{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Theoretical Depreciation","Summary","User Function Method","Sheet3"],"not_rendered":{"charts":2,"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":"Theoretical Depreciation","index":0,"n_rows":107,"n_cols":307,"rows_kept":107,"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":16},{"$f":"F12","v":0.15},null,{"$f":"H2<=$E$12","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BT2<=$E$12","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EF2<=$E$12","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GR2<=$E$12","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JD2<=$E$12","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Modelled Period",{"$f":"COUNTIF(H4:KU4,TRUE)","v":17},{"$f":"F13","v":0.15},null,{"$f":"AND(H2>$E$12,H2<=$E$12+$E$13)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BT2>$E$12,BT2<=$E$12+$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":"AND(EF2>$E$12,EF2<=$E$12+$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":"AND(GR2>$E$12,GR2<=$E$12+$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":"AND(JD2>$E$12,JD2<=$E$12+$E$13)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Long-term Period",{"$f":"COUNTIF(H5:KU5,TRUE)","v":267},{"$f":"F14","v":0.05},null,{"$f":"H2>$E$12+$E$13","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BT2>$E$12+$E$13","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EF2>$E$12+$E$13","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GR2>$E$12+$E$13","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JD2>$E$12+$E$13","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,"Test",{"$f":"AND(H6:KU6)","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$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$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$3+1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$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$3+1","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Historic","Modelled","Long-term"]
[null,null,"Periods",null,"Period","Growth",null,null,null,null,"Accumulated Depreciation to Net Plant",{"$f":"INDEX(68:68,MATCH($E$12,$2:$2))","v":0.34953406344923016},{"$f":"INDEX(68:68,MATCH($E$12+$E$13,$2:$2))","v":0.38282070765153553},{"$f":"INDEX(68:68,MATCH(300,$2:$2))","v":0.41263321321421903}]
[null,null,null,"Historic Period",16,{"$f":"G12/100","v":0.15},15,null,null,null,"Net Plant Depreciation Rate",0.25622672430810395,0.2562257671308788,0.27456718247148687]
[null,null,null,"Modelled Period",17,{"$f":"G13/100","v":0.15},15,null,null,null,"Capital Expenditures to Depreciation",1.5854214393922308,0.98542143940332561,0.88210485551110318]
[null,null,null,"Long-term Period",null,{"$f":"G14/100","v":0.05},5,null,null,null,"Retirements as Percent of Depreciation",0.68542143939223088,0.68542143940332501,0.88210485551110318]
[null,null,null,null,null,null,null,null,null,null,"Retirements as Percent of Gross Plant",9.9336440491627653E-2,0.10879705387354363,0.14701747591851719]
[null,null,"Initial Gross Plant",null,100,null,null,null,null,null,"Retirements as Percent of Net Plant",0.15271582247393256,0.1762811151027989,0.25029926653332552]
[null,null,"Plant Life",null,6,null,null,null,null,null,"Gross Plant Depreciation Rate",{"$f":"1/$E$17","v":0.16666666666666666},{"$f":"1/$E$17","v":0.16666666666666666},{"$f":"1/$E$17","v":0.16666666666666666}]
[null,null,"Accumulated Depreciation",null,{"$f":"Fixed*E16","v":34.955353190050744}]
[null,null,"Random Factor",null,0]
[null,null,"Compound Growth",null,{"$f":"(INDEX(25:25,MATCH(E12,2:2))/H25)^(1/(E12-1))-1","v":0.14999999999999991}]
[null,null,"Return",null,0.12]
[]
["Analysis"]
[null,null,null,"Growth Rate",null,null,null,{"$f":"IF(H3,SUMPRODUCT(H3:H5*$F$3:$F$5)+(RAND()-0.5)*$E$19,SUMPRODUCT(H3:H5*$F$3:$F$5))","v":0.15},{"$f":"IF(I3,SUMPRODUCT(I3:I5*$F$3:$F$5)+(RAND()-0.5)*$E$19,SUMPRODUCT(I3:I5*$F$3:$F$5))","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"IF(BU3,SUMPRODUCT(BU3:BU5*$F$3:$F$5)+(RAND()-0.5)*$E$19,SUMPRODUCT(BU3:BU5*$F$3:$F$5))","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"IF(EG3,SUMPRODUCT(EG3:EG5*$F$3:$F$5)+(RAND()-0.5)*$E$19,SUMPRODUCT(EG3:EG5*$F$3:$F$5))","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"IF(GS3,SUMPRODUCT(GS3:GS5*$F$3:$F$5)+(RAND()-0.5)*$E$19,SUMPRODUCT(GS3:GS5*$F$3:$F$5))","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"IF(JE3,SUMPRODUCT(JE3:JE5*$F$3:$F$5)+(RAND()-0.5)*$E$19,SUMPRODUCT(JE3:JE5*$F$3:$F$5))","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,"Gross Plant",null,null,{"$f":"E16","v":100},{"$f":"G25*(1+I24)","v":114.99999999999999},{"$f":"H25*(1+J24)","v":132.24999999999997},152.08749999999995,174.90062499999993,201.13571874999991,231.30607656249987,266.00198804687483,305.90228625390603,351.78762919199193,404.55577357079068,465.23913960640925,535.02501054737058,615.27876212947615,707.57057644889755,813.70616291623207,935.76208735366686,1076.1264004567167,1237.5453605252242,1423.1771646040077,1636.6537392946086,1882.1518001887998,2164.4745702171194,2489.1457557496869,2862.51761911214,3291.8952619789607,3785.6795512758044,4353.5314839671746,5006.5612065622508,5757.5453875465882,6621.177195678576,7614.3537750303622,8756.5068412849159,9194.3321833491627,9654.0487925166217,10136.751232142453,10643.588793749575,11175.768233437055,11734.556645108907,12321.284477364354,12937.348701232571,13584.216136294201,14263.426943108911,14976.598290264357,15725.428204777576,16511.699615016456,17337.28459576728,18204.148825555643,19114.356266833427,20070.074080175098,21073.577784183854,22127.256673393047,23233.6195070627,24395.300482415834,25615.065506536626,26895.818781863458,28240.609720956632,29652.640207004464,31135.27221735469,32692.035828222426,34326.637619633548,36042.969500615225,37845.11797564599,39737.373874428289,41724.242568149704,43810.454696557194,{"$f":"BT25*(1+BV24)","v":46000.977431385058},48301.026302954313,50716.077618102034,53251.881499007141,55914.475573957498,58710.199352655378,61645.709320288152,64727.994786302559,67964.394525617696,71362.614251898587,74930.744964493526,78677.282212718201,82611.146323354114,86741.703639521831,91078.788821497932,95632.728262572826,100414.36467570146,105435.08290948655,110706.83705496088,116242.17890770893,122054.28785309439,128157.00224574911,134564.85235803659,141293.09497593841,148357.74972473533,155775.63721097211,163564.41907152074,171742.64002509677,180329.77202635162,189346.26062766922,198813.57365905269,208754.25234200535,219191.96495910562,230151.56320706091,241659.14136741398,253742.09843578469,266429.20335757395,279750.66352545266,293738.1967017253,308425.10653681157,323846.36186365219,340038.67995683482,357040.61395467661,374892.64465241047,393637.27688503102,413319.14072928258,433985.0977657467,455684.35265403404,478468.57028673578,502391.99880107259,527511.59874112625,553887.17867818254,581581.53761209163,610660.61449269624,641193.64521733113,673253.32747819775,706915.99385210767,742261.79354471306,779374.88322194875,818343.6273830462,859260.80875219859,902223.84918980859,947335.04164929909,994701.79373176408,{"$f":"EF25*(1+EH24)","v":1044436.8834183523},1096658.7275892701,1151491.6639687337,1209066.2471671705,1269519.5595255292,1332995.5375018057,1399645.314376896,1469627.580095741,1543108.9591005282,1620264.4070555547,1701277.6274083324,1786341.508778749,1875658.5842176867,1969441.5134285712,2067913.5890999998,2171309.268555,2279874.7319827499,2393868.4685818874,2513561.8920109817,2639239.9866115307,2771201.9859421072,2909762.0852392125,3055250.1895011733,3208012.6989762322,3368413.3339250442,3536834.0006212965,3713675.7006523614,3899359.4856849797,4094327.4599692291,4299043.8329676911,4513996.0246160757,4739695.8258468797,4976680.617139224,5225514.6479961853,5486790.3803959945,5761129.8994157948,6049186.3943865849,6351645.7141059143,6669227.9998112107,7002689.3998017712,7352823.8697918598,7720465.0632814532,8106488.3164455267,8511812.7322678026,8937403.3688811939,9384273.5373252537,9853487.2141915169,10346161.574901093,10863469.653646149,11406643.136328457,11976975.29314488,12575824.057802124,13204615.260692231,13864846.023726843,14558088.324913187,15285992.741158847,16050292.37821679,16852806.99712763,17695447.346984014,18580219.714333214,19509230.700049877,20484692.235052373,21508926.846804991,22584373.189145241,{"$f":"GR25*(1+GT24)","v":23713591.848602504},24899271.441032629,26144235.013084263,27451446.763738476,28824019.101925399,30265220.05702167,31778481.059872754,33367405.112866394,35035775.368509717,36787564.136935204,38626942.343781963,40558289.460971065,42586203.934019618,44715514.1307206,46951289.837256633,49298854.329119466,51763797.04557544,54351986.897854216,57069586.242746927,59923065.554884277,62919218.832628496,66065179.774259925,69368438.762972921,72836860.701121569,76478703.736177653,80302638.922986537,84317770.869135872,88533659.412592664,92960342.383222297,97608359.502383411,102488777.47750258,107613216.35137773,112993877.16894662,118643571.02739397,124575749.57876366,130804537.05770186,137344763.91058695,144212002.10611629,151422602.21142212,158993732.32199323,166943418.93809289,175290589.88499755,184055119.37924743,193257875.3482098,202920769.11562029,213066807.5714013,223720147.94997138,234906155.34746996,246651463.11484346,258984036.27058566,271933238.08411497,285529899.98832071,299806394.98773676,314796714.73712361,330536550.47397983,347063377.99767882,364416546.8975628,382637374.24244094,401769242.95456302,421857705.10229117,442950590.35740572,465098119.87527603,488353025.86903983,512770677.16249186,{"$f":"JD25*(1+JF24)","v":538409211.02061653},565329671.57164741,593596155.15022981,623275962.90774131,654439761.05312836,687161749.10578477,721519836.56107402,757595828.38912773,795475619.80858409,835249400.79901338,877011870.8389641,920862464.3809123,966905587.59995794,1015250866.9799559,1066013410.3289537,1119314080.8454015,1175279784.8876717,1234043774.1320553,1295745962.8386581,1360533260.9805911,1428559924.0296206,1499987920.2311018,1574987316.2426569,1653736682.0547898,1736423516.1575294,1823244691.9654059,1914406926.5636764,2010127272.8918602,2110633636.5364532,2216165318.363276,2326973584.2814398,2443322263.495512,2565488376.6702876,2693762795.5038023,2828450935.2789927,2969873482.0429425,3118367156.1450896,3274285513.9523444,3437999789.6499619,3609899779.1324601,3790394768.0890832,3979914506.4935374,3979914506.4935374]
[null,null,null,"Change in Plant",null,null,null,{"$f":"H25-G25","v":14.999999999999986},{"$f":"I25-H25","v":17.249999999999986},{"$f":"J25-I25","v":19.837499999999977},22.813124999999985,26.235093749999976,30.170357812499958,34.69591148437496,39.900298207031199,45.885342938085898,52.768144378798752,60.683366035618576,69.785870940961331,80.253751582105565,92.291814319421405,106.13558646733452,122.05592443743478,140.36431310304988,161.41896006850743,185.63180407878349,213.47657469060096,245.49806089419121,282.32277002831961,324.67118553256751,373.37186336245304,429.37764286682068,493.78428929684378,567.85193269137017,653.02972259507624,750.9841809843374,863.63180813198778,993.17657935178613,1142.1530662545538,437.8253420642468,{"$f":"AO25-AN25","v":459.71660916745896},482.70243962583118,506.83756160712255,532.17943968747932,558.78841167185237,586.72783225544663,616.0642238682176,646.86743506162929,679.21080681470994,713.17134715544671,748.82991451321868,786.27141023887998,825.58498075082389,866.86422978836345,910.2074412777838,955.71781334167099,1003.5037040087554,1053.6788892091936,1106.3628336696529,1161.6809753531343,1219.7650241207921,1280.7532753268315,1344.7909390931745,1412.0304860478318,1482.6320103502258,1556.7636108677361,1634.6017914111217,1716.3318809816774,1802.1484750307645,1892.2558987822995,1986.8686937214152,2086.2121284074892,{"$f":"BU25-BT25","v":2190.522734827864},2300.0488715692554,2415.0513151477207,2535.8038809051068,2662.594074950357,2795.7237786978803,2935.5099676327736,3082.2854660144076,3236.3997393151367,3398.2197262808913,3568.1307125949388,3746.5372482246748,3933.8641106359137,4130.5573161677166,4337.085181976101,4553.9394410748937,4781.6364131286391,5020.7182337850827,5271.7541454743332,5535.3418527480535,5812.1089453854511,6102.7143926547287,6407.8501122874732,6728.2426179018221,7064.6547487969219,7417.8874862367811,7788.7818605486245,8178.2209535760339,8587.1320012548531,9016.4886013176001,9467.3130313834699,9940.6786829526536,10437.712617100275,10959.598247955291,11507.578160353063,12082.957068370713,12687.104921789258,13321.460167878715,13987.533176272642,14686.909835086262,15421.255326840619,16192.318093182635,17001.933997841785,17852.030697733862,18744.632232620555,19681.863844251551,20665.957036464126,21699.254888287338,22784.217632701737,23923.428514336818,25119.599940053653,26375.579937056289,27694.358933909098,29079.076880604611,30533.030724634882,32059.682260866626,33662.666373909917,35345.799692605389,37113.089677235694,38968.744161097449,40917.181369152386,42963.040437610005,45111.192459490499,47366.752082464984,{"$f":"EG25-EF25","v":49735.089686588268},52221.844170917757,54832.936379463645,57574.583198436769,60453.312358358642,63475.977976276539,66649.77687509032,69982.265718844952,73481.379004787188,77155.447955026524,81013.220352777746,85063.88137041661,89317.075438937638,93782.929210884497,98472.075671428582,103395.67945500021,108565.46342774993,113993.73659913754,119693.42342909425,125678.09460054897,131961.99933057651,138560.09929710533,145488.10426196083,152762.50947505888,160400.63494881196,168420.6666962523,176841.70003106492,185683.78503261833,194967.97428424936,204716.37299846206,214952.19164838456,225699.80123080406,236984.79129234422,248834.03085696138,261275.73239980917,274339.51901980024,288056.49497079011,302459.31971932948,317582.28570529632,333461.39999056049,350134.4699900886,367641.19348959345,386023.25316407345,405324.41582227591,425590.63661339134,446870.16844405979,469213.67686626315,492674.36070957594,517308.07874505594,543173.48268230818,570332.15681642294,598848.76465724409,628791.20289010741,660230.76303461194,693242.30118634365,727904.41624565981,764299.63705794327,802514.61891083978,842640.3498563841,884772.36734919995,929010.9857166633,975461.53500249609,1024234.6117526181,1075446.3423402496,{"$f":"GS25-GR25","v":1129218.6594572626},1185679.5924301259,1244963.5720516331,1307211.7506542131,1372572.3381869234,1441200.9550962709,1513261.0028510839,1588924.0529936403,1668370.2556433231,1751788.768425487,1839378.2068467587,1931347.1171891019,2027914.4730485529,2129310.1967009827,2235775.7065360323,2347564.4918628335,2464942.7164559737,2588189.8522787765,2717599.3448927104,2853479.3121373504,2996153.2777442187,3145960.9416314289,3303258.9887129962,3468421.9381486475,3641843.0350560844,3823935.1868088841,4015131.9461493343,4215888.5434567928,4426682.9706296325,4648017.1191611141,4880417.9751191735,5124438.8738751411,5380660.8175688982,5649693.8584473431,5932178.5513696969,6228787.4789381921,6540226.8528850973,6867238.1955293417,7210600.1053058207,7571130.1105711162,7949686.6160996556,8347170.9469046593,8764529.4942498803,9202755.9689623713,9662893.7674104869,10146038.455781013,10653340.37857008,11186007.397498578,11745307.767373502,12332573.155742198,12949201.813529313,13596661.904205739,14276494.999416053,14990319.749386847,15739835.736856222,16526827.523698986,17353168.899883986,18220827.344878137,19131868.712122083,20088462.147728145,21092885.255114555,22147529.517870307,23254905.993763804,24417651.293452024,{"$f":"JE25-JD25","v":25638533.858124673},26920460.551030874,28266483.578582406,29679807.757511497,31163798.145387053,32721988.052656412,34358087.455289245,36075991.828053713,37879791.419456363,39773780.990429282,41762470.039950728,43850593.541948199,46043123.219045639,48345279.379997969,50762543.348997831,53300670.516447783,55965704.042270184,58763989.244383574,61702188.706602812,64787298.141932964,68026663.049029589,71427996.201481104,74999396.011555195,78749365.812132835,82686834.102739573,86821175.807876587,91162234.598270416,95720346.328183889,100506363.644593,105531681.82682276,110808265.91816378,116348679.21407223,122166113.1747756,128274418.83351469,134688139.77519035,141422546.76394987,148493674.1021471,155918357.80725479,163714275.69761753,171899989.48249817,180494988.95662308,189519738.40445423,0]
[]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"H26+H33","v":26.423690655662075},{"$f":"I26+I33","v":30.387244254011385},34.945330892113091,40.187130525930058,46.215200104819559,53.147480120542482,61.119602140037031,70.287542461042591,80.83067383019899,92.95527490472881,106.89856614043813,122.93335106150381,141.37335372214261,162.579356780464,186.96626029753349,215.01119934216359,247.26287924348802,284.35231113001123,327.0051578009261,376.05593147106492,432.46432119172471,497.3339693704832,571.93406477605549,657.72417449246427,756.38280066774678,869.8402207679087,1000.3162538830949,1150.3636919655594,1322.9182457603929,1521.3559826244521,1749.5593800195329,2011.9932870224625,1438.1415959473416,{"$f":"AO26+AO33","v":1610.0803011330183},1805.6206853862241,2028.1935442315746,2281.7388197070122,2570.7816986943149,2024.8694282027882,2226.1445250012357,2452.4881204478534,2707.4043510462843,2994.9101668624589,3319.6116132075335,2811.1408384416682,3051.7295057520596,3319.3523502362168,3617.6117923240681,3950.6279802041299,4323.1153172162885,3864.8197276508618,4158.0923394217125,4481.0333255893511,4837.3768164448602,5231.3812555309614,5667.9062563094631,5276.8502136986936,5640.7243497719383,6037.7969364570872,6471.9786078559819,6947.7131365126388,7470.0547313402276,7169.106112480993,7627.5930434933534,8124.0090648645764,{"$f":"BU26+BU33","v":8662.501342683845},9247.7620080818942,9885.1060464879483,9704.9099933860998,10290.187118443711,10919.732843562457,11598.011310316619,12330.047474096302,13121.505785803085,13103.129719666991,13858.31783103865,14666.270091787132,15531.875420952532,16460.60479026402,17458.590967779186,17657.069160741885,18639.954244167289,19686.988325572216,20803.629566426865,21995.946643012074,23270.699913164637,23759.783553396614,25047.804356454762,26415.230943474038,27868.284315223787,29413.834129248855,31059.481773713262,31938.004506972648,33634.936357709616,35431.719544791638,37335.597346607261,39354.512812201508,41497.194390813536,42897.602754927939,45142.514518062679,47514.676613162352,50022.702268396519,52675.972980080223,55484.727567086178,57584.512590014201,60563.769844903298,63706.994706344987,67024.636266238304,70528.003677814093,74229.359799706726,77266.376434265752,81229.726881367416,85406.249594632332,89808.85389894004,94451.432192150911,99348.959739760379,103641.95637132204,108924.08581527651,114485.32647523694,120341.88462357492,126511.11445301754,133011.6261136703,138987.75606392743,146037.17549251221,153454.07063633439,161259.06599272729,169474.15489062754,178122.8185731608,186354.50814639241,{"$f":"EG26+EG33","v":195772.26517910048},205675.91480725215,216092.00237219094,227048.73808906431,238576.13093151944,249830.48612266895,262422.04205419077,275658.18052609707,289573.38137697813,304204.18604409083,319589.35128429718,334894.36749308556,351739.1174931284,369441.10973698157,388045.45704840671,407599.86549909104,428154.81471204711,448888.1040922231,471432.54092222266,495119.20433753054,520007.45637898322,546159.96479619644,573642.91897400795,601650.61356728198,631833.17587103462,663539.87103378284,696849.15641004813,731843.74982881476,768610.8932582573,806366.98656574404,846785.36751941917,889239.6722645869,933833.94770239235,980677.78068577615,1029886.6256580665,1080706.5055855443,1134841.8624902093,1191698.9919839164,1251416.2334076888,1314139.1806763366,1380021.0956481551,1448347.6990751377,1520865.1156542827,1597023.4078061923,1677006.8700210801,1761009.3491203964,1849234.7725144182,1941022.0597847137,2038173.1943993387,2140196.8904885007,2247339.0268375031,2359858.1137776403,2478025.9754045256,2601252.8228193256,2731415.4955856823,2868101.3067341605,3011638.6638954463,3162372.7326884801,3320666.3252609097,3486025.1901685256,3660426.4813023456,3843562.8417366566,4035873.2756480644,4237819.0750287296,{"$f":"GS26+GS33","v":4449884.9847181719},4671704.7825986519,4905390.0533539783,5150774.5923908697,5408445.6138349883,5679020.0301250005,5963145.9875692558,6260628.8355922922,6573760.3089973014,6902563.3608163567,7247823.820681747,7610367.1473141024,7991060.4606178086,8389939.032293275,8809536.0155333336,9250127.8526791893,9712766.5371377207,10198556.999592878,10708659.805510519,11243418.344430625,11805689.293277552,12396088.794310618,13016025.525850717,13666978.937741525,14350502.840566603,15067353.53123951,15820821.239426887,16611977.337767411,17442708.496480349,18314996.05690264,19230920.815685779,20191792.405114651,21201482.056995787,22261671.196214754,23374887.047850046,24543783.535840832,25771147.668570876,27059030.600643992,28412082.162301607,29832801.30678587,31324573.663949702,32890954.482745491,34535677.162820756,36261786.569606364,38074975.929712094,39978839.762566879,41977914.042519778,44076961.880244069,46280984.930194259,48594359.725348562,51024177.743241407,53575501.666772619,56254409.041935831,59067281.629630916,62020820.667050481,65121187.249047548,68377346.643125385,71796329.011650756,75386277.754057914,79155743.777359068,83113705.922165036,87268716.766917855,91632252.636889189,96213980.30510278,{"$f":"JE26+JE33","v":101024811.61218259},106076204.32838994,111380189.50074744,116948524.52442935,122796050.78227624,128935968.35775919,135382899.06747183,142152196.15644366,149259980.9202038,156722305.51485863,164558520.82222697,172786561.89970738,181426022.28651747,190497475.53644162,200022524.26920164,210022976.03130642,220524224.86449715,231550551.14409095,243128210.99312028,255284773.67837459,268049187.31823123,281450972.23278749,295523620.87605238,310299916.95622379,325815045.09585989,342105949.48625118,359211421.91650164,377171318.56097138,396029984.52064538,415831598.78304654,436623311.01402366,458454628.7003234,481377535.09127724,505445737.39448607,530718124.29583573,557254145.54699636,585116985.11617076,614372986.50757813,645091810.78889477,677345726.87698424,711213113.25245881,746773883.95145059,585116985.11617076]
[null,null,null,"Capital Expenditure Growth",null,null,null,null,{"$f":"I28/H28-1","v":0.14999999999999991},{"$f":"J28/I28-1","v":0.14999999999999991},0.15000000000000013,0.14999999999999969,0.14999999999999969,0.15000000002658975,0.15000000000000013,0.15000000000000013,0.14999999999999969,0.15000000000000013,0.14999999999999969,0.15000000001149583,0.14999999999999991,0.14999999999999947,0.15000000000000036,0.14999999999999947,0.15000000000000013,0.15000000000496994,0.14999999999999969,0.15000000000000013,0.14999999999999947,0.14999999999999969,0.1500000000000008,0.15000000000214819,0.14999999999999991,0.14999999999999991,0.15000000000000036,0.14999999999999969,0.15000000000000013,0.15000000000092872,0.14999999999999969,-0.28521550980140731,0.11955617282067155,0.12144759743697464,0.12326667535808711,0.1250103946916461,0.12667658388019065,-0.2123526360751643,9.9401518930083865E-2,0.10167515761201185,0.1039418819088429,0.10619241847087491,0.10841775821451094,-0.15317176646293318,8.558399636916092E-2,8.7695467104711433E-2,8.9854709779944253E-2,9.2054152572883297E-2,9.4285601903956628E-2,-0.10601049380762972,7.5882610946283346E-2,7.7665660068662934E-2,7.9522615647729555E-2,8.1450020132123546E-2,8.344354568250556E-2,-6.8994797183783541E-2,6.8956692219276583E-2,7.0393900155961919E-2,7.1910611762585619E-2,7.3506814141689025E-2,7.5181802208053483E-2,-4.0287337868706641E-2,6.3953151734518432E-2,6.5081608122064871E-2,6.6284056740924413E-2,{"$f":"BV28/BU28-1","v":6.7562548303943037E-2},6.8918732753833867E-2,-1.8229046026862816E-2,6.0307321289582161E-2,6.1179230063792778E-2,6.2114932340494811E-2,6.3117386609937709E-2,6.4189396948351352E-2,-1.4004540664819265E-3,5.763417805733595E-2,5.830088980488668E-2,5.9020141027549045E-2,5.9795056562109039E-2,6.0628767304190756E-2,1.1368511544201931E-2,5.5665245147859421E-2,5.6171494183391513E-2,5.6719759385654767E-2,5.7312935359576933E-2,5.7954008110741695E-2,2.1017143534874716E-2,5.4210123596602378E-2,5.459267277720059E-2,5.500816460242719E-2,5.5459094522757102E-2,5.5948083382573621E-2,2.828517035989031E-2,5.3132056211166789E-2,5.3420145290989263E-2,5.3733711665018058E-2,5.407481355799737E-2,5.4445638517667261E-2,3.3747061329630901E-2,5.2331869824050914E-2,5.2548293342199903E-2,5.2784230768381235E-2,5.3041331062996022E-2,5.332136129821663E-2,3.7844378354191077E-2,5.1737127239412262E-2,5.1899425506224617E-2,5.2076566712742522E-2,5.2269845936344206E-2,5.2480659154924725E-2,4.091395429994038E-2,5.1294633319235228E-2,5.1416185596247832E-2,5.1548971242783681E-2,5.1693993316461517E-2,5.1852337587067865E-2,4.3211289205311809E-2,5.0965165352822694E-2,5.1056115076253183E-2,5.1155535199567614E-2,5.1264194912184813E-2,5.138292938733735E-2,4.4929380422354948E-2,5.0719715377967489E-2,5.0787719762509953E-2,5.0862093941383302E-2,5.094342353608039E-2,5.1032345835356319E-2,4.621356005463495E-2,5.0536781354974636E-2,{"$f":"EH28/EG28-1","v":5.0587602994180081E-2},5.0643205232368427E-2,5.0704031600400379E-2,5.0770565559951741E-2,4.7173014111709044E-2,5.0400397993618951E-2,5.0438363973911216E-2,5.0479912565350782E-2,5.0525378394727927E-2,5.0575126661723369E-2,4.788963132621249E-2,5.0298696051944258E-2,5.0327050258204498E-2,5.0358086366377064E-2,5.0392056125128093E-2,5.0429234533204026E-2,4.8424748870615986E-2,5.0222843119424265E-2,5.0244014486084732E-2,5.0267191866963046E-2,5.0292564263065387E-2,5.0320338269515874E-2,4.8824266223607138E-2,5.0166261985166827E-2,5.0182067630491156E-2,5.0199372834024425E-2,5.021831926876108E-2,5.023906187357996E-2,4.9122506119361642E-2,5.0124052233107896E-2,5.0135850681423344E-2,5.0148769593510334E-2,5.0162915043556078E-2,5.0178403081468037E-2,4.9345120774828333E-2,5.0092561324347251E-2,5.0101367752634962E-2,5.0111011107222936E-2,5.0121570740575327E-2,5.0133133491927051E-2,4.9511274604749245E-2,5.0069066029829745E-2,5.0075638771651221E-2,5.0082836496905259E-2,5.0090718530127587E-2,5.0099349806455917E-2,4.9635280838620455E-2,5.0051535542775083E-2,5.0056440919501455E-2,5.0061812922523652E-2,5.0067695882305863E-2,5.0074138329326612E-2,4.9727827164799399E-2,5.00384551722588E-2,5.0042116027158912E-2,5.004612522725993E-2,5.005051588694398E-2,5.0055324262126666E-2,4.9796892765075818E-2,5.0028695038026649E-2,5.0031427039931353E-2,5.0034419061173674E-2,5.0037695831328444E-2,5.0041284428359978E-2,{"$f":"GT28/GS28-1","v":4.9848433980261397E-2},5.0021412231733065E-2,5.0023451013669007E-2,5.0025683869911575E-2,5.0028129264695576E-2,5.0030807416962197E-2,4.9886896722496354E-2,5.0015977887848173E-2,5.0017499325162973E-2,5.0019165608145455E-2,5.002099052102138E-2,5.0022989158684972E-2,4.991559926761302E-2,5.0011922807187359E-2,5.0013058164355861E-2,5.001430162119691E-2,5.0015663467014138E-2,5.0017154969865363E-2,4.9937018136006817E-2,5.0008896905045397E-2,5.0009744146769508E-2,5.0010672061709283E-2,5.0011688329741677E-2,5.0012801361500436E-2,4.9953001552425214E-2,5.0006638964513295E-2,5.0007271200871228E-2,5.0007963641045095E-2,5.000872201689921E-2,5.0009552605824403E-2,4.9964928805964037E-2,5.000495407358585E-2,5.0005425864515951E-2,5.0005942582809215E-2,5.0006508506243108E-2,5.0007128319794258E-2,4.9973829207604625E-2,5.0003696792649155E-2,5.0004048853882876E-2,5.000443444191438E-2,5.0004856749207072E-2,5.0005319272144577E-2,4.9980470880815586E-2,5.0002758596166208E-2,5.000302131167178E-2,5.0003309046118938E-2,5.000362418194837E-2,5.0003969328431985E-2,4.9985427031070673E-2,5.0002058502797153E-2,5.0002254546260838E-2,5.0002469259651683E-2,5.0002704420877953E-2,5.0002961977141824E-2,4.9989125404207746E-2,5.0001536084179232E-2,5.0001682375446777E-2,5.0001842598729418E-2,5.000201808078053E-2,5.0002210274702419E-2,4.9991885196936536E-2,5.0001146248382478E-2,5.0001255413523404E-2,5.0001374975073842E-2,{"$f":"JF28/JE28-1","v":5.000150592310737E-2},5.0001649341990584E-2,4.9993944602191087E-2,5.0000855347477335E-2,5.0000936808377805E-2,5.0001026027309159E-2,5.000112374309662E-2,5.000123076493157E-2,4.9995481365123995E-2,5.0000638273059339E-2,5.0000699060543718E-2,5.0000765637230549E-2,5.00008385544497E-2,5.0000918416044371E-2,4.99966281229689E-2,5.0000476288962759E-2,5.0000521649578467E-2,5.0000571330208965E-2,5.000062574226849E-2,5.0000685336361483E-2,4.9997483852265878E-2,5.0000355414034248E-2,5.0000389262856437E-2,5.0000426335353954E-2,5.000046693853033E-2,5.0000511408638593E-2,4.9998122411164525E-2,5.0000265215355721E-2,5.0000290473886766E-2,5.0000318137979782E-2,5.0000348436729514E-2,5.0000381621051915E-2,4.9998598913937986E-2,5.0000197907743571E-2,5.000021675605848E-2,5.0000237399444591E-2,5.00002600088576E-2,5.0000284771533954E-2,4.9998954487804781E-2,5.0000147681783957E-2,5.0000161746692751E-2,-0.2164736907775815]
[]
[null,null,null,"Retirements - Base",{"$f":"find_base(F12,E17)","v":0.11423690655662089},null,null,{"$f":"E31*$E$16","v":11.423690655662089},{"$f":"IF(I2<=$E$17,H31*(1+$F$12))","v":13.137244254011401},15.10783089211311,17.374005525930077,19.980106354819586,22.977122308042521,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BU2<=$E$17,BT31*(1+$F$12))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EG2<=$E$17,EF31*(1+$F$12))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GS2<=$E$17,GR31*(1+$F$12))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JE2<=$E$17,JD31*(1+$F$12))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Retirements -Simulated",null,null,null,{"$f":"IF(H2>=$E$17,OFFSET(H28,0,-$E$17))","v":false},false,false,false,false,0,26.423690655662075,30.387244254011385,34.945330892113091,40.187130525930058,46.215200104819559,53.147480120542482,61.119602140037031,70.287542461042591,80.83067383019899,92.95527490472881,106.89856614043813,122.93335106150381,141.37335372214261,162.579356780464,186.96626029753349,215.01119934216359,247.26287924348802,284.35231113001123,327.0051578009261,376.05593147106492,432.46432119172471,497.3339693704832,571.93406477605549,657.72417449246427,756.38280066774678,869.8402207679087,1000.3162538830949,1150.3636919655594,1322.9182457603929,1521.3559826244521,1749.5593800195329,2011.9932870224625,1438.1415959473416,1610.0803011330183,1805.6206853862241,2028.1935442315746,2281.7388197070122,2570.7816986943149,2024.8694282027882,2226.1445250012357,2452.4881204478534,2707.4043510462843,2994.9101668624589,3319.6116132075335,2811.1408384416682,3051.7295057520596,3319.3523502362168,3617.6117923240681,3950.6279802041299,4323.1153172162885,3864.8197276508618,4158.0923394217125,4481.0333255893511,4837.3768164448602,5231.3812555309614,5667.9062563094631,5276.8502136986936,5640.7243497719383,{"$f":"IF(BT2>=$E$17,OFFSET(BT28,0,-$E$17))","v":6037.7969364570872},6471.9786078559819,6947.7131365126388,7470.0547313402276,7169.106112480993,7627.5930434933534,8124.0090648645764,8662.501342683845,9247.7620080818942,9885.1060464879483,9704.9099933860998,10290.187118443711,10919.732843562457,11598.011310316619,12330.047474096302,13121.505785803085,13103.129719666991,13858.31783103865,14666.270091787132,15531.875420952532,16460.60479026402,17458.590967779186,17657.069160741885,18639.954244167289,19686.988325572216,20803.629566426865,21995.946643012074,23270.699913164637,23759.783553396614,25047.804356454762,26415.230943474038,27868.284315223787,29413.834129248855,31059.481773713262,31938.004506972648,33634.936357709616,35431.719544791638,37335.597346607261,39354.512812201508,41497.194390813536,42897.602754927939,45142.514518062679,47514.676613162352,50022.702268396519,52675.972980080223,55484.727567086178,57584.512590014201,60563.769844903298,63706.994706344987,67024.636266238304,70528.003677814093,74229.359799706726,77266.376434265752,81229.726881367416,85406.249594632332,89808.85389894004,94451.432192150911,99348.959739760379,103641.95637132204,108924.08581527651,114485.32647523694,120341.88462357492,126511.11445301754,133011.6261136703,{"$f":"IF(EF2>=$E$17,OFFSET(EF28,0,-$E$17))","v":138987.75606392743},146037.17549251221,153454.07063633439,161259.06599272729,169474.15489062754,178122.8185731608,186354.50814639241,195772.26517910048,205675.91480725215,216092.00237219094,227048.73808906431,238576.13093151944,249830.48612266895,262422.04205419077,275658.18052609707,289573.38137697813,304204.18604409083,319589.35128429718,334894.36749308556,351739.1174931284,369441.10973698157,388045.45704840671,407599.86549909104,428154.81471204711,448888.1040922231,471432.54092222266,495119.20433753054,520007.45637898322,546159.96479619644,573642.91897400795,601650.61356728198,631833.17587103462,663539.87103378284,696849.15641004813,731843.74982881476,768610.8932582573,806366.98656574404,846785.36751941917,889239.6722645869,933833.94770239235,980677.78068577615,1029886.6256580665,1080706.5055855443,1134841.8624902093,1191698.9919839164,1251416.2334076888,1314139.1806763366,1380021.0956481551,1448347.6990751377,1520865.1156542827,1597023.4078061923,1677006.8700210801,1761009.3491203964,1849234.7725144182,1941022.0597847137,2038173.1943993387,2140196.8904885007,2247339.0268375031,2359858.1137776403,2478025.9754045256,2601252.8228193256,2731415.4955856823,2868101.3067341605,3011638.6638954463,{"$f":"IF(GR2>=$E$17,OFFSET(GR28,0,-$E$17))","v":3162372.7326884801},3320666.3252609097,3486025.1901685256,3660426.4813023456,3843562.8417366566,4035873.2756480644,4237819.0750287296,4449884.9847181719,4671704.7825986519,4905390.0533539783,5150774.5923908697,5408445.6138349883,5679020.0301250005,5963145.9875692558,6260628.8355922922,6573760.3089973014,6902563.3608163567,7247823.820681747,7610367.1473141024,7991060.4606178086,8389939.032293275,8809536.0155333336,9250127.8526791893,9712766.5371377207,10198556.999592878,10708659.805510519,11243418.344430625,11805689.293277552,12396088.794310618,13016025.525850717,13666978.937741525,14350502.840566603,15067353.53123951,15820821.239426887,16611977.337767411,17442708.496480349,18314996.05690264,19230920.815685779,20191792.405114651,21201482.056995787,22261671.196214754,23374887.047850046,24543783.535840832,25771147.668570876,27059030.600643992,28412082.162301607,29832801.30678587,31324573.663949702,32890954.482745491,34535677.162820756,36261786.569606364,38074975.929712094,39978839.762566879,41977914.042519778,44076961.880244069,46280984.930194259,48594359.725348562,51024177.743241407,53575501.666772619,56254409.041935831,59067281.629630916,62020820.667050481,65121187.249047548,68377346.643125385,{"$f":"IF(JD2>=$E$17,OFFSET(JD28,0,-$E$17))","v":71796329.011650756},75386277.754057914,79155743.777359068,83113705.922165036,87268716.766917855,91632252.636889189,96213980.30510278,101024811.61218259,106076204.32838994,111380189.50074744,116948524.52442935,122796050.78227624,128935968.35775919,135382899.06747183,142152196.15644366,149259980.9202038,156722305.51485863,164558520.82222697,172786561.89970738,181426022.28651747,190497475.53644162,200022524.26920164,210022976.03130642,220524224.86449715,231550551.14409095,243128210.99312028,255284773.67837459,268049187.31823123,281450972.23278749,295523620.87605238,310299916.95622379,325815045.09585989,342105949.48625118,359211421.91650164,377171318.56097138,396029984.52064538,415831598.78304654,436623311.01402366,458454628.7003234,481377535.09127724,505445737.39448607,530718124.29583573,557254145.54699636,585116985.11617076]
[null,null,null,"Total Retirements",null,null,null,{"$f":"H31+H32","v":11.423690655662089},{"$f":"I31+I32","v":13.137244254011401},15.10783089211311,17.374005525930077,19.980106354819586,22.977122308042521,26.423690655662075,30.387244254011385,34.945330892113091,40.187130525930058,46.215200104819559,53.147480120542482,61.119602140037031,70.287542461042591,80.83067383019899,92.95527490472881,106.89856614043813,122.93335106150381,141.37335372214261,162.579356780464,186.96626029753349,215.01119934216359,247.26287924348802,284.35231113001123,327.0051578009261,376.05593147106492,432.46432119172471,497.3339693704832,571.93406477605549,657.72417449246427,756.38280066774678,869.8402207679087,1000.3162538830949,1150.3636919655594,1322.9182457603929,1521.3559826244521,1749.5593800195329,2011.9932870224625,1438.1415959473416,1610.0803011330183,1805.6206853862241,2028.1935442315746,2281.7388197070122,2570.7816986943149,2024.8694282027882,2226.1445250012357,2452.4881204478534,2707.4043510462843,2994.9101668624589,3319.6116132075335,2811.1408384416682,3051.7295057520596,3319.3523502362168,3617.6117923240681,3950.6279802041299,4323.1153172162885,3864.8197276508618,4158.0923394217125,4481.0333255893511,4837.3768164448602,5231.3812555309614,5667.9062563094631,5276.8502136986936,5640.7243497719383,6037.7969364570872,{"$f":"BU31+BU32","v":6471.9786078559819},6947.7131365126388,7470.0547313402276,7169.106112480993,7627.5930434933534,8124.0090648645764,8662.501342683845,9247.7620080818942,9885.1060464879483,9704.9099933860998,10290.187118443711,10919.732843562457,11598.011310316619,12330.047474096302,13121.505785803085,13103.129719666991,13858.31783103865,14666.270091787132,15531.875420952532,16460.60479026402,17458.590967779186,17657.069160741885,18639.954244167289,19686.988325572216,20803.629566426865,21995.946643012074,23270.699913164637,23759.783553396614,25047.804356454762,26415.230943474038,27868.284315223787,29413.834129248855,31059.481773713262,31938.004506972648,33634.936357709616,35431.719544791638,37335.597346607261,39354.512812201508,41497.194390813536,42897.602754927939,45142.514518062679,47514.676613162352,50022.702268396519,52675.972980080223,55484.727567086178,57584.512590014201,60563.769844903298,63706.994706344987,67024.636266238304,70528.003677814093,74229.359799706726,77266.376434265752,81229.726881367416,85406.249594632332,89808.85389894004,94451.432192150911,99348.959739760379,103641.95637132204,108924.08581527651,114485.32647523694,120341.88462357492,126511.11445301754,133011.6261136703,138987.75606392743,{"$f":"EG31+EG32","v":146037.17549251221},153454.07063633439,161259.06599272729,169474.15489062754,178122.8185731608,186354.50814639241,195772.26517910048,205675.91480725215,216092.00237219094,227048.73808906431,238576.13093151944,249830.48612266895,262422.04205419077,275658.18052609707,289573.38137697813,304204.18604409083,319589.35128429718,334894.36749308556,351739.1174931284,369441.10973698157,388045.45704840671,407599.86549909104,428154.81471204711,448888.1040922231,471432.54092222266,495119.20433753054,520007.45637898322,546159.96479619644,573642.91897400795,601650.61356728198,631833.17587103462,663539.87103378284,696849.15641004813,731843.74982881476,768610.8932582573,806366.98656574404,846785.36751941917,889239.6722645869,933833.94770239235,980677.78068577615,1029886.6256580665,1080706.5055855443,1134841.8624902093,1191698.9919839164,1251416.2334076888,1314139.1806763366,1380021.0956481551,1448347.6990751377,1520865.1156542827,1597023.4078061923,1677006.8700210801,1761009.3491203964,1849234.7725144182,1941022.0597847137,2038173.1943993387,2140196.8904885007,2247339.0268375031,2359858.1137776403,2478025.9754045256,2601252.8228193256,2731415.4955856823,2868101.3067341605,3011638.6638954463,3162372.7326884801,{"$f":"GS31+GS32","v":3320666.3252609097},3486025.1901685256,3660426.4813023456,3843562.8417366566,4035873.2756480644,4237819.0750287296,4449884.9847181719,4671704.7825986519,4905390.0533539783,5150774.5923908697,5408445.6138349883,5679020.0301250005,5963145.9875692558,6260628.8355922922,6573760.3089973014,6902563.3608163567,7247823.820681747,7610367.1473141024,7991060.4606178086,8389939.032293275,8809536.0155333336,9250127.8526791893,9712766.5371377207,10198556.999592878,10708659.805510519,11243418.344430625,11805689.293277552,12396088.794310618,13016025.525850717,13666978.937741525,14350502.840566603,15067353.53123951,15820821.239426887,16611977.337767411,17442708.496480349,18314996.05690264,19230920.815685779,20191792.405114651,21201482.056995787,22261671.196214754,23374887.047850046,24543783.535840832,25771147.668570876,27059030.600643992,28412082.162301607,29832801.30678587,31324573.663949702,32890954.482745491,34535677.162820756,36261786.569606364,38074975.929712094,39978839.762566879,41977914.042519778,44076961.880244069,46280984.930194259,48594359.725348562,51024177.743241407,53575501.666772619,56254409.041935831,59067281.629630916,62020820.667050481,65121187.249047548,68377346.643125385,71796329.011650756,{"$f":"JE31+JE32","v":75386277.754057914},79155743.777359068,83113705.922165036,87268716.766917855,91632252.636889189,96213980.30510278,101024811.61218259,106076204.32838994,111380189.50074744,116948524.52442935,122796050.78227624,128935968.35775919,135382899.06747183,142152196.15644366,149259980.9202038,156722305.51485863,164558520.82222697,172786561.89970738,181426022.28651747,190497475.53644162,200022524.26920164,210022976.03130642,220524224.86449715,231550551.14409095,243128210.99312028,255284773.67837459,268049187.31823123,281450972.23278749,295523620.87605238,310299916.95622379,325815045.09585989,342105949.48625118,359211421.91650164,377171318.56097138,396029984.52064538,415831598.78304654,436623311.01402366,458454628.7003234,481377535.09127724,505445737.39448607,530718124.29583573,557254145.54699636,585116985.11617076]
[]
[null,"Depreciation Expense - True Value"]
[null,null,"Plant Balance"]
[null,null,null,"Opening Balance",null,null,null,{"$f":"G40","v":100},{"$f":"H40","v":114.99999999999999},132.24999999999997,152.08749999999998,174.90062499999996,201.13571874999994,231.30607656249992,266.00198804687489,305.90228625390608,351.78762919199198,404.55577357079073,465.23913960640925,535.02501054737058,615.27876212947615,707.57057644889755,813.70616291623207,935.76208735366686,1076.1264004567167,1237.5453605252242,1423.1771646040077,1636.6537392946086,1882.1518001887998,2164.4745702171194,2489.1457557496869,2862.51761911214,3291.8952619789607,3785.6795512758049,4353.5314839671755,5006.5612065622518,5757.5453875465892,6621.1771956785769,7614.3537750303622,8756.5068412849159,9194.3321833491627,9654.0487925166217,10136.751232142453,10643.588793749575,11175.768233437055,11734.556645108907,12321.284477364354,12937.34870123257,13584.216136294199,14263.426943108907,14976.598290264354,15725.428204777574,16511.699615016456,17337.28459576728,18204.148825555647,19114.356266833431,20070.074080175102,21073.577784183857,22127.256673393051,23233.619507062704,24395.300482415842,25615.065506536634,26895.818781863461,28240.609720956636,29652.640207004468,31135.27221735469,32692.035828222426,34326.637619633548,36042.969500615225,37845.11797564599,39737.373874428289,41724.242568149704,{"$f":"BT40","v":43810.454696557194},46000.97743138505,48301.026302954306,50716.077618102026,53251.881499007133,55914.47557395749,58710.199352655363,61645.709320288137,64727.994786302537,67964.394525617681,71362.614251898573,74930.744964493497,78677.282212718172,82611.146323354085,86741.703639521817,91078.788821497932,95632.728262572826,100414.36467570148,105435.08290948658,110706.83705496091,116242.17890770896,122054.2878530944,128157.00224574913,134564.85235803662,141293.09497593844,148357.74972473536,155775.63721097214,163564.41907152077,171742.6400250968,180329.77202635165,189346.26062766925,198813.57365905275,208754.25234200541,219191.96495910568,230151.56320706097,241659.14136741406,253742.09843578478,266429.20335757406,279750.66352545278,293738.19670172542,308425.10653681168,323846.3618636523,340038.67995683494,357040.61395467672,374892.64465241058,393637.27688503114,413319.14072928269,433985.09776574682,455684.35265403421,478468.57028673601,502391.99880107277,527511.59874112636,553887.17867818265,581581.53761209175,610660.61449269636,641193.64521733124,673253.32747819787,706915.99385210779,742261.79354471317,779374.88322194887,818343.62738304632,859260.8087521987,902223.84918980883,947335.04164929932,{"$f":"EF40","v":994701.79373176442},1044436.8834183527,1096658.7275892706,1151491.663968734,1209066.2471671707,1269519.5595255294,1332995.5375018059,1399645.3143768962,1469627.5800957412,1543108.9591005286,1620264.4070555551,1701277.6274083329,1786341.5087787495,1875658.5842176871,1969441.5134285719,2067913.5891000004,2171309.2685550004,2279874.7319827504,2393868.4685818879,2513561.8920109821,2639239.9866115311,2771201.9859421076,2909762.0852392134,3055250.1895011743,3208012.6989762331,3368413.3339250451,3536834.0006212974,3713675.7006523618,3899359.4856849797,4094327.4599692286,4299043.8329676911,4513996.0246160757,4739695.8258468797,4976680.617139224,5225514.6479961853,5486790.3803959955,5761129.8994157948,6049186.3943865839,6351645.7141059134,6669227.9998112107,7002689.3998017712,7352823.8697918598,7720465.0632814541,8106488.3164455276,8511812.7322678026,8937403.3688811939,9384273.5373252537,9853487.2141915169,10346161.574901093,10863469.653646149,11406643.136328459,11976975.293144882,12575824.057802126,13204615.260692233,13864846.023726845,14558088.324913189,15285992.741158847,16050292.37821679,16852806.99712763,17695447.346984014,18580219.714333214,19509230.700049877,20484692.235052373,21508926.846804991,{"$f":"GR40","v":22584373.189145241},23713591.8486025,24899271.441032626,26144235.013084259,27451446.763738472,28824019.101925395,30265220.057021666,31778481.059872746,33367405.112866387,35035775.36850971,36787564.136935197,38626942.343781948,40558289.46097105,42586203.934019603,44715514.130720586,46951289.837256618,49298854.329119444,51763797.04557541,54351986.897854187,57069586.242746897,59923065.55488424,62919218.832628451,66065179.77425988,69368438.762972876,72836860.701121539,76478703.736177623,80302638.922986507,84317770.869135842,88533659.412592635,92960342.383222267,97608359.502383381,102488777.47750255,107613216.3513777,112993877.16894659,118643571.02739395,124575749.57876366,130804537.05770186,137344763.91058695,144212002.10611629,151422602.21142212,158993732.32199323,166943418.93809289,175290589.88499755,184055119.37924743,193257875.3482098,202920769.11562029,213066807.5714013,223720147.94997138,234906155.34746996,246651463.11484343,258984036.2705856,271933238.08411491,285529899.98832065,299806394.9877367,314796714.73712355,330536550.47397977,347063377.99767876,364416546.89756274,382637374.24244088,401769242.95456302,421857705.10229117,442950590.35740572,465098119.87527609,488353025.86903989,{"$f":"JD40","v":512770677.16249198},538409211.02061665,565329671.57164764,593596155.15023005,623275962.90774155,654439761.0531286,687161749.10578501,721519836.56107426,757595828.38912797,795475619.80858433,835249400.79901361,877011870.83896434,920862464.38091254,966905587.59995806,1015250866.9799562,1066013410.3289541,1119314080.8454018,1175279784.8876719,1234043774.1320555,1295745962.8386583,1360533260.9805913,1428559924.0296206,1499987920.2311018,1574987316.2426569,1653736682.0547898,1736423516.1575294,1823244691.9654059,1914406926.5636764,2010127272.89186,2110633636.5364528,2216165318.3632755,2326973584.2814393,2443322263.4955115,2565488376.6702871,2693762795.5038018,2828450935.2789927,2969873482.042942,3118367156.1450891,3274285513.9523435,3437999789.649961,3609899779.1324592,3790394768.0890827,3979914506.4935369]
[null,null,null,"Add: Capital Expenditures",null,null,null,{"$f":"H28","v":26.423690655662075},{"$f":"I28","v":30.387244254011385},34.945330892113091,40.187130525930058,46.215200104819559,53.147480120542482,61.119602140037031,70.287542461042591,80.83067383019899,92.95527490472881,106.89856614043813,122.93335106150381,141.37335372214261,162.579356780464,186.96626029753349,215.01119934216359,247.26287924348802,284.35231113001123,327.0051578009261,376.05593147106492,432.46432119172471,497.3339693704832,571.93406477605549,657.72417449246427,756.38280066774678,869.8402207679087,1000.3162538830949,1150.3636919655594,1322.9182457603929,1521.3559826244521,1749.5593800195329,2011.9932870224625,1438.1415959473416,1610.0803011330183,1805.6206853862241,2028.1935442315746,2281.7388197070122,2570.7816986943149,2024.8694282027882,2226.1445250012357,2452.4881204478534,2707.4043510462843,2994.9101668624589,3319.6116132075335,2811.1408384416682,3051.7295057520596,3319.3523502362168,3617.6117923240681,3950.6279802041299,4323.1153172162885,3864.8197276508618,4158.0923394217125,4481.0333255893511,4837.3768164448602,5231.3812555309614,5667.9062563094631,5276.8502136986936,5640.7243497719383,6037.7969364570872,6471.9786078559819,6947.7131365126388,7470.0547313402276,7169.106112480993,7627.5930434933534,8124.0090648645764,{"$f":"BU28","v":8662.501342683845},9247.7620080818942,9885.1060464879483,9704.9099933860998,10290.187118443711,10919.732843562457,11598.011310316619,12330.047474096302,13121.505785803085,13103.129719666991,13858.31783103865,14666.270091787132,15531.875420952532,16460.60479026402,17458.590967779186,17657.069160741885,18639.954244167289,19686.988325572216,20803.629566426865,21995.946643012074,23270.699913164637,23759.783553396614,25047.804356454762,26415.230943474038,27868.284315223787,29413.834129248855,31059.481773713262,31938.004506972648,33634.936357709616,35431.719544791638,37335.597346607261,39354.512812201508,41497.194390813536,42897.602754927939,45142.514518062679,47514.676613162352,50022.702268396519,52675.972980080223,55484.727567086178,57584.512590014201,60563.769844903298,63706.994706344987,67024.636266238304,70528.003677814093,74229.359799706726,77266.376434265752,81229.726881367416,85406.249594632332,89808.85389894004,94451.432192150911,99348.959739760379,103641.95637132204,108924.08581527651,114485.32647523694,120341.88462357492,126511.11445301754,133011.6261136703,138987.75606392743,146037.17549251221,153454.07063633439,161259.06599272729,169474.15489062754,178122.8185731608,186354.50814639241,{"$f":"EG28","v":195772.26517910048},205675.91480725215,216092.00237219094,227048.73808906431,238576.13093151944,249830.48612266895,262422.04205419077,275658.18052609707,289573.38137697813,304204.18604409083,319589.35128429718,334894.36749308556,351739.1174931284,369441.10973698157,388045.45704840671,407599.86549909104,428154.81471204711,448888.1040922231,471432.54092222266,495119.20433753054,520007.45637898322,546159.96479619644,573642.91897400795,601650.61356728198,631833.17587103462,663539.87103378284,696849.15641004813,731843.74982881476,768610.8932582573,806366.98656574404,846785.36751941917,889239.6722645869,933833.94770239235,980677.78068577615,1029886.6256580665,1080706.5055855443,1134841.8624902093,1191698.9919839164,1251416.2334076888,1314139.1806763366,1380021.0956481551,1448347.6990751377,1520865.1156542827,1597023.4078061923,1677006.8700210801,1761009.3491203964,1849234.7725144182,1941022.0597847137,2038173.1943993387,2140196.8904885007,2247339.0268375031,2359858.1137776403,2478025.9754045256,2601252.8228193256,2731415.4955856823,2868101.3067341605,3011638.6638954463,3162372.7326884801,3320666.3252609097,3486025.1901685256,3660426.4813023456,3843562.8417366566,4035873.2756480644,4237819.0750287296,{"$f":"GS28","v":4449884.9847181719},4671704.7825986519,4905390.0533539783,5150774.5923908697,5408445.6138349883,5679020.0301250005,5963145.9875692558,6260628.8355922922,6573760.3089973014,6902563.3608163567,7247823.820681747,7610367.1473141024,7991060.4606178086,8389939.032293275,8809536.0155333336,9250127.8526791893,9712766.5371377207,10198556.999592878,10708659.805510519,11243418.344430625,11805689.293277552,12396088.794310618,13016025.525850717,13666978.937741525,14350502.840566603,15067353.53123951,15820821.239426887,16611977.337767411,17442708.496480349,18314996.05690264,19230920.815685779,20191792.405114651,21201482.056995787,22261671.196214754,23374887.047850046,24543783.535840832,25771147.668570876,27059030.600643992,28412082.162301607,29832801.30678587,31324573.663949702,32890954.482745491,34535677.162820756,36261786.569606364,38074975.929712094,39978839.762566879,41977914.042519778,44076961.880244069,46280984.930194259,48594359.725348562,51024177.743241407,53575501.666772619,56254409.041935831,59067281.629630916,62020820.667050481,65121187.249047548,68377346.643125385,71796329.011650756,75386277.754057914,79155743.777359068,83113705.922165036,87268716.766917855,91632252.636889189,96213980.30510278,{"$f":"JE28","v":101024811.61218259},106076204.32838994,111380189.50074744,116948524.52442935,122796050.78227624,128935968.35775919,135382899.06747183,142152196.15644366,149259980.9202038,156722305.51485863,164558520.82222697,172786561.89970738,181426022.28651747,190497475.53644162,200022524.26920164,210022976.03130642,220524224.86449715,231550551.14409095,243128210.99312028,255284773.67837459,268049187.31823123,281450972.23278749,295523620.87605238,310299916.95622379,325815045.09585989,342105949.48625118,359211421.91650164,377171318.56097138,396029984.52064538,415831598.78304654,436623311.01402366,458454628.7003234,481377535.09127724,505445737.39448607,530718124.29583573,557254145.54699636,585116985.11617076,614372986.50757813,645091810.78889477,677345726.87698424,711213113.25245881,746773883.95145059,585116985.11617076]
[null,null,null,"Less: Retirements",null,null,null,{"$f":"H33","v":11.423690655662089},{"$f":"I33","v":13.137244254011401},15.10783089211311,17.374005525930077,19.980106354819586,22.977122308042521,26.423690655662075,30.387244254011385,34.945330892113091,40.187130525930058,46.215200104819559,53.147480120542482,61.119602140037031,70.287542461042591,80.83067383019899,92.95527490472881,106.89856614043813,122.93335106150381,141.37335372214261,162.579356780464,186.96626029753349,215.01119934216359,247.26287924348802,284.35231113001123,327.0051578009261,376.05593147106492,432.46432119172471,497.3339693704832,571.93406477605549,657.72417449246427,756.38280066774678,869.8402207679087,1000.3162538830949,1150.3636919655594,1322.9182457603929,1521.3559826244521,1749.5593800195329,2011.9932870224625,1438.1415959473416,1610.0803011330183,1805.6206853862241,2028.1935442315746,2281.7388197070122,2570.7816986943149,2024.8694282027882,2226.1445250012357,2452.4881204478534,2707.4043510462843,2994.9101668624589,3319.6116132075335,2811.1408384416682,3051.7295057520596,3319.3523502362168,3617.6117923240681,3950.6279802041299,4323.1153172162885,3864.8197276508618,4158.0923394217125,4481.0333255893511,4837.3768164448602,5231.3812555309614,5667.9062563094631,5276.8502136986936,5640.7243497719383,6037.7969364570872,{"$f":"BU33","v":6471.9786078559819},6947.7131365126388,7470.0547313402276,7169.106112480993,7627.5930434933534,8124.0090648645764,8662.501342683845,9247.7620080818942,9885.1060464879483,9704.9099933860998,10290.187118443711,10919.732843562457,11598.011310316619,12330.047474096302,13121.505785803085,13103.129719666991,13858.31783103865,14666.270091787132,15531.875420952532,16460.60479026402,17458.590967779186,17657.069160741885,18639.954244167289,19686.988325572216,20803.629566426865,21995.946643012074,23270.699913164637,23759.783553396614,25047.804356454762,26415.230943474038,27868.284315223787,29413.834129248855,31059.481773713262,31938.004506972648,33634.936357709616,35431.719544791638,37335.597346607261,39354.512812201508,41497.194390813536,42897.602754927939,45142.514518062679,47514.676613162352,50022.702268396519,52675.972980080223,55484.727567086178,57584.512590014201,60563.769844903298,63706.994706344987,67024.636266238304,70528.003677814093,74229.359799706726,77266.376434265752,81229.726881367416,85406.249594632332,89808.85389894004,94451.432192150911,99348.959739760379,103641.95637132204,108924.08581527651,114485.32647523694,120341.88462357492,126511.11445301754,133011.6261136703,138987.75606392743,{"$f":"EG33","v":146037.17549251221},153454.07063633439,161259.06599272729,169474.15489062754,178122.8185731608,186354.50814639241,195772.26517910048,205675.91480725215,216092.00237219094,227048.73808906431,238576.13093151944,249830.48612266895,262422.04205419077,275658.18052609707,289573.38137697813,304204.18604409083,319589.35128429718,334894.36749308556,351739.1174931284,369441.10973698157,388045.45704840671,407599.86549909104,428154.81471204711,448888.1040922231,471432.54092222266,495119.20433753054,520007.45637898322,546159.96479619644,573642.91897400795,601650.61356728198,631833.17587103462,663539.87103378284,696849.15641004813,731843.74982881476,768610.8932582573,806366.98656574404,846785.36751941917,889239.6722645869,933833.94770239235,980677.78068577615,1029886.6256580665,1080706.5055855443,1134841.8624902093,1191698.9919839164,1251416.2334076888,1314139.1806763366,1380021.0956481551,1448347.6990751377,1520865.1156542827,1597023.4078061923,1677006.8700210801,1761009.3491203964,1849234.7725144182,1941022.0597847137,2038173.1943993387,2140196.8904885007,2247339.0268375031,2359858.1137776403,2478025.9754045256,2601252.8228193256,2731415.4955856823,2868101.3067341605,3011638.6638954463,3162372.7326884801,{"$f":"GS33","v":3320666.3252609097},3486025.1901685256,3660426.4813023456,3843562.8417366566,4035873.2756480644,4237819.0750287296,4449884.9847181719,4671704.7825986519,4905390.0533539783,5150774.5923908697,5408445.6138349883,5679020.0301250005,5963145.9875692558,6260628.8355922922,6573760.3089973014,6902563.3608163567,7247823.820681747,7610367.1473141024,7991060.4606178086,8389939.032293275,8809536.0155333336,9250127.8526791893,9712766.5371377207,10198556.999592878,10708659.805510519,11243418.344430625,11805689.293277552,12396088.794310618,13016025.525850717,13666978.937741525,14350502.840566603,15067353.53123951,15820821.239426887,16611977.337767411,17442708.496480349,18314996.05690264,19230920.815685779,20191792.405114651,21201482.056995787,22261671.196214754,23374887.047850046,24543783.535840832,25771147.668570876,27059030.600643992,28412082.162301607,29832801.30678587,31324573.663949702,32890954.482745491,34535677.162820756,36261786.569606364,38074975.929712094,39978839.762566879,41977914.042519778,44076961.880244069,46280984.930194259,48594359.725348562,51024177.743241407,53575501.666772619,56254409.041935831,59067281.629630916,62020820.667050481,65121187.249047548,68377346.643125385,71796329.011650756,{"$f":"JE33","v":75386277.754057914},79155743.777359068,83113705.922165036,87268716.766917855,91632252.636889189,96213980.30510278,101024811.61218259,106076204.32838994,111380189.50074744,116948524.52442935,122796050.78227624,128935968.35775919,135382899.06747183,142152196.15644366,149259980.9202038,156722305.51485863,164558520.82222697,172786561.89970738,181426022.28651747,190497475.53644162,200022524.26920164,210022976.03130642,220524224.86449715,231550551.14409095,243128210.99312028,255284773.67837459,268049187.31823123,281450972.23278749,295523620.87605238,310299916.95622379,325815045.09585989,342105949.48625118,359211421.91650164,377171318.56097138,396029984.52064538,415831598.78304654,436623311.01402366,458454628.7003234,481377535.09127724,505445737.39448607,530718124.29583573,557254145.54699636,585116985.11617076]
[null,null,null,"Closing Balance",null,null,{"$f":"G25","v":100},{"$f":"H37+H38-H39","v":114.99999999999999},{"$f":"I37+I38-I39","v":132.24999999999997},152.08749999999998,174.90062499999996,201.13571874999994,231.30607656249992,266.00198804687489,305.90228625390608,351.78762919199198,404.55577357079073,465.23913960640925,535.02501054737058,615.27876212947615,707.57057644889755,813.70616291623207,935.76208735366686,1076.1264004567167,1237.5453605252242,1423.1771646040077,1636.6537392946086,1882.1518001887998,2164.4745702171194,2489.1457557496869,2862.51761911214,3291.8952619789607,3785.6795512758049,4353.5314839671755,5006.5612065622518,5757.5453875465892,6621.1771956785769,7614.3537750303622,8756.5068412849159,9194.3321833491627,9654.0487925166217,10136.751232142453,10643.588793749575,11175.768233437055,11734.556645108907,12321.284477364354,12937.34870123257,13584.216136294199,14263.426943108907,14976.598290264354,15725.428204777574,16511.699615016456,17337.28459576728,18204.148825555647,19114.356266833431,20070.074080175102,21073.577784183857,22127.256673393051,23233.619507062704,24395.300482415842,25615.065506536634,26895.818781863461,28240.609720956636,29652.640207004468,31135.27221735469,32692.035828222426,34326.637619633548,36042.969500615225,37845.11797564599,39737.373874428289,41724.242568149704,43810.454696557194,{"$f":"BU37+BU38-BU39","v":46000.97743138505},48301.026302954306,50716.077618102026,53251.881499007133,55914.47557395749,58710.199352655363,61645.709320288137,64727.994786302537,67964.394525617681,71362.614251898573,74930.744964493497,78677.282212718172,82611.146323354085,86741.703639521817,91078.788821497932,95632.728262572826,100414.36467570148,105435.08290948658,110706.83705496091,116242.17890770896,122054.2878530944,128157.00224574913,134564.85235803662,141293.09497593844,148357.74972473536,155775.63721097214,163564.41907152077,171742.6400250968,180329.77202635165,189346.26062766925,198813.57365905275,208754.25234200541,219191.96495910568,230151.56320706097,241659.14136741406,253742.09843578478,266429.20335757406,279750.66352545278,293738.19670172542,308425.10653681168,323846.3618636523,340038.67995683494,357040.61395467672,374892.64465241058,393637.27688503114,413319.14072928269,433985.09776574682,455684.35265403421,478468.57028673601,502391.99880107277,527511.59874112636,553887.17867818265,581581.53761209175,610660.61449269636,641193.64521733124,673253.32747819787,706915.99385210779,742261.79354471317,779374.88322194887,818343.62738304632,859260.8087521987,902223.84918980883,947335.04164929932,994701.79373176442,{"$f":"EG37+EG38-EG39","v":1044436.8834183527},1096658.7275892706,1151491.663968734,1209066.2471671707,1269519.5595255294,1332995.5375018059,1399645.3143768962,1469627.5800957412,1543108.9591005286,1620264.4070555551,1701277.6274083329,1786341.5087787495,1875658.5842176871,1969441.5134285719,2067913.5891000004,2171309.2685550004,2279874.7319827504,2393868.4685818879,2513561.8920109821,2639239.9866115311,2771201.9859421076,2909762.0852392134,3055250.1895011743,3208012.6989762331,3368413.3339250451,3536834.0006212974,3713675.7006523618,3899359.4856849797,4094327.4599692286,4299043.8329676911,4513996.0246160757,4739695.8258468797,4976680.617139224,5225514.6479961853,5486790.3803959955,5761129.8994157948,6049186.3943865839,6351645.7141059134,6669227.9998112107,7002689.3998017712,7352823.8697918598,7720465.0632814541,8106488.3164455276,8511812.7322678026,8937403.3688811939,9384273.5373252537,9853487.2141915169,10346161.574901093,10863469.653646149,11406643.136328459,11976975.293144882,12575824.057802126,13204615.260692233,13864846.023726845,14558088.324913189,15285992.741158847,16050292.37821679,16852806.99712763,17695447.346984014,18580219.714333214,19509230.700049877,20484692.235052373,21508926.846804991,22584373.189145241,{"$f":"GS37+GS38-GS39","v":23713591.8486025},24899271.441032626,26144235.013084259,27451446.763738472,28824019.101925395,30265220.057021666,31778481.059872746,33367405.112866387,35035775.36850971,36787564.136935197,38626942.343781948,40558289.46097105,42586203.934019603,44715514.130720586,46951289.837256618,49298854.329119444,51763797.04557541,54351986.897854187,57069586.242746897,59923065.55488424,62919218.832628451,66065179.77425988,69368438.762972876,72836860.701121539,76478703.736177623,80302638.922986507,84317770.869135842,88533659.412592635,92960342.383222267,97608359.502383381,102488777.47750255,107613216.3513777,112993877.16894659,118643571.02739395,124575749.57876366,130804537.05770186,137344763.91058695,144212002.10611629,151422602.21142212,158993732.32199323,166943418.93809289,175290589.88499755,184055119.37924743,193257875.3482098,202920769.11562029,213066807.5714013,223720147.94997138,234906155.34746996,246651463.11484343,258984036.2705856,271933238.08411491,285529899.98832065,299806394.9877367,314796714.73712355,330536550.47397977,347063377.99767876,364416546.89756274,382637374.24244088,401769242.95456302,421857705.10229117,442950590.35740572,465098119.87527609,488353025.86903989,512770677.16249198,{"$f":"JE37+JE38-JE39","v":538409211.02061665},565329671.57164764,593596155.15023005,623275962.90774155,654439761.0531286,687161749.10578501,721519836.56107426,757595828.38912797,795475619.80858433,835249400.79901361,877011870.83896434,920862464.38091254,966905587.59995806,1015250866.9799562,1066013410.3289541,1119314080.8454018,1175279784.8876719,1234043774.1320555,1295745962.8386583,1360533260.9805913,1428559924.0296206,1499987920.2311018,1574987316.2426569,1653736682.0547898,1736423516.1575294,1823244691.9654059,1914406926.5636764,2010127272.89186,2110633636.5364528,2216165318.3632755,2326973584.2814393,2443322263.4955115,2565488376.6702871,2693762795.5038018,2828450935.2789927,2969873482.042942,3118367156.1450891,3274285513.9523435,3437999789.649961,3609899779.1324592,3790394768.0890827,3979914506.4935369,3979914506.4935369]
[]
[null,null,null,"Depreciation Rate",null,null,null,{"$f":"1/$E$17","v":0.16666666666666666},{"$f":"1/$E$17","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,{"$f":"1/$E$17","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,{"$f":"1/$E$17","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,{"$f":"1/$E$17","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,{"$f":"1/$E$17","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666]
[null,null,null,"Depreciation Expense",null,null,null,{"$f":"H42*H37","v":16.666666666666664},{"$f":"I42*I37","v":19.166666666666664},22.041666666666661,25.347916666666663,29.150104166666658,33.522619791666656,38.551012760416654,44.333664674479145,50.983714375651012,58.631271531998664,67.425962261798446,77.539856601068209,89.170835091228426,102.54646035491268,117.92842940814958,135.61769381937199,155.96034789227781,179.35440007611945,206.25756008753734,237.19619410066792,272.77562321576806,313.69196669813329,360.7457617028532,414.85762595828112,477.08626985202329,548.6492103298267,630.94659187930074,725.58858066119592,834.42686776037522,959.59089792443149,1103.5295326130961,1269.0589625050602,1459.4178068808192,1532.3886972248604,1609.0081320861036,1689.4585386904087,1773.9314656249292,1862.6280389061758,1955.7594408514844,2053.5474128940587,2156.2247835387616,2264.0360227156998,2377.2378238514843,2496.0997150440589,2620.9047007962622,2751.9499358360758,2889.54743262788,3034.0248042592743,3185.7260444722383,3345.0123466958503,3512.2629640306427,3687.8761122321748,3872.2699178437838,4065.8834137359736,4269.1775844227723,4482.6364636439102,4706.7682868261054,4942.1067011674113,5189.212036225781,5448.672638037071,5721.106269938924,6007.1615834358709,6307.5196626076649,6622.8956457380482,6954.0404280249504,{"$f":"BU42*BU37","v":7301.7424494261986},7666.8295718975078,8050.171050492384,8452.6796030170044,8875.3135831678555,9319.0792623262478,9785.0332254425593,10274.284886714689,10787.999131050423,11327.399087602946,11893.769041983094,12488.457494082249,13112.880368786362,13768.52438722568,14456.950606586968,15179.798136916321,15938.788043762137,16735.727445950244,17572.51381824776,18451.139509160152,19373.696484618158,20342.381308849064,21359.500374291521,22427.475393006102,23548.849162656406,24726.291620789227,25962.60620182869,27260.736511920128,28623.773337516133,30054.962004391942,31557.710104611542,33135.595609842123,34792.375390334229,36531.994159850947,38358.59386784349,40276.523561235677,42290.34973929746,44404.867226262344,46625.110587575458,48956.366116954232,51404.184422801947,53974.39364394205,56673.113326139151,59506.768992446116,62482.107442068431,65606.212814171857,68886.523454880444,72330.84962762447,75947.392109005697,79744.761714455992,83731.99980017879,87918.599790187727,92314.529779697099,96930.256268681958,101776.76908211605,106865.60753622187,112208.88791303297,117819.33230868462,123710.29892411886,129895.81387032481,136390.60456384104,143210.13479203312,150370.64153163478,157889.17360821654,{"$f":"EG42*EG37","v":165783.63228862738},174072.81390305876,182776.45459821174,191915.27732812232,201511.04119452846,211586.5932542549,222165.92291696765,233274.21906281603,244937.93001595687,257184.82651675475,270044.06784259249,283546.27123472211,297723.58479645825,312609.76403628115,328240.25223809527,344652.26485000004,361884.87809250003,379979.12199712504,398978.07809698128,418926.98200183036,439873.33110192185,461866.9976570179,484960.3475398689,509208.36491686234,534668.78316270548,561402.22232084081,589472.33343688282,618945.95010872697,649893.24761416321,682387.90999487136,716507.30549461511,752332.67076934595,789949.30430781329,829446.76952320396,870919.10799936415,914465.06339933258,960188.31656929909,1008197.732397764,1058607.6190176522,1111537.999968535,1167114.8999669617,1225470.6449653099,1286744.1772135757,1351081.3860742545,1418635.4553779671,1489567.2281468655,1564045.5895542088,1642247.8690319194,1724360.2624835153,1810578.2756076914,1901107.1893880763,1996162.5488574803,2095970.6763003543,2200769.2101153722,2310807.6706211409,2426348.0541521981,2547665.4568598075,2675048.7297027982,2808801.1661879383,2949241.2244973355,3096703.2857222022,3251538.4500083127,3414115.3725087289,3584821.1411341652,{"$f":"GS42*GS37","v":3764062.1981908735},3952265.3081004163,4149878.5735054375,4357372.5021807095,4575241.127289745,4804003.183654232,5044203.3428369444,5296413.5099787908,5561234.1854777308,5839295.8947516177,6131260.6894891988,6437823.7239636574,6759714.9101618417,7097700.6556699332,7452585.6884534303,7825214.9728761027,8216475.721519907,8627299.5075959004,9058664.4829756971,9511597.7071244828,9987177.5924807061,10486536.472104741,11010863.295709979,11561406.460495479,12139476.783520255,12746450.622696269,13383773.153831083,14052961.81152264,14755609.902098771,15493390.39720371,16268059.917063896,17081462.912917092,17935536.058562949,18832312.861491099,19773928.504565656,20762624.929793943,21800756.176283643,22890793.985097826,24035333.684352715,25237100.36857035,26498955.386998869,27823903.156348813,29215098.314166255,30675853.22987457,32209645.8913683,33820128.185936712,35511134.595233545,37286691.324995227,39151025.891244993,41108577.185807236,43164006.045097597,45322206.347352482,47588316.664720103,49967732.497956112,52466119.12285392,55089425.078996629,57843896.332946457,60736091.149593785,63772895.70707348,66961540.49242717,70309617.517048523,73825098.392900944,77516353.312546015,81392170.978173316,{"$f":"JE42*JE37","v":85461779.527081996},89734868.503436103,94221611.928607941,98932692.525038332,103879327.15129025,109073293.50885476,114526958.1842975,120253306.09351237,126265971.39818799,132579269.96809739,139208233.46650225,146168645.13982737,153477077.39681876,161150931.26665968,169208477.82999268,177668901.72149235,186552346.80756694,195879964.14794531,205673962.35534257,215957660.47310972,226755543.4967652,238093320.67160344,249997986.70518363,262497886.04044282,275622780.34246492,289403919.35958821,303874115.32756764,319067821.09394604,335021212.14864331,351772272.75607544,369360886.39387923,387828930.71357322,407220377.2492519,427581396.11171448,448960465.91730028,471408489.2131654,494978913.67382365,519727859.35751486,545714252.32539058,572999964.94166017,601649963.18874311,631732461.34818041,663319084.41558945]
[]
[null,null,"Accumulated Depreciation"]
[null,null,null,"Opening Balance",null,null,null,{"$f":"G49","v":34.955353190050744},{"$f":"H49","v":40.198329201055316},46.227751613710581,53.161587388264124,61.135498529000714,70.305496340847782,80.850993824471914,92.978315929226497,106.92473634969426,122.96311983323217,141.40726083930076,162.61802299627965,187.01039947680539,215.06163242799676,247.32055032186688,284.41830589981748,327.08072481446067,376.14250656630031,432.56355558091593,497.44776194631072,572.06459926651473,657.8739621847493,756.55472954071911,870.03761200008421,1000.542926828354,1150.6240388794513,1323.2173177382131,1521.699588425789,1749.9541997165018,2012.4470027008215,2314.3137261327884,2661.4604580781379,3060.6791998152894,3519.7807528130143,3901.8057580723153,4187.895644398026,4355.9982004639833,4380.3702860693793,4231.0050379530931,4748.6228828572357,5192.0899946182763,5542.6940927708138,5778.5365712549392,5874.0355753994118,5799.3535917491572,6395.3888643426308,6921.1942751774704,7358.253587357498,7684.8740405704875,7875.6899181802673,7901.0906516685845,8602.2127772575586,9238.359383737672,9791.2769513452386,10239.548572757143,10558.098176975785,10717.619323403407,11559.567882578651,12343.582244324349,13051.760954960779,13663.056776552989,14152.781790960953,14492.037118087363,15522.706566996334,16504.877862962443,{"$f":"BT49","v":17421.121354530304},18250.88519610052,18970.001631485386,19550.117950637541,20833.691441173552,22081.411980848054,23276.482178309721,24399.014061068436,25425.536939701233,26328.430024263704,27950.919118480553,29554.501042019932,31123.225692539723,32638.094751009467,34076.571664138843,35412.016484922722,37488.684902172055,39569.15511489554,41638.612469058651,43679.250866353876,45669.785585250007,47584.891102088979,50270.203250196166,52989.749380320391,55730.23644775428,58475.456043983824,61205.801021760977,63897.707310425023,67398.66026894853,70974.629250009893,74614.36031092779,78303.786100315541,82025.547580908809,85758.441197529784,90352.430850408084,95076.088360541966,99920.892376986012,104875.64476967622,109925.99918373703,115053.91538049898,121112.67874252528,127374.34864726456,133834.06567804425,140484.47673578688,147315.27274815278,154312.65262313504,162334.3528472927,170657.10645726984,179280.96137854931,188203.71722131671,197420.47525795858,206923.11525843065,217575.33861435263,228660.14151268228,240184.14818673194,252152.06336990796,264566.23871397891,277426.16688725149,291603.54282461409,306389.75593345647,321800.24332854431,337848.96326881042,354547.983607826,371906.99902579049,{"$f":"EF49","v":390808.41657007963},410554.87336619489,431173.61663291929,452691.00523840368,475132.12767589843,498520.35029726615,523752.43540512864,550146.09314299584,577744.39739855973,606590.32504232565,636726.41347001609,668194.35038108914,701910.1354931423,737211.67823540978,774163.26174559374,812830.13260671089,853278.21141262003,895573.738220823,940658.49272486242,987897.45332871517,1037383.325593564,1089211.1996470792,1143478.3318050059,1200283.8646328277,1260604.125457467,1323840.36769795,1390123.3856812601,1459588.2627391596,1532374.2480516902,1608624.5766918454,1689361.8731194348,1774036.0027430155,1862828.8024785786,1955928.9503763434,2053531.9700707325,2155840.1848118394,2263938.2616454279,2377341.2106953077,2496299.2708284846,2621072.9421437443,2751933.1614265032,2889161.4357353984,3033925.5751151643,3185827.8898385311,3345210.2839288693,3512429.5058991476,3687857.5533696767,3871882.0472757309,4065782.2172325128,4269277.3640617449,4482832.2318632435,4706932.5512302388,4942085.7509673228,5188821.6547532585,5448568.8050839175,5721203.2813057192,6007354.4449694166,6307680.8749917205,6622871.4909168789,6953646.6817002911,7301635.0833783001,7666922.8735148199,8050360.0167889716,8452836.7254022546,{"$f":"GR49","v":8875285.1338479407},9318681.0067779049,9784921.1247097962,10274373.216912888,10788182.877356943,11327550.728998624,11893734.837624125,12488053.1957429,13112761.923123039,13768606.055246791,14457127.35760754,15179942.433261748,15938746.127100408,16735315.049692994,17572386.869770635,18451212.249226764,19373863.86128651,20342515.762124669,21359448.122406468,22427052.144764356,23548710.819595564,24726352.396542937,25962761.01596849,27260857.774540748,28623707.235443346,30054524.213453084,31557556.491718724,33135640.35227225,34792513.369484276,36532097.745732337,38358509.205194525,40276066.281691819,42290175.663369402,44404890.482505463,46625226.006229147,48956446.014314458,51404074.887205757,53973910.247803628,56672911.827786803,59506763.455143727,62482192.627499327,65606260.966648161,68886380.587156147,72330331.232751518,75947153.861982092,79744717.591048777,83732044.47019963,87918605.401483476,92314342.243733197,96929690.972157434,101776481.58835831,106865511.70374382,112208878.28852941,117819280.91072974,123710051.52844179,129895185.72110146,136390251.07474953,143209969.66445458,150370559.14727575,157889045.81241339,165783304.67520964,174072101.5252077,182776012.66906109,191915019.33848172,{"$f":"JD49","v":201510861.3050043},211586363.07802841,222165487.80410546,233273393.81054837,244937369.56866881,257184444.08306989,270043757.2868219,283545903.85893679,297723005.6240592,312608787.52149975,328239532.96516776,344651715.6493938,361884392.43146199,379978570.76080894,398977305.87102503,418925802.78081393,439872398.98744762,461866224.97278762,484959627.22102553,509207567.28985059,534667752.22651869,561400771.45408225,589471116.09437931,618944877.93506575,649892212.83141756,682386782.18076217,716505927.86197591,752330855.87131226,789947704.73247087,829445296.00506186,870917651.80491352,914463493.10293281,960186474.33025479,1008195429.663005,1058605507.2137481,1111535988.6104031,1167112879.0405219,1225468481.7003217,1286741712.3575132,1351078429.5916266,1418632657.1388006,1489564496.031708,1564042811.8328922]
[null,null,null,"Add: Depreciation Expense",null,null,null,{"$f":"H43","v":16.666666666666664},{"$f":"I43","v":19.166666666666664},22.041666666666661,25.347916666666663,29.150104166666658,33.522619791666656,38.551012760416654,44.333664674479145,50.983714375651012,58.631271531998664,67.425962261798446,77.539856601068209,89.170835091228426,102.54646035491268,117.92842940814958,135.61769381937199,155.96034789227781,179.35440007611945,206.25756008753734,237.19619410066792,272.77562321576806,313.69196669813329,360.7457617028532,414.85762595828112,477.08626985202329,548.6492103298267,630.94659187930074,725.58858066119592,834.42686776037522,959.59089792443149,1103.5295326130961,1269.0589625050602,1459.4178068808192,1532.3886972248604,1609.0081320861036,1689.4585386904087,1773.9314656249292,1862.6280389061758,1955.7594408514844,2053.5474128940587,2156.2247835387616,2264.0360227156998,2377.2378238514843,2496.0997150440589,2620.9047007962622,2751.9499358360758,2889.54743262788,3034.0248042592743,3185.7260444722383,3345.0123466958503,3512.2629640306427,3687.8761122321748,3872.2699178437838,4065.8834137359736,4269.1775844227723,4482.6364636439102,4706.7682868261054,4942.1067011674113,5189.212036225781,5448.672638037071,5721.106269938924,6007.1615834358709,6307.5196626076649,6622.8956457380482,6954.0404280249504,{"$f":"BU43","v":7301.7424494261986},7666.8295718975078,8050.171050492384,8452.6796030170044,8875.3135831678555,9319.0792623262478,9785.0332254425593,10274.284886714689,10787.999131050423,11327.399087602946,11893.769041983094,12488.457494082249,13112.880368786362,13768.52438722568,14456.950606586968,15179.798136916321,15938.788043762137,16735.727445950244,17572.51381824776,18451.139509160152,19373.696484618158,20342.381308849064,21359.500374291521,22427.475393006102,23548.849162656406,24726.291620789227,25962.60620182869,27260.736511920128,28623.773337516133,30054.962004391942,31557.710104611542,33135.595609842123,34792.375390334229,36531.994159850947,38358.59386784349,40276.523561235677,42290.34973929746,44404.867226262344,46625.110587575458,48956.366116954232,51404.184422801947,53974.39364394205,56673.113326139151,59506.768992446116,62482.107442068431,65606.212814171857,68886.523454880444,72330.84962762447,75947.392109005697,79744.761714455992,83731.99980017879,87918.599790187727,92314.529779697099,96930.256268681958,101776.76908211605,106865.60753622187,112208.88791303297,117819.33230868462,123710.29892411886,129895.81387032481,136390.60456384104,143210.13479203312,150370.64153163478,157889.17360821654,{"$f":"EG43","v":165783.63228862738},174072.81390305876,182776.45459821174,191915.27732812232,201511.04119452846,211586.5932542549,222165.92291696765,233274.21906281603,244937.93001595687,257184.82651675475,270044.06784259249,283546.27123472211,297723.58479645825,312609.76403628115,328240.25223809527,344652.26485000004,361884.87809250003,379979.12199712504,398978.07809698128,418926.98200183036,439873.33110192185,461866.9976570179,484960.3475398689,509208.36491686234,534668.78316270548,561402.22232084081,589472.33343688282,618945.95010872697,649893.24761416321,682387.90999487136,716507.30549461511,752332.67076934595,789949.30430781329,829446.76952320396,870919.10799936415,914465.06339933258,960188.31656929909,1008197.732397764,1058607.6190176522,1111537.999968535,1167114.8999669617,1225470.6449653099,1286744.1772135757,1351081.3860742545,1418635.4553779671,1489567.2281468655,1564045.5895542088,1642247.8690319194,1724360.2624835153,1810578.2756076914,1901107.1893880763,1996162.5488574803,2095970.6763003543,2200769.2101153722,2310807.6706211409,2426348.0541521981,2547665.4568598075,2675048.7297027982,2808801.1661879383,2949241.2244973355,3096703.2857222022,3251538.4500083127,3414115.3725087289,3584821.1411341652,{"$f":"GS43","v":3764062.1981908735},3952265.3081004163,4149878.5735054375,4357372.5021807095,4575241.127289745,4804003.183654232,5044203.3428369444,5296413.5099787908,5561234.1854777308,5839295.8947516177,6131260.6894891988,6437823.7239636574,6759714.9101618417,7097700.6556699332,7452585.6884534303,7825214.9728761027,8216475.721519907,8627299.5075959004,9058664.4829756971,9511597.7071244828,9987177.5924807061,10486536.472104741,11010863.295709979,11561406.460495479,12139476.783520255,12746450.622696269,13383773.153831083,14052961.81152264,14755609.902098771,15493390.39720371,16268059.917063896,17081462.912917092,17935536.058562949,18832312.861491099,19773928.504565656,20762624.929793943,21800756.176283643,22890793.985097826,24035333.684352715,25237100.36857035,26498955.386998869,27823903.156348813,29215098.314166255,30675853.22987457,32209645.8913683,33820128.185936712,35511134.595233545,37286691.324995227,39151025.891244993,41108577.185807236,43164006.045097597,45322206.347352482,47588316.664720103,49967732.497956112,52466119.12285392,55089425.078996629,57843896.332946457,60736091.149593785,63772895.70707348,66961540.49242717,70309617.517048523,73825098.392900944,77516353.312546015,81392170.978173316,{"$f":"JE43","v":85461779.527081996},89734868.503436103,94221611.928607941,98932692.525038332,103879327.15129025,109073293.50885476,114526958.1842975,120253306.09351237,126265971.39818799,132579269.96809739,139208233.46650225,146168645.13982737,153477077.39681876,161150931.26665968,169208477.82999268,177668901.72149235,186552346.80756694,195879964.14794531,205673962.35534257,215957660.47310972,226755543.4967652,238093320.67160344,249997986.70518363,262497886.04044282,275622780.34246492,289403919.35958821,303874115.32756764,319067821.09394604,335021212.14864331,351772272.75607544,369360886.39387923,387828930.71357322,407220377.2492519,427581396.11171448,448960465.91730028,471408489.2131654,494978913.67382365,519727859.35751486,545714252.32539058,572999964.94166017,601649963.18874311,631732461.34818041,663319084.41558945]
[null,null,null,"Less: Retirements","Fixed","Computed",null,{"$f":"H39","v":11.423690655662089},{"$f":"I39","v":13.137244254011401},15.10783089211311,17.374005525930077,19.980106354819586,22.977122308042521,26.423690655662075,30.387244254011385,34.945330892113091,40.187130525930058,46.215200104819559,53.147480120542482,61.119602140037031,70.287542461042591,80.83067383019899,92.95527490472881,106.89856614043813,122.93335106150381,141.37335372214261,162.579356780464,186.96626029753349,215.01119934216359,247.26287924348802,284.35231113001123,327.0051578009261,376.05593147106492,432.46432119172471,497.3339693704832,571.93406477605549,657.72417449246427,756.38280066774678,869.8402207679087,1000.3162538830949,1150.3636919655594,1322.9182457603929,1521.3559826244521,1749.5593800195329,2011.9932870224625,1438.1415959473416,1610.0803011330183,1805.6206853862241,2028.1935442315746,2281.7388197070122,2570.7816986943149,2024.8694282027882,2226.1445250012357,2452.4881204478534,2707.4043510462843,2994.9101668624589,3319.6116132075335,2811.1408384416682,3051.7295057520596,3319.3523502362168,3617.6117923240681,3950.6279802041299,4323.1153172162885,3864.8197276508618,4158.0923394217125,4481.0333255893511,4837.3768164448602,5231.3812555309614,5667.9062563094631,5276.8502136986936,5640.7243497719383,6037.7969364570872,{"$f":"BU39","v":6471.9786078559819},6947.7131365126388,7470.0547313402276,7169.106112480993,7627.5930434933534,8124.0090648645764,8662.501342683845,9247.7620080818942,9885.1060464879483,9704.9099933860998,10290.187118443711,10919.732843562457,11598.011310316619,12330.047474096302,13121.505785803085,13103.129719666991,13858.31783103865,14666.270091787132,15531.875420952532,16460.60479026402,17458.590967779186,17657.069160741885,18639.954244167289,19686.988325572216,20803.629566426865,21995.946643012074,23270.699913164637,23759.783553396614,25047.804356454762,26415.230943474038,27868.284315223787,29413.834129248855,31059.481773713262,31938.004506972648,33634.936357709616,35431.719544791638,37335.597346607261,39354.512812201508,41497.194390813536,42897.602754927939,45142.514518062679,47514.676613162352,50022.702268396519,52675.972980080223,55484.727567086178,57584.512590014201,60563.769844903298,63706.994706344987,67024.636266238304,70528.003677814093,74229.359799706726,77266.376434265752,81229.726881367416,85406.249594632332,89808.85389894004,94451.432192150911,99348.959739760379,103641.95637132204,108924.08581527651,114485.32647523694,120341.88462357492,126511.11445301754,133011.6261136703,138987.75606392743,{"$f":"EG39","v":146037.17549251221},153454.07063633439,161259.06599272729,169474.15489062754,178122.8185731608,186354.50814639241,195772.26517910048,205675.91480725215,216092.00237219094,227048.73808906431,238576.13093151944,249830.48612266895,262422.04205419077,275658.18052609707,289573.38137697813,304204.18604409083,319589.35128429718,334894.36749308556,351739.1174931284,369441.10973698157,388045.45704840671,407599.86549909104,428154.81471204711,448888.1040922231,471432.54092222266,495119.20433753054,520007.45637898322,546159.96479619644,573642.91897400795,601650.61356728198,631833.17587103462,663539.87103378284,696849.15641004813,731843.74982881476,768610.8932582573,806366.98656574404,846785.36751941917,889239.6722645869,933833.94770239235,980677.78068577615,1029886.6256580665,1080706.5055855443,1134841.8624902093,1191698.9919839164,1251416.2334076888,1314139.1806763366,1380021.0956481551,1448347.6990751377,1520865.1156542827,1597023.4078061923,1677006.8700210801,1761009.3491203964,1849234.7725144182,1941022.0597847137,2038173.1943993387,2140196.8904885007,2247339.0268375031,2359858.1137776403,2478025.9754045256,2601252.8228193256,2731415.4955856823,2868101.3067341605,3011638.6638954463,3162372.7326884801,{"$f":"GS39","v":3320666.3252609097},3486025.1901685256,3660426.4813023456,3843562.8417366566,4035873.2756480644,4237819.0750287296,4449884.9847181719,4671704.7825986519,4905390.0533539783,5150774.5923908697,5408445.6138349883,5679020.0301250005,5963145.9875692558,6260628.8355922922,6573760.3089973014,6902563.3608163567,7247823.820681747,7610367.1473141024,7991060.4606178086,8389939.032293275,8809536.0155333336,9250127.8526791893,9712766.5371377207,10198556.999592878,10708659.805510519,11243418.344430625,11805689.293277552,12396088.794310618,13016025.525850717,13666978.937741525,14350502.840566603,15067353.53123951,15820821.239426887,16611977.337767411,17442708.496480349,18314996.05690264,19230920.815685779,20191792.405114651,21201482.056995787,22261671.196214754,23374887.047850046,24543783.535840832,25771147.668570876,27059030.600643992,28412082.162301607,29832801.30678587,31324573.663949702,32890954.482745491,34535677.162820756,36261786.569606364,38074975.929712094,39978839.762566879,41977914.042519778,44076961.880244069,46280984.930194259,48594359.725348562,51024177.743241407,53575501.666772619,56254409.041935831,59067281.629630916,62020820.667050481,65121187.249047548,68377346.643125385,71796329.011650756,{"$f":"JE39","v":75386277.754057914},79155743.777359068,83113705.922165036,87268716.766917855,91632252.636889189,96213980.30510278,101024811.61218259,106076204.32838994,111380189.50074744,116948524.52442935,122796050.78227624,128935968.35775919,135382899.06747183,142152196.15644366,149259980.9202038,156722305.51485863,164558520.82222697,172786561.89970738,181426022.28651747,190497475.53644162,200022524.26920164,210022976.03130642,220524224.86449715,231550551.14409095,243128210.99312028,255284773.67837459,268049187.31823123,281450972.23278749,295523620.87605238,310299916.95622379,325815045.09585989,342105949.48625118,359211421.91650164,377171318.56097138,396029984.52064538,415831598.78304654,436623311.01402366,458454628.7003234,481377535.09127724,505445737.39448607,530718124.29583573,557254145.54699636,585116985.11617076]
[null,null,null,"Closing Balance",0.34955353190050742,{"$f":"L11","v":0.34953406344923016},{"$f":"E49*G40","v":34.955353190050744},{"$f":"H46+H47-H48","v":40.198329201055316},{"$f":"I46+I47-I48","v":46.227751613710581},53.161587388264124,61.135498529000714,70.305496340847782,80.850993824471914,92.978315929226497,106.92473634969426,122.96311983323217,141.40726083930076,162.61802299627965,187.01039947680539,215.06163242799676,247.32055032186688,284.41830589981748,327.08072481446067,376.14250656630031,432.56355558091593,497.44776194631072,572.06459926651473,657.8739621847493,756.55472954071911,870.03761200008421,1000.542926828354,1150.6240388794513,1323.2173177382131,1521.699588425789,1749.9541997165018,2012.4470027008215,2314.3137261327884,2661.4604580781379,3060.6791998152894,3519.7807528130143,3901.8057580723153,4187.895644398026,4355.9982004639833,4380.3702860693793,4231.0050379530931,4748.6228828572357,5192.0899946182763,5542.6940927708138,5778.5365712549392,5874.0355753994118,5799.3535917491572,6395.3888643426308,6921.1942751774704,7358.253587357498,7684.8740405704875,7875.6899181802673,7901.0906516685845,8602.2127772575586,9238.359383737672,9791.2769513452386,10239.548572757143,10558.098176975785,10717.619323403407,11559.567882578651,12343.582244324349,13051.760954960779,13663.056776552989,14152.781790960953,14492.037118087363,15522.706566996334,16504.877862962443,17421.121354530304,{"$f":"BU46+BU47-BU48","v":18250.88519610052},18970.001631485386,19550.117950637541,20833.691441173552,22081.411980848054,23276.482178309721,24399.014061068436,25425.536939701233,26328.430024263704,27950.919118480553,29554.501042019932,31123.225692539723,32638.094751009467,34076.571664138843,35412.016484922722,37488.684902172055,39569.15511489554,41638.612469058651,43679.250866353876,45669.785585250007,47584.891102088979,50270.203250196166,52989.749380320391,55730.23644775428,58475.456043983824,61205.801021760977,63897.707310425023,67398.66026894853,70974.629250009893,74614.36031092779,78303.786100315541,82025.547580908809,85758.441197529784,90352.430850408084,95076.088360541966,99920.892376986012,104875.64476967622,109925.99918373703,115053.91538049898,121112.67874252528,127374.34864726456,133834.06567804425,140484.47673578688,147315.27274815278,154312.65262313504,162334.3528472927,170657.10645726984,179280.96137854931,188203.71722131671,197420.47525795858,206923.11525843065,217575.33861435263,228660.14151268228,240184.14818673194,252152.06336990796,264566.23871397891,277426.16688725149,291603.54282461409,306389.75593345647,321800.24332854431,337848.96326881042,354547.983607826,371906.99902579049,390808.41657007963,{"$f":"EG46+EG47-EG48","v":410554.87336619489},431173.61663291929,452691.00523840368,475132.12767589843,498520.35029726615,523752.43540512864,550146.09314299584,577744.39739855973,606590.32504232565,636726.41347001609,668194.35038108914,701910.1354931423,737211.67823540978,774163.26174559374,812830.13260671089,853278.21141262003,895573.738220823,940658.49272486242,987897.45332871517,1037383.325593564,1089211.1996470792,1143478.3318050059,1200283.8646328277,1260604.125457467,1323840.36769795,1390123.3856812601,1459588.2627391596,1532374.2480516902,1608624.5766918454,1689361.8731194348,1774036.0027430155,1862828.8024785786,1955928.9503763434,2053531.9700707325,2155840.1848118394,2263938.2616454279,2377341.2106953077,2496299.2708284846,2621072.9421437443,2751933.1614265032,2889161.4357353984,3033925.5751151643,3185827.8898385311,3345210.2839288693,3512429.5058991476,3687857.5533696767,3871882.0472757309,4065782.2172325128,4269277.3640617449,4482832.2318632435,4706932.5512302388,4942085.7509673228,5188821.6547532585,5448568.8050839175,5721203.2813057192,6007354.4449694166,6307680.8749917205,6622871.4909168789,6953646.6817002911,7301635.0833783001,7666922.8735148199,8050360.0167889716,8452836.7254022546,8875285.1338479407,{"$f":"GS46+GS47-GS48","v":9318681.0067779049},9784921.1247097962,10274373.216912888,10788182.877356943,11327550.728998624,11893734.837624125,12488053.1957429,13112761.923123039,13768606.055246791,14457127.35760754,15179942.433261748,15938746.127100408,16735315.049692994,17572386.869770635,18451212.249226764,19373863.86128651,20342515.762124669,21359448.122406468,22427052.144764356,23548710.819595564,24726352.396542937,25962761.01596849,27260857.774540748,28623707.235443346,30054524.213453084,31557556.491718724,33135640.35227225,34792513.369484276,36532097.745732337,38358509.205194525,40276066.281691819,42290175.663369402,44404890.482505463,46625226.006229147,48956446.014314458,51404074.887205757,53973910.247803628,56672911.827786803,59506763.455143727,62482192.627499327,65606260.966648161,68886380.587156147,72330331.232751518,75947153.861982092,79744717.591048777,83732044.47019963,87918605.401483476,92314342.243733197,96929690.972157434,101776481.58835831,106865511.70374382,112208878.28852941,117819280.91072974,123710051.52844179,129895185.72110146,136390251.07474953,143209969.66445458,150370559.14727575,157889045.81241339,165783304.67520964,174072101.5252077,182776012.66906109,191915019.33848172,201510861.3050043,{"$f":"JE46+JE47-JE48","v":211586363.07802841},222165487.80410546,233273393.81054837,244937369.56866881,257184444.08306989,270043757.2868219,283545903.85893679,297723005.6240592,312608787.52149975,328239532.96516776,344651715.6493938,361884392.43146199,379978570.76080894,398977305.87102503,418925802.78081393,439872398.98744762,461866224.97278762,484959627.22102553,509207567.28985059,534667752.22651869,561400771.45408225,589471116.09437931,618944877.93506575,649892212.83141756,682386782.18076217,716505927.86197591,752330855.87131226,789947704.73247087,829445296.00506186,870917651.80491352,914463493.10293281,960186474.33025479,1008195429.663005,1058605507.2137481,1111535988.6104031,1167112879.0405219,1225468481.7003217,1286741712.3575132,1351078429.5916266,1418632657.1388006,1489564496.031708,1564042811.8328922,1642244911.1323109]
[null,null,null,null,{"$f":"E49-F49","v":1.9468451277260268E-5},"Diff"]
[null,null,null,"Net Plant",null,null,{"$f":"G40-G49","v":65.044646809949256},{"$f":"H40-H49","v":74.80167079894467},{"$f":"I40-I49","v":86.022248386289391},98.925912611735853,113.76512647099925,130.83022240915216,150.45508273802801,173.0236721176484,198.97754990421183,228.82450935875983,263.14851273148997,302.6211166101296,348.01461107056519,400.21712970147939,460.25002612703065,529.28785701641459,608.68136253920625,699.98389389041643,804.98180494430824,925.72940265769694,1064.5891400280939,1224.2778380040504,1407.9198406764003,1619.1081437496027,1861.974692283786,2141.2712230995094,2462.4622335375916,2831.8318955413865,3256.6070068457502,3745.0983848457677,4306.8634695457886,4952.8933169522243,5695.8276414696265,5674.5514305361485,5752.2430344443064,5948.8555877444269,6287.5905932855921,6795.3979473676754,7503.5516071558141,7572.661594507118,7745.2587066142933,8041.522043523385,8484.8903718539677,9102.5627148649419,9926.0746130284169,10116.310750673825,10416.09032058981,10845.895238198149,11429.482226262942,12194.384161994834,13172.487132515273,13525.043896135492,13995.260123325032,14604.023531070603,15375.516933779491,16337.720604887676,17522.990397553229,18093.072324425819,18791.689973030341,19640.274873261646,20663.580843080559,21890.187709654274,23353.080857558627,24214.667307431955,25219.364705187261,26389.33334202689,{"$f":"BU40-BU49","v":27750.09223528453},29331.02467146892,31165.959667464485,32418.190057833581,33833.063593109437,35433.717174345642,37246.695259219705,39302.457846601304,41635.964501353978,43411.695133418019,45376.243922473564,47554.056520178448,49973.051572344615,52665.131975382974,55666.77233657521,58144.04336040077,60845.209560805939,63796.470440427925,67027.586188607034,70572.393322458956,74469.396751005421,77886.798995552963,81575.102977716218,85562.858528184152,89882.293680751536,94569.836189211172,99666.711761095736,104343.97975614827,109355.14277634176,114731.90031674146,120509.78755873721,126728.7047610966,133433.5237615759,139799.13235665287,146583.0530068721,153821.20605879877,161553.55858789786,169824.66434171575,178684.28132122644,187312.4277942864,196472.01321638774,206204.61427879069,216556.13721888984,227577.3719042578,239324.6242618961,250984.78788198999,263327.99130847701,276403.39127548493,290264.8530654193,304971.52354311419,320588.48348269571,336311.84006383002,352921.39609940944,370476.46630596439,389041.58184742328,408687.08876421896,429489.8269648563,450658.25072009908,472985.1272884924,496543.38405450201,521411.84548338829,547675.86558198277,575428.04262350884,603893.3771616848,{"$f":"EG40-EG49","v":633882.0100521578},665485.11095635127,698800.65873033029,733934.11949127237,770999.20922826324,809243.10209667729,849499.2212339004,891883.18269718147,936518.63405820297,983537.99358553905,1033083.2770272437,1084431.3732856072,1138446.9059822774,1195278.2516829781,1255083.4564932897,1318031.0571423804,1384300.9937619274,1453209.9758570255,1525664.438682267,1601856.6610179672,1681990.7862950284,1766283.7534342075,1854966.3248683466,1947408.5735187661,2044572.9662270951,2146710.614940037,2254087.4379132022,2366985.2376332898,2485702.8832773832,2609681.9598482563,2739960.0218730601,2876867.0233683009,3020751.6667628805,3171982.6779254526,3330950.1955841561,3497191.6377703669,3671845.1836912762,3855346.4432774289,4048155.0576674663,4250756.2383752679,4463662.4340564609,4686539.4881662894,4920660.426606996,5166602.4483389333,5424973.8629820459,5696415.983955577,5981605.1669157855,6280379.3576685805,6594192.2895844039,6923810.9044652153,7270042.741914643,7633738.306834803,8015793.6059389748,8416277.2186429277,8836885.0436074696,9278638.2961894311,9742611.5032250695,10229935.506210752,10741800.665283723,11278584.630954914,11842307.826535057,12434332.218263403,13056090.121402737,13709088.0552973,{"$f":"GS40-GS49","v":14394910.841824595},15114350.31632283,15869861.796171371,16663263.886381529,17496468.372926772,18371485.219397541,19290427.864129849,20254643.189743347,21267169.313262917,22330436.779327657,23446999.9105202,24619543.333870642,25850888.884326607,27143127.260949951,28500077.588029854,29924990.467832934,31421281.283450741,32992538.775447719,34642534.097982541,36374354.73528868,38192866.436085515,40102418.758291394,42107580.988432124,44213153.465678193,46424179.522724539,48745082.431267783,51182130.516863592,53741146.043108359,56428244.63748993,59249850.297188856,62212711.195810735,65323040.688008294,68588986.686441123,72018345.021164805,75619303.564449206,79400462.170496106,83370853.662783325,87539090.278329492,91915838.756278396,96511539.694493905,101337157.97144473,106404209.2978414,111724788.14649591,117310721.48622771,123176051.52457151,129334763.10120167,135801542.5484879,142591813.10373676,149721772.14268601,157207554.68222728,165067726.38037109,173321021.69979125,181987114.07700697,191086663.20868176,200641364.75287831,210673126.92292923,221206577.23310816,232266815.09516513,243880197.14214963,256074400.42708153,268878488.83219802,282322107.20621502,296438006.53055817,311259815.85748768,{"$f":"JE40-JE49","v":326822847.94258821},343164183.76754218,360322761.33968168,378338593.3390727,397255316.97005868,417117991.81896311,437973932.70213747,459872822.76506877,482866832.28708458,507009867.83384585,532360155.18957055,558978071.94945049,586927016.83914912,616273561.10893106,647087607.54814017,679441681.85795414,713413559.91488433,749084146.91103005,786538395.54880774,825865508.75407267,867159152.5755384,910516804.13672245,956042438.3075912,1003844469.2233722,1054036733.9767672,1106738764.10343,1162076070.6923642,1220179568.159389,1281188340.5313909,1345247666.558362,1412510091.1785064,1483135789.1652567,1557292947.0072823,1635157288.2900538,1716914946.6685896,1802760603.0024202,1892898674.4447675,1987543801.5948303,2086921360.0583344,2191267121.9936585,2300830272.057375,2415871694.6606445,2337669595.3612261]
[]
[null,null,"Rate of Return",null,null,null,{"$f":"E21","v":0.12},{"$f":"G53","v":0.12},{"$f":"H53","v":0.12},{"$f":"I53","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"BT53","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"EF53","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"GR53","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,{"$f":"JD53","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12]
[null,null,"Return",null,null,null,null,{"$f":"H53*H37","v":12},{"$f":"I53*I40","v":15.869999999999996},{"$f":"J53*J37","v":15.869999999999996},18.250499999999995,20.988074999999995,24.136286249999991,27.756729187499989,31.920238565624985,36.708274350468727,42.214515503039038,48.546692828494884,55.828696752769112,64.203001265684463,73.83345145553713,84.908469173867701,97.644739549947843,112.29145048244001,129.135168054806,148.5054432630269,170.78125975248091,196.39844871535303,225.85821602265597,259.73694842605431,298.69749068996242,343.50211429345677,395.02743143747529,454.2815461530966,522.42377807606101,600.78734478747015,690.9054465055907,794.54126348142916,913.72245300364341,1050.7808209541899,1103.3198620018995,1158.4858551019945,1216.4101478570942,1277.230655249949,1341.0921880124465,1408.1467974130687,1478.5541372837224,1552.4818441479083,1630.1059363553038,1711.6112331730687,1797.1917948317223,1887.0513845733087,1981.4039538019747,2080.4741514920734,2184.4978590666774,2293.7227520200117,2408.4088896210119,2528.8293341020626,2655.2708008071659,2788.0343408475242,2927.4360578899009,3073.8078607843959,3227.4982538236154,3388.8731665147961,3558.3168248405359,3736.2326660825624,3923.0442993866909,4119.1965143560255,4325.1563400738269,4541.4141570775182,4768.4848649313944,5006.9091081779643,{"$f":"BU53*BU37","v":5257.2545635868628},5520.1172917662061,5796.1231563545161,6085.9293141722428,6390.225779880856,6709.7370688748988,7045.2239223186434,7397.4851184345762,7767.3593743563042,8155.7273430741216,8563.5137102278277,8991.6893957392185,9441.2738655261801,9913.3375588024901,10409.004436742618,10929.454658579751,11475.927391508738,12049.723761084177,12652.209949138389,13284.820446595309,13949.061468925074,14646.514542371327,15378.840269489894,16147.782282964394,16955.171397112612,17802.929966968244,18693.076465316655,19627.73028858249,20609.116803011617,21639.572643162199,22721.551275320311,23857.62883908633,25050.510281040646,26303.035795092681,27618.187584847317,28999.096964089687,30449.051812294172,31971.504402908886,33570.079623054335,35248.583604207051,37011.012784417399,38861.563423638276,40804.64159482019,42844.873674561204,44987.117358289266,47236.473226203736,49598.29688751392,52078.211731889613,54682.1223184841,57416.228434408316,60287.039856128729,63301.391848935164,66466.461441381922,69789.784513451013,73279.273739123557,76943.237426079751,80790.399297383745,84829.919262252937,89071.415225365577,93524.985986633867,98201.235285965551,103111.29705026383,108266.86190277706,113680.20499791592,{"$f":"EG53*EG37","v":119364.21524781172},125332.42601020233,131599.04731071246,138178.99967624806,145087.94966006049,152342.34714306353,159959.46450021671,167957.43772522753,176355.30961148895,185173.07509206343,194431.72884666661,204153.31528899993,214360.98105344994,225079.03010612246,236332.98161142861,248149.63069200004,260557.11222660003,273584.96783793002,287264.21622982656,301627.42704131786,316708.79839338374,332544.23831305292,349171.45022870559,366630.02274014091,384961.52387714793,404209.60007100541,424420.08007455565,445641.0840782834,467923.13828219753,491319.29519630742,515885.2599561229,541679.52295392903,568763.49910162552,597201.67405670683,627061.7577595422,658414.84564751945,691335.58792989538,725902.36732639,762197.48569270957,800307.35997734522,840322.72797621251,882338.86437502317,926455.80759377452,972778.59797346324,1021417.5278721363,1072488.4042657432,1126112.8244790304,1182418.4657029819,1241539.3889881312,1303616.3584375379,1368797.1763594151,1437237.0351773857,1509098.886936255,1584553.8312830678,1663781.5228472215,1746970.5989895826,1834319.1289390617,1926035.0853860148,2022336.8396553155,2123453.6816380816,2229626.3657199857,2341107.684005985,2458163.0682062847,2581071.2216165988,{"$f":"GS53*GS37","v":2710124.7826974289},2845631.0218322999,2987912.572923915,3137308.2015701109,3294173.6116486164,3458882.2922310475,3631826.4068425996,3813417.7271847297,4004088.6135439663,4204293.0442211647,4414507.6964322235,4635233.0812538331,4866994.7353165261,5110344.4720823523,5365861.6956864698,5634154.7804707941,5915862.5194943333,6211655.645469049,6522238.4277425017,6848350.3491296275,7190767.8665861087,7550306.2599154143,7927821.5729111852,8324212.6515567452,8740423.2841345835,9177444.4483413137,9636316.6707583796,10118132.504296301,10624039.129511116,11155241.085986672,11713003.140286006,12298653.297300305,12913585.962165322,13559265.260273591,14237228.523287274,14949089.949451638,15696544.446924223,16481371.669270433,17305440.252733953,18170712.265370652,19079247.878639188,20033210.272571146,21034870.786199704,22086614.32550969,23190945.041785173,24350492.293874435,25568016.908568155,26846417.753996566,28188738.641696393,29598175.573781211,31078084.352470271,32631988.570093788,34263587.998598479,35976767.398528405,37775605.768454827,39664386.056877568,41647605.359721452,43729985.627707526,45916484.909092903,48212309.154547557,50622924.612274937,53154070.842888683,55811774.385033131,58602363.104284786,{"$f":"JE53*JE37","v":61532481.259499036},64609105.322473995,67839560.588597715,71231538.618027598,74793115.548928976,78532771.326375425,82459409.892694205,86582380.387328908,90911499.406695351,95457074.377030119,100229928.09588163,105241424.50067572,110503495.7257095,116028670.51199496,121830104.03759474,127921609.23947449,134317689.7014482,141033574.18652064,148085252.89584666,155489515.54063898,163263991.31767094,171427190.88355446,179998550.4277322,188998477.94911882,198448401.84657475,208370821.93890351,218789363.03584871,229728831.18764114,241215272.7470232,253276036.38437432,265939838.20359305,279236830.11377269,293198671.61946136,307858605.20043445,323251535.46045619,339414112.23347908,356384817.84515303,374204058.73741066,392914261.67428118,412559974.75799531,433187973.49589509,454847372.17068988,477589740.7792244]
[null,null,"EBITDA",null,null,null,null,{"$f":"H54+H43","v":28.666666666666664},{"$f":"I54+I43","v":35.036666666666662},37.911666666666655,43.598416666666658,50.138179166666653,57.658906041666647,66.307741947916639,76.253903240104137,87.691988726119746,100.8457870350377,115.97265509029333,133.36855335383731,153.37383635691288,176.37991181044981,202.83689858201728,233.26243336931984,268.25179837471785,308.48956813092548,354.76300335056425,407.97745385314886,469.17407193112109,539.55018272078928,620.48271012890746,713.55511664824348,820.58838414548006,943.67664176730204,1085.2281380323973,1248.0123587372568,1435.2142125478454,1650.4963444300222,1898.0707960945251,2182.7814155087035,2510.1986278350091,2635.7085592267599,2767.4939871880979,2905.8686865475029,3051.1621208748784,3203.7202269186223,3363.9062382645534,3532.1015501777811,3708.7066276866699,3894.1419590710038,4088.8490570245531,4293.2915098757812,4507.9560853695712,4733.3538896380505,4970.0215841199533,5218.5226633259517,5479.44879649225,5753.4212363168626,6041.0922981327058,6343.1469130393407,6660.304258691308,6993.3194716258749,7342.9854452071686,7710.1347174675257,8095.6414533409015,8500.4235260079477,8925.444702308343,9371.7169374237619,9840.3027842949487,10332.317923509698,10848.933819685182,11391.380510669442,11960.949536202916,{"$f":"BU54+BU43","v":12558.99701301306},13186.946863663714,13846.2942068469,14538.608917189247,15265.539363048712,16028.816331201146,16830.257147761204,17671.770005149265,18555.358505406726,19483.126430677068,20457.282752210922,21480.146889821466,22554.15423431254,23681.86194602817,24865.955043329588,26109.252795496071,27414.715435270875,28785.451207034421,30224.723767386149,31735.959955755461,33322.757953543231,34988.89585122039,36738.340643781412,38575.257675970497,40504.020559769022,42529.221587757471,44655.682667145345,46888.466800502618,49232.89014052775,51694.534647554145,54279.26137993185,56993.224448928449,59842.885671374876,62835.029954943631,65976.781452690804,69275.620525325357,72739.40155159164,76376.371629171234,80195.190210629793,84204.949721161276,88415.197207219346,92835.957067580326,97477.754920959342,102351.64266700731,107469.2248003577,112842.68604037559,118484.82034239436,124409.06135951407,130629.5144274898,137160.99014886431,144019.03965630752,151219.99163912289,158780.99122107902,166720.04078213297,175056.04282123962,183808.84496230161,192999.28721041672,202649.25157093757,212781.71414948444,223420.79985695868,234591.83984980659,246321.43184229697,258637.50343441183,271569.37860613246,{"$f":"EG54+EG43","v":285147.84753643908},299405.23991326109,314375.5019089242,330094.27700437035,346598.99085458892,363928.94039731845,382125.38741718436,401231.65678804356,421293.23962744582,442357.90160881821,464475.79668925912,487699.58652372204,512084.56584990816,537688.79414240364,564573.23384952382,592801.89554200007,622441.99031910009,653564.08983505506,686242.29432680784,720554.40904314816,756582.12949530559,794411.23597007082,834131.79776857444,875838.38765700324,919630.30703985342,965611.82239184622,1013892.4135114385,1064587.0341870105,1117816.3858963607,1173707.2051911787,1232392.565450738,1294012.1937232749,1358712.8034094388,1426648.4435799108,1497980.8657589064,1572879.909046852,1651523.9044991946,1734100.099724154,1820805.1047103619,1911845.3599458802,2007437.6279431742,2107809.5093403328,2213199.9848073502,2323859.9840477179,2440052.9832501034,2562055.6324126087,2690158.4140332392,2824666.3347349013,2965899.6514716465,3114194.6340452293,3269904.3657474914,3433399.5840348657,3605069.5632366091,3785323.04139844,3974589.1934683621,4173318.6531417808,4381984.5857988689,4601083.8150888132,4831138.0058432538,5072694.9061354175,5326329.6514421878,5592646.1340142973,5872278.4407150131,6165892.362750764,{"$f":"GS54+GS43","v":6474186.9808883024},6797896.3299327157,7137791.1464293525,7494680.7037508208,7869414.7389383614,8262885.4758852795,8676029.7496795431,9109831.2371635213,9565322.7990216967,10043588.938972782,10545768.385921422,11073056.80521749,11626709.645478368,12208045.127752285,12818447.384139899,13459369.753346898,14132338.24101424,14838955.153064949,15580902.910718199,16359948.056254111,17177945.459066816,18036842.732020155,18938684.868621163,19885619.112052225,20879900.067654841,21923895.071037583,23020089.824589461,24171094.315818943,25379649.031609885,26648631.48319038,27981063.057349902,29380116.210217398,30849122.020728271,32391578.12176469,34011157.02785293,35711714.879245579,37497300.623207867,39372165.654368259,41340773.937086672,43407812.633941002,45578203.265638053,47857113.428919956,50249969.100365959,52762467.555384263,55400590.933153473,58170620.479811147,61079151.503801703,64133109.078991793,67339764.532941386,70706752.75958845,74242090.397567868,77954194.917446271,81851904.663318574,85944499.896484524,90241724.891308755,94753811.135874197,99491501.692667902,104466076.77730131,109689380.61616638,115173849.64697473,120932542.12932345,126979169.23578963,133328127.69757915,139994534.08245811,{"$f":"JE54+JE43","v":146994260.78658104},154343973.82591009,162061172.51720566,170164231.14306593,178672442.70021921,187606064.83523017,196986368.07699171,206835686.48084128,217177470.80488336,228036344.34512752,239438161.56238389,251410069.64050311,263980573.12252825,277179601.77865463,291038581.86758745,305590510.96096683,320870036.50901514,336913538.33446598,353759215.25118923,371447176.01374871,390019534.81443614,409520511.5551579,429996537.13291585,451496363.98956168,474071182.18903971,497774741.29849172,522663478.36341631,548796652.28158712,576236484.89566648,605048309.14044976,635300724.59747231,667065760.82734585,700419048.86871326,735440001.31214893,772212001.37775648,810822601.44664454,851363731.51897669,893931918.09492552,938628513.9996717,985559939.69965553,1034837936.6846383,1086579833.5188704,1140908825.1948137]
[null,null,"Free Cash Flow",null,null,null,null,{"$f":"H55-H38","v":2.2429760110045898},{"$f":"I55-I38","v":4.6494224126552766},2.9663357745535635,3.4112861407365997,3.9229790618470943,4.5114259211241645,5.1881398078796082,5.9663607790615458,6.8613148959207564,7.8905121303088919,9.0740889498551951,10.4352022923335,12.000482634770265,13.800555029985816,15.870638284483789,18.251234027156244,20.988919131229835,24.137257000914246,27.757845549638148,31.921522382083936,36.709750739396384,42.216213350306077,48.548645352851963,55.830942155779212,64.205583477733285,73.83642099939334,84.911884149302409,97.648666771697435,112.29596678745247,129.14036180557014,148.51141607499221,170.78812848624102,1072.0570318876676,1025.6282580937416,961.87330180187382,877.67514231592827,769.42330116786616,632.93852822430745,1339.0368100617652,1305.9570251765454,1256.2185072388165,1186.7376080247195,1093.9388901620941,973.67989666824769,1696.815246927903,1681.6243838859909,1650.6692338837365,1600.9108710018836,1528.8208162881201,1430.3059191005741,2176.272570481844,2185.0545736176282,2179.2709331019569,2155.9426551810147,2111.6041896762072,2042.2284611580626,2818.791239642208,2859.6991762360094,2887.6477658512558,2899.7383295677801,2892.5896477823098,2862.2631921694701,3679.8277072041892,3763.7874671760883,3836.9404713383392,{"$f":"BU55-BU38","v":3896.4956703292155},3939.1848555818196,3961.1881603589518,4833.6989238031474,4975.352244605001,5109.0834876386889,5232.245837444585,5341.7225310529629,5433.8527196036412,6379.996711010077,6598.9649211722717,6813.8767980343346,7022.2788133600079,7221.2571557641495,7407.364075550402,8452.1836347541866,8774.7611911035856,9098.4628814622047,9421.0942009592836,9740.0133127433874,10052.058040378593,11229.112297823776,11690.536287326649,12160.026732496459,12635.736244545235,13115.387458508616,13596.200893432084,14950.46229352997,15597.953782818135,16262.815102762506,16943.664033324589,17638.711636726941,18345.691280561339,19937.427200015693,20834.266934628125,21760.943912163006,22716.699283195121,23700.39864909101,24710.462643543615,26620.437131147075,27851.427362316048,29128.962361235339,30453.118654721038,31823.638989193219,33239.865000650971,35576.309606109833,37255.093461026947,39002.811764881742,40820.660528549764,42709.557956713397,44670.07991654714,47578.035267800849,49856.905405802507,52234.714306896029,54714.158197664699,57297.730509284069,59987.661096746422,63661.495507010142,66744.538656972232,69966.729220624286,73332.773857079301,76847.276951669424,80514.684861251037,85214.87045974005,{"$f":"EG55-EG38","v":89375.582357338601},93729.325106008939,98283.499536733259,103045.53891530604,108022.85992306948,114098.4542746495,119703.3453629936,125573.47626194649,131719.85825046769,138153.71556472738,144886.44540496194,152805.21903063648,160345.44835677976,168247.68440542207,176527.77680111711,185202.03004290903,194287.17560705298,204675.98574283195,214809.75340458518,225435.20470561762,236574.67311632237,248251.27117387438,260488.8787945665,274187.77408972126,287797.1311688188,302071.95135806338,317043.25710139039,332743.28435819573,349205.49263810343,367340.21862543467,385607.19793131878,404772.52145868796,424878.85570704646,445970.66289413464,468094.24010083987,492173.40346130775,516682.0420089853,542401.10774023761,569388.87130267313,597706.17926954362,627416.53229501913,659461.81026519509,692334.86915306747,726836.57624152559,763046.11322902329,801046.28329221229,840923.64151882101,883644.27495018765,927726.45707230782,973997.74355672859,1022565.3389099883,1073541.4702572254,1127043.5878320835,1184070.2185791144,1243173.6978826798,1305217.3464076202,1370345.9219034226,1438711.0824003331,1510471.6805823441,1586669.715966892,1665903.1701398422,1749083.2922776407,1836405.1650669486,1928073.2877220344,{"$f":"GS55-GS38","v":2024301.9961701306},2126191.5473340638,2232401.0930753741,2343906.1113599511,2460969.1251033731,2583865.445760279,2712883.7621102873,2849202.4015712291,2991562.4900243953,3141025.5781564256,3297944.5652396753,3462689.6579033872,3635649.1848605592,3818106.0954590105,4008911.3686065655,4209241.9006677084,4419571.7038765196,4640398.1534720715,4872243.1052076798,5116529.7118234858,5372256.1657892633,5640753.9377095364,5922659.3427704461,6218640.1743106991,6529397.2270882372,6856541.5397980735,7199268.5851625744,7559116.9780515321,7936940.5351295359,8333635.4262877405,8750142.2416641228,9188323.8051027469,9647639.9637324847,10129906.925549936,10636269.980002884,11167931.343404748,11726152.954636991,12313135.053724267,12928691.774785064,13575011.327155132,14253629.601688351,14966158.946174465,15714291.937545203,16500680.9857779,17325615.003441378,18191780.717244267,19101237.461281925,20056147.198747724,21058779.602747127,22112393.034239888,23217912.654326461,24378693.250673652,25597495.621382743,26877218.266853608,28220904.224258274,29632623.886826649,31114155.049542516,32669747.765650555,34303102.862108469,36018105.869615659,37818836.207158417,39710452.468871772,41695875.060689956,43780553.777355328,{"$f":"JE55-JE38","v":45969449.174398452},48267769.497520149,50680983.016458213,53215706.618636578,55876391.917942971,58670096.477470979,61603469.009519875,64683490.324397624,67917489.884679556,71314038.83026889,74879640.740156919,78623507.740795732,82554550.836010784,86682126.242213011,91016057.598385811,95567534.92966041,100345811.64451799,105362987.19037503,110631004.25806895,116162402.33537412,121970347.49620491,128069539.32237041,134472916.25686347,141196447.03333789,148256137.09317982,155668791.81224054,163452056.44691467,171625333.72061574,180206500.3750211,189216710.35740322,198677413.58344865,208611132.12702245,219041513.77743602,229994263.91766286,241493877.08192074,253568455.89964819,266246746.40280592,279558931.58734739,293536703.21077693,308214212.82267129,323624823.43217945,339805949.56741977,555791840.07864296]
[]
[null,null,"Growth Rates"]
[null,null,null,"EBITDA",null,null,null,null,{"$f":"I55/H55-1","v":0.22220930232558134},{"$f":"J55/I55-1","v":8.2056892778993307E-2},0.15000000000000013,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999969,0.14999999999999991,0.14999999999999969,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999969,0.15000000000000013,0.14999999999999969,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999969,0.14999999999999969,0.15000000000000013,{"$f":"AO55/AN55-1","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,4.9999999999999822E-2,{"$f":"BV55/BU55-1","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000488E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000488E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000266E-2,5.0000000000000266E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,{"$f":"EH55/EG55-1","v":5.0000000000000266E-2},5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000266E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"GT55/GS55-1","v":4.9999999999999822E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.99999999999996E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,4.9999999999999822E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000266E-2,4.9999999999999822E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000488E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000266E-2,{"$f":"JF55/JE55-1","v":5.0000000000000044E-2},5.0000000000000488E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000266E-2,4.9999999999999822E-2]
[null,null,null,"Return",null,null,null,null,{"$f":"I54/H54-1","v":0.32249999999999956},{"$f":"J54/I54-1","v":0},0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999969,0.14999999999999991,0.14999999999999969,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999969,0.14999999999999991,0.14999999999999991,0.14999999999999969,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999969,0.14999999999999991,0.15000000000000013,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"BV54/BU54-1","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"EH54/EG54-1","v":5.0000000000000266E-2},5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,4.9999999999999822E-2,4.9999999999999822E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,4.9999999999999822E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"GT54/GS54-1","v":4.9999999999999822E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.99999999999996E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000266E-2,{"$f":"JF54/JE54-1","v":5.0000000000000044E-2},5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,4.9999999999999822E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2]
[null,null,null,"Plant - Gross",null,null,null,null,{"$f":"I40/H40-1","v":0.14999999999999991},{"$f":"J40/I40-1","v":0.15000000000000013},0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999969,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"BV40/BU40-1","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,4.9999999999999822E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"EH40/EG40-1","v":5.0000000000000266E-2},4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,4.9999999999999822E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,{"$f":"GT40/GS40-1","v":5.0000000000000044E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,{"$f":"JF40/JE40-1","v":5.0000000000000266E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,0]
[null,null,null,"Plant - Net",null,null,null,null,{"$f":"I51/H51-1","v":0.15000437112566511},{"$f":"J51/I51-1","v":0.15000380096439225},0.15000330517550342,0.15000287405739487,0.15000249917409758,0.15000217319953735,0.15000188973515693,0.15000164324526244,0.15000142890688184,0.15000124252617941,0.15000108045638005,0.15000093953046512,0.15000081698234546,0.15000071041892626,0.15000061775520668,0.15000053717815165,0.15000046711121806,0.15000040618525845,0.15000035320444782,0.15000030713420798,0.15000026707315306,0.1500002322374705,0.15000020194558594,0.1500001756055851,0.15000015270048572,0.15000013278301361,0.15000011546347647,0.1500001004030127,0.15000008730696024,0.15000007591941777,0.15000006601688098,-3.7354028725469224E-3,1.3691232665560271E-2,3.4180154093422122E-2,5.6941205000674788E-2,8.0763425440638859E-2,0.10421077106491694,9.2103034628823188E-3,2.279213324841689E-2,3.8250928488171576E-2,5.5134876946295375E-2,7.279673819474608E-2,9.0470334999026125E-2,1.9165293941646899E-2,2.9633289971447097E-2,4.1263555170861999E-2,5.3807175456522804E-2,6.6923585914879125E-2,8.0209296142137676E-2,2.6764631468112032E-2,3.4766336494027605E-2,4.3497827291611557E-2,5.282745546578349E-2,6.2580248537482008E-2,7.2548051305942884E-2,3.2533369815245239E-2,3.8612438842759778E-2,4.5157455313981076E-2,5.2102426082236031E-2,5.9360808559202782E-2,6.6828716469122362E-2,3.6893909421568338E-2,4.1491274069536566E-2,4.6391677606334891E-2,5.1564731689926147E-2,{"$f":"BV51/BU51-1","v":5.6970348883172983E-2},6.2559525845016006E-2,4.0179426647861449E-2,4.3644433349047107E-2,4.7310335253299307E-2,5.1165337126602095E-2,5.5193153998615019E-2,5.9373046435426957E-2,4.2648961140465458E-2,4.5253906418946777E-2,4.7994554186232996E-2,5.0868321846312403E-2,5.3870642643087496E-2,5.6994832227806436E-2,4.4501790203451463E-2,4.6456456143963543E-2,4.8504408168281943E-2,5.0647249383432014E-2,5.2885794273976883E-2,5.5219941468334532E-2,4.5890021856547447E-2,4.7354674087631166E-2,4.8884468482464083E-2,5.0482595215593173E-2,5.2152012554431249E-2,5.3895362171157313E-2,4.6929089085070874E-2,4.8025415859205056E-2,4.9167852593787087E-2,5.0359901875979274E-2,5.1605079789293073E-2,5.2906869151065017E-2,4.7706216665995393E-2,4.8526199954604943E-2,4.9379194275530169E-2,5.0268443000917484E-2,5.1197298444637829E-2,5.2169200591992038E-2,4.8287103987333158E-2,4.8900041123596694E-2,4.9536831750605526E-2,5.020024879803997E-2,5.0893199458152294E-2,5.1618718765152005E-2,4.872111950893121E-2,4.9179089819143318E-2,4.9654424894354232E-2,5.0149391170526414E-2,5.0666383898640088E-2,5.1207928393267599E-2,4.9045294485704716E-2,4.9387366297978241E-2,4.9742153353632634E-2,5.0111457082746336E-2,5.0497190617789567E-2,5.0901383411793955E-2,4.928736940019518E-2,4.9542811060748537E-2,4.9807605793153131E-2,5.0083159352207973E-2,5.0370969371142271E-2,5.0672630995042045E-2,4.9468104488609832E-2,4.9658820620653854E-2,{"$f":"EH51/EG51-1","v":4.9856440793442092E-2},5.0062048309543972E-2,5.0276799716784781E-2,5.0501930285898888E-2,4.9603024764051984E-2,4.9745396695904054E-2,4.9892878538156049E-2,5.0046297796576322E-2,5.0206539215976731E-2,5.037454960035137E-2,4.9703733861727439E-2,4.9810005526688128E-2,4.9920066892944259E-2,5.0034546120206302E-2,5.0154115507957231E-2,5.0279495509936378E-2,4.9778900980077756E-2,4.98582200982427E-2,4.9940354119748731E-2,5.0025777728536891E-2,5.0114999336502875E-2,5.0208564315734838E-2,4.9835000997649148E-2,4.9894199927836835E-2,4.9955492124802658E-2,5.0019235115285721E-2,5.0085812032476751E-2,5.0155634161367812E-2,4.9876868794313634E-2,4.9921049395758255E-2,4.9966787983150907E-2,5.0014353192493477E-2,5.0064033010907893E-2,5.0116136750996354E-2,4.9908114029023176E-2,4.9941085308170319E-2,4.9975216929402322E-2,5.0010710380188561E-2,5.0047781723198126E-2,5.0086663111637453E-2,4.9931431285964001E-2,4.9956036651749525E-2,4.9981506629085626E-2,5.0007992143111135E-2,5.0035655070294283E-2,5.0064669392731798E-2,4.9948831862944187E-2,4.9967193706642155E-2,4.9986200038698803E-2,5.000596380038913E-2,5.0026606146799102E-2,5.0048257321331224E-2,4.9961816931916925E-2,4.9975519346350916E-2,4.9989702299173988E-2,5.0004450246345256E-2,5.00198537963219E-2,5.0036010369978401E-2,4.9971506863464299E-2,4.9981732107853505E-2,4.9992315720910119E-2,5.0003320823783559E-2,5.0014815141641078E-2,5.0026871500200798E-2,{"$f":"GT51/GS51-1","v":4.9978737791684935E-2},4.9986368188953634E-2,4.9994265885892508E-2,5.0002478039503417E-2,5.0011055249568503E-2,5.002005193145953E-2,4.9984133706356904E-2,4.9989827716752755E-2,4.9995721123151649E-2,5.0001849145476562E-2,5.0008249576712238E-2,5.0014963062370299E-2,4.9988160268130244E-2,4.999240927673454E-2,4.9996807040327162E-2,5.0001379857621098E-2,5.000615594961566E-2,5.0011165668848445E-2,4.9991164976784797E-2,4.9994335680478841E-2,4.999761736662145E-2,5.0001029669217933E-2,5.0004593657957175E-2,5.0008331994747302E-2,4.999340715127043E-2,4.9995773194806414E-2,4.9998222043563079E-2,5.0000768354030223E-2,5.0003427854714788E-2,5.0006217463176572E-2,4.9995080304537476E-2,4.9996845891351338E-2,4.999867326224261E-2,5.0000573357054323E-2,5.0002557915972856E-2,5.0004639566979092E-2,4.999632884180083E-2,4.999764635470938E-2,4.9999009968253016E-2,5.000042784755343E-2,5.0001908755172408E-2,5.0003462116441355E-2,4.9997260522055331E-2,4.9998243673170073E-2,4.999926122328735E-2,5.0000319266260362E-2,5.0001424341880263E-2,5.0002583484664243E-2,4.9997955757612011E-2,4.9998689401613339E-2,4.9999448713565098E-2,5.0000238241303618E-2,5.0001062865496992E-2,5.0001927836073268E-2,4.9998474553871963E-2,4.999902201115769E-2,4.9999588621642443E-2,5.0000177779276012E-2,5.0000793126406595E-2,5.0001438580981938E-2,4.999886168806511E-2,4.9999270209585722E-2,4.9999693023173863E-2,5.0000132661603081E-2,{"$f":"JF51/JE51-1","v":5.0000591843029962E-2},5.0001073491290127E-2,4.9999150573802442E-2,4.999945541911055E-2,4.9999770929186838E-2,5.0000098994114506E-2,5.0000441642321647E-2,5.0000801055735788E-2,4.9999366144923396E-2,4.9999593625330352E-2,4.9999829063843926E-2,5.0000073870922979E-2,5.000032956026712E-2,5.0000597760127663E-2,4.9999527007487998E-2,4.9999696756950485E-2,4.9999872444815185E-2,5.000005512361505E-2,5.0000245922927178E-2,5.0000446057812287E-2,4.9999647045652518E-2,4.9999773715359908E-2,4.9999904816360852E-2,5.0000041134087514E-2,5.0000183511464291E-2,5.0000332855208995E-2,4.9999736620001789E-2,4.9999831142912843E-2,4.9999928972505048E-2,5.0000030694887787E-2,5.0000136939074791E-2,5.0000248381682599E-2,4.999980346177435E-2,4.999987399623973E-2,4.9999946998190437E-2,5.0000022904997055E-2,5.0000102186042561E-2,5.0000185346235959E-2,4.9999853340140898E-2,4.9999905974052794E-2,4.9999960449234271E-2,-3.2370137649385122E-2]
[null,null,null,"Depreciation",null,null,null,null,{"$f":"I43/H43-1","v":0.14999999999999991},{"$f":"J43/I43-1","v":0.14999999999999991},0.15000000000000013,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999969,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999969,0.15000000000000013,0.14999999999999969,0.14999999999999991,0.14999999999999991,0.14999999999999969,0.15000000000000013,0.14999999999999969,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999969,0.14999999999999991,5.0000000000000266E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,4.9999999999999822E-2,4.9999999999999822E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"BV43/BU43-1","v":4.9999999999999822E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000266E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"EH43/EG43-1","v":5.0000000000000044E-2},5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,{"$f":"GT43/GS43-1","v":4.9999999999999822E-2},5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,4.9999999999999822E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000266E-2,{"$f":"JF43/JE43-1","v":5.0000000000000044E-2},5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000266E-2,4.9999999999999822E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,4.9999999999999822E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000266E-2,5.0000000000000266E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,5.0000000000000044E-2,4.9999999999999822E-2,5.0000000000000266E-2,5.0000000000000044E-2]
[null,null,null,"Capital Expenditure",null,null,null,null,{"$f":"I38/H38-1","v":0.14999999999999991},{"$f":"J38/I38-1","v":0.14999999999999991},0.15000000000000013,0.14999999999999969,0.14999999999999969,0.15000000002658975,0.15000000000000013,0.15000000000000013,0.14999999999999969,0.15000000000000013,0.14999999999999969,0.15000000001149583,0.14999999999999991,0.14999999999999947,0.15000000000000036,0.14999999999999947,0.15000000000000013,0.15000000000496994,0.14999999999999969,0.15000000000000013,0.14999999999999947,0.14999999999999969,0.1500000000000008,0.15000000000214819,0.14999999999999991,0.14999999999999991,0.15000000000000036,0.14999999999999969,0.15000000000000013,0.15000000000092872,0.14999999999999969,-0.28521550980140731,0.11955617282067155,0.12144759743697464,0.12326667535808711,0.1250103946916461,0.12667658388019065,-0.2123526360751643,9.9401518930083865E-2,0.10167515761201185,0.1039418819088429,0.10619241847087491,0.10841775821451094,-0.15317176646293318,8.558399636916092E-2,8.7695467104711433E-2,8.9854709779944253E-2,9.2054152572883297E-2,9.4285601903956628E-2,-0.10601049380762972,7.5882610946283346E-2,7.7665660068662934E-2,7.9522615647729555E-2,8.1450020132123546E-2,8.344354568250556E-2,-6.8994797183783541E-2,6.8956692219276583E-2,7.0393900155961919E-2,7.1910611762585619E-2,7.3506814141689025E-2,7.5181802208053483E-2,-4.0287337868706641E-2,6.3953151734518432E-2,6.5081608122064871E-2,6.6284056740924413E-2,{"$f":"BV38/BU38-1","v":6.7562548303943037E-2},6.8918732753833867E-2,-1.8229046026862816E-2,6.0307321289582161E-2,6.1179230063792778E-2,6.2114932340494811E-2,6.3117386609937709E-2,6.4189396948351352E-2,-1.4004540664819265E-3,5.763417805733595E-2,5.830088980488668E-2,5.9020141027549045E-2,5.9795056562109039E-2,6.0628767304190756E-2,1.1368511544201931E-2,5.5665245147859421E-2,5.6171494183391513E-2,5.6719759385654767E-2,5.7312935359576933E-2,5.7954008110741695E-2,2.1017143534874716E-2,5.4210123596602378E-2,5.459267277720059E-2,5.500816460242719E-2,5.5459094522757102E-2,5.5948083382573621E-2,2.828517035989031E-2,5.3132056211166789E-2,5.3420145290989263E-2,5.3733711665018058E-2,5.407481355799737E-2,5.4445638517667261E-2,3.3747061329630901E-2,5.2331869824050914E-2,5.2548293342199903E-2,5.2784230768381235E-2,5.3041331062996022E-2,5.332136129821663E-2,3.7844378354191077E-2,5.1737127239412262E-2,5.1899425506224617E-2,5.2076566712742522E-2,5.2269845936344206E-2,5.2480659154924725E-2,4.091395429994038E-2,5.1294633319235228E-2,5.1416185596247832E-2,5.1548971242783681E-2,5.1693993316461517E-2,5.1852337587067865E-2,4.3211289205311809E-2,5.0965165352822694E-2,5.1056115076253183E-2,5.1155535199567614E-2,5.1264194912184813E-2,5.138292938733735E-2,4.4929380422354948E-2,5.0719715377967489E-2,5.0787719762509953E-2,5.0862093941383302E-2,5.094342353608039E-2,5.1032345835356319E-2,4.621356005463495E-2,5.0536781354974636E-2,{"$f":"EH38/EG38-1","v":5.0587602994180081E-2},5.0643205232368427E-2,5.0704031600400379E-2,5.0770565559951741E-2,4.7173014111709044E-2,5.0400397993618951E-2,5.0438363973911216E-2,5.0479912565350782E-2,5.0525378394727927E-2,5.0575126661723369E-2,4.788963132621249E-2,5.0298696051944258E-2,5.0327050258204498E-2,5.0358086366377064E-2,5.0392056125128093E-2,5.0429234533204026E-2,4.8424748870615986E-2,5.0222843119424265E-2,5.0244014486084732E-2,5.0267191866963046E-2,5.0292564263065387E-2,5.0320338269515874E-2,4.8824266223607138E-2,5.0166261985166827E-2,5.0182067630491156E-2,5.0199372834024425E-2,5.021831926876108E-2,5.023906187357996E-2,4.9122506119361642E-2,5.0124052233107896E-2,5.0135850681423344E-2,5.0148769593510334E-2,5.0162915043556078E-2,5.0178403081468037E-2,4.9345120774828333E-2,5.0092561324347251E-2,5.0101367752634962E-2,5.0111011107222936E-2,5.0121570740575327E-2,5.0133133491927051E-2,4.9511274604749245E-2,5.0069066029829745E-2,5.0075638771651221E-2,5.0082836496905259E-2,5.0090718530127587E-2,5.0099349806455917E-2,4.9635280838620455E-2,5.0051535542775083E-2,5.0056440919501455E-2,5.0061812922523652E-2,5.0067695882305863E-2,5.0074138329326612E-2,4.9727827164799399E-2,5.00384551722588E-2,5.0042116027158912E-2,5.004612522725993E-2,5.005051588694398E-2,5.0055324262126666E-2,4.9796892765075818E-2,5.0028695038026649E-2,5.0031427039931353E-2,5.0034419061173674E-2,5.0037695831328444E-2,5.0041284428359978E-2,{"$f":"GT38/GS38-1","v":4.9848433980261397E-2},5.0021412231733065E-2,5.0023451013669007E-2,5.0025683869911575E-2,5.0028129264695576E-2,5.0030807416962197E-2,4.9886896722496354E-2,5.0015977887848173E-2,5.0017499325162973E-2,5.0019165608145455E-2,5.002099052102138E-2,5.0022989158684972E-2,4.991559926761302E-2,5.0011922807187359E-2,5.0013058164355861E-2,5.001430162119691E-2,5.0015663467014138E-2,5.0017154969865363E-2,4.9937018136006817E-2,5.0008896905045397E-2,5.0009744146769508E-2,5.0010672061709283E-2,5.0011688329741677E-2,5.0012801361500436E-2,4.9953001552425214E-2,5.0006638964513295E-2,5.0007271200871228E-2,5.0007963641045095E-2,5.000872201689921E-2,5.0009552605824403E-2,4.9964928805964037E-2,5.000495407358585E-2,5.0005425864515951E-2,5.0005942582809215E-2,5.0006508506243108E-2,5.0007128319794258E-2,4.9973829207604625E-2,5.0003696792649155E-2,5.0004048853882876E-2,5.000443444191438E-2,5.0004856749207072E-2,5.0005319272144577E-2,4.9980470880815586E-2,5.0002758596166208E-2,5.000302131167178E-2,5.0003309046118938E-2,5.000362418194837E-2,5.0003969328431985E-2,4.9985427031070673E-2,5.0002058502797153E-2,5.0002254546260838E-2,5.0002469259651683E-2,5.0002704420877953E-2,5.0002961977141824E-2,4.9989125404207746E-2,5.0001536084179232E-2,5.0001682375446777E-2,5.0001842598729418E-2,5.000201808078053E-2,5.0002210274702419E-2,4.9991885196936536E-2,5.0001146248382478E-2,5.0001255413523404E-2,5.0001374975073842E-2,{"$f":"JF38/JE38-1","v":5.000150592310737E-2},5.0001649341990584E-2,4.9993944602191087E-2,5.0000855347477335E-2,5.0000936808377805E-2,5.0001026027309159E-2,5.000112374309662E-2,5.000123076493157E-2,4.9995481365123995E-2,5.0000638273059339E-2,5.0000699060543718E-2,5.0000765637230549E-2,5.00008385544497E-2,5.0000918416044371E-2,4.99966281229689E-2,5.0000476288962759E-2,5.0000521649578467E-2,5.0000571330208965E-2,5.000062574226849E-2,5.0000685336361483E-2,4.9997483852265878E-2,5.0000355414034248E-2,5.0000389262856437E-2,5.0000426335353954E-2,5.000046693853033E-2,5.0000511408638593E-2,4.9998122411164525E-2,5.0000265215355721E-2,5.0000290473886766E-2,5.0000318137979782E-2,5.0000348436729514E-2,5.0000381621051915E-2,4.9998598913937986E-2,5.0000197907743571E-2,5.000021675605848E-2,5.0000237399444591E-2,5.00002600088576E-2,5.0000284771533954E-2,4.9998954487804781E-2,5.0000147681783957E-2,5.0000161746692751E-2,-0.2164736907775815]
[null,null,null,"Cash Flow",null,null,null,null,{"$f":"I56/H56-1","v":1.0728810249615117},{"$f":"J56/I56-1","v":-0.36199908047083751},0.15000000000000058,0.15000000000000124,0.15000000000000147,0.14999999968675515,0.14999999999999925,0.14999999999999636,0.15000000000000324,0.14999999999999614,0.1500000000000028,0.14999999986456802,0.15000000000000102,0.15000000000000724,0.14999999999999281,0.15000000000000857,0.14999999999999702,0.14999999994145008,0.15000000000000235,0.14999999999999547,0.15000000000000635,0.14999999999999947,0.14999999999998881,0.14999999997469482,0.15000000000000102,0.15000000000000102,0.14999999999999614,0.15000000000000435,0.14999999999999813,0.14999999998905489,0.14999999999999991,5.2771168077647408,-4.3308119263183786E-2,-6.2161856197648357E-2,-8.7535603003241147E-2,-0.12333930395068171,-0.17738580666376469,1.1155874549435283,-2.4704163945794777E-2,-3.8085876471321778E-2,-5.5309565026881224E-2,-7.8196491992096995E-2,-0.10993209453960184,0.74268283933363577,-8.9525733985565958E-3,-1.8407886029055742E-2,-3.014435712524921E-2,-4.5030648501154902E-2,-6.4438484966952481E-2,0.52154342747204718,4.0353415536729109E-3,-2.6469089539011836E-3,-1.0704624912211691E-2,-2.0565697978216835E-2,-3.2854513576610511E-2,0.3802526471714085,1.4512581144176417E-2,9.7732621135460107E-3,4.1869939469434403E-3,-2.4652851302399137E-3,-1.0484188670207839E-2,0.28563568761649805,2.281622039192932E-2,1.9436008223157275E-2,1.5521533220478556E-2,{"$f":"BV56/BU56-1","v":1.095578921790441E-2},5.5857507539798235E-3,0.22026491247644531,2.9305366973580771E-2,2.6878748771747452E-2,2.4106544765589488E-2,2.0923461360494056E-2,1.7247280819080224E-2,0.17412028632889598,3.4321053768619825E-2,3.2567513152333083E-2,3.0584940336137789E-2,2.8335295093322443E-2,2.5772094217375807E-2,0.14105146561547266,3.8164996205596546E-2,3.6890085474555079E-2,3.5459980845163219E-2,3.3851599928979681E-2,3.2037402580029406E-2,0.11709584770770487,4.1091760173446401E-2,4.015987236434726E-2,3.9120762027396561E-2,3.7959894435944941E-2,3.6660253953194388E-2,9.9605868632912653E-2,4.330912827815192E-2,4.2624906394885365E-2,4.1865379779570278E-2,4.1021092134224446E-2,4.0081138486460777E-2,8.6763474600759283E-2,4.4982721472293319E-2,4.4478501712708285E-2,4.3920676184359353E-2,4.3302917982613209E-2,4.2618017080963577E-2,7.7294161390478955E-2,4.6242299670153031E-2,4.5869641878672374E-2,4.5458409299463431E-2,4.5004268692845795E-2,4.4502327717414136E-2,7.0290436059626149E-2,4.7188251774961998E-2,4.6912197541072009E-2,4.6608146474834911E-2,4.6273073578575463E-2,4.5903588180911559E-2,6.5098503443163036E-2,4.7897525090615067E-2,4.769266928502125E-2,4.746735812894709E-2,4.7219447337300657E-2,4.6946546810025858E-2,6.1243168063156661E-2,4.8428695012711298E-2,4.8276467685427038E-2,4.8109218109095186E-2,4.7925407832515088E-2,4.7723329375588763E-2,5.8376749615163037E-2,4.8826124773190704E-2,{"$f":"EH56/EG56-1","v":4.8712888171887236E-2},4.8588575940064604E-2,4.845207385796213E-2,4.8302149323071086E-2,5.6243598400439243E-2,4.9123286761207252E-2,4.9038987850774429E-2,4.8946498667440164E-2,4.8845006362105092E-2,4.8733613951049692E-2,5.4655034178948458E-2,4.9345365125464058E-2,4.9282571657782714E-2,4.9213707903062343E-2,4.9138177566041996E-2,4.9055323864641398E-2,5.3471414689718832E-2,4.9511268383414242E-2,4.9464473249591467E-2,4.941317140440038E-2,4.9356923561342914E-2,4.9295246557351735E-2,5.2589175240599584E-2,4.9635171094989161E-2,4.9600286602131227E-2,4.956205194166019E-2,4.952014245735703E-2,4.9474201445298682E-2,5.1931388164403902E-2,4.9727686704815754E-2,4.970167473580922E-2,4.9673169947161533E-2,4.9641931820751717E-2,4.9607696307048199E-2,5.1440845235097621E-2,4.9796755321022346E-2,4.977735558845886E-2,4.9756099641596441E-2,4.9732808971283404E-2,4.9707287720840654E-2,5.1074965865113509E-2,4.9848313239932551E-2,4.983384287817838E-2,4.9817989588164746E-2,4.9800620702177056E-2,4.9781590724966795E-2,5.0802036382527449E-2,4.9886796499196695E-2,4.9876001844813445E-2,4.9864176456822618E-2,4.985122163594502E-2,4.9837029176002634E-2,5.0598425262969648E-2,4.9915518840166095E-2,4.9907465570266263E-2,4.9898643835110779E-2,4.9888980150319062E-2,4.9878393973504576E-2,5.0446517047688433E-2,4.993695497910644E-2,4.9930946545239996E-2,4.9924365051591257E-2,4.9917155755627496E-2,4.990925866816398E-2,{"$f":"GT56/GS56-1","v":5.0333177241687732E-2},4.9952952674692908E-2,4.9948469668130713E-2,4.9943559247559222E-2,4.9938180614819139E-2,4.9932289067802449E-2,5.0248610487794387E-2,4.9964891358599051E-2,4.9961546392705225E-2,4.9957882601946446E-2,4.9953869570800169E-2,4.9949473976797831E-2,5.0185510570775582E-2,4.9973800721380135E-2,4.9971304835999542E-2,4.9968571104323178E-2,4.9965576845796944E-2,4.9962297214116269E-2,5.0138427278946907E-2,4.9980449321897602E-2,4.9978586953853377E-2,4.9976547137842164E-2,4.9974312958172229E-2,4.9971865884969491E-2,5.0103294581715252E-2,4.9985410775268857E-2,4.9984021103281595E-2,4.9982499037261041E-2,4.9980831959418159E-2,4.9979006048494368E-2,5.0077078901895611E-2,4.9989113180214151E-2,4.9988076216607835E-2,4.9986940469885832E-2,4.9985696527206747E-2,4.9984334078298387E-2,5.0057516847855865E-2,4.9991876023045334E-2,4.9991102242114671E-2,4.9990254754022079E-2,4.9989326536288958E-2,4.9988309897107452E-2,5.00429196147123E-2,4.9993937727448756E-2,4.9993360329826375E-2,4.9992727934301096E-2,4.9992035301450688E-2,4.9991276692564757E-2,5.0032027086475361E-2,4.9995476218911872E-2,4.9995045361275858E-2,4.9994573465311332E-2,4.9994056621767813E-2,4.9993490548899899E-2,5.0023898998774241E-2,4.99966242737786E-2,4.9996302764163003E-2,4.9995950632200747E-2,4.9995564961022865E-2,4.9995142555839589E-2,5.0017833741676787E-2,4.9997480974927511E-2,4.9997241061161102E-2,4.9996978297138117E-2,{"$f":"JF56/JE56-1","v":4.999669050639155E-2},4.9996375305099816E-2,5.001330777967028E-2,4.9998120261257606E-2,4.9997941234836585E-2,4.9997745157540185E-2,4.999753040533772E-2,4.9997295199484926E-2,5.0009930451736295E-2,4.9998597308088977E-2,4.9998463716333319E-2,4.9998317401136916E-2,4.9998157150674682E-2,4.9997981637674993E-2,5.0007410245764383E-2,4.9998953288629799E-2,4.9998853600693671E-2,4.9998744418430441E-2,4.9998624837591432E-2,4.9998493867771332E-2,5.00055296337929E-2,4.9999218927264222E-2,4.9999144538751983E-2,4.9999063065482519E-2,4.9998973832711124E-2,4.9998876101395417E-2,5.0004126294706852E-2,4.9999417151167291E-2,4.9999361641402063E-2,4.9999300844917549E-2,4.9999234258208292E-2,4.9999161329811193E-2,5.0003079102876047E-2,4.9999565069043239E-2,4.9999523646852007E-2,4.9999478279645571E-2,4.999942859170714E-2,4.9999374171532107E-2,5.0002297672993246E-2,4.9999675447720326E-2,4.9999644537871202E-2,0.63561538809481655]
[]
[null,"Capital Asset Ratios"]
[null,null,"Accumulated Depreciation to Net Plant",null,null,null,null,{"$f":"H49/H40","v":0.34955068870482886},{"$f":"I49/I40","v":0.34954821636076061},0.34954606649635328,0.34954419704904272,0.34954257144268563,0.3495411578719404,0.34953992867467537,0.34953885980748839,0.34953793035776048,0.34953712214060584,0.34953641934308011,0.34953580821479685,0.34953527679660146,0.34953481469382292,0.34953441286531983,0.34953406344923016,0.34953375960915223,0.34953349540038881,0.34953326565264503,0.34953306587199828,0.34953289214969674,0.34953274108682586,0.3495326097278077,0.34953249550257437,0.34953239617585535,0.34953230980479527,0.34953223469952566,0.34953216939059562,0.34953211260022171,0.34953206321728775,0.34953202027542057,0.34953198293466647,0.38282070765153553,0.40416263082250187,0.41313982640894831,0.40926028662644631,0.39195249888626377,0.36055942852486234,0.3853999874429499,0.40132565910692464,0.40802458067211467,0.40512960835451434,0.39221427066103998,0.36878827820963528,0.3873246857353429,0.39920866713275327,0.40420750554553331,0.40204723262927849,0.39240960878962317,0.37492877254086926,0.38876092523486205,0.39762893512693265,0.40135914531582839,0.39974711640476357,0.39255537310860306,0.37951090395368253,0.38983266926255289,0.39645011478152681,0.39923365505715724,0.39803073426388352,0.39266414468761729,0.38293016096325155,0.3906324211571886,0.3955704608898396,0.39764758150066237,{"$f":"BU49/BU40","v":0.39674994348377701},0.39274531171452759,0.38548166318878613,0.39122920833439456,0.39491404961209375,0.39646402899255301,0.39579419768373902,0.39280587979965781,0.38738563343398552,0.39167454011449604,0.39442422541007111,0.39558084388823306,0.39508100545244113,0.39285107663728952,0.38880640534565591,0.39200685354538573,0.39405871104884443,0.39492179756527884,0.39454881042865597,0.39288480321338226,0.3898666072212274,0.3922548309440001,0.39378595860478188,0.39443000705197151,0.39415167830787301,0.39290997050371823,0.39065774618430238,0.39243987549684545,0.39358242653153436,0.39406302539900467,0.39385533220482938,0.39292875072324301,0.39124810625941336,0.39257795859122846,0.3934305477647545,0.39378917803926522,0.39363419417999324,0.39294276481219337,0.39168864203701004,0.39268099832226216,0.3933172134905516,0.39358482892309005,0.39346917758106981,0.39295322234112962,0.39201737661701391,0.39275788815601709,0.39323264171016731,0.39343234046630399,0.39334603965424569,0.39296102591022597,0.39226268342201348,0.39281526453380389,0.39316953294551793,0.39331855123203563,0.39325415223733473,0.39296684905362972,0.39244573513679926,0.39285807967030728,0.39312244021366982,0.39323363995344907,0.39318558443207469,0.39297119437289069,0.39258233114474972,0.39289002898437186,{"$f":"EG49/EG40","v":0.39308729889209187},0.39317027785001674,0.39313441808007343,0.39297443691702411,0.39268426118899918,0.39291387005443673,0.39306107589687012,0.39312299607287016,0.39309623696041818,0.39297685655337872,0.39276032295739594,0.39293166062798951,0.39304150789408787,0.39308771368278123,0.39306774562106905,0.3929786621232792,0.39281708142006766,0.39294493622788823,0.39302690594912904,0.39306138542006563,0.39304648494497491,0.39298000946733752,0.39285943545880153,0.39295484268493114,0.39301600975297901,0.39304173886505966,0.39303061990112964,0.39298101487621784,0.39289104069461389,0.39296223503570193,0.39300787884364624,0.39302707830322253,0.39301878116114314,0.39298176512780325,0.39291462500819047,0.39296775132166378,0.39300181143391288,0.39301613836625571,0.39300994691108782,0.39298232497708718,0.39293222398610012,0.39297186765918024,0.39299728383935167,0.39300797481685251,0.39300335465767861,0.39298274274524247,0.39294535661438118,0.39297493933361277,0.39299390527858019,0.39300188305059625,0.39299843541668567,0.39298305449027171,0.39295515638380224,0.3929772314643673,0.39299138414451373,0.39299733728082309,0.392994764603317,0.39298328711921238,0.39296246912262778,0.39297894188762733,0.39298950283545619,0.39299394515742841,0.39299202538586286,0.39298346071050938,{"$f":"GS49/GS40","v":0.39296792600093089},0.39298021823179879,0.39298809897367165,0.39299141390272413,0.39298998133962387,0.3929835902470078,0.39297199800753807,0.39298117065947064,0.39298705139039303,0.39298952504149071,0.3929884560408487,0.39298368690913726,0.39297503660156335,0.39298188137566331,0.39298626966762101,0.39298811554415602,0.39298731783941798,0.39298375903990618,0.39297730404720888,0.39298241172302883,0.39298568633405256,0.39298706375554321,0.39298646849598562,0.39298381286499623,0.39297899605006037,0.39298280747639819,0.39298525104156196,0.39298627889468607,0.39298583470283938,0.39298385303010747,0.39298025864863956,0.392983102793656,0.3929849262196039,0.39298569321943044,0.3929853617566354,0.39298388300193177,0.39298120081913918,0.39298332316394075,0.39298468383245766,0.39298525617953756,0.39298500883689658,0.39298390536736888,0.39298190388127235,0.39298348760764029,0.39298450295943732,0.39298493005364055,0.39298474548275358,0.39298392205680216,0.39298242851706089,0.39298361031806073,0.39298436798920466,0.39298468669347492,0.39298454896383722,0.39298393451071434,0.39298282000836382,0.39298370188646564,0.39298426727233882,0.39298450509437227,0.39298440231839604,0.3929839438040153,0.39298311214520176,0.39298377021621927,0.39298419211586288,0.39298436958232597,{"$f":"JE49/JE40","v":0.39298429288931014},0.39298395073881964,0.39298333014220832,0.39298382120493375,0.39298413603294374,0.39298426846115098,0.39298421123164168,0.39298395591367768,0.39298349281493122,0.3929838592534976,0.39298409418300595,0.3929841930029731,0.39298415029743222,0.39298395977523648,0.39298361420382166,0.39298388764592179,0.39298406295393801,0.39298413669491905,0.39298410482738683,0.39298396265679092,0.39298370478608063,0.39298390883278583,0.39298403965032658,0.39298409467698198,0.39298407089693876,0.39298396480705117,0.39298377237995669,0.39298392464274978,0.39298402226081292,0.39298406332255037,0.39298404557751598,0.39298396641160827,0.39298382281954763,0.39298393644038804,0.39298400928448962,0.39298403992539044,0.39298402668377258,0.39298396760895343,0.39298386045834699,0.39298394524396746,0.3929839996013576,0.39298402246606956,0.41263321321421903]
[null,null,"Net Plant Depreciation Rate",null,null,null,null,{"$f":"H43/G51","v":0.25623425576226394},{"$f":"I43/H51","v":0.25623313573013229},{"$f":"J43/I51","v":0.25623216179710734},0.25623131490484291,0.25623057848133751,0.25622993811651273,0.25622938128013645,0.25622889707446633,0.25622847602754517,0.25622810990091238,0.25622779153077785,0.25622751468782573,0.25622727395531014,0.25622706462215084,0.25622688259359472,0.25622672430810395,0.25622658666870568,0.25622646698239271,0.25622636290742873,0.25622627240713769,0.25622619371128441,0.25622612528014693,0.2562260657748397,0.25622601403111678,0.25622596903659201,0.2562259299107621,0.25622589588831102,0.25622586630357824,0.25622584057772924,0.25622581820743001,0.25622579875499901,0.25622578183977096,0.2562257671308788,0.27004578528951245,0.27971838506325236,0.28399723505995966,0.28213215210279108,0.27410139234416719,0.26064449786503247,0.27117908112830674,0.27839286784538125,0.28154322160182932,0.28017307468547203,0.27421944711985369,0.26404241384164162,0.27203098082497856,0.27741190251739861,0.27973945327940702,0.2787288156546584,0.27430760768723,0.26663627974711712,0.27267017693642465,0.27668438340707308,0.27840844032369955,0.27766075136267671,0.27437343140161558,0.26860531108225233,0.27314911544876325,0.27614397873066709,0.27742344102601729,0.27686906317859727,0.27442257065646453,0.27009368490094221,0.27350760436445692,0.27574209379646286,0.27669294842691816,{"$f":"BV43/BU51","v":0.27628122843314568},0.2744592505942352,0.27121512359014982,0.27377572798896005,0.2754429623755445,0.27615034508789893,0.27584420081326511,0.27448662811766922,0.27205804460791549,0.2739761487182138,0.27522016840836555,0.27574683062468536,0.27551898381257278,0.27450706120597052,0.27269046685759807,0.27412589704102536,0.27505415079925594,0.27544648938935706,0.27527680106577329,0.27452231067318322,0.27316430904987049,0.27423774824166375,0.27493039633836064,0.27522279605583172,0.27509635778336183,0.27453369116431425,0.27351897168299255,0.274321272817175,0.27483812138457681,0.27505610922062534,0.27496186227771441,0.2745421840767906,0.27378422700675809,0.27438363329740689,0.27476930473911904,0.27493185642512652,0.27486158531198557,0.27454852196120288,0.27398250005518843,0.27443018612334663,0.27471797514741425,0.2748392101910801,0.27478680473644612,0.27455325157878507,0.27413064166091872,0.274464934852028,0.27467968470883941,0.274770116815646,0.27473102882519257,0.2745567809984118,0.27424129162435518,0.27449087062226635,0.27465111874764048,0.27471858090457479,0.27468942273150915,0.27455941476479789,0.27432391854609722,0.27451022748711312,0.27462980625836086,0.27468013660790297,0.27465838383335245,0.27456138015474679,0.27438560847393439,0.27452467365649041,{"$f":"EH43/EG51","v":0.2746139047056021},0.2746514558914,0.27463522669944007,0.27456284677731863,0.27443166052795814,0.27453545460116424,0.27460203992180765,0.274630057801101,0.27461794903353859,0.27456394120387029,0.27446603535258329,0.27454350005977435,0.27459318690541346,0.27461409238888584,0.27460505758952508,0.27456475788749746,0.2744916919870925,0.27454950401209938,0.27458658102017647,0.27460217996183617,0.27459543858405205,0.27456536731255921,0.27451084048817037,0.27455398442485762,0.2745816518139782,0.27459329139868638,0.27458826117310564,0.27456582207668562,0.27452513113520122,0.27455732787311654,0.27457797367971992,0.27458665899090562,0.27458290552300235,0.27456616142965973,0.27453579600548811,0.27455982285874009,0.27457522906350618,0.27458170999484294,0.27457890919054856,0.27456641466062015,0.27454375483578713,0.2745616846849705,0.27457318102437772,0.27457801709401108,0.27457592714153051,0.27456660362576601,0.27454969413815217,0.27456307402482083,0.27457165276595269,0.2745752614592693,0.27457370193284031,0.27456674463463659,0.27455412630445003,0.2745641107807692,0.2745705123670697,0.27457320519823342,0.27457204147135339,0.27456684985772117,0.27455743374841685,0.27456488442912153,0.27456966139003675,0.27457167080465456,0.27457080242251075,0.27456692837685948,{"$f":"GT43/GS51","v":0.27455990186594692},0.27456546174027424,0.27456902638130931,0.27457052582771468,0.27456987783247305,0.27456698696907855,0.27456174364215952,0.27456589254032665,0.27456855252993345,0.27456967143451477,0.27456918789320822,0.27456703069151084,0.27456311802002559,0.2745662140108393,0.27456819893580653,0.27456903387661852,0.27456867305216509,0.2745670633178719,0.27456414361091458,0.27456645389757578,0.27456793507901822,0.27456855812302899,0.27456828887110973,0.27456708766416976,0.27456490892761837,0.27456663290502498,0.27456773818535046,0.27456820310944963,0.2745680021899915,0.27456710583175503,0.27456548002150594,0.27456676648329192,0.27456759126044833,0.27456793819344888,0.27456778826451722,0.27456711938868844,0.27456590618210563,0.27456686616153603,0.27456748162292655,0.27456774050938354,0.27456762863025197,0.27456712950508189,0.27456622419056853,0.27456694054302372,0.27456739980977696,0.27456759299467576,0.27456750950882625,0.2745671370540908,0.27456646149385971,0.27456699604766133,0.27456733875957678,0.27456748291703276,0.27456742061865164,0.27456714268727778,0.27456663857349656,0.27456703746609101,0.27456729320299506,0.27456740077545833,0.27456735428747225,0.27456714689084877,0.27456677071319674,0.27456706837316908,0.27456725920798231,0.27456733948018275,{"$f":"JF43/JE51","v":0.27456730479014585},0.27456715002761833,0.27456686931795848,0.27456709143651131,0.274567233840386,0.27456729374072242,0.27456726785449048,0.27456715236832424,0.27456694289839617,0.27456710864673489,0.27456721491069802,0.27456725960924278,0.27456724029254231,0.27456715411499505,0.27456699780527732,0.27456712148927015,0.27456720078507518,0.2745672341398126,0.27456721972539572,0.27456715541838755,0.27456703877765171,0.27456713107256847,0.2745671902443188,0.27456721513413473,0.27456720437787624,0.27456715639099921,0.27456706935187608,0.2745671382237736,0.27456718237864464,0.27456720095180698,0.27456719292532206,0.27456715711677687,0.2745670921668375,0.27456714356011297,0.27456717650915752,0.27456719036873645,0.27456718437925026,0.27456715765836331,0.27456710919171551,0.27456714754217182,0.27456717212925608,0.27456718247148687]
[null,null,"Capital Expenditures to Depreciation",null,null,null,null,{"$f":"H38/H43","v":1.5854214393397248},{"$f":"I38/I43","v":1.5854214393397246},1.5854214393397248,1.5854214393397248,1.5854214393397246,1.5854214393397243,1.5854214393763817,1.5854214393763821,1.5854214393763824,1.5854214393763819,1.5854214393763824,1.5854214393763819,1.5854214393922308,1.5854214393922308,1.5854214393922299,1.5854214393922308,1.5854214393922299,1.5854214393922303,1.585421439399082,1.5854214393990818,1.5854214393990822,1.5854214393990815,1.5854214393990813,1.5854214393990826,1.5854214394020441,1.5854214394020441,1.5854214394020438,1.5854214394020441,1.5854214394020438,1.5854214394020441,1.5854214394033246,1.5854214394033248,0.98542143940332561,1.0506996717274517,1.1221948785586369,1.2004991527070785,1.2862609767752162,1.3801905936109502,1.0353366502585897,1.0840482722840747,1.1373990964072258,1.1958309513992478,1.2598277449625348,1.3299194712455382,1.0725841491251513,1.108933511475712,1.1487447178596593,1.1923474677087456,1.2401028604010451,1.2924063857302628,1.1003788062655844,1.1275032601094965,1.1572109952718761,1.1897480385449599,1.2253838478443821,1.2644135437434187,1.1211196073680119,1.141360292451699,1.1635286618290701,1.1878083044804773,1.2144002940513128,1.2435248540572197,1.1365967124892211,1.1517006233371421,1.1682430018848646,{"$f":"BU38/BU43","v":1.1863608450561798},1.2062041971011379,1.2279373921978132,1.1481459666260316,1.1594167374501765,1.1717609150194792,1.1852807285477625,1.2000881433645902,1.2163057881638382,1.1567641978825889,1.1651746206035289,1.1743860359645582,1.1844747289790196,1.1955242498997227,1.2076261061461047,1.1631952547380058,1.1694712416645938,1.1763449416318097,1.1838732796911406,1.1921186023276278,1.2011491937865613,1.1679942083801642,1.1726774464538747,1.1778067072012706,1.1834244689722295,1.1895772556738133,1.1963160220612048,1.1715752614756876,1.175069965832406,1.1788974991754768,1.1830895595036026,1.1876808636725458,1.1927094349051544,1.1742474984317408,1.1768553006294173,1.1797114649411566,1.1828396449016341,1.186265746763141,1.1900181440399973,1.1762415627918088,1.1781875449430985,1.1803188587278424,1.182653154777801,1.185209764737303,1.18800986135959,1.1777295643191759,1.1791816861620483,1.1807721053232882,1.1825139929760757,1.1844217746910506,1.1865112499026715,1.178839933969116,1.17992352964606,1.1811103249112838,1.1824101482970055,1.1838337643861414,1.1853929629599431,1.1796685088978598,1.1804771046757243,1.1813627095752894,1.1823326577986237,1.1833949820432368,1.1845584800254214,1.1802868042669554,{"$f":"EG38/EG43","v":1.1808901908860534},1.1815510428974463,1.1822748331956383,1.1830675559031887,1.1839357760114506,1.1807481857910438,1.1811984421763388,1.181691580122139,1.1822316835865863,1.1828232254762234,1.1834711046886779,1.1810924757880419,1.1814284640351835,1.1817964511630055,1.1821994846839521,1.1826409023497557,1.183124359793249,1.1813493902847101,1.1816001098878159,1.1818747075483604,1.1821754573670522,1.1825048500256223,1.1828656134135758,1.1815411038377435,1.1817281946658198,1.1819331036679981,1.1821575278132415,1.1824033256866058,1.18267253288124,1.1816841634427615,1.1818237734992405,1.1819766797515758,1.1821441485041333,1.1823275666616981,1.1825284532152192,1.1817909167226619,1.1818950958963319,1.1820091968960664,1.1821341646576808,1.1822710341108777,1.1824209387500924,1.1818705776637652,1.1819483177671666,1.1820334616899393,1.1821267145577403,1.1822288486510444,1.1823407098008538,1.1819300218845266,1.1819880327466219,1.1820515684527244,1.1821211551784574,1.1821973692114023,1.1822808417236761,1.1819743800772997,1.1820176686757677,1.1820650799978973,1.1821170066840414,1.1821738787688643,1.1822361672427197,1.182007480843714,1.1820397834623908,1.1820751625209385,1.1821139110136343,1.1821563498389682,{"$f":"GS38/GS43","v":1.1822028304571923},1.1820321811452534,1.1820562858566617,1.1820826862548681,1.1821116009767145,1.1821432694815941,1.1821779540345578,1.1820506128905639,1.1820686001973482,1.182088300580967,1.1821098771915977,1.1821335087175282,1.1821593908649746,1.1820643669427011,1.1820777893479677,1.1820924900775436,1.1821085908766034,1.1821262250850992,1.1821455387420212,1.1820746304281724,1.1820846464336425,1.1820956163443936,1.1821076310085499,1.1821207899264368,1.1821352020745977,1.1820822891990537,1.1820897632965486,1.1820979492128501,1.182106914740229,1.1821167341273593,1.1821274886942159,1.1820880042918052,1.1820935815784317,1.1820996900352114,1.1821063802497795,1.1821137076276422,1.1821217328510145,1.1820922689820081,1.182096430839161,1.18210098906366,1.182105981404777,1.182111449206956,1.1821174377521975,1.1820954513595003,1.1820985570013862,1.1821019584186887,1.182105683780496,1.1821097639386675,1.18211423268333,1.1820978260985835,1.1821001435763754,1.1821026817663358,1.1821054616886753,1.1821085063655232,1.1821118410115947,1.1820995981654494,1.1821013275030599,1.1821032215394873,1.1821052959603389,1.1821075679450799,1.1821100563093208,1.1821009205090292,1.1821022109673793,1.1821036243265237,{"$f":"JE38/JE43","v":1.1821051722913027},1.1821068676812971,1.1821087245370057,1.182101907262167,1.1821028702220568,1.1821039248924115,1.1821050800075632,1.1821063451336804,1.1821077307479995,1.1821026435925526,1.1821033621680486,1.182104149179305,1.1821050111440161,1.1821059552006041,1.1821069891673424,1.1821031930536228,1.1821037292657217,1.182104316545638,1.1821049597569773,1.1821056642265382,1.1821064357884379,1.1821036030699335,1.1821040031996577,1.1821044414369728,1.1821049214111781,1.1821054470972108,1.1821060228485798,1.1821039090304171,1.1821042076133779,1.1821045346328103,1.1821048927969517,1.182105285071964,1.1821057147064995,1.1821041373428416,1.1821043601500436,1.1821046041769785,1.1821048714445752,1.1821051641662295,1.182105484766135,1.1821043077130868,1.1821044739752518,1.1821046560719077,0.88210485551110318]
[null,null,"Retirements as Percent of Depreciation",null,null,null,null,{"$f":"H48/H43","v":0.68542143933972544},{"$f":"I48/I43","v":0.68542143933972532},0.68542143933972544,0.68542143933972532,0.68542143933972532,0.68542143933972532,0.68542143937638256,0.68542143937638267,0.68542143937638267,0.68542143937638278,0.68542143937638278,0.68542143937638267,0.68542143939223077,0.68542143939223088,0.68542143939223099,0.68542143939223088,0.68542143939223088,0.68542143939223077,0.68542143939908262,0.68542143939908262,0.6854214393990824,0.68542143939908262,0.6854214393990824,0.68542143939908251,0.68542143940204459,0.68542143940204459,0.68542143940204459,0.68542143940204425,0.68542143940204414,0.68542143940204459,0.68542143940332501,0.68542143940332512,0.68542143940332501,0.75069967172745122,0.82219487855863671,0.90049915270707859,0.98626097677521585,1.0801905936109504,0.73533665025858896,0.78404827228407481,0.83739909640722532,0.89583095139924795,0.9598277449625342,1.0299194712455377,0.77258414912515083,0.80893351147571146,0.84874471785965944,0.89234746770874507,0.94010286040104529,0.99240638573026274,0.80037880626558411,0.82750326010949637,0.85721099527187639,0.88974803854495987,0.92538384784438221,0.96441354374341837,0.82111960736801193,0.84136029245169863,0.86352866182906973,0.8878083044804771,0.91440029405131285,0.94352485405721909,0.83659671248922107,0.8517006233371418,0.86824300188486392,{"$f":"BU48/BU43","v":0.88636084505617929},0.90620419710113753,0.92793739219781246,0.84814596662603103,0.85941673745017644,0.8717609150194785,0.88528072854776185,0.9000881433645902,0.91630578816383723,0.85676419788258829,0.86517462060352812,0.87438603596455811,0.88447472897901913,0.89552424989972168,0.90762610614610395,0.86319525473800596,0.869471241664594,0.87634494163180909,0.88387327969114038,0.89211860232762741,0.90114919378656111,0.86799420838016383,0.87267744645387391,0.87780670720127096,0.88342446897222948,0.88957725567381285,0.89631602206120409,0.87157526147568776,0.87506996583240548,0.87889749917547633,0.88308955950360235,0.88768086367254528,0.89270943490515409,0.87424749843174066,0.87685530062941697,0.87971146494115637,0.88283964490163358,0.88626574676314074,0.89001814403999724,0.87624156279180898,0.87818754494309792,0.88031885872784199,0.88265315477780038,0.88520976473730228,0.8880098613595897,0.87772956431917593,0.87918168616204861,0.88077210532328831,0.88251399297607547,0.88442177469105032,0.88651124990267138,0.87883993396911642,0.87992352964606024,0.88111032491128349,0.88241014829700481,0.88383376438614081,0.88539296295994285,0.87966850889785986,0.88047710467572404,0.8813627095752895,0.88233265779862335,0.88339498204323619,0.88455848002542092,0.88028680426695527,{"$f":"EG48/EG43","v":0.88089019088605303},0.88155104289744546,0.8822748331956376,0.88306755590318831,0.88393577601145013,0.8807481857910433,0.8811984421763388,0.88169158012213855,0.88223168358658577,0.88282322547622316,0.88347110468867784,0.88109247578804195,0.88142846403518305,0.88179645116300487,0.88219948468395215,0.88264090234975512,0.88312435979324933,0.88134939028470993,0.88160010988781623,0.88187470754836084,0.88217545736705227,0.88250485002562229,0.8828656134135755,0.88154110383774309,0.8817281946658192,0.88193310366799793,0.8821575278132413,0.8824033256866054,0.88267253288123937,0.88168416344276057,0.88182377349924057,0.88197667975157534,0.88214414850413292,0.88232756666169798,0.88252845321521922,0.8817909167226613,0.88189509589633153,0.88200919689606627,0.88213416465768013,0.88227103411087771,0.88242093875009231,0.88187057766376487,0.88194831776716609,0.88203346168993957,0.8821267145577395,0.88222884865104434,0.88234070980085355,0.88193002188452652,0.88198803274662108,0.88205156845272381,0.88212115517845735,0.88219736921140235,0.8822808417236756,0.88197438007729956,0.88201766867576714,0.88206507999789718,0.88211700668404092,0.88217387876886411,0.88223616724271881,0.88200748084371416,0.88203978346238987,0.88207516252093776,0.88211391101363446,0.88215634983896829,{"$f":"GS48/GS43","v":0.88220283045719228},0.88203218114525295,0.88205628585666118,0.88208268625486819,0.88211160097671437,0.88214326948159383,0.88217795403455768,0.8820506128905633,0.88206860019734756,0.88208830058096666,0.88210987719159784,0.88213350871752749,0.88215939086497441,0.88206436694270085,0.88207778934796743,0.88209249007754331,0.8821085908766032,0.88212622508509875,0.88214553874202117,0.8820746304281718,0.88208464643364182,0.88209561634439304,0.88210763100854961,0.8821207899264365,0.88213520207459695,0.8820822891990534,0.88208976329654787,0.88209794921285001,0.88210691474022884,0.88211673412735925,0.88212748869421564,0.88208800429180434,0.88209358157843099,0.88209969003521072,0.88210638024977961,0.88211370762764174,0.88212173285101425,0.88209226898200843,0.88209643083916078,0.88210098906365964,0.88210598140477725,0.88211144920695539,0.88211743775219731,0.88209545135950029,0.88209855700138629,0.88210195841868877,0.8821056837804957,0.88210976393866725,0.88211423268332989,0.88209782609858289,0.88210014357637467,0.88210268176633599,0.88210546168867465,0.88210850636552296,0.88211184101159379,0.88209959816544947,0.88210132750305914,0.88210322153948728,0.88210529596033815,0.88210756794507983,0.88211005630932082,0.88210092050902889,0.8821022109673794,0.88210362432652345,{"$f":"JE48/JE43","v":0.88210517229130181},0.88210686768129665,0.88210872453700528,0.88210190726216708,0.88210287022205702,0.88210392489241152,0.88210508000756316,0.88210634513368047,0.88210773074799964,0.88210264359255208,0.88210336216804819,0.88210414917930513,0.88210501114401607,0.88210595520060364,0.88210698916734209,0.88210319305362239,0.88210372926572123,0.88210431654563803,0.88210495975697711,0.88210566422653802,0.88210643578843784,0.8821036030699333,0.88210400319965721,0.88210444143697275,0.88210492141117758,0.88210544709721039,0.88210602284857942,0.8821039090304168,0.88210420761337793,0.88210453463280991,0.8821048927969517,0.88210528507196317,0.88210571470649934,0.88210413734284077,0.88210436015004301,0.88210460417697811,0.88210487144457517,0.88210516416622897,0.88210548476613437,0.88210430771308668,0.8821044739752516,0.88210465607190758,0.88210485551110318]
[null,null,"Retirements as Percent of Gross Plant",null,null,null,null,{"$f":"H48/H40","v":9.9336440484018171E-2},{"$f":"I48/I40","v":9.9336440484018171E-2},9.9336440484018171E-2,9.9336440484018171E-2,9.9336440484018171E-2,9.9336440484018157E-2,9.9336440489330824E-2,9.9336440489330824E-2,9.9336440489330824E-2,9.9336440489330852E-2,9.9336440489330852E-2,9.9336440489330838E-2,9.9336440491627653E-2,9.9336440491627653E-2,9.9336440491627681E-2,9.9336440491627653E-2,9.9336440491627681E-2,9.9336440491627653E-2,9.9336440492620665E-2,9.9336440492620678E-2,9.9336440492620623E-2,9.9336440492620678E-2,9.9336440492620637E-2,9.9336440492620651E-2,9.9336440493049946E-2,9.9336440493049918E-2,9.9336440493049932E-2,9.9336440493049891E-2,9.9336440493049863E-2,9.9336440493049946E-2,9.933644049323552E-2,9.9336440493235506E-2,0.10879705387354363,0.11915867805197637,0.13050712358073599,0.142936373445568,0.15654936139289138,0.17145882438269056,0.11672010321564903,0.12445210671175791,0.13292049149321036,0.14219538911099175,0.15235361031151334,0.16347928115008534,0.12263240462303979,0.12840214467868435,0.13472138378724752,0.14164245519186427,0.14922267625413418,0.15752482313178776,0.12704425496279112,0.13134972382690419,0.13606523734474227,0.14122984738808886,0.14688632505466387,0.15308151487990768,0.13033644561397012,0.1335492527701109,0.13706804156016977,0.14092195309213923,0.14514290381766867,0.14976584985035221,0.13279312896654302,0.13519057513287966,0.13781634950553395,{"$f":"BU48/BU40","v":0.14069219762796498},0.14384193604779957,0.14729164955520832,0.1346263439088938,0.13641535515082165,0.13837474841579023,0.14052075056313676,0.14287113386739528,0.14544536320060905,0.13599431712422033,0.13732930485770287,0.13879143428008858,0.14039281412365384,0.1421467063332891,0.14406763589620691,0.13701511979968348,0.13801130820072918,0.13910237168758868,0.14029734598272067,0.14160612735359165,0.1430395545692954,0.13777685847304186,0.13852022959585297,0.1393343979684557,0.14022610618606815,0.14120273899584329,0.14227238445415935,0.13834527959931553,0.13889999457657229,0.1395075395516629,0.14017294595295274,0.14090172439246748,0.14169991030240539,0.13876944419551437,0.13918338105228836,0.13963674046685021,0.14013327696851322,0.14067710266081598,0.14127272127619003,0.13908596234790616,0.13939484840366631,0.13973315217902252,0.14010367536155557,0.14050948646623845,0.14095394624755392,0.13932215306653586,0.13955264859715055,0.13980509608306163,0.14008158618667862,0.14038440868111909,0.14071607141312245,0.13949840221732007,0.13967040153112067,0.13985878173194977,0.14006510290428645,0.14029107371208582,0.14053856554919728,0.13962992204727934,0.13975827058344825,0.13989884278972847,0.14005280282517829,0.14022142572114857,0.14040610794054298,0.13972806416935796,{"$f":"EG48/EG40","v":0.139823839823183},0.13992873696784844,0.14004362431676787,0.14016945331796637,0.1403072660335635,0.13980129933191163,0.13987276859941886,0.1399510444638315,0.1400367751724739,0.14013067071051158,0.1402335086807425,0.13985594853778441,0.13990928000558459,0.13996769066079437,0.14003166423554794,0.14010173053170716,0.14017846980845228,0.13989672861662061,0.13993652537901843,0.13998011230926363,0.14002785037572257,0.14008013492470192,0.14013739895453578,0.13992715933932429,0.13995685629616175,0.13998938153460283,0.1400250044148002,0.14006401995025483,0.14010675125099037,0.13994986721313654,0.13997202753956198,0.13999629837326594,0.14002288071494173,0.14005199470820601,0.14008388146273318,0.1399668121782002,0.13998334855497327,0.14000145982477241,0.1400212959774095,0.14004302128744089,0.14006681567461782,0.13997945677202614,0.13999179647097873,0.14000531137935548,0.14002011342186341,0.14003632518270542,0.14005408092077037,0.13998889236262324,0.13999810043597155,0.14000818546868629,0.14001923098070751,0.14003132844625432,0.14004457805137707,0.13999593334560312,0.14000280455170905,0.1400103301583964,0.14001857248953029,0.1400275998045816,0.14003748686392362,0.14000118743551018,0.14000631483529996,0.14001193055887898,0.14001808111327532,0.14002481743475687,{"$f":"GS48/GS40","v":0.14003219531066546},0.14000510811829411,0.14000893426296207,0.14001312480236003,0.14001771444074831,0.14002274118755453,0.14002824667215202,0.14000803379215288,0.14001088892021388,0.14001401596523277,0.14001744082406314,0.14002119185992498,0.14002530013729753,0.14001021697503185,0.14001234751555036,0.14001468096468941,0.14001723664707988,0.1400200357277934,0.14002310138762239,0.14001184609970982,0.1400134359418479,0.14001517719752268,0.14001708428707135,0.14001917300419622,0.14002146064676141,0.14001306177762751,0.14001424814230917,0.14001554749410317,0.14001697059368709,0.14001852922656494,0.14002023630066912,0.14001396893520704,0.14001485421879856,0.14001582381511279,0.14001688575393326,0.14001804882978439,0.14001932267476416,0.14001464587016008,0.14001530648240645,0.14001603001010468,0.14001682244520272,0.14001769035031036,0.14001864091304717,0.14001515100944448,0.14001564396847402,0.14001618387598233,0.14001677520325326,0.14001742284740748,0.14001813217195713,0.14001552795215602,0.14001589580577373,0.1400162986930692,0.14001673995058325,0.14001722323262267,0.14001775254152279,0.14001580923261103,0.14001608373064428,0.14001638437134717,0.14001671364449808,0.14001707427699681,0.14001746925544772,0.14001601912841724,0.14001622396307609,0.14001644830579735,{"$f":"JE48/JE40","v":0.14001669401449232},0.14001696312401529,0.14001725786301672,0.14001617575589953,0.14001632860667571,0.14001649601466851,0.14001667936627987,0.14001688017994926,0.14001710011873011,0.14001629263373841,0.14001640669334095,0.14001653161576269,0.14001666843555813,0.14001681828581009,0.14001698240751459,0.14001637984978135,0.14001646496281286,0.1400165581818473,0.14001666027888524,0.14001677209945046,0.14001689456959332,0.14001644493173543,0.14001650844439001,0.1400165780058687,0.14001665419225037,0.14001673763447783,0.14001682902358401,0.14001649349689158,0.14001654089101237,0.1400165927988587,0.14001664965030977,0.14001671191618462,0.14001678011214275,0.14001652973695883,0.14001656510318139,0.14001660383761558,0.14001664626104365,0.14001669272479825,0.14001674361367211,0.14001655677985503,0.14001658317067481,0.14001661207490596,0.14701747591851719]
[null,null,"Retirements as Percent of Net Plant",null,null,null,null,{"$f":"H39/H51","v":0.15271972582493784},{"$f":"I39/I51","v":0.15271914534269804},0.15271864057911988,0.15271820165698158,0.15271781998760775,0.15271748810274641,0.1527171995153076,0.15271694856349302,0.1527167303451942,0.1527165405906587,0.15271637558709808,0.15271623210603083,0.15271610734309632,0.15271599885068335,0.15271590450957997,0.15271582247393256,0.15271575113865873,0.15271568910803993,0.1527156351697059,0.15271558826551024,0.15271554747927646,0.15271551201300407,0.1527154811727805,0.15271545435520492,0.15271543103614085,0.1527154107581257,0.15271539312507343,0.15271537779198777,0.15271536445887232,0.1527153528648609,0.15271534278335494,0.15271533401658099,0.1762811151027989,0.19998523794582507,0.22238197351534494,0.24196167992379808,0.2574623875702905,0.26813879511453098,0.189912302035325,0.20787947338131424,0.22453718035138198,0.23903591623994191,0.25066993671802096,0.25899278404778953,0.20015887986318689,0.21372169945576858,0.22612131747413874,0.2368790026922781,0.24559749201574543,0.25201099684609501,0.20784707687676302,0.21805450408641791,0.22729026306854214,0.23528391324367751,0.24181023018732734,0.24671104755156026,0.21360770898115067,0.22127293209867596,0.22815532646591669,0.23410157480351293,0.2389829326691317,0.24270486155041712,0.21791958347819732,0.22366639349212958,0.22879687251672501,{"$f":"BU39/BU51","v":0.23322367914967843},0.23687249983021791,0.23968633762747713,0.22114455186089699,0.22544789721752589,0.22927340715883002,0.2325710048206118,0.23529729474365679,0.2374174866578746,0.22355519551954395,0.22677476646204456,0.22962778872353243,0.23208531289161913,0.23412164769395585,0.23571522534964276,0.22535635573963075,0.22776349906707571,0.22989155968247882,0.23172362760084819,0.23324424771953423,0.23443980654433696,0.22670169256474432,0.22850052974201143,0.23008801557380626,0.23145414646758178,0.23258945483424071,0.23348517776873429,0.22770631912759312,0.22905008141851821,0.23023440621613742,0.23125328556106378,0.23210080292936416,0.23277120245442612,0.22845638573416194,0.22945992505786289,0.23034352969022831,0.23110352797517458,0.23173614365586861,0.23223752018910215,0.22901631920568405,0.22976562299661588,0.23042489509435535,0.23099184770660527,0.23146401832182636,0.23183877437688363,0.22943427398910624,0.22999366510169267,0.23048557549299273,0.2309085497551866,0.23126094809912134,0.23154094305983819,0.22974622725028368,0.23016379221872671,0.23053083626666343,0.23084641356964725,0.23110941057069245,0.23131854004982003,0.22997904999123914,0.23029072064001579,0.23056459949262098,0.23080005885176788,0.23099632903958925,0.23115249216433681,0.23015280730047685,{"$f":"EG39/EG51","v":0.2303854237486497},0.23058978797558605,0.2307654750722806,0.23091194480520791,0.23102853601037285,0.23028247959551879,0.23045608552146832,0.23060858058255898,0.23073967192281322,0.2308489754029189,0.23093601090711283,0.23037924969445805,0.23050881044625193,0.23062260200749429,0.23072041933055815,0.23080198633834556,0.23086695214730177,0.2304514647276508,0.23054815238200696,0.23063306394855873,0.23070605392742138,0.23076692219276179,0.23081541102501402,0.23050535475518047,0.23057750870695001,0.23064087021871854,0.2306953348980986,0.2307407566860421,0.23077694556063091,0.23054556946941757,0.23059941416192928,0.23064669504845425,0.23068733655845686,0.23072123152559487,0.23074823942945935,0.23057557894649519,0.23061575996735045,0.23065104144276188,0.23068136827754429,0.23070666151880134,0.23072681701920997,0.23059797283568695,0.23062795724612334,0.23065428468703811,0.23067691476762242,0.23069578913789257,0.23071083047758512,0.23061468369846966,0.23063705892479133,0.23065670478901446,0.23067359155297382,0.23068767599010981,0.23069890062342713,0.2306271537117561,0.23064385067153687,0.23065851067472271,0.23067111175413005,0.23068162182888974,0.230689998131619,0.2306364590890238,0.23064891874077112,0.23065985823682003,0.2306692613095932,0.23067710411755027,{"$f":"GS39/GS51","v":0.23068335481541657},0.23064340293897864,0.23065270059159743,0.2306608637985926,0.23066788049027018,0.23067373293010771,0.23067839739276291,0.23064858456575202,0.23065552265551453,0.23066161415880523,0.2306668501076902,0.2306712172971957,0.23067469804431798,0.23065245118602387,0.23065762851671348,0.23066217408610645,0.23066608122371826,0.23066934009266243,0.23067193750942083,0.23065533652350273,0.23065919993922943,0.23066259191078531,0.23066550747253875,0.2306679392934462,0.23066987754234089,0.23065748961003862,0.23066037255693742,0.23066290369705028,0.23066507933162073,0.23066689399534168,0.23066834035570746,0.23065909627819126,0.23066124758123002,0.23066313635623634,0.23066475984685827,0.2306661139777117,0.23066719327920765,0.23066029519972264,0.23066190053721944,0.23066330996981088,0.23066452144273411,0.23066553191649672,0.23066633731074254,0.23066118985399578,0.23066238778269235,0.23066343952277041,0.23066434354208659,0.23066509757342829,0.23066569857260297,0.230661857459105,0.23066275137257691,0.23066353619709265,0.23066421078998497,0.23066477345992764,0.23066522193564939,0.23066235563649221,0.23066302268884153,0.2306636083369098,0.23066411172837872,0.23066453160143441,0.23066486626141558,0.23066272738422652,0.23066322514915691,0.23066366216872392,{"$f":"JE39/JE51","v":0.23066403780711422},0.23066435112289807,0.23066460085160287,0.23066300478816426,0.23066337622812877,0.23066370233883707,0.23066398264594606,0.23066421644703317,0.23066440279859032,0.2306632117912841,0.23066348896556549,0.23066373231438519,0.23066394148384267,0.23066411594982764,0.23066425500831367,0.2306633662602163,0.23066357309196653,0.23066375468259578,0.23066391076805262,0.23066404095726464,0.23066414472489541,0.23066348152732119,0.23066363586837665,0.23066377137409627,0.23066388784746023,0.23066398499665908,0.23066406242968904,0.23066356754141473,0.23066368271309728,0.23066378382954941,0.23066387074376299,0.2306639432379933,0.23066400101972714,0.23066363172645843,0.23066371766934693,0.23066379312399934,0.23066385798072142,0.23066391207703377,0.23066395519466129,0.23066367962232803,0.23066374375423787,0.23066380005966061,0.25029926653332552]
[]
["Depreciation Method FOUR using Functions"]
[null,null,"Parameters"]
[null,null,null,"Life",{"$f":"E17","v":6}]
[null,null,null,"Accumulated Depreciation From History",{"$f":"INDEX(68:68,MATCH(E12,2:2))","v":0.34953406344923016}]
[null,null,null,"Implied Historic Growth",{"$f":"find_growth(E78,E77)","v":0.14999428842600043}]
[null,null,null,"Computed Growth",{"$f":"E20","v":0.14999999999999991}]
[]
[null,null,null,"Base Retirements",{"$f":"find_base(E79,E77)","v":0.11423855353856009}]
[]
[null,null,"Existing Deprecation"]
[null,null,null,"Opening Balance",null,null,null,{"$f":"G87","v":0},{"$f":"H87","v":114.99999999999999},132.24999999999997,152.08749999999998,174.90062499999996,201.13571874999994,231.30607656249992,266.00198804687489,305.90228625390608,351.78762919199198,404.55577357079073,465.23913960640925,535.02501054737058,615.27876212947615,707.57057644889755,813.70616291623207,935.76208735366686,828.86198003816025,705.9274671932011,564.55347957106528,401.97420127360112,215.00895981509612,3.6273206660553114E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT87","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,{"$f":"EF87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR87","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,{"$f":"JD87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Retirements",null,null,null,{"$f":"MIN(IF(H8,H85*$E$82,G86*(1+$E$79)),H85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,106.90010731550662,122.93451284495912,141.37398762213576,162.57927829746419,186.96524145850501,215.0089598114688,3.6273206660553114E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(IF(BT8,BT85*$E$82,BS86*(1+$E$79)),BT85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(IF(EF8,EF85*$E$82,EE86*(1+$E$79)),EF85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(IF(GR8,GR85*$E$82,GQ86*(1+$E$79)),GR85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(IF(JD8,JD85*$E$82,JC86*(1+$E$79)),JD85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,{"$f":"IF(H3,H40,H85-H86)","v":114.99999999999999},132.24999999999997,152.08749999999998,174.90062499999996,201.13571874999994,231.30607656249992,266.00198804687489,305.90228625390608,351.78762919199198,404.55577357079073,465.23913960640925,535.02501054737058,615.27876212947615,707.57057644889755,813.70616291623207,935.76208735366686,828.86198003816025,705.9274671932011,564.55347957106528,401.97420127360112,215.00895981509612,3.6273206660553114E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BT3,BT40,BT85-BT86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EF3,EF40,EF85-EF86)","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,{"$f":"IF(GR3,GR40,GR85-GR86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JD3,JD40,JD85-JD86)","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,{"$f":"H85*(1/$E$77)*H4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,155.96034789227781,138.14366333969338,117.65457786553351,94.092246595177542,66.995700212266854,35.834826635849353,6.0455344434255187E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT85*(1/$E$77)*BT4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF85*(1/$E$77)*EF4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR85*(1/$E$77)*GR4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JD85*(1/$E$77)*JD4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"New Depreciation"]
[null,null,null,"Opening Balance",null,null,null,{"$f":"G95","v":0},{"$f":"H95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,247.26287924348802,531.61519037349922,858.62034817442532,1234.6762796454902,1667.1406008372151,2164.4745702076984,2489.1457557402659,2862.5176191027194,3291.8952619695401,3785.6795512663844,4353.531483957755,5006.5612065528312,5757.5453875371686,6621.1771956691564,7614.3537750209434,8756.5068412754972,9194.332183339744,8043.9684913741849,6721.050245613792,5199.6942629893401,3450.1348829698072,1438.1415959473447,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,{"$f":"BT95","v":3.1832314562052488E-12},3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,{"$f":"EF95","v":3.1832314562052488E-12},3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,{"$f":"GR95","v":3.1832314562052488E-12},3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,{"$f":"JD95","v":3.1832314562052488E-12},3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12]
[null,null,null,"Add: New Captial Expenditures",null,null,null,{"$f":"IF(H4,H28)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,247.26287924348802,284.35231113001123,327.0051578009261,376.05593147106492,432.46432119172471,497.3339693704832,571.93406477605549,657.72417449246427,756.38280066774678,869.8402207679087,1000.3162538830949,1150.3636919655594,1322.9182457603929,1521.3559826244521,1749.5593800195329,2011.9932870224625,1438.1415959473416,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BT4,BT28)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EF4,EF28)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GR4,GR28)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JD4,JD28)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Less: Retirements on New Plant",null,null,null,{"$f":"IF(H2>=$E$77,OFFSET(H93,0,-$E$77))","v":false},false,false,false,false,0,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,247.26287924348802,284.35231113001123,327.0051578009261,376.05593147106492,432.46432119172471,497.3339693704832,571.93406477605549,657.72417449246427,756.38280066774678,869.8402207679087,1000.3162538830949,1150.3636919655594,1322.9182457603929,1521.3559826244521,1749.5593800195329,2011.9932870224625,1438.1415959473416,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BT2>=$E$77,OFFSET(BT93,0,-$E$77))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EF2>=$E$77,OFFSET(EF93,0,-$E$77))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GR2>=$E$77,OFFSET(GR93,0,-$E$77))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JD2>=$E$77,OFFSET(JD93,0,-$E$77))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Closing Balance",null,null,null,{"$f":"H92+H93-H94","v":0},{"$f":"I92+I93-I94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,247.26287924348802,531.61519037349922,858.62034817442532,1234.6762796454902,1667.1406008372151,2164.4745702076984,2489.1457557402659,2862.5176191027194,3291.8952619695401,3785.6795512663844,4353.531483957755,5006.5612065528312,5757.5453875371686,6621.1771956691564,7614.3537750209434,8756.5068412754972,9194.332183339744,8043.9684913741849,6721.050245613792,5199.6942629893401,3450.1348829698072,1438.1415959473447,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,{"$f":"BU92+BU93-BU94","v":3.1832314562052488E-12},3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,{"$f":"EG92+EG93-EG94","v":3.1832314562052488E-12},3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,{"$f":"GS92+GS93-GS94","v":3.1832314562052488E-12},3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,{"$f":"JE92+JE93-JE94","v":3.1832314562052488E-12},3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12,3.1832314562052488E-12]
[]
[null,null,null,"Depreciation on New Plant",null,null,null,{"$f":"H92*(1/$E$77)","v":0},{"$f":"I92*(1/$E$77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41.210479873914664,88.602531728916532,143.10339136240421,205.77937994091502,277.85676680620247,360.74576170128307,414.85762595671099,477.08626985045322,548.64921032825669,630.94659187773073,725.58858065962579,834.4268677588052,959.59089792286136,1103.5295326115261,1269.0589625034904,1459.4178068792494,1532.3886972232906,1340.6614152290308,1120.1750409356318,866.61571049822328,575.02248049496779,239.69026599122412,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,{"$f":"BU92*(1/$E$77)","v":5.3053857603420807E-13},5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,{"$f":"EG92*(1/$E$77)","v":5.3053857603420807E-13},5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,{"$f":"GS92*(1/$E$77)","v":5.3053857603420807E-13},5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,{"$f":"JE92*(1/$E$77)","v":5.3053857603420807E-13},5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13]
[null,null,null,"Total Modelled Depreciation",null,null,null,{"$f":"H97+H89","v":0},{"$f":"I97+I89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,155.96034789227781,179.35414321360804,206.25710959445004,237.19563795758177,272.77508015318188,313.69159344205184,360.7457617018876,414.85762595671099,477.08626985045322,548.64921032825669,630.94659187773073,725.58858065962579,834.4268677588052,959.59089792286136,1103.5295326115261,1269.0589625034904,1459.4178068792494,1532.3886972232906,1340.6614152290308,1120.1750409356318,866.61571049822328,575.02248049496779,239.69026599122412,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,{"$f":"BU97+BU89","v":5.3053857603420807E-13},5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,{"$f":"EG97+EG89","v":5.3053857603420807E-13},5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,{"$f":"GS97+GS89","v":5.3053857603420807E-13},5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,{"$f":"JE97+JE89","v":5.3053857603420807E-13},5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13,5.3053857603420807E-13]
[]
[null,null,null,"Theoretical Depreciation",null,null,null,{"$f":"H43","v":16.666666666666664},19.166666666666664,22.041666666666661,25.347916666666663,29.150104166666658,33.522619791666656,38.551012760416654,44.333664674479145,50.983714375651012,58.631271531998664,67.425962261798446,77.539856601068209,89.170835091228426,102.54646035491268,117.92842940814958,135.61769381937199,155.96034789227781,179.35440007611945,206.25756008753734,237.19619410066792,272.77562321576806,313.69196669813329,360.7457617028532,414.85762595828112,477.08626985202329,548.6492103298267,630.94659187930074,725.58858066119592,834.42686776037522,959.59089792443149,1103.5295326130961,1269.0589625050602,1459.4178068808192,1532.3886972248604,1609.0081320861036,1689.4585386904087,1773.9314656249292,1862.6280389061758,1955.7594408514844,2053.5474128940587,2156.2247835387616,2264.0360227156998,2377.2378238514843,2496.0997150440589,2620.9047007962622,2751.9499358360758,2889.54743262788,3034.0248042592743,3185.7260444722383,3345.0123466958503,3512.2629640306427,3687.8761122321748,3872.2699178437838,4065.8834137359736,4269.1775844227723,4482.6364636439102,4706.7682868261054,4942.1067011674113,5189.212036225781,5448.672638037071,5721.106269938924,6007.1615834358709,6307.5196626076649,6622.8956457380482,{"$f":"BT43","v":6954.0404280249504},7301.7424494261986,7666.8295718975078,8050.171050492384,8452.6796030170044,8875.3135831678555,9319.0792623262478,9785.0332254425593,10274.284886714689,10787.999131050423,11327.399087602946,11893.769041983094,12488.457494082249,13112.880368786362,13768.52438722568,14456.950606586968,15179.798136916321,15938.788043762137,16735.727445950244,17572.51381824776,18451.139509160152,19373.696484618158,20342.381308849064,21359.500374291521,22427.475393006102,23548.849162656406,24726.291620789227,25962.60620182869,27260.736511920128,28623.773337516133,30054.962004391942,31557.710104611542,33135.595609842123,34792.375390334229,36531.994159850947,38358.59386784349,40276.523561235677,42290.34973929746,44404.867226262344,46625.110587575458,48956.366116954232,51404.184422801947,53974.39364394205,56673.113326139151,59506.768992446116,62482.107442068431,65606.212814171857,68886.523454880444,72330.84962762447,75947.392109005697,79744.761714455992,83731.99980017879,87918.599790187727,92314.529779697099,96930.256268681958,101776.76908211605,106865.60753622187,112208.88791303297,117819.33230868462,123710.29892411886,129895.81387032481,136390.60456384104,143210.13479203312,150370.64153163478,{"$f":"EF43","v":157889.17360821654},165783.63228862738,174072.81390305876,182776.45459821174,191915.27732812232,201511.04119452846,211586.5932542549,222165.92291696765,233274.21906281603,244937.93001595687,257184.82651675475,270044.06784259249,283546.27123472211,297723.58479645825,312609.76403628115,328240.25223809527,344652.26485000004,361884.87809250003,379979.12199712504,398978.07809698128,418926.98200183036,439873.33110192185,461866.9976570179,484960.3475398689,509208.36491686234,534668.78316270548,561402.22232084081,589472.33343688282,618945.95010872697,649893.24761416321,682387.90999487136,716507.30549461511,752332.67076934595,789949.30430781329,829446.76952320396,870919.10799936415,914465.06339933258,960188.31656929909,1008197.732397764,1058607.6190176522,1111537.999968535,1167114.8999669617,1225470.6449653099,1286744.1772135757,1351081.3860742545,1418635.4553779671,1489567.2281468655,1564045.5895542088,1642247.8690319194,1724360.2624835153,1810578.2756076914,1901107.1893880763,1996162.5488574803,2095970.6763003543,2200769.2101153722,2310807.6706211409,2426348.0541521981,2547665.4568598075,2675048.7297027982,2808801.1661879383,2949241.2244973355,3096703.2857222022,3251538.4500083127,3414115.3725087289,{"$f":"GR43","v":3584821.1411341652},3764062.1981908735,3952265.3081004163,4149878.5735054375,4357372.5021807095,4575241.127289745,4804003.183654232,5044203.3428369444,5296413.5099787908,5561234.1854777308,5839295.8947516177,6131260.6894891988,6437823.7239636574,6759714.9101618417,7097700.6556699332,7452585.6884534303,7825214.9728761027,8216475.721519907,8627299.5075959004,9058664.4829756971,9511597.7071244828,9987177.5924807061,10486536.472104741,11010863.295709979,11561406.460495479,12139476.783520255,12746450.622696269,13383773.153831083,14052961.81152264,14755609.902098771,15493390.39720371,16268059.917063896,17081462.912917092,17935536.058562949,18832312.861491099,19773928.504565656,20762624.929793943,21800756.176283643,22890793.985097826,24035333.684352715,25237100.36857035,26498955.386998869,27823903.156348813,29215098.314166255,30675853.22987457,32209645.8913683,33820128.185936712,35511134.595233545,37286691.324995227,39151025.891244993,41108577.185807236,43164006.045097597,45322206.347352482,47588316.664720103,49967732.497956112,52466119.12285392,55089425.078996629,57843896.332946457,60736091.149593785,63772895.70707348,66961540.49242717,70309617.517048523,73825098.392900944,77516353.312546015,{"$f":"JD43","v":81392170.978173316},85461779.527081996,89734868.503436103,94221611.928607941,98932692.525038332,103879327.15129025,109073293.50885476,114526958.1842975,120253306.09351237,126265971.39818799,132579269.96809739,139208233.46650225,146168645.13982737,153477077.39681876,161150931.26665968,169208477.82999268,177668901.72149235,186552346.80756694,195879964.14794531,205673962.35534257,215957660.47310972,226755543.4967652,238093320.67160344,249997986.70518363,262497886.04044282,275622780.34246492,289403919.35958821,303874115.32756764,319067821.09394604,335021212.14864331,351772272.75607544,369360886.39387923,387828930.71357322,407220377.2492519,427581396.11171448,448960465.91730028,471408489.2131654,494978913.67382365,519727859.35751486,545714252.32539058,572999964.94166017,601649963.18874311,631732461.34818041,663319084.41558945]
[]
[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"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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,{"$f":"IF(H102,H43)","v":{"$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"},{"$error":"#N/A"},155.96034789227781,179.35440007611945,206.25756008753734,237.19619410066792,272.77562321576806,313.69196669813329,360.7457617028532,414.85762595828112,477.08626985202329,548.6492103298267,630.94659187930074,725.58858066119592,834.42686776037522,959.59089792443149,1103.5295326130961,1269.0589625050602,1459.4178068808192,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT102,BT43)","v":{"$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(EF102,EF43)","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"},{"$f":"IF(GR102,GR43)","v":{"$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(JD102,JD43)","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,{"$f":"IF(H102,H98)","v":{"$error":"#N/A"}},{"$f":"IF(I102,I98)","v":{"$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"},155.96034789227781,179.35414321360804,206.25710959445004,237.19563795758177,272.77508015318188,313.69159344205184,360.7457617018876,414.85762595671099,477.08626985045322,548.64921032825669,630.94659187773073,725.58858065962579,834.4268677588052,959.59089792286136,1103.5295326115261,1269.0589625034904,1459.4178068792494,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BU102,BU98)","v":{"$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(EG102,EG98)","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"},{"$f":"IF(GS102,GS98)","v":{"$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(JE102,JE98)","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":"H102","v":{"$error":"#N/A"}},{"$f":"I102","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"},{"$error":"#N/A"},17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"BU102","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"},{"$f":"EG102","v":{"$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":"GS102","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"},{"$f":"JE102","v":{"$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,{"$f":"H104/H103-1","v":{"$error":"#N/A"}},{"$f":"I104/I103-1","v":{"$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"},0,-1.4321505984460359E-6,-2.1841288488921862E-6,-2.3446543410132747E-6,-1.9908765298559672E-6,-1.1898809056942738E-6,-2.6766366900687899E-12,-3.7847502909471586E-12,-3.290923089593889E-12,-2.861599845971341E-12,-2.4883428650923634E-12,-2.1639356972968926E-12,-1.8814949598322528E-12,-1.6362466936925557E-12,-1.4227508060571381E-12,-1.2370104940373494E-12,-1.0755840662568517E-12,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BU104/BU103-1","v":{"$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":"EG104/EG103-1","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"},{"$f":"GS104/GS103-1","v":{"$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":"JE104/JE103-1","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"}]

{"sheet":"Summary","index":1,"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",{"$f":"'Theoretical Depreciation'!E12","v":16},{"$f":"'Theoretical Depreciation'!F12","v":0.15},12,null,"Accumulated Depreciation to Net Plant",null,null,null,{"$f":"'Theoretical Depreciation'!L11","v":0.34953406344923016},{"$f":"'Theoretical Depreciation'!M11","v":0.38282070765153553},{"$f":"'Theoretical Depreciation'!N11","v":0.41263321321421903}]
[null,"Modelled Period",{"$f":"'Theoretical Depreciation'!E13","v":17},{"$f":"'Theoretical Depreciation'!F13","v":0.15},null,null,"Net Plant Depreciation Rate",null,null,null,{"$f":"'Theoretical Depreciation'!L12","v":0.25622672430810395},{"$f":"'Theoretical Depreciation'!M12","v":0.2562257671308788},{"$f":"'Theoretical Depreciation'!N12","v":0.27456718247148687}]
[null,"Long-term Period",null,{"$f":"'Theoretical Depreciation'!F14","v":0.05},null,null,"Gross Plant Depreciation Rate",null,null,null,{"$f":"'Theoretical Depreciation'!L17","v":0.16666666666666666},{"$f":"'Theoretical Depreciation'!M17","v":0.16666666666666666},{"$f":"'Theoretical Depreciation'!N17","v":0.16666666666666666}]
[null,null,null,null,null,null,"Capital Expenditures to Depreciation",null,null,null,{"$f":"'Theoretical Depreciation'!L13","v":1.5854214393922308},{"$f":"'Theoretical Depreciation'!M13","v":0.98542143940332561},{"$f":"'Theoretical Depreciation'!N13","v":0.88210485551110318}]
[null,"Asset Life",{"$f":"'Theoretical Depreciation'!E17","v":6},null,null,null,"Retirements as Percent of Depreciation",null,null,null,{"$f":"'Theoretical Depreciation'!L14","v":0.68542143939223088},{"$f":"'Theoretical Depreciation'!M14","v":0.68542143940332501},{"$f":"'Theoretical Depreciation'!N14","v":0.88210485551110318}]
[null,null,null,null,null,null,"Retirements as Percent of Gross Plant",null,null,null,{"$f":"'Theoretical Depreciation'!L15","v":9.9336440491627653E-2},{"$f":"'Theoretical Depreciation'!M15","v":0.10879705387354363},{"$f":"'Theoretical Depreciation'!N15","v":0.14701747591851719}]
[null,null,null,null,null,null,"Retirements as Percent of Net Plant",null,null,null,{"$f":"'Theoretical Depreciation'!L16","v":0.15271582247393256},{"$f":"'Theoretical Depreciation'!M16","v":0.1762811151027989},{"$f":"'Theoretical Depreciation'!N16","v":0.25029926653332552}]

{"sheet":"Sheet3","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}