{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["IRR and Growth","Chart1","IRR Reconciliation","No Growth Valuation","Valuation Chart","No Growth Model","Graph of ROIC - No Growth","Growth Spreadsheet","ROIC and Economic Depr","Valuation Graph - Growth","Growth and Inflation"],"not_rendered":{"charts":12,"images":0,"macros":1,"external_links":1,"defined_names":5,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Chart1","index":1,"reason":"not_a_worksheet"},{"sheet":"No Growth Valuation","index":3,"reason":"not_a_worksheet"},{"sheet":"Valuation Chart","index":4,"reason":"not_a_worksheet"},{"sheet":"Graph of ROIC - No Growth","index":6,"reason":"not_a_worksheet"},{"sheet":"ROIC and Economic Depr","index":8,"reason":"not_a_worksheet"},{"sheet":"Valuation Graph - Growth","index":9,"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":"IRR and Growth","index":0,"n_rows":15,"n_cols":70,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
["Point 1: IRR is Compound Growth Rate"]
[null,"Growth in Stocks for 67 Years",null,{"$f":"((144/1)^(1/66))-1","v":7.8207781907790652E-2}]
[]
[null,null,"Proof of Growth Rate"]
[null,null,"Year",0,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67]
[null,null,"Stocks",-1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,144]
[null,null,"Rate",{"$f":"IRR(7:7)","v":7.8207781911243002E-2}]
[]
[null,null,"Growth",0.02]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"Cash Flow with Growth",10000000,{"$f":"D12*(1+$D$10)","v":10200000},10404000,10612080,10824321.6,11040808.032,11261624.192639999,11486856.676492799,11716593.810022656,11950925.686223108,12189944.199947571,12433743.083946522,12682417.945625452,12936066.304537961,13194787.63062872,13458683.383241294,13727857.05090612,14002414.191924242,14282462.475762727,14568111.725277981]
[]
[null,null,"In and Out",{"$f":"-D12","v":-10000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W12","v":14568111.725277981}]
[null,null,"IRR",{"$f":"IRR(14:14)","v":2.0000000000000018E-2}]

{"sheet":"IRR Reconciliation","index":2,"n_rows":111,"n_cols":24,"rows_kept":111,"cut":false,"hidden":false,"merged":[]}
[null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Basic Assumptions"]
[null,null,"Inflation Rate",0.03]
[null,null,"EPC",1000]
[null,null,"EBITDA",null,120,{"$f":"E5*(1+$D$3)","v":123.60000000000001},{"$f":"F5*(1+$D$3)","v":127.30800000000001},131.12724,135.06105719999999,139.112888916,143.28627558348001,147.58486385098442,152.01240976651397,156.57278205950939,161.26996552129467,166.1080644869335,171.0913064215415,176.22404561418776,181.5107669826134,186.95608999209182,192.56477269185459,198.34171587261022,204.29196734878855,210.42072636925221]
[]
[null,null,"Project Cash Flow",{"$f":"D5-D4","v":-1000},{"$f":"E5-E4","v":120},123.60000000000001,127.30800000000001,131.12724,135.06105719999999,139.112888916,143.28627558348001,147.58486385098442,152.01240976651397,156.57278205950939,161.26996552129467,166.1080644869335,171.0913064215415,176.22404561418776,181.5107669826134,186.95608999209182,192.56477269185459,198.34171587261022,204.29196734878855,210.42072636925221]
[]
[null,null,"Project IRR",{"$f":"IRR(7:7)","v":0.13177151616829175}]
[]
[null,null,"Re-investment Rate",0.05]
[null,null,"MIRR",{"$f":"MIRR(D7:X7,D11,D11)","v":8.4692189831827802E-2}]
[]
[null,null,"Note: IRR is a little less than yield "]
[null,null,"Yield in RE is",{"$f":"E5/D4","v":0.12}]
[]
["Alternative Depreciation"]
[null,"Straight Line Depreciation",null,20,{"$f":"$D$4/$D$18","v":50},{"$f":"$D$4/$D$18","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[]
[null,"Economic Depreciation (PPMT with IRR)",null,{"$f":"D9","v":0.13177151616829175},{"$f":"PPMT($D$9,'IRR and Growth'!E1,20,$D$7)","v":12.100433708664065},{"$f":"PPMT($D$9,'IRR and Growth'!F1,20,$D$7)","v":13.694926204748638},{"$f":"PPMT($D$9,'IRR and Growth'!G1,20,$D$7)","v":15.49952739456123},{"$f":"PPMT($D$9,'IRR and Growth'!H1,20,$D$7)","v":17.541923619234538},{"$f":"PPMT($D$9,'IRR and Growth'!I1,20,$D$7)","v":19.853449491049442},{"$f":"PPMT($D$9,'IRR and Growth'!J1,20,$D$7)","v":22.469568631655623},{"$f":"PPMT($D$9,'IRR and Growth'!K1,20,$D$7)","v":25.430417757896379},{"$f":"PPMT($D$9,'IRR and Growth'!L1,20,$D$7)","v":28.781422462647438},{"$f":"PPMT($D$9,'IRR and Growth'!M1,20,$D$7)","v":32.573994138030613},{"$f":"PPMT($D$9,'IRR and Growth'!N1,20,$D$7)","v":36.866318733255952},{"$f":"PPMT($D$9,'IRR and Growth'!O1,20,$D$7)","v":41.724249448280588},{"$f":"PPMT($D$9,'IRR and Growth'!P1,20,$D$7)","v":47.22231705906453},{"$f":"PPMT($D$9,'IRR and Growth'!Q1,20,$D$7)","v":53.44487337491725},{"$f":"PPMT($D$9,'IRR and Growth'!R1,20,$D$7)","v":60.487385370952467},{"$f":"PPMT($D$9,'IRR and Growth'!S1,20,$D$7)","v":68.457899850338634},{"$f":"PPMT($D$9,'IRR and Growth'!T1,20,$D$7)","v":77.478701107314805},{"$f":"PPMT($D$9,'IRR and Growth'!U1,20,$D$7)","v":87.688187022975598},{"$f":"PPMT($D$9,'IRR and Growth'!V1,20,$D$7)","v":99.24299237704183},{"$f":"PPMT($D$9,'IRR and Growth'!W1,20,$D$7)","v":112.32039195164285},{"$f":"PPMT($D$9,'IRR and Growth'!X1,20,$D$7)","v":127.12102029572762}]
[]
[null,"Economic Depreciation with Inflation"]
[null,null,"Inflation Rate",{"$f":"D3","v":0.03}]
[null,null,"Real IRR",{"$f":"(1+D20)/(1+D3)-1","v":9.8807297250768755E-2}]
[null,null,"PMT with Inflation (Start Early)",{"$f":"PMT(D24,20,$D$7)","v":116.50485436656452},{"$f":"D25*(1+$D$3)","v":119.99999999756146},{"$f":"E25*(1+$D$3)","v":123.59999999748831},127.30799999741296,131.12723999733535,135.06105719725542,139.11288891317309,143.28627558056829,147.58486384798533,152.0124097634249,156.57278205632764,161.26996551801747,166.108064483558,171.09130641806473,176.22404561060668,181.51076697892489,186.95608998829263,192.56477268794143,198.34171586857968,204.29196734463707,210.42072636497619]
[null,null,"Opening Balance",null,{"$f":"D28","v":1000},{"$f":"E28","v":1011.7715161707303},1021.4941828749504,1028.7900201120599,1033.2280008836981,1034.3169639104206,1031.4975895303078,1024.1333152460863,1011.5000511065369,992.77453668172507,967.0211605372217,933.17703951001499,890.03512837612959,836.22510026722762,770.19170397681535,690.1702655711556,594.15895789144668,479.88741192983338,344.7811879213254,185.9215604553861]
[null,null,"Depreciation",null,{"$f":"E25-E29","v":-11.771516170730294},-9.7226667042201314,-7.2958372371095379,-4.4379807716381379,-1.0889630267225527,2.8193743801126914,7.3642742842213806,12.633264139549425,18.725514424811934,25.753376144503363,33.844121027206711,43.141911133885429,53.810028108901946,66.033396290412313,80.021438405659794,96.011307679708892,114.27154596161328,135.10622400850798,158.8596274659393,185.92156045539525]
[null,null,"Closing Balance",{"$f":"D4","v":1000},{"$f":"E26-E27","v":1011.7715161707303},{"$f":"F26-F27","v":1021.4941828749504},1028.7900201120599,1033.2280008836981,1034.3169639104206,1031.4975895303078,1024.1333152460863,1011.5000511065369,992.77453668172507,967.0211605372217,933.17703951001499,890.03512837612959,836.22510026722762,770.19170397681535,690.1702655711556,594.15895789144668,479.88741192983338,344.7811879213254,185.9215604553861,-9.1517904365900904E-12]
[null,null,"Nominal Return",{"$f":"D20","v":0.13177151616829175},{"$f":"E26*$D$29","v":131.77151616829175},{"$f":"F26*$D$29","v":133.32266670170844},134.6038372345225,135.56522076897349,136.15002022397798,136.2935145330604,135.92200129634691,134.95159970843591,133.28689533861296,130.81940591182428,127.42584449081076,122.96615334967257,117.28127830916279,110.19064932019437,101.4893285732651,90.94478230858374,78.293226726328143,63.235491860071718,45.432339878697768,24.499165909580942]
[]
[null,"Applied"]
[null,null,{"$f":"CHOOSE($D$32,B18,B20,C27)","v":"Straight Line Depreciation"},1,{"$f":"CHOOSE($D$32,E18,E20,E27)","v":50},{"$f":"CHOOSE($D$32,F18,F20,F27)","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[]
["Return Calculation"]
[null,"Profit and Loss"]
[null,null,"EBITDA",null,{"$f":"E5","v":120},123.60000000000001,127.30800000000001,131.12724,135.06105719999999,139.112888916,143.28627558348001,147.58486385098442,152.01240976651397,156.57278205950939,161.26996552129467,166.1080644869335,171.0913064215415,176.22404561418776,181.5107669826134,186.95608999209182,192.56477269185459,198.34171587261022,204.29196734878855,210.42072636925221]
[null,null,"Less: Depreciation",null,{"$f":"E32","v":50},{"$f":"F32","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50]
[null,null,"EBIT ",null,{"$f":"E36-E37","v":70},{"$f":"F36-F37","v":73.600000000000009},77.308000000000007,81.12724,85.061057199999993,89.112888916000003,93.286275583480005,97.584863850984419,102.01240976651397,106.57278205950939,111.26996552129467,116.1080644869335,121.0913064215415,126.22404561418776,131.5107669826134,136.95608999209182,142.56477269185459,148.34171587261022,154.29196734878855,160.42072636925221]
[null,null,"Less: Interest"]
[null,null,"EBT",null,{"$f":"E38-E39","v":70},{"$f":"F38-F39","v":73.600000000000009},77.308000000000007,81.12724,85.061057199999993,89.112888916000003,93.286275583480005,97.584863850984419,102.01240976651397,106.57278205950939,111.26996552129467,116.1080644869335,121.0913064215415,126.22404561418776,131.5107669826134,136.95608999209182,142.56477269185459,148.34171587261022,154.29196734878855,160.42072636925221]
[null,null,"Less: Taxes"]
[null,null,"Earnings",null,{"$f":"E40-E41","v":70},{"$f":"F40-F41","v":73.600000000000009},77.308000000000007,81.12724,85.061057199999993,89.112888916000003,93.286275583480005,97.584863850984419,102.01240976651397,106.57278205950939,111.26996552129467,116.1080644869335,121.0913064215415,126.22404561418776,131.5107669826134,136.95608999209182,142.56477269185459,148.34171587261022,154.29196734878855,160.42072636925221]
[]
[null,"Cash Flow Statement"]
[null,null,"EBITDA",null,{"$f":"E36","v":120},{"$f":"F36","v":123.60000000000001},127.30800000000001,131.12724,135.06105719999999,139.112888916,143.28627558348001,147.58486385098442,152.01240976651397,156.57278205950939,161.26996552129467,166.1080644869335,171.0913064215415,176.22404561418776,181.5107669826134,186.95608999209182,192.56477269185459,198.34171587261022,204.29196734878855,210.42072636925221]
[null,null,"Less: Interest"]
[null,null,"Less: Repayment"]
[null,null,"Dividends",null,{"$f":"E45","v":120},{"$f":"F45","v":123.60000000000001},127.30800000000001,131.12724,135.06105719999999,139.112888916,143.28627558348001,147.58486385098442,152.01240976651397,156.57278205950939,161.26996552129467,166.1080644869335,171.0913064215415,176.22404561418776,181.5107669826134,186.95608999209182,192.56477269185459,198.34171587261022,204.29196734878855,210.42072636925221]
[]
[null,"Balance Sheet"]
[null,null,"Assets",{"$f":"D4","v":1000},{"$f":"D51","v":1000},{"$f":"E51","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[null,null,"Less: Accum Depreciation",null,{"$f":"D52+E37","v":50},{"$f":"E52+F37","v":100},150,200,250,300,350,400,450,500,550,600,650,700,750,800,850,900,950,1000]
[null,null,"Net Assets",null,{"$f":"E51-E52","v":950},{"$f":"F51-F52","v":900},850,800,750,700,650,600,550,500,450,400,350,300,250,200,150,100,50,0]
[null,null,"Equity Balance"]
[null,null,"Opening Balance",null,{"$f":"D59","v":1000},{"$f":"E59","v":950},900,850,800,750,700,650,600,550,499.99999999999994,449.99999999999989,399.99999999999989,349.99999999999989,299.99999999999989,249.99999999999989,199.99999999999991,149.99999999999991,99.999999999999943,49.999999999999943]
[null,null,"Add: Income",{"$f":"D42","v":0},70,73.600000000000009,77.308000000000007,81.12724,85.061057199999993,89.112888916000003,93.286275583480005,97.584863850984419,102.01240976651397,106.57278205950939,111.26996552129467,116.1080644869335,121.0913064215415,126.22404561418776,131.5107669826134,136.95608999209182,142.56477269185459,148.34171587261022,154.29196734878855,160.42072636925221]
[null,null,"Less: Dividends",{"$f":"D48","v":0},120,123.60000000000001,127.30800000000001,131.12724,135.06105719999999,139.112888916,143.28627558348001,147.58486385098442,152.01240976651397,156.57278205950939,161.26996552129467,166.1080644869335,171.0913064215415,176.22404561418776,181.5107669826134,186.95608999209182,192.56477269185459,198.34171587261022,204.29196734878855,210.42072636925221]
[null,null,"Add: Investment",{"$f":"D4","v":1000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",{"$f":"D55+D56-D57+D58","v":1000},{"$f":"E55+E56-E57+E58","v":950},{"$f":"F55+F56-F57+F58","v":900},850,800,750,700,650,600,550,499.99999999999994,449.99999999999989,399.99999999999989,349.99999999999989,299.99999999999989,249.99999999999989,199.99999999999991,149.99999999999991,99.999999999999943,49.999999999999943,-5.6843418860808015E-14]
[]
[null,null,"ROIC",null,{"$f":"E42/D59","v":7.0000000000000007E-2},7.747368421052632E-2,8.5897777777777781E-2,9.5443811764705885E-2,0.10632632149999999,0.11881718522133333,0.13326610797640001,0.15013055977074527,0.17002068294418995,0.19376869465365343,0.22253993104258935,0.2580179210820745,0.30272826605385383,0.36064013032625086,0.43836922327537819,0.54782435996836754,0.71282386345927318,0.98894477248406876,1.5429196734878863,3.208414527385048]
[null,null,"Average ROIC",{"$f":"AVERAGE(E61:X61)","v":0.48921837471920615}]
[]
["Reconciliation"]
[null,null,"IRR",{"$f":"D9","v":0.13177151616829175}]
[null,null,"Discount Rate",{"$f":"D65","v":0.13177151616829175}]
[]
[null,null,"Discount Rate = IRR",null,{"$f":"1/(1+$D$66)^'IRR and Growth'!E1","v":0.88357056677445345},{"$f":"1/(1+$D$66)^'IRR and Growth'!F1","v":0.78069694647012877},{"$f":"1/(1+$D$66)^'IRR and Growth'!G1","v":0.68980084347169679},{"$f":"1/(1+$D$66)^'IRR and Growth'!H1","v":0.60948772222778314},{"$f":"1/(1+$D$66)^'IRR and Growth'!I1","v":0.53852541217087302},{"$f":"1/(1+$D$66)^'IRR and Growth'!J1","v":0.47582520365426434},{"$f":"1/(1+$D$66)^'IRR and Growth'!K1","v":0.42042514487836807},{"$f":"1/(1+$D$66)^'IRR and Growth'!L1","v":0.37147528354641135},{"$f":"1/(1+$D$66)^'IRR and Growth'!M1","v":0.32822462682580344},{"$f":"1/(1+$D$66)^'IRR and Growth'!N1","v":0.29000961955380861},{"$f":"1/(1+$D$66)^'IRR and Growth'!O1","v":0.25624396391920223},{"$f":"1/(1+$D$66)^'IRR and Growth'!P1","v":0.22640962443262214},{"$f":"1/(1+$D$66)^'IRR and Growth'!Q1","v":0.20004888018312306},{"$f":"1/(1+$D$66)^'IRR and Growth'!R1","v":0.17675730244599674},{"$f":"1/(1+$D$66)^'IRR and Growth'!S1","v":0.15617754990373284},{"$f":"1/(1+$D$66)^'IRR and Growth'!T1","v":0.13799388628588669},{"$f":"1/(1+$D$66)^'IRR and Growth'!U1","v":0.12192733631703039},{"$f":"1/(1+$D$66)^'IRR and Growth'!V1","v":0.10773140565493794},{"$f":"1/(1+$D$66)^'IRR and Growth'!W1","v":9.5188299153942044E-2},{"$f":"1/(1+$D$66)^'IRR and Growth'!X1","v":8.4105579433744804E-2}]
[null,null,"Investment (BOY)",null,{"$f":"D59","v":1000},950,900,850,800,750,700,650,600,550,499.99999999999994,449.99999999999989,399.99999999999989,349.99999999999989,299.99999999999989,249.99999999999989,199.99999999999991,149.99999999999991,99.999999999999943,49.999999999999943]
[]
[null,null,"PV of Investment",null,{"$f":"E69*E68","v":883.57056677445348},{"$f":"F69*F68","v":741.66209914662238},620.82075912452706,518.06456389361563,430.8203297366984,356.86890274069827,294.29760141485764,241.45893430516739,196.93477609548208,159.50529075459474,128.1219819596011,101.88433099467994,80.019552073249201,61.865055856098842,46.853264971119835,34.498471571471654,24.385467263406067,16.159710848240682,9.5188299153941998,4.2052789716872354]
[null,null,"Weight",null,{"$f":"E71/SUM(71:71)","v":0.17844446187796001},{"$f":"F71/SUM(71:71)","v":0.14978486060330787},0.12537994185236578,0.10462746926882936,8.7007766891328261E-2,7.2072658036828524E-2,5.9435860689839144E-2,4.8764650179559443E-2,3.977262424404119E-2,3.2213426799963599E-2,2.5875305250355633E-2,2.0576392312966846E-2,1.6160617438348106E-2,1.2494165170748056E-2,9.4624085153927097E-3,6.9672547124974577E-3,4.9248489561466886E-3,3.2635886875958288E-3,1.9224072709451601E-3,8.4929124098017219E-4]
[]
[null,null,"Weighted Average ROIC",{"$f":"SUMPRODUCT(72:72,61:61)","v":0.13177151617239588}]
[]
["Portfolio of Assets"]
[null,null,"IRR",{"$f":"D66","v":0.13177151616829175}]
[]
[null,null,null,null,null,"ROIC","EBIT","Investment"]
[null,null,"Asset 1","Age",1,{"$f":"LOOKUP(E80,$1:$1,$61:$61)","v":7.0000000000000007E-2},{"$f":"LOOKUP(E80,$1:$1,$38:$38)","v":70},{"$f":"LOOKUP(E80,$1:$1,$69:$69)","v":1000},null,null,null,null,"Straight Line"]
[null,null,"Asset 2","Age",10,{"$f":"LOOKUP(E81,$1:$1,$61:$61)","v":0.19376869465365343},{"$f":"LOOKUP(E81,$1:$1,$38:$38)","v":106.57278205950939},{"$f":"LOOKUP(E81,$1:$1,$69:$69)","v":550},null,null,null,null,"Economic"]
[null,null,"Asset 3","Age",12,{"$f":"LOOKUP(E82,$1:$1,$61:$61)","v":0.2580179210820745},{"$f":"LOOKUP(E82,$1:$1,$38:$38)","v":116.1080644869335},{"$f":"LOOKUP(E82,$1:$1,$69:$69)","v":449.99999999999989},null,null,null,null,"Inflated"]
[null,null,"Asset 4","Age",19,{"$f":"LOOKUP(E83,$1:$1,$61:$61)","v":1.5429196734878863},{"$f":"LOOKUP(E83,$1:$1,$38:$38)","v":154.29196734878855},{"$f":"LOOKUP(E83,$1:$1,$69:$69)","v":99.999999999999943}]
[]
[null,null,null,null,null,{"$f":"AVERAGE(F80:F83)","v":0.51617657230590352},{"$f":"SUM(G80:G84)","v":446.97281389523147},{"$f":"SUM(H80:H84)","v":2100}]
[null,null,null,"Average ROI",null,null,null,{"$f":"G85/H85","v":0.21284419709296737}]
[]
[null,null,null,null,null,"ROIC","EBIT","Investment"]
[null,null,"Asset 1","Age",1,{"$f":"LOOKUP(E89,$1:$1,$61:$61)","v":7.0000000000000007E-2},{"$f":"LOOKUP(E89,$1:$1,$38:$38)","v":70},{"$f":"LOOKUP(E89,$1:$1,$69:$69)","v":1000}]
[null,null,"Asset 1","Age",2,7.747368421052632E-2,{"$f":"LOOKUP(E90,$1:$1,$38:$38)","v":73.600000000000009},950]
[null,null,"Asset 1","Age",3,8.5897777777777781E-2,{"$f":"LOOKUP(E91,$1:$1,$38:$38)","v":77.308000000000007},900]
[null,null,"Asset 1","Age",4,9.5443811764705885E-2,{"$f":"LOOKUP(E92,$1:$1,$38:$38)","v":81.12724},850]
[null,null,"Asset 1","Age",5,0.10632632149999999,{"$f":"LOOKUP(E93,$1:$1,$38:$38)","v":85.061057199999993},800]
[null,null,"Asset 2","Age",6,0.11881718522133333,{"$f":"LOOKUP(E94,$1:$1,$38:$38)","v":89.112888916000003},750]
[null,null,"Asset 2","Age",7,0.13326610797640001,{"$f":"LOOKUP(E95,$1:$1,$38:$38)","v":93.286275583480005},700]
[null,null,"Asset 2","Age",8,0.15013055977074527,97.584863850984419,650]
[null,null,"Asset 2","Age",9,0.17002068294418995,102.01240976651397,600]
[null,null,"Asset 2","Age",10,0.19376869465365343,106.57278205950939,550]
[null,null,"Asset 2","Age",11,0.22253993104258935,111.26996552129467,499.99999999999994]
[null,null,"Asset 2","Age",12,0.2580179210820745,116.1080644869335,449.99999999999989]
[null,null,"Asset 2","Age",13,0.30272826605385383,121.0913064215415,399.99999999999989]
[null,null,"Asset 2","Age",14,0.36064013032625086,126.22404561418776,349.99999999999989]
[null,null,"Asset 2","Age",15,0.43836922327537819,131.5107669826134,299.99999999999989]
[null,null,"Asset 2","Age",16,0.54782435996836754,136.95608999209182,249.99999999999989]
[null,null,"Asset 2","Age",17,0.71282386345927318,142.56477269185459,199.99999999999991]
[null,null,"Asset 2","Age",19,1.5429196734878863,154.29196734878855,99.999999999999943]
[null,null,"Asset 2","Age",20,3.208414527385048,160.42072636925221,49.999999999999943]
[]
[null,null,null,null,null,{"$f":"AVERAGE(F88:F107)","v":0.46291698536316067},{"$f":"SUM(G89:G108)","v":2076.1032228050462},{"$f":"SUM(H89:H108)","v":10350}]
[]
[null,null,null,null,null,"Average ROI",null,{"$f":"G109/H109","v":0.20058968336280639}]

{"sheet":"No Growth Model","index":5,"n_rows":131,"n_cols":405,"rows_kept":131,"cut":false,"hidden":false,"merged":[]}
["Time Line"]
[null,"Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400]
["Assumptions"]
[null,"Start of Valuation",null,null,6]
[null,"Terminal Period for Valuation",null,null,13]
[null,"Cap Exp = Depreciation",null,null,true]
[]
[null,"Life",null,null,5]
[null,"Inflation",null,null,0]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,{"$f":"F10<=$E$8","v":true},{"$f":"G10<=$E$8","v":true},true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"EBITDA",null,null,null,501,{"$f":"F12*G11","v":501},{"$f":"G12*H11","v":501},501,501,0,0,0,0,0,{"$f":"O12*P11","v":0},{"$f":"P12*Q11","v":0},{"$f":"Q12*R11","v":0},{"$f":"R12*S11","v":0},{"$f":"S12*T11","v":0},{"$f":"T12*U11","v":0},{"$f":"U12*V11","v":0},{"$f":"V12*W11","v":0},{"$f":"W12*X11","v":0},{"$f":"X12*Y11","v":0}]
[null,"Cap Exp",null,null,1000]
[null,"Cash Flow",null,null,{"$f":"E12-E13","v":-1000},{"$f":"F12-F13","v":501},501,501,501,501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"IRR",null,null,{"$f":"IRR(14:14)","v":0.41161748202884896}]
[null,"Yield",null,null,null,{"$f":"F12/E13","v":0.501}]
[]
[null,"Econ Depreciation",null,null,null,{"$f":"IFERROR(PPMT($E$15,F10,$E$8,-1),0)","v":8.9382517970498371E-2},{"$f":"IFERROR(PPMT($E$15,G10,$E$8,-1),0)","v":0.12617392495491322},0.17810931824255155,0.25142222734342562,0.35491201148861123,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Retirement Distribution",null,null,{"$f":"1/(E8*2)","v":0.1}]
[]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Switch",null,null,{"$f":"E8*2","v":10},{"$f":"F22<=$E$23","v":true},{"$f":"G22<=$E$23","v":true},true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false]
[null,"Retirement %"]
[]
["Corporate Model"]
[null,"Asset"]
[null,null,"Opening Balance",null,null,{"$f":"E31","v":1000},{"$f":"F31","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"BR31","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"ED31","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"GP31","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"JB31","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"LN31","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"NZ31","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[null,null,"Add: Capital Expenditures",null,{"$f":"E13","v":1000},{"$f":"F30","v":false},{"$f":"G30","v":false},{"$f":"H30","v":false},false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,{"$f":"BD30","v":false},{"$f":"BE30","v":false},{"$f":"BF30","v":false},{"$f":"BG30","v":false},{"$f":"BH30","v":1000},{"$f":"BI30","v":false},{"$f":"BJ30","v":false},{"$f":"BK30","v":false},{"$f":"BL30","v":false},{"$f":"BM30","v":1000},{"$f":"BN30","v":false},{"$f":"BO30","v":false},{"$f":"BP30","v":false},{"$f":"BQ30","v":false},{"$f":"BR30","v":1000},{"$f":"BS30","v":false},{"$f":"BT30","v":false},{"$f":"BU30","v":false},{"$f":"BV30","v":false},{"$f":"BW30","v":1000},{"$f":"BX30","v":false},{"$f":"BY30","v":false},{"$f":"BZ30","v":false},{"$f":"CA30","v":false},{"$f":"CB30","v":1000},{"$f":"CC30","v":false},{"$f":"CD30","v":false},{"$f":"CE30","v":false},{"$f":"CF30","v":false},{"$f":"CG30","v":1000},{"$f":"CH30","v":false},{"$f":"CI30","v":false},{"$f":"CJ30","v":false},{"$f":"CK30","v":false},{"$f":"CL30","v":1000},{"$f":"CM30","v":false},{"$f":"CN30","v":false},{"$f":"CO30","v":false},{"$f":"CP30","v":false},{"$f":"CQ30","v":1000},{"$f":"CR30","v":false},{"$f":"CS30","v":false},{"$f":"CT30","v":false},{"$f":"CU30","v":false},{"$f":"CV30","v":1000},{"$f":"CW30","v":false},{"$f":"CX30","v":false},{"$f":"CY30","v":false},{"$f":"CZ30","v":false},{"$f":"DA30","v":1000},{"$f":"DB30","v":false},{"$f":"DC30","v":false},{"$f":"DD30","v":false},{"$f":"DE30","v":false},{"$f":"DF30","v":1000},{"$f":"DG30","v":false},{"$f":"DH30","v":false},{"$f":"DI30","v":false},{"$f":"DJ30","v":false},{"$f":"DK30","v":1000},{"$f":"DL30","v":false},{"$f":"DM30","v":false},{"$f":"DN30","v":false},{"$f":"DO30","v":false},{"$f":"DP30","v":1000},{"$f":"DQ30","v":false},{"$f":"DR30","v":false},{"$f":"DS30","v":false},{"$f":"DT30","v":false},{"$f":"DU30","v":1000},{"$f":"DV30","v":false},{"$f":"DW30","v":false},{"$f":"DX30","v":false},{"$f":"DY30","v":false},{"$f":"DZ30","v":1000},{"$f":"EA30","v":false},{"$f":"EB30","v":false},{"$f":"EC30","v":false},{"$f":"ED30","v":false},{"$f":"EE30","v":1000},{"$f":"EF30","v":false},{"$f":"EG30","v":false},{"$f":"EH30","v":false},{"$f":"EI30","v":false},{"$f":"EJ30","v":1000},{"$f":"EK30","v":false},{"$f":"EL30","v":false},{"$f":"EM30","v":false},{"$f":"EN30","v":false},{"$f":"EO30","v":1000},{"$f":"EP30","v":false},{"$f":"EQ30","v":false},{"$f":"ER30","v":false},{"$f":"ES30","v":false},{"$f":"ET30","v":1000},{"$f":"EU30","v":false},{"$f":"EV30","v":false},{"$f":"EW30","v":false},{"$f":"EX30","v":false},{"$f":"EY30","v":1000},{"$f":"EZ30","v":false},{"$f":"FA30","v":false},{"$f":"FB30","v":false},{"$f":"FC30","v":false},{"$f":"FD30","v":1000},{"$f":"FE30","v":false},{"$f":"FF30","v":false},{"$f":"FG30","v":false},{"$f":"FH30","v":false},{"$f":"FI30","v":1000},{"$f":"FJ30","v":false},{"$f":"FK30","v":false},{"$f":"FL30","v":false},{"$f":"FM30","v":false},{"$f":"FN30","v":1000},{"$f":"FO30","v":false},{"$f":"FP30","v":false},{"$f":"FQ30","v":false},{"$f":"FR30","v":false},{"$f":"FS30","v":1000},{"$f":"FT30","v":false},{"$f":"FU30","v":false},{"$f":"FV30","v":false},{"$f":"FW30","v":false},{"$f":"FX30","v":1000},{"$f":"FY30","v":false},{"$f":"FZ30","v":false},{"$f":"GA30","v":false},{"$f":"GB30","v":false},{"$f":"GC30","v":1000},{"$f":"GD30","v":false},{"$f":"GE30","v":false},{"$f":"GF30","v":false},{"$f":"GG30","v":false},{"$f":"GH30","v":1000},{"$f":"GI30","v":false},{"$f":"GJ30","v":false},{"$f":"GK30","v":false},{"$f":"GL30","v":false},{"$f":"GM30","v":1000},{"$f":"GN30","v":false},{"$f":"GO30","v":false},{"$f":"GP30","v":false},{"$f":"GQ30","v":false},{"$f":"GR30","v":1000},{"$f":"GS30","v":false},{"$f":"GT30","v":false},{"$f":"GU30","v":false},{"$f":"GV30","v":false},{"$f":"GW30","v":1000},{"$f":"GX30","v":false},{"$f":"GY30","v":false},{"$f":"GZ30","v":false},{"$f":"HA30","v":false},{"$f":"HB30","v":1000},{"$f":"HC30","v":false},{"$f":"HD30","v":false},{"$f":"HE30","v":false},{"$f":"HF30","v":false},{"$f":"HG30","v":1000},{"$f":"HH30","v":false},{"$f":"HI30","v":false},{"$f":"HJ30","v":false},{"$f":"HK30","v":false},{"$f":"HL30","v":1000},{"$f":"HM30","v":false},{"$f":"HN30","v":false},{"$f":"HO30","v":false},{"$f":"HP30","v":false},{"$f":"HQ30","v":1000},{"$f":"HR30","v":false},{"$f":"HS30","v":false},{"$f":"HT30","v":false},{"$f":"HU30","v":false},{"$f":"HV30","v":1000},{"$f":"HW30","v":false},{"$f":"HX30","v":false},{"$f":"HY30","v":false},{"$f":"HZ30","v":false},{"$f":"IA30","v":1000},{"$f":"IB30","v":false},{"$f":"IC30","v":false},{"$f":"ID30","v":false},{"$f":"IE30","v":false},{"$f":"IF30","v":1000},{"$f":"IG30","v":false},{"$f":"IH30","v":false},{"$f":"II30","v":false},{"$f":"IJ30","v":false},{"$f":"IK30","v":1000},{"$f":"IL30","v":false},{"$f":"IM30","v":false},{"$f":"IN30","v":false},{"$f":"IO30","v":false},{"$f":"IP30","v":1000},{"$f":"IQ30","v":false},{"$f":"IR30","v":false},{"$f":"IS30","v":false},{"$f":"IT30","v":false},{"$f":"IU30","v":1000},{"$f":"IV30","v":false},{"$f":"IW30","v":false},{"$f":"IX30","v":false},{"$f":"IY30","v":false},{"$f":"IZ30","v":1000},{"$f":"JA30","v":false},{"$f":"JB30","v":false},{"$f":"JC30","v":false},{"$f":"JD30","v":false},{"$f":"JE30","v":1000},{"$f":"JF30","v":false},{"$f":"JG30","v":false},{"$f":"JH30","v":false},{"$f":"JI30","v":false},{"$f":"JJ30","v":1000},{"$f":"JK30","v":false},{"$f":"JL30","v":false},{"$f":"JM30","v":false},{"$f":"JN30","v":false},{"$f":"JO30","v":1000},{"$f":"JP30","v":false},{"$f":"JQ30","v":false},{"$f":"JR30","v":false},{"$f":"JS30","v":false},{"$f":"JT30","v":1000},{"$f":"JU30","v":false},{"$f":"JV30","v":false},{"$f":"JW30","v":false},{"$f":"JX30","v":false},{"$f":"JY30","v":1000},{"$f":"JZ30","v":false},{"$f":"KA30","v":false},{"$f":"KB30","v":false},{"$f":"KC30","v":false},{"$f":"KD30","v":1000},{"$f":"KE30","v":false},{"$f":"KF30","v":false},{"$f":"KG30","v":false},{"$f":"KH30","v":false},{"$f":"KI30","v":1000},{"$f":"KJ30","v":false},{"$f":"KK30","v":false},{"$f":"KL30","v":false},{"$f":"KM30","v":false},{"$f":"KN30","v":1000},{"$f":"KO30","v":false},{"$f":"KP30","v":false},{"$f":"KQ30","v":false},{"$f":"KR30","v":false},{"$f":"KS30","v":1000},{"$f":"KT30","v":false},{"$f":"KU30","v":false},{"$f":"KV30","v":false},{"$f":"KW30","v":false},{"$f":"KX30","v":1000},{"$f":"KY30","v":false},{"$f":"KZ30","v":false},{"$f":"LA30","v":false},{"$f":"LB30","v":false},{"$f":"LC30","v":1000},{"$f":"LD30","v":false},{"$f":"LE30","v":false},{"$f":"LF30","v":false},{"$f":"LG30","v":false},{"$f":"LH30","v":1000},{"$f":"LI30","v":false},{"$f":"LJ30","v":false},{"$f":"LK30","v":false},{"$f":"LL30","v":false},{"$f":"LM30","v":1000},{"$f":"LN30","v":false},{"$f":"LO30","v":false},{"$f":"LP30","v":false},{"$f":"LQ30","v":false},{"$f":"LR30","v":1000},{"$f":"LS30","v":false},{"$f":"LT30","v":false},{"$f":"LU30","v":false},{"$f":"LV30","v":false},{"$f":"LW30","v":1000},{"$f":"LX30","v":false},{"$f":"LY30","v":false},{"$f":"LZ30","v":false},{"$f":"MA30","v":false},{"$f":"MB30","v":1000},{"$f":"MC30","v":false},{"$f":"MD30","v":false},{"$f":"ME30","v":false},{"$f":"MF30","v":false},{"$f":"MG30","v":1000},{"$f":"MH30","v":false},{"$f":"MI30","v":false},{"$f":"MJ30","v":false},{"$f":"MK30","v":false},{"$f":"ML30","v":1000},{"$f":"MM30","v":false},{"$f":"MN30","v":false},{"$f":"MO30","v":false},{"$f":"MP30","v":false},{"$f":"MQ30","v":1000},{"$f":"MR30","v":false},{"$f":"MS30","v":false},{"$f":"MT30","v":false},{"$f":"MU30","v":false},{"$f":"MV30","v":1000},{"$f":"MW30","v":false},{"$f":"MX30","v":false},{"$f":"MY30","v":false},{"$f":"MZ30","v":false},{"$f":"NA30","v":1000},{"$f":"NB30","v":false},{"$f":"NC30","v":false},{"$f":"ND30","v":false},{"$f":"NE30","v":false},{"$f":"NF30","v":1000},{"$f":"NG30","v":false},{"$f":"NH30","v":false},{"$f":"NI30","v":false},{"$f":"NJ30","v":false},{"$f":"NK30","v":1000},{"$f":"NL30","v":false},{"$f":"NM30","v":false},{"$f":"NN30","v":false},{"$f":"NO30","v":false},{"$f":"NP30","v":1000},{"$f":"NQ30","v":false},{"$f":"NR30","v":false},{"$f":"NS30","v":false},{"$f":"NT30","v":false},{"$f":"NU30","v":1000},{"$f":"NV30","v":false},{"$f":"NW30","v":false},{"$f":"NX30","v":false},{"$f":"NY30","v":false},{"$f":"NZ30","v":1000},{"$f":"OA30","v":false},{"$f":"OB30","v":false},{"$f":"OC30","v":false},{"$f":"OD30","v":false},{"$f":"OE30","v":1000},{"$f":"OF30","v":false},{"$f":"OG30","v":false},{"$f":"OH30","v":false},{"$f":"OI30","v":false},{"$f":"OJ30","v":1000},{"$f":"OK30","v":false},{"$f":"OL30","v":false},{"$f":"OM30","v":false},{"$f":"ON30","v":false},{"$f":"OO30","v":1000}]
[null,null,"Less: Retirement",null,null,{"$f":"IF(F2>=$E$8,OFFSET(F30,-1,-$E$8))","v":false},{"$f":"IF(G2>=$E$8,OFFSET(G30,-1,-$E$8))","v":false},false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,{"$f":"IF(BS2>=$E$8,OFFSET(BS30,-1,-$E$8))","v":false},false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,{"$f":"IF(EE2>=$E$8,OFFSET(EE30,-1,-$E$8))","v":1000},false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,{"$f":"IF(GQ2>=$E$8,OFFSET(GQ30,-1,-$E$8))","v":false},1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,{"$f":"IF(JC2>=$E$8,OFFSET(JC30,-1,-$E$8))","v":false},false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,{"$f":"IF(LO2>=$E$8,OFFSET(LO30,-1,-$E$8))","v":false},false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000,{"$f":"IF(OA2>=$E$8,OFFSET(OA30,-1,-$E$8))","v":false},false,false,false,1000,false,false,false,false,1000,false,false,false,false,1000]
[null,null,"Closing Balance",null,{"$f":"E28+E29-E30","v":1000},{"$f":"F28+F29-F30","v":1000},{"$f":"G28+G29-G30","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"BD28+BD29-BD30","v":1000},{"$f":"BE28+BE29-BE30","v":1000},{"$f":"BF28+BF29-BF30","v":1000},{"$f":"BG28+BG29-BG30","v":1000},{"$f":"BH28+BH29-BH30","v":1000},{"$f":"BI28+BI29-BI30","v":1000},{"$f":"BJ28+BJ29-BJ30","v":1000},{"$f":"BK28+BK29-BK30","v":1000},{"$f":"BL28+BL29-BL30","v":1000},{"$f":"BM28+BM29-BM30","v":1000},{"$f":"BN28+BN29-BN30","v":1000},{"$f":"BO28+BO29-BO30","v":1000},{"$f":"BP28+BP29-BP30","v":1000},{"$f":"BQ28+BQ29-BQ30","v":1000},{"$f":"BR28+BR29-BR30","v":1000},{"$f":"BS28+BS29-BS30","v":1000},{"$f":"BT28+BT29-BT30","v":1000},{"$f":"BU28+BU29-BU30","v":1000},{"$f":"BV28+BV29-BV30","v":1000},{"$f":"BW28+BW29-BW30","v":1000},{"$f":"BX28+BX29-BX30","v":1000},{"$f":"BY28+BY29-BY30","v":1000},{"$f":"BZ28+BZ29-BZ30","v":1000},{"$f":"CA28+CA29-CA30","v":1000},{"$f":"CB28+CB29-CB30","v":1000},{"$f":"CC28+CC29-CC30","v":1000},{"$f":"CD28+CD29-CD30","v":1000},{"$f":"CE28+CE29-CE30","v":1000},{"$f":"CF28+CF29-CF30","v":1000},{"$f":"CG28+CG29-CG30","v":1000},{"$f":"CH28+CH29-CH30","v":1000},{"$f":"CI28+CI29-CI30","v":1000},{"$f":"CJ28+CJ29-CJ30","v":1000},{"$f":"CK28+CK29-CK30","v":1000},{"$f":"CL28+CL29-CL30","v":1000},{"$f":"CM28+CM29-CM30","v":1000},{"$f":"CN28+CN29-CN30","v":1000},{"$f":"CO28+CO29-CO30","v":1000},{"$f":"CP28+CP29-CP30","v":1000},{"$f":"CQ28+CQ29-CQ30","v":1000},{"$f":"CR28+CR29-CR30","v":1000},{"$f":"CS28+CS29-CS30","v":1000},{"$f":"CT28+CT29-CT30","v":1000},{"$f":"CU28+CU29-CU30","v":1000},{"$f":"CV28+CV29-CV30","v":1000},{"$f":"CW28+CW29-CW30","v":1000},{"$f":"CX28+CX29-CX30","v":1000},{"$f":"CY28+CY29-CY30","v":1000},{"$f":"CZ28+CZ29-CZ30","v":1000},{"$f":"DA28+DA29-DA30","v":1000},{"$f":"DB28+DB29-DB30","v":1000},{"$f":"DC28+DC29-DC30","v":1000},{"$f":"DD28+DD29-DD30","v":1000},{"$f":"DE28+DE29-DE30","v":1000},{"$f":"DF28+DF29-DF30","v":1000},{"$f":"DG28+DG29-DG30","v":1000},{"$f":"DH28+DH29-DH30","v":1000},{"$f":"DI28+DI29-DI30","v":1000},{"$f":"DJ28+DJ29-DJ30","v":1000},{"$f":"DK28+DK29-DK30","v":1000},{"$f":"DL28+DL29-DL30","v":1000},{"$f":"DM28+DM29-DM30","v":1000},{"$f":"DN28+DN29-DN30","v":1000},{"$f":"DO28+DO29-DO30","v":1000},{"$f":"DP28+DP29-DP30","v":1000},{"$f":"DQ28+DQ29-DQ30","v":1000},{"$f":"DR28+DR29-DR30","v":1000},{"$f":"DS28+DS29-DS30","v":1000},{"$f":"DT28+DT29-DT30","v":1000},{"$f":"DU28+DU29-DU30","v":1000},{"$f":"DV28+DV29-DV30","v":1000},{"$f":"DW28+DW29-DW30","v":1000},{"$f":"DX28+DX29-DX30","v":1000},{"$f":"DY28+DY29-DY30","v":1000},{"$f":"DZ28+DZ29-DZ30","v":1000},{"$f":"EA28+EA29-EA30","v":1000},{"$f":"EB28+EB29-EB30","v":1000},{"$f":"EC28+EC29-EC30","v":1000},{"$f":"ED28+ED29-ED30","v":1000},{"$f":"EE28+EE29-EE30","v":1000},{"$f":"EF28+EF29-EF30","v":1000},{"$f":"EG28+EG29-EG30","v":1000},{"$f":"EH28+EH29-EH30","v":1000},{"$f":"EI28+EI29-EI30","v":1000},{"$f":"EJ28+EJ29-EJ30","v":1000},{"$f":"EK28+EK29-EK30","v":1000},{"$f":"EL28+EL29-EL30","v":1000},{"$f":"EM28+EM29-EM30","v":1000},{"$f":"EN28+EN29-EN30","v":1000},{"$f":"EO28+EO29-EO30","v":1000},{"$f":"EP28+EP29-EP30","v":1000},{"$f":"EQ28+EQ29-EQ30","v":1000},{"$f":"ER28+ER29-ER30","v":1000},{"$f":"ES28+ES29-ES30","v":1000},{"$f":"ET28+ET29-ET30","v":1000},{"$f":"EU28+EU29-EU30","v":1000},{"$f":"EV28+EV29-EV30","v":1000},{"$f":"EW28+EW29-EW30","v":1000},{"$f":"EX28+EX29-EX30","v":1000},{"$f":"EY28+EY29-EY30","v":1000},{"$f":"EZ28+EZ29-EZ30","v":1000},{"$f":"FA28+FA29-FA30","v":1000},{"$f":"FB28+FB29-FB30","v":1000},{"$f":"FC28+FC29-FC30","v":1000},{"$f":"FD28+FD29-FD30","v":1000},{"$f":"FE28+FE29-FE30","v":1000},{"$f":"FF28+FF29-FF30","v":1000},{"$f":"FG28+FG29-FG30","v":1000},{"$f":"FH28+FH29-FH30","v":1000},{"$f":"FI28+FI29-FI30","v":1000},{"$f":"FJ28+FJ29-FJ30","v":1000},{"$f":"FK28+FK29-FK30","v":1000},{"$f":"FL28+FL29-FL30","v":1000},{"$f":"FM28+FM29-FM30","v":1000},{"$f":"FN28+FN29-FN30","v":1000},{"$f":"FO28+FO29-FO30","v":1000},{"$f":"FP28+FP29-FP30","v":1000},{"$f":"FQ28+FQ29-FQ30","v":1000},{"$f":"FR28+FR29-FR30","v":1000},{"$f":"FS28+FS29-FS30","v":1000},{"$f":"FT28+FT29-FT30","v":1000},{"$f":"FU28+FU29-FU30","v":1000},{"$f":"FV28+FV29-FV30","v":1000},{"$f":"FW28+FW29-FW30","v":1000},{"$f":"FX28+FX29-FX30","v":1000},{"$f":"FY28+FY29-FY30","v":1000},{"$f":"FZ28+FZ29-FZ30","v":1000},{"$f":"GA28+GA29-GA30","v":1000},{"$f":"GB28+GB29-GB30","v":1000},{"$f":"GC28+GC29-GC30","v":1000},{"$f":"GD28+GD29-GD30","v":1000},{"$f":"GE28+GE29-GE30","v":1000},{"$f":"GF28+GF29-GF30","v":1000},{"$f":"GG28+GG29-GG30","v":1000},{"$f":"GH28+GH29-GH30","v":1000},{"$f":"GI28+GI29-GI30","v":1000},{"$f":"GJ28+GJ29-GJ30","v":1000},{"$f":"GK28+GK29-GK30","v":1000},{"$f":"GL28+GL29-GL30","v":1000},{"$f":"GM28+GM29-GM30","v":1000},{"$f":"GN28+GN29-GN30","v":1000},{"$f":"GO28+GO29-GO30","v":1000},{"$f":"GP28+GP29-GP30","v":1000},{"$f":"GQ28+GQ29-GQ30","v":1000},{"$f":"GR28+GR29-GR30","v":1000},{"$f":"GS28+GS29-GS30","v":1000},{"$f":"GT28+GT29-GT30","v":1000},{"$f":"GU28+GU29-GU30","v":1000},{"$f":"GV28+GV29-GV30","v":1000},{"$f":"GW28+GW29-GW30","v":1000},{"$f":"GX28+GX29-GX30","v":1000},{"$f":"GY28+GY29-GY30","v":1000},{"$f":"GZ28+GZ29-GZ30","v":1000},{"$f":"HA28+HA29-HA30","v":1000},{"$f":"HB28+HB29-HB30","v":1000},{"$f":"HC28+HC29-HC30","v":1000},{"$f":"HD28+HD29-HD30","v":1000},{"$f":"HE28+HE29-HE30","v":1000},{"$f":"HF28+HF29-HF30","v":1000},{"$f":"HG28+HG29-HG30","v":1000},{"$f":"HH28+HH29-HH30","v":1000},{"$f":"HI28+HI29-HI30","v":1000},{"$f":"HJ28+HJ29-HJ30","v":1000},{"$f":"HK28+HK29-HK30","v":1000},{"$f":"HL28+HL29-HL30","v":1000},{"$f":"HM28+HM29-HM30","v":1000},{"$f":"HN28+HN29-HN30","v":1000},{"$f":"HO28+HO29-HO30","v":1000},{"$f":"HP28+HP29-HP30","v":1000},{"$f":"HQ28+HQ29-HQ30","v":1000},{"$f":"HR28+HR29-HR30","v":1000},{"$f":"HS28+HS29-HS30","v":1000},{"$f":"HT28+HT29-HT30","v":1000},{"$f":"HU28+HU29-HU30","v":1000},{"$f":"HV28+HV29-HV30","v":1000},{"$f":"HW28+HW29-HW30","v":1000},{"$f":"HX28+HX29-HX30","v":1000},{"$f":"HY28+HY29-HY30","v":1000},{"$f":"HZ28+HZ29-HZ30","v":1000},{"$f":"IA28+IA29-IA30","v":1000},{"$f":"IB28+IB29-IB30","v":1000},{"$f":"IC28+IC29-IC30","v":1000},{"$f":"ID28+ID29-ID30","v":1000},{"$f":"IE28+IE29-IE30","v":1000},{"$f":"IF28+IF29-IF30","v":1000},{"$f":"IG28+IG29-IG30","v":1000},{"$f":"IH28+IH29-IH30","v":1000},{"$f":"II28+II29-II30","v":1000},{"$f":"IJ28+IJ29-IJ30","v":1000},{"$f":"IK28+IK29-IK30","v":1000},{"$f":"IL28+IL29-IL30","v":1000},{"$f":"IM28+IM29-IM30","v":1000},{"$f":"IN28+IN29-IN30","v":1000},{"$f":"IO28+IO29-IO30","v":1000},{"$f":"IP28+IP29-IP30","v":1000},{"$f":"IQ28+IQ29-IQ30","v":1000},{"$f":"IR28+IR29-IR30","v":1000},{"$f":"IS28+IS29-IS30","v":1000},{"$f":"IT28+IT29-IT30","v":1000},{"$f":"IU28+IU29-IU30","v":1000},{"$f":"IV28+IV29-IV30","v":1000},{"$f":"IW28+IW29-IW30","v":1000},{"$f":"IX28+IX29-IX30","v":1000},{"$f":"IY28+IY29-IY30","v":1000},{"$f":"IZ28+IZ29-IZ30","v":1000},{"$f":"JA28+JA29-JA30","v":1000},{"$f":"JB28+JB29-JB30","v":1000},{"$f":"JC28+JC29-JC30","v":1000},{"$f":"JD28+JD29-JD30","v":1000},{"$f":"JE28+JE29-JE30","v":1000},{"$f":"JF28+JF29-JF30","v":1000},{"$f":"JG28+JG29-JG30","v":1000},{"$f":"JH28+JH29-JH30","v":1000},{"$f":"JI28+JI29-JI30","v":1000},{"$f":"JJ28+JJ29-JJ30","v":1000},{"$f":"JK28+JK29-JK30","v":1000},{"$f":"JL28+JL29-JL30","v":1000},{"$f":"JM28+JM29-JM30","v":1000},{"$f":"JN28+JN29-JN30","v":1000},{"$f":"JO28+JO29-JO30","v":1000},{"$f":"JP28+JP29-JP30","v":1000},{"$f":"JQ28+JQ29-JQ30","v":1000},{"$f":"JR28+JR29-JR30","v":1000},{"$f":"JS28+JS29-JS30","v":1000},{"$f":"JT28+JT29-JT30","v":1000},{"$f":"JU28+JU29-JU30","v":1000},{"$f":"JV28+JV29-JV30","v":1000},{"$f":"JW28+JW29-JW30","v":1000},{"$f":"JX28+JX29-JX30","v":1000},{"$f":"JY28+JY29-JY30","v":1000},{"$f":"JZ28+JZ29-JZ30","v":1000},{"$f":"KA28+KA29-KA30","v":1000},{"$f":"KB28+KB29-KB30","v":1000},{"$f":"KC28+KC29-KC30","v":1000},{"$f":"KD28+KD29-KD30","v":1000},{"$f":"KE28+KE29-KE30","v":1000},{"$f":"KF28+KF29-KF30","v":1000},{"$f":"KG28+KG29-KG30","v":1000},{"$f":"KH28+KH29-KH30","v":1000},{"$f":"KI28+KI29-KI30","v":1000},{"$f":"KJ28+KJ29-KJ30","v":1000},{"$f":"KK28+KK29-KK30","v":1000},{"$f":"KL28+KL29-KL30","v":1000},{"$f":"KM28+KM29-KM30","v":1000},{"$f":"KN28+KN29-KN30","v":1000},{"$f":"KO28+KO29-KO30","v":1000},{"$f":"KP28+KP29-KP30","v":1000},{"$f":"KQ28+KQ29-KQ30","v":1000},{"$f":"KR28+KR29-KR30","v":1000},{"$f":"KS28+KS29-KS30","v":1000},{"$f":"KT28+KT29-KT30","v":1000},{"$f":"KU28+KU29-KU30","v":1000},{"$f":"KV28+KV29-KV30","v":1000},{"$f":"KW28+KW29-KW30","v":1000},{"$f":"KX28+KX29-KX30","v":1000},{"$f":"KY28+KY29-KY30","v":1000},{"$f":"KZ28+KZ29-KZ30","v":1000},{"$f":"LA28+LA29-LA30","v":1000},{"$f":"LB28+LB29-LB30","v":1000},{"$f":"LC28+LC29-LC30","v":1000},{"$f":"LD28+LD29-LD30","v":1000},{"$f":"LE28+LE29-LE30","v":1000},{"$f":"LF28+LF29-LF30","v":1000},{"$f":"LG28+LG29-LG30","v":1000},{"$f":"LH28+LH29-LH30","v":1000},{"$f":"LI28+LI29-LI30","v":1000},{"$f":"LJ28+LJ29-LJ30","v":1000},{"$f":"LK28+LK29-LK30","v":1000},{"$f":"LL28+LL29-LL30","v":1000},{"$f":"LM28+LM29-LM30","v":1000},{"$f":"LN28+LN29-LN30","v":1000},{"$f":"LO28+LO29-LO30","v":1000},{"$f":"LP28+LP29-LP30","v":1000},{"$f":"LQ28+LQ29-LQ30","v":1000},{"$f":"LR28+LR29-LR30","v":1000},{"$f":"LS28+LS29-LS30","v":1000},{"$f":"LT28+LT29-LT30","v":1000},{"$f":"LU28+LU29-LU30","v":1000},{"$f":"LV28+LV29-LV30","v":1000},{"$f":"LW28+LW29-LW30","v":1000},{"$f":"LX28+LX29-LX30","v":1000},{"$f":"LY28+LY29-LY30","v":1000},{"$f":"LZ28+LZ29-LZ30","v":1000},{"$f":"MA28+MA29-MA30","v":1000},{"$f":"MB28+MB29-MB30","v":1000},{"$f":"MC28+MC29-MC30","v":1000},{"$f":"MD28+MD29-MD30","v":1000},{"$f":"ME28+ME29-ME30","v":1000},{"$f":"MF28+MF29-MF30","v":1000},{"$f":"MG28+MG29-MG30","v":1000},{"$f":"MH28+MH29-MH30","v":1000},{"$f":"MI28+MI29-MI30","v":1000},{"$f":"MJ28+MJ29-MJ30","v":1000},{"$f":"MK28+MK29-MK30","v":1000},{"$f":"ML28+ML29-ML30","v":1000},{"$f":"MM28+MM29-MM30","v":1000},{"$f":"MN28+MN29-MN30","v":1000},{"$f":"MO28+MO29-MO30","v":1000},{"$f":"MP28+MP29-MP30","v":1000},{"$f":"MQ28+MQ29-MQ30","v":1000},{"$f":"MR28+MR29-MR30","v":1000},{"$f":"MS28+MS29-MS30","v":1000},{"$f":"MT28+MT29-MT30","v":1000},{"$f":"MU28+MU29-MU30","v":1000},{"$f":"MV28+MV29-MV30","v":1000},{"$f":"MW28+MW29-MW30","v":1000},{"$f":"MX28+MX29-MX30","v":1000},{"$f":"MY28+MY29-MY30","v":1000},{"$f":"MZ28+MZ29-MZ30","v":1000},{"$f":"NA28+NA29-NA30","v":1000},{"$f":"NB28+NB29-NB30","v":1000},{"$f":"NC28+NC29-NC30","v":1000},{"$f":"ND28+ND29-ND30","v":1000},{"$f":"NE28+NE29-NE30","v":1000},{"$f":"NF28+NF29-NF30","v":1000},{"$f":"NG28+NG29-NG30","v":1000},{"$f":"NH28+NH29-NH30","v":1000},{"$f":"NI28+NI29-NI30","v":1000},{"$f":"NJ28+NJ29-NJ30","v":1000},{"$f":"NK28+NK29-NK30","v":1000},{"$f":"NL28+NL29-NL30","v":1000},{"$f":"NM28+NM29-NM30","v":1000},{"$f":"NN28+NN29-NN30","v":1000},{"$f":"NO28+NO29-NO30","v":1000},{"$f":"NP28+NP29-NP30","v":1000},{"$f":"NQ28+NQ29-NQ30","v":1000},{"$f":"NR28+NR29-NR30","v":1000},{"$f":"NS28+NS29-NS30","v":1000},{"$f":"NT28+NT29-NT30","v":1000},{"$f":"NU28+NU29-NU30","v":1000},{"$f":"NV28+NV29-NV30","v":1000},{"$f":"NW28+NW29-NW30","v":1000},{"$f":"NX28+NX29-NX30","v":1000},{"$f":"NY28+NY29-NY30","v":1000},{"$f":"NZ28+NZ29-NZ30","v":1000},{"$f":"OA28+OA29-OA30","v":1000},{"$f":"OB28+OB29-OB30","v":1000},{"$f":"OC28+OC29-OC30","v":1000},{"$f":"OD28+OD29-OD30","v":1000},{"$f":"OE28+OE29-OE30","v":1000},{"$f":"OF28+OF29-OF30","v":1000},{"$f":"OG28+OG29-OG30","v":1000},{"$f":"OH28+OH29-OH30","v":1000},{"$f":"OI28+OI29-OI30","v":1000},{"$f":"OJ28+OJ29-OJ30","v":1000},{"$f":"OK28+OK29-OK30","v":1000},{"$f":"OL28+OL29-OL30","v":1000},{"$f":"OM28+OM29-OM30","v":1000},{"$f":"ON28+ON29-ON30","v":1000},{"$f":"OO28+OO29-OO30","v":1000}]
[]
[null,null,"Age",null,null,{"$f":"IF(E29,1,E33+1)","v":1},{"$f":"IF(F29,1,F33+1)","v":2},3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,{"$f":"IF(BR29,1,BR33+1)","v":1},2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,{"$f":"IF(ED29,1,ED33+1)","v":5},1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,{"$f":"IF(GP29,1,GP33+1)","v":4},5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,{"$f":"IF(JB29,1,JB33+1)","v":3},4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,{"$f":"IF(LN29,1,LN33+1)","v":2},3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,1,2,3,4,5,{"$f":"IF(NZ29,1,NZ33+1)","v":1},2,3,4,5,1,2,3,4,5,1,2,3,4,5]
[null,null,"SL Depreciation",null,null,{"$f":"F28/$E$8","v":200},{"$f":"G28/$E$8","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"BS28/$E$8","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"EE28/$E$8","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"GQ28/$E$8","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"JC28/$E$8","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"LO28/$E$8","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"OA28/$E$8","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200]
[null,null,"Economic Depreciation Rate",null,null,{"$f":"LOOKUP(F33,10:10,18:18)","v":8.9382517970498371E-2},0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,{"$f":"LOOKUP(AL33,10:10,18:18)","v":0.17810931824255155},0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,{"$f":"LOOKUP(BD33,10:10,18:18)","v":8.9382517970498371E-2},0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,{"$f":"LOOKUP(DP33,10:10,18:18)","v":0.35491201148861123},8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,{"$f":"LOOKUP(GB33,10:10,18:18)","v":0.25142222734342562},0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,{"$f":"LOOKUP(IN33,10:10,18:18)","v":0.17810931824255155},0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,{"$f":"LOOKUP(KZ33,10:10,18:18)","v":0.12617392495491322},0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,{"$f":"LOOKUP(NL33,10:10,18:18)","v":8.9382517970498371E-2},0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123,8.9382517970498371E-2,0.12617392495491322,0.17810931824255155,0.25142222734342562,0.35491201148861123]
[null,null,"Economic Depreciation ",null,null,{"$f":"F35*F28","v":89.38251797049837},{"$f":"G35*G28","v":126.17392495491322},178.10931824255155,251.42222734342562,354.91201148861126,89.38251797049837,126.17392495491322,178.10931824255155,251.42222734342562,354.91201148861126,89.38251797049837,126.17392495491322,178.10931824255155,251.42222734342562,354.91201148861126,89.38251797049837,126.17392495491322,178.10931824255155,251.42222734342562,354.91201148861126,89.38251797049837,126.17392495491322,178.10931824255155,251.42222734342562,354.91201148861126,89.38251797049837,126.17392495491322,178.10931824255155,251.42222734342562,354.91201148861126,89.38251797049837,126.17392495491322,178.10931824255155,251.42222734342562,354.91201148861126,89.38251797049837,126.17392495491322,178.10931824255155,251.42222734342562,354.91201148861126,89.38251797049837,126.17392495491322,178.10931824255155,251.42222734342562,354.91201148861126,89.38251797049837,126.17392495491322,178.10931824255155,251.42222734342562,354.91201148861126,{"$f":"BD35*BD28","v":89.38251797049837},{"$f":"BE35*BE28","v":126.17392495491322},{"$f":"BF35*BF28","v":178.10931824255155},{"$f":"BG35*BG28","v":251.42222734342562},{"$f":"BH35*BH28","v":354.91201148861126},{"$f":"BI35*BI28","v":89.38251797049837},{"$f":"BJ35*BJ28","v":126.17392495491322},{"$f":"BK35*BK28","v":178.10931824255155},{"$f":"BL35*BL28","v":251.42222734342562},{"$f":"BM35*BM28","v":354.91201148861126},{"$f":"BN35*BN28","v":89.38251797049837},{"$f":"BO35*BO28","v":126.17392495491322},{"$f":"BP35*BP28","v":178.10931824255155},{"$f":"BQ35*BQ28","v":251.42222734342562},{"$f":"BR35*BR28","v":354.91201148861126},{"$f":"BS35*BS28","v":89.38251797049837},{"$f":"BT35*BT28","v":126.17392495491322},{"$f":"BU35*BU28","v":178.10931824255155},{"$f":"BV35*BV28","v":251.42222734342562},{"$f":"BW35*BW28","v":354.91201148861126},{"$f":"BX35*BX28","v":89.38251797049837},{"$f":"BY35*BY28","v":126.17392495491322},{"$f":"BZ35*BZ28","v":178.10931824255155},{"$f":"CA35*CA28","v":251.42222734342562},{"$f":"CB35*CB28","v":354.91201148861126},{"$f":"CC35*CC28","v":89.38251797049837},{"$f":"CD35*CD28","v":126.17392495491322},{"$f":"CE35*CE28","v":178.10931824255155},{"$f":"CF35*CF28","v":251.42222734342562},{"$f":"CG35*CG28","v":354.91201148861126},{"$f":"CH35*CH28","v":89.38251797049837},{"$f":"CI35*CI28","v":126.17392495491322},{"$f":"CJ35*CJ28","v":178.10931824255155},{"$f":"CK35*CK28","v":251.42222734342562},{"$f":"CL35*CL28","v":354.91201148861126},{"$f":"CM35*CM28","v":89.38251797049837},{"$f":"CN35*CN28","v":126.17392495491322},{"$f":"CO35*CO28","v":178.10931824255155},{"$f":"CP35*CP28","v":251.42222734342562},{"$f":"CQ35*CQ28","v":354.91201148861126},{"$f":"CR35*CR28","v":89.38251797049837},{"$f":"CS35*CS28","v":126.17392495491322},{"$f":"CT35*CT28","v":178.10931824255155},{"$f":"CU35*CU28","v":251.42222734342562},{"$f":"CV35*CV28","v":354.91201148861126},{"$f":"CW35*CW28","v":89.38251797049837},{"$f":"CX35*CX28","v":126.17392495491322},{"$f":"CY35*CY28","v":178.10931824255155},{"$f":"CZ35*CZ28","v":251.42222734342562},{"$f":"DA35*DA28","v":354.91201148861126},{"$f":"DB35*DB28","v":89.38251797049837},{"$f":"DC35*DC28","v":126.17392495491322},{"$f":"DD35*DD28","v":178.10931824255155},{"$f":"DE35*DE28","v":251.42222734342562},{"$f":"DF35*DF28","v":354.91201148861126},{"$f":"DG35*DG28","v":89.38251797049837},{"$f":"DH35*DH28","v":126.17392495491322},{"$f":"DI35*DI28","v":178.10931824255155},{"$f":"DJ35*DJ28","v":251.42222734342562},{"$f":"DK35*DK28","v":354.91201148861126},{"$f":"DL35*DL28","v":89.38251797049837},{"$f":"DM35*DM28","v":126.17392495491322},{"$f":"DN35*DN28","v":178.10931824255155},{"$f":"DO35*DO28","v":251.42222734342562},{"$f":"DP35*DP28","v":354.91201148861126},{"$f":"DQ35*DQ28","v":89.38251797049837},{"$f":"DR35*DR28","v":126.17392495491322},{"$f":"DS35*DS28","v":178.10931824255155},{"$f":"DT35*DT28","v":251.42222734342562},{"$f":"DU35*DU28","v":354.91201148861126},{"$f":"DV35*DV28","v":89.38251797049837},{"$f":"DW35*DW28","v":126.17392495491322},{"$f":"DX35*DX28","v":178.10931824255155},{"$f":"DY35*DY28","v":251.42222734342562},{"$f":"DZ35*DZ28","v":354.91201148861126},{"$f":"EA35*EA28","v":89.38251797049837},{"$f":"EB35*EB28","v":126.17392495491322},{"$f":"EC35*EC28","v":178.10931824255155},{"$f":"ED35*ED28","v":251.42222734342562},{"$f":"EE35*EE28","v":354.91201148861126},{"$f":"EF35*EF28","v":89.38251797049837},{"$f":"EG35*EG28","v":126.17392495491322},{"$f":"EH35*EH28","v":178.10931824255155},{"$f":"EI35*EI28","v":251.42222734342562},{"$f":"EJ35*EJ28","v":354.91201148861126},{"$f":"EK35*EK28","v":89.38251797049837},{"$f":"EL35*EL28","v":126.17392495491322},{"$f":"EM35*EM28","v":178.10931824255155},{"$f":"EN35*EN28","v":251.42222734342562},{"$f":"EO35*EO28","v":354.91201148861126},{"$f":"EP35*EP28","v":89.38251797049837},{"$f":"EQ35*EQ28","v":126.17392495491322},{"$f":"ER35*ER28","v":178.10931824255155},{"$f":"ES35*ES28","v":251.42222734342562},{"$f":"ET35*ET28","v":354.91201148861126},{"$f":"EU35*EU28","v":89.38251797049837},{"$f":"EV35*EV28","v":126.17392495491322},{"$f":"EW35*EW28","v":178.10931824255155},{"$f":"EX35*EX28","v":251.42222734342562},{"$f":"EY35*EY28","v":354.91201148861126},{"$f":"EZ35*EZ28","v":89.38251797049837},{"$f":"FA35*FA28","v":126.17392495491322},{"$f":"FB35*FB28","v":178.10931824255155},{"$f":"FC35*FC28","v":251.42222734342562},{"$f":"FD35*FD28","v":354.91201148861126},{"$f":"FE35*FE28","v":89.38251797049837},{"$f":"FF35*FF28","v":126.17392495491322},{"$f":"FG35*FG28","v":178.10931824255155},{"$f":"FH35*FH28","v":251.42222734342562},{"$f":"FI35*FI28","v":354.91201148861126},{"$f":"FJ35*FJ28","v":89.38251797049837},{"$f":"FK35*FK28","v":126.17392495491322},{"$f":"FL35*FL28","v":178.10931824255155},{"$f":"FM35*FM28","v":251.42222734342562},{"$f":"FN35*FN28","v":354.91201148861126},{"$f":"FO35*FO28","v":89.38251797049837},{"$f":"FP35*FP28","v":126.17392495491322},{"$f":"FQ35*FQ28","v":178.10931824255155},{"$f":"FR35*FR28","v":251.42222734342562},{"$f":"FS35*FS28","v":354.91201148861126},{"$f":"FT35*FT28","v":89.38251797049837},{"$f":"FU35*FU28","v":126.17392495491322},{"$f":"FV35*FV28","v":178.10931824255155},{"$f":"FW35*FW28","v":251.42222734342562},{"$f":"FX35*FX28","v":354.91201148861126},{"$f":"FY35*FY28","v":89.38251797049837},{"$f":"FZ35*FZ28","v":126.17392495491322},{"$f":"GA35*GA28","v":178.10931824255155},{"$f":"GB35*GB28","v":251.42222734342562},{"$f":"GC35*GC28","v":354.91201148861126},{"$f":"GD35*GD28","v":89.38251797049837},{"$f":"GE35*GE28","v":126.17392495491322},{"$f":"GF35*GF28","v":178.10931824255155},{"$f":"GG35*GG28","v":251.42222734342562},{"$f":"GH35*GH28","v":354.91201148861126},{"$f":"GI35*GI28","v":89.38251797049837},{"$f":"GJ35*GJ28","v":126.17392495491322},{"$f":"GK35*GK28","v":178.10931824255155},{"$f":"GL35*GL28","v":251.42222734342562},{"$f":"GM35*GM28","v":354.91201148861126},{"$f":"GN35*GN28","v":89.38251797049837},{"$f":"GO35*GO28","v":126.17392495491322},{"$f":"GP35*GP28","v":178.10931824255155},{"$f":"GQ35*GQ28","v":251.42222734342562},{"$f":"GR35*GR28","v":354.91201148861126},{"$f":"GS35*GS28","v":89.38251797049837},{"$f":"GT35*GT28","v":126.17392495491322},{"$f":"GU35*GU28","v":178.10931824255155},{"$f":"GV35*GV28","v":251.42222734342562},{"$f":"GW35*GW28","v":354.91201148861126},{"$f":"GX35*GX28","v":89.38251797049837},{"$f":"GY35*GY28","v":126.17392495491322},{"$f":"GZ35*GZ28","v":178.10931824255155},{"$f":"HA35*HA28","v":251.42222734342562},{"$f":"HB35*HB28","v":354.91201148861126},{"$f":"HC35*HC28","v":89.38251797049837},{"$f":"HD35*HD28","v":126.17392495491322},{"$f":"HE35*HE28","v":178.10931824255155},{"$f":"HF35*HF28","v":251.42222734342562},{"$f":"HG35*HG28","v":354.91201148861126},{"$f":"HH35*HH28","v":89.38251797049837},{"$f":"HI35*HI28","v":126.17392495491322},{"$f":"HJ35*HJ28","v":178.10931824255155},{"$f":"HK35*HK28","v":251.42222734342562},{"$f":"HL35*HL28","v":354.91201148861126},{"$f":"HM35*HM28","v":89.38251797049837},{"$f":"HN35*HN28","v":126.17392495491322},{"$f":"HO35*HO28","v":178.10931824255155},{"$f":"HP35*HP28","v":251.42222734342562},{"$f":"HQ35*HQ28","v":354.91201148861126},{"$f":"HR35*HR28","v":89.38251797049837},{"$f":"HS35*HS28","v":126.17392495491322},{"$f":"HT35*HT28","v":178.10931824255155},{"$f":"HU35*HU28","v":251.42222734342562},{"$f":"HV35*HV28","v":354.91201148861126},{"$f":"HW35*HW28","v":89.38251797049837},{"$f":"HX35*HX28","v":126.17392495491322},{"$f":"HY35*HY28","v":178.10931824255155},{"$f":"HZ35*HZ28","v":251.42222734342562},{"$f":"IA35*IA28","v":354.91201148861126},{"$f":"IB35*IB28","v":89.38251797049837},{"$f":"IC35*IC28","v":126.17392495491322},{"$f":"ID35*ID28","v":178.10931824255155},{"$f":"IE35*IE28","v":251.42222734342562},{"$f":"IF35*IF28","v":354.91201148861126},{"$f":"IG35*IG28","v":89.38251797049837},{"$f":"IH35*IH28","v":126.17392495491322},{"$f":"II35*II28","v":178.10931824255155},{"$f":"IJ35*IJ28","v":251.42222734342562},{"$f":"IK35*IK28","v":354.91201148861126},{"$f":"IL35*IL28","v":89.38251797049837},{"$f":"IM35*IM28","v":126.17392495491322},{"$f":"IN35*IN28","v":178.10931824255155},{"$f":"IO35*IO28","v":251.42222734342562},{"$f":"IP35*IP28","v":354.91201148861126},{"$f":"IQ35*IQ28","v":89.38251797049837},{"$f":"IR35*IR28","v":126.17392495491322},{"$f":"IS35*IS28","v":178.10931824255155},{"$f":"IT35*IT28","v":251.42222734342562},{"$f":"IU35*IU28","v":354.91201148861126},{"$f":"IV35*IV28","v":89.38251797049837},{"$f":"IW35*IW28","v":126.17392495491322},{"$f":"IX35*IX28","v":178.10931824255155},{"$f":"IY35*IY28","v":251.42222734342562},{"$f":"IZ35*IZ28","v":354.91201148861126},{"$f":"JA35*JA28","v":89.38251797049837},{"$f":"JB35*JB28","v":126.17392495491322},{"$f":"JC35*JC28","v":178.10931824255155},{"$f":"JD35*JD28","v":251.42222734342562},{"$f":"JE35*JE28","v":354.91201148861126},{"$f":"JF35*JF28","v":89.38251797049837},{"$f":"JG35*JG28","v":126.17392495491322},{"$f":"JH35*JH28","v":178.10931824255155},{"$f":"JI35*JI28","v":251.42222734342562},{"$f":"JJ35*JJ28","v":354.91201148861126},{"$f":"JK35*JK28","v":89.38251797049837},{"$f":"JL35*JL28","v":126.17392495491322},{"$f":"JM35*JM28","v":178.10931824255155},{"$f":"JN35*JN28","v":251.42222734342562},{"$f":"JO35*JO28","v":354.91201148861126},{"$f":"JP35*JP28","v":89.38251797049837},{"$f":"JQ35*JQ28","v":126.17392495491322},{"$f":"JR35*JR28","v":178.10931824255155},{"$f":"JS35*JS28","v":251.42222734342562},{"$f":"JT35*JT28","v":354.91201148861126},{"$f":"JU35*JU28","v":89.38251797049837},{"$f":"JV35*JV28","v":126.17392495491322},{"$f":"JW35*JW28","v":178.10931824255155},{"$f":"JX35*JX28","v":251.42222734342562},{"$f":"JY35*JY28","v":354.91201148861126},{"$f":"JZ35*JZ28","v":89.38251797049837},{"$f":"KA35*KA28","v":126.17392495491322},{"$f":"KB35*KB28","v":178.10931824255155},{"$f":"KC35*KC28","v":251.42222734342562},{"$f":"KD35*KD28","v":354.91201148861126},{"$f":"KE35*KE28","v":89.38251797049837},{"$f":"KF35*KF28","v":126.17392495491322},{"$f":"KG35*KG28","v":178.10931824255155},{"$f":"KH35*KH28","v":251.42222734342562},{"$f":"KI35*KI28","v":354.91201148861126},{"$f":"KJ35*KJ28","v":89.38251797049837},{"$f":"KK35*KK28","v":126.17392495491322},{"$f":"KL35*KL28","v":178.10931824255155},{"$f":"KM35*KM28","v":251.42222734342562},{"$f":"KN35*KN28","v":354.91201148861126},{"$f":"KO35*KO28","v":89.38251797049837},{"$f":"KP35*KP28","v":126.17392495491322},{"$f":"KQ35*KQ28","v":178.10931824255155},{"$f":"KR35*KR28","v":251.42222734342562},{"$f":"KS35*KS28","v":354.91201148861126},{"$f":"KT35*KT28","v":89.38251797049837},{"$f":"KU35*KU28","v":126.17392495491322},{"$f":"KV35*KV28","v":178.10931824255155},{"$f":"KW35*KW28","v":251.42222734342562},{"$f":"KX35*KX28","v":354.91201148861126},{"$f":"KY35*KY28","v":89.38251797049837},{"$f":"KZ35*KZ28","v":126.17392495491322},{"$f":"LA35*LA28","v":178.10931824255155},{"$f":"LB35*LB28","v":251.42222734342562},{"$f":"LC35*LC28","v":354.91201148861126},{"$f":"LD35*LD28","v":89.38251797049837},{"$f":"LE35*LE28","v":126.17392495491322},{"$f":"LF35*LF28","v":178.10931824255155},{"$f":"LG35*LG28","v":251.42222734342562},{"$f":"LH35*LH28","v":354.91201148861126},{"$f":"LI35*LI28","v":89.38251797049837},{"$f":"LJ35*LJ28","v":126.17392495491322},{"$f":"LK35*LK28","v":178.10931824255155},{"$f":"LL35*LL28","v":251.42222734342562},{"$f":"LM35*LM28","v":354.91201148861126},{"$f":"LN35*LN28","v":89.38251797049837},{"$f":"LO35*LO28","v":126.17392495491322},{"$f":"LP35*LP28","v":178.10931824255155},{"$f":"LQ35*LQ28","v":251.42222734342562},{"$f":"LR35*LR28","v":354.91201148861126},{"$f":"LS35*LS28","v":89.38251797049837},{"$f":"LT35*LT28","v":126.17392495491322},{"$f":"LU35*LU28","v":178.10931824255155},{"$f":"LV35*LV28","v":251.42222734342562},{"$f":"LW35*LW28","v":354.91201148861126},{"$f":"LX35*LX28","v":89.38251797049837},{"$f":"LY35*LY28","v":126.17392495491322},{"$f":"LZ35*LZ28","v":178.10931824255155},{"$f":"MA35*MA28","v":251.42222734342562},{"$f":"MB35*MB28","v":354.91201148861126},{"$f":"MC35*MC28","v":89.38251797049837},{"$f":"MD35*MD28","v":126.17392495491322},{"$f":"ME35*ME28","v":178.10931824255155},{"$f":"MF35*MF28","v":251.42222734342562},{"$f":"MG35*MG28","v":354.91201148861126},{"$f":"MH35*MH28","v":89.38251797049837},{"$f":"MI35*MI28","v":126.17392495491322},{"$f":"MJ35*MJ28","v":178.10931824255155},{"$f":"MK35*MK28","v":251.42222734342562},{"$f":"ML35*ML28","v":354.91201148861126},{"$f":"MM35*MM28","v":89.38251797049837},{"$f":"MN35*MN28","v":126.17392495491322},{"$f":"MO35*MO28","v":178.10931824255155},{"$f":"MP35*MP28","v":251.42222734342562},{"$f":"MQ35*MQ28","v":354.91201148861126},{"$f":"MR35*MR28","v":89.38251797049837},{"$f":"MS35*MS28","v":126.17392495491322},{"$f":"MT35*MT28","v":178.10931824255155},{"$f":"MU35*MU28","v":251.42222734342562},{"$f":"MV35*MV28","v":354.91201148861126},{"$f":"MW35*MW28","v":89.38251797049837},{"$f":"MX35*MX28","v":126.17392495491322},{"$f":"MY35*MY28","v":178.10931824255155},{"$f":"MZ35*MZ28","v":251.42222734342562},{"$f":"NA35*NA28","v":354.91201148861126},{"$f":"NB35*NB28","v":89.38251797049837},{"$f":"NC35*NC28","v":126.17392495491322},{"$f":"ND35*ND28","v":178.10931824255155},{"$f":"NE35*NE28","v":251.42222734342562},{"$f":"NF35*NF28","v":354.91201148861126},{"$f":"NG35*NG28","v":89.38251797049837},{"$f":"NH35*NH28","v":126.17392495491322},{"$f":"NI35*NI28","v":178.10931824255155},{"$f":"NJ35*NJ28","v":251.42222734342562},{"$f":"NK35*NK28","v":354.91201148861126},{"$f":"NL35*NL28","v":89.38251797049837},{"$f":"NM35*NM28","v":126.17392495491322},{"$f":"NN35*NN28","v":178.10931824255155},{"$f":"NO35*NO28","v":251.42222734342562},{"$f":"NP35*NP28","v":354.91201148861126},{"$f":"NQ35*NQ28","v":89.38251797049837},{"$f":"NR35*NR28","v":126.17392495491322},{"$f":"NS35*NS28","v":178.10931824255155},{"$f":"NT35*NT28","v":251.42222734342562},{"$f":"NU35*NU28","v":354.91201148861126},{"$f":"NV35*NV28","v":89.38251797049837},{"$f":"NW35*NW28","v":126.17392495491322},{"$f":"NX35*NX28","v":178.10931824255155},{"$f":"NY35*NY28","v":251.42222734342562},{"$f":"NZ35*NZ28","v":354.91201148861126},{"$f":"OA35*OA28","v":89.38251797049837},{"$f":"OB35*OB28","v":126.17392495491322},{"$f":"OC35*OC28","v":178.10931824255155},{"$f":"OD35*OD28","v":251.42222734342562},{"$f":"OE35*OE28","v":354.91201148861126},{"$f":"OF35*OF28","v":89.38251797049837},{"$f":"OG35*OG28","v":126.17392495491322},{"$f":"OH35*OH28","v":178.10931824255155},{"$f":"OI35*OI28","v":251.42222734342562},{"$f":"OJ35*OJ28","v":354.91201148861126},{"$f":"OK35*OK28","v":89.38251797049837},{"$f":"OL35*OL28","v":126.17392495491322},{"$f":"OM35*OM28","v":178.10931824255155},{"$f":"ON35*ON28","v":251.42222734342562},{"$f":"OO35*OO28","v":354.91201148861126}]
[]
[null,"Case with SL Depreciation"]
[null,null,"EBITDA",null,{"$f":"F16","v":0.501},{"$f":"F31*$E$39","v":501},{"$f":"G31*$E$39","v":501},501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,{"$f":"BS31*$E$39","v":501},501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,{"$f":"EE31*$E$39","v":501},501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,{"$f":"GQ31*$E$39","v":501},501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,{"$f":"JC31*$E$39","v":501},501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,{"$f":"LO31*$E$39","v":501},501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,{"$f":"OA31*$E$39","v":501},501,501,501,501,501,501,501,501,501,501,501,501,501,501]
[null,null,"SL Depreciation",null,null,{"$f":"F34","v":200},{"$f":"G34","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"BS34","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"EE34","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"GQ34","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"JC34","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"LO34","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"OA34","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200]
[null,null,"EBIT",null,null,{"$f":"F39-F40","v":301},{"$f":"G39-G40","v":301},301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,301,{"$f":"BD39-BD40","v":301},{"$f":"BE39-BE40","v":301},{"$f":"BF39-BF40","v":301},{"$f":"BG39-BG40","v":301},{"$f":"BH39-BH40","v":301},{"$f":"BI39-BI40","v":301},{"$f":"BJ39-BJ40","v":301},{"$f":"BK39-BK40","v":301},{"$f":"BL39-BL40","v":301},{"$f":"BM39-BM40","v":301},{"$f":"BN39-BN40","v":301},{"$f":"BO39-BO40","v":301},{"$f":"BP39-BP40","v":301},{"$f":"BQ39-BQ40","v":301},{"$f":"BR39-BR40","v":301},{"$f":"BS39-BS40","v":301},{"$f":"BT39-BT40","v":301},{"$f":"BU39-BU40","v":301},{"$f":"BV39-BV40","v":301},{"$f":"BW39-BW40","v":301},{"$f":"BX39-BX40","v":301},{"$f":"BY39-BY40","v":301},{"$f":"BZ39-BZ40","v":301},{"$f":"CA39-CA40","v":301},{"$f":"CB39-CB40","v":301},{"$f":"CC39-CC40","v":301},{"$f":"CD39-CD40","v":301},{"$f":"CE39-CE40","v":301},{"$f":"CF39-CF40","v":301},{"$f":"CG39-CG40","v":301},{"$f":"CH39-CH40","v":301},{"$f":"CI39-CI40","v":301},{"$f":"CJ39-CJ40","v":301},{"$f":"CK39-CK40","v":301},{"$f":"CL39-CL40","v":301},{"$f":"CM39-CM40","v":301},{"$f":"CN39-CN40","v":301},{"$f":"CO39-CO40","v":301},{"$f":"CP39-CP40","v":301},{"$f":"CQ39-CQ40","v":301},{"$f":"CR39-CR40","v":301},{"$f":"CS39-CS40","v":301},{"$f":"CT39-CT40","v":301},{"$f":"CU39-CU40","v":301},{"$f":"CV39-CV40","v":301},{"$f":"CW39-CW40","v":301},{"$f":"CX39-CX40","v":301},{"$f":"CY39-CY40","v":301},{"$f":"CZ39-CZ40","v":301},{"$f":"DA39-DA40","v":301},{"$f":"DB39-DB40","v":301},{"$f":"DC39-DC40","v":301},{"$f":"DD39-DD40","v":301},{"$f":"DE39-DE40","v":301},{"$f":"DF39-DF40","v":301},{"$f":"DG39-DG40","v":301},{"$f":"DH39-DH40","v":301},{"$f":"DI39-DI40","v":301},{"$f":"DJ39-DJ40","v":301},{"$f":"DK39-DK40","v":301},{"$f":"DL39-DL40","v":301},{"$f":"DM39-DM40","v":301},{"$f":"DN39-DN40","v":301},{"$f":"DO39-DO40","v":301},{"$f":"DP39-DP40","v":301},{"$f":"DQ39-DQ40","v":301},{"$f":"DR39-DR40","v":301},{"$f":"DS39-DS40","v":301},{"$f":"DT39-DT40","v":301},{"$f":"DU39-DU40","v":301},{"$f":"DV39-DV40","v":301},{"$f":"DW39-DW40","v":301},{"$f":"DX39-DX40","v":301},{"$f":"DY39-DY40","v":301},{"$f":"DZ39-DZ40","v":301},{"$f":"EA39-EA40","v":301},{"$f":"EB39-EB40","v":301},{"$f":"EC39-EC40","v":301},{"$f":"ED39-ED40","v":301},{"$f":"EE39-EE40","v":301},{"$f":"EF39-EF40","v":301},{"$f":"EG39-EG40","v":301},{"$f":"EH39-EH40","v":301},{"$f":"EI39-EI40","v":301},{"$f":"EJ39-EJ40","v":301},{"$f":"EK39-EK40","v":301},{"$f":"EL39-EL40","v":301},{"$f":"EM39-EM40","v":301},{"$f":"EN39-EN40","v":301},{"$f":"EO39-EO40","v":301},{"$f":"EP39-EP40","v":301},{"$f":"EQ39-EQ40","v":301},{"$f":"ER39-ER40","v":301},{"$f":"ES39-ES40","v":301},{"$f":"ET39-ET40","v":301},{"$f":"EU39-EU40","v":301},{"$f":"EV39-EV40","v":301},{"$f":"EW39-EW40","v":301},{"$f":"EX39-EX40","v":301},{"$f":"EY39-EY40","v":301},{"$f":"EZ39-EZ40","v":301},{"$f":"FA39-FA40","v":301},{"$f":"FB39-FB40","v":301},{"$f":"FC39-FC40","v":301},{"$f":"FD39-FD40","v":301},{"$f":"FE39-FE40","v":301},{"$f":"FF39-FF40","v":301},{"$f":"FG39-FG40","v":301},{"$f":"FH39-FH40","v":301},{"$f":"FI39-FI40","v":301},{"$f":"FJ39-FJ40","v":301},{"$f":"FK39-FK40","v":301},{"$f":"FL39-FL40","v":301},{"$f":"FM39-FM40","v":301},{"$f":"FN39-FN40","v":301},{"$f":"FO39-FO40","v":301},{"$f":"FP39-FP40","v":301},{"$f":"FQ39-FQ40","v":301},{"$f":"FR39-FR40","v":301},{"$f":"FS39-FS40","v":301},{"$f":"FT39-FT40","v":301},{"$f":"FU39-FU40","v":301},{"$f":"FV39-FV40","v":301},{"$f":"FW39-FW40","v":301},{"$f":"FX39-FX40","v":301},{"$f":"FY39-FY40","v":301},{"$f":"FZ39-FZ40","v":301},{"$f":"GA39-GA40","v":301},{"$f":"GB39-GB40","v":301},{"$f":"GC39-GC40","v":301},{"$f":"GD39-GD40","v":301},{"$f":"GE39-GE40","v":301},{"$f":"GF39-GF40","v":301},{"$f":"GG39-GG40","v":301},{"$f":"GH39-GH40","v":301},{"$f":"GI39-GI40","v":301},{"$f":"GJ39-GJ40","v":301},{"$f":"GK39-GK40","v":301},{"$f":"GL39-GL40","v":301},{"$f":"GM39-GM40","v":301},{"$f":"GN39-GN40","v":301},{"$f":"GO39-GO40","v":301},{"$f":"GP39-GP40","v":301},{"$f":"GQ39-GQ40","v":301},{"$f":"GR39-GR40","v":301},{"$f":"GS39-GS40","v":301},{"$f":"GT39-GT40","v":301},{"$f":"GU39-GU40","v":301},{"$f":"GV39-GV40","v":301},{"$f":"GW39-GW40","v":301},{"$f":"GX39-GX40","v":301},{"$f":"GY39-GY40","v":301},{"$f":"GZ39-GZ40","v":301},{"$f":"HA39-HA40","v":301},{"$f":"HB39-HB40","v":301},{"$f":"HC39-HC40","v":301},{"$f":"HD39-HD40","v":301},{"$f":"HE39-HE40","v":301},{"$f":"HF39-HF40","v":301},{"$f":"HG39-HG40","v":301},{"$f":"HH39-HH40","v":301},{"$f":"HI39-HI40","v":301},{"$f":"HJ39-HJ40","v":301},{"$f":"HK39-HK40","v":301},{"$f":"HL39-HL40","v":301},{"$f":"HM39-HM40","v":301},{"$f":"HN39-HN40","v":301},{"$f":"HO39-HO40","v":301},{"$f":"HP39-HP40","v":301},{"$f":"HQ39-HQ40","v":301},{"$f":"HR39-HR40","v":301},{"$f":"HS39-HS40","v":301},{"$f":"HT39-HT40","v":301},{"$f":"HU39-HU40","v":301},{"$f":"HV39-HV40","v":301},{"$f":"HW39-HW40","v":301},{"$f":"HX39-HX40","v":301},{"$f":"HY39-HY40","v":301},{"$f":"HZ39-HZ40","v":301},{"$f":"IA39-IA40","v":301},{"$f":"IB39-IB40","v":301},{"$f":"IC39-IC40","v":301},{"$f":"ID39-ID40","v":301},{"$f":"IE39-IE40","v":301},{"$f":"IF39-IF40","v":301},{"$f":"IG39-IG40","v":301},{"$f":"IH39-IH40","v":301},{"$f":"II39-II40","v":301},{"$f":"IJ39-IJ40","v":301},{"$f":"IK39-IK40","v":301},{"$f":"IL39-IL40","v":301},{"$f":"IM39-IM40","v":301},{"$f":"IN39-IN40","v":301},{"$f":"IO39-IO40","v":301},{"$f":"IP39-IP40","v":301},{"$f":"IQ39-IQ40","v":301},{"$f":"IR39-IR40","v":301},{"$f":"IS39-IS40","v":301},{"$f":"IT39-IT40","v":301},{"$f":"IU39-IU40","v":301},{"$f":"IV39-IV40","v":301},{"$f":"IW39-IW40","v":301},{"$f":"IX39-IX40","v":301},{"$f":"IY39-IY40","v":301},{"$f":"IZ39-IZ40","v":301},{"$f":"JA39-JA40","v":301},{"$f":"JB39-JB40","v":301},{"$f":"JC39-JC40","v":301},{"$f":"JD39-JD40","v":301},{"$f":"JE39-JE40","v":301},{"$f":"JF39-JF40","v":301},{"$f":"JG39-JG40","v":301},{"$f":"JH39-JH40","v":301},{"$f":"JI39-JI40","v":301},{"$f":"JJ39-JJ40","v":301},{"$f":"JK39-JK40","v":301},{"$f":"JL39-JL40","v":301},{"$f":"JM39-JM40","v":301},{"$f":"JN39-JN40","v":301},{"$f":"JO39-JO40","v":301},{"$f":"JP39-JP40","v":301},{"$f":"JQ39-JQ40","v":301},{"$f":"JR39-JR40","v":301},{"$f":"JS39-JS40","v":301},{"$f":"JT39-JT40","v":301},{"$f":"JU39-JU40","v":301},{"$f":"JV39-JV40","v":301},{"$f":"JW39-JW40","v":301},{"$f":"JX39-JX40","v":301},{"$f":"JY39-JY40","v":301},{"$f":"JZ39-JZ40","v":301},{"$f":"KA39-KA40","v":301},{"$f":"KB39-KB40","v":301},{"$f":"KC39-KC40","v":301},{"$f":"KD39-KD40","v":301},{"$f":"KE39-KE40","v":301},{"$f":"KF39-KF40","v":301},{"$f":"KG39-KG40","v":301},{"$f":"KH39-KH40","v":301},{"$f":"KI39-KI40","v":301},{"$f":"KJ39-KJ40","v":301},{"$f":"KK39-KK40","v":301},{"$f":"KL39-KL40","v":301},{"$f":"KM39-KM40","v":301},{"$f":"KN39-KN40","v":301},{"$f":"KO39-KO40","v":301},{"$f":"KP39-KP40","v":301},{"$f":"KQ39-KQ40","v":301},{"$f":"KR39-KR40","v":301},{"$f":"KS39-KS40","v":301},{"$f":"KT39-KT40","v":301},{"$f":"KU39-KU40","v":301},{"$f":"KV39-KV40","v":301},{"$f":"KW39-KW40","v":301},{"$f":"KX39-KX40","v":301},{"$f":"KY39-KY40","v":301},{"$f":"KZ39-KZ40","v":301},{"$f":"LA39-LA40","v":301},{"$f":"LB39-LB40","v":301},{"$f":"LC39-LC40","v":301},{"$f":"LD39-LD40","v":301},{"$f":"LE39-LE40","v":301},{"$f":"LF39-LF40","v":301},{"$f":"LG39-LG40","v":301},{"$f":"LH39-LH40","v":301},{"$f":"LI39-LI40","v":301},{"$f":"LJ39-LJ40","v":301},{"$f":"LK39-LK40","v":301},{"$f":"LL39-LL40","v":301},{"$f":"LM39-LM40","v":301},{"$f":"LN39-LN40","v":301},{"$f":"LO39-LO40","v":301},{"$f":"LP39-LP40","v":301},{"$f":"LQ39-LQ40","v":301},{"$f":"LR39-LR40","v":301},{"$f":"LS39-LS40","v":301},{"$f":"LT39-LT40","v":301},{"$f":"LU39-LU40","v":301},{"$f":"LV39-LV40","v":301},{"$f":"LW39-LW40","v":301},{"$f":"LX39-LX40","v":301},{"$f":"LY39-LY40","v":301},{"$f":"LZ39-LZ40","v":301},{"$f":"MA39-MA40","v":301},{"$f":"MB39-MB40","v":301},{"$f":"MC39-MC40","v":301},{"$f":"MD39-MD40","v":301},{"$f":"ME39-ME40","v":301},{"$f":"MF39-MF40","v":301},{"$f":"MG39-MG40","v":301},{"$f":"MH39-MH40","v":301},{"$f":"MI39-MI40","v":301},{"$f":"MJ39-MJ40","v":301},{"$f":"MK39-MK40","v":301},{"$f":"ML39-ML40","v":301},{"$f":"MM39-MM40","v":301},{"$f":"MN39-MN40","v":301},{"$f":"MO39-MO40","v":301},{"$f":"MP39-MP40","v":301},{"$f":"MQ39-MQ40","v":301},{"$f":"MR39-MR40","v":301},{"$f":"MS39-MS40","v":301},{"$f":"MT39-MT40","v":301},{"$f":"MU39-MU40","v":301},{"$f":"MV39-MV40","v":301},{"$f":"MW39-MW40","v":301},{"$f":"MX39-MX40","v":301},{"$f":"MY39-MY40","v":301},{"$f":"MZ39-MZ40","v":301},{"$f":"NA39-NA40","v":301},{"$f":"NB39-NB40","v":301},{"$f":"NC39-NC40","v":301},{"$f":"ND39-ND40","v":301},{"$f":"NE39-NE40","v":301},{"$f":"NF39-NF40","v":301},{"$f":"NG39-NG40","v":301},{"$f":"NH39-NH40","v":301},{"$f":"NI39-NI40","v":301},{"$f":"NJ39-NJ40","v":301},{"$f":"NK39-NK40","v":301},{"$f":"NL39-NL40","v":301},{"$f":"NM39-NM40","v":301},{"$f":"NN39-NN40","v":301},{"$f":"NO39-NO40","v":301},{"$f":"NP39-NP40","v":301},{"$f":"NQ39-NQ40","v":301},{"$f":"NR39-NR40","v":301},{"$f":"NS39-NS40","v":301},{"$f":"NT39-NT40","v":301},{"$f":"NU39-NU40","v":301},{"$f":"NV39-NV40","v":301},{"$f":"NW39-NW40","v":301},{"$f":"NX39-NX40","v":301},{"$f":"NY39-NY40","v":301},{"$f":"NZ39-NZ40","v":301},{"$f":"OA39-OA40","v":301},{"$f":"OB39-OB40","v":301},{"$f":"OC39-OC40","v":301},{"$f":"OD39-OD40","v":301},{"$f":"OE39-OE40","v":301},{"$f":"OF39-OF40","v":301},{"$f":"OG39-OG40","v":301},{"$f":"OH39-OH40","v":301},{"$f":"OI39-OI40","v":301},{"$f":"OJ39-OJ40","v":301},{"$f":"OK39-OK40","v":301},{"$f":"OL39-OL40","v":301},{"$f":"OM39-OM40","v":301},{"$f":"ON39-ON40","v":301},{"$f":"OO39-OO40","v":301}]
[]
[null,null,"Net Plant",null,{"$f":"E31","v":1000},{"$f":"E43","v":1000},{"$f":"F43-F40+F29","v":800},{"$f":"G43-G40+G29","v":600},400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,{"$f":"BS43-BS40+BS29","v":800},600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,{"$f":"EE43-EE40+EE29","v":1000},800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,{"$f":"GQ43-GQ40+GQ29","v":200},1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,{"$f":"JC43-JC40+JC29","v":400},200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,{"$f":"LO43-LO40+LO29","v":600},400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,800,600,400,200,1000,{"$f":"OA43-OA40+OA29","v":800},600,400,200,1000,800,600,400,200,1000,800,600,400,200]
[]
[null,null,"ROIC - Straight Line",null,null,{"$f":"F41/F43","v":0.30099999999999999},{"$f":"G41/G43","v":0.37624999999999997},0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,{"$f":"BS41/BS43","v":0.30099999999999999},0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,{"$f":"EE41/EE43","v":1.5049999999999999},0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,{"$f":"GQ41/GQ43","v":0.75249999999999995},1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,{"$f":"JC41/JC43","v":0.50166666666666671},0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,{"$f":"LO41/LO43","v":0.37624999999999997},0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,{"$f":"OA41/OA43","v":0.30099999999999999},0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999]
[]
[null,"Case with Economic Depreciation"]
[null,null,"EBITDA",null,null,{"$f":"F39","v":501},{"$f":"G39","v":501},501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,{"$f":"BS39","v":501},501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,{"$f":"EE39","v":501},501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,{"$f":"GQ39","v":501},501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,{"$f":"JC39","v":501},501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,{"$f":"LO39","v":501},501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,501,{"$f":"OA39","v":501},501,501,501,501,501,501,501,501,501,501,501,501,501,501]
[null,null,"Econ Depreciation",null,null,{"$f":"depreciation(E29:OO29,F18:Y18)","v":89.382514953613281},126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563,89.382514953613281,126.17392730712891,178.10931396484375,251.42222595214844,354.91201782226563]
[null,null,"EBIT",null,null,{"$f":"F48-F49","v":411.61748504638672},{"$f":"G48-G49","v":374.82607269287109},322.89068603515625,249.57777404785156,146.08798217773438,411.61748504638672,374.82607269287109,322.89068603515625,249.57777404785156,146.08798217773438,411.61748504638672,374.82607269287109,322.89068603515625,249.57777404785156,146.08798217773438,411.61748504638672,374.82607269287109,322.89068603515625,249.57777404785156,146.08798217773438,411.61748504638672,374.82607269287109,322.89068603515625,249.57777404785156,146.08798217773438,411.61748504638672,374.82607269287109,322.89068603515625,249.57777404785156,146.08798217773438,411.61748504638672,374.82607269287109,322.89068603515625,249.57777404785156,146.08798217773438,411.61748504638672,374.82607269287109,322.89068603515625,249.57777404785156,146.08798217773438,411.61748504638672,374.82607269287109,322.89068603515625,249.57777404785156,146.08798217773438,411.61748504638672,374.82607269287109,322.89068603515625,249.57777404785156,146.08798217773438,{"$f":"BD48-BD49","v":411.61748504638672},{"$f":"BE48-BE49","v":374.82607269287109},{"$f":"BF48-BF49","v":322.89068603515625},{"$f":"BG48-BG49","v":249.57777404785156},{"$f":"BH48-BH49","v":146.08798217773438},{"$f":"BI48-BI49","v":411.61748504638672},{"$f":"BJ48-BJ49","v":374.82607269287109},{"$f":"BK48-BK49","v":322.89068603515625},{"$f":"BL48-BL49","v":249.57777404785156},{"$f":"BM48-BM49","v":146.08798217773438},{"$f":"BN48-BN49","v":411.61748504638672},{"$f":"BO48-BO49","v":374.82607269287109},{"$f":"BP48-BP49","v":322.89068603515625},{"$f":"BQ48-BQ49","v":249.57777404785156},{"$f":"BR48-BR49","v":146.08798217773438},{"$f":"BS48-BS49","v":411.61748504638672},{"$f":"BT48-BT49","v":374.82607269287109},{"$f":"BU48-BU49","v":322.89068603515625},{"$f":"BV48-BV49","v":249.57777404785156},{"$f":"BW48-BW49","v":146.08798217773438},{"$f":"BX48-BX49","v":411.61748504638672},{"$f":"BY48-BY49","v":374.82607269287109},{"$f":"BZ48-BZ49","v":322.89068603515625},{"$f":"CA48-CA49","v":249.57777404785156},{"$f":"CB48-CB49","v":146.08798217773438},{"$f":"CC48-CC49","v":411.61748504638672},{"$f":"CD48-CD49","v":374.82607269287109},{"$f":"CE48-CE49","v":322.89068603515625},{"$f":"CF48-CF49","v":249.57777404785156},{"$f":"CG48-CG49","v":146.08798217773438},{"$f":"CH48-CH49","v":411.61748504638672},{"$f":"CI48-CI49","v":374.82607269287109},{"$f":"CJ48-CJ49","v":322.89068603515625},{"$f":"CK48-CK49","v":249.57777404785156},{"$f":"CL48-CL49","v":146.08798217773438},{"$f":"CM48-CM49","v":411.61748504638672},{"$f":"CN48-CN49","v":374.82607269287109},{"$f":"CO48-CO49","v":322.89068603515625},{"$f":"CP48-CP49","v":249.57777404785156},{"$f":"CQ48-CQ49","v":146.08798217773438},{"$f":"CR48-CR49","v":411.61748504638672},{"$f":"CS48-CS49","v":374.82607269287109},{"$f":"CT48-CT49","v":322.89068603515625},{"$f":"CU48-CU49","v":249.57777404785156},{"$f":"CV48-CV49","v":146.08798217773438},{"$f":"CW48-CW49","v":411.61748504638672},{"$f":"CX48-CX49","v":374.82607269287109},{"$f":"CY48-CY49","v":322.89068603515625},{"$f":"CZ48-CZ49","v":249.57777404785156},{"$f":"DA48-DA49","v":146.08798217773438},{"$f":"DB48-DB49","v":411.61748504638672},{"$f":"DC48-DC49","v":374.82607269287109},{"$f":"DD48-DD49","v":322.89068603515625},{"$f":"DE48-DE49","v":249.57777404785156},{"$f":"DF48-DF49","v":146.08798217773438},{"$f":"DG48-DG49","v":411.61748504638672},{"$f":"DH48-DH49","v":374.82607269287109},{"$f":"DI48-DI49","v":322.89068603515625},{"$f":"DJ48-DJ49","v":249.57777404785156},{"$f":"DK48-DK49","v":146.08798217773438},{"$f":"DL48-DL49","v":411.61748504638672},{"$f":"DM48-DM49","v":374.82607269287109},{"$f":"DN48-DN49","v":322.89068603515625},{"$f":"DO48-DO49","v":249.57777404785156},{"$f":"DP48-DP49","v":146.08798217773438},{"$f":"DQ48-DQ49","v":411.61748504638672},{"$f":"DR48-DR49","v":374.82607269287109},{"$f":"DS48-DS49","v":322.89068603515625},{"$f":"DT48-DT49","v":249.57777404785156},{"$f":"DU48-DU49","v":146.08798217773438},{"$f":"DV48-DV49","v":411.61748504638672},{"$f":"DW48-DW49","v":374.82607269287109},{"$f":"DX48-DX49","v":322.89068603515625},{"$f":"DY48-DY49","v":249.57777404785156},{"$f":"DZ48-DZ49","v":146.08798217773438},{"$f":"EA48-EA49","v":411.61748504638672},{"$f":"EB48-EB49","v":374.82607269287109},{"$f":"EC48-EC49","v":322.89068603515625},{"$f":"ED48-ED49","v":249.57777404785156},{"$f":"EE48-EE49","v":146.08798217773438},{"$f":"EF48-EF49","v":411.61748504638672},{"$f":"EG48-EG49","v":374.82607269287109},{"$f":"EH48-EH49","v":322.89068603515625},{"$f":"EI48-EI49","v":249.57777404785156},{"$f":"EJ48-EJ49","v":146.08798217773438},{"$f":"EK48-EK49","v":411.61748504638672},{"$f":"EL48-EL49","v":374.82607269287109},{"$f":"EM48-EM49","v":322.89068603515625},{"$f":"EN48-EN49","v":249.57777404785156},{"$f":"EO48-EO49","v":146.08798217773438},{"$f":"EP48-EP49","v":411.61748504638672},{"$f":"EQ48-EQ49","v":374.82607269287109},{"$f":"ER48-ER49","v":322.89068603515625},{"$f":"ES48-ES49","v":249.57777404785156},{"$f":"ET48-ET49","v":146.08798217773438},{"$f":"EU48-EU49","v":411.61748504638672},{"$f":"EV48-EV49","v":374.82607269287109},{"$f":"EW48-EW49","v":322.89068603515625},{"$f":"EX48-EX49","v":249.57777404785156},{"$f":"EY48-EY49","v":146.08798217773438},{"$f":"EZ48-EZ49","v":411.61748504638672},{"$f":"FA48-FA49","v":374.82607269287109},{"$f":"FB48-FB49","v":322.89068603515625},{"$f":"FC48-FC49","v":249.57777404785156},{"$f":"FD48-FD49","v":146.08798217773438},{"$f":"FE48-FE49","v":411.61748504638672},{"$f":"FF48-FF49","v":374.82607269287109},{"$f":"FG48-FG49","v":322.89068603515625},{"$f":"FH48-FH49","v":249.57777404785156},{"$f":"FI48-FI49","v":146.08798217773438},{"$f":"FJ48-FJ49","v":411.61748504638672},{"$f":"FK48-FK49","v":374.82607269287109},{"$f":"FL48-FL49","v":322.89068603515625},{"$f":"FM48-FM49","v":249.57777404785156},{"$f":"FN48-FN49","v":146.08798217773438},{"$f":"FO48-FO49","v":411.61748504638672},{"$f":"FP48-FP49","v":374.82607269287109},{"$f":"FQ48-FQ49","v":322.89068603515625},{"$f":"FR48-FR49","v":249.57777404785156},{"$f":"FS48-FS49","v":146.08798217773438},{"$f":"FT48-FT49","v":411.61748504638672},{"$f":"FU48-FU49","v":374.82607269287109},{"$f":"FV48-FV49","v":322.89068603515625},{"$f":"FW48-FW49","v":249.57777404785156},{"$f":"FX48-FX49","v":146.08798217773438},{"$f":"FY48-FY49","v":411.61748504638672},{"$f":"FZ48-FZ49","v":374.82607269287109},{"$f":"GA48-GA49","v":322.89068603515625},{"$f":"GB48-GB49","v":249.57777404785156},{"$f":"GC48-GC49","v":146.08798217773438},{"$f":"GD48-GD49","v":411.61748504638672},{"$f":"GE48-GE49","v":374.82607269287109},{"$f":"GF48-GF49","v":322.89068603515625},{"$f":"GG48-GG49","v":249.57777404785156},{"$f":"GH48-GH49","v":146.08798217773438},{"$f":"GI48-GI49","v":411.61748504638672},{"$f":"GJ48-GJ49","v":374.82607269287109},{"$f":"GK48-GK49","v":322.89068603515625},{"$f":"GL48-GL49","v":249.57777404785156},{"$f":"GM48-GM49","v":146.08798217773438},{"$f":"GN48-GN49","v":411.61748504638672},{"$f":"GO48-GO49","v":374.82607269287109},{"$f":"GP48-GP49","v":322.89068603515625},{"$f":"GQ48-GQ49","v":249.57777404785156},{"$f":"GR48-GR49","v":146.08798217773438},{"$f":"GS48-GS49","v":411.61748504638672},{"$f":"GT48-GT49","v":374.82607269287109},{"$f":"GU48-GU49","v":322.89068603515625},{"$f":"GV48-GV49","v":249.57777404785156},{"$f":"GW48-GW49","v":146.08798217773438},{"$f":"GX48-GX49","v":411.61748504638672},{"$f":"GY48-GY49","v":374.82607269287109},{"$f":"GZ48-GZ49","v":322.89068603515625},{"$f":"HA48-HA49","v":249.57777404785156},{"$f":"HB48-HB49","v":146.08798217773438},{"$f":"HC48-HC49","v":411.61748504638672},{"$f":"HD48-HD49","v":374.82607269287109},{"$f":"HE48-HE49","v":322.89068603515625},{"$f":"HF48-HF49","v":249.57777404785156},{"$f":"HG48-HG49","v":146.08798217773438},{"$f":"HH48-HH49","v":411.61748504638672},{"$f":"HI48-HI49","v":374.82607269287109},{"$f":"HJ48-HJ49","v":322.89068603515625},{"$f":"HK48-HK49","v":249.57777404785156},{"$f":"HL48-HL49","v":146.08798217773438},{"$f":"HM48-HM49","v":411.61748504638672},{"$f":"HN48-HN49","v":374.82607269287109},{"$f":"HO48-HO49","v":322.89068603515625},{"$f":"HP48-HP49","v":249.57777404785156},{"$f":"HQ48-HQ49","v":146.08798217773438},{"$f":"HR48-HR49","v":411.61748504638672},{"$f":"HS48-HS49","v":374.82607269287109},{"$f":"HT48-HT49","v":322.89068603515625},{"$f":"HU48-HU49","v":249.57777404785156},{"$f":"HV48-HV49","v":146.08798217773438},{"$f":"HW48-HW49","v":411.61748504638672},{"$f":"HX48-HX49","v":374.82607269287109},{"$f":"HY48-HY49","v":322.89068603515625},{"$f":"HZ48-HZ49","v":249.57777404785156},{"$f":"IA48-IA49","v":146.08798217773438},{"$f":"IB48-IB49","v":411.61748504638672},{"$f":"IC48-IC49","v":374.82607269287109},{"$f":"ID48-ID49","v":322.89068603515625},{"$f":"IE48-IE49","v":249.57777404785156},{"$f":"IF48-IF49","v":146.08798217773438},{"$f":"IG48-IG49","v":411.61748504638672},{"$f":"IH48-IH49","v":374.82607269287109},{"$f":"II48-II49","v":322.89068603515625},{"$f":"IJ48-IJ49","v":249.57777404785156},{"$f":"IK48-IK49","v":146.08798217773438},{"$f":"IL48-IL49","v":411.61748504638672},{"$f":"IM48-IM49","v":374.82607269287109},{"$f":"IN48-IN49","v":322.89068603515625},{"$f":"IO48-IO49","v":249.57777404785156},{"$f":"IP48-IP49","v":146.08798217773438},{"$f":"IQ48-IQ49","v":411.61748504638672},{"$f":"IR48-IR49","v":374.82607269287109},{"$f":"IS48-IS49","v":322.89068603515625},{"$f":"IT48-IT49","v":249.57777404785156},{"$f":"IU48-IU49","v":146.08798217773438},{"$f":"IV48-IV49","v":411.61748504638672},{"$f":"IW48-IW49","v":374.82607269287109},{"$f":"IX48-IX49","v":322.89068603515625},{"$f":"IY48-IY49","v":249.57777404785156},{"$f":"IZ48-IZ49","v":146.08798217773438},{"$f":"JA48-JA49","v":411.61748504638672},{"$f":"JB48-JB49","v":374.82607269287109},{"$f":"JC48-JC49","v":322.89068603515625},{"$f":"JD48-JD49","v":249.57777404785156},{"$f":"JE48-JE49","v":146.08798217773438},{"$f":"JF48-JF49","v":411.61748504638672},{"$f":"JG48-JG49","v":374.82607269287109},{"$f":"JH48-JH49","v":322.89068603515625},{"$f":"JI48-JI49","v":249.57777404785156},{"$f":"JJ48-JJ49","v":146.08798217773438},{"$f":"JK48-JK49","v":411.61748504638672},{"$f":"JL48-JL49","v":374.82607269287109},{"$f":"JM48-JM49","v":322.89068603515625},{"$f":"JN48-JN49","v":249.57777404785156},{"$f":"JO48-JO49","v":146.08798217773438},{"$f":"JP48-JP49","v":411.61748504638672},{"$f":"JQ48-JQ49","v":374.82607269287109},{"$f":"JR48-JR49","v":322.89068603515625},{"$f":"JS48-JS49","v":249.57777404785156},{"$f":"JT48-JT49","v":146.08798217773438},{"$f":"JU48-JU49","v":411.61748504638672},{"$f":"JV48-JV49","v":374.82607269287109},{"$f":"JW48-JW49","v":322.89068603515625},{"$f":"JX48-JX49","v":249.57777404785156},{"$f":"JY48-JY49","v":146.08798217773438},{"$f":"JZ48-JZ49","v":411.61748504638672},{"$f":"KA48-KA49","v":374.82607269287109},{"$f":"KB48-KB49","v":322.89068603515625},{"$f":"KC48-KC49","v":249.57777404785156},{"$f":"KD48-KD49","v":146.08798217773438},{"$f":"KE48-KE49","v":411.61748504638672},{"$f":"KF48-KF49","v":374.82607269287109},{"$f":"KG48-KG49","v":322.89068603515625},{"$f":"KH48-KH49","v":249.57777404785156},{"$f":"KI48-KI49","v":146.08798217773438},{"$f":"KJ48-KJ49","v":411.61748504638672},{"$f":"KK48-KK49","v":374.82607269287109},{"$f":"KL48-KL49","v":322.89068603515625},{"$f":"KM48-KM49","v":249.57777404785156},{"$f":"KN48-KN49","v":146.08798217773438},{"$f":"KO48-KO49","v":411.61748504638672},{"$f":"KP48-KP49","v":374.82607269287109},{"$f":"KQ48-KQ49","v":322.89068603515625},{"$f":"KR48-KR49","v":249.57777404785156},{"$f":"KS48-KS49","v":146.08798217773438},{"$f":"KT48-KT49","v":411.61748504638672},{"$f":"KU48-KU49","v":374.82607269287109},{"$f":"KV48-KV49","v":322.89068603515625},{"$f":"KW48-KW49","v":249.57777404785156},{"$f":"KX48-KX49","v":146.08798217773438},{"$f":"KY48-KY49","v":411.61748504638672},{"$f":"KZ48-KZ49","v":374.82607269287109},{"$f":"LA48-LA49","v":322.89068603515625},{"$f":"LB48-LB49","v":249.57777404785156},{"$f":"LC48-LC49","v":146.08798217773438},{"$f":"LD48-LD49","v":411.61748504638672},{"$f":"LE48-LE49","v":374.82607269287109},{"$f":"LF48-LF49","v":322.89068603515625},{"$f":"LG48-LG49","v":249.57777404785156},{"$f":"LH48-LH49","v":146.08798217773438},{"$f":"LI48-LI49","v":411.61748504638672},{"$f":"LJ48-LJ49","v":374.82607269287109},{"$f":"LK48-LK49","v":322.89068603515625},{"$f":"LL48-LL49","v":249.57777404785156},{"$f":"LM48-LM49","v":146.08798217773438},{"$f":"LN48-LN49","v":411.61748504638672},{"$f":"LO48-LO49","v":374.82607269287109},{"$f":"LP48-LP49","v":322.89068603515625},{"$f":"LQ48-LQ49","v":249.57777404785156},{"$f":"LR48-LR49","v":146.08798217773438},{"$f":"LS48-LS49","v":411.61748504638672},{"$f":"LT48-LT49","v":374.82607269287109},{"$f":"LU48-LU49","v":322.89068603515625},{"$f":"LV48-LV49","v":249.57777404785156},{"$f":"LW48-LW49","v":146.08798217773438},{"$f":"LX48-LX49","v":411.61748504638672},{"$f":"LY48-LY49","v":374.82607269287109},{"$f":"LZ48-LZ49","v":322.89068603515625},{"$f":"MA48-MA49","v":249.57777404785156},{"$f":"MB48-MB49","v":146.08798217773438},{"$f":"MC48-MC49","v":411.61748504638672},{"$f":"MD48-MD49","v":374.82607269287109},{"$f":"ME48-ME49","v":322.89068603515625},{"$f":"MF48-MF49","v":249.57777404785156},{"$f":"MG48-MG49","v":146.08798217773438},{"$f":"MH48-MH49","v":411.61748504638672},{"$f":"MI48-MI49","v":374.82607269287109},{"$f":"MJ48-MJ49","v":322.89068603515625},{"$f":"MK48-MK49","v":249.57777404785156},{"$f":"ML48-ML49","v":146.08798217773438},{"$f":"MM48-MM49","v":411.61748504638672},{"$f":"MN48-MN49","v":374.82607269287109},{"$f":"MO48-MO49","v":322.89068603515625},{"$f":"MP48-MP49","v":249.57777404785156},{"$f":"MQ48-MQ49","v":146.08798217773438},{"$f":"MR48-MR49","v":411.61748504638672},{"$f":"MS48-MS49","v":374.82607269287109},{"$f":"MT48-MT49","v":322.89068603515625},{"$f":"MU48-MU49","v":249.57777404785156},{"$f":"MV48-MV49","v":146.08798217773438},{"$f":"MW48-MW49","v":411.61748504638672},{"$f":"MX48-MX49","v":374.82607269287109},{"$f":"MY48-MY49","v":322.89068603515625},{"$f":"MZ48-MZ49","v":249.57777404785156},{"$f":"NA48-NA49","v":146.08798217773438},{"$f":"NB48-NB49","v":411.61748504638672},{"$f":"NC48-NC49","v":374.82607269287109},{"$f":"ND48-ND49","v":322.89068603515625},{"$f":"NE48-NE49","v":249.57777404785156},{"$f":"NF48-NF49","v":146.08798217773438},{"$f":"NG48-NG49","v":411.61748504638672},{"$f":"NH48-NH49","v":374.82607269287109},{"$f":"NI48-NI49","v":322.89068603515625},{"$f":"NJ48-NJ49","v":249.57777404785156},{"$f":"NK48-NK49","v":146.08798217773438},{"$f":"NL48-NL49","v":411.61748504638672},{"$f":"NM48-NM49","v":374.82607269287109},{"$f":"NN48-NN49","v":322.89068603515625},{"$f":"NO48-NO49","v":249.57777404785156},{"$f":"NP48-NP49","v":146.08798217773438},{"$f":"NQ48-NQ49","v":411.61748504638672},{"$f":"NR48-NR49","v":374.82607269287109},{"$f":"NS48-NS49","v":322.89068603515625},{"$f":"NT48-NT49","v":249.57777404785156},{"$f":"NU48-NU49","v":146.08798217773438},{"$f":"NV48-NV49","v":411.61748504638672},{"$f":"NW48-NW49","v":374.82607269287109},{"$f":"NX48-NX49","v":322.89068603515625},{"$f":"NY48-NY49","v":249.57777404785156},{"$f":"NZ48-NZ49","v":146.08798217773438},{"$f":"OA48-OA49","v":411.61748504638672},{"$f":"OB48-OB49","v":374.82607269287109},{"$f":"OC48-OC49","v":322.89068603515625},{"$f":"OD48-OD49","v":249.57777404785156},{"$f":"OE48-OE49","v":146.08798217773438},{"$f":"OF48-OF49","v":411.61748504638672},{"$f":"OG48-OG49","v":374.82607269287109},{"$f":"OH48-OH49","v":322.89068603515625},{"$f":"OI48-OI49","v":249.57777404785156},{"$f":"OJ48-OJ49","v":146.08798217773438},{"$f":"OK48-OK49","v":411.61748504638672},{"$f":"OL48-OL49","v":374.82607269287109},{"$f":"OM48-OM49","v":322.89068603515625},{"$f":"ON48-ON49","v":249.57777404785156},{"$f":"OO48-OO49","v":146.08798217773438}]
[]
[null,null,"Net Plant",null,{"$f":"E31","v":1000},{"$f":"E52","v":1000},{"$f":"F52-F49+F29","v":910.61748504638672},{"$f":"G52-G49+G29","v":784.44355773925781},606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,{"$f":"BS52-BS49+BS29","v":910.61748504638672},784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,{"$f":"EE52-EE49+EE29","v":1000},910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,{"$f":"GQ52-GQ49+GQ29","v":354.91201782226563},1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,{"$f":"JC52-JC49+JC29","v":606.33424377441406},354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,{"$f":"LO52-LO49+LO29","v":784.44355773925781},606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,{"$f":"OA52-OA49+OA29","v":910.61748504638672},784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563,1000,910.61748504638672,784.44355773925781,606.33424377441406,354.91201782226563]
[]
[null,null,"ROIC - Economic Depreciation",null,null,{"$f":"F50/F52","v":0.41161748504638673},{"$f":"G50/G52","v":0.41161747808277316},0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,{"$f":"BS50/BS52","v":0.41161748504638673},0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,{"$f":"EE50/EE52","v":0.41161745683938195},0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,{"$f":"GQ50/GQ52","v":0.41161748096930295},0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,{"$f":"JC50/JC52","v":0.4116174871340868},0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,{"$f":"LO50/LO52","v":0.41161747808277316},0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,{"$f":"OA50/OA52","v":0.41161748504638673},0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195]
[]
[null,null,"Free Cash Flow",null,{"$f":"E48-E29","v":-1000},{"$f":"F48-F29","v":501},{"$f":"G48-G29","v":501},501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,{"$f":"BS48-BS29","v":501},501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,{"$f":"EE48-EE29","v":-499},501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,{"$f":"GQ48-GQ29","v":501},-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,{"$f":"JC48-JC29","v":501},501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,{"$f":"LO48-LO29","v":501},501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,{"$f":"OA48-OA29","v":501},501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499]
[null,null,"NPV",null,{"$f":"E15","v":0.41161748202884896},{"$f":"NPV(E57,56:56)","v":1.1233040901180718E-9}]
[]
[]
[null,null,"Points: "]
[null,null,"True Rate of Return is IRR"]
[null,null,"Cannot Average ROIC"]
[null,null,"With Lumpy Investements Does Not Stabalise"]
[null,null,"Economic Depreciation Works"]
[]
[null,null,"Years in Graph",null,41]
[]
["Graphs",null,null,null,null,{"$f":"IF(F2<=$E$66,F2,NA())","v":1},{"$f":"IF(G2<=$E$66,G2,NA())","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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(BS2<=$E$66,BS2,NA())","v":{"$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(EE2<=$E$66,EE2,NA())","v":{"$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(GQ2<=$E$66,GQ2,NA())","v":{"$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(JC2<=$E$66,JC2,NA())","v":{"$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(LO2<=$E$66,LO2,NA())","v":{"$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(OA2<=$E$66,OA2,NA())","v":{"$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"}]
[null,null,"ROIC with SL Depreciation",null,null,{"$f":"F45","v":0.30099999999999999},{"$f":"G45","v":0.37624999999999997},0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,{"$f":"BS45","v":0.30099999999999999},0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,{"$f":"EE45","v":1.5049999999999999},0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,{"$f":"GQ45","v":0.75249999999999995},1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,{"$f":"JC45","v":0.50166666666666671},0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,{"$f":"LO45","v":0.37624999999999997},0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,{"$f":"OA45","v":0.30099999999999999},0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999,0.30099999999999999,0.37624999999999997,0.50166666666666671,0.75249999999999995,1.5049999999999999]
[null,null,"ROIC with Economic Depreciation",null,null,{"$f":"F54","v":0.41161748504638673},{"$f":"G54","v":0.41161747808277316},0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,{"$f":"BS54","v":0.41161748504638673},0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,{"$f":"EE54","v":0.41161745683938195},0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,{"$f":"GQ54","v":0.41161748096930295},0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,{"$f":"JC54","v":0.4116174871340868},0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,{"$f":"LO54","v":0.41161747808277316},0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,{"$f":"OA54","v":0.41161748504638673},0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195,0.41161748504638673,0.41161747808277316,0.4116174871340868,0.41161748096930295,0.41161745683938195]
[]
[]
[null,null,"Project IRR",null,null,{"$f":"E15","v":0.41161748202884896},"Asset Life",{"$f":"E8","v":5},"Graph Period",null,{"$f":"E66","v":41}]
[]
[]
["Valuation"]
[null,"IRR",null,null,{"$f":"E15","v":0.41161748202884896}]
[null,"Life",null,null,{"$f":"E8","v":5}]
[null,"Discount Rate",null,null,0.1]
[]
[null,"SL Depreciation"]
[null,null,"Exit Period",null,{"$f":"E5","v":13},{"$f":"F2=$E$82","v":false},{"$f":"G2=$E$82","v":false},false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BS2=$E$82","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EE2=$E$82","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GQ2=$E$82","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JC2=$E$82","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LO2=$E$82","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OA2=$E$82","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Holding Period",null,{"$f":"E4","v":6},{"$f":"AND(F2>=$E$83,F2<=$E$82)","v":false},{"$f":"AND(G2>=$E$83,G2<=$E$82)","v":false},false,false,false,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BS2>=$E$83,BS2<=$E$82)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EE2>=$E$83,EE2<=$E$82)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GQ2>=$E$83,GQ2<=$E$82)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JC2>=$E$83,JC2<=$E$82)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LO2>=$E$83,LO2<=$E$82)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OA2>=$E$83,OA2<=$E$82)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"EBITDA",null,null,{"$f":"IF(F83,F39)","v":false},{"$f":"IF(G83,G39)","v":false},false,false,false,501,501,501,501,501,501,501,501,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BS83,BS39)","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,{"$f":"IF(EE83,EE39)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GQ83,GQ39)","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,{"$f":"IF(JC83,JC39)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LO83,LO39)","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,{"$f":"IF(OA83,OA39)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Less: Cap Exp",null,null,{"$f":"IF(F83,F29)","v":false},{"$f":"IF(G83,G29)","v":false},false,false,false,false,false,false,false,1000,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BS83,BS29)","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,{"$f":"IF(EE83,EE29)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GQ83,GQ29)","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,{"$f":"IF(JC83,JC29)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LO83,LO29)","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,{"$f":"IF(OA83,OA29)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Free Cash Flow",null,null,{"$f":"IF(F83,F85-F86)","v":false},{"$f":"IF(G83,G85-G86)","v":false},false,false,false,501,501,501,501,-499,501,501,501,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BS83,BS85-BS86)","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,{"$f":"IF(EE83,EE85-EE86)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GQ83,GQ85-GQ86)","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,{"$f":"IF(JC83,JC85-JC86)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LO83,LO85-LO86)","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,{"$f":"IF(OA83,OA85-OA86)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"SL Depreciation",null,null,{"$f":"F34","v":200},{"$f":"G34","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"BS34","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"EE34","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"GQ34","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"JC34","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"LO34","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"OA34","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200]
[null,null,"Terminal Cap Exp",null,null,{"$f":"IF(F82,F89)","v":false},{"$f":"IF(G82,G89)","v":false},false,false,false,false,false,false,false,false,false,false,200,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BS82,BS89)","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,{"$f":"IF(EE82,EE89)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GQ82,GQ89)","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,{"$f":"IF(JC82,JC89)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LO82,LO89)","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,{"$f":"IF(OA82,OA89)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Terminal Cash Flow",null,null,{"$f":"IF(F82,F85-F89)","v":false},{"$f":"IF(G82,G85-G89)","v":false},false,false,false,false,false,false,false,false,false,false,301,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BS82,BS85-BS89)","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,{"$f":"IF(EE82,EE85-EE89)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GQ82,GQ85-GQ89)","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,{"$f":"IF(JC82,JC85-JC89)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LO82,LO85-LO89)","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,{"$f":"IF(OA82,OA85-OA89)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Value of Terminal Cash Flow",null,{"$f":"1/E79","v":10},{"$f":"$E$92*F91","v":0},{"$f":"$E$92*G91","v":0},0,0,0,0,0,0,0,0,0,0,3010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$92*BS91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$92*EE91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$92*GQ91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$92*JC91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$92*LO91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$92*OA91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Cash Flow",null,null,{"$f":"IF(F83,F87+F92)","v":false},{"$f":"IF(G83,G87+G92)","v":false},false,false,false,501,501,501,501,-499,501,501,3511,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BS83,BS87+BS92)","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,{"$f":"IF(EE83,EE87+EE92)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GQ83,GQ87+GQ92)","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,{"$f":"IF(JC83,JC87+JC92)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LO83,LO87+LO92)","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,{"$f":"IF(OA83,OA87+OA92)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Valuation ",null,{"$f":"NPV(E79,94:94)","v":3456.0639165213761}]
[]
[null,null,"True Value"]
[null,null,"Valuation Switch",null,{"$f":"E83","v":6},{"$f":"F2>=$E$99","v":false},{"$f":"G2>=$E$99","v":false},false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BS2>=$E$99","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EE2>=$E$99","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GQ2>=$E$99","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JC2>=$E$99","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LO2>=$E$99","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OA2>=$E$99","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Cash Flow",null,null,{"$f":"IF(F99,F39-F29)","v":false},{"$f":"IF(G99,G39-G29)","v":false},false,false,false,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,{"$f":"IF(BS99,BS39-BS29)","v":501},501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,{"$f":"IF(EE99,EE39-EE29)","v":-499},501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,{"$f":"IF(GQ99,GQ39-GQ29)","v":501},-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,{"$f":"IF(JC99,JC39-JC29)","v":501},501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,{"$f":"IF(LO99,LO39-LO29)","v":501},501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499,{"$f":"IF(OA99,OA39-OA29)","v":501},501,501,501,-499,501,501,501,501,-499,501,501,501,501,-499]
[]
[null,null,"PV of Cash Flow",null,{"$f":"NPV(E79,100:100)","v":3372.0251920525402}]
[]
[null,null,"NOPAT with Economic Depr",null,null,{"$f":"IF(F83,F50)","v":false},{"$f":"IF(G83,G50)","v":false},false,false,false,411.61748504638672,374.82607269287109,322.89068603515625,249.57777404785156,146.08798217773438,411.61748504638672,374.82607269287109,322.89068603515625,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BS83,BS50)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EE83,EE50)","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,{"$f":"IF(GQ83,GQ50)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JC83,JC50)","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,{"$f":"IF(LO83,LO50)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OA83,OA50)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Average NOPAT",null,{"$f":"AVERAGE(104:104)","v":326.79178047180176}]
[null,null,"Terminal",null,null,{"$f":"$E$105*F82","v":0},{"$f":"$E$105*G82","v":0},0,0,0,0,0,0,0,0,0,0,326.79178047180176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$105*BS82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$105*EE82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$105*GQ82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$105*JC82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$105*LO82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$105*OA82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Value of Terminal",null,{"$f":"E92","v":10},{"$f":"F106*$E$107","v":0},{"$f":"G106*$E$107","v":0},0,0,0,0,0,0,0,0,0,0,3267.9178047180176,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS106*$E$107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EE106*$E$107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ106*$E$107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC106*$E$107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LO106*$E$107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OA106*$E$107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Cash Flow",null,null,{"$f":"IF(F83,F107+F87)","v":false},{"$f":"IF(G83,G107+G87)","v":false},false,false,false,501,501,501,501,-499,501,501,3768.9178047180176,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BS83,BS107+BS87)","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,{"$f":"IF(EE83,EE107+EE87)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GQ83,GQ107+GQ87)","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,{"$f":"IF(JC83,JC107+JC87)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LO83,LO107+LO87)","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,{"$f":"IF(OA83,OA107+OA87)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"NPV of Cash Flow",null,{"$f":"NPV(E79,109:109)","v":3576.3844759098247}]
[]
[null,null,"NOPAT with SL Depreciation",null,null,{"$f":"IF(F83,F41)","v":false},{"$f":"IF(G83,G41)","v":false},false,false,false,301,301,301,301,301,301,301,301,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BS83,BS41)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EE83,EE41)","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,{"$f":"IF(GQ83,GQ41)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JC83,JC41)","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,{"$f":"IF(LO83,LO41)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OA83,OA41)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"P/E Ratio",null,{"$f":"E92","v":10}]
[null,null,null,null,{"$f":"AVERAGE(113:113)","v":301}]
[null,null,null,null,{"$f":"E115*E116","v":3010}]
[]
[null,"Valuation with IRR as Yield",null,null,null,"Current ","Prior Yr"]
[null,null,"Investment Balance in First Year",null,{"$f":"E83","v":6},{"$f":"LOOKUP(E120,2:2,52:52)","v":1000},{"$f":"LOOKUP(E120-1,2:2,52:52)","v":354.91201782226563}]
[null,null,"Perpuity Yield (IRR)",null,null,{"$f":"E77","v":0.41161748202884896},{"$f":"F121","v":0.41161748202884896}]
[null,null,"Constant Cash Flow",null,null,{"$f":"F120*F121","v":411.61748202884894},{"$f":"G121*G120","v":146.08799111777896}]
[null,null,"Discount Rate",null,null,{"$f":"E79","v":0.1},{"$f":"F123","v":0.1}]
[null,null,"Perpuity Value",null,null,{"$f":"F122/F123","v":4116.1748202884892},{"$f":"G122/G123","v":1460.8799111777894}]
[]
[null,null,null,"DCF Value with Dep=Cap Exp",{"$f":"E96","v":3456.0639165213761}]
[null,null,null,"True Cash Flow",{"$f":"E102","v":3372.0251920525402}]
[null,null,null,"Multiple with Econ Dep",{"$f":"E117","v":3010}]
[null,null,null,"Value with IRR as Yield",{"$f":"F124","v":4116.1748202884892}]
[]
[null,null,null,null,null,null,"Start of Valuation",null,{"$f":"E4","v":6},"   Exit Period",null,{"$f":"E82","v":13},"\n Asset Life",{"$f":"E78","v":5},"   Project IRR",{"$f":"E15","v":0.41161748202884896},"\n Discount Rate",null,{"$f":"E79","v":0.1}]

{"sheet":"Growth Spreadsheet","index":7,"n_rows":126,"n_cols":405,"rows_kept":126,"cut":false,"hidden":false,"merged":[]}
["Time Line"]
[null,"Year",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400]
["Assumptions"]
[null,"Life",null,null,7]
[null,"Inflation",null,null,0]
[null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,{"$f":"F6<=$E$4","v":true},{"$f":"G6<=$E$4","v":true},true,true,true,true,true,false,false,false]
[null,"EBITDA",null,null,null,250,{"$f":"F8*G7","v":250},{"$f":"G8*H7","v":250},250,250,250,250,0,0,0]
[null,"Cap Exp",null,null,1000]
[null,"Cash Flow",null,null,{"$f":"E8-E9","v":-1000},{"$f":"F8-F9","v":250},250,250,250,250,250,250,0,0,0]
[null,"IRR",null,null,{"$f":"IRR(10:10)","v":0.16326709023504415}]
[null,"Yield",null,null,null,{"$f":"F8/E9","v":0.25}]
[]
[null,"Econ Depreciation",null,null,null,{"$f":"IFERROR(PPMT($E$11,F6,$E$4,-1),0)","v":8.6732909764914878E-2},{"$f":"IFERROR(PPMT($E$11,G6,$E$4,-1),0)","v":0.10089353956985118},0.11736613419893506,0.13652816142173091,0.15881871707219733,0.18474858688343773,0.21491195108893282,0,0,0]
[null,"SL Depreciation Rate",null,null,null,{"$f":"1/$E$4*F7","v":0.14285714285714285},{"$f":"1/$E$4*G7","v":0.14285714285714285},0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0,0,0]
[]
[null,"Retirement Distribution",null,null,{"$f":"1/(E4*2)","v":7.1428571428571425E-2}]
[]
["Corporate Model"]
[null,"Growth",null,null,{"$f":"F20/100","v":0.01},1]
[]
[null,"Asset"]
[null,null,"Growth Cap Exp",null,1000,{"$f":"E23*(1+$E$20)","v":1010},{"$f":"F23*(1+$E$20)","v":1020.1},1030.3009999999999,1040.60401,1051.0100500999999,1061.5201506009998,1072.1353521070098,1082.8567056280799,1093.6852726843608,1104.6221254112045,1115.6683466653164,1126.8250301319697,1138.0932804332895,1149.4742132376223,1160.9689553699984,1172.5786449236984,1184.3044313729354,1196.1474756866646,1208.1089504435313,1220.1900399479666,{"$f":"Y23*(1+$E$20)","v":1232.3919403474463},{"$f":"Z23*(1+$E$20)","v":1244.7158597509208},{"$f":"AA23*(1+$E$20)","v":1257.1630183484301},{"$f":"AB23*(1+$E$20)","v":1269.7346485319144},{"$f":"AC23*(1+$E$20)","v":1282.4319950172337},{"$f":"AD23*(1+$E$20)","v":1295.2563149674061},{"$f":"AE23*(1+$E$20)","v":1308.2088781170801},{"$f":"AF23*(1+$E$20)","v":1321.2909668982509},{"$f":"AG23*(1+$E$20)","v":1334.5038765672334},{"$f":"AH23*(1+$E$20)","v":1347.8489153329058},{"$f":"AI23*(1+$E$20)","v":1361.3274044862349},{"$f":"AJ23*(1+$E$20)","v":1374.9406785310973},{"$f":"AK23*(1+$E$20)","v":1388.6900853164084},{"$f":"AL23*(1+$E$20)","v":1402.5769861695726},{"$f":"AM23*(1+$E$20)","v":1416.6027560312684},{"$f":"AN23*(1+$E$20)","v":1430.768783591581},{"$f":"AO23*(1+$E$20)","v":1445.0764714274969},{"$f":"AP23*(1+$E$20)","v":1459.5272361417719},{"$f":"AQ23*(1+$E$20)","v":1474.1225085031897},{"$f":"AR23*(1+$E$20)","v":1488.8637335882215},{"$f":"AS23*(1+$E$20)","v":1503.7523709241038},{"$f":"AT23*(1+$E$20)","v":1518.7898946333448},{"$f":"AU23*(1+$E$20)","v":1533.9777935796783},{"$f":"AV23*(1+$E$20)","v":1549.317571515475},{"$f":"AW23*(1+$E$20)","v":1564.8107472306299},{"$f":"AX23*(1+$E$20)","v":1580.4588547029362},{"$f":"AY23*(1+$E$20)","v":1596.2634432499656},{"$f":"AZ23*(1+$E$20)","v":1612.2260776824653},{"$f":"BA23*(1+$E$20)","v":1628.3483384592901},{"$f":"BB23*(1+$E$20)","v":1644.631821843883},{"$f":"BC23*(1+$E$20)","v":1661.0781400623218},{"$f":"BD23*(1+$E$20)","v":1677.688921462945},{"$f":"BE23*(1+$E$20)","v":1694.4658106775744},{"$f":"BF23*(1+$E$20)","v":1711.4104687843501},{"$f":"BG23*(1+$E$20)","v":1728.5245734721937},{"$f":"BH23*(1+$E$20)","v":1745.8098192069156},{"$f":"BI23*(1+$E$20)","v":1763.2679173989848},{"$f":"BJ23*(1+$E$20)","v":1780.9005965729746},{"$f":"BK23*(1+$E$20)","v":1798.7096025387043},{"$f":"BL23*(1+$E$20)","v":1816.6966985640913},{"$f":"BM23*(1+$E$20)","v":1834.8636655497323},{"$f":"BN23*(1+$E$20)","v":1853.2123022052297},{"$f":"BO23*(1+$E$20)","v":1871.7444252272819},{"$f":"BP23*(1+$E$20)","v":1890.4618694795547},{"$f":"BQ23*(1+$E$20)","v":1909.3664881743503},{"$f":"BR23*(1+$E$20)","v":1928.4601530560938},{"$f":"BS23*(1+$E$20)","v":1947.7447545866546},{"$f":"BT23*(1+$E$20)","v":1967.2222021325213},{"$f":"BU23*(1+$E$20)","v":1986.8944241538466},{"$f":"BV23*(1+$E$20)","v":2006.763368395385},{"$f":"BW23*(1+$E$20)","v":2026.8310020793388},{"$f":"BX23*(1+$E$20)","v":2047.0993121001322},{"$f":"BY23*(1+$E$20)","v":2067.5703052211334},{"$f":"BZ23*(1+$E$20)","v":2088.2460082733446},{"$f":"CA23*(1+$E$20)","v":2109.128468356078},{"$f":"CB23*(1+$E$20)","v":2130.2197530396388},{"$f":"CC23*(1+$E$20)","v":2151.5219505700352},{"$f":"CD23*(1+$E$20)","v":2173.0371700757355},{"$f":"CE23*(1+$E$20)","v":2194.7675417764931},{"$f":"CF23*(1+$E$20)","v":2216.715217194258},{"$f":"CG23*(1+$E$20)","v":2238.8823693662007},{"$f":"CH23*(1+$E$20)","v":2261.2711930598625},{"$f":"CI23*(1+$E$20)","v":2283.8839049904614},{"$f":"CJ23*(1+$E$20)","v":2306.7227440403658},{"$f":"CK23*(1+$E$20)","v":2329.7899714807695},{"$f":"CL23*(1+$E$20)","v":2353.087871195577},{"$f":"CM23*(1+$E$20)","v":2376.6187499075327},{"$f":"CN23*(1+$E$20)","v":2400.3849374066081},{"$f":"CO23*(1+$E$20)","v":2424.3887867806743},{"$f":"CP23*(1+$E$20)","v":2448.632674648481},{"$f":"CQ23*(1+$E$20)","v":2473.1190013949658},{"$f":"CR23*(1+$E$20)","v":2497.8501914089156},{"$f":"CS23*(1+$E$20)","v":2522.8286933230047},{"$f":"CT23*(1+$E$20)","v":2548.056980256235},{"$f":"CU23*(1+$E$20)","v":2573.5375500587975},{"$f":"CV23*(1+$E$20)","v":2599.2729255593854},{"$f":"CW23*(1+$E$20)","v":2625.2656548149794},{"$f":"CX23*(1+$E$20)","v":2651.5183113631292},{"$f":"CY23*(1+$E$20)","v":2678.0334944767606},{"$f":"CZ23*(1+$E$20)","v":2704.8138294215282},{"$f":"DA23*(1+$E$20)","v":2731.8619677157435},{"$f":"DB23*(1+$E$20)","v":2759.1805873929011},{"$f":"DC23*(1+$E$20)","v":2786.77239326683},{"$f":"DD23*(1+$E$20)","v":2814.6401171994985},{"$f":"DE23*(1+$E$20)","v":2842.7865183714935},{"$f":"DF23*(1+$E$20)","v":2871.2143835552083},{"$f":"DG23*(1+$E$20)","v":2899.9265273907604},{"$f":"DH23*(1+$E$20)","v":2928.9257926646678},{"$f":"DI23*(1+$E$20)","v":2958.2150505913146},{"$f":"DJ23*(1+$E$20)","v":2987.7972010972276},{"$f":"DK23*(1+$E$20)","v":3017.6751731081999},{"$f":"DL23*(1+$E$20)","v":3047.8519248392818},{"$f":"DM23*(1+$E$20)","v":3078.3304440876746},{"$f":"DN23*(1+$E$20)","v":3109.1137485285512},{"$f":"DO23*(1+$E$20)","v":3140.2048860138366},{"$f":"DP23*(1+$E$20)","v":3171.6069348739752},{"$f":"DQ23*(1+$E$20)","v":3203.3230042227151},{"$f":"DR23*(1+$E$20)","v":3235.3562342649425},{"$f":"DS23*(1+$E$20)","v":3267.7097966075921},{"$f":"DT23*(1+$E$20)","v":3300.3868945736681},{"$f":"DU23*(1+$E$20)","v":3333.3907635194046},{"$f":"DV23*(1+$E$20)","v":3366.7246711545986},{"$f":"DW23*(1+$E$20)","v":3400.3919178661445},{"$f":"DX23*(1+$E$20)","v":3434.3958370448058},{"$f":"DY23*(1+$E$20)","v":3468.7397954152539},{"$f":"DZ23*(1+$E$20)","v":3503.4271933694063},{"$f":"EA23*(1+$E$20)","v":3538.4614653031003},{"$f":"EB23*(1+$E$20)","v":3573.8460799561312},{"$f":"EC23*(1+$E$20)","v":3609.5845407556926},{"$f":"ED23*(1+$E$20)","v":3645.6803861632498},{"$f":"EE23*(1+$E$20)","v":3682.1371900248823},{"$f":"EF23*(1+$E$20)","v":3718.9585619251311},{"$f":"EG23*(1+$E$20)","v":3756.1481475443825},{"$f":"EH23*(1+$E$20)","v":3793.7096290198265},{"$f":"EI23*(1+$E$20)","v":3831.646725310025},{"$f":"EJ23*(1+$E$20)","v":3869.9631925631252},{"$f":"EK23*(1+$E$20)","v":3908.6628244887565},{"$f":"EL23*(1+$E$20)","v":3947.7494527336439},{"$f":"EM23*(1+$E$20)","v":3987.2269472609805},{"$f":"EN23*(1+$E$20)","v":4027.0992167335903},{"$f":"EO23*(1+$E$20)","v":4067.3702089009262},{"$f":"EP23*(1+$E$20)","v":4108.0439109899353},{"$f":"EQ23*(1+$E$20)","v":4149.1243500998344},{"$f":"ER23*(1+$E$20)","v":4190.6155936008327},{"$f":"ES23*(1+$E$20)","v":4232.5217495368406},{"$f":"ET23*(1+$E$20)","v":4274.8469670322092},{"$f":"EU23*(1+$E$20)","v":4317.5954367025315},{"$f":"EV23*(1+$E$20)","v":4360.7713910695566},{"$f":"EW23*(1+$E$20)","v":4404.3791049802521},{"$f":"EX23*(1+$E$20)","v":4448.4228960300543},{"$f":"EY23*(1+$E$20)","v":4492.9071249903545},{"$f":"EZ23*(1+$E$20)","v":4537.8361962402578},{"$f":"FA23*(1+$E$20)","v":4583.2145582026606},{"$f":"FB23*(1+$E$20)","v":4629.0467037846875},{"$f":"FC23*(1+$E$20)","v":4675.3371708225341},{"$f":"FD23*(1+$E$20)","v":4722.0905425307592},{"$f":"FE23*(1+$E$20)","v":4769.3114479560672},{"$f":"FF23*(1+$E$20)","v":4817.004562435628},{"$f":"FG23*(1+$E$20)","v":4865.1746080599842},{"$f":"FH23*(1+$E$20)","v":4913.826354140584},{"$f":"FI23*(1+$E$20)","v":4962.9646176819897},{"$f":"FJ23*(1+$E$20)","v":5012.5942638588094},{"$f":"FK23*(1+$E$20)","v":5062.7202064973972},{"$f":"FL23*(1+$E$20)","v":5113.3474085623711},{"$f":"FM23*(1+$E$20)","v":5164.4808826479948},{"$f":"FN23*(1+$E$20)","v":5216.1256914744745},{"$f":"FO23*(1+$E$20)","v":5268.2869483892191},{"$f":"FP23*(1+$E$20)","v":5320.9698178731114},{"$f":"FQ23*(1+$E$20)","v":5374.1795160518423},{"$f":"FR23*(1+$E$20)","v":5427.9213112123607},{"$f":"FS23*(1+$E$20)","v":5482.2005243244839},{"$f":"FT23*(1+$E$20)","v":5537.0225295677292},{"$f":"FU23*(1+$E$20)","v":5592.3927548634065},{"$f":"FV23*(1+$E$20)","v":5648.3166824120408},{"$f":"FW23*(1+$E$20)","v":5704.7998492361612},{"$f":"FX23*(1+$E$20)","v":5761.8478477285225},{"$f":"FY23*(1+$E$20)","v":5819.4663262058075},{"$f":"FZ23*(1+$E$20)","v":5877.6609894678659},{"$f":"GA23*(1+$E$20)","v":5936.4375993625445},{"$f":"GB23*(1+$E$20)","v":5995.8019753561703},{"$f":"GC23*(1+$E$20)","v":6055.7599951097318},{"$f":"GD23*(1+$E$20)","v":6116.3175950608293},{"$f":"GE23*(1+$E$20)","v":6177.4807710114374},{"$f":"GF23*(1+$E$20)","v":6239.2555787215515},{"$f":"GG23*(1+$E$20)","v":6301.6481345087668},{"$f":"GH23*(1+$E$20)","v":6364.6646158538542},{"$f":"GI23*(1+$E$20)","v":6428.3112620123929},{"$f":"GJ23*(1+$E$20)","v":6492.5943746325165},{"$f":"GK23*(1+$E$20)","v":6557.5203183788417},{"$f":"GL23*(1+$E$20)","v":6623.09552156263},{"$f":"GM23*(1+$E$20)","v":6689.3264767782566},{"$f":"GN23*(1+$E$20)","v":6756.2197415460396},{"$f":"GO23*(1+$E$20)","v":6823.7819389614997},{"$f":"GP23*(1+$E$20)","v":6892.0197583511144},{"$f":"GQ23*(1+$E$20)","v":6960.9399559346257},{"$f":"GR23*(1+$E$20)","v":7030.5493554939721},{"$f":"GS23*(1+$E$20)","v":7100.854849048912},{"$f":"GT23*(1+$E$20)","v":7171.8633975394014},{"$f":"GU23*(1+$E$20)","v":7243.5820315147957},{"$f":"GV23*(1+$E$20)","v":7316.0178518299435},{"$f":"GW23*(1+$E$20)","v":7389.1780303482428},{"$f":"GX23*(1+$E$20)","v":7463.0698106517257},{"$f":"GY23*(1+$E$20)","v":7537.7005087582429},{"$f":"GZ23*(1+$E$20)","v":7613.0775138458257},{"$f":"HA23*(1+$E$20)","v":7689.2082889842841},{"$f":"HB23*(1+$E$20)","v":7766.1003718741267},{"$f":"HC23*(1+$E$20)","v":7843.7613755928678},{"$f":"HD23*(1+$E$20)","v":7922.1989893487962},{"$f":"HE23*(1+$E$20)","v":8001.4209792422844},{"$f":"HF23*(1+$E$20)","v":8081.435189034707},{"$f":"HG23*(1+$E$20)","v":8162.2495409250541},{"$f":"HH23*(1+$E$20)","v":8243.8720363343054},{"$f":"HI23*(1+$E$20)","v":8326.3107566976487},{"$f":"HJ23*(1+$E$20)","v":8409.5738642646247},{"$f":"HK23*(1+$E$20)","v":8493.6696029072718},{"$f":"HL23*(1+$E$20)","v":8578.6062989363454},{"$f":"HM23*(1+$E$20)","v":8664.3923619257093},{"$f":"HN23*(1+$E$20)","v":8751.0362855449657},{"$f":"HO23*(1+$E$20)","v":8838.5466484004155},{"$f":"HP23*(1+$E$20)","v":8926.9321148844192},{"$f":"HQ23*(1+$E$20)","v":9016.2014360332632},{"$f":"HR23*(1+$E$20)","v":9106.3634503935955},{"$f":"HS23*(1+$E$20)","v":9197.427084897532},{"$f":"HT23*(1+$E$20)","v":9289.4013557465078},{"$f":"HU23*(1+$E$20)","v":9382.2953693039726},{"$f":"HV23*(1+$E$20)","v":9476.118322997012},{"$f":"HW23*(1+$E$20)","v":9570.8795062269819},{"$f":"HX23*(1+$E$20)","v":9666.5883012892518},{"$f":"HY23*(1+$E$20)","v":9763.2541843021445},{"$f":"HZ23*(1+$E$20)","v":9860.8867261451669},{"$f":"IA23*(1+$E$20)","v":9959.4955934066184},{"$f":"IB23*(1+$E$20)","v":10059.090549340684},{"$f":"IC23*(1+$E$20)","v":10159.681454834092},{"$f":"ID23*(1+$E$20)","v":10261.278269382432},{"$f":"IE23*(1+$E$20)","v":10363.891052076257},{"$f":"IF23*(1+$E$20)","v":10467.529962597018},{"$f":"IG23*(1+$E$20)","v":10572.205262222989},{"$f":"IH23*(1+$E$20)","v":10677.927314845219},{"$f":"II23*(1+$E$20)","v":10784.706587993671},{"$f":"IJ23*(1+$E$20)","v":10892.553653873607},{"$f":"IK23*(1+$E$20)","v":11001.479190412343},{"$f":"IL23*(1+$E$20)","v":11111.493982316466},{"$f":"IM23*(1+$E$20)","v":11222.608922139631},{"$f":"IN23*(1+$E$20)","v":11334.835011361027},{"$f":"IO23*(1+$E$20)","v":11448.183361474637},{"$f":"IP23*(1+$E$20)","v":11562.665195089385},{"$f":"IQ23*(1+$E$20)","v":11678.291847040278},{"$f":"IR23*(1+$E$20)","v":11795.074765510681},{"$f":"IS23*(1+$E$20)","v":11913.025513165787},{"$f":"IT23*(1+$E$20)","v":12032.155768297445},{"$f":"IU23*(1+$E$20)","v":12152.477325980421},{"$f":"IV23*(1+$E$20)","v":12274.002099240224},{"$f":"IW23*(1+$E$20)","v":12396.742120232626},{"$f":"IX23*(1+$E$20)","v":12520.709541434951},{"$f":"IY23*(1+$E$20)","v":12645.916636849301},{"$f":"IZ23*(1+$E$20)","v":12772.375803217794},{"$f":"JA23*(1+$E$20)","v":12900.099561249972},{"$f":"JB23*(1+$E$20)","v":13029.100556862471},{"$f":"JC23*(1+$E$20)","v":13159.391562431096},{"$f":"JD23*(1+$E$20)","v":13290.985478055407},{"$f":"JE23*(1+$E$20)","v":13423.89533283596},{"$f":"JF23*(1+$E$20)","v":13558.134286164321},{"$f":"JG23*(1+$E$20)","v":13693.715629025965},{"$f":"JH23*(1+$E$20)","v":13830.652785316224},{"$f":"JI23*(1+$E$20)","v":13968.959313169387},{"$f":"JJ23*(1+$E$20)","v":14108.648906301081},{"$f":"JK23*(1+$E$20)","v":14249.735395364092},{"$f":"JL23*(1+$E$20)","v":14392.232749317733},{"$f":"JM23*(1+$E$20)","v":14536.15507681091},{"$f":"JN23*(1+$E$20)","v":14681.51662757902},{"$f":"JO23*(1+$E$20)","v":14828.33179385481},{"$f":"JP23*(1+$E$20)","v":14976.615111793359},{"$f":"JQ23*(1+$E$20)","v":15126.381262911293},{"$f":"JR23*(1+$E$20)","v":15277.645075540406},{"$f":"JS23*(1+$E$20)","v":15430.42152629581},{"$f":"JT23*(1+$E$20)","v":15584.725741558768},{"$f":"JU23*(1+$E$20)","v":15740.572998974356},{"$f":"JV23*(1+$E$20)","v":15897.978728964099},{"$f":"JW23*(1+$E$20)","v":16056.958516253741},{"$f":"JX23*(1+$E$20)","v":16217.528101416277},{"$f":"JY23*(1+$E$20)","v":16379.70338243044},{"$f":"JZ23*(1+$E$20)","v":16543.500416254745},{"$f":"KA23*(1+$E$20)","v":16708.935420417292},{"$f":"KB23*(1+$E$20)","v":16876.024774621466},{"$f":"KC23*(1+$E$20)","v":17044.78502236768},{"$f":"KD23*(1+$E$20)","v":17215.232872591358},{"$f":"KE23*(1+$E$20)","v":17387.385201317273},{"$f":"KF23*(1+$E$20)","v":17561.259053330446},{"$f":"KG23*(1+$E$20)","v":17736.871643863749},{"$f":"KH23*(1+$E$20)","v":17914.240360302389},{"$f":"KI23*(1+$E$20)","v":18093.382763905414},{"$f":"KJ23*(1+$E$20)","v":18274.31659154447},{"$f":"KK23*(1+$E$20)","v":18457.059757459916},{"$f":"KL23*(1+$E$20)","v":18641.630355034515},{"$f":"KM23*(1+$E$20)","v":18828.046658584859},{"$f":"KN23*(1+$E$20)","v":19016.327125170708},{"$f":"KO23*(1+$E$20)","v":19206.490396422414},{"$f":"KP23*(1+$E$20)","v":19398.555300386637},{"$f":"KQ23*(1+$E$20)","v":19592.540853390503},{"$f":"KR23*(1+$E$20)","v":19788.466261924408},{"$f":"KS23*(1+$E$20)","v":19986.350924543651},{"$f":"KT23*(1+$E$20)","v":20186.214433789086},{"$f":"KU23*(1+$E$20)","v":20388.076578126977},{"$f":"KV23*(1+$E$20)","v":20591.957343908245},{"$f":"KW23*(1+$E$20)","v":20797.876917347327},{"$f":"KX23*(1+$E$20)","v":21005.855686520801},{"$f":"KY23*(1+$E$20)","v":21215.914243386011},{"$f":"KZ23*(1+$E$20)","v":21428.073385819869},{"$f":"LA23*(1+$E$20)","v":21642.354119678068},{"$f":"LB23*(1+$E$20)","v":21858.77766087485},{"$f":"LC23*(1+$E$20)","v":22077.365437483597},{"$f":"LD23*(1+$E$20)","v":22298.139091858433},{"$f":"LE23*(1+$E$20)","v":22521.120482777016},{"$f":"LF23*(1+$E$20)","v":22746.331687604787},{"$f":"LG23*(1+$E$20)","v":22973.795004480835},{"$f":"LH23*(1+$E$20)","v":23203.532954525643},{"$f":"LI23*(1+$E$20)","v":23435.568284070898},{"$f":"LJ23*(1+$E$20)","v":23669.923966911607},{"$f":"LK23*(1+$E$20)","v":23906.623206580723},{"$f":"LL23*(1+$E$20)","v":24145.689438646532},{"$f":"LM23*(1+$E$20)","v":24387.146333032997},{"$f":"LN23*(1+$E$20)","v":24631.017796363329},{"$f":"LO23*(1+$E$20)","v":24877.327974326963},{"$f":"LP23*(1+$E$20)","v":25126.101254070232},{"$f":"LQ23*(1+$E$20)","v":25377.362266610933},{"$f":"LR23*(1+$E$20)","v":25631.135889277044},{"$f":"LS23*(1+$E$20)","v":25887.447248169814},{"$f":"LT23*(1+$E$20)","v":26146.321720651511},{"$f":"LU23*(1+$E$20)","v":26407.784937858025},{"$f":"LV23*(1+$E$20)","v":26671.862787236605},{"$f":"LW23*(1+$E$20)","v":26938.581415108973},{"$f":"LX23*(1+$E$20)","v":27207.967229260063},{"$f":"LY23*(1+$E$20)","v":27480.046901552665},{"$f":"LZ23*(1+$E$20)","v":27754.847370568194},{"$f":"MA23*(1+$E$20)","v":28032.395844273877},{"$f":"MB23*(1+$E$20)","v":28312.719802716616},{"$f":"MC23*(1+$E$20)","v":28595.847000743783},{"$f":"MD23*(1+$E$20)","v":28881.80547075122},{"$f":"ME23*(1+$E$20)","v":29170.623525458734},{"$f":"MF23*(1+$E$20)","v":29462.329760713321},{"$f":"MG23*(1+$E$20)","v":29756.953058320454},{"$f":"MH23*(1+$E$20)","v":30054.522588903659},{"$f":"MI23*(1+$E$20)","v":30355.067814792696},{"$f":"MJ23*(1+$E$20)","v":30658.618492940623},{"$f":"MK23*(1+$E$20)","v":30965.204677870028},{"$f":"ML23*(1+$E$20)","v":31274.856724648729},{"$f":"MM23*(1+$E$20)","v":31587.605291895215},{"$f":"MN23*(1+$E$20)","v":31903.481344814169},{"$f":"MO23*(1+$E$20)","v":32222.516158262311},{"$f":"MP23*(1+$E$20)","v":32544.741319844936},{"$f":"MQ23*(1+$E$20)","v":32870.188733043382},{"$f":"MR23*(1+$E$20)","v":33198.890620373815},{"$f":"MS23*(1+$E$20)","v":33530.879526577555},{"$f":"MT23*(1+$E$20)","v":33866.188321843329},{"$f":"MU23*(1+$E$20)","v":34204.850205061761},{"$f":"MV23*(1+$E$20)","v":34546.898707112377},{"$f":"MW23*(1+$E$20)","v":34892.3676941835},{"$f":"MX23*(1+$E$20)","v":35241.291371125335},{"$f":"MY23*(1+$E$20)","v":35593.704284836589},{"$f":"MZ23*(1+$E$20)","v":35949.641327684956},{"$f":"NA23*(1+$E$20)","v":36309.137740961807},{"$f":"NB23*(1+$E$20)","v":36672.229118371426},{"$f":"NC23*(1+$E$20)","v":37038.951409555142},{"$f":"ND23*(1+$E$20)","v":37409.340923650692},{"$f":"NE23*(1+$E$20)","v":37783.434332887198},{"$f":"NF23*(1+$E$20)","v":38161.268676216074},{"$f":"NG23*(1+$E$20)","v":38542.881362978238},{"$f":"NH23*(1+$E$20)","v":38928.310176608022},{"$f":"NI23*(1+$E$20)","v":39317.593278374101},{"$f":"NJ23*(1+$E$20)","v":39710.769211157844},{"$f":"NK23*(1+$E$20)","v":40107.876903269425},{"$f":"NL23*(1+$E$20)","v":40508.955672302123},{"$f":"NM23*(1+$E$20)","v":40914.045229025141},{"$f":"NN23*(1+$E$20)","v":41323.185681315394},{"$f":"NO23*(1+$E$20)","v":41736.417538128546},{"$f":"NP23*(1+$E$20)","v":42153.78171350983},{"$f":"NQ23*(1+$E$20)","v":42575.319530644927},{"$f":"NR23*(1+$E$20)","v":43001.072725951373},{"$f":"NS23*(1+$E$20)","v":43431.083453210886},{"$f":"NT23*(1+$E$20)","v":43865.394287742994},{"$f":"NU23*(1+$E$20)","v":44304.048230620421},{"$f":"NV23*(1+$E$20)","v":44747.088712926627},{"$f":"NW23*(1+$E$20)","v":45194.559600055894},{"$f":"NX23*(1+$E$20)","v":45646.505196056452},{"$f":"NY23*(1+$E$20)","v":46102.970248017016},{"$f":"NZ23*(1+$E$20)","v":46563.999950497186},{"$f":"OA23*(1+$E$20)","v":47029.639950002158},{"$f":"OB23*(1+$E$20)","v":47499.936349502183},{"$f":"OC23*(1+$E$20)","v":47974.935712997205},{"$f":"OD23*(1+$E$20)","v":48454.685070127176},{"$f":"OE23*(1+$E$20)","v":48939.231920828446},{"$f":"OF23*(1+$E$20)","v":49428.624240036734},{"$f":"OG23*(1+$E$20)","v":49922.910482437102},{"$f":"OH23*(1+$E$20)","v":50422.139587261474},{"$f":"OI23*(1+$E$20)","v":50926.360983134087},{"$f":"OJ23*(1+$E$20)","v":51435.624592965425},{"$f":"OK23*(1+$E$20)","v":51949.980838895077},{"$f":"OL23*(1+$E$20)","v":52469.480647284028},{"$f":"OM23*(1+$E$20)","v":52994.17545375687},{"$f":"ON23*(1+$E$20)","v":53524.117208294439}]
[]
[null,null,"Opening Balance",null,null,{"$f":"E28","v":1000},{"$f":"F28","v":2010},3030.1,4060.4009999999998,5101.0050099999999,6152.0150600999996,7213.5352107009994,8285.670562808009,9368.5272684360898,10462.212541120451,11566.834666531657,12682.503013196972,13809.328043328942,14947.421323762232,16096.895536999855,17257.864492369852,18430.443137293551,19614.747568666484,20810.89504435315,22019.003994796683,23239.194034744651,24471.585975092097,25716.301834843016,26973.464853191446,28243.19950172336,29525.631496740592,30820.887811707998,32129.096689825074,33450.387656723324,34784.891533290553,36132.740448623452,37494.067853109686,38869.008531640779,40257.698616957183,41660.275603126756,43076.878359158029,44507.647142749614,45952.723614177114,47412.250850318887,48886.373358822078,50375.237092410302,51878.989463334401,53397.779357967745,54931.757151547419,56481.074723062899,58045.885470293528,59626.344324996469,61222.607768246431,62834.833845928908,64463.182184388199,66107.814006232074,67768.892146294398,69446.581067757346,71141.046878434921,72852.457347219271,74580.981920691469,76326.791739898385,78090.059657297374,79870.960253870348,81669.669856409047,83486.366554973138,85321.230220522863,87174.442522728088,89046.186947955372,90936.648817434936,{"$f":"BR28","v":92846.015305609297},94774.475458665387,96722.220213252047,98689.442415384576,100676.33683953842,102683.10020793379,104709.93121001312,106757.03052211326,108824.60082733439,110912.84683560774,113021.9753039638,115152.19505700344,117303.71700757349,119476.75417764921,121671.52171942571,123888.23693661999,126127.1193059862,128388.39049904604,130672.27440403649,132978.99714807689,135308.78711955764,137661.87499075322,140038.49374066075,142438.87867806735,144863.26746484803,147311.90013949652,149785.0191408915,152282.86933230044,154805.69802562345,157353.75500587968,159927.29255593847,162526.56548149785,165151.83113631283,167803.34944767595,170481.38294215273,173186.19677157426,175918.05873929002,178677.23932668293,181464.01171994978,184278.65183714929,187121.43835552078,189992.65273907597,192892.57926646672,195821.50505913139,198779.72010972269,201767.51731081991,204785.19248392811,207833.0444087674,210911.37485285508,214020.48860138364,217160.69348739745,220332.30042227145,223535.62342649416,226770.9796607591,230038.68945736671,233339.07635194037,236672.46711545976,240039.19178661436,243439.58370448049,246873.9795415253,250342.71933694056,253846.14653030992,257384.60799561301,260958.45407556914,{"$f":"ED28","v":264568.03861632489},268213.71900248813,271895.85619251302,275614.81475443812,279370.96290198254,283164.67253100238,286996.31925631239,290866.28244887548,294774.94527336425,298722.69472609792,302709.92167335894,306737.02089009254,310804.39109899348,314912.43500998343,319061.55936008331,323252.17495368415,327484.69670322095,331759.54367025313,336077.13910695567,340437.91049802519,344842.28960300545,349290.71249903546,353783.61962402583,358321.4558202661,362904.67037846876,367533.71708225342,372209.05425307597,376931.14479560673,381700.4562435628,386517.46080599842,391382.6354140584,396296.46176819899,401259.42638588097,406272.02064973977,411334.74085623719,416448.08826479956,421612.56914744753,426828.69483892201,432096.9817873112,437417.95160518429,442792.13112123613,448220.05243244849,453702.25295677298,459239.27548634069,464831.66824120405,470479.98492361611,476184.7847728522,481946.63262058073,487766.09894678649,493643.75993625441,499580.19753561693,505575.99951097311,511631.7595060828,517748.07710114366,523925.5578721551,530164.81345087674,536466.46158538549,542831.12620123941,549259.43746325176,555752.03183788434,562309.55215626315,568932.64767782576,575621.97415460413,582378.1938961501,{"$f":"GP28","v":589201.97583511157},596093.99559346272,603054.93554939737,610085.48490489135,617186.33975394035,624358.20315147983,631601.78518299467,638917.80303482467,646306.98106517293,653770.05087582464,661307.75138458295,668920.82889842871,676610.03718741296,684376.13755928713,692219.89893487992,700142.09792422864,708143.51890347095,716224.95409250562,724387.20363343065,732631.07566976501,740957.38642646256,749366.96029072721,757860.62989363447,766439.23619257077,775103.62855449645,783854.66484004143,792693.2114884418,801620.14360332629,810636.34503935953,819742.70848975319,828940.13557465072,838229.53693039727,847611.83229970129,857087.95062269829,866658.83012892527,876325.41843021451,886088.67261451669,895949.55934066186,905909.05493406847,915968.14548340917,926127.82693824335,936389.10520762578,946752.9962597019,957220.52622229885,967792.73148452188,978470.65879936714,989255.36538736091,1000147.9190412345,1011149.3982316467,1022260.8922139632,1033483.5011361029,1044818.3361474639,1056266.5195089385,1067829.1847040278,1079507.476551068,1091302.5513165789,1103215.5768297447,1115247.7325980421,1127400.2099240227,1139674.2120232629,1152070.9541434955,1164591.6636849304,1177237.5803217797,1190009.9561249975,{"$f":"JB28","v":1202910.0556862473},1215939.1562431098,1229098.547805541,1242389.5332835964,1255813.4286164325,1269371.5629025968,1283065.2785316228,1296895.9313169392,1310864.8906301088,1324973.5395364098,1339223.2749317738,1353615.5076810915,1368151.6627579024,1382833.1793854814,1397661.5111793361,1412638.1262911293,1427764.5075540405,1443042.1526295808,1458472.5741558764,1474057.2998974351,1489797.8728964094,1505695.8516253736,1521752.8101416272,1537970.3382430435,1554350.0416254739,1570893.5420417287,1587602.4774621462,1604478.5022367677,1621523.2872591352,1638738.5201317265,1656125.9053330438,1673687.1643863744,1691424.0360302383,1709338.2763905404,1727431.6591544459,1745705.9757459904,1764163.0355034503,1782804.6658584848,1801632.7125170697,1820649.0396422404,1839855.5300386627,1859254.0853390496,1878846.6261924403,1898635.0924543645,1918621.4433789083,1938807.6578126973,1959195.7343908241,1979787.6917347321,2000585.5686520797,2021591.4243386006,2042807.3385819865,2064235.4119678063,2085877.7660874841,2107736.5437483592,2129813.9091858431,2152112.0482777013,2174633.1687604785,2197379.5004480835,2220353.295452564,2243556.8284070897,2266992.3966911603,2290662.3206580719,2314568.9438646529,2338714.6333032995,{"$f":"LN28","v":2363101.7796363323},2387732.797432696,2412610.1254070229,2437736.2266610931,2463113.5889277039,2488744.7248169808,2514632.1720651505,2540778.4937858023,2567186.2787236599,2593858.1415108964,2620796.7229260057,2648004.6901552659,2675484.7370568183,2703239.5844273865,2731271.9802716607,2759584.7000743775,2788180.5470751217,2817062.3525458728,2846232.9760713317,2875695.3058320452,2905452.2588903657,2935506.7814792693,2965861.8492940622,2996520.4677870027,3027485.6724648727,3058760.5291895214,3090348.1344814165,3122251.6158262305,3154474.1319844928,3187018.8733043373,3219889.0620373804,3253087.9526577541,3286618.8321843315,3320485.0205061748,3354689.8707112367,3389236.769418349,3424129.1371125327,3459370.4284836585,3494964.132768495,3530913.7740961798,3567222.9118371415,3603895.1409555129,3640934.0923650679,3678343.4332887186,3716126.8676216053,3754288.1362978215,3792831.0176607999,3831759.3278374085,3871076.9211157821,3910787.6903269393,3950895.5672302088,3991404.5229025106,4032318.5681315362,4073641.7538128518,4115378.1713509802,4157531.9530644896,4200107.2725951346,4243108.3453210862,4286539.4287742972,4330404.8230620399,4374708.87129266,4419455.960005586,4464650.5196056422,4510297.0248016985,{"$f":"NZ28","v":4556399.995049715},4602963.9950002125,4649993.634950215,4697493.5712997178,4745468.5070127156,4793923.1920828428,4842862.4240036709,4892291.048243708,4942213.9587261453,4992636.098313407,5043562.4592965413,5094998.0838895068,5146948.0647284016,5199417.5453756861,5252411.7208294431]
[null,null,"Add: Growth Cap Exp",null,{"$f":"E9","v":1000},{"$f":"F23+F27","v":1010},{"$f":"G23+G27","v":1020.1},1030.3009999999999,1040.60401,1051.0100500999999,1061.5201506009998,2072.1353521070096,2092.8567056280799,2113.7852726843607,2134.9231254112046,2156.2723566653167,2177.8350802319696,2199.6134310342895,3221.6095653446318,3253.8256609980781,3286.3639176080592,3319.2275567841398,3352.4198323519813,3385.9440306755009,3419.8034709822559,4454.0015056920784,4498.5415207489987,4543.5269359564891,4588.9622053160547,4634.8518273692152,4681.2003456429065,4728.0123490993356,5775.2924725903295,5833.0453973162321,5891.3758512893946,5950.2896098022893,6009.7925059003128,6069.8904309593145,6130.5893352689081,7191.8952286215981,7263.8141809078134,7336.452322716892,7409.8168459440612,7483.9150144035029,7558.7541645475358,7634.3417061930122,8710.6851232549434,8797.7919744874926,8885.7698942323677,8974.6275931746914,9064.3738691064391,9155.0176077975011,9246.5677838754782,10339.033461714233,10442.423796331375,10546.84803429469,10652.316514637636,10758.839679784014,10866.428076581851,10975.092357347672,12084.843280921148,12205.691713730361,12327.748630867663,12451.02611717634,12575.536378348106,12701.291742131583,12828.304659552901,13956.58770614843,14096.153583209916,14237.115119042013,{"$f":"BS23+BS27","v":14379.486270232434},14523.281132934761,14668.513944264105,14815.199083706748,15963.351074543814,16122.984585289254,16284.214431142145,16447.056575453567,16611.527141208106,16777.642412620182,16945.418836746387,18114.873025113848,18296.021755364989,18478.981972918638,18663.771792647825,18850.409510574307,19038.913605680045,19229.302741736847,20421.595769154213,20625.811726845757,20832.069844114216,21040.390542555357,21250.794447980916,21463.302392460719,21677.935416385328,22894.714770549181,23123.661918254671,23354.898537437221,23588.447522811592,23824.331998039714,24062.575318020103,24303.201071200307,25546.233081912309,25801.695412731431,26059.712366858748,26320.309490527336,26583.512585432614,26849.347711286933,27117.841188399805,28389.019600283802,28672.90979628664,28959.63889424951,29249.235283192003,29541.72763602393,29837.144912384159,30135.516361508006,31436.871525123082,31751.240240374314,32068.752642778061,32389.440169205838,32713.334570897907,33040.467916606874,33370.872595772948,34704.581321730671,35051.627134947979,35402.143406297466,35756.164840360434,36113.726488764049,36474.863753651684,36839.612391188202,38208.008515100075,38590.088600251082,38975.989486253595,39365.749381116126,{"$f":"EE23+EE27","v":39759.406874927299},40157.000943676569,40558.570953113333,41964.156662644455,42383.798229270906,42807.636211563622,43235.712573679251,43668.069699416053,44104.750396410214,44545.797900374309,45991.255879378048,46451.16843817183,46915.68012255356,47384.836923779083,47858.685293016882,48337.272145947056,48820.644867406518,50308.851316080581,50811.939829241383,51320.059227533813,51833.259819809136,52351.59241800724,52875.108342187312,53403.859425609175,54937.898019865272,55487.277000063914,56042.14977006457,56602.571267765205,57168.596980442868,57740.282950247296,58317.685779749758,59900.86263754726,60499.871263922723,61104.869976561968,61715.918676327579,62333.077863090861,62956.40864172177,63585.972728138979,65221.832455420372,65874.050779974568,66532.791287774322,67198.119200652058,67870.100392658584,68548.801396585171,69234.28941055102,70926.632304656538,71635.898627703093,72352.257613980124,73075.780190119927,73806.537992021127,74544.603371941339,75290.049405660757,77042.949899717365,77813.379398714533,78591.513192701677,79377.428324628694,80171.202607874977,80972.914633953726,81782.643780293278,83600.470218096205,84436.474920277164,85280.83966947993,86133.648066174734,86994.98454683648,{"$f":"GQ23+GQ27","v":87864.934392304844},88743.583736227898,90631.01957359018,91537.329769326083,92452.703067019334,93377.230097689535,94311.002398666431,95254.112422653081,96206.653546879621,98168.720082348416,99150.40728317191,100141.91135600362,101143.33046956366,102154.76377425929,103176.31141200187,104208.0745261219,106250.15527138312,107312.65682409696,108385.78339233792,109469.64122626132,110564.33763852392,111669.98101490915,112786.68082505824,114914.54763330883,116063.69310964193,117224.33004073834,118396.57334114573,119580.53907455719,120776.34446530274,121984.10790995577,124203.94898905534,125445.9884789459,126700.44836373534,127967.45284737271,129247.12737584644,130539.59864960489,131844.99463610095,134163.44458246196,135505.07902828659,136860.12981856943,138228.73111675514,139611.01842792268,141007.12861220189,142417.19989832395,144841.37189730717,146289.78561628028,147752.68347244305,149230.21030716749,150722.51241023914,152229.73753434152,153752.03490968497,156289.55525878179,157852.45081136966,159430.97531948332,161025.28507267818,162635.53792340492,164261.89330263896,165904.5122356654,168563.55735802202,170249.1929316023,171951.68486091826,173671.20170952746,175407.9137266227,177161.99286388894,{"$f":"JC23+JC27","v":178933.61279252789},181722.94892045311,183540.1784096577,185375.58019375423,187229.33599569177,189101.62935564868,190992.64564920517,192902.57210569727,195831.59782675421,197789.91380502179,199767.81294307197,201765.49107250269,203783.1459832277,205820.97744305996,207879.18721749063,210957.97908966549,213067.5588805622,215198.23446936777,217350.21681406145,219523.71898220206,221718.95617202407,223936.14573374437,227175.50719108176,229447.26226299265,231741.73488562251,234059.15223447874,236399.74375682353,238763.74119439174,241151.37860633573,244562.89239239902,247008.52131632308,249478.60652948625,251973.39259478112,254493.12652072895,257038.05778593622,259608.43836379563,263204.52274743351,265836.56797490793,268494.93365465698,271179.88299120351,273891.68182111561,276630.59863932675,279396.90462572005,283190.87367197714,286022.78240869701,288883.01023278397,291771.84033511177,294689.55873846292,297636.45432584756,300612.81886910606,304618.94705779699,307665.13652837509,310741.78789365879,313849.20577259536,316987.69783032133,320157.57480862457,323359.15055671084,327592.7420622778,330868.66948290076,334177.35617772967,337519.12973950699,340894.32103690202,344303.26424727112,347746.29688974383,{"$f":"LO23+LO27","v":352223.75985864113},355745.99745722773,359303.45743179991,362896.49200611794,366525.45692617906,370190.71149544092,373892.61861039535,378631.54479649913,382417.86024446436,386242.03884690889,390104.45923537802,394005.50382773171,397945.55886600912,401925.0144546692,406944.26459921576,411013.70724520815,415123.84431766008,419275.08276083675,423467.83358844504,427702.51192432956,431979.53704357287,437299.33241400844,441672.32573814876,446089.04899553012,450549.93948548549,455055.43888034025,459605.99326914374,464202.0532018352,469844.07373385341,474542.51447119215,479287.93961590395,484080.81901206303,488921.62720218359,493810.84347420553,498748.95190894755,504736.44142803689,509783.80584231747,514881.64390074054,520030.46033974801,525230.76494314545,530483.07259257697,535787.90331850271,542145.78235168755,547567.2401752047,553042.91257695667,558573.3417027262,564159.07511975348,569800.66587095102,575498.67252966051,582253.65925495699,588076.19584750687,593956.95780598186,599896.52738404158,605895.49265788205,611954.44758446084,618073.99206030543,625254.73198090831,631507.27930071775,637822.35209372488,644200.57561466203,650642.58137080865,657149.00718451675,663720.49725636188,671357.70222892531,{"$f":"OA23+OA27","v":678071.27925121493},684851.99204372708,691700.51196416421,698617.51708380587,705603.69225464389,712659.72917719034,720786.32646896201,727994.18973365205,735274.13163098856,742626.87294729834,750053.14167677134,757553.67309353896,765129.20982447441,773780.50192271883,781518.3069419465]
[null,null,"Less: Retirement",null,null,{"$f":"IF(F2>=$E$4,OFFSET(F27,-1,-$E$4))","v":false},false,false,false,false,false,1000,1010,1020.1,1030.3009999999999,1040.60401,1051.0100500999999,1061.5201506009998,2072.1353521070096,2092.8567056280799,2113.7852726843607,2134.9231254112046,2156.2723566653167,2177.8350802319696,2199.6134310342895,3221.6095653446318,3253.8256609980781,3286.3639176080592,3319.2275567841398,3352.4198323519813,3385.9440306755009,3419.8034709822559,4454.0015056920784,4498.5415207489987,4543.5269359564891,4588.9622053160547,4634.8518273692152,4681.2003456429065,4728.0123490993356,5775.2924725903295,5833.0453973162321,5891.3758512893946,5950.2896098022893,6009.7925059003128,6069.8904309593145,6130.5893352689081,7191.8952286215981,7263.8141809078134,7336.452322716892,7409.8168459440612,7483.9150144035029,7558.7541645475358,7634.3417061930122,8710.6851232549434,8797.7919744874926,8885.7698942323677,8974.6275931746914,9064.3738691064391,9155.0176077975011,9246.5677838754782,10339.033461714233,10442.423796331375,10546.84803429469,10652.316514637636,10758.839679784014,10866.428076581851,10975.092357347672,12084.843280921148,12205.691713730361,{"$f":"IF(BR2>=$E$4,OFFSET(BR27,-1,-$E$4))","v":12327.748630867663},12451.02611717634,12575.536378348106,12701.291742131583,12828.304659552901,13956.58770614843,14096.153583209916,14237.115119042013,14379.486270232434,14523.281132934761,14668.513944264105,14815.199083706748,15963.351074543814,16122.984585289254,16284.214431142145,16447.056575453567,16611.527141208106,16777.642412620182,16945.418836746387,18114.873025113848,18296.021755364989,18478.981972918638,18663.771792647825,18850.409510574307,19038.913605680045,19229.302741736847,20421.595769154213,20625.811726845757,20832.069844114216,21040.390542555357,21250.794447980916,21463.302392460719,21677.935416385328,22894.714770549181,23123.661918254671,23354.898537437221,23588.447522811592,23824.331998039714,24062.575318020103,24303.201071200307,25546.233081912309,25801.695412731431,26059.712366858748,26320.309490527336,26583.512585432614,26849.347711286933,27117.841188399805,28389.019600283802,28672.90979628664,28959.63889424951,29249.235283192003,29541.72763602393,29837.144912384159,30135.516361508006,31436.871525123082,31751.240240374314,32068.752642778061,32389.440169205838,32713.334570897907,33040.467916606874,33370.872595772948,34704.581321730671,35051.627134947979,35402.143406297466,{"$f":"IF(ED2>=$E$4,OFFSET(ED27,-1,-$E$4))","v":35756.164840360434},36113.726488764049,36474.863753651684,36839.612391188202,38208.008515100075,38590.088600251082,38975.989486253595,39365.749381116126,39759.406874927299,40157.000943676569,40558.570953113333,41964.156662644455,42383.798229270906,42807.636211563622,43235.712573679251,43668.069699416053,44104.750396410214,44545.797900374309,45991.255879378048,46451.16843817183,46915.68012255356,47384.836923779083,47858.685293016882,48337.272145947056,48820.644867406518,50308.851316080581,50811.939829241383,51320.059227533813,51833.259819809136,52351.59241800724,52875.108342187312,53403.859425609175,54937.898019865272,55487.277000063914,56042.14977006457,56602.571267765205,57168.596980442868,57740.282950247296,58317.685779749758,59900.86263754726,60499.871263922723,61104.869976561968,61715.918676327579,62333.077863090861,62956.40864172177,63585.972728138979,65221.832455420372,65874.050779974568,66532.791287774322,67198.119200652058,67870.100392658584,68548.801396585171,69234.28941055102,70926.632304656538,71635.898627703093,72352.257613980124,73075.780190119927,73806.537992021127,74544.603371941339,75290.049405660757,77042.949899717365,77813.379398714533,78591.513192701677,79377.428324628694,{"$f":"IF(GP2>=$E$4,OFFSET(GP27,-1,-$E$4))","v":80171.202607874977},80972.914633953726,81782.643780293278,83600.470218096205,84436.474920277164,85280.83966947993,86133.648066174734,86994.98454683648,87864.934392304844,88743.583736227898,90631.01957359018,91537.329769326083,92452.703067019334,93377.230097689535,94311.002398666431,95254.112422653081,96206.653546879621,98168.720082348416,99150.40728317191,100141.91135600362,101143.33046956366,102154.76377425929,103176.31141200187,104208.0745261219,106250.15527138312,107312.65682409696,108385.78339233792,109469.64122626132,110564.33763852392,111669.98101490915,112786.68082505824,114914.54763330883,116063.69310964193,117224.33004073834,118396.57334114573,119580.53907455719,120776.34446530274,121984.10790995577,124203.94898905534,125445.9884789459,126700.44836373534,127967.45284737271,129247.12737584644,130539.59864960489,131844.99463610095,134163.44458246196,135505.07902828659,136860.12981856943,138228.73111675514,139611.01842792268,141007.12861220189,142417.19989832395,144841.37189730717,146289.78561628028,147752.68347244305,149230.21030716749,150722.51241023914,152229.73753434152,153752.03490968497,156289.55525878179,157852.45081136966,159430.97531948332,161025.28507267818,162635.53792340492,{"$f":"IF(JB2>=$E$4,OFFSET(JB27,-1,-$E$4))","v":164261.89330263896},165904.5122356654,168563.55735802202,170249.1929316023,171951.68486091826,173671.20170952746,175407.9137266227,177161.99286388894,178933.61279252789,181722.94892045311,183540.1784096577,185375.58019375423,187229.33599569177,189101.62935564868,190992.64564920517,192902.57210569727,195831.59782675421,197789.91380502179,199767.81294307197,201765.49107250269,203783.1459832277,205820.97744305996,207879.18721749063,210957.97908966549,213067.5588805622,215198.23446936777,217350.21681406145,219523.71898220206,221718.95617202407,223936.14573374437,227175.50719108176,229447.26226299265,231741.73488562251,234059.15223447874,236399.74375682353,238763.74119439174,241151.37860633573,244562.89239239902,247008.52131632308,249478.60652948625,251973.39259478112,254493.12652072895,257038.05778593622,259608.43836379563,263204.52274743351,265836.56797490793,268494.93365465698,271179.88299120351,273891.68182111561,276630.59863932675,279396.90462572005,283190.87367197714,286022.78240869701,288883.01023278397,291771.84033511177,294689.55873846292,297636.45432584756,300612.81886910606,304618.94705779699,307665.13652837509,310741.78789365879,313849.20577259536,316987.69783032133,320157.57480862457,{"$f":"IF(LN2>=$E$4,OFFSET(LN27,-1,-$E$4))","v":323359.15055671084},327592.7420622778,330868.66948290076,334177.35617772967,337519.12973950699,340894.32103690202,344303.26424727112,347746.29688974383,352223.75985864113,355745.99745722773,359303.45743179991,362896.49200611794,366525.45692617906,370190.71149544092,373892.61861039535,378631.54479649913,382417.86024446436,386242.03884690889,390104.45923537802,394005.50382773171,397945.55886600912,401925.0144546692,406944.26459921576,411013.70724520815,415123.84431766008,419275.08276083675,423467.83358844504,427702.51192432956,431979.53704357287,437299.33241400844,441672.32573814876,446089.04899553012,450549.93948548549,455055.43888034025,459605.99326914374,464202.0532018352,469844.07373385341,474542.51447119215,479287.93961590395,484080.81901206303,488921.62720218359,493810.84347420553,498748.95190894755,504736.44142803689,509783.80584231747,514881.64390074054,520030.46033974801,525230.76494314545,530483.07259257697,535787.90331850271,542145.78235168755,547567.2401752047,553042.91257695667,558573.3417027262,564159.07511975348,569800.66587095102,575498.67252966051,582253.65925495699,588076.19584750687,593956.95780598186,599896.52738404158,605895.49265788205,611954.44758446084,618073.99206030543,{"$f":"IF(NZ2>=$E$4,OFFSET(NZ27,-1,-$E$4))","v":625254.73198090831},631507.27930071775,637822.35209372488,644200.57561466203,650642.58137080865,657149.00718451675,663720.49725636188,671357.70222892531,678071.27925121493,684851.99204372708,691700.51196416421,698617.51708380587,705603.69225464389,712659.72917719034,720786.32646896201,727994.18973365205]
[null,null,"Closing Balance",null,{"$f":"E25+E26-E27","v":1000},{"$f":"F25+F26-F27","v":2010},{"$f":"G25+G26-G27","v":3030.1},4060.4009999999998,5101.0050099999999,6152.0150600999996,7213.5352107009994,8285.670562808009,9368.5272684360898,10462.212541120451,11566.834666531657,12682.503013196972,13809.328043328942,14947.421323762232,16096.895536999855,17257.864492369852,18430.443137293551,19614.747568666484,20810.89504435315,22019.003994796683,23239.194034744651,24471.585975092097,25716.301834843016,26973.464853191446,28243.19950172336,29525.631496740592,30820.887811707998,32129.096689825074,33450.387656723324,34784.891533290553,36132.740448623452,37494.067853109686,38869.008531640779,40257.698616957183,41660.275603126756,43076.878359158029,44507.647142749614,45952.723614177114,47412.250850318887,48886.373358822078,50375.237092410302,51878.989463334401,53397.779357967745,54931.757151547419,56481.074723062899,58045.885470293528,59626.344324996469,61222.607768246431,62834.833845928908,64463.182184388199,66107.814006232074,67768.892146294398,69446.581067757346,71141.046878434921,72852.457347219271,74580.981920691469,76326.791739898385,78090.059657297374,79870.960253870348,81669.669856409047,83486.366554973138,85321.230220522863,87174.442522728088,89046.186947955372,90936.648817434936,92846.015305609297,{"$f":"BS25+BS26-BS27","v":94774.475458665387},96722.220213252047,98689.442415384576,100676.33683953842,102683.10020793379,104709.93121001312,106757.03052211326,108824.60082733439,110912.84683560774,113021.9753039638,115152.19505700344,117303.71700757349,119476.75417764921,121671.52171942571,123888.23693661999,126127.1193059862,128388.39049904604,130672.27440403649,132978.99714807689,135308.78711955764,137661.87499075322,140038.49374066075,142438.87867806735,144863.26746484803,147311.90013949652,149785.0191408915,152282.86933230044,154805.69802562345,157353.75500587968,159927.29255593847,162526.56548149785,165151.83113631283,167803.34944767595,170481.38294215273,173186.19677157426,175918.05873929002,178677.23932668293,181464.01171994978,184278.65183714929,187121.43835552078,189992.65273907597,192892.57926646672,195821.50505913139,198779.72010972269,201767.51731081991,204785.19248392811,207833.0444087674,210911.37485285508,214020.48860138364,217160.69348739745,220332.30042227145,223535.62342649416,226770.9796607591,230038.68945736671,233339.07635194037,236672.46711545976,240039.19178661436,243439.58370448049,246873.9795415253,250342.71933694056,253846.14653030992,257384.60799561301,260958.45407556914,264568.03861632489,{"$f":"EE25+EE26-EE27","v":268213.71900248813},271895.85619251302,275614.81475443812,279370.96290198254,283164.67253100238,286996.31925631239,290866.28244887548,294774.94527336425,298722.69472609792,302709.92167335894,306737.02089009254,310804.39109899348,314912.43500998343,319061.55936008331,323252.17495368415,327484.69670322095,331759.54367025313,336077.13910695567,340437.91049802519,344842.28960300545,349290.71249903546,353783.61962402583,358321.4558202661,362904.67037846876,367533.71708225342,372209.05425307597,376931.14479560673,381700.4562435628,386517.46080599842,391382.6354140584,396296.46176819899,401259.42638588097,406272.02064973977,411334.74085623719,416448.08826479956,421612.56914744753,426828.69483892201,432096.9817873112,437417.95160518429,442792.13112123613,448220.05243244849,453702.25295677298,459239.27548634069,464831.66824120405,470479.98492361611,476184.7847728522,481946.63262058073,487766.09894678649,493643.75993625441,499580.19753561693,505575.99951097311,511631.7595060828,517748.07710114366,523925.5578721551,530164.81345087674,536466.46158538549,542831.12620123941,549259.43746325176,555752.03183788434,562309.55215626315,568932.64767782576,575621.97415460413,582378.1938961501,589201.97583511157,{"$f":"GQ25+GQ26-GQ27","v":596093.99559346272},603054.93554939737,610085.48490489135,617186.33975394035,624358.20315147983,631601.78518299467,638917.80303482467,646306.98106517293,653770.05087582464,661307.75138458295,668920.82889842871,676610.03718741296,684376.13755928713,692219.89893487992,700142.09792422864,708143.51890347095,716224.95409250562,724387.20363343065,732631.07566976501,740957.38642646256,749366.96029072721,757860.62989363447,766439.23619257077,775103.62855449645,783854.66484004143,792693.2114884418,801620.14360332629,810636.34503935953,819742.70848975319,828940.13557465072,838229.53693039727,847611.83229970129,857087.95062269829,866658.83012892527,876325.41843021451,886088.67261451669,895949.55934066186,905909.05493406847,915968.14548340917,926127.82693824335,936389.10520762578,946752.9962597019,957220.52622229885,967792.73148452188,978470.65879936714,989255.36538736091,1000147.9190412345,1011149.3982316467,1022260.8922139632,1033483.5011361029,1044818.3361474639,1056266.5195089385,1067829.1847040278,1079507.476551068,1091302.5513165789,1103215.5768297447,1115247.7325980421,1127400.2099240227,1139674.2120232629,1152070.9541434955,1164591.6636849304,1177237.5803217797,1190009.9561249975,1202910.0556862473,{"$f":"JC25+JC26-JC27","v":1215939.1562431098},1229098.547805541,1242389.5332835964,1255813.4286164325,1269371.5629025968,1283065.2785316228,1296895.9313169392,1310864.8906301088,1324973.5395364098,1339223.2749317738,1353615.5076810915,1368151.6627579024,1382833.1793854814,1397661.5111793361,1412638.1262911293,1427764.5075540405,1443042.1526295808,1458472.5741558764,1474057.2998974351,1489797.8728964094,1505695.8516253736,1521752.8101416272,1537970.3382430435,1554350.0416254739,1570893.5420417287,1587602.4774621462,1604478.5022367677,1621523.2872591352,1638738.5201317265,1656125.9053330438,1673687.1643863744,1691424.0360302383,1709338.2763905404,1727431.6591544459,1745705.9757459904,1764163.0355034503,1782804.6658584848,1801632.7125170697,1820649.0396422404,1839855.5300386627,1859254.0853390496,1878846.6261924403,1898635.0924543645,1918621.4433789083,1938807.6578126973,1959195.7343908241,1979787.6917347321,2000585.5686520797,2021591.4243386006,2042807.3385819865,2064235.4119678063,2085877.7660874841,2107736.5437483592,2129813.9091858431,2152112.0482777013,2174633.1687604785,2197379.5004480835,2220353.295452564,2243556.8284070897,2266992.3966911603,2290662.3206580719,2314568.9438646529,2338714.6333032995,2363101.7796363323,{"$f":"LO25+LO26-LO27","v":2387732.797432696},2412610.1254070229,2437736.2266610931,2463113.5889277039,2488744.7248169808,2514632.1720651505,2540778.4937858023,2567186.2787236599,2593858.1415108964,2620796.7229260057,2648004.6901552659,2675484.7370568183,2703239.5844273865,2731271.9802716607,2759584.7000743775,2788180.5470751217,2817062.3525458728,2846232.9760713317,2875695.3058320452,2905452.2588903657,2935506.7814792693,2965861.8492940622,2996520.4677870027,3027485.6724648727,3058760.5291895214,3090348.1344814165,3122251.6158262305,3154474.1319844928,3187018.8733043373,3219889.0620373804,3253087.9526577541,3286618.8321843315,3320485.0205061748,3354689.8707112367,3389236.769418349,3424129.1371125327,3459370.4284836585,3494964.132768495,3530913.7740961798,3567222.9118371415,3603895.1409555129,3640934.0923650679,3678343.4332887186,3716126.8676216053,3754288.1362978215,3792831.0176607999,3831759.3278374085,3871076.9211157821,3910787.6903269393,3950895.5672302088,3991404.5229025106,4032318.5681315362,4073641.7538128518,4115378.1713509802,4157531.9530644896,4200107.2725951346,4243108.3453210862,4286539.4287742972,4330404.8230620399,4374708.87129266,4419455.960005586,4464650.5196056422,4510297.0248016985,4556399.995049715,{"$f":"OA25+OA26-OA27","v":4602963.9950002125},4649993.634950215,4697493.5712997178,4745468.5070127156,4793923.1920828428,4842862.4240036709,4892291.048243708,4942213.9587261453,4992636.098313407,5043562.4592965413,5094998.0838895068,5146948.0647284016,5199417.5453756861,5252411.7208294431,5305935.8380377367]
[]
[null,null,"Age",null,null,{"$f":"IF(E26,1,E30+1)","v":1},{"$f":"IF(F26,1,F30+1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BR26,1,BR30+1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(ED26,1,ED30+1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(GP26,1,GP30+1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(JB26,1,JB30+1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(LN26,1,LN30+1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(NZ26,1,NZ30+1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"SL Depreciation",null,null,{"$f":"F25/$E$4","v":142.85714285714286},{"$f":"G25/$E$4","v":287.14285714285717},432.87142857142857,580.05728571428574,728.71500142857144,878.85929429999999,1030.5050301001427,1183.6672232582871,1338.3610383480129,1494.6017915886357,1652.4049523616652,1811.7861447424245,1972.7611490469917,2135.3459033946046,2299.5565052856937,2465.4092131956932,2632.9204481847928,2802.1067955237836,2972.9850063361641,3145.5719992566692,3319.8848621063785,3495.9408535845855,3673.7574049775735,3853.3521218844921,4034.74278596048,4217.9473566772276,4402.9839731011425,4589.8709556892964,4778.6268081033322,4969.2702190415075,5161.8200640890645,5356.2954075870975,5552.7155045201116,5751.0998024224546,5951.4679433038227,6153.8397655940043,6358.235306107088,6564.6748020253017,6773.1786929026985,6983.767622688868,7196.4624417729001,7411.2842090477716,7628.2541939953926,7847.3938787924881,8068.7249604375565,8292.2693528990749,8518.0491892852096,8746.0868240352047,8976.4048351327019,9209.026026341171,9443.9734294617247,9681.2703066134854,9920.940152536763,10163.006696919274,10407.493906745611,10654.425988670209,10903.827391414055,11155.722808185339,11410.137179124335,11667.095693772721,11926.623793567591,12188.747174360409,12453.491788961155,12720.88384970791,12990.949831062133,{"$f":"BS25/$E$4","v":13263.7164722299},13539.21077980934,13817.460030464577,14098.491773626369,14382.333834219773,14669.014315419114,14958.561601430445,15251.004360301895,15546.371546762055,15844.69240508682,16145.996471994829,16450.313579571921,16757.673858224785,17068.107739664174,17381.645959917958,17698.319562374283,18018.159900855171,18341.198642720865,18667.467772005213,18996.999592582411,19329.826731365378,19665.982141536173,20005.499105808678,20348.411239723908,20694.752494978289,21044.557162785215,21397.859877270213,21754.695618900063,22115.099717946207,22479.10785798281,22846.756079419782,23218.08078307112,23593.118733758976,23971.907063953706,24354.483277450392,24740.885253082037,25131.151248470003,25525.319903811847,25923.43024570711,26325.521691021328,26731.634050788682,27141.807534153711,27556.082752352388,27974.500722733057,28397.102872817526,28823.931044402845,29255.027497704017,29690.434915538201,30130.196407550724,30574.355514483377,31022.956212485351,31476.042917467352,31933.660489499165,32395.8542372513,32862.669922480956,33334.153764562907,33810.352445065677,34291.313112373478,34777.083386354359,35267.711363075046,35763.245619562935,36263.7352186157,36769.229713658999,37279.779153652737,{"$f":"EE25/$E$4","v":37795.434088046415},38316.24557178402,38842.265170359002,39373.544964919733,39910.137557426075,40452.09607585748,40999.474179473196,41552.326064125067,42110.706467623466,42674.670675156849,43244.274524765562,43819.574412870359,44400.627299856213,44987.490715711916,45580.22276572619,46178.882136240594,46783.528100460135,47394.220524321878,48011.019872422235,48633.987214003595,49263.184229000777,49898.673214147922,50540.517089146546,51188.779402895154,51843.524339781252,52504.816726036202,53172.722036153711,53847.306399372392,54528.636606223256,55216.780115142632,55911.8050591512,56613.780252599856,57322.775197982999,58038.860092819967,58762.105836605311,59492.584037828507,60230.367021063932,60975.527834131717,61728.140255330174,62488.278800740612,63256.01873160516,64031.436061778353,64814.607565253282,65605.610783762953,66404.524034457718,67211.426417659444,68026.397824693166,68849.518945797245,69680.871278112361,70520.537133750637,71368.599647945273,72225.142787281875,73090.251358011825,73964.01101444909,74846.508267450728,75737.830492982393,76638.06594076936,77547.303743034208,78465.633923321686,79393.147405412048,80329.936022323309,81276.092525403685,82231.710593514872,83196.884842307161,{"$f":"GQ25/$E$4","v":84171.710833587364},85156.285084780393,86150.705078485335,87155.069272127337,88169.477107705767,89194.029021639974,90228.826454713519,91273.971862117804,92329.568723596138,93395.721553689233,94472.535912083273,95560.118414061246,96658.576741058991,97768.019651326729,98888.556990697136,100020.29970346123,101163.359843353,102317.85058464366,103483.88623334724,104661.58223853786,105851.05520378037,107052.42289867532,108265.80427051921,109491.31945608153,110729.08979349949,111979.23783429163,113241.88735549168,114517.16337190375,115805.19214847994,117106.10121282189,118420.01936780724,119747.07670434247,121087.40461424305,122441.13580324261,123808.40430413219,125189.34549003064,126584.0960877881,127992.79419152312,129415.5792762955,130852.5922119156,132303.9752768919,133769.87217251796,135250.42803710027,136745.78946032841,138256.10449778885,139781.52268562387,141322.19505533727,142878.27414874779,144449.91403309238,146037.27031628045,147640.50016230042,149259.76230678055,150895.21707270551,152547.02638628968,154215.35379300971,155900.36447379697,157602.2252613921,159321.10465686317,161057.17284628894,162810.60171760898,164581.56487764223,166370.23766927578,168176.79718882567,170001.42230357107,{"$f":"JC25/$E$4","v":171844.29366946389},173705.59374901568,175585.506829363,177484.21904051377,179401.91837377608,181338.79470037096,183295.03979023182,185270.84733099132,187266.41294715839,189281.9342194871,191317.61070453911,193373.64395444165,195450.2375368432,197547.59705506876,199665.9301684766,201805.44661301846,203966.3582220058,206148.87894708297,208353.2248794109,210579.61427106216,212828.2675566299,215099.40737505336,217393.25859166103,219710.04832043478,222050.00594649627,224413.3631488184,226800.35392316376,229211.21460525252,231646.18389416215,234105.50287596093,236589.41504757767,239098.16634091063,241632.00514717688,244191.18234150577,246775.95130777798,249386.56796371291,252023.29078620719,254686.3808369264,257376.1017881528,260092.71994889149,262836.50429123751,265607.72647700709,268406.6608846343,271233.58463633776,274088.77762555832,276972.52254467102,279885.10491297487,282826.81310496171,285797.93837886851,288798.77490551438,291829.61979742663,294890.77313825802,297982.53801249771,301105.22053547989,304259.12988369184,307444.57832538587,310661.8812514969,313911.35720686906,317193.32792179484,320508.11834386998,323856.05667016574,327237.47437972453,330652.70626637898,334102.09047189995,{"$f":"LO25/$E$4","v":337585.96851947607},341104.68534752802,344658.5893438604,348248.03238015616,351873.36984681484,355534.96068814013,359233.16743787861,362968.3562551146,366740.89696052286,370551.16307298519,374399.53184657224,378286.38430789515,382212.10529383121,386177.08348962665,390181.71146738011,394226.38572491106,398311.50672501739,402437.4789351247,406604.71086733311,410813.61511886358,415064.60841290938,419358.11163989559,423694.54989915172,428074.35254100041,432497.95320926752,436965.78988421737,441478.30492591666,446035.94511803292,450639.1617120704,455288.41047204816,459984.15171962575,464726.85037967918,469516.97602633305,474355.00292945356,479241.41010160523,484176.68134547846,489161.30530179042,494195.77549766551,499280.59039549931,504416.25344231137,509603.27311959164,514842.16299364471,520133.44176643825,525477.6333269598,530875.2668030865,536326.87661397445,541833.00252297136,547394.18969105836,553010.98873082607,558683.95576099132,564413.65246145835,570200.64612893004,576045.50973307656,581948.82197326457,587911.16733585426,593933.1361520699,600015.32465644774,606158.33504586946,612362.77553918527,618629.26043743431,624958.4101846657,631350.85142936942,637807.21708652028,644328.14640024269,{"$f":"OA25/$E$4","v":650914.28500710218},657566.2850000303,664284.80499288789,671070.51018567395,677924.07243038795,684846.17029754899,691837.48914338159,698898.72117767262,706030.56553230644,713233.72833048669,720508.92275664874,727856.86912707239,735278.29496120021,742773.9350536695,750344.53154706326]
[null,null,"Economic Depreciation Rate",null,null,{"$f":"LOOKUP(F30,6:6,14:14)","v":8.6732909764914878E-2},8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,{"$f":"LOOKUP(BR30,6:6,14:14)","v":8.6732909764914878E-2},8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,{"$f":"LOOKUP(ED30,6:6,14:14)","v":8.6732909764914878E-2},8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,{"$f":"LOOKUP(GP30,6:6,14:14)","v":8.6732909764914878E-2},8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,{"$f":"LOOKUP(JB30,6:6,14:14)","v":8.6732909764914878E-2},8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,{"$f":"LOOKUP(LN30,6:6,14:14)","v":8.6732909764914878E-2},8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,{"$f":"LOOKUP(NZ30,6:6,14:14)","v":8.6732909764914878E-2},8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2,8.6732909764914878E-2]
[null,null,"Economic Depreciation ",null,null,{"$f":"F32*F25","v":86.732909764914879},{"$f":"G32*G25","v":174.33314862747889},262.80938987866858,352.17039354237011,442.42500724270872,533.58216708005068,625.65089851576602,718.64031726583846,812.55963020341187,907.41813627036083,1003.2252273979794,1099.990389436874,1197.7232030961577,1296.433344892034,1396.1305881058695,1496.8248037518429,1598.5259615542761,1701.2441309347337,1804.989482008996,1909.7722865940009,2015.6029192248559,2122.4918581820193,2230.4496865287542,2339.4870931589567,2449.6148738554612,2560.8439323589305,2673.1852814474346,2786.6500440268233,2901.2494542320064,3016.9948585392412,3133.8977168895476,3251.9696038233583,3371.2222096265064,3491.6673414876859,3613.3169246674779,3736.183003679068,3860.277743480774,3985.6134306804965,4112.2024747522164,4240.0574092646539,4369.190893122216,4499.6157118183528,4631.3447787014511,4764.39113625338,4898.7679573808291,5034.4885467195518,5171.5663419516632,5310.0149151360947,5449.8479740523717,5591.0793635578102,5733.7230669583023,5877.7932073928005,6023.3040492316441,6170.2699994888753,6318.7056092486791,6468.6255751060808,6620.0447406220565,6772.9780977931932,6927.4407885360397,7083.4481061863144,7241.0154970130925,7400.1585617481378,7560.8930571305336,7723.2348974667539,7887.2001562063379,{"$f":"BS32*BS25","v":8052.805067533317},8220.0660279735639,8388.9995980182157,8559.6225037633139,8731.9516385658608,8906.0040647164333,9081.7970151285117,9259.3478950447134,9438.6742837600741,9619.7939363625901,9802.7247854911311,9987.484943110956,10174.092702306982,10362.566539094965,10552.925114250831,10745.187275158256,10939.372057674755,11135.498688016416,11333.586584661492,11533.655360273026,11735.72482364067,11939.814981641992,12145.946041223326,12354.138411400474,12564.412705279394,12776.789742097102,12991.29054928299,13207.936364540737,13426.748637951061,13647.749034095485,13870.959434201355,14096.401938308281,14324.09886745628,14554.072765895757,14786.346403319632,15020.942777117743,15257.885114653836,15497.196875565291,15738.90175408586,15983.023681391634,16229.586827970465,16478.615606015082,16730.134671840147,16984.168928323466,17240.743527371615,17499.883872410242,17761.615620899262,18025.964686873169,18292.957243506815,18562.619725706802,18834.978832728782,19110.061530820985,19387.895055894111,19668.506916217964,19951.924895145061,20238.177053861426,20527.291734164955,20819.29756127152,21114.22344664915,21412.098590880556,21712.952486554277,22016.81492118473,22323.715980161491,22633.686049728021,{"$f":"EE32*EE25","v":22946.755819990223},23262.956287955039,23582.318760599504,23904.874857970412,24230.656516315034,24559.695991243101,24892.025860920443,25227.679029294562,25566.688729352423,25909.088526410866,26254.912321439893,26604.194354419207,26956.969207728314,27313.271809570513,27673.137437431138,28036.601721570365,28403.700648550981,28774.470564801402,29148.948180214331,29527.170571781386,29909.175187264118,30294.999848901669,30684.682757155602,31078.262494492072,31475.778029201909,31877.268719258842,32282.774316216346,32692.334969143423,33105.991228599771,33523.784050650684,33945.754800922106,34371.945258696243,34802.39762104812,35237.154507023515,35676.258961858664,36119.75446124217,36567.684915619502,37020.094674540611,37477.028531050928,37938.531726126355,38404.649953152533,38875.429362448973,39350.916565838379,39831.158641261674,40316.203137439203,40806.098078578507,41300.891969129203,41800.633798585412,42305.373046336172,42815.159686564453,43330.044193195012,43850.077544891879,44375.311230105712,44905.797252171687,45441.588134458318,45982.73692556782,46529.297204588416,47081.323086399221,47638.869227028124,48201.990829063325,48770.74364711887,49345.183993354971,49925.368743053441,50511.355340248891,{"$f":"GQ32*GQ25","v":51103.20180341629},51700.966731215369,52304.70930829244,52914.489311140278,53530.367114016604,54152.40369492169,54780.660641635826,55415.200157817104,56056.085069160195,56703.378829616711,57357.145527677792,58017.44989271948,58684.35730141159,59357.933784190624,60038.24603179744,60725.36140188032,61419.347925664042,62120.274314685594,62828.209967597359,63543.224977038255,64265.390136573544,64994.776947704195,65731.457626946154,66475.505112980522,67226.993073875245,67985.995914378902,68752.588783287603,69526.847580885413,70308.848966459176,71098.670365888684,71896.389979312487,72702.086788870525,73515.840566524159,74337.731881954314,75167.842110538768,76006.253441409062,76853.048885588083,77708.312284208878,78572.12831681587,79444.582509748958,80325.761244611364,81215.751766822388,82114.642194255517,83022.521525962977,83939.47965098753,84865.607357262328,85800.996340599871,86745.739213770779,87699.929515673401,88663.661720595046,89637.031247565916,90620.134469806479,91613.068724269469,92615.932321277069,93628.824554254752,94651.845709562229,95685.097076422768,96728.68095695191,97782.700676286346,98847.260592814127,99922.466108507186,101008.42367935716,102105.24082591565,103213.02614393971,{"$f":"JC32*JC25","v":104331.88931514401},105461.94111806038,106603.29343900589,107756.05928316088,108920.35278575741,110096.28922337989,111283.98502537861,112483.55778539732,113695.12627301624,114918.81044551131,116154.73145973132,117403.01168409355,118663.77471069941,119937.14536757131,121223.24973101192,122522.21513808695,123834.17019923273,125159.24481098996,126497.57016886475,127849.27878031832,129214.5044778864,130593.38243243018,131986.0491665194,133392.64256794952,134813.30190339391,136248.16783219276,137697.38242027964,139161.08915424734,140639.43295555472,142132.56019487517,143640.61870658884,145163.75780341966,146702.12829121877,148255.88248389587,149825.17421849974,151410.15887044967,153010.99336891907,154627.83621237319,156260.84748426182,157910.18886886936,159576.02366732297,161258.51681376115,162957.83489166369,164674.14615034522,166407.6205216136,168158.42963659464,169926.74684272549,171712.74722091763,173516.60760289175,175338.50658868559,177178.62456433734,179037.14371974563,180914.24806670798,182810.12345714,184724.95760147634,186658.94008725599,188612.2623978935,190585.11793163736,192577.70202071863,194590.21195069072,196622.84697996252,198675.80835952706,200749.29935288726,202843.52525618108,{"$f":"LO32*LO25","v":204958.69341850778},207095.0132624578,209252.69630484728,211431.95617766067,213633.00864920218,215856.0716454591,218101.3652716786,220369.11183416031,222659.53586226681,224972.86413065437,227309.32568172587,229669.15184830804,232052.57627655604,234459.83494908651,236891.16620834233,239346.81078019066,241827.01179775753,244332.01482550002,246862.06788351995,249417.42147212007,251998.32859660618,254605.04479233717,257237.82815002548,259896.93934129062,262582.64164446847,265295.20097067807,268034.88589014974,270801.96765881614,273596.72024516918,276419.42035738577,279270.34747072455,282149.78385519667,285058.01460351353,287995.32765931357,290962.01384567167,293958.36689389328,296984.68347259716,300041.26321708807,303128.40875902388,306246.42575637897,309395.62292370771,312576.31206270971,315788.80809310172,319033.42908379762,322310.49628440046,325620.33415700938,328963.27040834446,332339.63602219283,335749.76529217965,339193.99585486628,342672.6687231799,346186.12832017656,349734.72251314332,353318.80264803965,356938.72358428495,360594.84372989269,364287.52507695655,368017.13323749107,371784.0374796309,375588.61076419207,379431.2297815989,383312.27498917974,387232.13064883649,391191.18486508977,{"$f":"OA32*OA25","v":395189.82962350553},399228.46082950552,403307.47834756551,407427.28604080615,411588.29181097919,415790.90763885388,420035.54962500732,424322.63803102233,428652.59732109751,433025.85620407341,437442.84767587908,441904.00906240282,446409.7820627917,450960.61279318458,455556.95183088136]
[]
[null,"Case with SL Depreciation"]
[null,null,"EBITDA",null,{"$f":"F12","v":0.25},{"$f":"$E$36*F25","v":250},{"$f":"$E$36*G25","v":502.5},757.52499999999998,1015.10025,1275.2512525,1538.0037650249999,1803.3838026752499,2071.4176407020022,2342.1318171090224,2615.5531352801127,2891.7086666329142,3170.6257532992431,3452.3320108322355,3736.8553309405579,4024.2238842499637,4314.466123092463,4607.6107843233876,4903.686892166621,5202.7237610882876,5504.7509986991709,5809.7985086861627,6117.8964937730243,6429.075458710754,6743.3662132978616,7060.7998754308401,7381.4078741851481,7705.2219529269996,8032.2741724562684,8362.5969141808309,8696.2228833226382,9033.185112155863,9373.5169632774214,9717.2521329101946,10064.424654239296,10415.068900781689,10769.219589789507,11126.911785687404,11488.180903544278,11853.062712579722,12221.59333970552,12593.809273102575,12969.7473658336,13349.444839491936,13732.939287886855,14120.268680765725,14511.471367573382,14906.586081249117,15305.651942061608,15708.708461482227,16115.79554609705,16526.953501558019,16942.2230365736,17361.645266939337,17785.26171960873,18213.114336804818,18645.245480172867,19081.697934974596,19522.514914324343,19967.740063467587,20417.417464102262,20871.591638743284,21330.307555130716,21793.610630682022,22261.546736988843,22734.162204358734,{"$f":"$E$36*BS25","v":23211.503826402324},23693.618864666347,24180.555053313012,24672.360603846144,25169.084209884604,25670.775051983448,26177.48280250328,26689.257630528315,27206.150206833598,27728.211708901934,28255.49382599095,28788.04876425086,29325.929251893373,29869.188544412304,30417.880429856428,30972.059234154996,31531.77982649655,32097.097624761511,32668.068601009123,33244.749287019222,33827.196779889411,34415.468747688305,35009.623435165187,35609.719669516839,36215.816866212008,36827.975034874129,37446.254785222874,38070.71733307511,38701.424506405863,39338.438751469919,39981.823138984619,40631.641370374462,41287.957784078208,41950.837361918988,42620.345735538183,43296.549192893566,43979.514684822505,44669.309831670733,45366.002929987444,46069.662959287321,46780.359588880194,47498.163184768993,48223.144816616681,48955.376264782848,49694.930027430673,50441.879327704977,51196.298120982028,51958.261102191849,52727.84371321377,53505.122150345909,54290.173371849363,55083.075105567863,55883.90585662354,56692.744915189774,57509.672364341677,58334.769087985092,59168.11677886494,60009.797946653591,60859.895926120123,61718.494885381326,62585.679834235139,63461.536632577481,64346.151998903253,65239.613518892285,{"$f":"$E$36*EE25","v":66142.009654081223},67053.429750622032,67973.964048128255,68903.70368860953,69842.740725495634,70791.168132750594,71749.079814078097,72716.570612218871,73693.736318341063,74680.67368152448,75677.480418339735,76684.255222523134,77701.09777474837,78728.108752495857,79765.389840020827,80813.043738421038,81871.174175805238,82939.885917563282,84019.284776738918,85109.477624506297,86210.572400751364,87322.678124758866,88445.904906006457,89580.363955066525,90726.167594617189,91883.429270563356,93052.263563268993,94232.786198901682,95425.114060890701,96629.365201499604,97845.6588535146,99074.115442049748,100314.85659647024,101568.00516243494,102833.6852140593,104112.02206619989,105403.14228686188,106707.1737097305,108024.2454468278,109354.48790129607,110698.03278030903,112055.01310811212,113425.56323919324,114809.81887158517,116207.91706030101,117619.99623090403,119046.19619321305,120486.65815514518,121941.52473669662,123410.9399840636,124895.04938390423,126393.99987774328,127907.9398765207,129437.01927528591,130981.38946803877,132541.20336271918,134116.61539634637,135707.78155030985,137314.85936581294,138938.00795947108,140577.38803906579,142233.16191945644,143905.49353865103,145594.54847403753,{"$f":"$E$36*GQ25","v":147300.49395877789},149023.49889836568,150763.73388734934,152521.37122622284,154296.58493848509,156089.55078786996,157900.44629574867,159729.45075870617,161576.74526629323,163442.51271895616,165326.93784614574,167230.20722460718,169152.50929685324,171094.03438982178,173054.97473371998,175035.52448105716,177035.87972586774,179056.23852312641,181096.80090835766,183157.76891744125,185239.34660661564,187341.7400726818,189465.15747340862,191609.80904814269,193775.90713862411,195963.66621001036,198173.30287211045,200405.03590083157,202659.08625983988,204935.6771224383,207235.03389366268,209557.38423259932,211902.95807492532,214271.98765567457,216664.70753223132,219081.35460755363,221522.16815362917,223987.38983516546,226477.26373351712,228992.03637085229,231531.95673456084,234097.27630190644,236688.24906492548,239305.13155557471,241948.18287113047,244617.66469984179,247313.84134684023,250036.97976030863,252787.34955791169,255565.2230534908,258370.87528402574,261204.58403686597,264066.62987723463,266957.29617600696,269876.869137767,272825.63782914472,275803.89420743618,278811.93314951053,281850.05248100567,284918.55300581572,288017.73853587388,291147.9159212326,294309.39508044493,297502.48903124937,{"$f":"$E$36*JC25","v":300727.51392156183},303984.78906077746,307274.63695138524,310597.3833208991,313953.35715410812,317342.89072564919,320766.31963290571,324223.9828292348,327716.22265752719,331243.38488410244,334805.81873294344,338403.87692027289,342037.9156894756,345708.29484637035,349415.37779483403,353159.53157278232,356941.12688851013,360760.5381573952,364618.1435389691,368514.32497435878,372449.46822410234,376423.9629063434,380438.2025354068,384492.58456076088,388587.51040636847,392723.38551043218,396900.61936553655,401119.62555919192,405380.82181478379,409684.63003293163,414031.47633326094,418421.7910965936,422856.00900755957,427334.5690976351,431857.91478861147,436426.4939364976,441040.75887586258,445701.1664646212,450408.17812926741,455162.2599105601,459963.88250966568,464813.52133476239,469711.65654811007,474658.77311359113,479655.36084472708,484701.91445317434,489798.93359770603,494946.92293368303,500146.39216301992,505397.85608465015,510701.83464549662,516058.85299195157,521469.44152187102,526934.1359370898,532453.47729646077,538028.01206942531,543658.29219011962,549344.87511202088,555088.32386314101,560889.20710177242,566748.09917279007,572665.58016451797,578642.23596616322,584678.65832582489,{"$f":"$E$36*LO25","v":590775.44490908307},596933.199358174,603152.53135175572,609434.05666527327,615778.39723192598,622186.18120424519,628658.04301628761,635194.62344645057,641796.56968091498,648464.5353777241,655199.18073150143,662001.17253881646,668871.18426420458,675809.89610684663,682817.99506791518,689896.17501859437,697045.13676878042,704265.5881364682,711558.24401783291,718923.82645801129,726363.06472259143,733876.69536981732,741465.46232351556,749130.11694675067,756871.41811621818,764690.13229738036,772587.03362035414,780562.90395655762,788618.53299612319,796754.71832608432,804972.2655093451,813271.98816443852,821654.70804608287,830121.25512654369,838672.46767780918,847309.19235458726,856032.28427813319,864842.60712091462,873741.03319212375,882728.44352404494,891805.72795928537,900973.78523887822,910233.52309126698,919585.85832217964,929031.71690540132,938572.03407445538,948207.75441519998,957939.83195935213,967769.23027894553,977696.92258173483,987723.89180755219,997851.13072562765,1008079.6420328841,1018410.438453213,1028844.542837745,1039382.9882661224,1050026.8181487836,1060777.0863302716,1071634.8571935743,1082601.20576551,1093677.217823165,1104863.9900013965,1116162.6299014105,1127574.2562004246,{"$f":"$E$36*OA25","v":1139099.9987624288},1150740.9987500531,1162498.4087375537,1174373.3928249294,1186367.1267531789,1198480.7980207107,1210715.6060009177,1223072.762060927,1235553.4896815363,1248159.0245783518,1260890.6148241353,1273749.5209723767,1286737.0161821004,1299854.3863439215,1313102.9302073608]
[null,null,"SL Depreciation",null,null,{"$f":"depreciation(E26:OO26,F15:O15)","v":142.85714721679688},{"$f":"G31","v":287.14285714285717},432.87142857142857,580.05728571428574,728.71500142857144,878.85929429999999,1030.5050301001427,1183.6672232582871,1338.3610383480129,1494.6017915886357,1652.4049523616652,1811.7861447424245,1972.7611490469917,2135.3459033946046,2299.5565052856937,2465.4092131956932,2632.9204481847928,2802.1067955237836,2972.9850063361641,3145.5719992566692,3319.8848621063785,3495.9408535845855,3673.7574049775735,3853.3521218844921,4034.74278596048,4217.9473566772276,4402.9839731011425,4589.8709556892964,4778.6268081033322,4969.2702190415075,5161.8200640890645,5356.2954075870975,5552.7155045201116,5751.0998024224546,5951.4679433038227,6153.8397655940043,6358.235306107088,6564.6748020253017,6773.1786929026985,6983.767622688868,7196.4624417729001,7411.2842090477716,7628.2541939953926,7847.3938787924881,8068.7249604375565,8292.2693528990749,8518.0491892852096,8746.0868240352047,8976.4048351327019,9209.026026341171,9443.9734294617247,9681.2703066134854,9920.940152536763,10163.006696919274,10407.493906745611,10654.425988670209,10903.827391414055,11155.722808185339,11410.137179124335,11667.095693772721,11926.623793567591,12188.747174360409,12453.491788961155,12720.88384970791,12990.949831062133,{"$f":"BS31","v":13263.7164722299},13539.21077980934,13817.460030464577,14098.491773626369,14382.333834219773,14669.014315419114,14958.561601430445,15251.004360301895,15546.371546762055,15844.69240508682,16145.996471994829,16450.313579571921,16757.673858224785,17068.107739664174,17381.645959917958,17698.319562374283,18018.159900855171,18341.198642720865,18667.467772005213,18996.999592582411,19329.826731365378,19665.982141536173,20005.499105808678,20348.411239723908,20694.752494978289,21044.557162785215,21397.859877270213,21754.695618900063,22115.099717946207,22479.10785798281,22846.756079419782,23218.08078307112,23593.118733758976,23971.907063953706,24354.483277450392,24740.885253082037,25131.151248470003,25525.319903811847,25923.43024570711,26325.521691021328,26731.634050788682,27141.807534153711,27556.082752352388,27974.500722733057,28397.102872817526,28823.931044402845,29255.027497704017,29690.434915538201,30130.196407550724,30574.355514483377,31022.956212485351,31476.042917467352,31933.660489499165,32395.8542372513,32862.669922480956,33334.153764562907,33810.352445065677,34291.313112373478,34777.083386354359,35267.711363075046,35763.245619562935,36263.7352186157,36769.229713658999,37279.779153652737,{"$f":"EE31","v":37795.434088046415},38316.24557178402,38842.265170359002,39373.544964919733,39910.137557426075,40452.09607585748,40999.474179473196,41552.326064125067,42110.706467623466,42674.670675156849,43244.274524765562,43819.574412870359,44400.627299856213,44987.490715711916,45580.22276572619,46178.882136240594,46783.528100460135,47394.220524321878,48011.019872422235,48633.987214003595,49263.184229000777,49898.673214147922,50540.517089146546,51188.779402895154,51843.524339781252,52504.816726036202,53172.722036153711,53847.306399372392,54528.636606223256,55216.780115142632,55911.8050591512,56613.780252599856,57322.775197982999,58038.860092819967,58762.105836605311,59492.584037828507,60230.367021063932,60975.527834131717,61728.140255330174,62488.278800740612,63256.01873160516,64031.436061778353,64814.607565253282,65605.610783762953,66404.524034457718,67211.426417659444,68026.397824693166,68849.518945797245,69680.871278112361,70520.537133750637,71368.599647945273,72225.142787281875,73090.251358011825,73964.01101444909,74846.508267450728,75737.830492982393,76638.06594076936,77547.303743034208,78465.633923321686,79393.147405412048,80329.936022323309,81276.092525403685,82231.710593514872,83196.884842307161,{"$f":"GQ31","v":84171.710833587364},85156.285084780393,86150.705078485335,87155.069272127337,88169.477107705767,89194.029021639974,90228.826454713519,91273.971862117804,92329.568723596138,93395.721553689233,94472.535912083273,95560.118414061246,96658.576741058991,97768.019651326729,98888.556990697136,100020.29970346123,101163.359843353,102317.85058464366,103483.88623334724,104661.58223853786,105851.05520378037,107052.42289867532,108265.80427051921,109491.31945608153,110729.08979349949,111979.23783429163,113241.88735549168,114517.16337190375,115805.19214847994,117106.10121282189,118420.01936780724,119747.07670434247,121087.40461424305,122441.13580324261,123808.40430413219,125189.34549003064,126584.0960877881,127992.79419152312,129415.5792762955,130852.5922119156,132303.9752768919,133769.87217251796,135250.42803710027,136745.78946032841,138256.10449778885,139781.52268562387,141322.19505533727,142878.27414874779,144449.91403309238,146037.27031628045,147640.50016230042,149259.76230678055,150895.21707270551,152547.02638628968,154215.35379300971,155900.36447379697,157602.2252613921,159321.10465686317,161057.17284628894,162810.60171760898,164581.56487764223,166370.23766927578,168176.79718882567,170001.42230357107,{"$f":"JC31","v":171844.29366946389},173705.59374901568,175585.506829363,177484.21904051377,179401.91837377608,181338.79470037096,183295.03979023182,185270.84733099132,187266.41294715839,189281.9342194871,191317.61070453911,193373.64395444165,195450.2375368432,197547.59705506876,199665.9301684766,201805.44661301846,203966.3582220058,206148.87894708297,208353.2248794109,210579.61427106216,212828.2675566299,215099.40737505336,217393.25859166103,219710.04832043478,222050.00594649627,224413.3631488184,226800.35392316376,229211.21460525252,231646.18389416215,234105.50287596093,236589.41504757767,239098.16634091063,241632.00514717688,244191.18234150577,246775.95130777798,249386.56796371291,252023.29078620719,254686.3808369264,257376.1017881528,260092.71994889149,262836.50429123751,265607.72647700709,268406.6608846343,271233.58463633776,274088.77762555832,276972.52254467102,279885.10491297487,282826.81310496171,285797.93837886851,288798.77490551438,291829.61979742663,294890.77313825802,297982.53801249771,301105.22053547989,304259.12988369184,307444.57832538587,310661.8812514969,313911.35720686906,317193.32792179484,320508.11834386998,323856.05667016574,327237.47437972453,330652.70626637898,334102.09047189995,{"$f":"LO31","v":337585.96851947607},341104.68534752802,344658.5893438604,348248.03238015616,351873.36984681484,355534.96068814013,359233.16743787861,362968.3562551146,366740.89696052286,370551.16307298519,374399.53184657224,378286.38430789515,382212.10529383121,386177.08348962665,390181.71146738011,394226.38572491106,398311.50672501739,402437.4789351247,406604.71086733311,410813.61511886358,415064.60841290938,419358.11163989559,423694.54989915172,428074.35254100041,432497.95320926752,436965.78988421737,441478.30492591666,446035.94511803292,450639.1617120704,455288.41047204816,459984.15171962575,464726.85037967918,469516.97602633305,474355.00292945356,479241.41010160523,484176.68134547846,489161.30530179042,494195.77549766551,499280.59039549931,504416.25344231137,509603.27311959164,514842.16299364471,520133.44176643825,525477.6333269598,530875.2668030865,536326.87661397445,541833.00252297136,547394.18969105836,553010.98873082607,558683.95576099132,564413.65246145835,570200.64612893004,576045.50973307656,581948.82197326457,587911.16733585426,593933.1361520699,600015.32465644774,606158.33504586946,612362.77553918527,618629.26043743431,624958.4101846657,631350.85142936942,637807.21708652028,644328.14640024269,{"$f":"OA31","v":650914.28500710218},657566.2850000303,664284.80499288789,671070.51018567395,677924.07243038795,684846.17029754899,691837.48914338159,698898.72117767262,706030.56553230644,713233.72833048669,720508.92275664874,727856.86912707239,735278.29496120021,742773.9350536695,750344.53154706326]
[null,null,"EBIT",null,null,{"$f":"F36-F37","v":107.14285278320313},{"$f":"G36-G37","v":215.35714285714283},324.65357142857141,435.04296428571422,546.53625107142852,659.14447072499991,772.87877257510718,887.75041744371515,1003.7707787610095,1120.9513436914769,1239.303714271249,1358.8396085568186,1479.5708617852438,1601.5094275459533,1724.66737896427,1849.0569098967699,1974.6903361385948,2101.5800966428374,2229.7387547521234,2359.1789994425017,2489.9136465797842,2621.9556401884388,2755.3180537331805,2890.0140914133694,3026.0570894703601,3163.4605175079205,3302.2379798258571,3442.403216766972,3583.9701060774987,3726.9526642811306,3871.3650480667984,4017.2215556903238,4164.536628390083,4313.3248518168411,4463.6009574778664,4615.3798241955028,4768.6764795803156,4923.5061015189767,5079.8840196770234,5237.8257170166517,5397.3468313296753,5558.4631567858287,5721.1906454965438,5885.5454090943667,6051.5437203281681,6219.2020146743071,6388.5368919639077,6559.5651180264031,6732.3036263495251,6906.7695197558787,7082.980072096294,7260.9527299601141,7440.7051144025736,7622.2550226894564,7805.6204300592071,7990.8194915026579,8177.8705435605407,8366.7921061390043,8557.6028843432523,8750.3217703295413,8944.9678451756936,9141.5603807703064,9340.1188417208668,9540.6628872809324,9743.2123732966011,{"$f":"BS36-BS37","v":9947.7873541724239},10154.408084857007,10363.095022848434,10573.868830219775,10786.750375664831,11001.760736564334,11218.921201072835,11438.25327022642,11659.778660071543,11883.519303815114,12109.497353996121,12337.735184678939,12568.255393668587,12801.08080474813,13036.23446993847,13273.739671780713,13513.619925641378,13755.898982040646,14000.60082900391,14247.74969443681,14497.370048524033,14749.486606152132,15004.124329356509,15261.308429792931,15521.064371233719,15783.417872088914,16048.394907952661,16316.021714175047,16586.324788459657,16859.330893487109,17135.067059564837,17413.560587303342,17694.839050319231,17978.930297965282,18265.862458087791,18555.663939811529,18848.363436352502,19143.989927858885,19442.572684280334,19744.141268265994,20048.725538091512,20356.355650615282,20667.062064264293,20980.875542049791,21297.827154613147,21617.948283302132,21941.270623278011,22267.826186653649,22597.647305663046,22930.766635862532,23267.217159364012,23607.032188100511,23950.245367124375,24296.890677938474,24647.002441860721,25000.615323422186,25357.764333799263,25718.484834280112,26082.812539765764,26450.783522306279,26822.434214672205,27197.801413961781,27576.922285244254,27959.834365239549,{"$f":"EE36-EE37","v":28346.575566034808},28737.184178838012,29131.698877769253,29530.158723689798,29932.60316806956,30339.072056893114,30749.605634604901,31164.244548093804,31583.029850717598,32006.003006367631,32433.205893574173,32864.680809652775,33300.470474892158,33740.618036783941,34185.167074294637,34634.161602180444,35087.646075345103,35545.665393241405,36008.264904316682,36475.490410502702,36947.388171750586,37424.004910610944,37905.387816859911,38391.584552171371,38882.643254835937,39378.612544527154,39879.541527115281,40385.47979952929,40896.477454667445,41412.585086356972,41933.8537943634,42460.335189449892,42992.081398487244,43529.145069614977,44071.579377453985,44619.438028371384,45172.775265797951,45731.645875598784,46296.105191497627,46866.209100555461,47442.014048703873,48023.577046333769,48610.955673939963,49204.208087822219,49803.393025843296,50408.569813244583,51019.798368519885,51637.139209347937,52260.65345858426,52890.402850312967,53526.449735958959,54168.857090461403,54817.688518508876,55473.008260836825,56134.881200588046,56803.372869736791,57478.549455577013,58160.477807275645,58849.225442491253,59544.860554059036,60247.452016742478,60957.069394052756,61673.782945136161,62397.663631730364,{"$f":"GQ36-GQ37","v":63128.78312519053},63867.213813585287,64613.028808864008,65366.301954095499,66127.107830779321,66895.521766229984,67671.61984103515,68455.478896588364,69247.176542697096,70046.791165266928,70854.401934062465,71670.088810545931,72493.93255579425,73326.014738495054,74166.417743022845,75015.224777595926,75872.519882514738,76738.387938482745,77612.914675010426,78496.186678903396,79388.291402835268,80289.317174006486,81199.353202889411,82118.48959206116,83046.817345124626,83984.428375718722,84931.41551661877,85887.872528927823,86853.894111359943,87829.575909616411,88815.01452585544,89810.307528256846,90815.553460682277,91830.851852431966,92856.303228099132,93892.00911752299,94938.072065841072,95994.595643642344,97061.684457221621,98139.444158936691,99227.981457668939,100327.40412938848,101437.82102782521,102559.34209524631,103692.07837334162,104836.14201421791,105991.64629150296,107158.70561156084,108337.4355248193,109527.95273721035,110730.37512172532,111944.82173008542,113171.41280452913,114410.26978971728,115661.5153447573,116925.27335534774,118201.66894604408,119490.82849264736,120792.87963471672,122107.95128820674,123436.17365823165,124777.67825195682,126132.59789161925,127501.06672767829,{"$f":"JC36-JC37","v":128883.22025209793},130279.19531176178,131689.13012202224,133113.16428038533,134551.43878033204,136004.09602527824,137471.27984267389,138953.13549824347,140449.80971036881,141961.45066461535,143488.20802840433,145030.23296583124,146587.6781526324,148160.69779130159,149749.44762635743,151354.08495976386,152974.76866650433,154611.65921031224,156264.9186595582,157934.71070329662,159621.20066747244,161324.55553129004,163044.94394374578,164782.5362403261,166537.5044598722,168310.02236161378,170100.26544237279,171908.4109539394,173734.63792062164,175579.1271569707,177442.06128568327,179323.62475568298,181224.00386038268,183143.38675612933,185081.96348083348,187039.92597278469,189017.46808965539,191014.7856276948,193032.07634111462,195069.5399616686,197127.37821842817,199205.7948577553,201304.99566347577,203425.18847725337,205566.58321916877,207729.39190850331,209913.82868473115,212120.10982872132,214348.45378415141,216599.08117913577,218872.21484807,221168.07985369355,223486.90350937331,225828.91540160991,228194.34741276893,230583.43374403944,232996.41093862272,235433.51790515182,237894.99594134616,240381.08875790244,242892.04250262433,245428.10578479344,247989.52969978424,250576.56785392493,{"$f":"LO36-LO37","v":253189.47638960701},255828.51401064597,258493.94200789533,261186.02428511711,263905.02738511114,266651.22051610507,269424.875578409,272226.26719133597,275055.67272039212,277913.37230473891,280799.64888492919,283714.78823092132,286659.07897037338,289632.81261721998,292636.28360053507,295669.78929368331,298733.63004376303,301828.1092013435,304953.5331504998,308110.2113391477,311298.45630968205,314518.58372992172,317770.91242436384,321055.76440575026,324373.46490695066,327724.34241316299,331108.72869443748,334526.9588385247,337979.37128405279,341466.30785403616,344988.11378971935,348545.13778475934,352137.73201974982,355766.25219709013,359431.05757620395,363132.5110091088,366870.97897634277,370646.83162324911,374460.44279662444,378312.19008173357,382202.45483969373,386131.62224523351,390100.08132482873,394108.22499521985,398156.45010231482,402245.15746048093,406374.75189222861,410545.64226829377,414758.24154811946,419012.96682074352,423310.23934609385,427650.48459669761,432034.1322998075,436461.6164799484,440933.37550189078,445449.85211405251,450011.4934923359,454618.7512844021,459272.08165438904,463971.94532807567,468718.8076384993,473513.13857202709,478355.41281489027,483246.10980018193,{"$f":"OA36-OA37","v":488185.71375532658},493174.71375002281,498213.60374466586,503302.88263925549,508443.05432279094,513634.62772316171,518878.11685753614,524174.04088325438,529522.92414922989,534925.29624786507,540381.69206748658,545892.6518453043,551458.72122090019,557080.45129025204,562758.39866029751]
[]
[null,null,"Net Plant",null,{"$f":"E28","v":1000},{"$f":"E40","v":1000},{"$f":"F40-F37+F26","v":1867.1428527832031},{"$f":"G40-G37+G26","v":2600.0999956403462},3197.5295670689175,3658.0762913546318,3980.3713400260604,4163.0321963270599,5204.6625183339265,6113.8520007037196,6889.2762350400681,7529.5975688626368,8033.4649731662885,8399.5139086558338,8626.3661906431316,9712.6298525931597,10666.899008305543,11487.85371271791,12174.160821317255,12724.473858145453,13137.432882484789,13411.664354210377,14545.780997796077,15548.381664960491,16418.151195939405,17153.761279370967,17753.870320779701,18217.123309745381,18542.151685743574,19727.573202644606,20781.991791857505,21704.097424105392,22492.566969818618,23146.064068131833,23663.238994571038,24042.728527417494,25283.155812735269,26393.130228049078,27371.347244658878,28216.489288577639,28927.225610078443,29502.21215193711,29940.091416357223,31239.492330564397,32409.030111056498,33447.406126496375,34353.308759233507,35125.413275440871,35762.381693953168,36262.86265379344,37625.491280374976,38858.889050365178,39961.763655198141,40932.80986322229,41770.709390469536,42474.130770132113,43041.729220734174,44472.146512985113,45774.010835301415,46946.036657983743,47986.925596035748,48895.366280611132,49670.034229175129,50309.59171436762,51812.687631554894,53187.9573650569,54434.122653036779,{"$f":"BS40-BS37+BS26","v":55549.892451039312},56533.96280416473,57385.016717964259,58101.724028044642,59682.741268368685,61136.711538238822,62462.364367950518,63658.416583102196,64723.572177548245,65656.522185081616,66455.944549833162,68120.503995375097,69658.851892515304,71069.726125769768,72351.851958499639,73503.941906699663,74524.695611524541,75412.799710540523,77166.927707689523,78795.739841952862,80297.9829547017,81672.391355720887,82917.686697893136,84032.577850629954,85015.760772037,86865.918379800962,88591.720420785423,90191.923339322588,91665.27114418798,93010.495284244884,94226.314522845205,95311.434810974402,97264.549159127724,99094.337507905439,100799.56659731379,102378.9908347591,103831.35217172171,105155.37997919679,106349.79092188949,108413.28883115198,110354.56457664994,112172.39593674574,113865.54846758535,115432.77538087622,116872.81742044285,118184.40273754801,120366.24676496707,122427.05208980318,124365.60832503051,126180.69297975296,127871.07133816551,129435.49633730503,130872.70844357881,133181.43552805818,135370.39274052519,137438.38238225973,139384.19477755448,141206.60815394507,142904.38852124239,144476.28954935557,146921.0524448927,149247.40582652809,151454.16559912267,153540.13582658605,{"$f":"EE40-EE37+EE26","v":155504.10861346693},157344.86398535949,159061.16976811382,161651.78146583855,164125.44213768339,166480.98227338953,168717.22066759557,170832.96430288657,172827.0082316733,174698.13545689077,177445.11681150325,180076.7108368047,182591.76365950203,184989.1098675692,187267.57239485992,189425.96240456638,191463.07917151277,194377.70996327148,197178.62992009061,199864.70193362082,202434.77752442917,204887.69672828849,207222.28798132925,209437.36800404327,212531.74168412728,215514.201958155,218383.62969206585,221138.89456045866,223778.8549346783,226302.35776978295,228708.23849038151,231995.32087532891,235172.41694126863,238238.42682501063,241192.23966473289,244032.73348999524,246758.77511065308,249369.22000466031,252862.91220475049,256248.68418398447,259525.45674015366,262692.13987902738,265747.63270643272,268690.82331925497,271520.58869534824,275235.79458234535,278845.29538535525,282348.03405353811,285742.94296554569,289028.9438238162,292204.94754781225,295269.85416619113,299222.55270789668,303071.92109216214,306816.92601741309,310456.52384905936,313989.66051616496,317415.27140708448,320732.2812640561,324939.60407674027,329046.14297469414,333050.89011877042,336952.82759143028,340750.92729595961,{"$f":"GQ40-GQ37+GQ26","v":344444.15085467708},348031.4495061246,352511.76400122943,356894.02449842816,361177.25045774173,365360.45153379132,369442.62747774424,373422.76803827949,377299.85286156298,382072.8513902222,386750.72276131081,391332.51570325316,395817.2694317578,400204.01355469035,404491.76797599508,408679.54279865575,413766.33822668588,418761.1444661392,423663.04162512987,428471.10061285336,433184.3830475969,437801.94116383075,442322.81771836977,447746.04589559708,453080.64921173954,458325.74141818623,463480.42740384024,468543.80310649367,473514.95542331645,478392.96212045033,484176.89174169843,489875.80351630191,495488.84726579417,501015.16430992424,506453.88738163846,511804.14054121269,517065.03908952553,523235.68948046438,529325.18923245545,535332.72683910932,541257.48267897253,547098.62893437734,552855.32950947899,558526.73994747456,565112.00734699285,571620.27027764928,578050.75869475503,584402.69485317473,590675.29323032149,596867.76044838259,602979.29519576719,610009.0881477684,616966.32188643259,623850.27081962628,630660.20209929475,637395.37554890267,644055.04359014961,650638.45116895181,658144.83568068489,665583.42689467827,672953.54687795439,680254.51091820607,687485.6274560031,694646.19801632094,{"$f":"JC40-JC37+JC26","v":701735.51713938499},709752.87231082236,717707.54389111698,725598.90504435753,733426.32266627322,741189.15732155088,748886.76318052423,756518.48795523017,765083.67283482593,773591.65242036059,782041.85465889343,790433.70177695446,798766.61022333894,807039.99061133014,815253.24766034412,824405.78013699106,833506.98079554748,842556.33631783223,851553.32825248269,860497.4329636225,869388.12157901679,878224.85993770778,888007.10853712854,897744.32247968647,907436.05141881271,917081.84050447308,926681.23033813294,936233.75692727219,945738.95163944573,956196.34115588386,966615.44742462924,976995.88761320489,987337.2750608091,997639.21924003225,1007901.3257181905,1018123.1961182733,1029304.4280794996,1040454.6152174812,1051573.4470839854,1062660.6101262975,1073715.7876561754,1084738.6598184952,1095728.9035595809,1107686.1925952202,1119620.1973783588,1131530.6850664718,1143417.4204886088,1155280.1661221099,1167118.6820690888,1178932.7260326804,1191722.0532930507,1204496.4166831677,1217255.6665643288,1229999.6518014441,1242728.2197480735,1255441.2162313121,1268138.485536526,1281819.8703919346,1295495.2119530407,1309164.4497869005,1322827.5228562418,1336484.3695134192,1350134.9274943112,1363779.1339121552,{"$f":"LO40-LO37+LO26","v":1378416.9252513202},1393058.2373610199,1407703.1054489594,1422351.5650749211,1437003.6521542855,1451659.4029615861,1466318.8541341028,1481982.0426754875,1497659.0059594291,1513349.8817333528,1529054.8091221587,1544773.9286419954,1560507.3822141732,1576255.3131792159,1593017.8663110514,1609805.1878313485,1626617.525423991,1643455.1292497029,1660318.251970815,1677207.1487762812,1694122.0774069447,1712063.2981810577,1730041.0740200547,1748055.7704745843,1766107.7567508023,1784197.4057469252,1802325.0940901521,1820491.2021739543,1839696.1141957373,1858950.2181948812,1878254.0060911593,1897607.9747235433,1917012.6258993936,1936468.4664441457,1955976.0082514877,1976535.7683340462,1997158.2688745733,2017844.1372776483,2038594.0072218971,2059408.5187227312,2080288.3181957165,2101234.0585205741,2123246.3991058236,2145336.0059540686,2167503.651727939,2189750.1168166907,2212076.1894134725,2234482.6655933652,2256970.3493921999,2280540.0528861657,2304202.5962722143,2327958.907949266,2351809.9256002307,2375756.5962848482,2399799.8765334547,2423940.7324416903,2449180.1397661506,2474529.0840209988,2499988.6605755384,2525559.9757527662,2551244.1469389093,2577042.3026940566,2602955.582863898,2629985.1386925806,{"$f":"OA40-OA37+OA26","v":2657142.1329366933},2684427.8399803899,2711843.5469516665,2739390.5538497986,2767070.1736740544,2794883.7325536958,2823832.5698792767,2852928.0384352561,2882171.6045339387,2911564.7491507507,2941108.9680708735,2970805.7720373403,3000656.6869006148,3031663.2537696641]
[]
[null,null,"ROIC - SL Depreciation",null,null,{"$f":"F38/F40","v":0.10714285278320312},{"$f":"G38/G40","v":0.11534047463809577},0.1248619560681998,0.13605596294282449,0.14940537253503788,0.16559873801138472,0.18565284536040796,0.17056829608385338,0.16417976402527784,0.16270959465816187,0.16459096292160122,0.16914738697382398,0.17614958173478615,0.18565284525981315,0.17756955686968795,0.17334530949032542,0.17189375713867819,0.17262628015911527,0.17523229483667627,0.17957686410621579,0.18565284522633579,0.18025540468302856,0.17720931432642331,0.17602554982732391,0.17640778836706106,0.1781842753354633,0.18127109992494267,0.18565284520963757,0.18167313684569397,0.17933568166172459,0.17837023914973371,0.17860218271577383,0.17992418132653218,0.18227956252339039,0.18565284519965072,0.182547616222446,0.18067870079739329,0.17987810601758844,0.18003246143500279,0.18106906578665316,0.18294719065584669,0.18565284519301981,0.18313968053504473,0.18160202230447139,0.18092714566389811,0.18103647768725351,0.18187791391569677,0.18342081280161265,0.18565284518830624,0.18356622823310137,0.18227438419343414,0.18169750445975685,0.18177850822520666,0.18247846718228256,0.18377351786909632,0.18565284518479103,0.18388747080541168,0.18278477139011037,0.18228594985958049,0.18234803879689293,0.18294101313896308,0.18404578379373748,0.18565284518207445,0.18413757948874457,0.18318455635405989,{"$f":"BS38/BS40","v":0.18274910790019788},0.18279797920053439,0.18330742280965678,0.18426184106886645,0.18565284517991693,0.18433738971696945,0.18350547353296556,0.1831223231135867,0.18316161924716443,0.18360419402094358,0.18443708181588125,0.18565284517816566,0.18450032892478135,0.1837681853341539,0.18342879845728788,0.18346095244935001,0.18384891442685541,0.18458175332571805,0.18565284517671915,0.18463544056603737,0.18398672412496675,0.18368439733377515,0.18371109355677656,0.18405371685532934,0.18470294221870481,0.18565284517550684,0.18474903860205333,0.18417095453930227,0.18390033358151284,0.18392277340201893,0.18422724239021829,0.18480570608629099,0.1856528451744785,0.18484566528500751,0.18432801426853071,0.1840847591531809,0.18410382132769781,0.18437581257920591,0.1848937514003251,0.18565284517359731,0.18492867206820329,0.18446319577905806,0.18424374278248004,0.18426008414672079,0.18450415910333873,0.18496985663940041,0.18565284517283528,0.18500058600427144,0.18458050667663817,0.18438189580460854,0.1843960166164049,0.18461589428362404,0.18503614576260249,0.18565284517217145,0.18506334868772442,0.18468303753349363,0.18450278513371379,0.18451507271197184,0.1847138238129053,0.18509427034407999,0.18565284517158923,0.18511847663331407,0.18477321017758402,0.18460921331965999,{"$f":"EE38/EE40","v":0.18461997192740853},0.18480016016984724,0.18514553408289117,0.18565284517107555,0.18516717166148361,0.18485294943755237,0.18470341305476515,0.18471288481863499,0.18487667166344393,0.1851909798928176,0.18565284517062017,0.18521039857391136,0.18492380452834267,0.18478718514217105,0.18479556498632413,0.18494478867464123,0.18523145206677996,0.18565284517021463,0.18524894089512939,0.18498703650230708,0.18486199821327917,0.18486944470840608,0.18500568078096014,0.18526764145964095,0.18565284516985189,0.18528344158141394,0.18504368234098295,0.18492906202024054,0.18493570538983806,0.18506031366746167,0.18530011886585224,0.18565284516952629,0.18531443322337779,0.1850946026569342,0.18498938212778396,0.18499533024111486,0.18510949174631905,0.18532936004035325,0.18565284516923311,0.18534236077533792,0.18514051769585241,0.18504380128850606,0.18504914420479365,0.18515389050399308,0.18535576470606718,0.18565284516896818,0.1853675988834938,0.18518203485551754,0.18509303113714873,0.18509784459205483,0.18519408135327498,0.18537967116931853,0.18565284516872832,0.18539046525343295,0.18521966996578942,0.18513767674770645,0.18514202485731132,0.18523055094128299,0.18540136768346357,0.18565284516851072,0.18541123107454138,0.18525386392005441,0.18517825586096606,0.18518219323979143,{"$f":"GQ38/GQ40","v":0.18526371630490077},0.1854211013748096,0.18565284516831276,0.18543012923071561,0.18528499580152136,0.1852152140851874,0.18521878752051071,0.18529393687985349,0.18543908532004288,0.18565284516813252,0.18544736082725957,0.18531339333728469,0.18524893702103273,0.1852521868077236,0.18532152410032626,0.1854555042070665,0.18565284516796787,0.18546310042370068,0.18533934129432145,0.18527976001352331,0.1852827210266553,0.18534674913519344,0.1854705188995579,0.18565284516781727,0.18547750026247919,0.18536308827541656,0.18530797605610705,0.18531067861921149,0.18536984916993818,0.18548427014538088,0.18565284516767933,0.18549069371152349,0.18538485226013035,0.18533384224321664,0.18533631283595026,0.18539103254383876,0.18549688161070327,0.18565284516755284,0.18550279808626383,0.18540482515340551,0.18535758507342529,0.18535984691207325,0.18541048297891519,0.18550846237883264,0.1856528451674366,0.18551391697795921,0.18542317654344262,0.185379404835531,0.18538147835207705,0.18542836308289978,0.18551910902096935,0.1856528451673298,0.18552414218641039,0.18544005682497727,0.18539947925773761,0.1854013824974774,0.18544481726785816,0.1855289073222233,0.18565284516723149,0.18553355533348043,0.18545559980982543,0.18541796656075321,0.18541971551407391,0.1854599741953703,{"$f":"JC38/JC40","v":0.18553793372819954},0.1856528451671409,0.18554222921742761,0.1854699249205326,0.18543500802568963,0.18543661690632204,0.18547394883575527,0.18554625656368809,0.18565284516705752,0.18555022895549808,0.18548313904301869,0.18545073016467858,0.18545221164417999,0.18548684421082043,0.18555393706441078,0.18565284516698047,0.18555761295254941,0.1854953380987186,0.18546524656436905,0.185466611970624,0.18549875287567583,0.18556103025457268,0.18565284516690919,0.18556443372596759,0.18550660838475033,0.185478659458652,0.18547991894464202,0.18550975818428139,0.18556758569656825,0.18565284516684327,0.18557073861126164,0.18551702772127024,0.1854910610761237,0.18549222376401187,0.18551993537485689,0.1855736481341638,0.18565284516678238,0.18557657036810254,0.18552666643779178,0.1855025347992541,0.18550360890388093,0.18552935250454272,0.1855792580465043,0.18565284516672603,0.18558196770291296,0.18553558822439167,0.18551315616544659,0.18551414910057737,0.18553807125733637,0.18558445212713506,0.18565284516667391,0.18558696572119837,0.18554385086905542,0.18552299373475575,0.1855239122048189,0.18554614764504457,0.18558926369969814,0.18565284516662567,0.18559159632047706,0.18555150689867297,0.18553210984468843,0.18553295992425864,0.18555363261754498,0.18559372307993324,{"$f":"LO38/LO40","v":0.18565284516658079},0.18559588853278333,0.18555860413817357,0.18554056126900206,0.18554134847189496,0.18556057259586961,0.18559785789197175,0.18565284516653935,0.18559986882420113,0.1855651861998468,0.18554839979457252,0.18554912913409821,0.18556700993936001,0.18560169334557436,0.18565284516650071,0.18560356135764208,0.18557129291290364,0.18555567272808618,0.18555634876975449,0.18557298335630393,0.18560525247988044,0.1856528451664651,0.18560698822407573,0.18557696070170215,0.1855624233424118,0.18556305025016934,0.18557852826594837,0.18560855637833765,0.18565284516643199,0.18561016964658617,0.18558222291972795,0.1855686912709521,0.18556927284786084,0.18558367711854656,0.18561162435875439,0.18565284516640113,0.18561312416094836,0.18558711014531351,0.18557451285698584,0.18557505258110718,0.18558845967906362,0.18561447414180293,0.18565284516637254,0.18561586877584871,0.18559165044416789,0.18557992146394317,0.18558042252007664,0.18559290327931657,0.18561712200080135,0.18565284516634581,0.18561841911540572,0.18559586960302851,0.18558494775167353,0.18558541305949899,0.18559703304261554,0.1856195828951834,0.18565284516632102,0.18562078954625583,0.18559979133811291,0.18558961992302067,0.18559005216211244,0.1856008720843782,0.18562187058971225,0.1856528451662979,{"$f":"OA38/OA40","v":0.18562299329113841},0.18560343748151795,0.18559396394440067,0.18559436557651307,0.18560444169169352,0.18562399776120209,0.18565284516627648,0.18562504253064255,0.1856068281482687,0.1855980037435575,0.1855983770325238,0.18560776148439176,0.18562597609426243,0.18565284516625649,0.18562694849454214]
[]
[null,"Case with Economic Depreciation"]
[null,null,"EBITDA",null,null,{"$f":"F36","v":250},{"$f":"G36","v":502.5},757.52499999999998,1015.10025,1275.2512525,1538.0037650249999,1803.3838026752499,2071.4176407020022,2342.1318171090224,2615.5531352801127,2891.7086666329142,3170.6257532992431,3452.3320108322355,3736.8553309405579,4024.2238842499637,4314.466123092463,4607.6107843233876,4903.686892166621,5202.7237610882876,5504.7509986991709,5809.7985086861627,6117.8964937730243,6429.075458710754,6743.3662132978616,7060.7998754308401,7381.4078741851481,7705.2219529269996,8032.2741724562684,8362.5969141808309,8696.2228833226382,9033.185112155863,9373.5169632774214,9717.2521329101946,10064.424654239296,10415.068900781689,10769.219589789507,11126.911785687404,11488.180903544278,11853.062712579722,12221.59333970552,12593.809273102575,12969.7473658336,13349.444839491936,13732.939287886855,14120.268680765725,14511.471367573382,14906.586081249117,15305.651942061608,15708.708461482227,16115.79554609705,16526.953501558019,16942.2230365736,17361.645266939337,17785.26171960873,18213.114336804818,18645.245480172867,19081.697934974596,19522.514914324343,19967.740063467587,20417.417464102262,20871.591638743284,21330.307555130716,21793.610630682022,22261.546736988843,22734.162204358734,{"$f":"BS36","v":23211.503826402324},23693.618864666347,24180.555053313012,24672.360603846144,25169.084209884604,25670.775051983448,26177.48280250328,26689.257630528315,27206.150206833598,27728.211708901934,28255.49382599095,28788.04876425086,29325.929251893373,29869.188544412304,30417.880429856428,30972.059234154996,31531.77982649655,32097.097624761511,32668.068601009123,33244.749287019222,33827.196779889411,34415.468747688305,35009.623435165187,35609.719669516839,36215.816866212008,36827.975034874129,37446.254785222874,38070.71733307511,38701.424506405863,39338.438751469919,39981.823138984619,40631.641370374462,41287.957784078208,41950.837361918988,42620.345735538183,43296.549192893566,43979.514684822505,44669.309831670733,45366.002929987444,46069.662959287321,46780.359588880194,47498.163184768993,48223.144816616681,48955.376264782848,49694.930027430673,50441.879327704977,51196.298120982028,51958.261102191849,52727.84371321377,53505.122150345909,54290.173371849363,55083.075105567863,55883.90585662354,56692.744915189774,57509.672364341677,58334.769087985092,59168.11677886494,60009.797946653591,60859.895926120123,61718.494885381326,62585.679834235139,63461.536632577481,64346.151998903253,65239.613518892285,{"$f":"EE36","v":66142.009654081223},67053.429750622032,67973.964048128255,68903.70368860953,69842.740725495634,70791.168132750594,71749.079814078097,72716.570612218871,73693.736318341063,74680.67368152448,75677.480418339735,76684.255222523134,77701.09777474837,78728.108752495857,79765.389840020827,80813.043738421038,81871.174175805238,82939.885917563282,84019.284776738918,85109.477624506297,86210.572400751364,87322.678124758866,88445.904906006457,89580.363955066525,90726.167594617189,91883.429270563356,93052.263563268993,94232.786198901682,95425.114060890701,96629.365201499604,97845.6588535146,99074.115442049748,100314.85659647024,101568.00516243494,102833.6852140593,104112.02206619989,105403.14228686188,106707.1737097305,108024.2454468278,109354.48790129607,110698.03278030903,112055.01310811212,113425.56323919324,114809.81887158517,116207.91706030101,117619.99623090403,119046.19619321305,120486.65815514518,121941.52473669662,123410.9399840636,124895.04938390423,126393.99987774328,127907.9398765207,129437.01927528591,130981.38946803877,132541.20336271918,134116.61539634637,135707.78155030985,137314.85936581294,138938.00795947108,140577.38803906579,142233.16191945644,143905.49353865103,145594.54847403753,{"$f":"GQ36","v":147300.49395877789},149023.49889836568,150763.73388734934,152521.37122622284,154296.58493848509,156089.55078786996,157900.44629574867,159729.45075870617,161576.74526629323,163442.51271895616,165326.93784614574,167230.20722460718,169152.50929685324,171094.03438982178,173054.97473371998,175035.52448105716,177035.87972586774,179056.23852312641,181096.80090835766,183157.76891744125,185239.34660661564,187341.7400726818,189465.15747340862,191609.80904814269,193775.90713862411,195963.66621001036,198173.30287211045,200405.03590083157,202659.08625983988,204935.6771224383,207235.03389366268,209557.38423259932,211902.95807492532,214271.98765567457,216664.70753223132,219081.35460755363,221522.16815362917,223987.38983516546,226477.26373351712,228992.03637085229,231531.95673456084,234097.27630190644,236688.24906492548,239305.13155557471,241948.18287113047,244617.66469984179,247313.84134684023,250036.97976030863,252787.34955791169,255565.2230534908,258370.87528402574,261204.58403686597,264066.62987723463,266957.29617600696,269876.869137767,272825.63782914472,275803.89420743618,278811.93314951053,281850.05248100567,284918.55300581572,288017.73853587388,291147.9159212326,294309.39508044493,297502.48903124937,{"$f":"JC36","v":300727.51392156183},303984.78906077746,307274.63695138524,310597.3833208991,313953.35715410812,317342.89072564919,320766.31963290571,324223.9828292348,327716.22265752719,331243.38488410244,334805.81873294344,338403.87692027289,342037.9156894756,345708.29484637035,349415.37779483403,353159.53157278232,356941.12688851013,360760.5381573952,364618.1435389691,368514.32497435878,372449.46822410234,376423.9629063434,380438.2025354068,384492.58456076088,388587.51040636847,392723.38551043218,396900.61936553655,401119.62555919192,405380.82181478379,409684.63003293163,414031.47633326094,418421.7910965936,422856.00900755957,427334.5690976351,431857.91478861147,436426.4939364976,441040.75887586258,445701.1664646212,450408.17812926741,455162.2599105601,459963.88250966568,464813.52133476239,469711.65654811007,474658.77311359113,479655.36084472708,484701.91445317434,489798.93359770603,494946.92293368303,500146.39216301992,505397.85608465015,510701.83464549662,516058.85299195157,521469.44152187102,526934.1359370898,532453.47729646077,538028.01206942531,543658.29219011962,549344.87511202088,555088.32386314101,560889.20710177242,566748.09917279007,572665.58016451797,578642.23596616322,584678.65832582489,{"$f":"LO36","v":590775.44490908307},596933.199358174,603152.53135175572,609434.05666527327,615778.39723192598,622186.18120424519,628658.04301628761,635194.62344645057,641796.56968091498,648464.5353777241,655199.18073150143,662001.17253881646,668871.18426420458,675809.89610684663,682817.99506791518,689896.17501859437,697045.13676878042,704265.5881364682,711558.24401783291,718923.82645801129,726363.06472259143,733876.69536981732,741465.46232351556,749130.11694675067,756871.41811621818,764690.13229738036,772587.03362035414,780562.90395655762,788618.53299612319,796754.71832608432,804972.2655093451,813271.98816443852,821654.70804608287,830121.25512654369,838672.46767780918,847309.19235458726,856032.28427813319,864842.60712091462,873741.03319212375,882728.44352404494,891805.72795928537,900973.78523887822,910233.52309126698,919585.85832217964,929031.71690540132,938572.03407445538,948207.75441519998,957939.83195935213,967769.23027894553,977696.92258173483,987723.89180755219,997851.13072562765,1008079.6420328841,1018410.438453213,1028844.542837745,1039382.9882661224,1050026.8181487836,1060777.0863302716,1071634.8571935743,1082601.20576551,1093677.217823165,1104863.9900013965,1116162.6299014105,1127574.2562004246,{"$f":"OA36","v":1139099.9987624288},1150740.9987500531,1162498.4087375537,1174373.3928249294,1186367.1267531789,1198480.7980207107,1210715.6060009177,1223072.762060927,1235553.4896815363,1248159.0245783518,1260890.6148241353,1273749.5209723767,1286737.0161821004,1299854.3863439215,1313102.9302073608]
[null,null,"Econ Depreciation",null,null,{"$f":"depreciation(E26:OO26,F14:O14)","v":86.73291015625},188.4937744140625,307.74484252929688,447.3504638671875,610.6427001953125,801.4976806640625,1024.424560546875,1121.4017333984375,1233.50927734375,1363.21044921875,1513.3709716796875,1687.3231201171875,1888.945068359375,2122.74658203125,2230.706787109375,2353.907470703125,2494.812744140625,2656.2890625,2841.670654296875,3054.8359375,3300.296142578125,3420.032470703125,3555.125732421875,3708.04345703125,3881.65185546875,4079.286865234375,4304.82861328125,4562.78857421875,4695.1494140625,4842.99462890625,5008.79052734375,5195.40673828125,5406.1796875,5644.98974609375,5916.35107421875,6062.248046875,6223.76416015625,6403.36865234375,6603.9296875,6828.78759765625,7081.82421875,7367.5546875,7527.962890625,7704.13671875,7898.54345703125,8114.0576171875,8354.0166015625,8622.3046875,8923.4404296875,9099.408203125,9291.2958984375,9501.57421875,9733.1181640625,9989.2685546875,10273.9091796875,10591.560546875,10784.2080078125,10992.943359375,11220.240234375,11468.970703125,11742.4794921875,12044.65234375,12380.01171875,12590.54296875,12817.34375,13062.8818359375,13330.0390625,13622.158203125,13943.1298828125,14297.470703125,14527.1796875,14773.3447265625,15038.4443359375,15325.3564453125,15637.427734375,15978.552734375,16353.25,16603.515625,16870.4453125,17156.513671875,17464.607421875,17798.072265625,18160.802734375,18557.322265625,18829.62890625,19118.818359375,19427.373046875,19758.173828125,20114.57421875,20500.46875,20920.3828125,21216.322265625,21529.37890625,21862.0390625,22217.1875,22598.177734375,23008.908203125,23453.908203125,23775.181640625,24113.826171875,24472.330078125,24853.58203125,25260.9375,25698.296875,26170.19140625,26518.626953125,26884.705078125,27270.919921875,27680.154296875,28115.775390625,28581.68359375,29082.41015625,29459.96875,29855.4609375,30271.380859375,30710.62109375,31176.544921875,31673.0625,32204.705078125,32613.486328125,33040.515625,33488.28515625,33959.6953125,34458.11328125,34987.44140625,35552.2265625,35994.484375,36455.3203125,36937.23828125,37443.140625,37976.390625,38540.90234375,39141.22265625,39619.37109375,40116.45703125,40634.98828125,41177.87109375,41748.4609375,42350.69140625,42989.11328125,43505.7421875,44041.6875,44599.46875,45181.99609375,45792.6328125,46435.3125,47114.57421875,47672.45703125,48250.07421875,48849.9375,49474.96875,50128.53515625,50814.56640625,51537.62890625,52139.73046875,52762.02734375,53407.01171875,54077.609375,54777.203125,55509.7265625,56279.734375,56929.265625,57599.44921875,58292.81640625,59012.26953125,59761.2109375,60543.5703125,61363.91796875,62064.2890625,62785.828125,63531.05078125,64302.89453125,65104.73828125,65940.5390625,66814.859375,67569.734375,68346.328125,69147.1484375,69975.15625,70833.71875,71726.8046875,72658.984375,73472.3125,74307.9296875,75168.375,76056.5859375,76975.96875,77930.4765625,78924.6953125,79800.6796875,80699.578125,81623.9375,82576.7109375,83561.2890625,84581.65625,85642.3828125,86585.546875,87552.2890625,88545.1796875,89567.1484375,90621.640625,91712.6015625,92844.640625,93859.8359375,94899.3125,95965.671875,97061.859375,98191.3046875,99357.96875,100566.4453125,101658.8515625,102776.3359375,103921.46875,105097.203125,106307,107554.8125,108845.28125,110020.4609375,111221.5546875,112451.140625,113712.1875,115008.125,116342.953125,117721.296875,118985.2421875,120275.9921875,121596.109375,122948.6015625,124336.90625,125765.0234375,127237.5859375,128596.6875,129983.5546875,131400.75,132851.296875,134338.609375,135866.765625,137440.34375,138901.46875,140391.375,141912.65625,143468.3125,145061.828125,146697.171875,148379.0625,149949.59375,151549.984375,153182.84375,154851.203125,156558.53125,158308.859375,160106.859375,161794.65625,163513.5,165266.015625,167055.203125,168884.5625,170758.1875,172680.671875,174494.1875,176340.03125,178220.796875,180139.53125,182099.75,184105.484375,186161.453125,188109.8125,190091.796875,192110.078125,194167.71875,196268.203125,198415.65625,200614.703125,202707.59375,204835.578125,207001.28125,209207.84375,211458.734375,213758.078125,216110.5625,218358.375,220642.859375,222966.671875,225332.859375,227745,230207.203125,232724.1875,235138.15625,237590.421875,240083.703125,242621.078125,245206.09375,247842.90625,250536.25,253128.34375,255760.53125,258435.484375,261156.359375,263926.75,266750.78125,269633.1875,272416.25,275241.3125,278111.09375,281028.75,283997.84375,287022.59375,290107.71875,293095.53125,296127.375,299206,302334.59375,305516.75,308756.65625,312059.15625,315266.46875,318520.03125,321822.59375,325177.375,328587.9375,332058.59375,335594.0625,339036.75,342528,346070.65625,349667.90625,353323.34375,357041.375,360826.6875,364521.6875,368267.8125,372067.875,375925.03125,379843.15625,383826.3125,387879.46875,391845.03125,395864.34375,399940.34375,404076.28125,408275.875,412543.375,416883.71875,421139.28125,425451.625,429823.4375,434258.21875,438759.625,443331.96875,447980.21875,452546.75,457173.0625,461862.1875,466617.34375,471442.34375,476341.5,481319.8125,486219.75,491182.875,496212.0625,501310.6875,506482.625,511732.21875,517064.4375,522321.78125,527645.9375,533039.75,538506.6875,544050.5625,549675.8125,555387.5,561028.0625,566739.25,572524.0625,578385.8125,584328.4375,590356.5,596475.0625,602526.5,608652.625,614856.5,621141.5625,627511.875,633971.75,640526.375,647018.3125,653589.375,660242.625,666981.5625,673810.25,680733.125,687755.375,694719.625,701767.75,708902.75,716128.375,723448.5,730867.625,738391.1875,745861.9375]
[null,null,"EBIT",null,null,{"$f":"F45-F46","v":163.26708984375},{"$f":"G45-G46","v":314.0062255859375},449.7801574707031,567.74978613281246,664.60855230468746,736.50608436093739,778.95924212837485,950.01590730356475,1108.6225397652724,1252.3426860613627,1378.3376949532267,1483.3026331820556,1563.3869424728605,1614.1087489093079,1793.5170971405887,1960.558652389338,2112.7980401827626,2247.397829666621,2361.0531067914126,2449.9150611991709,2509.5023661080377,2697.8640230698993,2873.949726288879,3035.3227562666116,3179.1480199620901,3302.1210089507731,3400.3933396457496,3469.4855982375184,3667.4475001183309,3853.2282544163882,4024.394584812113,4178.1102249961714,4311.0724454101946,4419.4349081455457,4498.7178265629391,4706.9715429145072,4903.1476255311536,5084.8122512005284,5249.1330250797218,5392.8057420492696,5511.9850543525754,5602.1926783336003,5821.4819488669364,6028.8025691368548,6221.7252237344746,6397.4137503858819,6552.5694796866173,6683.3472545616078,6785.268031794727,7016.3873429720497,7235.6576031205186,7440.6488178235995,7628.5271028768366,7795.9931649212303,7939.2051571173179,8053.6849332978672,8297.4899271620961,8529.5715549493434,8747.4998290925869,8948.4467609772619,9129.1121465557844,9285.6552113807156,9413.598911932022,9671.0037682388429,9916.818454358734,{"$f":"BS45-BS46","v":10148.621990464824},10363.579802166347,10558.396850188012,10729.230721033644,10871.613506759604,11143.595364483448,11404.13807594078,11650.813294590815,11880.793761521098,12090.783974526934,12276.94109161595,12434.79876425086,12722.413626893373,12998.743231912304,13261.366757981428,13507.451812279996,13733.70756087155,13936.294890386511,14110.746335384123,14415.120380769222,14708.378420514411,14988.095700813305,15251.449607040187,15495.145450766839,15715.348116212008,15907.592222374129,16229.932519597874,16541.33842682511,16839.385443905863,17121.251251469919,17383.645404609619,17622.733167249462,17834.049580953208,18175.655721293988,18506.519563663183,18824.219114768566,19125.932653572505,19408.372331670733,19667.706054987444,19899.471553037321,20261.732635755194,20613.458106643993,20952.224894741681,21275.221967907848,21579.154636805673,21860.195733954977,22113.887964732028,22498.292352191849,22872.38277571377,23233.741290970909,23579.552278099363,23906.530183692863,24210.84335662354,24488.039837064774,24896.186036216677,25294.253462985092,25679.83162261494,26050.102634153591,26401.782644870123,26731.053479131326,27033.453271735139,27467.052257577481,27890.831686403253,28302.375237642285,{"$f":"EE45-EE46","v":28698.869029081223},29077.039125622032,29433.061704378255,29762.48103235953,30223.369631745634,30674.711101500594,31114.091532828097,31538.699518468871,31945.275380841063,32329.98227527448,32688.367137089735,33178.513035023134,33659.41027474837,34128.640002495857,34583.393746270827,35020.410925921038,35435.861675805238,35825.311698813282,36346.827745488918,36859.403405756297,37360.634900751364,37847.709374758866,38317.369749756457,38765.797548816525,39188.538688367189,39743.698801813356,40290.236219518993,40825.774480151682,41347.504685890701,41852.162076499604,42335.9322910146,42794.381067049748,43385.590971470243,43968.555943684943,44540.868807809296,45099.75253494989,45641.931349361883,46163.603397230501,46660.327478077801,47290.198838796074,47912.204655309033,48523.962326862122,49122.668707943245,49705.080590335172,50267.377997801013,50805.136855904027,51476.461818213051,52140.330030145182,52794.376299196621,53435.783734063603,54061.330633904232,54667.195190243277,55248.955501520701,55964.706775285915,56673.459780538775,57372.828362719185,58060.029458846373,58731.812800309854,59384.382803312939,60013.312646971084,60776.708351565787,61533.583794456441,62281.556038651033,63017.837536537525,{"$f":"GQ45-GQ46","v":63739.204896277894},64441.84264836568,65121.351074849343,65935.824351222836,66744.295875985088,67544.371100369957,68333.297858248668,69107.810133706167,69864.143703793234,70597.872093956161,71467.101908645738,72330.894724607177,73186.837421853241,74032.175014821783,74863.670046219981,75677.55573105716,76469.434413367737,77397.386960626405,78320.464970857662,79236.300167441252,80142.14348161564,81034.740072681801,81910.344973408617,82764.527798142692,83755.446201124112,84742.111522510357,85722.162247110449,86692.848400831572,87650.961259839882,88592.723997438297,89513.737018662679,90572.142045099317,91626.965887425322,92675.878280674573,93716.105969731318,94744.448357553629,95757.144716129173,96749.803897665464,97880.576233517117,99008.481683352293,100131.20673456084,101245.97942690644,102349.63968992548,103438.36593057471,104507.83912113047,105716.19594984179,106922.46634684023,108124.32351030863,109319.03705791169,110503.3949284908,111673.70340902574,112825.52153686597,114117.03612723463,115407.31180100696,116694.025387767,117974.43470414472,119245.36295743618,120503.07377451053,121743.19310600567,123123.89675581572,124504.23853587388,125881.9002962326,127254.19195544493,128617.92653124937,{"$f":"JC45-JC46","v":129969.32642156183},131304.11718577746,132780.44945138524,134257.3520708991,135732.56027910812,137203.35947564919,138666.56963290571,140118.4984542348,141554.76953252719,143133.57238410244,144714.02185794344,146293.79879527289,147870.1969394756,149440.09172137035,150999.72154483403,152544.82844778232,154233.53313851013,155924.9600323952,157616.8622889691,159306.48122435878,160990.73384910234,162665.8847813434,164327.6400354068,166134.20956076088,167944.65103136847,169756.71363543218,171567.75999053655,173374.62555919192,175173.61868978379,176960.44253293163,178893.32008326094,180831.3692215936,182772.30588255957,184713.4909726351,186651.82103861147,188583.5876864976,190504.50887586258,192572.8227146212,194647.64687926741,196726.7755355601,198807.52313466568,200886.77133476239,202960.87529811007,205025.58561359113,207239.11084472708,209460.60195317434,211687.83984770603,213918.17293368303,216148.54841301992,218375.26233465015,220594.11589549662,222963.32174195157,225342.06652187102,227728.1359370898,230118.88354646077,232511.26206942531,234901.63594011962,237285.71886202088,239821.85511314101,242369.17585177242,244925.50542279007,247488.20516451797,250054.29846616322,252620.06457582489,{"$f":"LO45-LO46","v":255181.38240908307},257896.449358174,260624.53135175572,263363.40041527327,266110.49098192598,268862.83745424519,271616.66801628761,274367.93594645057,277274.88218091498,280196.7228777241,283131.30573150143,286076.14128881646,289028.02801420458,291983.58360684663,294938.52631791518,298051.14376859437,301180.79301878042,304325.2443864682,307481.96276783291,310647.95145801129,313819.68972259143,316992.97661981732,320326.18107351556,323678.49194675067,327047.98061621818,330431.91354738036,333827.40862035414,337230.93520655762,340638.31424612319,344207.96832608432,347799.2030093451,351409.80066443852,355037.36429608287,358678.91137654369,362330.96767780918,365989.37985458726,369812.53427813319,373659.73212091462,377528.97069212375,381417.75602404494,385323.10295928537,389241.56648887822,393169.08559126698,397264.07707217964,401385.77940540132,405532.28407445538,409701.06691519998,413889.26945935213,418093.41777894553,422309.42258173483,426695.82930755219,431111.88072562765,435555.57953288406,440024.62595321296,444516.10533774504,449026.48826612241,453551.75564878364,458250.58633027156,462982.23219357431,467744.70576550998,472535.655323165,477352.11500139651,482190.87990141055,487047.88120042463,{"$f":"OA45-OA46","v":492081.68626242876},497151.62375005311,502255.78373755375,507391.83032492944,512556.87675317889,517747.6730207107,522960.23100091773,528353.13706092699,533785.73968153633,539256.27457835176,544762.23982413532,550301.02097237669,555869.3911821004,561463.19884392153,567240.99270736077]
[]
[null,null,"Net Plant",null,{"$f":"E28","v":1000},{"$f":"E49","v":1000},{"$f":"F49-F46+F26","v":1923.26708984375},{"$f":"G49-G46+G26","v":2754.8733154296874},3477.4294729003905,4070.683019033203,4511.0503689378902,4771.0728388748275,5818.7836304349621,6790.2386026646045,7670.5145980052148,8442.2272741976703,9085.1286591832995,9575.6406192980812,9886.3089819729958,10985.171965286378,12008.290839175081,12940.747286080015,13765.162098723529,14461.292868575511,15005.566244954136,15370.533778436391,16524.239141550344,17602.74819159622,18591.149395130833,19472.068143415636,20225.268115316103,20827.181595724636,21250.365331542722,22462.8692299143,23600.765213168033,24649.146435551178,25590.645518009718,26405.031285628782,27068.742029088098,27554.341618263257,28829.885772666104,30031.451906698916,31144.140069259556,32150.588262859867,33030.573589763371,33760.540156654657,34313.057644097673,35656.188079852618,36926.017163715107,38107.650339197477,39183.73447534092,40134.050727259862,40935.051733494867,41559.314829870345,42974.907861897082,44317.923455103461,45573.475590960647,46724.217886848281,47749.939402569798,48627.098924464153,49328.282102124329,50821.564836170481,52243.048542088341,53577.853813581009,54808.63969638235,55915.205371605458,56874.017621549545,57657.669937352446,59234.245924750874,60739.856539210792,62159.627908252805,{"$f":"BS49-BS46+BS26","v":63476.232342547737},64669.474412982498,65715.830154121606,66587.899355015848,68253.779726434659,69849.584624223906,71360.454328803549,72769.066568319613,74055.237264215219,75195.451942460408,76162.318044831802,77923.941069945649,79616.447200310635,81224.983860729277,82732.241981502098,84118.044070201402,85358.885410256451,86427.385417618294,88291.658921147507,90087.841741743265,91801.093226482481,93414.110722162834,94906.731342018757,96255.459515729483,97432.92618211481,99407.258140163991,101314.59779279366,103140.11742398088,104866.52588429247,106473.67038233217,107938.06796597727,109232.36083405258,111324.68571283988,113351.19948494632,115297.08567993007,117145.0650923324,118874.99564651502,120463.40585780195,121882.95017120175,124101.77836523556,126256.06120839719,128330.9950245217,130309.3103858387,132170.88372498762,133892.25324674678,135446.08601450478,137800.54738337785,140091.81887375217,142305.11057903024,144423.16988886107,146425.88336600899,148289.80636074085,149987.61645651382,152487.4927001195,154925.63350694248,157287.26128823994,159555.14097235037,161709.17214861442,163725.9226210161,165578.09360595432,168233.8755585544,170829.47978380549,173350.14895755908,175778.66005742521,{"$f":"EE49-EE46+EE26","v":178094.92630735249},180275.53662602906,182293.20523539238,185116.13924178685,187880.56637730775,190571.74555762138,193172.46985005063,195662.66845571669,198018.9579146269,200214.0644087512,203216.20700687927,206161.63325755109,209035.62588010466,211820.99405388374,214497.68325315061,217042.32258659767,219427.65495400419,222621.93205133476,225761.41484932613,228831.39985810994,231814.72217791909,234691.34584592632,237437.91903186362,240027.2120512228,243427.48116483807,246775.02769615198,250055.15012246656,253250.70967148175,256341.69727692462,259304.77710217191,262112.73631942167,265733.86458196893,269304.47022089164,272809.89097870362,276232.99324878119,279553.80158062204,282748.9992848438,285791.40170048276,289649.3161871531,293459.07790462766,297206.04106740199,300873.10948680405,304440.31534821261,307884.37846354779,311178.12881159881,315289.90174125537,319356.06599395844,323361.9954829386,327290.62723555852,331122.00897757965,334832.89359952102,338396.13831768179,342780.10384239914,347121.17074111366,351404.75424631534,355613.80757094402,359728.42424131901,363725.37012527272,367577.53734306601,372253.31224866223,376889.10748143937,381470.3690259193,385980.07959209406,390398.35320143052,{"$f":"GQ49-GQ46+GQ26","v":394701.99853123538},398863.92601746327,403852.56277855346,408804.34567287954,413704.75967739889,418536.81008758844,423280.66404875484,427913.13584640791,432407.1878307875,437731.26728813595,443021.83863380784,448264.43748981145,453442.09608437511,458535.00048363442,463520.00720813626,468370.11298425816,474053.82294314128,479707.62820473826,485317.07565957616,490865.24813583749,496332.38264936139,501695.36366427055,506927.23198932881,512996.49837263767,519039.73054477957,525042.5058980179,530987.93861416366,536856.29018872092,542624.50965402368,548265.66443897947,554748.31655303482,561209.06284448074,567633.51902071608,574004.86249308882,580303.3883064352,586506.08070604014,592586.05190464109,599511.91054960305,606420.30207788968,613296.87720895908,620124.85832571425,626884.57987863687,633553.09911583876,640103.53338916274,647504.56153646996,654892.87840275024,662254.18687519326,669571.74093236076,676825.94084259984,683993.85025194136,691048.71328662639,698959.20604540815,706862.06310677784,714743.05405126116,722585.4953739394,730369.83017234434,738073.19222498336,745668.84508564882,754125.5430686709,762580.07975027314,771018.26461119135,779423.45069571887,787776.16129734158,796053.59166123054,{"$f":"JC49-JC46+JC26","v":804229.01695375843},813271.29399921151,822317.28490886919,831352.83385262336,840361.37297331518,849323.47107896383,858216.36672816903,867013.45445886627,876683.59916062048,886363.70046564227,896039.71653371421,905695.12948121689,915310.55671444465,924863.33103250456,934326.86199999519,944670.13796466065,955030.10309522285,965392.75943959062,975741.69500365201,986057.57023585401,996317.79203287815,1006495.8596416225,1017560.8043327043,1028649.691595697,1039748.5671063195,1050841.0474657982,1061907.9318476217,1072926.6730420133,1083870.848523349,1095709.5534157481,1107579.9184820713,1119468.1031365576,1131357.7926063389,1143229.8410020678,1155061.8050380039,1166827.3371517996,1179495.6098992331,1192203.8341241409,1204938.236528798,1217682.6351450016,1230417.9575911171,1243121.806230444,1255767.9296061641,1269325.6157781412,1282932.1481868383,1296573.8459196221,1310234.5925047339,1323895.4012431968,1337534.0118190444,1351124.2369381504,1365635.4652459472,1380205.0705243223,1394819.4834179811,1409462.6891905763,1424115.7932708976,1438756.6180795222,1453359.1123862329,1468892.6981985108,1484494.8989314116,1500152.2238591411,1515848.7598486482,1531565.7058855502,1547281.0326328212,1562968.735772565,{"$f":"LO49-LO46+LO26","v":1579598.4331312061},1596307.6805884338,1613083.1380202337,1629908.9737763517,1646766.5244525308,1663633.8921979717,1680485.135808367,1698289.9931048662,1716186.1658493306,1734160.3921962394,1752196.9764316175,1770277.4490093491,1788379.8516253582,1806478.5535800275,1825543.3494292432,1844712.0254244513,1863971.5259921113,1883306.265002948,1902697.8173413931,1922124.4542657225,1941560.6163092954,1961976.2299733039,1982509.2744614526,2003146.6984569826,2023873.200442468,2044670.4205728082,2065516.7888419521,2086386.8732937872,2108250.7282776404,2130246.4927488323,2152361.3698647362,2174580.0013767993,2196884.2848289828,2219252.7845531884,2241660.2364621358,2265076.8653901727,2288640.9212324903,2312339.6901332308,2336158.0879729786,2360078.1654161243,2384078.6130087012,2408134.2975772042,2433215.6424288917,2458461.1013540966,2483858.0764310532,2509391.6681337794,2535044.0557535328,2560794.1591244838,2586617.0191541445,2613483.1784091014,2640531.3117566081,2667749.0195625899,2695121.4844466317,2722631.1646045139,2750257.1746889749,2777974.6667492804,2806754.3362301886,2835735.1155309062,2864904.8426246312,2894248.9182392932,2923749.9371101018,2953387.0692946184,2983135.8165509803,3013967.1437799055,{"$f":"OA49-OA46+OA26","v":3045020.1105311206},3076282.7275748476,3107740.6145390118,3139376.5691228178,3171170.0113774617,3203096.6155546522,3236127.5670236144,3269402.1317572664,3302908.5133882547,3336632.6363355531,3370557.4030123246,3404662.5761058638,3438924.1609303383,3474313.475353057]
[]
[null,null,"ROIC - Econ Depreciation",null,null,{"$f":"F47/F49","v":0.16326708984374999},{"$f":"G47/G49","v":0.16326709235764439},0.16326709288283525,0.16326708868067255,0.16326708544909832,0.16326709394165886,0.16326710331927746,0.16326709629389496,0.16326709628881528,0.16326710158234306,0.16326706805985872,0.16326710262740471,0.16326708620644337,0.16326707488634273,0.1632670933880854,0.16326708593643791,0.1632670813729156,0.1632670805870878,0.16326708325795664,0.1632670851073677,0.16326709288578289,0.16326706482273648,0.16326710437526681,0.1632670843396905,0.1632670960550793,0.16326710677571474,0.16326709036539902,0.16326710360539681,0.16326709925525942,0.16326708984276839,0.16326709711163773,0.16326709000192188,0.16326708341211252,0.1632670961730108,0.16326711372341954,0.16326708957609651,0.16326708547972138,0.16326706211482236,0.16326709116994551,0.16326709336106032,0.16326708722005115,0.16326707856935205,0.1632670866506995,0.16326706837641247,0.16326709121015567,0.16326707589374612,0.16326708520443411,0.16326710170230463,0.16326708126857478,0.16326707122955816,0.1632670720786511,0.16326709168741627,0.16326709034168937,0.16326707975888377,0.16326709453611116,0.1632670871575119,0.16326710824253579,0.16326711003623193,0.1632670815730819,0.16326708363039166,0.16326707710156563,0.16326708749800689,0.16326707135686033,0.16326710363671296,0.16326707074055902,{"$f":"BS47/BS49","v":0.16326709685978369},0.16326709099934561,0.16326708924154171,0.16326706511765371,0.16326710426465318,0.16326708072648377,0.16326708508422272,0.16326708404781196,0.16326709028714492,0.16326710197942221,0.16326706967610582,0.16326707331742848,0.16326707109787417,0.16326705962159019,0.16326709009533019,0.16326708292638914,0.16326708154804423,0.16326706731707125,0.16326707405529864,0.16326706913099501,0.16326707506967736,0.16326707203623569,0.16326708555200886,0.16326708581845931,0.16326708318964392,0.16326710944348291,0.16326707750769778,0.16326707885328709,0.16326707652158029,0.16326707790778872,0.16326708135623916,0.16326707990367451,0.16326708902727974,0.16326707418853872,0.16326708184610744,0.16326708523253963,0.16326707948386612,0.16326707080926581,0.1632670595268052,0.16326706504138366,0.16326706113851372,0.16326707731377421,0.1632670649108432,0.16326709047045898,0.16326708295078168,0.16326706888463033,0.16326708741043927,0.16326707534476528,0.16326708411378316,0.16326708996208447,0.16326710109080622,0.1632671057475244,0.1632670778308688,0.16326707774681276,0.16326706928795326,0.16326706491635301,0.16326707841619065,0.16326708419046093,0.16326706948079781,0.16326708105354165,0.16326708855623034,0.16326707190441841,0.16326708786856167,0.16326709499725606,{"$f":"EE47/EE49","v":0.16326708270335874},0.16326708305795015,0.16326708690062258,0.16326708937904572,0.16326706982728181,0.16326707808565288,0.16326707530430015,0.16326705116391929,0.16326709449979249,0.16326710642126044,0.16326708732286718,0.16326706183380332,0.16326709166442602,0.16326709793511859,0.16326707322255973,0.16326708239822749,0.16326705894730134,0.16326707636885096,0.16326705734054828,0.16326706417195505,0.16326708189486819,0.16326706526305321,0.16326707579116112,0.16326708769551776,0.16326706606917632,0.16326709955520891,0.16326707201965091,0.16326708112253208,0.16326708319801717,0.16326708655317565,0.1632670742287686,0.1632670799136548,0.16326707564999648,0.16326708542053017,0.16326705988561938,0.16326707394555187,0.16326707449978625,0.1632670796854877,0.16326707941682272,0.16326708262704867,0.16326707286554004,0.16326707947318472,0.16326706228991764,0.16326707759937614,0.16326706229349164,0.16326705559266261,0.16326708065790679,0.16326707265717499,0.16326710323626201,0.16326707607060392,0.16326710145553852,0.1632670990073882,0.16326709807088199,0.16326708040504284,0.16326707950292779,0.16326708067957441,0.16326708418728525,0.163267089399948,0.16326709017537058,0.1632670839484941,0.16326707204949578,0.16326707928932857,0.16326708729091161,0.1632670722363059,{"$f":"GQ47/GQ49","v":0.16326709468313488},0.16326707969092275,0.16326708640981027,0.16326706929275514,0.16326708994770103,0.16326708726542111,0.16326711584567283,0.16326710857207052,0.16326711627022772,0.16326711044771761,0.16326707103059793,0.16326710879008002,0.1632671059780795,0.16326709772673181,0.16326707877753804,0.16326707489257386,0.16326710926565433,0.16326708743768439,0.1632670826269009,0.16326707660090917,0.16326709577826509,0.16326708251460101,0.16326709574342846,0.16326707774871513,0.16326709142619653,0.16326709986837767,0.16326709034822559,0.1632670765123084,0.16326708443525542,0.16326708879022964,0.16326708532853113,0.16326708769100065,0.16326708165227277,0.16326709959017116,0.16326709422406624,0.16326709487955435,0.1632670962266172,0.16326709612333981,0.16326710864473903,0.1632670960126191,0.1632671067725732,0.16326708737376244,0.16326711961831966,0.16326708223024897,0.16326708675984297,0.16326710610190417,0.16326710806142614,0.16326710446405296,0.16326710100651479,0.16326707985057723,0.16326711617055037,0.1632671031254338,0.16326709075467985,0.16326708961260755,0.16326709959100594,0.16326709497966427,0.1632670984360047,0.16326710554442972,0.16326710430287864,0.16326710835811595,0.16326710052096569,0.16326707948963085,0.1632670813815737,0.16326709648009172,{"$f":"JC47/JC49","v":0.16326705611658332},0.1632670724604397,0.16326710463177121,0.16326709231921077,0.16326709280595281,0.16326709423852345,0.16326708769362799,0.16326710126540367,0.1632670967267475,0.16326708121509914,0.16326708977581031,0.16326709195570402,0.16326707754758027,0.16326709074327014,0.16326706495786791,0.16326709062099415,0.16326707804145693,0.16326706302455521,0.16326708559577918,0.16326706344527228,0.16326707355493975,0.16326706808019692,0.16326707999963164,0.16326710782625745,0.16326709899736971,0.16326708110584365,0.16326709011252302,0.16326709723086452,0.16326709279500259,0.16326709291427124,0.16326709895481123,0.16326710714421533,0.16326709565950376,0.1632670868400577,0.1632671002315744,0.16326709693278518,0.16326709429081426,0.16326709578094412,0.16326708680841173,0.16326710330173702,0.16326710868385808,0.16326709968379666,0.16326708636344694,0.16326709798831349,0.16326709889777355,0.16326709269013484,0.16326709081314378,0.1632670776343513,0.1632670890842636,0.1632670723921705,0.16326708519077113,0.16326708511615615,0.16326709076374168,0.16326710276447096,0.16326709838528114,0.16326710452062002,0.1632671106345078,0.16326709403048195,0.1632671027688169,0.16326709915018081,0.16326710151635099,0.16326708291744668,0.16326710470549613,0.1632670854537471,{"$f":"LO47/LO49","v":0.16326710609662234},0.16326709621188409,0.16326710352961771,0.16326709653570862,0.16326708746524171,0.16326712588697351,0.16326709217100113,0.16326710073187933,0.16326710002806558,0.16326709097964109,0.16326708129513201,0.1632671127371855,0.16326707894061762,0.16326709526585145,0.16326710645604645,0.16326708640568857,0.16326710557951801,0.16326711011558454,0.16326710555882509,0.16326709823637384,0.16326710220357443,0.16326710274046863,0.16326710598215258,0.16326707577934421,0.16326711412007028,0.16326710264019498,0.16326709931414443,0.16326709955992599,0.1632670903974564,0.16326709328699673,0.16326711683048056,0.16326710076873505,0.16326709712739787,0.16326709324358665,0.16326710062042743,0.1632671061838542,0.16326710140780623,0.16326708513089486,0.16326708930484671,0.1632670999397095,0.1632670936944777,0.16326708539097054,0.16326709269779091,0.16326710635298297,0.16326708573274637,0.16326709159532454,0.16326708664809284,0.16326709136276726,0.16326709286227384,0.16326708571639847,0.16326710377653686,0.16326709659005381,0.16326707510300154,0.16326708406005669,0.16326710393852226,0.16326709094646852,0.16326705965951774,0.16326708056172728,0.16326709418587385,0.16326710011666357,0.16326710959285096,0.16326708004078549,0.1632670789801271,0.16326708240978985,{"$f":"OA47/OA49","v":0.16326710371676267},0.16326710685117235,0.16326710781017886,0.16326711050181827,0.16326708996760902,0.16326708160178915,0.16326707988181033,0.16326709195424977,0.16326708008679025,0.16326709395446176,0.1632670716853081,0.16326706688945966,0.16326710173373032,0.16326710696988092,0.16326707325962236]
[]
[null,null,"Free Cash Flow",null,{"$f":"E45-E26","v":-1000},{"$f":"F45-F26","v":-760},{"$f":"G45-G26","v":-517.6},-272.77599999999995,-25.503760000000057,224.24120240000002,476.48361442400005,-268.75154943175971,-21.439064926077663,228.34654442466172,480.63000986890802,735.43630996759748,992.79067306727347,1252.7185797979459,515.24576559592606,770.39822325188561,1028.1022054844038,1288.3832275392479,1551.2670598146397,1816.7797304127866,2084.9475277169149,1355.7970029940843,1619.3549730240256,1885.5485227542649,2154.4040079818069,2425.9480480616248,2700.2075285422416,2977.2096038276641,2256.9816998659389,2529.5515168645989,2804.8470320332435,3082.8955023535736,3363.7244573771086,3647.3617019508802,3933.8353189703876,3223.173672160091,3505.4054088816938,3790.4594629705116,4078.3640576002172,4369.1476981762189,4662.8391751579838,4959.4675669095632,4259.0622425786569,4551.6528650044438,4847.1693936544871,5145.6410875910333,5447.0974984669429,5751.5684734516162,6059.0841581861296,5369.6749997679944,5673.3717497656744,5980.105467263329,6289.9065219359636,6602.8055871553224,6918.8336430268791,7238.0219794571458,6560.4021992517191,6876.0062212442353,7194.76628345668,7516.7139462912473,7841.8810857541557,8170.2998966117011,8502.0028955778143,7837.0229245335922,8165.3931537789267,8497.0470853167208,{"$f":"BS45-BS26","v":8832.0175561698907},9170.3377317315862,9512.0411090489069,9857.1615201393961,9205.7331353407899,9547.790466694194,9893.268371361135,10242.201055074747,10594.623065625492,10950.569296281752,11310.074989244564,10673.175739137012,11029.907496528383,11390.206571493665,11754.108637208603,12121.649723580689,12492.866220816504,12867.794883024664,12246.47283185491,12618.937560173465,12995.126935775195,13375.078205132948,13758.828987184272,14146.41727705612,14537.88144982668,13933.260264324948,14322.592866968203,14715.81879563789,15112.976983594272,15514.106753430206,15919.247820964516,16328.440299174155,15741.724702165899,16149.141949187557,16560.633368679435,16976.239702366231,17396.002099389891,17819.9621203838,18248.161741587639,17680.643359003519,18107.449792593554,18538.524290519483,18973.909533424678,19413.648628758918,19857.785115046514,20306.362966196972,19759.426595858946,20207.020861817535,20659.091070435708,21115.681981140071,21576.838800951457,22042.607188960988,22513.033260850592,21988.163593459103,22458.045229393698,22932.625681687627,23411.951938504506,23896.071457889542,24385.03217246844,24878.882494193123,24377.671319135065,24871.4480323264,25370.162512649658,25873.86413777616,{"$f":"EE45-EE26","v":26382.602779153924},26896.428806945463,27415.393095014922,26939.547025965076,27458.942496224729,27983.531921186972,28513.367240398846,29048.500912802818,29588.985921930849,30134.875781150171,29686.224538961687,30233.086784351304,30785.41765219481,31343.271828716774,31906.704547003945,32475.771592473982,33050.52930839872,32631.034601482701,33207.344947497535,33789.418396972484,34377.312580942227,34971.085706751626,35570.796563819145,36176.50452945735,35788.269574751917,36396.152270499442,37010.113793204422,37630.214931136477,38256.517080447833,38889.082251252308,39527.973073764842,39173.252804502488,39814.98533254752,40463.135185872976,41117.766537731717,41778.944203109029,42446.733645140113,43121.200981591523,42802.412991407429,43480.437121321505,44165.241492534711,44856.893907460064,45555.462846534661,46261.017475000001,46973.627649749993,46693.36392624749,47410.297565509958,48134.400541165058,48865.744546576694,49604.401992042476,50350.446011962893,51103.950472082521,50864.989976803336,51623.639876571382,52389.876275337097,53163.775038090491,53945.412788471396,54734.866916356128,55532.215585519662,55337.537741374879,56140.913118788623,56952.322249976511,57771.8454724763,58599.563927201045,{"$f":"GQ45-GQ26","v":59435.55956647305},60279.915162137782,60132.714313759163,60984.041456896754,61843.881871465754,62712.320690180422,63589.443897082238,64475.338336053086,65370.091719413613,65273.792636607744,66176.530562973829,67088.295868603556,68009.178827289579,68939.270615562491,69878.663321718108,70827.449954935262,70785.724454484618,71743.581699029441,72711.01751601974,73688.127691179936,74675.008968091715,75671.759057772651,76678.476648350377,76695.261414833862,77712.214028982184,78739.336169272021,79776.729530964716,80824.496826274379,81882.741794537142,82951.569212482529,83031.084904607342,84111.395753653414,85202.509711189981,86304.534808301862,87417.58015638488,88541.755957948742,89677.173517528223,89823.945252703503,90972.184705230524,92131.906552282861,93303.2256178057,94486.257873983763,95681.120452723582,96887.931657250767,97106.810973823303,98327.879083561507,99561.157874397177,100806.76945314114,102064.83714767254,103335.48551914928,104618.84037434077,104915.02877808418,106214.17906586497,107526.32085652364,108851.58406508883,110190.0999057398,111542.00090479723,112907.42091384513,113286.49512298364,114669.36007421341,116066.05367495562,117476.71421170514,118901.48135382222,120340.49616736043,{"$f":"JC45-JC26","v":121793.90112903394},122261.84014032435,123734.45854172754,125221.80312714487,126724.02115841635,128241.26137000052,129773.67398370054,131321.41072353753,131884.62483077298,133453.47107908066,135038.00578987147,136638.3858477702,138254.7697062479,139887.31740331039,141536.1905773434,142201.55248311683,143873.56800794794,145562.30368802743,147267.92672490765,148990.60599215672,150730.51205207827,152487.81717259903,153262.69534432504,155045.32229776823,156845.77552074596,158664.23327595345,160500.87560871302,162355.88436480018,164229.44320844806,165121.73764053261,167022.95501693786,168943.18456710735,170882.61641277844,172841.44257690615,174819.85700267524,176818.05557270197,177836.23612842907,179864.59848971327,181913.24447461043,183982.37691935658,186072.20068855007,188182.92269543564,190314.75192239002,191467.89944161399,193632.57843603007,195818.90422039037,198027.09326259425,200257.36419522011,202509.93783717236,204785.03721554409,206082.88758769963,208393.71646357648,210727.65362821223,213084.93016449444,215465.77946613944,217870.43726080074,220299.14163340878,221752.13304974308,224219.65438024024,226711.85092404275,229228.96943328308,231771.25912761595,234338.97171889211,236932.36143608106,{"$f":"LO45-LO26","v":238551.68505044194},241187.20190094627,243849.07391995582,246537.56465915532,249252.94030574692,251995.46970880427,254765.42440589226,256563.07864995144,259378.70943645062,262222.4965308152,265094.72149612341,267995.66871108476,270925.62539819547,273884.88165217743,275873.73046869942,278882.46777338622,281921.29245112033,284990.50537563144,288090.41042938788,291221.31453368173,294383.52767901856,296577.36295580887,299793.1365853668,303041.06795122055,306321.47863073269,309634.69341704011,312981.04035121039,316360.85075472243,318774.45926226978,322212.20385489217,325684.32589344116,329191.16915237549,332733.08084389928,336310.41165233817,339923.51576886163,342572.75092655036,346248.47843581572,349960.96322017408,353710.57285237574,357497.67858089949,361322.65536670841,365185.88192037551,368087.74073957943,372018.61814697494,375988.80432844465,379998.69237172918,384048.67929544649,388139.16608840111,392270.55774928501,395443.26332677784,399647.69596004533,403894.17291964579,408183.11464884249,412514.94579533092,416890.09525328421,421308.99620581698,424772.08616787533,429269.80702955381,433812.50509984943,438400.63015084795,443034.63645235635,447714.98281687975,452442.13264504867,456216.55397149932,{"$f":"OA45-OA26","v":461028.71951121383},465889.00670632604,470797.89677338954,475755.87574112357,480763.434498535,485821.06884352036,489929.27953195572,495078.57232727495,500279.35805054777,505532.15163105342,510837.47314736398,516195.84787883773,521607.80635762599,526073.8844212027,531584.62326541427]
[null,null,"NPV",null,{"$f":"E11","v":0.16326709023504415},{"$f":"NPV(E54,53:53)","v":1.6363399200582375E-9}]
[]
["Graph"]
[null,"Start of Graph",null,null,1]
[null,"End of Graph",null,null,54,{"$f":"E58","v":54}]
[]
[null,null,null,null,null,{"$f":"IF(AND(F2>=$E$57,F2<=$E$58),F2,NA())","v":1},{"$f":"IF(AND(G2>=$E$57,G2<=$E$58),G2,NA())","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(AND(BS2>=$E$57,BS2<=$E$58),BS2,NA())","v":{"$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(AND(EE2>=$E$57,EE2<=$E$58),EE2,NA())","v":{"$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(AND(GQ2>=$E$57,GQ2<=$E$58),GQ2,NA())","v":{"$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(AND(JC2>=$E$57,JC2<=$E$58),JC2,NA())","v":{"$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(AND(LO2>=$E$57,LO2<=$E$58),LO2,NA())","v":{"$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(AND(OA2>=$E$57,OA2<=$E$58),OA2,NA())","v":{"$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"}]
[null,null,"ROIC - Econ Depreciation",null,null,{"$f":"F42","v":0.10714285278320312},{"$f":"G42","v":0.11534047463809577},0.1248619560681998,0.13605596294282449,0.14940537253503788,0.16559873801138472,0.18565284536040796,0.17056829608385338,0.16417976402527784,0.16270959465816187,0.16459096292160122,0.16914738697382398,0.17614958173478615,0.18565284525981315,0.17756955686968795,0.17334530949032542,0.17189375713867819,0.17262628015911527,0.17523229483667627,0.17957686410621579,0.18565284522633579,0.18025540468302856,0.17720931432642331,0.17602554982732391,0.17640778836706106,0.1781842753354633,0.18127109992494267,0.18565284520963757,0.18167313684569397,0.17933568166172459,0.17837023914973371,0.17860218271577383,0.17992418132653218,0.18227956252339039,0.18565284519965072,0.182547616222446,0.18067870079739329,0.17987810601758844,0.18003246143500279,0.18106906578665316,0.18294719065584669,0.18565284519301981,0.18313968053504473,0.18160202230447139,0.18092714566389811,0.18103647768725351,0.18187791391569677,0.18342081280161265,0.18565284518830624,0.18356622823310137,0.18227438419343414,0.18169750445975685,0.18177850822520666,0.18247846718228256,0.18377351786909632,0.18565284518479103,0.18388747080541168,0.18278477139011037,0.18228594985958049,0.18234803879689293,0.18294101313896308,0.18404578379373748,0.18565284518207445,0.18413757948874457,0.18318455635405989,{"$f":"BS42","v":0.18274910790019788},0.18279797920053439,0.18330742280965678,0.18426184106886645,0.18565284517991693,0.18433738971696945,0.18350547353296556,0.1831223231135867,0.18316161924716443,0.18360419402094358,0.18443708181588125,0.18565284517816566,0.18450032892478135,0.1837681853341539,0.18342879845728788,0.18346095244935001,0.18384891442685541,0.18458175332571805,0.18565284517671915,0.18463544056603737,0.18398672412496675,0.18368439733377515,0.18371109355677656,0.18405371685532934,0.18470294221870481,0.18565284517550684,0.18474903860205333,0.18417095453930227,0.18390033358151284,0.18392277340201893,0.18422724239021829,0.18480570608629099,0.1856528451744785,0.18484566528500751,0.18432801426853071,0.1840847591531809,0.18410382132769781,0.18437581257920591,0.1848937514003251,0.18565284517359731,0.18492867206820329,0.18446319577905806,0.18424374278248004,0.18426008414672079,0.18450415910333873,0.18496985663940041,0.18565284517283528,0.18500058600427144,0.18458050667663817,0.18438189580460854,0.1843960166164049,0.18461589428362404,0.18503614576260249,0.18565284517217145,0.18506334868772442,0.18468303753349363,0.18450278513371379,0.18451507271197184,0.1847138238129053,0.18509427034407999,0.18565284517158923,0.18511847663331407,0.18477321017758402,0.18460921331965999,{"$f":"EE42","v":0.18461997192740853},0.18480016016984724,0.18514553408289117,0.18565284517107555,0.18516717166148361,0.18485294943755237,0.18470341305476515,0.18471288481863499,0.18487667166344393,0.1851909798928176,0.18565284517062017,0.18521039857391136,0.18492380452834267,0.18478718514217105,0.18479556498632413,0.18494478867464123,0.18523145206677996,0.18565284517021463,0.18524894089512939,0.18498703650230708,0.18486199821327917,0.18486944470840608,0.18500568078096014,0.18526764145964095,0.18565284516985189,0.18528344158141394,0.18504368234098295,0.18492906202024054,0.18493570538983806,0.18506031366746167,0.18530011886585224,0.18565284516952629,0.18531443322337779,0.1850946026569342,0.18498938212778396,0.18499533024111486,0.18510949174631905,0.18532936004035325,0.18565284516923311,0.18534236077533792,0.18514051769585241,0.18504380128850606,0.18504914420479365,0.18515389050399308,0.18535576470606718,0.18565284516896818,0.1853675988834938,0.18518203485551754,0.18509303113714873,0.18509784459205483,0.18519408135327498,0.18537967116931853,0.18565284516872832,0.18539046525343295,0.18521966996578942,0.18513767674770645,0.18514202485731132,0.18523055094128299,0.18540136768346357,0.18565284516851072,0.18541123107454138,0.18525386392005441,0.18517825586096606,0.18518219323979143,{"$f":"GQ42","v":0.18526371630490077},0.1854211013748096,0.18565284516831276,0.18543012923071561,0.18528499580152136,0.1852152140851874,0.18521878752051071,0.18529393687985349,0.18543908532004288,0.18565284516813252,0.18544736082725957,0.18531339333728469,0.18524893702103273,0.1852521868077236,0.18532152410032626,0.1854555042070665,0.18565284516796787,0.18546310042370068,0.18533934129432145,0.18527976001352331,0.1852827210266553,0.18534674913519344,0.1854705188995579,0.18565284516781727,0.18547750026247919,0.18536308827541656,0.18530797605610705,0.18531067861921149,0.18536984916993818,0.18548427014538088,0.18565284516767933,0.18549069371152349,0.18538485226013035,0.18533384224321664,0.18533631283595026,0.18539103254383876,0.18549688161070327,0.18565284516755284,0.18550279808626383,0.18540482515340551,0.18535758507342529,0.18535984691207325,0.18541048297891519,0.18550846237883264,0.1856528451674366,0.18551391697795921,0.18542317654344262,0.185379404835531,0.18538147835207705,0.18542836308289978,0.18551910902096935,0.1856528451673298,0.18552414218641039,0.18544005682497727,0.18539947925773761,0.1854013824974774,0.18544481726785816,0.1855289073222233,0.18565284516723149,0.18553355533348043,0.18545559980982543,0.18541796656075321,0.18541971551407391,0.1854599741953703,{"$f":"JC42","v":0.18553793372819954},0.1856528451671409,0.18554222921742761,0.1854699249205326,0.18543500802568963,0.18543661690632204,0.18547394883575527,0.18554625656368809,0.18565284516705752,0.18555022895549808,0.18548313904301869,0.18545073016467858,0.18545221164417999,0.18548684421082043,0.18555393706441078,0.18565284516698047,0.18555761295254941,0.1854953380987186,0.18546524656436905,0.185466611970624,0.18549875287567583,0.18556103025457268,0.18565284516690919,0.18556443372596759,0.18550660838475033,0.185478659458652,0.18547991894464202,0.18550975818428139,0.18556758569656825,0.18565284516684327,0.18557073861126164,0.18551702772127024,0.1854910610761237,0.18549222376401187,0.18551993537485689,0.1855736481341638,0.18565284516678238,0.18557657036810254,0.18552666643779178,0.1855025347992541,0.18550360890388093,0.18552935250454272,0.1855792580465043,0.18565284516672603,0.18558196770291296,0.18553558822439167,0.18551315616544659,0.18551414910057737,0.18553807125733637,0.18558445212713506,0.18565284516667391,0.18558696572119837,0.18554385086905542,0.18552299373475575,0.1855239122048189,0.18554614764504457,0.18558926369969814,0.18565284516662567,0.18559159632047706,0.18555150689867297,0.18553210984468843,0.18553295992425864,0.18555363261754498,0.18559372307993324,{"$f":"LO42","v":0.18565284516658079},0.18559588853278333,0.18555860413817357,0.18554056126900206,0.18554134847189496,0.18556057259586961,0.18559785789197175,0.18565284516653935,0.18559986882420113,0.1855651861998468,0.18554839979457252,0.18554912913409821,0.18556700993936001,0.18560169334557436,0.18565284516650071,0.18560356135764208,0.18557129291290364,0.18555567272808618,0.18555634876975449,0.18557298335630393,0.18560525247988044,0.1856528451664651,0.18560698822407573,0.18557696070170215,0.1855624233424118,0.18556305025016934,0.18557852826594837,0.18560855637833765,0.18565284516643199,0.18561016964658617,0.18558222291972795,0.1855686912709521,0.18556927284786084,0.18558367711854656,0.18561162435875439,0.18565284516640113,0.18561312416094836,0.18558711014531351,0.18557451285698584,0.18557505258110718,0.18558845967906362,0.18561447414180293,0.18565284516637254,0.18561586877584871,0.18559165044416789,0.18557992146394317,0.18558042252007664,0.18559290327931657,0.18561712200080135,0.18565284516634581,0.18561841911540572,0.18559586960302851,0.18558494775167353,0.18558541305949899,0.18559703304261554,0.1856195828951834,0.18565284516632102,0.18562078954625583,0.18559979133811291,0.18558961992302067,0.18559005216211244,0.1856008720843782,0.18562187058971225,0.1856528451662979,{"$f":"OA42","v":0.18562299329113841},0.18560343748151795,0.18559396394440067,0.18559436557651307,0.18560444169169352,0.18562399776120209,0.18565284516627648,0.18562504253064255,0.1856068281482687,0.1855980037435575,0.1855983770325238,0.18560776148439176,0.18562597609426243,0.18565284516625649,0.18562694849454214]
[null,null,"ROIC - SL Depreciation",null,null,{"$f":"F51","v":0.16326708984374999},{"$f":"G51","v":0.16326709235764439},0.16326709288283525,0.16326708868067255,0.16326708544909832,0.16326709394165886,0.16326710331927746,0.16326709629389496,0.16326709628881528,0.16326710158234306,0.16326706805985872,0.16326710262740471,0.16326708620644337,0.16326707488634273,0.1632670933880854,0.16326708593643791,0.1632670813729156,0.1632670805870878,0.16326708325795664,0.1632670851073677,0.16326709288578289,0.16326706482273648,0.16326710437526681,0.1632670843396905,0.1632670960550793,0.16326710677571474,0.16326709036539902,0.16326710360539681,0.16326709925525942,0.16326708984276839,0.16326709711163773,0.16326709000192188,0.16326708341211252,0.1632670961730108,0.16326711372341954,0.16326708957609651,0.16326708547972138,0.16326706211482236,0.16326709116994551,0.16326709336106032,0.16326708722005115,0.16326707856935205,0.1632670866506995,0.16326706837641247,0.16326709121015567,0.16326707589374612,0.16326708520443411,0.16326710170230463,0.16326708126857478,0.16326707122955816,0.1632670720786511,0.16326709168741627,0.16326709034168937,0.16326707975888377,0.16326709453611116,0.1632670871575119,0.16326710824253579,0.16326711003623193,0.1632670815730819,0.16326708363039166,0.16326707710156563,0.16326708749800689,0.16326707135686033,0.16326710363671296,0.16326707074055902,{"$f":"BS51","v":0.16326709685978369},0.16326709099934561,0.16326708924154171,0.16326706511765371,0.16326710426465318,0.16326708072648377,0.16326708508422272,0.16326708404781196,0.16326709028714492,0.16326710197942221,0.16326706967610582,0.16326707331742848,0.16326707109787417,0.16326705962159019,0.16326709009533019,0.16326708292638914,0.16326708154804423,0.16326706731707125,0.16326707405529864,0.16326706913099501,0.16326707506967736,0.16326707203623569,0.16326708555200886,0.16326708581845931,0.16326708318964392,0.16326710944348291,0.16326707750769778,0.16326707885328709,0.16326707652158029,0.16326707790778872,0.16326708135623916,0.16326707990367451,0.16326708902727974,0.16326707418853872,0.16326708184610744,0.16326708523253963,0.16326707948386612,0.16326707080926581,0.1632670595268052,0.16326706504138366,0.16326706113851372,0.16326707731377421,0.1632670649108432,0.16326709047045898,0.16326708295078168,0.16326706888463033,0.16326708741043927,0.16326707534476528,0.16326708411378316,0.16326708996208447,0.16326710109080622,0.1632671057475244,0.1632670778308688,0.16326707774681276,0.16326706928795326,0.16326706491635301,0.16326707841619065,0.16326708419046093,0.16326706948079781,0.16326708105354165,0.16326708855623034,0.16326707190441841,0.16326708786856167,0.16326709499725606,{"$f":"EE51","v":0.16326708270335874},0.16326708305795015,0.16326708690062258,0.16326708937904572,0.16326706982728181,0.16326707808565288,0.16326707530430015,0.16326705116391929,0.16326709449979249,0.16326710642126044,0.16326708732286718,0.16326706183380332,0.16326709166442602,0.16326709793511859,0.16326707322255973,0.16326708239822749,0.16326705894730134,0.16326707636885096,0.16326705734054828,0.16326706417195505,0.16326708189486819,0.16326706526305321,0.16326707579116112,0.16326708769551776,0.16326706606917632,0.16326709955520891,0.16326707201965091,0.16326708112253208,0.16326708319801717,0.16326708655317565,0.1632670742287686,0.1632670799136548,0.16326707564999648,0.16326708542053017,0.16326705988561938,0.16326707394555187,0.16326707449978625,0.1632670796854877,0.16326707941682272,0.16326708262704867,0.16326707286554004,0.16326707947318472,0.16326706228991764,0.16326707759937614,0.16326706229349164,0.16326705559266261,0.16326708065790679,0.16326707265717499,0.16326710323626201,0.16326707607060392,0.16326710145553852,0.1632670990073882,0.16326709807088199,0.16326708040504284,0.16326707950292779,0.16326708067957441,0.16326708418728525,0.163267089399948,0.16326709017537058,0.1632670839484941,0.16326707204949578,0.16326707928932857,0.16326708729091161,0.1632670722363059,{"$f":"GQ51","v":0.16326709468313488},0.16326707969092275,0.16326708640981027,0.16326706929275514,0.16326708994770103,0.16326708726542111,0.16326711584567283,0.16326710857207052,0.16326711627022772,0.16326711044771761,0.16326707103059793,0.16326710879008002,0.1632671059780795,0.16326709772673181,0.16326707877753804,0.16326707489257386,0.16326710926565433,0.16326708743768439,0.1632670826269009,0.16326707660090917,0.16326709577826509,0.16326708251460101,0.16326709574342846,0.16326707774871513,0.16326709142619653,0.16326709986837767,0.16326709034822559,0.1632670765123084,0.16326708443525542,0.16326708879022964,0.16326708532853113,0.16326708769100065,0.16326708165227277,0.16326709959017116,0.16326709422406624,0.16326709487955435,0.1632670962266172,0.16326709612333981,0.16326710864473903,0.1632670960126191,0.1632671067725732,0.16326708737376244,0.16326711961831966,0.16326708223024897,0.16326708675984297,0.16326710610190417,0.16326710806142614,0.16326710446405296,0.16326710100651479,0.16326707985057723,0.16326711617055037,0.1632671031254338,0.16326709075467985,0.16326708961260755,0.16326709959100594,0.16326709497966427,0.1632670984360047,0.16326710554442972,0.16326710430287864,0.16326710835811595,0.16326710052096569,0.16326707948963085,0.1632670813815737,0.16326709648009172,{"$f":"JC51","v":0.16326705611658332},0.1632670724604397,0.16326710463177121,0.16326709231921077,0.16326709280595281,0.16326709423852345,0.16326708769362799,0.16326710126540367,0.1632670967267475,0.16326708121509914,0.16326708977581031,0.16326709195570402,0.16326707754758027,0.16326709074327014,0.16326706495786791,0.16326709062099415,0.16326707804145693,0.16326706302455521,0.16326708559577918,0.16326706344527228,0.16326707355493975,0.16326706808019692,0.16326707999963164,0.16326710782625745,0.16326709899736971,0.16326708110584365,0.16326709011252302,0.16326709723086452,0.16326709279500259,0.16326709291427124,0.16326709895481123,0.16326710714421533,0.16326709565950376,0.1632670868400577,0.1632671002315744,0.16326709693278518,0.16326709429081426,0.16326709578094412,0.16326708680841173,0.16326710330173702,0.16326710868385808,0.16326709968379666,0.16326708636344694,0.16326709798831349,0.16326709889777355,0.16326709269013484,0.16326709081314378,0.1632670776343513,0.1632670890842636,0.1632670723921705,0.16326708519077113,0.16326708511615615,0.16326709076374168,0.16326710276447096,0.16326709838528114,0.16326710452062002,0.1632671106345078,0.16326709403048195,0.1632671027688169,0.16326709915018081,0.16326710151635099,0.16326708291744668,0.16326710470549613,0.1632670854537471,{"$f":"LO51","v":0.16326710609662234},0.16326709621188409,0.16326710352961771,0.16326709653570862,0.16326708746524171,0.16326712588697351,0.16326709217100113,0.16326710073187933,0.16326710002806558,0.16326709097964109,0.16326708129513201,0.1632671127371855,0.16326707894061762,0.16326709526585145,0.16326710645604645,0.16326708640568857,0.16326710557951801,0.16326711011558454,0.16326710555882509,0.16326709823637384,0.16326710220357443,0.16326710274046863,0.16326710598215258,0.16326707577934421,0.16326711412007028,0.16326710264019498,0.16326709931414443,0.16326709955992599,0.1632670903974564,0.16326709328699673,0.16326711683048056,0.16326710076873505,0.16326709712739787,0.16326709324358665,0.16326710062042743,0.1632671061838542,0.16326710140780623,0.16326708513089486,0.16326708930484671,0.1632670999397095,0.1632670936944777,0.16326708539097054,0.16326709269779091,0.16326710635298297,0.16326708573274637,0.16326709159532454,0.16326708664809284,0.16326709136276726,0.16326709286227384,0.16326708571639847,0.16326710377653686,0.16326709659005381,0.16326707510300154,0.16326708406005669,0.16326710393852226,0.16326709094646852,0.16326705965951774,0.16326708056172728,0.16326709418587385,0.16326710011666357,0.16326710959285096,0.16326708004078549,0.1632670789801271,0.16326708240978985,{"$f":"OA51","v":0.16326710371676267},0.16326710685117235,0.16326710781017886,0.16326711050181827,0.16326708996760902,0.16326708160178915,0.16326707988181033,0.16326709195424977,0.16326708008679025,0.16326709395446176,0.1632670716853081,0.16326706688945966,0.16326710173373032,0.16326710696988092,0.16326707325962236]
[]
[null,null,null,null,null,"Start",{"$f":"E57","v":1},"     End",{"$f":"E58","v":54},"     Growth",{"$f":"E20","v":0.01},"\n Life",{"$f":"E4","v":7},"IRR",{"$f":"E11","v":0.16326709023504415}]
[]
["Valuation"]
[null,"Periods"]
[null,null,"Start Period",null,30]
[null,null,"End Period",null,47]
[null,null,"WACC",null,{"$f":"F70/100","v":0.06},6]
[]
[null,null,"Free Cash Flow"]
[null,null,null,"EBITDA",null,{"$f":"F36","v":250},{"$f":"G36","v":502.5},757.52499999999998,1015.10025,1275.2512525,1538.0037650249999,1803.3838026752499,2071.4176407020022,2342.1318171090224,2615.5531352801127,2891.7086666329142,3170.6257532992431,3452.3320108322355,3736.8553309405579,4024.2238842499637,4314.466123092463,4607.6107843233876,4903.686892166621,5202.7237610882876,5504.7509986991709,5809.7985086861627,6117.8964937730243,6429.075458710754,6743.3662132978616,7060.7998754308401,7381.4078741851481,7705.2219529269996,8032.2741724562684,8362.5969141808309,8696.2228833226382,9033.185112155863,9373.5169632774214,9717.2521329101946,10064.424654239296,10415.068900781689,10769.219589789507,11126.911785687404,11488.180903544278,11853.062712579722,12221.59333970552,12593.809273102575,12969.7473658336,13349.444839491936,13732.939287886855,14120.268680765725,14511.471367573382,14906.586081249117,15305.651942061608,15708.708461482227,16115.79554609705,16526.953501558019,16942.2230365736,17361.645266939337,17785.26171960873,18213.114336804818,18645.245480172867,19081.697934974596,19522.514914324343,19967.740063467587,20417.417464102262,20871.591638743284,21330.307555130716,21793.610630682022,22261.546736988843,22734.162204358734,{"$f":"BS36","v":23211.503826402324},23693.618864666347,24180.555053313012,24672.360603846144,25169.084209884604,25670.775051983448,26177.48280250328,26689.257630528315,27206.150206833598,27728.211708901934,28255.49382599095,28788.04876425086,29325.929251893373,29869.188544412304,30417.880429856428,30972.059234154996,31531.77982649655,32097.097624761511,32668.068601009123,33244.749287019222,33827.196779889411,34415.468747688305,35009.623435165187,35609.719669516839,36215.816866212008,36827.975034874129,37446.254785222874,38070.71733307511,38701.424506405863,39338.438751469919,39981.823138984619,40631.641370374462,41287.957784078208,41950.837361918988,42620.345735538183,43296.549192893566,43979.514684822505,44669.309831670733,45366.002929987444,46069.662959287321,46780.359588880194,47498.163184768993,48223.144816616681,48955.376264782848,49694.930027430673,50441.879327704977,51196.298120982028,51958.261102191849,52727.84371321377,53505.122150345909,54290.173371849363,55083.075105567863,55883.90585662354,56692.744915189774,57509.672364341677,58334.769087985092,59168.11677886494,60009.797946653591,60859.895926120123,61718.494885381326,62585.679834235139,63461.536632577481,64346.151998903253,65239.613518892285,{"$f":"EE36","v":66142.009654081223},67053.429750622032,67973.964048128255,68903.70368860953,69842.740725495634,70791.168132750594,71749.079814078097,72716.570612218871,73693.736318341063,74680.67368152448,75677.480418339735,76684.255222523134,77701.09777474837,78728.108752495857,79765.389840020827,80813.043738421038,81871.174175805238,82939.885917563282,84019.284776738918,85109.477624506297,86210.572400751364,87322.678124758866,88445.904906006457,89580.363955066525,90726.167594617189,91883.429270563356,93052.263563268993,94232.786198901682,95425.114060890701,96629.365201499604,97845.6588535146,99074.115442049748,100314.85659647024,101568.00516243494,102833.6852140593,104112.02206619989,105403.14228686188,106707.1737097305,108024.2454468278,109354.48790129607,110698.03278030903,112055.01310811212,113425.56323919324,114809.81887158517,116207.91706030101,117619.99623090403,119046.19619321305,120486.65815514518,121941.52473669662,123410.9399840636,124895.04938390423,126393.99987774328,127907.9398765207,129437.01927528591,130981.38946803877,132541.20336271918,134116.61539634637,135707.78155030985,137314.85936581294,138938.00795947108,140577.38803906579,142233.16191945644,143905.49353865103,145594.54847403753,{"$f":"GQ36","v":147300.49395877789},149023.49889836568,150763.73388734934,152521.37122622284,154296.58493848509,156089.55078786996,157900.44629574867,159729.45075870617,161576.74526629323,163442.51271895616,165326.93784614574,167230.20722460718,169152.50929685324,171094.03438982178,173054.97473371998,175035.52448105716,177035.87972586774,179056.23852312641,181096.80090835766,183157.76891744125,185239.34660661564,187341.7400726818,189465.15747340862,191609.80904814269,193775.90713862411,195963.66621001036,198173.30287211045,200405.03590083157,202659.08625983988,204935.6771224383,207235.03389366268,209557.38423259932,211902.95807492532,214271.98765567457,216664.70753223132,219081.35460755363,221522.16815362917,223987.38983516546,226477.26373351712,228992.03637085229,231531.95673456084,234097.27630190644,236688.24906492548,239305.13155557471,241948.18287113047,244617.66469984179,247313.84134684023,250036.97976030863,252787.34955791169,255565.2230534908,258370.87528402574,261204.58403686597,264066.62987723463,266957.29617600696,269876.869137767,272825.63782914472,275803.89420743618,278811.93314951053,281850.05248100567,284918.55300581572,288017.73853587388,291147.9159212326,294309.39508044493,297502.48903124937,{"$f":"JC36","v":300727.51392156183},303984.78906077746,307274.63695138524,310597.3833208991,313953.35715410812,317342.89072564919,320766.31963290571,324223.9828292348,327716.22265752719,331243.38488410244,334805.81873294344,338403.87692027289,342037.9156894756,345708.29484637035,349415.37779483403,353159.53157278232,356941.12688851013,360760.5381573952,364618.1435389691,368514.32497435878,372449.46822410234,376423.9629063434,380438.2025354068,384492.58456076088,388587.51040636847,392723.38551043218,396900.61936553655,401119.62555919192,405380.82181478379,409684.63003293163,414031.47633326094,418421.7910965936,422856.00900755957,427334.5690976351,431857.91478861147,436426.4939364976,441040.75887586258,445701.1664646212,450408.17812926741,455162.2599105601,459963.88250966568,464813.52133476239,469711.65654811007,474658.77311359113,479655.36084472708,484701.91445317434,489798.93359770603,494946.92293368303,500146.39216301992,505397.85608465015,510701.83464549662,516058.85299195157,521469.44152187102,526934.1359370898,532453.47729646077,538028.01206942531,543658.29219011962,549344.87511202088,555088.32386314101,560889.20710177242,566748.09917279007,572665.58016451797,578642.23596616322,584678.65832582489,{"$f":"LO36","v":590775.44490908307},596933.199358174,603152.53135175572,609434.05666527327,615778.39723192598,622186.18120424519,628658.04301628761,635194.62344645057,641796.56968091498,648464.5353777241,655199.18073150143,662001.17253881646,668871.18426420458,675809.89610684663,682817.99506791518,689896.17501859437,697045.13676878042,704265.5881364682,711558.24401783291,718923.82645801129,726363.06472259143,733876.69536981732,741465.46232351556,749130.11694675067,756871.41811621818,764690.13229738036,772587.03362035414,780562.90395655762,788618.53299612319,796754.71832608432,804972.2655093451,813271.98816443852,821654.70804608287,830121.25512654369,838672.46767780918,847309.19235458726,856032.28427813319,864842.60712091462,873741.03319212375,882728.44352404494,891805.72795928537,900973.78523887822,910233.52309126698,919585.85832217964,929031.71690540132,938572.03407445538,948207.75441519998,957939.83195935213,967769.23027894553,977696.92258173483,987723.89180755219,997851.13072562765,1008079.6420328841,1018410.438453213,1028844.542837745,1039382.9882661224,1050026.8181487836,1060777.0863302716,1071634.8571935743,1082601.20576551,1093677.217823165,1104863.9900013965,1116162.6299014105,1127574.2562004246,{"$f":"OA36","v":1139099.9987624288},1150740.9987500531,1162498.4087375537,1174373.3928249294,1186367.1267531789,1198480.7980207107,1210715.6060009177,1223072.762060927,1235553.4896815363,1248159.0245783518,1260890.6148241353,1273749.5209723767,1286737.0161821004,1299854.3863439215,1313102.9302073608]
[null,null,null,"Cap Exp",null,{"$f":"F26","v":1010},{"$f":"G26","v":1020.1},1030.3009999999999,1040.60401,1051.0100500999999,1061.5201506009998,2072.1353521070096,2092.8567056280799,2113.7852726843607,2134.9231254112046,2156.2723566653167,2177.8350802319696,2199.6134310342895,3221.6095653446318,3253.8256609980781,3286.3639176080592,3319.2275567841398,3352.4198323519813,3385.9440306755009,3419.8034709822559,4454.0015056920784,4498.5415207489987,4543.5269359564891,4588.9622053160547,4634.8518273692152,4681.2003456429065,4728.0123490993356,5775.2924725903295,5833.0453973162321,5891.3758512893946,5950.2896098022893,6009.7925059003128,6069.8904309593145,6130.5893352689081,7191.8952286215981,7263.8141809078134,7336.452322716892,7409.8168459440612,7483.9150144035029,7558.7541645475358,7634.3417061930122,8710.6851232549434,8797.7919744874926,8885.7698942323677,8974.6275931746914,9064.3738691064391,9155.0176077975011,9246.5677838754782,10339.033461714233,10442.423796331375,10546.84803429469,10652.316514637636,10758.839679784014,10866.428076581851,10975.092357347672,12084.843280921148,12205.691713730361,12327.748630867663,12451.02611717634,12575.536378348106,12701.291742131583,12828.304659552901,13956.58770614843,14096.153583209916,14237.115119042013,{"$f":"BS26","v":14379.486270232434},14523.281132934761,14668.513944264105,14815.199083706748,15963.351074543814,16122.984585289254,16284.214431142145,16447.056575453567,16611.527141208106,16777.642412620182,16945.418836746387,18114.873025113848,18296.021755364989,18478.981972918638,18663.771792647825,18850.409510574307,19038.913605680045,19229.302741736847,20421.595769154213,20625.811726845757,20832.069844114216,21040.390542555357,21250.794447980916,21463.302392460719,21677.935416385328,22894.714770549181,23123.661918254671,23354.898537437221,23588.447522811592,23824.331998039714,24062.575318020103,24303.201071200307,25546.233081912309,25801.695412731431,26059.712366858748,26320.309490527336,26583.512585432614,26849.347711286933,27117.841188399805,28389.019600283802,28672.90979628664,28959.63889424951,29249.235283192003,29541.72763602393,29837.144912384159,30135.516361508006,31436.871525123082,31751.240240374314,32068.752642778061,32389.440169205838,32713.334570897907,33040.467916606874,33370.872595772948,34704.581321730671,35051.627134947979,35402.143406297466,35756.164840360434,36113.726488764049,36474.863753651684,36839.612391188202,38208.008515100075,38590.088600251082,38975.989486253595,39365.749381116126,{"$f":"EE26","v":39759.406874927299},40157.000943676569,40558.570953113333,41964.156662644455,42383.798229270906,42807.636211563622,43235.712573679251,43668.069699416053,44104.750396410214,44545.797900374309,45991.255879378048,46451.16843817183,46915.68012255356,47384.836923779083,47858.685293016882,48337.272145947056,48820.644867406518,50308.851316080581,50811.939829241383,51320.059227533813,51833.259819809136,52351.59241800724,52875.108342187312,53403.859425609175,54937.898019865272,55487.277000063914,56042.14977006457,56602.571267765205,57168.596980442868,57740.282950247296,58317.685779749758,59900.86263754726,60499.871263922723,61104.869976561968,61715.918676327579,62333.077863090861,62956.40864172177,63585.972728138979,65221.832455420372,65874.050779974568,66532.791287774322,67198.119200652058,67870.100392658584,68548.801396585171,69234.28941055102,70926.632304656538,71635.898627703093,72352.257613980124,73075.780190119927,73806.537992021127,74544.603371941339,75290.049405660757,77042.949899717365,77813.379398714533,78591.513192701677,79377.428324628694,80171.202607874977,80972.914633953726,81782.643780293278,83600.470218096205,84436.474920277164,85280.83966947993,86133.648066174734,86994.98454683648,{"$f":"GQ26","v":87864.934392304844},88743.583736227898,90631.01957359018,91537.329769326083,92452.703067019334,93377.230097689535,94311.002398666431,95254.112422653081,96206.653546879621,98168.720082348416,99150.40728317191,100141.91135600362,101143.33046956366,102154.76377425929,103176.31141200187,104208.0745261219,106250.15527138312,107312.65682409696,108385.78339233792,109469.64122626132,110564.33763852392,111669.98101490915,112786.68082505824,114914.54763330883,116063.69310964193,117224.33004073834,118396.57334114573,119580.53907455719,120776.34446530274,121984.10790995577,124203.94898905534,125445.9884789459,126700.44836373534,127967.45284737271,129247.12737584644,130539.59864960489,131844.99463610095,134163.44458246196,135505.07902828659,136860.12981856943,138228.73111675514,139611.01842792268,141007.12861220189,142417.19989832395,144841.37189730717,146289.78561628028,147752.68347244305,149230.21030716749,150722.51241023914,152229.73753434152,153752.03490968497,156289.55525878179,157852.45081136966,159430.97531948332,161025.28507267818,162635.53792340492,164261.89330263896,165904.5122356654,168563.55735802202,170249.1929316023,171951.68486091826,173671.20170952746,175407.9137266227,177161.99286388894,{"$f":"JC26","v":178933.61279252789},181722.94892045311,183540.1784096577,185375.58019375423,187229.33599569177,189101.62935564868,190992.64564920517,192902.57210569727,195831.59782675421,197789.91380502179,199767.81294307197,201765.49107250269,203783.1459832277,205820.97744305996,207879.18721749063,210957.97908966549,213067.5588805622,215198.23446936777,217350.21681406145,219523.71898220206,221718.95617202407,223936.14573374437,227175.50719108176,229447.26226299265,231741.73488562251,234059.15223447874,236399.74375682353,238763.74119439174,241151.37860633573,244562.89239239902,247008.52131632308,249478.60652948625,251973.39259478112,254493.12652072895,257038.05778593622,259608.43836379563,263204.52274743351,265836.56797490793,268494.93365465698,271179.88299120351,273891.68182111561,276630.59863932675,279396.90462572005,283190.87367197714,286022.78240869701,288883.01023278397,291771.84033511177,294689.55873846292,297636.45432584756,300612.81886910606,304618.94705779699,307665.13652837509,310741.78789365879,313849.20577259536,316987.69783032133,320157.57480862457,323359.15055671084,327592.7420622778,330868.66948290076,334177.35617772967,337519.12973950699,340894.32103690202,344303.26424727112,347746.29688974383,{"$f":"LO26","v":352223.75985864113},355745.99745722773,359303.45743179991,362896.49200611794,366525.45692617906,370190.71149544092,373892.61861039535,378631.54479649913,382417.86024446436,386242.03884690889,390104.45923537802,394005.50382773171,397945.55886600912,401925.0144546692,406944.26459921576,411013.70724520815,415123.84431766008,419275.08276083675,423467.83358844504,427702.51192432956,431979.53704357287,437299.33241400844,441672.32573814876,446089.04899553012,450549.93948548549,455055.43888034025,459605.99326914374,464202.0532018352,469844.07373385341,474542.51447119215,479287.93961590395,484080.81901206303,488921.62720218359,493810.84347420553,498748.95190894755,504736.44142803689,509783.80584231747,514881.64390074054,520030.46033974801,525230.76494314545,530483.07259257697,535787.90331850271,542145.78235168755,547567.2401752047,553042.91257695667,558573.3417027262,564159.07511975348,569800.66587095102,575498.67252966051,582253.65925495699,588076.19584750687,593956.95780598186,599896.52738404158,605895.49265788205,611954.44758446084,618073.99206030543,625254.73198090831,631507.27930071775,637822.35209372488,644200.57561466203,650642.58137080865,657149.00718451675,663720.49725636188,671357.70222892531,{"$f":"OA26","v":678071.27925121493},684851.99204372708,691700.51196416421,698617.51708380587,705603.69225464389,712659.72917719034,720786.32646896201,727994.18973365205,735274.13163098856,742626.87294729834,750053.14167677134,757553.67309353896,765129.20982447441,773780.50192271883,781518.3069419465]
[null,null,null,"Free Cash Flow",null,{"$f":"F73-F74","v":-760},{"$f":"G73-G74","v":-517.6},-272.77599999999995,-25.503760000000057,224.24120240000002,476.48361442400005,-268.75154943175971,-21.439064926077663,228.34654442466172,480.63000986890802,735.43630996759748,992.79067306727347,1252.7185797979459,515.24576559592606,770.39822325188561,1028.1022054844038,1288.3832275392479,1551.2670598146397,1816.7797304127866,2084.9475277169149,1355.7970029940843,1619.3549730240256,1885.5485227542649,2154.4040079818069,2425.9480480616248,2700.2075285422416,2977.2096038276641,2256.9816998659389,2529.5515168645989,2804.8470320332435,3082.8955023535736,3363.7244573771086,3647.3617019508802,3933.8353189703876,3223.173672160091,3505.4054088816938,3790.4594629705116,4078.3640576002172,4369.1476981762189,4662.8391751579838,4959.4675669095632,4259.0622425786569,4551.6528650044438,4847.1693936544871,5145.6410875910333,5447.0974984669429,5751.5684734516162,6059.0841581861296,5369.6749997679944,5673.3717497656744,5980.105467263329,6289.9065219359636,6602.8055871553224,6918.8336430268791,7238.0219794571458,6560.4021992517191,6876.0062212442353,7194.76628345668,7516.7139462912473,7841.8810857541557,8170.2998966117011,8502.0028955778143,7837.0229245335922,8165.3931537789267,8497.0470853167208,{"$f":"BS73-BS74","v":8832.0175561698907},9170.3377317315862,9512.0411090489069,9857.1615201393961,9205.7331353407899,9547.790466694194,9893.268371361135,10242.201055074747,10594.623065625492,10950.569296281752,11310.074989244564,10673.175739137012,11029.907496528383,11390.206571493665,11754.108637208603,12121.649723580689,12492.866220816504,12867.794883024664,12246.47283185491,12618.937560173465,12995.126935775195,13375.078205132948,13758.828987184272,14146.41727705612,14537.88144982668,13933.260264324948,14322.592866968203,14715.81879563789,15112.976983594272,15514.106753430206,15919.247820964516,16328.440299174155,15741.724702165899,16149.141949187557,16560.633368679435,16976.239702366231,17396.002099389891,17819.9621203838,18248.161741587639,17680.643359003519,18107.449792593554,18538.524290519483,18973.909533424678,19413.648628758918,19857.785115046514,20306.362966196972,19759.426595858946,20207.020861817535,20659.091070435708,21115.681981140071,21576.838800951457,22042.607188960988,22513.033260850592,21988.163593459103,22458.045229393698,22932.625681687627,23411.951938504506,23896.071457889542,24385.03217246844,24878.882494193123,24377.671319135065,24871.4480323264,25370.162512649658,25873.86413777616,{"$f":"EE73-EE74","v":26382.602779153924},26896.428806945463,27415.393095014922,26939.547025965076,27458.942496224729,27983.531921186972,28513.367240398846,29048.500912802818,29588.985921930849,30134.875781150171,29686.224538961687,30233.086784351304,30785.41765219481,31343.271828716774,31906.704547003945,32475.771592473982,33050.52930839872,32631.034601482701,33207.344947497535,33789.418396972484,34377.312580942227,34971.085706751626,35570.796563819145,36176.50452945735,35788.269574751917,36396.152270499442,37010.113793204422,37630.214931136477,38256.517080447833,38889.082251252308,39527.973073764842,39173.252804502488,39814.98533254752,40463.135185872976,41117.766537731717,41778.944203109029,42446.733645140113,43121.200981591523,42802.412991407429,43480.437121321505,44165.241492534711,44856.893907460064,45555.462846534661,46261.017475000001,46973.627649749993,46693.36392624749,47410.297565509958,48134.400541165058,48865.744546576694,49604.401992042476,50350.446011962893,51103.950472082521,50864.989976803336,51623.639876571382,52389.876275337097,53163.775038090491,53945.412788471396,54734.866916356128,55532.215585519662,55337.537741374879,56140.913118788623,56952.322249976511,57771.8454724763,58599.563927201045,{"$f":"GQ73-GQ74","v":59435.55956647305},60279.915162137782,60132.714313759163,60984.041456896754,61843.881871465754,62712.320690180422,63589.443897082238,64475.338336053086,65370.091719413613,65273.792636607744,66176.530562973829,67088.295868603556,68009.178827289579,68939.270615562491,69878.663321718108,70827.449954935262,70785.724454484618,71743.581699029441,72711.01751601974,73688.127691179936,74675.008968091715,75671.759057772651,76678.476648350377,76695.261414833862,77712.214028982184,78739.336169272021,79776.729530964716,80824.496826274379,81882.741794537142,82951.569212482529,83031.084904607342,84111.395753653414,85202.509711189981,86304.534808301862,87417.58015638488,88541.755957948742,89677.173517528223,89823.945252703503,90972.184705230524,92131.906552282861,93303.2256178057,94486.257873983763,95681.120452723582,96887.931657250767,97106.810973823303,98327.879083561507,99561.157874397177,100806.76945314114,102064.83714767254,103335.48551914928,104618.84037434077,104915.02877808418,106214.17906586497,107526.32085652364,108851.58406508883,110190.0999057398,111542.00090479723,112907.42091384513,113286.49512298364,114669.36007421341,116066.05367495562,117476.71421170514,118901.48135382222,120340.49616736043,{"$f":"JC73-JC74","v":121793.90112903394},122261.84014032435,123734.45854172754,125221.80312714487,126724.02115841635,128241.26137000052,129773.67398370054,131321.41072353753,131884.62483077298,133453.47107908066,135038.00578987147,136638.3858477702,138254.7697062479,139887.31740331039,141536.1905773434,142201.55248311683,143873.56800794794,145562.30368802743,147267.92672490765,148990.60599215672,150730.51205207827,152487.81717259903,153262.69534432504,155045.32229776823,156845.77552074596,158664.23327595345,160500.87560871302,162355.88436480018,164229.44320844806,165121.73764053261,167022.95501693786,168943.18456710735,170882.61641277844,172841.44257690615,174819.85700267524,176818.05557270197,177836.23612842907,179864.59848971327,181913.24447461043,183982.37691935658,186072.20068855007,188182.92269543564,190314.75192239002,191467.89944161399,193632.57843603007,195818.90422039037,198027.09326259425,200257.36419522011,202509.93783717236,204785.03721554409,206082.88758769963,208393.71646357648,210727.65362821223,213084.93016449444,215465.77946613944,217870.43726080074,220299.14163340878,221752.13304974308,224219.65438024024,226711.85092404275,229228.96943328308,231771.25912761595,234338.97171889211,236932.36143608106,{"$f":"LO73-LO74","v":238551.68505044194},241187.20190094627,243849.07391995582,246537.56465915532,249252.94030574692,251995.46970880427,254765.42440589226,256563.07864995144,259378.70943645062,262222.4965308152,265094.72149612341,267995.66871108476,270925.62539819547,273884.88165217743,275873.73046869942,278882.46777338622,281921.29245112033,284990.50537563144,288090.41042938788,291221.31453368173,294383.52767901856,296577.36295580887,299793.1365853668,303041.06795122055,306321.47863073269,309634.69341704011,312981.04035121039,316360.85075472243,318774.45926226978,322212.20385489217,325684.32589344116,329191.16915237549,332733.08084389928,336310.41165233817,339923.51576886163,342572.75092655036,346248.47843581572,349960.96322017408,353710.57285237574,357497.67858089949,361322.65536670841,365185.88192037551,368087.74073957943,372018.61814697494,375988.80432844465,379998.69237172918,384048.67929544649,388139.16608840111,392270.55774928501,395443.26332677784,399647.69596004533,403894.17291964579,408183.11464884249,412514.94579533092,416890.09525328421,421308.99620581698,424772.08616787533,429269.80702955381,433812.50509984943,438400.63015084795,443034.63645235635,447714.98281687975,452442.13264504867,456216.55397149932,{"$f":"OA73-OA74","v":461028.71951121383},465889.00670632604,470797.89677338954,475755.87574112357,480763.434498535,485821.06884352036,489929.27953195572,495078.57232727495,500279.35805054777,505532.15163105342,510837.47314736398,516195.84787883773,521607.80635762599,526073.8844212027,531584.62326541427]
[]
[null,null,null,"Period",{"$f":"E68","v":30},{"$f":"F2>=$E$77","v":false},{"$f":"G2>=$E$77","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BS2>=$E$77","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EE2>=$E$77","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GQ2>=$E$77","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JC2>=$E$77","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LO2>=$E$77","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"OA2>=$E$77","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,"Applied Cash Flow",null,{"$f":"IF(F77,F75)","v":false},{"$f":"IF(G77,G75)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,2804.8470320332435,3082.8955023535736,3363.7244573771086,3647.3617019508802,3933.8353189703876,3223.173672160091,3505.4054088816938,3790.4594629705116,4078.3640576002172,4369.1476981762189,4662.8391751579838,4959.4675669095632,4259.0622425786569,4551.6528650044438,4847.1693936544871,5145.6410875910333,5447.0974984669429,5751.5684734516162,6059.0841581861296,5369.6749997679944,5673.3717497656744,5980.105467263329,6289.9065219359636,6602.8055871553224,6918.8336430268791,7238.0219794571458,6560.4021992517191,6876.0062212442353,7194.76628345668,7516.7139462912473,7841.8810857541557,8170.2998966117011,8502.0028955778143,7837.0229245335922,8165.3931537789267,8497.0470853167208,{"$f":"IF(BS77,BS75)","v":8832.0175561698907},9170.3377317315862,9512.0411090489069,9857.1615201393961,9205.7331353407899,9547.790466694194,9893.268371361135,10242.201055074747,10594.623065625492,10950.569296281752,11310.074989244564,10673.175739137012,11029.907496528383,11390.206571493665,11754.108637208603,12121.649723580689,12492.866220816504,12867.794883024664,12246.47283185491,12618.937560173465,12995.126935775195,13375.078205132948,13758.828987184272,14146.41727705612,14537.88144982668,13933.260264324948,14322.592866968203,14715.81879563789,15112.976983594272,15514.106753430206,15919.247820964516,16328.440299174155,15741.724702165899,16149.141949187557,16560.633368679435,16976.239702366231,17396.002099389891,17819.9621203838,18248.161741587639,17680.643359003519,18107.449792593554,18538.524290519483,18973.909533424678,19413.648628758918,19857.785115046514,20306.362966196972,19759.426595858946,20207.020861817535,20659.091070435708,21115.681981140071,21576.838800951457,22042.607188960988,22513.033260850592,21988.163593459103,22458.045229393698,22932.625681687627,23411.951938504506,23896.071457889542,24385.03217246844,24878.882494193123,24377.671319135065,24871.4480323264,25370.162512649658,25873.86413777616,{"$f":"IF(EE77,EE75)","v":26382.602779153924},26896.428806945463,27415.393095014922,26939.547025965076,27458.942496224729,27983.531921186972,28513.367240398846,29048.500912802818,29588.985921930849,30134.875781150171,29686.224538961687,30233.086784351304,30785.41765219481,31343.271828716774,31906.704547003945,32475.771592473982,33050.52930839872,32631.034601482701,33207.344947497535,33789.418396972484,34377.312580942227,34971.085706751626,35570.796563819145,36176.50452945735,35788.269574751917,36396.152270499442,37010.113793204422,37630.214931136477,38256.517080447833,38889.082251252308,39527.973073764842,39173.252804502488,39814.98533254752,40463.135185872976,41117.766537731717,41778.944203109029,42446.733645140113,43121.200981591523,42802.412991407429,43480.437121321505,44165.241492534711,44856.893907460064,45555.462846534661,46261.017475000001,46973.627649749993,46693.36392624749,47410.297565509958,48134.400541165058,48865.744546576694,49604.401992042476,50350.446011962893,51103.950472082521,50864.989976803336,51623.639876571382,52389.876275337097,53163.775038090491,53945.412788471396,54734.866916356128,55532.215585519662,55337.537741374879,56140.913118788623,56952.322249976511,57771.8454724763,58599.563927201045,{"$f":"IF(GQ77,GQ75)","v":59435.55956647305},60279.915162137782,60132.714313759163,60984.041456896754,61843.881871465754,62712.320690180422,63589.443897082238,64475.338336053086,65370.091719413613,65273.792636607744,66176.530562973829,67088.295868603556,68009.178827289579,68939.270615562491,69878.663321718108,70827.449954935262,70785.724454484618,71743.581699029441,72711.01751601974,73688.127691179936,74675.008968091715,75671.759057772651,76678.476648350377,76695.261414833862,77712.214028982184,78739.336169272021,79776.729530964716,80824.496826274379,81882.741794537142,82951.569212482529,83031.084904607342,84111.395753653414,85202.509711189981,86304.534808301862,87417.58015638488,88541.755957948742,89677.173517528223,89823.945252703503,90972.184705230524,92131.906552282861,93303.2256178057,94486.257873983763,95681.120452723582,96887.931657250767,97106.810973823303,98327.879083561507,99561.157874397177,100806.76945314114,102064.83714767254,103335.48551914928,104618.84037434077,104915.02877808418,106214.17906586497,107526.32085652364,108851.58406508883,110190.0999057398,111542.00090479723,112907.42091384513,113286.49512298364,114669.36007421341,116066.05367495562,117476.71421170514,118901.48135382222,120340.49616736043,{"$f":"IF(JC77,JC75)","v":121793.90112903394},122261.84014032435,123734.45854172754,125221.80312714487,126724.02115841635,128241.26137000052,129773.67398370054,131321.41072353753,131884.62483077298,133453.47107908066,135038.00578987147,136638.3858477702,138254.7697062479,139887.31740331039,141536.1905773434,142201.55248311683,143873.56800794794,145562.30368802743,147267.92672490765,148990.60599215672,150730.51205207827,152487.81717259903,153262.69534432504,155045.32229776823,156845.77552074596,158664.23327595345,160500.87560871302,162355.88436480018,164229.44320844806,165121.73764053261,167022.95501693786,168943.18456710735,170882.61641277844,172841.44257690615,174819.85700267524,176818.05557270197,177836.23612842907,179864.59848971327,181913.24447461043,183982.37691935658,186072.20068855007,188182.92269543564,190314.75192239002,191467.89944161399,193632.57843603007,195818.90422039037,198027.09326259425,200257.36419522011,202509.93783717236,204785.03721554409,206082.88758769963,208393.71646357648,210727.65362821223,213084.93016449444,215465.77946613944,217870.43726080074,220299.14163340878,221752.13304974308,224219.65438024024,226711.85092404275,229228.96943328308,231771.25912761595,234338.97171889211,236932.36143608106,{"$f":"IF(LO77,LO75)","v":238551.68505044194},241187.20190094627,243849.07391995582,246537.56465915532,249252.94030574692,251995.46970880427,254765.42440589226,256563.07864995144,259378.70943645062,262222.4965308152,265094.72149612341,267995.66871108476,270925.62539819547,273884.88165217743,275873.73046869942,278882.46777338622,281921.29245112033,284990.50537563144,288090.41042938788,291221.31453368173,294383.52767901856,296577.36295580887,299793.1365853668,303041.06795122055,306321.47863073269,309634.69341704011,312981.04035121039,316360.85075472243,318774.45926226978,322212.20385489217,325684.32589344116,329191.16915237549,332733.08084389928,336310.41165233817,339923.51576886163,342572.75092655036,346248.47843581572,349960.96322017408,353710.57285237574,357497.67858089949,361322.65536670841,365185.88192037551,368087.74073957943,372018.61814697494,375988.80432844465,379998.69237172918,384048.67929544649,388139.16608840111,392270.55774928501,395443.26332677784,399647.69596004533,403894.17291964579,408183.11464884249,412514.94579533092,416890.09525328421,421308.99620581698,424772.08616787533,429269.80702955381,433812.50509984943,438400.63015084795,443034.63645235635,447714.98281687975,452442.13264504867,456216.55397149932,{"$f":"IF(OA77,OA75)","v":461028.71951121383},465889.00670632604,470797.89677338954,475755.87574112357,480763.434498535,485821.06884352036,489929.27953195572,495078.57232727495,500279.35805054777,505532.15163105342,510837.47314736398,516195.84787883773,521607.80635762599,526073.8844212027,531584.62326541427]
[null,null,null,"Theoretical Value",{"$f":"E70","v":0.06},{"$f":"NPV(E79,78:78)","v":94810.234135928753}]
[]
[null,null,null,"SL Depreciation",null,{"$f":"F37","v":142.85714721679688},{"$f":"G37","v":287.14285714285717},432.87142857142857,580.05728571428574,728.71500142857144,878.85929429999999,1030.5050301001427,1183.6672232582871,1338.3610383480129,1494.6017915886357,1652.4049523616652,1811.7861447424245,1972.7611490469917,2135.3459033946046,2299.5565052856937,2465.4092131956932,2632.9204481847928,2802.1067955237836,2972.9850063361641,3145.5719992566692,3319.8848621063785,3495.9408535845855,3673.7574049775735,3853.3521218844921,4034.74278596048,4217.9473566772276,4402.9839731011425,4589.8709556892964,4778.6268081033322,4969.2702190415075,5161.8200640890645,5356.2954075870975,5552.7155045201116,5751.0998024224546,5951.4679433038227,6153.8397655940043,6358.235306107088,6564.6748020253017,6773.1786929026985,6983.767622688868,7196.4624417729001,7411.2842090477716,7628.2541939953926,7847.3938787924881,8068.7249604375565,8292.2693528990749,8518.0491892852096,8746.0868240352047,8976.4048351327019,9209.026026341171,9443.9734294617247,9681.2703066134854,9920.940152536763,10163.006696919274,10407.493906745611,10654.425988670209,10903.827391414055,11155.722808185339,11410.137179124335,11667.095693772721,11926.623793567591,12188.747174360409,12453.491788961155,12720.88384970791,12990.949831062133,{"$f":"BS37","v":13263.7164722299},13539.21077980934,13817.460030464577,14098.491773626369,14382.333834219773,14669.014315419114,14958.561601430445,15251.004360301895,15546.371546762055,15844.69240508682,16145.996471994829,16450.313579571921,16757.673858224785,17068.107739664174,17381.645959917958,17698.319562374283,18018.159900855171,18341.198642720865,18667.467772005213,18996.999592582411,19329.826731365378,19665.982141536173,20005.499105808678,20348.411239723908,20694.752494978289,21044.557162785215,21397.859877270213,21754.695618900063,22115.099717946207,22479.10785798281,22846.756079419782,23218.08078307112,23593.118733758976,23971.907063953706,24354.483277450392,24740.885253082037,25131.151248470003,25525.319903811847,25923.43024570711,26325.521691021328,26731.634050788682,27141.807534153711,27556.082752352388,27974.500722733057,28397.102872817526,28823.931044402845,29255.027497704017,29690.434915538201,30130.196407550724,30574.355514483377,31022.956212485351,31476.042917467352,31933.660489499165,32395.8542372513,32862.669922480956,33334.153764562907,33810.352445065677,34291.313112373478,34777.083386354359,35267.711363075046,35763.245619562935,36263.7352186157,36769.229713658999,37279.779153652737,{"$f":"EE37","v":37795.434088046415},38316.24557178402,38842.265170359002,39373.544964919733,39910.137557426075,40452.09607585748,40999.474179473196,41552.326064125067,42110.706467623466,42674.670675156849,43244.274524765562,43819.574412870359,44400.627299856213,44987.490715711916,45580.22276572619,46178.882136240594,46783.528100460135,47394.220524321878,48011.019872422235,48633.987214003595,49263.184229000777,49898.673214147922,50540.517089146546,51188.779402895154,51843.524339781252,52504.816726036202,53172.722036153711,53847.306399372392,54528.636606223256,55216.780115142632,55911.8050591512,56613.780252599856,57322.775197982999,58038.860092819967,58762.105836605311,59492.584037828507,60230.367021063932,60975.527834131717,61728.140255330174,62488.278800740612,63256.01873160516,64031.436061778353,64814.607565253282,65605.610783762953,66404.524034457718,67211.426417659444,68026.397824693166,68849.518945797245,69680.871278112361,70520.537133750637,71368.599647945273,72225.142787281875,73090.251358011825,73964.01101444909,74846.508267450728,75737.830492982393,76638.06594076936,77547.303743034208,78465.633923321686,79393.147405412048,80329.936022323309,81276.092525403685,82231.710593514872,83196.884842307161,{"$f":"GQ37","v":84171.710833587364},85156.285084780393,86150.705078485335,87155.069272127337,88169.477107705767,89194.029021639974,90228.826454713519,91273.971862117804,92329.568723596138,93395.721553689233,94472.535912083273,95560.118414061246,96658.576741058991,97768.019651326729,98888.556990697136,100020.29970346123,101163.359843353,102317.85058464366,103483.88623334724,104661.58223853786,105851.05520378037,107052.42289867532,108265.80427051921,109491.31945608153,110729.08979349949,111979.23783429163,113241.88735549168,114517.16337190375,115805.19214847994,117106.10121282189,118420.01936780724,119747.07670434247,121087.40461424305,122441.13580324261,123808.40430413219,125189.34549003064,126584.0960877881,127992.79419152312,129415.5792762955,130852.5922119156,132303.9752768919,133769.87217251796,135250.42803710027,136745.78946032841,138256.10449778885,139781.52268562387,141322.19505533727,142878.27414874779,144449.91403309238,146037.27031628045,147640.50016230042,149259.76230678055,150895.21707270551,152547.02638628968,154215.35379300971,155900.36447379697,157602.2252613921,159321.10465686317,161057.17284628894,162810.60171760898,164581.56487764223,166370.23766927578,168176.79718882567,170001.42230357107,{"$f":"JC37","v":171844.29366946389},173705.59374901568,175585.506829363,177484.21904051377,179401.91837377608,181338.79470037096,183295.03979023182,185270.84733099132,187266.41294715839,189281.9342194871,191317.61070453911,193373.64395444165,195450.2375368432,197547.59705506876,199665.9301684766,201805.44661301846,203966.3582220058,206148.87894708297,208353.2248794109,210579.61427106216,212828.2675566299,215099.40737505336,217393.25859166103,219710.04832043478,222050.00594649627,224413.3631488184,226800.35392316376,229211.21460525252,231646.18389416215,234105.50287596093,236589.41504757767,239098.16634091063,241632.00514717688,244191.18234150577,246775.95130777798,249386.56796371291,252023.29078620719,254686.3808369264,257376.1017881528,260092.71994889149,262836.50429123751,265607.72647700709,268406.6608846343,271233.58463633776,274088.77762555832,276972.52254467102,279885.10491297487,282826.81310496171,285797.93837886851,288798.77490551438,291829.61979742663,294890.77313825802,297982.53801249771,301105.22053547989,304259.12988369184,307444.57832538587,310661.8812514969,313911.35720686906,317193.32792179484,320508.11834386998,323856.05667016574,327237.47437972453,330652.70626637898,334102.09047189995,{"$f":"LO37","v":337585.96851947607},341104.68534752802,344658.5893438604,348248.03238015616,351873.36984681484,355534.96068814013,359233.16743787861,362968.3562551146,366740.89696052286,370551.16307298519,374399.53184657224,378286.38430789515,382212.10529383121,386177.08348962665,390181.71146738011,394226.38572491106,398311.50672501739,402437.4789351247,406604.71086733311,410813.61511886358,415064.60841290938,419358.11163989559,423694.54989915172,428074.35254100041,432497.95320926752,436965.78988421737,441478.30492591666,446035.94511803292,450639.1617120704,455288.41047204816,459984.15171962575,464726.85037967918,469516.97602633305,474355.00292945356,479241.41010160523,484176.68134547846,489161.30530179042,494195.77549766551,499280.59039549931,504416.25344231137,509603.27311959164,514842.16299364471,520133.44176643825,525477.6333269598,530875.2668030865,536326.87661397445,541833.00252297136,547394.18969105836,553010.98873082607,558683.95576099132,564413.65246145835,570200.64612893004,576045.50973307656,581948.82197326457,587911.16733585426,593933.1361520699,600015.32465644774,606158.33504586946,612362.77553918527,618629.26043743431,624958.4101846657,631350.85142936942,637807.21708652028,644328.14640024269,{"$f":"OA37","v":650914.28500710218},657566.2850000303,664284.80499288789,671070.51018567395,677924.07243038795,684846.17029754899,691837.48914338159,698898.72117767262,706030.56553230644,713233.72833048669,720508.92275664874,727856.86912707239,735278.29496120021,742773.9350536695,750344.53154706326]
[null,null,null,"Economic Depreciation",null,{"$f":"F46","v":86.73291015625},{"$f":"G46","v":188.4937744140625},307.74484252929688,447.3504638671875,610.6427001953125,801.4976806640625,1024.424560546875,1121.4017333984375,1233.50927734375,1363.21044921875,1513.3709716796875,1687.3231201171875,1888.945068359375,2122.74658203125,2230.706787109375,2353.907470703125,2494.812744140625,2656.2890625,2841.670654296875,3054.8359375,3300.296142578125,3420.032470703125,3555.125732421875,3708.04345703125,3881.65185546875,4079.286865234375,4304.82861328125,4562.78857421875,4695.1494140625,4842.99462890625,5008.79052734375,5195.40673828125,5406.1796875,5644.98974609375,5916.35107421875,6062.248046875,6223.76416015625,6403.36865234375,6603.9296875,6828.78759765625,7081.82421875,7367.5546875,7527.962890625,7704.13671875,7898.54345703125,8114.0576171875,8354.0166015625,8622.3046875,8923.4404296875,9099.408203125,9291.2958984375,9501.57421875,9733.1181640625,9989.2685546875,10273.9091796875,10591.560546875,10784.2080078125,10992.943359375,11220.240234375,11468.970703125,11742.4794921875,12044.65234375,12380.01171875,12590.54296875,12817.34375,{"$f":"BS46","v":13062.8818359375},13330.0390625,13622.158203125,13943.1298828125,14297.470703125,14527.1796875,14773.3447265625,15038.4443359375,15325.3564453125,15637.427734375,15978.552734375,16353.25,16603.515625,16870.4453125,17156.513671875,17464.607421875,17798.072265625,18160.802734375,18557.322265625,18829.62890625,19118.818359375,19427.373046875,19758.173828125,20114.57421875,20500.46875,20920.3828125,21216.322265625,21529.37890625,21862.0390625,22217.1875,22598.177734375,23008.908203125,23453.908203125,23775.181640625,24113.826171875,24472.330078125,24853.58203125,25260.9375,25698.296875,26170.19140625,26518.626953125,26884.705078125,27270.919921875,27680.154296875,28115.775390625,28581.68359375,29082.41015625,29459.96875,29855.4609375,30271.380859375,30710.62109375,31176.544921875,31673.0625,32204.705078125,32613.486328125,33040.515625,33488.28515625,33959.6953125,34458.11328125,34987.44140625,35552.2265625,35994.484375,36455.3203125,36937.23828125,{"$f":"EE46","v":37443.140625},37976.390625,38540.90234375,39141.22265625,39619.37109375,40116.45703125,40634.98828125,41177.87109375,41748.4609375,42350.69140625,42989.11328125,43505.7421875,44041.6875,44599.46875,45181.99609375,45792.6328125,46435.3125,47114.57421875,47672.45703125,48250.07421875,48849.9375,49474.96875,50128.53515625,50814.56640625,51537.62890625,52139.73046875,52762.02734375,53407.01171875,54077.609375,54777.203125,55509.7265625,56279.734375,56929.265625,57599.44921875,58292.81640625,59012.26953125,59761.2109375,60543.5703125,61363.91796875,62064.2890625,62785.828125,63531.05078125,64302.89453125,65104.73828125,65940.5390625,66814.859375,67569.734375,68346.328125,69147.1484375,69975.15625,70833.71875,71726.8046875,72658.984375,73472.3125,74307.9296875,75168.375,76056.5859375,76975.96875,77930.4765625,78924.6953125,79800.6796875,80699.578125,81623.9375,82576.7109375,{"$f":"GQ46","v":83561.2890625},84581.65625,85642.3828125,86585.546875,87552.2890625,88545.1796875,89567.1484375,90621.640625,91712.6015625,92844.640625,93859.8359375,94899.3125,95965.671875,97061.859375,98191.3046875,99357.96875,100566.4453125,101658.8515625,102776.3359375,103921.46875,105097.203125,106307,107554.8125,108845.28125,110020.4609375,111221.5546875,112451.140625,113712.1875,115008.125,116342.953125,117721.296875,118985.2421875,120275.9921875,121596.109375,122948.6015625,124336.90625,125765.0234375,127237.5859375,128596.6875,129983.5546875,131400.75,132851.296875,134338.609375,135866.765625,137440.34375,138901.46875,140391.375,141912.65625,143468.3125,145061.828125,146697.171875,148379.0625,149949.59375,151549.984375,153182.84375,154851.203125,156558.53125,158308.859375,160106.859375,161794.65625,163513.5,165266.015625,167055.203125,168884.5625,{"$f":"JC46","v":170758.1875},172680.671875,174494.1875,176340.03125,178220.796875,180139.53125,182099.75,184105.484375,186161.453125,188109.8125,190091.796875,192110.078125,194167.71875,196268.203125,198415.65625,200614.703125,202707.59375,204835.578125,207001.28125,209207.84375,211458.734375,213758.078125,216110.5625,218358.375,220642.859375,222966.671875,225332.859375,227745,230207.203125,232724.1875,235138.15625,237590.421875,240083.703125,242621.078125,245206.09375,247842.90625,250536.25,253128.34375,255760.53125,258435.484375,261156.359375,263926.75,266750.78125,269633.1875,272416.25,275241.3125,278111.09375,281028.75,283997.84375,287022.59375,290107.71875,293095.53125,296127.375,299206,302334.59375,305516.75,308756.65625,312059.15625,315266.46875,318520.03125,321822.59375,325177.375,328587.9375,332058.59375,{"$f":"LO46","v":335594.0625},339036.75,342528,346070.65625,349667.90625,353323.34375,357041.375,360826.6875,364521.6875,368267.8125,372067.875,375925.03125,379843.15625,383826.3125,387879.46875,391845.03125,395864.34375,399940.34375,404076.28125,408275.875,412543.375,416883.71875,421139.28125,425451.625,429823.4375,434258.21875,438759.625,443331.96875,447980.21875,452546.75,457173.0625,461862.1875,466617.34375,471442.34375,476341.5,481319.8125,486219.75,491182.875,496212.0625,501310.6875,506482.625,511732.21875,517064.4375,522321.78125,527645.9375,533039.75,538506.6875,544050.5625,549675.8125,555387.5,561028.0625,566739.25,572524.0625,578385.8125,584328.4375,590356.5,596475.0625,602526.5,608652.625,614856.5,621141.5625,627511.875,633971.75,640526.375,{"$f":"OA46","v":647018.3125},653589.375,660242.625,666981.5625,673810.25,680733.125,687755.375,694719.625,701767.75,708902.75,716128.375,723448.5,730867.625,738391.1875,745861.9375]
[]
[null,"Free Cash Flow in Holding Period"]
[null,null,"Exit Period",null,{"$f":"E69","v":47},{"$f":"F2=$E$85","v":false},{"$f":"G2=$E$85","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BS2=$E$85","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EE2=$E$85","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GQ2=$E$85","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JC2=$E$85","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LO2=$E$85","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OA2=$E$85","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Holding Period",null,{"$f":"E68","v":30},{"$f":"AND(F2>=$E$86,F2<=$E$85)","v":false},{"$f":"AND(G2>=$E$86,G2<=$E$85)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BS2>=$E$86,BS2<=$E$85)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EE2>=$E$86,EE2<=$E$85)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GQ2>=$E$86,GQ2<=$E$85)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JC2>=$E$86,JC2<=$E$85)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LO2>=$E$86,LO2<=$E$85)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OA2>=$E$86,OA2<=$E$85)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Free Cash Flow Explicit",null,null,{"$f":"IF(F86,F78)","v":false},{"$f":"IF(G86,G78)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,2804.8470320332435,3082.8955023535736,3363.7244573771086,3647.3617019508802,3933.8353189703876,3223.173672160091,3505.4054088816938,3790.4594629705116,4078.3640576002172,4369.1476981762189,4662.8391751579838,4959.4675669095632,4259.0622425786569,4551.6528650044438,4847.1693936544871,5145.6410875910333,5447.0974984669429,5751.5684734516162,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BS86,BS78)","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,{"$f":"IF(EE86,EE78)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GQ86,GQ78)","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,{"$f":"IF(JC86,JC78)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LO86,LO78)","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,{"$f":"IF(OA86,OA78)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"EBITDA",null,null,{"$f":"IF(F86,F73*F85)","v":false},{"$f":"IF(G86,G73*G85)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14906.586081249117,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BS86,BS73*BS85)","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,{"$f":"IF(EE86,EE73*EE85)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GQ86,GQ73*GQ85)","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,{"$f":"IF(JC86,JC73*JC85)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LO86,LO73*LO85)","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,{"$f":"IF(OA86,OA73*OA85)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Less: Depreciation",null,null,{"$f":"IF(F86,F85*F81)","v":false},{"$f":"IF(G86,G85*G81)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8518.0491892852096,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BS86,BS85*BS81)","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,{"$f":"IF(EE86,EE85*EE81)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GQ86,GQ85*GQ81)","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,{"$f":"IF(JC86,JC85*JC81)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LO86,LO85*LO81)","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,{"$f":"IF(OA86,OA85*OA81)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Terminal Cash Flow",null,null,{"$f":"IF(F86,F90-F91)","v":false},{"$f":"IF(G86,G90-G91)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6388.5368919639077,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BS86,BS90-BS91)","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,{"$f":"IF(EE86,EE90-EE91)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GQ86,GQ90-GQ91)","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,{"$f":"IF(JC86,JC90-JC91)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LO86,LO90-LO91)","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,{"$f":"IF(OA86,OA90-OA91)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Terminal Value",null,{"$f":"(1+E20)/(E70-E20)","v":20.200000000000003},{"$f":"IF(F86,$E$94*F92)","v":false},{"$f":"IF(G86,$E$94*G92)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,129048.44521767096,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BS86,$E$94*BS92)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EE86,$E$94*EE92)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GQ86,$E$94*GQ92)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JC86,$E$94*JC92)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LO86,$E$94*LO92)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OA86,$E$94*OA92)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Total Cash Flow",null,null,{"$f":"IF(F86,F94+F88)","v":false},{"$f":"IF(G86,G94+G88)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,2804.8470320332435,3082.8955023535736,3363.7244573771086,3647.3617019508802,3933.8353189703876,3223.173672160091,3505.4054088816938,3790.4594629705116,4078.3640576002172,4369.1476981762189,4662.8391751579838,4959.4675669095632,4259.0622425786569,4551.6528650044438,4847.1693936544871,5145.6410875910333,5447.0974984669429,134800.01369112259,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BS86,BS94+BS88)","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,{"$f":"IF(EE86,EE94+EE88)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GQ86,GQ94+GQ88)","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,{"$f":"IF(JC86,JC94+JC88)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LO86,LO94+LO88)","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,{"$f":"IF(OA86,OA94+OA88)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"NPV using DCF",null,{"$f":"E79","v":0.06},{"$f":"NPV(E96,95:95)","v":88106.478559594863}]
[]
[null,null,"Value Formula (1-g/ROIC)/(WACC-g)",null,null,{"$f":"F2=$E$86","v":false},{"$f":"G2=$E$86","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BS2=$E$86","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EE2=$E$86","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GQ2=$E$86","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JC2=$E$86","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LO2=$E$86","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OA2=$E$86","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"EBIT - SL",null,{"$f":"F38","v":107.14285278320313},{"$f":"G38","v":215.35714285714283},324.65357142857141,435.04296428571422,546.53625107142852,659.14447072499991,772.87877257510718,887.75041744371515,1003.7707787610095,1120.9513436914769,1239.303714271249,1358.8396085568186,1479.5708617852438,1601.5094275459533,1724.66737896427,1849.0569098967699,1974.6903361385948,2101.5800966428374,2229.7387547521234,2359.1789994425017,2489.9136465797842,2621.9556401884388,2755.3180537331805,2890.0140914133694,3026.0570894703601,3163.4605175079205,3302.2379798258571,3442.403216766972,3583.9701060774987,3726.9526642811306,3871.3650480667984,4017.2215556903238,4164.536628390083,4313.3248518168411,4463.6009574778664,4615.3798241955028,4768.6764795803156,4923.5061015189767,5079.8840196770234,5237.8257170166517,5397.3468313296753,5558.4631567858287,5721.1906454965438,5885.5454090943667,6051.5437203281681,6219.2020146743071,6388.5368919639077,6559.5651180264031,6732.3036263495251,6906.7695197558787,7082.980072096294,7260.9527299601141,7440.7051144025736,7622.2550226894564,7805.6204300592071,7990.8194915026579,8177.8705435605407,8366.7921061390043,8557.6028843432523,8750.3217703295413,8944.9678451756936,9141.5603807703064,9340.1188417208668,9540.6628872809324,9743.2123732966011,{"$f":"BS38","v":9947.7873541724239},10154.408084857007,10363.095022848434,10573.868830219775,10786.750375664831,11001.760736564334,11218.921201072835,11438.25327022642,11659.778660071543,11883.519303815114,12109.497353996121,12337.735184678939,12568.255393668587,12801.08080474813,13036.23446993847,13273.739671780713,13513.619925641378,13755.898982040646,14000.60082900391,14247.74969443681,14497.370048524033,14749.486606152132,15004.124329356509,15261.308429792931,15521.064371233719,15783.417872088914,16048.394907952661,16316.021714175047,16586.324788459657,16859.330893487109,17135.067059564837,17413.560587303342,17694.839050319231,17978.930297965282,18265.862458087791,18555.663939811529,18848.363436352502,19143.989927858885,19442.572684280334,19744.141268265994,20048.725538091512,20356.355650615282,20667.062064264293,20980.875542049791,21297.827154613147,21617.948283302132,21941.270623278011,22267.826186653649,22597.647305663046,22930.766635862532,23267.217159364012,23607.032188100511,23950.245367124375,24296.890677938474,24647.002441860721,25000.615323422186,25357.764333799263,25718.484834280112,26082.812539765764,26450.783522306279,26822.434214672205,27197.801413961781,27576.922285244254,27959.834365239549,{"$f":"EE38","v":28346.575566034808},28737.184178838012,29131.698877769253,29530.158723689798,29932.60316806956,30339.072056893114,30749.605634604901,31164.244548093804,31583.029850717598,32006.003006367631,32433.205893574173,32864.680809652775,33300.470474892158,33740.618036783941,34185.167074294637,34634.161602180444,35087.646075345103,35545.665393241405,36008.264904316682,36475.490410502702,36947.388171750586,37424.004910610944,37905.387816859911,38391.584552171371,38882.643254835937,39378.612544527154,39879.541527115281,40385.47979952929,40896.477454667445,41412.585086356972,41933.8537943634,42460.335189449892,42992.081398487244,43529.145069614977,44071.579377453985,44619.438028371384,45172.775265797951,45731.645875598784,46296.105191497627,46866.209100555461,47442.014048703873,48023.577046333769,48610.955673939963,49204.208087822219,49803.393025843296,50408.569813244583,51019.798368519885,51637.139209347937,52260.65345858426,52890.402850312967,53526.449735958959,54168.857090461403,54817.688518508876,55473.008260836825,56134.881200588046,56803.372869736791,57478.549455577013,58160.477807275645,58849.225442491253,59544.860554059036,60247.452016742478,60957.069394052756,61673.782945136161,62397.663631730364,{"$f":"GQ38","v":63128.78312519053},63867.213813585287,64613.028808864008,65366.301954095499,66127.107830779321,66895.521766229984,67671.61984103515,68455.478896588364,69247.176542697096,70046.791165266928,70854.401934062465,71670.088810545931,72493.93255579425,73326.014738495054,74166.417743022845,75015.224777595926,75872.519882514738,76738.387938482745,77612.914675010426,78496.186678903396,79388.291402835268,80289.317174006486,81199.353202889411,82118.48959206116,83046.817345124626,83984.428375718722,84931.41551661877,85887.872528927823,86853.894111359943,87829.575909616411,88815.01452585544,89810.307528256846,90815.553460682277,91830.851852431966,92856.303228099132,93892.00911752299,94938.072065841072,95994.595643642344,97061.684457221621,98139.444158936691,99227.981457668939,100327.40412938848,101437.82102782521,102559.34209524631,103692.07837334162,104836.14201421791,105991.64629150296,107158.70561156084,108337.4355248193,109527.95273721035,110730.37512172532,111944.82173008542,113171.41280452913,114410.26978971728,115661.5153447573,116925.27335534774,118201.66894604408,119490.82849264736,120792.87963471672,122107.95128820674,123436.17365823165,124777.67825195682,126132.59789161925,127501.06672767829,{"$f":"JC38","v":128883.22025209793},130279.19531176178,131689.13012202224,133113.16428038533,134551.43878033204,136004.09602527824,137471.27984267389,138953.13549824347,140449.80971036881,141961.45066461535,143488.20802840433,145030.23296583124,146587.6781526324,148160.69779130159,149749.44762635743,151354.08495976386,152974.76866650433,154611.65921031224,156264.9186595582,157934.71070329662,159621.20066747244,161324.55553129004,163044.94394374578,164782.5362403261,166537.5044598722,168310.02236161378,170100.26544237279,171908.4109539394,173734.63792062164,175579.1271569707,177442.06128568327,179323.62475568298,181224.00386038268,183143.38675612933,185081.96348083348,187039.92597278469,189017.46808965539,191014.7856276948,193032.07634111462,195069.5399616686,197127.37821842817,199205.7948577553,201304.99566347577,203425.18847725337,205566.58321916877,207729.39190850331,209913.82868473115,212120.10982872132,214348.45378415141,216599.08117913577,218872.21484807,221168.07985369355,223486.90350937331,225828.91540160991,228194.34741276893,230583.43374403944,232996.41093862272,235433.51790515182,237894.99594134616,240381.08875790244,242892.04250262433,245428.10578479344,247989.52969978424,250576.56785392493,{"$f":"LO38","v":253189.47638960701},255828.51401064597,258493.94200789533,261186.02428511711,263905.02738511114,266651.22051610507,269424.875578409,272226.26719133597,275055.67272039212,277913.37230473891,280799.64888492919,283714.78823092132,286659.07897037338,289632.81261721998,292636.28360053507,295669.78929368331,298733.63004376303,301828.1092013435,304953.5331504998,308110.2113391477,311298.45630968205,314518.58372992172,317770.91242436384,321055.76440575026,324373.46490695066,327724.34241316299,331108.72869443748,334526.9588385247,337979.37128405279,341466.30785403616,344988.11378971935,348545.13778475934,352137.73201974982,355766.25219709013,359431.05757620395,363132.5110091088,366870.97897634277,370646.83162324911,374460.44279662444,378312.19008173357,382202.45483969373,386131.62224523351,390100.08132482873,394108.22499521985,398156.45010231482,402245.15746048093,406374.75189222861,410545.64226829377,414758.24154811946,419012.96682074352,423310.23934609385,427650.48459669761,432034.1322998075,436461.6164799484,440933.37550189078,445449.85211405251,450011.4934923359,454618.7512844021,459272.08165438904,463971.94532807567,468718.8076384993,473513.13857202709,478355.41281489027,483246.10980018193,{"$f":"OA38","v":488185.71375532658},493174.71375002281,498213.60374466586,503302.88263925549,508443.05432279094,513634.62772316171,518878.11685753614,524174.04088325438,529522.92414922989,534925.29624786507,540381.69206748658,545892.6518453043,551458.72122090019,557080.45129025204,562758.39866029751]
[null,null,null,"EBIT - Economic",null,{"$f":"F47","v":163.26708984375},{"$f":"G47","v":314.0062255859375},449.7801574707031,567.74978613281246,664.60855230468746,736.50608436093739,778.95924212837485,950.01590730356475,1108.6225397652724,1252.3426860613627,1378.3376949532267,1483.3026331820556,1563.3869424728605,1614.1087489093079,1793.5170971405887,1960.558652389338,2112.7980401827626,2247.397829666621,2361.0531067914126,2449.9150611991709,2509.5023661080377,2697.8640230698993,2873.949726288879,3035.3227562666116,3179.1480199620901,3302.1210089507731,3400.3933396457496,3469.4855982375184,3667.4475001183309,3853.2282544163882,4024.394584812113,4178.1102249961714,4311.0724454101946,4419.4349081455457,4498.7178265629391,4706.9715429145072,4903.1476255311536,5084.8122512005284,5249.1330250797218,5392.8057420492696,5511.9850543525754,5602.1926783336003,5821.4819488669364,6028.8025691368548,6221.7252237344746,6397.4137503858819,6552.5694796866173,6683.3472545616078,6785.268031794727,7016.3873429720497,7235.6576031205186,7440.6488178235995,7628.5271028768366,7795.9931649212303,7939.2051571173179,8053.6849332978672,8297.4899271620961,8529.5715549493434,8747.4998290925869,8948.4467609772619,9129.1121465557844,9285.6552113807156,9413.598911932022,9671.0037682388429,9916.818454358734,{"$f":"BS47","v":10148.621990464824},10363.579802166347,10558.396850188012,10729.230721033644,10871.613506759604,11143.595364483448,11404.13807594078,11650.813294590815,11880.793761521098,12090.783974526934,12276.94109161595,12434.79876425086,12722.413626893373,12998.743231912304,13261.366757981428,13507.451812279996,13733.70756087155,13936.294890386511,14110.746335384123,14415.120380769222,14708.378420514411,14988.095700813305,15251.449607040187,15495.145450766839,15715.348116212008,15907.592222374129,16229.932519597874,16541.33842682511,16839.385443905863,17121.251251469919,17383.645404609619,17622.733167249462,17834.049580953208,18175.655721293988,18506.519563663183,18824.219114768566,19125.932653572505,19408.372331670733,19667.706054987444,19899.471553037321,20261.732635755194,20613.458106643993,20952.224894741681,21275.221967907848,21579.154636805673,21860.195733954977,22113.887964732028,22498.292352191849,22872.38277571377,23233.741290970909,23579.552278099363,23906.530183692863,24210.84335662354,24488.039837064774,24896.186036216677,25294.253462985092,25679.83162261494,26050.102634153591,26401.782644870123,26731.053479131326,27033.453271735139,27467.052257577481,27890.831686403253,28302.375237642285,{"$f":"EE47","v":28698.869029081223},29077.039125622032,29433.061704378255,29762.48103235953,30223.369631745634,30674.711101500594,31114.091532828097,31538.699518468871,31945.275380841063,32329.98227527448,32688.367137089735,33178.513035023134,33659.41027474837,34128.640002495857,34583.393746270827,35020.410925921038,35435.861675805238,35825.311698813282,36346.827745488918,36859.403405756297,37360.634900751364,37847.709374758866,38317.369749756457,38765.797548816525,39188.538688367189,39743.698801813356,40290.236219518993,40825.774480151682,41347.504685890701,41852.162076499604,42335.9322910146,42794.381067049748,43385.590971470243,43968.555943684943,44540.868807809296,45099.75253494989,45641.931349361883,46163.603397230501,46660.327478077801,47290.198838796074,47912.204655309033,48523.962326862122,49122.668707943245,49705.080590335172,50267.377997801013,50805.136855904027,51476.461818213051,52140.330030145182,52794.376299196621,53435.783734063603,54061.330633904232,54667.195190243277,55248.955501520701,55964.706775285915,56673.459780538775,57372.828362719185,58060.029458846373,58731.812800309854,59384.382803312939,60013.312646971084,60776.708351565787,61533.583794456441,62281.556038651033,63017.837536537525,{"$f":"GQ47","v":63739.204896277894},64441.84264836568,65121.351074849343,65935.824351222836,66744.295875985088,67544.371100369957,68333.297858248668,69107.810133706167,69864.143703793234,70597.872093956161,71467.101908645738,72330.894724607177,73186.837421853241,74032.175014821783,74863.670046219981,75677.55573105716,76469.434413367737,77397.386960626405,78320.464970857662,79236.300167441252,80142.14348161564,81034.740072681801,81910.344973408617,82764.527798142692,83755.446201124112,84742.111522510357,85722.162247110449,86692.848400831572,87650.961259839882,88592.723997438297,89513.737018662679,90572.142045099317,91626.965887425322,92675.878280674573,93716.105969731318,94744.448357553629,95757.144716129173,96749.803897665464,97880.576233517117,99008.481683352293,100131.20673456084,101245.97942690644,102349.63968992548,103438.36593057471,104507.83912113047,105716.19594984179,106922.46634684023,108124.32351030863,109319.03705791169,110503.3949284908,111673.70340902574,112825.52153686597,114117.03612723463,115407.31180100696,116694.025387767,117974.43470414472,119245.36295743618,120503.07377451053,121743.19310600567,123123.89675581572,124504.23853587388,125881.9002962326,127254.19195544493,128617.92653124937,{"$f":"JC47","v":129969.32642156183},131304.11718577746,132780.44945138524,134257.3520708991,135732.56027910812,137203.35947564919,138666.56963290571,140118.4984542348,141554.76953252719,143133.57238410244,144714.02185794344,146293.79879527289,147870.1969394756,149440.09172137035,150999.72154483403,152544.82844778232,154233.53313851013,155924.9600323952,157616.8622889691,159306.48122435878,160990.73384910234,162665.8847813434,164327.6400354068,166134.20956076088,167944.65103136847,169756.71363543218,171567.75999053655,173374.62555919192,175173.61868978379,176960.44253293163,178893.32008326094,180831.3692215936,182772.30588255957,184713.4909726351,186651.82103861147,188583.5876864976,190504.50887586258,192572.8227146212,194647.64687926741,196726.7755355601,198807.52313466568,200886.77133476239,202960.87529811007,205025.58561359113,207239.11084472708,209460.60195317434,211687.83984770603,213918.17293368303,216148.54841301992,218375.26233465015,220594.11589549662,222963.32174195157,225342.06652187102,227728.1359370898,230118.88354646077,232511.26206942531,234901.63594011962,237285.71886202088,239821.85511314101,242369.17585177242,244925.50542279007,247488.20516451797,250054.29846616322,252620.06457582489,{"$f":"LO47","v":255181.38240908307},257896.449358174,260624.53135175572,263363.40041527327,266110.49098192598,268862.83745424519,271616.66801628761,274367.93594645057,277274.88218091498,280196.7228777241,283131.30573150143,286076.14128881646,289028.02801420458,291983.58360684663,294938.52631791518,298051.14376859437,301180.79301878042,304325.2443864682,307481.96276783291,310647.95145801129,313819.68972259143,316992.97661981732,320326.18107351556,323678.49194675067,327047.98061621818,330431.91354738036,333827.40862035414,337230.93520655762,340638.31424612319,344207.96832608432,347799.2030093451,351409.80066443852,355037.36429608287,358678.91137654369,362330.96767780918,365989.37985458726,369812.53427813319,373659.73212091462,377528.97069212375,381417.75602404494,385323.10295928537,389241.56648887822,393169.08559126698,397264.07707217964,401385.77940540132,405532.28407445538,409701.06691519998,413889.26945935213,418093.41777894553,422309.42258173483,426695.82930755219,431111.88072562765,435555.57953288406,440024.62595321296,444516.10533774504,449026.48826612241,453551.75564878364,458250.58633027156,462982.23219357431,467744.70576550998,472535.655323165,477352.11500139651,482190.87990141055,487047.88120042463,{"$f":"OA47","v":492081.68626242876},497151.62375005311,502255.78373755375,507391.83032492944,512556.87675317889,517747.6730207107,522960.23100091773,528353.13706092699,533785.73968153633,539256.27457835176,544762.23982413532,550301.02097237669,555869.3911821004,561463.19884392153,567240.99270736077]
[]
[null,null,null,"ROIC = IRR",{"$f":"E11","v":0.16326709023504415}]
[null,null,null,"Valuation Multiple",{"$f":"(1-E20/E11)/(E70-E20)","v":18.775013386273535},{"$f":"IF(F98,G100*$E$104)","v":false},{"$f":"IF(G98,G100*$E$104)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,69973.586161886051,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BS98,BS100*$E$104)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EE98,EE100*$E$104)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GQ98,GQ100*$E$104)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JC98,JC100*$E$104)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LO98,LO100*$E$104)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OA98,OA100*$E$104)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Value - SL",null,{"$f":"SUM(F104:OO104)","v":69973.586161886051}]
[null,null,null,"Value - Econ",null,{"$f":"IF(F98,G101*$E$104)","v":false},{"$f":"IF(G98,G101*$E$104)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,72344.412057035093,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BS98,BS101*$E$104)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EE98,EE101*$E$104)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GQ98,GQ101*$E$104)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JC98,JC101*$E$104)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LO98,LO101*$E$104)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OA98,OA101*$E$104)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,null,{"$f":"SUM(F106:OO106)","v":72344.412057035093}]
[]
[null,null,null,"ROIC from Period",{"$f":"SUM(F109:OO109)","v":0.17933568166172459},{"$f":"IF(F98,F42)","v":false},{"$f":"IF(G98,G42)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0.17933568166172459,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BS98,BS42)","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,{"$f":"IF(EE98,EE42)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GQ98,GQ42)","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,{"$f":"IF(JC98,JC42)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LO98,LO42)","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,{"$f":"IF(OA98,OA42)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Valuation Multiple",{"$f":"(1-E20/E109)/(E70-E20)","v":18.884772967951498}]
[null,null,null,"Value - SL",null,{"$f":"IF(F98,G100*$E$110)","v":false},{"$f":"IF(G98,G100*$E$110)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,70382.654927251118,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BS98,BS100*$E$110)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EE98,EE100*$E$110)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GQ98,GQ100*$E$110)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JC98,JC100*$E$110)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LO98,LO100*$E$110)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OA98,OA100*$E$110)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Value - SL",null,{"$f":"SUM(F111:OO111)","v":70382.654927251118}]
[]
[null,null,null,"Theoretical Value",{"$f":"F79","v":94810.234135928753}]
[null,null,null,"DCF Valuation",{"$f":"F96","v":88106.478559594863}]
[null,null,null,"ROIC Formula with IRR",{"$f":"F105","v":69973.586161886051}]
[null,null,null,"ROIC Formula with ROIC",{"$f":"F112","v":70382.654927251118}]
[]
[null,null,null,null,null,"Start",{"$f":"E68","v":30},"     End",{"$f":"E69","v":47},"     Growth",{"$f":"E20","v":0.01},"\n Life",{"$f":"E4","v":7},"IRR",{"$f":"E11","v":0.16326709023504415},"WACC",{"$f":"'Growth Spreadsheet'!E70","v":0.06}]
[]
[]
[null,null,"Points: "]
[null,null,"True Rate of Return is IRR"]
[null,null,"Cannot Average ROIC"]
[null,null,"With Lumpy Investements Does Not Stabalise"]
[null,null,"Economic Depreciation Works"]

{"sheet":"Growth and Inflation","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}