{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Cap Exp Analysis","Theoretical Depreciation","User Function Method","Summary","Sheet3"],"not_rendered":{"charts":4,"images":0,"macros":1,"external_links":0,"defined_names":5,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"User Function Method","index":2,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cap Exp Analysis","index":0,"n_rows":36,"n_cols":18,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Plant Life",{"$f":"'Theoretical Depreciation'!E18","v":15}]
[]
[null,null,null,"Historic Growth",{"$f":"Summary!D5","v":0.12},12]
[null,null,null,"Modelled Growth",{"$f":"Summary!D6","v":0.09},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D4&\" \"&TEXT(E4,\"##.00%\")","v":"Historic Growth 12.00%"}]
[null,null,null,"Terminal Growth",{"$f":"Summary!D7","v":0.03},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D5&\" \"&TEXT(E5,\"##.00%\")","v":"Modelled Growth 9.00%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D6&\" \"&TEXT(E6,\"##.00%\")","v":"Terminal Growth 3.00%"}]
[null,null,null,null,"Cap Exp to Dep",null,"Percent Difference"]
[null,null,null,null,"Ratio","Value","from True Value"]
[null,null,null,"Theoretically Correct Value",null,{"$f":"'Theoretical Depreciation'!E86","v":844.59558512539752}]
[null,null,null,"No Stable Value Adjustment",{"$f":"'Theoretical Depreciation'!E91","v":1.7098521481505611},{"$f":"'Theoretical Depreciation'!E96","v":452.5601384183426},{"$f":"F11/$F$10-1","v":-0.46416942452860355}]
[null,null,null,"Simple Stable Value Adjustment",{"$f":"'Theoretical Depreciation'!E102","v":1.2199016572177872},{"$f":"'Theoretical Depreciation'!E104","v":797.336041471106},{"$f":"F12/$F$10-1","v":-5.5955234063027826E-2}]
[null,null,null,"Adjustment with Historic Growth",{"$f":"'Theoretical Depreciation'!E112","v":1.1512690194540558},{"$f":"'Theoretical Depreciation'!E114","v":845.63251246264906},{"$f":"F13/$F$10-1","v":1.2277205274493497E-3}]
[]
[]
[]
[]
[null,null,null,null,"Value"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D10","v":"Theoretically Correct Value"},{"$f":"F10","v":844.59558512539752}]
[null,null,null,{"$f":"D11","v":"No Stable Value Adjustment"},{"$f":"F11","v":452.5601384183426}]
[null,null,null,{"$f":"D12","v":"Simple Stable Value Adjustment"},{"$f":"F12","v":797.336041471106}]
[null,null,null,{"$f":"D13","v":"Adjustment with Historic Growth"},{"$f":"F13","v":845.63251246264906}]

{"sheet":"Theoretical Depreciation","index":1,"n_rows":158,"n_cols":307,"rows_kept":158,"cut":false,"hidden":false,"merged":[]}
["Timing",null,null,"Sheet",{"$f":"sheet_name(E2)","v":"Theoretical Depreciation"}]
[null,null,null,"Period","Test","Growth",0,{"$f":"G2+1","v":1},{"$f":"H2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BT2+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EF2+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GR2+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JD2+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
[null,null,null,"Historic Period",{"$f":"COUNTIF(H3:KU3,TRUE)","v":12},{"$f":"F13","v":0.12},null,{"$f":"H2<=$E$13","v":true},true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BT2<=$E$13","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EF2<=$E$13","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GR2<=$E$13","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JD2<=$E$13","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Modelled Period",{"$f":"COUNTIF(H4:KU4,TRUE)","v":10},{"$f":"F14","v":0.09},null,{"$f":"AND(H2>$E$13,H2<=$E$13+$E$14)","v":false},false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BT2>$E$13,BT2<=$E$13+$E$14)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EF2>$E$13,EF2<=$E$13+$E$14)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GR2>$E$13,GR2<=$E$13+$E$14)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JD2>$E$13,JD2<=$E$13+$E$14)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Long-term Period",{"$f":"COUNTIF(H5:KU5,TRUE)","v":278},{"$f":"F15","v":0.03},null,{"$f":"H2>$E$13+$E$14","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BT2>$E$13+$E$14","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EF2>$E$13+$E$14","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GR2>$E$13+$E$14","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JD2>$E$13+$E$14","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,"Terminal Period",{"$f":"COUNTIF(H6:KU6,TRUE)","v":1},null,null,{"$f":"H2=($E$3+$E$4)","v":false},{"$f":"I2=($E$3+$E$4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BU2=($E$3+$E$4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EG2=($E$3+$E$4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GS2=($E$3+$E$4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JE2=($E$3+$E$4)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Test",{"$f":"AND(H7:KU7)","v":true},null,null,{"$f":"SUMPRODUCT(H3:H5*1)=1","v":true},{"$f":"SUMPRODUCT(I3:I5*1)=1","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"SUMPRODUCT(BU3:BU5*1)=1","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"SUMPRODUCT(EG3:EG5*1)=1","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"SUMPRODUCT(GS3:GS5*1)=1","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"SUMPRODUCT(JE3:JE5*1)=1","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,"Last Historic Period",null,null,null,{"$f":"H2=$E$3","v":false},{"$f":"I2=$E$3","v":false},false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BU2=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EG2=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GS2=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JE2=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"First Modelled Period",null,null,null,{"$f":"H2=$E$3+1","v":false},{"$f":"I2=$E$3+1","v":false},false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BU2=$E$3+1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EG2=$E$3+1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GS2=$E$3+1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JE2=$E$3+1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Historic","Modelled","Long-term"]
[null,null,"Periods",null,"Period","Growth",null,null,null,null,"Accumulated Depreciation to Gross Plant",{"$f":"INDEX(70:70,MATCH($E$13,$2:$2))","v":0.3986847165081962},{"$f":"INDEX(70:70,MATCH($E$13+$E$14,$2:$2))","v":0.43591646356828573},{"$f":"AVERAGE(OFFSET(H70,0,E13+E14,1,100))","v":0.49656266576039065}]
[null,null,null,"Historic Period",12,{"$f":"G13/100","v":0.12},12,null,null,null,"Net Plant Depreciation Rate",0.12417218770666916,0.12900893827025128,{"$f":"INDEX(71:71,MATCH(300,$2:$2))","v":0.13642644249957225}]
[null,null,null,"Modelled Period",10,{"$f":"G14/100","v":0.09},9,null,null,null,"Capital Expenditures to Depreciation",1.9663960666697153,1.7098521481505611,{"$f":"INDEX(72:72,MATCH(300,$2:$2))","v":1.2198743481181202}]
[null,null,null,"Long-term Period",null,{"$f":"G15/100","v":0.03},3,null,null,null,"Retirements as Percent of Depreciation",0.35925320952685708,0.47132003805881656,{"$f":"INDEX(73:73,MATCH(300,$2:$2))","v":0.78298114423462506}]
[null,null,null,null,null,null,null,null,null,null,"Retirements as Percent of Gross Plant",2.3950213968457135E-2,3.142133587058777E-2,{"$f":"INDEX(74:74,MATCH(300,$2:$2))","v":5.2198742948975002E-2}]
[null,null,"Initial Gross Plant",null,100,null,null,null,null,null,"Retirements as Percent of Net Plant",3.9829711011800002E-2,5.570333796542476E-2,{"$f":"INDEX(75:75,MATCH(300,$2:$2))","v":0.10370842414680335}]
[null,null,"Plant Life",null,15,null,null,null,null,null,"Gross Plant Depreciation Rate",{"$f":"1/$E$18","v":6.6666666666666666E-2},{"$f":"1/$E$18","v":6.6666666666666666E-2},{"$f":"1/$E$18","v":6.6666666666666666E-2}]
[null,null,"Accumulated Depreciation",null,{"$f":"Fixed*E17","v":39.867841677068569}]
[null,null,"Random Factor",null,0,null,null,null,null,null,"Implied Growth from User Function",{"$f":"Growth_Find(L12,E18,3)","v":0.12000225041400066},{"$f":"Growth_Find(M12,E18,3)","v":8.3457014666001014E-2},{"$f":"Growth_Find(N12,E18,3)","v":3.0089339244000965E-2},null,{"$f":"show_formulaR(N20)","v":"< ---- =Growth_Find(N12,E18,3)"}]
[null,null,"Compound Growth",null,{"$f":"(INDEX(27:27,MATCH(E13,2:2))/H27)^(1/(E13-1))-1","v":0.12000000000000011},null,null,null,null,null,"Input Growth",{"$f":"F13","v":0.12},{"$f":"F14","v":0.09},{"$f":"F15","v":0.03}]
[null,null,"Return",null,0.15]
[null,null,"WACC",null,0.12]
[]
["Analysis"]
[null,null,null,"Growth Rate",null,null,null,{"$f":"IF(H3,SUMPRODUCT(H3:H5*$F$3:$F$5)+(RAND()-0.5)*$E$20,SUMPRODUCT(H3:H5*$F$3:$F$5))","v":0.12},{"$f":"IF(I3,SUMPRODUCT(I3:I5*$F$3:$F$5)+(RAND()-0.5)*$E$20,SUMPRODUCT(I3:I5*$F$3:$F$5))","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"IF(AO3,SUMPRODUCT(AO3:AO5*$F$3:$F$5)+(RAND()-0.5)*$E$20,SUMPRODUCT(AO3:AO5*$F$3:$F$5))","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"IF(BU3,SUMPRODUCT(BU3:BU5*$F$3:$F$5)+(RAND()-0.5)*$E$20,SUMPRODUCT(BU3:BU5*$F$3:$F$5))","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"IF(EG3,SUMPRODUCT(EG3:EG5*$F$3:$F$5)+(RAND()-0.5)*$E$20,SUMPRODUCT(EG3:EG5*$F$3:$F$5))","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"IF(GS3,SUMPRODUCT(GS3:GS5*$F$3:$F$5)+(RAND()-0.5)*$E$20,SUMPRODUCT(GS3:GS5*$F$3:$F$5))","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"IF(JE3,SUMPRODUCT(JE3:JE5*$F$3:$F$5)+(RAND()-0.5)*$E$20,SUMPRODUCT(JE3:JE5*$F$3:$F$5))","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"Gross Plant",null,null,{"$f":"E17","v":100},{"$f":"G27*(1+H26)","v":112.00000000000001},{"$f":"H27*(1+I26)","v":125.44000000000003},140.49280000000005,157.35193600000005,176.23416832000007,197.38226851840008,221.0681407406081,247.59631762948109,277.30787574501886,310.58482083442118,347.85499933455174,389.59759925469797,424.6613831876208,462.88090767450672,504.54018936521237,549.94880640808151,599.44419898480885,653.39417689344168,712.19965281385146,776.29762156709819,846.16440750813706,922.31920418386949,949.98878030938556,978.4884437186671,1007.8430970302271,1038.078389941134,1069.220741639368,1101.2973638885492,1134.3362848052057,1168.3663733493618,1203.4173645498427,1239.5198854863379,1276.7054820509281,1315.006646512456,1354.4568459078296,1395.0905512850645,1436.9432678236165,1480.0515658583249,1524.4531128340748,1570.186706219097,1617.29230740567,1665.8110766278403,1715.7854089266755,1767.2589711944759,1820.2767403303101,1874.8850425402195,1931.1315938164262,1989.0655416309189,2048.7375078798464,2110.1996331162418,2173.5056221097293,2238.710790773021,2305.8721144962119,2375.0482779310983,2446.2997262690315,2519.6887180571025,2595.2793795988155,2673.13776098678,2753.3318938163834,2835.931850630875,2921.0098061498015,3008.6401003342958,3098.8993033443248,3191.8662824446546,3287.6222709179942,{"$f":"BT27*(1+BU26)","v":3386.2509390455343},3487.8384672169004,3592.4736212334074,3700.2478298704095,3811.255264766522,3925.592922709518,4043.3607103908034,4164.661531702528,4289.6013776536038,4418.2894189832123,4550.8381015527084,4687.3632445992898,4827.9841419372688,4972.823666195387,5122.0083761812484,5275.6686274666863,5433.9386862906867,5596.9568468794077,5764.8655522857898,5937.8115188543634,6115.945864419994,6299.4242403525941,6488.4069675631717,6683.0591765900672,6883.5509518877698,7090.0574804444032,7302.7592048577353,7521.8419810034675,7747.4972404335713,7979.9221576465789,8219.3198223759773,8465.8994170472561,8719.8763995586742,8981.4726915454339,9250.9168722917966,9528.4443784605501,9814.2977098143674,10108.726641108799,10411.988440342062,10724.348093552324,11046.078536358895,11377.460892449662,11718.784719223153,12070.348260799849,12432.458708623844,12805.43246988256,13189.595443979037,13585.283307298409,13992.841806517361,14412.627060712883,14845.00587253427,15290.356048710299,15749.066730171608,16221.538732076757,16708.184894039059,17209.430440860233,17725.713354086041,18257.484754708625,18805.209297349884,19369.365576270382,19950.446543558493,20548.95993986525,21165.428738061208,21800.391600203046,{"$f":"EF27*(1+EG26)","v":22454.403348209136},23128.03544865541,23821.876512115072,24536.532807478525,25272.628791702882,26030.807655453969,26811.731885117588,27616.083841671116,28444.566356921248,29297.903347628886,30176.840448057752,31082.145661499486,32014.610031344469,32975.048332284801,33964.299782253343,34983.228775720941,36032.725638992568,37113.707408162343,38227.118630407218,39373.932189319436,40555.150154999021,41771.804659648995,43024.958799438464,44315.707563421616,45645.178790324266,47014.534154033994,48424.970178655014,49877.719284014667,51374.050862535107,52915.272388411162,54502.730560063501,56137.812476865409,57821.946851171371,59556.605256706513,61343.30341440771,63183.602516839943,65079.11059234514,67031.483910115494,69042.428427418956,71113.701280241527,73247.112318648768,75444.525688208232,77707.861458854488,80039.097302620125,82440.270221698724,84913.478328349694,87460.882678200185,90084.709158546189,92787.250433302572,95570.867946301645,98437.993984690693,101391.13380423142,104432.86781835837,107565.85385290912,110792.82946849639,114116.61435255129,117540.11278312783,121066.31616662166,124698.30565162032,128439.25482116893,132292.43246580401,136261.20543977813,140349.04160297147,144559.51285106063,{"$f":"GR27*(1+GS26)","v":148896.29823659244},153363.18718369023,157964.08279920093,162703.00528317696,167584.09544167228,172611.61830492245,177789.96685407014,183123.66585969224,188617.37583548302,194275.89711054752,200104.17402386395,206107.29924457986,212290.51822191727,218659.23376857481,225219.01078163207,231975.58110508104,238934.84853823349,246102.89399438052,253485.98081421194,261090.56023863831,268923.27704579744,276990.97535717138,285300.70461788651,293859.72575642314,302675.51752911584,311755.7830549893,321108.45654663898,330741.71024303813,340663.96155032929,350883.88039683917,361410.39680874435,372252.70871300669,383420.28997439693,394922.89867362886,406770.58563383773,418973.70320285286,431542.91429893847,444489.20172790665,457823.87777974387,471558.59411313618,485705.35193653026,500276.51249462616,515284.80786946497,530743.35210554895,546665.65266871545,563065.62224877696,579957.59091624024,597356.31864372746,615277.0082030393,633735.31844913051,652747.37800260447,672329.79934268259,692499.69332296308,713274.68412265205,734672.92464633158,756713.11238572153,779414.5057572932,802796.94093001203,826880.84915791242,851687.27463264985,877237.89287162933,903555.02965777821,930661.68054751155,958581.53096393694,{"$f":"JD27*(1+JE26)","v":987338.97689285502},1016959.1461996407,1047467.92058563,1078891.9582031989,1111258.7169492948,1144596.4784577736,1178934.3728115067,1214302.403995852,1250731.4761157276,1288253.4203991995,1326901.0230111754,1366708.0537015107,1407709.295312556,1449940.5741719326,1493438.7913970908,1538241.9551390035,1584389.2137931737,1631920.8902069689,1680878.5169131779,1731304.8724205734,1783244.0185931907,1836741.3391509864,1891843.579325516,1948598.8867052814,2007056.8533064399,2067268.5589056332,2129286.6156728021,2193165.2141429861,2258960.170567276,2326728.9756842945,2396530.8449548231,2468426.7703034678,2542479.573412572,2618753.9606149495,2697316.5794333979,2778236.0768164,2861583.1591208922,2947430.653894519,3035853.5735113546,3126929.1807166953,3220737.056138196,3317359.1678223419,3416879.9428570122]
[null,null,null,"Change in Plant",null,null,null,{"$f":"H27-G27","v":12.000000000000014},{"$f":"I27-H27","v":13.440000000000012},{"$f":"J27-I27","v":15.052800000000019},16.859136000000007,18.882232320000014,21.148100198400016,23.685872222208019,26.528176888872991,29.71155811553777,33.276945089402318,37.270178500130555,41.742599920146233,35.063783932922831,38.219524486885916,41.659281690705654,45.408617042869139,49.49539257672734,53.949977908632832,58.805475920409776,64.097968753246732,69.86678594103887,76.154796675732428,27.669576125516073,28.499663409281538,29.354653311560014,30.235292910906878,31.142351698234052,32.076622249181128,33.03892091665648,34.030088544156115,35.050991200480894,36.102520936495239,37.185596564590242,{"$f":"AO27-AN27","v":38.301164461527833},39.450199395373602,40.633705377234946,41.852716538551931,43.108298034708469,44.401546975749852,45.733593385022232,47.10560118657304,48.518769222170249,49.974332298835179,51.473562267800389,53.017769135834214,54.608302209909425,56.246551276206674,57.93394781449274,59.671966248927447,61.462125236395423,63.305988993487517,65.205168663291715,67.16132372319089,69.176163434886348,71.251448337933198,73.388991788071053,75.590661541712961,77.858381387964528,80.194132829603404,82.599956814491634,85.077955518926501,87.630294184494232,90.259203010029069,92.966979100329809,95.755988473339585,{"$f":"BU27-BT27","v":98.628668127540095},101.5875281713661,104.63515401650693,107.77420863700218,111.0074348961125,114.33765794299597,117.76778768128543,121.30082131172458,124.93984595107577,128.6880413296085,132.54868256949612,136.52514304658143,140.62089733797893,144.83952425811822,149.18470998586145,153.66025128543788,158.27005882400044,163.018160588721,167.90870540638207,172.94596656857357,178.13434556563061,183.4783759326001,188.98272721057765,194.65220902689543,200.49177529770259,206.50652855663338,212.70172441333216,219.08277614573217,225.6552594301038,232.42491721300757,239.39766472939846,246.57959467127876,253.9769825114181,261.59629198675975,269.44418074636269,277.52750616875346,285.85333135381734,294.4289312944311,303.26179923326345,312.35965321026197,321.73044280657086,331.38235609076764,341.32382677349051,351.56354157669557,362.11044782399586,372.97376125871597,384.16297409647632,395.6878633193719,407.55849921895242,419.7852541955217,432.37881182138699,445.35017617602898,458.71068146130892,472.47200190514923,486.64616196230236,501.24554682117378,516.28291322580844,531.77140062258331,547.72454264125918,564.15627892049815,581.08096728811142,598.51339630675648,616.46879819595779,634.96286214183783,{"$f":"EG27-EF27","v":654.01174800609078},673.6321004462734,693.84106345966211,714.65629536345295,736.09598422435738,758.17886375108719,780.92422966361846,804.351956553528,828.48251525013256,853.3369907076376,878.93710042886596,905.30521344173394,932.46436984498359,960.43830094033183,989.25144996854215,1018.928993467598,1049.4968632716264,1080.9817691697754,1113.4112222448748,1146.8135589122176,1181.2179656795852,1216.6545046499741,1253.1541397894689,1290.7487639831525,1329.4712269026495,1369.3553637097284,1410.4360246210199,1452.7491053596532,1496.3315785204395,1541.2215258760552,1587.4581716523389,1635.0819168019079,1684.1343743059624,1734.6584055351414,1786.6981577011975,1840.2991024322328,1895.5080755051968,1952.3733177703543,2010.9445173034619,2071.2728528225707,2133.411038407241,2197.4133695594646,2263.3357706462557,2331.2358437656367,2401.1729190785991,2473.2081066509709,2547.4043498504907,2623.8264803460042,2702.5412747563823,2783.6175129990734,2867.1260383890476,2953.1398195407237,3041.7340141269524,3132.9860345507477,3226.9756155872747,3323.7848840548977,3423.4984305765392,3526.2033834938338,3631.9894849986595,3740.9491695486067,3853.177644635085,3968.7729739741189,4087.8361631933367,4210.4712480891612,{"$f":"GS27-GR27","v":4336.7853855318099},4466.8889470977883,4600.8956155107007,4738.9224839760282,4881.0901584953244,5027.5228632501676,5178.3485491476895,5333.6990056220966,5493.7099757907854,5658.5212750645005,5828.2769133164256,6003.1252207159123,6183.2189773374121,6368.715546657535,6559.7770130572608,6756.5703234489774,6959.2674331524468,7168.0454561470251,7383.0868198314274,7604.579424426367,7832.7168071591295,8067.6983113739407,8309.7292607151321,8559.0211385366274,8815.7917726926971,9080.2655258734594,9352.6734916496789,9633.2536963991588,9922.2513072911534,10219.918846509885,10526.516411905177,10842.311904262344,11167.581261390238,11502.608699231932,11847.68696020887,12203.117569015129,12569.211096085608,12946.287428968179,13334.676051837218,13734.716333392309,14146.757823394088,14571.1605580959,15008.29537483881,15458.544236083981,15922.3005631665,16399.969580061501,16891.968667463283,17398.727727487218,17920.689559311839,18458.31024609122,19012.059553473955,19582.421340078115,20169.893980280496,20774.990799688967,21398.240523679531,22040.187739389949,22701.39337157167,23382.435172718833,24083.908227900392,24806.425474737422,25550.618238979485,26317.136786148883,27106.650889733341,27919.850416425383,{"$f":"JE27-JD27","v":28757.445928918081},29620.169306785683,30508.774385989294,31424.037617568858,32366.758746095933,33337.761508478783,34337.894353733165,35368.031184345251,36429.072119875578,37521.944283471908,38647.602611975977,39807.030690335203,41001.24161104532,42231.278859376675,43498.217225158121,44803.163741912693,46147.258654170204,47531.676413795212,48957.626706209034,50426.355507395463,51939.146172617329,53497.320557795698,55102.240174529608,56755.307379765436,58457.966601158492,60211.705599193228,62018.05676716892,63878.598470184021,65794.956424289849,67768.805117018521,69801.869270528667,71895.92534864461,74052.803109104279,76274.387202377431,78562.618818448391,80919.497383002192,83347.082304492127,85847.494773626793,88422.919616835658,91075.607205340639,93807.875421500765,96622.111684145872,99520.775034670252]
[]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"H28+H35","v":14.682423964467214},{"$f":"I28+I35","v":16.444314840203276},18.417632621027675,20.627748535550982,23.103078359817104,25.875447762995158,28.980501494554581,32.458161673901138,36.353141074769297,40.715518003741629,45.601380164190587,51.073545783893465,45.514443300319734,49.92426297837045,54.768588801168328,60.091041007336351,65.939707416930617,72.36761052966051,79.433224455960755,87.201047113063836,95.742233704034021,105.135298170287,60.127737799417211,64.852804484050836,70.07017131530165,75.836673075097465,82.215897482127517,77.591065549500854,82.96318389502693,88.79867734532445,95.142032207817238,102.04222835342586,109.55320709425075,{"$f":"AO28+AO35","v":117.73438891748859},126.65124650843744,136.37593908126897,146.98801470883893,103.23603583412569,109.25435145980069,115.80376470032388,122.94227426167051,130.73466670429775,127.56539784833603,134.43674616282732,141.81644648115866,149.75033441772666,158.28877962963253,167.48715490874349,177.40635516641603,188.11337174483288,199.68192807475648,212.19318337213065,170.39735955731658,178.43051489468704,187.05521303825708,196.33126604974154,206.32532824601071,205.42377923630056,214.63087899243072,224.4164032956503,234.82828993665316,245.91907381412676,257.74635791877256,270.37333426674581,283.86936021817246,{"$f":"BU28+BU35","v":298.31059620229655},313.78071154349675,275.03251357382351,286.20472353168918,298.06264793436958,310.66892399273752,324.09311592729614,326.72460054802514,339.57072494350649,353.10444462525879,367.37697250614929,382.4442168607082,398.36725525675149,415.21285852486403,433.05407020403391,451.97084748773443,472.05077036749719,438.05067416254451,454.11342893807125,471.00861450294315,488.80326955836813,507.57149185989624,515.70732775860279,534.22293397040198,553.59621992296138,573.88350106278267,595.1459412740403,617.45003140248366,640.86811795496783,665.47898741704148,691.36851221713289,718.63036503877595,692.02765667396261,715.709720924831,740.45279524930584,766.33077572712159,793.42482321371358,810.13625905303388,837.48473320366543,865.95587313322335,895.61394386935353,926.52829736480794,958.77385817597417,992.4316595316634,1027.5894352410373,1064.3422734758487,1102.7933391352522,1087.7155199933345,1123.2682201437833,1160.2380494448275,1198.7095875485086,1238.7749993897426,1268.8469405143428,1309.9567351088147,1352.6020350955257,1396.8594906905273,1442.8112105906164,1490.5452587985574,1540.1562021729226,1591.7457141615355,1645.4232407639602,1701.3067354420086,1704.1843181892923,1758.2310822856211,{"$f":"EG28+EG35","v":1814.2497974509183},1872.341687994782,1932.6160628494047,1983.5032358777958,2046.052719333172,2110.7808988466131,2177.7837203541458,2247.1631671441446,2319.0277740486899,2393.4931928805599,2470.6828145904014,2550.7284542056941,2633.7711052869922,2664.6226191296241,2747.4825322541633,2833.1787909185164,2921.8385512664081,3013.5978320191798,3096.9144581226706,3192.8662782453894,3291.9988645261983,3394.4382250041199,3500.3173069336135,3609.7765380318424,3722.9644197832095,3840.0381783001299,3961.164478826714,4086.5202106466454,4160.9541976500641,4288.704058130219,4420.6369625708558,4556.920468068316,4697.7322063251422,4831.5728636578115,4979.5644359465869,5132.2979669584311,5289.9463005093166,5452.6906247039678,5620.7210553353043,5794.2372726057802,5973.4492167073713,6158.5778483861786,6349.8559812929016,6492.1900414157008,6689.8769772088181,6893.8450692218266,7104.3248179188067,7321.5586866711465,7534.1141384141938,7763.1819489456602,7999.4240053474787,8243.0861200500403,8494.4246388309202,8753.7070898860511,9021.2128881930548,9297.234100762269,9582.0762789627188,9876.0593647867354,10124.17952641436,10430.826146757425,10747.022713856912,11073.097791892926,11409.394849864482,11744.585386503355,{"$f":"GS28+GS35","v":12099.967334477471},12466.312952445267,12843.981735560741,13233.347122806948,13634.797248381376,14048.735751443222,14475.582649909958,14915.775284584815,15369.769340577521,15782.700801478861,16259.10306007385,16750.147934572822,17256.31676923034,17778.110396522017,18304.362399560618,18856.537657926448,19425.580385597714,20012.027191707766,20616.433942638374,21239.376672807743,21881.452558602352,22543.280961283897,23225.504545299947,23928.790479114148,24598.492574171556,25339.368585947312,26102.821426222501,26889.570465629498,27700.361703813171,28524.281246070503,29383.054069831625,30267.892289860058,31179.608453098004,32119.042641870306,33087.063633016616,34084.57012761748,35112.492057369505,36171.791974268126,37263.466530951366,38333.208907563865,39486.126409341399,40673.981984318401,41897.865840468308,43158.905939897151,44446.581809237003,45783.023649893126,47159.860957323341,48578.336180585218,50039.732201182145,51545.373879107836,53096.629681091435,54694.913397447621,56341.685954548622,58038.457330640333,59731.449431243396,61526.314148731348,63375.375355890072,65280.301013187142,67242.814167797536,69253.007283974424,71333.641888872604,73476.997743472224,75684.987070318559,77959.582617607521,{"$f":"JE28+JE35","v":80302.819808025917},82716.798987877119,85203.687783436908,87765.72357211748,90405.216076736266,93069.210939722179,95864.20850246452,98743.40654023533,101709.37313306272,104764.75845126944,107900.6098959504,111140.67257920781,114478.23935451754,117916.26592969523,121457.79984276564,125105.98354993861,128864.05764204732,132735.36419723212,136723.35027832651,140831.57158413174,145008.35711233952,149361.52906026022,153845.64671476494,158464.68051282817,163222.72505242794,168112.31549514364,173158.72934637673,178356.83782470156,183711.22235398507,189226.60495978416,194907.85282046726,200759.98299069193,206788.1673063364,212997.73748070395,219394.19040258013,225927.85449534171,232708.61136475235,239693.14148839173,246887.60012966383,254298.33225776858,261920.19091664441,269780.8410305226,277877.61285937182]
[null,null,null,"Capital Expenditure Growth",null,null,null,null,{"$f":"I30/H30-1","v":0.11999999999999988},{"$f":"J30/I30-1","v":0.12000000000000033},0.11999999999999922,0.12000000000000033,0.12000000000000011,0.12000000000000011,0.12000000000000033,0.12000000000000077,0.12000000000000033,0.119999999999999,0.12000000000000011,-0.10884504684863383,9.6888358030729593E-2,9.7033497017205317E-2,9.7180743975175954E-2,9.7330089669776632E-2,9.748152311454561E-2,9.7635031398533467E-2,9.779059971825399E-2,9.7948211331634338E-2,9.8107847528286829E-2,-0.4280918126847495,7.8583809362597012E-2,8.0449363335303614E-2,8.2296099061150096E-2,8.4117935932039201E-2,-5.6252283004415649E-2,6.9236300693651609E-2,7.0338349811660539E-2,7.1435240390174348E-2,7.2525212942021522E-2,7.3606573102367179E-2,7.4677702645431498E-2,7.573706945723413E-2,7.6783236177495384E-2,7.7814867483669836E-2,-0.29765677808071167,5.8296655591705493E-2,5.9946474927664584E-2,6.1643156246427688E-2,6.3382530455243558E-2,-2.4241992853587413E-2,5.3865299135904543E-2,5.4893476143741182E-2,5.5944766163789517E-2,5.7017870745369903E-2,5.8111353822005052E-2,5.9223647706458937E-2,6.035306101843485E-2,6.1497788395477926E-2,6.2655921935460324E-2,-0.19697062436504031,4.7143660900850648E-2,4.8336452700708188E-2,4.9589919793292747E-2,5.0904078587957091E-2,-4.3695508320490406E-3,4.4820029065569589E-2,4.5592341368385636E-2,4.6395390390808755E-2,4.7229334593653194E-2,4.8094212137384851E-2,4.898993122514872E-2,4.9916261113648552E-2,5.0872823939241085E-2,{"$f":"BV30/BU30-1","v":5.1859087602470932E-2},-0.12348814488650273,4.062141531083685E-2,4.1431616698553331E-2,4.2294048401340545E-2,4.3210604272966968E-2,8.1195326016099134E-3,3.9317897623668774E-2,3.9855378239699091E-2,4.0420130921992703E-2,4.1013034245924951E-2,4.163493051809608E-2,4.2286616296450807E-2,4.2968832281723435E-2,4.3682252599052784E-2,4.4427473566882369E-2,-7.2026354661985148E-2,3.666871374238867E-2,3.7204769751867373E-2,3.7779892994534103E-2,3.8396269972754249E-2,1.602894573313085E-2,3.5903321933145271E-2,3.626442206173186E-2,3.6646350552473894E-2,3.7050098446603563E-2,3.747667350414341E-2,3.79270958968001E-2,3.8402393210958508E-2,3.8903594688357801E-2,3.9431724673456348E-2,-3.7018625511848424E-2,3.422126850347218E-2,3.4571382225327518E-2,3.494885918973778E-2,3.5355551864512114E-2,2.1062406103746323E-2,3.3757869549746022E-2,3.3996010674303356E-2,3.4248939993698047E-2,3.4517499093296822E-2,3.4802564479549769E-2,3.5105047002138567E-2,3.5425890913199254E-2,3.5766072493914391E-2,3.6126598198371607E-2,-1.367238865782483E-2,3.2685660447932863E-2,3.2912735033411744E-2,3.3158314470111971E-2,3.3423785258255956E-2,2.4275547326523927E-2,3.23993330336656E-2,3.2554739285468592E-2,3.2720234368031287E-2,3.2896451079251543E-2,3.3084056914418403E-2,3.3283755110095514E-2,3.3496285581831264E-2,3.3722425714649784E-2,3.3962990976170948E-2,1.6913956121711315E-3,3.1714154108490877E-2,3.1860837707677891E-2,{"$f":"EH30/EG30-1","v":3.2019786153750562E-2},3.2191973954911246E-2,2.6330720315634881E-2,3.1534853245497763E-2,3.1635636218863672E-2,3.1743143755064596E-2,3.1857822308781314E-2,3.1980146326390679E-2,3.2110619659317052E-2,3.2249776995164181E-2,3.2398185288127657E-2,3.2556445177210236E-2,1.1713817415910155E-2,3.1096303292510674E-2,3.1190829298573863E-2,3.1293387001230633E-2,3.140463757417411E-2,2.7646896084892125E-2,3.0983038576042565E-2,3.104814847907944E-2,3.1117677949948241E-2,3.1191930714651539E-2,3.1271231005659539E-2,3.1355924822171977E-2,3.1446381247913546E-2,3.154299381997383E-2,3.164618194724933E-2,1.821451581457878E-2,3.0702058809564114E-2,3.0762883764508642E-2,3.0828929552768169E-2,3.0900635471594384E-2,2.8490482525262539E-2,3.0630102549408011E-2,3.0672066397873676E-2,3.0716909767480427E-2,3.0764834829983378E-2,3.0816058015479042E-2,3.0870810979984675E-2,3.0929341632051521E-2,3.0991915217260635E-2,3.1058815462866374E-2,2.2415320999739974E-2,3.0449961343092413E-2,3.0489064702966973E-2,3.0531546123176545E-2,3.0577693773857773E-2,2.9031448198319154E-2,3.0404080204136763E-2,3.0431085855704199E-2,3.0459957434394891E-2,3.0490827721614711E-2,3.0523839115584428E-2,3.0559144321390175E-2,3.0596907088898284E-2,3.0637302999297011E-2,3.0680520303251191E-2,2.512339714282219E-2,3.0288540374359352E-2,3.0313664771201454E-2,3.0340968537786894E-2,3.0370639209722716E-2,2.9378467574277645E-2,3.0259216164626235E-2,{"$f":"GT30/GS30-1","v":3.0276579088270417E-2},3.0295146973780662E-2,3.0315006301214531E-2,3.0336249918401226E-2,3.0358977513287755E-2,3.0383296121352821E-2,3.0409320669216422E-2,3.0437174557188529E-2,2.6866470911256046E-2,3.0185090916147184E-2,3.0201227748213988E-2,3.0218768015342068E-2,3.023783315232631E-2,2.9601121339732028E-2,3.0166320263582902E-2,3.0177476798454839E-2,3.0189409761205876E-2,3.0202175178986934E-2,3.0215833247524637E-2,3.0230448646670682E-2,3.0246090880349685E-2,3.0262834641847869E-2,3.0280760206629065E-2,2.7987294035690891E-2,3.0118756649083256E-2,3.0129118556591949E-2,3.0140383162436279E-2,3.0152628849911656E-2,2.9743999412972011E-2,3.0106729643868846E-2,3.0113895510164745E-2,3.0121560976460016E-2,3.0129762218965794E-2,3.0138538123312575E-2,3.014793049225073E-2,3.0157984269812976E-2,3.0168747782636895E-2,3.0180273000017133E-2,2.8707537870207522E-2,3.0076206366069336E-2,3.0082859044284094E-2,3.009009190744516E-2,3.0097955447907943E-2,2.9835693034783173E-2,3.00684953995356E-2,3.0073096918172393E-2,3.0078019622354457E-2,3.0083286820782318E-2,3.0088923575216864E-2,3.0094956835929443E-2,3.0101415588066116E-2,3.0108331009403244E-2,3.0115736640549118E-2,2.9170177473157644E-2,3.0048906138700149E-2,3.0053176965694206E-2,3.005782051151229E-2,3.0062869259961822E-2,2.9894541759668991E-2,3.0043960349136256E-2,3.0046914721368889E-2,3.0050075461098835E-2,3.0053457565839992E-2,3.0057077164099111E-2,{"$f":"JF30/JE30-1","v":3.006095160322042E-2},3.0065099544341223E-2,3.0069541064848382E-2,3.0074297768990732E-2,2.946726946291145E-2,3.0031387765311113E-2,3.0034129345539728E-2,3.0037110291701641E-2,3.0040351484710071E-2,2.9932312077439516E-2,3.0028214728182068E-2,3.0030111370174639E-2,3.0032140558440723E-2,3.0034311934385327E-2,3.0036635867731531E-2,3.0039123513293742E-2,3.0041786872320397E-2,3.0044638858779393E-2,3.0047693370899298E-2,2.9658019726866325E-2,3.0020145284097355E-2,3.0021905123210013E-2,3.0023818656546464E-2,3.0025899299463088E-2,2.9956554402244873E-2,3.0018109240657287E-2,3.0019326764213261E-2,3.0020629399956533E-2,3.0022023342546555E-2,3.0023515255111821E-2,3.0025112305839929E-2,3.0026822207511072E-2,3.0028653260264493E-2,3.0030614397750011E-2,2.9780479058139742E-2,3.0012929944193578E-2,3.0014059568649554E-2,3.0015287865967188E-2,3.0016623452181035E-2,2.9972114214064094E-2,3.0011623335979509E-2,3.0012404876197829E-2]
[]
[null,null,null,"Retirements - Base",{"$f":"find_base(F13,E18)","v":2.6824239644671993E-2},null,null,{"$f":"E33*$E$17","v":2.6824239644671994},{"$f":"IF(I2<=$E$18,H33*(1+$F$13))","v":3.0043148402032638},3.3648326210276558,3.7686125355509748,4.2208460398170917,4.727347564595143,5.2946292723465609,5.9299847850281484,6.6415829592315268,7.4385729143393107,8.3312016640600284,9.3309458637472318,10.4506593673969,11.70473849148453,13.109307110462675,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BU2<=$E$18,BT33*(1+$F$13))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EG2<=$E$18,EF33*(1+$F$13))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GS2<=$E$18,GR33*(1+$F$13))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JE2<=$E$18,JD33*(1+$F$13))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Retirements -Simulated",null,null,null,{"$f":"IF(H2>=$E$18,OFFSET(H30,0,-$E$18))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,0,14.682423964467214,{"$f":"IF(X2>=$E$18,OFFSET(X30,0,-$E$18))","v":16.444314840203276},18.417632621027675,20.627748535550982,23.103078359817104,25.875447762995158,28.980501494554581,32.458161673901138,36.353141074769297,40.715518003741629,45.601380164190587,51.073545783893465,45.514443300319734,49.92426297837045,54.768588801168328,60.091041007336351,65.939707416930617,72.36761052966051,79.433224455960755,87.201047113063836,95.742233704034021,105.135298170287,60.127737799417211,64.852804484050836,70.07017131530165,75.836673075097465,82.215897482127517,77.591065549500854,82.96318389502693,88.79867734532445,95.142032207817238,102.04222835342586,109.55320709425075,117.73438891748859,126.65124650843744,136.37593908126897,146.98801470883893,103.23603583412569,109.25435145980069,115.80376470032388,122.94227426167051,130.73466670429775,127.56539784833603,134.43674616282732,141.81644648115866,149.75033441772666,158.28877962963253,167.48715490874349,177.40635516641603,{"$f":"IF(BT2>=$E$18,OFFSET(BT30,0,-$E$18))","v":188.11337174483288},199.68192807475648,212.19318337213065,170.39735955731658,178.43051489468704,187.05521303825708,196.33126604974154,206.32532824601071,205.42377923630056,214.63087899243072,224.4164032956503,234.82828993665316,245.91907381412676,257.74635791877256,270.37333426674581,283.86936021817246,298.31059620229655,313.78071154349675,275.03251357382351,286.20472353168918,298.06264793436958,310.66892399273752,324.09311592729614,326.72460054802514,339.57072494350649,353.10444462525879,367.37697250614929,382.4442168607082,398.36725525675149,415.21285852486403,433.05407020403391,451.97084748773443,472.05077036749719,438.05067416254451,454.11342893807125,471.00861450294315,488.80326955836813,507.57149185989624,515.70732775860279,534.22293397040198,553.59621992296138,573.88350106278267,595.1459412740403,617.45003140248366,640.86811795496783,665.47898741704148,691.36851221713289,718.63036503877595,692.02765667396261,715.709720924831,740.45279524930584,766.33077572712159,793.42482321371358,810.13625905303388,837.48473320366543,865.95587313322335,895.61394386935353,926.52829736480794,958.77385817597417,992.4316595316634,1027.5894352410373,1064.3422734758487,1102.7933391352522,1087.7155199933345,{"$f":"IF(EF2>=$E$18,OFFSET(EF30,0,-$E$18))","v":1123.2682201437833},1160.2380494448275,1198.7095875485086,1238.7749993897426,1268.8469405143428,1309.9567351088147,1352.6020350955257,1396.8594906905273,1442.8112105906164,1490.5452587985574,1540.1562021729226,1591.7457141615355,1645.4232407639602,1701.3067354420086,1704.1843181892923,1758.2310822856211,1814.2497974509183,1872.341687994782,1932.6160628494047,1983.5032358777958,2046.052719333172,2110.7808988466131,2177.7837203541458,2247.1631671441446,2319.0277740486899,2393.4931928805599,2470.6828145904014,2550.7284542056941,2633.7711052869922,2664.6226191296241,2747.4825322541633,2833.1787909185164,2921.8385512664081,3013.5978320191798,3096.9144581226706,3192.8662782453894,3291.9988645261983,3394.4382250041199,3500.3173069336135,3609.7765380318424,3722.9644197832095,3840.0381783001299,3961.164478826714,4086.5202106466454,4160.9541976500641,4288.704058130219,4420.6369625708558,4556.920468068316,4697.7322063251422,4831.5728636578115,4979.5644359465869,5132.2979669584311,5289.9463005093166,5452.6906247039678,5620.7210553353043,5794.2372726057802,5973.4492167073713,6158.5778483861786,6349.8559812929016,6492.1900414157008,6689.8769772088181,6893.8450692218266,7104.3248179188067,7321.5586866711465,{"$f":"IF(GR2>=$E$18,OFFSET(GR30,0,-$E$18))","v":7534.1141384141938},7763.1819489456602,7999.4240053474787,8243.0861200500403,8494.4246388309202,8753.7070898860511,9021.2128881930548,9297.234100762269,9582.0762789627188,9876.0593647867354,10124.17952641436,10430.826146757425,10747.022713856912,11073.097791892926,11409.394849864482,11744.585386503355,12099.967334477471,12466.312952445267,12843.981735560741,13233.347122806948,13634.797248381376,14048.735751443222,14475.582649909958,14915.775284584815,15369.769340577521,15782.700801478861,16259.10306007385,16750.147934572822,17256.31676923034,17778.110396522017,18304.362399560618,18856.537657926448,19425.580385597714,20012.027191707766,20616.433942638374,21239.376672807743,21881.452558602352,22543.280961283897,23225.504545299947,23928.790479114148,24598.492574171556,25339.368585947312,26102.821426222501,26889.570465629498,27700.361703813171,28524.281246070503,29383.054069831625,30267.892289860058,31179.608453098004,32119.042641870306,33087.063633016616,34084.57012761748,35112.492057369505,36171.791974268126,37263.466530951366,38333.208907563865,39486.126409341399,40673.981984318401,41897.865840468308,43158.905939897151,44446.581809237003,45783.023649893126,47159.860957323341,48578.336180585218,{"$f":"IF(JD2>=$E$18,OFFSET(JD30,0,-$E$18))","v":50039.732201182145},51545.373879107836,53096.629681091435,54694.913397447621,56341.685954548622,58038.457330640333,59731.449431243396,61526.314148731348,63375.375355890072,65280.301013187142,67242.814167797536,69253.007283974424,71333.641888872604,73476.997743472224,75684.987070318559,77959.582617607521,80302.819808025917,82716.798987877119,85203.687783436908,87765.72357211748,90405.216076736266,93069.210939722179,95864.20850246452,98743.40654023533,101709.37313306272,104764.75845126944,107900.6098959504,111140.67257920781,114478.23935451754,117916.26592969523,121457.79984276564,125105.98354993861,128864.05764204732,132735.36419723212,136723.35027832651,140831.57158413174,145008.35711233952,149361.52906026022,153845.64671476494,158464.68051282817,163222.72505242794,168112.31549514364,173158.72934637673,178356.83782470156]
[null,null,null,"Total Retirements",null,null,null,{"$f":"H33+H34","v":2.6824239644671994},{"$f":"I33+I34","v":3.0043148402032638},3.3648326210276558,3.7686125355509748,4.2208460398170917,4.727347564595143,5.2946292723465609,5.9299847850281484,6.6415829592315268,7.4385729143393107,8.3312016640600284,9.3309458637472318,10.4506593673969,11.70473849148453,13.109307110462675,14.682423964467214,16.444314840203276,18.417632621027675,20.627748535550982,23.103078359817104,25.875447762995158,28.980501494554581,32.458161673901138,36.353141074769297,40.715518003741629,45.601380164190587,51.073545783893465,45.514443300319734,49.92426297837045,54.768588801168328,60.091041007336351,65.939707416930617,72.36761052966051,79.433224455960755,87.201047113063836,95.742233704034021,105.135298170287,60.127737799417211,64.852804484050836,70.07017131530165,75.836673075097465,82.215897482127517,77.591065549500854,82.96318389502693,88.79867734532445,95.142032207817238,102.04222835342586,109.55320709425075,117.73438891748859,126.65124650843744,136.37593908126897,146.98801470883893,103.23603583412569,109.25435145980069,115.80376470032388,122.94227426167051,130.73466670429775,127.56539784833603,134.43674616282732,141.81644648115866,149.75033441772666,158.28877962963253,167.48715490874349,177.40635516641603,188.11337174483288,{"$f":"BU33+BU34","v":199.68192807475648},212.19318337213065,170.39735955731658,178.43051489468704,187.05521303825708,196.33126604974154,206.32532824601071,205.42377923630056,214.63087899243072,224.4164032956503,234.82828993665316,245.91907381412676,257.74635791877256,270.37333426674581,283.86936021817246,298.31059620229655,313.78071154349675,275.03251357382351,286.20472353168918,298.06264793436958,310.66892399273752,324.09311592729614,326.72460054802514,339.57072494350649,353.10444462525879,367.37697250614929,382.4442168607082,398.36725525675149,415.21285852486403,433.05407020403391,451.97084748773443,472.05077036749719,438.05067416254451,454.11342893807125,471.00861450294315,488.80326955836813,507.57149185989624,515.70732775860279,534.22293397040198,553.59621992296138,573.88350106278267,595.1459412740403,617.45003140248366,640.86811795496783,665.47898741704148,691.36851221713289,718.63036503877595,692.02765667396261,715.709720924831,740.45279524930584,766.33077572712159,793.42482321371358,810.13625905303388,837.48473320366543,865.95587313322335,895.61394386935353,926.52829736480794,958.77385817597417,992.4316595316634,1027.5894352410373,1064.3422734758487,1102.7933391352522,1087.7155199933345,1123.2682201437833,{"$f":"EG33+EG34","v":1160.2380494448275},1198.7095875485086,1238.7749993897426,1268.8469405143428,1309.9567351088147,1352.6020350955257,1396.8594906905273,1442.8112105906164,1490.5452587985574,1540.1562021729226,1591.7457141615355,1645.4232407639602,1701.3067354420086,1704.1843181892923,1758.2310822856211,1814.2497974509183,1872.341687994782,1932.6160628494047,1983.5032358777958,2046.052719333172,2110.7808988466131,2177.7837203541458,2247.1631671441446,2319.0277740486899,2393.4931928805599,2470.6828145904014,2550.7284542056941,2633.7711052869922,2664.6226191296241,2747.4825322541633,2833.1787909185164,2921.8385512664081,3013.5978320191798,3096.9144581226706,3192.8662782453894,3291.9988645261983,3394.4382250041199,3500.3173069336135,3609.7765380318424,3722.9644197832095,3840.0381783001299,3961.164478826714,4086.5202106466454,4160.9541976500641,4288.704058130219,4420.6369625708558,4556.920468068316,4697.7322063251422,4831.5728636578115,4979.5644359465869,5132.2979669584311,5289.9463005093166,5452.6906247039678,5620.7210553353043,5794.2372726057802,5973.4492167073713,6158.5778483861786,6349.8559812929016,6492.1900414157008,6689.8769772088181,6893.8450692218266,7104.3248179188067,7321.5586866711465,7534.1141384141938,{"$f":"GS33+GS34","v":7763.1819489456602},7999.4240053474787,8243.0861200500403,8494.4246388309202,8753.7070898860511,9021.2128881930548,9297.234100762269,9582.0762789627188,9876.0593647867354,10124.17952641436,10430.826146757425,10747.022713856912,11073.097791892926,11409.394849864482,11744.585386503355,12099.967334477471,12466.312952445267,12843.981735560741,13233.347122806948,13634.797248381376,14048.735751443222,14475.582649909958,14915.775284584815,15369.769340577521,15782.700801478861,16259.10306007385,16750.147934572822,17256.31676923034,17778.110396522017,18304.362399560618,18856.537657926448,19425.580385597714,20012.027191707766,20616.433942638374,21239.376672807743,21881.452558602352,22543.280961283897,23225.504545299947,23928.790479114148,24598.492574171556,25339.368585947312,26102.821426222501,26889.570465629498,27700.361703813171,28524.281246070503,29383.054069831625,30267.892289860058,31179.608453098004,32119.042641870306,33087.063633016616,34084.57012761748,35112.492057369505,36171.791974268126,37263.466530951366,38333.208907563865,39486.126409341399,40673.981984318401,41897.865840468308,43158.905939897151,44446.581809237003,45783.023649893126,47159.860957323341,48578.336180585218,50039.732201182145,{"$f":"JE33+JE34","v":51545.373879107836},53096.629681091435,54694.913397447621,56341.685954548622,58038.457330640333,59731.449431243396,61526.314148731348,63375.375355890072,65280.301013187142,67242.814167797536,69253.007283974424,71333.641888872604,73476.997743472224,75684.987070318559,77959.582617607521,80302.819808025917,82716.798987877119,85203.687783436908,87765.72357211748,90405.216076736266,93069.210939722179,95864.20850246452,98743.40654023533,101709.37313306272,104764.75845126944,107900.6098959504,111140.67257920781,114478.23935451754,117916.26592969523,121457.79984276564,125105.98354993861,128864.05764204732,132735.36419723212,136723.35027832651,140831.57158413174,145008.35711233952,149361.52906026022,153845.64671476494,158464.68051282817,163222.72505242794,168112.31549514364,173158.72934637673,178356.83782470156]
[]
[null,"Depreciation Expense - True Value"]
[null,null,"Plant Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO39/AN39-1","v":3.0000000000000027E-2}]
[null,null,null,"Opening Balance",null,null,null,{"$f":"G42","v":100},{"$f":"H42","v":112.00000000000001},125.44000000000001,140.49280000000002,157.35193600000002,176.23416832000004,197.38226851840005,221.06814074060807,247.59631762948106,277.3078757450188,310.58482083442112,347.85499933455168,389.59759925469791,424.66138318762074,462.88090767450666,504.54018936521226,549.9488064080814,599.44419898480874,653.39417689344157,712.19965281385134,776.29762156709808,846.16440750813695,922.31920418386937,949.98878030938545,978.48844371866699,1007.843097030227,1038.0783899411338,1069.2207416393678,1101.2973638885489,1134.3362848052054,1168.3663733493615,1203.4173645498424,1239.5198854863377,1276.7054820509279,1315.0066465124557,1354.4568459078293,1395.0905512850643,1436.9432678236162,1480.0515658583247,1524.4531128340745,1570.1867062190968,1617.2923074056698,1665.8110766278401,1715.7854089266752,1767.2589711944756,1820.2767403303098,1874.8850425402193,1931.1315938164259,1989.0655416309187,2048.7375078798464,2110.1996331162418,2173.5056221097293,2238.710790773021,2305.8721144962119,2375.0482779310983,2446.2997262690315,2519.6887180571021,2595.2793795988155,2673.13776098678,2753.3318938163834,2835.9318506308746,2921.0098061498011,3008.6401003342953,3098.8993033443244,3191.8662824446542,{"$f":"BT42","v":3287.6222709179938},3386.2509390455339,3487.8384672169,3592.4736212334069,3700.2478298704091,3811.2552647665216,3925.5929227095176,4043.3607103908025,4164.661531702528,4289.6013776536038,4418.2894189832123,4550.8381015527084,4687.3632445992898,4827.9841419372688,4972.823666195387,5122.0083761812493,5275.6686274666872,5433.9386862906877,5596.9568468794077,5764.8655522857898,5937.8115188543634,6115.945864419994,6299.4242403525941,6488.4069675631727,6683.0591765900681,6883.5509518877707,7090.0574804444041,7302.7592048577362,7521.8419810034684,7747.4972404335722,7979.9221576465789,8219.3198223759773,8465.8994170472561,8719.8763995586742,8981.4726915454339,9250.9168722917966,9528.4443784605501,9814.2977098143674,10108.726641108799,10411.988440342062,10724.348093552324,11046.078536358895,11377.460892449662,11718.784719223153,12070.348260799849,12432.458708623844,12805.432469882559,13189.595443979035,13585.283307298407,13992.841806517359,14412.627060712881,14845.005872534268,15290.356048710297,15749.066730171606,16221.538732076755,16708.184894039059,17209.430440860233,17725.713354086041,18257.484754708625,18805.209297349884,19369.365576270382,19950.446543558493,20548.95993986525,21165.428738061208,{"$f":"EF42","v":21800.391600203046},22454.403348209136,23128.03544865541,23821.876512115072,24536.532807478525,25272.628791702882,26030.807655453969,26811.731885117588,27616.083841671116,28444.566356921248,29297.903347628886,30176.840448057752,31082.145661499486,32014.610031344466,32975.048332284801,33964.299782253343,34983.228775720941,36032.725638992568,37113.707408162343,38227.118630407218,39373.932189319436,40555.150154999021,41771.804659649002,43024.958799438471,44315.707563421623,45645.178790324273,47014.534154034001,48424.970178655021,49877.719284014674,51374.050862535114,52915.272388411169,54502.730560063508,56137.812476865416,57821.946851171379,59556.60525670652,61343.303414407717,63183.602516839943,65079.11059234514,67031.483910115494,69042.428427418956,71113.701280241527,73247.112318648768,75444.525688208232,77707.861458854488,80039.097302620125,82440.270221698724,84913.478328349694,87460.882678200185,90084.709158546189,92787.250433302572,95570.867946301645,98437.993984690693,101391.13380423142,104432.86781835837,107565.85385290912,110792.82946849639,114116.61435255129,117540.11278312783,121066.31616662166,124698.30565162034,128439.25482116894,132292.43246580401,136261.20543977813,140349.04160297147,{"$f":"GR42","v":144559.51285106063},148896.29823659244,153363.18718369023,157964.08279920093,162703.00528317696,167584.09544167228,172611.61830492245,177789.96685407014,183123.66585969224,188617.37583548302,194275.89711054752,200104.17402386395,206107.29924457986,212290.5182219173,218659.23376857484,225219.01078163213,231975.5811050811,238934.84853823355,246102.89399438057,253485.980814212,261090.56023863837,268923.27704579756,276990.9753571715,285300.70461788657,293859.7257564232,302675.5175291159,311755.78305498936,321108.45654663903,330741.71024303819,340663.96155032935,350883.88039683923,361410.39680874441,372252.70871300675,383420.28997439699,394922.89867362892,406770.58563383779,418973.70320285298,431542.91429893859,444489.20172790682,457823.87777974404,471558.59411313635,485705.35193653044,500276.51249462628,515284.80786946503,530743.35210554895,546665.65266871545,563065.62224877696,579957.59091624024,597356.31864372746,615277.0082030393,633735.31844913051,652747.37800260447,672329.79934268259,692499.69332296308,713274.68412265205,734672.92464633158,756713.11238572153,779414.5057572932,802796.94093001203,826880.84915791242,851687.27463264985,877237.89287162933,903555.02965777821,930661.68054751155,{"$f":"JD42","v":958581.53096393694},987338.97689285502,1016959.1461996407,1047467.92058563,1078891.9582031989,1111258.7169492948,1144596.4784577736,1178934.3728115067,1214302.403995852,1250731.4761157276,1288253.4203991995,1326901.0230111754,1366708.0537015107,1407709.295312556,1449940.5741719326,1493438.7913970908,1538241.9551390035,1584389.2137931737,1631920.8902069689,1680878.5169131779,1731304.8724205734,1783244.0185931907,1836741.3391509864,1891843.579325516,1948598.8867052814,2007056.8533064397,2067268.5589056329,2129286.6156728016,2193165.2141429856,2258960.1705672755,2326728.975684294,2396530.8449548227,2468426.7703034673,2542479.5734125716,2618753.960614949,2697316.5794333974,2778236.0768163996,2861583.1591208917,2947430.6538945185,3035853.5735113542,3126929.1807166948,3220737.0561381956,3317359.1678223414]
[null,null,null,"Add: Capital Expenditures",null,null,null,{"$f":"H30","v":14.682423964467214},{"$f":"I30","v":16.444314840203276},18.417632621027675,20.627748535550982,23.103078359817104,25.875447762995158,28.980501494554581,32.458161673901138,36.353141074769297,40.715518003741629,45.601380164190587,51.073545783893465,45.514443300319734,49.92426297837045,54.768588801168328,60.091041007336351,65.939707416930617,72.36761052966051,79.433224455960755,87.201047113063836,95.742233704034021,105.135298170287,60.127737799417211,64.852804484050836,70.07017131530165,75.836673075097465,82.215897482127517,77.591065549500854,82.96318389502693,88.79867734532445,95.142032207817238,102.04222835342586,109.55320709425075,117.73438891748859,126.65124650843744,136.37593908126897,146.98801470883893,103.23603583412569,109.25435145980069,115.80376470032388,122.94227426167051,130.73466670429775,127.56539784833603,134.43674616282732,141.81644648115866,149.75033441772666,158.28877962963253,167.48715490874349,177.40635516641603,188.11337174483288,199.68192807475648,212.19318337213065,170.39735955731658,178.43051489468704,187.05521303825708,196.33126604974154,206.32532824601071,205.42377923630056,214.63087899243072,224.4164032956503,234.82828993665316,245.91907381412676,257.74635791877256,270.37333426674581,283.86936021817246,{"$f":"BU30","v":298.31059620229655},313.78071154349675,275.03251357382351,286.20472353168918,298.06264793436958,310.66892399273752,324.09311592729614,326.72460054802514,339.57072494350649,353.10444462525879,367.37697250614929,382.4442168607082,398.36725525675149,415.21285852486403,433.05407020403391,451.97084748773443,472.05077036749719,438.05067416254451,454.11342893807125,471.00861450294315,488.80326955836813,507.57149185989624,515.70732775860279,534.22293397040198,553.59621992296138,573.88350106278267,595.1459412740403,617.45003140248366,640.86811795496783,665.47898741704148,691.36851221713289,718.63036503877595,692.02765667396261,715.709720924831,740.45279524930584,766.33077572712159,793.42482321371358,810.13625905303388,837.48473320366543,865.95587313322335,895.61394386935353,926.52829736480794,958.77385817597417,992.4316595316634,1027.5894352410373,1064.3422734758487,1102.7933391352522,1087.7155199933345,1123.2682201437833,1160.2380494448275,1198.7095875485086,1238.7749993897426,1268.8469405143428,1309.9567351088147,1352.6020350955257,1396.8594906905273,1442.8112105906164,1490.5452587985574,1540.1562021729226,1591.7457141615355,1645.4232407639602,1701.3067354420086,1704.1843181892923,1758.2310822856211,{"$f":"EG30","v":1814.2497974509183},1872.341687994782,1932.6160628494047,1983.5032358777958,2046.052719333172,2110.7808988466131,2177.7837203541458,2247.1631671441446,2319.0277740486899,2393.4931928805599,2470.6828145904014,2550.7284542056941,2633.7711052869922,2664.6226191296241,2747.4825322541633,2833.1787909185164,2921.8385512664081,3013.5978320191798,3096.9144581226706,3192.8662782453894,3291.9988645261983,3394.4382250041199,3500.3173069336135,3609.7765380318424,3722.9644197832095,3840.0381783001299,3961.164478826714,4086.5202106466454,4160.9541976500641,4288.704058130219,4420.6369625708558,4556.920468068316,4697.7322063251422,4831.5728636578115,4979.5644359465869,5132.2979669584311,5289.9463005093166,5452.6906247039678,5620.7210553353043,5794.2372726057802,5973.4492167073713,6158.5778483861786,6349.8559812929016,6492.1900414157008,6689.8769772088181,6893.8450692218266,7104.3248179188067,7321.5586866711465,7534.1141384141938,7763.1819489456602,7999.4240053474787,8243.0861200500403,8494.4246388309202,8753.7070898860511,9021.2128881930548,9297.234100762269,9582.0762789627188,9876.0593647867354,10124.17952641436,10430.826146757425,10747.022713856912,11073.097791892926,11409.394849864482,11744.585386503355,{"$f":"GS30","v":12099.967334477471},12466.312952445267,12843.981735560741,13233.347122806948,13634.797248381376,14048.735751443222,14475.582649909958,14915.775284584815,15369.769340577521,15782.700801478861,16259.10306007385,16750.147934572822,17256.31676923034,17778.110396522017,18304.362399560618,18856.537657926448,19425.580385597714,20012.027191707766,20616.433942638374,21239.376672807743,21881.452558602352,22543.280961283897,23225.504545299947,23928.790479114148,24598.492574171556,25339.368585947312,26102.821426222501,26889.570465629498,27700.361703813171,28524.281246070503,29383.054069831625,30267.892289860058,31179.608453098004,32119.042641870306,33087.063633016616,34084.57012761748,35112.492057369505,36171.791974268126,37263.466530951366,38333.208907563865,39486.126409341399,40673.981984318401,41897.865840468308,43158.905939897151,44446.581809237003,45783.023649893126,47159.860957323341,48578.336180585218,50039.732201182145,51545.373879107836,53096.629681091435,54694.913397447621,56341.685954548622,58038.457330640333,59731.449431243396,61526.314148731348,63375.375355890072,65280.301013187142,67242.814167797536,69253.007283974424,71333.641888872604,73476.997743472224,75684.987070318559,77959.582617607521,{"$f":"JE30","v":80302.819808025917},82716.798987877119,85203.687783436908,87765.72357211748,90405.216076736266,93069.210939722179,95864.20850246452,98743.40654023533,101709.37313306272,104764.75845126944,107900.6098959504,111140.67257920781,114478.23935451754,117916.26592969523,121457.79984276564,125105.98354993861,128864.05764204732,132735.36419723212,136723.35027832651,140831.57158413174,145008.35711233952,149361.52906026022,153845.64671476494,158464.68051282817,163222.72505242794,168112.31549514364,173158.72934637673,178356.83782470156,183711.22235398507,189226.60495978416,194907.85282046726,200759.98299069193,206788.1673063364,212997.73748070395,219394.19040258013,225927.85449534171,232708.61136475235,239693.14148839173,246887.60012966383,254298.33225776858,261920.19091664441,269780.8410305226,277877.61285937182]
[null,null,null,"Less: Retirements",null,null,null,{"$f":"H35","v":2.6824239644671994},{"$f":"I35","v":3.0043148402032638},3.3648326210276558,3.7686125355509748,4.2208460398170917,4.727347564595143,5.2946292723465609,5.9299847850281484,6.6415829592315268,7.4385729143393107,8.3312016640600284,9.3309458637472318,10.4506593673969,11.70473849148453,13.109307110462675,14.682423964467214,{"$f":"X35","v":16.444314840203276},18.417632621027675,20.627748535550982,23.103078359817104,25.875447762995158,28.980501494554581,32.458161673901138,36.353141074769297,40.715518003741629,45.601380164190587,51.073545783893465,45.514443300319734,49.92426297837045,54.768588801168328,60.091041007336351,65.939707416930617,72.36761052966051,79.433224455960755,87.201047113063836,95.742233704034021,105.135298170287,60.127737799417211,64.852804484050836,70.07017131530165,75.836673075097465,82.215897482127517,77.591065549500854,82.96318389502693,88.79867734532445,95.142032207817238,102.04222835342586,109.55320709425075,117.73438891748859,126.65124650843744,136.37593908126897,146.98801470883893,103.23603583412569,109.25435145980069,115.80376470032388,122.94227426167051,130.73466670429775,127.56539784833603,134.43674616282732,141.81644648115866,149.75033441772666,158.28877962963253,167.48715490874349,177.40635516641603,188.11337174483288,{"$f":"BU35","v":199.68192807475648},212.19318337213065,170.39735955731658,178.43051489468704,187.05521303825708,196.33126604974154,206.32532824601071,205.42377923630056,214.63087899243072,224.4164032956503,234.82828993665316,245.91907381412676,257.74635791877256,270.37333426674581,283.86936021817246,298.31059620229655,313.78071154349675,275.03251357382351,286.20472353168918,298.06264793436958,310.66892399273752,324.09311592729614,326.72460054802514,339.57072494350649,353.10444462525879,367.37697250614929,382.4442168607082,398.36725525675149,415.21285852486403,433.05407020403391,451.97084748773443,472.05077036749719,438.05067416254451,454.11342893807125,471.00861450294315,488.80326955836813,507.57149185989624,515.70732775860279,534.22293397040198,553.59621992296138,573.88350106278267,595.1459412740403,617.45003140248366,640.86811795496783,665.47898741704148,691.36851221713289,718.63036503877595,692.02765667396261,715.709720924831,740.45279524930584,766.33077572712159,793.42482321371358,810.13625905303388,837.48473320366543,865.95587313322335,895.61394386935353,926.52829736480794,958.77385817597417,992.4316595316634,1027.5894352410373,1064.3422734758487,1102.7933391352522,1087.7155199933345,1123.2682201437833,{"$f":"EG35","v":1160.2380494448275},1198.7095875485086,1238.7749993897426,1268.8469405143428,1309.9567351088147,1352.6020350955257,1396.8594906905273,1442.8112105906164,1490.5452587985574,1540.1562021729226,1591.7457141615355,1645.4232407639602,1701.3067354420086,1704.1843181892923,1758.2310822856211,1814.2497974509183,1872.341687994782,1932.6160628494047,1983.5032358777958,2046.052719333172,2110.7808988466131,2177.7837203541458,2247.1631671441446,2319.0277740486899,2393.4931928805599,2470.6828145904014,2550.7284542056941,2633.7711052869922,2664.6226191296241,2747.4825322541633,2833.1787909185164,2921.8385512664081,3013.5978320191798,3096.9144581226706,3192.8662782453894,3291.9988645261983,3394.4382250041199,3500.3173069336135,3609.7765380318424,3722.9644197832095,3840.0381783001299,3961.164478826714,4086.5202106466454,4160.9541976500641,4288.704058130219,4420.6369625708558,4556.920468068316,4697.7322063251422,4831.5728636578115,4979.5644359465869,5132.2979669584311,5289.9463005093166,5452.6906247039678,5620.7210553353043,5794.2372726057802,5973.4492167073713,6158.5778483861786,6349.8559812929016,6492.1900414157008,6689.8769772088181,6893.8450692218266,7104.3248179188067,7321.5586866711465,7534.1141384141938,{"$f":"GS35","v":7763.1819489456602},7999.4240053474787,8243.0861200500403,8494.4246388309202,8753.7070898860511,9021.2128881930548,9297.234100762269,9582.0762789627188,9876.0593647867354,10124.17952641436,10430.826146757425,10747.022713856912,11073.097791892926,11409.394849864482,11744.585386503355,12099.967334477471,12466.312952445267,12843.981735560741,13233.347122806948,13634.797248381376,14048.735751443222,14475.582649909958,14915.775284584815,15369.769340577521,15782.700801478861,16259.10306007385,16750.147934572822,17256.31676923034,17778.110396522017,18304.362399560618,18856.537657926448,19425.580385597714,20012.027191707766,20616.433942638374,21239.376672807743,21881.452558602352,22543.280961283897,23225.504545299947,23928.790479114148,24598.492574171556,25339.368585947312,26102.821426222501,26889.570465629498,27700.361703813171,28524.281246070503,29383.054069831625,30267.892289860058,31179.608453098004,32119.042641870306,33087.063633016616,34084.57012761748,35112.492057369505,36171.791974268126,37263.466530951366,38333.208907563865,39486.126409341399,40673.981984318401,41897.865840468308,43158.905939897151,44446.581809237003,45783.023649893126,47159.860957323341,48578.336180585218,50039.732201182145,{"$f":"JE35","v":51545.373879107836},53096.629681091435,54694.913397447621,56341.685954548622,58038.457330640333,59731.449431243396,61526.314148731348,63375.375355890072,65280.301013187142,67242.814167797536,69253.007283974424,71333.641888872604,73476.997743472224,75684.987070318559,77959.582617607521,80302.819808025917,82716.798987877119,85203.687783436908,87765.72357211748,90405.216076736266,93069.210939722179,95864.20850246452,98743.40654023533,101709.37313306272,104764.75845126944,107900.6098959504,111140.67257920781,114478.23935451754,117916.26592969523,121457.79984276564,125105.98354993861,128864.05764204732,132735.36419723212,136723.35027832651,140831.57158413174,145008.35711233952,149361.52906026022,153845.64671476494,158464.68051282817,163222.72505242794,168112.31549514364,173158.72934637673,178356.83782470156]
[null,null,null,"Closing Balance",null,null,{"$f":"G27","v":100},{"$f":"H39+H40-H41","v":112.00000000000001},{"$f":"I39+I40-I41","v":125.44000000000001},140.49280000000002,157.35193600000002,176.23416832000004,197.38226851840005,221.06814074060807,247.59631762948106,277.3078757450188,310.58482083442112,347.85499933455168,389.59759925469791,424.66138318762074,462.88090767450666,504.54018936521226,549.9488064080814,599.44419898480874,653.39417689344157,712.19965281385134,776.29762156709808,846.16440750813695,922.31920418386937,949.98878030938545,978.48844371866699,1007.843097030227,1038.0783899411338,1069.2207416393678,1101.2973638885489,1134.3362848052054,1168.3663733493615,1203.4173645498424,1239.5198854863377,1276.7054820509279,1315.0066465124557,1354.4568459078293,1395.0905512850643,1436.9432678236162,1480.0515658583247,1524.4531128340745,1570.1867062190968,1617.2923074056698,1665.8110766278401,1715.7854089266752,1767.2589711944756,1820.2767403303098,1874.8850425402193,1931.1315938164259,1989.0655416309187,2048.7375078798464,2110.1996331162418,2173.5056221097293,2238.710790773021,2305.8721144962119,2375.0482779310983,2446.2997262690315,2519.6887180571021,2595.2793795988155,2673.13776098678,2753.3318938163834,2835.9318506308746,2921.0098061498011,3008.6401003342953,3098.8993033443244,3191.8662824446542,3287.6222709179938,{"$f":"BU39+BU40-BU41","v":3386.2509390455339},3487.8384672169,3592.4736212334069,3700.2478298704091,3811.2552647665216,3925.5929227095176,4043.3607103908025,4164.661531702528,4289.6013776536038,4418.2894189832123,4550.8381015527084,4687.3632445992898,4827.9841419372688,4972.823666195387,5122.0083761812493,5275.6686274666872,5433.9386862906877,5596.9568468794077,5764.8655522857898,5937.8115188543634,6115.945864419994,6299.4242403525941,6488.4069675631727,6683.0591765900681,6883.5509518877707,7090.0574804444041,7302.7592048577362,7521.8419810034684,7747.4972404335722,7979.9221576465789,8219.3198223759773,8465.8994170472561,8719.8763995586742,8981.4726915454339,9250.9168722917966,9528.4443784605501,9814.2977098143674,10108.726641108799,10411.988440342062,10724.348093552324,11046.078536358895,11377.460892449662,11718.784719223153,12070.348260799849,12432.458708623844,12805.432469882559,13189.595443979035,13585.283307298407,13992.841806517359,14412.627060712881,14845.005872534268,15290.356048710297,15749.066730171606,16221.538732076755,16708.184894039059,17209.430440860233,17725.713354086041,18257.484754708625,18805.209297349884,19369.365576270382,19950.446543558493,20548.95993986525,21165.428738061208,21800.391600203046,{"$f":"EG39+EG40-EG41","v":22454.403348209136},23128.03544865541,23821.876512115072,24536.532807478525,25272.628791702882,26030.807655453969,26811.731885117588,27616.083841671116,28444.566356921248,29297.903347628886,30176.840448057752,31082.145661499486,32014.610031344466,32975.048332284801,33964.299782253343,34983.228775720941,36032.725638992568,37113.707408162343,38227.118630407218,39373.932189319436,40555.150154999021,41771.804659649002,43024.958799438471,44315.707563421623,45645.178790324273,47014.534154034001,48424.970178655021,49877.719284014674,51374.050862535114,52915.272388411169,54502.730560063508,56137.812476865416,57821.946851171379,59556.60525670652,61343.303414407717,63183.602516839943,65079.11059234514,67031.483910115494,69042.428427418956,71113.701280241527,73247.112318648768,75444.525688208232,77707.861458854488,80039.097302620125,82440.270221698724,84913.478328349694,87460.882678200185,90084.709158546189,92787.250433302572,95570.867946301645,98437.993984690693,101391.13380423142,104432.86781835837,107565.85385290912,110792.82946849639,114116.61435255129,117540.11278312783,121066.31616662166,124698.30565162034,128439.25482116894,132292.43246580401,136261.20543977813,140349.04160297147,144559.51285106063,{"$f":"GS39+GS40-GS41","v":148896.29823659244},153363.18718369023,157964.08279920093,162703.00528317696,167584.09544167228,172611.61830492245,177789.96685407014,183123.66585969224,188617.37583548302,194275.89711054752,200104.17402386395,206107.29924457986,212290.5182219173,218659.23376857484,225219.01078163213,231975.5811050811,238934.84853823355,246102.89399438057,253485.980814212,261090.56023863837,268923.27704579756,276990.9753571715,285300.70461788657,293859.7257564232,302675.5175291159,311755.78305498936,321108.45654663903,330741.71024303819,340663.96155032935,350883.88039683923,361410.39680874441,372252.70871300675,383420.28997439699,394922.89867362892,406770.58563383779,418973.70320285298,431542.91429893859,444489.20172790682,457823.87777974404,471558.59411313635,485705.35193653044,500276.51249462628,515284.80786946503,530743.35210554895,546665.65266871545,563065.62224877696,579957.59091624024,597356.31864372746,615277.0082030393,633735.31844913051,652747.37800260447,672329.79934268259,692499.69332296308,713274.68412265205,734672.92464633158,756713.11238572153,779414.5057572932,802796.94093001203,826880.84915791242,851687.27463264985,877237.89287162933,903555.02965777821,930661.68054751155,958581.53096393694,{"$f":"JE39+JE40-JE41","v":987338.97689285502},1016959.1461996407,1047467.92058563,1078891.9582031989,1111258.7169492948,1144596.4784577736,1178934.3728115067,1214302.403995852,1250731.4761157276,1288253.4203991995,1326901.0230111754,1366708.0537015107,1407709.295312556,1449940.5741719326,1493438.7913970908,1538241.9551390035,1584389.2137931737,1631920.8902069689,1680878.5169131779,1731304.8724205734,1783244.0185931907,1836741.3391509864,1891843.579325516,1948598.8867052814,2007056.8533064397,2067268.5589056329,2129286.6156728016,2193165.2141429856,2258960.1705672755,2326728.975684294,2396530.8449548227,2468426.7703034673,2542479.5734125716,2618753.960614949,2697316.5794333974,2778236.0768163996,2861583.1591208917,2947430.6538945185,3035853.5735113542,3126929.1807166948,3220737.0561381956,3317359.1678223414,3416879.9428570122]
[]
[null,null,null,"Depreciation Rate",null,null,null,{"$f":"1/$E$18","v":6.6666666666666666E-2},{"$f":"1/$E$18","v":6.6666666666666666E-2},6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,{"$f":"1/$E$18","v":6.6666666666666666E-2},6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,{"$f":"1/$E$18","v":6.6666666666666666E-2},6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,{"$f":"1/$E$18","v":6.6666666666666666E-2},6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,{"$f":"1/$E$18","v":6.6666666666666666E-2},6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2]
[null,null,null,"Depreciation Expense",null,null,null,{"$f":"H44*H42","v":7.4666666666666677},{"$f":"I44*I42","v":8.3626666666666676},9.3661866666666675,10.490129066666668,11.74894455466667,13.158817901226669,14.737876049373872,16.506421175298737,18.487191716334586,20.705654722294742,23.190333288970113,25.973173283646528,28.310758879174717,30.858727178300445,33.636012624347487,36.663253760538758,39.962946598987251,43.559611792896106,47.479976854256755,51.753174771139868,56.410960500542465,61.48794694559129,63.332585353959026,65.232562914577798,67.189539802015133,69.205225996075583,71.281382775957852,73.419824259236592,75.622418987013688,77.891091556624104,80.227824303322834,82.634659032422505,85.113698803395195,87.667109767497053,90.297123060521955,93.006036752337621,95.796217854907752,98.670104390554982,101.63020752227163,104.67911374793978,107.81948716037799,111.05407177518934,114.38569392844501,117.81726474629838,121.35178268868732,124.99233616934795,128.74210625442839,132.60436944206126,136.5825005253231,140.6799755410828,144.90037480731527,149.24738605153473,153.72480763308079,158.33655186207321,163.08664841793544,167.97924787047347,173.01862530658769,178.20918406578534,183.55545958775889,189.06212337539165,194.73398707665339,200.57600668895302,206.59328688962162,212.79108549631027,219.17481806119957,{"$f":"BU44*BU42","v":225.75006260303559},232.52256448112666,239.49824141556044,246.68318865802726,254.0836843177681,261.70619484730116,269.55738069272019,277.64410211350184,285.97342517690691,294.55262793221414,303.38920677018058,312.49088297328598,321.8656094624846,331.52157774635913,341.46722507874995,351.71124183111249,362.26257908604583,373.13045645862718,384.324370152386,395.85410125695756,407.72972429466625,419.96161602350628,432.5604645042115,445.53727843933785,458.90339679251804,472.67049869629358,486.85061365718241,501.45613206689791,516.49981602890477,531.99481050977192,547.95465482506518,564.39329446981708,581.32509330391156,598.76484610302896,616.72779148611971,635.22962523070328,654.28651398762452,673.91510940725323,694.13256268947077,714.95653957015497,736.40523575725967,758.49739282997746,781.25231461487681,804.68988405332323,828.83058057492292,853.69549799217054,879.30636293193561,905.68555381989381,932.85612043449055,960.84180404752533,989.66705816895114,1019.3570699140198,1049.9377820114403,1081.4359154717836,1113.8789929359373,1147.2953627240156,1181.7142236057362,1217.1656503139084,1253.6806198233255,1291.2910384180254,1330.0297695705663,1369.9306626576833,1411.0285825374137,1453.3594400135364,{"$f":"EG44*EG42","v":1496.9602232139423},1541.8690299103607,1588.1251008076715,1635.7688538319017,1684.8419194468588,1735.3871770302646,1787.4487923411725,1841.0722561114078,1896.3044237947499,1953.1935565085923,2011.7893632038501,2072.1430440999657,2134.3073354229646,2198.3365554856532,2264.2866521502228,2332.2152517147292,2402.1817092661713,2474.247160544156,2548.4745753604811,2624.9288126212955,2703.6766769999349,2784.7869773099333,2868.3305866292312,2954.3805042281083,3043.0119193549517,3134.3022769356003,3228.3313452436682,3325.1812856009783,3424.9367241690074,3527.6848258940777,3633.5153706709007,3742.5208317910278,3854.7964567447584,3970.4403504471011,4089.5535609605145,4212.2401677893295,4338.6073728230094,4468.7655940076993,4602.8285618279306,4740.9134186827687,4883.1408212432507,5029.6350458805491,5180.5240972569654,5335.9398201746753,5496.0180147799147,5660.8985552233125,5830.7255118800122,6005.6472772364123,6185.8166955535044,6371.3911964201097,6562.5329323127125,6759.4089202820942,6962.1911878905576,7171.0569235272742,7386.1886312330926,7607.7742901700858,7836.007518875188,8071.0877444414436,8313.2203767746887,8562.6169880779289,8819.4954977202669,9084.0803626518755,9356.602773531431,9637.3008567373745,{"$f":"GS44*GS42","v":9926.4198824394953},10224.212478912681,10530.938853280062,10846.867018878464,11172.273029444819,11507.441220328163,11852.66445693801,12208.244390646149,12574.491722365534,12951.726474036501,13340.278268257596,13740.486616305323,14152.701214794486,14577.282251238323,15014.600718775475,15465.038740338739,15928.989902548903,16406.859599625372,16899.065387614133,17406.037349242557,17928.218469719835,18466.065023811432,19020.046974525772,19590.648383761545,20178.367835274392,20783.718870332625,21407.230436442602,22049.44734953588,22710.930770021958,23392.258693122614,24094.026453916293,24816.847247533784,25561.352664959799,26328.193244908594,27118.039042255852,27931.580213523532,28769.527619929238,29632.613448527121,30521.591851982936,31437.239607542422,32380.356795768694,33351.767499641748,34352.320524631003,35382.890140369927,36444.376844581027,37537.708149918464,38663.839394416013,39823.754576248495,41018.467213535951,42249.021229942031,43516.491866840297,44821.986622845507,46166.646221530871,47551.645608176805,48978.194976422106,50447.540825714765,51960.967050486215,53519.796062000802,55125.389943860828,56779.151642176657,58482.526191441953,60237.001977185217,62044.112036500766,63905.435397595793,{"$f":"JE44*JE42","v":65822.598459523666},67797.276413309373,69831.194705708665,71926.130546879926,74083.914463286317,76306.431897184899,78595.624854100446,80953.493599723472,83382.098407715166,85883.561359946631,88460.068200745023,91113.870246767372,93847.286354170399,96662.704944795507,99562.586093139384,102549.46367593357,105625.94758621158,108794.72601379792,112058.56779421186,115420.32482803822,118882.93457287939,122449.42261006575,126122.90528836774,129906.59244701876,133803.79022042931,137817.90392704221,141952.44104485345,146211.01427619904,150597.34470448503,155115.2650456196,159768.72299698819,164561.78468689782,169498.63822750477,174583.59737432993,179821.10529555983,185215.73845442664,190772.21060805945,196495.37692630122,202390.23823409027,208461.94538111298,214715.80374254636,221157.27785482275,227791.99619046747]
[]
[null,null,"Accumulated Depreciation"]
[null,null,null,"Opening Balance",null,null,null,{"$f":"G51","v":39.867841677068569},{"$f":"H51","v":44.65208437926804},50.010436205731445,56.011790251370456,62.733306782486153,70.261405297335727,78.692875633967247,88.13612241099456,98.712558801265146,110.55816755836821,123.82524936632365,138.68438099123375,155.32660841113307,173.1867079229109,192.34069660972682,212.86740212361161,234.84823191968317,258.36686367846715,283.50884285033555,310.36107116904128,339.01116758036403,369.5466803179113,402.05412576894798,432.92854944900586,461.80797128881431,488.28199308708781,511.88583891897281,532.09367591103717,559.99905686995407,585.69721287859738,608.81971563405318,628.95649893003963,645.65145054553159,658.39753881926629,666.63142413080266,669.72750007826073,666.99130312656439,657.6522228111852,696.194589402323,732.97199244054389,767.58093487318206,799.56374895846261,828.40192325152441,865.19655163046855,900.05063248173997,932.60373782510283,962.45404178663352,989.15391968763606,1012.2050820354465,1031.053193643281,1045.0819226759263,1053.6063584019726,1055.8657297446684,1106.3545015436234,1155.4367019458959,1202.7195856635076,1247.7565592723106,1290.0405178746005,1340.6843040920498,1389.8030175169813,1437.0486944112142,1482.032347070141,1524.3195741294614,1563.4257061103394,1598.8104364402336,{"$f":"BT51","v":1629.8718827566004},1655.9400172848793,1676.2693983938752,1745.3702802521191,1813.6229540154593,1880.6514252949705,1946.02635409253,2009.2584065392396,2081.4787294164407,2152.821275600917,2222.9575002374804,2291.5184170710077,2358.0902262301665,2422.2094777738785,2483.3577212534919,2540.9555861140693,2594.3562317428855,2642.8380992854345,2740.9360421702381,2839.0556887909352,2936.8471421135232,3033.9079424154515,3129.776442511662,3235.6123064678482,3341.5788599636799,3447.3778121309388,3552.6713383210831,3657.077735117557,3760.1666119277033,3861.4535694317447,3960.3943097374827,4056.3781170748134,4148.7206411771331,4291.9950603185007,4436.6464774834585,4582.3656544666355,4728.7920101389709,4875.5070322666998,5033.7148139153505,5193.6244426344192,5354.9847622816123,5517.5064969760897,5680.857948532027,5844.6602317444203,6008.4819978427759,6171.8335910006572,6334.1605767756946,6494.8365746688542,6708.4944718147854,6925.6408713244446,7146.0298801226636,7369.3661625644936,7595.2984092647994,7835.0999322232055,8079.0511144913244,8326.974234294039,8578.6556531487004,8833.8415793896293,9092.2333715275618,9353.4823318192248,9617.183934996212,9882.8714310909309,10150.008754613362,10473.321817157441,{"$f":"EF51","v":10803.413037027194},11140.135210796308,11483.29465315816,11832.644754576088,12199.566667893647,12574.45185223169,12957.236994166429,13347.826295817074,13746.087341337865,14151.846506334059,14564.883860669728,14984.927509712043,15411.647313048048,15844.647913029003,16338.800150325364,16844.855720189968,17362.82117445378,17892.661195725166,18434.29229341992,18999.263632902603,19578.139726190726,20171.035504344047,20778.038761299835,21399.206180784924,22034.558910964344,22684.077637438735,23347.697099783934,24025.299990821906,24716.710171135892,25477.024276175278,26257.226569815193,27057.563149567577,27878.245430092196,28719.444054817777,29592.969947142206,30489.65722985733,31409.89853312046,32354.067680939352,33322.515968013438,34315.567991809527,35333.516990709089,36376.619633652212,37445.090200706043,38539.094087316364,39714.079709840975,40921.393666490672,42161.655259143132,43435.460302954823,44743.375373866096,46097.619205761788,47489.445966235311,48919.680931589595,50389.143551362373,51898.644114548966,53448.97998274093,55040.931341368239,56675.256414830954,58352.686085319961,60073.917848468496,61894.948183827481,63767.688194696595,65693.338623195028,67673.094167928095,69708.13825478837,{"$f":"GR51","v":71811.32497311155},73974.562906605395,76199.351380170599,78487.204113400629,80839.646493448163,83258.21243300692,85744.440765142033,88299.871121317774,90926.039233001211,93624.471590580011,96452.018538202159,99361.470659702332,102354.93456215074,105434.5379850523,108602.42538642616,111872.44071869827,115237.51212455955,118700.18907466318,122263.06693872782,125928.78520353501,129700.02530439619,133579.50802267279,137569.99039657426,141674.26208651523,145895.14112969924,150290.80816349477,154815.42397375352,159472.50647562329,164265.63705592882,169198.45742942876,174286.35372299078,179523.84251898064,184915.10938091672,190464.43485416874,196176.19415643896,202054.85652588707,208104.98418080824,214331.23083945358,220738.33974268075,227331.14111554954,234169.88814892044,241210.87635874184,248459.82243216108,255922.57249116257,263605.10092771932,271525.19652622985,279679.8506063167,288075.79771087266,296719.9438340232,305619.36840568885,314781.32600261428,324213.24774183705,333922.74230731308,343917.59655457584,354205.77563180128,364850.76170065952,375812.17611703288,387099.16118320072,398721.09140473319,410687.57540869684,423020.14524163649,435719.64778318536,448796.78880304721,462262.56465896277,{"$f":"JD51","v":476128.26785537635},490405.49243579217,505106.13916801009,520242.42047627113,535826.86506860238,551872.32220124837,568447.30466718995,585516.61537255906,603094.73361639248,621196.53101092053,639837.27820306958,659044.33911984018,678824.56747773499,699194.85608843318,720172.5739629101,741775.57743844192,764022.2213063495,786931.36990468402,810522.40813504509,834815.25235713948,859830.36110844149,885644.08474159869,912229.2988491999,939608.79759733239,967806.01691128837,996845.04868044821,1026762.3427115399,1057574.1111771856,1089306.886098867,1121987.9648736569,1155645.4300765109,1190308.1695235604,1226005.896568411,1262769.1705986836,1300629.4176946871,1339618.9514061152,1379826.3327482024,1421237.0142960018,1463886.7445075382,1507812.3022288,1553051.5225574849,1599655.0108048876,1647653.5593133336]
[null,null,null,"Add: Depreciation Expense",null,null,null,{"$f":"H45","v":7.4666666666666677},{"$f":"I45","v":8.3626666666666676},9.3661866666666675,10.490129066666668,11.74894455466667,13.158817901226669,14.737876049373872,16.506421175298737,18.487191716334586,20.705654722294742,23.190333288970113,25.973173283646528,28.310758879174717,30.858727178300445,33.636012624347487,36.663253760538758,39.962946598987251,43.559611792896106,47.479976854256755,51.753174771139868,56.410960500542465,61.48794694559129,63.332585353959026,65.232562914577798,67.189539802015133,69.205225996075583,71.281382775957852,73.419824259236592,75.622418987013688,77.891091556624104,80.227824303322834,82.634659032422505,85.113698803395195,87.667109767497053,90.297123060521955,93.006036752337621,95.796217854907752,98.670104390554982,101.63020752227163,104.67911374793978,107.81948716037799,111.05407177518934,114.38569392844501,117.81726474629838,121.35178268868732,124.99233616934795,128.74210625442839,132.60436944206126,136.5825005253231,140.6799755410828,144.90037480731527,149.24738605153473,153.72480763308079,158.33655186207321,163.08664841793544,167.97924787047347,173.01862530658769,178.20918406578534,183.55545958775889,189.06212337539165,194.73398707665339,200.57600668895302,206.59328688962162,212.79108549631027,219.17481806119957,{"$f":"BU45","v":225.75006260303559},232.52256448112666,239.49824141556044,246.68318865802726,254.0836843177681,261.70619484730116,269.55738069272019,277.64410211350184,285.97342517690691,294.55262793221414,303.38920677018058,312.49088297328598,321.8656094624846,331.52157774635913,341.46722507874995,351.71124183111249,362.26257908604583,373.13045645862718,384.324370152386,395.85410125695756,407.72972429466625,419.96161602350628,432.5604645042115,445.53727843933785,458.90339679251804,472.67049869629358,486.85061365718241,501.45613206689791,516.49981602890477,531.99481050977192,547.95465482506518,564.39329446981708,581.32509330391156,598.76484610302896,616.72779148611971,635.22962523070328,654.28651398762452,673.91510940725323,694.13256268947077,714.95653957015497,736.40523575725967,758.49739282997746,781.25231461487681,804.68988405332323,828.83058057492292,853.69549799217054,879.30636293193561,905.68555381989381,932.85612043449055,960.84180404752533,989.66705816895114,1019.3570699140198,1049.9377820114403,1081.4359154717836,1113.8789929359373,1147.2953627240156,1181.7142236057362,1217.1656503139084,1253.6806198233255,1291.2910384180254,1330.0297695705663,1369.9306626576833,1411.0285825374137,1453.3594400135364,{"$f":"EG45","v":1496.9602232139423},1541.8690299103607,1588.1251008076715,1635.7688538319017,1684.8419194468588,1735.3871770302646,1787.4487923411725,1841.0722561114078,1896.3044237947499,1953.1935565085923,2011.7893632038501,2072.1430440999657,2134.3073354229646,2198.3365554856532,2264.2866521502228,2332.2152517147292,2402.1817092661713,2474.247160544156,2548.4745753604811,2624.9288126212955,2703.6766769999349,2784.7869773099333,2868.3305866292312,2954.3805042281083,3043.0119193549517,3134.3022769356003,3228.3313452436682,3325.1812856009783,3424.9367241690074,3527.6848258940777,3633.5153706709007,3742.5208317910278,3854.7964567447584,3970.4403504471011,4089.5535609605145,4212.2401677893295,4338.6073728230094,4468.7655940076993,4602.8285618279306,4740.9134186827687,4883.1408212432507,5029.6350458805491,5180.5240972569654,5335.9398201746753,5496.0180147799147,5660.8985552233125,5830.7255118800122,6005.6472772364123,6185.8166955535044,6371.3911964201097,6562.5329323127125,6759.4089202820942,6962.1911878905576,7171.0569235272742,7386.1886312330926,7607.7742901700858,7836.007518875188,8071.0877444414436,8313.2203767746887,8562.6169880779289,8819.4954977202669,9084.0803626518755,9356.602773531431,9637.3008567373745,{"$f":"GS45","v":9926.4198824394953},10224.212478912681,10530.938853280062,10846.867018878464,11172.273029444819,11507.441220328163,11852.66445693801,12208.244390646149,12574.491722365534,12951.726474036501,13340.278268257596,13740.486616305323,14152.701214794486,14577.282251238323,15014.600718775475,15465.038740338739,15928.989902548903,16406.859599625372,16899.065387614133,17406.037349242557,17928.218469719835,18466.065023811432,19020.046974525772,19590.648383761545,20178.367835274392,20783.718870332625,21407.230436442602,22049.44734953588,22710.930770021958,23392.258693122614,24094.026453916293,24816.847247533784,25561.352664959799,26328.193244908594,27118.039042255852,27931.580213523532,28769.527619929238,29632.613448527121,30521.591851982936,31437.239607542422,32380.356795768694,33351.767499641748,34352.320524631003,35382.890140369927,36444.376844581027,37537.708149918464,38663.839394416013,39823.754576248495,41018.467213535951,42249.021229942031,43516.491866840297,44821.986622845507,46166.646221530871,47551.645608176805,48978.194976422106,50447.540825714765,51960.967050486215,53519.796062000802,55125.389943860828,56779.151642176657,58482.526191441953,60237.001977185217,62044.112036500766,63905.435397595793,{"$f":"JE45","v":65822.598459523666},67797.276413309373,69831.194705708665,71926.130546879926,74083.914463286317,76306.431897184899,78595.624854100446,80953.493599723472,83382.098407715166,85883.561359946631,88460.068200745023,91113.870246767372,93847.286354170399,96662.704944795507,99562.586093139384,102549.46367593357,105625.94758621158,108794.72601379792,112058.56779421186,115420.32482803822,118882.93457287939,122449.42261006575,126122.90528836774,129906.59244701876,133803.79022042931,137817.90392704221,141952.44104485345,146211.01427619904,150597.34470448503,155115.2650456196,159768.72299698819,164561.78468689782,169498.63822750477,174583.59737432993,179821.10529555983,185215.73845442664,190772.21060805945,196495.37692630122,202390.23823409027,208461.94538111298,214715.80374254636,221157.27785482275,227791.99619046747]
[null,null,null,"Less: Retirements","Fixed","Computed",null,{"$f":"H41","v":2.6824239644671994},{"$f":"I41","v":3.0043148402032638},3.3648326210276558,3.7686125355509748,4.2208460398170917,4.727347564595143,5.2946292723465609,5.9299847850281484,6.6415829592315268,7.4385729143393107,8.3312016640600284,9.3309458637472318,10.4506593673969,11.70473849148453,13.109307110462675,14.682423964467214,16.444314840203276,18.417632621027675,20.627748535550982,23.103078359817104,25.875447762995158,28.980501494554581,32.458161673901138,36.353141074769297,40.715518003741629,45.601380164190587,51.073545783893465,45.514443300319734,49.92426297837045,54.768588801168328,60.091041007336351,65.939707416930617,72.36761052966051,79.433224455960755,87.201047113063836,95.742233704034021,105.135298170287,60.127737799417211,64.852804484050836,70.07017131530165,75.836673075097465,82.215897482127517,77.591065549500854,82.96318389502693,88.79867734532445,95.142032207817238,102.04222835342586,109.55320709425075,117.73438891748859,126.65124650843744,136.37593908126897,146.98801470883893,103.23603583412569,109.25435145980069,115.80376470032388,122.94227426167051,130.73466670429775,127.56539784833603,134.43674616282732,141.81644648115866,149.75033441772666,158.28877962963253,167.48715490874349,177.40635516641603,188.11337174483288,{"$f":"BU41","v":199.68192807475648},212.19318337213065,170.39735955731658,178.43051489468704,187.05521303825708,196.33126604974154,206.32532824601071,205.42377923630056,214.63087899243072,224.4164032956503,234.82828993665316,245.91907381412676,257.74635791877256,270.37333426674581,283.86936021817246,298.31059620229655,313.78071154349675,275.03251357382351,286.20472353168918,298.06264793436958,310.66892399273752,324.09311592729614,326.72460054802514,339.57072494350649,353.10444462525879,367.37697250614929,382.4442168607082,398.36725525675149,415.21285852486403,433.05407020403391,451.97084748773443,472.05077036749719,438.05067416254451,454.11342893807125,471.00861450294315,488.80326955836813,507.57149185989624,515.70732775860279,534.22293397040198,553.59621992296138,573.88350106278267,595.1459412740403,617.45003140248366,640.86811795496783,665.47898741704148,691.36851221713289,718.63036503877595,692.02765667396261,715.709720924831,740.45279524930584,766.33077572712159,793.42482321371358,810.13625905303388,837.48473320366543,865.95587313322335,895.61394386935353,926.52829736480794,958.77385817597417,992.4316595316634,1027.5894352410373,1064.3422734758487,1102.7933391352522,1087.7155199933345,1123.2682201437833,{"$f":"EG41","v":1160.2380494448275},1198.7095875485086,1238.7749993897426,1268.8469405143428,1309.9567351088147,1352.6020350955257,1396.8594906905273,1442.8112105906164,1490.5452587985574,1540.1562021729226,1591.7457141615355,1645.4232407639602,1701.3067354420086,1704.1843181892923,1758.2310822856211,1814.2497974509183,1872.341687994782,1932.6160628494047,1983.5032358777958,2046.052719333172,2110.7808988466131,2177.7837203541458,2247.1631671441446,2319.0277740486899,2393.4931928805599,2470.6828145904014,2550.7284542056941,2633.7711052869922,2664.6226191296241,2747.4825322541633,2833.1787909185164,2921.8385512664081,3013.5978320191798,3096.9144581226706,3192.8662782453894,3291.9988645261983,3394.4382250041199,3500.3173069336135,3609.7765380318424,3722.9644197832095,3840.0381783001299,3961.164478826714,4086.5202106466454,4160.9541976500641,4288.704058130219,4420.6369625708558,4556.920468068316,4697.7322063251422,4831.5728636578115,4979.5644359465869,5132.2979669584311,5289.9463005093166,5452.6906247039678,5620.7210553353043,5794.2372726057802,5973.4492167073713,6158.5778483861786,6349.8559812929016,6492.1900414157008,6689.8769772088181,6893.8450692218266,7104.3248179188067,7321.5586866711465,7534.1141384141938,{"$f":"GS41","v":7763.1819489456602},7999.4240053474787,8243.0861200500403,8494.4246388309202,8753.7070898860511,9021.2128881930548,9297.234100762269,9582.0762789627188,9876.0593647867354,10124.17952641436,10430.826146757425,10747.022713856912,11073.097791892926,11409.394849864482,11744.585386503355,12099.967334477471,12466.312952445267,12843.981735560741,13233.347122806948,13634.797248381376,14048.735751443222,14475.582649909958,14915.775284584815,15369.769340577521,15782.700801478861,16259.10306007385,16750.147934572822,17256.31676923034,17778.110396522017,18304.362399560618,18856.537657926448,19425.580385597714,20012.027191707766,20616.433942638374,21239.376672807743,21881.452558602352,22543.280961283897,23225.504545299947,23928.790479114148,24598.492574171556,25339.368585947312,26102.821426222501,26889.570465629498,27700.361703813171,28524.281246070503,29383.054069831625,30267.892289860058,31179.608453098004,32119.042641870306,33087.063633016616,34084.57012761748,35112.492057369505,36171.791974268126,37263.466530951366,38333.208907563865,39486.126409341399,40673.981984318401,41897.865840468308,43158.905939897151,44446.581809237003,45783.023649893126,47159.860957323341,48578.336180585218,50039.732201182145,{"$f":"JE41","v":51545.373879107836},53096.629681091435,54694.913397447621,56341.685954548622,58038.457330640333,59731.449431243396,61526.314148731348,63375.375355890072,65280.301013187142,67242.814167797536,69253.007283974424,71333.641888872604,73476.997743472224,75684.987070318559,77959.582617607521,80302.819808025917,82716.798987877119,85203.687783436908,87765.72357211748,90405.216076736266,93069.210939722179,95864.20850246452,98743.40654023533,101709.37313306272,104764.75845126944,107900.6098959504,111140.67257920781,114478.23935451754,117916.26592969523,121457.79984276564,125105.98354993861,128864.05764204732,132735.36419723212,136723.35027832651,140831.57158413174,145008.35711233952,149361.52906026022,153845.64671476494,158464.68051282817,163222.72505242794,168112.31549514364,173158.72934637673,178356.83782470156]
[null,null,null,"Closing Balance",0.39867841677068572,{"$f":"L12","v":0.3986847165081962},{"$f":"E51*G42","v":39.867841677068569},{"$f":"H48+H49-H50","v":44.65208437926804},{"$f":"I48+I49-I50","v":50.010436205731445},56.011790251370456,62.733306782486153,70.261405297335727,78.692875633967247,88.13612241099456,98.712558801265146,110.55816755836821,123.82524936632365,138.68438099123375,155.32660841113307,173.1867079229109,192.34069660972682,212.86740212361161,234.84823191968317,258.36686367846715,283.50884285033555,310.36107116904128,339.01116758036403,369.5466803179113,402.05412576894798,432.92854944900586,461.80797128881431,488.28199308708781,511.88583891897281,532.09367591103717,559.99905686995407,585.69721287859738,608.81971563405318,628.95649893003963,645.65145054553159,658.39753881926629,666.63142413080266,669.72750007826073,666.99130312656439,657.6522228111852,696.194589402323,732.97199244054389,767.58093487318206,799.56374895846261,828.40192325152441,865.19655163046855,900.05063248173997,932.60373782510283,962.45404178663352,989.15391968763606,1012.2050820354465,1031.053193643281,1045.0819226759263,1053.6063584019726,1055.8657297446684,1106.3545015436234,1155.4367019458959,1202.7195856635076,1247.7565592723106,1290.0405178746005,1340.6843040920498,1389.8030175169813,1437.0486944112142,1482.032347070141,1524.3195741294614,1563.4257061103394,1598.8104364402336,1629.8718827566004,{"$f":"BU48+BU49-BU50","v":1655.9400172848793},1676.2693983938752,1745.3702802521191,1813.6229540154593,1880.6514252949705,1946.02635409253,2009.2584065392396,2081.4787294164407,2152.821275600917,2222.9575002374804,2291.5184170710077,2358.0902262301665,2422.2094777738785,2483.3577212534919,2540.9555861140693,2594.3562317428855,2642.8380992854345,2740.9360421702381,2839.0556887909352,2936.8471421135232,3033.9079424154515,3129.776442511662,3235.6123064678482,3341.5788599636799,3447.3778121309388,3552.6713383210831,3657.077735117557,3760.1666119277033,3861.4535694317447,3960.3943097374827,4056.3781170748134,4148.7206411771331,4291.9950603185007,4436.6464774834585,4582.3656544666355,4728.7920101389709,4875.5070322666998,5033.7148139153505,5193.6244426344192,5354.9847622816123,5517.5064969760897,5680.857948532027,5844.6602317444203,6008.4819978427759,6171.8335910006572,6334.1605767756946,6494.8365746688542,6708.4944718147854,6925.6408713244446,7146.0298801226636,7369.3661625644936,7595.2984092647994,7835.0999322232055,8079.0511144913244,8326.974234294039,8578.6556531487004,8833.8415793896293,9092.2333715275618,9353.4823318192248,9617.183934996212,9882.8714310909309,10150.008754613362,10473.321817157441,10803.413037027194,{"$f":"EG48+EG49-EG50","v":11140.135210796308},11483.29465315816,11832.644754576088,12199.566667893647,12574.45185223169,12957.236994166429,13347.826295817074,13746.087341337865,14151.846506334059,14564.883860669728,14984.927509712043,15411.647313048048,15844.647913029003,16338.800150325364,16844.855720189968,17362.82117445378,17892.661195725166,18434.29229341992,18999.263632902603,19578.139726190726,20171.035504344047,20778.038761299835,21399.206180784924,22034.558910964344,22684.077637438735,23347.697099783934,24025.299990821906,24716.710171135892,25477.024276175278,26257.226569815193,27057.563149567577,27878.245430092196,28719.444054817777,29592.969947142206,30489.65722985733,31409.89853312046,32354.067680939352,33322.515968013438,34315.567991809527,35333.516990709089,36376.619633652212,37445.090200706043,38539.094087316364,39714.079709840975,40921.393666490672,42161.655259143132,43435.460302954823,44743.375373866096,46097.619205761788,47489.445966235311,48919.680931589595,50389.143551362373,51898.644114548966,53448.97998274093,55040.931341368239,56675.256414830954,58352.686085319961,60073.917848468496,61894.948183827481,63767.688194696595,65693.338623195028,67673.094167928095,69708.13825478837,71811.32497311155,{"$f":"GS48+GS49-GS50","v":73974.562906605395},76199.351380170599,78487.204113400629,80839.646493448163,83258.21243300692,85744.440765142033,88299.871121317774,90926.039233001211,93624.471590580011,96452.018538202159,99361.470659702332,102354.93456215074,105434.5379850523,108602.42538642616,111872.44071869827,115237.51212455955,118700.18907466318,122263.06693872782,125928.78520353501,129700.02530439619,133579.50802267279,137569.99039657426,141674.26208651523,145895.14112969924,150290.80816349477,154815.42397375352,159472.50647562329,164265.63705592882,169198.45742942876,174286.35372299078,179523.84251898064,184915.10938091672,190464.43485416874,196176.19415643896,202054.85652588707,208104.98418080824,214331.23083945358,220738.33974268075,227331.14111554954,234169.88814892044,241210.87635874184,248459.82243216108,255922.57249116257,263605.10092771932,271525.19652622985,279679.8506063167,288075.79771087266,296719.9438340232,305619.36840568885,314781.32600261428,324213.24774183705,333922.74230731308,343917.59655457584,354205.77563180128,364850.76170065952,375812.17611703288,387099.16118320072,398721.09140473319,410687.57540869684,423020.14524163649,435719.64778318536,448796.78880304721,462262.56465896277,476128.26785537635,{"$f":"JE48+JE49-JE50","v":490405.49243579217},505106.13916801009,520242.42047627113,535826.86506860238,551872.32220124837,568447.30466718995,585516.61537255906,603094.73361639248,621196.53101092053,639837.27820306958,659044.33911984018,678824.56747773499,699194.85608843318,720172.5739629101,741775.57743844192,764022.2213063495,786931.36990468402,810522.40813504509,834815.25235713948,859830.36110844149,885644.08474159869,912229.2988491999,939608.79759733239,967806.01691128837,996845.04868044821,1026762.3427115399,1057574.1111771856,1089306.886098867,1121987.9648736569,1155645.4300765109,1190308.1695235604,1226005.896568411,1262769.1705986836,1300629.4176946871,1339618.9514061152,1379826.3327482024,1421237.0142960018,1463886.7445075382,1507812.3022288,1553051.5225574849,1599655.0108048876,1647653.5593133336,1697088.7176790994]
[null,null,null,null,{"$f":"E51-F51","v":-6.2997375104845155E-6},"Diff"]
[null,null,null,"Net Plant",null,null,{"$f":"G42-G51","v":60.132158322931431},{"$f":"H42-H51","v":67.347915620731982},{"$f":"I42-I51","v":75.429563794268574},84.48100974862956,94.61862921751387,105.97276302266431,118.68939288443281,132.93201832961353,148.88375882821592,166.74970818665059,186.75957146809748,209.17061834331793,234.27099084356485,251.47467526470984,270.54021106477984,291.67278724160064,315.10057448839825,341.07733530634158,369.88533404310601,401.83858164481006,437.28645398673405,476.61772719022565,520.26507841492139,517.06023086037953,516.68047242985267,519.56110394313919,526.19255102216096,537.12706572833065,541.29830701859487,548.63907192660804,559.54665771530836,574.4608656198028,593.86843494080608,618.30794323166162,648.37522238165309,684.72934582956862,728.0992481584999,779.29104501243103,783.85697645600169,791.48112039353066,802.60577134591472,817.72855844720721,837.40915337631566,850.5888572962067,867.20833871273567,887.67300250520702,912.43100075358575,941.97767412878989,976.86045959547221,1017.6843142365653,1065.1177104403155,1119.8992637077567,1182.8450610283526,1199.5176129525885,1219.6115759852023,1243.5801406055239,1271.9321587847915,1305.238861724215,1332.4534568947302,1363.5288762994021,1398.8831562196603,1438.9774590796601,1484.3205262048339,1535.4735972339849,1593.0558460044206,1657.7503881613934,{"$f":"BU42-BU51","v":1730.3109217606545},1811.5690688230247,1847.1033409812878,1886.6248758549498,1930.6038394715511,1979.5665686169875,2034.102303851563,2083.1828022860873,2136.7801020526867,2195.3319187457319,2259.3196844817007,2329.2730183691233,2405.7746641633903,2489.465944941895,2581.05279006718,2681.3123957238017,2791.1005870052531,2856.0208047091696,2925.8098634948547,3000.9643767408402,3082.0379220045425,3169.6477978409321,3252.7946610953245,3341.4803166263882,3436.1731397568319,3537.386142123321,3645.6814697401792,3761.675369075765,3886.0436710018275,4019.5278479090962,4162.9417053011639,4317.178775870123,4427.8813392401735,4544.8262140619754,4668.5512178251611,4799.6523683215792,4938.7906775476677,5075.011827193448,5218.3639977076427,5369.3633312707116,5528.5720393828051,5696.6029439176355,5874.1244874787326,6061.8662629570726,6260.6251176231872,6471.2718931068639,6694.7588693101807,6876.7888354836214,7067.2009351929146,7266.5971805902172,7475.6397099697742,7695.0576394454974,7913.9667979484002,8142.4876175854306,8381.2106597450202,8630.7747877115326,8891.8717746964121,9165.2513831810629,9451.7269655306591,9752.18164127417,10067.575112467563,10398.951185251888,10692.106920903767,10996.978563175851,{"$f":"EG42-EG51","v":11314.268137412828},11644.74079549725,11989.231757538984,12336.966139584878,12698.176939471192,13073.57066128754,13463.905589300513,13869.996500333251,14292.719850587189,14733.019486959158,15191.912938345709,15670.498348451438,16169.962118315463,16636.24818195944,17119.444062063376,17620.407601267161,18140.064443267402,18679.415114742424,19227.854997504615,19795.79246312871,20384.114650654974,20993.765898349167,21625.752618653547,22281.148652457279,22961.101152885538,23666.837054250067,24399.670187833115,25161.009112878783,25897.026586359836,26658.045818595976,27445.167410495931,28259.56704677322,29102.502796353601,29963.635309564314,30853.646184550387,31773.703983719482,32725.042911405788,33708.967942102056,34726.860435609429,35780.184289532437,36870.492684996556,37999.435487502189,39168.767371538124,40325.01759277915,41518.876555208051,42751.823069206563,44025.422375245362,45341.333784680093,46689.631227540784,48081.421980066334,49518.313053101097,51001.990252869044,52534.223703809403,54116.873870168187,55751.898127128152,57441.357937720335,59187.426697807867,60992.398318153166,62803.357467792855,64671.566626472348,66599.093842608985,68588.111271850037,70640.903348183099,72748.18787794908,{"$f":"GS42-GS51","v":74921.735329987045},77163.835803519629,79476.8786858003,81863.358789728794,84325.883008665362,86867.177539780416,89490.095732752365,92197.626626691024,94992.904244903009,97823.878572345362,100742.70336416161,103752.36468242912,106855.980236865,110056.80838214868,113346.57006293385,116738.06898052155,120234.65946357037,123839.82705565276,127557.19561067699,131390.5349342422,135343.76902312477,139420.98496059724,143626.44253137134,147964.58462672395,152384.70936562112,156940.35908123583,161635.95007101574,166476.07318710937,171465.50412090059,176597.52667384845,181886.55428976376,187337.59933209003,192955.85512022825,198746.70451718997,204715.72910795073,210868.71902204474,217211.68345948501,223750.86198522607,230492.7366641945,237388.70596421591,244494.4755777886,251816.6900624652,259362.23537830246,267138.25117782963,275140.45614248561,283385.77164246025,291881.79320536758,300636.37480970426,309657.63979735045,318953.99244651623,328534.13026076742,338407.05703536951,348582.09676838724,359068.90849085076,369822.16294567205,380900.93626868865,392315.34457409248,404075.84952527884,416193.27374921559,428667.12939101335,441518.24508844397,454758.240854731,468399.11588854878,482453.26310856058,{"$f":"JE42-JE51","v":496933.48445706285},511853.00703163061,527225.50010935892,543065.09313459648,559386.39474804641,576149.17379058362,593417.75743894768,611207.67037945951,629534.94510480703,648416.14219612989,667856.68389133527,687883.48622377566,708514.43922412279,729768.00020902255,751663.21395864885,774219.73383265396,797457.84388848965,821398.48207192379,846063.26455603843,871474.51131213189,897599.93385159201,924512.0403017865,952234.78172818362,980792.86979399307,1010211.8046259915,1040506.216194093,1071712.5044956161,1103858.3280441186,1136972.2056936186,1171083.5456077831,1206222.6754312622,1242420.8737350563,1279710.4028138879,1318124.5429202619,1357697.6280272822,1398409.7440681972,1440346.14482489,1483543.9093869803,1528041.2712825541,1573877.6581592099,1621082.0453333079,1669705.6085090078,1719791.2251779127]
[]
[null,null,"Rate of Return",null,null,null,{"$f":"E22","v":0.15},{"$f":"G55","v":0.15},{"$f":"I56/H53","v":0.16800000000000001},{"$f":"J56/I53","v":0.16800022651277499},0.16800042875684024,0.16800060933230995,0.1680007705607359,0.16800091451494914,0.16800104304570515,0.16800115780547495,0.16800126026968759,0.16800135175569736,0.16800143343971885,0.16350146602269941,0.16602458655537022,0.16821368963954064,0.17006844761590342,0.17159197078008473,0.17279047313068854,0.17367289400830169,0.17425049432831732,0.17453644454391282,0.174545419197558,0.16469908854953025,0.17069152581856967,0.17594149302859843,0.18021499115225906,0.18328210947747567,0.18493748966133466,0.18901773342585035,0.19208334561888329,0.19398911570715904,0.19462133429450393,0.1939089596223228,0.19183176276715891,0.18842397356703042,0.18377263893080673,0.17801083400287218,0.17130678183460457,0.17541819540382927,0.17894028790242483,0.18175385793015605,0.18374434235807963,0.1848088063777531,0.18740358787974332,0.18932648413135481,0.19051054890026303,0.19090145220393356,0.19046092078357574,0.18916952919133295,0.18702852894702202,0.18406048299563318,0.18030859487239279,0.17583476768807399,0.17859249651624801,0.1809195606294105,0.18275552234944539,0.18404226255966497,0.1847263037942333,0.1863819765896515,0.18759827732748294,0.18834277699107299,0.18858782169657207,0.18831164042939183,0.18749933488120918,0.18614368560841899,0.18424571475487045,{"$f":"BV56/BU53","v":0.18181495784954377},0.17886941497419093,0.18069120503792474,0.18221321724651124,0.18340429081232687,0.18423399578482888,0.18467338732808089,0.18573209181558395,0.18650553517654575,0.1869771730085753,0.18713211218669829,0.18695747521551223,0.18644275349700873,0.18558013665503106,0.1843648045477552,0.18279516879304605,0.18087305161000472,0.18206447448856344,0.18305335949143584,0.18382314324150653,0.1843572726883862,0.18463943823357154,0.18531733824612004,0.18581082845817584,0.18611103011286687,0.18620953096500645,0.18609850323710711,0.18577082607570602,0.18522021055376814,0.18444132490801587,0.18342991737160719,0.18218293368184058,0.18295697679977166,0.18359670923773477,0.18409299822747135,0.18443648640944116,0.18461765417778922,0.18505209836412589,0.18536764317421708,0.18555930174106255,0.18562213941514699,0.18555130862427743,0.18534208752406445,0.18498992242449619,0.18449047389417272,0.18383966634689175,0.18303374080523205,0.18353446537656443,0.18394716765830402,0.18426662575110875,0.18448736656147013,0.18460367452954901,0.18488225068323136,0.18508429168321863,0.18520688870080343,0.18524706386834555,0.18520177761320733,0.18506793778341973,0.18484241073677957,0.18452203456266184,0.18410363459949769,0.1835840413993389,0.18390705816883726,0.18417281944293193,{"$f":"EH56/EG53","v":0.18437824333113292},0.18452003938954498,0.18459470264076958,0.18477339611034296,0.18490287514819159,0.1849813926632326,0.18500711481710133,0.18497812000183836,0.18489239843787095,0.18474785249460715,0.1845422978451782,0.18427346557620841,0.18393900538243874,0.18414700947478133,0.18431794868433504,0.18444995768804381,0.18454101693322533,0.18458894438623852,0.18470359401904365,0.18478661805678845,0.18483694444512072,0.18485342792017267,0.18483484711434023,0.1847799017721358,0.18468721011751793,0.18455530642032958,0.18438263881644221,0.18416756744371585,0.1843013552970747,0.1844112222037709,0.18449601780764116,0.18455448413372219,0.1845852485710413,0.18465881849520943,0.18471207405501977,0.18474434744161478,0.18475491662124835,0.18474300258778309,0.18470776654876339,0.18464830705621083,0.1845636570961019,0.18445278115380517,0.18431457227649828,0.18440056041425562,0.1844711406852157,0.18452559416894909,0.18456312925300752,0.18458287644586832,0.18463009022739246,0.18466425877945761,0.18468496181876459,0.18469174127333135,0.18468409916087816,0.18466149536325124,0.18462334529626923,0.18456901747530968,0.18449783097813655,0.18440905280786582,0.18446429269870934,0.18450962059960724,0.18454458310699048,0.18456867865288254,0.18458135390110175,0.18461165535505389,{"$f":"GT56/GS53","v":0.18463358101555996},0.18464686456037843,0.18465121418200481,0.18464631108059704,0.1846318078636261,0.18460732684828346,0.18457245826281032,0.18452675834314999,0.18446974732164048,0.18450522324526453,0.18453432785250121,0.18455677344318672,0.18457224077733372,0.18458037665078214,0.18459982465166067,0.18461389549655216,0.18462241966079845,0.18462521075468941,0.18462206449686319,0.18461275761656146,0.18459704668062413,0.18457466684097038,0.18454533049821245,0.18450872587696687,0.18453150457802564,0.18455018998490266,0.18456459880475942,0.18457452724191792,0.18457974939643773,0.18459223177229331,0.18460126232271029,0.18460673282011619,0.18460852400295291,0.18460650489248123,0.18460053205918489,0.18459044883546133,0.18457608447109736,0.18455725322784952,0.18453375340926745,0.18454837751096764,0.18456037272106482,0.18456962195625359,0.18457599486637621,0.18457934678798676,0.18458735852106953,0.18459315448014693,0.18459666543856784,0.18459781500128478,0.18459651915638334,0.18459268579228688,0.18458621417822679,0.18457699440540395,0.18456490678610268,0.18454982120784474,0.18455920923053948,0.1845669092240439,0.18457284627012752,0.18457693689096549,0.1845790883698662,0.18458423070212712,0.18458795073979689,0.18459020414800073,0.18459094195526662,0.18459011026157895,{"$f":"JF56/JE53","v":0.18458764992358137},0.18458349621526257,0.18457757846233608,0.18456981964839805,0.18456013599081067,0.18456616236916307,0.18457110500054638,0.18457491589386901,0.18457754154576855,0.18457892250148836,0.18458222313002276,0.18458461081147282,0.18458605712978626,0.18458653067823846,0.18458599687036129,0.1845844177358652,0.18458175170043628,0.18457795334820287,0.1845729731655755,0.18456675726506724,0.18457062560032705,0.18457379821034309,0.18457624433105008,0.18457792965276476,0.18457881603704487,0.18458093456889207,0.18458246710226006,0.18458339541478144,0.18458369935846797,0.18458335673766044,0.18458234317720651,0.1845806319801275,0.18457819397397732,0.18457499734503396,0.1845710074593972,0.18457349049231803,0.18457552692064269,0.18457709701440173,0.18457817876473673,0.18457874770163404,0.18458010750001472,0.18458109116312646]
[null,null,"Return",null,null,null,null,{"$f":"H55*H53","v":10.102187343109797},{"$f":"H56*(1+I26)","v":11.314449824282974},{"$f":"I56*(1+J26)","v":12.672183803196932},14.192845859580565,15.895987362730235,17.803505846257863,19.93992654780881,22.33271773354587,25.012643861571377,28.014161124959944,31.375860459955142,35.140963715149759,38.303650449513242,41.75097898996944,45.508567099066696,49.604338137982701,54.068728570401149,58.934914141737259,64.239056414493618,70.020571491798052,76.322422926059886,83.19144098940528,85.687184219087442,88.257799745660066,90.905533738029874,93.632699750170772,96.441680742675899,99.334931164956174,102.31497909990486,105.38442847290202,108.54596132708907,111.80234016690174,115.15641037190881,118.61110268306608,122.16943576355807,125.83451883646481,129.60955440155877,133.49784103360554,137.50277626461371,141.62785955255214,145.8766953391287,150.25299619930257,154.76058608528166,159.40340366784011,164.18550577787531,169.11107095121156,174.18440307974791,179.40993517214037,184.79223322730459,190.33600022412372,196.04608023084745,201.92746263777289,207.98528651690609,214.22484511241328,220.65159046578569,227.27113817975928,234.08927232515205,241.11195049490661,248.34530900975381,255.79566828004641,263.46953832844781,271.37362447830128,279.51483321265033,287.90027820902986,296.5372865553008,305.43340515195985,{"$f":"BU56*(1+BV26)","v":314.59640730651864},324.03429952571423,333.75532851148569,343.76798836683025,354.08102801783519,364.70345885837025,375.64456262412136,386.91389950284503,398.52131648793039,410.47695598256831,422.79126466204536,435.47500260190674,448.53925267996397,461.99543026036292,475.85529316817383,490.13095196321905,504.83488052211561,519.97992693777906,535.57932474591246,551.64670448828986,568.1961056229386,585.2419887916268,602.79924845537562,620.88322590903692,639.50972268630801,658.69501436689723,678.45586479790416,698.80954074184126,719.77382696409654,741.36704177301942,763.60805302620997,786.51629461699633,810.11178345550627,834.41513695917149,859.44759106794663,885.23101879998501,911.78794936398458,939.14158784490417,967.31583548025128,996.3353105446588,1026.2253698609986,1057.0121309568285,1088.7224948855335,1121.3841697320995,1155.0256948240626,1189.6764656687844,1225.366759638848,1262.1277624280135,1299.991595300854,1338.9913431598795,1379.1610834546759,1420.5359159583163,1463.1519934370658,1507.0465532401779,1552.2579498373832,1598.8256883325048,1646.79045898248,1696.1941727519545,1747.0799979345131,1799.4923978725485,1853.477169808725,1909.0814849029869,1966.3539294500765,2025.3445473335789,{"$f":"EG56*(1+EH26)","v":2086.1048837535864},2148.6880302661939,2213.14867117418,2279.5431313094055,2347.9294252486875,2418.3673080061481,2490.9183272463324,2565.6458770637223,2642.615253375634,2721.8937109769031,2803.55052230621,2887.6570379753966,2974.2867491146585,3063.5153515880984,3155.4208121357415,3250.0834364998136,3347.5859395948082,3448.0135177826523,3551.4539233161322,3657.9975410156162,3767.7374672460846,3880.7695912634672,3997.1926790013713,4117.1084593714122,4240.6217131525545,4367.8403645471317,4498.8755754835456,4633.8418427480519,4772.8570980304939,4916.0428109714085,5063.5240953005505,5215.4298181595668,5371.8927127043544,5533.0494940854851,5699.0409789080495,5870.0122082752914,6046.1125745235504,6227.495951759257,6414.3208303120346,6606.7504552213959,6804.9529688780376,7009.1015579443792,7219.3746046827109,7435.9558428231921,7659.0345181078883,7888.8055536511256,8125.4697202606594,8369.2338118684802,8620.310826224535,8878.9201510112707,9145.2877555416089,9419.6463882078569,9702.2357798540925,9993.3028532497156,10293.101938847207,10601.894997012623,10919.951846923002,11247.550402330693,11584.976914400615,11932.526221832633,12290.502008487612,12659.21706874224,13038.993580804508,13430.163388228644,{"$f":"GS56*(1+GT26)","v":13833.068289875504},14248.06033857177,14675.502148728923,15115.767213190791,15569.240229586516,16036.317436474112,16517.406959568336,17012.929168355386,17523.317043406048,18049.016554708229,18590.487051349475,19148.201662889958,19722.647712776659,20314.327144159961,20923.756958484759,21551.469667239304,22198.013757256482,22863.954169974179,23549.872795073403,24256.368978925606,24984.060048293373,25733.581849742175,26505.58930523444,27300.756984391475,28119.779693923221,28963.373084740917,29832.274277283144,30727.24250560164,31649.05978076969,32598.531574192781,33576.487521418567,34583.782147061123,35621.29561147296,36689.934479817151,37790.632514211669,38924.351489638022,40092.082034327163,41294.844495356978,42533.689830217685,43809.700525124215,45123.991540877942,46477.711287104285,47872.042625717411,49308.203904488932,50787.450021623597,52311.073522272309,53880.405727940481,55496.817899778696,57161.722436772056,58876.574109875219,60642.871333171475,62462.157473166619,64336.022197361621,66266.102863282475,68254.085949180953,70301.708527656388,72410.759783486079,74583.082576990666,76820.575054300381,79125.192305929391,81498.94807510727,83943.916517360485,86462.234012881308,89056.101033267754,{"$f":"JE56*(1+JF26)","v":91727.784064265783},94479.617586193752,97314.006113779571,100233.42629719296,103240.42908610875,106337.64195869201,109527.77121745277,112813.60435397635,116198.01248459565,119683.95285913351,123274.47144490753,126972.70558825476,130781.88675590241,134705.34335857947,138746.50365933686,142908.89876911696,147196.16573219048,151612.05070415619,156160.41222528089,160845.22459203933,165670.58132980051,170640.69876969451,175759.91973278535,181032.71732476892,186463.69884451199,192057.60980984734,197819.33810414278,203753.91824726708,209866.5357946851,216162.53186852566,222647.40782458143,229326.83005931889,236206.63496109846,243292.83400993142,250591.61903022937,258109.36760113627,265852.64862917038,273828.22808804549,282043.07493068685,290504.36717860744,299219.4981939657,308196.08313978469]
[null,null,"EBITDA",null,null,null,null,{"$f":"H56+H45","v":17.568854009776466},{"$f":"I56+I45","v":19.677116490949643},22.038370469863601,24.682974926247233,27.644931917396903,30.962323747484533,34.677802597182684,38.839138908844603,43.499835577905962,48.719815847254687,54.566193748925258,61.114136998796283,66.614409328687955,72.609706168269881,79.144579723414182,86.267591898521459,94.031675169388393,102.49452593463337,111.71903326875037,121.77374626293792,132.73338342660236,144.67938793499656,149.01976957304646,153.49036266023785,158.09507354004501,162.83792574624636,167.72306351863375,172.75475542419275,177.93739808691856,183.27552002952612,188.77378563041191,194.43699919932425,200.27010917530401,206.27821245056313,212.46655882408004,218.84055558880243,225.40577225646652,232.16794542416051,239.13298378688535,246.3069733004919,253.69618249950668,261.30706797449193,269.14628001372665,277.22066841413846,285.53728846656264,294.1034071205595,302.92650933417633,312.01430461420159,321.37473375262766,331.01597576520652,340.94645503816275,351.17484868930762,361.71009414998684,372.56139697448646,383.73823888372112,395.25038605023275,407.10789763173977,419.32113456069192,431.90076859751269,444.85779165543806,458.20352540510123,471.94963116725432,486.10812010227198,500.69136370534011,515.71210461650037,{"$f":"BU56+BU45","v":531.18346775499549},547.11897178764525,563.53254094127465,580.43851716951292,597.85167268459838,615.7872228651363,634.26083955109038,653.28866473762321,672.88732467975194,693.07394442014447,713.86616275274889,735.28214763533128,757.34061206439128,780.06083042632304,803.46265533911287,827.56653499928632,852.39353104926488,877.96533698074279,904.30429709016505,931.43342600286996,959.37642878295605,988.15772164644488,1017.8024532958383,1048.3365268947134,1079.786622701555,1112.1802213826015,1145.5456280240796,1179.9119968648019,1215.309356770746,1251.7686374738685,1289.3216965980846,1328.0013474960269,1367.8413879209079,1408.8766295585351,1451.1429284452911,1494.6772162986499,1539.5175327876095,1585.7030587712379,1633.2741505343749,1682.2723750504063,1732.7405463019186,1784.7227626909762,1838.2644455717054,1893.4123789388568,1950.2147503070223,2008.7211928162333,2068.98282860072,2131.052313458742,2194.9838828625043,2260.8333993483793,2328.6584013288307,2398.5181533686955,2470.4736979697564,2544.5879089088494,2620.9255461761149,2699.5533125613988,2780.5399119382409,2863.9561092963886,2949.87479257528,3038.3710363525388,3129.522167443115,3223.4078324664083,3320.1100674404006,3419.7133694636132,{"$f":"EG56+EG45","v":3522.304770547521},3627.9739136639473,3736.8131310738654,3848.9175250060816,3964.3850507562643,4083.3166022789519,4205.8161003473206,4331.9905833577404,4461.9503008584725,4595.8088098842263,4733.6830741807535,4875.6935664061757,5021.9643733983612,5172.6233046003117,5327.8020037383212,5487.6360638504702,5652.2651457659849,5821.8331001389643,5996.4880931431335,6176.3827359374282,6361.6742180155507,6552.5244445560184,6749.1001778926984,6951.5731832294796,7160.1203787263639,7374.9239900881548,7596.1717097908004,7824.0568610845239,8058.7785669170589,8300.5419239245712,8549.5581816423091,8806.0449270915778,9070.2262749043257,9342.3330631514546,9622.603055046,9911.2811466973799,10208.619581098301,10514.87816853125,10830.324513587188,11155.234248994802,11489.891276464647,11834.588014758587,12189.625655201344,12555.314424857386,12931.973857603107,13319.933073331202,13719.531065531137,14131.116997497073,14555.050507421984,14991.702022644644,15441.453083323984,15904.696675823703,16381.837576098415,16873.292703381368,17379.491484482809,17900.876229017293,18437.90251588781,18991.039591364446,19560.770779105384,20147.593902478544,20752.0217195529,21374.582371139488,22015.819842273671,22676.294437541881,{"$f":"GS56+GS45","v":23356.583270668139},24057.280768788187,24778.999191851832,25522.369167607387,26288.040242635609,27076.681449914679,27888.981893412121,28725.651350214484,29587.420890720918,30475.043517442551,31389.294822965825,32330.973667654798,33300.902877684443,34299.929964014984,35328.927862935438,36388.795698823495,37480.459569788203,38604.873356881857,39763.019557588312,40955.91014431596,42184.587448645441,43450.125072104805,44753.628824267944,46096.237688995985,47479.124819665871,48903.498564255846,50370.603521183519,51881.721626819024,53438.173275623602,55041.318473892301,56692.558028109073,58393.334768952351,60145.134812020922,61949.488856381555,63807.973522073007,65722.212727735197,67693.879109567264,69724.69548285428,71816.436347339913,73970.929437760104,76190.057320892913,78475.759040519682,80830.031811735287,83254.932766087339,85752.580749069952,88325.158171542062,90974.912916688321,93704.160304188976,96515.285113314647,99410.743666714086,102393.06597671552,105464.85795601699,108628.80369469749,111887.66780553843,115244.29783970458,118701.62677489572,122262.6755781426,125930.55584548687,129708.4725208515,133599.72669647704,137607.71849737136,141735.95005229249,145988.02855386125,150367.6694104771,{"$f":"JE56+JE45","v":154878.69949279143},159525.06047757517,164310.81229190243,169240.13666065951,174317.34076047927,179546.86098329365,184933.26681279246,190481.26481717624,196195.70276169153,202081.57384454226,208144.02105987852,214388.3416916749,220819.99194242514,227444.5917006979,234267.92945171887,241295.96733527043,248534.84635532854,255990.8917459884,263670.61849836807,271580.73705331911,279728.1591649187,288120.00393986626,296763.60405806225,305666.51217980409,314836.5075451982,324281.6027715542,334010.05085470079,344030.35238034185,354351.26295175211,364981.8008403047,375931.25486551388,387209.19251147925,398825.46828682366,410790.23233542836,423113.93930549128,435807.35748465604,448881.57820919575,462348.0255554716,476218.46632213576,490505.02031179983,505220.1709211538,520376.77604878845,535988.07933025213]
[null,null,"Free Cash Flow",null,null,null,null,{"$f":"H57-H40","v":2.8864300453092522},{"$f":"I57-I40","v":3.2328016507463673},3.6207378488359261,4.0552263906962516,4.5418535575797989,5.0868759844893745,5.6973011026281029,6.3809772349434652,7.1466945031366649,8.0042978435130578,8.9648135847346708,10.040591214902818,21.099966028368222,22.685443189899431,24.375990922245855,26.176550891185109,28.091967752457776,30.126915404972863,32.285808812789611,34.572699149874083,36.991149722568338,39.544089764709554,88.892031773629242,88.637558176187014,88.024902224743357,87.00125267114889,85.507166036506234,95.163689874691897,94.974214191891633,94.476842684201671,93.63175342259467,92.394770845898393,90.716902081053263,{"$f":"AO57-AO40","v":88.543823533074544},85.815312315642601,82.464616507533464,78.417757547627588,128.93190959003482,129.87863232708466,130.50320860016802,130.75390823783619,130.57240127019418,141.58088216539062,142.78392225131114,143.72084198540398,144.35307270283283,144.6377297045438,144.5271497054581,143.96837858621163,142.90260402037364,141.26452696340627,138.98166531717698,191.31273459267027,194.13088207979942,196.68302584546404,198.9191200004912,200.78256938572906,213.89735532439136,217.26988960508197,220.44138835978777,223.37523546844807,226.03055735312756,228.36176218349942,230.31802943859429,231.84274439832791,{"$f":"BU57-BU40","v":232.87287155269894},233.3382602441485,288.50002736745114,294.23379363782374,299.7890247502288,305.11829887239878,310.16772362379425,326.56406418959807,333.31659973624545,339.96949979488568,346.48919024659961,352.83793077462309,358.97335680763979,364.847971901459,370.40858513507897,375.59568751155189,380.34276068176769,439.91466281819828,450.1908681520938,460.42481149992682,470.57315922458793,480.58622978654864,502.0951255372355,514.11359292431143,526.19040277859358,538.29672031981886,550.39968675003934,562.46196546231829,574.44123881577821,586.28965005682699,597.95318438095171,609.37098245725099,675.81373124694528,693.16690863370411,710.69013319598525,728.34644057152832,746.09270957389595,775.56679971820404,795.78941733070951,816.3165019171829,837.12660243256505,858.19446532616826,879.49058739573127,900.98071940719342,922.62531506598498,944.37891934038453,966.18948946546789,1043.3367934654075,1071.715662718721,1100.5953499035518,1129.9488137803221,1159.7431539789529,1201.6267574554136,1234.6311738000347,1268.3235110805892,1302.6938218708715,1337.7287013476246,1373.4108504978312,1409.7185904023574,1446.6253221910033,1484.0989266791548,1522.1010970243997,1615.9257492511083,1661.482287177992,{"$f":"EG57-EG40","v":1708.0549730966027},1755.6322256691653,1804.1970682244607,1865.4142891282859,1918.3323314230922,1972.5357034323388,2028.0323799931748,2084.8274162135958,2142.9225268097825,2202.3156170036664,2263.000259590352,2324.9651122004816,2388.193268111369,2508.0006854706876,2580.3194714841579,2654.4572729319539,2730.4265944995768,2808.2352681197845,2899.5736350204629,2983.5164576920388,3069.6753534893523,3158.0862195518985,3248.7828709590849,3341.7966451976372,3437.1559589431545,3534.885811788025,3635.0072309640864,3737.5366504378785,3897.8243692669948,4011.8378657943522,4128.9212190714534,4249.1244590232618,4372.4940685791835,4510.7601994936431,4643.0386190994132,4778.9831797389488,4918.6732805889842,5062.1875438272818,5209.6034582518832,5360.9969763890222,5516.4420597572753,5676.0101663724081,5839.7696739084422,6063.1243834416855,6242.0968803942887,6426.0880041093751,6615.2062476123301,6809.5583108259261,7020.9363690077898,7228.5200736989837,7442.0290779765055,7661.6105557736628,7887.4129372674943,8119.5856134953174,8358.2785962897542,8603.6421282550236,8855.8262369250915,9114.9802265777107,9436.5912526910233,9716.7677557211191,10004.999005695989,10301.484579246562,10606.424992409189,10931.709051038526,{"$f":"GS57-GS40","v":11256.615936190668},11590.96781634292,11935.017456291091,12289.022044800438,12653.242994254233,13027.945698471456,13413.399243502163,13809.876065629669,14217.651550143397,14692.34271596369,15130.191762891975,15580.825733081976,16044.586108454103,16521.819567492967,17024.56546337482,17532.258040897046,18054.879184190489,18592.846165174091,19146.585614949938,19716.533471508217,20303.134890043089,20906.844110820908,21528.124278967996,22167.447209881837,22880.632245494315,23564.129978308534,24267.782094961018,24992.151161189526,25737.811571810431,26517.037227821798,27309.503958277448,28125.442479092293,28965.526358922918,29830.446214511248,30720.909889056391,31637.642600117717,32581.387052197759,33552.903508586154,34552.969816388548,35637.720530196239,36703.930911551513,37801.777056201281,38932.165971266979,40096.026826190187,41305.998939832949,42542.134521648935,43815.051959364981,45125.824123603757,46475.552912132502,47865.369787606251,49296.43629562408,50769.944558569368,52287.117740148868,53849.210474898093,55512.848408461185,57175.31262616437,58887.300222252532,60650.254832299732,62465.658353053965,64346.719412502614,66274.076608498755,68258.95230882027,70303.041483542693,72408.086792869581,{"$f":"JE57-JE40","v":74575.879684765518},76808.261489698052,79107.124508465524,81474.413088542031,83912.124683743008,86477.65004357147,89069.058310327935,91737.858276940911,94486.32962862881,97316.815393272816,100243.41116392812,103247.66911246709,106341.7525879076,109528.32577100267,112810.12960895323,116189.98378533182,119670.78871328122,123255.52754875628,126947.26822004156,130749.16546918737,134719.80205257918,138758.47487960604,142917.95734329731,147201.83166697592,151613.78249277026,156169.28727641056,160851.32150832406,165673.51455564029,170640.04059776705,175755.19588052054,181023.40204504662,186449.20952078732,192037.30098048726,197792.49485472441,203719.74890291115,209879.50298931432,216172.96684444341,222654.88406707987,229330.86619247193,236206.68805403126,243299.98000450939,250595.93501826585,258110.46647088032]
[]
[null,null,"Growth Rates"]
[null,null,null,"EBITDA",null,null,null,null,{"$f":"I57/H57-1","v":0.12000000000000011},{"$f":"J57/I57-1","v":0.12000000000000011},0.12000000000000011,0.12000000000000011,0.12000000000000011,0.12000000000000033,0.11999999999999988,0.12000000000000011,0.12000000000000011,0.12000000000000011,0.11999999999999988,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,9.0000000000000302E-2,8.9999999999999858E-2,9.000000000000008E-2,9.0000000000000302E-2,8.9999999999999858E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,{"$f":"AO57/AN57-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,{"$f":"BV57/BU57-1","v":2.9999999999999805E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,{"$f":"EH57/EG57-1","v":3.0000000000000249E-2},2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"GT57/GS57-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"JF57/JE57-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2]
[null,null,null,"Return",null,null,null,null,{"$f":"I56/H56-1","v":0.12000000000000011},{"$f":"J56/I56-1","v":0.12000000000000011},0.12000000000000011,0.12000000000000011,0.12000000000000011,0.12000000000000011,0.12000000000000011,0.12000000000000011,0.12000000000000011,0.12000000000000011,0.12000000000000011,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"BV56/BU56-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"EH56/EG56-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"GT56/GS56-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"JF56/JE56-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2]
[null,null,null,"Plant - Gross",null,null,null,null,{"$f":"I42/H42-1","v":0.11999999999999988},{"$f":"J42/I42-1","v":0.12000000000000011},0.12000000000000011,0.12000000000000011,0.12000000000000011,0.12000000000000011,0.12000000000000011,0.12000000000000011,0.12000000000000033,0.12000000000000011,0.12000000000000011,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"BV42/BU42-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"EH42/EG42-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"GT42/GS42-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"JF42/JE42-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2]
[null,null,null,"Plant - Net",null,null,null,null,{"$f":"I53/H53-1","v":0.11999848991686957},{"$f":"J53/I53-1","v":0.11999865170967294},0.11999879616790166,0.11999892514875699,0.11999904031046915,0.11999914313361337,0.11999923494014064,0.11999931691037324,0.11999939009817595,0.11999945544450297,0.11999951378949847,7.343497527883347E-2,7.5814933571346943E-2,7.8112514563539959E-2,8.0322156442355075E-2,8.2439585710434082E-2,8.4461779645634616E-2,8.6386900644133791E-2,8.8214208294356222E-2,8.9943955146355448E-2,9.1577271961761131E-2,-6.16002820005912E-3,-7.3445685407858008E-4,5.5752668563986418E-3,1.2763555679386585E-2,2.0780443746170052E-2,7.7658370922122355E-3,1.356140378203885E-2,1.9881168416236106E-2,2.6654091663045332E-2,3.3783971167581361E-2,4.1153068344660371E-2,4.8628324250277633E-2,5.6069575444874786E-2,6.3338752155258415E-2,7.0308817078722274E-2,5.8590836797025592E-3,9.7264477660190529E-3,1.4055484920288075E-2,1.8842111085162871E-2,2.4067393422678274E-2,1.5738667133924134E-2,1.9538795122896246E-2,2.3598324507405621E-2,2.7890899214582765E-2,3.2382364639957695E-2,3.7031435483802166E-2,4.1790876312056691E-2,4.6609145429673982E-2,5.1432393556572142E-2,5.6206660152802623E-2,1.4095296563812809E-2,1.6751703197715351E-2,1.965262145118607E-2,2.2798706133617008E-2,2.6185911496447112E-2,2.0850279568419117E-2,2.3321954882456364E-2,2.5928515732068114E-2,2.8661652463062515E-2,3.1510616680663128E-2,3.4462280973733606E-2,3.7501295283855596E-2,4.0610341639456538E-2,4.3770482044487968E-2,{"$f":"BV53/BU53-1","v":4.6961587100015079E-2},1.9615190372702429E-2,2.1396493632384272E-2,2.3310921094831683E-2,2.5361354900671262E-2,2.7549331302698432E-2,2.4128824957127648E-2,2.5728562902776364E-2,2.7401891582946591E-2,2.914719418488998E-2,3.096212296467038E-2,3.2843571874554556E-2,3.4787664042346345E-2,3.6789756176971E-2,3.8844461470318059E-2,4.0945691914356264E-2,2.3259719841760784E-2,2.4435766949110649E-2,2.5686738630450234E-2,2.7015830608343006E-2,2.8425956478630443E-2,2.6232208925871747E-2,2.7264449426143811E-2,2.8338584746190332E-2,2.9455152068865731E-2,3.0614505532001068E-2,3.1816794829267581E-2,3.3061944406069133E-2,3.4349633768489429E-2,3.5679279462305313E-2,3.7050019310275406E-2,2.5642339388119995E-2,2.6411022758317637E-2,2.7223263978801482E-2,2.8081763352162836E-2,2.8989247251409722E-2,2.7581883610710234E-2,2.8246667277910698E-2,2.8936144283802534E-2,2.9651319586602609E-2,3.0393183508844901E-2,3.1162702633266814E-2,3.1960809798724954E-2,3.2788393218222689E-2,3.3646284760082912E-2,3.4535247459061891E-2,2.718992120954411E-2,2.7689100867367644E-2,2.8214316704136433E-2,2.8767595641317367E-2,2.9351057299230154E-2,2.844802063349805E-2,2.8875635376215181E-2,2.9318195295012339E-2,2.9776620359295958E-2,3.0251859584683904E-2,3.0744888749139054E-2,3.1256707576542864E-2,3.1788336336759926E-2,3.2340811809590697E-2,3.291518256208037E-2,2.8190894488248075E-2,2.8513710583649488E-2,2.8852431821540847E-2,{"$f":"EH53/EG53-1","v":2.9208487378131753E-2},2.9583394606339519E-2,2.9003891915529323E-2,2.9278738046246033E-2,2.9562804456557013E-2,2.9856795677771775E-2,3.0161449687782227E-2,3.0477538350047961E-2,3.080586767072746E-2,3.1147277840278376E-2,3.1502643021191767E-2,3.1872870840344625E-2,2.8836558813939428E-2,2.9044762666375679E-2,2.9262839224663661E-2,2.9491760563068237E-2,2.9732566450457076E-2,2.936065606943683E-2,2.9537224287254249E-2,2.9719557255516005E-2,2.9908154371306228E-2,3.0103542326061383E-2,3.0306276288318168E-2,3.0516941071315529E-2,3.0736152271853889E-2,3.0964557363673872E-2,3.1202836726264893E-2,2.9252303442166783E-2,2.9386355599487102E-2,2.9526605110374637E-2,2.9673698983006869E-2,2.9828332054246065E-2,2.958963767606293E-2,2.9703033887279462E-2,2.9820067089179281E-2,2.9941077318960341E-2,3.0066424461534735E-2,3.0196489410642569E-2,3.0331675271252356E-2,3.0472408600284773E-2,3.0619140681161117E-2,3.0772348826616724E-2,2.9519698954867168E-2,2.9605912996369721E-2,2.969604710664675E-2,2.9790526218661961E-2,2.9889807716521499E-2,2.9736607424553751E-2,2.9809418406898436E-2,2.9884537808188671E-2,2.9962191930426263E-2,3.0042620755454941E-2,3.0126078863977224E-2,3.0212836404455823E-2,3.030318011307509E-2,3.039741438530541E-2,3.0495862399305018E-2,2.9691555006465364E-2,2.9746963124344994E-2,2.9804863507784995E-2,2.9865532914631121E-2,2.9929269639701772E-2,2.9830939723114014E-2,2.98776851415814E-2,{"$f":"GT53/GS53-1","v":2.9925901524536558E-2},2.9975737444809303E-2,3.0027350638203609E-2,3.0080908667108552E-2,3.013658962638921E-2,3.0194582893760868E-2,3.0255089926646939E-2,3.0318325107544064E-2,2.9801955734964913E-2,2.9837549220230963E-2,2.9874732539073134E-2,2.9913684993451373E-2,2.995459999700989E-2,2.9891487215967461E-2,2.9921495777989859E-2,2.9952444079165419E-2,2.9984428850773348E-2,3.0017552861679064E-2,3.0051925375226274E-2,3.008766263765561E-2,3.012488840011418E-2,3.0163734476288839E-2,3.0204341337808138E-2,2.9872856062469255E-2,2.9895714173554078E-2,2.991958867221256E-2,2.994459533270355E-2,2.997085910467967E-2,2.9930350009814699E-2,2.9949613199755865E-2,2.9969477752831652E-2,2.9990006321042095E-2,3.001126549569344E-2,3.0033326113563241E-2,3.0056263585146459E-2,3.0080158246596822E-2,3.0105095736992382E-2,3.0131167402669412E-2,2.9918380074892337E-2,2.9933056775851119E-2,2.9948384180758181E-2,2.9964436884487355E-2,2.9981295419455156E-2,2.9955294419177214E-2,2.9967659484087861E-2,2.9980409791450224E-2,2.9993585787575938E-2,3.0007230473546143E-2,3.0021389607082227E-2,3.003611191936284E-2,3.0051449347943349E-2,3.0067457286962807E-2,3.0084194855914737E-2,2.9947606714312069E-2,2.9957029169839444E-2,2.9966868596384977E-2,2.9977172990655943E-2,2.9987994180233013E-2,2.9971305229007816E-2,2.9979242205222523E-2,2.9987426145061891E-2,2.9995883105228272E-2,3.0004640793036552E-2,3.0013728698201403E-2,{"$f":"JF53/JE53-1","v":3.0023178234544812E-2},3.0033022892407057E-2,3.0043298402584906E-2,3.0054042912687651E-2,2.9966368864025261E-2,2.9972417620164338E-2,2.9978733729318918E-2,2.9985348047038229E-2,2.9992293895900302E-2,2.9981581934962254E-2,2.9986676506331023E-2,2.99919294670139E-2,2.9997357581271089E-2,3.0002978677271308E-2,3.0008811732598728E-2,3.0014876966257376E-2,3.0021195937702583E-2,3.0027791653448599E-2,3.0034688681853661E-2,2.997841267913226E-2,2.9982295491840061E-2,2.9986349790909861E-2,2.999059540125204E-2,2.9995053734615418E-2,2.9988178151726608E-2,2.9991448216107441E-2,2.9994819892142033E-2,2.999830395642622E-2,3.000191187026835E-2,3.0005655834949074E-2,3.0009548851211987E-2,3.001360478332038E-2,3.0017838428059163E-2,3.002226558906762E-2,2.9986143601111737E-2,2.9988635973525968E-2,2.9991238368150874E-2,2.999396351804684E-2,2.9996825176183295E-2,2.9992412008254643E-2,2.9994510959932663E-2,2.9996675110667947E-2]
[null,null,null,"Depreciation",null,null,null,null,{"$f":"I45/H45-1","v":0.11999999999999988},{"$f":"J45/I45-1","v":0.11999999999999988},0.12000000000000011,0.12000000000000011,0.11999999999999988,0.12000000000000011,0.12000000000000011,0.12000000000000011,0.12000000000000033,0.12000000000000011,0.12000000000000011,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,8.9999999999999858E-2,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,9.000000000000008E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"BV45/BU45-1","v":3.0000000000000027E-2},2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,{"$f":"EH45/EG45-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"GT45/GS45-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"JF45/JE45-1","v":3.0000000000000027E-2},3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2]
[null,null,null,"Capital Expenditure",null,null,null,null,{"$f":"I40/H40-1","v":0.11999999999999988},{"$f":"J40/I40-1","v":0.12000000000000033},0.11999999999999922,0.12000000000000033,0.12000000000000011,0.12000000000000011,0.12000000000000033,0.12000000000000077,0.12000000000000033,0.119999999999999,0.12000000000000011,-0.10884504684863383,9.6888358030729593E-2,9.7033497017205317E-2,9.7180743975175954E-2,9.7330089669776632E-2,9.748152311454561E-2,9.7635031398533467E-2,9.779059971825399E-2,9.7948211331634338E-2,9.8107847528286829E-2,-0.4280918126847495,7.8583809362597012E-2,8.0449363335303614E-2,8.2296099061150096E-2,8.4117935932039201E-2,-5.6252283004415649E-2,6.9236300693651609E-2,7.0338349811660539E-2,7.1435240390174348E-2,7.2525212942021522E-2,7.3606573102367179E-2,7.4677702645431498E-2,7.573706945723413E-2,7.6783236177495384E-2,7.7814867483669836E-2,-0.29765677808071167,5.8296655591705493E-2,5.9946474927664584E-2,6.1643156246427688E-2,6.3382530455243558E-2,-2.4241992853587413E-2,5.3865299135904543E-2,5.4893476143741182E-2,5.5944766163789517E-2,5.7017870745369903E-2,5.8111353822005052E-2,5.9223647706458937E-2,6.035306101843485E-2,6.1497788395477926E-2,6.2655921935460324E-2,-0.19697062436504031,4.7143660900850648E-2,4.8336452700708188E-2,4.9589919793292747E-2,5.0904078587957091E-2,-4.3695508320490406E-3,4.4820029065569589E-2,4.5592341368385636E-2,4.6395390390808755E-2,4.7229334593653194E-2,4.8094212137384851E-2,4.898993122514872E-2,4.9916261113648552E-2,5.0872823939241085E-2,{"$f":"BV40/BU40-1","v":5.1859087602470932E-2},-0.12348814488650273,4.062141531083685E-2,4.1431616698553331E-2,4.2294048401340545E-2,4.3210604272966968E-2,8.1195326016099134E-3,3.9317897623668774E-2,3.9855378239699091E-2,4.0420130921992703E-2,4.1013034245924951E-2,4.163493051809608E-2,4.2286616296450807E-2,4.2968832281723435E-2,4.3682252599052784E-2,4.4427473566882369E-2,-7.2026354661985148E-2,3.666871374238867E-2,3.7204769751867373E-2,3.7779892994534103E-2,3.8396269972754249E-2,1.602894573313085E-2,3.5903321933145271E-2,3.626442206173186E-2,3.6646350552473894E-2,3.7050098446603563E-2,3.747667350414341E-2,3.79270958968001E-2,3.8402393210958508E-2,3.8903594688357801E-2,3.9431724673456348E-2,-3.7018625511848424E-2,3.422126850347218E-2,3.4571382225327518E-2,3.494885918973778E-2,3.5355551864512114E-2,2.1062406103746323E-2,3.3757869549746022E-2,3.3996010674303356E-2,3.4248939993698047E-2,3.4517499093296822E-2,3.4802564479549769E-2,3.5105047002138567E-2,3.5425890913199254E-2,3.5766072493914391E-2,3.6126598198371607E-2,-1.367238865782483E-2,3.2685660447932863E-2,3.2912735033411744E-2,3.3158314470111971E-2,3.3423785258255956E-2,2.4275547326523927E-2,3.23993330336656E-2,3.2554739285468592E-2,3.2720234368031287E-2,3.2896451079251543E-2,3.3084056914418403E-2,3.3283755110095514E-2,3.3496285581831264E-2,3.3722425714649784E-2,3.3962990976170948E-2,1.6913956121711315E-3,3.1714154108490877E-2,3.1860837707677891E-2,{"$f":"EH40/EG40-1","v":3.2019786153750562E-2},3.2191973954911246E-2,2.6330720315634881E-2,3.1534853245497763E-2,3.1635636218863672E-2,3.1743143755064596E-2,3.1857822308781314E-2,3.1980146326390679E-2,3.2110619659317052E-2,3.2249776995164181E-2,3.2398185288127657E-2,3.2556445177210236E-2,1.1713817415910155E-2,3.1096303292510674E-2,3.1190829298573863E-2,3.1293387001230633E-2,3.140463757417411E-2,2.7646896084892125E-2,3.0983038576042565E-2,3.104814847907944E-2,3.1117677949948241E-2,3.1191930714651539E-2,3.1271231005659539E-2,3.1355924822171977E-2,3.1446381247913546E-2,3.154299381997383E-2,3.164618194724933E-2,1.821451581457878E-2,3.0702058809564114E-2,3.0762883764508642E-2,3.0828929552768169E-2,3.0900635471594384E-2,2.8490482525262539E-2,3.0630102549408011E-2,3.0672066397873676E-2,3.0716909767480427E-2,3.0764834829983378E-2,3.0816058015479042E-2,3.0870810979984675E-2,3.0929341632051521E-2,3.0991915217260635E-2,3.1058815462866374E-2,2.2415320999739974E-2,3.0449961343092413E-2,3.0489064702966973E-2,3.0531546123176545E-2,3.0577693773857773E-2,2.9031448198319154E-2,3.0404080204136763E-2,3.0431085855704199E-2,3.0459957434394891E-2,3.0490827721614711E-2,3.0523839115584428E-2,3.0559144321390175E-2,3.0596907088898284E-2,3.0637302999297011E-2,3.0680520303251191E-2,2.512339714282219E-2,3.0288540374359352E-2,3.0313664771201454E-2,3.0340968537786894E-2,3.0370639209722716E-2,2.9378467574277645E-2,3.0259216164626235E-2,{"$f":"GT40/GS40-1","v":3.0276579088270417E-2},3.0295146973780662E-2,3.0315006301214531E-2,3.0336249918401226E-2,3.0358977513287755E-2,3.0383296121352821E-2,3.0409320669216422E-2,3.0437174557188529E-2,2.6866470911256046E-2,3.0185090916147184E-2,3.0201227748213988E-2,3.0218768015342068E-2,3.023783315232631E-2,2.9601121339732028E-2,3.0166320263582902E-2,3.0177476798454839E-2,3.0189409761205876E-2,3.0202175178986934E-2,3.0215833247524637E-2,3.0230448646670682E-2,3.0246090880349685E-2,3.0262834641847869E-2,3.0280760206629065E-2,2.7987294035690891E-2,3.0118756649083256E-2,3.0129118556591949E-2,3.0140383162436279E-2,3.0152628849911656E-2,2.9743999412972011E-2,3.0106729643868846E-2,3.0113895510164745E-2,3.0121560976460016E-2,3.0129762218965794E-2,3.0138538123312575E-2,3.014793049225073E-2,3.0157984269812976E-2,3.0168747782636895E-2,3.0180273000017133E-2,2.8707537870207522E-2,3.0076206366069336E-2,3.0082859044284094E-2,3.009009190744516E-2,3.0097955447907943E-2,2.9835693034783173E-2,3.00684953995356E-2,3.0073096918172393E-2,3.0078019622354457E-2,3.0083286820782318E-2,3.0088923575216864E-2,3.0094956835929443E-2,3.0101415588066116E-2,3.0108331009403244E-2,3.0115736640549118E-2,2.9170177473157644E-2,3.0048906138700149E-2,3.0053176965694206E-2,3.005782051151229E-2,3.0062869259961822E-2,2.9894541759668991E-2,3.0043960349136256E-2,3.0046914721368889E-2,3.0050075461098835E-2,3.0053457565839992E-2,3.0057077164099111E-2,{"$f":"JF40/JE40-1","v":3.006095160322042E-2},3.0065099544341223E-2,3.0069541064848382E-2,3.0074297768990732E-2,2.946726946291145E-2,3.0031387765311113E-2,3.0034129345539728E-2,3.0037110291701641E-2,3.0040351484710071E-2,2.9932312077439516E-2,3.0028214728182068E-2,3.0030111370174639E-2,3.0032140558440723E-2,3.0034311934385327E-2,3.0036635867731531E-2,3.0039123513293742E-2,3.0041786872320397E-2,3.0044638858779393E-2,3.0047693370899298E-2,2.9658019726866325E-2,3.0020145284097355E-2,3.0021905123210013E-2,3.0023818656546464E-2,3.0025899299463088E-2,2.9956554402244873E-2,3.0018109240657287E-2,3.0019326764213261E-2,3.0020629399956533E-2,3.0022023342546555E-2,3.0023515255111821E-2,3.0025112305839929E-2,3.0026822207511072E-2,3.0028653260264493E-2,3.0030614397750011E-2,2.9780479058139742E-2,3.0012929944193578E-2,3.0014059568649554E-2,3.0015287865967188E-2,3.0016623452181035E-2,2.9972114214064094E-2,3.0011623335979509E-2,3.0012404876197829E-2]
[null,null,null,"Cash Flow",null,null,null,null,{"$f":"I58/H58-1","v":0.12000000000000166},{"$f":"J58/I58-1","v":0.11999999999999833},0.12000000000000388,0.11999999999999922,0.11999999999999988,0.12000000000000077,0.11999999999999833,0.11999999999999744,0.119999999999999,0.12000000000000566,0.11999999999999855,1.1014664950257558,7.5141218682512889E-2,7.4521256569460848E-2,7.3866124035024905E-2,7.317300393145687E-2,7.2438772194484136E-2,7.1659955186132107E-2,7.0832679160837575E-2,6.995261093761207E-2,6.9014887649833323E-2,1.2479220612370603,-2.8627267524975464E-3,-6.9119227114297077E-3,-1.1629090492834671E-2,-1.7173162325490487E-2,0.11293233404628245,-1.9910501899386146E-3,-5.2369110070765723E-3,-8.9449354741012455E-3,-1.3211143992074126E-2,-1.8159780575067175E-2,-2.3954505699909423E-2,-3.0815376031426256E-2,-3.9045430444682561E-2,-4.9073883215550729E-2,0.64416726035205873,7.3428117217850808E-3,4.8089224677885234E-3,1.9210227883075248E-3,-1.3881571119989111E-3,8.43094006704872E-2,8.497193035675199E-3,6.561801352142238E-3,4.3990190197540358E-3,1.9719497228642968E-3,-7.6453079920146827E-4,-3.8662017509183411E-3,-7.4028378752614143E-3,-1.1462891584073875E-2,-1.6160190355648529E-2,0.3765321789465248,1.4730579713521763E-2,1.3146510943145673E-2,1.1369024578583131E-2,9.3678746680221359E-3,6.5318348992073672E-2,1.5767068627734693E-2,1.4597046836404504E-2,1.3308966752975993E-2,1.1887270668617056E-2,1.0313671114520195E-2,8.5665272346380217E-3,6.620041702554369E-3,4.4432149776538754E-3,{"$f":"BV58/BU58-1","v":1.9984667528962774E-3},0.2364025816665698,1.9874404597784334E-2,1.8880329970673237E-2,1.7776748587144287E-2,1.6549072179729007E-2,5.2862820071153171E-2,2.0677521770205987E-2,1.9959702168762972E-2,1.9177280478535508E-2,1.8323055110334163E-2,1.7388793828222893E-2,1.6365044877041379E-2,1.5240904875090777E-2,1.4003731513353879E-2,1.2638785076758419E-2,0.15662688578493622,2.3359542662351185E-2,2.2732454325074203E-2,2.2041270303398308E-2,2.1278456634586496E-2,4.4755539001273492E-2,2.3936634266696677E-2,2.3490547654241967E-2,2.3007484509973697E-2,2.2483819747275646E-2,2.1915489784348319E-2,2.1297926062633366E-2,2.0625976062363716E-2,1.9893809012310193E-2,1.9094802694495039E-2,0.1090349732797713,2.5677456056923287E-2,2.5279949668718382E-2,2.484388983443786E-2,2.4365148250662383E-2,3.9504594758928979E-2,2.6074630347576955E-2,2.5794618701171945E-2,2.5492686312855284E-2,2.5166877784534858E-2,2.4815030776817126E-2,2.4434749296290637E-2,2.4023372745459737E-2,2.3577939949375626E-2,2.30951471685934E-2,7.9846970848979515E-2,2.7200103965522082E-2,2.6947154165470444E-2,2.6670532343556319E-2,2.6367867141655621E-2,3.6114551168301867E-2,2.7466445915794946E-2,2.728939459454427E-2,2.7099009432537624E-2,2.689417796304383E-2,2.6673681378190262E-2,2.6436182509673278E-2,2.618021216426758E-2,2.5904153558846454E-2,2.5606224532672694E-2,6.1641537746822017E-2,2.819222228991447E-2,2.8030804949304544E-2,{"$f":"EH58/EG58-1","v":2.785463777334285E-2},2.7662309819350028E-2,3.3930451380275173E-2,2.8367983778839312E-2,2.8255464979332512E-2,2.8134687987785512E-2,2.8004994782485859E-2,2.7865668949086153E-2,2.7715929741194856E-2,2.7554925424017718E-2,2.7381725807378521E-2,2.7195313847546032E-2,5.0166550152812572E-2,2.883523375110153E-2,2.8732024180383009E-2,2.8619530757679756E-2,2.8496892674922059E-2,3.2525183319783935E-2,2.895005722832189E-2,2.8878304182026637E-2,2.8801373396716956E-2,2.8718864876353889E-2,2.8630344942410124E-2,2.8535343071384833E-2,2.8433348388101631E-2,2.8323805776746536E-2,2.8206111558847891E-2,4.2885925629742694E-2,2.9250547414684691E-2,2.918446786580664E-2,2.9112505076771766E-2,2.9034124734553135E-2,3.1621799537257855E-2,2.9325083523752626E-2,2.9279222464426491E-2,2.9230088409238908E-2,2.9177433639404615E-2,2.9120990312647921E-2,2.9060468680650819E-2,2.8995555127687256E-2,2.8925910013483103E-2,2.8851165296748249E-2,3.8247177886342243E-2,2.9518196499708216E-2,2.94758519838072E-2,2.9429762459215691E-2,2.937959240254151E-2,3.1041375744710553E-2,2.9566384564816861E-2,2.9537028617292682E-2,2.9505592560364224E-2,2.9471921060209905E-2,2.9435846465045934E-2,2.9397187757674859E-2,2.9355749409236687E-2,2.931132012591231E-2,2.9263671476756681E-2,3.5283787580312032E-2,2.9690435404860605E-2,2.9663284872190276E-2,2.9633743429837489E-2,2.9601598761499037E-2,3.0668586150577326E-2,2.9721508652965412E-2,{"$f":"GT58/GS58-1","v":2.9702699465590898E-2},2.9682563647797533E-2,2.9661002994406882E-2,2.9637911635767455E-2,2.961317540391617E-2,2.9586671141554666E-2,2.9558265949592988E-2,2.9527816366767379E-2,3.3387452501992598E-2,2.9801172991462233E-2,2.9783758015230033E-2,2.976481370865014E-2,2.9744205042933736E-2,3.0429208709615629E-2,2.9821176852615316E-2,2.9809117688910369E-2,2.9796210514366983E-2,2.9782392908356714E-2,2.9767597629169806E-2,2.9751752222699324E-2,2.9734778596870015E-2,2.9716592559540178E-2,2.9697103316076223E-2,3.2172628127182579E-2,2.9872327192742354E-2,2.986115410584711E-2,2.9849001585477319E-2,2.9835783475047339E-2,3.0275521049537124E-2,2.9885191307277292E-2,2.987745665616659E-2,2.9869179141096991E-2,2.9860318948489839E-2,2.9850833210532723E-2,2.9840675760319568E-2,2.982979686598175E-2,2.9818142942531933E-2,2.98056562391531E-2,3.1393848910005628E-2,2.9918029702597382E-2,2.9910860155424102E-2,2.9903062847683293E-2,2.989458268985512E-2,3.0176858143271756E-2,2.9926296749694048E-2,2.9921334508222097E-2,2.9916024416778431E-2,2.9910341024059983E-2,2.9904256934852658E-2,2.9897742655450532E-2,2.9890766425971549E-2,2.9883294038843378E-2,2.9875288642077225E-2,3.0894379302712327E-2,2.9947377325530988E-2,2.9942776304203944E-2,2.9937772718284794E-2,2.9932331294796555E-2,3.0113523318956226E-2,2.9952687776366282E-2,2.994950366561544E-2,2.9946096527741384E-2,2.9942450069100568E-2,2.9938546755103657E-2,{"$f":"JF58/JE58-1","v":2.9934367712038723E-2},2.9929892620676135E-2,2.9925099601151306E-2,2.9919965088325284E-2,3.0573953043111279E-2,2.9966219774135716E-2,2.9963266899202479E-2,2.9960055786246276E-2,2.9956563830651595E-2,3.0072868279017007E-2,2.9969630060035612E-2,2.9967586697479343E-2,2.9965400283024968E-2,2.9963060375925332E-2,2.9960555741710193E-2,2.9957874289580744E-2,2.9955003004648928E-2,2.995192787459322E-2,2.994863381034607E-2,3.0368351255959158E-2,2.9978316219991363E-2,2.9976421024375144E-2,2.9974360138582901E-2,2.9972119068299108E-2,3.0046772191423488E-2,2.9980505857253315E-2,2.9979194464166525E-2,2.9977791292999934E-2,2.9976289649455312E-2,2.9974682330913494E-2,2.9972961586428148E-2,2.9971119073459507E-2,2.9969145811010733E-2,2.9967032129000648E-2,3.0236411146072895E-2,2.9986081372841422E-2,2.9984864977593562E-2,2.998354225807498E-2,2.9982103917004288E-2,3.0030021626041181E-2,2.9987487107977717E-2,2.9986645442060977E-2]
[]
[null,"Capital Asset Ratios and Returns"]
[null,null,"Accumulated Depreciation to Gross Plant",null,null,null,null,{"$f":"H51/H42","v":0.39867932481489315},{"$f":"I51/I42","v":0.3986801355686499},0.39868085945593262,0.39868150578386363,0.39868208286237344,0.3986825981110429,0.39868305815449784,0.39868346890758255,0.39868383565140825,0.39868416310125254,0.39868445546718506,0.3986847165081962,0.40782306745889074,0.4155295528952318,0.42190375833376315,0.42703653355221122,0.43101069977159751,0.4339016980504426,0.43577818374781041,0.43670257149056863,0.43673153472170551,0.43591646356828573,0.45571964471834375,0.47196057782118517,0.48448215255518429,0.4931090405879659,0.49764623448588546,0.50849032716528486,0.5163347243001899,0.5210863043659385,0.52264203380953445,0.52088833596421402,0.51570040864992761,0.50694148649269832,0.49446204366103197,0.47809893236835166,0.45767445210781388,0.4703853605253136,0.48080979747412045,0.48884691981723943,0.49438419096981823,0.49729644308074089,0.50425685352558158,0.50929187354663885,0.51234173198074884,0.51334029551093785,0.51221466359669809,0.50888473046770333,0.50326271163467651,0.49525263215622845,0.48474977367635319,0.47164007700167504,0.47979872543163143,0.48648977483202804,0.49164849783057152,0.49520266147575515,0.49707192528690997,0.50153954788964583,0.50477133564547516,0.5067289237192113,0.5073698636512336,0.50664736335864557,0.50451000599570772,0.50090144603918141,0.49576008082628537,{"$f":"BU51/BU42","v":0.4890186956291051},0.48060408019166223,0.48584080616098713,0.49013553615920274,0.49344672414907892,0.49572800654769528,0.4969278158576752,0.49979541280165568,0.5018697743841416,0.50312627567730794,0.50353767063019894,0.50307392518536365,0.50170203682606684,0.49938583950503557,0.49608579281717169,0.49175875418632276,0.48635773273501681,0.48971898786363727,0.49247561162380266,0.49460093719514964,0.49606520555805678,0.49683531749823551,0.49867591885701879,0.50000737262193018,0.50081387298884117,0.50107793175442661,0.50078027120008262,0.49989970826614866,0.49841302934309228,0.4962948549494966,0.49351749350741619,0.49005078336072738,0.49220824512325945,0.49397761701817844,0.49534178262823508,0.49628164077114251,0.49677594632076,0.49795735829327126,0.49881196779966791,0.49932962969573208,0.49949911896922095,0.49930806198613009,0.49874286214653385,0.49778861951781167,0.49642904397659737,0.49464636135274442,0.49242121202691663,0.49380600463523555,0.4949416971253639,0.49581730312039346,0.49642056229826409,0.4967378382209382,0.49749614161028016,0.49804468293230819,0.49837695040499791,0.49848573912013133,0.49836310691289032,0.49800032664316835,0.4973878346111979,0.4965151748066714,0.49537093866612553,0.49394269998659213,0.49483154566689946,0.49556050346024855,{"$f":"EG51/EG42","v":0.4961225216293621},0.49650973074004701,0.49671337808162885,0.49720010417182187,0.49755219197299883,0.49776546182006887,0.49783528915661224,0.49775657620925212,0.49752372135884482,0.49713058603043286,0.49657045890887841,0.4958360172714199,0.49491928521122142,0.49548980143051297,0.49595769169931653,0.49631842977581087,0.49656696456963956,0.49669767804888454,0.49701008900497951,0.49723608076669285,0.49737297056604951,0.49741779007626019,0.49736726723057806,0.49721780656283066,0.49696546795534158,0.49660594367030703,0.49613453353063475,0.49554611810523097,0.49591231075676334,0.496212631715862,0.49644417576013733,0.49660370078689681,0.49668760079523278,0.49688812549989686,0.49703318101216271,0.49712104536535362,0.49714981330345598,0.49711738461133559,0.49702145149607335,0.49685948494606447,0.49662871998833324,0.49632613975805812,0.49594845828722767,0.49618350341566025,0.49637626801130913,0.49652488732247357,0.4966272803668057,0.49668113258954077,0.49680984176697557,0.49690294738055724,0.49695934416540122,0.49697780921017232,0.49695699446669456,0.49689541865051073,0.49679145848530715,0.4966433392401452,0.49644912450429551,0.49620670513993098,0.49635757166379119,0.49648129992254214,0.49657669300302537,0.49664241520185898,0.49667698089441398,0.4967595944176888,{"$f":"GS51/GS42","v":0.49681935536813476},0.49685555431828038,0.49686740632787479,0.49685404613609041,0.49681452296280093,0.49674779488871068,0.49665272278156303,0.49652806373299646,0.4963724639676978,0.49646929944849877,0.49654871590960775,0.49660994509801398,0.49665212967654354,0.49667431607927925,0.49672734255620882,0.49676570083623961,0.49678893556487297,0.49679654291883107,0.49678796752011406,0.4967625990991385,0.49671976888755615,0.49665874571971852,0.49657873182004453,0.49647885825167476,0.4965410132619581,0.49659198766634027,0.49663128835244763,0.49665836502817218,0.49667260563583726,0.49670664131358244,0.49673126203390122,0.49674617552206857,0.49675105839309408,0.49674555417097338,0.49672927114688314,0.49670178006386906,0.49666261161452407,0.49661125373705994,0.49654714869397226,0.49658704362991291,0.49661976216037679,0.49664498777529537,0.4966623672631047,0.49667150776727237,0.49669335397367043,0.49670915707716018,0.49671872947771745,0.49672186360682252,0.49671833065609289,0.49670787920254056,0.49669023372246074,0.49666509298528744,0.49663212831804388,0.49659098173024935,0.4966165887715232,0.49663758955120241,0.49665378091351814,0.49666493614540785,0.49667080308721279,0.49668482533579444,0.49669496874657515,0.49670111290623786,0.49670312458444843,0.49670085691781279,{"$f":"JE51/JE42","v":0.49669414852748234},0.49668282256527541,0.49666668568275413,0.49664552691724168,0.49661911648827095,0.49663555267365006,0.49664903227499163,0.49665942489433845,0.49666658501320271,0.49667035077989474,0.49667935112767608,0.49668586179707291,0.49668980549935904,0.49669109671905265,0.49668964119012965,0.49668533532964815,0.49667806562548977,0.49666770797464965,0.49665412696821326,0.49663717511884248,0.4966477248807975,0.49665637692396464,0.49666304755085705,0.49666764335869473,0.49667006046103707,0.49667583744179111,0.49668001639272902,0.49668254770515824,0.49668337648994515,0.49668244224131608,0.49667967847332217,0.49667501232685402,0.49666836414491516,0.49665964701367621,0.49664876626662702,0.49665553775737992,0.49666109117465612,0.49666537279622364,0.49666832267039207,0.49666987411640839,0.49667358214052526,0.49667626445011226,0.49667788920323747]
[null,null,"Net Plant Depreciation Rate",null,null,null,null,{"$f":"H45/G53","v":0.12417094072306482},{"$f":"I45/H53","v":0.12417112823150764},{"$f":"J45/I53","v":0.12417129565023875},0.12417144513163016,0.12417157859746233,0.12417169776362633,0.12417180416218035,0.12417189916104335,0.1241719839815796,0.12417205971429919,0.12417212733287684,0.12417218770666916,0.12084619942585768,0.12271107277827326,0.12432906920551441,0.12569994653004626,0.12682600361447025,0.12771183331127137,0.12836404281096339,0.12879095521217304,0.12900230497936668,0.12900893827025128,0.12173137883271511,0.12616047226457913,0.1300407957862916,0.13319939747385209,0.13546634713374303,0.1366898615687541,0.13970562628125102,0.14197146273797223,0.14338004382137143,0.14384732534089251,0.14332079934822417,0.14178551436569656,0.13926677014096378,0.1358289042507127,0.13157027437838237,0.12661521651256885,0.12965401925969361,0.13225724663639798,0.13433679523581313,0.13580798986166145,0.13659474997049892,0.13851258893845353,0.13993382820651742,0.14080898688660384,0.1410979089356883,0.14077230605778795,0.13981782063518397,0.13823537768351718,0.13604165378811889,0.13326858128061203,0.12996191360805456,0.1320001892030005,0.1337201545387055,0.13507713928969711,0.13602818681138648,0.13653377116765567,0.13775750187592525,0.13865648660738564,0.13920675662640919,0.13938787256420071,0.13918374316216395,0.13858335687414874,0.13758137770933573,0.13617856114840932,{"$f":"BV45/BU53","v":0.13438195503298705},0.1322048634729463,0.13355137375636758,0.13467631407257186,0.13555665305158407,0.13616989949524397,0.13649465987417844,0.13727716303297019,0.13784882573983803,0.13819741979769382,0.13831193749147233,0.13818286088585863,0.13780242293043102,0.13716485086793179,0.13626658206473882,0.13510644252560342,0.13368577907791646,0.13456637623881804,0.13529727484892448,0.13586623268666589,0.13626101516309874,0.13646956762794232,0.13697061292190837,0.13733535837668326,0.13755724158001628,0.13763004492490877,0.1375479827925383,0.13730579206142596,0.13689882449844495,0.13632313932346649,0.13557559399669436,0.13465393107023835,0.13522603706579392,0.13569887217643781,0.13606568624658341,0.13631956312211546,0.1364534667304188,0.13677457044929406,0.1370077939914168,0.13714945149427657,0.13719589569002957,0.13714354367088791,0.1369889054562255,0.13672861535064723,0.13635946602026724,0.13587844514284189,0.13528277440606529,0.13565286687603895,0.13595790085191586,0.13619401675552451,0.13635716934760375,0.13644313417866721,0.13664903367450729,0.13679836497758732,0.13688897813229761,0.13691867215539638,0.13688520045662322,0.13678627758360509,0.1366195874179621,0.13638279294773178,0.13607354773655256,0.13568950920152195,0.13592825537239286,0.13612468321313437,{"$f":"EH45/EG53","v":0.13627651485577497},0.13638131828763098,0.13643650293133328,0.13656857775112216,0.13666427750238405,0.13672231088588746,0.13674132248628287,0.13671989201649676,0.13665653402059436,0.13654969811073508,0.13639776982065877,0.13619907216504556,0.1359518680007068,0.13610560670798624,0.13623195024673199,0.13632951993082271,0.13639682308088277,0.13643224692560846,0.13651698605808904,0.13657835027497661,0.1366155472060423,0.13662773037088979,0.13661399703979657,0.13657338617591211,0.13650487648941481,0.13640738463883276,0.13627976361988198,0.13612080138772881,0.1362196858442481,0.13630088999758011,0.13636356360354229,0.13640677687540556,0.13642951529737771,0.13648389184790069,0.1365232537701998,0.13654710747749355,0.1365549193046339,0.13654611347738888,0.13652007003263003,0.13647612269766377,0.13641355673902406,0.13633160679349599,0.13622945469690786,0.13629300972119268,0.13634517657759745,0.13638542390206954,0.13641316660287786,0.13642776202678814,0.13646265838702579,0.13648791283738274,0.13650321474064805,0.13650822552947156,0.13650257713824904,0.13648587035816778,0.13645767311495788,0.13641751866958343,0.13636490374298318,0.13629928656700199,0.13634011513586761,0.13637361761559891,0.13639945888933452,0.13641726824123196,0.13642663669285096,0.13644903291740029,{"$f":"GT45/GS53","v":0.13646523847693756},0.13647505652900319,0.13647827139462654,0.13647464744442636,0.13646392791576997,0.1364458336580596,0.13642006180330934,0.13638628435935513,0.13634414672326903,0.13637036747006337,0.13639187908861883,0.1364084689357572,0.13641990105677962,0.13642591439359655,0.1364402886805664,0.13645068863702681,0.13645698896495356,0.13645905190112878,0.13645672645836696,0.13644984761415635,0.13643823544367475,0.13642169419403516,0.13640001129654447,0.13637295631369595,0.13638979236732759,0.1364036030105025,0.13641425276894353,0.13642159101444085,0.13642545078121776,0.13643467667819989,0.13644135128316315,0.13644539460360888,0.13644671849166662,0.13644522613913512,0.13644081153527118,0.13643335888487851,0.13642274198410828,0.13640882355125064,0.13639145450966389,0.13640226338589892,0.13641112921191759,0.13641796544982632,0.13642267575601705,0.1364251532077321,0.13643107479068436,0.13643535866436188,0.13643795366238745,0.13643880332012276,0.13643784554319763,0.1364350122506692,0.13643022899103038,0.13642341452916462,0.13641448040222254,0.13640333044226827,0.13641026925994604,0.13641596043185569,0.13642034858489477,0.13642337201944607,0.13642496220731792,0.13642876297635709,0.13643151250775304,0.13643317803298538,0.13643372335656051,0.13643310864022989,{"$f":"JF45/JE53","v":0.13643129017031924},0.13642822010693659,0.13642384621373732,0.13641811156683001,0.136410954241306,0.13641540842106295,0.13641906158841594,0.13642187827248403,0.13642381892819064,0.13642483961170115,0.13642727915199274,0.13642904392044222,0.1364301129143515,0.13643046292057523,0.13643006837577543,0.1364289012155849,0.13642693071185205,0.13642412329707682,0.13642044237507897,0.1364158481168701,0.13641870725707003,0.1364210521771006,0.13642286013881472,0.1364241057834501,0.1364247609223555,0.13642632675860347,0.13642745947525439,0.13642814560390398,0.13642837025289492,0.13642811701710783,0.13642736788052989,0.13642610311105413,0.13642430114692139,0.13642193847416881,0.13641898949440076,0.13642082473844372,0.13642232989084033,0.13642349036889684,0.13642428990556088,0.13642471041470633,0.13642571546053425,0.13642644249957225]
[null,null,"Capital Expenditures to Depreciation",null,null,null,null,{"$f":"H40/H45","v":1.9663960666697158},{"$f":"I40/I45","v":1.9663960666697156},1.9663960666697162,1.9663960666697147,1.9663960666697149,1.9663960666697151,1.9663960666697151,1.9663960666697156,1.9663960666697167,1.9663960666697169,1.9663960666697151,1.9663960666697153,1.6076730226331015,1.6178328642626811,1.6282723345609635,1.6389991297502704,1.6500211578142656,1.6613465444488313,1.6729836389724202,1.6849410205012476,1.6972275042739848,1.7098521481505611,0.94939654623871317,0.99417839168722744,1.0428732139225059,1.0958229235375654,1.1533993068083088,1.0568135559074088,1.0970712786809138,1.140036370921454,1.1858981972153106,1.2348599189280687,1.2871395396328453,1.3429710324628394,1.402605556143234,1.4663127668198515,1.534382233455875,1.0462747199039932,1.0750184824315967,1.1062738358596682,1.1402602395872823,1.1772163290775013,1.115221610913474,1.1410615112506344,1.1686391690262257,1.1980761301623719,1.2295027962088185,1.2630590953635472,1.2988952060774726,1.3371723375790472,1.3780635718871554,1.4217547723004067,1.1084571331130288,1.1269066605045035,1.1469682825224194,1.1687828618040363,1.1925035693723944,1.1527115188433221,1.1692971675942687,1.1869982167187505,1.2058926819190396,1.2260642629877978,1.2476027745106788,1.2706046103206423,1.2951732444870032,{"$f":"BU40/BU45","v":1.321419771771462},1.3494634907528109,1.148369657949206,1.1602117075292471,1.1730884993056045,1.1870904476449433,1.2023158671983964,1.1767748641548994,1.187420560961018,1.1987821908230243,1.210909829051499,1.2238571993583645,1.2376819503084675,1.2524459534351502,1.2682156248060468,1.2850622719212523,1.3030624679988658,1.1739879888660756,1.1815889498706877,1.1898540725164828,1.1988413903449189,1.2086140077894314,1.1922202098374659,1.1990532775208373,1.2063458753896659,1.2141301448803172,1.2224405691991476,1.2313141507662555,1.2407906025645188,1.25091255454045,1.2617257762649223,1.273279417172819,1.1904314206374311,1.1953101882699364,1.2006152559868395,1.2063838733100725,1.2126565445741724,1.2021339894954943,1.2065198756254361,1.2112007166951042,1.2161971430694358,1.2215312882064129,1.2272269025514602,1.2333094763571046,1.2398063721638315,1.246746967717534,1.2541628101701978,1.2009858337760784,1.2041173290695737,1.2075224501654174,1.2112251061142936,1.2152512951072485,1.2084972674128582,1.2113124008252836,1.2143168545897141,1.2175238705523688,1.220947655337685,1.2246034534528181,1.2285076261208923,1.2326777363154322,1.2371326404936234,1.2418925875718785,1.207760309946879,1.2097702976142262,{"$f":"EG40/EG45","v":1.2119559152719248},1.2143325092298105,1.2169167667374161,1.2125816133687239,1.2143885403830055,1.2163169849271058,1.218375446438227,1.220573043607998,1.222919561305466,1.2254255011771695,1.2281021362274955,1.2309615696987761,1.2340167985999293,1.2121085884144613,1.2133987230128684,1.2148015878189034,1.216327033044883,1.2179857696012897,1.2152031996177999,1.216362997309989,1.2176007924805121,1.2189220405946819,1.2203325945936632,1.2218387350125606,1.223447202458672,1.2251652326445444,1.2270005941808717,1.2289616293531094,1.2148995828994875,1.2157276712052256,1.2166281167415618,1.2176072419849557,1.2186719218612683,1.2168858960728979,1.2176303260781931,1.2184248196968235,1.2192728785843781,1.2201782595210728,1.2211449937433985,1.2221774077906848,1.2232801459914744,1.2244581947213593,1.2257169085759267,1.2166910160548203,1.2172225344273568,1.2178004961528368,1.2184289593883053,1.2191123368870691,1.2179659548964445,1.2184437761893439,1.2189537314105925,1.2194980681396661,1.2200791977108298,1.2206997076213848,1.2213623749122966,1.2220701806013243,1.2228263252532163,1.2236342457791238,1.217840868828534,1.2181820302462061,1.2185530018848456,1.2189563885210286,1.2193950225331915,1.2186592035562314,{"$f":"GS40/GS45","v":1.2189658988617968},1.2192932197131947,1.2196426087461554,1.2200156137043929,1.2204138954039621,1.2208392363217815,1.2212935498597206,1.2217788903384956,1.2222974637805983,1.2185789155690891,1.2187978941010118,1.2190360066794175,1.2192949252112733,1.2195764676925143,1.2191041734910311,1.2193010295371185,1.2195111243362204,1.2197353838613159,1.2199748015501981,1.220230443417496,1.2205034535673134,1.2207950601395055,1.2211065817243614,1.2214394342837798,1.2190526396872503,1.2191931936741875,1.2193460290774634,1.2195122190305372,1.2196929304358224,1.2193897827599143,1.2195161371650127,1.2196509890219025,1.2197949326774034,1.2199486057814302,1.2201126925682095,1.2202879273946297,1.2204750985569317,1.220675052408043,1.2208886978000271,1.219356705172262,1.2194469214280323,1.2195450206576099,1.2196516916645286,1.2197676834390421,1.2195731044814349,1.2196542065659535,1.2197407628414254,1.2198331547964614,1.2199317917142747,1.2200371127787795,1.2201495893457173,1.2202697273924477,1.2203980701607124,1.2205352010080648,1.219551873236608,1.2196097796182241,1.219672745780759,1.2197412138409909,1.2198156645472618,1.2196907717186098,1.219742828060516,1.21979838524005,1.2198576881202332,1.2199209994043865,{"$f":"JE40/JE45","v":1.2199886009879508},1.220060795416243,1.2201379074568739,1.2202202857960451,1.2203083048687753,1.2196771441904584,1.2197143120933296,1.2197547276770353,1.21979867471951,1.2198464617948226,1.2197662978406074,1.2197997108255969,1.2198353708650451,1.2198734351272058,1.219914072231346,1.2199574631154178,1.2200038019717538,1.2200532972563203,1.2201061727775238,1.2201626688709557,1.2197575508488507,1.2197814075113671,1.2198073487366301,1.2198355566708947,1.2198662293761162,1.2198147751843522,1.2198362217079652,1.21985911053033,1.2198835425317684,1.2199096259425684,1.2199374768999154,1.2199672200484841,1.2199989891882248,1.220032927973234,1.2200691906657826,1.2198091608231907,1.2198244735070509,1.2198411241924156,1.219859229792035,1.2198789174343398,1.2198458909466123,1.2198596566540236,1.2198743481181202]
[null,null,"Retirements as Percent of Depreciation",null,null,null,null,{"$f":"H50/H45","v":0.35925320952685702},{"$f":"I50/I45","v":0.35925320952685708},0.35925320952685713,0.35925320952685713,0.35925320952685708,0.35925320952685713,0.35925320952685713,0.35925320952685713,0.35925320952685713,0.35925320952685708,0.35925320952685708,0.35925320952685708,0.36914091254135772,0.37930075417093639,0.38974022446921902,0.40046701965852632,0.41148904772252232,0.42281443435708727,0.43445152888067651,0.44640891040950254,0.45869539418224109,0.47132003805881656,0.51250334235521822,0.55728518780373271,0.60598001003901059,0.65892971965406921,0.7165061029248132,0.61992035202391238,0.66017807479741863,0.70314316703795932,0.74900499333181503,0.79796671504457395,0.85024633574934894,0.90607782857934427,0.96571235225973961,1.0294195629363556,1.0974890295723798,0.60938151602049817,0.63812527854810042,0.66938063197617315,0.70336703570378589,0.74032312519400501,0.6783284070299791,0.7041683073671382,0.73174596514273094,0.76118292627887574,0.79260959232532258,0.82616589148005237,0.86200200219397816,0.90027913369555179,0.9411703680036585,0.98486156841691253,0.67156392922953201,0.69001345662100833,0.71007507863892294,0.7318896579205405,0.75561036548889993,0.71581831495982651,0.73240396371077354,0.75010501283525477,0.76899947803554314,0.78917105910430163,0.81070957062718252,0.83371140643714703,0.85828004060350815,{"$f":"BU50/BU45","v":0.8845265678879658},0.91257028686931541,0.71147645406571114,0.72331850364575201,0.7361952954221086,0.75019724376144703,0.76542266331490161,0.73988166027140256,0.75052735707752305,0.76188898693952789,0.77401662516800485,0.78696399547486873,0.80078874642497178,0.81555274955165458,0.83132242092255226,0.84816906803775616,0.8661692641153711,0.73709478498257941,0.74469574598719301,0.75296086863298806,0.76194818646142437,0.77172080390593567,0.75532700595397129,0.76216007363734162,0.76945267150616958,0.77723694099682139,0.78554736531565239,0.79442094688276021,0.80389739868102406,0.81401935065695419,0.82483257238142516,0.83638621328932494,0.75353821675393517,0.75841698438644201,0.76372205210334487,0.76949066942657796,0.77576334069067587,0.76524078561199915,0.76962667174194155,0.77430751281160892,0.7793039391859391,0.78463808432291671,0.79033369866796421,0.79641627247360836,0.80291316828033577,0.80985376383403818,0.8172696062867032,0.76409262989258242,0.76722412518607841,0.7706292462819212,0.77433190223079784,0.77835809122375244,0.77160406352936306,0.77441919694178751,0.77742365070621922,0.78063066666887193,0.78405445145418873,0.78771024956932145,0.79161442223739686,0.79578453243193592,0.80023943661012831,0.8049993836883822,0.77086710606338371,0.77287709373072999,{"$f":"EG50/EG45","v":0.77506271138842997},0.77743930534631578,0.78002356285392116,0.77568840948522833,0.7774953364995093,0.7794237810436101,0.7814822425547322,0.7836798397245025,0.78602635742197124,0.78853229729367436,0.7912089323440008,0.7940683658152804,0.79712359471643457,0.77521538453096706,0.77650551912937404,0.77790838393540906,0.77943382916138881,0.78109256571779528,0.77830999573430304,0.77946979342649347,0.78070758859701628,0.7820288367111855,0.78343939071016833,0.78494553112906584,0.78655399857517649,0.78827202876104918,0.79010739029737664,0.79206842546961354,0.77800637901599234,0.7788344673217299,0.77973491285806551,0.78071403810146001,0.78177871797777321,0.77999269218940281,0.78073712219469749,0.78153161581332797,0.78237967470088332,0.78328505563757767,0.78425178985990396,0.78528420390718934,0.78638694210797999,0.78756499083786391,0.78882370469242991,0.77979781217132482,0.78032933054386244,0.78090729226933997,0.78153575550481014,0.78221913300357415,0.78107275101295004,0.78155057230584934,0.78206052752709765,0.7826048642561706,0.78318599382733323,0.78380650373789029,0.7844691710288012,0.78517697671782849,0.78593312136972093,0.78674104189562877,0.78094766494503787,0.78128882636271124,0.78165979800134855,0.78206318463753355,0.78250181864969726,0.78176599967273441,{"$f":"GS50/GS45","v":0.78207269497830245},0.78240001582969809,0.78274940486266076,0.78312240982089776,0.78352069152046555,0.78394603243828631,0.7844003459762241,0.78488568645500112,0.78540425989710183,0.7816857116855932,0.78190469021751663,0.78214280279592285,0.78240172132777697,0.7826832638090182,0.78221096960753489,0.78240782565362255,0.78261792045272438,0.78284217997781957,0.78308159766670249,0.78333723953400047,0.78361024968381943,0.78390185625600972,0.78421337784086687,0.78454623040028315,0.78215943580375524,0.78229998979069326,0.78245282519396842,0.78261901514704257,0.78279972655232699,0.78249657887641899,0.78262293328151755,0.78275778513840688,0.78290172879390696,0.7830554018979341,0.78321948868471414,0.78339472351113482,0.78358189467343586,0.78378184852454735,0.78399549391653156,0.78246350128876729,0.78255371754453729,0.78265181677411511,0.78275848778103274,0.78287447955554612,0.78267990059793879,0.7827610026824573,0.78284755895793079,0.78293995091296609,0.78303858783077918,0.7831439088952834,0.78325638546222132,0.78337652350895293,0.78350486627721694,0.78364199712456806,0.78265866935311335,0.78271657573472886,0.78277954189726351,0.78284800995749504,0.78292246066376614,0.78279756783511389,0.78284962417702109,0.78290518135655474,0.78296448423673815,0.78302779552089097,{"$f":"JE50/JE45","v":0.78309539710445597},0.78316759153274729,0.78324470357337794,0.78332708191255063,0.78341510098528044,0.78278394030696397,0.78282110820983486,0.78286152379353957,0.78290547083601458,0.78295325791132664,0.78287309395711235,0.78290650694210251,0.78294216698155006,0.78298023124371063,0.78302086834784945,0.78306425923192302,0.78311059808825778,0.78316009337282522,0.7832129688940288,0.78326946498745931,0.78286434696535445,0.78288820362787204,0.78291414485313471,0.78294235278739976,0.78297302549262049,0.78292157130085671,0.78294301782447062,0.78296590664683519,0.78299033864827161,0.78301642205907163,0.78304427301642132,0.78307401616498939,0.78310578530472807,0.7831397240897372,0.78317598678228784,0.78291595693969407,0.78293126962355497,0.78294792030892024,0.78296602590853936,0.78298571355084456,0.78295268706311749,0.78296645277052845,0.78298114423462506]
[null,null,"Retirements as Percent of Gross Plant",null,null,null,null,{"$f":"H50/H42","v":2.3950213968457135E-2},{"$f":"I50/I42","v":2.3950213968457139E-2},2.3950213968457142E-2,2.3950213968457142E-2,2.3950213968457139E-2,2.3950213968457139E-2,2.3950213968457142E-2,2.3950213968457142E-2,2.3950213968457142E-2,2.3950213968457139E-2,2.3950213968457139E-2,2.3950213968457135E-2,2.4609394169423846E-2,2.5286716944729094E-2,2.5982681631281271E-2,2.6697801310568418E-2,2.7432603181501491E-2,2.8187628957139152E-2,2.8963435258711766E-2,2.9760594027300167E-2,3.0579692945482739E-2,3.142133587058777E-2,3.4166889490347872E-2,3.715234585358218E-2,4.0398667335934037E-2,4.3928647976937948E-2,4.776707352832088E-2,4.1328023468260824E-2,4.4011871653161234E-2,4.687621113586396E-2,4.9933666222121011E-2,5.3197781002971595E-2,5.6683089049956593E-2,6.0405188571956286E-2,6.4380823483982635E-2,6.8627970862423712E-2,7.3165935304825333E-2,4.0625434401366546E-2,4.2541685236540026E-2,4.4625375465078214E-2,4.6891135713585726E-2,4.9354875012933667E-2,4.5221893801998606E-2,4.6944553824475876E-2,4.878306434284873E-2,5.0745528418591715E-2,5.2840639488354837E-2,5.5077726098670163E-2,5.7466800146265214E-2,6.0018608913036793E-2,6.2744691200243896E-2,6.5657437894460838E-2,4.477092861530213E-2,4.6000897108067221E-2,4.7338338575928195E-2,4.8792643861369368E-2,5.037402436592666E-2,4.7721220997321769E-2,4.8826930914051568E-2,5.0007000855683652E-2,5.1266631869036204E-2,5.2611403940286773E-2,5.4047304708478835E-2,5.5580760429143131E-2,5.7218669373567205E-2,{"$f":"BU50/BU42","v":5.8968437859197718E-2},6.0838019124621029E-2,4.7431763604380735E-2,4.8221233576383471E-2,4.9079686361473911E-2,5.0013149584096465E-2,5.1028177554326773E-2,4.9325444018093495E-2,5.0035157138501533E-2,5.0792599129301855E-2,5.1601108344533658E-2,5.2464266364991248E-2,5.3385916428331452E-2,5.4370183303443641E-2,5.5421494728170151E-2,5.6544604535850411E-2,5.7744617607691409E-2,4.9139652332171962E-2,4.9646383065812871E-2,5.0197391242199206E-2,5.0796545764094959E-2,5.1448053593729046E-2,5.0355133730264748E-2,5.0810671575822766E-2,5.1296844767077972E-2,5.1815796066454756E-2,5.2369824354376822E-2,5.2961396458850681E-2,5.3593159912068263E-2,5.4267956710463611E-2,5.4988838158761683E-2,5.5759080885954992E-2,5.0235881116929011E-2,5.0561132292429471E-2,5.0914803473556321E-2,5.1299377961771864E-2,5.1717556046045061E-2,5.1016052374133272E-2,5.13084447827961E-2,5.1620500854107271E-2,5.1953595945729278E-2,5.2309205621527778E-2,5.2688913244530948E-2,5.3094418164907224E-2,5.3527544552022382E-2,5.3990250922269209E-2,5.4484640419113543E-2,5.0939508659505493E-2,5.1148275012405223E-2,5.137528308546141E-2,5.162212681538652E-2,5.1890539414916829E-2,5.1440270901957533E-2,5.1627946462785831E-2,5.1828243380414613E-2,5.2042044444591463E-2,5.2270296763612584E-2,5.2514016637954762E-2,5.2774294815826454E-2,5.3052302162129056E-2,5.3349295774008557E-2,5.3666625579225483E-2,5.1391140404225578E-2,5.1525139582048671E-2,{"$f":"EG50/EG42","v":5.1670847425895332E-2},5.1829287023087721E-2,5.2001570856928074E-2,5.171256063234856E-2,5.1833022433300624E-2,5.1961585402907344E-2,5.2098816170315476E-2,5.2245322648300174E-2,5.2401757161464751E-2,5.256881981957829E-2,5.2747262156266718E-2,5.2937891054352024E-2,5.3141572981095647E-2,5.1681025635397802E-2,5.1767034608624932E-2,5.1860558929027266E-2,5.1962255277425921E-2,5.2072837714519683E-2,5.1887333048953536E-2,5.1964652895099564E-2,5.2047172573134418E-2,5.2135255780745703E-2,5.2229292714011222E-2,5.2329702075271059E-2,5.2436933238345106E-2,5.2551468584069949E-2,5.2673826019825114E-2,5.2804561697974234E-2,5.1867091934399492E-2,5.1922297821448651E-2,5.1982327523871039E-2,5.2047602540097333E-2,5.2118581198518213E-2,5.1999512812626852E-2,5.2049141479646496E-2,5.2102107720888531E-2,5.2158644980058885E-2,5.2219003709171839E-2,5.2283452657326937E-2,5.2352280260479292E-2,5.2425796140531992E-2,5.2504332722524263E-2,5.2588246979495323E-2,5.1986520811421653E-2,5.2021955369590832E-2,5.2060486151289331E-2,5.2102383700320672E-2,5.2147942200238273E-2,5.207151673419666E-2,5.210337148705662E-2,5.2137368501806509E-2,5.2173657617078033E-2,5.2212399588488875E-2,5.2253766915859347E-2,5.2297944735253413E-2,5.2345131781188561E-2,5.2395541424648057E-2,5.2449402793041916E-2,5.2063177663002523E-2,5.2085921757514073E-2,5.2110653200089896E-2,5.2137545642502239E-2,5.216678790997982E-2,5.2117733311515625E-2,{"$f":"GS50/GS42","v":5.2138179665220157E-2},5.2160001055313203E-2,5.2183293657510725E-2,5.220816065472652E-2,5.2234712768031037E-2,5.2263068829219085E-2,5.2293356398414939E-2,5.2325712430333404E-2,5.2360283993140119E-2,5.2112380779039541E-2,5.2126979347834439E-2,5.2142853519728187E-2,5.216011475518513E-2,5.2178884253934542E-2,5.2147397973835663E-2,5.2160521710241499E-2,5.2174528030181626E-2,5.2189478665187965E-2,5.2205439844446831E-2,5.2222482635600032E-2,5.2240683312254621E-2,5.226012375040065E-2,5.228089185605779E-2,5.2303082026685543E-2,5.2143962386917014E-2,5.2153332652712887E-2,5.2163521679597889E-2,5.217460100980284E-2,5.2186648436821803E-2,5.2166438591761261E-2,5.2174862218767833E-2,5.2183852342560462E-2,5.219344858626046E-2,5.2203693459862276E-2,5.2214632578980937E-2,5.2226314900742324E-2,5.2238792978229059E-2,5.2252123234969819E-2,5.2266366261102107E-2,5.2164233419251152E-2,5.2170247836302482E-2,5.2176787784941003E-2,5.2183899185402186E-2,5.2191631970369738E-2,5.2178660039862587E-2,5.2184066845497153E-2,5.2189837263862053E-2,5.2195996727531065E-2,5.2202572522051939E-2,5.2209593926352223E-2,5.2217092364148086E-2,5.2225101567263531E-2,5.2233657751814461E-2,5.2242799808304534E-2,5.217724462354089E-2,5.2181105048981921E-2,5.2185302793150902E-2,5.218986733049967E-2,5.2194830710917746E-2,5.2186504522340929E-2,5.2189974945134741E-2,5.2193678757103651E-2,5.2197632282449204E-2,5.2201853034726062E-2,{"$f":"JE50/JE42","v":5.2206359806963726E-2},5.221117276884981E-2,5.221631357155853E-2,5.2221805460836712E-2,5.2227673399018695E-2,5.2185596020464263E-2,5.2188073880655654E-2,5.2190768252902642E-2,5.2193698055734303E-2,5.2196883860755106E-2,5.2191539597140818E-2,5.2193767129473496E-2,5.2196144465436668E-2,5.219868208291404E-2,5.2201391223189966E-2,5.2204283948794873E-2,5.2207373205883853E-2,5.2210672891521676E-2,5.2214197926268593E-2,5.2217964332497285E-2,5.2190956464356966E-2,5.2192546908524803E-2,5.2194276323542316E-2,5.2196156852493313E-2,5.2198201699508034E-2,5.2194771420057122E-2,5.2196201188298041E-2,5.2197727109789011E-2,5.2199355909884775E-2,5.2201094803938107E-2,5.2202951534428089E-2,5.2204934410999292E-2,5.2207052353648538E-2,5.2209314939315812E-2,5.2211732452152521E-2,5.2194397129312939E-2,5.2195417974903673E-2,5.2196528020594678E-2,5.2197735060569288E-2,5.2199047570056306E-2,5.2196845804207831E-2,5.2197763518035234E-2,5.2198742948975002E-2]
[null,null,"Retirements as Percent of Net Plant",null,null,null,null,{"$f":"H41/H53","v":3.9829353881910758E-2},{"$f":"I41/I53","v":3.9829407583443339E-2},3.9829455531362655E-2,3.9829498342102448E-2,3.9829536566055021E-2,3.9829570694646106E-2,3.9829601166651858E-2,3.982962837383925E-2,3.982965266600226E-2,3.9829674355458554E-2,3.9829693721064499E-2,3.9829711011800002E-2,4.1557502187431879E-2,4.3264320839469864E-2,4.4945252638889044E-2,4.6595992369438885E-2,4.8212863001974818E-2,4.9792816654042588E-2,5.1333419631129633E-2,5.2832824225828821E-2,5.4289730085234238E-2,5.570333796542476E-2,6.2774430785154961E-2,7.035903815719452E-2,7.8365215746014613E-2,8.6662914698444782E-2,9.508652429316522E-2,8.4083845654363387E-2,9.0996550433522283E-2,9.7880289420000488E-2,0.10460423782306276,0.11103420141113102,0.11704137286579629,0.12251119677920692,0.12735111711535796,0.13149613043302016,0.13491146708686985,7.6707536713226165E-2,8.1938536261996375E-2,8.7303348439419753E-2,9.2740643935812231E-2,9.8178885614809211E-2,9.1220411464290746E-2,9.5666958205424535E-2,0.10003534758262918,0.10427312545193937,0.1083276505972416,0.11214826643676196,0.11568851683226464,0.11890821574648337,0.12177518416232921,0.12426649909756494,8.6064626912823947E-2,8.9581268012764656E-2,9.3121272139274222E-2,9.6657886517414568E-2,0.10016148809084478,9.5737226083398033E-2,9.8594718820834024E-2,0.10137833588932703,0.10406718567607295,0.10664056504988932,0.10907849878399489,0.11136229505787441,0.11347508834153791,{"$f":"BU41/BU53","v":0.11540233929262426},0.11713226231555854,9.22511241124125E-2,9.4576572787862148E-2,9.6889485669653608E-2,9.9178915810296406E-2,0.10143311270791773,9.8610539128332023E-2,0.10044593675607831,0.1022243613274967,0.10393761075494898,0.10557760806687695,0.10713653350755692,0.10860696239532468,0.10998200475038865,0.11125544217751236,0.11242185717146502,9.629919821323929E-2,9.7820684488984566E-2,9.9322287943343329E-2,0.10079983824166575,0.10224893634808843,0.10044427472037416,0.10162284160522678,0.10276095827064377,0.10385549039484583,0.10490335484190402,0.10590155081740331,0.10684719310367954,0.10773754694330648,0.10857006402760498,0.10934241894403732,9.8930084300252324E-2,9.9918766427859448E-2,0.10088967487484521,0.10184139017745171,0.10277242446564437,0.10161697062365195,0.10237364319642688,0.1031027676407861,0.103803205778042,0.10447383241085606,0.10511354206378132,0.10572125648353423,0.10629593290033744,0.10683657303189067,0.10734223279244449,0.10063238427551552,0.10127202091577352,0.10189814803923998,0.10251039448906507,0.10310836648533375,0.10236791229185493,0.10285366985329389,0.10332109623403359,0.10376981973212018,0.10419946675360618,0.10460966296411657,0.10500003471862289,0.10537021079385656,0.1057198244448934,0.10604851580602355,0.10173069985549618,0.10214334907454718,{"$f":"EG41/EG53","v":0.10254645155600253},0.10293999742888409,0.10332396807750295,0.10284918724410455,0.10316100817881398,0.10346079660553238,0.10374846150143704,0.10402390588605774,0.10428702684865968,0.10453771567574335,0.10477585809117106,0.10500133462102443,0.10521402109625014,0.10243801965140983,0.10270374878480164,0.10296298692434604,0.10321582339745726,0.10346234349297795,0.10315780081216622,0.10335795968482259,0.10355028584863216,0.10373478159654026,0.10391144330421258,0.10408026131062752,0.10424121983277652,0.10439429691965191,0.10453946445053236,0.10467668818334015,0.10289299469357233,0.10306391364732329,0.10323051590623623,0.1033928986396143,0.10355115685777955,0.10335576528439937,0.10348424491378853,0.1036076519820599,0.10372601295569403,0.10383934960410827,0.10394767890765975,0.10405101297570371,0.10414935897677138,0.10424271908274847,0.10433109042936348,0.10318542795614677,0.10329528190454498,0.10340230299453518,0.10350657011823659,0.1036081609031186,0.10348278057950937,0.10356524892319162,0.10364444284389893,0.10372038962169203,0.10379311314175901,0.10386263383986256,0.1039289686495244,0.1039921309517781,0.10405213052815954,0.10410897351781942,0.1033732956831975,0.10344386762497905,0.10351259561449558,0.10357953712649566,0.10364474885865767,0.10356428604179543,{"$f":"GS41/GS53","v":0.10361722021991776},0.10366804503752527,0.10371678224352295,0.10376345124867629,0.10380806909530395,0.10385065042618465,0.10389120745302305,0.10392974992469847,0.10396628509562229,0.10349394927054598,0.10353927181259368,0.10358340021214922,0.10362637418464989,0.10366823295699984,0.10361659272073574,0.10365056951984038,0.10368318925727409,0.10371446763882143,0.10374441880328757,0.10377305530573616,0.10380038809945408,0.10382642651679018,0.1038511782489277,0.10387464932471131,0.10357142043438861,0.1036005215946892,0.10362885191823688,0.10365643806263528,0.10368330637506332,0.10365016285514733,0.10367197141953698,0.10369290764296778,0.10371298232561295,0.10373220523440287,0.10375058509357525,0.10376812957409207,0.10378484528199304,0.10380073774568739,0.10381581140223116,0.10362115785693504,0.10363984104780033,0.10365802766983984,0.10367573531439037,0.10369298137455234,0.1036717087918862,0.10368570694121999,0.10369914463477212,0.10371202910104928,0.10372436689399946,0.10373616388753878,0.10374742526922098,0.10375815553308521,0.10376835847166931,0.10377803716720535,0.10365308720882455,0.10366508099493819,0.10367675531140673,0.10368812164768386,0.1036991913663249,0.10368553770936463,0.10369452261417186,0.10370314756404424,0.10371141732074486,0.10371933620837033,{"$f":"JE41/JE53","v":0.10372690811009652},0.10373413646431946,0.10374102426021241,0.10374757403268518,0.10375378785674877,0.1036735834198286,0.10368128249863054,0.10368877621667343,0.10369607203031289,0.10370317731457439,0.10369441371832157,0.10370018079728553,0.10370571674436886,0.10371102466625094,0.10371610738675353,0.10372096744486134,0.10372560709233378,0.10373002829091697,0.10373423270914793,0.10373822171874889,0.10368673997151845,0.10369168201548978,0.10369649212038731,0.10370117510583644,0.10370573573930496,0.10370011078898056,0.10370381246182654,0.10370736574262827,0.10371077264616113,0.10371403500484673,0.10371715446752758,0.10372013249797292,0.10372297037311512,0.10372566918101714,0.10372822981856297,0.10369518499669994,0.10369835722955251,0.10370144472389493,0.10370445058713734,0.1037073778932293,0.10370376747993551,0.10370614344465297,0.10370842414680335]
[]
[null,null,"Rate of Return on Net Plant",null,null,null,null,{"$f":"H56/H53","v":0.15},{"$f":"I56/I53","v":0.1500002022435491},{"$f":"J56/J53","v":0.15000038281860734},{"$f":"K56/K53","v":0.15000054404670529},0.15000068800065705,0.15000081653120459,0.15000093129080816,0.15000103375488832,0.15000112524079248,0.15000120692472976,0.15000127985689182,0.15000134497495357,0.15231613445446807,0.15432448590783543,0.15602609873018661,0.15742382640374747,0.15852336984466836,0.15933293028284559,0.15986283883331862,0.16012517848065394,0.16013341210785137,0.15990202771799053,0.16571992797919385,0.17081698352291111,0.17496601082743596,0.17794379560919965,0.17955096083624725,0.18351236254936926,0.18648868506687696,0.18833894728850395,0.18895275174223683,0.18826112584691532,0.18624442987102807,0.18293589666701981,0.17842003779689974,0.17282605242997298,0.16631726391709181,0.17030892757653326,0.17372843485672312,0.17646005624286995,0.1783925653961938,0.17942602560946902,0.1819452309512071,0.18381212051587845,0.18496169796142042,0.18534121573197432,0.18491351532385991,0.18365973707896399,0.18158109606506995,0.17869949805401281,0.17505688822562407,0.17071336668745049,0.17339077331674563,0.17565005886350532,0.17743254597033534,0.17868180831035432,0.17934592601381874,0.18095337532975875,0.1821342498325077,0.1828570650398767,0.18309497252094373,0.18282683536834157,0.18203818920505746,0.18072202486254269,0.17887933471346643,0.17651937655295513,0.17365962618853487,{"$f":"BW56/BW53","v":0.17542835440575216},0.1769060361616614,0.17806241826439501,0.17886795707264941,0.17929455080396203,0.18032241923843101,0.18107333512285995,0.18153123593065565,0.18168166231718277,0.1815121118597206,0.18101238203593081,0.18017488995634082,0.17899495587160696,0.1774710376631515,0.17560490447573274,0.1767616257170519,0.17772170824411246,0.17846907110825877,0.17898764338678272,0.17926159051803059,0.17991974587001944,0.18039886258075324,0.18069032049792899,0.18078595239321016,0.18067815848262828,0.18036002531621945,0.17982544713958071,0.17906924748351055,0.17808729841903612,0.17687663464256367,0.17762813281531228,0.17824923226964542,0.17873106624026347,0.17906454991207879,0.17924044094930991,0.17966223142148144,0.17996858560603601,0.18015466188452675,0.18021566933509417,0.18014690157696839,0.17994377429520819,0.17960186643154968,0.17911696494579873,0.17848511295814734,0.17770266097595344,0.1781888013364703,0.17858948316340195,0.17889963665156189,0.17911394811793216,0.17922686847529029,0.17949733076041879,0.17969348707108604,0.17981251330175091,0.17985151831878207,0.17980755108078381,0.17967760949846573,0.17945865120075685,0.17914760637151633,0.17874139281504631,0.17823693339741639,0.17855054191149247,0.17880856256595332,0.17900800323410962,0.17914566931023784,{"$f":"EI56/EI53","v":0.17921815790365975},0.17939164670907085,0.1795173545128074,0.17959358510993459,0.17961855807485566,0.17959040776877513,0.17950718294938928,0.17936684708214284,0.17916727946133806,0.17890627725845473,0.17858155862372693,0.17878350434444787,0.17894946474207285,0.17907762882334352,0.17916603585750029,0.17921256736528013,0.17932387768839189,0.17940448355028005,0.17945334412147643,0.17946934749531329,0.17945130787800023,0.17939796288556875,0.17930797098788148,0.17917990914595103,0.17901227069557496,0.17880346353758819,0.17893335465735408,0.17904002155705914,0.17912234738605939,0.17917911080943902,0.17920897919518572,0.17928040630602857,0.1793321107330289,0.17936344411807259,0.17937370545752265,0.17936213843474086,0.17932792868811981,0.17927020102544738,0.1791880165981572,0.17908037005223801,0.1789461866762119,0.17902967030510253,0.17909819484001524,0.17915106229995056,0.17918750412913353,0.17920667616103717,0.17925251478387616,0.17928568813539575,0.17930578817355786,0.17931237016828286,0.1793049506416293,0.17928300520704005,0.17924596630705752,0.17919322084981523,0.17912410774576362,0.17903791534744254,0.17909154630942653,0.1791355539802012,0.17916949816212668,0.17919289189600246,0.17920519796223469,0.17923461684956687,0.17925590389860191,0.17926880054405672,{"$f":"GU56/GU53","v":0.17927302347767454},0.17926826318504566,0.17925418239186999,0.1792304144158092,0.17919656142020418,0.17915219256616505,0.17909684205984513,0.1791312847041403,0.17915954160437011,0.17918133343998713,0.17919635026925601,0.17920424917551664,0.17922313072976764,0.17923679174422538,0.17924506763184317,0.17924777743173728,0.17924472281248854,0.17923568700637035,0.17922043367050888,0.179198705670845,0.17917022378467226,0.17913468531744353,0.17915680056118993,0.1791749417329152,0.1791889308784072,0.17919857013778437,0.17920364019071622,0.1792157590022265,0.17922452652690318,0.17922983768943321,0.17923157670189602,0.1792296164004672,0.17922381753318919,0.17921402799559352,0.17920008201077411,0.17918179925033934,0.17915898389249268,0.17917318204948315,0.17918482788452894,0.17919380772451804,0.17919999501589923,0.17920324930872503,0.17921102769035877,0.17921665483509411,0.17922006353259012,0.17922117961289782,0.17921992151105179,0.17921619979833678,0.1792099166778901,0.17920096544213979,0.17918922988942007,0.17917458369693665,0.17918369828207714,0.17919117400392609,0.17919693812633741,0.17920090960287913,0.17920299841734585,0.17920799097293896,0.179211602659997,0.17921379043495217,0.17921450675268602,0.17921369928308634,0.17921131060541881,0.1792072778788957,{"$f":"JG56/JG53","v":0.1792015324877049},0.17919399965863889,0.17918459804933073,0.17919044890210006,0.17919524757334598,0.17919894746977574,0.17920149664637722,0.17920283738008577,0.17920604187380848,0.17920836001113866,0.17920976420367599,0.17921022395945482,0.17920970569937988,0.17920817255909241,0.17920558417518084,0.17920189645456588,0.17919706132580146,0.17919102647093904,0.17919478213623985,0.17919786234013893,0.17920023721461173,0.17920187344928618,0.1792027340165484,0.17920479084358454,0.17920627874005829,0.1792071800143509,0.17920747510530871,0.17920714246374797,0.17920615842447235,0.17920449706808494,0.17920213007182265,0.17919902654857664,0.17919515287320115,0.17919756358477476,0.17919954069965308,0.17920106506252595,0.17920211530556965,0.17920266767148937,0.17920398786409192,0.17920494287682179,0.17920552136082782]
[]
["Terminal Value from Theoretical Model"]
[null,null,"WACC",null,{"$f":"E23","v":0.12}]
[null,null,"Valuation Period",null,null,null,null,{"$f":"H5","v":false},{"$f":"I5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BU5","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EG5","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GS5","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JE5","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Free Cash Flow",null,{"$f":"NPV($E$23,H82:KU82)","v":844.5955851253982},null,null,{"$f":"IF(H81,H58)","v":false},{"$f":"IF(I81,I58)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,88.892031773629242,88.637558176187014,88.024902224743357,87.00125267114889,85.507166036506234,95.163689874691897,94.974214191891633,94.476842684201671,93.63175342259467,92.394770845898393,90.716902081053263,88.543823533074544,85.815312315642601,82.464616507533464,78.417757547627588,128.93190959003482,129.87863232708466,130.50320860016802,130.75390823783619,130.57240127019418,141.58088216539062,142.78392225131114,143.72084198540398,144.35307270283283,144.6377297045438,144.5271497054581,143.96837858621163,142.90260402037364,141.26452696340627,138.98166531717698,191.31273459267027,194.13088207979942,196.68302584546404,198.9191200004912,200.78256938572906,213.89735532439136,217.26988960508197,220.44138835978777,223.37523546844807,226.03055735312756,228.36176218349942,230.31802943859429,231.84274439832791,{"$f":"IF(BU81,BU58)","v":232.87287155269894},233.3382602441485,288.50002736745114,294.23379363782374,299.7890247502288,305.11829887239878,310.16772362379425,326.56406418959807,333.31659973624545,339.96949979488568,346.48919024659961,352.83793077462309,358.97335680763979,364.847971901459,370.40858513507897,375.59568751155189,380.34276068176769,439.91466281819828,450.1908681520938,460.42481149992682,470.57315922458793,480.58622978654864,502.0951255372355,514.11359292431143,526.19040277859358,538.29672031981886,550.39968675003934,562.46196546231829,574.44123881577821,586.28965005682699,597.95318438095171,609.37098245725099,675.81373124694528,693.16690863370411,710.69013319598525,728.34644057152832,746.09270957389595,775.56679971820404,795.78941733070951,816.3165019171829,837.12660243256505,858.19446532616826,879.49058739573127,900.98071940719342,922.62531506598498,944.37891934038453,966.18948946546789,1043.3367934654075,1071.715662718721,1100.5953499035518,1129.9488137803221,1159.7431539789529,1201.6267574554136,1234.6311738000347,1268.3235110805892,1302.6938218708715,1337.7287013476246,1373.4108504978312,1409.7185904023574,1446.6253221910033,1484.0989266791548,1522.1010970243997,1615.9257492511083,1661.482287177992,{"$f":"IF(EG81,EG58)","v":1708.0549730966027},1755.6322256691653,1804.1970682244607,1865.4142891282859,1918.3323314230922,1972.5357034323388,2028.0323799931748,2084.8274162135958,2142.9225268097825,2202.3156170036664,2263.000259590352,2324.9651122004816,2388.193268111369,2508.0006854706876,2580.3194714841579,2654.4572729319539,2730.4265944995768,2808.2352681197845,2899.5736350204629,2983.5164576920388,3069.6753534893523,3158.0862195518985,3248.7828709590849,3341.7966451976372,3437.1559589431545,3534.885811788025,3635.0072309640864,3737.5366504378785,3897.8243692669948,4011.8378657943522,4128.9212190714534,4249.1244590232618,4372.4940685791835,4510.7601994936431,4643.0386190994132,4778.9831797389488,4918.6732805889842,5062.1875438272818,5209.6034582518832,5360.9969763890222,5516.4420597572753,5676.0101663724081,5839.7696739084422,6063.1243834416855,6242.0968803942887,6426.0880041093751,6615.2062476123301,6809.5583108259261,7020.9363690077898,7228.5200736989837,7442.0290779765055,7661.6105557736628,7887.4129372674943,8119.5856134953174,8358.2785962897542,8603.6421282550236,8855.8262369250915,9114.9802265777107,9436.5912526910233,9716.7677557211191,10004.999005695989,10301.484579246562,10606.424992409189,10931.709051038526,{"$f":"IF(GS81,GS58)","v":11256.615936190668},11590.96781634292,11935.017456291091,12289.022044800438,12653.242994254233,13027.945698471456,13413.399243502163,13809.876065629669,14217.651550143397,14692.34271596369,15130.191762891975,15580.825733081976,16044.586108454103,16521.819567492967,17024.56546337482,17532.258040897046,18054.879184190489,18592.846165174091,19146.585614949938,19716.533471508217,20303.134890043089,20906.844110820908,21528.124278967996,22167.447209881837,22880.632245494315,23564.129978308534,24267.782094961018,24992.151161189526,25737.811571810431,26517.037227821798,27309.503958277448,28125.442479092293,28965.526358922918,29830.446214511248,30720.909889056391,31637.642600117717,32581.387052197759,33552.903508586154,34552.969816388548,35637.720530196239,36703.930911551513,37801.777056201281,38932.165971266979,40096.026826190187,41305.998939832949,42542.134521648935,43815.051959364981,45125.824123603757,46475.552912132502,47865.369787606251,49296.43629562408,50769.944558569368,52287.117740148868,53849.210474898093,55512.848408461185,57175.31262616437,58887.300222252532,60650.254832299732,62465.658353053965,64346.719412502614,66274.076608498755,68258.95230882027,70303.041483542693,72408.086792869581,{"$f":"IF(JE81,JE58)","v":74575.879684765518},76808.261489698052,79107.124508465524,81474.413088542031,83912.124683743008,86477.65004357147,89069.058310327935,91737.858276940911,94486.32962862881,97316.815393272816,100243.41116392812,103247.66911246709,106341.7525879076,109528.32577100267,112810.12960895323,116189.98378533182,119670.78871328122,123255.52754875628,126947.26822004156,130749.16546918737,134719.80205257918,138758.47487960604,142917.95734329731,147201.83166697592,151613.78249277026,156169.28727641056,160851.32150832406,165673.51455564029,170640.04059776705,175755.19588052054,181023.40204504662,186449.20952078732,192037.30098048726,197792.49485472441,203719.74890291115,209879.50298931432,216172.96684444341,222654.88406707987,229330.86619247193,236206.68805403126,243299.98000450939,250595.93501826585,258110.46647088032]
[]
[null,null,"EBITDA",null,{"$f":"NPV($E$23,H84:KU84)","v":1655.7752173509014},null,null,{"$f":"IF(H81,H57)","v":false},{"$f":"IF(I81,I57)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,149.01976957304646,153.49036266023785,158.09507354004501,162.83792574624636,167.72306351863375,172.75475542419275,177.93739808691856,183.27552002952612,188.77378563041191,194.43699919932425,200.27010917530401,206.27821245056313,212.46655882408004,218.84055558880243,225.40577225646652,232.16794542416051,239.13298378688535,246.3069733004919,253.69618249950668,261.30706797449193,269.14628001372665,277.22066841413846,285.53728846656264,294.1034071205595,302.92650933417633,312.01430461420159,321.37473375262766,331.01597576520652,340.94645503816275,351.17484868930762,361.71009414998684,372.56139697448646,383.73823888372112,395.25038605023275,407.10789763173977,419.32113456069192,431.90076859751269,444.85779165543806,458.20352540510123,471.94963116725432,486.10812010227198,500.69136370534011,515.71210461650037,{"$f":"IF(BU81,BU57)","v":531.18346775499549},547.11897178764525,563.53254094127465,580.43851716951292,597.85167268459838,615.7872228651363,634.26083955109038,653.28866473762321,672.88732467975194,693.07394442014447,713.86616275274889,735.28214763533128,757.34061206439128,780.06083042632304,803.46265533911287,827.56653499928632,852.39353104926488,877.96533698074279,904.30429709016505,931.43342600286996,959.37642878295605,988.15772164644488,1017.8024532958383,1048.3365268947134,1079.786622701555,1112.1802213826015,1145.5456280240796,1179.9119968648019,1215.309356770746,1251.7686374738685,1289.3216965980846,1328.0013474960269,1367.8413879209079,1408.8766295585351,1451.1429284452911,1494.6772162986499,1539.5175327876095,1585.7030587712379,1633.2741505343749,1682.2723750504063,1732.7405463019186,1784.7227626909762,1838.2644455717054,1893.4123789388568,1950.2147503070223,2008.7211928162333,2068.98282860072,2131.052313458742,2194.9838828625043,2260.8333993483793,2328.6584013288307,2398.5181533686955,2470.4736979697564,2544.5879089088494,2620.9255461761149,2699.5533125613988,2780.5399119382409,2863.9561092963886,2949.87479257528,3038.3710363525388,3129.522167443115,3223.4078324664083,3320.1100674404006,3419.7133694636132,{"$f":"IF(EG81,EG57)","v":3522.304770547521},3627.9739136639473,3736.8131310738654,3848.9175250060816,3964.3850507562643,4083.3166022789519,4205.8161003473206,4331.9905833577404,4461.9503008584725,4595.8088098842263,4733.6830741807535,4875.6935664061757,5021.9643733983612,5172.6233046003117,5327.8020037383212,5487.6360638504702,5652.2651457659849,5821.8331001389643,5996.4880931431335,6176.3827359374282,6361.6742180155507,6552.5244445560184,6749.1001778926984,6951.5731832294796,7160.1203787263639,7374.9239900881548,7596.1717097908004,7824.0568610845239,8058.7785669170589,8300.5419239245712,8549.5581816423091,8806.0449270915778,9070.2262749043257,9342.3330631514546,9622.603055046,9911.2811466973799,10208.619581098301,10514.87816853125,10830.324513587188,11155.234248994802,11489.891276464647,11834.588014758587,12189.625655201344,12555.314424857386,12931.973857603107,13319.933073331202,13719.531065531137,14131.116997497073,14555.050507421984,14991.702022644644,15441.453083323984,15904.696675823703,16381.837576098415,16873.292703381368,17379.491484482809,17900.876229017293,18437.90251588781,18991.039591364446,19560.770779105384,20147.593902478544,20752.0217195529,21374.582371139488,22015.819842273671,22676.294437541881,{"$f":"IF(GS81,GS57)","v":23356.583270668139},24057.280768788187,24778.999191851832,25522.369167607387,26288.040242635609,27076.681449914679,27888.981893412121,28725.651350214484,29587.420890720918,30475.043517442551,31389.294822965825,32330.973667654798,33300.902877684443,34299.929964014984,35328.927862935438,36388.795698823495,37480.459569788203,38604.873356881857,39763.019557588312,40955.91014431596,42184.587448645441,43450.125072104805,44753.628824267944,46096.237688995985,47479.124819665871,48903.498564255846,50370.603521183519,51881.721626819024,53438.173275623602,55041.318473892301,56692.558028109073,58393.334768952351,60145.134812020922,61949.488856381555,63807.973522073007,65722.212727735197,67693.879109567264,69724.69548285428,71816.436347339913,73970.929437760104,76190.057320892913,78475.759040519682,80830.031811735287,83254.932766087339,85752.580749069952,88325.158171542062,90974.912916688321,93704.160304188976,96515.285113314647,99410.743666714086,102393.06597671552,105464.85795601699,108628.80369469749,111887.66780553843,115244.29783970458,118701.62677489572,122262.6755781426,125930.55584548687,129708.4725208515,133599.72669647704,137607.71849737136,141735.95005229249,145988.02855386125,150367.6694104771,{"$f":"IF(JE81,JE57)","v":154878.69949279143},159525.06047757517,164310.81229190243,169240.13666065951,174317.34076047927,179546.86098329365,184933.26681279246,190481.26481717624,196195.70276169153,202081.57384454226,208144.02105987852,214388.3416916749,220819.99194242514,227444.5917006979,234267.92945171887,241295.96733527043,248534.84635532854,255990.8917459884,263670.61849836807,271580.73705331911,279728.1591649187,288120.00393986626,296763.60405806225,305666.51217980409,314836.5075451982,324281.6027715542,334010.05085470079,344030.35238034185,354351.26295175211,364981.8008403047,375931.25486551388,387209.19251147925,398825.46828682366,410790.23233542836,423113.93930549128,435807.35748465604,448881.57820919575,462348.0255554716,476218.46632213576,490505.02031179983,505220.1709211538,520376.77604878845,535988.07933025213]
[null,null,"Capital Expenditures",null,{"$f":"NPV($E$23,H85:KU85)","v":811.17963222550384},null,null,{"$f":"IF(H81,H40)","v":false},{"$f":"IF(I81,I40)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,60.127737799417211,64.852804484050836,70.07017131530165,75.836673075097465,82.215897482127517,77.591065549500854,82.96318389502693,88.79867734532445,95.142032207817238,102.04222835342586,109.55320709425075,117.73438891748859,126.65124650843744,136.37593908126897,146.98801470883893,103.23603583412569,109.25435145980069,115.80376470032388,122.94227426167051,130.73466670429775,127.56539784833603,134.43674616282732,141.81644648115866,149.75033441772666,158.28877962963253,167.48715490874349,177.40635516641603,188.11337174483288,199.68192807475648,212.19318337213065,170.39735955731658,178.43051489468704,187.05521303825708,196.33126604974154,206.32532824601071,205.42377923630056,214.63087899243072,224.4164032956503,234.82828993665316,245.91907381412676,257.74635791877256,270.37333426674581,283.86936021817246,{"$f":"IF(BU81,BU40)","v":298.31059620229655},313.78071154349675,275.03251357382351,286.20472353168918,298.06264793436958,310.66892399273752,324.09311592729614,326.72460054802514,339.57072494350649,353.10444462525879,367.37697250614929,382.4442168607082,398.36725525675149,415.21285852486403,433.05407020403391,451.97084748773443,472.05077036749719,438.05067416254451,454.11342893807125,471.00861450294315,488.80326955836813,507.57149185989624,515.70732775860279,534.22293397040198,553.59621992296138,573.88350106278267,595.1459412740403,617.45003140248366,640.86811795496783,665.47898741704148,691.36851221713289,718.63036503877595,692.02765667396261,715.709720924831,740.45279524930584,766.33077572712159,793.42482321371358,810.13625905303388,837.48473320366543,865.95587313322335,895.61394386935353,926.52829736480794,958.77385817597417,992.4316595316634,1027.5894352410373,1064.3422734758487,1102.7933391352522,1087.7155199933345,1123.2682201437833,1160.2380494448275,1198.7095875485086,1238.7749993897426,1268.8469405143428,1309.9567351088147,1352.6020350955257,1396.8594906905273,1442.8112105906164,1490.5452587985574,1540.1562021729226,1591.7457141615355,1645.4232407639602,1701.3067354420086,1704.1843181892923,1758.2310822856211,{"$f":"IF(EG81,EG40)","v":1814.2497974509183},1872.341687994782,1932.6160628494047,1983.5032358777958,2046.052719333172,2110.7808988466131,2177.7837203541458,2247.1631671441446,2319.0277740486899,2393.4931928805599,2470.6828145904014,2550.7284542056941,2633.7711052869922,2664.6226191296241,2747.4825322541633,2833.1787909185164,2921.8385512664081,3013.5978320191798,3096.9144581226706,3192.8662782453894,3291.9988645261983,3394.4382250041199,3500.3173069336135,3609.7765380318424,3722.9644197832095,3840.0381783001299,3961.164478826714,4086.5202106466454,4160.9541976500641,4288.704058130219,4420.6369625708558,4556.920468068316,4697.7322063251422,4831.5728636578115,4979.5644359465869,5132.2979669584311,5289.9463005093166,5452.6906247039678,5620.7210553353043,5794.2372726057802,5973.4492167073713,6158.5778483861786,6349.8559812929016,6492.1900414157008,6689.8769772088181,6893.8450692218266,7104.3248179188067,7321.5586866711465,7534.1141384141938,7763.1819489456602,7999.4240053474787,8243.0861200500403,8494.4246388309202,8753.7070898860511,9021.2128881930548,9297.234100762269,9582.0762789627188,9876.0593647867354,10124.17952641436,10430.826146757425,10747.022713856912,11073.097791892926,11409.394849864482,11744.585386503355,{"$f":"IF(GS81,GS40)","v":12099.967334477471},12466.312952445267,12843.981735560741,13233.347122806948,13634.797248381376,14048.735751443222,14475.582649909958,14915.775284584815,15369.769340577521,15782.700801478861,16259.10306007385,16750.147934572822,17256.31676923034,17778.110396522017,18304.362399560618,18856.537657926448,19425.580385597714,20012.027191707766,20616.433942638374,21239.376672807743,21881.452558602352,22543.280961283897,23225.504545299947,23928.790479114148,24598.492574171556,25339.368585947312,26102.821426222501,26889.570465629498,27700.361703813171,28524.281246070503,29383.054069831625,30267.892289860058,31179.608453098004,32119.042641870306,33087.063633016616,34084.57012761748,35112.492057369505,36171.791974268126,37263.466530951366,38333.208907563865,39486.126409341399,40673.981984318401,41897.865840468308,43158.905939897151,44446.581809237003,45783.023649893126,47159.860957323341,48578.336180585218,50039.732201182145,51545.373879107836,53096.629681091435,54694.913397447621,56341.685954548622,58038.457330640333,59731.449431243396,61526.314148731348,63375.375355890072,65280.301013187142,67242.814167797536,69253.007283974424,71333.641888872604,73476.997743472224,75684.987070318559,77959.582617607521,{"$f":"IF(JE81,JE40)","v":80302.819808025917},82716.798987877119,85203.687783436908,87765.72357211748,90405.216076736266,93069.210939722179,95864.20850246452,98743.40654023533,101709.37313306272,104764.75845126944,107900.6098959504,111140.67257920781,114478.23935451754,117916.26592969523,121457.79984276564,125105.98354993861,128864.05764204732,132735.36419723212,136723.35027832651,140831.57158413174,145008.35711233952,149361.52906026022,153845.64671476494,158464.68051282817,163222.72505242794,168112.31549514364,173158.72934637673,178356.83782470156,183711.22235398507,189226.60495978416,194907.85282046726,200759.98299069193,206788.1673063364,212997.73748070395,219394.19040258013,225927.85449534171,232708.61136475235,239693.14148839173,246887.60012966383,254298.33225776858,261920.19091664441,269780.8410305226,277877.61285937182]
[null,null,"Net Cash Flow",null,{"$f":"E84-E85","v":844.59558512539752}]
[]
["No Stable Value Adjustment"]
[null,null,"Terminal Growth",null,{"$f":"F15","v":0.03}]
[null,null,"WACC",null,{"$f":"E23","v":0.12}]
[null,null,"Cap Exp to Depreciation",null,{"$f":"M14","v":1.7098521481505611}]
[]
[null,null,"Free Cash Flow",null,{"$f":"NPV($E$23,H93:KU93)","v":404.07155215923456},null,null,{"$f":"IF(H6,H58*H6*(1+$E$89)/($E$90-$E$89))","v":false},{"$f":"IF(I6,I58*I6*(1+$E$89)/($E$90-$E$89))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,452.56013841834272,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BU6,BU58*BU6*(1+$E$89)/($E$90-$E$89))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EG6,EG58*EG6*(1+$E$89)/($E$90-$E$89))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GS6,GS58*GS6*(1+$E$89)/($E$90-$E$89))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JE6,JE58*JE6*(1+$E$89)/($E$90-$E$89))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"EBITDA",null,{"$f":"SUM(H94:KU94)","v":1655.7752174782941},null,null,{"$f":"IF(H6,H57*(1+$E$89)/($E$90-$E$89))","v":false},{"$f":"IF(I6,I57*(1+$E$89)/($E$90-$E$89))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(V6,V57*(1+$E$89)/($E$90-$E$89))","v":false},false,false,false,false,false,false,1655.7752174782941,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BU6,BU57*(1+$E$89)/($E$90-$E$89))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EG6,EG57*(1+$E$89)/($E$90-$E$89))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GS6,GS57*(1+$E$89)/($E$90-$E$89))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JE6,JE57*(1+$E$89)/($E$90-$E$89))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Capital Expenditures",null,{"$f":"SUM(H95:KU95)","v":1203.2150790599514},null,null,{"$f":"IF(H6,H30*(1+$E$89)/($E$90-$E$89))","v":false},{"$f":"IF(I6,I30*(1+$E$89)/($E$90-$E$89))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(V6,V30*(1+$E$89)/($E$90-$E$89))","v":false},false,false,false,false,false,false,1203.2150790599514,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BU6,BU30*(1+$E$89)/($E$90-$E$89))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EG6,EG30*(1+$E$89)/($E$90-$E$89))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GS6,GS30*(1+$E$89)/($E$90-$E$89))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JE6,JE30*(1+$E$89)/($E$90-$E$89))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Net Value",null,{"$f":"E94-E95","v":452.5601384183426}]
[]
["Simple Cap Exp to Depreciation without Historic Growth"]
[null,null,"Life",null,{"$f":"E18","v":15}]
[null,null,"Growth",null,{"$f":"E89","v":0.03}]
[]
[null,null,"Stable Cap Exp to Depreciation",null,{"$f":"cap_exp_depreciation_simple(E99,E100,3)","v":1.2199016572177872},{"$f":"show_formulaR(E102)","v":"< ---- =cap_exp_depreciation_simple(E99,E100,3)"}]
[null,null,"Stable Capital Expenditure",null,{"$f":"SUM(H103:KU103)","v":858.43917587979536},null,null,{"$f":"IF(H6,H45*$E$102*(1+$E$100)/($E$90-$E$89))","v":false},{"$f":"IF(I6,I45*$E$102*(1+$E$100)/($E$90-$E$89))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,858.43917587979536,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BU6,BU45*$E$102*(1+$E$100)/($E$90-$E$89))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EG6,EG45*$E$102*(1+$E$100)/($E$90-$E$89))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GS6,GS45*$E$102*(1+$E$100)/($E$90-$E$89))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JE6,JE45*$E$102*(1+$E$100)/($E$90-$E$89))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Net Value",null,{"$f":"E84-E103","v":797.336041471106},{"$f":"E104/E86-1","v":-5.5955234063027826E-2}]
[]
["Simple Cap Exp to Depreciation without Historic Growth"]
[null,null,"Accumulated Depreciation in History",null,{"$f":"M12","v":0.43591646356828573}]
[null,null,"Life of Plant",null,{"$f":"E99","v":15}]
[null,null,"Implied Growth Rate",null,{"$f":"Growth_Find(E107,E108,3)","v":8.3457014666001014E-2},{"$f":"show_formulaR(E109)","v":"< ---- =Growth_Find(E107,E108,3)"}]
[null,null,"WACC",null,{"$f":"E23","v":0.12}]
[]
[null,null,"Adjusted Stable Capital Exp to Depreciation",null,{"$f":"stable_capexp(E109,E100,E108,E110,3)","v":1.1512690194540558},{"$f":"show_formulaR(E112)","v":"< ---- =stable_capexp(E109,E100,E108,E110,3)"}]
[null,null,"Stable Capital Expenditure Value",null,{"$f":"SUM(H113:KU113)","v":810.1427048882523},null,null,{"$f":"IF(H6,H45*$E$112*(1+$E$100)/($E$110-$E$100))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,810.1427048882523,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BT6,BT45*$E$112*(1+$E$100)/($E$110-$E$100))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EF6,EF45*$E$112*(1+$E$100)/($E$110-$E$100))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GR6,GR45*$E$112*(1+$E$100)/($E$110-$E$100))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JD6,JD45*$E$112*(1+$E$100)/($E$110-$E$100))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Net Value",null,{"$f":"E84-E113","v":845.63251246264906},{"$f":"E114/E86-1","v":1.2277205274493497E-3}]
[]
["Depreciation Method Using Functions"]
[null,null,"Parameters"]
[null,null,null,"Life",{"$f":"E18","v":15}]
[null,null,null,"Accumulated Depreciation From History",{"$f":"INDEX(70:70,MATCH(E13,2:2))","v":0.3986847165081962},{"$f":"show_formulaR(E119)","v":"< ---- =INDEX(70:70,MATCH(E13,2:2))"}]
[null,null,null,"Implied Historic Growth",{"$f":"Growth_Find(E119,E118,3)","v":0.12000225041400066},{"$f":"show_formulaR(E120)","v":"< ---- =Growth_Find(E119,E118,3)"}]
[null,null,null,"Computed Growth",{"$f":"E21","v":0.12000000000000011},"< ---- =E21"]
[]
[null,null,null,"Base Retirements",{"$f":"find_base(E120,E118)","v":2.6823753505177593E-2},"< ---- =find_base(E120,E118)"]
[]
[null,null,"Existing Deprecation"]
[null,null,null,"Opening Balance",null,null,null,{"$f":"G128","v":0},{"$f":"H128","v":112.00000000000001},125.44000000000001,140.49280000000002,157.35193600000002,176.23416832000004,197.38226851840005,221.06814074060807,247.59631762948106,277.3078757450188,310.58482083442112,347.85499933455168,389.59759925469791,379.14712928608094,367.44257940334597,354.33345719459993,339.65121081985217,323.20706183900188,304.7895779743065,284.16195459888411,261.05896999771858,235.18357525313317,206.20307490884693,173.74484930512261,137.39156358450606,96.67580176747235,51.074056905074158,3.6383092094638414E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Retirements",null,null,null,{"$f":"MIN(IF(H9,H126*$E$123,G127*(1+$E$120)),H126)","v":0},0,0,0,0,0,0,0,0,0,0,0,10.450469968616979,11.704549882734947,13.109122208746067,14.682246374747749,16.444148980850279,18.417483864695406,20.627623375422399,23.102984601165531,25.875394744585396,28.980500344286249,32.458225603724316,36.353285720616569,40.715761817033709,45.601744862398192,51.074056868691066,3.6383092094638414E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(IF(BT9,BT126*$E$123,BS127*(1+$E$120)),BT126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(IF(EF9,EF126*$E$123,EE127*(1+$E$120)),EF126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(IF(GR9,GR126*$E$123,GQ127*(1+$E$120)),GR126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(IF(JD9,JD126*$E$123,JC127*(1+$E$120)),JD126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,{"$f":"IF(H3,H42,H126-H127)","v":112.00000000000001},125.44000000000001,140.49280000000002,157.35193600000002,176.23416832000004,197.38226851840005,221.06814074060807,247.59631762948106,277.3078757450188,310.58482083442112,347.85499933455168,389.59759925469791,379.14712928608094,367.44257940334597,354.33345719459993,339.65121081985217,323.20706183900188,304.7895779743065,284.16195459888411,261.05896999771858,235.18357525313317,206.20307490884693,173.74484930512261,137.39156358450606,96.67580176747235,51.074056905074158,3.6383092094638414E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT3,BT42,BT126-BT127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EF3,EF42,EF126-EF127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GR3,GR42,GR126-GR127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JD3,JD42,JD126-JD127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Deprecation on Existing Plant",null,null,null,{"$f":"H128*(1/$E$118)*H4","v":0},0,0,0,0,0,0,0,0,0,0,0,25.27647528573873,24.496171960223066,23.622230479639995,22.643414054656812,21.547137455933459,20.3193051982871,18.944130306592275,17.403931333181237,15.678905016875545,13.746871660589795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT128*(1/$E$118)*BT4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF128*(1/$E$118)*EF4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR128*(1/$E$118)*GR4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD128*(1/$E$118)*JD4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"New Depreciation"]
[null,null,null,"Opening Balance",null,null,null,{"$f":"G136","v":0},{"$f":"H136","v":0},0,0,0,0,0,0,0,0,0,0,0,45.514443300319734,95.438706278690177,150.20729507985851,210.29833608719485,276.23804350412547,348.60565403378598,428.03887848974671,515.23992560281056,610.98215930684455,716.11745747713155,716.11745747713155,716.11745747713155,716.11745747713155,716.11745747713155,716.11745747713155,670.60301417681183,620.67875119844143,565.9101623972731,505.81912138993675,439.87941397300614,367.51180344334563,288.07857898738484,200.87753187432099,105.13529817028697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: New Captial Expenditures",null,null,null,{"$f":"IF(H4,H30)","v":false},false,false,false,false,false,false,false,false,false,false,false,45.514443300319734,49.92426297837045,54.768588801168328,60.091041007336351,65.939707416930617,72.36761052966051,79.433224455960755,87.201047113063836,95.742233704034021,105.135298170287,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BT4,BT30)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EF4,EF30)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GR4,GR30)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JD4,JD30)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Less: Retirements on New Plant",null,null,null,{"$f":"IF(H2>=$E$118,OFFSET(H134,0,-$E$118))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,0,false,false,false,false,false,false,false,false,false,false,false,false,45.514443300319734,49.92426297837045,54.768588801168328,60.091041007336351,65.939707416930617,72.36761052966051,79.433224455960755,87.201047113063836,95.742233704034021,105.135298170287,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BT2>=$E$118,OFFSET(BT134,0,-$E$118))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EF2>=$E$118,OFFSET(EF134,0,-$E$118))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GR2>=$E$118,OFFSET(GR134,0,-$E$118))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JD2>=$E$118,OFFSET(JD134,0,-$E$118))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Closing Balance",null,null,null,{"$f":"H133+H134-H135","v":0},{"$f":"I133+I134-I135","v":0},0,0,0,0,0,0,0,0,0,0,45.514443300319734,95.438706278690177,150.20729507985851,210.29833608719485,276.23804350412547,348.60565403378598,428.03887848974671,515.23992560281056,610.98215930684455,716.11745747713155,716.11745747713155,716.11745747713155,716.11745747713155,716.11745747713155,716.11745747713155,670.60301417681183,620.67875119844143,565.9101623972731,505.81912138993675,439.87941397300614,367.51180344334563,288.07857898738484,200.87753187432099,105.13529817028697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU133+BU134-BU135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG133+EG134-EG135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS133+GS134-GS135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE133+JE134-JE135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation on New Plant",null,null,null,{"$f":"H136*(1/$E$118)","v":0},{"$f":"I136*(1/$E$118)","v":0},0,0,0,0,0,0,0,0,0,0,3.0342962200213157,6.3625804185793449,10.013819671990568,14.019889072479657,18.415869566941698,23.240376935585733,28.535925232649781,34.349328373520706,40.732143953789638,47.74116383180877,47.74116383180877,47.74116383180877,47.74116383180877,47.74116383180877,47.74116383180877,44.706867611787452,41.378583413229428,37.727344159818209,33.72127475932912,29.325294264867075,24.50078689622304,19.205238599158989,13.391835458288066,7.0090198780191315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU136*(1/$E$118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG136*(1/$E$118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS136*(1/$E$118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE136*(1/$E$118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Modelled Depreciation",null,null,null,{"$f":"H138+H130","v":0},{"$f":"I138+I130","v":0},0,0,0,0,0,0,0,0,0,0,28.310771505760044,30.858752378802411,33.636050151630563,36.663303127136473,39.963007022875161,43.559682133872833,47.480055539242059,51.75325970670194,56.411048970665185,61.488035492398566,47.74116383180877,47.74116383180877,47.74116383180877,47.74116383180877,47.74116383180877,44.706867611787452,41.378583413229428,37.727344159818209,33.72127475932912,29.325294264867075,24.50078689622304,19.205238599158989,13.391835458288066,7.0090198780191315,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU138+BU130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG138+EG130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS138+GS130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JE138+JE130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Theoretical Depreciation",null,null,null,{"$f":"H45","v":7.4666666666666677},8.3626666666666676,9.3661866666666675,10.490129066666668,11.74894455466667,13.158817901226669,14.737876049373872,16.506421175298737,18.487191716334586,20.705654722294742,23.190333288970113,25.973173283646528,28.310758879174717,30.858727178300445,33.636012624347487,36.663253760538758,39.962946598987251,43.559611792896106,47.479976854256755,51.753174771139868,56.410960500542465,61.48794694559129,63.332585353959026,65.232562914577798,67.189539802015133,69.205225996075583,71.281382775957852,73.419824259236592,75.622418987013688,77.891091556624104,80.227824303322834,82.634659032422505,85.113698803395195,87.667109767497053,90.297123060521955,93.006036752337621,95.796217854907752,98.670104390554982,101.63020752227163,104.67911374793978,107.81948716037799,111.05407177518934,114.38569392844501,117.81726474629838,121.35178268868732,124.99233616934795,128.74210625442839,132.60436944206126,136.5825005253231,140.6799755410828,144.90037480731527,149.24738605153473,153.72480763308079,158.33655186207321,163.08664841793544,167.97924787047347,173.01862530658769,178.20918406578534,183.55545958775889,189.06212337539165,194.73398707665339,200.57600668895302,206.59328688962162,212.79108549631027,{"$f":"BT45","v":219.17481806119957},225.75006260303559,232.52256448112666,239.49824141556044,246.68318865802726,254.0836843177681,261.70619484730116,269.55738069272019,277.64410211350184,285.97342517690691,294.55262793221414,303.38920677018058,312.49088297328598,321.8656094624846,331.52157774635913,341.46722507874995,351.71124183111249,362.26257908604583,373.13045645862718,384.324370152386,395.85410125695756,407.72972429466625,419.96161602350628,432.5604645042115,445.53727843933785,458.90339679251804,472.67049869629358,486.85061365718241,501.45613206689791,516.49981602890477,531.99481050977192,547.95465482506518,564.39329446981708,581.32509330391156,598.76484610302896,616.72779148611971,635.22962523070328,654.28651398762452,673.91510940725323,694.13256268947077,714.95653957015497,736.40523575725967,758.49739282997746,781.25231461487681,804.68988405332323,828.83058057492292,853.69549799217054,879.30636293193561,905.68555381989381,932.85612043449055,960.84180404752533,989.66705816895114,1019.3570699140198,1049.9377820114403,1081.4359154717836,1113.8789929359373,1147.2953627240156,1181.7142236057362,1217.1656503139084,1253.6806198233255,1291.2910384180254,1330.0297695705663,1369.9306626576833,1411.0285825374137,{"$f":"EF45","v":1453.3594400135364},1496.9602232139423,1541.8690299103607,1588.1251008076715,1635.7688538319017,1684.8419194468588,1735.3871770302646,1787.4487923411725,1841.0722561114078,1896.3044237947499,1953.1935565085923,2011.7893632038501,2072.1430440999657,2134.3073354229646,2198.3365554856532,2264.2866521502228,2332.2152517147292,2402.1817092661713,2474.247160544156,2548.4745753604811,2624.9288126212955,2703.6766769999349,2784.7869773099333,2868.3305866292312,2954.3805042281083,3043.0119193549517,3134.3022769356003,3228.3313452436682,3325.1812856009783,3424.9367241690074,3527.6848258940777,3633.5153706709007,3742.5208317910278,3854.7964567447584,3970.4403504471011,4089.5535609605145,4212.2401677893295,4338.6073728230094,4468.7655940076993,4602.8285618279306,4740.9134186827687,4883.1408212432507,5029.6350458805491,5180.5240972569654,5335.9398201746753,5496.0180147799147,5660.8985552233125,5830.7255118800122,6005.6472772364123,6185.8166955535044,6371.3911964201097,6562.5329323127125,6759.4089202820942,6962.1911878905576,7171.0569235272742,7386.1886312330926,7607.7742901700858,7836.007518875188,8071.0877444414436,8313.2203767746887,8562.6169880779289,8819.4954977202669,9084.0803626518755,9356.602773531431,{"$f":"GR45","v":9637.3008567373745},9926.4198824394953,10224.212478912681,10530.938853280062,10846.867018878464,11172.273029444819,11507.441220328163,11852.66445693801,12208.244390646149,12574.491722365534,12951.726474036501,13340.278268257596,13740.486616305323,14152.701214794486,14577.282251238323,15014.600718775475,15465.038740338739,15928.989902548903,16406.859599625372,16899.065387614133,17406.037349242557,17928.218469719835,18466.065023811432,19020.046974525772,19590.648383761545,20178.367835274392,20783.718870332625,21407.230436442602,22049.44734953588,22710.930770021958,23392.258693122614,24094.026453916293,24816.847247533784,25561.352664959799,26328.193244908594,27118.039042255852,27931.580213523532,28769.527619929238,29632.613448527121,30521.591851982936,31437.239607542422,32380.356795768694,33351.767499641748,34352.320524631003,35382.890140369927,36444.376844581027,37537.708149918464,38663.839394416013,39823.754576248495,41018.467213535951,42249.021229942031,43516.491866840297,44821.986622845507,46166.646221530871,47551.645608176805,48978.194976422106,50447.540825714765,51960.967050486215,53519.796062000802,55125.389943860828,56779.151642176657,58482.526191441953,60237.001977185217,62044.112036500766,{"$f":"JD45","v":63905.435397595793},65822.598459523666,67797.276413309373,69831.194705708665,71926.130546879926,74083.914463286317,76306.431897184899,78595.624854100446,80953.493599723472,83382.098407715166,85883.561359946631,88460.068200745023,91113.870246767372,93847.286354170399,96662.704944795507,99562.586093139384,102549.46367593357,105625.94758621158,108794.72601379792,112058.56779421186,115420.32482803822,118882.93457287939,122449.42261006575,126122.90528836774,129906.59244701876,133803.79022042931,137817.90392704221,141952.44104485345,146211.01427619904,150597.34470448503,155115.2650456196,159768.72299698819,164561.78468689782,169498.63822750477,174583.59737432993,179821.10529555983,185215.73845442664,190772.21060805945,196495.37692630122,202390.23823409027,208461.94538111298,214715.80374254636,221157.27785482275,227791.99619046747]
[]
[null,null,"Period",null,null,"na",{"$f":"MATCH(TRUE,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(H4,H2,na)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},13,14,15,16,17,18,19,20,21,22,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT4,BT2,na)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EF4,EF2,na)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GR4,GR2,na)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(JD4,JD2,na)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Acual Depreciation",null,null,null,{"$f":"IF(H143,H45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},28.310758879174717,30.858727178300445,33.636012624347487,36.663253760538758,39.962946598987251,43.559611792896106,47.479976854256755,51.753174771139868,56.410960500542465,61.48794694559129,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT143,BT45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EF143,EF45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GR143,GR45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(JD143,JD45)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Modelled Depreciation",null,null,null,{"$f":"IF(H143,H139)","v":{"$error":"#N/A"}},{"$f":"IF(I143,I139)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},28.310771505760044,30.858752378802411,33.636050151630563,36.663303127136473,39.963007022875161,43.559682133872833,47.480055539242059,51.75325970670194,56.411048970665185,61.488035492398566,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BU143,BU139)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EG143,EG139)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GS143,GS139)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(JE143,JE139)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Period",null,null,null,null,{"$f":"H143","v":{"$error":"#N/A"}},{"$f":"I143","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},13,14,15,16,17,18,19,20,21,22,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BU143","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EG143","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GS143","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"JE143","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Percent Difference",null,null,null,{"$f":"H145/H144-1","v":{"$error":"#N/A"}},{"$f":"I145/I144-1","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},4.4599953619162136E-7,8.1664100459732936E-7,1.1156876260631776E-6,1.3464870858292954E-6,1.5119978142852375E-6,1.6148210195687795E-6,1.6572245926660401E-6,1.6411662173698716E-6,1.5683144185540954E-6,1.4400677152970331E-6,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BU145/BU144-1","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EG145/EG144-1","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GS145/GS144-1","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"JE145/JE144-1","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Start of Graph",null,{"$f":"E4-2+E3","v":20}]
[null,null,"End of Graph",null,{"$f":"E4+50+E3","v":72}]
[null,null,"Switch",null,null,null,null,{"$f":"AND(H2>=$E$150,H2<=$E$151)","v":false},{"$f":"AND(I2>=$E$150,I2<=$E$151)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BU2>=$E$150,BU2<=$E$151)","v":true},true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EG2>=$E$150,EG2<=$E$151)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GS2>=$E$150,GS2<=$E$151)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JE2>=$E$150,JE2<=$E$151)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Period",null,null,null,null,{"$f":"IF(H152,H2,na)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"IF(BT152,BT2,na)","v":65},66,67,68,69,70,71,72,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EF152,EF2,na)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GR152,GR2,na)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(JD152,JD2,na)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Cap Exp to Depreciation",null,null,null,{"$f":"IF(H154,H72)","v":{"$error":"#N/A"}},{"$f":"IF(I154,I72)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1.6849410205012476,1.6972275042739848,1.7098521481505611,0.94939654623871317,0.99417839168722744,1.0428732139225059,1.0958229235375654,1.1533993068083088,1.0568135559074088,1.0970712786809138,1.140036370921454,1.1858981972153106,1.2348599189280687,1.2871395396328453,1.3429710324628394,1.402605556143234,1.4663127668198515,1.534382233455875,1.0462747199039932,1.0750184824315967,1.1062738358596682,1.1402602395872823,1.1772163290775013,1.115221610913474,1.1410615112506344,1.1686391690262257,1.1980761301623719,1.2295027962088185,1.2630590953635472,1.2988952060774726,1.3371723375790472,1.3780635718871554,1.4217547723004067,1.1084571331130288,1.1269066605045035,1.1469682825224194,1.1687828618040363,1.1925035693723944,1.1527115188433221,1.1692971675942687,1.1869982167187505,1.2058926819190396,1.2260642629877978,1.2476027745106788,1.2706046103206423,1.2951732444870032,{"$f":"IF(BU154,BU72)","v":1.321419771771462},1.3494634907528109,1.148369657949206,1.1602117075292471,1.1730884993056045,1.1870904476449433,1.2023158671983964,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EG154,EG72)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GS154,GS72)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(JE154,JE72)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,"Period",null,null,null,null,{"$f":"H154","v":{"$error":"#N/A"}},{"$f":"I154","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BU154","v":66},67,68,69,70,71,72,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EG154","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GS154","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"JE154","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Rate of Return on Net Plant",null,null,null,{"$f":"IF(H157,H77)","v":{"$error":"#N/A"}}]

{"sheet":"Summary","index":3,"n_rows":11,"n_cols":13,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,null,"Capital Ratios",null,null,null,"Historic","Modelled","Long-term"]
["Periods",null,"Period","Growth"]
[null,"Historic Period",{"$f":"'Theoretical Depreciation'!E13","v":12},{"$f":"'Theoretical Depreciation'!F13","v":0.12},12,null,"Accumulated Depreciation to Net Plant",null,null,null,{"$f":"'Theoretical Depreciation'!L12","v":0.3986847165081962},{"$f":"'Theoretical Depreciation'!M12","v":0.43591646356828573},{"$f":"'Theoretical Depreciation'!N12","v":0.49656266576039065}]
[null,"Modelled Period",{"$f":"'Theoretical Depreciation'!E14","v":10},{"$f":"'Theoretical Depreciation'!F14","v":0.09},null,null,"Net Plant Depreciation Rate",null,null,null,{"$f":"'Theoretical Depreciation'!L13","v":0.12417218770666916},{"$f":"'Theoretical Depreciation'!M13","v":0.12900893827025128},{"$f":"'Theoretical Depreciation'!N13","v":0.13642644249957225}]
[null,"Long-term Period",null,{"$f":"'Theoretical Depreciation'!F15","v":0.03},null,null,"Gross Plant Depreciation Rate",null,null,null,{"$f":"'Theoretical Depreciation'!L18","v":6.6666666666666666E-2},{"$f":"'Theoretical Depreciation'!M18","v":6.6666666666666666E-2},{"$f":"'Theoretical Depreciation'!N18","v":6.6666666666666666E-2}]
[null,null,null,null,null,null,"Capital Expenditures to Depreciation",null,null,null,{"$f":"'Theoretical Depreciation'!L14","v":1.9663960666697153},{"$f":"'Theoretical Depreciation'!M14","v":1.7098521481505611},{"$f":"'Theoretical Depreciation'!N14","v":1.2198743481181202}]
[null,"Asset Life",{"$f":"'Theoretical Depreciation'!E18","v":15},null,null,null,"Retirements as Percent of Depreciation",null,null,null,{"$f":"'Theoretical Depreciation'!L15","v":0.35925320952685708},{"$f":"'Theoretical Depreciation'!M15","v":0.47132003805881656},{"$f":"'Theoretical Depreciation'!N15","v":0.78298114423462506}]
[null,null,null,null,null,null,"Retirements as Percent of Gross Plant",null,null,null,{"$f":"'Theoretical Depreciation'!L16","v":2.3950213968457135E-2},{"$f":"'Theoretical Depreciation'!M16","v":3.142133587058777E-2},{"$f":"'Theoretical Depreciation'!N16","v":5.2198742948975002E-2}]
[null,null,null,null,null,null,"Retirements as Percent of Net Plant",null,null,null,{"$f":"'Theoretical Depreciation'!L17","v":3.9829711011800002E-2},{"$f":"'Theoretical Depreciation'!M17","v":5.570333796542476E-2},{"$f":"'Theoretical Depreciation'!N17","v":0.10370842414680335}]

{"sheet":"Sheet3","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}