899322929,24.437674997309276,24.926428497255387,25.424957067200463,25.933456208544293,26.452125332715159,26.981167839369316,27.520791196156583,28.071207020079679,28.632631160481093,29.20528378369065,29.789389459364312,30.385177248551454,30.992880793522353,31.61273840939263,32.244993177580277,32.889893041131756,33.547690901954198,34.218644719993087,34.903017614392645,35.601077966680286,36.313099526013652,37.039361516533717,37.780148746864,38.535751721801056,39.306466756236709,40.092596091361052,40.894448013187883,41.712336973451343,42.546583712919976,43.39751538717789,44.265465694920984,45.150775008818982,46.053790508994673,46.97486631917414,47.914363645556932,48.87265091846735,49.850103936836057,50.847106015572074,51.864048135882591,52.901329098599447,53.959355680570695,55.038542794181062,56.139313650063727,57.262099923063793,58.407341921523994,59.575488759953309,60.766998535150975,61.982338505852553,63.221985275968052,64.486424981485783,65.776153481113809,67.091676550734292,68.433510081747045,69.802180283379982,71.198223889045423,72.622188366824105,{"$f":"$D$61*BR60","v":74.074632134158037},75.556124776838416,77.067247272372498,78.608592217816934,80.180764062170127,81.784379343409981,83.420066930274388,85.088468268876056,86.790237634249436,88.526042386930172,90.29656323466395,92.102494499352133,93.944544389333956,95.823435277115124,97.739903982650873,99.694702062297537,101.68859610353667,103.72236802560001,105.7968153861041,107.91275169381802,110.07100672768546,112.27242686222964,114.51787539946417,116.80823290744252,119.14439756558002,121.52728551687926,123.95783122720364,126.43698785173393,128.96572760875392,131.54504216091297,134.17594300411446,136.8594618641788,139.59665110144331,142.38858412345158,145.23635580589919,148.14108292199379,151.10390458040891,154.12598267199095,157.20850232540263,160.35267237188089,163.5597258192868,166.83092033563847,170.16753874231517,173.57088951712271,177.04230730742452,180.58315345352892,184.19481652255303,187.87871285295429,191.63628710996059,195.46901285210339,199.37839310908433,203.36596097120221,207.43328019055812,211.5819457942963,215.81358471010444,220.12985640422406,224.5324535322205,229.02310260277031,233.60356465472552,238.27563594771351,243.04114866655371,247.9019716397635,252.86001107242927,257.91721129374042,{"$f":"$D$61*ED60","v":263.0755555194682},268.33706662970076,273.70380796212828,279.17788412119296,284.76144180342709,290.45667063929403,296.26580405186451,302.19112013267221,308.23494253508147,314.39964138552153,320.687634212955,327.1013868969182,333.64341463454133,340.31628292689487,347.12260858507511,354.0650607563951,361.14636197111656,368.36928921010332,375.73667499384345,383.25140849322855,390.91643666256738,398.73476539525967,406.70946070256781,414.84364991598341,423.14052291362503,431.60333337117538,440.23540003782983,449.04010803776652,458.02091019764731,467.18132840066892,476.52495496768881,486.05545406598492,495.77656314617718,505.69209440789712,515.80593629477471,526.12205501930464,536.64449611823591,547.37738603904972,558.32493375817774,569.49143243157994,580.88126107833523,592.49888629789916,604.34886402172333,616.43584129988506,628.76455812346092,641.33984928334826,654.16664626626425,667.24997918865722,680.59497876930459,694.20687834135981,708.09101590463717,722.25283621894573,736.69789293929284,751.43185079378156,766.46048780507533,781.78969755629589,797.4254915022193,813.37400132671939,829.64148134734535,846.23431096799311,863.15899718064099,880.42217711709725,898.03062065181689,915.99123305672856,{"$f":"$D$61*GP60","v":934.31105770920067},952.99727885415496,972.05722442140177,991.498368899345,1011.3283362661576,1031.5549029795723,1052.1860010264725,1073.2297210334741,1094.6943154397281,1116.5882017331567,1138.9199657514444,1161.6983650490197,1184.9323323313999,1208.6309789582069,1232.8035985162405,1257.4596704640492,1282.6088638493322,1308.261041100742,1334.4262618954954,1361.1147871043538,1388.3370828154802,1416.1038244387851,1444.4259008923921,1473.3144188727599,1502.7807072102617,1532.8363213118894,1563.4930476927555,1594.7629085982469,1626.6581667186722,1659.1913299981099,1692.3751565395219,1726.222659607917,1760.7471127335766,1795.9620549173731,1831.8812959401846,1868.5189217784828,1905.8893001282545,1944.0070860393755,1982.8872276627064,2022.5449721120935,2062.9958714436361,2104.2557887545263,2146.3409044038763,2189.2677223579408,2233.0530766622751,2277.7141380433036,2323.2684206419335,2369.733788881872,2417.1284644752373,2465.4710335683449,2514.7804540303946,2565.0760628879207,2616.3775839079249,2668.7051353327001,2722.0792377692956,2776.520822236856,2832.0512383748369,2888.6922628154034,2946.4661077232845,3005.3954295064,3065.5033377007553,3126.8134040329569,3189.3496716640716,3253.136664618231,{"$f":"$D$61*JB60","v":3318.199397399972},3384.5633848037478,3452.2546519198127,3521.2997443400459,3591.7257385680214,3663.5602526372249,3736.8314569416311,3811.5680852829037,3887.7994461385433,3965.5554341553866,4044.8665418729834,4125.7638716814172,4208.2791480183469,4292.444729809873,4378.2936231603599,4465.8594942959153,4555.1766827668616,4646.2802149141471,4739.2058176052042,4833.9899322443507,4930.6697290636212,5029.2831216992117,5129.8687820595223,5232.4661554906497,5337.1154762450333,5443.857783259582,5552.7349362493023,5663.7896321228518,5777.0654217263072,5892.6067269219657,6010.4588580084837,6130.668031489693,6253.2813881985448,6378.3470117836805,6505.9139475656648,6636.0322217703479,6768.7528611469206,6904.1279129782961,7042.2104654916593,7183.0546686773505,7326.7157555239373,7473.2500636781606,7622.7150575379219,7775.1693507872569,7930.6727293818494,8089.2861749944523,8251.0718889289892,8416.0933165130828,8584.4151719783004,8756.1034638382062,8931.2255207736453,9109.8500180360734,9292.0470043786427,9477.8879295260122,9667.4456721936549,9860.7945686673283,10058.0104419543,10259.170631517396,10464.354023603893,10673.641082180886,10887.113880489285,11104.85613322901,11326.953229387715,11553.492265726196,{"$f":"$D$61*LN60","v":11784.562080933414},12020.253290464478,12260.658322075638,12505.871452069707,12755.988842266337,13011.108577711962,13271.330705143446,13536.757272221432,13807.492367547979,14083.642161484633,14365.314947786746,14652.621186070553,14945.673545129404,15244.586947116331,15549.478612610157,15860.468106582819,16177.677385286248,16501.230844076308,16831.255366193873,17167.880372520769,17511.237872331261,17861.462515058098,18218.691643093855,18583.065345648476,18954.726513683345,19333.820895944496,19720.497156115354,20114.90693111403,20517.204890554498,20927.548797398351,21346.099569818343,21773.02134429993,22208.481540003853,22652.65092441619,23105.703680310842,23567.817474051535,24039.17352525923,24519.956677872535,25010.3554726291,25510.562220996595,26020.773080581417,26541.188132045918,27072.011457562705,27613.451220838469,28165.719748737345,28729.033614536278,29303.613722845272,29889.685396225232,30487.478463537587,31097.227350060668,31719.171169407284,32353.553817280201,33000.624067101926,33660.63566755638,34333.847442080572,35020.523390345035,35720.932791762898,36435.350311068629,37164.056106006567,37907.335937172436,38665.481280050568,39438.789439290384,40227.563665266665,41032.113272970484,{"$f":"$D$61*NZ60","v":41852.753763275359},42689.806946627636,43543.601069208438,44414.470941617627,45302.758070128613,46208.810790566633,47132.984404861701,48075.641320330971,49037.151191743127,50017.89106622211,51018.245531045475,52038.606864395217,53079.375189121034,54140.958629574474,55223.773471576249,56328.244325578358,57454.80429308585,58603.895136401814,59775.967451761535,60971.480845925675,62190.904116298268,63434.715434641519,64703.402534458437,65997.462902116094,67317.403971784268,68663.743324264826,70037.008889789562,71437.739154864641,72866.483373243434,74323.801781107555,75810.265816541476,77326.458343385326,78872.973879552417,80450.41882989899,82059.411723739657,83700.583457096407,85374.577539778096,87082.050347384065,88823.671378330342,90600.123515996864,92412.103296097761,94260.321179377541,96145.501829737259,98068.384397899688,100029.72281072044,102030.28606625897,104070.85853471949,106152.24026537991,108275.24729962605,110440.7119902085,112649.48332684921,114902.42726831608,117200.42708109801,119544.38368480568,121935.21600443032,124373.86132959698,126861.27568094313,129398.43418376872,131986.33144909274,134625.98196226257,137318.42047926559,140064.70243088561,142865.90433486414,145723.12421621408,{"$f":"$D$61*QL60","v":148637.48203584642},151610.12012767087,154642.20364433114,157734.92101174043,160889.48439259033,164107.13015899601,167389.11937446089,170736.73828533388,174151.29882193633,177634.13910955031,181186.62398944708,184810.14555014393,188506.12366909281,192276.00656498017,196121.27136084953,200043.42465823979,204044.00312254977,208124.5740798295,212286.73612521548,216532.11974321876,220862.38794008477,225279.2368884426,229784.39658446642,234379.63151777562,239066.74135430009,243847.56163234293,248723.96447207144,253697.85929867649,258771.19357943896,263945.95357493788,269224.16510465601,274607.89432721667,280099.24853550899,285700.37696694874,291413.4716291253,297240.76814109361,303184.54659055953,309247.13240722468,315430.89725253684,321738.25992611889,328171.68728912814,334733.69520479412,341426.84949642775,348253.76692312077,355217.11617342761,362319.61887726409,369564.05063629831,376953.24207307218,384490.07989911025,392177.50800227531,400018.52855359478,408016.2031338177,416173.65387992776,424494.06465184683,432980.68221954798,441636.81747079961,450465.8466397422,459471.21255650505,468656.42591803899,478025.06658035319,487580.78487231053,497327.30293114099,507268.41605979356,517407.99410625984,{"$f":"$D$61*SX60","v":527749.98286495218},538298.40550022735,549057.36399210163,560031.04060419125,571223.69937388948,582639.68762474286,594283.43750098476,606159.46752412745,618272.38417148741,630626.88347648701,643227.75265050866,656079.87172605353,669188.21522090444,682557.85382291919,696193.95609504101,710101.79020005395,724286.72564451979,738754.23504127038,753509.89588977012,768559.3923735501,783908.51717384567,799563.17329843109,815529.37592463591,831813.25425526919,848421.0533862093,865359.13618416537,882633.98517305858,900252.20442727592,918220.52146991331,936545.78917393193,955234.98766400339,974295.22621658014,993733.74515554414,1013557.9177405646,1033775.2520450322,1054393.3928201878,1075420.1233418277,1096863.3672355781,1118731.1902765248,1141031.8021585764,1163773.5582285866,1186964.9611799102,1210614.6626996135,1234731.4650631328,1259324.3226697354,1284402.3435115633,1309974.7905685881,1336051.0831211533,1362640.797971226,1389753.6705627826,1417399.5959910848,1445588.6298898275,1474330.9891843749,1503637.0526984113,1533517.3616004365,1563982.6196756342,1595043.6934074333,1626711.6118521979,1658997.5662891194,1691912.9096262238,1725469.1555420223,1759677.9773409362,1794551.2064990348,1830100.8308750677,{"$f":"$D$61*VJ60","v":1866338.9925599773},1903277.9853362297,1940930.251716336,1979308.3795278212,2018425.0980096085,2058293.2733824141,2098925.9038531906,2140336.1140108774,2182537.1485678153,2225542.3653981057,2269365.2278208169,2314019.2960724276,2359518.2179091047,2405875.7182754395,2453105.5879718824,2501221.671248599,2550237.8522485709,2600168.0402175807,2651026.1533930763,2702826.1014781478,2755581.7666003704,2809306.9826486525,2864015.5128739905,2919721.0256324303,2976437.0681403056,3034177.0381032242,3092954.1530708852,3152781.4173600399,3213671.5863773129,3275637.1281623142,3338690.1819596337,3402842.5136153977,3468105.4675805313,3534489.9152883864,3602006.1996588237,3670664.0754644489,3740472.6452770759,3811440.2906937739,3883574.5985218682,3956882.2815809352,4031369.0937572471,4107039.7389218016,4183897.7732973523,4261945.50083235,4341183.8611104405,4421612.3092928072,4503228.6875575604,4586029.0874646576,4670007.7026372235,4755156.6711096158,4841465.9066498335,4928922.9183178376,5017512.6174726728,5107217.1113891955,5198015.4825897003,5289883.5529367253,5382793.6314701177,5476714.2449044986,5571609.8496314557,5667440.5239946162,5764161.6395243993,5861723.5097325165,5960071.0149739198,6059143.2017854583,{"$f":"$D$61*XV60","v":6158872.8550053993},6259186.0408662828,6360001.6191342194,6461230.7222406315,6562776.199217095,6664532.0220994046,6766382.6523133172,6868202.3643901953,6969854.524186139,7071190.8185918098,7172050.4335216135,7272259.1767592533,7371628.5420111055,7469954.710278485,7567017.4844035907,7662579.1523708403,7756383.2746543158,7848153.3905916661,7937591.6384343617,8024377.2833716637,8108165.1474501751,8188583.9349105237,8265234.4460361134,8337687.6721541788,8405482.7639447153,8468124.8646964859,8525082.79959861,8575786.6115698181,8619624.9335018024,8655942.1861270275,8684035.5900107212,8703151.9794100542,8712484.4049363919,8711168.5110968947,8698278.6738750003,8672823.8825327177,8633743.3487765566,8579901.8253194299,8510084.6146883294,8422992.2478672769,8317234.8110218756,8191325.8971201768,8043676.1577387834,7872586.4287171559,7676240.4015897624,7452696.8108788365,7199881.1053617001,6915576.5693287095,6597414.8576115696,6242865.9057786437,5849227.1743539171,5413612.1832090961,4932938.2893932918,4403913.6585897254,3823023.3771117385,3186514.6478575943,2490381.0099210241,1730345.5175871083,901842.81021468609]
[null,null,"Cash Outflow Net New Debt (Difference in Debt)",null,{"$f":"F57-E57","v":18.351086240742234},{"$f":"G57-F57","v":18.718107965555077},19.09247012486469,19.474319527361672,19.863805917910781,20.261082036268363,20.66630367699122,21.079629750535105,21.501222345541237,21.931246792453749,22.369871728304815,22.817269162864022,23.273614546128556,23.739086837045534,24.213868573787522,24.69814594526747,25.192108864165675,25.695951041454464,26.209870062279833,26.734067463525662,27.268748812796957,27.814123789050427,28.370406264830535,28.93781439013037,29.516570677930076,30.106902091488791,30.709040133313465,31.3232209359835,31.949685354702751,32.588679061797393,33.240452643025947,33.905261695893387,34.583366929804924,35.27503426839985,35.980534953768256,36.700145652847596,37.434148565900159,38.18283153721427,38.946488167958933,39.725417931320408,40.519926289935029,41.330324815745371,42.156931312048073,43.000069938288107,43.860071337057434,44.737272763795772,45.632018219061138,46.544658583449291,47.475551755119795,48.425062790208358,49.393564046017218,50.381435326926294,51.389064033470277,52.416845314136026,53.465182220408678,54.534485864814087,55.625175582105385,56.737679093744646,57.872432675616437,59.029881329123782,60.210478955701092,61.414688534810921,62.642982305500482,63.895841951607963,65.173758790624561,{"$f":"BS57-BR57","v":66.477233966427775},67.80677864575955,69.162914218660717,70.546172503027265,71.957095953071075,73.396237872120764,74.864162629561633,76.361445882139378,77.888674799776254,79.44644829574645,81.035377261649501,82.656084806876606,84.309206503001406,85.995390633013812,87.715298445683402,89.469604414576679,91.25899650284282,93.084176432875211,94.945859961521819,96.844777160718877,98.781672703906224,100.75730615795965,102.77245228107859,104.82790132668288,106.92445935317119,109.06294854019689,111.24420751097477,113.46909166115347,115.73847349431617,118.05324296416802,120.41430782340103,122.82259397981761,125.2790458593463,127.78462677649441,130.34031931193658,132.94712569811509,135.60606821201509,138.31818957616542,141.08455336761381,143.90624443487923,146.78436932347267,149.72005670985345,152.71445784392745,155.7687470007204,158.8841219405831,162.06180437928651,165.30304046672245,168.60910127592433,171.98128330127838,175.42090896709487,178.9293271463157,182.5079136890472,186.15807196260903,189.8812334016493,193.67885806946833,197.55243523060926,201.50348393492823,205.53355361337526,209.64422468535849,213.83710917872668,218.11385136197714,222.47612838884925,226.92565095626924,231.4641639749625,{"$f":"EE57-ED57","v":236.09344725402843},240.81531619867019,245.6316225221326,250.54425497204466,255.55514007095189,260.66624287175182,265.87956772855068,271.1971590824669,276.62110226333607,282.15352430791427,287.79659479322072,293.55252668821595,299.42357722099223,305.41204876449774,311.52028973871893,317.75069553236972,324.10570944171195,330.58782362936472,337.199580100616,343.94357170110015,350.82244313362753,357.83889199459736,364.99566983275145,372.29558322750745,379.7414948900805,387.33632478577783,395.08305127920903,402.98471230234645,411.04440654583959,419.26529467396904,427.65060056456787,436.2036125727318,444.92768482076281,453.82623851373864,462.90276328019536,472.16081854177901,481.60403490831231,491.23611560190329,501.06083790906996,511.0820546620962,521.30369574966244,531.72976965878115,542.36436504571247,553.21165233994543,564.27588537956035,575.56140307956593,587.07263113301815,598.81408374699458,610.79036541273308,623.00617271117153,635.46629615486017,648.17562206686489,661.13913449628308,674.361917173439,687.84915550349251,701.60613859911973,715.63826135577983,729.9510265665449,744.55004708035267,759.44104800342757,774.62986894354253,790.12246630153095,805.92491560500639,822.04341389298497,{"$f":"GQ57-GP57","v":838.48428214538581},855.25396776106936,872.35904708720045,889.8062279980004,907.6023525250057,925.75439954040485,944.2694874936642,963.15487720369856,982.41797470513848,1002.0663341539257,1022.1076607886353,1042.5498139529664,1063.400810177227,1084.6688263220276,1106.362202786273,1128.4894467755294,1151.0592356401758,1174.0804202773943,1197.5620286026242,1221.5132690890096,1245.9435343790683,1270.8624049695427,1296.2796529652333,1322.2052459135157,1348.649350714084,1375.622337602952,1403.1347842207761,1431.1974797626608,1459.8214292055491,1489.0178576274484,1518.7982146074792,1549.1741787155042,1580.1576620934211,1611.7608151261666,1643.9960312056937,1676.8759515923011,1710.413470370826,1744.6217395084386,1779.5141740109539,1815.1044571845996,1851.4065460014972,1888.4346765734081,1926.2033697336446,1964.7274367329519,2004.0219850461581,2044.1024242974963,2084.9844723049318,2126.6841612407297,2169.2178439214913,2212.6022002201789,2256.8542436069401,2301.9913278207096,2348.0311536757945,2394.9917760011012,2442.8916107238329,2491.7494420889125,2541.5844300254103,2592.4161176613561,2644.2644389859634,2697.1497266697697,2751.0927200346778,2806.1145731910365,2862.2368633276492,2919.4815991806972,{"$f":"JC57-JB57","v":2977.8712296566227},3037.4286526439246,3098.1772239848215,3160.1407666399318,3223.3435800283623,3287.8104495567095,3353.5666563391569,3420.6379871120153,3489.0507443455281,3558.8317565588222,3630.0083888399822,3702.6085535802122,3776.660721414577,3852.1939323936531,3929.2378073646978,4007.822559593711,4087.9790066089772,4169.7385822910292,4253.1333491924452,4338.1960111211229,4424.9599259559764,4513.459118731902,4603.7282949865039,4695.8028543632827,4789.7189044990228,4885.5132751797501,4983.2235327874951,5082.887995026831,5184.5457459590689,5288.2366513180896,5394.0013741568546,5501.8813907817821,5611.919007025368,5724.1573748325463,5838.6405091845081,5955.4133053590776,6074.5215565360268,6196.0119717534981,6319.9321942297393,6446.3308200390893,6575.2574171767337,6706.7625449892948,6840.8977740086266,6977.715706167568,7117.2699954373529,7259.6153688574559,7404.8076480041491,7552.9037708751857,7703.9618142265244,7858.0410163337947,8015.2018002371769,8175.5057974228985,8339.015871997457,8505.7961453429307,8675.9120212545386,8849.4302115950268,9026.4187624464394,9206.9470808043843,9391.085961788136,9578.9076164024882,9770.4856998595642,9965.89534045459,10165.213169034454,10368.517349041824,{"$f":"LO57-LN57","v":10575.887607163051},10787.40526460344,11003.153268964612,11223.21622677194,11447.680436662631,11676.633923207526,11910.166471448028,12148.369662088691,12391.336907414021,12639.163487915299,12891.94658965792,13149.785342384363,13412.780858387705,13681.036272158963,13954.656780824531,14233.749685410294,14518.424432887346,14808.792659121449,15104.968232617248,15407.067299188697,15715.208327486296,16029.512155450531,16350.102037707344,16677.103693872341,17010.645357872127,17350.857828179491,17697.874519171542,18051.831513354322,18412.867614788236,18781.124403460999,19156.746290840558,19539.880576457945,19930.677505681873,20329.290328606265,20735.875360159087,21150.592041370925,21573.603001879295,22005.074123692,22445.174606233602,22894.077032652451,23351.957437509671,23818.995375753148,24295.373993143439,24781.280098026153,25276.904234567424,25782.440757455071,26298.087908075191,26824.04789222125,27360.526959368959,27907.735483501805,28465.888045579428,29035.203517641872,29615.905148597201,30208.220651726704,30812.382293917937,31428.626986698946,32057.196379103232,32698.336952343583,33352.300116417231,34019.342308633961,34699.725094094407,35393.715268166037,36101.584961069049,36823.61174444994,{"$f":"OA57-NZ57","v":37560.078740165569},38311.274731189944,39077.494274771539,39859.037817800883,40656.211814526003,41469.328846574062,42298.707745415624,43144.673717212398,44007.558470210526,44887.700344637968,45785.444445180707,46701.142776159104,47635.154379320331,48587.845474438742,49559.589602658525,50550.767772772349,51561.768610331696,52592.988509731367,53644.831789416261,54717.71085005207,55812.046335915569,56928.267299476545,58066.811369253788,59228.124921008013,60412.663252333645,61620.890760724898,62853.281125163659,64110.317491355818,65392.492660569958,66700.309282290749,68034.280050686095,69394.927904933225,70782.786233500112,72198.39908259362,73642.321368572768,75115.119094690308,76617.369572062511,78149.661645025946,79712.595920933411,81306.785004527774,82932.853736912832,84591.439439218491,86283.192161134444,88008.774934264831,89768.864030574448,91564.149225792848,93395.334068095312,95263.136152070947,97168.287397930399,99111.534336441197,101093.63839915488,103115.37621457409,105177.53990995884,107280.9374190541,109426.39279594086,111614.7465347629,113846.85589602031,116123.59523889888,118445.8563601831,120814.54883988108,123230.60039320495,125694.95722980704,128208.58441954665,130772.46626555361,{"$f":"QM57-QL57","v":133387.60668443237},136055.02959372755,138775.77930682898,141550.92093557213,144381.54080025386,147268.74684778228,150213.66907763481,153217.45997575205,156281.29495703615,159406.37281588279,162593.91618511453,165845.1720041167,169161.4119949434,172543.93314798549,175994.05821622908,179513.1362190377,183102.54295486026,186763.68152372912,190497.9828591235,194306.90626962669,198191.93999041617,202154.60174465738,206196.43931515515,210319.03112610057,214523.98683525622,218812.94793653488,223187.58837330155,227649.61516241916,232200.76902879775,236842.82505145483,241577.59332002886,246406.91960285977,251332.68602614477,256356.81176433153,261481.25374216773,266708.0073478315,272039.10715804994,277476.6276742667,283022.68407098763,288679.43295554072,294449.07313886099,300333.84641945735,306336.03837725148,312457.97918043286,318702.04440292157,325070.65585409664,331566.28241933882,338191.44091196731,344948.69693689421,351840.66576433182,358870.01321513206,366039.45655622333,373351.76540662348,380809.7626532577,388416.32537667826,396174.38578588516,404086.93216243014,412157.0098124221,420387.72202692181,428782.23104936257,437343.75905008614,446075.58910620585,454981.06618759036,464063.59814644977,{"$f":"SY57-SX57","v":473326.65671106428},482773.77848154306,492408.56592709571,502234.68838389218,512255.88305111229,522475.95598521829,532898.78308973461,543528.31109948456,554368.55855767429,565423.61678301916,576697.65082573518,588194.90040997416,599919.68085963652,611876.38400546089,624069.47907109931,636503.51353372261,649183.11395675689,662112.9867916517,675297.91914398223,688742.77950043976,702452.51841088384,716432.16912457347,730686.84816944599,745221.75587551296,760042.17683136463,775153.48027084768,790561.120381549,806270.63652859628,822287.65338544548,838617.88096474856,855267.11453870684,872241.23444069177,889546.20573809743,907188.07776457071,925172.98350057006,943507.13879153877,962196.8413862288,981248.46978606284,1000668.4818869457,1020463.4133978859,1040639.8760209307,1061204.5553712994,1082164.2086194605,1103525.6618347242,1125295.8070050925,1147481.5987126678,1170090.0504356027,1193128.2304519936,1216603.2573134229,1240522.2948597297,1264892.5467384383,1289721.2503963634,1315015.6705016345,1340783.0917575508,1367030.811066553,1393766.128990978,1420996.3404702097,1448728.7247336656,1476970.5343572348,1505728.983401224,1535011.2345666438,1564824.3852992952,1595175.45277071,1626071.3576562107,{"$f":"VK57-VJ57","v":1657518.9066267163},1689524.773466289,1722095.4787205011,1755237.3677725047,1788956.5872412771,1823259.0595861226,1858150.4557936341,1893636.1660164446,1929721.2680258751,1966410.4933267832,2003708.1907773912,2041618.2875431925,2080144.2472073138,2119289.0248404294,2159055.0188270062,2199444.0192295015,2240457.1524555832,2282094.8219773471,2324356.6448429376,2367241.3836894929,2410746.8739613742,2454869.9460087717,2499606.3417248726,2544950.6253533512,2590896.0880796909,2637434.6459847987,2684556.730923593,2732251.1738519967,2780505.0800961852,2829303.696033597,2878630.2666047513,2928465.8830508888,2978789.3202242553,3029576.862776041,3080802.1194831729,3132435.8249255717,3184445.6276723444,3236795.8640811741,3289447.3167529702,3342356.9566294253,3395477.6676402688,3448757.9527490735,3502141.6201601624,3555567.4483757913,3608968.8286959827,3662273.3836748302,3715402.5599338412,3768271.1936407983,3820787.0468380749,3872850.3127020895,3924353.0876668692,3975178.8082297742,4025201.65010041,4074285.8872020841,4122285.2078793049,4169041.9854727387,4214386.5002606511,4258136.1095430255,4300094.3624495268,4340050.0558235645,4377776.2272872627,4413029.0813450217,4445546.8441075087,4475048.5419204235,{"$f":"XW57-XV57","v":4501232.6988857985},4523775.9479202628,4542331.5496466756,4556527.8130464554,4565966.4113856554,4570220.5865218043,4568833.2342188358,4561314.8626384735,4547141.4156390429,4525751.9519784451,4496546.1709197164,4458881.7741215825,4412071.6530234218,4355380.8902291059,4288023.562632978,4209159.3332328796,4117889.8177016377,4013254.7108901739,3894227.657442987,3759711.8496767879,3608535.334759295,3439446.0120457411,3251106.3001695871,3042087.4521393776,2810863.4952717423,2555804.7712491751,2275171.0499901175,1967104.189255774,1629620.3101061583,1260601.4563195705,857786.70381623507,418762.68387413025,-59046.51843893528,-578390.13175171614,-1142202.1756151319,-1753613.6941867471,-2415965.7961531281,-3132823.5539596677,-3907990.8188933134,-4745526.0122936368,-5649758.9571275711,-6625308.818395853,-7677103.2253294587,-8810398.6531522274,-10030802.147285163,-11344294.478333056,-12757254.821993172,-14276487.064230621,-15909247.838656962,-17663276.41008386,-19546826.52572909,-21568700.363529682,-23738284.715544671,-26065589.553499401,-28561289.133198768,-31236765.804846108,-34104156.707291082,-37176403.535942018,-40467305.58655642]
[null,null,"Debt Cash Flow",null,{"$f":"E60-E62-E61","v":29.361737985186007},29.948972744891769,30.547952199791013,31.158911243787006,31.782089468660697,32.417731258034472,33.066085883197573,33.727407600857234,34.401955752878933,35.089994867934564,35.791794765291087,36.507630660603724,37.237783273808127,37.982538939289839,38.742189718074215,39.517033512431226,40.307374182686914,41.113521666334748,41.935792099665022,42.774507941657731,43.629998100489772,44.50259806250174,45.392650023752267,46.300503024223623,47.226513084710703,48.171043346404332,49.134464213337075,50.117153497599354,51.119496567551245,52.141886498901137,53.184724228886054,54.248418713455948,55.333387087730877,56.44005482948581,57.568855926074214,58.720233044590799,59.894637705486318,61.092530459599011,62.314381068789487,63.560668690161883,64.831882063975939,66.128519705242212,67.451090099358254,68.800111901344735,70.176114139366405,71.579636422155033,73.011229150607022,74.471453733610076,75.960882808278924,77.480100464456598,79.029702473738581,80.610296523222402,82.222502453678572,83.866952502753293,85.544291552815707,87.255177383871541,89.000280931550591,90.780286550180818,92.595892281183751,94.447810126808449,96.336766329345579,98.263501655932203,100.22877168905282,102.23334712283135,{"$f":"BQ60-BQ62-BQ61","v":104.27801406529838},106.36357434660763,108.49084583353012,110.66066275020845,112.87387600521224,115.13135352532588,117.43398059583585,119.78266020774528,122.17831341190475,124.62187968013909,127.11431727375729,129.65660361923307,132.2497356916117,134.89473040544453,137.59262501358816,140.3444775138353,143.15136706411755,146.0143944054094,148.93468229352482,151.91337593938775,154.95164345818986,158.05067632735984,161.21168985390955,164.43592365100449,167.72464212401633,171.07913496651557,174.50071766585472,177.99073201916707,181.55054665955907,185.1815575927763,188.88518874462889,192.6628925195327,196.51615036993297,200.44647337735475,204.45540284489263,208.5445109018282,212.71540111987039,216.96970914227242,221.30910332514682,225.73528539165906,230.24999109950954,234.85499092152983,239.55209073996966,244.34313255480799,249.22999520589931,254.2145951100741,259.29888701228106,264.48486475256794,269.77456204763564,275.17005328862967,280.6734543544797,286.28692344154774,292.01266191042464,297.85291514869334,303.80997345170874,309.88617292077538,316.08389637924688,322.40557430691956,328.85368579308874,335.43075950900112,342.13937469927151,348.98216219331493,355.96180543726564,363.08104154606576,{"$f":"EC60-EC62-EC61","v":370.34266237709852},377.74951562473069,385.30450593729836,393.01059605616683,400.87080797740555,408.88822413704469,417.06598861993422,425.40730839246646,433.91545456043497,442.59376365185403,451.44563892496927,460.47455170367436,469.68404273792663,479.0777235929375,488.65927806492374,498.43246362645641,508.40111289921896,518.56913515756003,528.94051786087653,539.51932821835203,550.30971478309971,561.31590907902978,572.54222726100852,583.99307180657343,595.6729332431205,607.58639190837789,619.7381197469648,632.13288214239401,644.77553978577544,657.67105058200423,670.82447159425851,684.24096102670603,697.92578024789975,711.88429585365077,726.12198177135463,740.6444214076123,755.45730983659871,770.56645603423806,785.97778515587947,801.69734086001165,817.73128767825722,834.08591343311991,850.76763170298364,867.78298433830878,885.13864402645311,902.84141690851504,920.89824524824667,939.31621015493192,958.10253435987249,977.26458504897778,996.80987675200129,1016.7460742892935,1037.080995777342,1057.8226156954004,1078.9790680120514,1100.5586493750166,1122.5698223655709,1145.0212188160654,1167.9216431958007,1191.2800760634532,1215.1056775885563,1239.4077911446198,1264.1959469716958,1289.4798659158998,{"$f":"GO60-GO62-GO61","v":1315.2694632393818},1341.5748525094159,1368.4063495652922,1395.7744765627372,1423.6899661004716,1452.1637654293622,1481.2070407452636,1510.8311815681052,1541.0478052077415,1571.868761320894,1603.3061365567735,1635.3722592980687,1668.0797044947467,1701.4412985960396,1735.4701245804554,1770.1795270849552,1805.5831176405852,1841.694780008266,1878.5286756243374,1916.0992491535317,1954.4212341544828,1993.5096588570523,2033.3798520542891,2074.0474491170153,2115.528398122924,2157.8389661098599,2200.9957454581236,2245.015660395653,2289.9159736332485,2335.7142931380195,2382.4285790348085,2430.0771506514052,2478.6786937029683,2528.252267618258,2578.8173130143705,2630.3936593214039,2683.0015325574923,2736.6615632617682,2791.3947945834379,2847.2226905353618,2904.1671444102853,2962.2504873669868,3021.4954971871539,3081.9254072087342,3143.5639154355772,3206.4351938324844,3270.5638978035463,3335.9751758595803,3402.6946794836385,3470.7485731873962,3540.1635447726258,3610.9668157973142,3683.1861522511053,3756.8498754426978,3831.9868731085321,3908.6266107378565,3986.7991431304185,4066.5351261825422,4147.8658289079185,4230.8231457017009,4315.4396088451649,4401.7484012670848,4489.7833695525296,4579.5790372218526,{"$f":"JA60-JA62-JA61","v":4671.1706182618418},4764.5940309433117,4859.8859118981536,4957.0836304947406,5056.2253034868427,5157.3498099636881,5260.496806596816,5365.7067431913165,5473.0208785480945,5582.4812966444069,5694.1309231370797,5808.013542196979,5924.1738136764279,6042.6572906282336,6163.5104371627167,6286.7806466761413,6412.5162604300931,6540.7665865137005,6671.5819191753153,6805.0135585530325,6941.1138307823621,7079.936108525807,7221.5348318995939,7365.9655298190482,7513.2848417815685,7663.5505400727216,7816.8215524259413,7973.1579851275437,8132.6211465931583,8295.2735714023147,8461.1790448331649,8630.4026278629408,8803.0106826941683,8979.0708987712351,9158.652319329376,9341.8253684687097,9528.6618787717343,9719.2351194734547,9913.6198251958594,10111.892225250802,10314.130073541395,10520.412679045787,10730.820936926413,10945.437360246526,11164.346112336034,11387.633039786962,11615.3857061296,11847.693426163496,12084.647300988674,12326.340253722843,12572.867065955352,12824.32441490133,13080.810911327941,13342.427138219375,13609.275690217768,13881.461213863993,14159.090448628738,14442.272268780265,14731.117726069539,15025.740093287615,15326.254908686245,15632.7800212821,15945.43563707977,16264.344366203548,{"$f":"LM60-LM62-LM61","v":16589.631270985967},16921.423915014915,17259.852413147011,17605.049482545212,17957.150494724043,18316.293528625494,18682.619424787055,19056.271840553345,19437.397306427985,19826.145283531259,20222.668222215514,20627.12162184449,21039.664091780265,21460.457413580905,21889.666604445811,22327.459981932505,22774.009229949617,23229.489466113904,23694.079310389941,24167.960955168455,24651.3202366931,25144.346707953311,25647.233713018366,26160.178462844986,26683.382112640767,27217.049840722349,27761.390929024332,28316.618845097615,28882.951325911756,29460.610463172266,30049.822790468494,30650.819372068912,31263.835893575226,31889.112754327125,32526.895161698176,33177.433227232883,33840.982064749318,34517.801890392235,35208.158124677248,35912.321496567631,36630.568149672938,37363.179750513635,38110.443599020655,38872.652741169542,39650.106083930281,40443.108512486375,41251.971009796238,42077.010778563781,42918.551365637628,43776.922788885422,44652.461666639763,45545.511349704233,46456.422056011928,47385.551007973969,48333.262572571512,49299.928404270075,50285.927590772808,51291.646801676863,52317.480440149899,53363.830797598101,54431.108211435072,55519.731226023599,56630.126756844867,57762.730257886498,{"$f":"NY60-NY62-NY61","v":58917.9858924812},60096.346707476951,61298.274810941206,62524.241553381493,63774.72771264024,65050.223682440766,66351.229664748069,67678.255865928368,69031.822696893214,70412.460977190116,71820.712143213634,73257.128460592066,74722.273240763068,76216.721061962104,77741.057994568371,79295.881831019389,80881.80232024382,82499.441406868631,84149.433475206199,85832.42559802733,87549.077790441181,89300.063268780388,91086.068714687019,92907.794544482575,94765.95518392956,96661.279348496304,98594.510329226381,100566.40628434533,102577.74053666169,104629.30187699806,106721.89487362691,108856.34018791068,111033.47489629923,113254.15281878886,115519.24485383736,117829.63932015309,120186.24230520132,122589.97802075306,125041.78916553687,127542.63729517073,130093.50319946492,132695.38728731527,135349.30997932912,138056.31210825249,140817.45532750111,143633.82252777327,146506.51826214476,149436.66917958349,152425.42446714884,155473.95630119706,158583.46030737867,161755.15603015994,164990.28741149674,168290.12327926984,171655.95784549249,175089.11121439654,178590.92990096341,182162.78735951366,185806.08452322814,189522.2503543667,193312.74240539825,197179.04739174814,201122.68177559276,205145.19236180306,{"$f":"QK60-QK62-QK61","v":209248.15690561259},213433.18473254264,217701.91737083788,222056.02919661033,226497.22809182227,231027.25611579025,235647.89018987512,240360.94279610727,245168.26269002698,250071.73562748198,255073.28510640128,260174.87312359532,265378.5009462192,270686.20989960653,276100.08217030158,281622.24162575323,287254.85465018847,293000.13099775591,298860.32466253976,304837.73476637929,310934.70646455046,317153.63186978165,323496.95099504205,329967.15271526645,336566.77574870922,343298.4096581107,350164.69587226532,357168.32872819848,364312.05653449264,371598.68265655986,379031.0666234002,386612.12525750196,394344.83382731245,402232.22722337616,410277.40115854889,418483.51339245797,426853.78498138691,435391.5015532556,444100.01460925763,452982.74285159842,462043.17353873677,471284.86386910471,480711.44239172904,490326.61044774664,500134.14364018239,510137.89333507622,520341.78819285298,530749.83573202393,541366.12392520113,552194.82282769645,563240.18624097714,574506.5534099224,585998.35075601796,597720.09364654147,609676.38820105162,621871.93313560053,634311.52164598065,647000.04333030176,659942.48615275626,673143.93844850268,686609.59097146161,700344.73898530519,714354.78439978987,728645.23795192793,{"$f":"SW60-SW62-SW61","v":743221.72143482324},758089.96997382422,773255.83435232076,788725.28338780825,804504.40635922097,820599.41548796324,837016.64847251505,853762.57107923005,870843.77979014616,888267.00450912968,906039.11132878379,924167.10535878502,942658.13361748424,961519.48798914067,980758.60824801715,1000383.085150663,1020400.6635997368,1040819.2458804559,1061646.8949713125,1082891.837932148,1104562.4693711773,1126667.3549947562,1149215.2352384324,1172215.028988038,1195675.8373867818,1219606.9477364572,1244017.8374922052,1268918.1783555876,1294317.8404683811,1320226.8967110189,1346655.6271077595,1373614.5233439677,1401114.2933979952,1429165.8662915058,1457780.3969634136,1486969.271271172,1516744.1111222329,1547116.7797447029,1578099.3870969531,1609704.2954249454,1641944.124972126,1674831.7598457711,1708380.354048491,1742603.3376796378,1777514.4233125858,1813127.6125576233,1849457.2028143131,1886517.7942244366,1924324.2968306972,1962891.9379527711,2002236.2697867628,2042373.1772407596,2083318.8860132338,2125089.970928574,2167703.3645387422,2211176.3660011329,2255526.6502521681,2300772.2774804682,2346931.7029214632,2394023.7869840441,2442067.8057266315,2491083.4616980748,2541090.8951628893,2592110.6957270382,{"$f":"VI60-VI62-VI61","v":2644163.914385614},2697272.0760132312,2751457.1923182472,2806741.7752842829,2863148.8511257451,2920701.9747811425,2979425.2449728437,3039343.3198638116,3100481.4333422692,3162865.4119656943,3226521.6926021311,3291477.3408045159,3357760.069959139,3425398.2612472638,3494420.984468929,3564858.0197740537,3636739.8803505637,3710097.8361244155,3784963.9385303422,3861371.0464075734,3939352.8530928516,4018943.9147728235,4100179.6801714185,4183096.5216477718,4267731.7677889876,4354123.7375810221,4442311.7762560584,4532336.2929084729,4624238.7999880966,4718061.9547842108,4813849.6030118028,4911646.8246343946,5011499.9820517059,5113456.7707969844,5217566.2728968598,5323879.0130540822,5432447.0178248091,5543323.8779741675,5656564.8142042989,5772226.7464647237,5890368.3670594236,6011050.2177933082,6134334.7714017974,6260286.5175336599,6388972.0535663599,6520460.1805617111,6654822.004675054,6792131.0443671336,6932463.3437767373,7075897.5926487818,7222515.2532203468,7372400.6945160758,7525641.3345118482,7682327.7906691618,7842554.0393727068,8006417.5848299963,8174019.638046287,8345465.3065029569,8520863.7952341363,8700328.6200238727,8883977.8334972076,9071934.2649363354,9264325.774697518,9461285.524164971,{"$f":"XU60-XU62-XU61","v":9662952.2622456457},9869470.6294601336,10080991.480767731,10297672.22833317,10519677.20551502,10747178.053454231,10980354.131710138,11219392.954512239,11464490.654271983,11715852.474128615,11973693.291402444,12238238.17396405,12509722.971650008,12788394.945002493,13074513.433754027,13368350.567642067,13670192.022299081,13980337.823158434,14299103.200490382,14626819.498903859,14963835.144857094,15310516.67595778,15667249.836078815,16034440.740581347,16412517.116220376,16801929.620599259,17203153.246375956,17616688.815739974,18043064.571073804,18482837.868064716,18936596.977976829,19404963.006208781,19888591.934749328,20388176.796623852,20904449.990977805,21438185.747990131,21990202.753429756,22561366.943298429,23152594.479705006,23764854.919832751,24399174.590650618,25056640.182845283,25738402.578342929,26445680.926719956,27179766.986825597,27942029.750994612,28733920.370383672,29556977.401170477,30412832.392664276,31303215.839750629,32229963.523567367,33195023.265888233,34200462.124350905,35248474.05746235,36341388.090208761,37481677.013126157,38671966.649847165,39915045.73044014,41213876.410311937,42571605.47705736]
[]
[null,null,"Dividend - Equity Cash Flow",null,{"$f":"E54-E63","v":70.638262014813989},72.051027255108238,73.492047800208994,74.961888756213,76.461126531339303,77.990349061965532,79.550156043202435,81.141159164070771,82.763982347347635,84.419261994296534,86.10764723418464,87.829800178861518,89.586396182446435,91.378124106089814,93.205686588213027,95.069800319981766,96.971196326374354,98.910620252907762,100.88883265796234,102.90660931112217,104.96474149734574,107.06403632729049,109.2053170538358,111.38942339491621,113.61721186281191,115.88955610006875,118.20734722206547,120.57149416651123,122.98292404984156,125.44258253083953,127.95143418144941,130.51046286508623,133.12067212238216,135.78308556482949,138.4987472761274,141.26872222165485,144.09409666608423,146.97597859940296,149.91549817139253,152.91380813482377,155.97208429750944,159.09152598347288,162.27335650313114,165.51882363319444,168.82920010586355,172.20578410797953,175.64989979013023,179.16289778594194,182.7461557416641,186.4010788564853,190.12910043362214,193.93168244228553,197.81031609113953,201.76652241296119,205.80185286121309,209.91788991843785,214.11624771680499,218.39857267114192,222.76654412456543,227.2218750070557,231.76631250719586,236.40163875734009,241.12967153248493,245.95226496313717,{"$f":"BQ54-BQ63","v":250.87131026238947},255.888736467634,261.00651119699637,266.22664142092856,271.55117424934753,276.9821977343251,282.52184168900817,288.17227852279564,293.93572409324696,299.81443857511567,305.81072734660256,311.92694189353404,318.16548073141075,324.52879034603836,331.01936615292436,337.63975347600751,344.39254854552212,351.28039951642307,358.30600750674432,365.47212765688676,372.78157021001005,380.23720161420408,387.84194564648567,395.59878455939861,403.51076025059479,411.5809754555878,419.81259496469067,428.20884686398921,436.77302380126031,445.50848427725947,454.41865396280764,463.50702704205258,472.77716758288403,482.23271093451854,491.87736515321808,501.71491245624475,511.74921070536402,521.98419491946674,532.42387881782724,543.07235639417445,553.93380352204065,565.01247959245131,576.31272918429113,587.83898376793809,599.59576344330173,611.58767871211091,623.81943228634771,636.29582093203339,649.02173735065776,662.00217209762957,675.24221553950474,688.74705985031642,702.52200104727683,716.57244106816222,730.90388988948405,745.52196768724139,760.43240704093023,775.64105518166116,791.15387628526355,806.9769538109183,823.11649288704621,839.578822744729,856.37039919953918,873.49780718347506,{"$f":"EC54-EC63","v":890.96776332703303},908.78711859348346,926.96286096528013,945.50211818446314,964.41216054803704,983.70040375890676,1003.3744118339364,1023.4419000704814,1043.9107380717719,1064.788952832997,1086.0847318895787,1107.8064265271646,1129.962555057529,1152.5618061584273,1175.6130422814683,1199.1253031268634,1223.1078091891673,1247.5699653725942,1272.5213646798807,1297.9717919732204,1323.9312278123043,1350.4098523682824,1377.4180494152499,1404.9664104032101,1433.0657386108587,1461.7270533826811,1490.9615944499151,1520.7808263384236,1551.1964428646584,1582.2203717214384,1613.8647791552528,1646.1420747377956,1679.0649162318919,1712.6462145557366,1746.8991388462205,1781.837121622314,1817.4738640539263,1853.8233413340977,1890.8998081598231,1928.7178043220051,1967.2921604073999,2006.6380036142505,2046.7707636853343,2087.7061789577756,2129.4603025355527,2172.049508584731,2215.4904987548643,2259.8003087282414,2304.9963149009641,2351.0962411970759,2398.1181660189732,2446.0805293371004,2495.0021399215802,2544.9021827175002,2595.8002263691069,2647.716230893765,2700.6705555085864,2754.6839666155752,2809.7776459444726,2865.9731988596259,2923.2926628329842,2981.7585160853519,3041.3936864028756,3102.2215601261632,{"$f":"GO54-GO63","v":3164.2659913235225},3227.5513111447463,3292.1023373619532,3357.9443841030529,3425.1032717786338,3493.6053372073252,3563.4774439441571,3634.746992815104,3707.4419326631323,3781.5907713073975,3857.2225867240841,3934.3670384484067,4013.0543792066583,4093.3154667793933,4175.1817761024868,4258.6854116116456,4343.8591198299473,4430.736302211677,4519.3510282400048,4609.7380487880973,4701.9328097459793,4795.9714659214187,4891.8908952197507,4989.7287131025059,5089.5232873409877,5191.3137530633303,5295.1400280985308,5401.0428286321348,5509.0636851750951,5619.2449588464915,5731.6298579893928,5846.2624551132812,5963.1877041770113,6082.4514582193206,6204.1004873399606,6328.1824970400139,6454.7461469311538,6583.8410698166499,6715.5178911565499,6849.8282489194262,6986.8248138335985,7126.561310041775,7269.0925361697828,7414.4743868153409,7562.7638744689793,7714.019151870164,7868.2995348131553,8025.6655254094558,8186.1788358107788,8349.9024124129101,8516.9004605396876,8687.2384696212466,8860.9832388758259,9038.2029035067735,9218.9669614199302,9403.3463004811747,9591.4132263129941,9783.2414906497397,9978.9063202610087,10178.484446450606,10382.054135150189,10589.695217608176,10801.489121700237,11017.518903855969,{"$f":"JA54-JA63","v":11237.869281637537},11462.626666954055,11691.879199957162,11925.71678359768,12164.231118887428,12407.515740858067,12655.666055241374,12908.779375883638,13166.954962908359,13430.294061641176,13698.899942314216,13972.877940563343,14252.335498739099,14537.382208035604,14828.129851474398,15124.692447733714,15427.186295867959,15735.730020910314,16050.444620397182,16371.453511810912,16698.882580988866,17032.860231480845,17373.517434907193,17720.987782323875,18075.407536604213,18436.915685880776,18805.653998046626,19181.767076354474,19565.402416118501,19956.71046256358,20355.844669812046,20762.961561075179,21178.220790022715,21601.785203399984,22033.82090488527,22474.497320230228,22923.987263701183,23382.467005848925,23850.116342632969,24327.118665934602,24813.661035467718,25309.93425214351,25816.13293288667,26332.455586962824,26859.104693817506,27396.286782489646,27944.212512592538,28503.096756933082,29073.158685769835,29654.621852770837,30247.714282668203,30852.668560694696,31469.721923780002,32099.116353590725,32741.098671428535,33395.920635015238,34063.839037228077,34745.115806793685,35440.018111015888,36148.818460539522,36871.794816217443,37609.23069811966,38361.415296710031,39128.643586262049,{"$f":"LM54-LM63","v":39911.216440528951},40709.440750730297,41523.629545913107,42354.102115696107,43201.184135482108,44065.207794184775,44946.511924479419,45845.44213569846,46762.350949348853,47697.597937361112,48651.549863094704,49624.580825171928,50617.072404176484,51629.413812294981,52662.002045947593,53715.242041468766,54789.546833919681,55885.337719032781,57003.044418459678,58143.105248258158,59305.967290802051,60492.086570091735,61701.928230587589,62935.966719633099,64194.685973486878,65478.57960712786,66788.151107782876,68123.91403244574,69486.392209182479,70876.119942623845,72293.642223443545,73739.514942121357,75214.305106898857,76718.591066156427,78252.962735195048,79818.021827598219,81414.382091178399,83042.669548654041,84703.522743149952,86397.592988616118,88125.54462521449,89888.055279871551,91685.816131972242,93519.532184443218,95389.922540194748,97297.720684121145,99243.674770743426,101228.54791758668,103253.11850443584,105318.18047858952,107424.54366618469,109573.03408977672,111764.49429225865,113999.78366726203,116279.77879616921,118605.37379184547,120977.48064926505,123397.02960316176,125864.96949278552,128382.26813399604,130949.91269879094,133568.91010240692,136240.28739815427,138965.09218021264,{"$f":"NY54-NY63","v":141744.39299437992},144579.2797571214,147470.86418294912,150420.28022038663,153428.68449660324,156497.25677098759,159627.20039774885,162819.7427978185,166076.13594012859,169397.65683257213,172785.60802274387,176241.31810868459,179766.14225989912,183361.46274871335,187028.68949232058,190769.26060560733,194584.64296511546,198476.33278419782,202445.85619968158,206494.7698703582,210624.66158731206,214837.15089652789,219133.88973392744,223516.56307310416,227986.88958600894,232546.62231684098,237197.54936941765,241941.49460827163,246780.31837380759,251715.91821168066,256750.22961682538,261885.22679235067,267122.92342356732,272465.37346747506,277914.6719581518,283472.95582807582,289142.40474599221,294925.2419714643,300823.73522652488,306840.19758473226,312976.98837803613,319236.51412173582,325621.22945790301,332133.63811772427,338776.29390299518,345551.80168733298,352462.8184372636,359512.05425381305,366702.27343491564,374036.29555890872,381516.99658992921,389147.31000509416,396930.22794446244,404868.80238380859,412966.14633084752,421225.43504547037,429649.90728410077,438242.86656925187,447007.6824841128,455947.79199312103,465066.70078903926,474367.98466657812,483855.29092390009,493532.33979167964,{"$f":"QK54-QK63","v":503402.92589093978},513470.91971994075,523740.2691706951,534215.00107575336,544899.22278598871,555797.12377957697,566912.97730339936,578251.14204703271,589816.06384997582,601612.27744332096,613644.40822581772,625917.17407526821,638435.38719662151,651203.95600609097,664227.88705350994,677512.28698253457,691062.3645302651,704883.43256630679,718980.91017280426,733360.32476567151,748027.31425814144,762987.62926736416,778247.13536484679,793811.81537182024,809687.77170011913,825881.22873969423,842398.53529349575,859246.16706087789,876430.72917036526,893958.9587623952,911837.72762393393,930074.04487477883,948675.05970761401,967648.06418224878,987000.49607518851,1006739.9417859542,1026874.1393005934,1047410.9812143645,1068358.5178137149,1089724.9602198338,1111518.6835941242,1133748.2304064133,1156422.3137692995,1179549.8208365024,1203139.8162697516,1227201.5457730566,1251744.4396974426,1276778.1167160776,1302312.3875718624,1328357.2588993083,1354922.9371205678,1382019.8324188534,1409658.5627893335,1437849.9581697171,1466605.0646515321,1495935.148774035,1525851.7019018477,1556366.4446884834,1587491.3316264048,1619238.5556862415,1651620.5530459774,1684650.0079124826,1718339.8574359538,1752703.2967205308,{"$f":"SW54-SW63","v":1787753.7839310844},1823505.0454994019,1859971.0814303698,1897166.1707105362,1935104.8768210905,1973802.0533559546,2013272.8497482813,2053532.7171059824,2094597.4141587703,2136483.0133187654,2179205.9068556689,2222782.8131893571,2267230.7833016207,2312567.2072683461,2358809.8209146191,2405976.7125952262,2454086.33010107,2503157.4876943668,2553209.3732750071,2604261.5556790982,2656333.9921122938,2709447.0357183842,2763621.4432889707,2818878.3831099132,2875239.4429531288,2932726.6382102519,2991362.4201734383,3051169.6844633687,3112171.7796069547,3174392.5157658234,3237856.1736186198,3302587.5133969388,3368611.7840777296,3435954.7327337335,3504642.6140423305,3574702.1999546876,3646160.7895281436,3719046.2189186816,3793386.8715396994,3869211.6883844398,3946550.1785134473,4025432.4297095137,4105889.1192978998,4187951.5251336815,4271651.5367569998,4357021.6667133542,4444095.0620420836,4532905.5159290889,4623487.4795258986,4715876.0739309564,4810107.1023346391,4906217.0623230711,5004243.1583418725,5104223.3143136352,5206196.1864083111,5310201.1759648621,5416278.4425531467,5524468.9171809535,5634814.3156331871,5747357.151941699,5862140.7519776262,5979209.2671602676,6098607.6882726196,6220381.8593771821,{"$f":"VI54-VI63","v":6344578.4918206902},6471245.1783171985,6600430.4070987906,6732183.5761210956,6866555.0073077418,7003595.9608210139,7143358.649341356,7285896.2523366734,7431262.9303022251,7579513.8389516901,7730705.1433336008,7884894.0318499319,8042138.7301483974,8202498.5148624238,8366033.7271629516,8532805.7860904653,8702877.2016312461,8876311.5874970295,9053173.6735635325,9233529.3179281801,9417445.5185296163,9604990.4242820945,9796233.345664598,9991244.7647049651,10190096.344290804,10392860.936740365,10599612.591551756,10810426.562255498,11025379.312279154,11244548.519728385,11468013.080991045,11695853.113048512,11928149.954384858,12164986.164368309,12406445.520971742,12652613.016691891,12903574.852516085,13159418.429773547,13420232.339698371,13686106.350515997,13957131.39186091,14233399.536305431,14515003.977778919,14802039.00663067,15094599.981081259,15392783.294778861,15696686.340172332,16006407.467377197,16322045.938202482,16643701.874970023,16971476.203750834,17305470.591594525,17645787.377320968,17992529.49540031,18345800.392418154,18705703.935596682,19072344.312788926,19445825.92334896,19826253.259214818,20213730.775514062,20608362.749951486,21010253.130181331,21419505.368322499,21836222.24171545,{"$f":"XU54-XU63","v":22260505.658952385},22692456.450161856,23132174.1404467,23579756.705305554,24035300.306796476,24498899.009103496,24970644.472098742,25450625.621372819,25938928.293130778,26435634.8522222,26940823.781475388,27454569.240371343,27976940.590972092,28508001.888872053,29047811.336798012,29596420.698321011,30153874.668983258,30720210.201949552,31295455.785119768,31879630.666418497,32472744.023771711,33074794.076043602,33685767.130962595,34305636.56580089,34934361.736289509,35571886.808960825,36218139.511775337,36873029.797574349,37536448.414506808,38208265.377227508,38888328.33222124,39576460.810193256,40272460.357980751,40976096.541960835,41687108.814378574,42405204.233473375,43130055.027663022,43861295.993416205,44598521.715743929,45341283.599525169,46089086.699094459,46841386.332694694,47597584.467507839,48357025.860047825,49118993.935677543,49882706.389958605,50647310.493388601,51411878.079877242,52175400.198004402,52936781.402731419,53694833.663764328,54448269.865190104,55195696.869349003,55935608.116111562,56666375.726836629,57386242.08026015,58093310.825406864,58785537.294318974,59460718.274942353,60116481.101902016]
[null,null,"Dividend without Neto of Tax Cash Flow",null,{"$f":"E54-E60+E62","v":50.189908775130462},{"$f":"F54-F60+F62","v":51.193706950631011},52.217581089642266,53.261932711434994,54.327171365665819,55.41371479297861,56.521989088835809,57.652428870616916,58.805477448024703,59.981586996987261,61.181218736929253,62.404843111661052,63.652939973902136,64.925998773374658,66.224518748843707,67.549009123825186,68.899989306294671,70.277989092426665,71.683548874271693,73.117219851757852,74.579564248794284,76.071155533768135,77.592578644443165,79.144430217335923,80.727318821680157,82.341865198114547,83.988702502072385,85.668476552118591,87.381846083161264,89.129483004825872,90.912072664915698,92.730314118222225,94.584920400581098,96.476618808592775,98.406151184766344,100.37427420846697,102.3817596926329,104.42939488648298,106.51798278421464,108.64834243990279,110.82130928869046,113.03773547447821,115.298490183957,117.60445998763751,119.95654918739621,122.35568017114346,124.80279377455815,127.29884965005934,129.84482664306466,132.4417231759146,135.09055763944107,137.79236879222182,140.54821616807573,143.3591804914372,146.22636410125978,149.15089138328688,152.13390921095245,155.17658739517387,158.28011914307965,161.44572152594191,164.67463595646157,167.96812867559305,171.32749124910495,174.75404107409173,178.24912189556537,{"$f":"BR54-BR60+BR62","v":181.81410433347597},185.45038642015794,189.15939414855609,192.94258203153061,196.80143367215499,200.7374623455982,204.75221159252123,208.8472558243709,213.02420094086625,217.2846849596724,221.63037865887009,226.06298623205862,230.58424595670442,235.19593087580927,239.89984949335661,244.69784648322457,249.59180341288641,254.5836394811443,259.67531227078263,264.86881851619205,270.16619488651861,275.56951878425605,281.08090915993444,286.70252734315227,292.43657789000775,298.28530944781141,304.25101563678555,310.33603594952638,316.54275666850555,322.87361180189464,329.33108403793813,335.91770571870524,342.63605983307525,349.48878102976653,356.47855665034552,363.60812778337026,370.88029033905786,378.29789614583626,385.86385406877184,393.58113115015976,401.45275377316455,409.48180884865269,417.67144502562292,426.024873926179,434.54537140468642,443.23627883281881,452.10100440948042,461.14302449770344,470.36588498766901,479.77320268740141,489.36866674123212,499.15604007607465,509.13916087760413,519.32194409518775,529.70838297713692,540.3025506367062,551.10860164944063,562.13077368249321,573.37338915619273,584.84085693933264,596.53767407817531,608.46842755977571,620.63779611104576,633.05055203329266,{"$f":"ED54-ED60+ED62","v":645.71156307401532},658.62579433557937,671.79831022233486,685.23427642684408,698.93896195547973,712.9177411946423,727.17609601861693,741.71961793909963,756.55401029791551,771.68509050405714,787.11879231420949,802.86116816061076,818.91839152388593,835.2967593545734,852.00269454178829,869.04274843277221,886.42360340147752,904.1520754697774,922.23511697937693,940.6798193190757,959.49341570571505,978.6832840199902,998.25694970064228,1018.2220886948753,1038.586530469056,1059.3582610787398,1080.5454263005938,1102.1563348268919,1124.1994615237911,1146.6834507545839,1169.6171197701067,1193.0094621659068,1216.8696514095593,1241.2070444383232,1266.0311853275393,1291.3518090346215,1317.1788452158617,1343.5224221207734,1370.3928705638273,1397.8007279758199,1425.7567425359152,1454.2718773874351,1483.3573149360523,1513.0244612356678,1543.28495046127,1574.1506494715159,1605.6336624619771,1637.746335712307,1670.5012624277711,1703.9112876776135,1737.9895134324634,1772.7493037026343,1808.2042897782071,1844.3683755753254,1881.2557430886895,1918.8808579522906,1957.2584751133559,1996.4036446177533,2036.3317175122806,2077.058351864991,2118.5995189047107,2160.9715092857782,2204.1909394743461,2248.2747582667939,{"$f":"GP54-GP60+GP62","v":2293.2402534355456},2339.1050585077983,2385.8871596816512,2433.6049028792891,2482.2770009411674,2531.9225409645851,2582.5609917886318,2634.2122116296582,2686.8964558676694,2740.6343849909276,2795.4470726969621,2851.3560141576386,2908.3831344479936,2966.5507971442798,3025.8818130954051,3086.3994493658984,3148.1274383623449,3211.089987139263,3275.311786892602,3340.8180226416252,3407.6343831059385,3475.7870707809661,3545.3028122101141,3616.2088684682276,3688.5330458530689,3762.3037067866417,3837.5497809393792,3914.300776576848,3992.5867921278195,4072.4385279912831,4153.8872985737589,4236.9650445690941,4321.7043454857439,4408.1384324225874,4496.3012010998291,4586.2272251526711,4677.9517696883959,4771.5108051171746,4866.94102125672,4964.2798417215045,5063.5654385981388,5164.8367474152565,5268.1334824114647,5373.496152111039,5480.9660752078889,5590.5853967698513,5702.3971047675223,5816.4450469289068,5932.7739479376733,6051.4294269713428,6172.4580155908516,6295.9071759879062,6421.8253195988491,6550.2618260872296,6681.2670627118787,6814.8924040761376,6951.1902522749024,7090.2140574456062,7232.018338727321,7376.6587056437893,7524.191879907421,7674.67571766728,7828.1692321918981,7984.7326170193064,{"$f":"JB54-JB60+JB62","v":8144.4272695540822},8307.3158151534135,8473.4621316778666,8642.9313745473828,8815.7900022900467,8992.1058026041501,9171.9479189420072,9355.3868776254549,9542.4946155026337,9733.3445081588288,9928.0113986903598,10126.571627057683,10329.103060017258,10535.685121664525,10746.398824573354,10961.326801572044,11180.553338143452,11404.164405483034,11632.247694205709,11864.892648744513,12102.190502417223,12344.23431320798,12591.119000264353,12842.941381113564,13099.800209635745,13361.796214787046,13629.032140105173,13901.61278399565,14179.645040837273,14463.237942890082,14752.502703066693,15047.55275853302,15348.503815201439,15655.473893101589,15968.583372664565,16287.955041930836,16613.714144702004,16945.988429654673,17284.908200442944,17630.606366790369,17983.218496619575,18342.882869208512,18709.740529424904,19083.935343030247,19465.614053107794,19854.926337598085,20252.024868004093,20657.065369256754,21070.206680792537,21491.610818829999,21921.443039921051,22359.87190574393,22807.069349212084,23263.210741902523,23728.474962821583,24203.044468560751,24687.105364839386,25180.847479498494,25684.464436935632,26198.153734036554,26722.116817630376,27256.559163481019,27801.690356874336,28357.724174802752,{"$f":"LN54-LN60+LN62","v":28924.878669796883},29503.376255448631,30093.44379362047,30695.312683412398,31309.218951918439,31935.40334676746,32574.111430555015,33225.593677127421,33890.105569813131,34567.907701610071,35259.26587738518,35964.451218105933,36683.74026716558,37417.415098831261,38165.763428858612,38929.078727336862,39707.660333746535,40501.81357438337,41311.849882064285,42138.086918281282,42980.848697760477,43840.465715529492,44717.275076539241,45611.620627838405,46523.853093444515,47454.33021183838,48403.41687633039,49371.485278068445,50358.915052069351,51366.09342604519,52393.415372303018,53441.28376259892,54510.109526152577,55600.311810778861,56712.318147287369,57846.56461712686,59003.496023394808,60183.566065277424,61387.237515987013,62614.982404217895,63867.28219929013,65144.627999926321,66447.52072688051,67776.471319356278,69132.000935383796,70514.641156207144,71924.934194741407,73363.433108210607,74830.702015051938,76327.316316124023,77853.862920369429,79410.940474978444,80999.159600160099,82619.143128612835,84271.526349764899,85956.957258920011,87676.096811398864,89429.619181716887,91218.212027989473,93042.576761618504,94903.428822356364,96801.497958863882,98737.528514945967,100712.27972140943,{"$f":"NZ54-NZ60+NZ62","v":102726.52599384604},104781.05723632147,106876.67915117819,109014.21355498562,111194.49870085897,113418.38960718221,115686.75839295681,118000.49461979762,120360.50564082901,122767.71695652176,125223.0725776391,127727.53539550392,130282.08755959233,132887.7308627461,135545.48713403108,138256.3986395371,141021.52849111197,143841.96106327977,146718.80241859666,149653.18074138637,152646.24678022962,155699.17429928592,158813.16053864572,161989.42668389285,165229.2183450567,168533.80604515283,171904.48571848206,175342.57921894296,178849.43483843721,182426.42783571783,186074.9609758092,189796.46508018201,193592.39958792261,197464.25312825281,201413.54410433618,205441.82128889579,209550.66443168622,213741.68487914081,218016.52620640193,222376.86486203928,226824.41082563804,231360.90827852546,235988.136287987,240707.90950509551,245522.07887661253,250432.53237100464,255441.19571909355,260550.03316953575,265761.04825928266,271076.28459972073,276497.82667824492,282027.80067614635,287668.37530271057,293421.76264604187,299290.21904104005,305276.04595450382,311381.59088830877,317609.24830034404,323961.46054402832,330440.71882677672,337049.56418731256,343790.58849301445,350666.43545681547,357679.80167472566,{"$f":"QL54-QL60+QL62","v":364833.4376840943},372130.14904302423,379572.79743142222,387164.30177424825,394907.63938698662,402805.84714440338,410862.02267257182,419079.32556464197,427460.97862138459,436010.26911626745,444730.55008582107,453625.2416464776,462697.8323369982,471951.8804885298,481391.01562168507,491018.93987202528,500839.42944375705,510856.33609297476,521073.58864045609,531495.19451492268,542125.24132727936,552967.89847640414,564027.41878735379,575308.14018234354,586814.48738539417,598550.97366115288,610522.20258880651,622732.86987168877,635187.76518295624,647891.77404899604,660849.87977012282,674067.16538039735,687548.81564673979,701300.11910823977,715326.47015682887,729633.37115949986,744226.43462380499,759111.3854064903,774294.06296729692,789780.42366800527,805576.54311728524,821688.61856450536,838122.97134007467,854886.04934663093,871984.42959962902,889424.82082017837,907214.0660797793,925359.14549879031,943867.17900019814,962745.42911829241,982001.30386525858,1001642.3596555158,1021676.3042897894,1042110.9999996852,1062954.4665544871,1084214.8844310481,1105900.5980487412,1128020.1190698997,1150582.1297682025,1173595.4864656241,1197069.2230401721,1221012.5545048127,1245434.8806607372,1270345.7898248245,{"$f":"SX54-SX60+SX62","v":1295755.0626344497},1321672.6759301424,1348108.8067184344,1375073.8362168991,1402578.3539820651,1430633.1621235383,1459249.2796049975,1488437.946634643,1518210.6291472779,1548579.023379182,1579555.0605388484,1611150.911575567,1643378.9920474417,1676251.9670917001,1709782.756500185,1743984.5399010163,1778870.7620498473,1814455.1382337366,1850751.659789328,1887774.5997387436,1925538.5185445384,1964058.2699905396,2003349.0071852775,2043426.1886978596,2084305.5848240424,2126003.283989273,2168535.69929031,2211919.5751796789,2256171.99429591,2301310.384444688,2347352.5257329354,2394316.5578611493,2442220.9875781895,2491084.6963017662,2540926.9479096555,2591767.3967079557,2643626.095576854,2696523.5043041212,2750480.4981079153,2805518.3763548709,2861658.8714809269,2918924.1581179895,2977336.8624340678,3036920.071693867,3097697.344043619,3159692.7185305208,3222930.7253605006,3287436.3964047451,3353235.2759597301,3420353.4317718567,3488817.4663319858,3558654.5284520453,3629892.3251292603,3702559.1337099001,3776683.8143644258,3852295.8228775123,3929425.2237735204,4008102.7037809892,4088359.5856525796,4170227.8423514022,4253740.111618245,4338929.7109316839,4425830.6528781475,4514477.6609456223,{"$f":"VJ54-VJ60+VJ62","v":4604906.1857572217},4697152.4217625614,4791253.3244047593,4887246.6277799206,4985170.8628114052,5085065.3759589419,5186970.3484834824,5290926.8162913471,5396976.6903838748,5505162.7779354956,5615528.8040291145,5728119.4340759702,5842980.2969533196,5960158.0088875126,6079700.1981185824,6201655.5303826472,6326073.7352484595,6453005.6333459523,6582503.1645351034,6714619.417051468,6849408.6576817241,6986926.363015946,7127229.2518309746,7270375.3186583742,7416423.8686000593,7565435.5534485318,7717472.4091846123,7872597.8949191142,8030876.9333510716,8192375.9528287314,8357162.9310888778,8525307.4407694601,8696880.6967877783,8871955.6056833547,9050606.8170330673,9232910.7770516369,9418945.7844964713,9608792.0490045957,9802531.7519941293,10000249.110279975,10202030.442548184,10407964.238857117,10618141.233333318,10832654.480248908,11051599.43366842,11275074.030879524,11503178.779819638,11736016.850737823,11973694.172332799,12216319.532641217,12464004.684944693,12716864.459003128,12975016.877927637,13238583.28102896,13507688.453006983,13782460.759852201,14063032.291878842,14349539.014310319,14642120.925882608,14940922.225956868,15246091.490656931,15557781.858589984,15876151.22674153,16201362.457166925,{"$f":"XV54-XV60+XV62","v":16533583.595156457},16872988.099580418,17219755.086171333,17574069.584555846,17936122.8098864,18306112.449999336,18684242.969059501,19070725.928740583,19465780.328036062,19869632.962883577,20282518.806849729,20704681.414212838,21136373.346860949,21577856.626519527,22029403.213917419,22491295.516612418,22963826.927295238,23447302.394528102,23942039.027984135,24448366.740400046,24966628.928593427,25497183.196052071,26040402.119764779,26596674.064135332,27166404.045016114,27750014.647078849,28347946.997975741,28960661.802936986,29588640.443725705,30232386.146094214,30892425.220182531,31569308.378570694,32263612.13702444,32975940.303281676,33706925.559598371,34457231.145130306,35227552.644639648,36018619.890424497,36831198.984836839,37666094.451227181,38524151.521672815,39406258.570387661,40313349.702309042,41246407.506960392,42206465.988368839,43194613.682509765,44211996.974515542,45259823.628675692,46339366.545119852,47451967.757985681,48599042.690836191,49782084.686139911,51002669.826718271,52262462.068246901,53563218.70314841,54906796.177549273,56295156.284397945,57730372.757355243,59214638.29168734]
[]
[null,null,"Value of Nominal Interest from NPV Calculation",{"$f":"G93","v":5.2000000000000005E-2},{"$f":"NPV($D$68,E60:AAB60)","v":2130.0367929229546},2172.6375286893312,2216.0902791662543,2260.412084647684,2305.620326233432,2351.7327326453255,2398.767387179591,2446.7427347983739,2495.6775893630388,2545.5911410121817,2596.5029636871182,2648.4330228079889,2701.401683103345,2755.4297165962348,2810.5383107501948,2866.7490767779673,2924.0840581165689,2982.5657390717038,3042.2170536351546,3103.0613944785473,3165.1226221268885,3228.4250743156445,3292.9935755349816,3358.8534467648274,3426.0305154046655,3494.5511254019352,3564.4421475829859,3635.7309901906583,3708.4456096325971,3782.6145214445619,3858.2668114729668,3935.4321472811116,4014.1407897835102,4094.4236051129305,4176.3120767246746,4259.838317743166,4345.0350835551662,4431.9357846552102,4520.5744997475367,4610.9859891104898,4703.2057082278252,4797.2698216929466,4893.2152173909935,4991.0795209647567,5090.9011105697291,5192.7191319244694,5296.5735136617468,5402.5049829869176,5510.5550816493005,5620.766182233051,5733.1815047739592,5847.845133708257,5964.8020351608693,6084.0980745790102,6205.7800347187194,6329.8956339909137,6456.4935451746087,6585.623414504179,6717.3358811385051,6851.6825970194204,6988.7162471273814,7128.4905701422167,7271.0603795171264,7416.4815849740908,{"$f":"NPV($D$68,BQ60:ACN60)","v":7564.8112144292618},7716.1074363568414,7870.4295826002181,8027.8381716392742,8188.3949323232573,8352.1628280780587,8519.2060815975274,8689.5902000292335,8863.3820006631813,9040.649637134753,9221.4626261515677,9405.8918747550106,9594.0097081267577,9785.8898979514815,9981.6076913471825,10181.239840373524,10384.864632130773,10592.561919460602,10804.41315226076,11020.501409426319,11240.911431429475,11465.72965355106,11695.04423977676,11928.945117371053,12167.524012142809,12410.874484416099,12659.091965720479,12912.273796214989,13170.519262860858,13433.92963835716,13702.608220855891,13976.660374470675,14256.193570596106,14541.317430053155,14832.143766077794,15128.786628169019,15431.36234681412,15739.989579108464,16054.789355287397,16375.88512618911,16703.402811666219,17037.47084996659,17378.220248100613,17725.78463321635,18080.300305002576,18441.906289138977,18810.744391816119,19186.95925534542,19570.698414881517,19962.1123562789,20361.354575105492,20768.58163683736,21183.953238255937,21607.632270074551,22039.784880816562,22480.580541971427,22930.192114453552,23388.795916391071,23856.571792269315,24333.70318345807,24820.377200148851,25316.784694730857,25823.120336635056,26339.582688674163,{"$f":"NPV($D$68,EC60:AEZ60)","v":26866.374284910453},27403.701710080019,27951.775680605926,28510.811127231726,29081.027279307375,29662.647750760734,30255.900627788858,30861.018558302931,31478.238843161769,32107.803529230598,32749.959504300365,33404.958593905438,34073.057660078783,34754.518702079826,35449.60895913955,36158.601015258428,36881.772906101702,37619.408228031069,38371.796249318169,39139.232023582321,39922.016505495834,40720.456668804167,41534.865626706764,42365.562754644641,43212.873815544401,44077.131087566035,44958.673494407354,45857.846738212611,46775.003435140272,47710.503253641626,48664.713055505519,49638.007039722899,50630.766889229533,51643.381920582811,52676.249236632531,53729.773882244466,54804.369003138505,55900.456007904097,57018.464733254397,58158.833612586743,59322.009847914007,60508.449585233575,61718.618093404715,62952.98994660208,64212.049210419704,65496.289631695152,66806.214832131678,68142.338505791471,69505.184620538319,70895.287623510885,72313.192650702345,73759.455740734295,75234.644052903663,76739.336089591801,78274.121923119514,79839.603427142298,81436.394512670275,83065.121368808163,84726.42270831205,86420.950018055257,88149.367814502926,89912.353904297197,91710.599650051721,93544.810241464147,{"$f":"NPV($D$68,GO60:AHL60)","v":95415.704971847648},97324.017520194466,99270.496238880762,101255.90444712198,103281.02073030101,105346.63924527871,107453.57003181278,109602.63933020188,111794.68990528397,114030.58137691398,116311.19055704768,118637.41179357025,121010.15732099781,123430.35761819304,125898.96177323442,128416.93785558201,130985.27329568467,133604.97527218002,136277.07110683597,139002.60866738862,141782.65677844142,144618.30564057251,147510.66725783056,150460.87587377513,153470.08841623689,156539.48495097214,159670.2691443885,162863.6687355235,166120.93601746135,169443.3483283752,172832.20855238845,176288.8456304523,179814.61508143778,183410.89953364598,187079.1092669506,190820.68276577396,194637.08728312713,198529.81941592117,202500.4056917883,206550.40316762993,210681.40004013799,214895.01626851803,219192.90420966889,223576.74926605643,228048.27054654527,232609.221540439,237261.39080500093,242006.60266671682,246846.71793657957,251783.63463967515,256819.28875935439,261955.65499627971,267194.74754265125,272538.62087190978,277989.37054422247,283549.13402807974,289220.09153830976,295004.46689084516,300904.5283745862,306922.58964068035,313061.01060958422,319322.19839626161,325708.60825386498,332222.74453628855,{"$f":"NPV($D$68,JA60:AJX60)","v":338867.16167996242},345644.46520526009,352557.31273793278,359608.41505095991,366800.53712721088,374136.49924335873,381619.17807545385,389251.50782658614,397036.48137709708,404977.1514577624,413076.63184643828,421338.09858860157,429764.79124229844,438360.01414796058,447127.13772359304,456069.59978585405,465190.90689751698,474494.63574186811,483984.43452455569,493664.02440345188,503537.20094708086,513607.83562218217,523879.87731098849,534357.35385883076,545044.3736526242,555945.12723092607,567063.88892611663,578405.01853941055,589972.96304929326,601772.25835411483,613807.53104944155,626083.50024093897,638604.97939343983,651376.87821693264,664404.20459021791,677692.06652296335,691245.67415694077,705070.34180719813,719171.49004401767,733554.64781637897,748225.45461785747,763189.66269572906,778453.13930416142,794021.86900238181,809901.95599871268,826099.62654135574,842621.23135690077,859473.24813747837,876662.2840775298,894195.07846118498,912078.50530123885,930319.57603077602,948925.44224846351,967903.39851859759,987260.88522696809,1007005.4914936834,1027144.9581440443,1047687.1807386425,1068640.2126638689,1090012.2682840007,1111811.7261560906,1134047.1323089362,1156727.2035873691,1179860.8310631507,{"$f":"NPV($D$68,LM60:AMJ60)","v":1203457.0835138087},1227525.2109707706,1252074.6483381398,1277115.0190835118,1302656.1390022675,1328708.0200568195,1355280.8742922198,1382385.1178297077,1410031.3749397099,1438230.4821958351,1466993.4927115249,1496331.6804609129,1526256.5446855882,1556779.8143890027,1587913.4529201342,1619669.6626482587,1652060.8897306027,1685099.8289746493,1718799.4287970448,1753172.8962809036,1788233.702333529,1823995.5869464739,1860472.5645599179,1897678.9295335067,1935629.2617256029,1974338.4321831719,2013821.6089444202,2054094.2629563769,2095172.1741097276,2137071.4373930525,2179808.4691689769,2223400.0135744363,2267863.1490475829,2313215.2949837237,2359474.2185228597,2406658.0414713291,2454785.247360135,2503874.6886426909,2553945.5940345768,2605017.5759981391,2657110.6383746066,2710245.1841667667,2764442.0234748381,2819722.3815887095,2876107.9072394464,2933620.6810131012,2992283.2239299961,3052118.506192564,3113149.9561050916,3175401.4691684707,3238897.4173534405,3303662.6585556227,3369722.5462358207,3437102.9392491509,3505830.2118664314,3575931.2639916311,3647433.5315789282,3720364.9972532173,3794754.2011378398,3870630.2518934472,3948022.8379718913,4026962.2390891802,4107479.3379216529,4189605.6320292796,{"$f":"NPV($D$68,NY60:AOV60)","v":4273373.2460105754},4358814.943893224,4445964.1417647479,4534854.9206477571,4625522.0396240847,4718000.9492124775,4812327.8050044347,4908539.4815627728,5006673.5865878258,5106768.4753559614,5208863.2654353315,5312997.8516838895,5419212.921534637,5527549.9705731235,5638051.3184125256,5750760.124871389,5865720.40645946,5982977.053176742,6102575.8456316488,6224563.4724831497,6348987.5482130786,6475896.6312337415,6605340.2423369046,6737368.8834896162,6872034.056982887,7009388.2849389417,7149485.1291831424,7292379.2114864569,7438126.2341844514,7586783.0011791596,7738407.439329667,7893058.6202377938,8050796.7824350083,8211683.3539770208,8375780.9754519742,8543153.5234091505,8713866.1342139691,8887985.2283361107,9065578.5350769795,9246715.1177430563,9431465.3992712591,9619901.1883133613,9812095.7057853397,10008123.611888243,10208061.033607304,10411985.592695221,10619976.43414633,10832114.255167738,11048481.334654041,11269161.563171452,11494240.473457612,11723805.271443378,11957944.867802277,12196749.9100336,12440312.815085024,12688727.802520093,12942090.928236375,13200500.11873935,13464055.205977317,13732857.962742252,14007012.138641205,14286623.496643007,14571799.850204213,14862651.100978546,{"$f":"NPV($D$68,QK60:ARH60)","v":15159289.277113212},15461828.572135737,15770385.384433972,16085078.357332308,16406028.419765798,16733358.827554485,17067195.205278676,17407665.588756535,17754900.468123671,18109032.831515022,18470198.20934733,18838534.719201542,19214183.111301858,19597286.814589079,19987991.98338408,20386447.544636782,20792805.245755073,21207219.703006852,21629848.450488035,22060851.989647318,22500393.839358285,22948640.5865275,23405761.937226657,23871930.768334325,24347323.179672804,24832118.546623219,25326499.573199946,25830652.345565204,26344766.385961015,26869034.707035404,27403653.866536442,27948824.02234656,28504748.987826418,29071636.287435967,29649697.212597597,30239146.877762888,30840204.276642796,31453092.33855788,32078037.984861046,32715272.185383067,33365030.014847882,34027550.709199652,34703077.721780851,35391858.779297501,36094145.937499501,36810195.63650576,37540268.755692609,38284630.668064453,39043551.29401613,39817305.154394746,40606171.422759563,41410433.97673545,42230381.448347069,43066307.273215048,43918509.738489158,44787292.029384397,45672962.274180643,46575833.587535329,47496224.111954674,48434457.057254657,49390860.73783844,50365768.607604943,51359519.29229261,52372456.619054772,{"$f":"NPV($D$68,SW60:ATT60)","v":53404929.643046215},54457292.67079711,55529905.280128688,56623132.336361319,57737344.004545093,58872915.757434137,60030228.378907762,61209667.962528467,62411625.904909998,63636498.893551588,64884688.88877809,66156603.09940616,67452653.951740175,68773259.051477268,70118841.138084441,71489828.031188324,72886652.568493411,74309752.534721509,75759570.5810453,77236554.134455517,78741155.296481207,80273830.730653077,81835041.538067505,83425253.120385647,85044935.029563501,86694560.803583294,88374607.787415624,90085556.938414007,91827892.615301356,93602102.349872768,95408676.600499824,97248108.486479357,99120893.502229497,101027529.21029024,102968514.91204022,104944351.29499772,106955540.05552089,109002583.49567398,111085984.09297638,113206244.04169239,115363864.76427212,117559346.3914856,119793187.20974766,122065883.07405472,124377926.78490685,126729807.4275116,129122009.67150983,131555013.02938978,134029291.07168937,136545310.59701353,139103530.75482082,141704402.11886203,144348365.70907265,147035851.95964494,149767279.63093197,152543054.66274571,155363568.96654043,158229199.15388182,161140305.19852534,164097229.02934149,167100293.05123666,170149798.59114709,173246024.26607996,176389224.27011302,{"$f":"NPV($D$68,VI60:AWF60)","v":179579626.57716221},182817431.05625758,186102807.49598309,189435893.53465357,192816792.49273434,196245571.10393053,199722257.14130291,203246836.93470928,206819252.77580351,210439400.20677558,214107125.18896866,217822221.14746809,221584425.88773358,225393418.38032103,229248815.40973407,233150168.08345544,237096958.19722223,241088594.45264888,245124408.5233582,249203650.96584758,253325486.97142822,257488991.95568183,261693146.98204288,265936834.01628014,270218831.00888008,274537806.80256706,278892315.86249959,283280792.82700533,287701546.8771069,292152755.92351639,296632460.61028159,301138558.13480836,305668795.88461965,310220764.89190191,314791893.10767901,319379438.49831736,323980481.96803361,328591920.11215639,333210457.80706489,337832600.64405322,342454647.21580428,347072681.26575661,351682563.71238464,356279924.56235647,360860154.72860748,365418397.77172089,369949541.58548206,374448210.05028468,378908754.6810407,383325246.29957271,387691466.76502645,392000900.79977578,396246727.95253128,400421814.7450034,404518707.05350149,408529622.78231966,412446444.89170134,416260714.84961396,419963626.58356017,423546021.01622343,426998381.27696228,430310828.69004899,433473119.6501835,436474643.50621802,{"$f":"NPV($D$68,XU60:AYR60)","v":439304421.5852952},441951107.50177866,444402988.90852016,446647990.8622089,448673680.98992962,450467276.66060394,452015654.38289845,453305361.67047787,454322631.636298,455053400.60008514,455483329.01733577,455597826.06426466,455382078.24120086,454821082.38721263,453899683.53131062,452602618.04067713,450914562.56411391,448820189.3095451,446304228.23812681,443351536.80453718,439947177.92359197,436076506.89771324,431725268.09822714,426879702.25629991,421526665.28684056,415653759.64124221,409249479.26277113,402303369.30211371,394806201.84049475,386750168.96430117,378129094.63877231,368938666.93956488,359176692.32038659,348843373.72301322,337941614.47348869,326477350.05578721,314459910.012438,301902412.39130896,288822193.33973527,275241274.64233679,261186872.20811054,246691948.73670807,231795814.03427726,216544776.70699245,200992851.2366268,185202524.73854092,169245588.01964584,153204035.89373794,137171042.07567331,121252014.36584598,105565736.25416476,90245601.520119175,75440948.884652317,61318504.282623917,48063938.874009393,35883551.500158802,25006084.92112793,15684685.844167937,8199019.4749945905,2857550.0957372817]
[null,null,"Value of Tax Shield Using NPV and Nominal Rate",{"$f":"D68","v":5.2000000000000005E-2},{"$f":"NPV($D$69,E61:AAB61)","v":639.01103787688703},651.79125860680028,664.82708374987601,678.12362539430285,691.68609787002981,705.51981979359721,719.63021615387731,734.02282043951197,748.7032768089141,763.67734230365431,778.95088910613549,794.52990684239921,810.42050493100214,826.62891497887063,843.16149322505578,860.02472303339061,877.2252174349702,894.76972172150886,912.66511609054658,930.91841834356353,949.53678663806568,968.52752229469365,987.89807266049741,1007.6560340294474,1027.8091546214011,1048.3653376205766,1069.3326442748985,1090.7192970571953,1112.5336828897791,1134.7843564333698,1157.4800434418855,1180.6296441843367,1204.2422369350591,1228.3270815338792,1252.8936230174011,1277.9514953229434,1303.5105250665531,1329.5807353965581,1356.1723499242621,1383.2957967331463,1410.9617124683482,1439.1809465078857,1467.9645652173024,1497.3238562894267,1527.2703331709201,1557.8157395773378,1588.9720540985229,1620.7514948960757,1653.1665244947894,1686.2298546699164,1719.9544514321808,1754.353540112477,1789.4406105482606,1825.2294223737106,1861.7340104156199,1898.9686901972743,1936.9480635523782,1975.6870243512494,2015.2007643415516,2055.5047791058319,2096.6148741382149,2138.5471710426659,2181.3181138551363,2224.9444754922251,{"$f":"NPV($D$69,BQ61:ACN61)","v":2269.4433643287798},2314.8322309070509,2361.128874780059,2408.3514514917861,2456.5184796969861,2505.6488484234096,2555.7618244792566,2606.8770600087732,2659.0146001989478,2712.1948911404193,2766.4387878454704,2821.7675624265107,2878.2029124380228,2935.7669693854509,2994.4823074041515,3054.3719521120561,3115.4593896392289,3177.768575838174,3241.3239456782244,3306.1504228278932,3372.2734294288389,3439.7188960653175,3508.5132719330318,3578.6835352113185,3650.2572036428414,3723.2623453248302,3797.7275897161448,3873.6821388644967,3951.1557788582554,4030.1788915071411,4110.7824662567591,4192.9981123411972,4276.8580711788418,4362.3952290159605,4449.6431298233274,4538.635988450701,4629.4087040442273,4721.996873732558,4816.4368065862345,4912.7655378567169,5011.0208434998685,5111.2412549899818,5213.4660744301764,5317.7353899648997,5424.0900915007605,5532.5718867416954,5643.2233175448191,5756.0877766036219,5871.2095244644734,5988.6337068836674,6108.406372531651,6230.5744910512039,6355.1859714767679,6482.2896810223592,6611.9354642449762,6744.1741625914192,6879.0576343360526,7016.6387749173118,7156.971537680799,7300.110955037424,7446.1131600446515,7595.0354084192531,7746.9361009905033,7901.8748066022508,{"$f":"NPV($D$69,EC61:AEZ61)","v":8059.9122854731386},8221.1105130239976,8385.5327041817727,8553.2433381695137,8724.3081837922091,8898.7943252282003,9076.7701883366772,9258.3055674908501,9443.4716529485577,9632.3410587691833,9824.9878512900923,10021.487578171671,10221.917298023654,10426.355610623943,10634.882687741851,10847.580304577543,11064.531871830492,11285.822468409286,11511.538874795462,11741.769607074715,11976.60495164876,12216.137000641253,12460.459688012033,12709.668826393408,12963.862144663311,13223.13932626978,13487.602048322213,13757.35402146376,14032.501030542055,14313.150976092478,14599.413916651649,14891.402111916874,15189.230066768851,15493.014576174837,15802.874770989813,16118.932164673364,16441.310700941583,16770.136802371268,17105.539419976314,17447.650083776069,17796.602954374197,18152.534875570102,18515.585428021379,18885.89698398062,19263.614763125879,19648.886889508522,20041.864449639521,20442.701551737482,20851.555386161501,21268.586287053258,21693.95779521075,22127.836722220312,22570.393215871165,23021.800826877512,23482.236576935866,23951.881028142743,24430.918353801088,24919.536410642417,25417.926812493643,25926.285005416579,26444.810344350924,26973.706171289141,27513.179895015524,28063.443072439273,{"$f":"NPV($D$69,GO61:AHL61)","v":28624.711491554212},29197.205256058387,29781.148871664212,30376.771334136622,30984.306219090293,31603.991773583672,32236.071009543855,32880.791799060593,33538.406971585187,34209.174413074157,34893.357167114329,35591.223538071143,36303.047196299296,37029.107285457925,37769.688531970292,38525.081356674666,39295.581988705395,40081.492581654049,40883.121332050687,41700.782600216517,42534.797033532413,43385.491692171701,44253.200177349114,45138.262762132566,46041.026524871028,46961.845485291662,47901.080743316423,48859.100620657104,49836.280805238515,50833.004498512615,51849.662565716644,52886.65368913579,53944.384524431342,55023.269860093817,56123.732780085091,57246.204829732196,58391.126184938148,59558.945824776369,60750.121707536528,61965.120950289012,63204.420012041337,64468.504880555301,65757.871262900677,67073.0247798169,68414.481163963341,69782.766462131796,71178.417241500239,72601.980800014964,74054.015380973913,75535.090391902719,77045.786627806388,78586.696498883975,80158.424262795408,81761.586261572957,83396.811163266771,85064.740208423944,86766.027461492689,88501.340067253463,90271.358512375868,92076.776892203823,93918.30318287533,95796.659518878427,97712.582476159427,99666.823360886803,{"$f":"NPV($D$69,JA61:AJX61)","v":101660.14850398882},103693.33956157793,105767.19382138,107882.52451528823,110040.16113816317,112240.94977300752,114485.75342263612,116775.45234797576,119110.94441312895,121493.14543732876,123922.98955393146,126401.42957658041,128929.43737268973,131508.00424438817,134138.14131707783,136820.87993575595,139557.27206925506,142348.39072256035,145195.33035736659,148099.20732103573,151061.1602841244,154082.3506866548,157163.96319329707,160307.20615764873,163513.31209578706,166783.53816927745,170119.16667783476,173521.50556182282,176991.88891478835,180531.67750623502,184142.25931483248,187825.0500722818,191581.4938180318,195413.06346507967,199321.26137706579,203307.61995688907,207373.70224708159,211521.1025421597,215751.44701320509,220066.39434491331,224467.63638535724,228956.89880871863,233535.94179124772,238206.56070071462,242970.58679961399,247829.8879624067,252786.36940706993,257841.97444124368,262998.68522325822,268258.52353835496,273623.55159037199,279095.8728092332,284677.63267453876,290371.01955557894,296178.26556809078,302101.64744810527,308143.48744321283,314306.1542215927,320592.06379916123,327003.6804852006,333543.51784682699,340214.13969268138,347018.16107621096,353958.24931894534,{"$f":"NPV($D$69,LM61:AMJ61)","v":361037.12505414267},368257.56329123152,375622.39450144331,383134.5057250525,390796.8417006802,398612.4060170459,406584.26228766533,414715.53534891177,423009.41248191253,431469.14465875062,440098.04781345767,448899.5041382729,457876.96340567636,467033.9443167008,476374.03587603924,485900.89879447781,495618.26691918005,505529.94869239442,515639.82863911288,525951.86888427055,536470.1107000584,547198.67608394183,558141.76936797576,569303.67886005261,580688.77851768082,592301.5296549513,604146.4826833253,616228.27888691402,628551.65223291772,641121.43121791584,653942.54075069318,667020.00407233078,680358.94471427368,693964.58849511633,707842.26555685932,721997.41244139976,736435.5742080413,751162.40659280668,766183.67821037397,781505.27279944182,797133.1915123834,813073.55525003094,829332.60704245057,845916.7144766124,862832.37217183423,880086.20430393075,897684.9671789977,915635.55185776856,933944.98683152755,952620.44075054128,971669.22520603321,991098.79756668571,1010916.7638707455,1031130.8817747469,1051749.0635599296,1072779.3791974897,1094230.0594736785,1116109.4991759649,1138426.2603413528,1161189.0755680338,1184406.8513915653,1208088.6717267542,1232243.8013764943,1256881.6896087835,{"$f":"NPV($D$69,NY61:AOV61)","v":1282011.9738031721},1307644.4831679657,1333789.242529426,1360456.4761943268,1387656.6118872256,1415400.2847637415,1443698.3415013314,1472561.8444688318,1502002.0759763527,1532030.5426067892,1562658.9796306002,1593899.3555051694,1625763.8764603913,1658264.9911719365,1691415.3955237572,1725228.0374614163,1759716.1219378347,1794893.1159530254,1830772.7536894947,1867369.0417449465,1904696.264463922,1942768.9893701235,1981602.0727010702,2021210.6650468814,2061610.2170948612,2102816.4854816808,2144845.5387549442,2187713.7634459347,2231437.8702553334,2276034.9003537493,2321522.2317989054,2367917.5860713385,2415239.0347305029,2463505.0061931033,2512734.292635594,2562946.0570227467,2614159.8402641905,2666395.5685008285,2719673.5605230937,2774014.535322912,2829439.6197813735,2885970.3564940076,2943628.7117355997,3002437.0835664715,3062418.3100821911,3123595.6778085656,3185992.930243894,3249634.2765503167,3314544.4003962143,3380748.4689514372,3448272.1420372832,3517141.5814330154,3587383.4603406829,3659024.9730100809,3732093.8445255104,3806618.3407560284,3882627.2784709143,3960150.0356218051,4039216.5617931955,4119857.3888226724,4202103.6415923573,4285987.048992902,4371539.9550612662,4458795.3302935641,{"$f":"NPV($D$69,QK61:ARH61)","v":4547786.7831339734},4638548.571640715,4731115.6153301913,4825523.5071996879,4921808.5259297369,5020007.6482663453,5120158.5615836047,5222299.6766269607,5326470.1404370982,5432709.8494544998,5541059.4628041908,5651560.415760464,5764254.9333905643,5879186.0443767216,5996397.5950152222,6115934.263391031,6237841.5737265134,6362165.910902055,6488954.535146419,6618255.5968942018,6750118.1518074805,6884592.1759582544,7021728.5811679997,7161579.2305002911,7304196.9539018441,7449635.5639869645,7597949.8719599806,7749195.7036695611,7903429.9157883041,8060710.4121106192,8221096.1599609312,8384647.2067039739,8551424.6963479277,8721490.8862307947,8894909.1637792867,9071744.0633288622,9252061.2829928398,9435927.7015673816,9623411.3954583313,9814581.6556149237,10009509.004454369,10208265.212759862,10410923.316534249,10617557.633789249,10828243.781249855,11043058.690951739,11262080.626707798,11485389.200419337,11713065.388204832,11945191.546318427,12181851.426827881,12423130.193020649,12669114.434504105,12919892.181964524,13175552.921546742,13436187.608815329,13701888.682254173,13972750.076260593,14248867.233586403,14530337.117176391,14817258.221351536,15109730.582281457,15407855.787687784,15711736.985716403,{"$f":"NPV($D$69,SW61:ATT61)","v":16021478.892913874},16337187.801239122,16658971.584038593,16986939.700908408,17321203.201363523,17661874.72723024,18009068.513672359,18362900.388758555,18723487.771473002,19090949.668065477,19465406.666633405,19846980.929821856,20235796.185522068,20631977.715443157,21035652.341425322,21446948.409356512,21865995.770548005,22292925.760416467,22727871.174313605,23170966.240336608,23622346.588944368,24082149.219195932,24550512.461420268,25027575.936115704,25513480.508869048,26008368.241074979,26512382.336224675,27025667.081524197,27548367.784590378,28080630.704961814,28622602.980149932,29174432.5459438,29736268.050668869,30308258.763087049,30890554.473612051,31483305.388499327,32086662.016656242,32700775.048702169,33325795.227892879,33961873.21250774,34609159.429281615,35267803.917445689,35937956.162924252,36619764.922216468,37313378.035472073,38018942.228253536,38736602.901452921,39466503.908816919,40208787.321506821,40963593.179104015,41731059.226446204,42511320.635658637,43304509.71272181,44110755.587893501,44930183.889279589,45762916.39882376,46609070.689962111,47468759.746164508,48342091.559557654,49229168.708802409,50130087.915371008,51044939.577344134,51973807.279823951,52916767.281033874,{"$f":"NPV($D$69,VI61:AWF61)","v":53873887.973148644},54845229.316877291,55830842.248794965,56830768.060396075,57845037.74782031,58873671.331179112,59916677.142390884,60974051.08041276,62045775.832741007,63131820.062032677,64232137.556690581,65346666.34424036,66475327.766320065,67618025.51409629,68774644.6229202,69945050.42503655,71129087.459166616,72326578.335794747,73537322.557007506,74761095.289754286,75997646.091428444,77246697.586704597,78507944.094612792,79781050.204884112,81065649.302664027,82361342.040770128,83667694.758749872,84984237.848101631,86310464.063132077,87645826.777054861,88989738.183084399,90341567.440442517,91700638.765385941,93066229.467570573,94437567.932303682,95813831.549495146,97194144.590410054,98577576.033646911,99963137.34211947,101349780.19321594,102736394.16474126,104121804.37972689,105504769.11371543,106883977.3687069,108258046.41858228,109625519.33151621,110984862.47564465,112334463.01508529,113672626.40431224,114997573.88987187,116307440.02950788,117600270.23993272,118874018.38575938,120126544.42350106,121355612.11605044,122558886.83469582,123733933.46751033,124878214.45488416,125989087.97506805,127063806.30486712,128099514.38308875,129093248.60701469,130041935.89505516,130942393.0518654,{"$f":"NPV($D$69,XU61:AYR61)","v":131791326.4755885},132585332.2505337,133320896.67255598,133994397.25866264,134602104.29697892,135140182.99818113,135604696.31486949,135991608.50114337,136296789.49088946,136516020.18002552,136644998.70520073,136679347.81927943,136614623.47236031,136446324.71616375,136169905.05939317,135780785.41220316,135274368.76923415,134646056.79286346,133891268.47143808,133005461.0413612,131984153.37707762,130822952.069314,129517580.42946811,128063910.67689,126457999.58605213,124696127.8923727,122774843.77883132,120691010.79063411,118441860.55214846,116025050.68929039,113438728.39163166,110681600.08186945,107753007.69611597,104653012.11690399,101382484.34204662,97943205.016736135,94337973.0037314,90570723.717392713,86646658.001920581,82572382.39270103,78356061.662433162,74007584.621012375,69538744.210283175,64963433.012097746,60297855.370988049,55560757.421562254,50773676.405893743,45961210.768121384,41151312.622701988,36375604.30975379,31669720.876249421,27073680.456035748,22632284.665395696,18395551.284787174,14419181.662202818,10765065.45004764,7501825.47633838,4705405.7532503819,2459705.8424983774,857265.02872118447]
[null,null,"Net of Tax Value of Interest",{"$f":"D61","v":0.3},{"$f":"E68*(1-$D$70)","v":1491.0257550460681},{"$f":"F68*(1-$D$70)","v":1520.8462700825319},1551.2631954163778,1582.2884592533787,1613.9342283634023,1646.2129128517279,1679.1371710257135,1712.7199143588616,1746.974312554127,1781.9137987085271,1817.5520745809827,1853.9031159655922,1890.9811781723413,1928.8008016173642,1967.3768175251362,2006.724353744577,2046.8588406815982,2087.7960173501924,2129.5519375446079,2172.1429761349827,2215.5858354888219,2259.897552020951,2305.095502874487,2351.1974127353792,2398.2213607832655,2446.1857877813545,2495.1095033080901,2545.0116931334605,2595.9119267428177,2647.830165011193,2700.7867680310765,2754.8025030967779,2809.8985528484568,2866.0965235790513,2923.418453707272,2981.886822420216,3041.5245584886161,3102.3550492586469,3164.4021498232755,3227.6901923773426,3292.2439957594775,3358.0888751850625,3425.2506521736955,3493.7556646753296,3563.6307773988101,3634.9033923471284,3707.6014595632223,3781.753488090842,3857.3885571545102,3934.5363275631353,4013.2270533417714,4093.4915935957797,4175.3614246126081,4258.8686522053067,4344.046024303103,4430.9269437936391,4519.5454816222255,4609.936390152925,4702.1351167969533,4796.1778179135936,4892.1013729891665,4989.9433990995512,5089.7422656619883,5191.5371094818629,5295.3678501004833,{"$f":"BR68*(1-$D$70)","v":5401.2752054497887},5509.3007078201526,5619.4867201474917,5731.8764526262794,5846.5139796546409,5963.444257118269,6082.7131400204635,6204.3674004642262,6328.4547459943269,6455.0238383060969,6584.1243123285067,6715.8067956887298,6850.1229285660365,6987.1253839430274,7126.8678882614668,7269.4052424915408,7414.7933436224212,7563.0892065825319,7714.3509865984224,7868.6380020006318,8026.0107574857411,8186.5309678437316,8350.2615821597374,8517.2668084999659,8687.6121390912685,8861.3643760043342,9038.5916573504928,9219.3634840026007,9403.7507468500116,9591.8257545991237,9783.6622621294719,9979.3354994172732,10178.922201037209,10382.500636254455,10590.150639718313,10801.953642769882,11017.992705375924,11238.352548701178,11463.119588332376,11692.381968166354,11926.229594976612,12164.754173670428,12408.049243251444,12656.210213501803,12909.334402397282,13167.521074271282,13430.871478741794,13699.488890417062,13973.478649395229,14252.948202573843,14538.00714578615,14828.767266779156,15125.342589052185,15427.849416571593,15736.406379379998,16051.134480117486,16372.157141473748,16699.60025458852,17033.59222842065,17374.264040104194,17721.749286311599,18076.184235644538,18437.707882071914,18806.461999437317,{"$f":"ED68*(1-$D$70)","v":19182.591197056012},19566.242976424146,19957.567789062206,20356.71909551516,20763.853425532514,21179.130439452201,21602.712990812051,22034.767190213239,22475.462470461418,22924.971653010252,23383.471015733805,23851.140362055146,24328.163091455877,24814.726271397685,25311.020710680899,25817.241034271188,26333.585759621747,26860.257374522716,27397.462416507624,27945.411553847083,28504.319668162916,29074.405938694734,29655.893928251247,30249.011670881078,30853.991761296224,31471.071446085145,32100.492716748824,32742.502404598188,33397.352277549136,34065.299138853865,34746.604927806024,35441.536822460672,36150.367344407969,36873.374465642766,37610.841717571122,38363.058302196951,39130.319205532862,39912.925313278072,40711.183528810718,41525.406893539803,42355.914709663499,43203.032665383296,44067.092962621457,44948.434447293788,45847.402742186605,46764.350382492172,47699.636954054025,48653.629234376822,49626.70133645762,50619.234855491639,51631.619018514,52664.25083703256,53717.535262714257,54791.885346183655,55887.722398999606,57005.476158869191,58145.584958165709,59308.495895818429,60494.665012638674,61704.557470152045,62938.647733008031,64197.419755036201,65481.367169024896,66790.993480293357,{"$f":"GP68*(1-$D$70)","v":68126.812264136126},69489.347367216527,70879.133112985379,72296.714511210695,73742.647471695091,75217.499022268938,76721.84753114132,78256.282933698778,79821.406963839778,81417.833389933367,83046.188255499175,84707.110124698462,86401.25033273513,88129.273241264091,89891.856498907408,91689.691306979264,93523.482690526012,95393.949774785171,97301.82606717202,99247.859744908987,101232.81394840076,103257.46708048138,105322.61311164258,107429.06189136581,109577.63946568049,111769.18840107194,114004.56811486644,116284.65521222293,118610.34382986263,120982.5459866719,123402.1919413166,125870.23055700643,128387.62967355218,130955.37648686541,133574.47793604177,136245.96109818897,138970.8735911448,141750.28398425179,144585.28221734095,147476.98002809659,150426.51138796262,153435.03294676822,156503.72448623949,159633.78938258169,162826.45507830728,166082.97356350065,169404.62186670175,172792.70255560571,176248.5442477726,179773.50213154807,183368.9584973958,187036.32327985586,190777.03461033682,194592.55938095573,198484.39381965582,202454.06407681681,206503.12682359159,210633.16986221031,214845.81274847622,219142.70742670895,223525.53887738311,227996.02577770548,232555.92117540198,237207.01317597367,{"$f":"JB68*(1-$D$70)","v":241951.12564368205},246790.11891655292,251725.89053567193,256760.37598904761,261895.54947035111,267133.42465281766,272476.05547861027,277925.53696396796,283484.00602043368,289153.64229250676,294936.6690120211,300835.35386960889,306852.00990357238,312988.99640651513,319248.71985009784,325633.63482826186,332146.24501930765,338789.10416718898,345564.81708241632,352476.0406629566,359525.48493552749,366715.91411769192,374050.14770118153,381531.06155683694,389161.58906164824,396944.72224828164,404883.51297758735,412981.07413450524,421240.58084788034,429665.27173460904,438258.45016865723,447023.48557540786,455963.81475185283,465082.94321315252,474384.44656607433,483871.97190985852,493549.23926503863,503420.04303081235,513488.25347146526,523757.81823250017,534232.76388701028,544917.19751291291,555815.30830166722,566931.36919909879,578269.73857894901,589834.86194983055,601631.2736962348,613663.59885427076,625936.5549228295,638454.95371086721,651223.70322154323,664247.8095739244,677532.3789630183,691082.61965887761,704903.84404557839,719001.47070083092,733381.02651704964,748048.14886470814,763008.58779880044,778268.20830926334,793832.9926162553,809709.04251115827,825902.58174420544,842419.958459666,{"$f":"LN68*(1-$D$70)","v":859267.6476795394},876452.25383669778,893980.51335845818,911859.29730158718,930095.61403977359,948696.61200455378,967669.58248079533,987021.96245779691,1006761.3375370845,1026895.4448980674,1047432.176322639,1068379.5812799118,1089745.8700723019,1111539.4170440938,1133768.7638537809,1156442.6228114218,1179569.8802822544,1203159.6001579312,1227221.0273966324,1251763.5916334703,1276796.9108625317,1302330.7951919425,1328375.2506734547,1354940.483207922,1382036.9025282203,1409675.1262610941,1437865.9840694638,1466620.5218768092,1495950.0061751367,1525865.9284182838,1556380.0095021054,1587504.2043333079,1619250.7064886065,1651631.9529660018,1684660.6290299303,1718349.6731520945,1752712.2820498836,1787761.9158242038,1823512.3031986973,1859977.4468622245,1897171.6289167365,1935109.4164323865,1973805.6671120964,2013275.5350676123,2053534.4767091707,2094598.2567509972,2136482.9543347945,2179204.9692735639,2222781.0284179295,2267228.1921474081,2312563.8609889359,2358805.7823650744,2405972.0574744055,2454081.148306502,2503151.8847941416,2553203.4721052498,2604255.4980772519,2656327.9407964875,2709441.1763254129,2763615.9865803239,2818873.5673624258,2875235.536545157,2932723.9424204957,2991361.2722074026,{"$f":"NZ68*(1-$D$70)","v":3051170.4607252567},3112174.8992353235,3174398.4444534299,3237865.4277368593,3302600.6644487339,3368629.4635031042,3435977.6370939407,3504671.5106114778,3574737.9327491727,3646204.2858047318,3719098.4961787225,3793449.0450742454,3869284.9794011861,3946635.9228887674,4025532.0874099722,4106004.2845216217,4188083.937223719,4271803.0919421539,4357194.4307382042,4444291.2837491548,4533127.641863619,4623738.1696358332,4716158.2184427306,4810423.8398880204,4906571.7994572585,5004639.5904281996,5104665.4480405198,5206688.3639291152,5310748.1008254113,5416885.2075307667,5525141.0341664553,5635557.7477045059,5748178.3477839138,5863046.6828163816,5980207.4663864048,6099706.2939497782,6221589.6598352771,6345904.9745538849,6472700.5824201386,6602025.7794898814,6733930.8318193527,6868466.9940497372,7005686.52832177,7145642.7235251125,7288389.9148866544,7433983.5039024306,7582479.9786174158,7733936.9342578277,7888413.0942200162,8045968.3314203275,8206663.6900103642,8370561.4074615939,8537724.9370235205,8708218.9705595169,8882109.4617640637,9059463.6497654617,9240350.0831175447,9424838.6441841219,9613000.5739195757,9804908.4970488418,10000636.447650105,10200259.895142948,10403855.770684982,10611502.493979247,{"$f":"QL68*(1-$D$70)","v":10823280.000495015},11039269.76910378,11259554.850132614,11484219.893836059,11713351.17928814,11947036.643695073,12185365.912129574,12428430.327686569,12676322.982060514,12929138.74654313,13186974.303441079,13449928.1779113,13718100.770212354,13991594.388368856,14270513.281245748,14554963.672028551,14845053.792104796,15140893.915341623,15442596.392753121,15750275.687550798,16064048.410569249,16384033.356058659,16710351.537834026,17043126.225770961,17382482.982636251,17728549.701239962,18081456.641895641,18441336.470172711,18808324.294924781,19182557.706575509,19564176.815642592,19953324.291478492,20350145.401205175,20754788.048818316,21167402.814434022,21588142.993649956,22017164.636990514,22454626.589402732,22900690.529768147,23355521.010393515,23819285.496439755,24292154.405246593,24774301.145508248,25265902.15624965,25767136.945554029,26278188.128984824,26799241.467645116,27330485.905811291,27872113.608076319,28424319.995931692,28987303.783714812,29561267.013842948,30146415.091250531,30742956.816942409,31351104.420569077,31971073.591926448,32603083.511274729,33247356.87836827,33904119.940078259,34573602.516486906,35256038.025323458,35951663.504604824,36660719.63333834,37383450.750132345,{"$f":"SX68*(1-$D$70)","v":38120104.869557977},38870933.69609008,39636192.635452919,40416140.803181559,41211041.030203894,42021159.865235433,42846767.573769927,43688138.133436993,44545549.225486107,45419282.222144663,46309622.169584312,47216857.766218118,48141281.336034082,49083188.796659105,50042879.621831827,51020656.797945388,52016826.774305053,53031699.40673171,54065587.89411886,55118808.707536839,56191681.511457153,57284529.076647252,58397677.18426995,59531454.52069445,60686192.5625083,61862225.451190934,63059889.856889799,64279524.830710948,65521471.644910932,66786073.620349869,68073675.940535545,69384625.451560646,70719270.447203159,72077960.438428149,73461045.906498402,74868878.038864613,76301808.446971789,77760188.865083456,79244370.829184666,80754705.334990487,82291542.474039912,83855231.046823353,85446118.151838303,87064548.749434784,88710865.199258119,90385406.770056874,92088509.12057285,93820503.750182554,95581717.417909473,97372471.528374568,99193081.483203411,101043855.99635085,102925096.37175146,104837095.74165237,106780138.26392199,108754498.27657829,110760439.40771727,112798213.63896774,114868060.32053904,116970205.13586566,119104859.01380296,121272216.98625596,123472456.9890791,125705738.60401353,{"$f":"VJ68*(1-$D$70)","v":127972201.7393803},130271965.24718815,132605125.4742575,134971754.74491403,137371899.77275136,139805579.99891204,142272785.85429648,144773476.94306245,147307580.14474291,149874987.63227805,152475554.80322766,155109098.1214135,157775392.86622471,160474170.78681383,163205117.6584188,165967870.73805556,168762016.11685419,171587085.96635073,174442555.67609331,177327840.87999973,180242294.36897728,183185202.88743001,186155783.81139609,189153181.70621604,192176464.76179692,195224621.10374969,198296554.97890371,201391082.81397483,204506929.14646146,207642722.4271971,210796990.69436583,213968157.11923376,217154535.42433134,220354325.17537528,223565606.94882214,226786337.37762353,230014344.07850945,233247320.46494541,236482820.45083722,239718253.05106297,242950876.8860296,246177794.59866923,249395947.1936495,252602108.31002522,255792878.44020459,258964679.10983741,262113747.03519925,265236128.27672848,268327672.40970087,271384026.73551852,274400630.559843,277372709.56677186,280295270.32150239,283163094.937451,285970735.94762373,288712511.42419094,291382500.39472973,293974538.60849208,296482214.7113564,298898866.89387357,301217580.08303428,303431183.75512844,305532250.45435262,307513095.10970664,{"$f":"XV68*(1-$D$70)","v":309365775.25124502},311082092.23596412,312653593.6035462,314071576.69295073,315327093.66242272,316410958.06802887,317313753.16933447,318025842.14540857,318537380.42005956,318838330.31213504,318918478.24498522,318767454.76884061,318374757.67104882,317729778.47191739,316821832.628474,315640193.79487973,314174132.51668155,312412959.76668876,310346075.76317602,307963024.54651433,305253554.82839924,302207687.66875899,298815791.5794099,295068665.70078838,290957631.74886954,286474635.48393977,281612358.51147956,276364341.28834629,270725118.27501082,264690366.24714059,258257066.8576954,251423684.62427059,244190361.60610923,236559130.13144207,228534145.03905103,220121937.0087066,211331688.67391625,202175535.33781469,192668892.24963573,182830810.54567736,172684364.11569566,162257069.82399407,151581343.6948947,140694995.86563876,129641767.31697863,118471911.61375208,107242825.12561655,96019729.452971309,84876410.056092173,73896015.377915323,63171921.06408342,52808664.219256617,42922952.997836739,33644757.211806573,25118486.05011116,17504259.444789551,10979280.090917556,5739313.6324962126,2000285.067016097]
[]
[null,null,"Nominal Value of Added Debt Using NPV",{"$f":"D68","v":5.2000000000000005E-2},{"$f":"NPV($D$72,E62:AAB62)","v":573.47144300898594},584.94087180471172,596.63968917300201,608.57248288513244,620.74393246779857,633.15881103821209,645.8219871759311,658.73842683208647,671.91319527682106,685.35145908567608,699.05848816567732,713.03965782198804,727.30045086586665,741.84645976476361,756.6833888354862,771.8170564811428,787.25339747289399,802.99846527732041,819.05843443028596,835.43960295838099,852.14839484869128,869.19136256802801,886.57518963251312,904.30669322857489,922.39282688632875,940.84068320648805,959.65749664173688,978.85064633379363,998.42765900716722,1018.3962119208369,1038.7641358789247,1059.5394183016051,1080.7302063573911,1102.3448101581689,1124.3917060179967,1146.8795397771619,1169.8171301927282,1193.2134723968509,1217.0777414242716,1241.419295810379,1266.2476812611953,1291.5726343968413,1317.4040865697302,1343.7521677593134,1370.6272105445053,1398.039754155762,1426.0005486080711,1454.5205589166274,1483.610969396841,1513.2831880503595,1543.5488510387681,1574.4198272467668,1605.9082229366718,1638.0263864959079,1670.7869132795615,1704.2026505496892,1738.2867025134572,1773.0524354620552,1808.5134830123347,1844.6837514533609,1881.5774251998143,1919.2089723544998,1957.5931503821259,1996.7450118964916,{"$f":"NPV($D$72,BQ62:ACN62)","v":2036.6799105635043},2077.4135071221795,2118.9617755261097,2161.3410092077061,2204.5678274678412,2248.6591819931473,2293.6323635037243,2339.5050085337934,2386.2951063479891,2434.0210059959427,2482.7014235079555,2532.3554492346288,2583.0025553331793,2634.6626034036253,2687.3558522776102,2741.1029659630335,2795.9250217474269,2851.8435184637206,2908.880384920993,2967.057988504007,3026.3991439446895,3086.9271222691004,3148.6656599231901,3211.6389680812335,3275.8717421403776,3341.3891714049992,3408.2169489648782,3476.3812817708563,3545.9089009119657,3616.8270720982387,3689.1636063530336,3762.9468709192179,3838.2058003836219,3914.9699080237488,3993.2692973816438,4073.1346740689887,4154.5973578086423,4237.6892947165661,4322.4430698298347,4408.8919198847989,4497.0697463512006,4587.0111287265863,4678.7513380968958,4772.3263509680819,4867.7728633745019,4965.1283052692479,5064.430855202666,5165.7194552939154,5269.0338265024911,5374.4144842046871,5481.9027540820462,5591.5407883272255,5703.3715821739197,5817.438990757928,5933.7877463147315,6052.4634757214426,6173.5127183894874,6296.9829445151345,6422.9225736950002,6551.3809939137536,6682.4085809119133,6816.0567179406098,6952.3778159115382,7091.4253339500947,{"$f":"NPV($D$72,EC62:AEZ62)","v":7233.2538003592244},7377.9188340029368,7525.4771661170716,7675.9866625564882,7829.5063464872874,7986.0964215325666,8145.8182953813312,8308.7346038694086,8474.9092355420635,8644.4073567078012,8817.2954369932686,8993.6412754089815,9173.5140269370495,9356.9842296495372,9544.1238323703092,9735.0062228891129,9929.706256740601,10128.300286558733,10330.866192018095,10537.483410373668,10748.232967612481,10963.197510227241,11182.461337625404,11406.110435187353,11634.232507984358,11866.917015172021,12104.25520507088,12346.340150948805,12593.266787518935,12845.131948167573,13102.034402926427,13364.074897204622,13631.356191294686,13903.983100669295,14182.06253708335,14465.703550497936,14755.017371843645,15050.117456637738,15351.119529474574,15658.141629405376,15971.304156225366,16290.729917687004,16616.544177657041,16948.874705236463,17287.851824862999,17633.608467415928,17986.280222342044,18346.005390824259,18712.925040014074,19087.183058347848,19468.926211969178,19858.304202280447,20255.469724644146,20660.578528258775,21073.789477231934,21495.264612874566,21925.169217240535,22363.671877937904,22810.944554234909,23267.162644488581,23732.505054921668,24207.154269774146,24691.296422858821,25185.121370545963,{"$f":"NPV($D$72,GO62:AHL62)","v":25688.822766209374},26202.598136159286,26726.64895709417,27261.180735102051,27806.403086240112,28362.52981872662,28929.779016775374,29508.373126107279,30098.539041171203,30700.508194108421,31314.516645496918,31940.805176908838,32579.619385319413,33231.209779403122,33895.831877754848,34573.746309076028,35265.218914361722,35970.52085113302,36689.928699751712,37423.724571861421,38172.196220995662,38935.637155398414,39714.346753100101,40508.630379291775,41318.799506049698,42145.171834450804,42988.07141912818,43847.828795319823,44724.781108455725,45619.272246332774,46531.652973936536,47462.281070953701,48411.521472035907,49379.746409866268,50367.335561085762,51374.676195136133,52402.163326077476,53450.199867441217,54519.19679017739,55609.573283758138,56721.756920502557,57856.183823184059,59013.298835988149,60193.555698886186,61397.41722549461,62625.355484487387,63877.851984634588,65155.397863538143,66458.494080137199,67787.651611063542,69143.391650917343,70526.245816544906,71936.756355398378,73375.476358058353,74842.969975001513,76339.812637700612,77866.591284137161,79423.904588823323,81012.363197416838,82632.589966021013,84285.220205268153,85970.901929272426,87690.296109559888,89444.076934066019,{"$f":"NPV($D$72,JA62:AJX62)","v":91232.93207130977},93057.562939837124,94918.684983052153,96817.027949526833,98753.336178917394,100728.36889358125,102742.90049601911,104797.72087225529,106893.63570127344,109031.46677062759,111212.05229835499,113436.24726131043,115704.92373005846,118018.97121044141,120379.29699196992,122786.82650315868,125242.50367395826,127747.29130541049,130302.17144668291,132908.14577961911,135566.23601096668,138277.48427241619,141042.95352862575,143863.72799338249,146740.91355405183,149675.63820449938,152669.05248663432,155722.32994075911,158836.66756489131,162013.28628323888,165253.43142400822,168558.37320673862,171929.40723933204,175367.85502499569,178875.06447926987,182452.41045735948,186101.29529195759,189823.14934178037,193619.43155101701,197491.63001991637,201441.26258672215,205469.87742119271,209579.05362991797,213770.40187368434,218045.56499710729,222406.21867078941,226854.0720462334,231390.86842377996,236018.38593381259,240738.43823149509,245552.87520530674,250463.58369964865,255472.48825179337,260581.55184346356,265792.77666732622,271108.20490868465,276529.91954268148,282060.04514730582,287700.74873251974,293454.24058580596,299322.77513448033,305308.65182507061,311414.21602011472,317641.85991270636,{"$f":"NPV($D$72,LM62:AMJ62)","v":323994.02345913253},330473.19532996533,337081.91387996019,343822.7681371147,350698.39881127997,357711.49932269478,364864.81685081212,372161.1534038469,379603.36690939887,387194.37232659908,394937.14278016868,402834.71071682137,410890.16908443836,419106.67253444513,427487.43864784826,436035.74918537773,444754.95136219304,453648.45914761617,462719.7545904055,471972.38916998485,481409.98517420678,491036.2371040773,500854.91310600191,510869.85643206519,521084.9869288237,531504.3025552507,542131.88093025202,552971.88091044559,564028.54419861815,575306.19698359061,586809.25161194999,598542.20829230919,610509.65683266881,622716.27841151017,635166.84738322638,647866.23311854864,660819.40188055416,674031.41873697157,687507.44950941531,701252.76276021311,715272.73181750998,729572.83683936833,744158.66691750579,759035.92222146317,774210.41618383524,789688.07772736892,805474.95353462477,821577.21036096977,838001.13739166735,854753.14864381077,871839.78541391995,889267.71877194138,907043.75210250437,925174.82369419257,943668.00937769259,962530.52521360619,981769.73023079475,1001393.1292160976,1021408.3755562321,1041823.2741328139,1062645.7842713026,1083884.0227447741,1105546.2668334071,1127640.9574405793,{"$f":"NPV($D$72,NY62:AOV62)","v":1150176.7022664205},1173162.2790398269,1196606.6388097322,1220518.9092966488,1244908.3983053016,1269784.5971993783,1295157.1844392186,1321036.0291834837,1347431.1949556076,1374352.9433760897,1401811.7379614327,1429818.2479907891,1458383.3524411328,1487518.1439919109,1517233.93310017,1547542.2521469388,1578454.859655923,1609983.7445852596,1642141.1306933605,1674939.480979684,1708391.5022012098,1742510.1494656224,1777308.6309019183,1812800.4124093435,1848999.2224853756,1885919.0571336066,1923574.184852219,1961979.1517038122,2001148.7864672432,2041098.2058721907,2081842.8199169706,2123398.3372703632,2165780.7707577315,2209006.4429322025,2253091.9917311775,2298054.3762186049,2343910.882413398,2390679.1292042062,2438377.0743507626,2487023.0205719802,2536635.6217207881,2587233.88904574,2638837.197539208,2691465.292372026,2745138.2954142387,2799876.7118415115,2855701.4368266943,2912633.7623158935,2970695.3838882232,3029908.4076983416,3090295.3575007282,3151879.1817543185,3214683.2608063901,3278731.414153751,3344047.9077797821,3410657.4615652813,3478585.2567707328,3547856.9435880529,3618498.6487586102,3690536.9832551563,3763999.0500242431,3838912.4517856212,3915305.2988852719,3993206.217197496,{"$f":"NPV($D$72,QK62:ARH62)","v":4072644.3560722233},4153649.396322425,4236251.5582467606,4320481.6096818633,4406370.8740784889,4493951.2385950033,4583255.1622016793,4674315.6837883936,4767166.4302677484,4861841.6246659281,4958376.0941915149,5056805.2782735806,5157165.236558699,5259492.6568556391,5363824.8630171893,5470199.8227460962,5578656.1553126695,5689233.1391698904,5801970.7194518624,5916909.5153396344,6034090.8272781698,6153556.6440270077,6275349.6495259954,6399513.2295566946,6526091.4781784844,6655129.2039176654,6786671.9356861282,6920765.928405269,7057458.1683090376,7196796.3778986894,7338829.0205206294,7483605.3045362392,7631175.1870521046,7781589.3771759467,7934899.3387629595,8091157.2926142989,8250416.2180880755,8412729.854080813,8578152.6993349809,8746740.0120261312,8918547.8085804898,9093632.8616711516,9272052.6973391883,9453865.5911813602,9639130.5635455344,9827907.3736694884,10020256.512697365,10216239.195503546,10415917.351250393,10619353.612603441,10826611.303521918,11037754.425540734,11252847.642453728,11471956.263305092,11695146.223590322,11922484.064563759,12154036.910544399,12389872.444106836,12630058.87903795,12874664.930935511,13123759.785317227,13377413.063104372,13635694.78333571,13898675.322962953,{"$f":"NPV($D$72,SW62:ATT62)","v":14166425.373569444},14439015.894848607,14716518.064669665,14999003.225550963,15286542.827352514,15579208.365990944,15877071.317971373,16180203.070520671,16488674.847097997,16802557.628047615,17121922.066148411,17446838.396805119,17777376.342613257,18113605.012019143,18455592.791784525,18803407.23295185,19157114.929994263,19516781.392820239,19882470.911290139,20254246.411885548,20632169.30615963,21016299.330579497,21406694.377358735,21803410.315856829,22206500.804111946,22616017.090050232,23032007.801901497,23454518.727329515,23883592.580769114,24319268.758440517,24761583.080493964,25210567.519714899,25666249.916201364,26128653.677403167,26597797.462889999,27073694.853195738,27556354.002061356,28045777.271376994,28541960.848102372,29044894.342417631,29554560.366336413,30070934.091988027,30593982.788750451,31123665.338394202,31659931.727371238,32202722.515359811,32751968.279153377,33307589.030956719,33869493.610130899,34437579.047405675,35011729.900557406,35591817.560526624,36177699.526935585,36769218.651939809,37366202.351339146,37968461.781851187,38575790.983440891,39187965.985588826,39804743.876369275,40425861.833206818,41051036.114176318,41679961.008712269,42312307.746598646,42947723.364122525,{"$f":"NPV($D$72,VI62:AWF62)","v":43585829.526286148},44226221.303996839,44868465.905177936,45512101.358780928,46156635.150717072,46801542.810781792,47446266.44970119,48090213.245499529,48732753.878471874,49373220.914135948,50010907.133645177,50645063.81126792,51274898.938676491,51899575.395944484,52518209.069326259,53129866.916090816,53733564.976900525,54328266.336469866,54912879.03351073,55486253.921275899,56047182.480339341,56594394.585627511,57126556.230118752,57642267.208076157,58140058.761171214,58618391.191398785,59075651.445271887,59510150.674441189,59920121.778588511,60303716.937223084,60659005.137862563,60983969.708997853,61276505.867260911,61534418.289307624,61755418.720127359,61937123.630797908,62077051.940116331,62172622.816076756,62221153.574840434,62219857.696650997,62165842.980123818,62056109.858460858,61887549.90346054,61656944.545691378,61360964.041907199,60996166.723710589,60558998.564647526,60045793.106334448,59452771.787929945,58776044.727261521,58011612.006241016,57155365.51786346,56203091.437125534,55150473.383626305,53993096.349474423,52726451.472444981,51345941.74113287,49846888.726199038,48224540.439700708,46474080.433022112,44590638.253089741,42569301.386426859,40405128.831233792,38093166.449112922,{"$f":"NPV($D$72,XU62:AYR62)","v":35628464.260359302},33006095.85997754,30221180.145810641,27268905.56547248,24144557.105230387,20843546.261655919,17361444.255876392,13694018.770660127,9837274.5125156287,5787497.9245279767,1541306.400964377,-2904297.618163934,-7551867.2652281672,-12403446.13714161,-17460496.989296395,-22723823.722968917,-28193486.119196292,-33868706.730627373,-39747769.298321627,-45827908.012724519,-52105186.88682919,-58574368.454621099,-65228770.949020684,-72060113.050415516,-79058345.229206711,-86211466.633264825,-93505326.393466339,-100923408.13717577,-108446596.41029905,-116052923.61289036,-123717295.9508668,-131411196.79663146,-139102365.73387256,-146754451.43590808,-154326636.39213634,-161773231.35277572,-169043237.20750493,-176079871.84810847,-182820059.38805693,-189193878.92227626,-195123969.80734128,-200524890.22502941,-205302425.55960336,-209352842.87030691,-212562087.47423345,-214804917.36974132,-215943970.92568272,-215828762.93548521,-214294603.78613728,-211161436.11878583,-206232582.95830572,-199293400.86205372,-190109831.18115148,-178426842.03904167,-163966753.1095272,-146427434.71772322,-125480372.18984605,-100768585.73887195,-71904395.49000223,-38467020.519540325]
[null,null,"Reduced for Tax",{"$f":"D70","v":0.3},{"$f":"E72*(1-$D$73)","v":401.43001010629013},{"$f":"F72*(1-$D$73)","v":409.45861026329817},417.6477824211014,426.00073801959269,434.52075272745896,443.21116772674844,452.07539102315172,461.11689878246051,470.33923669377469,479.74602135997321,489.34094171597411,499.1277604753916,509.11031560610661,519.29252183533447,529.67837218484033,540.27193953679989,551.0773782310257,562.0989256941242,573.34090410120018,584.8077220708667,596.50387639408382,608.43395379761955,620.60263274275917,633.01468526000235,645.67497882043006,658.58847824454165,671.76024764921578,685.19545243365553,698.89936130501701,712.87734834458581,727.13489511524722,741.67759281112353,756.51114445017379,771.64136711071819,787.07419421259772,802.81567784401329,818.87199113490965,835.24943067779554,851.95441899699006,868.99350706726523,886.37337688283674,904.10084407778879,922.18286059881109,940.62651743151923,959.43904738115361,978.62782790903339,998.20038402564967,1018.1643912416391,1038.5276785777887,1059.2982316352516,1080.4841957271376,1102.0938790727366,1124.1357560556701,1146.6184705471355,1169.5508392956931,1192.9418553847825,1216.80069175942,1241.1367048234385,1265.9594381086342,1291.2786260173525,1317.1041976398699,1343.4462806481497,1370.3152052674882,1397.7215083275441,1425.6759373944531,{"$f":"BR72*(1-$D$73)","v":1454.1894549855256},1483.2732428682766,1512.9387064453942,1543.1974792274887,1574.0614273952031,1605.5426544526069,1637.6535059736552,1670.4065744435923,1703.8147041971597,1737.8909964555687,1772.6488144642401,1808.1017887332255,1844.2638223825377,1881.1490965943269,1918.7720761741234,1957.1475152231988,1996.2904629246043,2036.2162694446949,2076.9405919528049,2118.4794007612827,2160.8489855883699,2204.0659619462331,2248.1472776568635,2293.1102194982641,2338.9724199834991,2385.7518642754144,2433.4668972395993,2482.1362306383758,2531.7789504687671,2582.4145244471233,2634.0628096434525,2686.7440602685351,2740.4789356166239,2795.2885081671507,2851.1942718482919,2908.2181504660493,2966.3825063015961,3025.7101488808839,3086.2243439193589,3147.9488224458401,3210.9077901086102,3275.1259366678269,3340.6284456776571,3407.441004362151,3475.5898136884734,3545.1015986418661,3616.0036187057403,3688.3236785517433,3762.0901389432806,3837.3319278574322,3914.0785518290577,3992.3601075217434,4072.2072935305491,4153.651422420312,4236.7244330050098,4321.4589028726405,4407.8880611605937,4496.0458015864997,4585.9666957396275,4677.6860066383388,4771.2397025584269,4866.6644711380768,4963.9977337650662,5063.2776602514568,{"$f":"ED72*(1-$D$73)","v":5164.5431838020559},5267.8340162819495,5373.1906637895418,5480.6544425411012,5590.267495072796,5702.0728067669315,5816.1142227085857,5932.4364648794444,6051.0851496954601,6172.1068058952878,6295.5488927862871,6421.4598188559339,6549.8889607546753,6680.8866826592157,6814.5043560223785,6950.7943797184207,7089.8102005911132,7231.606334412666,7376.2383872615674,7523.7630773287365,7674.2382571590679,7827.7229363377819,7984.2773046311468,8143.9627555890502,8306.8419106204146,8472.9786435496153,8642.4381056641632,8815.2867512632529,8991.5923637173,9171.4240820484974,9354.8524280432357,9541.9493339062792,9732.788170468506,9927.4437759583434,10125.992485348554,10328.512160290551,10535.082219646416,10745.783670632201,10960.699140583763,11179.912909357756,11403.510942380903,11631.580924359927,11864.212293665523,12101.496277404098,12343.525927191149,12590.39615563943,12842.203773576981,13099.047528009851,13361.028140843493,13628.248348378424,13900.812941596312,14178.828807250902,14462.404969781141,14751.652634062353,15046.685229012195,15347.618452068373,15654.570314556531,15967.661187964435,16287.013851142005,16612.753538445166,16945.007988841902,17283.907496001175,17629.584959382173,17982.175936346561,{"$f":"GP72*(1-$D$73)","v":18341.8186953115},18708.654269965919,19082.826514571436,19464.482160368076,19853.770873108631,20250.84531174276,20655.861188275096,21068.977328819841,21490.355735875892,21920.16165184784,22358.563623836184,22805.733569723587,23261.846845582182,23727.082314428393,24201.622416353217,24685.653240053205,25179.364595793111,25682.950089826198,26196.607200302995,26720.53735469696,27254.946008778887,27800.042727170068,28356.041265504242,28923.159654234787,29501.620284115561,30091.649993389725,30693.480156723876,31307.346775919006,31933.49057243294,32572.157081755573,33223.596749667588,33888.065030425132,34565.822486906385,35257.134892760034,35962.273336595288,36681.514328254234,37415.139907208846,38163.43775312417,38926.701298630695,39705.229844351787,40499.328676228841,41309.309185191705,42135.488989220328,42978.192057846223,43837.748839141168,44714.49638924421,45608.778504476701,46520.945856096034,47451.356127744475,48400.374155642137,49368.372071581434,50355.72944877886,51362.833450640843,52390.078982501058,53437.868846390425,54506.613898896008,55596.733212176325,56708.654238191782,57842.812976214707,58999.654143687701,60179.631350490694,61383.207276691915,62610.853853846209,63863.052449916831,{"$f":"JB72*(1-$D$73)","v":65140.294057885985},66443.0794881365,67771.919564668773,69127.335325242166,70509.858225506876,71920.030347213367,73358.404610578698,74825.544990891402,76322.026739439316,77848.436608848482,79405.3730829173,80993.446611040927,82613.279847308979,84265.507894378941,85950.778552211064,87669.752571770776,89423.10391378733,91211.52001267804,93035.702045733371,94896.365207676674,96794.23899069133,98730.067470038019,100704.60959536774,102718.63948783628,104772.94674314956,106868.33674064402,109005.63095853137,111185.6672954239,113409.30039826721,115677.40199680574,117990.86124471702,120350.58506753242,122757.49851749698,125212.54513548891,127716.68732015163,130270.90670437031,132876.20453924625,135533.6020857119,138244.14101394144,141008.88381070551,143828.91419483488,146705.33754094256,149639.28131157902,152631.89549797509,155684.35306955257,158797.85043236337,161973.60789664596,165212.8701536688,168516.90676204656,171887.0126437147,175324.50858975406,178830.74177625534,182407.08629042449,186054.94366712833,189775.74343607924,193570.94367987703,197442.03160311407,201390.52411276381,205417.96841006418,209525.94259413623,213716.05627754942,217989.9512140803,222349.30193889444,226795.81642139275,{"$f":"LN72*(1-$D$73)","v":231331.23673097571},235957.33971597211,240675.93769598028,245488.87916789597,250398.04952588634,255405.37179556847,260512.80738269282,265722.35683657922,271036.06062861934,276455.99994611804,281984.29750177491,287623.11835910683,293374.67077411158,299241.20705349377,305225.02442976437,311328.46595353511,317553.92140333127,323903.82821328385,330380.67241898936,336986.98962194473,343725.36597285408,350598.43917420134,357608.89950244559,364759.49085017655,372053.01178867545,379492.31665117637,387080.31663731189,394819.98093903268,402714.3378885134,410766.47612836497,418979.54580461641,427356.75978286815,435901.39488805708,444616.79316825845,453506.363182984,462573.58131638786,471821.99311588006,481255.21465659066,490876.93393214914,500690.91227225697,510700.98578755779,520911.06684225402,531325.14555502415,541947.29132868466,552781.65440915816,563832.46747423732,575104.04725267878,586600.79617416707,598327.20405066747,610287.84978974389,622487.40314035898,634930.626471753,647622.37658593478,660567.60656438477,673771.36764952424,687238.81116155628,700975.19045126834,714985.86288936238,729276.29189296975,743852.0489899118,758718.81592134188,773882.38678338495,789348.67020840547,805123.69158649433,{"$f":"NZ72*(1-$D$73)","v":821213.59532787884},837624.64716681244,854363.23650765407,871435.878813711,888849.21803956479,906610.02910745295,924725.22042843851,943201.83646892523,962047.06036326266,981268.21657300275,1000872.7735935523,1020868.3467087928,1041262.7007943376,1062063.7531701189,1083279.576502857,1104918.401759146,1126988.6212096817,1149498.7914853522,1172457.6366857789,1195874.0515408467,1219757.1046259357,1244116.0416313426,1268960.2886865404,1294299.4557397629,1320143.3399935246,1346501.9293965532,1373385.4061926685,1400804.1505270703,1428768.7441105333,1457289.9739418793,1486378.8360892541,1516046.5395304121,1546304.5100525417,1577164.3942118243,1608638.0633530233,1640737.6176893786,1673475.3904429441,1706863.9520455338,1740916.1144003861,1775644.9352045516,1811063.722332018,1847186.0382774454,1884025.704660418,1921596.806789967,1959913.6982890579,1998991.0057786859,2038843.6336211252,2079486.7687217561,2120935.8853888391,2163206.7502505095,2206315.4272280228,2250278.2825644729,2295111.9899076256,2340833.5354458471,2387460.2230956969,2435009.679739513,2483499.8605116368,2532949.0541310268,2583375.8882786091,2634799.3350169701,2687238.7162499349,2740713.7092196899,2795244.352038247,2850851.0492505562,{"$f":"QL72*(1-$D$73)","v":2907554.5774256974},2965376.0907727322,3024337.1267773043,3084459.611854942,3145765.8670165022,3208278.6135411751,3272020.9786518752,3337016.5011874237,3403289.1372661493,3470863.2659340603,3539763.694791506,3610015.6655910891,3681644.8597989469,3754677.4041120321,3829139.8759222669,3905059.3087188685,3982463.197418923,4061379.5036163032,4141836.6607377436,4223863.5790947182,4307489.6508189049,4392744.7546681967,4479659.2606896861,4568264.0347249387,4658590.4427423654,4750670.354980289,4844536.1498836884,4940220.7178163258,5037757.4645290822,5137180.3143644398,5238523.7131753676,5341822.6309364727,5447112.5640231622,5554429.5371340709,5663810.1048300089,5775291.3526616525,5888910.8978565689,6004706.8895344865,6122718.0084182918,6242983.4660063423,6365543.0031698057,6490436.8881374318,6617705.9138269518,6747391.3944818741,6879535.1615686417,7014179.558888155,7151367.4368524821,7291142.1458752751,7433547.5288224081,7578627.9124653423,7726428.0978785129,7876993.3497176096,8030369.3843135638,8186602.3565132245,8345738.8451946303,8507825.8373810798,8672910.7108747847,8841041.2153265644,9012265.451654857,9186631.8497220576,9364189.1441730596,9544986.348334996,9729072.726074066,9916497.7614986096,{"$f":"SX72*(1-$D$73)","v":10107311.126394024},10301562.645268764,10499302.257885674,10700579.97914676,10905445.85619366,11113949.922579961,11326142.14936447,11542072.392968597,11761790.339633331,11985345.446303887,12212786.877763582,12444163.439829279,12679523.508413399,12918914.954249166,13162385.063066294,13409980.450995984,13661746.974974167,13917729.637903096,14177972.488319883,14442518.51431174,14711409.531405646,14984686.064151114,15262387.221099779,15544550.562878361,15831211.963035161,16122405.461331047,16418163.10913066,16718514.806538379,17023488.130908363,17333108.156345773,17647397.263800427,17966374.941340953,18290057.574182216,18618458.224022999,18951586.397237014,19289447.801442947,19632044.089963894,19979372.593671661,20331426.039692342,20688192.256435487,21049653.864391617,21415787.952125315,21786565.73687594,22161952.209159866,22541905.760751866,22926377.795407362,23315312.321669701,23708645.527091626,24106305.33318397,24508210.930390183,24914272.292368636,25324389.668854907,25738453.056357864,26156341.645937402,26577923.24729583,27003053.688408621,27431576.189912178,27863320.71345849,28298103.28324477,28735725.27992342,29175972.706098586,29618615.422619049,30063406.354885764,30510080.668400303,{"$f":"VJ72*(1-$D$73)","v":30958354.912797786},31407926.133624554,31858470.951146647,32309644.60550195,32761079.967547253,33212386.514790829,33663149.27184967,34112927.714930311,34561254.639895163,35007634.993551619,35451544.667887539,35892429.257073544,36329702.777161136,36762746.348528378,37190906.84126357,37613495.483830363,38029786.435528904,38439015.323457509,38840377.744893126,39233027.736237533,39616076.209939256,39988589.36108312,40349587.045653306,40698041.132819846,41032873.833979145,41352956.011690319,41657105.472108826,41944085.245011955,42212601.856056154,42461303.596503794,42688778.796298496,42893554.107082635,43074092.802515335,43228793.104089148,43355986.541558534,43453936.35808143,43520835.971253723,43554807.502388299,43553900.387655698,43516090.086086668,43439276.900922596,43321284.932422377,43159861.181983963,42952674.829335034,42697316.70659741,42391298.995253265,42032055.174434111,41616940.251550958,41143231.309083059,40608128.404368706,40008755.862504423,39342164.005987868,38605331.368538409,37795167.444632091,36908516.030711487,35942159.218793005,34892822.108339325,33757178.307790495,32531856.303115476,31213446.777162816,29798510.9704988,28283590.181863654,26665216.514379043,24939924.98225151,{"$f":"XV72*(1-$D$73)","v":23104267.101984277},21154826.102067448,19088233.895830736,16901189.97366127,14590482.383159142,12153010.979113474,9585813.1394620873,6886092.1587609397,4051248.5471695834,1078914.4806750638,-2033008.3327147537,-5286307.0856597163,-8682412.2959991265,-12222347.892507477,-15906676.606078241,-19735440.283437405,-23708094.711439159,-27823438.508825138,-32079535.608907159,-36473630.820780434,-41002057.918234766,-45660139.664314479,-50442079.135290861,-55340841.660444692,-60348026.643285371,-65453728.475426435,-70646385.696023032,-75912617.487209335,-81237046.529023245,-86602107.165606752,-91987837.757642016,-97371656.013710782,-102728116.00513566,-108028645.47449543,-113241261.946943,-118330266.04525344,-123255910.29367591,-127974041.57163985,-132435715.24559337,-136586778.86513889,-140367423.15752059,-143711697.89172235,-146546990.00921482,-148793461.2319634,-150363442.1588189,-151160779.64797789,-151080134.05483964,-150006222.65029609,-147813005.28315008,-144362808.07081398,-139505380.6034376,-133076881.82680602,-124898789.42732915,-114776727.17666903,-102499204.30240625,-87836260.532892227,-70538010.017210364,-50333076.843001559,-26926914.363678224]
[null,null,"Tax Effect of New Debt",null,{"$f":"E72-E73","v":172.04143290269582},{"$f":"F72-F73","v":175.48226154141355},178.99190675190061,182.57174486553976,186.22317974033962,189.94764331146365,193.74659615277938,197.62152804962597,201.57395858304636,205.60543772570287,209.71754644970321,213.91189734659645,218.19013525976004,222.55393792942914,227.00501665064587,231.54511694434291,236.17601924186829,240.8995395831962,245.71753032908578,250.63188088751428,255.64451845460746,260.75740877040846,265.97255688975395,271.29200796857253,276.71784806589869,282.2522049619464,287.8972489925211,293.6551939001381,299.52829770215021,305.51886357625108,311.62924076367744,317.86182549048158,324.21906190721734,330.70344304745072,337.31751180539902,344.06386193314859,350.94513905781855,357.96404171905533,365.12332242728155,372.4257887431138,379.8743043783586,387.4717903190525,395.22122597091914,403.12565032779412,411.18816316335165,419.41192624672863,427.80016458242142,436.35616767498823,445.08329081905231,453.98495641510794,463.06465531163053,472.32594817403015,481.77246688100172,491.40791594877237,501.23607398386844,511.26079516490677,521.48601075403712,531.91573063861665,542.55404490370051,553.40512543600835,564.47322755994446,575.7626917063501,587.27794511463776,599.02350356894749,611.00397316905128,{"$f":"BR72-BR73","v":623.22405213665388},635.68853265783309,648.40230276231182,661.37034824035254,674.59775459794423,688.08970905111732,701.85150256013821,715.88853190439681,730.20630179878299,744.81042705238679,759.70663477038875,774.90076659995384,790.39878102108764,806.20675568328329,822.3308897889101,838.7775065242281,855.55305553911626,872.66411547629809,890.11739655120209,907.91974318340681,926.07813668073049,944.59969797695703,963.49169042437006,982.7615226421135,1002.4167514215001,1022.4650846894638,1042.9143845312569,1063.7726702735899,1085.0481216294716,1106.7490819059103,1128.8840612757654,1151.4617401150867,1174.4909724071249,1197.9807892144931,1221.9404022206968,1246.379207342593,1271.30678841497,1296.7329209489508,1322.6675759654399,1349.1209239053605,1376.1033386179761,1403.6254014290689,1431.6979052904248,1460.3318590123508,1489.5384915807745,1519.3292565607999,1549.7158365881751,1580.7101479507478,1612.3243452614065,1644.5708262246139,1677.4622364981678,1711.0114746521763,1745.2316972273788,1780.1363238944195,1815.7390427164328,1852.053815516847,1889.0948833545408,1926.8767721085005,1965.4142981741261,2004.7225742735745,2044.8170153821829,2085.7133447734614,2127.4276001850285,2169.9761401077676,{"$f":"ED72-ED73","v":2213.375650200881},2257.6431498351221,2302.7959987669465,2348.8519039461862,2395.8289264597706,2443.7454886143996,2492.6203811608229,2542.472770662619,2593.3222070123411,2645.1886310979808,2698.0923826226945,2752.0542080811156,2807.0952688948619,2863.2371497110935,2920.5018668667344,2978.9118770221803,3038.49008596762,3099.2598576054288,3161.2450231121011,3224.4698902837445,3288.959253068173,3354.7384012876219,3421.833130556206,3490.2697523953075,3560.0751045516063,3631.2765615212647,3703.9020452846416,3777.9800362556816,3853.5395844502727,3930.6103208779296,4009.2224691613865,4089.4068573884069,4171.1949302007888,4254.6187611250061,4339.7110651493822,4426.5052115530943,4515.0352369913217,4605.3358588423725,4697.4424888216126,4791.3912468676099,4887.2189753061011,4984.9632532971136,5084.6624115709401,5186.3555474589011,5290.0825402247792,5395.8840667026143,5503.801617247278,5613.8775120042228,5726.1549175043547,5840.677863590754,5957.4912606841353,6076.6409173932443,6198.1735584776343,6322.136843169581,6448.5793838623704,6577.5507651721618,6709.1015633813731,6843.2833662704743,6980.148793346576,7119.7515164765027,7262.1462809322438,7407.3889268576459,7555.53641116379,7706.6468298628133,{"$f":"GP72-GP73","v":7860.7794408477857},8017.9946871282518,8178.3542205306148,8341.9209258720366,8508.7589456179885,8678.9337050326139,8852.5119378321833,9029.5617123513621,9210.1524582325292,9394.3549936490781,9582.2415530726539,9773.885815595826,9969.3629338209394,10168.749563326455,10372.123892722811,10579.565674308516,10791.156255339909,11006.978609925514,11227.117371558426,11451.658866298701,11680.691146619527,11914.304025930032,12152.589113787533,12395.639851814911,12643.551550335244,12896.421425738456,13154.348638595948,13417.434332536719,13685.781673899834,13959.495892180963,14238.684321286113,14523.456441610775,14813.923922959882,15110.200668325728,15412.402858540845,15720.648997823242,16035.059960232371,16355.75903705322,16682.871985127444,17016.527076150771,17356.855146955219,17703.989650796444,18058.066709665858,18419.225167648387,18787.606645346219,19163.355595390378,19546.619359061442,19937.548224041166,20336.295483319067,20743.017495275206,21157.873744963472,21581.026906619518,22012.64290741751,22452.890992500455,22901.943791310186,23359.977385241153,23827.171376646998,24303.708959225056,24789.776989806305,25285.566061580452,25791.270578781732,26307.088832867972,26833.22308021981,27369.879621392938,{"$f":"JB72-JB73","v":27917.268881951139},28475.605494915653,29045.10838485806,29626.000853675228,30218.510668074377,30822.870148805741,31439.316261676591,32068.090710382035,32709.440031188278,33363.615689506507,34030.874178393133,34711.477119017538,35405.691363132428,36113.789097590983,36836.047950947614,37572.751102187482,38324.187391623156,39090.651434004874,39872.443733885739,40669.870803290003,41483.245281724856,42312.886058587726,43159.118398014747,44022.274066215556,44902.691461349823,45800.715745990296,46716.698982227739,47651.000269467404,48603.985884971669,49576.029427202477,50567.511962021599,51578.82217179962,52610.356507498713,53662.519343780965,54735.723137207853,55830.38858758728,56946.944802534126,58085.829465305113,59247.48900597493,60432.378776016645,61640.963226357824,62873.716088975401,64131.120562105323,65413.6694991322,66721.865601236845,68056.221613870031,69417.260527134,70805.515780143789,72221.531469448528,73665.862561592046,75139.075109894591,76641.746475538035,78174.465553039074,79737.83300019789,81332.461472605413,82958.975862804451,84618.013544191752,86310.224619755929,88036.272175741789,89796.832540344098,91592.595547521196,93424.264806034422,95292.557973811927,97198.207037739776,{"$f":"LN72-LN73","v":99141.958598989615},101124.57416398809,103146.83044113443,105209.519643384,107313.44979680845,109459.44505524365,111648.34602115408,113881.01007281966,116158.31169797975,118481.14283405064,120850.41321504646,123267.05072533153,125732.00176033354,128246.2315943545,130810.72475561337,133426.48540865793,136094.5377442849,138815.92637712165,141591.71675099549,144422.99555226206,147310.87113122322,150256.47393180057,153260.9569296196,156325.49607864715,159451.29076657526,162639.56427907565,165891.5642731337,169208.56325958547,172591.8590950772,176042.77548358502,179562.66248769278,183152.89704980067,186814.88352345309,190550.05421496794,194359.86993556464,198245.82056416629,202209.4256210915,206252.23485282465,210375.82882806397,214581.81954525301,218871.85105181055,223247.60007525177,227710.77666643902,232263.12485515059,236906.42331821076,241642.48606038745,246473.16310829099,251400.34121750027,256425.9445931433,261551.93562417605,266780.3156315824,272113.12563075137,277552.44710825779,283100.40281330782,288759.15756408195,294530.91906923847,300417.93876482931,306422.51266686968,312546.98223984416,318793.73528139084,325165.20682343224,331663.88005002216,338292.28723217384,345053.01067992614,{"$f":"NZ72-NZ73","v":351948.68371194811},358981.99164291972,366155.67278899474,373472.51949159056,380935.37915981351,388547.15533176565,396310.80875504517,404229.35848668241,412305.88301282702,420543.52138842992,428945.47439723683,437515.00573233992,446255.4431975733,455170.17993005109,464262.67564408178,473536.45789677696,482995.12337557785,492642.33920800826,502481.84429390519,512517.45066036307,522753.04483968671,533192.58927057567,543840.12372280308,554699.76674561272,565775.71714008204,577072.25545566576,588593.7455111437,600344.63594017294,612329.46176165738,624552.84597509122,637019.50118110911,649734.23122731945,662701.93287966074,675927.59751935326,689416.3128655816,703173.26472401945,717203.73876126204,731513.12230522884,746106.90617159405,760990.68651623651,776170.16671372205,791651.15926176263,807439.58771160804,823541.4886242717,839963.0135524536,856710.43104800838,873790.1286947683,891208.61516646715,908972.52230950259,927088.60725021875,945563.7545262957,964404.97824191721,983619.42424612539,1003214.372333935,1023197.2384695844,1043575.5770312198,1064357.083076416,1085549.5946275834,1107161.0949765472,1129199.715007273,1151673.7355356864,1174591.5896655819,1197961.8651592489,1221793.3068216671,{"$f":"QL72-QL73","v":1246094.8188967276},1270875.4674740285,1296144.482904559,1321911.2622235469,1348185.3715785011,1374976.5486605042,1402294.7051365185,1430149.9290803247,1458552.4873997788,1487512.8282574546,1517041.5834820746,1547149.57096761,1577847.7970566922,1609147.4589051572,1641059.9468238293,1673596.8465938009,1706769.9417509674,1740591.2158355592,1775072.8546018908,1810227.2481834516,1846066.9932081029,1882604.8948577987,1919853.9688670086,1957827.4434535457,1996538.7611753,2036001.5807058392,2076229.7785215806,2117237.4504927117,2159038.9133696072,2201648.7061561896,2245081.5913608717,2289352.5561156319,2334476.8131527845,2380469.8016288886,2427347.1877842899,2475124.865426423,2523818.9562242441,2573445.8098004945,2624022.0036078393,2675564.3425741475,2728089.8585013459,2781615.8092017565,2836159.6773544084,2891739.1690636603,2948372.2121008467,3006076.9538092101,3064871.7586510638,3124775.2053751182,3185806.0837810328,3247983.3910565758,3311326.3276622212,3375854.2927361187,3441586.8789915284,3508543.8670770973,3576745.2193691283,3646211.0731633194,3716961.7332320511,3789017.6637113858,3862399.4792806543,3937127.9355951697,4013223.9189313129,4090708.4350007139,4169602.5968888868,4249927.6120708343,{"$f":"SX72-SX73","v":4331704.7684545834},4414955.4194009006,4499700.9676652886,4585962.8482057545,4673762.5097972844,4763121.3953914121,4854060.9211562015,4946602.4541293997,5040767.2884142846,5136576.6198445242,5234051.5190415364,5333212.9027839787,5434081.5036057439,5536677.837535359,5641022.1698855553,5747134.4789982792,5855034.4178460725,5964741.2733870428,6076273.9235656653,6189650.7918478902,6304889.7991738506,6422008.3132076208,6541023.0947570503,6661950.2412335854,6784805.127015071,6909602.3405704498,7036355.6181988548,7165077.7742307354,7295780.6275321543,7428474.9241481908,7563170.255914472,7699874.9748604111,7838596.1032209508,7979339.2388669997,8122108.455958724,8266906.2006184086,8413733.1814130992,8562588.2544307113,8713468.302725289,8866368.1099009253,9021280.2275964096,9178194.8366251364,9337099.6015182622,9497979.5182113722,9660816.7546079457,9825590.4837460145,9992276.7092870176,10160848.083039273,10331273.714221705,10503518.970167223,10677545.268157989,10853309.858080678,11030765.595581945,11209860.705401745,11390538.534555357,11572737.29503227,11756389.795676649,11941423.162910786,12127758.549962047,12315310.834252898,12503988.302613683,12693692.323979598,12884317.00923676,13075748.857885845,{"$f":"VJ72-VJ73","v":13267866.391199052},13460539.771553382,13653630.407634281,13846990.545215122,14040462.843234539,14233879.934910361,14427063.973649859,14619826.163541563,14811966.274240784,15003272.140093558,15193519.143380381,15382469.681602947,15569872.618783347,15755462.720797881,15938960.074827246,16120069.493070163,16298479.900940962,16473863.71005322,16645876.176382773,16814154.744101807,16978318.375688255,17137966.869035631,17292680.162422851,17442017.628351368,17585517.35741964,17722695.433581568,17853045.202332363,17976036.533576556,18091115.08116693,18197701.541358769,18295190.912699357,18382951.760178275,18460325.486792289,18526625.616038211,18581137.089239374,18623115.582034901,18651786.844823033,18666346.072452135,18665957.308995299,18649752.89403715,18616832.957538262,18566264.971038163,18497083.363707416,18408289.212572165,18298850.017113179,18167699.569394261,18013737.931900337,17835831.536378987,17632813.418178461,17403483.60187231,17146609.655359037,16860927.431137666,16545142.015087895,16197928.904842332,15817935.441733494,15403782.522339866,14954066.617859714,14467362.131910212,13942224.129906636,13377191.475926924,12770790.415928058,12121538.649370138,11427949.934733879,10688539.278107792,{"$f":"XV72-XV73","v":9901828.7579932623},9066354.0437431931,8180671.6696417443,7243367.1315691173,6253063.8784967773,5208433.2767629176,4108205.6311980393,2951182.353754689,1736249.3773583933,462391.92028931319,-871289.28544918029,-2265560.1795684509,-3721033.8411424831,-5238149.0967889186,-6817147.1168906763,-8458045.8357588872,-10160612.019188214,-11924330.789496489,-13748372.403817359,-15631556.066048756,-17572310.536386333,-19568631.284706205,-21618033.915124655,-23717503.568762019,-25863439.989979453,-28051597.918039903,-30277022.441152737,-32533978.923089713,-34815877.083867118,-37115188.785260051,-39423359.03898944,-41730709.720161781,-44026335.430772424,-46297990.91764091,-48531969.405832723,-50712971.162251487,-52823961.554432556,-54846017.816417083,-56758163.676682889,-58537190.942202389,-60157467.067508817,-61590727.667881012,-62805852.861092091,-63768626.242270052,-64441475.21092242,-64783191.277704835,-64748628.880645573,-64288381.135841191,-63348430.835635751,-61869774.887491733,-59788020.25861612,-57032949.354345456,-53528052.611712515,-49190025.932858169,-43928230.415316969,-37644111.656953827,-30230575.721661583,-21571318.64700067,-11540106.1558621]
[]
[null,null,"Net Value of Debt",null,{"$f":"E70-E73","v":1089.5957449397779},{"$f":"F70-F73","v":1111.3876598192337},1133.6154129952765,1156.287721233786,1179.4134756359433,1203.0017451249794,1227.0617800025618,1251.603015576401,1276.6350758603523,1302.167777348554,1328.2111328650085,1354.7753554902006,1381.8708625662348,1409.5082797820296,1437.6984453402958,1466.4524142077771,1495.7814624505725,1525.6970916560681,1556.2110334434078,1587.335254064116,1619.0819590947381,1651.4635982233315,1684.4928701317278,1718.1827274753769,1752.5463819628353,1787.5973095368129,1823.3492556588744,1859.8162406998049,1897.0125654378007,1934.9528166666073,1973.6518729158292,2013.1249102856543,2053.3874083982828,2094.4551564683334,2136.3442594946741,2179.0711445762026,2222.6525673537062,2267.1056185808511,2312.4477308262854,2358.6966853100776,2405.8706188766409,2453.9880311072739,2503.0677915748843,2553.1291472438106,2604.1917300176565,2656.275564438095,2709.4010755375725,2763.5890968492031,2818.8608785767215,2875.2380959278835,2932.742857614634,2991.3977145230429,3051.2256685569382,3112.2501816581712,3174.4951850074099,3237.9850884088564,3302.7447898628052,3368.7996853294862,3436.1756786883188,3504.8991918962411,3574.9971753492964,3646.4971184514015,3719.4270603945001,3793.8156011543188,3869.6919127060301,{"$f":"BR70-BR73","v":3947.0857504642631},4026.027464951876,4106.5480137020977,4188.6789733987907,4272.4525522594377,4357.9016026656618,4445.0596340468082,4533.9608260206342,4624.6400417971672,4717.1328418505282,4811.4754978642668,4907.7050069555044,5005.8591061834986,5105.9762873487007,5208.0958120873438,5312.257727268342,5418.5028806978171,5526.8729371378367,5637.410394645618,5750.1586012393491,5865.1617718973712,5982.4650058974985,6102.1143045028739,6224.1565890017018,6348.6397191077695,6475.6125117289193,6605.1247601108935,6737.2272533642245,6871.9717963812445,7009.4112301519999,7149.5994524860198,7292.5914391487386,7438.4432654205848,7587.2121280873052,7738.9563678700215,7893.7354923038329,8051.6101990743282,8212.6423998202936,8376.8952444130173,8544.4331457205135,8715.3218048680028,8889.628237002602,9067.4207975737863,9248.769209139653,9433.7445887088088,9622.4194756294164,9814.8678600360545,10011.165211865318,10211.388510451949,10415.616274716411,10623.928593957093,10836.407159257413,11053.135295521635,11274.19799415128,11499.681946374989,11729.675577244845,11964.269080313155,12203.55445300202,12447.625532681022,12696.578033465856,12950.509583753172,13209.519764506462,13473.710148306847,13743.18433918586,{"$f":"ED70-ED73","v":14018.048013253956},14298.408960142197,14584.377125272666,14876.064652974059,15173.585930459718,15477.05763268527,15786.598768103466,16102.330725333795,16424.377320765958,16752.864847114965,17087.922122947519,17429.680543199211,17778.274130701204,18133.839588738469,18496.516354658521,18866.446654552768,19243.775559030633,19628.65104011005,20021.224029246056,20421.648476518349,20830.081411003848,21246.683002356953,21671.616623620102,22105.048915292027,22547.149850675807,22998.092802535532,23458.054611084663,23927.215653334933,24405.759913831836,24893.875056805366,25391.752499762788,25899.587488554393,26417.579173939463,26945.930689684421,27484.849232222568,28034.546141906401,28595.236985886448,29167.141642645871,29750.484388226956,30345.493984182045,30952.403767282594,31571.451741023368,32202.880668955935,32846.93816988969,33503.876814995456,34173.954226852744,34857.433180477048,35554.581706366967,36265.67319561413,36990.986507113215,37730.806076917688,38485.422029781657,39255.130292933114,40040.232712121302,40841.037169987409,41657.857706800816,42491.014643609175,43340.834707853995,44207.651161496673,45091.803931706876,45993.639744166125,46913.512259035022,47851.782209642726,48808.817543946796,{"$f":"GP70-GP73","v":49784.993568824626},50780.693097250609,51796.306598413939,52832.23235084262,53888.876598586459,54966.653710526181,56065.986342866221,57187.305604878937,58331.051227963886,59497.671738085526,60687.624631662991,61901.376554974879,63139.403487152944,64402.190926835698,65690.234082554191,67004.038066926063,68344.118094732898,69710.999684958981,71105.218866869021,72527.322390212023,73977.867939621865,75457.424353311304,76966.571846138337,78505.902237131028,80076.01918156493,81677.538407682208,83311.087958142569,84977.308436303923,86676.853257429684,88410.388904916326,90178.595191649016,91982.165526581302,93821.80718664579,95698.241594105377,97612.204599446486,99564.44676993473,101555.73368393595,103586.84623112762,105658.58091871026,107771.75018374479,109927.18271173377,112125.72376157652,114368.23549701917,116655.59732473546,118988.70623916612,121368.47717425643,123795.84336222504,126271.75669950967,128797.18812002812,131373.12797590593,134000.58642581437,136680.59383107699,139414.20115969598,142202.48039845467,145046.52497326539,147947.45017792081,150906.39361141526,153924.51562401853,157002.99977226151,160143.05328302126,163345.90752689241,166612.81850101356,169945.06732155578,173343.96072605683,{"$f":"JB70-JB73","v":176810.83158579608},180347.03942841641,183953.97097100317,187633.04066380544,191385.69124484423,195213.39430560428,199117.65086803157,203099.99197307654,207161.97928099436,211305.20568365828,215531.2959291038,219841.90725856798,224238.73005626339,228723.48851213619,233297.94129788678,237963.88225649108,242723.14110552031,247577.58415451093,252529.11503668295,257579.67545527994,262731.24594483618,267985.8466476539,273345.53810581379,278812.42206900066,284388.64231849869,290076.38550763763,295877.88201905601,301795.40683908132,307831.28044961311,313987.8697378033,320267.5889239402,326672.90050787543,333206.31623435585,339870.39807766362,346667.75924592267,353601.06520548824,360673.03472579236,367886.44094510045,375244.11245752382,382748.93442179466,390403.8496921754,398211.85997197032,406176.02699008817,414299.47370112373,422585.38550939644,431037.01151746721,439657.66579958884,448450.72870060196,457419.64816078293,466567.94106715254,475899.19463178917,485417.06779766909,495125.29267259385,505027.67599174927,515128.10060949915,525430.52702095383,535938.99491393554,546657.62475194433,557590.61938873632,568742.26571512711,580116.93633870594,591719.09129707795,603553.279805311,615624.14203827328,{"$f":"LN70-LN73","v":627936.41094856372},640494.91412072571,653304.57566247787,666370.41813369119,679697.56451388728,693291.24020898528,707156.77509810252,721299.60562121775,735725.2769084652,750439.44495194941,765447.87882086402,780756.46292080497,796371.19929819042,812298.20999060012,828543.73942401656,845114.15685788658,862015.95887892321,879255.77194464742,896840.354977643,914776.60201152554,933071.54488967767,951732.35601774114,970766.35117100913,990180.99235774542,1009983.8907395449,1030182.8096099177,1050785.667432152,1071800.5409377764,1093235.6682866232,1115099.4522899189,1137400.4636974889,1160147.4445504397,1183349.3116005494,1207015.1597977434,1231154.2658469463,1255776.0918357065,1280890.2889340036,1306506.701167613,1332635.3692665482,1359286.5345899675,1386470.6431291788,1414198.3495901325,1442480.5215570722,1471328.2437389276,1500752.8223000127,1530765.7892767598,1561378.9070821158,1592604.1730993968,1624453.824367262,1656940.3423576644,1690076.4578485768,1723875.1558933214,1758349.6808884707,1793513.5417421171,1829380.5171446174,1865964.6609436935,1903280.3076259836,1941342.077907125,1980164.8844324432,2019763.9375904121,2060154.7514410838,2101353.1497617718,2143375.27221209,2186237.5806209082,{"$f":"NZ70-NZ73","v":2229956.8653973779},2274550.2520685112,2320035.2079457757,2366429.5489231483,2413751.4464091691,2462019.4343956513,2511252.4166655024,2561469.6741425525,2612690.8723859098,2664936.069231729,2718225.7225851701,2772580.6983654527,2828022.2786068488,2884572.1697186483,2942252.5109071154,3001085.8827624759,3061095.3160140375,3122304.3004568014,3184736.7940524253,3248417.2322083078,3313370.5372376833,3379622.1280044904,3447197.9297561902,3516124.3841482578,3586428.4594637342,3658137.6610316467,3731280.0418478511,3805884.213402045,3881979.3567148782,3959595.2335888874,4038762.1980772009,4119511.2081740936,4201873.8377313726,4285882.2886045575,4371569.4030333813,4458968.6762603996,4548114.269392333,4639041.0225083511,4731784.4680197528,4826380.8442853298,4922867.1094873343,5021280.9557722919,5121660.8236613516,5224045.9167351453,5328476.2165975962,5434992.4981237445,5543636.3449962903,5654450.1655360721,5767477.2088311771,5882761.5811698176,6000348.2627823409,6120283.1248971205,6242612.9471158944,6367385.4351136703,6494649.2386683673,6624453.9700259492,6756850.2226059083,6891889.5900530946,7029624.6856409665,7170109.1620318722,7313397.7314001694,7459546.1859232578,7608611.4186467342,7760651.4447286911,{"$f":"QL70-QL73","v":7915725.4230693169},8073893.6783310482,8235217.72335531,8399760.2819811162,8567585.3122716378,8738758.0301538985,8913344.9334776979,9091413.8264991455,9273033.8447943646,9458275.4806090705,9647210.6086495742,9839912.5123202112,10036455.910413407,10236916.984256824,10441373.405323481,10649904.363309681,10862590.594685873,11079514.41172532,11300759.732015377,11526412.108456079,11756558.759750344,11991288.601390462,12230692.277144339,12474862.191046022,12723892.539893884,12977879.346259672,13236920.492011953,13501115.752356384,13770566.830395699,14045377.392211068,14325653.102467224,14611501.660542019,14903032.837182011,15200358.511684246,15503592.709604014,15812851.640988303,16128253.739133945,16449919.699868245,16777972.521349855,17112537.544387173,17453742.49326995,17801717.517109163,18156595.231681295,18518510.761767775,18887601.783985388,19264008.570096668,19647874.030792635,20039343.759936016,20438566.079253912,20845692.083466351,21260875.6858363,21684273.664125338,22116045.706936967,22556354.460429184,23005365.575374447,23463247.754545368,23930172.800399944,24406315.663041703,24891854.4884234,25386970.666764848,25891848.881150398,26406677.156269826,26931646.907264274,27466952.988633737,{"$f":"SX70-SX73","v":28012793.743163951},28569371.050821315,29136890.377567247,29715560.824034799,30305595.174010232,30907209.942655474,31520625.424405456,32146065.740468398,32783758.885852776,33433936.775840774,34096835.291820727,34772694.326388836,35461757.827620685,36164273.842409939,36880494.558765531,37610676.346949406,38355079.79933089,39113969.768828616,39887615.405798979,40676290.193225101,41480271.980051503,42299843.012496136,43135289.963170171,43986903.957816087,44854980.599473141,45739819.989859886,46641726.747759141,47561010.024172567,48497983.514002569,49452965.464004099,50426278.676735118,51418250.510219693,52429212.873020947,53459502.214405149,54509459.509261385,55579430.237421662,56669764.357007891,57780816.271411791,58912944.789492324,60066513.078555003,61241888.609648295,62439443.094698042,63659552.414962366,64902596.540274918,66168959.438506253,67459028.974649519,68773196.798903152,70111858.223090932,71475412.084725499,72864260.597984388,74278809.190834776,75719466.327495947,77186643.315393597,78680754.095714971,80202215.016626164,81751444.588169664,83328863.217805088,84934892.925509244,86569957.037294269,88234479.855942234,89928886.307704374,91653601.563636914,93409050.634193331,95195657.93561323,{"$f":"VJ70-VJ73","v":97013846.826582521},98864039.113563597,100746654.52311085,102662110.13941208,104610819.80520411,106593193.4841212,108609636.58244681,110660549.22813214,112746325.50484774,114867352.63872644,117024010.13534012,119216668.86433995,121445690.08906357,123711424.43828544,126014210.81715524,128354375.25422519,130732229.68132529,133148070.64289322,135602177.93120018,138094813.1437622,140626218.15903801,143196613.52634689,145806196.76574278,148455140.57339621,151143590.92781776,153871665.09205937,156639449.50679487,159446997.56896287,162294327.2904053,165181418.8306933,168108211.89806733,171074603.01215112,174080442.62181601,177125532.07128614,180209620.40726361,183332401.0195421,186493508.10725573,189692512.96255711,192928920.06318152,196202162.96497631,199511599.985107,202856509.66624686,206236086.01166552,209649433.48069018,213095561.73360717,216573380.11458415,220081691.86076516,223619188.02517754,227184441.10061783,230775898.33114982,234391874.69733858,238030545.56078398,241689938.95296398,245367927.49281892,249062219.91691226,252770352.20539793,256489678.28639042,260217360.30070159,263950358.40824091,267685420.11671075,271419069.11253548,275147593.57326478,278867033.93997359,282573170.12745512,{"$f":"XV70-XV73","v":286261508.14926076},289927266.13389665,293565359.70771545,297170386.71928948,300736611.27926356,304257947.08891541,307727940.02987236,311139749.98664761,314486131.87289,317759415.83146,320951486.57769996,324053761.85450035,327057169.96704793,329952126.36442488,332728509.23455226,335375634.07831717,337882227.22812068,340236398.27551389,342425611.37208319,344436655.36729479,346255612.74663401,347867827.3330735,349257870.71470076,350409507.36123306,351305658.39215493,351928363.9593662,352258744.2075026,352276958.77555561,351962164.80403405,351292473.41274732,350244904.61533743,348795340.63798136,346918477.61124492,344587775.60593748,341775406.98599404,338452203.05396003,334587598.96759218,330149576.90945452,325104607.49522913,319417589.41081625,313051787.27321625,305968767.71571642,298128333.70410955,289488457.09760213,280005209.47579753,269632691.26172996,258322959.18045619,246025952.1032674,232689415.33924225,218258823.44872931,202677301.66752103,185885546.04606265,167821742.42516589,148421484.3884756,127617690.35251741,105340519.97768179,81517290.108127922,56072390.475497775,28927199.430694323]
[null,null,"Value of Tax Shield",null,{"$f":"E69-E74","v":466.96960497419121},476.30899706538673,485.8351769979754,495.55188052876309,505.46291812969019,515.5721764821335,525.88362000109794,536.40129238988607,547.12931822586779,558.0719045779515,569.23334265643234,580.61800949580277,592.2303696712421,604.07497704944149,616.15647657440991,628.47960608904771,641.04919819310192,653.87018213831266,666.9475857614608,680.28653745604925,693.89226818345821,707.77011352428519,721.92551577074346,736.36402606087483,751.09130655550246,766.11313265863021,781.43539528237739,797.06410315705716,813.00538518762892,829.26549285711872,845.85080267820808,862.76781869385513,880.02317502784172,897.62363848642849,915.57611121200205,933.88763338979481,952.56538600873455,971.61669367750278,991.04902749698056,1010.8700079900325,1031.0874080899896,1051.7091561888333,1072.7433392463831,1094.1982059616325,1116.0821700075685,1138.4038133306092,1161.1718895161016,1184.3953272210874,1208.0832336757371,1232.2448982548085,1256.8897961205503,1282.0275919384469,1307.6681436672588,1333.8215064249382,1360.4979364317514,1387.7078950323676,1415.4620527983411,1443.7712937126328,1472.6467194378511,1502.0996536698235,1532.1416465782704,1562.7844793363158,1594.0401687404985,1625.9209719232776,{"$f":"BQ69-BQ74","v":1658.4393911597285},1691.608178770397,1725.440342122226,1759.9491487294742,1795.1481314566336,1831.0510938254654,1867.6721154281393,1905.025557448635,1943.126068294551,1981.9885893416363,2021.6283607930836,2062.0609276561217,2103.302145838069,2145.368188364363,2188.275551720868,2232.041062323146,2276.6818831150008,2322.215520299058,2368.6598302019265,2416.0330262766911,2464.3536862454321,2513.640759384587,2563.9135739560747,2615.1918447869484,2667.4956810007279,2720.8455939033302,2775.2625050266811,2830.7677543332397,2887.3831085846655,2945.1307698776695,3004.0333843508488,3064.1140510654318,3125.396331063755,3187.9042566088356,3251.6623406088343,3316.6955862300042,3383.0294967016343,3450.690085317588,3519.7038856372837,3590.097961891277,3661.899919594508,3735.1379163720057,3809.8406730011075,3886.0374846744749,3963.7582324884097,4043.0333951609209,4123.8940609840192,4206.3719400154469,4290.499376513726,4376.3093616222613,4463.8355463070366,4553.1122545530361,4644.1744968245912,4737.0579837949808,4831.7991403505566,4928.4351198749864,5027.0038188192057,5127.543891562771,5230.0947655722985,5334.6966568632979,5441.390585771077,5550.2183930370702,5661.2227562170419,5774.4472064172223,{"$f":"EC69-EC74","v":5889.936145365371},6007.7348628231166,6127.8895543466506,6250.4473394025672,6375.4562798460229,6502.9653987684296,6633.0246997222775,6765.6851863300271,6900.9988822859386,7039.0188517568422,7179.7992201921115,7323.3951955489765,7469.8630899425389,7619.2603417290811,7771.6455380307571,7927.0784377108084,8085.6199948083113,8247.3323824416657,8412.2790171900342,8580.524583962615,8752.1350613650156,8927.1777475730796,9105.7212867244125,9287.8356958372024,9473.5923922680049,9663.0642217181739,9856.3254868009481,10053.451976179118,10254.520994286373,10459.611391642205,10668.803595773719,10882.179642755487,11099.823209380444,11321.819645974048,11548.256009864806,11779.221099523982,12014.805489388489,12255.101565379946,12500.203561133942,12750.207594954456,13005.211707506587,13265.315900264,13530.622174724265,13801.234572409679,14077.259215666978,14358.804349283742,14645.980382936907,14938.899934490204,15237.677874157278,15542.431369548904,15853.279931619996,16170.345461536177,16493.752298477921,16823.627268399876,17160.099733766285,17503.301644280371,17853.367588628927,18210.434847261044,18574.64344622317,18946.136212070003,19325.058827874422,19711.559890356897,20105.790968157879,20507.906661275483,{"$f":"GO69-GO74","v":20918.064661691398},21336.425815210601,21763.154184535961,22198.417113606007,22642.385293218256,23095.232827965683,23557.137304511241,24028.27986122841,24508.845259233825,24999.021954841628,25499.002173465251,26008.981984998489,26529.16138070347,27059.744351636986,27600.938968643837,28152.957463951854,28716.016314396878,29290.33632631414,29876.142722125172,30473.66522865809,31083.138167233712,31704.800545552174,32338.896151419081,32985.673648345037,33645.386673056113,34318.293934956419,35004.659317577971,35704.751982061156,36418.8464727018,37147.222824612778,37890.166673535685,38647.969367849677,39420.928082820566,40209.345937133934,41013.532111759363,41833.801971191351,42670.477187114906,43523.885864543998,44394.362670483308,45282.248965161569,46187.892935890566,47111.649733600083,48053.881612104233,49014.958070151042,49995.255996314954,50995.159816785577,52015.061646109862,53055.361440953522,54116.467156932747,55198.794908583652,56302.769132531183,57428.822753920504,58577.39735617589,59748.943354155446,60943.920170766316,62162.796417113757,63406.050076251537,64674.168690606464,65967.649553150812,67286.999902397511,68632.737121294878,70005.388940096687,71405.493643291455,72833.600280666986,{"$f":"JA69-JA74","v":74290.268882595876},75776.070679626791,77291.588326464349,78837.416130430167,80414.160284487938,82022.439104933146,83662.883273830375,85336.136086299171,87042.853702746914,88783.705406140478,90559.373864424953,92370.55539818728,94217.960253672194,96102.312881255741,98024.352219486842,99984.831984808334,101984.52096706758,104024.20333093719,106104.67892336172,108226.76358715,110391.2894808344,112599.10540492994,114851.07713470934,117148.08775963399,119491.0380295715,121880.84670792763,124318.45093184446,126804.80657959508,129340.88864532094,131927.69162126334,134566.22988763,137257.53811026021,140002.67164623219,142802.70695758096,145658.74203328483,148571.89681968122,151543.31365949431,154574.15773962557,157665.61754789998,160818.90533893838,164035.2576093406,167315.93558236081,170662.22570227232,174075.44013860929,177556.91730048179,181108.02236116986,184730.1477931999,188424.71391410968,192193.16944311443,196036.99206890643,199957.68902877995,203956.79769933861,208035.88619900073,212196.55400253987,216440.43256789289,220769.18597549986,225184.51158040838,229688.14067740095,234281.8391794053,238967.40830945881,243746.68530648289,248621.54414516018,253593.89627017654,258665.69134513341,{"$f":"LM69-LM74","v":263838.91801640287},269115.60469224188,274497.82033745525,279987.67528391804,285587.32205729617,291298.95622023742,297124.81723242172,303067.18932775769,309128.40240909287,315310.83296077087,321616.90497940703,328049.09092322644,334609.91268034483,341301.94255636726,348127.80428168474,355090.17403886444,362191.78151052212,369435.41094810952,376823.90226199123,384360.15213327506,392047.11514779634,399887.80495271861,407885.29543617519,416042.72193043301,424363.28243903368,432850.23888837604,441506.91840424965,450336.71461378032,459343.08897333225,468529.57212283864,477899.76526710816,487457.34158463799,497206.04766447301,507149.70497166325,517292.21134189138,527637.54250583518,538189.75364387501,548952.98097171518,559931.44335754937,571129.4439713778,582551.37196713034,594201.7041982204,606085.0069671988,618205.93781017337,630569.24731668364,643179.78098571999,656042.48111861025,669162.38874947757,682544.64561402728,696194.49615739798,710117.28958185716,724318.48193510331,738803.63823999418,753578.43466648913,768648.66074662178,784020.22163340775,799699.14040444,815691.56041113555,832003.74767448311,848642.09332818969,865613.11611017445,882923.46490332193,900579.92132647219,918589.40237660962,{"$f":"NY69-NY74","v":936958.96312324598},955695.79945601756,974807.25088650628,994300.80340533203,1014184.0923956351,1034464.905603928,1055151.1861695657,1076251.0357137867,1097772.7174896703,1119724.6595939621,1142115.4582421703,1164953.8811079324,1188248.8707280513,1212009.5479743632,1236245.2155937061,1260965.3618173345,1286179.6640410577,1311897.9925774476,1338130.4144814864,1364887.1974510413,1392178.8138035589,1420015.9445304368,1448409.4834304946,1477370.5413240783,1506910.4503492485,1537040.7683415988,1567773.2832992785,1599120.017934791,1631093.2343151604,1663705.4385920919,1696969.3858238142,1730898.0848902294,1765504.8035031834,1800803.0733134425,1836806.6951162408,1873529.7441571651,1910986.575540171,1949191.8297395664,1988160.4382178648,2027907.629151318,2068448.933265137,2109800.1897802856,2151977.552473837,2194997.4958548634,2238876.8214579197,2283632.6642561117,2329282.4991958858,2375844.1478555482,2423335.7852297472,2471775.9466419346,2521183.5347870644,2571577.8269067197,2622978.4820987657,2675405.5487639555,2728879.4721915754,2783421.102286444,2839051.7014396945,2895792.9525453891,2953666.9671656121,3012696.2938461252,3072903.9265850843,3134313.3134572157,3196948.3653956843,3260833.4651343152,{"$f":"QK69-QK74","v":3325993.4763123062},3392453.7527439874,3460240.1478561629,3529379.0242951289,3599897.26370619,3671822.2766878442,3745182.0129231005,3820004.9714904423,3896320.2113567735,3974157.362054721,4053546.6345467363,4134518.8322783895,4217105.3624229543,4301338.2473200299,4387250.1361100655,4474874.3165672012,4564244.7271327125,4655395.9691510871,4748363.3193108598,4843182.742292311,4939890.9036240289,5038525.1827501515,5139123.686310201,5241725.2616332825,5346369.5104482984,5453096.8028116645,5561948.2912541414,5672965.9251479805,5786192.4652955923,5901671.4987410121,6019447.4538047416,6139565.6153431023,6262072.1402322957,6387014.0730780102,6514439.3621503981,6644396.8755445722,6776936.4175664168,6912108.7453431375,7049965.5856578369,7190559.6520070843,7333944.6618802212,7480175.3542585159,7629307.5073324926,7781397.9564348403,7936504.6121861944,8094686.4788508918,8256003.6728985878,8420517.4417682737,8588290.1828297134,8759385.462537393,8933868.0357713066,9111803.8653584272,9293260.1417679861,9478305.3029729947,9667009.054469645,9859442.3894462008,10055677.609090853,10255788.343028542,10459849.569875017,10667937.637895737,10880130.285756366,11096506.663350144,11317147.35268707,11542134.388827516,{"$f":"SW69-SW74","v":11771551.28084304},12005483.032784538,12244016.164637692,12487238.733243119,12735240.353157768,12988112.217432955,13245947.118280947,13508839.467602354,13776885.317343602,14050182.379651193,14328830.046788881,14612929.41078032,14902583.28273809,15197896.211837413,15498974.503889963,15805926.239470957,16118861.291549725,16437891.342570394,16763129.900926562,17094692.316770941,17432695.797096476,17777259.420022082,18128504.148212649,18486552.841358654,18851530.267635465,19223563.11405991,19602779.995654225,19989311.463325344,20383290.010359645,20784850.07742966,21194128.056001741,21611262.290029328,22036393.075808458,22469662.659866098,22911215.234745052,23361196.932540603,23819755.816037834,24287041.86728907,24763206.973462168,25248404.909782451,25742791.319380689,26246523.68984928,26759761.326299116,27282665.320698205,27815398.5172607,28358125.47364559,28911012.417706907,29474227.199529901,30047939.238467548,30632319.46488231,31227540.256278981,31833775.367500648,32451199.854641132,33079989.992311556,33720323.183877841,34372377.864268407,35036333.394929841,35712369.95048786,36400668.396646872,37101410.158840358,37814777.081118107,38540951.274730451,39280114.955844358,40032450.271797113,{"$f":"VI69-VI74","v":40798139.115262799},41577362.925678238,42370302.477241583,43177137.652761795,43998047.202605188,44833208.487944573,45682797.20748052,46546987.106762901,47425949.669199444,48319853.787791893,49228865.416597024,50153147.200859979,51092858.084717117,52048152.895312943,53019181.902122319,54006090.350209303,55009017.966096453,56028098.434853785,57063458.846954286,58115219.113371514,59183491.347326636,60268379.211016342,61369977.225577161,62488370.042461261,63623631.674312659,64775824.683350489,65944999.325168304,67131192.645769268,68334427.529555529,69554711.695887923,70792036.64172563,72046376.527743161,73317687.005207658,74605903.980778277,75910942.316265464,77232694.460255772,78571029.008375153,79925789.188823879,81296791.269667327,82683822.88422063,84086641.27070412,85504971.422188625,86938504.142677262,88386894.004999489,89849757.206010103,91326669.314403027,92817162.906250387,94320725.083184958,95836794.867933244,97364760.471693397,98903956.427635565,100453660.58457369,102013090.95462172,103581402.40841317,105157683.21120811,106740951.39296232,108330150.94517046,109924147.83702445,111521725.84315783,113121582.17496048,114722322.90716183,116322458.19108662,117920397.24568503,119514443.11713152,{"$f":"XU69-XU74","v":121102787.19748071},122683503.49254043,124254542.62881279,125813725.58902089,127358737.1654098,128887119.11968435,130396263.03810658,131883402.86994533,133345607.13713478,134779770.80266711,136182606.78491142,137550637.10472861,138880183.65192875,140167358.55730623,141408054.15618208,142597932.52909383,143732414.60499305,144806668.81205168,145815599.26093456,146753833.44517857,147615709.44312638,148395262.60570034,149086211.71417433,149681944.59201467,150175503.15481415,150559567.88235214,150826441.69687122,150968033.23178685,150975839.47523817,150840927.77315751,150553917.17689171,150104959.12085891,149483717.41627777,148679347.54767641,147680475.25968754,146475174.42256886,145050944.1659829,143394685.27182525,141492675.81833768,139330546.06938392,136893252.60463554,134165051.68852119,131129471.87816419,127769285.87318984,124066481.61325809,120002232.63248467,115556867.68359858,110709839.64876696,105439693.75854318,99724035.145389542,93539495.76374115,86861700.714651868,79665234.019741148,71923603.896499693,63609207.595060989,54693295.865364611,45145937.133292206,34935981.474911965,24031024.489499047,12397371.184583284]
[]
[null,null,"Value of Equity",{"$f":"H94","v":7.574802955665022E-2},{"$f":"NPV($D$79,E65:AAB65)","v":1267.0988118607413},1292.4407880979525,1318.2896038599044,1344.6553959371033,1371.5485038558434,1398.9794739329541,1426.9590634116109,1455.4982446798413,1484.6082095734316,1514.3003737648969,1544.586381240191,1575.4781088649847,1606.987671042283,1639.1274244631177,1671.9099729523834,1705.3481724114242,1739.4551358596395,1774.2442385768306,1809.729123348355,1845.9237058153155,1882.8421799316129,1920.4990235302316,1958.9090040008268,1998.0871840808397,2038.0489277624463,2078.8099063176737,2120.3861044440173,2162.7938265328885,2206.0497030635261,2250.1706971247854,2295.1741110672647,2341.0775932885886,2387.8991451543461,2435.6571280574144,2484.3702706185395,2534.0576760308877,2584.738829551477,2636.4336061424806,2689.1622782653017,2742.9455238305786,2797.8044343071601,2853.7605229932738,2910.8357334530979,2969.0524481221273,3028.4334970845239,3089.0021670261817,3150.7822103666567,3213.7978545739447,3278.073811665367,3343.6352878986172,3410.5079936565271,3478.7181535295949,3548.2925166001219,3619.2583669320484,3691.6435342706145,3765.4764049559476,3840.7859330549777,3917.6016517159878,3995.9536847502127,4075.8727584451058,4157.390213613895,4240.5380178860551,4325.3487782436623,4411.8557538083815,{"$f":"NPV($D$79,BQ65:ACN65)","v":4500.0928688844015},4590.0947262619384,4681.8966207870144,4775.5345532025822,4871.04524426645,4968.4661491515826,5067.8354721343976,5169.1921815768674,5272.5760252081564,5378.027545712067,5485.5880966260156,5595.2998585582527,5707.2058557291084,5821.3499728433426,5937.7769722998728,6056.5325117454968,6177.6631619800019,6301.2164252191642,6427.2407537231084,6555.7855687970805,6686.9012801724939,6820.6393057754103,6957.0520918903194,7096.1931337274946,7238.1169964013907,7382.879336328685,7530.536923054522,7681.1476615147958,7834.7706147442295,7991.4660270381864,8151.295347578005,8314.3212545284969,8480.6076796179714,8650.2198332091193,8823.2242298720485,8999.6887144681423,9179.6824887560724,9363.2761385296744,9550.541661298641,9741.5524945228717,9936.3835444114829,10135.111215297731,10337.813439601576,10544.569708391369,10755.461102556808,10970.570324605404,11189.981731094795,11413.781365713778,11642.056993024986,11874.898132882197,12112.396095536315,12354.644017443348,12601.736897788252,12853.771635739779,13110.847068450052,13373.064009814228,13640.525290005382,13913.335795800012,14191.6025117102,14475.4345619382,14764.943253170313,15060.242118226677,15361.446960583728,15668.675899787369,{"$f":"NPV($D$79,EC65:AEZ65)","v":15982.049417774577},16301.690406120968,16627.724214233691,16960.278698507998,17299.484272467165,17645.473957904742,17998.383437050335,18358.351105778009,18725.518127879357,19100.028490421777,19482.029060214056,19871.669641401142,20269.103034210813,20674.485094875497,21087.974796752198,21509.734292664976,21939.92897849466,22378.727558039245,22826.302109173215,23282.828151328034,23748.484714323997,24223.454408577978,24707.92349671483,25202.081966612182,25706.123605905086,26220.246077981199,26744.650999496054,27279.544019438319,27825.134899776156,28381.637597717548,28949.270349614195,29528.255756544979,30118.820871610249,30721.197288972569,31335.621234677616,31962.333659291729,32601.580332392918,33253.611938950686,33918.684177633462,34597.057861083798,35288.999018196322,35994.778998443748,36714.674578288759,37448.968069722388,38197.94743097607,38961.906379445427,39741.144506874436,40535.967396841406,41346.686744596533,42173.620479294761,43017.092888674262,43877.434746227758,44754.983440917858,45650.083109486332,46563.084771409682,47494.346466554132,48444.233395582691,49413.118063172034,50401.380424091876,51409.40803220743,52437.596192461409,53486.348115894645,54556.075077769332,55647.196578852061,{"$f":"NPV($D$79,GO65:AHL65)","v":56760.140509925608},57895.343319587475,59053.250185407349,60234.315188505861,61439.001491626208,62667.78152076633,63921.137150443865,65199.55989266601,66503.551089681379,67833.622110581695,69190.2945518411,70574.100441863236,71985.582449619134,73425.294097458784,74893.799978179697,76391.675976433922,77919.509494567377,79477.899682971809,81067.457675046084,82688.806826857995,84342.582961594744,86029.43461890785,87750.023309241558,89505.0237732471,91295.124246389008,93121.026728841593,94983.447260780144,96883.116203183774,98820.778524250607,100797.19409154171,102813.13796996858,104869.40072574049,106966.78873638864,109106.12450699572,111288.24699274391,113514.01192791791,115784.29216148768,118099.97799940083,120461.97755372264,122871.21709875784,125328.64143429663,127835.2142561231,130391.91853393472,132999.75689682216,135659.75202645449,138372.94705813308,141140.40598986318,143963.21409960795,146842.4783708858,149779.32792688478,152774.91447325228,155830.41274974737,158947.02099091894,162125.96139600457,165368.48060822292,168675.85020365307,172049.36718989137,175490.35451468092,179000.16158471641,182580.1647948196,186231.76806770504,189956.40340453468,193755.53144648802,197630.64204756106,{"$f":"NPV($D$79,JA65:AJX65)","v":201583.2548588232},205614.91992435773,209727.21828912213,213921.76261896378,218200.19783303764,222564.20174887395,227015.48574034203,231555.79540877769,236186.91126753134,240910.64944021005,245728.86237287711,250643.43956050614,255656.30828795227,260769.43438575324,265984.82300104026,271304.51938386983,276730.60968927765,282265.22179538291,287910.52613784437,293668.73656100669,299542.11118608282,305532.95329667878,311643.61224204517,317876.48435839039,324234.0139086105,330718.69404082611,337333.0677660862,344079.72895562107,350961.32335804077,357980.54963688774,365140.16042892582,372442.96342360368,379891.82246410637,387489.65867042437,395239.4515848881,403144.24034060858,411207.12485329277,419431.26703688409,427819.89204352803,436376.28952833108,445103.8149394099,454005.89083375002,463086.0082193751,472347.7279243606,481794.68199322949,491430.575111271,501259.18605735176,511284.36918577389,521510.05593777797,531940.25638327363,542579.06079339422,553430.64124452439,564499.25325437565,575789.23745081434,587305.02127404918,599051.12071285618,611032.14207554306,623252.78379631566,635717.83827779011,648432.19377033121,661400.83628898882,674628.85156878247,688121.42705906462,701883.85395778879,{"$f":"NPV($D$79,LM65:AMJ65)","v":715921.52928645699},730239.95800656138,744844.75517835945,759741.64816281153,774936.47886756936,790435.20603787468,806243.90759326436,822368.78301102691,838816.15575731522,855592.47576686705,872704.32197234209,890158.40488422476,907961.56922232418,926120.79659990186,944643.20826148556,963536.067875418,982806.78438227449,1002462.9149002192,1022512.167688495,1042962.405170136,1063821.6470151823,1085098.0732854898,1106800.0276424899,1128936.0206190678,1151514.7329568546,1174545.0190103031,1198035.9102187834,1221996.6186481793,1246436.5406032244,1271365.2603121425,1296792.5536849415,1322728.39214687,1349182.9465485096,1376166.5911540936,1403689.9077095522,1431763.6895919137,1460398.946041662,1489606.9064797452,1519399.0249109103,1549786.9844150583,1580782.7017284243,1612398.3319163765,1644646.2731396034,1677539.1715156415,1711089.9260776038,1745311.693832021,1780217.8949178562,1815822.217868627,1852138.6249797768,1889181.3577833206,1926964.9426319762,1965504.1963949054,2004814.2322673672,2044910.4656964904,2085808.6204255119,2127524.7346588471,2170075.1673504473,2213476.6046177936,2257746.066284175,2302900.9125516964,2348958.8508077017,2395937.942567247,2443856.6105543235,2492733.6459246543,{"$f":"NPV($D$79,NY65:AOV65)","v":2542588.2156327995},2593439.8699465632,2645308.5501115471,2698214.5961689097,2752178.7549293083,2807222.1881062775,2863366.4806120461,2920633.6490192236,2979046.150191457,3038626.8900866578,3099399.2327359989,3161387.0094024064,3224614.5279219435,3289106.5822318746,3354888.4620890333,3421985.9629823002,3490425.3962431168,3560233.5993579044,3631437.9464864531,3704066.3591903686,3778147.3173757526,3853709.8704543984,3930783.6487278077,4009398.8749985048,4089586.3764131917,4171377.5965422024,4254804.6077001914,4339900.1235126127,4426697.5117330933,4515230.8073163861,4605534.7257524086,4697644.6766660577,4791596.777688439,4887427.8686047774,4985175.5257843602,5084878.0768984156,5186574.6159312017,5290305.018490538,5396109.9574233973,5504030.9187427107,5614110.2178716082,5726391.0162112061,5840917.3380383765,5957734.0877401466,6076887.0673912242,6198422.994681417,6322389.5211998196,6448835.2510830583,6577809.7600342529,6709363.6147204358,6843548.3925556904,6980416.7018774292,7120022.2025238816,7262419.6268202057,7407664.8009815747,7555814.6669412265,7706927.3046117965,7861061.9545883844,8018279.0413019545,8178640.1966318451,8342208.2839864073,8509047.4228604883,8679223.0138796773,8852801.7643399127,{"$f":"NPV($D$79,QK65:ARH65)","v":9029851.7142526228},9210442.262905065,9394644.1959454548,9582529.7130034491,9774172.4558557607,9969647.5371477287,10169031.56968141,10372402.696280744,10579840.620245062,10791426.636402057,11007243.662771327,11227376.272850364,11451910.728534609,11680935.013683155,11914538.868342852,12152813.823642407,12395853.237369619,12643752.330243522,12896608.222895464,13154519.973571077,13417588.616567025,13685917.201415563,13959610.832830893,14238776.71143065,14523524.175246822,14813964.742040038,15110212.152431561,15412382.413867716,15720593.845430853,16034967.123512296,16355625.328361632,16682693.991527896,17016301.144207932,17356577.366516642,17703655.837695584,18057672.387274936,18418765.547204588,18787076.604970638,19162749.657712653,19545931.667358059,19936772.516789503,20335425.067061394,20742045.215681795,21156791.955975305,21579827.437543921,22011317.027840659,22451429.374873295,22900336.471052807,23358213.718203232,23825239.993748378,24301597.718089834,24787472.923192941,25283055.322394785,25788538.381448645,26304119.390819691,26829999.539245605,27366383.988575254,27913481.94989866,28471506.760980114,29040675.965006813,29621211.390662968,30213339.23354077,30817290.138895631,31433299.285756595,{"$f":"NPV($D$79,SW65:ATT65)","v":32061606.472396553},32702456.203170255,33356097.776723616,34022785.375579089,34702778.157097429,35396340.345818035,36103741.327174343,36825255.742582537,37561163.585896879,38311750.301224805,39077306.882090233,39858129.97193341,40654521.965930864,41466791.114116073,42295251.625779234,43140223.775120057,44002034.008123145,44881015.050622143,45777506.017514721,46691852.523084156,47624406.792378411,48575527.77359315,49545581.251398772,50534939.961142145,51543983.703852341,52573099.461966209,53622681.51568567,54693131.55986923,55784858.821348563,56898280.176554702,58033820.269325018,59191911.628752589,60372994.786925025,61577518.396390773,62805939.347172007,64058722.883132406,65336342.717490569,66639281.147250392,67968029.166307449,69323086.576964483,70704962.09957017,72114173.479976892,73551247.594482005,75016720.551899359,76511137.792373925,78035054.182526588,79589034.106486008,81173651.552327231,82789490.193405122,84437143.464029312,86117214.628890693,87830316.845601693,89577073.219669193,91358116.85116899,93174090.872337639,95025648.475241214,96913452.928618774,98838177.582939625,100800505.86263672,102801131.24441168,104840757.22042881,106920097.24512583,109039874.66428918,111200822.62494057,{"$f":"NPV($D$79,VI65:AWF65)","v":113403683.96448119},115649211.07743503,117938165.75801463,120271319.01661111,122649450.8681775,125073350.09033941,127543813.94891068,130061647.8883394,132627665.18443531,135242686.55655295,137907539.7362079,140623058.98889756,143390084.58568513,146209462.22086382,149082042.37176931,152008679.59654889,154990231.76540518,158027559.220532,161121523.85963711,164272988.13760588,167482813.98048419,170751861.60557935,174080988.24104965,177471046.73791894,180922884.06696749,184437339.69245559,188015243.81408942,191657415.46806812,195364660.47743899,199137769.24132991,202977514.35193905,206884648.02741402,210859899.34796354,214903971.28170028,219017537.48581967,223201238.86774859,227455679.88989174,231781424.60050318,236178992.37205115,240648853.32721061,245191423.43129817,249807059.22854826,254496052.19814703,259258622.7043238,264094913.5131169,269004982.84658813,273988796.94335872,279046222.09224296,284177016.10358047,289380819.18051273,294657144.14995587,300005366.01035392,305424710.75046545,310914243.39040214,316472855.19292116,322099249.9895339,327791929.5623194,333549178.01844841,339369045.09023714,345249328.28912985,351187553.83727443,357180956.29531664,363226456.79966533,369320639.8167612,{"$f":"NPV($D$79,XU65:AYR65)","v":375459728.31576681},381639557.25460869,387855545.26735622,394102664.4335317,400375408.00209183,406667755.9343937,412973138.12154543,419284395.12198001,425593736.25494903,431892694.8747834,438172080.63923758,444421928.57292211,450631444.71371579,456788948.11607414,462881808.97024977,468896382.58056593,474817938.92896396,480630587.53199947,486317197.28025401,491859310.92862612,497237053.88414288,502429036.91464889,507412252.37693524,512161963.5364272,516651586.52237558,520852564.43247336,524734233.06880027,528263677.75290662,531405580.63146418,534122057.84519839,536372485.89248765,538113316.4750247,539297879.06600845,539876170.39135861,539794629.96113348,538995900.73157179,537418573.91762686,534996916.91136903,531660583.19287193,527334303.04692745,521937553.8208366,515384208.37528855,507582160.29163593,498432924.30432725,487831210.32649118,475664469.32928097,461812409.22112519,446146478.75104606,428529317.33019841,408814168.52721304,386844254.84525824,362452111.2313329,335458874.60056406,305673526.47949922,272892085.68184227,236896747.72700962,197454967.4954493,154318481.38399515,107222264.97868839,55883422.000482701]
[null,null,"Value of Equity Flows before Tax Shield",{"$f":"G37","v":7.574802955665022E-2},{"$f":"NPV($D$80,E66:AAB66)","v":900.29924239972388},918.30522724771811,936.67133179267114,955.40475842852732,974.51285359710323,994.00311066904408,1013.8831728824279,1034.1608363400808,1054.8440530668836,1075.9409341282264,1097.4597528107911,1119.4089478670089,1141.7971268243557,1164.6330693608431,1187.9257307480657,1211.6842453630341,1235.9179302702914,1260.6362888757078,1285.8490146532229,1311.565994946294,1337.7973148452281,1364.5532611421343,1391.8443263649835,1419.6812128922927,1448.0748371501422,1477.0363338931554,1506.5770605710222,1536.7086017824561,1567.4427738181148,1598.7916292944851,1630.7674618803821,1663.3828111180053,1696.6504673403745,1730.5834766871967,1765.1951462209552,1800.4990491453864,1836.5090301283076,1873.2392107308867,1910.7039949455207,1948.9180748444526,1987.8964363413593,2027.654365068212,2068.2074523695956,2109.5716014170116,2151.7630334453806,2194.7982941143073,2238.6942599966228,2283.4681451965939,2329.1375081005554,2375.7202582625891,2423.2346634278865,2471.6993566964788,2521.1333438304555,2571.556010707101,2622.9871309212931,2675.4468735397722,2728.9558110106132,2783.5349272308863,2839.2056257755685,2895.9897382911468,2953.9095330570394,3012.9877237182536,3073.2474781927031,3134.712427756634,{"$f":"NPV($D$80,BQ66:ACN66)","v":3197.4066763118512},3261.3548098381839,3326.5819060350564,3393.1135441558604,3460.9758150390921,3530.195331339989,3600.7992379669258,3672.8152227264059,3746.2715271810812,3821.196957724856,3897.6208968795204,3975.5733148172967,4055.0847811138365,4136.1864767363004,4218.9102062712345,4303.2884103969118,4389.3541786050919,4477.141262177458,4566.6840874212812,4658.0177691700183,4751.178124553715,4846.2016870451289,4943.1257207864073,5041.988235202517,5142.8279999069819,5245.6845599055514,5350.5982511041238,5457.6102161267127,5566.762420449767,5678.0976688593237,5791.6596222371154,5907.4928146824805,6025.6426709768175,6146.1555243970897,6269.0786348858119,6394.4602075843259,6522.3494117369119,6652.7963999725935,6785.8523279730343,6921.5693745335675,7060.0007620253609,7201.2007772670613,7345.2247928137012,7492.1292886713481,7641.9718744462552,7794.8113119366999,7950.7075381771156,8109.7216889424053,8271.9161227231361,8437.3544451796097,8606.1015340852991,8778.2235647693542,8953.7880360671697,9132.8637967910727,9315.5210727296599,9501.8314941872013,9691.8681240740771,9885.7054865588634,10083.419596293643,10285.087988223313,10490.789747991788,10700.605542955949,10914.617653819643,11132.910006900946,{"$f":"NPV($D$80,EC66:AEZ66)","v":11355.56820704416},11582.679571190585,11814.333162620347,12050.619825879043,12291.632222403336,12537.464866858556,12788.214164203358,13043.97844749557,13304.858016454144,13570.95517679246,13842.374280338183,14119.221765955393,14401.60620128568,14689.638325323298,14983.431091842485,15283.099713692853,15588.761707981095,15900.536942156054,16218.547681015647,16542.918634653357,16873.777007364963,17211.252547532065,17555.477598503792,17906.587150496362,18264.718893530295,18630.013271426447,19002.613536882178,19382.665807648751,19770.319123832662,20165.72550634226,20569.040016504194,20980.420816871621,21400.029233248908,21828.029817956311,22264.590414360755,22709.882222696109,23164.079867201428,23627.361464600141,24099.908693950452,24581.906867891648,25073.545005315689,25575.015905492521,26086.516223677641,26608.246548231356,27140.411479281436,27683.219708957968,28236.884103234108,28801.621785402065,29377.654221220178,29965.207305761909,30564.511452002171,31175.801681175362,31799.317714940909,32435.304069390837,33084.010150939816,33745.690354130347,34420.604161395873,35109.016244818835,35811.196569922817,36527.420501542649,37257.968911809352,38003.128290296889,38763.190856370791,39538.454673783395,{"$f":"NPV($D$80,GO66:AHL66)","v":40329.223767563111},41135.808243238454,41958.524408448524,42797.694896985173,43653.648795316883,44526.721771640834,45417.25620751876,46325.601332143211,47252.113359291354,48197.155627015411,49161.098740129477,50144.320715543152,51147.207130505318,52170.151273809432,53213.554300024713,54277.82538681318,55363.381895388884,56470.649534191012,57600.062525827816,58752.063777359748,59927.10505398878,61125.647156221152,62348.160100574023,63595.123303894099,64867.025771366149,66164.366288279372,67487.653615627991,68837.406689626834,70214.15482521661,71618.437923635254,73050.806684148134,74511.822820004876,76002.059278720611,77522.100466762407,79072.542478726522,80653.993331102145,82267.07320070843,83912.414667902034,85590.662964647941,87302.476227550054,89048.525755946554,90829.496275162703,92646.08620503133,94499.007933782545,96388.988097413428,98316.76786464086,100283.10322755805,102288.76529810195,104334.54061044847,106421.23142945922,108549.65606529528,110720.6491943219,112935.06218643431,115193.7634389264,117497.63871704125,119847.5915013288,122244.54334195332,124689.43422008261,127183.2229165122,129726.88738765687,132321.42514906175,134967.85366658735,137667.21075541407,140420.55498702941,{"$f":"NPV($D$80,JA66:AJX66)","v":143228.9661043566},146093.54544517823,149015.41637404141,151995.72472278556,155035.63923989359,158136.35204882378,161299.07911550917,164525.06072520654,167815.56196888757,171171.87323934695,174595.31073724557,178087.21698726405,181648.96136458628,185281.94063190842,188987.57948719052,192767.33112236115,196622.6777932008,200555.13140061634,204566.23408354426,208657.55882371435,212830.71006250588,217087.32433013877,221429.07088745496,225857.65238053192,230374.80550838352,234982.30170402676,239681.94782915688,244475.5868827283,249365.09872369556,254352.40080821959,259439.44894160799,264628.23804530787,269920.80293922103,275319.21913968347,280825.60367338854,286442.11590760318,292170.95839697658,298014.37774729484,303974.66549650166,310054.15901334898,316255.24241401162,322580.34749704349,329031.95469702431,335612.59405728796,342324.84622209833,349171.34344867582,356154.77063945378,363277.86639499513,370543.42408795556,377954.29295853543,385513.37923182867,393223.64725753607,401088.12067245244,409109.88358622673,417292.08179082198,425637.92399416625,434150.68307848606,442833.69738379464,451690.37201706413,460724.18018756778,469938.66456894367,479337.43868848775,488924.18834424269,498702.67305042181,{"$f":"NPV($D$80,LM66:AMJ66)","v":508676.72751175164},518850.26312728989,529227.26952433307,539811.81612299907,550608.05373209319,561620.21617690881,572852.62195957138,584309.67595260171,595995.87112634059,607915.79031093314,620074.10799354757,632475.5921515458,645125.10612231633,658027.61051050026,671188.16513337591,684611.93100514123,698304.17236089543,712270.25872108201,726515.66699726495,741045.9836399589,755866.90682949079,770984.24871062359,786403.93767190794,802132.02067061584,818174.66560416925,834538.16372901865,851228.9321278726,868253.51622633112,885618.59235977905,903330.97039169795,921397.59638429666,939825.55532259424,958622.07389296324,977794.52331726509,997350.42224367999,1017297.4396953528,1037643.3980780139,1058396.2762477638,1079564.2126402343,1101155.5084623285,1123178.6309478146,1145642.2166780303,1168555.0749690128,1191926.1913264133,1215764.7309694712,1240080.0424255254,1264881.6611964006,1290179.313498165,1315982.9200756599,1342302.6000933873,1369148.6751041771,1396531.6730972929,1424462.3326274951,1452951.6070267169,1482010.668700001,1511650.9135073447,1541883.9652332719,1572721.6801457666,1604176.1516464346,1636259.7150137061,1668984.9522409311,1702364.6969712607,1736412.0395312803,1771140.3320653555,{"$f":"NPV($D$80,NY66:AOV66)","v":1806563.1937726717},1842694.5162491142,1879548.4689359805,1917139.504677779,1955482.3653911562,1994592.0878473236,2034484.0095701865,2075173.7748524591,2116677.3408922134,2159010.9840522124,2202191.3062445009,2246235.2414427847,2291160.0623251437,2336983.3870496596,2383723.1861657072,2431397.7896635104,2480025.8941648849,2529626.5702578085,2580219.2699778737,2631823.8344395123,2684460.5016199392,2738149.91429892,2792913.1281575444,2848771.6200390873,2905747.2963753128,2963862.5017814138,3023140.027823146,3083603.1219594316,3145275.4966641059,3208181.3387302896,3272345.3187610814,3337792.600850441,3404548.8524578246,3472640.2544806781,3542093.5115287658,3612935.8624042147,3685195.0907915574,3758899.5361619638,3834078.1048959461,3910760.2816289687,3988976.1408243747,4068756.3585782754,4150132.2246610289,4233135.6548001366,4317799.2032092568,4404156.0753685366,4492240.1410610424,4582085.9476707019,4673728.7337468741,4767204.4428409645,4862549.737620594,4959802.0142668458,5058999.4171604114,5160180.8538624076,5263386.0103957299,5368655.3668331942,5476030.2131985156,5585552.665686477,5697265.683208812,5811213.0842722608,5927439.5641956786,6045990.7126728566,6166913.0316883149,6290253.9537929203,{"$f":"NPV($D$80,QK66:ARH66)","v":6416061.86074684},6544386.102537266,6675277.0167783033,6808785.9485010114,6944965.2703415593,7083868.4031350538,7225549.8369241562,7370065.1523901327,7517471.0427152505,7667825.3358854549,7821187.0174419563,7977616.253690972,8137174.4153813403,8299924.1018587975,8465929.1657073628,8635254.7378873285,8807967.2533803321,8984134.4773513693,9163825.5318389572,9347110.9229837023,9534062.5688066892,9724753.827548692,9919259.5265817158,10117655.991904907,10320021.078236379,10526434.199713551,10736976.361214193,10951730.190311344,11170779.969874687,11394211.671331907,11622112.988603732,11854573.372726208,12091684.067174833,12333538.143904468,12580230.540120259,12831858.095794545,13088519.591944693,13350315.789688615,13617349.470092753,13889725.474830093,14167550.747663977,14450934.376775376,14739987.637951273,15034824.03865096,15335559.362969667,15642311.717517026,15955201.578230208,16274351.838140124,16599887.856111092,16931937.506574105,17270631.230273228,17616102.086047653,17968485.803669307,18327920.837758418,18694548.422799047,19068512.629277777,19449960.420967203,19839041.71337923,20235909.433411192,20640719.58020898,21053631.287272993,21474806.885830548,21904411.969501629,22342615.460283644,{"$f":"NPV($D$80,SW66:ATT66)","v":22789589.675881356},23245510.398409124,23710556.944492795,24184912.236798722,24668762.877018299,25162299.220335793,25665715.451408982,26179209.661891326,26702983.929525044,27237244.398834802,27782201.36345217,28338069.350100581,28905067.204271547,29483418.177622091,30073350.017124243,30675095.055997178,31288890.306451697,31914977.55427856,32553603.455310021,33205019.63378457,33869482.782644339,34547254.765793778,35238602.722349696,35943799.172906756,36663122.127849132,37396855.197730608,38145287.705750093,38908714.802342869,39687437.581911758,40481763.201714382,41292005.002927303,42118482.633897655,42961522.175598472,43821456.269293196,44698624.246416934,45593372.260674343,46506053.422353663,47437027.934845209,48386663.233356684,49355334.12580052,50343422.935832061,51351319.648003623,52379422.054992646,53428135.906856418,54497875.062251709,55589061.641547844,56702126.181754664,57837507.793164641,58995654.317603722,60177022.488162763,61382078.090267502,62611296.123925909,63865160.966969222,65144166.539083421,66448816.46639996,67779624.246391326,69137113.412781298,70521817.700156555,71934281.207923263,73375058.563216314,74844715.082331255,76343826.930195257,77872981.277353272,79432776.453882992,{"$f":"NPV($D$80,VI66:AWF66)","v":81023822.0996003},82646739.309848011,84302160.776093915,85990730.920488328,87713106.023446679,89469954.343236431,91261956.22644873,93089804.208128422,94954203.100225061,96855870.06689766,98795534.685076326,100773938.98853101,102791837.49354525,104849997.20411266,106949197.59439117,109090230.56594366,111273900.37707593,113501023.54133986,115772428.69201078,118088956.4090724,120451459.00492562,122860800.26472095,125317855.13684502,127823509.36871079,130378659.08257574,132984210.28566067,135641078.30834663,138350187.16369471,141112468.8209537,143928862.38509598,146800313.17374617,149727771.68212798,152712192.42586827,155754532.65063423,158855750.89664897,162016805.4051289,165238652.3525975,168522243.89785144,171868526.02508241,175278436.16528362,178752900.57658097,182292831.46251273,185899123.80555236,189572651.8912735,193314265.49653301,197124785.71283764,201005000.3736935,204955659.05215508,208977467.59202084,213071082.13311723,217237102.58787116,221476065.52285719,225788436.39522839,230174601.08984089,234634856.69845662,239169401.47764271,243778323.91681054,248461590.84227958,253219034.47721416,258050338.37079027,262955022.10292181,267932424.66328642,272981686.39520931,278101729.38610774,{"$f":"NPV($D$80,XU66:AYR66)","v":283291236.17666072},288548626.65054333,293872032.95544308,299259272.29404432,304707817.4107039,310214764.58551633,315776798.93236303,321390156.78119659,327050584.90721554,332753296.35054684,338492922.54954463,344263461.48866057,350058221.53792888,355869760.63531941,361689820.43538058,367509255.0175398,373317953.71503365,379104757.59045553,384857369.04618871,390562254.01726604,396204536.15029365,401767882.3246851,407234378.82133442,412584397.3887251,417796450.39697391,422847034.20617223,427710459.80614704,432358669.71015275,436761040.00445551,440884166.36896944,444691632.79041934,448143761.58852899,451197343.26678258,453805344.58186609,455916593.09919471,457475436.36535811,458421373.68100423,458688658.29886276,458205867.7003457,456895439.4195174,454673169.68412888,451447671.92875087,447119792.00361806,441581976.65328372,434717591.57019162,426400185.03828585,416492692.86915815,404846579.99623019,391300913.72917777,375681363.27920407,357799119.74363995,337449730.2833389,314411839.73588872,288445832.37902367,259292365.98884419,226670789.72333401,190277436.69977796,149783781.42132708,104834451.43913865,55045081.807950482]
[]
[null,null,"Interest Percent",null,{"$f":"E60/E54","v":0.68161177465611766},0.68161177465611833,0.68161177465611711,0.68161177465611533,0.681611774656113,0.681611774656112,0.68161177465611078,0.68161177465610789,0.68161177465610778,0.68161177465610456,0.68161177465610256,0.68161177465610168,0.6816117746560969,0.68161177465609635,0.68161177465609268,0.68161177465608969,0.6816117746560888,0.68161177465608436,0.68161177465608291,0.68161177465607947,0.68161177465607625,0.68161177465607337,0.6816117746560697,0.68161177465606537,0.68161177465606282,0.68161177465605871,0.68161177465605483,0.68161177465604905,0.68161177465604494,0.68161177465604039,0.68161177465603651,0.68161177465602951,0.68161177465602552,0.68161177465601919,0.68161177465601253,0.68161177465600586,0.68161177465600109,0.68161177465599476,0.6816117746559871,0.68161177465597989,0.68161177465597367,0.68161177465596334,0.68161177465595713,0.68161177465594736,0.68161177465593736,0.68161177465592859,0.68161177465591904,0.68161177465590694,0.68161177465589673,0.6816117746558874,0.68161177465587441,0.68161177465586276,0.68161177465584843,0.68161177465583578,0.68161177465582246,0.6816117746558068,0.68161177465579081,0.68161177465577405,0.68161177465575684,0.6816117746557393,0.68161177465572109,0.68161177465570177,0.68161177465568223,0.68161177465566147,{"$f":"BQ60/BQ54","v":0.68161177465564071},0.68161177465561718,0.68161177465559208,0.68161177465556821,0.68161177465554212,0.68161177465551526,0.68161177465548572,0.68161177465545475,0.68161177465542411,0.68161177465539158,0.68161177465535883,0.68161177465532241,0.68161177465528466,0.6816117746552468,0.68161177465520761,0.68161177465516187,0.68161177465511846,0.68161177465507272,0.68161177465502409,0.68161177465497325,0.68161177465492173,0.68161177465486644,0.6816117746548086,0.68161177465474876,0.68161177465468492,0.68161177465462008,0.6816117746545507,0.6816117746544782,0.68161177465440392,0.68161177465432621,0.68161177465424316,0.6816117746541579,0.68161177465406864,0.68161177465397549,0.6816117746538769,0.68161177465377643,0.68161177465366873,0.68161177465355705,0.68161177465344136,0.68161177465331946,0.68161177465319278,0.68161177465306055,0.68161177465292144,0.681611774652777,0.68161177465262468,0.68161177465246814,0.68161177465230183,0.68161177465212974,0.68161177465194911,0.68161177465176137,0.68161177465156464,0.68161177465135558,0.68161177465114176,0.68161177465091793,0.68161177465068268,0.68161177465043699,0.68161177465018152,0.68161177464991418,0.68161177464963263,0.68161177464934042,0.68161177464903566,0.68161177464871581,0.6816117746483823,0.68161177464803335,{"$f":"EC60/EC54","v":0.68161177464767009},0.68161177464728917,0.68161177464689093,0.68161177464647638,0.68161177464604195,0.68161177464558786,0.68161177464511469,0.68161177464461908,0.68161177464410139,0.68161177464356137,0.68161177464299427,0.68161177464240574,0.68161177464178913,0.68161177464114497,0.68161177464046963,0.6816117746397673,0.68161177463903277,0.68161177463826561,0.6816117746374597,0.68161177463662159,0.68161177463574696,0.68161177463483025,0.68161177463387457,0.68161177463287403,0.68161177463182943,0.68161177463073708,0.68161177462959677,0.68161177462840594,0.68161177462716138,0.68161177462585998,0.68161177462450118,0.68161177462308009,0.68161177462159694,0.68161177462004696,0.68161177461842459,0.68161177461673272,0.68161177461496369,0.68161177461311562,0.68161177461118438,0.68161177460916644,0.68161177460705835,0.68161177460485656,0.68161177460255251,0.68161177460014599,0.68161177459763289,0.68161177459500744,0.68161177459226352,0.68161177458939715,0.68161177458640176,0.68161177458327127,0.68161177458000077,0.68161177457658373,0.68161177457301247,0.68161177456928213,0.68161177456538424,0.68161177456130961,0.68161177455705413,0.68161177455260713,0.68161177454796107,0.68161177454310673,0.68161177453803301,0.68161177453273269,0.68161177452719213,0.68161177452140675,{"$f":"GO60/GO54","v":0.68161177451536092},0.68161177450904142,0.68161177450244004,0.68161177449554289,0.6816117744883351,0.6816117744808039,0.68161177447293519,0.68161177446471377,0.6816117744561222,0.68161177444714638,0.68161177443776622,0.68161177442796606,0.68161177441772536,0.68161177440702581,0.68161177439584764,0.68161177438416476,0.68161177437195974,0.68161177435920661,0.68161177434588094,0.68161177433195597,0.68161177431740771,0.68161177430220743,0.68161177428632136,0.68161177426972552,0.68161177425238584,0.68161177423426422,0.68161177421533115,0.68161177419555108,0.68161177417488017,0.68161177415328367,0.6816117741307155,0.68161177410713403,0.68161177408249685,0.68161177405675422,0.68161177402985529,0.68161177400174977,0.68161177397238237,0.68161177394169803,0.68161177390963568,0.68161177387613525,0.68161177384113136,0.68161177380455629,0.68161177376633941,0.68161177372640813,0.68161177368468417,0.68161177364108871,0.68161177359553748,0.68161177354793978,0.68161177349820801,0.68161177344624468,0.68161177339194801,0.68161177333521417,0.68161177327593514,0.68161177321399602,0.68161177314927957,0.68161177308165655,0.68161177301099796,0.68161177293716835,0.68161177286002639,0.68161177277942409,0.68161177269520334,0.68161177260720363,0.68161177251525273,0.68161177241917847,{"$f":"JA60/JA54","v":0.68161177231879055},0.68161177221390024,0.6816117721042998,0.68161177198978296,0.68161177187012612,0.68161177174509902,0.68161177161446151,0.68161177147796193,0.68161177133533657,0.68161177118631067,0.681611771030597,0.68161177086789604,0.68161177069789203,0.68161177052026067,0.68161177033465647,0.6816117701407246,0.68161176993808892,0.68161176972636006,0.68161176950512814,0.68161176927397038,0.68161176903243648,0.68161176878006469,0.68161176851636918,0.68161176824083758,0.68161176795294187,0.68161176765212594,0.68161176733781115,0.68161176700939052,0.68161176666623291,0.68161176630767373,0.6816117659330263,0.68161176554156355,0.6816117651325343,0.68161176470514895,0.6816117642585845,0.68161176379198019,0.68161176330443607,0.68161176279501257,0.68161176226272913,0.68161176170655735,0.68161176112542743,0.6816117605182177,0.68161175988375944,0.68161175922082828,0.68161175852814848,0.68161175780438177,0.68161175704813604,0.68161175625795312,0.6816117554323109,0.68161175456961476,0.68161175366820548,0.68161175272634245,0.68161175174221322,0.68161175071392122,0.68161174963948168,0.68161174851682516,0.68161174734378704,0.68161174611810882,0.68161174483742615,0.68161174349927089,0.68161174210106501,0.68161174064011221,0.68161173911359763,0.68161173751857762,{"$f":"LM60/LM54","v":0.68161173585197887},0.68161173411059106,0.68161173229105465,0.68161173038986422,0.68161172840335693,0.68161172632770084,0.68161172415889848,0.68161172189276642,0.6816117195249386,0.68161171705085177,0.68161171446573809,0.68161171176461366,0.68161170894227241,0.68161170599327459,0.68161170291193685,0.68161169969232038,0.68161169632821716,0.68161169281314804,0.68161168914033377,0.68161168530269822,0.68161168129284255,0.68161167710303994,0.6816116727252155,0.68161166815092833,0.68161166337136447,0.6816116583773103,0.68161165315914585,0.68161164770680382,0.68161164200978397,0.6816116360571014,0.68161162983728607,0.68161162333834535,0.68161161654775659,0.68161160945243204,0.68161160203869731,0.68161159429225981,0.68161158619818896,0.68161157774088654,0.68161156890405272,0.68161155967065346,0.68161155002289397,0.68161153994217683,0.68161152940907599,0.68161151840328704,0.68161150690359829,0.68161149488784623,0.68161148233287083,0.68161146921447457,0.68161145550737379,0.68161144118514727,0.68161142622019211,0.68161141058366503,0.68161139424542838,0.68161137717399134,0.68161135933644967,0.68161134069842533,0.68161132122399593,0.68161130087562405,0.68161127961409274,0.6816112573984221,0.68161123418579306,0.68161120993146618,0.68161118458869563,0.68161115810863271,{"$f":"NY60/NY54","v":0.68161113044024235},0.68161110153019633,0.68161107132277443,0.68161103975975312,0.68161100678029907,0.68161097232084811,0.68161093631498448,0.68161089869330915,0.6816108593833119,0.68161081830922532,0.68161077539188397,0.68161073054857091,0.68161068369285371,0.68161063473442396,0.68161058357891968,0.6816105301277452,0.6816104742778768,0.68161041592167049,0.68161035494665401,0.68161029123530137,0.6816102246648168,0.68161015510689338,0.68161008242746568,0.68161000648645231,0.68160992713748458,0.68160984422762616,0.68160975759707743,0.68160966707886794,0.6816095724985326,0.68160947367377966,0.68160937041413483,0.68160926252057485,0.68160914978514742,0.68160903199056955,0.68160890890980264,0.68160878030562289,0.68160864593015913,0.68160850552441743,0.68160835881778103,0.68160820552748957,0.68160804535809216,0.68160787800087919,0.68160770313328933,0.68160752041828365,0.68160732950369973,0.6816071300215687,0.68160692158741187,0.68160670379949517,0.68160647623805493,0.68160623846449397,0.68160599002052669,0.68160573042730699,0.68160545918449555,0.68160517576930169,0.68160487963547478,0.68160457021224707,0.68160424690324228,0.68160390908531399,0.68160355610735657,0.68160318728904501,0.68160280191951972,0.68160239925602606,0.68160197852247095,0.68160153890793762,{"$f":"QK60/QK54","v":0.68160107956511784},0.68160059960867758,0.68160009811355327,0.68159957411316874,0.68159902659756821,0.68159845451147816,0.6815978567522637,0.68159723216780799,0.68159657955429553,0.68159589765388195,0.68159518515227879,0.68159444067622099,0.68159366279080735,0.68159284999675185,0.68159200072748138,0.6815911133461231,0.68159018614234435,0.68158921732906308,0.68158820503899697,0.6815871473210674,0.68158604213663787,0.68158488735558642,0.68158368075219944,0.68158242000087987,0.68158110267166727,0.68157972622555307,0.68157828800958897,0.68157678525177001,0.68157521505569307,0.68157357439497923,0.68157186010743154,0.68157006888895033,0.68156819728715667,0.68156624169474211,0.68156419834251636,0.68156206329213975,0.68155983242853735,0.68155750145196192,0.68155506586971326,0.68155252098746932,0.68154986190024625,0.68154708348294979,0.68154418038047737,0.68154114699742019,0.68153797748726186,0.68153466574111954,0.68153120537596146,0.68152758972231231,0.68152381181139665,0.68151986436169998,0.68151573976494684,0.68151143007142689,0.68150692697467596,0.68150222179546627,0.68149730546507947,0.68149216850782512,0.68148680102277981,0.68148119266470042,0.68147533262409055,0.68146920960636137,0.68146281181006507,0.68145612690414659,0.68144914200418139,0.68144184364753591,{"$f":"SW60/SW54","v":0.68143421776742596},0.68142624966579901,0.68141792398500978,0.68140922467821841,0.6814001349784593,0.68139063736632965,0.68138071353621843,0.68137034436102706,0.68135950985530291,0.68134818913671791,0.68133636038582379,0.6813240008039958,0.68131108656948791,0.68129759279152391,0.6812834934623212,0.68126876140695969,0.68125336823101068,0.6812372842658112,0.68122047851127365,0.68120291857614013,0.68118457061555204,0.68116539926582309,0.68114536757626432,0.6811244369379853,0.68110256700946381,0.68107971563880187,0.681055838782477,0.68103089042045528,0.68100482246749261,0.68097758468045766,0.68094912456148826,0.68091938725681278,0.68088831545102413,0.68085584925660814,0.68082192609852021,0.6807864805935786,0.68074944442443941,0.68071074620793315,0.68067031135747225,0.68062806193929648,0.68058391652226669,0.6805377900209103,0.68048959353143235,0.680439234160363,0.68038661484551133,0.68033163416889453,0.68027418616126067,0.68021416009784796,0.68015144028497276,0.68008590583704431,0.68001743044356922,0.67994588212570362,0.67987112298187569,0.67979300892199901,0.67971138938975395,0.67962610707239945,0.67953699759758435,0.67944388921652354,0.67934660247297873,0.67924494985737416,0.67913873544539294,0.67902775452035158,0.6789117931786357,0.67879062791741995,{"$f":"VI60/VI54","v":0.67866402520389246},0.67853174102514668,0.67839352041787193,0.67824909697693814,0.67809819234193225,0.67794051566064784,0.6777757630284964,0.67760361690276794,0.67742374549060214,0.67723580210949075,0.67703942451908661,0.67683423422302613,0.67661983573941886,0.67639581583859509,0.67616174274665586,0.67591716531327428,0.67566161214215181,0.67539459068245256,0.67511558627946988,0.67482406118267835,0.67451945350928488,0.67420117616125741,0.67386861569375933,0.67352113113279943,0.67315805273982743,0.67277868072088265,0.67238228387782195,0.67196809819901038,0.67153532538677352,0.67108313131876995,0.6706106444403056,0.67011695408451122,0.66960110871713052,0.66906211410253902,0.66849893138746774,0.66791047509872514,0.66729561105106561,0.66665315416117077,0.66598186616353161,0.66528045322382878,0.66454756344520416,0.66378178426263013,0.66298163972034418,0.66214558762710563,0.66127201658378787,0.66035924287758752,0.65940550723684621,0.65840897144025101,0.65736771477385991,0.65627973032913989,0.65514292113486439,0.65395509611543445,0.65271396586781816,0.65141713824897596,0.65006211376526779,0.64864628075494912,0.64716691035448159,0.6456211512389427,0.64400602412641139,0.64231841603572692,0.640555074286556,0.63871260023020815,0.63678744269911092,0.6347758911623208,{"$f":"XU60/XU54","v":0.63267406857388353},0.63047792390024782,0.62818322431234097,0.62578554702725508,0.62328027078381376,0.62066256693559807,0.61792739014425424,0.61506946865515788,0.6120832941366815,0.60896311106348722,0.60570290562337925,0.60229639412633795,0.59873701089339393,0.59501789560199736,0.5911318800634966,0.58707147440723706,0.58282885264465212,0.57839583758552648,0.57376388507735321,0.56892406753741342,0.5638670567458357,0.55858310586647031,0.55306203066092652,0.54729318985956521,0.54126546465161474,0.53496723725487449,0.52838636852371168,0.52151017455217952,0.51432540222717782,0.50681820368452013,0.4989741096186916,0.49077800139483885,0.48221408190925497,0.47326584514218462,0.46391604434427464,0.45414665879534727,0.44393885907142983,0.43327297075309518,0.42212843650516718,0.41048377645470169,0.3983165467908763,0.38560329650699554,0.37231952220123693,0.35843962084901759,0.34393684045596157,0.32878322849635055,0.31294957803768331,0.29640537144750129,0.27911872157398498,0.26105631028695031,0.24218332426078976,0.22246338787558939,0.20185849310709256,0.18032892627038322,0.15783319147609434,0.13432793065161194,0.10976783997312424,8.4105582547447572E-2,5.7291697175333493E-2,2.9274503020407572E-2]
[]
[]
[null,null,"Gross Debt Percent",{"$f":"E85/100","v":0.6},60]
[null,null,"Tax Rate",{"$f":"E86/100","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":"D85*D95","v":1310.7918743386879},null,null,null,null,null,null,null,null,null,null,null,"Net of Tax",{"$f":"E54","v":100},{"$f":"Q87/(I95-D52)","v":2184.653123897921},{"$f":"E69","v":639.01103787688703},{"$f":"E74","v":172.04143290269582},{"$f":"S87-T87","v":466.96960497419121}]
[null,null,"Net of Tax Debt Value",{"$f":"D87*(1-D86)","v":917.55431203708144},null,null,null,null,null,null,null,null,null,null,null,"Gross",{"$f":"Q87","v":100},{"$f":"Q88/(I101-D52)","v":-5000}]
[null,null,"Tax Shield",{"$f":"D87-D88","v":393.23756230160643},null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"R88-R87","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",{"$f":"D88","v":917.55431203708144},{"$f":"D93/D95","v":0.41999999999999993},{"$f":"F99","v":0.4},{"$f":"D5+D4*F93","v":5.2000000000000005E-2},{"$f":"G93","v":5.2000000000000005E-2},{"$f":"H93*E93","v":2.1839999999999998E-2}]
[null,null,"Net of Tax Equity",{"$f":"D95-D93","v":1267.0988118607318},{"$f":"D94/D95","v":0.58000000000000007},{"$f":"(I17-F93*E93)/E94","v":1.1916009852216745},null,{"$f":"I94/E94","v":7.574802955665022E-2},{"$f":"I95-I93","v":4.3933857142857136E-2},null,null,null,null,null,"Growth",{"$f":"D52","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",{"$f":"D87-D93+D95","v":2577.8906861994196}]
[]
[null,null,null,"Amount","Percent","Beta","Pre-tax Cost","At-Cost","WACC",null,null,null,null,null,null,null,"Need to Compute"]
[null,null,"Gross Debt",{"$f":"D87","v":1310.7918743386879},{"$f":"D99/D101","v":-0.26215837486773758},{"$f":"D32","v":0.4},{"$f":"D5+F99*D4","v":5.2000000000000005E-2},{"$f":"G99*(1-D86)","v":3.6400000000000002E-2},null,{"$f":"G99*(1-D86)","v":3.6400000000000002E-2},{"$f":"#REF!-#REF!","v":{"$error":"#REF!"}},null,{"$f":"H99/G99","v":0.7},{"$f":"1-M99","v":0.30000000000000004},{"$f":"D86","v":0.3},{"$f":"1-O99","v":0.7},{"$f":"M99/P99","v":1}]
[null,null,"Gross Equity",{"$f":"D101-D99","v":-6310.7918743386881},{"$f":"D100/D101","v":1.2621583748677376},{"$f":"F94","v":1.1916009852216745},{"$f":"F100*D4+D5","v":7.5748029556650234E-2},{"$f":"H94","v":7.574802955665022E-2}]
[null,null,"Total Gross EV",{"$f":"R88","v":-5000},null,{"$f":"I17","v":0.85912857142857135},null,null,null,null,{"$f":"G99","v":5.2000000000000005E-2},{"$f":"K101*(1-D86)/(1-P94)","v":3.7142857142857144E-2},{"$f":"K101*(1-D86)*Q99","v":3.6400000000000002E-2}]