{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Table of Contents","Master Scenario","Summary","Historic Financials","Assumptions","Sateri Model","Valuation and Ratios","Model Verification","LBO Model","Scenario Graph","Long-term Analysis","Simple Model","Cash Graph","Sensitivity Graph","Simple Scenario","doid stock price","Doid BS","Doid IS","Stock Price Graph","Beta Analysis","Credit Spread","Value Line","Back up Data"],"not_rendered":{"charts":10,"images":9,"macros":1,"external_links":0,"defined_names":19,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Scenario Graph","index":9,"reason":"not_a_worksheet"},{"sheet":"Cash Graph","index":12,"reason":"not_a_worksheet"},{"sheet":"Sensitivity Graph","index":13,"reason":"not_a_worksheet"},{"sheet":"Stock Price Graph","index":18,"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":"Table of Contents","index":0,"n_rows":34,"n_cols":5,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Sheet Tab","Description","Author"]
[null,1,"Table of Contents"]
[null,2,"Master Scenario"]
[null,3,"Summary"]
[null,4,"Historic Financials"]
[null,5,"Assumptions"]
[null,6,"Sateri Model"]
[null,7,"Valuation and Ratios"]
[null,8,"LBO Model"]
[null,9,"Model Verification"]
[null,10,"Scenario Graph"]
[null,11,"Long-term Analysis"]
[null,12,"Simple Model"]
[null,13,"Cash Graph"]
[null,14,"Sensitivity Graph"]
[null,15,"Simple Scenario"]
[null,16,"doid stock price"]
[null,17,"Doid BS"]
[null,18,"Doid IS"]
[null,19,"Value Driver"]
[null,20,"Stock Price Graph"]
[null,21,"Beta Analysis"]
[null,22,"Credit Spread"]
[null,23,"Value Line"]
[null,24,"Back up Data"]
[]
[null," File Name: ",null,"C:\\Users\\Elvis Presley\\Documents\\Singapore Valuation Class Final.xlsm"]
[]
[null," Colour Codes "]
[]
[null," Last Save Date ",null,"2012-08-16T13:14:30"]
[null," Last Save By",null,"Elvis Presley"]

{"sheet":"Master Scenario","index":1,"n_rows":36,"n_cols":27,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Valuation Date",null,{"$f":"Assumptions!E5","v":2012}]
[null,null,"Terminal Date",null,{"$f":"Assumptions!E6","v":2021}]
[]
[null,"Scenario Num",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,{"$f":"T7+1","v":2013},2014,2015,2016,2017,2018,2019]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBITDA","EV","Value/Share","EV/EBITDA","ROIC","ROIC","ROIC","ROIC","ROIC","ROIC","ROIC","ROIC"]
[null,null,"Growth",null,"Price",null,"CGS",null,"S&D Cost","Cap Exp","Inv","A/R","Beta A","Term Gr",null,{"$f":"'Valuation and Ratios'!E110","v":292768},{"$f":"'Valuation and Ratios'!E94","v":3111112.0213801879},{"$f":"'Valuation and Ratios'!E108","v":0.90570993926468135},{"$f":"'Valuation and Ratios'!E111","v":10.626543957605298},{"$f":"'Valuation and Ratios'!J52","v":9.1393229883527244E-2},{"$f":"'Valuation and Ratios'!K52","v":0.10085825197170759},{"$f":"'Valuation and Ratios'!L52","v":0.11371058248061237},{"$f":"'Valuation and Ratios'!M52","v":0.12059894425496882},{"$f":"'Valuation and Ratios'!N52","v":0.1272369751981958},{"$f":"'Valuation and Ratios'!O52","v":0.13212933713616942},{"$f":"'Valuation and Ratios'!P52","v":0.13775973691963792},{"$f":"'Valuation and Ratios'!Q52","v":0.14313468993513345}]
[null,"Base Case",1,{"$f":"INDEX(Assumptions!$D$14:$D$16,'Master Scenario'!C10)","v":"Base Demand"},1,{"$f":"INDEX(Assumptions!$D$26:$D$29,'Master Scenario'!E10)","v":"Base Price Case"},1,{"$f":"INDEX(Assumptions!$D$43:$D$45,'Master Scenario'!G10)","v":"Base CGS Cost"},0.10249999999999999,2.5,0.48,0.2,0.5,0.02,1,292768,3111112.0213801879,0.90570993926468135,10.626543957605298,9.1393229883527244E-2,0.10085825197170759,0.11371058248061237,0.12059894425496882,0.1272369751981958,0.13212933713616942,0.13775973691963792,0.14313468993513345]
[null,"Low Case",2,{"$f":"INDEX(Assumptions!$D$14:$D$16,'Master Scenario'!C11)","v":"Low Demand Growth"},2,{"$f":"INDEX(Assumptions!$D$26:$D$29,'Master Scenario'!E11)","v":"Low Price Case"},2,{"$f":"INDEX(Assumptions!$D$43:$D$45,'Master Scenario'!G11)","v":"High CGS Cost"},0.11,3,0.6,0.3,0.6,0,2,292768,948737.90902372077,0.22966624424319557,3.2405792607925754,8.3068993355819479E-2,6.6507522379184933E-2,5.3103451261599238E-2,3.5046630066057773E-2,3.5107015309007242E-2,3.3565102789333945E-2,3.1394932453987397E-2,2.8521102338695647E-2]
[null,"High Case",3,{"$f":"INDEX(Assumptions!$D$14:$D$16,'Master Scenario'!C12)","v":"High Demand Growth"},3,{"$f":"INDEX(Assumptions!$D$26:$D$29,'Master Scenario'!E12)","v":"Stress Case"},3,{"$f":"INDEX(Assumptions!$D$43:$D$45,'Master Scenario'!G12)","v":"Low CGS Cost"},0.1,2.8,0.2,0.15,0.4,0.03,3,292768,3395521.8728449554,0.99462771060963218,11.5979952482681,4.8283318969259227E-2,7.0997648996998897E-2,8.6646732409432145E-2,9.225923872102007E-2,9.605457592775235E-2,0.10024030653237907,0.10396446475004087,0.10731282418220284]
[null,"Growth Sensitivity",{"$f":"C11","v":2},{"$f":"INDEX(Assumptions!$D$14:$D$16,'Master Scenario'!C13)","v":"Low Demand Growth"},1,{"$f":"INDEX(Assumptions!$D$26:$D$29,'Master Scenario'!E13)","v":"Base Price Case"},1,{"$f":"INDEX(Assumptions!$D$43:$D$45,'Master Scenario'!G13)","v":"Base CGS Cost"},0.10249999999999999,{"$f":"J10","v":2.5},0.48,0.2,0.5,0.02,4,292768,2881966.7724872096,0.8340700690530416,9.843858524453525,8.8833510673694258E-2,9.2394389420382209E-2,0.10649639201388639,0.11777027134671196,0.12612601948861707,0.13293722439291766,0.13936876763521538,0.14542113307886823]
[null,"Price Sensitivity",1,{"$f":"INDEX(Assumptions!$D$14:$D$16,'Master Scenario'!C14)","v":"Base Demand"},2,{"$f":"INDEX(Assumptions!$D$26:$D$29,'Master Scenario'!E14)","v":"Low Price Case"},1,{"$f":"INDEX(Assumptions!$D$43:$D$45,'Master Scenario'!G14)","v":"Base CGS Cost"},0.10249999999999999,{"$f":"$J$10","v":2.5},0.48,0.2,0.5,0.02,5,292768,1476498.8212545784,0.3946651845993786,5.0432384046568561,9.2645566850900044E-2,8.5449447615772403E-2,7.2274964720070473E-2,5.239009682068644E-2,5.2318308113354708E-2,5.0483617182050411E-2,4.8687955457409345E-2,4.6290780531032888E-2]
[null,"CGS Sensitivity",1,{"$f":"INDEX(Assumptions!$D$14:$D$16,'Master Scenario'!C15)","v":"Base Demand"},1,{"$f":"INDEX(Assumptions!$D$26:$D$29,'Master Scenario'!E15)","v":"Base Price Case"},2,{"$f":"INDEX(Assumptions!$D$43:$D$45,'Master Scenario'!G15)","v":"High CGS Cost"},0.10249999999999999,{"$f":"$J$10","v":2.5},0.48,0.2,0.5,0.02,6,292768,2906896.2091521611,0.84186399720889238,9.9290093492190437,8.9443252313935948E-2,9.6499219618246992E-2,0.1066951907968693,0.11084511233486222,0.11709896586751756,0.12167376581141212,0.12692848975620699,0.13191999611109051]
[null,"S&D Sensitvity",1,{"$f":"INDEX(Assumptions!$D$14:$D$16,'Master Scenario'!C16)","v":"Base Demand"},1,{"$f":"INDEX(Assumptions!$D$26:$D$29,'Master Scenario'!E16)","v":"Base Price Case"},1,{"$f":"INDEX(Assumptions!$D$43:$D$45,'Master Scenario'!G16)","v":"Base CGS Cost"},{"$f":"I11","v":0.11},{"$f":"$J$10","v":2.5},0.48,0.2,0.5,0.02,7,292768,3056971.3834536048,0.88878343394557124,10.441617196734633,8.92479753882605E-2,9.8526624452747569E-2,0.11127485594472417,0.11812351231353906,0.12472062240310083,0.12958665250463544,0.13517901384500541,0.14051661034450216]
[null,"Cap Exp Sensitivity",1,{"$f":"INDEX(Assumptions!$D$14:$D$16,'Master Scenario'!C17)","v":"Base Demand"},1,{"$f":"INDEX(Assumptions!$D$26:$D$29,'Master Scenario'!E17)","v":"Base Price Case"},1,{"$f":"INDEX(Assumptions!$D$43:$D$45,'Master Scenario'!G17)","v":"Base CGS Cost"},0.10249999999999999,{"$f":"J11","v":3},0.48,0.2,0.5,0.02,8,292768,3010052.050592361,0.87411459427800253,10.281356058696172,9.1393229883527244E-2,0.10071852374853894,0.11261997249211651,0.1177095762282229,0.12264370072348599,0.12595275045896068,0.13014446522828624,0.13408107847694536]
[null,"Inv Sensitivity",1,{"$f":"INDEX(Assumptions!$D$14:$D$16,'Master Scenario'!C18)","v":"Base Demand"},1,{"$f":"INDEX(Assumptions!$D$26:$D$29,'Master Scenario'!E18)","v":"Base Price Case"},1,{"$f":"INDEX(Assumptions!$D$43:$D$45,'Master Scenario'!G18)","v":"Base CGS Cost"},0.10249999999999999,{"$f":"$J$10","v":2.5},{"$f":"K11","v":0.6},0.2,0.5,0.02,9,292768,3010464.2348672682,0.87424345938910686,10.282763945742937,9.0204031869913381E-2,9.8110500837366471E-2,0.11040835347660348,0.11696429913549225,0.12326533088790283,0.12786373090539649,0.13316078555526809,0.13819591444507695]
[null,"A/R Sensitivity",1,{"$f":"INDEX(Assumptions!$D$14:$D$16,'Master Scenario'!C19)","v":"Base Demand"},1,{"$f":"INDEX(Assumptions!$D$26:$D$29,'Master Scenario'!E19)","v":"Base Price Case"},1,{"$f":"INDEX(Assumptions!$D$43:$D$45,'Master Scenario'!G19)","v":"Base CGS Cost"},0.10249999999999999,{"$f":"$J$10","v":2.5},0.48,{"$f":"L11","v":0.3},0.5,0.02,10,292768,2949589.8428878309,0.85521171615337355,10.074836877281093,8.9334810907305662E-2,9.6197625207283907E-2,0.1081670706343522,0.11450207735744383,0.12057981988060452,0.1249847821267745,0.13006276155630772,0.13487542201903488]
[null,"Beta Sensitivity",1,{"$f":"INDEX(Assumptions!$D$14:$D$16,'Master Scenario'!C20)","v":"Base Demand"},1,{"$f":"INDEX(Assumptions!$D$26:$D$29,'Master Scenario'!E20)","v":"Base Price Case"},1,{"$f":"INDEX(Assumptions!$D$43:$D$45,'Master Scenario'!G20)","v":"Base CGS Cost"},0.10249999999999999,{"$f":"$J$10","v":2.5},0.48,0.2,{"$f":"M11","v":0.6},0.02,11,292768,2830739.4394388348,0.81805437809456105,9.6688826628553493,9.1393229883527244E-2,0.10085825197170759,0.11371058248061237,0.12059894425496882,0.1272369751981958,0.13212933713616942,0.13775973691963792,0.14313468993513345]
[null,"Terminal Growth",1,{"$f":"INDEX(Assumptions!$D$14:$D$16,'Master Scenario'!C21)","v":"Base Demand"},1,{"$f":"INDEX(Assumptions!$D$26:$D$29,'Master Scenario'!E21)","v":"Base Price Case"},1,{"$f":"INDEX(Assumptions!$D$43:$D$45,'Master Scenario'!G21)","v":"Base CGS Cost"},0.10249999999999999,{"$f":"$J$10","v":2.5},0.48,0.2,0.5,{"$f":"N11","v":0},12,292768,2702518.4210759131,0.77796741509488687,9.2309214841646394,9.1393229883527244E-2,0.10085825197170759,0.11371058248061237,0.12059894425496882,0.1272369751981958,0.13212933713616942,0.13775973691963792,0.14313468993513345]
[]
[null,{"$f":"INDEX(B10:B21,$C$6)","v":"Base Case"},{"$f":"INDEX(C10:C21,$C$6)","v":1},"Base Demand",1,"Base Price Case",1,"Base CGS Cost",0.10249999999999999,2.5,0.48,0.2,0.5,0.02]
[]
[]
[]
[null,null,"Value/Share"]
[null,"Growth Sensitivity",{"$f":"$R$10-R13","v":7.1639870211639756E-2}]
[null,"Price Sensitivity",{"$f":"$R$10-R14","v":0.51104475466530275}]
[null,"CGS Sensitivity",6.3845942055788973E-2]
[null,"S&D Sensitvity",1.6926505319110108E-2]
[null,"Cap Exp Sensitivity",3.1595344986678819E-2]
[null,"Inv Sensitivity",3.1466479875574493E-2]
[null,"A/R Sensitivity",5.0498223111307805E-2]
[null,"Beta Sensitivity",8.76555611701203E-2]
[null,{"$f":"B21","v":"Terminal Growth"},0.12774252416979448]

{"sheet":"Summary","index":2,"n_rows":22,"n_cols":5,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Valuation"]
[]
[null,"Growth Rate"]
[null,null,"Enterprise Value",null,{"$f":"'Valuation and Ratios'!E94","v":3111112.0213801879}]
[null,null,"EBITDA",null,{"$f":"'Valuation and Ratios'!E110","v":292768}]
[null,null,"Implied EV/EBITDA",null,{"$f":"'Valuation and Ratios'!E111","v":10.626543957605298}]
[null,null,"Equity Value per Share",null,{"$f":"'Valuation and Ratios'!E108","v":0.90570993926468135}]
[]
[null,"Value Driver"]
[null,null,"Enterprise Value",null,{"$f":"'Valuation and Ratios'!E125","v":3928131.2235808736}]
[null,null,"Implied EV/EBITDA",null,{"$f":"E12/E7","v":13.417215076719019}]
[null,null,"Equity Value",null,{"$f":"E9","v":0.90570993926468135}]
[]
[null,"Computed EV/EBITDA Ratio"]
[null,null,"Enterprise Value",null,{"$f":"'Valuation and Ratios'!E143","v":3406780.0049259132}]
[null,null,"Implied EV/EBITDA",null,{"$f":"E17/E7","v":11.636449355550857}]
[null,null,"Equity Value",null,{"$f":"'Valuation and Ratios'!E149","v":0.99814744809056077}]
[]
[null,"Equity Cash Flow"]
[null,null,"Equity Value per Share",null,{"$f":"'Valuation and Ratios'!E169","v":0.99036385849867958}]

{"sheet":"Historic Financials","index":3,"n_rows":212,"n_cols":20,"rows_kept":212,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"'Model Verification'!E11","v":"Model OK"}]
["SATERI HOLDINGS",null,null,null,2007,{"$f":"E2+1","v":2008},2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022]
[]
[null,"Production and Capacity"]
[null,null,"DWP",null,2007,2008,2009,2010,2011]
[null,null,null,"Production",115249,210092,367306,432328,413990]
[null,null,null,"Sales",115249,210092,367306,391346,256627]
[null,null,null,"Revenue",106864,257355,424392,605813,443525]
[null,null,null,"Gross Profit",null,null,null,342525,206165]
[null,null,null,"Capacity",115000,465000,465000,465000,465000]
[null,null,null,"Price",{"$f":"E8/E6","v":0.92724448802158799},{"$f":"F8/F6","v":1.2249633493897911},{"$f":"G8/G6","v":1.1554180982613951},{"$f":"H8/H6","v":1.401280971854703},{"$f":"I8/I6","v":1.0713423029541775}]
[]
[null,null,"VSF"]
[null,null,null,"Production",68740,61233,66551,79890,140576]
[null,null,null,"Sales",68740,61233,66551,77468,140260]
[null,null,null,"Revenue",165303,124904,127606,195853,363049]
[null,null,null,"Gross Profit",null,null,null,56883,85195]
[null,null,null,"Capacity",60000,60000,60000,120000,160000]
[null,null,null,"Price",{"$f":"E16/E15","v":2.4047570555717197},{"$f":"F16/F15","v":2.0398151323632683},{"$f":"G16/G15","v":1.91741671800574},{"$f":"H16/H15","v":2.5281793772912686},{"$f":"I16/I15","v":2.5884001140738628}]
[]
[null,null,"Total"]
[null,null,null,"Production",{"$f":"E6+E14","v":183989},271325,433857,512218,554566]
[null,null,null,"Sales",183989,271325,433857,468814,396887]
[null,null,null,"Revenue",272167,382259,551998,801666,806574]
[null,null,null,"Gross Profit",null,null,null,{"$f":"H9+H17","v":399408},{"$f":"I9+I17","v":291360}]
[null,null,null,"Capacity",{"$f":"E18+E10","v":175000},{"$f":"F18+F10","v":525000},{"$f":"G18+G10","v":525000},{"$f":"H18+H10","v":585000},{"$f":"I18+I10","v":625000}]
[null,null,null,"Average Price",{"$f":"E24/E22","v":1.4792569120980059},{"$f":"F24/F22","v":1.4088602229798213},{"$f":"G24/G22","v":1.2723040080026369},{"$f":"H24/H22","v":1.5650875213288091},{"$f":"I24/I22","v":1.4544238197076633}]
[null,null,null,"Other Revenue",{"$f":"E44-E24","v":0},{"$f":"F44-F24","v":0},{"$f":"G44-G24","v":0},{"$f":"H44-H24","v":121591},{"$f":"I44-I24","v":0}]
[]
[null,null,null,"New Capacity",null,{"$f":"F26-E26","v":350000},{"$f":"G26-F26","v":0},{"$f":"H26-G26","v":60000},{"$f":"I26-H26","v":40000}]
[null,null,null,"Capital Expenditure",{"$f":"-E172","v":495804},{"$f":"-F172","v":298874},{"$f":"-G172","v":120788},{"$f":"-H172","v":61805},{"$f":"-I172","v":136810}]
[null,null,null,"Cap Exp/New Capacity",null,{"$f":"(E31+F31)/F30","v":2.2705085714285715},null,{"$f":"(G31+H31)/H30","v":3.0432166666666665},{"$f":"I31/I30","v":3.4202499999999998}]
[]
[null,null,null,"Forestry Expenditure",{"$f":"-E174","v":39542},{"$f":"-F174","v":41452},{"$f":"-G174","v":24444},{"$f":"-H174","v":37881},{"$f":"-I174","v":41608},null,null,null,null,"Tons","Cost 000's"]
[null,null,null,"Expenditure per Production",{"$f":"E34/E22","v":0.21491502209371213},{"$f":"F34/F22","v":0.1527761909149544},{"$f":"G34/G22","v":5.6341144662872787E-2},{"$f":"H34/H22","v":7.3954839540976688E-2},{"$f":"I34/I22","v":7.5028039944749589E-2},null,null,"Sateri Fujian",null,200000,435000,{"$f":"O35/N35","v":2.1749999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,"Bahia",null,65000,250000,{"$f":"O36/N36","v":3.8461538461538463}]
[null,null,"Capacity",null,null,null,null,null,null,null,null,"Bahia",null,20000,20000,{"$f":"O37/N37","v":1}]
[null,null,null,"Opening",null,null,null,null,{"$f":"I40-I39","v":595000}]
[null,null,null,"Addition",null,null,null,null,50000]
[null,null,null,"Total",null,null,null,null,{"$f":"485000+160000","v":645000}]
[]
[]
[null,"Profit and Loss"]
[null,null,"Revenue ",null,272167,382259,551998,923257,806574]
[null,null,"Cost of sales ",null,{"$f":"E46-E44","v":-165616},{"$f":"F46-F44","v":-303966},{"$f":"G46-G44","v":-341891},-466534,-483501]
[null,null,null,"Gross profit",106551,78293,210107,{"$f":"SUM(H44:H45)","v":456723},{"$f":"SUM(I44:I45)","v":323073}]
[null,null,"Selling and distribution expenses ",null,-13669,-28486,-43776,-58033,-51816]
[null,null,"Administrative expenses ",null,-43315,-44573,-41209,-72965,-86105]
[null,null,"Other income and gains/(losses) ",null,9889,32880,-1995,-489,17223]
[null,null,"Share of Result of Associate",null,4025,-5421]
[null,null,"Commission income from a related party",null,null,null,null,801,3880]
[null,null,"Finance costs ",null,-11895,-22808,-36414,-31077,-42267]
[null,null,"Changes in fair value of derivative financial instruments ",null,13572,-21223,1832,21521,-30712]
[null,null,"Gain on settlement of derivative financial instruments ",null,42546,4290,18391,5392,12161]
[null,null,"(Decrease)/increase in fair value of"]
[null,null,"forestation and reforestation assets",null,null,-4945,23246,12704,-8349]
[null,null,"Reversal of impairment loss in respect of property,"]
[null,null,"plant and equipment",null,null,null,-20013,0,6762]
[null,null,"Recovery of loss recognized in respect of property,"]
[null,null,"plant and equipment",null,null,null,null,12236,0]
[null,null,"Imputed interest expense on advance from a related party ",null,null,null,-5755,-4316,0]
[null,null,"Listing expenses",null,null,null,null,-10215,0]
[null,null,null,"Profit before tax ",{"$f":"SUM(E46:E60)","v":107704},{"$f":"SUM(F46:F60)","v":-11993},{"$f":"SUM(G46:G61)","v":104414},{"$f":"SUM(H46:H62)","v":332282},{"$f":"SUM(I46:I62)","v":143850}]
[null,null,"Income tax credit/(expense)",null,{"$f":"E65-E63","v":-4205},{"$f":"F65-F63","v":2532},{"$f":"G65-G63","v":3016},-4192,6675]
[null,null,null,"Profit for the year ",103499,-9461,107430,{"$f":"SUM(H63:H64)","v":328090},{"$f":"SUM(I63:I64)","v":150525}]
[null,null,null,"Profit for the year attributable to:"]
[null,null,"Owners of the Company",null,94966,-3979,106867,323881,154713]
[null,null,"Non-controlling interests",null,8533,-5482,563,4209,-4188]
[null,null,null,null,103499,-9461,107430,328090,150525]
[null,null,"Earnings per share"]
[null,null,"— basic (US$) ",null,0.03,0,0.04,0.11,0.05]
[null,null,"— diluted (US$) ",null,null,null,null,0.11,0.05]
[null,null,"Implied Shares",null,{"$f":"IF(E71,E67/E71)","v":3165533.3333333335},{"$f":"IF(F71,F67/F71)","v":false},{"$f":"IF(G71,G67/G71)","v":2671675},{"$f":"IF(H71,H67/H71)","v":2944372.7272727271},{"$f":"IF(I71,I67/I71)","v":3094260}]
[null,null,"Other comprehensive income/(expense)"]
[null,null,"Exchange differences arising on translation"]
[null,null,"of foreign operations ",null,null,null,null,5278,10699]
[null,null,"(Loss)/gain on cash flow hedge",null,null,null,null,4346,-7767]
[null,null,null,null,null,null,null,9624,2932]
[null,null,"Total comprehensive income for the year ",null,111195,-655,106837,337714,153457]
[null,null,"Total comprehensive income attributable to:"]
[null,null,"Owners of the Company ",null,101044,4729,105883,333195,158283]
[null,null,"Non-controlling interests ",null,null,null,null,4519,-4826]
[null,null,null,null,null,null,null,337714,153457]
[null,"Balance Sheet"]
[null,null,null,null,2007,2008,2009,2010,2011]
[null,null,"Non-current assets"]
[null,null,null,"Forestation and reforestation assets ",104426,138544,177691,192192,187797]
[null,null,null,"Property, plant and equipment ",1048045,1350787,1376386,1384070,1455966]
[null,null,null,"Prepaid lease payments — non-current portion ",null,null,null,7340,29199]
[null,null,null,"Investment properties ",null,null,null,1880,1867]
[null,null,null,"Intangible assets",null,null,null,775,675]
[null,null,null,"Derivative financial instruments",null,null,null,4346,0]
[null,null,null,"Other long-term assets",34559,25537,42767,50913,69265]
[null,null,null,"Deferred tax assets",21612,77883,102745,111576,105496]
[null,null,null,"Total Non-Current Assets",{"$f":"SUM(E87:E94)","v":1208642},{"$f":"SUM(F87:F94)","v":1592751},{"$f":"SUM(G87:G94)","v":1699589},{"$f":"SUM(H87:H94)","v":1753092},{"$f":"SUM(I87:I94)","v":1850265}]
[]
[null,null,"Current assets"]
[null,null,null,"Inventories ",42434,68935,53177,88636,180590]
[null,null,null,"Trade, bills and other receivables ",312365,250600,107402,108736,153232]
[null,null,null,"Bills receivables discounted",2206,59223,132231,39452,8119]
[null,null,null,"Derivative financial instruments ",null,null,null,21521,0]
[null,null,null,"Prepaid lease payments — current portion",22670,20,5293,153,612]
[null,null,null,"Pledged bank deposits ",null,null,null,8071,5294]
[null,null,null,"Bank balances and cash",60044,74956,108807,427794,323705]
[null,null,null,"Total Current Assets",{"$f":"SUM(E98:E104)","v":439719},{"$f":"SUM(F98:F104)","v":453734},{"$f":"SUM(G98:G104)","v":406910},{"$f":"SUM(H98:H104)","v":694363},{"$f":"SUM(I98:I104)","v":671552}]
[]
[null,null,null,"Total Assets",{"$f":"E105+E95","v":1648361},{"$f":"F105+F95","v":2046485},{"$f":"G105+G95","v":2106499},{"$f":"H105+H95","v":2447455},{"$f":"I105+I95","v":2521817}]
[]
[null,null,"Current liabilities"]
[null,null,null,"Trade and other payables",132322,126998,77314,156136,136574]
[null,null,null,"Advance drawn on bills receivables ",2206,59223,132231,39452,8119]
[null,null,null,"Derivative financial instruments ",null,null,null,0,30712]
[null,null,null,"Income tax payable ",31252,49823,44756,28424,31079]
[null,null,null,"Bank borrowings — due within one year",82167,153480,177119,153816,198403]
[null,null,null,"Obligations under finance leases"]
[null,null,null,"— due within one year ",null,null,null,2165,1170]
[null,null,null,"Total Current Liabilities",{"$f":"SUM(E110:E116)","v":247947},{"$f":"SUM(F110:F116)","v":389524},{"$f":"SUM(G110:G116)","v":431420},{"$f":"SUM(H110:H116)","v":379993},{"$f":"SUM(I110:I116)","v":406057}]
[]
[null,null,"Non-current liabilities     "]
[null,null,null,"Bank borrowings — due after one ",316323,310802,277777,510483,379970]
[null,null,null,"Derivative financial instruments ",null,null,null,0,3421]
[null,null,null,"Deferred tax liabilities ",2088,54105,68209,71623,55245]
[null,null,null,"Obligations under finance leases — due after one year",3072,213778,143559,1646,589]
[null,null,null,"Total Non-Current Liabilities",{"$f":"SUM(E120:E123)","v":321483},{"$f":"SUM(F120:F123)","v":578685},{"$f":"SUM(G120:G123)","v":489545},{"$f":"SUM(H120:H123)","v":583752},{"$f":"SUM(I120:I123)","v":439225}]
[]
[null,null,"Capital and reserves       "]
[null,null,null,"Share capital ",409009,409009,409009,168441,170794]
[null,null,null,"Share premium and reserves ",634736,639465,745348,1279573,1474871]
[null,null,null,"Equity attributable to owners of the Company",1043745,1048474,1154357,1448014,1645665]
[null,null,null,"Non-controlling interests ",35186,29802,31177,35696,30870]
[null,null,null,"Total Equity",1078931,1078276,1185534,{"$f":"H129+H130","v":1483710},{"$f":"I129+I130","v":1676535}]
[null,null,null,"Equity and Liabilities",{"$f":"E131+E117+E124","v":1648361},{"$f":"F131+F117+F124","v":2046485},{"$f":"G131+G117+G124","v":2106499},{"$f":"H131+H117+H124","v":2447455},{"$f":"I131+I117+I124","v":2521817}]
[null,null,null,"Test",{"$f":"E132=E107","v":true},{"$f":"F132=F107","v":true},{"$f":"G132=G107","v":true},{"$f":"H132=H107","v":true},{"$f":"I132=I107","v":true}]
[null,null,null,"Aggregate Test for Balance Sheet",{"$f":"AND(E133:T133)","v":true}]
[null,"Cash Flow Statement"]
[null,null,"OPERATING ACTIVITIES        ",null,2007,2008,2009,2010,2011]
[null,null,"Profit before tax "]
[null,null,null,"Adjustments for:        "]
[null,null,null,"Amortization of intangible assets ",null,null,null,100,100]
[null,null,null,"Release of prepaid lease payments ",null,null,null,20,551]
[null,null,null,"Depreciation of property, plant and equipment ",16427,28509,62743,66078,69962]
[null,null,null,"Depletion charge on forestation and reforestation assets ",7158,7334,8543,36084,37654]
[null,null,null,"Depreciation of investment properties ",null,null,null,104,109]
[null,null,null,"Loss on disposal of property, plant and equipment ",null,null,null,327,130]
[null,null,null,"Gain on settlement of derivative fi nancial instruments ",null,null,null,-5392,-12161]
[null,null,null,"Recovery of loss recognized in respect of property,  "]
[null,null,null,"plant and equipment ",null,null,null,-12236,0]
[null,null,null,"Reversal of impairment loss in respect of property,  "]
[null,null,null,"plant and equipment",null,null,null,0,-6762]
[null,null,null,"Impairment loss on inventories ",null,null,null,1017,529]
[null,null,null,"Impairment loss recognized in respect of other receivables ",null,null,null,1772,0]
[null,null,null,"Decrease/(increase) in fair value of forestation and   "]
[null,null,null,"reforestation assets ",null,null,null,-12704,8349]
[null,null,null,"Changes in fair value of derivative fi nancial instruments ",null,null,null,-21521,30712]
[null,null,null,"Awarded shares compensation expense ",null,null,null,197,1778]
[null,null,null,"Interest income ",null,null,null,-416,-2673]
[null,null,null,"Finance costs ",null,null,null,31077,42267]
[null,null,null,"Imputed interest expense on advance from a related ",null,null,null,4316,0]
[null,null,null,"Operating cash fl ows before movements in working capital ",null,null,null,421105,314395]
[null,null,null,"Increase in inventories ",null,null,null,-36476,-92483]
[null,null,null,"Increase in trade, bills and other receivables ",null,null,null,-15843,-44496]
[null,null,null,"(Decrease)/increase in trade and other payables",null,null,null,85280,-7484]
[null,null,null,"Change in derivative fi nancial instruments ",null,null,null,-4469,33682]
[null,null,null,"Increase in value-added-tax recoverable included in    "]
[null,null,null,"other long-term assets ",null,null,null,-5405,-17792]
[null,null,null,"Purchase of shares for the purpose of   "]
[null,null,null,"awarded shares compensation scheme ",null,null,null,0,-959]
[null,null,null,"Net cash generated from operations",null,null,null,444192,184863]
[null,null,null,"Income taxes paid",null,null,null,-2093,-968]
[null,null,null,"NET CASH FROM OPERATING ACTIVITIES ",null,null,null,442099,183895]
[null,null,"INVESTING ACTIVITIES        "]
[null,null,null,"Purchase of property, plant and equipment",-495804,-298874,-120788,-61805,-136810]
[null,null,null,"Placement of pledged bank ",null,null,null,-135436,-1059990]
[null,null,null,"Additions of forestation and reforestation assets ",-39542,-41452,-24444,-37881,-41608]
[null,null,null,"Purchase of prepaid lease payments",null,null,null,-6576,-17994]
[null,null,null,"Additions of unlisted investments (included in other   "]
[null,null,null,"long-term",null,null,null,-3409,-3580]
[null,null,null,"Compensation received for recovery of loss recognized "]
[null,null,null,"in respect of property, plant and equipment ",null,null,null,12236,0]
[null,null,null,"Withdrawal of pledged bank deposits",null,null,null,176784,1063125]
[null,null,null,"Interest received ",null,null,null,416,2673]
[null,null,null,"Proceeds from disposal of property, plant and ",null,null,null,3016,21]
[null,null,null,"Advance to a related party 42(b)",null,null,null,-205610,0]
[null,null,null,"Deposit paid for acquisition of prepaid lease payment  "]
[null,null,null,"(included in other long-term assets)",null,null,null,-3020,0]
[null,null,null,"Disposal of a subsidiary",null,null,null,-149,0]
[null,null,null,"Acquisition of subsidiaries ",null,null,null,3,0]
[null,null,null,"NET CASH USED IN INVESTING ACTIVITIES",null,null,null,-261431,-194163]
[null,null,"FINANCING ACTIVITIES        "]
[null,null,null,"Repayments of bank borrowings",null,null,null,-408627,-236669]
[null,null,null,"Interest paid ",null,null,null,-35159,-37903]
[null,null,null,"Repayments of obligations under fi nance leases",null,null,null,-2230,-2052]
[null,null,null,"New bank borrowings raised ",null,null,null,619671,141906]
[null,null,null,"Proceeds from issue of ",null,null,null,414001,38549]
[null,null,null,"Redemption of preference shares 42(b) ",null,null,null,-395226,0]
[null,null,null,"NET CASH (USED IN)/FROM FINANCING ACTIVITIES ",null,null,null,192430,-96169]
[null,null,null,"NET (DECREASE)/INCREASE IN CASH AND     "]
[null,null,null,"CASH EQUIVALENTS ",null,null,null,373098,-106437]
[null,null,null,"EFFECT OF FOREIGN EXCHANGE RATE CHANGES ",null,null,null,-4692,2348]
[null,null,null,"CASH AND CASH EQUIVALENTS AT BEGINNING    "]
[null,null,null,"OF THE YEAR",null,null,null,59388,427794]
[null,null,null,"CASH AND CASH EQUIVALENTS AT END OF THE"]
[null,null,null,"represented by bank balances and cash",null,null,null,427794,323705]
[]
[null,null,"Cost of Goods Sold"]
[null,null,null,"Wood",null,null,null,100353,109537]
[null,null,null,"Pulp",null,null,null,80218,111371]
[null,null,null,"Chemicals",null,null,null,74602,59386]
[null,null,null,"Conversion",null,null,null,139301,102762]
[null,null,null,"Labor",null,null,null,30822,23112]
[null,null,null,"Depreciation",null,null,null,58205,60366]
[null,null,null,null,null,null,null,483501,466534]

{"sheet":"Assumptions","index":4,"n_rows":116,"n_cols":20,"rows_kept":116,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"'Model Verification'!E11","v":"Model OK"}]
[null,"SATERI HOLDINGS",null,null,2007,{"$f":"E2+1","v":2008},2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022]
[]
[null,"Final Historic Year",null,null,2011]
[null,"Valuation Year",null,null,2012]
[null,"Stable Year",null,null,2021]
[]
["Assumptions"]
[]
[null,"Production and Capacity"]
[null,null,"Demand Growth"]
[null,null,null,"Demand Scenario Number",{"$f":"'Master Scenario'!C23","v":1}]
[]
[null,null,null,"Base Demand",null,{"$f":"'Historic Financials'!F22/'Historic Financials'!E22-1","v":0.47468055155471256},{"$f":"'Historic Financials'!G22/'Historic Financials'!F22-1","v":0.59903068276052696},{"$f":"'Historic Financials'!H22/'Historic Financials'!G22-1","v":0.18061481087086295},{"$f":"'Historic Financials'!I22/'Historic Financials'!H22-1","v":8.2675735721899679E-2},7.0000000000000007E-2,7.0000000000000007E-2,6.5000000000000002E-2,0.06,0.06,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,"Low Demand Growth",null,{"$f":"F14","v":0.47468055155471256},0.59903068276052696,0.18061481087086295,8.2675735721899679E-2,0.05,0.02,0.04,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"High Demand Growth",null,0.47468055155471256,0.59903068276052696,0.18061481087086295,8.2675735721899679E-2,0.08,0.08,0.08,0.08,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[]
[null,null,null,{"$f":"INDEX(D14:D16,$E$12)","v":"Base Demand"},null,{"$f":"INDEX(F14:F16,$E$12)","v":0.47468055155471256},0.59903068276052696,0.18061481087086295,8.2675735721899679E-2,7.0000000000000007E-2,7.0000000000000007E-2,6.5000000000000002E-2,0.06,0.06,0.05,0.05,0.05,0.05,0.05,0.05]
[]
[null,null,"Existing Production Capacity",null,{"$f":"'Historic Financials'!E26","v":175000},{"$f":"'Historic Financials'!F26","v":525000},{"$f":"'Historic Financials'!G26","v":525000},{"$f":"'Historic Financials'!H26","v":585000},{"$f":"'Historic Financials'!I26","v":625000}]
[]
[null,"Revenues"]
[null,null,"Weighted Average Price per Ton"]
[null,null,null,"Price Scenario Number",{"$f":"'Master Scenario'!E23","v":1}]
[]
[null,null,null,"Base Price Case",{"$f":"'Historic Financials'!E27","v":1.4792569120980059},{"$f":"'Historic Financials'!F27","v":1.4088602229798213},{"$f":"'Historic Financials'!G27","v":1.2723040080026369},{"$f":"'Historic Financials'!H27","v":1.5650875213288091},{"$f":"'Historic Financials'!I27","v":1.4544238197076633},1.45,1.45,{"$f":"K26*1.02","v":1.4789999999999999},1.5085799999999998,1.5387515999999999,1.5695266319999999,1.60091716464,1.6329355079328001,1.665594218091456,1.6989061024532852,1.732884224502351]
[null,null,null,"Low Price Case",{"$f":"E26","v":1.4792569120980059},1.4088602229798213,1.2723040080026369,1.5650875213288091,1.4544238197076633,{"$f":"I27","v":1.4544238197076633},1.4,1.35,1.3,{"$f":"M27*1.01","v":1.3130000000000002},1.3261300000000003,1.3393913000000002,1.3527852130000002,1.3663130651300002,1.3799761957813002,1.3937759577391131]
[null,null,null,"Stress Case",1.4792569120980059,1.4088602229798213,1.2723040080026369,1.5650875213288091,1.4544238197076633,{"$f":"G28","v":1.2723040080026369},{"$f":"J28*1.02","v":1.2977500881626896},1.3237050899259433,1.3501791917244621,1.3771827755589514,1.4047264310701304,1.4328209596915331,1.4614773788853639,1.4907069264630712,1.5205210649923326,1.5509314862921793]
[null,null,null,"High Price Case",{"$f":"E27","v":1.4792569120980059},{"$f":"F27","v":1.4088602229798213},{"$f":"G27","v":1.2723040080026369},{"$f":"H27","v":1.5650875213288091},{"$f":"I27","v":1.4544238197076633},{"$f":"I29*1.02","v":1.4835122961018166},{"$f":"J29*1.02","v":1.5131825420238529},1.5434461928643299,1.5743151167216165,1.6058014190560488,1.6379174474371698,1.6706757963859133,1.7040893123136316,1.7381710985599041,1.7729345205311022,1.8083932109417242]
[]
[null,null,null,{"$f":"INDEX(D26:D29,$E$24)","v":"Base Price Case"},1.4792569120980059,1.4088602229798213,1.2723040080026369,1.5650875213288091,1.4544238197076633,1.45,1.45,1.4789999999999999,1.5085799999999998,1.5387515999999999,1.5695266319999999,1.60091716464,1.6329355079328001,1.665594218091456,1.6989061024532852,1.732884224502351]
[]
[null,"Operating Costs"]
[null,null,"CGS with Depreciation",null,{"$f":"-'Historic Financials'!E45","v":165616},{"$f":"-'Historic Financials'!F45","v":303966},{"$f":"-'Historic Financials'!G45","v":341891},{"$f":"-'Historic Financials'!H45","v":466534},{"$f":"-'Historic Financials'!I45","v":483501}]
[null,null,"Depreciation Expense",null,{"$f":"'Historic Financials'!E141+'Historic Financials'!E142","v":23585},{"$f":"'Historic Financials'!F141+'Historic Financials'!F142","v":35843},{"$f":"'Historic Financials'!G141+'Historic Financials'!G142","v":71286},{"$f":"'Historic Financials'!H141+'Historic Financials'!H142","v":102162},{"$f":"'Historic Financials'!I141+'Historic Financials'!I142","v":107616}]
[null,null,"CGS without Depreciation",null,{"$f":"E34-E35","v":142031},{"$f":"F34-F35","v":268123},{"$f":"G34-G35","v":270605},{"$f":"H34-H35","v":364372},{"$f":"I34-I35","v":375885}]
[]
[null,null,"Total Production",null,{"$f":"'Historic Financials'!E22","v":183989},{"$f":"'Historic Financials'!F22","v":271325},{"$f":"'Historic Financials'!G22","v":433857},{"$f":"'Historic Financials'!H22","v":512218},{"$f":"'Historic Financials'!I22","v":554566}]
[]
[null,null,"CGS per Ton"]
[null,null,null,"CGS Scenario",{"$f":"'Master Scenario'!G23","v":1}]
[]
[null,null,null,"Base CGS Cost",{"$f":"E36/E38","v":0.77195375810510414},{"$f":"F36/F38","v":0.9881986547498387},{"$f":"G36/G38","v":0.62371933609461183},{"$f":"H36/H38","v":0.71136117824832401},{"$f":"I36/I38","v":0.6778002978906027},{"$f":"I43*1.02","v":0.69135630384841473},0.70518342992538308,0.71928709852389072,0.73367284049436854,0.74834629730425595,0.76331322325034112,0.77857948771534791,0.79415107746965485,0.81003409901904799,0.82623478099942893,0.84275947661941752]
[null,null,null,"High CGS Cost",{"$f":"E43","v":0.77195375810510414},0.9881986547498387,0.62371933609461183,0.71136117824832401,0.6778002978906027,{"$f":"I44*1.03","v":0.69813430682732081},{"$f":"J44*1.03","v":0.71907833603214044},{"$f":"K44*1.03","v":0.74065068611310469},{"$f":"L44*1.03","v":0.76287020669649785},{"$f":"M44*1.02","v":0.77812761083042781},0.79369016304703632,0.80956396630797711,0.82575524563413671,0.84227035054681942,0.85911575755775582,0.87629807270891091]
[null,null,null,"Low CGS Cost",0.77195375810510414,0.9881986547498387,0.62371933609461183,0.71136117824832401,0.6778002978906027,{"$f":"I45","v":0.6778002978906027},{"$f":"J45","v":0.6778002978906027},{"$f":"K45","v":0.6778002978906027},{"$f":"L45*1.02","v":0.69135630384841473},0.70518342992538308,0.71928709852389072,0.73367284049436854,0.74834629730425595,0.76331322325034112,0.77857948771534791,0.79415107746965485]
[]
[null,null,null,{"$f":"INDEX(D43:D45,$E$41)","v":"Base CGS Cost"},0.77195375810510414,0.9881986547498387,0.62371933609461183,0.71136117824832401,0.6778002978906027,0.69135630384841473,0.70518342992538308,0.71928709852389072,0.73367284049436854,0.74834629730425595,0.76331322325034112,0.77857948771534791,0.79415107746965485,0.81003409901904799,0.82623478099942893,0.84275947661941752]
[]
[null,null,"Selling and Distribuion per Ton",null,{"$f":"-'Historic Financials'!E47/E38","v":7.4292484876813294E-2},{"$f":"-'Historic Financials'!F47/F38","v":0.10498848244724961},{"$f":"-'Historic Financials'!G47/G38","v":0.10089960516944523},{"$f":"-'Historic Financials'!H47/H38","v":0.11329746318950135},{"$f":"-'Historic Financials'!I47/I38","v":9.3435226826022511E-2},{"$f":"'Master Scenario'!I23","v":0.10249999999999999},{"$f":"J49","v":0.10249999999999999},0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999,0.10249999999999999]
[]
[null,null,"Administrative Expense Growth",null,null,{"$f":"-'Historic Financials'!F48/-'Historic Financials'!E48-1","v":2.9043056677825252E-2},{"$f":"-'Historic Financials'!G48/-'Historic Financials'!F48-1","v":-7.547169811320753E-2},{"$f":"-'Historic Financials'!H48/-'Historic Financials'!G48-1","v":0.77060836225096452},{"$f":"-'Historic Financials'!I48/-'Historic Financials'!H48-1","v":0.18008634276708002},{"$f":"J18","v":7.0000000000000007E-2},7.0000000000000007E-2,6.5000000000000002E-2,0.06,0.06,0.05,0.05,0.05,0.05,0.05,0.05]
[]
[null,"Capital Expenditures"]
[null,null,"Capital Expenditure per Ton of New Capacity",null,null,{"$f":"'Historic Financials'!F32","v":2.2705085714285715},{"$f":"'Historic Financials'!G32","v":0},{"$f":"'Historic Financials'!H32","v":3.0432166666666665},{"$f":"'Historic Financials'!I32","v":3.4202499999999998},{"$f":"'Master Scenario'!J23","v":2.5},{"$f":"J54*1.02","v":2.5499999999999998},2.601,2.6530200000000002,2.7060804000000003,2.7602020080000003,2.8154060481600003,2.8717141691232002,2.9291484525056641,2.9877314215557775,3.047486049986893]
[]
[null,null,"Forestery Expenditures per ton of Production",null,{"$f":"IF('Sateri Model'!E3,'Historic Financials'!E35,D56*1.03)","v":0.21491502209371213},{"$f":"IF('Sateri Model'!F3,'Historic Financials'!F35,E56*1.03)","v":0.1527761909149544},{"$f":"IF('Sateri Model'!G3,'Historic Financials'!G35,F56*1.03)","v":5.6341144662872787E-2},{"$f":"IF('Sateri Model'!H3,'Historic Financials'!H35,G56*1.03)","v":7.3954839540976688E-2},{"$f":"IF('Sateri Model'!I3,'Historic Financials'!I35,H56*1.03)","v":7.5028039944749589E-2},{"$f":"IF('Sateri Model'!J3,'Historic Financials'!J35,I56*1.03)","v":7.7278881143092074E-2},{"$f":"IF('Sateri Model'!K3,'Historic Financials'!K35,J56*1.03)","v":7.9597247577384844E-2},{"$f":"IF('Sateri Model'!L3,'Historic Financials'!L35,K56*1.03)","v":8.1985165004706387E-2},{"$f":"IF('Sateri Model'!M3,'Historic Financials'!M35,L56*1.03)","v":8.4444719954847577E-2},{"$f":"IF('Sateri Model'!N3,'Historic Financials'!N35,M56*1.03)","v":8.6978061553493011E-2},{"$f":"IF('Sateri Model'!O3,'Historic Financials'!O35,N56*1.03)","v":8.9587403400097798E-2},{"$f":"IF('Sateri Model'!P3,'Historic Financials'!P35,O56*1.03)","v":9.2275025502100733E-2},{"$f":"IF('Sateri Model'!Q3,'Historic Financials'!Q35,P56*1.03)","v":9.5043276267163759E-2},{"$f":"IF('Sateri Model'!R3,'Historic Financials'!R35,Q56*1.03)","v":9.7894574555178679E-2},{"$f":"IF('Sateri Model'!S3,'Historic Financials'!S35,R56*1.03)","v":0.10083141179183404},{"$f":"IF('Sateri Model'!T3,'Historic Financials'!T35,S56*1.03)","v":0.10385635414558907}]
[]
[null,"Working Capital Ratios"]
[null,null,"Inventories to CGS",null,{"$f":"IF('Sateri Model'!E3,'Historic Financials'!E98/E36,D59)","v":0.29876576240398223},{"$f":"IF('Sateri Model'!F3,'Historic Financials'!F98/F36,E59)","v":0.25710215087851473},{"$f":"IF('Sateri Model'!G3,'Historic Financials'!G98/G36,F59)","v":0.1965115204818832},{"$f":"IF('Sateri Model'!H3,'Historic Financials'!H98/H36,G59)","v":0.24325689130888214},{"$f":"IF('Sateri Model'!I3,'Historic Financials'!I98/I36,H59)","v":0.48043949612248427},{"$f":"'Master Scenario'!K23","v":0.48},{"$f":"IF('Sateri Model'!K3,'Historic Financials'!K98/K36,J59)","v":0.48},{"$f":"IF('Sateri Model'!L3,'Historic Financials'!L98/L36,K59)","v":0.48},{"$f":"IF('Sateri Model'!M3,'Historic Financials'!M98/M36,L59)","v":0.48},{"$f":"IF('Sateri Model'!N3,'Historic Financials'!N98/N36,M59)","v":0.48},{"$f":"IF('Sateri Model'!O3,'Historic Financials'!O98/O36,N59)","v":0.48},{"$f":"IF('Sateri Model'!P3,'Historic Financials'!P98/P36,O59)","v":0.48},{"$f":"IF('Sateri Model'!Q3,'Historic Financials'!Q98/Q36,P59)","v":0.48},{"$f":"IF('Sateri Model'!R3,'Historic Financials'!R98/R36,Q59)","v":0.48},{"$f":"IF('Sateri Model'!S3,'Historic Financials'!S98/S36,R59)","v":0.48},{"$f":"IF('Sateri Model'!T3,'Historic Financials'!T98/T36,S59)","v":0.48}]
[null,null,"Accounts Receivable to Revenues",null,{"$f":"IF('Sateri Model'!E3,('Historic Financials'!E99+'Historic Financials'!E100)/'Historic Financials'!E44,D60)","v":1.1558014013454974},{"$f":"IF('Sateri Model'!F3,('Historic Financials'!F99+'Historic Financials'!F100)/'Historic Financials'!F44,E60)","v":0.81050544264490831},{"$f":"IF('Sateri Model'!G3,('Historic Financials'!G99+'Historic Financials'!G100)/'Historic Financials'!G44,F60)","v":0.43411932651929896},{"$f":"IF('Sateri Model'!H3,('Historic Financials'!H99+'Historic Financials'!H100)/'Historic Financials'!H44,G60)","v":0.160505688015363},{"$f":"IF('Sateri Model'!I3,('Historic Financials'!I99+'Historic Financials'!I100)/'Historic Financials'!I44,H60)","v":0.20004488118883079},{"$f":"'Master Scenario'!L23","v":0.2},{"$f":"IF('Sateri Model'!K3,('Historic Financials'!K99+'Historic Financials'!K100)/'Historic Financials'!K44,J60)","v":0.2},{"$f":"IF('Sateri Model'!L3,('Historic Financials'!L99+'Historic Financials'!L100)/'Historic Financials'!L44,K60)","v":0.2},{"$f":"IF('Sateri Model'!M3,('Historic Financials'!M99+'Historic Financials'!M100)/'Historic Financials'!M44,L60)","v":0.2},{"$f":"IF('Sateri Model'!N3,('Historic Financials'!N99+'Historic Financials'!N100)/'Historic Financials'!N44,M60)","v":0.2},{"$f":"IF('Sateri Model'!O3,('Historic Financials'!O99+'Historic Financials'!O100)/'Historic Financials'!O44,N60)","v":0.2},{"$f":"IF('Sateri Model'!P3,('Historic Financials'!P99+'Historic Financials'!P100)/'Historic Financials'!P44,O60)","v":0.2},{"$f":"IF('Sateri Model'!Q3,('Historic Financials'!Q99+'Historic Financials'!Q100)/'Historic Financials'!Q44,P60)","v":0.2},{"$f":"IF('Sateri Model'!R3,('Historic Financials'!R99+'Historic Financials'!R100)/'Historic Financials'!R44,Q60)","v":0.2},{"$f":"IF('Sateri Model'!S3,('Historic Financials'!S99+'Historic Financials'!S100)/'Historic Financials'!S44,R60)","v":0.2},{"$f":"IF('Sateri Model'!T3,('Historic Financials'!T99+'Historic Financials'!T100)/'Historic Financials'!T44,S60)","v":0.2}]
[null,null,"Accounts Payable to CGS",null,{"$f":"IF('Sateri Model'!E3,'Historic Financials'!E110/E36,D61)","v":0.93164168385774937},{"$f":"IF('Sateri Model'!F3,'Historic Financials'!F110/F36,E61)","v":0.47365574754869966},{"$f":"IF('Sateri Model'!G3,'Historic Financials'!G110/G36,F61)","v":0.28570795070305427},{"$f":"IF('Sateri Model'!H3,'Historic Financials'!H110/H36,G61)","v":0.42850713007585656},{"$f":"IF('Sateri Model'!I3,'Historic Financials'!I110/I36,H61)","v":0.36333985128430241},{"$f":"IF('Sateri Model'!J3,'Historic Financials'!J110/J36,I61)","v":0.36333985128430241},{"$f":"IF('Sateri Model'!K3,'Historic Financials'!K110/K36,J61)","v":0.36333985128430241},{"$f":"IF('Sateri Model'!L3,'Historic Financials'!L110/L36,K61)","v":0.36333985128430241},{"$f":"IF('Sateri Model'!M3,'Historic Financials'!M110/M36,L61)","v":0.36333985128430241},{"$f":"IF('Sateri Model'!N3,'Historic Financials'!N110/N36,M61)","v":0.36333985128430241},{"$f":"IF('Sateri Model'!O3,'Historic Financials'!O110/O36,N61)","v":0.36333985128430241},{"$f":"IF('Sateri Model'!P3,'Historic Financials'!P110/P36,O61)","v":0.36333985128430241},{"$f":"IF('Sateri Model'!Q3,'Historic Financials'!Q110/Q36,P61)","v":0.36333985128430241},{"$f":"IF('Sateri Model'!R3,'Historic Financials'!R110/R36,Q61)","v":0.36333985128430241},{"$f":"IF('Sateri Model'!S3,'Historic Financials'!S110/S36,R61)","v":0.36333985128430241},{"$f":"IF('Sateri Model'!T3,'Historic Financials'!T110/T36,S61)","v":0.36333985128430241}]
[null,null,"Other Current Liabilities",null,{"$f":"IF('Sateri Model'!E3,'Historic Financials'!E111+'Historic Financials'!E113,D62)","v":33458},{"$f":"IF('Sateri Model'!F3,'Historic Financials'!F111+'Historic Financials'!F113,E62)","v":109046},{"$f":"IF('Sateri Model'!G3,'Historic Financials'!G111+'Historic Financials'!G113,F62)","v":176987},{"$f":"IF('Sateri Model'!H3,'Historic Financials'!H111+'Historic Financials'!H113,G62)","v":67876},{"$f":"IF('Sateri Model'!I3,'Historic Financials'!I111+'Historic Financials'!I113,H62)","v":39198},{"$f":"IF('Sateri Model'!J3,'Historic Financials'!J111+'Historic Financials'!J113,I62)","v":39198},{"$f":"IF('Sateri Model'!K3,'Historic Financials'!K111+'Historic Financials'!K113,J62)","v":39198},{"$f":"IF('Sateri Model'!L3,'Historic Financials'!L111+'Historic Financials'!L113,K62)","v":39198},{"$f":"IF('Sateri Model'!M3,'Historic Financials'!M111+'Historic Financials'!M113,L62)","v":39198},{"$f":"IF('Sateri Model'!N3,'Historic Financials'!N111+'Historic Financials'!N113,M62)","v":39198},{"$f":"IF('Sateri Model'!O3,'Historic Financials'!O111+'Historic Financials'!O113,N62)","v":39198},{"$f":"IF('Sateri Model'!P3,'Historic Financials'!P111+'Historic Financials'!P113,O62)","v":39198},{"$f":"IF('Sateri Model'!Q3,'Historic Financials'!Q111+'Historic Financials'!Q113,P62)","v":39198},{"$f":"IF('Sateri Model'!R3,'Historic Financials'!R111+'Historic Financials'!R113,Q62)","v":39198},{"$f":"IF('Sateri Model'!S3,'Historic Financials'!S111+'Historic Financials'!S113,R62)","v":39198},{"$f":"IF('Sateri Model'!T3,'Historic Financials'!T111+'Historic Financials'!T113,S62)","v":39198}]
[]
[null,"Depreciation and Depletion Assumptions"]
[null,null,"Deprecaition Rate on Net Plant for Existing Asset",null,{"$f":"IF('Sateri Model'!E3,'Historic Financials'!E141/'Historic Financials'!E88,D65)","v":1.5673945298150367E-2},{"$f":"IF('Sateri Model'!F3,'Historic Financials'!F141/'Historic Financials'!F88,E65)","v":2.1105474068080311E-2},{"$f":"IF('Sateri Model'!G3,'Historic Financials'!G141/'Historic Financials'!G88,F65)","v":4.5585322721968982E-2},{"$f":"IF('Sateri Model'!H3,'Historic Financials'!H141/'Historic Financials'!H88,G65)","v":4.7741804966511807E-2},{"$f":"IF('Sateri Model'!I3,'Historic Financials'!I141/'Historic Financials'!I88,H65)","v":4.8051946267976035E-2},{"$f":"IF('Sateri Model'!J3,'Historic Financials'!J141/'Historic Financials'!J88,I65)","v":4.8051946267976035E-2},{"$f":"IF('Sateri Model'!K3,'Historic Financials'!K141/'Historic Financials'!K88,J65)","v":4.8051946267976035E-2},{"$f":"IF('Sateri Model'!L3,'Historic Financials'!L141/'Historic Financials'!L88,K65)","v":4.8051946267976035E-2},{"$f":"IF('Sateri Model'!M3,'Historic Financials'!M141/'Historic Financials'!M88,L65)","v":4.8051946267976035E-2},{"$f":"IF('Sateri Model'!N3,'Historic Financials'!N141/'Historic Financials'!N88,M65)","v":4.8051946267976035E-2},{"$f":"IF('Sateri Model'!O3,'Historic Financials'!O141/'Historic Financials'!O88,N65)","v":4.8051946267976035E-2},{"$f":"IF('Sateri Model'!P3,'Historic Financials'!P141/'Historic Financials'!P88,O65)","v":4.8051946267976035E-2},{"$f":"IF('Sateri Model'!Q3,'Historic Financials'!Q141/'Historic Financials'!Q88,P65)","v":4.8051946267976035E-2},{"$f":"IF('Sateri Model'!R3,'Historic Financials'!R141/'Historic Financials'!R88,Q65)","v":4.8051946267976035E-2},{"$f":"IF('Sateri Model'!S3,'Historic Financials'!S141/'Historic Financials'!S88,R65)","v":4.8051946267976035E-2},{"$f":"IF('Sateri Model'!T3,'Historic Financials'!T141/'Historic Financials'!T88,S65)","v":4.8051946267976035E-2}]
[null,null,"Depreciation Life",null,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18]
[null,null,"Depreciation Rate on New Plant",null,{"$f":"1/E66","v":5.5555555555555552E-2},5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2]
[]
[null,null,"Depletion Rate on Existing Forestry",null,{"$f":"IF('Sateri Model'!E3,'Historic Financials'!E142/'Historic Financials'!E87,D69)","v":6.854614751115623E-2},{"$f":"IF('Sateri Model'!F3,'Historic Financials'!F142/'Historic Financials'!F87,E69)","v":5.2936251299226238E-2},{"$f":"IF('Sateri Model'!G3,'Historic Financials'!G142/'Historic Financials'!G87,F69)","v":4.8077842997112964E-2},{"$f":"IF('Sateri Model'!H3,'Historic Financials'!H142/'Historic Financials'!H87,G69)","v":0.18774975024975024},{"$f":"IF('Sateri Model'!I3,'Historic Financials'!I142/'Historic Financials'!I87,H69)","v":0.20050373541643371},{"$f":"IF('Sateri Model'!J3,'Historic Financials'!J142/'Historic Financials'!J87,I69)","v":0.20050373541643371},{"$f":"IF('Sateri Model'!K3,'Historic Financials'!K142/'Historic Financials'!K87,J69)","v":0.20050373541643371},{"$f":"IF('Sateri Model'!L3,'Historic Financials'!L142/'Historic Financials'!L87,K69)","v":0.20050373541643371},{"$f":"IF('Sateri Model'!M3,'Historic Financials'!M142/'Historic Financials'!M87,L69)","v":0.20050373541643371},{"$f":"IF('Sateri Model'!N3,'Historic Financials'!N142/'Historic Financials'!N87,M69)","v":0.20050373541643371},{"$f":"IF('Sateri Model'!O3,'Historic Financials'!O142/'Historic Financials'!O87,N69)","v":0.20050373541643371},{"$f":"IF('Sateri Model'!P3,'Historic Financials'!P142/'Historic Financials'!P87,O69)","v":0.20050373541643371},{"$f":"IF('Sateri Model'!Q3,'Historic Financials'!Q142/'Historic Financials'!Q87,P69)","v":0.20050373541643371},{"$f":"IF('Sateri Model'!R3,'Historic Financials'!R142/'Historic Financials'!R87,Q69)","v":0.20050373541643371},{"$f":"IF('Sateri Model'!S3,'Historic Financials'!S142/'Historic Financials'!S87,R69)","v":0.20050373541643371},{"$f":"IF('Sateri Model'!T3,'Historic Financials'!T142/'Historic Financials'!T87,S69)","v":0.20050373541643371}]
[null,null,"Lifetime of New Forestery",null,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,null,"Depletion Rate on New Forestry Expenditures",null,{"$f":"1/E70","v":0.14285714285714285},0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285,0.14285714285714285]
[]
[null,null,"Income Tax Rate",null,{"$f":"IF('Sateri Model'!E3,-'Historic Financials'!E64/'Historic Financials'!E63)","v":3.9042189705117733E-2},{"$f":"IF('Sateri Model'!F3,-'Historic Financials'!F64/'Historic Financials'!F63)","v":0.21112315517385141},{"$f":"IF('Sateri Model'!G3,-'Historic Financials'!G64/'Historic Financials'!G63)","v":-2.8885015419388205E-2},{"$f":"IF('Sateri Model'!H3,-'Historic Financials'!H64/'Historic Financials'!H63)","v":1.2615790202298048E-2},{"$f":"IF('Sateri Model'!I3,-'Historic Financials'!I64/'Historic Financials'!I63)","v":-4.6402502606882168E-2},{"$f":"J74","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"Overall Tax Rate",null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,"Financing Assumptions"]
[]
[null,null,"Interest Rate on New Debt",null,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2]
[null,null,"Interest Income Rate",null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[]
[null,null,"Exiting Long-term Debt Interest Rate",null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,"Repayment of Exiting Debt",null,null,null,null,null,null,0.25,0.25,0.25,0.25]
[]
[null,null,"Dividend Payout Ratio",null,null,null,null,null,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[]
[null,null,"Target Debt to Capital Ratio",null,null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[]
[]
[null,"Valuation Assumptions"]
[null,null,"Unlevered Beta",null,{"$f":"'Master Scenario'!M23","v":0.5}]
[null,null,"Target Debt to Capital Ratio",null,0.45]
[null,null,"Levered Beta",null,{"$f":"E90*(1/(1-E91))","v":0.90909090909090906}]
[]
[null,null,"EMRP",null,0.06]
[null,null,"Risk Free Rate",null,0.04]
[]
[null,null,"Cost of Equity",null,{"$f":"E95+E94*E92","v":9.4545454545454544E-2}]
[]
[null,null,"Credit Spread",null,0.02]
[null,null,"Cost of Debt",null,{"$f":"E95+E99","v":0.06}]
[]
[null,null,"WACC",null,{"$f":"E91*E100*(1-E74)+(1-E91)*E97","v":7.6300000000000007E-2}]
[]
[null,null,"Terminal Growth Rate",null,{"$f":"'Master Scenario'!N23","v":0.02}]
[]
[null,null,"ROIC/WACC Spread",null,0.01]
[]
[null,null,"Stable ROIC",null,{"$f":"E102+E106","v":8.6300000000000002E-2}]
[]
[null,null,"Theoretical EV/EBITDA",null,{"$f":"'Long-term Analysis'!G123","v":6.7810306232005315}]
[]
[null,null,"Stable Ratio of Cap Exp to Depreciation",null,{"$f":"'Long-term Analysis'!D74","v":1.3087565261333463}]
[]
[null,null,"Stable Ratio of WC Changes to EBITDA",null,{"$f":"'Long-term Analysis'!E170","v":1.5649892042061173E-2}]
[]
[null,null,"Stable Ratio of Deferred Taxes to Capital Expenditures"]

{"sheet":"Sateri Model","index":5,"n_rows":270,"n_cols":20,"rows_kept":270,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"'Model Verification'!E11","v":"Model OK"}]
[null,"SATERI HOLDINGS",null,null,2007,{"$f":"E2+1","v":2008},2009,2010,2011,2012,2013,{"$f":"K2+1","v":2014},2015,2016,2017,2018,2019,2020,2021,2022]
[null,"Historic Period Switch",null,null,{"$f":"E2<=Assumptions!$E$4","v":true},{"$f":"F2<=Assumptions!$E$4","v":true},{"$f":"G2<=Assumptions!$E$4","v":true},{"$f":"H2<=Assumptions!$E$4","v":true},{"$f":"I2<=Assumptions!$E$4","v":true},{"$f":"J2<=Assumptions!$E$4","v":false},{"$f":"K2<=Assumptions!$E$4","v":false},{"$f":"L2<=Assumptions!$E$4","v":false},{"$f":"M2<=Assumptions!$E$4","v":false},{"$f":"N2<=Assumptions!$E$4","v":false},{"$f":"O2<=Assumptions!$E$4","v":false},{"$f":"P2<=Assumptions!$E$4","v":false},{"$f":"Q2<=Assumptions!$E$4","v":false},{"$f":"R2<=Assumptions!$E$4","v":false},{"$f":"S2<=Assumptions!$E$4","v":false},{"$f":"T2<=Assumptions!$E$4","v":false}]
[]
["Operating Analysis"]
[null,"Demand Growth"]
[null,null,"Demand Growth",null,null,{"$f":"Assumptions!F18","v":0.47468055155471256},{"$f":"Assumptions!G18","v":0.59903068276052696},{"$f":"Assumptions!H18","v":0.18061481087086295},{"$f":"Assumptions!I18","v":8.2675735721899679E-2},{"$f":"Assumptions!J18","v":7.0000000000000007E-2},{"$f":"Assumptions!K18","v":7.0000000000000007E-2},{"$f":"Assumptions!L18","v":6.5000000000000002E-2},{"$f":"Assumptions!M18","v":0.06},{"$f":"Assumptions!N18","v":0.06},{"$f":"Assumptions!O18","v":0.05},{"$f":"Assumptions!P18","v":0.05},{"$f":"Assumptions!Q18","v":0.05},{"$f":"Assumptions!R18","v":0.05},{"$f":"Assumptions!S18","v":0.05},{"$f":"Assumptions!T18","v":0.05}]
[null,null,"Total Sales in Tons",null,{"$f":"'Historic Financials'!E22","v":183989},{"$f":"E8*(1+F7)","v":271325},{"$f":"F8*(1+G7)","v":433857},512218,554566,593385.62,634922.61340000003,676192.58327099995,716764.13826725993,759769.98656329559,797758.48589146044,837646.41018603346,879528.73069533519,923505.167230102,969680.42559160711,1018164.4468711875]
[]
[null,"Demand Minus Opening Capacity",null,null,null,{"$f":"F8-F13","v":96325},{"$f":"G8-G13","v":-91143},-12782,-30434,-31614.380000000005,9922.6134000000311,41192.583270999952,39764.138267259928,42769.986563295592,37758.485891460441,39646.410186033463,41528.730695335194,43505.167230102001,45680.425591607112,48164.446871187538]
[]
[null,"Capacity"]
[null,null,"Opening Balance",null,null,{"$f":"E15","v":175000},{"$f":"F15","v":525000},525000,585000,625000,625000,635000,677000,717000,760000,798000,838000,880000,924000,970000]
[null,null,"Add: New Capacity Required to Meet  Demand",null,null,{"$f":"IF(F3,F15-F13,ROUNDUP(MAX(F10,0),-3))","v":350000},0,60000,40000,0,10000,42000,40000,43000,38000,40000,42000,44000,46000,49000]
[null,null,"Closing Balance",null,{"$f":"IF(E3,'Historic Financials'!E26,E13+E14)","v":175000},{"$f":"IF(F3,'Historic Financials'!F26,F13+F14)","v":525000},{"$f":"IF(G3,'Historic Financials'!G26,G13+G14)","v":525000},{"$f":"IF(H3,'Historic Financials'!H26,H13+H14)","v":585000},{"$f":"IF(I3,'Historic Financials'!I26,I13+I14)","v":625000},{"$f":"IF(J3,'Historic Financials'!J26,J13+J14)","v":625000},{"$f":"IF(K3,'Historic Financials'!K26,K13+K14)","v":635000},{"$f":"IF(L3,'Historic Financials'!L26,L13+L14)","v":677000},{"$f":"IF(M3,'Historic Financials'!M26,M13+M14)","v":717000},{"$f":"IF(N3,'Historic Financials'!N26,N13+N14)","v":760000},{"$f":"IF(O3,'Historic Financials'!O26,O13+O14)","v":798000},{"$f":"IF(P3,'Historic Financials'!P26,P13+P14)","v":838000},{"$f":"IF(Q3,'Historic Financials'!Q26,Q13+Q14)","v":880000},{"$f":"IF(R3,'Historic Financials'!R26,R13+R14)","v":924000},{"$f":"IF(S3,'Historic Financials'!S26,S13+S14)","v":970000},{"$f":"IF(T3,'Historic Financials'!T26,T13+T14)","v":1019000}]
[]
[null,"Revenues"]
[null,null,"Price",null,{"$f":"Assumptions!E31","v":1.4792569120980059},{"$f":"Assumptions!F31","v":1.4088602229798213},{"$f":"Assumptions!G31","v":1.2723040080026369},{"$f":"Assumptions!H31","v":1.5650875213288091},{"$f":"Assumptions!I31","v":1.4544238197076633},{"$f":"Assumptions!J31","v":1.45},{"$f":"Assumptions!K31","v":1.45},{"$f":"Assumptions!L31","v":1.4789999999999999},{"$f":"Assumptions!M31","v":1.5085799999999998},{"$f":"Assumptions!N31","v":1.5387515999999999},{"$f":"Assumptions!O31","v":1.5695266319999999},{"$f":"Assumptions!P31","v":1.60091716464},{"$f":"Assumptions!Q31","v":1.6329355079328001},{"$f":"Assumptions!R31","v":1.665594218091456},{"$f":"Assumptions!S31","v":1.6989061024532852},{"$f":"Assumptions!T31","v":1.732884224502351}]
[null,null,"Production",null,{"$f":"E8","v":183989},{"$f":"F8","v":271325},433857,512218,554566,593385.62,634922.61340000003,676192.58327099995,716764.13826725993,759769.98656329559,797758.48589146044,837646.41018603346,879528.73069533519,923505.167230102,969680.42559160711,1018164.4468711875]
[null,null,"Revenues",null,{"$f":"E18*E19","v":272167},{"$f":"F18*F19","v":382259},551998,801666,806574,860409.14899999998,920637.78943,1000088.8306578088,1081296.0437072229,1169097.2824562495,1252103.1895106432,1341002.5159658992,1436213.694599478,1538184.8669160411,1647395.99246708,1764361.107932243]
[null,null,"Plus: Other Revenues",null,{"$f":"'Historic Financials'!E28","v":0},{"$f":"'Historic Financials'!F28","v":0},{"$f":"'Historic Financials'!G28","v":0},{"$f":"'Historic Financials'!H28","v":121591},{"$f":"'Historic Financials'!I28","v":0},{"$f":"'Historic Financials'!J28","v":0},{"$f":"'Historic Financials'!K28","v":0},{"$f":"'Historic Financials'!L28","v":0},{"$f":"'Historic Financials'!M28","v":0},{"$f":"'Historic Financials'!N28","v":0},{"$f":"'Historic Financials'!O28","v":0},{"$f":"'Historic Financials'!P28","v":0},{"$f":"'Historic Financials'!Q28","v":0},{"$f":"'Historic Financials'!R28","v":0},{"$f":"'Historic Financials'!S28","v":0},{"$f":"'Historic Financials'!T28","v":0}]
[null,null,"Total Revenue",null,{"$f":"E20+E21","v":272167},{"$f":"F20+F21","v":382259},551998,923257,806574,860409.14899999998,920637.78943,1000088.8306578088,1081296.0437072229,1169097.2824562495,1252103.1895106432,1341002.5159658992,1436213.694599478,1538184.8669160411,1647395.99246708,1764361.107932243]
[]
[null,null,"Cost of Goods Sold/Ton",null,{"$f":"Assumptions!E47","v":0.77195375810510414},{"$f":"Assumptions!F47","v":0.9881986547498387},{"$f":"Assumptions!G47","v":0.62371933609461183},{"$f":"Assumptions!H47","v":0.71136117824832401},{"$f":"Assumptions!I47","v":0.6778002978906027},{"$f":"Assumptions!J47","v":0.69135630384841473},{"$f":"Assumptions!K47","v":0.70518342992538308},{"$f":"Assumptions!L47","v":0.71928709852389072},{"$f":"Assumptions!M47","v":0.73367284049436854},{"$f":"Assumptions!N47","v":0.74834629730425595},{"$f":"Assumptions!O47","v":0.76331322325034112},{"$f":"Assumptions!P47","v":0.77857948771534791},{"$f":"Assumptions!Q47","v":0.79415107746965485},{"$f":"Assumptions!R47","v":0.81003409901904799},{"$f":"Assumptions!S47","v":0.82623478099942893},{"$f":"Assumptions!T47","v":0.84275947661941752}]
[null,null,"Production",null,{"$f":"E19","v":183989},{"$f":"F19","v":271325},433857,512218,554566,593385.62,634922.61340000003,676192.58327099995,716764.13826725993,759769.98656329559,797758.48589146044,837646.41018603346,879528.73069533519,923505.167230102,969680.42559160711,1018164.4468711875]
[null,null,"Cost of Goods Sold  ",null,{"$f":"E24*E25","v":142031},{"$f":"F24*F25","v":268123},270605,364372,375885,410240.88899999997,447736.90625460004,486376.60126437194,525870.38128703891,568571.05624754657,608939.60124112247,652174.31292924215,698478.68914721836,748070.67607667088,801183.69407811458,858067.73635766073]
[]
[null,null,"Selling and Distbution Cost per Ton",null,{"$f":"Assumptions!E49","v":7.4292484876813294E-2},{"$f":"Assumptions!F49","v":0.10498848244724961},{"$f":"Assumptions!G49","v":0.10089960516944523},{"$f":"Assumptions!H49","v":0.11329746318950135},{"$f":"Assumptions!I49","v":9.3435226826022511E-2},{"$f":"Assumptions!J49","v":0.10249999999999999},{"$f":"Assumptions!K49","v":0.10249999999999999},{"$f":"Assumptions!L49","v":0.10249999999999999},{"$f":"Assumptions!M49","v":0.10249999999999999},{"$f":"Assumptions!N49","v":0.10249999999999999},{"$f":"Assumptions!O49","v":0.10249999999999999},{"$f":"Assumptions!P49","v":0.10249999999999999},{"$f":"Assumptions!Q49","v":0.10249999999999999},{"$f":"Assumptions!R49","v":0.10249999999999999},{"$f":"Assumptions!S49","v":0.10249999999999999},{"$f":"Assumptions!T49","v":0.10249999999999999}]
[null,null,"Total Selling and Distribution Cost",null,{"$f":"E28*E25","v":13669.000000000002},{"$f":"F28*F25","v":28486},43776,58033,51816,60822.026049999993,65079.567873499996,69309.739785277488,73468.324172394132,77876.423622737799,81770.244803874695,85858.757044068421,90151.694896271845,94659.27964108545,99392.24362313973,104361.85580429672]
[]
[null,null,"Administrative Cost Growth",null,{"$f":"Assumptions!E51","v":0},{"$f":"Assumptions!F51","v":2.9043056677825252E-2},{"$f":"Assumptions!G51","v":-7.547169811320753E-2},{"$f":"Assumptions!H51","v":0.77060836225096452},{"$f":"Assumptions!I51","v":0.18008634276708002},{"$f":"Assumptions!J51","v":7.0000000000000007E-2},{"$f":"Assumptions!K51","v":7.0000000000000007E-2},{"$f":"Assumptions!L51","v":6.5000000000000002E-2},{"$f":"Assumptions!M51","v":0.06},{"$f":"Assumptions!N51","v":0.06},{"$f":"Assumptions!O51","v":0.05},{"$f":"Assumptions!P51","v":0.05},{"$f":"Assumptions!Q51","v":0.05},{"$f":"Assumptions!R51","v":0.05},{"$f":"Assumptions!S51","v":0.05},{"$f":"Assumptions!T51","v":0.05}]
[null,null,"Total Administrative Cost",null,{"$f":"-'Historic Financials'!E48","v":43315},{"$f":"E32*(1+F31)","v":44573},{"$f":"F32*(1+G31)","v":41209},72965,86105,92132.35,98581.614500000011,104989.4194425,111288.78460905001,117966.11168559302,123864.41726987268,130057.63813336632,136560.52004003464,143388.54604203638,150557.97334413821,158085.87201134514]
[]
[null,null,"Total Operating Expenses",null,{"$f":"E26+E29+E32","v":199015},{"$f":"F26+F29+F32","v":341182},355590,495370,513806,563195.26504999993,611398.0886281,660675.76049214939,710627.49006848305,764413.59155587736,814574.26331486995,868090.70810667693,925190.90408352483,986118.50175979268,1051133.9110453925,1120515.4641733025]
[]
[null,null,"EBITDA",null,{"$f":"E22-E34","v":73152},{"$f":"F22-F34","v":41077},196408,427887,292768,297213.88395000005,309239.70080190001,339413.07016565942,370668.55363873986,404683.69090037211,437528.9261957733,472911.80785922229,511022.79051595321,552066.36515624844,596262.0814216875,643845.64375894051]
[]
[null,"Expenditures for New Capacity"]
[null,null,"Capital Expenditures per Ton of New Capacity",null,{"$f":"Assumptions!E54","v":0},{"$f":"Assumptions!F54","v":2.2705085714285715},{"$f":"Assumptions!G54","v":0},{"$f":"Assumptions!H54","v":3.0432166666666665},{"$f":"Assumptions!I54","v":3.4202499999999998},{"$f":"Assumptions!J54","v":2.5},{"$f":"Assumptions!K54","v":2.5499999999999998},{"$f":"Assumptions!L54","v":2.601},{"$f":"Assumptions!M54","v":2.6530200000000002},{"$f":"Assumptions!N54","v":2.7060804000000003},{"$f":"Assumptions!O54","v":2.7602020080000003},{"$f":"Assumptions!P54","v":2.8154060481600003},{"$f":"Assumptions!Q54","v":2.8717141691232002},{"$f":"Assumptions!R54","v":2.9291484525056641},{"$f":"Assumptions!S54","v":2.9877314215557775},{"$f":"Assumptions!T54","v":3.047486049986893}]
[null,null,"New Capacity Added in Tons",null,{"$f":"E14","v":0},{"$f":"F14","v":350000},0,60000,40000,0,10000,42000,40000,43000,38000,40000,42000,44000,46000,49000]
[null,null,"Total Capital Expenditures",null,{"$f":"IF(E3,'Historic Financials'!E31,E39*E40)","v":495804},{"$f":"IF(F3,'Historic Financials'!F31,F39*F40)","v":298874},{"$f":"IF(G3,'Historic Financials'!G31,G39*G40)","v":120788},{"$f":"IF(H3,'Historic Financials'!H31,H39*H40)","v":61805},{"$f":"IF(I3,'Historic Financials'!I31,I39*I40)","v":136810},{"$f":"IF(J3,'Historic Financials'!J31,J39*J40)","v":0},{"$f":"IF(K3,'Historic Financials'!K31,K39*K40)","v":25500},{"$f":"IF(L3,'Historic Financials'!L31,L39*L40)","v":109242},{"$f":"IF(M3,'Historic Financials'!M31,M39*M40)","v":106120.8},{"$f":"IF(N3,'Historic Financials'!N31,N39*N40)","v":116361.45720000002},{"$f":"IF(O3,'Historic Financials'!O31,O39*O40)","v":104887.67630400001},{"$f":"IF(P3,'Historic Financials'!P31,P39*P40)","v":112616.24192640001},{"$f":"IF(Q3,'Historic Financials'!Q31,Q39*Q40)","v":120611.99510317441},{"$f":"IF(R3,'Historic Financials'!R31,R39*R40)","v":128882.53191024922},{"$f":"IF(S3,'Historic Financials'!S31,S39*S40)","v":137435.64539156578},{"$f":"IF(T3,'Historic Financials'!T31,T39*T40)","v":149326.81644935775}]
[]
[null,"Forestery Expenditures"]
[null,null,"Expenditure per Ton of Production",null,{"$f":"Assumptions!E56","v":0.21491502209371213},{"$f":"Assumptions!F56","v":0.1527761909149544},{"$f":"Assumptions!G56","v":5.6341144662872787E-2},{"$f":"Assumptions!H56","v":7.3954839540976688E-2},{"$f":"Assumptions!I56","v":7.5028039944749589E-2},{"$f":"Assumptions!J56","v":7.7278881143092074E-2},{"$f":"Assumptions!K56","v":7.9597247577384844E-2},{"$f":"Assumptions!L56","v":8.1985165004706387E-2},{"$f":"Assumptions!M56","v":8.4444719954847577E-2},{"$f":"Assumptions!N56","v":8.6978061553493011E-2},{"$f":"Assumptions!O56","v":8.9587403400097798E-2},{"$f":"Assumptions!P56","v":9.2275025502100733E-2},{"$f":"Assumptions!Q56","v":9.5043276267163759E-2},{"$f":"Assumptions!R56","v":9.7894574555178679E-2},{"$f":"Assumptions!S56","v":0.10083141179183404},{"$f":"Assumptions!T56","v":0.10385635414558907}]
[null,null,"Total Production",null,{"$f":"E25","v":183989},{"$f":"F25","v":271325},433857,512218,554566,593385.62,634922.61340000003,676192.58327099995,716764.13826725993,759769.98656329559,797758.48589146044,837646.41018603346,879528.73069533519,923505.167230102,969680.42559160711,1018164.4468711875]
[null,null,"Total Expenditure",null,{"$f":"E44*E45","v":39542},{"$f":"F44*F45","v":41452},24444,37881,41608,45856.176800000001,50538.092451280005,55437.760514431597,60526.946929656413,66083.320657798875,71469.111291409499,77293.843861659363,83593.292136384611,90406.145445499977,97774.246299308215,105742.84737270186]
[]
[null,null,"Total Capital Expenditure incl Forestry",null,{"$f":"E46+E41","v":535346},{"$f":"F46+F41","v":340326},145232,99686,178418,45856.176800000001,76038.092451280012,164679.7605144316,166647.74692965642,182444.77785779891,176356.78759540949,189910.08578805937,204205.28723955902,219288.67735574918,235209.89169087401,255069.66382205961]
[]
["Working Capital Section"]
[]
[null,"Total Cost of Goods Sold",null,null,{"$f":"E26","v":142031},{"$f":"F26","v":268123},270605,364372,375885,410240.88899999997,447736.90625460004,486376.60126437194,525870.38128703891,568571.05624754657,608939.60124112247,652174.31292924215,698478.68914721836,748070.67607667088,801183.69407811458,858067.73635766073]
[null,"Inventories as Pct of CGS",null,null,{"$f":"Assumptions!E59","v":0.29876576240398223},{"$f":"Assumptions!F59","v":0.25710215087851473},{"$f":"Assumptions!G59","v":0.1965115204818832},{"$f":"Assumptions!H59","v":0.24325689130888214},{"$f":"Assumptions!I59","v":0.48043949612248427},{"$f":"Assumptions!J59","v":0.48},{"$f":"Assumptions!K59","v":0.48},{"$f":"Assumptions!L59","v":0.48},{"$f":"Assumptions!M59","v":0.48},{"$f":"Assumptions!N59","v":0.48},{"$f":"Assumptions!O59","v":0.48},{"$f":"Assumptions!P59","v":0.48},{"$f":"Assumptions!Q59","v":0.48},{"$f":"Assumptions!R59","v":0.48},{"$f":"Assumptions!S59","v":0.48},{"$f":"Assumptions!T59","v":0.48}]
[null,null,"Total Inventories",null,{"$f":"E52*E53","v":42434},{"$f":"F52*F53","v":68935},53177,88636,180590,196915.62671999997,214913.71500220802,233460.76860689852,252417.78301777865,272914.10699882236,292291.00859573879,313043.67020603624,335269.77079066483,359073.92451680201,384568.17315749498,411872.51345167711]
[]
[null,"Total Revenues",null,null,{"$f":"E22","v":272167},{"$f":"F22","v":382259},551998,923257,806574,860409.14899999998,920637.78943,1000088.8306578088,1081296.0437072229,1169097.2824562495,1252103.1895106432,1341002.5159658992,1436213.694599478,1538184.8669160411,1647395.99246708,1764361.107932243]
[null,"A/R as Pct of Revenues",null,null,{"$f":"Assumptions!E60","v":1.1558014013454974},{"$f":"Assumptions!F60","v":0.81050544264490831},{"$f":"Assumptions!G60","v":0.43411932651929896},{"$f":"Assumptions!H60","v":0.160505688015363},{"$f":"Assumptions!I60","v":0.20004488118883079},{"$f":"Assumptions!J60","v":0.2},{"$f":"Assumptions!K60","v":0.2},{"$f":"Assumptions!L60","v":0.2},{"$f":"Assumptions!M60","v":0.2},{"$f":"Assumptions!N60","v":0.2},{"$f":"Assumptions!O60","v":0.2},{"$f":"Assumptions!P60","v":0.2},{"$f":"Assumptions!Q60","v":0.2},{"$f":"Assumptions!R60","v":0.2},{"$f":"Assumptions!S60","v":0.2},{"$f":"Assumptions!T60","v":0.2}]
[null,null,"Total A/R",null,{"$f":"E56*E57","v":314571},{"$f":"F56*F57","v":309823},239633,148188,161351,172081.82980000001,184127.55788600002,200017.76613156177,216259.2087414446,233819.4564912499,250420.63790212866,268200.50319317984,287242.73891989561,307636.97338320821,329479.19849341601,352872.22158644861]
[]
[null,"A/P as Pct of CGS",null,null,{"$f":"Assumptions!E61","v":0.93164168385774937},{"$f":"Assumptions!F61","v":0.47365574754869966},{"$f":"Assumptions!G61","v":0.28570795070305427},{"$f":"Assumptions!H61","v":0.42850713007585656},{"$f":"Assumptions!I61","v":0.36333985128430241},{"$f":"Assumptions!J61","v":0.36333985128430241},{"$f":"Assumptions!K61","v":0.36333985128430241},{"$f":"Assumptions!L61","v":0.36333985128430241},{"$f":"Assumptions!M61","v":0.36333985128430241},{"$f":"Assumptions!N61","v":0.36333985128430241},{"$f":"Assumptions!O61","v":0.36333985128430241},{"$f":"Assumptions!P61","v":0.36333985128430241},{"$f":"Assumptions!Q61","v":0.36333985128430241},{"$f":"Assumptions!R61","v":0.36333985128430241},{"$f":"Assumptions!S61","v":0.36333985128430241},{"$f":"Assumptions!T61","v":0.36333985128430241}]
[null,null,"Total A/P",null,{"$f":"E60*E52","v":132322},{"$f":"F60*F52","v":126998},77314,156136,136574,149056.86360000001,162680.66093304002,176720.00197156135,191069.66613165211,206584.52302154232,221252.02415607186,236960.91787115295,253785.1430400048,271803.88819584518,291101.96425775019,311770.20372005046]
[]
[null,null,"Other Current Liabilities",null,{"$f":"Assumptions!E62","v":33458},{"$f":"Assumptions!F62","v":109046},{"$f":"Assumptions!G62","v":176987},{"$f":"Assumptions!H62","v":67876},{"$f":"Assumptions!I62","v":39198},{"$f":"Assumptions!J62","v":39198},{"$f":"Assumptions!K62","v":39198},{"$f":"Assumptions!L62","v":39198},{"$f":"Assumptions!M62","v":39198},{"$f":"Assumptions!N62","v":39198},{"$f":"Assumptions!O62","v":39198},{"$f":"Assumptions!P62","v":39198},{"$f":"Assumptions!Q62","v":39198},{"$f":"Assumptions!R62","v":39198},{"$f":"Assumptions!S62","v":39198},{"$f":"Assumptions!T62","v":39198}]
[]
[null,"Total Current Assests (Excluding Cash and Investments)",null,null,{"$f":"E54+E58","v":357005},{"$f":"F54+F58","v":378758},292810,236824,341941,368997.45652000001,399041.27288820804,433478.53473846032,468676.99175922328,506733.56349007227,542711.64649786742,581244.17339921603,622512.50971056044,666710.89790001023,714047.37165091094,764744.73503812565]
[null,"Total Current Liabilities (Excluding Debt)",null,null,{"$f":"E61+E63","v":165780},{"$f":"F61+F63","v":236044},254301,224012,175772,188254.86360000001,201878.66093304002,215918.00197156135,230267.66613165211,245782.52302154232,260450.02415607186,276158.91787115298,292983.14304000477,311001.88819584518,330299.96425775019,350968.20372005046]
[null,"Working Capital",null,null,{"$f":"E65-E66","v":191225},{"$f":"F65-F66","v":142714},38509,12812,166169,180742.59292,197162.61195516802,217560.53276689898,238409.32562757118,260951.04046852994,282261.62234179559,305085.25552806305,329529.36667055567,355709.00970416504,383747.40739316074,413776.5313180752]
[null,null,null,null,{"$f":"IF(E3,('Historic Financials'!E98+'Historic Financials'!E99+'Historic Financials'!E100-'Historic Financials'!E110-'Historic Financials'!E111-'Historic Financials'!E113)=E67,TRUE)","v":true},{"$f":"IF(F3,('Historic Financials'!F98+'Historic Financials'!F99+'Historic Financials'!F100-'Historic Financials'!F110-'Historic Financials'!F111-'Historic Financials'!F113)=F67,TRUE)","v":true},{"$f":"IF(G3,('Historic Financials'!G98+'Historic Financials'!G99+'Historic Financials'!G100-'Historic Financials'!G110-'Historic Financials'!G111-'Historic Financials'!G113)=G67,TRUE)","v":true},{"$f":"IF(H3,('Historic Financials'!H98+'Historic Financials'!H99+'Historic Financials'!H100-'Historic Financials'!H110-'Historic Financials'!H111-'Historic Financials'!H113)=H67,TRUE)","v":true},{"$f":"IF(I3,('Historic Financials'!I98+'Historic Financials'!I99+'Historic Financials'!I100-'Historic Financials'!I110-'Historic Financials'!I111-'Historic Financials'!I113)=I67,TRUE)","v":true},{"$f":"IF(J3,('Historic Financials'!J98+'Historic Financials'!J99+'Historic Financials'!J100-'Historic Financials'!J110-'Historic Financials'!J111-'Historic Financials'!J113)=J67,TRUE)","v":true},{"$f":"IF(K3,('Historic Financials'!K98+'Historic Financials'!K99+'Historic Financials'!K100-'Historic Financials'!K110-'Historic Financials'!K111-'Historic Financials'!K113)=K67,TRUE)","v":true},{"$f":"IF(L3,('Historic Financials'!L98+'Historic Financials'!L99+'Historic Financials'!L100-'Historic Financials'!L110-'Historic Financials'!L111-'Historic Financials'!L113)=L67,TRUE)","v":true},{"$f":"IF(M3,('Historic Financials'!M98+'Historic Financials'!M99+'Historic Financials'!M100-'Historic Financials'!M110-'Historic Financials'!M111-'Historic Financials'!M113)=M67,TRUE)","v":true},{"$f":"IF(N3,('Historic Financials'!N98+'Historic Financials'!N99+'Historic Financials'!N100-'Historic Financials'!N110-'Historic Financials'!N111-'Historic Financials'!N113)=N67,TRUE)","v":true},{"$f":"IF(O3,('Historic Financials'!O98+'Historic Financials'!O99+'Historic Financials'!O100-'Historic Financials'!O110-'Historic Financials'!O111-'Historic Financials'!O113)=O67,TRUE)","v":true},{"$f":"IF(P3,('Historic Financials'!P98+'Historic Financials'!P99+'Historic Financials'!P100-'Historic Financials'!P110-'Historic Financials'!P111-'Historic Financials'!P113)=P67,TRUE)","v":true},{"$f":"IF(Q3,('Historic Financials'!Q98+'Historic Financials'!Q99+'Historic Financials'!Q100-'Historic Financials'!Q110-'Historic Financials'!Q111-'Historic Financials'!Q113)=Q67,TRUE)","v":true},{"$f":"IF(R3,('Historic Financials'!R98+'Historic Financials'!R99+'Historic Financials'!R100-'Historic Financials'!R110-'Historic Financials'!R111-'Historic Financials'!R113)=R67,TRUE)","v":true},{"$f":"IF(S3,('Historic Financials'!S98+'Historic Financials'!S99+'Historic Financials'!S100-'Historic Financials'!S110-'Historic Financials'!S111-'Historic Financials'!S113)=S67,TRUE)","v":true},{"$f":"IF(T3,('Historic Financials'!T98+'Historic Financials'!T99+'Historic Financials'!T100-'Historic Financials'!T110-'Historic Financials'!T111-'Historic Financials'!T113)=T67,TRUE)","v":true}]
[null,"Change in Working Capital",null,null,null,{"$f":"F67-E67","v":-48511},{"$f":"G67-F67","v":-104205},-25697,153357,14573.592919999996,16420.019035168021,20397.920811730961,20848.792860672198,22541.714840958768,21310.581873265648,22823.633186267456,24444.11114249262,26179.643033609376,28038.397688995698,30029.123924914456]
[]
["Depreciation Section"]
[null,null,"Net Plant Balance - Existing Plant"]
[null,null,null,"Opening Balance",null,{"$f":"E75","v":1048045},{"$f":"F75","v":1350787},1376386,1384070,1455966,1386004,1319403.8102648002,1256003.8892681932,1195650.457868709,1138197.1263119208,1083504.5391560157,1031440.0372593828,981877.33601035574,934696.21901864267,889782.24652547855]
[null,null,null,"Less: Depreciation",null,{"$f":"IF(F3,F75-F73,F78)","v":302742},25599,7684,71896,69962,66600.189735199863,63399.920996607027,60353.431399484143,57453.331556788151,54692.587155905152,52064.501896633003,49562.701249027064,47181.116991713068,44913.972493164176,42755.7687002413]
[null,null,null,"Closing Balance",{"$f":"IF(E3,'Historic Financials'!E88,E73-E74)","v":1048045},{"$f":"IF(F3,'Historic Financials'!F88,F73-F74)","v":1350787},{"$f":"IF(G3,'Historic Financials'!G88,G73-G74)","v":1376386},{"$f":"IF(H3,'Historic Financials'!H88,H73-H74)","v":1384070},{"$f":"IF(I3,'Historic Financials'!I88,I73-I74)","v":1455966},{"$f":"IF(J3,'Historic Financials'!J88,J73-J74)","v":1386004},{"$f":"IF(K3,'Historic Financials'!K88,K73-K74)","v":1319403.8102648002},{"$f":"IF(L3,'Historic Financials'!L88,L73-L74)","v":1256003.8892681932},{"$f":"IF(M3,'Historic Financials'!M88,M73-M74)","v":1195650.457868709},{"$f":"IF(N3,'Historic Financials'!N88,N73-N74)","v":1138197.1263119208},{"$f":"IF(O3,'Historic Financials'!O88,O73-O74)","v":1083504.5391560157},{"$f":"IF(P3,'Historic Financials'!P88,P73-P74)","v":1031440.0372593828},{"$f":"IF(Q3,'Historic Financials'!Q88,Q73-Q74)","v":981877.33601035574},{"$f":"IF(R3,'Historic Financials'!R88,R73-R74)","v":934696.21901864267},{"$f":"IF(S3,'Historic Financials'!S88,S73-S74)","v":889782.24652547855},{"$f":"IF(T3,'Historic Financials'!T88,T73-T74)","v":847026.47782523721}]
[]
[null,null,null,"Net Plant Depreciation Rate",{"$f":"Assumptions!E65","v":1.5673945298150367E-2},{"$f":"Assumptions!F65","v":2.1105474068080311E-2},{"$f":"Assumptions!G65","v":4.5585322721968982E-2},{"$f":"Assumptions!H65","v":4.7741804966511807E-2},{"$f":"Assumptions!I65","v":4.8051946267976035E-2},{"$f":"Assumptions!J65","v":4.8051946267976035E-2},{"$f":"Assumptions!K65","v":4.8051946267976035E-2},{"$f":"Assumptions!L65","v":4.8051946267976035E-2},{"$f":"Assumptions!M65","v":4.8051946267976035E-2},{"$f":"Assumptions!N65","v":4.8051946267976035E-2},{"$f":"Assumptions!O65","v":4.8051946267976035E-2},{"$f":"Assumptions!P65","v":4.8051946267976035E-2},{"$f":"Assumptions!Q65","v":4.8051946267976035E-2},{"$f":"Assumptions!R65","v":4.8051946267976035E-2},{"$f":"Assumptions!S65","v":4.8051946267976035E-2},{"$f":"Assumptions!T65","v":4.8051946267976035E-2}]
[null,null,null,"Depreciation on Net Plant",{"$f":"IF(E3,'Historic Financials'!E141,E77*'Historic Financials'!E29)","v":16427},{"$f":"IF(F3,'Historic Financials'!F141,F77*'Historic Financials'!F29)","v":28509},{"$f":"IF(G3,'Historic Financials'!G141,G77*'Historic Financials'!G29)","v":62743},{"$f":"IF(H3,'Historic Financials'!H141,H77*'Historic Financials'!H29)","v":66078},{"$f":"IF(I3,'Historic Financials'!I141,I77*'Historic Financials'!I29)","v":69962},{"$f":"IF(J3,'Historic Financials'!J141,J77*J73)","v":69962},{"$f":"IF(K3,'Historic Financials'!K141,K77*K73)","v":66600.189735199863},{"$f":"IF(L3,'Historic Financials'!L141,L77*L73)","v":63399.920996607027},{"$f":"IF(M3,'Historic Financials'!M141,M77*M73)","v":60353.431399484143},{"$f":"IF(N3,'Historic Financials'!N141,N77*N73)","v":57453.331556788151},{"$f":"IF(O3,'Historic Financials'!O141,O77*O73)","v":54692.587155905152},{"$f":"IF(P3,'Historic Financials'!P141,P77*P73)","v":52064.501896633003},{"$f":"IF(Q3,'Historic Financials'!Q141,Q77*Q73)","v":49562.701249027064},{"$f":"IF(R3,'Historic Financials'!R141,R77*R73)","v":47181.116991713068},{"$f":"IF(S3,'Historic Financials'!S141,S77*S73)","v":44913.972493164176},{"$f":"IF(T3,'Historic Financials'!T141,T77*T73)","v":42755.7687002413}]
[]
[null,null,"New Plant"]
[null,null,null,"Opening Balance",0,{"$f":"E84","v":0},{"$f":"F84","v":0},0,0,0,0,25500,134742,240862.8,357224.25719999999,462111.93350400002,574728.17543040006,695340.17053357442,824222.70244382368,961658.34783538943]
[null,null,null,"Add: Capital Expenditures",{"$f":"NOT(E3)*E41","v":0},0,0,0,0,0,25500,109242,106120.8,116361.45720000002,104887.67630400001,112616.24192640001,120611.99510317441,128882.53191024922,137435.64539156578,149326.81644935775]
[null,null,null,"Less: Retirements"]
[null,null,null,"Closing Balance",{"$f":"E81+E82-E83","v":0},{"$f":"F81+F82-F83","v":0},0,0,0,0,25500,134742,240862.8,357224.25719999999,462111.93350400002,574728.17543040006,695340.17053357442,824222.70244382368,961658.34783538943,1110985.1642847471]
[]
[null,null,null,"Depreciation Rate",{"$f":"Assumptions!E67","v":5.5555555555555552E-2},{"$f":"Assumptions!F67","v":5.5555555555555552E-2},{"$f":"Assumptions!G67","v":5.5555555555555552E-2},{"$f":"Assumptions!H67","v":5.5555555555555552E-2},{"$f":"Assumptions!I67","v":5.5555555555555552E-2},{"$f":"Assumptions!J67","v":5.5555555555555552E-2},{"$f":"Assumptions!K67","v":5.5555555555555552E-2},{"$f":"Assumptions!L67","v":5.5555555555555552E-2},{"$f":"Assumptions!M67","v":5.5555555555555552E-2},{"$f":"Assumptions!N67","v":5.5555555555555552E-2},{"$f":"Assumptions!O67","v":5.5555555555555552E-2},{"$f":"Assumptions!P67","v":5.5555555555555552E-2},{"$f":"Assumptions!Q67","v":5.5555555555555552E-2},{"$f":"Assumptions!R67","v":5.5555555555555552E-2},{"$f":"Assumptions!S67","v":5.5555555555555552E-2},{"$f":"Assumptions!T67","v":5.5555555555555552E-2}]
[null,null,null,"Depreciation Expense on New Plant",{"$f":"E86*E81","v":0},{"$f":"F86*F81","v":0},0,0,0,0,0,1416.6666666666665,7485.6666666666661,13381.266666666665,19845.792066666665,25672.885194666665,31929.343079466667,38630.009474087463,45790.150135767981,53425.463768632741]
[]
[null,null,null,"Accumulated Depreciation",null,{"$f":"E89+F87","v":0},{"$f":"F89+G87","v":0},0,0,0,0,1416.6666666666665,8902.3333333333321,22283.599999999999,42129.392066666667,67802.277261333336,99731.6203408,138361.62981488748,184151.77995065547,237577.24371928821]
[null,null,null,"Net Plant",{"$f":"E84-E89","v":0},{"$f":"F84-F89","v":0},0,0,0,0,25500,133325.33333333334,231960.46666666665,334940.65720000002,419982.54143733333,506925.89816906676,595608.55019277439,685861.07262893626,777506.5678847339,873407.92056545895]
[]
[null,null,"Forestry - Existing"]
[null,null,null,"Opening Balance",null,{"$f":"E95","v":104426},{"$f":"F95","v":138544},177691,192192,187797,150143,120038.76765337039,95970.546344084258,76728.09331213939,61343.823991674755,49044.158136615719,39210.621229869983,31348.745205282132,25063.204691005049,20037.938528951854]
[null,null,null,"Less: Depletion",null,{"$f":"F98","v":7334},{"$f":"G98","v":8543},36084,37654,37654,30104.232346629607,24068.221309286138,19242.45303194486,15384.269320464633,12299.665855059033,9833.5369067457323,7861.8760245878493,6285.5405142770833,5025.2661620531962,4017.6815250997256]
[null,null,null,"Closing Balance",{"$f":"IF(E3,'Historic Financials'!E87,E93-E94)","v":104426},{"$f":"IF(F3,'Historic Financials'!F87,F93-F94)","v":138544},{"$f":"IF(G3,'Historic Financials'!G87,G93-G94)","v":177691},{"$f":"IF(H3,'Historic Financials'!H87,H93-H94)","v":192192},{"$f":"IF(I3,'Historic Financials'!I87,I93-I94)","v":187797},{"$f":"IF(J3,'Historic Financials'!J87,J93-J94)","v":150143},{"$f":"IF(K3,'Historic Financials'!K87,K93-K94)","v":120038.76765337039},{"$f":"IF(L3,'Historic Financials'!L87,L93-L94)","v":95970.546344084258},{"$f":"IF(M3,'Historic Financials'!M87,M93-M94)","v":76728.09331213939},{"$f":"IF(N3,'Historic Financials'!N87,N93-N94)","v":61343.823991674755},{"$f":"IF(O3,'Historic Financials'!O87,O93-O94)","v":49044.158136615719},{"$f":"IF(P3,'Historic Financials'!P87,P93-P94)","v":39210.621229869983},{"$f":"IF(Q3,'Historic Financials'!Q87,Q93-Q94)","v":31348.745205282132},{"$f":"IF(R3,'Historic Financials'!R87,R93-R94)","v":25063.204691005049},{"$f":"IF(S3,'Historic Financials'!S87,S93-S94)","v":20037.938528951854},{"$f":"IF(T3,'Historic Financials'!T87,T93-T94)","v":16020.257003852128}]
[]
[null,null,null,"Depletion Rate",{"$f":"Assumptions!E69","v":6.854614751115623E-2},{"$f":"Assumptions!F69","v":5.2936251299226238E-2},{"$f":"Assumptions!G69","v":4.8077842997112964E-2},{"$f":"Assumptions!H69","v":0.18774975024975024},{"$f":"Assumptions!I69","v":0.20050373541643371},{"$f":"Assumptions!J69","v":0.20050373541643371},{"$f":"Assumptions!K69","v":0.20050373541643371},{"$f":"Assumptions!L69","v":0.20050373541643371},{"$f":"Assumptions!M69","v":0.20050373541643371},{"$f":"Assumptions!N69","v":0.20050373541643371},{"$f":"Assumptions!O69","v":0.20050373541643371},{"$f":"Assumptions!P69","v":0.20050373541643371},{"$f":"Assumptions!Q69","v":0.20050373541643371},{"$f":"Assumptions!R69","v":0.20050373541643371},{"$f":"Assumptions!S69","v":0.20050373541643371},{"$f":"Assumptions!T69","v":0.20050373541643371}]
[null,null,null,"Depletion Amount",{"$f":"IF(E3,'Historic Financials'!E142,E97*E93)","v":7158},{"$f":"IF(F3,'Historic Financials'!F142,F97*F93)","v":7334},{"$f":"IF(G3,'Historic Financials'!G142,G97*G93)","v":8543},{"$f":"IF(H3,'Historic Financials'!H142,H97*H93)","v":36084},{"$f":"IF(I3,'Historic Financials'!I142,I97*I93)","v":37654},{"$f":"IF(J3,'Historic Financials'!J142,J97*J93)","v":37654},{"$f":"IF(K3,'Historic Financials'!K142,K97*K93)","v":30104.232346629607},{"$f":"IF(L3,'Historic Financials'!L142,L97*L93)","v":24068.221309286138},{"$f":"IF(M3,'Historic Financials'!M142,M97*M93)","v":19242.45303194486},{"$f":"IF(N3,'Historic Financials'!N142,N97*N93)","v":15384.269320464633},{"$f":"IF(O3,'Historic Financials'!O142,O97*O93)","v":12299.665855059033},{"$f":"IF(P3,'Historic Financials'!P142,P97*P93)","v":9833.5369067457323},{"$f":"IF(Q3,'Historic Financials'!Q142,Q97*Q93)","v":7861.8760245878493},{"$f":"IF(R3,'Historic Financials'!R142,R97*R93)","v":6285.5405142770833},{"$f":"IF(S3,'Historic Financials'!S142,S97*S93)","v":5025.2661620531962},{"$f":"IF(T3,'Historic Financials'!T142,T97*T93)","v":4017.6815250997256}]
[]
[null,null,"Forestry - New"]
[null,null,null,"Opening Balance",null,{"$f":"E104","v":0},{"$f":"F104","v":0},0,0,0,45856.176800000001,96394.269251279999,151832.0297657116,212358.97669536801,278442.29735316685,349911.40864457632,427205.25250623567,510798.54464262025,601204.69008812029,698978.93638742855]
[null,null,null,"Add: Capital Expenditures",null,{"$f":"NOT(F3)*F46","v":0},0,0,0,45856.176800000001,50538.092451280005,55437.760514431597,60526.946929656413,66083.320657798875,71469.111291409499,77293.843861659363,83593.292136384611,90406.145445499977,97774.246299308215,105742.84737270186]
[null,null,null,"Less: Retirements"]
[null,null,null,"Closing Balance",null,{"$f":"F101+F102-F103","v":0},{"$f":"G101+G102-G103","v":0},0,0,45856.176800000001,96394.269251279999,151832.0297657116,212358.97669536801,278442.29735316685,349911.40864457632,427205.25250623567,510798.54464262025,601204.69008812029,698978.93638742855,804721.78376013041]
[]
[null,null,null,"Depletion Rate - New Expenditures",{"$f":"Assumptions!E71","v":0.14285714285714285},{"$f":"Assumptions!F71","v":0.14285714285714285},{"$f":"Assumptions!G71","v":0.14285714285714285},{"$f":"Assumptions!H71","v":0.14285714285714285},{"$f":"Assumptions!I71","v":0.14285714285714285},{"$f":"Assumptions!J71","v":0.14285714285714285},{"$f":"Assumptions!K71","v":0.14285714285714285},{"$f":"Assumptions!L71","v":0.14285714285714285},{"$f":"Assumptions!M71","v":0.14285714285714285},{"$f":"Assumptions!N71","v":0.14285714285714285},{"$f":"Assumptions!O71","v":0.14285714285714285},{"$f":"Assumptions!P71","v":0.14285714285714285},{"$f":"Assumptions!Q71","v":0.14285714285714285},{"$f":"Assumptions!R71","v":0.14285714285714285},{"$f":"Assumptions!S71","v":0.14285714285714285},{"$f":"Assumptions!T71","v":0.14285714285714285}]
[null,null,null,"Depletion Expense",{"$f":"E106*E101","v":0},{"$f":"F106*F101","v":0},0,0,0,0,6550.8823999999995,13770.609893039998,21690.289966530228,30336.996670766857,39777.471050452405,49987.344092082327,61029.321786605091,72971.220663231463,85886.384298302888,99854.133769632637]
[]
[null,null,null,"Accumulated Depletion",null,{"$f":"E109+F107","v":0},{"$f":"F109+G107","v":0},0,0,0,6550.8823999999995,20321.492293039999,42011.782259570231,72348.778930337081,112126.24998078949,162113.59407287181,223142.9158594769,296114.13652270834,382000.52082101122,481854.65459064383]
[null,null,null,"Net Forestery Investment - New",null,{"$f":"F104-F109","v":0},{"$f":"G104-G109","v":0},0,0,45856.176800000001,89843.386851279996,131510.5374726716,170347.19443579778,206093.51842282977,237785.15866378683,265091.65843336389,287655.62878314336,305090.55356541194,316978.41556641733,322867.12916948658]
[]
[null,null,"Totals"]
[null,null,null,"Total Net Plant",{"$f":"E75+E90","v":1048045},{"$f":"F75+F90","v":1350787},1376386,1384070,1455966,1386004,1344903.8102648002,1389329.2226015264,1427610.9245353756,1473137.7835119208,1503487.0805933489,1538365.9354284494,1577485.8862031302,1620557.2916475791,1667288.8144102124,1720434.3983906962]
[null,null,null,"Total Net Forestry Investment",{"$f":"E95+E110","v":104426},{"$f":"F95+F110","v":138544},177691,192192,187797,195999.17680000002,209882.15450465039,227481.08381675585,247075.28774793717,267437.3424145045,286829.31680040254,304302.2796632339,319004.37398842548,330153.758256417,337016.35409536917,338887.38617333869]
[null,null,null,"Total Depreciation Expense",{"$f":"E78+E87","v":16427},{"$f":"F78+F87","v":28509},62743,66078,69962,69962,66600.189735199863,64816.587663273691,67839.098066150807,70834.598223454814,74538.379222571821,77737.387091299664,81492.044328493736,85811.126465800538,90704.122628932149,96181.232468874048]
[null,null,null,"Total Depletion Expense",{"$f":"E98+E107","v":7158},{"$f":"F98+F107","v":7334},8543,36084,37654,37654,36655.11474662961,37838.831202326139,40932.742998475092,45721.265991231492,52077.136905511434,59820.880998828055,68891.197811192935,79256.761177508539,90911.65046035609,103871.81529473237]
[null,null,null,"Test",{"$f":"IF(E3,('Historic Financials'!E87+'Historic Financials'!E88=E113+E114),TRUE)","v":true},{"$f":"IF(F3,('Historic Financials'!F87+'Historic Financials'!F88=F113+F114),TRUE)","v":true},{"$f":"IF(G3,('Historic Financials'!G87+'Historic Financials'!G88=G113+G114),TRUE)","v":true},{"$f":"IF(H3,('Historic Financials'!H87+'Historic Financials'!H88=H113+H114),TRUE)","v":true},{"$f":"IF(I3,('Historic Financials'!I87+'Historic Financials'!I88=I113+I114),TRUE)","v":true},{"$f":"IF(J3,('Historic Financials'!J87+'Historic Financials'!J88=J113+J114),TRUE)","v":true},{"$f":"IF(K3,('Historic Financials'!K87+'Historic Financials'!K88=K113+K114),TRUE)","v":true},{"$f":"IF(L3,('Historic Financials'!L87+'Historic Financials'!L88=L113+L114),TRUE)","v":true},{"$f":"IF(M3,('Historic Financials'!M87+'Historic Financials'!M88=M113+M114),TRUE)","v":true},{"$f":"IF(N3,('Historic Financials'!N87+'Historic Financials'!N88=N113+N114),TRUE)","v":true},{"$f":"IF(O3,('Historic Financials'!O87+'Historic Financials'!O88=O113+O114),TRUE)","v":true},{"$f":"IF(P3,('Historic Financials'!P87+'Historic Financials'!P88=P113+P114),TRUE)","v":true},{"$f":"IF(Q3,('Historic Financials'!Q87+'Historic Financials'!Q88=Q113+Q114),TRUE)","v":true},{"$f":"IF(R3,('Historic Financials'!R87+'Historic Financials'!R88=R113+R114),TRUE)","v":true},{"$f":"IF(S3,('Historic Financials'!S87+'Historic Financials'!S88=S113+S114),TRUE)","v":true},{"$f":"IF(T3,('Historic Financials'!T87+'Historic Financials'!T88=T113+T114),TRUE)","v":true}]
[]
[null,null,"Other Assets"]
[null,null,null,"Pre-paid Lease Assets (Long-and Short-term)",{"$f":"IF(E3,'Historic Financials'!E102+'Historic Financials'!E89,D120)","v":22670},{"$f":"IF(F3,'Historic Financials'!F102+'Historic Financials'!F89,E120)","v":20},{"$f":"IF(G3,'Historic Financials'!G102+'Historic Financials'!G89,F120)","v":5293},{"$f":"IF(H3,'Historic Financials'!H102+'Historic Financials'!H89,G120)","v":7493},{"$f":"IF(I3,'Historic Financials'!I102+'Historic Financials'!I89,H120)","v":29811},{"$f":"IF(J3,'Historic Financials'!J102+'Historic Financials'!J89,I120)","v":29811},{"$f":"IF(K3,'Historic Financials'!K102+'Historic Financials'!K89,J120)","v":29811},{"$f":"IF(L3,'Historic Financials'!L102+'Historic Financials'!L89,K120)","v":29811},{"$f":"IF(M3,'Historic Financials'!M102+'Historic Financials'!M89,L120)","v":29811},{"$f":"IF(N3,'Historic Financials'!N102+'Historic Financials'!N89,M120)","v":29811},{"$f":"IF(O3,'Historic Financials'!O102+'Historic Financials'!O89,N120)","v":29811},{"$f":"IF(P3,'Historic Financials'!P102+'Historic Financials'!P89,O120)","v":29811},{"$f":"IF(Q3,'Historic Financials'!Q102+'Historic Financials'!Q89,P120)","v":29811},{"$f":"IF(R3,'Historic Financials'!R102+'Historic Financials'!R89,Q120)","v":29811},{"$f":"IF(S3,'Historic Financials'!S102+'Historic Financials'!S89,R120)","v":29811},{"$f":"IF(T3,'Historic Financials'!T102+'Historic Financials'!T89,S120)","v":29811}]
[null,null,null,"Derivative Assets (Long and Short-term)",{"$f":"IF(E3,'Historic Financials'!E92+'Historic Financials'!E101,D121)","v":0},{"$f":"IF(F3,'Historic Financials'!F92+'Historic Financials'!F101,E121)","v":0},{"$f":"IF(G3,'Historic Financials'!G92+'Historic Financials'!G101,F121)","v":0},{"$f":"IF(H3,'Historic Financials'!H92+'Historic Financials'!H101,G121)","v":25867},{"$f":"IF(I3,'Historic Financials'!I92+'Historic Financials'!I101,H121)","v":0},{"$f":"IF(J3,'Historic Financials'!J92+'Historic Financials'!J101,I121)","v":0},{"$f":"IF(K3,'Historic Financials'!K92+'Historic Financials'!K101,J121)","v":0},{"$f":"IF(L3,'Historic Financials'!L92+'Historic Financials'!L101,K121)","v":0},{"$f":"IF(M3,'Historic Financials'!M92+'Historic Financials'!M101,L121)","v":0},{"$f":"IF(N3,'Historic Financials'!N92+'Historic Financials'!N101,M121)","v":0},{"$f":"IF(O3,'Historic Financials'!O92+'Historic Financials'!O101,N121)","v":0},{"$f":"IF(P3,'Historic Financials'!P92+'Historic Financials'!P101,O121)","v":0},{"$f":"IF(Q3,'Historic Financials'!Q92+'Historic Financials'!Q101,P121)","v":0},{"$f":"IF(R3,'Historic Financials'!R92+'Historic Financials'!R101,Q121)","v":0},{"$f":"IF(S3,'Historic Financials'!S92+'Historic Financials'!S101,R121)","v":0},{"$f":"IF(T3,'Historic Financials'!T92+'Historic Financials'!T101,S121)","v":0}]
[null,null,null,"Investment and Other",{"$f":"IF(E3,'Historic Financials'!E90+'Historic Financials'!E93,D122)","v":34559},{"$f":"IF(F3,'Historic Financials'!F90+'Historic Financials'!F93,E122)","v":25537},{"$f":"IF(G3,'Historic Financials'!G90+'Historic Financials'!G93,F122)","v":42767},{"$f":"IF(H3,'Historic Financials'!H90+'Historic Financials'!H93,G122)","v":52793},{"$f":"IF(I3,'Historic Financials'!I90+'Historic Financials'!I93,H122)","v":71132},{"$f":"IF(J3,'Historic Financials'!J90+'Historic Financials'!J93,I122)","v":71132},{"$f":"IF(K3,'Historic Financials'!K90+'Historic Financials'!K93,J122)","v":71132},{"$f":"IF(L3,'Historic Financials'!L90+'Historic Financials'!L93,K122)","v":71132},{"$f":"IF(M3,'Historic Financials'!M90+'Historic Financials'!M93,L122)","v":71132},{"$f":"IF(N3,'Historic Financials'!N90+'Historic Financials'!N93,M122)","v":71132},{"$f":"IF(O3,'Historic Financials'!O90+'Historic Financials'!O93,N122)","v":71132},{"$f":"IF(P3,'Historic Financials'!P90+'Historic Financials'!P93,O122)","v":71132},{"$f":"IF(Q3,'Historic Financials'!Q90+'Historic Financials'!Q93,P122)","v":71132},{"$f":"IF(R3,'Historic Financials'!R90+'Historic Financials'!R93,Q122)","v":71132},{"$f":"IF(S3,'Historic Financials'!S90+'Historic Financials'!S93,R122)","v":71132},{"$f":"IF(T3,'Historic Financials'!T90+'Historic Financials'!T93,S122)","v":71132}]
[null,null,null,"Deferred Tax Assets",{"$f":"IF(E3,'Historic Financials'!E94,D123)","v":21612},{"$f":"IF(F3,'Historic Financials'!F94,E123)","v":77883},{"$f":"IF(G3,'Historic Financials'!G94,F123)","v":102745},{"$f":"IF(H3,'Historic Financials'!H94,G123)","v":111576},{"$f":"IF(I3,'Historic Financials'!I94,H123)","v":105496},{"$f":"IF(J3,'Historic Financials'!J94,I123)","v":105496},{"$f":"IF(K3,'Historic Financials'!K94,J123)","v":105496},{"$f":"IF(L3,'Historic Financials'!L94,K123)","v":105496},{"$f":"IF(M3,'Historic Financials'!M94,L123)","v":105496},{"$f":"IF(N3,'Historic Financials'!N94,M123)","v":105496},{"$f":"IF(O3,'Historic Financials'!O94,N123)","v":105496},{"$f":"IF(P3,'Historic Financials'!P94,O123)","v":105496},{"$f":"IF(Q3,'Historic Financials'!Q94,P123)","v":105496},{"$f":"IF(R3,'Historic Financials'!R94,Q123)","v":105496},{"$f":"IF(S3,'Historic Financials'!S94,R123)","v":105496},{"$f":"IF(T3,'Historic Financials'!T94,S123)","v":105496}]
[null,null,null,"Cash Investment",{"$f":"IF(E3,'Historic Financials'!E103+'Historic Financials'!E104,D124)","v":60044},{"$f":"IF(F3,'Historic Financials'!F103+'Historic Financials'!F104,E124)","v":74956},{"$f":"IF(G3,'Historic Financials'!G103+'Historic Financials'!G104,F124)","v":108807},{"$f":"IF(H3,'Historic Financials'!H103+'Historic Financials'!H104,G124)","v":435865},{"$f":"IF(I3,'Historic Financials'!I103+'Historic Financials'!I104,H124)","v":328999},{"$f":"IF(J3,'Historic Financials'!J103+'Historic Financials'!J104,I124)","v":328999},{"$f":"IF(K3,'Historic Financials'!K103+'Historic Financials'!K104,J124)","v":328999},{"$f":"IF(L3,'Historic Financials'!L103+'Historic Financials'!L104,K124)","v":328999},{"$f":"IF(M3,'Historic Financials'!M103+'Historic Financials'!M104,L124)","v":328999},{"$f":"IF(N3,'Historic Financials'!N103+'Historic Financials'!N104,M124)","v":328999},{"$f":"IF(O3,'Historic Financials'!O103+'Historic Financials'!O104,N124)","v":328999},{"$f":"IF(P3,'Historic Financials'!P103+'Historic Financials'!P104,O124)","v":328999},{"$f":"IF(Q3,'Historic Financials'!Q103+'Historic Financials'!Q104,P124)","v":328999},{"$f":"IF(R3,'Historic Financials'!R103+'Historic Financials'!R104,Q124)","v":328999},{"$f":"IF(S3,'Historic Financials'!S103+'Historic Financials'!S104,R124)","v":328999},{"$f":"IF(T3,'Historic Financials'!T103+'Historic Financials'!T104,S124)","v":328999}]
[null,null,null,"Intangible Assets",{"$f":"IF(E3,'Historic Financials'!E91,D125)","v":0},{"$f":"IF(F3,'Historic Financials'!F91,E125)","v":0},{"$f":"IF(G3,'Historic Financials'!G91,F125)","v":0},{"$f":"IF(H3,'Historic Financials'!H91,G125)","v":775},{"$f":"IF(I3,'Historic Financials'!I91,H125)","v":675},{"$f":"IF(J3,'Historic Financials'!J91,I125)","v":675},{"$f":"IF(K3,'Historic Financials'!K91,J125)","v":675},{"$f":"IF(L3,'Historic Financials'!L91,K125)","v":675},{"$f":"IF(M3,'Historic Financials'!M91,L125)","v":675},{"$f":"IF(N3,'Historic Financials'!N91,M125)","v":675},{"$f":"IF(O3,'Historic Financials'!O91,N125)","v":675},{"$f":"IF(P3,'Historic Financials'!P91,O125)","v":675},{"$f":"IF(Q3,'Historic Financials'!Q91,P125)","v":675},{"$f":"IF(R3,'Historic Financials'!R91,Q125)","v":675},{"$f":"IF(S3,'Historic Financials'!S91,R125)","v":675},{"$f":"IF(T3,'Historic Financials'!T91,S125)","v":675}]
[null,null,null,"Assets Test",{"$f":"IF(E3,E113+E114+E120+E121+E122+E123+E124+E65='Historic Financials'!E107,TRUE)","v":true},{"$f":"IF(F3,F113+F114+F120+F121+F122+F123+F124+F65='Historic Financials'!F107,TRUE)","v":true},{"$f":"IF(G3,G113+G114+G120+G121+G122+G123+G124+G65='Historic Financials'!G107,TRUE)","v":true},{"$f":"IF(H3,H113+H114+H120+H121+H122+H123+H124+H65='Historic Financials'!H107,TRUE)","v":false},{"$f":"IF(I3,I113+I114+I120+I121+I122+I123+I124+I65='Historic Financials'!I107,TRUE)","v":false},{"$f":"IF(J3,J113+J114+J120+J121+J122+J123+J124+J65='Historic Financials'!J107,TRUE)","v":true},{"$f":"IF(K3,K113+K114+K120+K121+K122+K123+K124+K65='Historic Financials'!K107,TRUE)","v":true},{"$f":"IF(L3,L113+L114+L120+L121+L122+L123+L124+L65='Historic Financials'!L107,TRUE)","v":true},{"$f":"IF(M3,M113+M114+M120+M121+M122+M123+M124+M65='Historic Financials'!M107,TRUE)","v":true},{"$f":"IF(N3,N113+N114+N120+N121+N122+N123+N124+N65='Historic Financials'!N107,TRUE)","v":true},{"$f":"IF(O3,O113+O114+O120+O121+O122+O123+O124+O65='Historic Financials'!O107,TRUE)","v":true},{"$f":"IF(P3,P113+P114+P120+P121+P122+P123+P124+P65='Historic Financials'!P107,TRUE)","v":true},{"$f":"IF(Q3,Q113+Q114+Q120+Q121+Q122+Q123+Q124+Q65='Historic Financials'!Q107,TRUE)","v":true},{"$f":"IF(R3,R113+R114+R120+R121+R122+R123+R124+R65='Historic Financials'!R107,TRUE)","v":true},{"$f":"IF(S3,S113+S114+S120+S121+S122+S123+S124+S65='Historic Financials'!S107,TRUE)","v":true},{"$f":"IF(T3,T113+T114+T120+T121+T122+T123+T124+T65='Historic Financials'!T107,TRUE)","v":true}]
[]
[null,null,"Other Liabilities and Equity"]
[null,null,null,"Derivative Liabilities",{"$f":"IF(E3,'Historic Financials'!E112+'Historic Financials'!E121,D129)","v":0},{"$f":"IF(F3,'Historic Financials'!F112+'Historic Financials'!F121,E129)","v":0},{"$f":"IF(G3,'Historic Financials'!G112+'Historic Financials'!G121,F129)","v":0},{"$f":"IF(H3,'Historic Financials'!H112+'Historic Financials'!H121,G129)","v":0},{"$f":"IF(I3,'Historic Financials'!I112+'Historic Financials'!I121,H129)","v":34133},{"$f":"IF(J3,'Historic Financials'!J112+'Historic Financials'!J121,I129)","v":34133},{"$f":"IF(K3,'Historic Financials'!K112+'Historic Financials'!K121,J129)","v":34133},{"$f":"IF(L3,'Historic Financials'!L112+'Historic Financials'!L121,K129)","v":34133},{"$f":"IF(M3,'Historic Financials'!M112+'Historic Financials'!M121,L129)","v":34133},{"$f":"IF(N3,'Historic Financials'!N112+'Historic Financials'!N121,M129)","v":34133},{"$f":"IF(O3,'Historic Financials'!O112+'Historic Financials'!O121,N129)","v":34133},{"$f":"IF(P3,'Historic Financials'!P112+'Historic Financials'!P121,O129)","v":34133},{"$f":"IF(Q3,'Historic Financials'!Q112+'Historic Financials'!Q121,P129)","v":34133},{"$f":"IF(R3,'Historic Financials'!R112+'Historic Financials'!R121,Q129)","v":34133},{"$f":"IF(S3,'Historic Financials'!S112+'Historic Financials'!S121,R129)","v":34133},{"$f":"IF(T3,'Historic Financials'!T112+'Historic Financials'!T121,S129)","v":34133}]
[null,null,null,"Deferred Taxes",{"$f":"IF(E3,'Historic Financials'!E122,D130)","v":2088},{"$f":"IF(F3,'Historic Financials'!F122,E130)","v":54105},{"$f":"IF(G3,'Historic Financials'!G122,F130)","v":68209},{"$f":"IF(H3,'Historic Financials'!H122,G130)","v":71623},{"$f":"IF(I3,'Historic Financials'!I122,H130)","v":55245},{"$f":"IF(J3,'Historic Financials'!J122,I130)","v":55245},{"$f":"IF(K3,'Historic Financials'!K122,J130)","v":55245},{"$f":"IF(L3,'Historic Financials'!L122,K130)","v":55245},{"$f":"IF(M3,'Historic Financials'!M122,L130)","v":55245},{"$f":"IF(N3,'Historic Financials'!N122,M130)","v":55245},{"$f":"IF(O3,'Historic Financials'!O122,N130)","v":55245},{"$f":"IF(P3,'Historic Financials'!P122,O130)","v":55245},{"$f":"IF(Q3,'Historic Financials'!Q122,P130)","v":55245},{"$f":"IF(R3,'Historic Financials'!R122,Q130)","v":55245},{"$f":"IF(S3,'Historic Financials'!S122,R130)","v":55245},{"$f":"IF(T3,'Historic Financials'!T122,S130)","v":55245}]
[null,null,null,"Short-term Debt",{"$f":"IF(E3,'Historic Financials'!E114,D131)","v":82167},{"$f":"IF(F3,'Historic Financials'!F114,E131)","v":153480},{"$f":"IF(G3,'Historic Financials'!G114,F131)","v":177119},{"$f":"IF(H3,'Historic Financials'!H114,G131)","v":153816},{"$f":"IF(I3,'Historic Financials'!I114,H131)","v":198403},{"$f":"IF(J3,'Historic Financials'!J114,I131)","v":198403},{"$f":"IF(K3,'Historic Financials'!K114,J131)","v":198403},{"$f":"IF(L3,'Historic Financials'!L114,K131)","v":198403},{"$f":"IF(M3,'Historic Financials'!M114,L131)","v":198403},{"$f":"IF(N3,'Historic Financials'!N114,M131)","v":198403},{"$f":"IF(O3,'Historic Financials'!O114,N131)","v":198403},{"$f":"IF(P3,'Historic Financials'!P114,O131)","v":198403},{"$f":"IF(Q3,'Historic Financials'!Q114,P131)","v":198403},{"$f":"IF(R3,'Historic Financials'!R114,Q131)","v":198403},{"$f":"IF(S3,'Historic Financials'!S114,R131)","v":198403},{"$f":"IF(T3,'Historic Financials'!T114,S131)","v":198403}]
[null,null,null,"Long-term Debt and Leases",{"$f":"IF(E3,'Historic Financials'!E120+'Historic Financials'!E123+'Historic Financials'!E116,D132)","v":319395},{"$f":"IF(F3,'Historic Financials'!F120+'Historic Financials'!F123+'Historic Financials'!F116,E132)","v":524580},{"$f":"IF(G3,'Historic Financials'!G120+'Historic Financials'!G123+'Historic Financials'!G116,F132)","v":421336},{"$f":"IF(H3,'Historic Financials'!H120+'Historic Financials'!H123+'Historic Financials'!H116,G132)","v":514294},{"$f":"IF(I3,'Historic Financials'!I120+'Historic Financials'!I123+'Historic Financials'!I116,H132)","v":381729},{"$f":"IF(J3,'Historic Financials'!J120+'Historic Financials'!J123+'Historic Financials'!J116,I132)","v":381729},{"$f":"IF(K3,'Historic Financials'!K120+'Historic Financials'!K123+'Historic Financials'!K116,J132)","v":381729},{"$f":"IF(L3,'Historic Financials'!L120+'Historic Financials'!L123+'Historic Financials'!L116,K132)","v":381729},{"$f":"IF(M3,'Historic Financials'!M120+'Historic Financials'!M123+'Historic Financials'!M116,L132)","v":381729},{"$f":"IF(N3,'Historic Financials'!N120+'Historic Financials'!N123+'Historic Financials'!N116,M132)","v":381729},{"$f":"IF(O3,'Historic Financials'!O120+'Historic Financials'!O123+'Historic Financials'!O116,N132)","v":381729},{"$f":"IF(P3,'Historic Financials'!P120+'Historic Financials'!P123+'Historic Financials'!P116,O132)","v":381729},{"$f":"IF(Q3,'Historic Financials'!Q120+'Historic Financials'!Q123+'Historic Financials'!Q116,P132)","v":381729},{"$f":"IF(R3,'Historic Financials'!R120+'Historic Financials'!R123+'Historic Financials'!R116,Q132)","v":381729},{"$f":"IF(S3,'Historic Financials'!S120+'Historic Financials'!S123+'Historic Financials'!S116,R132)","v":381729},{"$f":"IF(T3,'Historic Financials'!T120+'Historic Financials'!T123+'Historic Financials'!T116,S132)","v":381729}]
[null,null,null,"Common Equity",{"$f":"IF(E3,'Historic Financials'!E129,D133)","v":1043745},{"$f":"IF(F3,'Historic Financials'!F129,E133)","v":1048474},{"$f":"IF(G3,'Historic Financials'!G129,F133)","v":1154357},{"$f":"IF(H3,'Historic Financials'!H129,G133)","v":1448014},{"$f":"IF(I3,'Historic Financials'!I129,H133)","v":1645665},{"$f":"IF(J3,'Historic Financials'!J129,I133)","v":1645665},{"$f":"IF(K3,'Historic Financials'!K129,J133)","v":1645665},{"$f":"IF(L3,'Historic Financials'!L129,K133)","v":1645665},{"$f":"IF(M3,'Historic Financials'!M129,L133)","v":1645665},{"$f":"IF(N3,'Historic Financials'!N129,M133)","v":1645665},{"$f":"IF(O3,'Historic Financials'!O129,N133)","v":1645665},{"$f":"IF(P3,'Historic Financials'!P129,O133)","v":1645665},{"$f":"IF(Q3,'Historic Financials'!Q129,P133)","v":1645665},{"$f":"IF(R3,'Historic Financials'!R129,Q133)","v":1645665},{"$f":"IF(S3,'Historic Financials'!S129,R133)","v":1645665},{"$f":"IF(T3,'Historic Financials'!T129,S133)","v":1645665}]
[null,null,null,"Minority Equity",{"$f":"IF(E3,'Historic Financials'!E130,D134)","v":35186},{"$f":"IF(F3,'Historic Financials'!F130,E134)","v":29802},{"$f":"IF(G3,'Historic Financials'!G130,F134)","v":31177},{"$f":"IF(H3,'Historic Financials'!H130,G134)","v":35696},{"$f":"IF(I3,'Historic Financials'!I130,H134)","v":30870},{"$f":"IF(J3,'Historic Financials'!J130,I134)","v":30870},{"$f":"IF(K3,'Historic Financials'!K130,J134)","v":30870},{"$f":"IF(L3,'Historic Financials'!L130,K134)","v":30870},{"$f":"IF(M3,'Historic Financials'!M130,L134)","v":30870},{"$f":"IF(N3,'Historic Financials'!N130,M134)","v":30870},{"$f":"IF(O3,'Historic Financials'!O130,N134)","v":30870},{"$f":"IF(P3,'Historic Financials'!P130,O134)","v":30870},{"$f":"IF(Q3,'Historic Financials'!Q130,P134)","v":30870},{"$f":"IF(R3,'Historic Financials'!R130,Q134)","v":30870},{"$f":"IF(S3,'Historic Financials'!S130,R134)","v":30870},{"$f":"IF(T3,'Historic Financials'!T130,S134)","v":30870}]
[]
["Debt Schedule"]
[]
[null,"Exiting Long-term Debt"]
[null,null,"Debt Outstanding at Last Balance Sheet",null,{"$f":"SUMIF(2:2,Assumptions!E4,143:143)","v":381729}]
[]
[null,null,"Opening Balance",null,null,{"$f":"E143","v":319395},{"$f":"F143","v":524580},421336,514294,381729,286296.75,190864.5,95432.25,0,0,0,0,0,0,0]
[null,null,"Less: Repayments of Debt",null,null,{"$f":"IF(F3,F143-F141,$E$139*Assumptions!F82)","v":205185},{"$f":"IF(G3,G143-G141,$E$139*Assumptions!G82)","v":-103244},{"$f":"IF(H3,H143-H141,$E$139*Assumptions!H82)","v":92958},{"$f":"IF(I3,I143-I141,$E$139*Assumptions!I82)","v":-132565},{"$f":"IF(J3,J143-J141,$E$139*Assumptions!J82)","v":95432.25},{"$f":"IF(K3,K143-K141,$E$139*Assumptions!K82)","v":95432.25},{"$f":"IF(L3,L143-L141,$E$139*Assumptions!L82)","v":95432.25},{"$f":"IF(M3,M143-M141,$E$139*Assumptions!M82)","v":95432.25},{"$f":"IF(N3,N143-N141,$E$139*Assumptions!N82)","v":0},{"$f":"IF(O3,O143-O141,$E$139*Assumptions!O82)","v":0},{"$f":"IF(P3,P143-P141,$E$139*Assumptions!P82)","v":0},{"$f":"IF(Q3,Q143-Q141,$E$139*Assumptions!Q82)","v":0},{"$f":"IF(R3,R143-R141,$E$139*Assumptions!R82)","v":0},{"$f":"IF(S3,S143-S141,$E$139*Assumptions!S82)","v":0},{"$f":"IF(T3,T143-T141,$E$139*Assumptions!T82)","v":0}]
[null,null,"Closing Balance",null,{"$f":"IF(E3,E132,E141-E142)","v":319395},524580,421336,514294,381729,286296.75,190864.5,95432.25,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Rate",null,{"$f":"IF(E3,E146/E143,Assumptions!E81)","v":3.7242286197341851E-2},{"$f":"IF(F3,F146/F143,Assumptions!F81)","v":4.3478592397727708E-2},{"$f":"IF(G3,G146/G143,Assumptions!G81)","v":8.6425085917177735E-2},{"$f":"IF(H3,H146/H143,Assumptions!H81)","v":6.0426526461518117E-2},{"$f":"IF(I3,I146/I143,Assumptions!I81)","v":0.11072514794527008},{"$f":"IF(J3,J146/J143,Assumptions!J81)","v":0.05},{"$f":"IF(K3,K146/K143,Assumptions!K81)","v":0.05},{"$f":"IF(L3,L146/L143,Assumptions!L81)","v":0.05},{"$f":"IF(M3,M146/M143,Assumptions!M81)","v":0.05},{"$f":"IF(N3,N146/N143,Assumptions!N81)","v":0.05},{"$f":"IF(O3,O146/O143,Assumptions!O81)","v":0.05},{"$f":"IF(P3,P146/P143,Assumptions!P81)","v":0.05},{"$f":"IF(Q3,Q146/Q143,Assumptions!Q81)","v":0.05},{"$f":"IF(R3,R146/R143,Assumptions!R81)","v":0.05},{"$f":"IF(S3,S146/S143,Assumptions!S81)","v":0.05},{"$f":"IF(T3,T146/T143,Assumptions!T81)","v":0.05}]
[null,null,"Interest Expense",null,{"$f":"IF(E3,-E167,E145*AVERAGE(E143,E141))","v":11895},22808,36414,31077,42267,16700.643749999999,11929.03125,7157.4187500000007,2385.8062500000001,0,0,0,0,0,0,0]
[]
[null,"Cash Minus Short-term Debt"]
[null,null,"Opening Balance",null,null,{"$f":"E151","v":-22123},{"$f":"F151","v":-78524},-68312,282049,130596,-177233.09091604018,-277671.19472965202,-388589.05424843571,-496639.52140503417,-479126.05514802923,-456002.00037599623,-430031.89245835587,-400644.40934471204,-367277.91039826366,-329373.14347106568]
[null,null,"Add: Net Cash Flow (Last Line on Cash Flow Statement)",null,null,{"$f":"F219","v":-448740},{"$f":"G219","v":223232},225182,75189,-307829.09091604018,-100438.10381361186,-110917.85951878369,-108050.46715659848,17513.466257004911,23124.054772033036,25970.107917640358,29387.483113643859,33366.498946448381,37904.766927198012,42689.129979256832]
[null,null,"Closing Balance",null,{"$f":"IF(E3,E153-E154,E149+E150)","v":-22123},-78524,-68312,282049,130596,-177233.09091604018,-277671.19472965202,-388589.05424843571,-496639.52140503417,-479126.05514802923,-456002.00037599623,-430031.89245835587,-400644.40934471204,-367277.91039826366,-329373.14347106568,-286684.01349180884]
[]
[null,null,"Cash Balance",null,{"$f":"IF(E3,E124,MAX(E151,0))","v":60044},74956,108807,435865,328999,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Short-term or New Debt Balance",null,{"$f":"IF(E3,E131,MAX(-E151,0))","v":82167},153480,177119,153816,198403,177233.09091604018,277671.19472965202,388589.05424843571,496639.52140503417,479126.05514802923,456002.00037599623,430031.89245835587,400644.40934471204,367277.91039826366,329373.14347106568,286684.01349180884]
[]
[null,null,"Interest Rate on Cash Balance",null,{"$f":"IF(E3,0,Assumptions!E79)","v":0},{"$f":"IF(F3,0,Assumptions!F79)","v":0},{"$f":"IF(G3,0,Assumptions!G79)","v":0},{"$f":"IF(H3,0,Assumptions!H79)","v":0},{"$f":"IF(I3,0,Assumptions!I79)","v":0},{"$f":"IF(J3,0,Assumptions!J79)","v":5.0000000000000001E-3},{"$f":"IF(K3,0,Assumptions!K79)","v":5.0000000000000001E-3},{"$f":"IF(L3,0,Assumptions!L79)","v":5.0000000000000001E-3},{"$f":"IF(M3,0,Assumptions!M79)","v":5.0000000000000001E-3},{"$f":"IF(N3,0,Assumptions!N79)","v":5.0000000000000001E-3},{"$f":"IF(O3,0,Assumptions!O79)","v":5.0000000000000001E-3},{"$f":"IF(P3,0,Assumptions!P79)","v":5.0000000000000001E-3},{"$f":"IF(Q3,0,Assumptions!Q79)","v":5.0000000000000001E-3},{"$f":"IF(R3,0,Assumptions!R79)","v":5.0000000000000001E-3},{"$f":"IF(S3,0,Assumptions!S79)","v":5.0000000000000001E-3},{"$f":"IF(T3,0,Assumptions!T79)","v":5.0000000000000001E-3}]
[null,null,"Interest Income",null,null,{"$f":"F156*E153","v":0},{"$f":"G156*F153","v":0},0,0,1644.9950000000001,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Rate on Short-term Debt",null,{"$f":"IF(E3,0,Assumptions!E78)","v":0},{"$f":"IF(F3,0,Assumptions!F78)","v":0},{"$f":"IF(G3,0,Assumptions!G78)","v":0},{"$f":"IF(H3,0,Assumptions!H78)","v":0},{"$f":"IF(I3,0,Assumptions!I78)","v":0},{"$f":"IF(J3,0,Assumptions!J78)","v":5.2499999999999998E-2},{"$f":"IF(K3,0,Assumptions!K78)","v":5.2499999999999998E-2},{"$f":"IF(L3,0,Assumptions!L78)","v":5.2499999999999998E-2},{"$f":"IF(M3,0,Assumptions!M78)","v":5.2499999999999998E-2},{"$f":"IF(N3,0,Assumptions!N78)","v":5.2499999999999998E-2},{"$f":"IF(O3,0,Assumptions!O78)","v":5.2499999999999998E-2},{"$f":"IF(P3,0,Assumptions!P78)","v":5.2499999999999998E-2},{"$f":"IF(Q3,0,Assumptions!Q78)","v":5.2499999999999998E-2},{"$f":"IF(R3,0,Assumptions!R78)","v":5.2499999999999998E-2},{"$f":"IF(S3,0,Assumptions!S78)","v":5.2499999999999998E-2},{"$f":"IF(T3,0,Assumptions!T78)","v":5.2499999999999998E-2}]
[null,null,"Interest Expense on Short-term Debt",null,null,{"$f":"F159*E154","v":0},{"$f":"G159*F154","v":0},0,0,10416.157499999999,9304.7372730921088,14577.737723306731,20400.925348042874,26073.574873764293,25154.117895271535,23940.1050197398,22576.674354063682,21033.831490597382,19282.090295908842,17292.090032230946]
[]
["Other Income and Expense"]
[]
[null,null,"Associates and Other Incocome",null,{"$f":"IF(E3,'Historic Financials'!E49+'Historic Financials'!E50,D164)","v":13914},{"$f":"IF(F3,'Historic Financials'!F49+'Historic Financials'!F50,E164)","v":27459},{"$f":"IF(G3,'Historic Financials'!G49+'Historic Financials'!G50,F164)","v":-1995},{"$f":"IF(H3,'Historic Financials'!H49+'Historic Financials'!H50,G164)","v":-489},{"$f":"IF(I3,'Historic Financials'!I49+'Historic Financials'!I50,H164)","v":17223},{"$f":"IF(J3,'Historic Financials'!J49+'Historic Financials'!J50,I164)","v":17223},{"$f":"IF(K3,'Historic Financials'!K49+'Historic Financials'!K50,J164)","v":17223},{"$f":"IF(L3,'Historic Financials'!L49+'Historic Financials'!L50,K164)","v":17223},{"$f":"IF(M3,'Historic Financials'!M49+'Historic Financials'!M50,L164)","v":17223},{"$f":"IF(N3,'Historic Financials'!N49+'Historic Financials'!N50,M164)","v":17223},{"$f":"IF(O3,'Historic Financials'!O49+'Historic Financials'!O50,N164)","v":17223},{"$f":"IF(P3,'Historic Financials'!P49+'Historic Financials'!P50,O164)","v":17223},{"$f":"IF(Q3,'Historic Financials'!Q49+'Historic Financials'!Q50,P164)","v":17223},{"$f":"IF(R3,'Historic Financials'!R49+'Historic Financials'!R50,Q164)","v":17223},{"$f":"IF(S3,'Historic Financials'!S49+'Historic Financials'!S50,R164)","v":17223},{"$f":"IF(T3,'Historic Financials'!T49+'Historic Financials'!T50,S164)","v":17223}]
[null,null,"Misc Income (Expenses)",null,{"$f":"IF(E3,'Historic Financials'!E51+'Historic Financials'!E61+'Historic Financials'!E62,0)","v":0},{"$f":"IF(F3,'Historic Financials'!F51+'Historic Financials'!F61+'Historic Financials'!F62,0)","v":0},{"$f":"IF(G3,'Historic Financials'!G51+'Historic Financials'!G61+'Historic Financials'!G62,0)","v":-5755},{"$f":"IF(H3,'Historic Financials'!H51+'Historic Financials'!H61+'Historic Financials'!H62,0)","v":-13730},{"$f":"IF(I3,'Historic Financials'!I51+'Historic Financials'!I61+'Historic Financials'!I62,0)","v":3880},{"$f":"IF(J3,'Historic Financials'!J51+'Historic Financials'!J61+'Historic Financials'!J62,0)","v":0},{"$f":"IF(K3,'Historic Financials'!K51+'Historic Financials'!K61+'Historic Financials'!K62,0)","v":0},{"$f":"IF(L3,'Historic Financials'!L51+'Historic Financials'!L61+'Historic Financials'!L62,0)","v":0},{"$f":"IF(M3,'Historic Financials'!M51+'Historic Financials'!M61+'Historic Financials'!M62,0)","v":0},{"$f":"IF(N3,'Historic Financials'!N51+'Historic Financials'!N61+'Historic Financials'!N62,0)","v":0},{"$f":"IF(O3,'Historic Financials'!O51+'Historic Financials'!O61+'Historic Financials'!O62,0)","v":0},{"$f":"IF(P3,'Historic Financials'!P51+'Historic Financials'!P61+'Historic Financials'!P62,0)","v":0},{"$f":"IF(Q3,'Historic Financials'!Q51+'Historic Financials'!Q61+'Historic Financials'!Q62,0)","v":0},{"$f":"IF(R3,'Historic Financials'!R51+'Historic Financials'!R61+'Historic Financials'!R62,0)","v":0},{"$f":"IF(S3,'Historic Financials'!S51+'Historic Financials'!S61+'Historic Financials'!S62,0)","v":0},{"$f":"IF(T3,'Historic Financials'!T51+'Historic Financials'!T61+'Historic Financials'!T62,0)","v":0}]
[null,null,"Change in Value of Derivatives",null,{"$f":"IF(E3,'Historic Financials'!E53+'Historic Financials'!E54,0)","v":56118},{"$f":"IF(F3,'Historic Financials'!F53+'Historic Financials'!F54,0)","v":-16933},{"$f":"IF(G3,'Historic Financials'!G53+'Historic Financials'!G54,0)","v":20223},{"$f":"IF(H3,'Historic Financials'!H53+'Historic Financials'!H54,0)","v":26913},{"$f":"IF(I3,'Historic Financials'!I53+'Historic Financials'!I54,0)","v":-18551},{"$f":"IF(J3,'Historic Financials'!J53+'Historic Financials'!J54,0)","v":0},{"$f":"IF(K3,'Historic Financials'!K53+'Historic Financials'!K54,0)","v":0},{"$f":"IF(L3,'Historic Financials'!L53+'Historic Financials'!L54,0)","v":0},{"$f":"IF(M3,'Historic Financials'!M53+'Historic Financials'!M54,0)","v":0},{"$f":"IF(N3,'Historic Financials'!N53+'Historic Financials'!N54,0)","v":0},{"$f":"IF(O3,'Historic Financials'!O53+'Historic Financials'!O54,0)","v":0},{"$f":"IF(P3,'Historic Financials'!P53+'Historic Financials'!P54,0)","v":0},{"$f":"IF(Q3,'Historic Financials'!Q53+'Historic Financials'!Q54,0)","v":0},{"$f":"IF(R3,'Historic Financials'!R53+'Historic Financials'!R54,0)","v":0},{"$f":"IF(S3,'Historic Financials'!S53+'Historic Financials'!S54,0)","v":0},{"$f":"IF(T3,'Historic Financials'!T53+'Historic Financials'!T54,0)","v":0}]
[null,null,"Finance Expenses",null,{"$f":"IF(E3,'Historic Financials'!E52,0)","v":-11895},{"$f":"IF(F3,'Historic Financials'!F52,0)","v":-22808},{"$f":"IF(G3,'Historic Financials'!G52,0)","v":-36414},{"$f":"IF(H3,'Historic Financials'!H52,0)","v":-31077},{"$f":"IF(I3,'Historic Financials'!I52,0)","v":-42267},{"$f":"IF(J3,'Historic Financials'!J52,0)","v":0},{"$f":"IF(K3,'Historic Financials'!K52,0)","v":0},{"$f":"IF(L3,'Historic Financials'!L52,0)","v":0},{"$f":"IF(M3,'Historic Financials'!M52,0)","v":0},{"$f":"IF(N3,'Historic Financials'!N52,0)","v":0},{"$f":"IF(O3,'Historic Financials'!O52,0)","v":0},{"$f":"IF(P3,'Historic Financials'!P52,0)","v":0},{"$f":"IF(Q3,'Historic Financials'!Q52,0)","v":0},{"$f":"IF(R3,'Historic Financials'!R52,0)","v":0},{"$f":"IF(S3,'Historic Financials'!S52,0)","v":0},{"$f":"IF(T3,'Historic Financials'!T52,0)","v":0}]
[null,null,"Net Impariment Cost",null,{"$f":"IF(E3,'Historic Financials'!E56+'Historic Financials'!E58+'Historic Financials'!E60,0)","v":0},{"$f":"IF(F3,'Historic Financials'!F56+'Historic Financials'!F58+'Historic Financials'!F60,0)","v":-4945},{"$f":"IF(G3,'Historic Financials'!G56+'Historic Financials'!G58+'Historic Financials'!G60,0)","v":3233},{"$f":"IF(H3,'Historic Financials'!H56+'Historic Financials'!H58+'Historic Financials'!H60,0)","v":24940},{"$f":"IF(I3,'Historic Financials'!I56+'Historic Financials'!I58+'Historic Financials'!I60,0)","v":-1587},{"$f":"IF(J3,'Historic Financials'!J56+'Historic Financials'!J58+'Historic Financials'!J60,0)","v":0},{"$f":"IF(K3,'Historic Financials'!K56+'Historic Financials'!K58+'Historic Financials'!K60,0)","v":0},{"$f":"IF(L3,'Historic Financials'!L56+'Historic Financials'!L58+'Historic Financials'!L60,0)","v":0},{"$f":"IF(M3,'Historic Financials'!M56+'Historic Financials'!M58+'Historic Financials'!M60,0)","v":0},{"$f":"IF(N3,'Historic Financials'!N56+'Historic Financials'!N58+'Historic Financials'!N60,0)","v":0},{"$f":"IF(O3,'Historic Financials'!O56+'Historic Financials'!O58+'Historic Financials'!O60,0)","v":0},{"$f":"IF(P3,'Historic Financials'!P56+'Historic Financials'!P58+'Historic Financials'!P60,0)","v":0},{"$f":"IF(Q3,'Historic Financials'!Q56+'Historic Financials'!Q58+'Historic Financials'!Q60,0)","v":0},{"$f":"IF(R3,'Historic Financials'!R56+'Historic Financials'!R58+'Historic Financials'!R60,0)","v":0},{"$f":"IF(S3,'Historic Financials'!S56+'Historic Financials'!S58+'Historic Financials'!S60,0)","v":0},{"$f":"IF(T3,'Historic Financials'!T56+'Historic Financials'!T58+'Historic Financials'!T60,0)","v":0}]
[]
["Profit and Loss Statement"]
[]
[null,null,"Revenues",null,{"$f":"E22","v":272167},{"$f":"F22","v":382259},551998,923257,806574,860409.14899999998,920637.78943,1000088.8306578088,1081296.0437072229,1169097.2824562495,1252103.1895106432,1341002.5159658992,1436213.694599478,1538184.8669160411,1647395.99246708,1764361.107932243]
[null,null,"Less: Operating Expese",null,{"$f":"E34","v":199015},{"$f":"F34","v":341182},355590,495370,513806,563195.26504999993,611398.0886281,660675.76049214939,710627.49006848305,764413.59155587736,814574.26331486995,868090.70810667693,925190.90408352483,986118.50175979268,1051133.9110453925,1120515.4641733025]
[null,null,null,"EBITDA",{"$f":"E172-E173","v":73152},{"$f":"F172-F173","v":41077},196408,427887,292768,297213.88395000005,309239.70080190001,339413.07016565942,370668.55363873986,404683.69090037211,437528.9261957733,472911.80785922229,511022.79051595321,552066.36515624844,596262.0814216875,643845.64375894051]
[null,null,"Less: Depreciation",null,{"$f":"E115","v":16427},{"$f":"F115","v":28509},62743,66078,69962,69962,66600.189735199863,64816.587663273691,67839.098066150807,70834.598223454814,74538.379222571821,77737.387091299664,81492.044328493736,85811.126465800538,90704.122628932149,96181.232468874048]
[null,null,"Less: Depletion",null,{"$f":"E116","v":7158},{"$f":"F116","v":7334},8543,36084,37654,37654,36655.11474662961,37838.831202326139,40932.742998475092,45721.265991231492,52077.136905511434,59820.880998828055,68891.197811192935,79256.761177508539,90911.65046035609,103871.81529473237]
[null,null,null,"EBIT ",{"$f":"E174-E175-E176","v":49567},{"$f":"F174-F175-F176","v":5234},125122,325725,185152,189597.88395000005,205984.39632007055,236757.6513000596,261896.71257411398,288127.82668568584,310913.41006769001,335353.53976909461,360639.5483762665,386998.47751293937,414646.30833239929,443792.59599533409]
[null,null,"Associates and Other",null,{"$f":"E164","v":13914},27459,-1995,-489,17223,17223,17223,17223,17223,17223,17223,17223,17223,17223,17223,17223]
[null,null,"Misc Income",null,{"$f":"E165","v":0},0,-5755,-13730,3880,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Change in Value of Derivatives",null,{"$f":"E166","v":56118},-16933,20223,26913,-18551,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Impairment Cost",null,{"$f":"E168","v":0},-4945,3233,24940,-1587,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Long-term Interest Expense",null,{"$f":"E146","v":11895},{"$f":"F146","v":22808},36414,31077,42267,16700.643749999999,11929.03125,7157.4187500000007,2385.8062500000001,0,0,0,0,0,0,0]
[null,null,"Less: Short-term Interest Expense",null,{"$f":"E160","v":0},{"$f":"F160","v":0},0,0,0,10416.157499999999,9304.7372730921088,14577.737723306731,20400.925348042874,26073.574873764293,25154.117895271535,23940.1050197398,22576.674354063682,21033.831490597382,19282.090295908842,17292.090032230946]
[null,null,"Add: Interest Income",null,{"$f":"E157","v":0},{"$f":"F157","v":0},0,0,0,1644.9950000000001,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBT",{"$f":"E177-E182-E183+E184+E178+E179+E180+E181","v":107704},{"$f":"F177-F182-F183+F184+F178+F179+F180+F181","v":-11993},104414,332282,143850,181349.07770000005,201973.62779697843,232245.49482675287,256332.98097607109,279277.25181192154,302982.2921724185,328636.43474935484,355285.8740222028,383187.64602234197,412587.21803649043,443723.50596310315]
[null,null,"Less: Income Taxes",null,{"$f":"E185*Assumptions!E73","v":4205},{"$f":"F185*Assumptions!F73","v":-2532},{"$f":"G185*Assumptions!G73","v":-3016},{"$f":"H185*Assumptions!H73","v":4192},{"$f":"I185*Assumptions!I73","v":-6675},{"$f":"J185*Assumptions!J73","v":18134.907770000005},{"$f":"K185*Assumptions!K73","v":20197.362779697844},{"$f":"L185*Assumptions!L73","v":23224.549482675287},{"$f":"M185*Assumptions!M73","v":25633.298097607112},{"$f":"N185*Assumptions!N73","v":27927.725181192156},{"$f":"O185*Assumptions!O73","v":30298.229217241853},{"$f":"P185*Assumptions!P73","v":32863.643474935488},{"$f":"Q185*Assumptions!Q73","v":35528.587402220284},{"$f":"R185*Assumptions!R73","v":38318.764602234201},{"$f":"S185*Assumptions!S73","v":41258.721803649045},{"$f":"T185*Assumptions!T73","v":44372.350596310316}]
[null,null,null,"Earnings",{"$f":"E185-E186","v":103499},{"$f":"F185-F186","v":-9461},107430,328090,150525,163214.16993000003,181776.26501728059,209020.94534407757,230699.68287846399,251349.52663072938,272684.06295517663,295772.79127441935,319757.28661998251,344868.88142010779,371328.4962328414,399351.15536679281]
[]
[null,null,null,"Historic Earnings",{"$f":"'Historic Financials'!E65","v":103499},{"$f":"'Historic Financials'!F65","v":-9461},{"$f":"'Historic Financials'!G65","v":107430},{"$f":"'Historic Financials'!H65","v":328090},{"$f":"'Historic Financials'!I65","v":150525},{"$f":"'Historic Financials'!J65","v":0},{"$f":"'Historic Financials'!K65","v":0},{"$f":"'Historic Financials'!L65","v":0},{"$f":"'Historic Financials'!M65","v":0},{"$f":"'Historic Financials'!N65","v":0},{"$f":"'Historic Financials'!O65","v":0},{"$f":"'Historic Financials'!P65","v":0},{"$f":"'Historic Financials'!Q65","v":0},{"$f":"'Historic Financials'!R65","v":0},{"$f":"'Historic Financials'!S65","v":0},{"$f":"'Historic Financials'!T65","v":0}]
[null,null,null,"Difference",{"$f":"E187-E189","v":0},{"$f":"F187-F189","v":0},0,0,0,163214.16993000003,181776.26501728059,209020.94534407757,230699.68287846399,251349.52663072938,272684.06295517663,295772.79127441935,319757.28661998251,344868.88142010779,371328.4962328414,399351.15536679281]
[null,null,null,"Test",{"$f":"IF(E3,E190=0,TRUE)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,"Shares"]
[null,null,null,"Opening Balance",null,{"$f":"E196","v":3165533.3333333335},{"$f":"F196","v":false},2671675,2944372.7272727271,3094260,2439193.6956034838,2228419.5534813036,2111471.9046606021,1994733.5107993949,1906882.3005047804,1810801.8717190931,1719050.1199652306,1631188.4630447342,1546894.7053431198,1465929.9635025114]
[null,null,null,"Add: Equity Issues/Price",null,{"$f":"IF(F202,F218/F202)","v":0},{"$f":"IF(G202,G218/G202)","v":false},0,0,-655066.30439651606,-210774.1421221804,-116947.64882070145,-116738.39386120706,-87851.21029461443,-96080.428785687254,-91751.751753862365,-87861.656920496462,-84293.757701614421,-80964.741840608534,-76978.912159779939]
[null,null,null,"Closing Balance",{"$f":"IF(E3,'Historic Financials'!E73,E194+E195)","v":3165533.3333333335},{"$f":"IF(F3,'Historic Financials'!F73,F194+F195)","v":false},{"$f":"IF(G3,'Historic Financials'!G73,G194+G195)","v":2671675},{"$f":"IF(H3,'Historic Financials'!H73,H194+H195)","v":2944372.7272727271},{"$f":"IF(I3,'Historic Financials'!I73,I194+I195)","v":3094260},{"$f":"IF(J3,'Historic Financials'!J73,J194+J195)","v":2439193.6956034838},{"$f":"IF(K3,'Historic Financials'!K73,K194+K195)","v":2228419.5534813036},{"$f":"IF(L3,'Historic Financials'!L73,L194+L195)","v":2111471.9046606021},{"$f":"IF(M3,'Historic Financials'!M73,M194+M195)","v":1994733.5107993949},{"$f":"IF(N3,'Historic Financials'!N73,N194+N195)","v":1906882.3005047804},{"$f":"IF(O3,'Historic Financials'!O73,O194+O195)","v":1810801.8717190931},{"$f":"IF(P3,'Historic Financials'!P73,P194+P195)","v":1719050.1199652306},{"$f":"IF(Q3,'Historic Financials'!Q73,Q194+Q195)","v":1631188.4630447342},{"$f":"IF(R3,'Historic Financials'!R73,R194+R195)","v":1546894.7053431198},{"$f":"IF(S3,'Historic Financials'!S73,S194+S195)","v":1465929.9635025114},{"$f":"IF(T3,'Historic Financials'!T73,T194+T195)","v":1388951.0513427313}]
[]
[]
[null,null,null,"EPS",{"$f":"IF(E194,E187/E194,0)","v":0},{"$f":"IF(F194,F187/F194,0)","v":-2.9887538698060356E-3},0,0.12280311040826448,5.1122943303250269E-2,5.2747400001939088E-2,7.4523095621689489E-2,9.3797842070421078E-2,0.1092601243564956,0.12600656943392924,0.1429999444029624,0.16333801941215473,0.1860081232689422,0.21142184930390229,0.24004768711809399,0.2724217154362768]
[]
[null,null,null,"PE",12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,null,null,"Target Price",{"$f":"E201*E199","v":0},{"$f":"F201*F199","v":-3.5865046437672424E-2},0,1.4736373248991739,0.61347531963900326,0.63296880002326905,0.89427714746027387,1.1255741048450529,1.3111214922779473,1.5120788332071509,1.715999332835549,1.9600562329458566,2.2320974792273063,2.5370621916468274,2.8805722454171279,3.2690605852353216]
[]
["Cash Flow Statement"]
[null,null,"EBITDA",null,{"$f":"E174","v":73152},{"$f":"F174","v":41077},196408,427887,292768,297213.88395000005,309239.70080190001,339413.07016565942,370668.55363873986,404683.69090037211,437528.9261957733,472911.80785922229,511022.79051595321,552066.36515624844,596262.0814216875,643845.64375894051]
[null,null,"Less: WC Changes",null,{"$f":"E69","v":0},{"$f":"F69","v":-48511},-104205,-25697,153357,14573.592919999996,16420.019035168021,20397.920811730961,20848.792860672198,22541.714840958768,21310.581873265648,22823.633186267456,24444.11114249262,26179.643033609376,28038.397688995698,30029.123924914456]
[null,null,"Less: Income Taxes",null,{"$f":"E186","v":4205},{"$f":"F186","v":-2532},-3016,4192,-6675,18134.907770000005,20197.362779697844,23224.549482675287,25633.298097607112,27927.725181192156,30298.229217241853,32863.643474935488,35528.587402220284,38318.764602234201,41258.721803649045,44372.350596310316]
[null,null,"Add: Other Income",null,{"$f":"E178","v":13914},{"$f":"F178","v":27459},-1995,-489,17223,17223,17223,17223,17223,17223,17223,17223,17223,17223,17223,17223]
[null,null,null,"Operating Cash Flow",{"$f":"E205-E206-E207+E208","v":82861},{"$f":"F205-F206-F207+F208","v":119579},301634,448903,163309,281728.38326000009,289845.31898703414,313013.59987125319,341409.46268046054,371437.25087822118,403143.11510526575,434447.53119801934,468273.0919712403,504790.95752040489,544187.96192904271,586667.16923771566]
[null,null,"Less: Capital Expenditures",null,{"$f":"E41","v":495804},{"$f":"F41","v":298874},120788,61805,136810,0,25500,109242,106120.8,116361.45720000002,104887.67630400001,112616.24192640001,120611.99510317441,128882.53191024922,137435.64539156578,149326.81644935775]
[null,null,"Less: Forestry  Expenditures",null,{"$f":"E46","v":39542},{"$f":"F46","v":41452},24444,37881,41608,45856.176800000001,50538.092451280005,55437.760514431597,60526.946929656413,66083.320657798875,71469.111291409499,77293.843861659363,83593.292136384611,90406.145445499977,97774.246299308215,105742.84737270186]
[null,null,null,"Cash Flow Before Financing",{"$f":"E209-E210-E211","v":-452485},{"$f":"F209-F210-F211","v":-220747},156402,349217,-15109,235872.20646000007,213807.22653575413,148333.83935682158,174761.71575080414,188992.4730204223,226786.32750985623,244537.44540996,264067.80473168124,285502.28016465571,308978.07023816876,331597.50541565602]
[null,null,"Less: Interest Expense on Long-term",null,{"$f":"E182","v":11895},{"$f":"F182","v":22808},36414,31077,42267,16700.643749999999,11929.03125,7157.4187500000007,2385.8062500000001,0,0,0,0,0,0,0]
[null,null,"Less: Interest Expense on Short-term",null,{"$f":"E183","v":0},{"$f":"F183","v":0},0,0,0,10416.157499999999,9304.7372730921088,14577.737723306731,20400.925348042874,26073.574873764293,25154.117895271535,23940.1050197398,22576.674354063682,21033.831490597382,19282.090295908842,17292.090032230946]
[null,null,"Add: Interest Income",null,{"$f":"E184","v":0},{"$f":"F184","v":0},0,0,0,1644.9950000000001,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment of Long-term Debt",null,{"$f":"E142","v":0},{"$f":"F142","v":205185},-103244,92958,-132565,95432.25,95432.25,95432.25,95432.25,0,0,0,0,0,0,0]
[null,null,"Less: Dividends",null,{"$f":"IF(E3,0,E187*Assumptions!E84)","v":0},{"$f":"IF(F3,0,F187*Assumptions!F84)","v":0},{"$f":"IF(G3,0,G187*Assumptions!G84)","v":0},{"$f":"IF(H3,0,H187*Assumptions!H84)","v":0},{"$f":"IF(I3,0,I187*Assumptions!I84)","v":0},{"$f":"IF(J3,0,J187*Assumptions!J84)","v":8160.7084965000022},{"$f":"IF(K3,0,K187*Assumptions!K84)","v":9088.8132508640301},{"$f":"IF(L3,0,L187*Assumptions!L84)","v":10451.04726720388},{"$f":"IF(M3,0,M187*Assumptions!M84)","v":11534.9841439232},{"$f":"IF(N3,0,N187*Assumptions!N84)","v":12567.476331536469},{"$f":"IF(O3,0,O187*Assumptions!O84)","v":13634.203147758832},{"$f":"IF(P3,0,P187*Assumptions!P84)","v":14788.639563720968},{"$f":"IF(Q3,0,Q187*Assumptions!Q84)","v":15987.864330999126},{"$f":"IF(R3,0,R187*Assumptions!R84)","v":17243.44407100539},{"$f":"IF(S3,0,S187*Assumptions!S84)","v":18566.424811642071},{"$f":"IF(T3,0,T187*Assumptions!T84)","v":19967.55776833964}]
[null,null,"Add: New Equity Issue",null,null,null,null,null,null,-414636.53262954025,-188490.49857540985,-131633.24513509465,-153058.21716543657,-132837.95555811664,-164873.95169479281,-179838.59290885887,-196115.78293297457,-213858.50565660454,-233224.7882034198,-251648.7276358286]
[null,null,null,"Net Cash Flow",{"$f":"E212-E213-E214+E215-E216-E217+E218","v":-464380},{"$f":"F212-F213-F214+F215-F216-F217+F218","v":-448740},223232,225182,75189,-307829.09091604018,-100438.10381361186,-110917.85951878369,-108050.46715659848,17513.466257004911,23124.054772033036,25970.107917640358,29387.483113643859,33366.498946448381,37904.766927198012,42689.129979256832]
[]
["Balance Sheet"]
[]
[null,"Equity Balance"]
[null,null,"Opening Balance",null,null,{"$f":"E228","v":1078931},{"$f":"F228","v":1078276},1185534,1483710,1676535,1416951.9288039599,1401148.8819949667,1468085.5349367457,1534192.0165058498,1640136.1112469262,1734312.0193595514,1835457.578161391,1943111.2175173999,2056878.1492098975,2176415.4324276773]
[null,null,"Add: Net Income",null,null,{"$f":"F187","v":-9461},{"$f":"G187","v":107430},328090,150525,163214.16993000003,181776.26501728059,209020.94534407757,230699.68287846399,251349.52663072938,272684.06295517663,295772.79127441935,319757.28661998251,344868.88142010779,371328.4962328414,399351.15536679281]
[null,null,"Less: Dividends",null,null,{"$f":"F217","v":0},{"$f":"G217","v":0},0,0,8160.7084965000022,9088.8132508640301,10451.04726720388,11534.9841439232,12567.476331536469,13634.203147758832,14788.639563720968,15987.864330999126,17243.44407100539,18566.424811642071,19967.55776833964]
[null,null,"Add: New Equity Issue",null,null,{"$f":"F218","v":0},{"$f":"G218","v":0},0,0,{"$f":"J218","v":-414636.53262954025},{"$f":"K218","v":-188490.49857540985},-131633.24513509465,-153058.21716543657,-132837.95555811664,-164873.95169479281,-179838.59290885887,-196115.78293297457,-213858.50565660454,-233224.7882034198,-251648.7276358286]
[null,null,"Closing Balance",null,{"$f":"IF(E3,E133+E134,E224+E225-E226+E227)","v":1078931},1078276,1185534,1483710,1676535,1416951.9288039599,1401148.8819949667,1468085.5349367457,1534192.0165058498,1640136.1112469262,1734312.0193595514,1835457.578161391,1943111.2175173999,2056878.1492098975,2176415.4324276773,2304150.3023903016]
[]
[null,"Balance Sheet"]
[null,null,"Current Assets"]
[null,null,null,"Cash Balance",{"$f":"E153","v":60044},{"$f":"F153","v":74956},{"$f":"G153","v":108807},435865,328999,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other Current Assets",{"$f":"E65","v":357005},{"$f":"F65","v":378758},{"$f":"G65","v":292810},236824,341941,368997.45652000001,399041.27288820804,433478.53473846032,468676.99175922328,506733.56349007227,542711.64649786742,581244.17339921603,622512.50971056044,666710.89790001023,714047.37165091094,764744.73503812565]
[null,null,null,"Total Current Assets",{"$f":"SUM(E232:E233)","v":417049},{"$f":"SUM(F232:F233)","v":453714},{"$f":"SUM(G232:G233)","v":401617},672689,670940,368997.45652000001,399041.27288820804,433478.53473846032,468676.99175922328,506733.56349007227,542711.64649786742,581244.17339921603,622512.50971056044,666710.89790001023,714047.37165091094,764744.73503812565]
[]
[null,null,"Long-term and Other Assets"]
[null,null,null,"Net Plant Assets",{"$f":"E113","v":1048045},{"$f":"F113","v":1350787},{"$f":"G113","v":1376386},1384070,1455966,1386004,1344903.8102648002,1389329.2226015264,1427610.9245353756,1473137.7835119208,1503487.0805933489,1538365.9354284494,1577485.8862031302,1620557.2916475791,1667288.8144102124,1720434.3983906962]
[null,null,null,"Forestry Assets",{"$f":"E114","v":104426},{"$f":"F114","v":138544},{"$f":"G114","v":177691},192192,187797,195999.17680000002,209882.15450465039,227481.08381675585,247075.28774793717,267437.3424145045,286829.31680040254,304302.2796632339,319004.37398842548,330153.758256417,337016.35409536917,338887.38617333869]
[null,null,null,"Derivative Assets",{"$f":"E121","v":0},{"$f":"F121","v":0},{"$f":"G121","v":0},25867,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other Assets (Associates)",{"$f":"E122","v":34559},{"$f":"F122","v":25537},{"$f":"G122","v":42767},52793,71132,71132,71132,71132,71132,71132,71132,71132,71132,71132,71132,71132]
[null,null,null,"Pre-paid Lease Assets",{"$f":"E120","v":22670},{"$f":"F120","v":20},{"$f":"G120","v":5293},7493,29811,29811,29811,29811,29811,29811,29811,29811,29811,29811,29811,29811]
[null,null,null,"Deferred Tax Assets",{"$f":"E123","v":21612},{"$f":"F123","v":77883},{"$f":"G123","v":102745},111576,105496,105496,105496,105496,105496,105496,105496,105496,105496,105496,105496,105496]
[null,null,null,"Intangible Assets",{"$f":"E125","v":0},{"$f":"F125","v":0},{"$f":"G125","v":0},775,675,675,675,675,675,675,675,675,675,675,675,675]
[null,null,null,"Total Other Assets",{"$f":"SUM(E237:E243)","v":1231312},{"$f":"SUM(F237:F243)","v":1592771},{"$f":"SUM(G237:G243)","v":1704882},1774766,1850877,1789117.1768,1761899.9647694505,1823924.3064182822,1881800.2122833128,1947689.1259264252,1997430.3973937514,2049782.2150916834,2103604.2601915556,2157825.0499039963,2211419.1685055816,2266435.784564035]
[]
[null,null,null,"Total Assets",{"$f":"E234+E244","v":1648361},{"$f":"F234+F244","v":2046485},{"$f":"G234+G244","v":2106499},2447455,2521817,2158114.63332,2160941.2376576588,2257402.8411567425,2350477.2040425362,2454422.6894164975,2540142.043891619,2631026.3884908995,2726116.7699021162,2824535.9478040067,2925466.5401564925,3031180.5196021609]
[null,null,null,"Historic Assets",{"$f":"'Historic Financials'!E107","v":1648361},{"$f":"'Historic Financials'!F107","v":2046485},{"$f":"'Historic Financials'!G107","v":2106499},{"$f":"'Historic Financials'!H107","v":2447455},{"$f":"'Historic Financials'!I107","v":2521817},{"$f":"'Historic Financials'!J107","v":0},{"$f":"'Historic Financials'!K107","v":0},{"$f":"'Historic Financials'!L107","v":0},{"$f":"'Historic Financials'!M107","v":0},{"$f":"'Historic Financials'!N107","v":0},{"$f":"'Historic Financials'!O107","v":0},{"$f":"'Historic Financials'!P107","v":0},{"$f":"'Historic Financials'!Q107","v":0},{"$f":"'Historic Financials'!R107","v":0},{"$f":"'Historic Financials'!S107","v":0},{"$f":"'Historic Financials'!T107","v":0}]
[null,null,null,"Test",{"$f":"E246=E247","v":true},{"$f":"F246=F247","v":true},{"$f":"G246=G247","v":true},true,true,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Current Liabilities"]
[null,null,null,"Short-term Debt",{"$f":"E154","v":82167},{"$f":"F154","v":153480},{"$f":"G154","v":177119},153816,198403,177233.09091604018,277671.19472965202,388589.05424843571,496639.52140503417,479126.05514802923,456002.00037599623,430031.89245835587,400644.40934471204,367277.91039826366,329373.14347106568,286684.01349180884]
[null,null,null,"Other Current Liabilities",{"$f":"E66","v":165780},{"$f":"F66","v":236044},{"$f":"G66","v":254301},224012,175772,188254.86360000001,201878.66093304002,215918.00197156135,230267.66613165211,245782.52302154232,260450.02415607186,276158.91787115298,292983.14304000477,311001.88819584518,330299.96425775019,350968.20372005046]
[null,null,null,"Total Current Liabilities",{"$f":"SUM(E251:E252)","v":247947},{"$f":"SUM(F251:F252)","v":389524},{"$f":"SUM(G251:G252)","v":431420},377828,374175,365487.95451604016,479549.85566269205,604507.05621999712,726907.18753668631,724908.57816957159,716452.02453206806,706190.81032950885,693627.55238471681,678279.79859410878,659673.10772881587,637652.2172118593]
[]
[null,null,null,"Long-term Debt",{"$f":"E143","v":319395},{"$f":"F143","v":524580},{"$f":"G143","v":421336},514294,381729,286296.75,190864.5,95432.25,0,0,0,0,0,0,0,0]
[null,null,null,"Deferred Taxes",{"$f":"E130","v":2088},{"$f":"F130","v":54105},{"$f":"G130","v":68209},71623,55245,55245,55245,55245,55245,55245,55245,55245,55245,55245,55245,55245]
[null,null,null,"Derivative Liabilitees",{"$f":"E129","v":0},{"$f":"F129","v":0},{"$f":"G129","v":0},0,34133,34133,34133,34133,34133,34133,34133,34133,34133,34133,34133,34133]
[]
[null,null,null,"Equity Balance",{"$f":"E228","v":1078931},{"$f":"F228","v":1078276},{"$f":"G228","v":1185534},1483710,1676535,1416951.9288039599,1401148.8819949667,1468085.5349367457,1534192.0165058498,1640136.1112469262,1734312.0193595514,1835457.578161391,1943111.2175173999,2056878.1492098975,2176415.4324276773,2304150.3023903016]
[]
[null,null,null,"Total Liabilites and Equity",{"$f":"SUM(E253:E259)","v":1648361},{"$f":"SUM(F253:F259)","v":2046485},{"$f":"SUM(G253:G259)","v":2106499},2447455,2521817,2158114.63332,2160941.2376576588,2257402.8411567425,2350477.2040425362,2454422.6894164979,2540142.0438916194,2631026.3884908999,2726116.7699021166,2824535.9478040063,2925466.540156493,3031180.5196021609]
[null,null,null,"Historic Liabilities and Equity",{"$f":"'Historic Financials'!E132","v":1648361},{"$f":"'Historic Financials'!F132","v":2046485},{"$f":"'Historic Financials'!G132","v":2106499},{"$f":"'Historic Financials'!H132","v":2447455},{"$f":"'Historic Financials'!I132","v":2521817},{"$f":"'Historic Financials'!J132","v":0},{"$f":"'Historic Financials'!K132","v":0},{"$f":"'Historic Financials'!L132","v":0},{"$f":"'Historic Financials'!M132","v":0},{"$f":"'Historic Financials'!N132","v":0},{"$f":"'Historic Financials'!O132","v":0},{"$f":"'Historic Financials'!P132","v":0},{"$f":"'Historic Financials'!Q132","v":0},{"$f":"'Historic Financials'!R132","v":0},{"$f":"'Historic Financials'!S132","v":0},{"$f":"'Historic Financials'!T132","v":0}]
[]
[null,null,null,"Difference",{"$f":"E261-E246","v":0},{"$f":"F261-F246","v":0},{"$f":"G261-G246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Test",{"$f":"E264=0","v":true},{"$f":"F264=0","v":true},{"$f":"G264=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,"Aggregate Test",{"$f":"AND(E265:T265)","v":true}]
[]
[null,null,null,"Debt to Capital",{"$f":"(E255+E251)/(E251+E259)","v":0.34584677606885894},{"$f":"(F255+F251)/(F251+F259)","v":0.5504824007352106},0.4391837100127472,0.4079996287081854,0.30941396462176352,0.29076288836126046,0.27908630664208289,0.26069258828002428,0.24454983691849061,0.22608154042737585,0.20819023951234747,0.18981853503857443,0.17094120425904061,0.1515075355576036,0.13144490586279031,0.11065316362933865]
[null,null,null,"Target Debt to Capital",null,null,null,null,null,{"$f":"Assumptions!J86","v":0.3},{"$f":"Assumptions!K86","v":0.3},{"$f":"Assumptions!L86","v":0.3},{"$f":"Assumptions!M86","v":0.3},{"$f":"Assumptions!N86","v":0.3},{"$f":"Assumptions!O86","v":0.3},{"$f":"Assumptions!P86","v":0.3},{"$f":"Assumptions!Q86","v":0.3},{"$f":"Assumptions!R86","v":0.3},{"$f":"Assumptions!S86","v":0.3},{"$f":"Assumptions!T86","v":0.3}]
[null,null,null,"Difference",null,null,null,null,null,{"$f":"J268-J269","v":-9.2371116387395258E-3},{"$f":"K268-K269","v":-2.0913693357917096E-2},-3.9307411719975704E-2,-5.5450163081509379E-2,-7.3918459572624134E-2,-9.180976048765252E-2,-0.11018146496142556,-0.12905879574095938,-0.14849246444239639,-0.16855509413720968,-0.18934683637066135]

{"sheet":"Valuation and Ratios","index":6,"n_rows":169,"n_cols":20,"rows_kept":169,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"'Model Verification'!E11","v":"Model OK"}]
["SATERI HOLDINGS",null,null,null,2007,{"$f":"E2+1","v":2008},2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022]
[]
[]
["Financial Statistics"]
[]
[null,"EBITDA Margin"]
[null,null,"EBITDA",null,{"$f":"'Sateri Model'!E36","v":73152},{"$f":"'Sateri Model'!F36","v":41077},{"$f":"'Sateri Model'!G36","v":196408},{"$f":"'Sateri Model'!H36","v":427887},{"$f":"'Sateri Model'!I36","v":292768},{"$f":"'Sateri Model'!J36","v":297213.88395000005},{"$f":"'Sateri Model'!K36","v":309239.70080190001},{"$f":"'Sateri Model'!L36","v":339413.07016565942},{"$f":"'Sateri Model'!M36","v":370668.55363873986},{"$f":"'Sateri Model'!N36","v":404683.69090037211},{"$f":"'Sateri Model'!O36","v":437528.9261957733},{"$f":"'Sateri Model'!P36","v":472911.80785922229},{"$f":"'Sateri Model'!Q36","v":511022.79051595321},{"$f":"'Sateri Model'!R36","v":552066.36515624844},{"$f":"'Sateri Model'!S36","v":596262.0814216875},{"$f":"'Sateri Model'!T36","v":643845.64375894051}]
[null,null,"Revenues",null,{"$f":"'Sateri Model'!E22","v":272167},{"$f":"'Sateri Model'!F22","v":382259},{"$f":"'Sateri Model'!G22","v":551998},{"$f":"'Sateri Model'!H22","v":923257},{"$f":"'Sateri Model'!I22","v":806574},{"$f":"'Sateri Model'!J22","v":860409.14899999998},{"$f":"'Sateri Model'!K22","v":920637.78943},{"$f":"'Sateri Model'!L22","v":1000088.8306578088},{"$f":"'Sateri Model'!M22","v":1081296.0437072229},{"$f":"'Sateri Model'!N22","v":1169097.2824562495},{"$f":"'Sateri Model'!O22","v":1252103.1895106432},{"$f":"'Sateri Model'!P22","v":1341002.5159658992},{"$f":"'Sateri Model'!Q22","v":1436213.694599478},{"$f":"'Sateri Model'!R22","v":1538184.8669160411},{"$f":"'Sateri Model'!S22","v":1647395.99246708},{"$f":"'Sateri Model'!T22","v":1764361.107932243}]
[null,null,null,null,{"$f":"IF('Sateri Model'!E$3,'Sateri Model'!E$2&\" Act\",'Sateri Model'!E$2&\" Est\")","v":"2007 Act"},{"$f":"IF('Sateri Model'!F$3,'Sateri Model'!F$2&\" Act\",'Sateri Model'!F$2&\" Est\")","v":"2008 Act"},{"$f":"IF('Sateri Model'!G$3,'Sateri Model'!G$2&\" Act\",'Sateri Model'!G$2&\" Est\")","v":"2009 Act"},{"$f":"IF('Sateri Model'!H$3,'Sateri Model'!H$2&\" Act\",'Sateri Model'!H$2&\" Est\")","v":"2010 Act"},{"$f":"IF('Sateri Model'!I$3,'Sateri Model'!I$2&\" Act\",'Sateri Model'!I$2&\" Est\")","v":"2011 Act"},{"$f":"IF('Sateri Model'!J$3,'Sateri Model'!J$2&\" Act\",'Sateri Model'!J$2&\" Est\")","v":"2012 Est"},{"$f":"IF('Sateri Model'!K$3,'Sateri Model'!K$2&\" Act\",'Sateri Model'!K$2&\" Est\")","v":"2013 Est"},{"$f":"IF('Sateri Model'!L$3,'Sateri Model'!L$2&\" Act\",'Sateri Model'!L$2&\" Est\")","v":"2014 Est"},{"$f":"IF('Sateri Model'!M$3,'Sateri Model'!M$2&\" Act\",'Sateri Model'!M$2&\" Est\")","v":"2015 Est"},{"$f":"IF('Sateri Model'!N$3,'Sateri Model'!N$2&\" Act\",'Sateri Model'!N$2&\" Est\")","v":"2016 Est"},{"$f":"IF('Sateri Model'!O$3,'Sateri Model'!O$2&\" Act\",'Sateri Model'!O$2&\" Est\")","v":"2017 Est"},{"$f":"IF('Sateri Model'!P$3,'Sateri Model'!P$2&\" Act\",'Sateri Model'!P$2&\" Est\")","v":"2018 Est"},{"$f":"IF('Sateri Model'!Q$3,'Sateri Model'!Q$2&\" Act\",'Sateri Model'!Q$2&\" Est\")","v":"2019 Est"},{"$f":"IF('Sateri Model'!R$3,'Sateri Model'!R$2&\" Act\",'Sateri Model'!R$2&\" Est\")","v":"2020 Est"},{"$f":"IF('Sateri Model'!S$3,'Sateri Model'!S$2&\" Act\",'Sateri Model'!S$2&\" Est\")","v":"2021 Est"},{"$f":"IF('Sateri Model'!T$3,'Sateri Model'!T$2&\" Act\",'Sateri Model'!T$2&\" Est\")","v":"2022 Est"}]
[null,null,null,"Margin",{"$f":"E8/E9","v":0.26877615581609821},0.10745855558665722,0.35581288338001227,0.46345383788046013,0.3629772345748809,0.34543319802611727,0.33589724900751838,0.33938292255739955,0.34280024956708705,0.34615057016481976,0.34943519820181257,0.35265542176749215,0.35581250369462875,0.35890768205456669,0.36194217064274098,0.36491715945467679]
[]
[null,"Return on Equity"]
[null,null,"Net Income to Majority",null,{"$f":"'Sateri Model'!E187","v":103499},{"$f":"'Sateri Model'!F187","v":-9461},{"$f":"'Sateri Model'!G187","v":107430},{"$f":"'Sateri Model'!H187","v":328090},{"$f":"'Sateri Model'!I187","v":150525},{"$f":"'Sateri Model'!J187","v":163214.16993000003},{"$f":"'Sateri Model'!K187","v":181776.26501728059},{"$f":"'Sateri Model'!L187","v":209020.94534407757},{"$f":"'Sateri Model'!M187","v":230699.68287846399},{"$f":"'Sateri Model'!N187","v":251349.52663072938},{"$f":"'Sateri Model'!O187","v":272684.06295517663},{"$f":"'Sateri Model'!P187","v":295772.79127441935},{"$f":"'Sateri Model'!Q187","v":319757.28661998251},{"$f":"'Sateri Model'!R187","v":344868.88142010779},{"$f":"'Sateri Model'!S187","v":371328.4962328414},{"$f":"'Sateri Model'!T187","v":399351.15536679281}]
[null,null,"Majority Equity",null,{"$f":"'Sateri Model'!E228","v":1078931},{"$f":"'Sateri Model'!F228","v":1078276},{"$f":"'Sateri Model'!G228","v":1185534},{"$f":"'Sateri Model'!H228","v":1483710},{"$f":"'Sateri Model'!I228","v":1676535},{"$f":"'Sateri Model'!J228","v":1416951.9288039599},{"$f":"'Sateri Model'!K228","v":1401148.8819949667},{"$f":"'Sateri Model'!L228","v":1468085.5349367457},{"$f":"'Sateri Model'!M228","v":1534192.0165058498},{"$f":"'Sateri Model'!N228","v":1640136.1112469262},{"$f":"'Sateri Model'!O228","v":1734312.0193595514},{"$f":"'Sateri Model'!P228","v":1835457.578161391},{"$f":"'Sateri Model'!Q228","v":1943111.2175173999},{"$f":"'Sateri Model'!R228","v":2056878.1492098975},{"$f":"'Sateri Model'!S228","v":2176415.4324276773},{"$f":"'Sateri Model'!T228","v":2304150.3023903016}]
[null,null,"Average Equity",null,{"$f":"AVERAGE(E15,D15)","v":1078931},{"$f":"AVERAGE(F15,E15)","v":1078603.5},1131905,1334622,1580122.5,1546743.4644019799,1409050.4053994631,1434617.208465856,1501138.7757212976,1587164.0638763881,1687224.0653032388,1784884.7987604712,1889284.3978393953,1999994.6833636486,2116646.7908187872,2240282.8674089895]
[null,null,null,"ROE",{"$f":"E14/E16","v":9.5927357727231863E-2},{"$f":"F14/F16","v":-8.7715272572358605E-3},9.4910791983426168E-2,0.24582990539643435,9.5261601553044153E-2,0.10552116345492613,0.12900621888380731,0.14569806085596823,0.15368311485233119,0.15836392238925154,0.16161698292643076,0.16570973739023456,0.16924783107596725,0.17243489909688028,0.1754324329611931,0.17825925519336958]
[]
[null,"Return on Invested Capital"]
[null,null,"Invested Capital"]
[null,null,null,"Common Equity (Majoity Equity)",{"$f":"'Sateri Model'!E133","v":1043745},{"$f":"'Sateri Model'!F133","v":1048474},{"$f":"'Sateri Model'!G133","v":1154357},{"$f":"'Sateri Model'!H133","v":1448014},{"$f":"'Sateri Model'!I133","v":1645665},{"$f":"'Sateri Model'!J133","v":1645665},{"$f":"'Sateri Model'!K133","v":1645665},{"$f":"'Sateri Model'!L133","v":1645665},{"$f":"'Sateri Model'!M133","v":1645665},{"$f":"'Sateri Model'!N133","v":1645665},{"$f":"'Sateri Model'!O133","v":1645665},{"$f":"'Sateri Model'!P133","v":1645665},{"$f":"'Sateri Model'!Q133","v":1645665},{"$f":"'Sateri Model'!R133","v":1645665},{"$f":"'Sateri Model'!S133","v":1645665},{"$f":"'Sateri Model'!T133","v":1645665}]
[null,null,null,"Minority Equity",{"$f":"'Sateri Model'!E134","v":35186},{"$f":"'Sateri Model'!F134","v":29802},{"$f":"'Sateri Model'!G134","v":31177},{"$f":"'Sateri Model'!H134","v":35696},{"$f":"'Sateri Model'!I134","v":30870},{"$f":"'Sateri Model'!J134","v":30870},{"$f":"'Sateri Model'!K134","v":30870},{"$f":"'Sateri Model'!L134","v":30870},{"$f":"'Sateri Model'!M134","v":30870},{"$f":"'Sateri Model'!N134","v":30870},{"$f":"'Sateri Model'!O134","v":30870},{"$f":"'Sateri Model'!P134","v":30870},{"$f":"'Sateri Model'!Q134","v":30870},{"$f":"'Sateri Model'!R134","v":30870},{"$f":"'Sateri Model'!S134","v":30870},{"$f":"'Sateri Model'!T134","v":30870}]
[null,null,null,"Long-term Debt",{"$f":"'Sateri Model'!E132","v":319395},{"$f":"'Sateri Model'!F132","v":524580},{"$f":"'Sateri Model'!G132","v":421336},{"$f":"'Sateri Model'!H132","v":514294},{"$f":"'Sateri Model'!I132","v":381729},{"$f":"'Sateri Model'!J132","v":381729},{"$f":"'Sateri Model'!K132","v":381729},{"$f":"'Sateri Model'!L132","v":381729},{"$f":"'Sateri Model'!M132","v":381729},{"$f":"'Sateri Model'!N132","v":381729},{"$f":"'Sateri Model'!O132","v":381729},{"$f":"'Sateri Model'!P132","v":381729},{"$f":"'Sateri Model'!Q132","v":381729},{"$f":"'Sateri Model'!R132","v":381729},{"$f":"'Sateri Model'!S132","v":381729},{"$f":"'Sateri Model'!T132","v":381729}]
[null,null,null,"Short-term Debt",{"$f":"'Sateri Model'!E131","v":82167},{"$f":"'Sateri Model'!F131","v":153480},{"$f":"'Sateri Model'!G131","v":177119},{"$f":"'Sateri Model'!H131","v":153816},{"$f":"'Sateri Model'!I131","v":198403},{"$f":"'Sateri Model'!J131","v":198403},{"$f":"'Sateri Model'!K131","v":198403},{"$f":"'Sateri Model'!L131","v":198403},{"$f":"'Sateri Model'!M131","v":198403},{"$f":"'Sateri Model'!N131","v":198403},{"$f":"'Sateri Model'!O131","v":198403},{"$f":"'Sateri Model'!P131","v":198403},{"$f":"'Sateri Model'!Q131","v":198403},{"$f":"'Sateri Model'!R131","v":198403},{"$f":"'Sateri Model'!S131","v":198403},{"$f":"'Sateri Model'!T131","v":198403}]
[null,null,null,"Unfunded Pensions"]
[null,null,null,"Less: Cash Investment",{"$f":"-'Sateri Model'!E124","v":-60044},{"$f":"-'Sateri Model'!F124","v":-74956},{"$f":"-'Sateri Model'!G124","v":-108807},{"$f":"-'Sateri Model'!H124","v":-435865},{"$f":"-'Sateri Model'!I124","v":-328999},{"$f":"-'Sateri Model'!J124","v":-328999},{"$f":"-'Sateri Model'!K124","v":-328999},{"$f":"-'Sateri Model'!L124","v":-328999},{"$f":"-'Sateri Model'!M124","v":-328999},{"$f":"-'Sateri Model'!N124","v":-328999},{"$f":"-'Sateri Model'!O124","v":-328999},{"$f":"-'Sateri Model'!P124","v":-328999},{"$f":"-'Sateri Model'!Q124","v":-328999},{"$f":"-'Sateri Model'!R124","v":-328999},{"$f":"-'Sateri Model'!S124","v":-328999},{"$f":"-'Sateri Model'!T124","v":-328999}]
[null,null,null,"Less: Other Assets Not Earning EBTDA",{"$f":"-'Sateri Model'!E122","v":-34559},{"$f":"-'Sateri Model'!F122","v":-25537},{"$f":"-'Sateri Model'!G122","v":-42767},{"$f":"-'Sateri Model'!H122","v":-52793},{"$f":"-'Sateri Model'!I122","v":-71132},{"$f":"-'Sateri Model'!J122","v":-71132},{"$f":"-'Sateri Model'!K122","v":-71132},{"$f":"-'Sateri Model'!L122","v":-71132},{"$f":"-'Sateri Model'!M122","v":-71132},{"$f":"-'Sateri Model'!N122","v":-71132},{"$f":"-'Sateri Model'!O122","v":-71132},{"$f":"-'Sateri Model'!P122","v":-71132},{"$f":"-'Sateri Model'!Q122","v":-71132},{"$f":"-'Sateri Model'!R122","v":-71132},{"$f":"-'Sateri Model'!S122","v":-71132},{"$f":"-'Sateri Model'!T122","v":-71132}]
[null,null,null,"Less: Derivative Assets",{"$f":"-'Sateri Model'!E121","v":0},{"$f":"-'Sateri Model'!F121","v":0},{"$f":"-'Sateri Model'!G121","v":0},{"$f":"-'Sateri Model'!H121","v":-25867},{"$f":"-'Sateri Model'!I121","v":0},{"$f":"-'Sateri Model'!J121","v":0},{"$f":"-'Sateri Model'!K121","v":0},{"$f":"-'Sateri Model'!L121","v":0},{"$f":"-'Sateri Model'!M121","v":0},{"$f":"-'Sateri Model'!N121","v":0},{"$f":"-'Sateri Model'!O121","v":0},{"$f":"-'Sateri Model'!P121","v":0},{"$f":"-'Sateri Model'!Q121","v":0},{"$f":"-'Sateri Model'!R121","v":0},{"$f":"-'Sateri Model'!S121","v":0},{"$f":"-'Sateri Model'!T121","v":0}]
[null,null,null,"Add: Derivative Liabilities",{"$f":"'Sateri Model'!E129","v":0},{"$f":"'Sateri Model'!F129","v":0},{"$f":"'Sateri Model'!G129","v":0},{"$f":"'Sateri Model'!H129","v":0},{"$f":"'Sateri Model'!I129","v":34133},{"$f":"'Sateri Model'!J129","v":34133},{"$f":"'Sateri Model'!K129","v":34133},{"$f":"'Sateri Model'!L129","v":34133},{"$f":"'Sateri Model'!M129","v":34133},{"$f":"'Sateri Model'!N129","v":34133},{"$f":"'Sateri Model'!O129","v":34133},{"$f":"'Sateri Model'!P129","v":34133},{"$f":"'Sateri Model'!Q129","v":34133},{"$f":"'Sateri Model'!R129","v":34133},{"$f":"'Sateri Model'!S129","v":34133},{"$f":"'Sateri Model'!T129","v":34133}]
[null,null,null,"Total Invested Capital",{"$f":"SUM(E21:E29)","v":1385890},1655843,1632415,1637295,1890669,1890669,1890669,1890669,1890669,1890669,1890669,1890669,1890669,1890669,1890669,1890669]
[]
[null,null,null,"Current Assets Needed for EBITDA",{"$f":"'Sateri Model'!E65","v":357005},{"$f":"'Sateri Model'!F65","v":378758},{"$f":"'Sateri Model'!G65","v":292810},{"$f":"'Sateri Model'!H65","v":236824},{"$f":"'Sateri Model'!I65","v":341941},{"$f":"'Sateri Model'!J65","v":368997.45652000001},{"$f":"'Sateri Model'!K65","v":399041.27288820804},{"$f":"'Sateri Model'!L65","v":433478.53473846032},{"$f":"'Sateri Model'!M65","v":468676.99175922328},{"$f":"'Sateri Model'!N65","v":506733.56349007227},{"$f":"'Sateri Model'!O65","v":542711.64649786742},{"$f":"'Sateri Model'!P65","v":581244.17339921603},{"$f":"'Sateri Model'!Q65","v":622512.50971056044},{"$f":"'Sateri Model'!R65","v":666710.89790001023},{"$f":"'Sateri Model'!S65","v":714047.37165091094},{"$f":"'Sateri Model'!T65","v":764744.73503812565}]
[null,null,null,"Less: Current Liabilities funding EBITDA",{"$f":"-'Sateri Model'!E66","v":-165780},{"$f":"-'Sateri Model'!F66","v":-236044},{"$f":"-'Sateri Model'!G66","v":-254301},{"$f":"-'Sateri Model'!H66","v":-224012},{"$f":"-'Sateri Model'!I66","v":-175772},{"$f":"-'Sateri Model'!J66","v":-188254.86360000001},{"$f":"-'Sateri Model'!K66","v":-201878.66093304002},{"$f":"-'Sateri Model'!L66","v":-215918.00197156135},{"$f":"-'Sateri Model'!M66","v":-230267.66613165211},{"$f":"-'Sateri Model'!N66","v":-245782.52302154232},{"$f":"-'Sateri Model'!O66","v":-260450.02415607186},{"$f":"-'Sateri Model'!P66","v":-276158.91787115298},{"$f":"-'Sateri Model'!Q66","v":-292983.14304000477},{"$f":"-'Sateri Model'!R66","v":-311001.88819584518},{"$f":"-'Sateri Model'!S66","v":-330299.96425775019},{"$f":"-'Sateri Model'!T66","v":-350968.20372005046}]
[null,null,null,"Add: Net Plant",{"$f":"'Sateri Model'!E113","v":1048045},{"$f":"'Sateri Model'!F113","v":1350787},{"$f":"'Sateri Model'!G113","v":1376386},{"$f":"'Sateri Model'!H113","v":1384070},{"$f":"'Sateri Model'!I113","v":1455966},{"$f":"'Sateri Model'!J113","v":1386004},{"$f":"'Sateri Model'!K113","v":1344903.8102648002},{"$f":"'Sateri Model'!L113","v":1389329.2226015264},{"$f":"'Sateri Model'!M113","v":1427610.9245353756},{"$f":"'Sateri Model'!N113","v":1473137.7835119208},{"$f":"'Sateri Model'!O113","v":1503487.0805933489},{"$f":"'Sateri Model'!P113","v":1538365.9354284494},{"$f":"'Sateri Model'!Q113","v":1577485.8862031302},{"$f":"'Sateri Model'!R113","v":1620557.2916475791},{"$f":"'Sateri Model'!S113","v":1667288.8144102124},{"$f":"'Sateri Model'!T113","v":1720434.3983906962}]
[null,null,null,"Add: Forestry Assets",{"$f":"'Sateri Model'!E114","v":104426},{"$f":"'Sateri Model'!F114","v":138544},{"$f":"'Sateri Model'!G114","v":177691},{"$f":"'Sateri Model'!H114","v":192192},{"$f":"'Sateri Model'!I114","v":187797},{"$f":"'Sateri Model'!J114","v":195999.17680000002},{"$f":"'Sateri Model'!K114","v":209882.15450465039},{"$f":"'Sateri Model'!L114","v":227481.08381675585},{"$f":"'Sateri Model'!M114","v":247075.28774793717},{"$f":"'Sateri Model'!N114","v":267437.3424145045},{"$f":"'Sateri Model'!O114","v":286829.31680040254},{"$f":"'Sateri Model'!P114","v":304302.2796632339},{"$f":"'Sateri Model'!Q114","v":319004.37398842548},{"$f":"'Sateri Model'!R114","v":330153.758256417},{"$f":"'Sateri Model'!S114","v":337016.35409536917},{"$f":"'Sateri Model'!T114","v":338887.38617333869}]
[null,null,null,"Add: Deferred Tax Assets",{"$f":"'Sateri Model'!E123","v":21612},{"$f":"'Sateri Model'!F123","v":77883},{"$f":"'Sateri Model'!G123","v":102745},{"$f":"'Sateri Model'!H123","v":111576},{"$f":"'Sateri Model'!I123","v":105496},{"$f":"'Sateri Model'!J123","v":105496},{"$f":"'Sateri Model'!K123","v":105496},{"$f":"'Sateri Model'!L123","v":105496},{"$f":"'Sateri Model'!M123","v":105496},{"$f":"'Sateri Model'!N123","v":105496},{"$f":"'Sateri Model'!O123","v":105496},{"$f":"'Sateri Model'!P123","v":105496},{"$f":"'Sateri Model'!Q123","v":105496},{"$f":"'Sateri Model'!R123","v":105496},{"$f":"'Sateri Model'!S123","v":105496},{"$f":"'Sateri Model'!T123","v":105496}]
[null,null,null,"Less: Deferred Tax Liabilities",{"$f":"-'Sateri Model'!E130","v":-2088},{"$f":"-'Sateri Model'!F130","v":-54105},{"$f":"-'Sateri Model'!G130","v":-68209},{"$f":"-'Sateri Model'!H130","v":-71623},{"$f":"-'Sateri Model'!I130","v":-55245},{"$f":"-'Sateri Model'!J130","v":-55245},{"$f":"-'Sateri Model'!K130","v":-55245},{"$f":"-'Sateri Model'!L130","v":-55245},{"$f":"-'Sateri Model'!M130","v":-55245},{"$f":"-'Sateri Model'!N130","v":-55245},{"$f":"-'Sateri Model'!O130","v":-55245},{"$f":"-'Sateri Model'!P130","v":-55245},{"$f":"-'Sateri Model'!Q130","v":-55245},{"$f":"-'Sateri Model'!R130","v":-55245},{"$f":"-'Sateri Model'!S130","v":-55245},{"$f":"-'Sateri Model'!T130","v":-55245}]
[null,null,null,"Add: Pre-paid Assets",{"$f":"'Sateri Model'!E120","v":22670},{"$f":"'Sateri Model'!F120","v":20},{"$f":"'Sateri Model'!G120","v":5293},{"$f":"'Sateri Model'!H120","v":7493},{"$f":"'Sateri Model'!I120","v":29811},{"$f":"'Sateri Model'!J120","v":29811},{"$f":"'Sateri Model'!K120","v":29811},{"$f":"'Sateri Model'!L120","v":29811},{"$f":"'Sateri Model'!M120","v":29811},{"$f":"'Sateri Model'!N120","v":29811},{"$f":"'Sateri Model'!O120","v":29811},{"$f":"'Sateri Model'!P120","v":29811},{"$f":"'Sateri Model'!Q120","v":29811},{"$f":"'Sateri Model'!R120","v":29811},{"$f":"'Sateri Model'!S120","v":29811},{"$f":"'Sateri Model'!T120","v":29811}]
[null,null,null,"Add: Intangible Assets",{"$f":"'Sateri Model'!E125","v":0},{"$f":"'Sateri Model'!F125","v":0},{"$f":"'Sateri Model'!G125","v":0},{"$f":"'Sateri Model'!H125","v":775},{"$f":"'Sateri Model'!I125","v":675},{"$f":"'Sateri Model'!J125","v":675},{"$f":"'Sateri Model'!K125","v":675},{"$f":"'Sateri Model'!L125","v":675},{"$f":"'Sateri Model'!M125","v":675},{"$f":"'Sateri Model'!N125","v":675},{"$f":"'Sateri Model'!O125","v":675},{"$f":"'Sateri Model'!P125","v":675},{"$f":"'Sateri Model'!Q125","v":675},{"$f":"'Sateri Model'!R125","v":675},{"$f":"'Sateri Model'!S125","v":675},{"$f":"'Sateri Model'!T125","v":675}]
[null,null,null,"Total Invested Capital",{"$f":"SUM(E32:E39)","v":1385890},1655843,1632415,1637295,1890669,1843482.76972,1832685.5767246187,1915107.8391851813,1993832.537910884,2082263.1663949555,2153315.0197355468,2228490.4706197465,2306756.6268621115,2387157.0596081614,2468789.5758987423,2553835.31588211]
[]
[null,null,null,"Difference",{"$f":"E30-E40","v":0},0,0,0,0,47186.230280000018,57983.423275381327,-24438.839185181307,-103163.53791088401,-191594.16639495548,-262646.01973554678,-337821.47061974648,-416087.6268621115,-496488.05960816145,-578120.5758987423,-663166.31588211004]
[null,null,null,"Test",{"$f":"IF('Sateri Model'!E3,E42=0,TRUE)","v":true},{"$f":"IF('Sateri Model'!F3,F42=0,TRUE)","v":true},{"$f":"IF('Sateri Model'!G3,G42=0,TRUE)","v":true},{"$f":"IF('Sateri Model'!H3,H42=0,TRUE)","v":true},{"$f":"IF('Sateri Model'!I3,I42=0,TRUE)","v":true},{"$f":"IF('Sateri Model'!J3,J42=0,TRUE)","v":true},{"$f":"IF('Sateri Model'!K3,K42=0,TRUE)","v":true},{"$f":"IF('Sateri Model'!L3,L42=0,TRUE)","v":true},{"$f":"IF('Sateri Model'!M3,M42=0,TRUE)","v":true},{"$f":"IF('Sateri Model'!N3,N42=0,TRUE)","v":true},{"$f":"IF('Sateri Model'!O3,O42=0,TRUE)","v":true},{"$f":"IF('Sateri Model'!P3,P42=0,TRUE)","v":true},{"$f":"IF('Sateri Model'!Q3,Q42=0,TRUE)","v":true},{"$f":"IF('Sateri Model'!R3,R42=0,TRUE)","v":true},{"$f":"IF('Sateri Model'!S3,S42=0,TRUE)","v":true},{"$f":"IF('Sateri Model'!T3,T42=0,TRUE)","v":true}]
[null,null,null,"Aggregate Test for Invested Capital",{"$f":"AND(E43:T43)","v":true}]
[]
[null,null,null,"EBIT",{"$f":"'Sateri Model'!E36-'Sateri Model'!E115-'Sateri Model'!E116","v":49567},{"$f":"'Sateri Model'!F36-'Sateri Model'!F115-'Sateri Model'!F116","v":5234},{"$f":"'Sateri Model'!G36-'Sateri Model'!G115-'Sateri Model'!G116","v":125122},{"$f":"'Sateri Model'!H36-'Sateri Model'!H115-'Sateri Model'!H116","v":325725},{"$f":"'Sateri Model'!I36-'Sateri Model'!I115-'Sateri Model'!I116","v":185152},{"$f":"'Sateri Model'!J36-'Sateri Model'!J115-'Sateri Model'!J116","v":189597.88395000005},{"$f":"'Sateri Model'!K36-'Sateri Model'!K115-'Sateri Model'!K116","v":205984.39632007055},{"$f":"'Sateri Model'!L36-'Sateri Model'!L115-'Sateri Model'!L116","v":236757.6513000596},{"$f":"'Sateri Model'!M36-'Sateri Model'!M115-'Sateri Model'!M116","v":261896.71257411398},{"$f":"'Sateri Model'!N36-'Sateri Model'!N115-'Sateri Model'!N116","v":288127.82668568584},{"$f":"'Sateri Model'!O36-'Sateri Model'!O115-'Sateri Model'!O116","v":310913.41006769001},{"$f":"'Sateri Model'!P36-'Sateri Model'!P115-'Sateri Model'!P116","v":335353.53976909461},{"$f":"'Sateri Model'!Q36-'Sateri Model'!Q115-'Sateri Model'!Q116","v":360639.5483762665},{"$f":"'Sateri Model'!R36-'Sateri Model'!R115-'Sateri Model'!R116","v":386998.47751293937},{"$f":"'Sateri Model'!S36-'Sateri Model'!S115-'Sateri Model'!S116","v":414646.30833239929},{"$f":"'Sateri Model'!T36-'Sateri Model'!T115-'Sateri Model'!T116","v":443792.59599533409}]
[]
[null,null,null,"NOPLAT Net Operating Profit Less Adjusted Taxes",{"$f":"E46*(1-Assumptions!E74)","v":44610.3},{"$f":"F46*(1-Assumptions!F74)","v":4710.6000000000004},{"$f":"G46*(1-Assumptions!G74)","v":112609.8},{"$f":"H46*(1-Assumptions!H74)","v":293152.5},{"$f":"I46*(1-Assumptions!I74)","v":166636.80000000002},{"$f":"J46*(1-Assumptions!J74)","v":170638.09555500004},{"$f":"K46*(1-Assumptions!K74)","v":185385.95668806351},{"$f":"L46*(1-Assumptions!L74)","v":213081.88617005365},{"$f":"M46*(1-Assumptions!M74)","v":235707.04131670258},{"$f":"N46*(1-Assumptions!N74)","v":259315.04401711727},{"$f":"O46*(1-Assumptions!O74)","v":279822.06906092103},{"$f":"P46*(1-Assumptions!P74)","v":301818.18579218513},{"$f":"Q46*(1-Assumptions!Q74)","v":324575.59353863983},{"$f":"R46*(1-Assumptions!R74)","v":348298.62976164545},{"$f":"S46*(1-Assumptions!S74)","v":373181.67749915936},{"$f":"T46*(1-Assumptions!T74)","v":399413.3363958007}]
[null,null,null,"EBIT x (1-tax rate)"]
[]
[null,null,null,null,{"$f":"IF('Sateri Model'!E$3,'Sateri Model'!E$2&\" Act\",'Sateri Model'!E$2&\" Est\")","v":"2007 Act"},{"$f":"IF('Sateri Model'!F$3,'Sateri Model'!F$2&\" Act\",'Sateri Model'!F$2&\" Est\")","v":"2008 Act"},{"$f":"IF('Sateri Model'!G$3,'Sateri Model'!G$2&\" Act\",'Sateri Model'!G$2&\" Est\")","v":"2009 Act"},{"$f":"IF('Sateri Model'!H$3,'Sateri Model'!H$2&\" Act\",'Sateri Model'!H$2&\" Est\")","v":"2010 Act"},{"$f":"IF('Sateri Model'!I$3,'Sateri Model'!I$2&\" Act\",'Sateri Model'!I$2&\" Est\")","v":"2011 Act"},{"$f":"IF('Sateri Model'!J$3,'Sateri Model'!J$2&\" Act\",'Sateri Model'!J$2&\" Est\")","v":"2012 Est"},{"$f":"IF('Sateri Model'!K$3,'Sateri Model'!K$2&\" Act\",'Sateri Model'!K$2&\" Est\")","v":"2013 Est"},{"$f":"IF('Sateri Model'!L$3,'Sateri Model'!L$2&\" Act\",'Sateri Model'!L$2&\" Est\")","v":"2014 Est"},{"$f":"IF('Sateri Model'!M$3,'Sateri Model'!M$2&\" Act\",'Sateri Model'!M$2&\" Est\")","v":"2015 Est"},{"$f":"IF('Sateri Model'!N$3,'Sateri Model'!N$2&\" Act\",'Sateri Model'!N$2&\" Est\")","v":"2016 Est"},{"$f":"IF('Sateri Model'!O$3,'Sateri Model'!O$2&\" Act\",'Sateri Model'!O$2&\" Est\")","v":"2017 Est"},{"$f":"IF('Sateri Model'!P$3,'Sateri Model'!P$2&\" Act\",'Sateri Model'!P$2&\" Est\")","v":"2018 Est"},{"$f":"IF('Sateri Model'!Q$3,'Sateri Model'!Q$2&\" Act\",'Sateri Model'!Q$2&\" Est\")","v":"2019 Est"},{"$f":"IF('Sateri Model'!R$3,'Sateri Model'!R$2&\" Act\",'Sateri Model'!R$2&\" Est\")","v":"2020 Est"},{"$f":"IF('Sateri Model'!S$3,'Sateri Model'!S$2&\" Act\",'Sateri Model'!S$2&\" Est\")","v":"2021 Est"},{"$f":"IF('Sateri Model'!T$3,'Sateri Model'!T$2&\" Act\",'Sateri Model'!T$2&\" Est\")","v":"2022 Est"}]
[null,null,null,"ROIC",{"$f":"E48/AVERAGE(E40,D40)","v":3.2188918312420177E-2},3.0973132750310435E-3,6.8492070877650107E-2,0.17931406760844235,9.4466270063980257E-2,9.1393229883527244E-2,0.10085825197170759,0.11371058248061237,0.12059894425496882,0.1272369751981958,0.13212933713616942,0.13775973691963792,0.14313468993513345,0.14840436063644744,0.1537008972752863,0.15904565640544271]
[]
["Valuation Section "]
[null,"Year",null,null,{"$f":"E2","v":2007},{"$f":"F2","v":2008},2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022]
[null,"Historic Period Switch",null,null,{"$f":"'Sateri Model'!E3","v":true},{"$f":"'Sateri Model'!F3","v":true},{"$f":"'Sateri Model'!G3","v":true},{"$f":"'Sateri Model'!H3","v":true},{"$f":"'Sateri Model'!I3","v":true},{"$f":"'Sateri Model'!J3","v":false},{"$f":"'Sateri Model'!K3","v":false},{"$f":"'Sateri Model'!L3","v":false},{"$f":"'Sateri Model'!M3","v":false},{"$f":"'Sateri Model'!N3","v":false},{"$f":"'Sateri Model'!O3","v":false},{"$f":"'Sateri Model'!P3","v":false},{"$f":"'Sateri Model'!Q3","v":false},{"$f":"'Sateri Model'!R3","v":false},{"$f":"'Sateri Model'!S3","v":false},{"$f":"'Sateri Model'!T3","v":false}]
[null,"Explicit Period Switch",null,null,{"$f":"AND('Sateri Model'!E2>=Assumptions!$E$5,'Sateri Model'!E2<=Assumptions!$E$6)","v":false},{"$f":"AND('Sateri Model'!F2>=Assumptions!$E$5,'Sateri Model'!F2<=Assumptions!$E$6)","v":false},{"$f":"AND('Sateri Model'!G2>=Assumptions!$E$5,'Sateri Model'!G2<=Assumptions!$E$6)","v":false},{"$f":"AND('Sateri Model'!H2>=Assumptions!$E$5,'Sateri Model'!H2<=Assumptions!$E$6)","v":false},{"$f":"AND('Sateri Model'!I2>=Assumptions!$E$5,'Sateri Model'!I2<=Assumptions!$E$6)","v":false},{"$f":"AND('Sateri Model'!J2>=Assumptions!$E$5,'Sateri Model'!J2<=Assumptions!$E$6)","v":true},{"$f":"AND('Sateri Model'!K2>=Assumptions!$E$5,'Sateri Model'!K2<=Assumptions!$E$6)","v":true},{"$f":"AND('Sateri Model'!L2>=Assumptions!$E$5,'Sateri Model'!L2<=Assumptions!$E$6)","v":true},{"$f":"AND('Sateri Model'!M2>=Assumptions!$E$5,'Sateri Model'!M2<=Assumptions!$E$6)","v":true},{"$f":"AND('Sateri Model'!N2>=Assumptions!$E$5,'Sateri Model'!N2<=Assumptions!$E$6)","v":true},{"$f":"AND('Sateri Model'!O2>=Assumptions!$E$5,'Sateri Model'!O2<=Assumptions!$E$6)","v":true},{"$f":"AND('Sateri Model'!P2>=Assumptions!$E$5,'Sateri Model'!P2<=Assumptions!$E$6)","v":true},{"$f":"AND('Sateri Model'!Q2>=Assumptions!$E$5,'Sateri Model'!Q2<=Assumptions!$E$6)","v":true},{"$f":"AND('Sateri Model'!R2>=Assumptions!$E$5,'Sateri Model'!R2<=Assumptions!$E$6)","v":true},{"$f":"AND('Sateri Model'!S2>=Assumptions!$E$5,'Sateri Model'!S2<=Assumptions!$E$6)","v":true},{"$f":"AND('Sateri Model'!T2>=Assumptions!$E$5,'Sateri Model'!T2<=Assumptions!$E$6)","v":false}]
[null,"Teminal Period Switch",null,null,{"$f":"'Sateri Model'!E2=Assumptions!$E$6","v":false},{"$f":"'Sateri Model'!F2=Assumptions!$E$6","v":false},{"$f":"'Sateri Model'!G2=Assumptions!$E$6","v":false},{"$f":"'Sateri Model'!H2=Assumptions!$E$6","v":false},{"$f":"'Sateri Model'!I2=Assumptions!$E$6","v":false},{"$f":"'Sateri Model'!J2=Assumptions!$E$6","v":false},{"$f":"'Sateri Model'!K2=Assumptions!$E$6","v":false},{"$f":"'Sateri Model'!L2=Assumptions!$E$6","v":false},{"$f":"'Sateri Model'!M2=Assumptions!$E$6","v":false},{"$f":"'Sateri Model'!N2=Assumptions!$E$6","v":false},{"$f":"'Sateri Model'!O2=Assumptions!$E$6","v":false},{"$f":"'Sateri Model'!P2=Assumptions!$E$6","v":false},{"$f":"'Sateri Model'!Q2=Assumptions!$E$6","v":false},{"$f":"'Sateri Model'!R2=Assumptions!$E$6","v":false},{"$f":"'Sateri Model'!S2=Assumptions!$E$6","v":true},{"$f":"'Sateri Model'!T2=Assumptions!$E$6","v":false}]
[null,"Valuation Period Switch",null,null,{"$f":"'Sateri Model'!E2=Assumptions!$E$5-1","v":false},{"$f":"'Sateri Model'!F2=Assumptions!$E$5-1","v":false},{"$f":"'Sateri Model'!G2=Assumptions!$E$5-1","v":false},{"$f":"'Sateri Model'!H2=Assumptions!$E$5-1","v":false},{"$f":"'Sateri Model'!I2=Assumptions!$E$5-1","v":true},{"$f":"'Sateri Model'!J2=Assumptions!$E$5-1","v":false},{"$f":"'Sateri Model'!K2=Assumptions!$E$5-1","v":false},{"$f":"'Sateri Model'!L2=Assumptions!$E$5-1","v":false},{"$f":"'Sateri Model'!M2=Assumptions!$E$5-1","v":false},{"$f":"'Sateri Model'!N2=Assumptions!$E$5-1","v":false},{"$f":"'Sateri Model'!O2=Assumptions!$E$5-1","v":false},{"$f":"'Sateri Model'!P2=Assumptions!$E$5-1","v":false},{"$f":"'Sateri Model'!Q2=Assumptions!$E$5-1","v":false},{"$f":"'Sateri Model'!R2=Assumptions!$E$5-1","v":false},{"$f":"'Sateri Model'!S2=Assumptions!$E$5-1","v":false},{"$f":"'Sateri Model'!T2=Assumptions!$E$5-1","v":false}]
[]
[null,"Stable Values in Terminal Period"]
[null,null,"EBITDA",null,{"$f":"E8","v":73152},41077,196408,427887,292768,297213.88395000005,309239.70080190001,339413.07016565942,370668.55363873986,404683.69090037211,437528.9261957733,472911.80785922229,511022.79051595321,552066.36515624844,596262.0814216875,643845.64375894051]
[null,null,"Stable Ratio of Working Capial to EBITDA",null,{"$f":"'Long-term Analysis'!$E$170","v":1.5649892042061173E-2},{"$f":"'Long-term Analysis'!$E$170","v":1.5649892042061173E-2},{"$f":"'Long-term Analysis'!$E$170","v":1.5649892042061173E-2},{"$f":"'Long-term Analysis'!$E$170","v":1.5649892042061173E-2},{"$f":"'Long-term Analysis'!$E$170","v":1.5649892042061173E-2},{"$f":"'Long-term Analysis'!$E$170","v":1.5649892042061173E-2},{"$f":"'Long-term Analysis'!$E$170","v":1.5649892042061173E-2},{"$f":"'Long-term Analysis'!$E$170","v":1.5649892042061173E-2},{"$f":"'Long-term Analysis'!$E$170","v":1.5649892042061173E-2},{"$f":"'Long-term Analysis'!$E$170","v":1.5649892042061173E-2},{"$f":"'Long-term Analysis'!$E$170","v":1.5649892042061173E-2},{"$f":"'Long-term Analysis'!$E$170","v":1.5649892042061173E-2},{"$f":"'Long-term Analysis'!$E$170","v":1.5649892042061173E-2},{"$f":"'Long-term Analysis'!$E$170","v":1.5649892042061173E-2},{"$f":"'Long-term Analysis'!$E$170","v":1.5649892042061173E-2},{"$f":"'Long-term Analysis'!$E$170","v":1.5649892042061173E-2}]
[null,null,"Stable Working Capital Change",null,{"$f":"E63*E58*E62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,9331.4372030240975,0]
[]
[null,null,"Stable Ratio of Depreciation to EBITDA",null,{"$f":"'Long-term Analysis'!$D$149","v":0.4591686630916838},{"$f":"'Long-term Analysis'!$D$149","v":0.4591686630916838},{"$f":"'Long-term Analysis'!$D$149","v":0.4591686630916838},{"$f":"'Long-term Analysis'!$D$149","v":0.4591686630916838},{"$f":"'Long-term Analysis'!$D$149","v":0.4591686630916838},{"$f":"'Long-term Analysis'!$D$149","v":0.4591686630916838},{"$f":"'Long-term Analysis'!$D$149","v":0.4591686630916838},{"$f":"'Long-term Analysis'!$D$149","v":0.4591686630916838},{"$f":"'Long-term Analysis'!$D$149","v":0.4591686630916838},{"$f":"'Long-term Analysis'!$D$149","v":0.4591686630916838},{"$f":"'Long-term Analysis'!$D$149","v":0.4591686630916838},{"$f":"'Long-term Analysis'!$D$149","v":0.4591686630916838},{"$f":"'Long-term Analysis'!$D$149","v":0.4591686630916838},{"$f":"'Long-term Analysis'!$D$149","v":0.4591686630916838},{"$f":"'Long-term Analysis'!$D$149","v":0.4591686630916838},{"$f":"'Long-term Analysis'!$D$149","v":0.4591686630916838}]
[null,null,"Stable Depreciation",null,{"$f":"E66*E62*E58","v":0},{"$f":"F66*F62*F58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,273784.86277866096,0]
[]
[null,null,"Stable Level of Capital Expenditure to Depreciation",null,{"$f":"'Long-term Analysis'!$D$74","v":1.3087565261333463},{"$f":"'Long-term Analysis'!$D$74","v":1.3087565261333463},{"$f":"'Long-term Analysis'!$D$74","v":1.3087565261333463},{"$f":"'Long-term Analysis'!$D$74","v":1.3087565261333463},{"$f":"'Long-term Analysis'!$D$74","v":1.3087565261333463},{"$f":"'Long-term Analysis'!$D$74","v":1.3087565261333463},{"$f":"'Long-term Analysis'!$D$74","v":1.3087565261333463},{"$f":"'Long-term Analysis'!$D$74","v":1.3087565261333463},{"$f":"'Long-term Analysis'!$D$74","v":1.3087565261333463},{"$f":"'Long-term Analysis'!$D$74","v":1.3087565261333463},{"$f":"'Long-term Analysis'!$D$74","v":1.3087565261333463},{"$f":"'Long-term Analysis'!$D$74","v":1.3087565261333463},{"$f":"'Long-term Analysis'!$D$74","v":1.3087565261333463},{"$f":"'Long-term Analysis'!$D$74","v":1.3087565261333463},{"$f":"'Long-term Analysis'!$D$74","v":1.3087565261333463},{"$f":"'Long-term Analysis'!$D$74","v":1.3087565261333463}]
[null,null,"Capital Expenditures in Terminal Period",null,{"$f":"E69*E67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,358317.72591809521,0]
[]
[null,null,"Deferred Taxes to Capital Expendtitures",null,{"$f":"'Long-term Analysis'!$D$76","v":8.8936223707736135E-3},{"$f":"'Long-term Analysis'!$D$76","v":8.8936223707736135E-3},{"$f":"'Long-term Analysis'!$D$76","v":8.8936223707736135E-3},{"$f":"'Long-term Analysis'!$D$76","v":8.8936223707736135E-3},{"$f":"'Long-term Analysis'!$D$76","v":8.8936223707736135E-3},{"$f":"'Long-term Analysis'!$D$76","v":8.8936223707736135E-3},{"$f":"'Long-term Analysis'!$D$76","v":8.8936223707736135E-3},{"$f":"'Long-term Analysis'!$D$76","v":8.8936223707736135E-3},{"$f":"'Long-term Analysis'!$D$76","v":8.8936223707736135E-3},{"$f":"'Long-term Analysis'!$D$76","v":8.8936223707736135E-3},{"$f":"'Long-term Analysis'!$D$76","v":8.8936223707736135E-3},{"$f":"'Long-term Analysis'!$D$76","v":8.8936223707736135E-3},{"$f":"'Long-term Analysis'!$D$76","v":8.8936223707736135E-3},{"$f":"'Long-term Analysis'!$D$76","v":8.8936223707736135E-3},{"$f":"'Long-term Analysis'!$D$76","v":8.8936223707736135E-3},{"$f":"'Long-term Analysis'!$D$76","v":8.8936223707736135E-3}]
[null,null,"Deferred Tax Change",null,{"$f":"E72*E70","v":0},{"$f":"F72*F70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3186.7425430699,0]
[]
["Method 1: Basic Growth Rate "]
[null,"Free Cash Flow"]
[null,null,"EBITDA",null,{"$f":"E8*E57","v":0},0,0,0,0,297213.88395000005,309239.70080190001,339413.07016565942,370668.55363873986,404683.69090037211,437528.9261957733,472911.80785922229,511022.79051595321,552066.36515624844,596262.0814216875,0]
[null,null,"Less: Capital Expenditures",null,{"$f":"IF(E58,E70,'Sateri Model'!E210+'Sateri Model'!E211)*'Valuation and Ratios'!E57","v":0},{"$f":"IF(F58,F70,'Sateri Model'!F210+'Sateri Model'!F211)*'Valuation and Ratios'!F57","v":0},{"$f":"IF(G58,G70,'Sateri Model'!G210+'Sateri Model'!G211)*'Valuation and Ratios'!G57","v":0},{"$f":"IF(H58,H70,'Sateri Model'!H210+'Sateri Model'!H211)*'Valuation and Ratios'!H57","v":0},{"$f":"IF(I58,I70,'Sateri Model'!I210+'Sateri Model'!I211)*'Valuation and Ratios'!I57","v":0},{"$f":"IF(J58,J70,'Sateri Model'!J210+'Sateri Model'!J211)*'Valuation and Ratios'!J57","v":45856.176800000001},{"$f":"IF(K58,K70,'Sateri Model'!K210+'Sateri Model'!K211)*'Valuation and Ratios'!K57","v":76038.092451280012},{"$f":"IF(L58,L70,'Sateri Model'!L210+'Sateri Model'!L211)*'Valuation and Ratios'!L57","v":164679.7605144316},{"$f":"IF(M58,M70,'Sateri Model'!M210+'Sateri Model'!M211)*'Valuation and Ratios'!M57","v":166647.74692965642},{"$f":"IF(N58,N70,'Sateri Model'!N210+'Sateri Model'!N211)*'Valuation and Ratios'!N57","v":182444.77785779891},{"$f":"IF(O58,O70,'Sateri Model'!O210+'Sateri Model'!O211)*'Valuation and Ratios'!O57","v":176356.78759540949},{"$f":"IF(P58,P70,'Sateri Model'!P210+'Sateri Model'!P211)*'Valuation and Ratios'!P57","v":189910.08578805937},{"$f":"IF(Q58,Q70,'Sateri Model'!Q210+'Sateri Model'!Q211)*'Valuation and Ratios'!Q57","v":204205.28723955902},{"$f":"IF(R58,R70,'Sateri Model'!R210+'Sateri Model'!R211)*'Valuation and Ratios'!R57","v":219288.67735574918},{"$f":"IF(S58,S70,'Sateri Model'!S210+'Sateri Model'!S211)*'Valuation and Ratios'!S57","v":358317.72591809521},{"$f":"IF(T58,T70,'Sateri Model'!T210+'Sateri Model'!T211)*'Valuation and Ratios'!T57","v":0}]
[null,null,"Less: Changes in Working Capital",null,{"$f":"IF(E58,E64,'Sateri Model'!E206)*'Valuation and Ratios'!E57","v":0},{"$f":"IF(F58,F64,'Sateri Model'!F206)*'Valuation and Ratios'!F57","v":0},{"$f":"IF(G58,G64,'Sateri Model'!G206)*'Valuation and Ratios'!G57","v":0},{"$f":"IF(H58,H64,'Sateri Model'!H206)*'Valuation and Ratios'!H57","v":0},{"$f":"IF(I58,I64,'Sateri Model'!I206)*'Valuation and Ratios'!I57","v":0},{"$f":"IF(J58,J64,'Sateri Model'!J206)*'Valuation and Ratios'!J57","v":14573.592919999996},{"$f":"IF(K58,K64,'Sateri Model'!K206)*'Valuation and Ratios'!K57","v":16420.019035168021},{"$f":"IF(L58,L64,'Sateri Model'!L206)*'Valuation and Ratios'!L57","v":20397.920811730961},{"$f":"IF(M58,M64,'Sateri Model'!M206)*'Valuation and Ratios'!M57","v":20848.792860672198},{"$f":"IF(N58,N64,'Sateri Model'!N206)*'Valuation and Ratios'!N57","v":22541.714840958768},{"$f":"IF(O58,O64,'Sateri Model'!O206)*'Valuation and Ratios'!O57","v":21310.581873265648},{"$f":"IF(P58,P64,'Sateri Model'!P206)*'Valuation and Ratios'!P57","v":22823.633186267456},{"$f":"IF(Q58,Q64,'Sateri Model'!Q206)*'Valuation and Ratios'!Q57","v":24444.11114249262},{"$f":"IF(R58,R64,'Sateri Model'!R206)*'Valuation and Ratios'!R57","v":26179.643033609376},{"$f":"IF(S58,S64,'Sateri Model'!S206)*'Valuation and Ratios'!S57","v":9331.4372030240975},{"$f":"IF(T58,T64,'Sateri Model'!T206)*'Valuation and Ratios'!T57","v":0}]
[null,null,"Less: EBIT x Tax Rate",null,{"$f":"E46*Assumptions!E74*E57","v":0},{"$f":"F46*Assumptions!F74*F57","v":0},{"$f":"G46*Assumptions!G74*G57","v":0},{"$f":"H46*Assumptions!H74*H57","v":0},{"$f":"I46*Assumptions!I74*I57","v":0},{"$f":"J46*Assumptions!J74*J57","v":18959.788395000007},{"$f":"K46*Assumptions!K74*K57","v":20598.439632007055},{"$f":"L46*Assumptions!L74*L57","v":23675.765130005962},{"$f":"M46*Assumptions!M74*M57","v":26189.671257411399},{"$f":"N46*Assumptions!N74*N57","v":28812.782668568587},{"$f":"O46*Assumptions!O74*O57","v":31091.341006769002},{"$f":"P46*Assumptions!P74*P57","v":33535.353976909464},{"$f":"Q46*Assumptions!Q74*Q57","v":36063.954837626654},{"$f":"R46*Assumptions!R74*R57","v":38699.847751293935},{"$f":"S46*Assumptions!S74*S57","v":41464.630833239935},{"$f":"T46*Assumptions!T74*T57","v":0}]
[null,null,"Add: Change in Deferred Tax",null,{"$f":"E73","v":0},{"$f":"F73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3186.7425430699,0]
[null,null,null,"Free Cash Flow",{"$f":"E77-E78-E79-E80+E81","v":0},0,0,0,0,217824.32583500003,196183.14968344491,130659.62370949089,156982.34259099985,170884.41553304583,208770.21572032914,226642.73490798596,246309.43729627493,267898.19701559597,190335.03001039816,0]
[]
[null,null,"Terminal Value from TV = FCF x (1+g)/(WACC-g)",null,{"$f":"E82*(1+Assumptions!$E$104)/(Assumptions!$E$102-Assumptions!$E$104)*E58","v":0},{"$f":"F82*(1+Assumptions!$E$104)/(Assumptions!$E$102-Assumptions!$E$104)*F58","v":0},{"$f":"G82*(1+Assumptions!$E$104)/(Assumptions!$E$102-Assumptions!$E$104)*G58","v":0},{"$f":"H82*(1+Assumptions!$E$104)/(Assumptions!$E$102-Assumptions!$E$104)*H58","v":0},{"$f":"I82*(1+Assumptions!$E$104)/(Assumptions!$E$102-Assumptions!$E$104)*I58","v":0},{"$f":"J82*(1+Assumptions!$E$104)/(Assumptions!$E$102-Assumptions!$E$104)*J58","v":0},{"$f":"K82*(1+Assumptions!$E$104)/(Assumptions!$E$102-Assumptions!$E$104)*K58","v":0},{"$f":"L82*(1+Assumptions!$E$104)/(Assumptions!$E$102-Assumptions!$E$104)*L58","v":0},{"$f":"M82*(1+Assumptions!$E$104)/(Assumptions!$E$102-Assumptions!$E$104)*M58","v":0},{"$f":"N82*(1+Assumptions!$E$104)/(Assumptions!$E$102-Assumptions!$E$104)*N58","v":0},{"$f":"O82*(1+Assumptions!$E$104)/(Assumptions!$E$102-Assumptions!$E$104)*O58","v":0},{"$f":"P82*(1+Assumptions!$E$104)/(Assumptions!$E$102-Assumptions!$E$104)*P58","v":0},{"$f":"Q82*(1+Assumptions!$E$104)/(Assumptions!$E$102-Assumptions!$E$104)*Q58","v":0},{"$f":"R82*(1+Assumptions!$E$104)/(Assumptions!$E$102-Assumptions!$E$104)*R58","v":0},{"$f":"S82*(1+Assumptions!$E$104)/(Assumptions!$E$102-Assumptions!$E$104)*S58","v":3448343.3500995757},{"$f":"T82*(1+Assumptions!$E$104)/(Assumptions!$E$102-Assumptions!$E$104)*T58","v":0}]
[null,null,null,null,null,null,null,null,1,2,3]
[null,null,"WACC",null,{"$f":"Assumptions!$E$102","v":7.6300000000000007E-2},{"$f":"Assumptions!$E$102","v":7.6300000000000007E-2},{"$f":"Assumptions!$E$102","v":7.6300000000000007E-2},{"$f":"Assumptions!$E$102","v":7.6300000000000007E-2},{"$f":"Assumptions!$E$102","v":7.6300000000000007E-2},{"$f":"Assumptions!$E$102","v":7.6300000000000007E-2},{"$f":"Assumptions!$E$102","v":7.6300000000000007E-2},{"$f":"Assumptions!$E$102","v":7.6300000000000007E-2},{"$f":"Assumptions!$E$102","v":7.6300000000000007E-2},{"$f":"Assumptions!$E$102","v":7.6300000000000007E-2},{"$f":"Assumptions!$E$102","v":7.6300000000000007E-2},{"$f":"Assumptions!$E$102","v":7.6300000000000007E-2},{"$f":"Assumptions!$E$102","v":7.6300000000000007E-2},{"$f":"Assumptions!$E$102","v":7.6300000000000007E-2},{"$f":"Assumptions!$E$102","v":7.6300000000000007E-2},{"$f":"Assumptions!$E$102","v":7.6300000000000007E-2}]
[null,null,"Accumulated WACC Index",null,1,{"$f":"E87*(1+F86*F57)","v":1},1,1,1,1.0763,1.1584216900000002,1.2468092649470002,1.3419408118624563,1.4443308958075618,1.5545333431576789,1.6731442372406098,1.8008051425420684,1.9382065749180282,2.0860917365842737,2.0860917365842737]
[null,null,"Mid Year Factor",null,null,{"$f":"AVERAGE(F87,E87)","v":1},1,1,1,1.0381499999999999,1.1173608450000001,1.2026154774735001,1.2943750384047283,1.3931358538350089,1.4994321194826203,1.6138387901991442,1.7369746898913392,1.8695058587300482,2.0121491557511511,2.0860917365842737]
[null,null,"PV Factor",null,null,{"$f":"1/F88","v":1},1,1,1,0.9632519385445264,0.89496603042323353,0.83152097967409977,0.77257361300204364,0.71780508501537099,0.66691915359599629,0.6196405775304249,0.57571362773429791,0.53490070401774414,0.49698104990963859,0.47936530424945772]
[]
[null,null,"PV of Free Cash Flow",null,{"$f":"SUMPRODUCT(E82:T82*E89:T89)","v":1397350.7227987803}]
[null,null,"PV of Terminal Value",null,{"$f":"SUMPRODUCT(E84:T84*E89:T89)","v":1713761.2985814076}]
[]
[null,null,"Total Enterprise Value",null,{"$f":"SUM(E91:E93)","v":3111112.0213801879}]
[]
[null,null,null,null,"Mkt Value","Book Value"]
[null,null,"Less: Short-term Debt at Market Value",null,{"$f":"F97","v":-198403},{"$f":"-SUMIF($59:$59,TRUE,'Sateri Model'!131:131)","v":-198403}]
[null,null,"Less: Long-term Debt at Market Value",null,{"$f":"F98","v":-381729},{"$f":"-SUMIF($59:$59,TRUE,'Sateri Model'!132:132)","v":-381729}]
[null,null,"Less: Unfunded Pensions"]
[null,null,"Add: Investment in Associates at Market Value",null,{"$f":"F100","v":71132},{"$f":"SUMIF($59:$59,TRUE,'Sateri Model'!122:122)","v":71132}]
[null,null,"Add: Cash",null,{"$f":"F101","v":328999},{"$f":"SUMIF($59:$59,TRUE,'Sateri Model'!124:124)","v":328999}]
[null,null,"Add: Derivative Assets",null,{"$f":"F102","v":0},{"$f":"SUMIF($59:$59,TRUE,'Sateri Model'!121:121)","v":0}]
[null,null,"Less: Derivative Liabilitiies",null,{"$f":"F103","v":-34133},{"$f":"-SUMIF($59:$59,TRUE,'Sateri Model'!129:129)","v":-34133}]
[null,null,null,"Value to Majority and Minority",{"$f":"SUM(E94:E103)","v":2896978.0213801879}]
[null,null,"Percent to Majority",null,{"$f":"'Sateri Model'!E133/('Sateri Model'!E133+'Sateri Model'!E134)","v":0.96738809061932596}]
[null,null,null,"Value of Majorty Shares",{"$f":"E104*E105","v":2802502.0366691328}]
[null,null,"Divided by Number of Shares",null,{"$f":"SUMIF($59:$59,TRUE,'Historic Financials'!73:73)","v":3094260}]
[null,null,null,"Value per Share",{"$f":"E106/E107","v":0.90570993926468135},{"$f":"E108*7.7","v":6.9739665323380464}]
[]
[null,null,"EBITDA in Valuation Year",null,{"$f":"SUMIF($59:$59,TRUE,8:8)","v":292768}]
[null,null,"Implied EV/EBITDA",null,{"$f":"E94/E110","v":10.626543957605298}]
[]
[]
[null,"Method 2: Value using Driver Formula"]
[]
[null,null,"Free Cash Flow",null,{"$f":"E82","v":0},0,0,0,0,217824.32583500003,196183.14968344491,130659.62370949089,156982.34259099985,170884.41553304583,208770.21572032914,226642.73490798596,246309.43729627493,267898.19701559597,190335.03001039816,0]
[]
[null,null,"NOPLAT",null,{"$f":"E48","v":44610.3},4710.6000000000004,112609.8,293152.5,166636.80000000002,170638.09555500004,185385.95668806351,213081.88617005365,235707.04131670258,259315.04401711727,279822.06906092103,301818.18579218513,324575.59353863983,348298.62976164545,373181.67749915936,399413.3363958007]
[null,null,"Multiplier: (1-g/ROIC)/(WACC-g)",null,{"$f":"(1-Assumptions!E104/Assumptions!E108)/(Assumptions!E102-Assumptions!E104)","v":13.645653458030868},{"$f":"E119","v":13.645653458030868},13.645653458030868,13.645653458030868,13.645653458030868,13.645653458030868,13.645653458030868,13.645653458030868,13.645653458030868,13.645653458030868,13.645653458030868,13.645653458030868,13.645653458030868,13.645653458030868,13.645653458030868,13.645653458030868]
[null,null,"Add: Terminal Value using (1-g/ROIC)/(WACC-g)",null,{"$f":"E118*E119*E58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5092307.8480401635,0]
[]
[null,null,"PV of Free Cash Flow",null,{"$f":"E91","v":1397350.7227987803}]
[null,null,"PV of Terminal Cash Flow",null,{"$f":"SUMPRODUCT(E120:T120*E89:T89)","v":2530780.500782093}]
[]
[null,null,"Enterprise Value",null,{"$f":"E122+E123","v":3928131.2235808736}]
[null,null,"Less: Bridge of EV versus Equity",null,{"$f":"SUM(E97:E103)","v":-214134}]
[null,null,"Total Equity Value",null,{"$f":"E125+E126","v":3713997.2235808736}]
[null,null,"Pct to Majority",null,{"$f":"E105","v":0.96738809061932596}]
[null,null,"Equity Value for Majority",null,{"$f":"E127*E128","v":3592876.6826853789}]
[null,null,"Divided by Shares",null,{"$f":"E107","v":3094260}]
[null,null,"Equity Value per Share",null,{"$f":"E129/E130","v":1.1611424646556459}]
[]
[null,"Method 3: Value using EV/EBITDA formula"]
[]
[null,null,"Free Cash Flow",null,{"$f":"E82","v":0},{"$f":"F82","v":0},0,0,0,217824.32583500003,196183.14968344491,130659.62370949089,156982.34259099985,170884.41553304583,208770.21572032914,226642.73490798596,246309.43729627493,267898.19701559597,190335.03001039816,0]
[]
[null,null,"EV/EBiTDA Ratio",null,{"$f":"Assumptions!$E$110","v":6.7810306232005315},{"$f":"Assumptions!$E$110","v":6.7810306232005315},{"$f":"Assumptions!$E$110","v":6.7810306232005315},{"$f":"Assumptions!$E$110","v":6.7810306232005315},{"$f":"Assumptions!$E$110","v":6.7810306232005315},{"$f":"Assumptions!$E$110","v":6.7810306232005315},{"$f":"Assumptions!$E$110","v":6.7810306232005315},{"$f":"Assumptions!$E$110","v":6.7810306232005315},{"$f":"Assumptions!$E$110","v":6.7810306232005315},{"$f":"Assumptions!$E$110","v":6.7810306232005315},{"$f":"Assumptions!$E$110","v":6.7810306232005315},{"$f":"Assumptions!$E$110","v":6.7810306232005315},{"$f":"Assumptions!$E$110","v":6.7810306232005315},{"$f":"Assumptions!$E$110","v":6.7810306232005315},{"$f":"Assumptions!$E$110","v":6.7810306232005315},{"$f":"Assumptions!$E$110","v":6.7810306232005315}]
[null,null,"Add: Terminal Value from theoretical EV/EBITDA",null,{"$f":"E137*E77*E58","v":0},{"$f":"F137*F77*F58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4043271.4335737517,0]
[]
[null,null,"PV of Free Cash Flow",null,{"$f":"E122","v":1397350.7227987803}]
[null,null,"PV of Terminal Cash Flow",null,{"$f":"SUMPRODUCT(E138:T138*E89:T89)","v":2009429.2821271326}]
[]
[null,null,"Enterprise Value",null,{"$f":"E140+E141","v":3406780.0049259132}]
[null,null,"Less: Bridge of EV versus Equity",null,{"$f":"E126","v":-214134}]
[null,null,"Total Equity Value",null,{"$f":"SUM(E143:E144)","v":3192646.0049259132}]
[null,null,"Pct to Majority",null,{"$f":"E128","v":0.96738809061932596}]
[null,null,"Equity Value for Majority",null,{"$f":"E145*E146","v":3088527.7227286985}]
[null,null,"Divided by Shares",null,{"$f":"E130","v":3094260}]
[null,null,"Equity Value per Share",null,{"$f":"E147/E148","v":0.99814744809056077}]
[]
[null,"Method 4: Equity Cash Flow"]
[null,null,"Dividends",null,{"$f":"'Sateri Model'!E217*'Valuation and Ratios'!E57","v":0},{"$f":"'Sateri Model'!F217*'Valuation and Ratios'!F57","v":0},{"$f":"'Sateri Model'!G217*'Valuation and Ratios'!G57","v":0},{"$f":"'Sateri Model'!H217*'Valuation and Ratios'!H57","v":0},{"$f":"'Sateri Model'!I217*'Valuation and Ratios'!I57","v":0},{"$f":"'Sateri Model'!J217*'Valuation and Ratios'!J57","v":8160.7084965000022},{"$f":"'Sateri Model'!K217*'Valuation and Ratios'!K57","v":9088.8132508640301},{"$f":"'Sateri Model'!L217*'Valuation and Ratios'!L57","v":10451.04726720388},{"$f":"'Sateri Model'!M217*'Valuation and Ratios'!M57","v":11534.9841439232},{"$f":"'Sateri Model'!N217*'Valuation and Ratios'!N57","v":12567.476331536469},{"$f":"'Sateri Model'!O217*'Valuation and Ratios'!O57","v":13634.203147758832},{"$f":"'Sateri Model'!P217*'Valuation and Ratios'!P57","v":14788.639563720968},{"$f":"'Sateri Model'!Q217*'Valuation and Ratios'!Q57","v":15987.864330999126},{"$f":"'Sateri Model'!R217*'Valuation and Ratios'!R57","v":17243.44407100539},{"$f":"'Sateri Model'!S217*'Valuation and Ratios'!S57","v":18566.424811642071},{"$f":"'Sateri Model'!T217*'Valuation and Ratios'!T57","v":0}]
[null,null,"Less: New Issuances of Equity",null,{"$f":"-'Sateri Model'!E218*'Valuation and Ratios'!E57","v":0},{"$f":"-'Sateri Model'!F218*'Valuation and Ratios'!F57","v":0},{"$f":"-'Sateri Model'!G218*'Valuation and Ratios'!G57","v":0},{"$f":"-'Sateri Model'!H218*'Valuation and Ratios'!H57","v":0},{"$f":"-'Sateri Model'!I218*'Valuation and Ratios'!I57","v":0},{"$f":"-'Sateri Model'!J218*'Valuation and Ratios'!J57","v":414636.53262954025},{"$f":"-'Sateri Model'!K218*'Valuation and Ratios'!K57","v":188490.49857540985},{"$f":"-'Sateri Model'!L218*'Valuation and Ratios'!L57","v":131633.24513509465},{"$f":"-'Sateri Model'!M218*'Valuation and Ratios'!M57","v":153058.21716543657},{"$f":"-'Sateri Model'!N218*'Valuation and Ratios'!N57","v":132837.95555811664},{"$f":"-'Sateri Model'!O218*'Valuation and Ratios'!O57","v":164873.95169479281},{"$f":"-'Sateri Model'!P218*'Valuation and Ratios'!P57","v":179838.59290885887},{"$f":"-'Sateri Model'!Q218*'Valuation and Ratios'!Q57","v":196115.78293297457},{"$f":"-'Sateri Model'!R218*'Valuation and Ratios'!R57","v":213858.50565660454},{"$f":"-'Sateri Model'!S218*'Valuation and Ratios'!S57","v":233224.7882034198},{"$f":"-'Sateri Model'!T218*'Valuation and Ratios'!T57","v":0}]
[null,null,"Total Equity Cash Flow",null,{"$f":"SUM(E152:E153)","v":0},{"$f":"SUM(F152:F153)","v":0},0,0,0,422797.24112604023,197579.31182627389,142084.29240229854,164593.20130935978,145405.43188965309,178508.15484255162,194627.23247257984,212103.64726397369,231101.94972760993,251791.21301506186,0]
[]
[null,null,"ROE in Terminal Year",null,{"$f":"E17","v":9.5927357727231863E-2},{"$f":"F17","v":-8.7715272572358605E-3},9.4910791983426168E-2,0.24582990539643435,9.5261601553044153E-2,0.10552116345492613,0.12900621888380731,0.14569806085596823,0.15368311485233119,0.15836392238925154,0.16161698292643076,0.16570973739023456,0.16924783107596725,0.17243489909688028,0.1754324329611931,0.17825925519336958]
[null,null,"Predicted P/E Ratio from Terminal ROE",null,{"$f":"'Long-term Analysis'!$G$34","v":10.305756443557604},{"$f":"'Long-term Analysis'!$G$34","v":10.305756443557604},{"$f":"'Long-term Analysis'!$G$34","v":10.305756443557604},{"$f":"'Long-term Analysis'!$G$34","v":10.305756443557604},{"$f":"'Long-term Analysis'!$G$34","v":10.305756443557604},{"$f":"'Long-term Analysis'!$G$34","v":10.305756443557604},{"$f":"'Long-term Analysis'!$G$34","v":10.305756443557604},{"$f":"'Long-term Analysis'!$G$34","v":10.305756443557604},{"$f":"'Long-term Analysis'!$G$34","v":10.305756443557604},{"$f":"'Long-term Analysis'!$G$34","v":10.305756443557604},{"$f":"'Long-term Analysis'!$G$34","v":10.305756443557604},{"$f":"'Long-term Analysis'!$G$34","v":10.305756443557604},{"$f":"'Long-term Analysis'!$G$34","v":10.305756443557604},{"$f":"'Long-term Analysis'!$G$34","v":10.305756443557604},{"$f":"'Long-term Analysis'!$G$34","v":10.305756443557604},{"$f":"'Long-term Analysis'!$G$34","v":10.305756443557604}]
[null,null,"Add Terminal Value using P/E or M/B Ratio",null,{"$f":"E157*'Sateri Model'!E187*'Valuation and Ratios'!E58","v":0},{"$f":"F157*'Sateri Model'!F187*'Valuation and Ratios'!F58","v":0},{"$f":"G157*'Sateri Model'!G187*'Valuation and Ratios'!G58","v":0},{"$f":"H157*'Sateri Model'!H187*'Valuation and Ratios'!H58","v":0},{"$f":"I157*'Sateri Model'!I187*'Valuation and Ratios'!I58","v":0},{"$f":"J157*'Sateri Model'!J187*'Valuation and Ratios'!J58","v":0},{"$f":"K157*'Sateri Model'!K187*'Valuation and Ratios'!K58","v":0},{"$f":"L157*'Sateri Model'!L187*'Valuation and Ratios'!L58","v":0},{"$f":"M157*'Sateri Model'!M187*'Valuation and Ratios'!M58","v":0},{"$f":"N157*'Sateri Model'!N187*'Valuation and Ratios'!N58","v":0},{"$f":"O157*'Sateri Model'!O187*'Valuation and Ratios'!O58","v":0},{"$f":"P157*'Sateri Model'!P187*'Valuation and Ratios'!P58","v":0},{"$f":"Q157*'Sateri Model'!Q187*'Valuation and Ratios'!Q58","v":0},{"$f":"R157*'Sateri Model'!R187*'Valuation and Ratios'!R58","v":0},{"$f":"S157*'Sateri Model'!S187*'Valuation and Ratios'!S58","v":3826821.0427281605},{"$f":"T157*'Sateri Model'!T187*'Valuation and Ratios'!T58","v":0}]
[null,null,"Total Equity Cash Flow including Terminal",null,{"$f":"E158+E154","v":0},{"$f":"F158+F154","v":0},0,0,0,422797.24112604023,197579.31182627389,142084.29240229854,164593.20130935978,145405.43188965309,178508.15484255162,194627.23247257984,212103.64726397369,231101.94972760993,4078612.2557432223,0]
[]
[null,null,"Equity Discount Rate",null,{"$f":"Assumptions!$E$97","v":9.4545454545454544E-2},{"$f":"Assumptions!$E$97","v":9.4545454545454544E-2},{"$f":"Assumptions!$E$97","v":9.4545454545454544E-2},{"$f":"Assumptions!$E$97","v":9.4545454545454544E-2},{"$f":"Assumptions!$E$97","v":9.4545454545454544E-2},{"$f":"Assumptions!$E$97","v":9.4545454545454544E-2},{"$f":"Assumptions!$E$97","v":9.4545454545454544E-2},{"$f":"Assumptions!$E$97","v":9.4545454545454544E-2},{"$f":"Assumptions!$E$97","v":9.4545454545454544E-2},{"$f":"Assumptions!$E$97","v":9.4545454545454544E-2},{"$f":"Assumptions!$E$97","v":9.4545454545454544E-2},{"$f":"Assumptions!$E$97","v":9.4545454545454544E-2},{"$f":"Assumptions!$E$97","v":9.4545454545454544E-2},{"$f":"Assumptions!$E$97","v":9.4545454545454544E-2},{"$f":"Assumptions!$E$97","v":9.4545454545454544E-2},{"$f":"Assumptions!$E$97","v":9.4545454545454544E-2}]
[null,null,"Accumulated Index",null,1,{"$f":"E162*(1+F161*F57)","v":1},1,1,1,1.0945454545454545,1.1980297520661156,1.3112980195341846,1.4352752868355982,1.5709740412273274,1.7195024960342746,1.8820736411138788,2.0600151490010088,2.2547802176338312,2.4679594382101206,2.4679594382101206]
[null,null,"Lagged Index",null,null,{"$f":"E162","v":1},{"$f":"F162","v":1},1,1,1,1.0945454545454545,1.1980297520661156,1.3112980195341846,1.4352752868355982,1.5709740412273274,1.7195024960342746,1.8820736411138788,2.0600151490010088,2.2547802176338312,2.4679594382101206]
[null,null,"Mid Year",null,{"$f":"AVERAGE(E162:E163)","v":1},{"$f":"AVERAGE(F162:F163)","v":1},1,1,1,1.0472727272727274,1.1462876033057849,1.25466388580015,1.3732866531848913,1.5031246640314628,1.6452382686308011,1.8007880685740767,1.9710443950574437,2.15739768331742,2.3613698279219761,2.4679594382101206]
[null,null,"Discount Factor",null,{"$f":"1/E164","v":1},{"$f":"1/F164","v":1},1,1,1,0.95486111111111105,0.87238141380583256,0.79702620862659124,0.72818009093791569,0.6652808139798233,0.60781469715764591,0.55531243095798211,0.5073452442307147,0.46352140253636726,0.4234830089617973,0.40519304511959348]
[]
[null,null,"Total Equity Cash Flow including Terminal Value",null,{"$f":"SUMPRODUCT(E165:T165*E159:T159)","v":3064443.2727981242}]
[null,null,"Number of Shares",null,{"$f":"E130","v":3094260}]
[null,null,"Value per Share",null,{"$f":"E167/E168","v":0.99036385849867958}]

{"sheet":"Model Verification","index":7,"n_rows":11,"n_cols":5,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,"Historic Balance Sheet",{"$f":"'Historic Financials'!E134","v":true},{"$f":"IF(D4,\"\",C4)","v":""}]
[null,null," Income Statement Reconciles",true,{"$f":"IF(D5,\"\",C5)","v":""}]
[null,null," Balance Sheet Reconciles",true,""]
[null,null," Invested Capital Test",{"$f":"'Valuation and Ratios'!E44","v":true},""]
[null,null," Future Balance Sheet Balances",{"$f":"'Sateri Model'!E266","v":true},""]
[]
[null,null,"Aggregate Test",{"$f":"AND(D4:D8)","v":true},{"$f":"E4&E5&E6&E7&E8","v":""}]
[null,null,null,null,{"$f":"IF(E10=\"\",\"Model OK\",E10)","v":"Model OK"}]

{"sheet":"LBO Model","index":8,"n_rows":88,"n_cols":26,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
[null,"Date",null,null,{"$f":"E8-1","v":2011},{"$f":"E1+1","v":2012},{"$f":"F1+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,"Match of Date Column",null,null,{"$f":"MATCH(E1,'Sateri Model'!2:2)","v":9},{"$f":"MATCH(F1,'Sateri Model'!2:2)","v":10},{"$f":"MATCH(G1,'Sateri Model'!2:2)","v":11},{"$f":"MATCH(H1,'Sateri Model'!2:2)","v":12},{"$f":"MATCH(I1,'Sateri Model'!2:2)","v":13},{"$f":"MATCH(J1,'Sateri Model'!2:2)","v":14},{"$f":"MATCH(K1,'Sateri Model'!2:2)","v":15},{"$f":"MATCH(L1,'Sateri Model'!2:2)","v":16},{"$f":"MATCH(M1,'Sateri Model'!2:2)","v":17},{"$f":"MATCH(N1,'Sateri Model'!2:2)","v":18},{"$f":"MATCH(O1,'Sateri Model'!2:2)","v":19},{"$f":"MATCH(P1,'Sateri Model'!2:2)","v":20},{"$f":"MATCH(Q1,'Sateri Model'!2:2)","v":20},{"$f":"MATCH(R1,'Sateri Model'!2:2)","v":20},{"$f":"MATCH(S1,'Sateri Model'!2:2)","v":20},{"$f":"MATCH(T1,'Sateri Model'!2:2)","v":20},{"$f":"MATCH(U1,'Sateri Model'!2:2)","v":20},{"$f":"MATCH(V1,'Sateri Model'!2:2)","v":20},{"$f":"MATCH(W1,'Sateri Model'!2:2)","v":20},{"$f":"MATCH(X1,'Sateri Model'!2:2)","v":20},{"$f":"MATCH(Y1,'Sateri Model'!2:2)","v":20},{"$f":"MATCH(Z1,'Sateri Model'!2:2)","v":20}]
[]
["LBO Assumptions for Valuation using Equity Cash Flow"]
[null,null,null,null,null,null,null,null,{"$f":"E12","v":0.15883512088610696}]
[null,"Transaction Assumptions",null,null,null,null,null,1,5.8897988066054063E-2]
[null,null,null,null,null,null,null,2,0.11876529558671334]
[null,null,null,"Purchase Date",2012,null,null,3,0.14435182630660859]
[null,null,null,null,null,null,null,4,0.15440055619401405]
[null,null,null,"Entry EV/EBITDA Multiple",7.4476569518780407,null,null,5,0.15822563386025257]
[null,null,null,"Target Equity IRR",0.15,null,null,6,0.15883512088610696]
[null,null,null,"Earned Equity IRR",{"$f":"E88","v":0.15883512088610696},null,null,7,0.15827219183560359]
[null,null,null,"Difference",{"$f":"E11-E12","v":-8.8351208861069674E-3},null,null,8,0.15788757684834187]
[null,null,null,"Holding Period",{"$f":"I20","v":6},null,null,9,0.15762266266260871]
[null,null,null,"Exit EV/EBITDA Multiple",7,null,null,10,0.1574429793197214]
[null,null,null,null,null,null,null,11,0.15727290041284858]
[null,"Financing Assumptions",null,null,null,null,null,12,0.15150299264840839]
[]
[null,null,null,"Debt to EBIDA",3.09,null,null,"Max IRR",{"$f":"MAX(I6:I17)","v":0.15883512088610696}]
[null,null,null,"Interest Rate",5.2499999999999998E-2,null,null,"Match",{"$f":"MATCH(I19,I6:I17,0)","v":6}]
[null,null,null,"Cash Sweep Pct",1]
[]
[null,"EBITDA",null,null,{"$f":"INDEX('Sateri Model'!36:36,'LBO Model'!E2)","v":292768},{"$f":"INDEX('Sateri Model'!36:36,'LBO Model'!F2)","v":297213.88395000005},{"$f":"INDEX('Sateri Model'!36:36,'LBO Model'!G2)","v":309239.70080190001},{"$f":"INDEX('Sateri Model'!36:36,'LBO Model'!H2)","v":339413.07016565942},{"$f":"INDEX('Sateri Model'!36:36,'LBO Model'!I2)","v":370668.55363873986},{"$f":"INDEX('Sateri Model'!36:36,'LBO Model'!J2)","v":404683.69090037211},{"$f":"INDEX('Sateri Model'!36:36,'LBO Model'!K2)","v":437528.9261957733},{"$f":"INDEX('Sateri Model'!36:36,'LBO Model'!L2)","v":472911.80785922229},{"$f":"INDEX('Sateri Model'!36:36,'LBO Model'!M2)","v":511022.79051595321},{"$f":"INDEX('Sateri Model'!36:36,'LBO Model'!N2)","v":552066.36515624844},{"$f":"INDEX('Sateri Model'!36:36,'LBO Model'!O2)","v":596262.0814216875},{"$f":"INDEX('Sateri Model'!36:36,'LBO Model'!P2)","v":643845.64375894051},{"$f":"INDEX('Sateri Model'!36:36,'LBO Model'!Q2)","v":643845.64375894051},{"$f":"INDEX('Sateri Model'!36:36,'LBO Model'!R2)","v":643845.64375894051},{"$f":"INDEX('Sateri Model'!36:36,'LBO Model'!S2)","v":643845.64375894051},{"$f":"INDEX('Sateri Model'!36:36,'LBO Model'!T2)","v":643845.64375894051},{"$f":"INDEX('Sateri Model'!36:36,'LBO Model'!U2)","v":643845.64375894051},{"$f":"INDEX('Sateri Model'!36:36,'LBO Model'!V2)","v":643845.64375894051},{"$f":"INDEX('Sateri Model'!36:36,'LBO Model'!W2)","v":643845.64375894051},{"$f":"INDEX('Sateri Model'!36:36,'LBO Model'!X2)","v":643845.64375894051},{"$f":"INDEX('Sateri Model'!36:36,'LBO Model'!Y2)","v":643845.64375894051},{"$f":"INDEX('Sateri Model'!36:36,'LBO Model'!Z2)","v":643845.64375894051}]
[]
[null,"Sources and Uses of Funds"]
[null,null,"Uses"]
[null,null,null,"Purchase Price of Company",{"$f":"E23*E10","v":2180435.6304874304}]
[]
[null,null,"Souces of Funds"]
[null,null,null,"Debt",{"$f":"E23*E19","v":904653.12}]
[null,null,null,"Equity",{"$f":"E27-E30","v":1275782.5104874303}]
[null,null,null,"Total",{"$f":"SUM(E30:E31)","v":2180435.6304874304}]
[]
[null,"Debt Schedule"]
[null,null,"Opening Balance",null,null,{"$f":"E37","v":904653.12},{"$f":"F37","v":729573.65408499993},567862.85955707124,464034.75596165191,328978.05558984017,173637.85318341426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Repayment",null,null,{"$f":"F84","v":175079.46591500007},{"$f":"G84","v":161710.79452792869},103828.10359541929,135056.70037181178,155340.2024064259,173637.85318341426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,{"$f":"E30","v":904653.12},{"$f":"F35-F36","v":729573.65408499993},{"$f":"G35-G36","v":567862.85955707124},464034.75596165191,328978.05558984017,173637.85318341426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Rate",null,null,{"$f":"$E$20","v":5.2499999999999998E-2},{"$f":"$E$20","v":5.2499999999999998E-2},5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2,5.2499999999999998E-2]
[null,null,"Interest Expense",null,null,{"$f":"F39*F35","v":47494.288799999995},{"$f":"G39*G35","v":38302.616839462498},29812.800126746239,24361.824687986726,17271.347918466607,9115.9872921292481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Operating Analysis"]
[null,"Period of Analysis",null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21]
[null,"Holding Period Switch",null,null,null,{"$f":"F43<=$E$14","v":true},{"$f":"G43<=$E$14","v":true},true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Terminal Period Switch",null,null,null,{"$f":"F43=$E$14","v":false},{"$f":"G43=$E$14","v":false},false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"EBITDA",null,null,null,{"$f":"F44*F23","v":297213.88395000005},{"$f":"G44*G23","v":309239.70080190001},339413.07016565942,370668.55363873986,404683.69090037211,437528.9261957733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Capital Expenditures",null,null,null,{"$f":"INDEX('Sateri Model'!48:48,'LBO Model'!F2)*'LBO Model'!F44","v":45856.176800000001},{"$f":"INDEX('Sateri Model'!48:48,'LBO Model'!G2)*'LBO Model'!G44","v":76038.092451280012},{"$f":"INDEX('Sateri Model'!48:48,'LBO Model'!H2)*'LBO Model'!H44","v":164679.7605144316},{"$f":"INDEX('Sateri Model'!48:48,'LBO Model'!I2)*'LBO Model'!I44","v":166647.74692965642},{"$f":"INDEX('Sateri Model'!48:48,'LBO Model'!J2)*'LBO Model'!J44","v":182444.77785779891},{"$f":"INDEX('Sateri Model'!48:48,'LBO Model'!K2)*'LBO Model'!K44","v":176356.78759540949},{"$f":"INDEX('Sateri Model'!48:48,'LBO Model'!L2)*'LBO Model'!L44","v":0},{"$f":"INDEX('Sateri Model'!48:48,'LBO Model'!M2)*'LBO Model'!M44","v":0},{"$f":"INDEX('Sateri Model'!48:48,'LBO Model'!N2)*'LBO Model'!N44","v":0},{"$f":"INDEX('Sateri Model'!48:48,'LBO Model'!O2)*'LBO Model'!O44","v":0},{"$f":"INDEX('Sateri Model'!48:48,'LBO Model'!P2)*'LBO Model'!P44","v":0},{"$f":"INDEX('Sateri Model'!48:48,'LBO Model'!Q2)*'LBO Model'!Q44","v":0},{"$f":"INDEX('Sateri Model'!48:48,'LBO Model'!R2)*'LBO Model'!R44","v":0},{"$f":"INDEX('Sateri Model'!48:48,'LBO Model'!S2)*'LBO Model'!S44","v":0},{"$f":"INDEX('Sateri Model'!48:48,'LBO Model'!T2)*'LBO Model'!T44","v":0},{"$f":"INDEX('Sateri Model'!48:48,'LBO Model'!U2)*'LBO Model'!U44","v":0},{"$f":"INDEX('Sateri Model'!48:48,'LBO Model'!V2)*'LBO Model'!V44","v":0},{"$f":"INDEX('Sateri Model'!48:48,'LBO Model'!W2)*'LBO Model'!W44","v":0},{"$f":"INDEX('Sateri Model'!48:48,'LBO Model'!X2)*'LBO Model'!X44","v":0},{"$f":"INDEX('Sateri Model'!48:48,'LBO Model'!Y2)*'LBO Model'!Y44","v":0},{"$f":"INDEX('Sateri Model'!48:48,'LBO Model'!Z2)*'LBO Model'!Z44","v":0}]
[]
[null,"Terminal EV/EBITDA",null,null,null,{"$f":"$E$15","v":7},{"$f":"$E$15","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[null,"Exit Proceeds",null,null,null,{"$f":"F50*F47*F45","v":0},{"$f":"G50*G47*G45","v":0},0,0,0,3062702.4833704131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Depreciation Section"]
[]
[null,"Depreciation",null,null,null,{"$f":"INDEX('Sateri Model'!115:115,'LBO Model'!F$2)*'LBO Model'!F$44","v":69962},{"$f":"INDEX('Sateri Model'!115:115,'LBO Model'!G2)*'LBO Model'!G44","v":66600.189735199863},{"$f":"INDEX('Sateri Model'!115:115,'LBO Model'!H2)*'LBO Model'!H44","v":64816.587663273691},{"$f":"INDEX('Sateri Model'!115:115,'LBO Model'!I2)*'LBO Model'!I44","v":67839.098066150807},{"$f":"INDEX('Sateri Model'!115:115,'LBO Model'!J2)*'LBO Model'!J44","v":70834.598223454814},{"$f":"INDEX('Sateri Model'!115:115,'LBO Model'!K2)*'LBO Model'!K44","v":74538.379222571821},{"$f":"INDEX('Sateri Model'!115:115,'LBO Model'!L2)*'LBO Model'!L44","v":0},{"$f":"INDEX('Sateri Model'!115:115,'LBO Model'!M2)*'LBO Model'!M44","v":0},{"$f":"INDEX('Sateri Model'!115:115,'LBO Model'!N2)*'LBO Model'!N44","v":0},{"$f":"INDEX('Sateri Model'!115:115,'LBO Model'!O2)*'LBO Model'!O44","v":0},{"$f":"INDEX('Sateri Model'!115:115,'LBO Model'!P2)*'LBO Model'!P44","v":0},{"$f":"INDEX('Sateri Model'!115:115,'LBO Model'!Q2)*'LBO Model'!Q44","v":0},{"$f":"INDEX('Sateri Model'!115:115,'LBO Model'!R2)*'LBO Model'!R44","v":0},{"$f":"INDEX('Sateri Model'!115:115,'LBO Model'!S2)*'LBO Model'!S44","v":0},{"$f":"INDEX('Sateri Model'!115:115,'LBO Model'!T2)*'LBO Model'!T44","v":0},{"$f":"INDEX('Sateri Model'!115:115,'LBO Model'!U2)*'LBO Model'!U44","v":0},{"$f":"INDEX('Sateri Model'!115:115,'LBO Model'!V2)*'LBO Model'!V44","v":0},{"$f":"INDEX('Sateri Model'!115:115,'LBO Model'!W2)*'LBO Model'!W44","v":0},{"$f":"INDEX('Sateri Model'!115:115,'LBO Model'!X2)*'LBO Model'!X44","v":0},{"$f":"INDEX('Sateri Model'!115:115,'LBO Model'!Y2)*'LBO Model'!Y44","v":0},{"$f":"INDEX('Sateri Model'!115:115,'LBO Model'!Z2)*'LBO Model'!Z44","v":0}]
[null,"Depletion",null,null,null,{"$f":"INDEX('Sateri Model'!116:116,'LBO Model'!F$2)*'LBO Model'!F$44","v":37654},{"$f":"INDEX('Sateri Model'!116:116,'LBO Model'!G$2)*'LBO Model'!G$44","v":36655.11474662961},{"$f":"INDEX('Sateri Model'!116:116,'LBO Model'!H$2)*'LBO Model'!H$44","v":37838.831202326139},{"$f":"INDEX('Sateri Model'!116:116,'LBO Model'!I$2)*'LBO Model'!I$44","v":40932.742998475092},{"$f":"INDEX('Sateri Model'!116:116,'LBO Model'!J$2)*'LBO Model'!J$44","v":45721.265991231492},{"$f":"INDEX('Sateri Model'!116:116,'LBO Model'!K$2)*'LBO Model'!K$44","v":52077.136905511434},{"$f":"INDEX('Sateri Model'!116:116,'LBO Model'!L$2)*'LBO Model'!L$44","v":0},{"$f":"INDEX('Sateri Model'!116:116,'LBO Model'!M$2)*'LBO Model'!M$44","v":0},{"$f":"INDEX('Sateri Model'!116:116,'LBO Model'!N$2)*'LBO Model'!N$44","v":0},{"$f":"INDEX('Sateri Model'!116:116,'LBO Model'!O$2)*'LBO Model'!O$44","v":0},{"$f":"INDEX('Sateri Model'!116:116,'LBO Model'!P$2)*'LBO Model'!P$44","v":0},{"$f":"INDEX('Sateri Model'!116:116,'LBO Model'!Q$2)*'LBO Model'!Q$44","v":0},{"$f":"INDEX('Sateri Model'!116:116,'LBO Model'!R$2)*'LBO Model'!R$44","v":0},{"$f":"INDEX('Sateri Model'!116:116,'LBO Model'!S$2)*'LBO Model'!S$44","v":0},{"$f":"INDEX('Sateri Model'!116:116,'LBO Model'!T$2)*'LBO Model'!T$44","v":0},{"$f":"INDEX('Sateri Model'!116:116,'LBO Model'!U$2)*'LBO Model'!U$44","v":0},{"$f":"INDEX('Sateri Model'!116:116,'LBO Model'!V$2)*'LBO Model'!V$44","v":0},{"$f":"INDEX('Sateri Model'!116:116,'LBO Model'!W$2)*'LBO Model'!W$44","v":0},{"$f":"INDEX('Sateri Model'!116:116,'LBO Model'!X$2)*'LBO Model'!X$44","v":0},{"$f":"INDEX('Sateri Model'!116:116,'LBO Model'!Y$2)*'LBO Model'!Y$44","v":0},{"$f":"INDEX('Sateri Model'!116:116,'LBO Model'!Z$2)*'LBO Model'!Z$44","v":0}]
[]
["Working Capital Section"]
[]
[null,"Change in Working Capital",null,null,null,{"$f":"INDEX('Sateri Model'!69:69,'LBO Model'!F2)*'LBO Model'!F44","v":14573.592919999996},{"$f":"INDEX('Sateri Model'!69:69,'LBO Model'!G2)*'LBO Model'!G44","v":16420.019035168021},{"$f":"INDEX('Sateri Model'!69:69,'LBO Model'!H2)*'LBO Model'!H44","v":20397.920811730961},{"$f":"INDEX('Sateri Model'!69:69,'LBO Model'!I2)*'LBO Model'!I44","v":20848.792860672198},{"$f":"INDEX('Sateri Model'!69:69,'LBO Model'!J2)*'LBO Model'!J44","v":22541.714840958768},{"$f":"INDEX('Sateri Model'!69:69,'LBO Model'!K2)*'LBO Model'!K44","v":21310.581873265648},{"$f":"INDEX('Sateri Model'!69:69,'LBO Model'!L2)*'LBO Model'!L44","v":0},{"$f":"INDEX('Sateri Model'!69:69,'LBO Model'!M2)*'LBO Model'!M44","v":0},{"$f":"INDEX('Sateri Model'!69:69,'LBO Model'!N2)*'LBO Model'!N44","v":0},{"$f":"INDEX('Sateri Model'!69:69,'LBO Model'!O2)*'LBO Model'!O44","v":0},{"$f":"INDEX('Sateri Model'!69:69,'LBO Model'!P2)*'LBO Model'!P44","v":0},{"$f":"INDEX('Sateri Model'!69:69,'LBO Model'!Q2)*'LBO Model'!Q44","v":0},{"$f":"INDEX('Sateri Model'!69:69,'LBO Model'!R2)*'LBO Model'!R44","v":0},{"$f":"INDEX('Sateri Model'!69:69,'LBO Model'!S2)*'LBO Model'!S44","v":0},{"$f":"INDEX('Sateri Model'!69:69,'LBO Model'!T2)*'LBO Model'!T44","v":0},{"$f":"INDEX('Sateri Model'!69:69,'LBO Model'!U2)*'LBO Model'!U44","v":0},{"$f":"INDEX('Sateri Model'!69:69,'LBO Model'!V2)*'LBO Model'!V44","v":0},{"$f":"INDEX('Sateri Model'!69:69,'LBO Model'!W2)*'LBO Model'!W44","v":0},{"$f":"INDEX('Sateri Model'!69:69,'LBO Model'!X2)*'LBO Model'!X44","v":0},{"$f":"INDEX('Sateri Model'!69:69,'LBO Model'!Y2)*'LBO Model'!Y44","v":0},{"$f":"INDEX('Sateri Model'!69:69,'LBO Model'!Z2)*'LBO Model'!Z44","v":0}]
[]
[]
["Profit and Loss"]
[null,"Income Tax Rate",null,null,null,{"$f":"Assumptions!E74","v":0.1},{"$f":"F64","v":0.1},{"$f":"G64","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,"EBITDA",null,null,null,{"$f":"F47","v":297213.88395000005},{"$f":"G47","v":309239.70080190001},339413.07016565942,370668.55363873986,404683.69090037211,437528.9261957733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Depreciation and Depletion",null,null,null,{"$f":"F55+F56","v":107616},{"$f":"G55+G56","v":103255.30448182947},102655.41886559983,108771.8410646259,116555.8642146863,126615.51612808325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBIT",null,null,{"$f":"F66-F67","v":189597.88395000005},{"$f":"G66-G67","v":205984.39632007055},236757.65130005957,261896.71257411398,288127.82668568578,310913.41006769007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Interest",null,null,null,{"$f":"F40","v":47494.288799999995},{"$f":"G40","v":38302.616839462498},29812.800126746239,24361.824687986726,17271.347918466607,9115.9872921292481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBT",null,null,{"$f":"F68-F69","v":142103.59515000007},{"$f":"G68-G69","v":167681.77948060806},206944.85117331333,237534.88788612725,270856.47876721917,301797.42277556082,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Taxes",null,null,null,{"$f":"F70*F64","v":14210.359515000007},{"$f":"G70*G64","v":16768.177948060806},20694.485117331336,23753.488788612725,27085.64787672192,30179.742277556084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Earnings",null,null,{"$f":"F70-F71","v":127893.23563500006},{"$f":"G70-G71","v":150913.60153254727},186250.36605598201,213781.39909751451,243770.83089049725,271617.68049800472,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cash Flow Statement"]
[null,"EBITDA",null,null,null,{"$f":"F66","v":297213.88395000005},{"$f":"G66","v":309239.70080190001},339413.07016565942,370668.55363873986,404683.69090037211,437528.9261957733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: WC Change",null,null,null,{"$f":"F60","v":14573.592919999996},{"$f":"G60","v":16420.019035168021},20397.920811730961,20848.792860672198,22541.714840958768,21310.581873265648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Taxes",null,null,null,{"$f":"F71","v":14210.359515000007},{"$f":"G71","v":16768.177948060806},20694.485117331336,23753.488788612725,27085.64787672192,30179.742277556084,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Flow from Operations",null,null,{"$f":"F75-F76-F77","v":268429.93151500006},{"$f":"G75-G76-G77","v":276051.50381867122},298320.66423659713,326066.27198945492,355056.32818269142,386038.60204495152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Capital Expenditures",null,null,null,{"$f":"F48","v":45856.176800000001},{"$f":"G48","v":76038.092451280012},164679.7605144316,166647.74692965642,182444.77785779891,176356.78759540949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Add: Terminal Proceeds",null,null,null,{"$f":"F51","v":0},{"$f":"G51","v":0},0,0,0,3062702.4833704131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Flow Before Debt Service",null,null,{"$f":"F78-F79+F80","v":222573.75471500005},{"$f":"G78-G79+G80","v":200013.41136739121},133640.90372216553,159418.5250597985,172611.55032489251,3272384.2978199553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Interest Expense",null,null,null,{"$f":"F69","v":47494.288799999995},{"$f":"G69","v":38302.616839462498},29812.800126746239,24361.824687986726,17271.347918466607,9115.9872921292481,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Flow Before Sweep",null,null,{"$f":"F81-F82","v":175079.46591500007},{"$f":"G81-G82","v":161710.79452792869},103828.10359541929,135056.70037181178,155340.2024064259,3263268.3105278262,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Cash Flow paid to bank with sweep",null,null,null,{"$f":"MIN(F83,F35)","v":175079.46591500007},{"$f":"MIN(G83,G35)","v":161710.79452792869},103828.10359541929,135056.70037181178,155340.2024064259,173637.85318341426,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Dividends",null,null,{"$f":"F83-F84","v":0},{"$f":"G83-G84","v":0},0,0,0,3089630.4573444119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Equity Cash Flow",null,null,{"$f":"-E31","v":-1275782.5104874303},{"$f":"F85","v":0},{"$f":"G85","v":0},0,0,0,3089630.4573444119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity IRR Earned",null,null,{"$f":"IRR(E87:Z87)","v":0.15883512088610696}]

{"sheet":"Long-term Analysis","index":10,"n_rows":170,"n_cols":304,"rows_kept":170,"cut":false,"hidden":false,"merged":[[156,8,156,13],[158,6,164,6]]}
[]
["Growth Rate Analysis"]
[]
[null,null,"Population Growth",0.02]
[null,null,"Productivity Growth",5.0000000000000001E-3,null,"Years to",0.5,{"$f":"MATCH(G5,D18:KR18)","v":22}]
[null,null,"Total Growth",{"$f":"(1+D4)*(1+D5)-1","v":2.50999999999999E-2}]
[]
[null,null,"Mining Industry"]
[null,null,"Percent of GDP",0.04]
[null,null,"Mining Industry Growth",0.15]
[]
[null,null,"Year",0,{"$f":"D12+1","v":1},{"$f":"E12+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BQ12+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EC12+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GO12+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JA12+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
[]
[null,null,"GDP",1000,{"$f":"D14*(1+$D$6)","v":1025.0999999999999},{"$f":"E14*(1+$D$6)","v":1050.8300099999999},1077.2058432509998,1104.2437099165998,1131.9602270355063,1160.3724287340974,1189.4977766953232,1219.3541708903756,1249.9599605797239,1281.3339555902749,1313.4954378755906,1346.4641733662677,1380.260424117761,1414.9049607631166,1450.4190752782706,1486.824594067755,1524.1438913788554,1562.3999030524644,1601.6161406190811,1641.8167057486198,1683.0263050629101,1725.270265319989,1768.5745489795206,1812.9657701589065,1858.4712109898949,1905.1188383857411,1952.937321229223,2001.9560479920763,2052.2051447966774,2103.715493931074,2156.5187528287438,2210.647373524745,2266.1346226002161,2323.0146016274812,2381.3222681283305,2441.0934570583513,2502.3649028305158,2565.1742618915614,2629.5601358650392,2695.5620952752515,2763.2207038666602,2832.5775435337132,2903.6752398764093,2976.5574883973068,3051.2690813560789,3127.855935298116,3206.3651192740986,3286.8448837678779,3369.3446903504514,3453.9152420782475,3540.608514654411,3629.4777883722363,3720.5776808603791,3813.9641806499744,3909.6946815842884,4007.8280180920538,4108.4245013461641,4211.5459563299528,4317.2557598338344,4425.6188794056634,4536.7019132787455,4650.5731313020415,4767.3025168977219,4886.9618100718544,5009.6245515046576,{"$f":"BQ14*(1+$D$6)","v":5135.3661277474239},5264.2638175538841,5396.3968393744863,5531.8464000427857,5670.6957446838587,5813.030207875423,5958.9372660930958,6108.5065914720317,6261.8301069179788,6419.0020426016199,6580.1189938709203,6745.2799806170797,6914.5865081305674,7088.1426294846442,7266.0550094847076,7448.4329902227728,7635.3886582773639,7827.0369136001245,8023.4955401314865,8224.8852781887854,8431.3298986713235,8642.9562791279732,8859.8944817340853,9082.2778332256094,9310.2430068395715,9543.9301063112434,9783.4827519796545,10029.048169054342,10280.777278097605,10538.824787777854,10803.349289951077,11074.513357128848,11352.483642392781,11637.430981816839,11929.530499460439,12228.961714996894,12535.908654043315,12850.5599612598,13173.109016287419,13503.754052596232,13842.698279316397,14190.150006127236,14546.322771281029,14911.435472840181,15285.712503208468,15669.383887038999,16062.685422603676,16465.858826711028,16879.151883261475,17302.818595531335,17737.119342279169,18182.321037770376,18638.697295818412,19106.528597943452,19586.102465751832,20077.713637642202,20581.664249947018,21098.264022620686,21627.830449588462,22170.688993873129,22727.173287619342,23297.625337138586,23882.395733100762,24481.843866001589,{"$f":"EC14*(1+$D$6)","v":25096.338147038226},25726.256234528882,26371.985266015556,27033.922096192542,27712.473540806972,28408.056626681224,29121.098848010919,29852.038429095992,30601.324593666297,31369.417840967319,32156.790228775597,32963.925663517861,33791.320197672154,34639.482334633722,35508.933341233023,36400.207568097969,37313.852778057226,38250.430482786462,39210.5162879044,40194.700246730798,41203.587222923736,42237.797262219116,43297.96597350081,44384.744919435674,45498.802016913505,46640.821947538032,47811.506578421235,49011.575393539606,50241.765935917443,51502.834260908967,52795.555400857775,54120.723841419298,55479.154009838916,56871.680775485867,58299.159962950558,59762.468878020612,61262.506846858923,62800.195768715079,64376.48068250982,65992.330347640804,67648.737839366586,69346.721159134686,71087.323860228964,72871.615689120707,74700.693242917623,76575.680643314845,78497.730227462045,80468.023256171335,82487.770639901224,84558.213682962742,86680.624846405102,88856.308530049864,91086.601874154105,93372.87558119536,95716.534758283349,98119.019780716248,100581.80717721222,103106.41053736024,105694.38144184797,108347.31041603835,111066.82790748091,113854.60528795866,116712.35588068642,119641.83601329163,{"$f":"GO14*(1+$D$6)","v":122644.84609722524},125723.23173426557,128878.88485079563,132113.74486055059,135429.79985655041,138829.08783294982,142313.69793755686,145885.77175578952,149547.50462685982,153301.14699299398,157149.0057825181,161093.44582765928,165136.89131793351,169281.82729001361,173530.80115499292,177886.42426398324,182351.3735130092,186928.39298818572,191620.29565218918,196429.96507305911,201360.35719639287,206414.50216202231,211595.50616628907,216906.55337106291,222350.90786067655,227931.91564797951,233653.00673074377,239517.69719968541,245529.5913993975,251692.38414352236,258009.86298552476,264485.91054646141,271124.50690117758,277929.73202439712,284905.76829820947,292056.90308249451,299387.53134986508,306902.15838674665,314605.40256225399,322501.99816656654,330596.79832054733,338894.77795839304,347401.03688514867,356120.80291096587,365059.4350640311,374222.42688413826,383615.40979893011,393244.15658488323,403114.58491516375,413232.76099653431,423604.90329754731,434237.38637031568,445136.74476821057,456309.67706189264,467763.0499561461,479503.90251004533,491539.45046304743,503877.09066966985,516524.40564547852,529489.16822718002,542779.34634968219,556403.10794305918,570368.82595242991,584685.0834838358,{"$f":"JA14*(1+$D$6)","v":599360.67907928},614404.63212416985,629826.18839048641,645634.8257190875,661840.25984463654,678452.45036673686,695481.60687094193,712938.19520340255,730832.94390300789,749176.85079497332,767981.18974992703,787257.51761265018,807017.68130472756,827273.82510547619,848038.39811562351,869324.16190832562,891144.19837222446,913511.9177513672,936441.06688692642,959945.73766578815,984040.37568119937,1008739.7891107973,1034059.1578174783,1060014.0426786968,1086620.395149932,1113894.5670681952,1141853.3207016068,1170513.8390512171,1199893.7364114025,1230011.0691953285,1260884.3470321312,1292532.5441426376,1324975.1110006177,1358231.9862867331,1392323.60914253,1427270.9317320073,1463095.4321184806,1499819.1274646544,1537464.5875640172,1576054.9487118737,1615613.9279245415,1656165.8375154473,1697735.6000370849]
[]
[null,null,"Mining Industry",{"$f":"D14*D9","v":40},{"$f":"D16*(1+$D$10)","v":46},{"$f":"E16*(1+$D$10)","v":52.9},60.834999999999994,69.960249999999988,80.454287499999978,92.52243062499997,106.40079521874996,122.36091450156245,140.7150516767968,161.82230942831632,186.09565584256376,214.0100042189483,246.11150485179053,283.02823057955908,325.48246516649294,374.30483494146688,430.4505601826869,495.01814421008987,569.27086584160327,654.66149571784376,752.86072007552025,865.78982808684827,995.65830229987546,1145.0070476448566,1316.7581047915851,1514.2718205103226,1741.4125935868708,2002.6244826249012,2303.0181550186362,2648.4708782714315,3045.7415100121461,3502.602736513968,4027.993146991063,4632.1921190397225,5327.0209368956803,6126.074077430032,7044.9851890445361,8101.7329674012162,9316.9929125113977,10714.541849388106,12321.723126796322,14169.981595815769,16295.478835188133,18739.80066046635,21550.770759536299,24783.386373466743,28500.894329486753,32776.028478909764,37692.432750746229,43346.297663358164,49848.242312861883,57325.478659791159,65924.300458759826,75812.9455275738,87184.887356709864,100262.62046021633,115302.01352924877,132597.31555863607,152486.91289243146,175359.94982629616,201663.94230024057,231913.53364527662,266700.5636920681,306705.64824587828,352711.49548276002,{"$f":"BQ16*(1+$D$10)","v":405618.21980517398},466460.95277595002,536430.0956923425,616894.61004619382,709428.80155312282,815843.12178609113,938219.59005400469,1078952.5285621053,1240795.407846421,1426914.7190233842,1640951.9268768916,1887094.7159084252,2170158.9232946886,2495682.7617888916,2870035.1760572251,3300540.4524658085,3795621.5203356794,4364964.748386031,5019709.460643935,5772665.879740525,6638565.7617016034,7634350.6259568436,8779503.2198503688,10096428.702827923,11610893.00825211,13352526.959489927,15355406.003413415,17658716.903925426,20307524.439514238,23353653.105441373,26856701.071257576,30885206.231946211,35517987.166738138,40845685.241748855,46972538.02801118,54018418.732212856,62121181.542044781,71439358.77335149,82155262.589354202,94478551.97775732,108650334.7744209,124947884.99058403,143690067.73917162,165243577.90004736,190030114.58505446,218534631.7728126,251314826.53873447,289012050.5195446,332363858.09747624,382218436.81209767,439551202.33391231,505483882.68399912,581306465.08659899,668502434.84958875,768777800.07702696,884094470.08858097,1016708640.601868,1169214936.6921482,1344597177.1959703,1546286753.7753658,1778229766.8416705,2044964231.8679209,2351708866.648109,2704465196.6453252,{"$f":"EC16*(1+$D$10)","v":3110134976.1421237},3576655222.5634418,4113153505.9479575,4730126531.8401508,5439645511.6161728,6255592338.3585978,7193931189.1123867,8273020867.4792442,9513973997.6011295,10941070097.241299,12582230611.827492,14469565203.601614,16639999984.141855,19135999981.76313,22006399979.027599,25307359975.881737,29103463972.263996,33468983568.103592,38489331103.31913,44262730768.816994,50902140384.139542,58537461441.760468,67318080658.024536,77415792756.72821,89028161670.237442,102382385920.77306,117739743808.88901,135400705380.22235,155710811187.25571,179067432865.34406,205927547795.14566,236816679964.41748,272339181959.08008,313190059252.94208,360168568140.88336,414193853362.01581,476322931366.31812,547771371071.26581,629937076731.95569,724427638241.74902,833091783978.01135,958055551574.71301,1101763884310.9199,1267028466957.5579,1457082737001.1914,1675645147551.3699,1926991919684.0752,2216040707636.6865,2548446813782.1895,2930713835849.5176,3370320911226.9448,3875869047910.9863,4457249405097.6338,5125836815862.2783,5894712338241.6191,6778919188977.8613,7795757067324.54,8965120627423.2207,10309888721536.703,11856372029767.207,13634827834232.287,15680052009367.129,18032059810772.195,20736868782388.023,{"$f":"GO16*(1+$D$10)","v":23847399099746.227},27424508964708.16,31538185309414.383,36268913105826.539,41709250071700.516,47965637582455.586,55160483219823.922,63434555702797.508,72949739058217.125,83892199916949.688,96476029904492.141,110947434390165.95,127589549548690.84,146727981980994.47,168737179278143.63,194047756169865.16,223154919595344.91,256628157534646.63,295122381164843.63,339390738339570.13,390299349090505.63,448844251454081.44,516170889172193.63,593596522548022.63,682636000930226,785031401069759.88,902786111230223.75,1038204027914757.3,1193934632101970.8,1373024826917266.3,1578978550954856,1815825333598084.3,2088199133637796.8,2401429003683466,2761643354235985.5,3175889857371383,3652273335977090,4200114336373653,4830131486829701,5554651209854156,6387848891332279,7346026225032120,8447930158786937,9715119682604976,1.1172387634995722E+16,1.284824578024508E+16,1.477548264728184E+16,1.6991805044374114E+16,1.9540575801030228E+16,2.247166217118476E+16,2.5842411496862472E+16,2.971877322139184E+16,3.4176589204600612E+16,3.9303077585290704E+16,4.5198539223084304E+16,5.1978320106546944E+16,5.9775068122528984E+16,6.8741328340908328E+16,7.9052527592044576E+16,9.0910406730851248E+16,1.0454696774047893E+17,1.2022901290155075E+17,1.3826336483678336E+17,1.5900286956230086E+17,{"$f":"JA16*(1+$D$10)","v":1.8285329999664598E+17},2.1028129499614288E+17,2.4182348924556429E+17,2.7809701263239891E+17,3.1981156452725875E+17,3.6778329920634752E+17,4.2295079408729958E+17,4.863934132003945E+17,5.5935242518045363E+17,6.4325528895752166E+17,7.3974358230114982E+17,8.5070511964632218E+17,9.783108875932704E+17,1.1250575207322609E+18,1.2938161488421E+18,1.487888571168415E+18,1.7110718568436772E+18,1.9677326353702287E+18,2.2628925306757629E+18,2.6023264102771272E+18,2.9926753718186962E+18,3.4415766775915003E+18,3.9578131792302249E+18,4.5514851561147581E+18,5.2342079295319716E+18,6.0193391189617664E+18,6.9222399868060303E+18,7.9605759848269343E+18,9.1546623825509734E+18,1.0527861739933618E+19,1.210704100092366E+19,1.3923097151062209E+19,1.6011561723721538E+19,1.8413295982279766E+19,2.1175290379621728E+19,2.4351583936564986E+19,2.8004321527049732E+19,3.220496975610719E+19,3.7035715219523265E+19,4.2591072502451749E+19,4.8979733377819509E+19,5.6326693384492433E+19,6.4775697392166289E+19]
[]
[null,null,"Mining as Pct of GDP",{"$f":"D16/D14","v":0.04},{"$f":"E16/E14","v":4.4873670861379382E-2},5.0341158414385218E-2,5.6474814336692034E-2,6.3355805762555686E-2,7.1075189373660183E-2,7.9735116359095901E-2,8.9450184189796403E-2,0.10034895309556713,0.11257564731236192,0.12629206361254142,0.14167971237383928,0.1589422195199641,0.17830802111789942,0.20003338628971254,0.22440580844129301,0.25174780968440835,0.28242120879628291,0.31683190919493259,0.35543527028989608,0.39874213328785535,0.44732558119308713,0.50182852245834575,0.5629721986412034,0.63156572864831129,0.7085168158672891,0.7948437598745316,0.8916889316707749,1.000333890763234,1.1222163441398099,1.2589491715547567,1.41234176888886,1.5844239920224261,1.7774730180721783,1.9940434794488395,2.2370012695016737,2.5095614671026483,2.815330882029115,3.158355784151285,3.5431754480284634,3.974882221473742,4.4591889129790294,5.0025043897433266,5.6120183866986881,6.2957966488181558,7.0628876657310293,7.9234424110727586,8.8888486710893311,9.9718817400768032,11.186873476820139,12.549901959168043,14.079004246457174,15.794415065287046,17.71883457719257,19.87772877160419,22.299666459218436,25.016697325237736,28.064776045286695,31.484238076362985,35.320333419000519,39.623825413960191,44.451662497370229,49.867731803702817,55.943704589072524,62.759984662406993,{"$f":"BQ16/BQ14","v":70.406772375151732},78.98525824936543,88.608962039576852,99.405234948310778,111.5169448742146,125.10436699380236,140.3473046950275,157.44746892915973,176.63114746710923,198.15219938267063,222.29541438890959,249.38028148204663,279.7652167635876,313.85230638779211,352.09262739826448,394.99221686470025,443.11876830982857,497.10914404087686,557.67780279680846,625.6262542350305,701.85366536951051,787.36875931610291,883.30316380208592,990.92638608174684,1111.6626124222114,1247.1095544683867,1399.0595918823967,1569.5234910396607,1760.7570136529218,1975.2907674381622,2215.9636938385393,2485.9606359519271,2788.8544838013031,3128.653454659544,3509.8541340927477,3937.5009796182426,4417.2530743936977,4955.4590142939742,5559.2409193620824,6236.5886813641537,6996.4656946334762,7848.9274693478656,8805.2546968588886,9878.1025279365149,11081.668039339569,12431.878104809781,13946.600156600573,15645.878626563906,17552.200195637975,19690.791361802429,22089.952264240364,24781.431181227606,27800.844657508289,31188.148820734106,34988.168123933494,39251.188510899927,44033.622853901972,49398.757469502751,55417.589591189317,62169.766881150834,69744.641413836172,78242.452078735354,87775.651049210472,98470.39187063901,{"$f":"EC16/EC14","v":110468.19885985256},123927.83990716071,139027.42746389116,155966.77551797367,174970.04374760485,196288.70384327928,220204.86725175218,247035.01837822166,277134.20264847809,310900.7248519655,348781.41993928427,391277.56602299958,438951.51782894303,492434.14837897237,552433.19738154148,619742.63680496812,695253.177568738,779964.05638869246,874996.25875231321,981607.35300474125,1101208.1318461148,1235381.2814584258,1385902.3253118619,1554763.1198016207,1744198.212634732,1956714.4127694294,2195123.9632083154,2462581.7556234146,2762627.0792770726,3099230.4567053299,3476846.1859439369,3900471.284592262,4375711.6157263694,4908856.0707104914,5506959.7905736668,6177937.5272263354,6930668.3799729645,7775113.2933069048,8722446.8708447386,9785205.2497038823,10977451.992156344,12314964.189815426,13815441.243086275,15498739.078674488,17387132.90457093,19505611.979569379,21882210.298024375,24548377.565825801,27539395.376743417,30894844.096434429,34659126.632425703,38882056.021158479,43619514.607679494,48934193.540953487,54896422.370594591,61585099.723133139,69088737.373527572,77506631.528198913,86950176.819265202,97544340.398161128,109429315.63543585,122762377.3102636,137719962.83953092,154500007.08756274,{"$f":"GO16/GO14","v":173324561.65320179},194442733.29546589,218133980.38219276,244711810.98382759,274527931.54950905,307976901.0651989,345501352.28268337,387597849.11236548,434823457.69117188,487803118.08101422,547237914.14805031,613914351.05868506,688714763.16211867,772628989.98774421,866767474.86675048,972375959.51298714,1090851969.0175936,1223763305.4045777,1372868794.4739678,1540141560.4770882,1727795136.6195018,1938312756.9138885,2174480217.0041671,2439422738.8106451,2736646326.8288379,3070084163.3530035,3444148656.5758996,3863789830.3212218,4334560828.0844851,4862691398.20228,5455170332.5847454,6119837949.9292326,6865489847.2525778,7701993292.6938486,8640417799.8223839,9693181611.3508339,10874216030.683308,12199149775.910452,13685515795.82189,15352983284.747999,17223617966.501026,19322174091.772686,21676422013.011986,24317515671.606461,27280404860.352577,30604297716.715897,34333179567.08934,38516394987.955063,43209300786.409447,48473998540.991959,54380156396.586441,61005930988.268852,68439001693.990036,76777730902.437363,86132465649.988266,96626997851.415955,108400202447.6913,121607875148.61476,136424794089.2664,153047032682.3299,171694554272.44107,192614122927.819,216082568887.9054,242410451878.93008,{"$f":"JA16/JA14","v":271946170774.33386},305080573983.49817,342252131578.40497,383952737601.37134,430734219336.23749,483215639680.68793,542091489252.552,608140876636.84985,682237838388.81799,765362905225.96887,858616077465.48071,963231381411.86499,1080593199320.6952,1212254589034.0449,1359957835712.7615,1525657507628.2078,1711546321112.5149,1920084156940.1936,2154030612117.084,2416481517836.9395,2710909906850.5322,3041211972371.5854,3411758626697.2231,3827453341822.0723,4293797037455.2563,4816960875108.3262,5403867921543.8242,6062284762243.0967,6800924277221.3057,7629560939229.833,8559160160095.9004,9602023396849.3672,10771950937837.061,12084424522985.68,13556812214841.021,15208598231457.588,17061640782534.609,19140461320763.633,21472569036072.754,24088824886824.371,27023849985219.031,30316483741100.27,34010297826812.328,38154172764446.563]
[]
["Proof of terminal value formula -- cf x (1+g)/(wacc-g)"]
[]
[null,null,"Growth Rate",0.03]
[null,null,"WACC",0.1]
[]
[null,null,"Cash Flow",100,{"$f":"D25*(1+$D$22)","v":103},{"$f":"E25*(1+$D$22)","v":106.09},109.2727,112.550881,115.92740743,119.4052296529,122.987386542487,126.67700813876162,130.47731838292447,134.39163793441222,138.4233870724446,142.57608868461793,146.85337134515646,151.25897248551115,155.79674166007649,160.47064390987879,165.28476322717515,170.24330612399041,175.35060530771011,180.61112346694142,186.02945717094966,191.61034088607815,197.35865111266051,203.27941064604033,209.37779296542155,215.6591267543842,222.12890055701573,228.79276757372619,235.65655060093798,242.72624711896611,250.00803453253511,257.50827556851118,265.23352383556653,273.19052955063353,281.38624543715252,289.82783280026712,298.52266778427514,307.47834781780341,316.70269825233754,326.20377919990767,335.98989257590489,346.06958935318204,356.45167703377751,367.14522734479084,378.15958416513456,389.50437169008859,401.18950284079125,413.225187926015,425.62194356379547,438.39060187070936,451.54231992683066,465.08858952463561,479.04124721037471,493.41248462668597,508.21485916548659,523.46130494045121,539.16514408866476,555.34009841132467,572.00030136366445,589.16031040457437,606.83511971671157,625.04017330821296,643.7913785074594,663.10511986268318,682.99827345856374,{"$f":"BQ25*(1+$D$22)","v":703.48822166232071},724.59286831219038,746.33065436155607,768.72057399240282,791.78219121217489,815.53565694854012,840.00172665699631,865.20177845670628,891.15783181040752,917.89256676471973,945.42934376766129,973.7922240806912,1003.005990803112,1033.0961705272055,1064.0890556430215,1096.0117273123121,1128.8920791316816,1162.7588415056321,1197.641606750801,1233.5708549533251,1270.577980601925,1308.6953200199828,1347.9561796205824,1388.3948650092,1430.0467109594761,1472.9481122882603,1517.1365556569081,1562.6506523266153,1609.5301718964138,1657.8160770533063,1707.5505593649057,1758.7770761458528,1811.5403884302284,1865.8866000831354,1921.8631980856294,1979.5190940281984,2038.9046668490444,2100.0718068545157,2163.0739610601513,2227.966179891956,2294.8051652887148,2363.6493202473762,2434.5587998547976,2507.5955638504415,2582.823430765955,2660.3081336889336,2740.1173776996015,2822.3208990305898,2906.9905260015075,2994.2002417815529,3084.0262490349996,3176.5470365060496,3271.8434476012312,3369.9987510292681,3471.0987135601463,3575.2316749669508,3682.4886252159595,3792.9632839724381,3906.7521824916116,4023.9547479663602,4144.6733904053508,4269.0135921175115,4397.083999881037,4528.996519877468,{"$f":"EC25*(1+$D$22)","v":4664.8664154737926},4804.8124079380068,4948.9567801761468,5097.4254835814318,5250.3482480888752,5407.8586955315413,5570.0944563974881,5737.1972900894125,5909.3132087920949,6086.5926050558583,6269.1903832075341,6457.2660947037602,6650.9840775448729,6850.5135998712194,7056.0290078673561,7267.7098781033774,7485.7411744464789,7710.3134096798731,7941.6228119702691,8179.8714963293778,8425.2676412192595,8678.0256704558378,8938.3664405695126,9206.5174337865974,9482.7129568001947,9767.1943455042001,10060.210175869326,10362.016481145407,10672.876975579769,10993.063284847163,11322.855183392578,11662.540838894356,12012.417064061186,12372.789575983023,12743.973263262513,13126.292461160388,13520.081234995201,13925.683672045057,14343.454182206409,14773.757807672602,15216.970541902781,15673.479658159866,16143.684047904662,16627.994569341801,17126.834406422055,17640.639438614715,18169.858621773157,18714.954380426352,19276.403011839142,19854.695102194317,20450.335955260147,21063.846033917951,21695.761414935489,22346.634257383554,23017.033285105063,23707.544283658215,24418.770612167962,25151.333730533002,25905.873742448992,26683.049954722461,27483.541453364134,28308.047696965059,29157.28912787401,30032.007801710231,{"$f":"GO25*(1+$D$22)","v":30932.96803576154},31860.957076834387,32816.785789139423,33801.289362813608,34815.32804369802,35859.787885008962,36935.58152155923,38043.648967206005,39184.958436222187,40360.507189308853,41571.322404988117,42818.462077137759,44103.015939451892,45426.106417635448,46788.889610164515,48192.556298469455,49638.332987423542,51127.482977046253,52661.307466357641,54241.146690348374,55868.381091058829,57544.432523790594,59270.765499504312,61048.888464489442,62880.35511842413,64766.765771976854,66709.768745136156,68711.061807490245,70772.393661714959,72895.565471566413,75082.432435713403,77334.905408784805,79654.952571048358,82044.601148179805,84505.939182625196,87041.117358103947,89652.350878847064,92341.921405212473,95112.179047368845,97965.544418789912,100904.51075135361,103931.64607389421,107049.59545611104,110261.08331979437,113568.9158193882,116975.98329396985,120485.26279278896,124099.82067657262,127822.8152968698,131657.49975577591,135607.2247484492,139675.44149090268,143865.70473562976,148181.67587769864,152627.1261540296,157205.9399386505,161922.11813681002,166779.78168091434,171783.17513134176,176936.67038528202,182244.77049684047,187712.11361174568,193343.47702009804,199143.78133070099,{"$f":"JA25*(1+$D$22)","v":205118.09477062203},211271.63761374069,217609.78674215291,224138.08034441751,230862.22275475005,237788.08943739257,244921.73212051435,252269.38408412979,259837.46560665368,267632.58957485331,275661.56726209889,283931.41427996184,292449.35670836072,301222.83740961156,310259.52253189991,319567.3082078569,329154.32745409262,339028.95727771538,349199.82599604683,359675.82077592827,370466.0953992061,381580.07826118229,393027.48060901777,404818.30502728833,416962.85417810699,429471.73980345024,442355.89199755376,455626.56875748036,469295.36582020478,483374.22679481097,497875.45359865529,512811.71720661497,528196.06872281339,544041.95078449778,560363.20930803276,577174.10558727372,594489.32875489199,612324.00861753873,630693.72887606488,649614.5407423469,669102.97696461738,689176.06627355597,709851.34826176264]
[]
[null,null,"Value of Cash Flow",{"$f":"NPV(D23,E25:KR25)","v":1471.4285674373923}]
[]
[null,null,"Gordon's Formula",{"$f":"D25*(1+D22)/(D23-D22)","v":1471.4285714285713}]
[]
["P/E Analysis"]
[]
[null,null,"Short-term Period",15]
[null,null,"Transition Period",7,null,"P/E Ratio",{"$f":"D67","v":10.305756443557604}]
[null,null,"Short-term ROE",0.15]
[null,null,"Long-term ROE",0.1]
[null,null,"CAGR for ROE",{"$f":"(D36/D35)^(1/(D34+1))-1","v":-4.9420175045859271E-2}]
[]
[null,null,"Cost of Equity",0.112]
[]
[null,null,"Short-term Growth Rate",0.15]
[null,null,"Long-term Growth Rate",0.04]
[null,null,"CAGR for Growth Rate",{"$f":"(D42/D41)^(1/(D34+1))-1","v":-0.15229237119973471}]
[]
[null,null,"Dividend Payout",{"$f":"1-D41/D35","v":0},{"$f":"f(D45)","v":"=1-D41/D35"}]
[]
[null,"P/E Ratio"]
[]
[null,null,"Period",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]
[null,null,"Short-term Period",null,{"$f":"E49<=$D$33","v":true},{"$f":"F49<=$D$33","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BR49<=$D$33","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ED49<=$D$33","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GP49<=$D$33","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JB49<=$D$33","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Long-term Period",null,{"$f":"E49>$D$33+$D$34","v":false},{"$f":"F49>$D$33+$D$34","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BR49>$D$33+$D$34","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ED49>$D$33+$D$34","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GP49>$D$33+$D$34","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JB49>$D$33+$D$34","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Transition Period",null,{"$f":"E51=E50","v":false},{"$f":"F51=F50","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BR51=BR50","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,{"$f":"ED51=ED50","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GP51=GP50","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,{"$f":"JB51=JB50","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"ROE",null,{"$f":"E50*$D$35+E51*$D$36+D54*(1+$D$37)*E52","v":0.15},{"$f":"F50*$D$35+F51*$D$36+E54*(1+$D$37)*F52","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.1425869737431211,0.13554030054147673,0.12884187516294857,0.1224744871391589,0.11642177654608983,0.11066819197003216,0.10519895055086442,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"BR50*$D$35+BR51*$D$36+BQ54*(1+$D$37)*BR52","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"ED50*$D$35+ED51*$D$36+EC54*(1+$D$37)*ED52","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"GP50*$D$35+GP51*$D$36+GO54*(1+$D$37)*GP52","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"JB50*$D$35+JB51*$D$36+JA54*(1+$D$37)*JB52","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"Growth Rate",null,{"$f":"E50*$D$41+E51*$D$42+D55*(1+$D$43)*E52","v":0.15},{"$f":"F50*$D$41+F51*$D$42+E55*(1+$D$43)*F52","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.1271561443200398,0.10779123358892526,9.1375451031123336E-2,7.7459666924148324E-2,6.5663150575928114E-2,5.5663153674274796E-2,4.718608001276426E-2,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"BR50*$D$41+BR51*$D$42+BQ55*(1+$D$43)*BR52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"ED50*$D$41+ED51*$D$42+EC55*(1+$D$43)*ED52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"GP50*$D$41+GP51*$D$42+GO55*(1+$D$43)*GP52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"JB50*$D$41+JB51*$D$42+JA55*(1+$D$43)*JB52","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,"Dividend Payout Ratio",null,{"$f":"1-E55/E54","v":0},{"$f":"1-F55/F54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.10822047076250352,0.20472927123294937,0.29079384388375895,0.36754446796632423,0.43598910337935837,0.49702662812682596,0.55145864321194482,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,{"$f":"1-BR55/BR54","v":0.60000000000000009},0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,{"$f":"1-ED55/ED54","v":0.60000000000000009},0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,{"$f":"1-GP55/GP54","v":0.60000000000000009},0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,{"$f":"1-JB55/JB54","v":0.60000000000000009},0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009,0.60000000000000009]
[]
[null,"Book Value per Share"]
[null,null,"Opening Balance",null,{"$f":"D62","v":11.55},{"$f":"E62","v":13.282500000000001},15.274875000000002,17.566106250000001,20.201022187500001,23.231175515625001,26.71585184296875,30.723229619414063,35.331714062326171,40.631471171675095,46.726191847426357,53.735120624540308,61.795388718221353,71.064697025954558,81.724401579847736,93.9830618168249,105.93358558884431,117.35229745796383,128.07541656772383,137.99609567623128,147.05735408550984,155.2430301849038,162.56834022863265,169.07107383777796,175.83391679128908,182.86727346294066,190.18196440145829,197.78924297751661,205.70081269661728,213.92884520448197,222.48599901266127,231.38543897316771,240.6408565320944,250.26649079337815,260.27715042511329,270.68823644211778,281.51576589980249,292.77639653579462,304.48745239722638,316.66695049311545,329.33362851284005,342.50697365335367,356.20725259948784,370.4555427034673,385.27376441160595,400.6847149880702,416.71210358759299,433.38058773109674,450.7158112403406,468.74444368995427,487.49422143755243,506.99399029505452,527.27374990685678,548.36469990313105,570.29928789925623,593.11125941522653,616.8357097918356,641.50913818350898,667.16950371084931,693.85628385928328,721.61053521365454,750.47495662220081,780.49395488708876,811.71371308257233,844.18226160587517,{"$f":"BQ62","v":877.94955207011026},913.06753415291473,949.59023551903135,987.57384493979271,1027.0767987373845,1068.1598706868799,1110.886265514355,1155.3217161349291,1201.5345847803262,1249.5959681715394,1299.5798068984009,1351.5629991743369,1405.6255191413104,1461.8505399069629,1520.3245615032415,1581.1375439633712,1644.383045721906,1710.1583675507823,1778.5647022528135,1849.7072903429259,1923.6955819566429,2000.6434052349086,2080.6691414443048,2163.8959071020772,2250.4517433861602,2340.4698131216064,2434.088605646471,2531.4521498723298,2632.7102358672228,2738.0186453019114,2847.5393911139881,2961.4409667585473,3079.8986054288889,3203.0945496460445,3331.218331631886,3464.4670648971614,3603.0457474930481,3747.16757739277,3897.0542804884803,4052.9364517080194,4215.0539097763403,4383.6560661673939,4559.0023088140897,4741.3624011666534,4931.0168972133197,5128.2575731018524,5333.3878760259267,5546.7233910669638,5768.5923267096423,5999.3360197780275,6239.3094605691485,6488.8818389919143,6748.43711255159,7018.3745970536538,7299.1095809357994,7591.0739641732316,7894.716922740161,8210.5055996497667,8538.9258236357582,8880.4828565811895,9235.7021708444372,9605.1302576782145,9989.3354679853419,10388.908886704756,{"$f":"EC62","v":10804.465242172946},11236.643851859862,11686.109605934256,12153.553990171626,12639.696149778491,13145.283995769631,13671.095355600417,14217.939169824433,14786.656736617411,15378.123006082107,15993.24792632539,16632.977843378405,17298.29695711354,17990.22883539808,18709.837988814004,19458.231508366564,20236.560768701223,21046.023199449275,21887.864127427245,22763.378692524333,23673.913840225308,24620.870393834321,25605.70520958769,26629.933417971195,27695.130754690043,28802.935984877644,29955.053424272752,31153.255561243663,32399.385783693408,33695.361215041143,35043.175663642789,36444.902690188494,37902.698797796031,39418.806749707874,40995.559019696186,42635.381380484032,44340.796635703395,46114.42850113153,47959.005641176795,49877.365866823864,51872.460501496818,53947.35892155669,56105.253278418961,58349.463409555719,60683.441945937942,63110.779623775459,65635.210808726479,68260.619241075532,70991.044010718542,73830.685771147284,76783.913201993171,79855.269730072891,83049.480519275807,86371.459740046834,89826.318129648702,93419.370854834648,97156.145689028039,101042.39151658917,105084.08717725273,109287.45066434283,113658.94869091654,118205.30663855321,122933.51890409534,127850.85966025916,{"$f":"GO62","v":132964.89404666953},138283.48980853634,143814.82940087779,149567.42257691288,155550.1194799894,161772.12425918897,168243.00922955654,174972.72959873881,181971.63878268833,189250.50433399586,196820.5245073557,204693.34548764993,212881.07930715595,221396.3224794422,230252.17537861987,239462.26239376466,249040.75288951528,259002.38300509591,269362.47832529974,280136.97745831177,291342.45655664423,302996.15481891,315116.00101166643,327720.64105213305,340829.4666942184,354462.64536198718,368641.15117646661,383386.79722352524,398722.26911246625,414671.15987696493,431258.00627204357,448508.32652292529,466448.65958384232,485106.605967196,504510.87020588387,524691.30501411913,545678.95721468399,567506.11550327134,590206.36012340221,613814.61452833831,638367.19910947187,663901.88707385072,690457.96255680476,718076.28105907701,746799.33230144007,776671.30559349759,807738.15781723754,840047.68412992696,873649.59149512404,908595.57515492896,944939.39816112607,982736.97408757114,1022046.4530510739,1062928.3111731168,1105445.4436200415,1149663.2613648432,1195649.7918194369,1243475.7834922145,1293214.8148319032,1344943.4074251794,1398741.1437221866,1454690.789471074,1512878.4210499169,1573393.5578919135,{"$f":"JA62","v":1636329.30020759},1701782.4722158937,1769853.7711045293,1840647.9219487105,1914273.8388266589,1990844.792379725,2070478.584074914,2153297.7274379106,2239429.6365354266,2329006.8219968434,2422167.0948767173,2519053.7786717857,2619815.9298186572,2724608.5670114034,2833592.9096918595,2946936.6260795337,3064814.0911227153,3187406.6547676236,3314902.9209583285,3447499.0377966617,3585398.9993085284,3728814.9592808695,3877967.5576521042,4033086.259958188,4194409.7103565149,4362186.0987707758,4536673.5427216068,4718140.4844304714,4906866.1038076906,5103140.7479599975,5307266.3778783968,5519557.0329935327,5740339.3143132739,5969952.8868858041,6208751.0023612361,6457101.0424556853,6715385.084153913,6984000.4875200698,7263360.507020873,7553894.9273017086,7856050.7243937766,8170292.7533695269,8497104.4635043088]
[null,null,"Add: EPS",null,{"$f":"E59*E54","v":1.7325000000000002},{"$f":"F59*F54","v":1.992375},2.2912312500000001,2.6349159375000002,3.0301533281249999,3.4846763273437502,4.0073777764453125,4.6084844429121095,5.2997571093489251,6.0947206757512644,7.0089287771139537,8.0602680936810458,9.269308307733203,10.659704553893183,12.25866023697716,13.400760367573739,14.358270028148205,15.119890059164183,15.685970959266111,16.06575061505103,16.274571492540197,16.331403855788047,16.256834022863266,16.907107383777795,17.583391679128908,18.286727346294068,19.018196440145829,19.778924297751661,20.570081269661728,21.392884520448199,22.248599901266129,23.138543897316772,24.064085653209442,25.026649079337815,26.027715042511332,27.068823644211779,28.151576589980252,29.277639653579463,30.448745239722641,31.666695049311546,32.933362851284009,34.25069736533537,35.620725259948784,37.045554270346734,38.527376441160598,40.068471498807021,41.671210358759303,43.33805877310968,45.071581124034061,46.874444368995427,48.749422143755247,50.699399029505457,52.727374990685682,54.836469990313105,57.029928789925627,59.311125941522654,61.683570979183564,64.150913818350901,66.716950371084934,69.385628385928328,72.16105352136546,75.047495662220086,78.049395488708882,81.171371308257235,84.418226160587523,{"$f":"BR59*BR54","v":87.794955207011029},91.306753415291482,94.959023551903144,98.757384493979274,102.70767987373846,106.815987068688,111.08862655143551,115.53217161349292,120.15345847803263,124.95959681715395,129.9579806898401,135.1562999174337,140.56255191413103,146.1850539906963,152.03245615032415,158.11375439633713,164.43830457219062,171.01583675507823,177.85647022528136,184.97072903429262,192.3695581956643,200.06434052349087,208.06691414443048,216.38959071020773,225.04517433861602,234.04698131216065,243.40886056464711,253.14521498723298,263.27102358672227,273.80186453019115,284.75393911139884,296.14409667585477,307.98986054288889,320.30945496460447,333.12183316318863,346.44670648971618,360.30457474930483,374.716757739277,389.70542804884803,405.29364517080194,421.50539097763408,438.3656066167394,455.90023088140902,474.13624011666536,493.10168972133198,512.82575731018528,533.33878760259267,554.67233910669643,576.85923267096427,599.93360197780282,623.93094605691488,648.88818389919152,674.84371125515906,701.8374597053654,729.91095809358001,759.10739641732323,789.47169227401616,821.05055996497674,853.89258236357591,888.04828565811897,923.57021708444381,960.51302576782155,998.93354679853428,1038.8908886704755,{"$f":"ED59*ED54","v":1080.4465242172946},1123.6643851859862,1168.6109605934257,1215.3553990171627,1263.9696149778492,1314.5283995769632,1367.1095355600419,1421.7939169824433,1478.6656736617413,1537.8123006082108,1599.3247926325391,1663.2977843378405,1729.8296957113541,1799.0228835398082,1870.9837988814006,1945.8231508366564,2023.6560768701224,2104.6023199449278,2188.7864127427247,2276.3378692524334,2367.3913840225309,2462.0870393834321,2560.5705209587691,2662.9933417971197,2769.5130754690044,2880.2935984877645,2995.5053424272755,3115.3255561243664,3239.938578369341,3369.5361215041144,3504.3175663642792,3644.4902690188496,3790.2698797796033,3941.8806749707874,4099.5559019696184,4263.5381380484032,4434.07966357034,4611.4428501131533,4795.90056411768,4987.7365866823866,5187.2460501496826,5394.7358921556697,5610.5253278418968,5834.9463409555719,6068.3441945937948,6311.0779623775461,6563.5210808726479,6826.0619241075538,7099.1044010718542,7383.0685771147291,7678.3913201993173,7985.5269730072896,8304.9480519275803,8637.145974004683,8982.6318129648698,9341.9370854834651,9715.6145689028035,10104.239151658918,10508.408717725273,10928.745066434283,11365.894869091655,11820.530663855323,12293.351890409534,12785.085966025916,{"$f":"GP59*GP54","v":13296.489404666954},13828.348980853634,14381.482940087779,14956.742257691289,15555.011947998941,16177.212425918899,16824.300922955656,17497.272959873881,18197.163878268835,18925.050433399589,19682.052450735573,20469.334548764993,21288.107930715596,22139.632247944221,23025.217537861987,23946.226239376469,24904.075288951528,25900.238300509591,26936.247832529974,28013.697745831178,29134.245655664425,30299.615481891,31511.600101166645,32772.064105213307,34082.946669421843,35446.264536198716,36864.115117646659,38338.679722352528,39872.226911246631,41467.115987696496,43125.800627204357,44850.832652292534,46644.865958384238,48510.660596719601,50451.087020588391,52469.130501411913,54567.895721468405,56750.611550327136,59020.636012340226,61381.461452833835,63836.719910947191,66390.188707385081,69045.796255680485,71807.628105907701,74679.933230144015,77667.130559349767,80773.815781723766,84004.768412992707,87364.959149512404,90859.557515492896,94493.939816112616,98273.697408757114,102204.64530510741,106292.83111731168,110544.54436200415,114966.32613648433,119564.97918194369,124347.57834922145,129321.48148319032,134494.34074251793,139874.11437221867,145469.07894710739,151287.84210499169,157339.35578919135,{"$f":"JB59*JB54","v":163632.930020759},170178.24722158938,176985.37711045294,184064.79219487106,191427.38388266589,199084.47923797253,207047.85840749141,215329.77274379108,223942.96365354268,232900.68219968435,242216.70948767173,251905.37786717858,261981.59298186575,272460.85670114035,283359.29096918594,294693.66260795336,306481.40911227156,318740.6654767624,331490.29209583288,344749.90377966617,358539.89993085287,372881.49592808698,387796.75576521043,403308.62599581882,419440.97103565151,436218.60987707763,453667.35427216068,471814.04844304716,490686.61038076907,510314.0747959998,530726.63778783975,551955.70329935325,574033.93143132736,596995.28868858039,620875.10023612366,645710.10424556863,671538.50841539132,698400.04875200707,726336.05070208735,755389.49273017095,785605.07243937766,817029.27533695276,849710.44635043095]
[null,null,"Less: DPS",null,{"$f":"E60*E56","v":0},{"$f":"F60*F56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1.4502365955543297,2.9395581590286812,4.3967709494041882,5.7652918507586755,7.0044922057724737,8.0888953931462186,9.0060938120592002,9.7541004137179605,10.144264430266679,10.550035007477346,10.972036407776443,11.4109178640875,11.867354578650998,12.342048761797038,12.835730712268921,13.34915994075968,13.883126338390065,14.438451391925668,15.015989447602692,15.616629025506802,16.241294186527071,16.890945953988155,17.566583792147682,18.269247143833589,19.000017029586932,19.760017710770409,20.550418419201225,21.372435155969274,22.227332562208044,23.116425864696364,24.041082899284216,25.002726215255585,26.002835263865812,27.04294867442044,28.12466662139726,29.249653286253153,30.41963941770328,31.636424994411414,32.901881994187868,34.217957273955385,35.586675564913598,37.010142587510146,38.490548291010548,40.030170222650966,41.631377031557001,43.296632112819282,45.02849739733206,46.829637293225339,48.70282278495435,50.650935696352519,{"$f":"BR60*BR56","v":52.676973124206626},54.784052049174896,56.975414131141896,59.254430696387573,61.62460792424308,64.089592241212813,66.653175930861309,69.319302968095769,72.092075086819591,74.975758090292388,77.974788413904065,81.093779950460231,84.337531148478632,87.711032394417799,91.219473690194505,94.868252637802286,98.662982743314387,102.60950205304695,106.71388213516883,110.98243742057559,115.4217349173986,120.03860431409454,124.84014848665831,129.83375442612464,135.02710460316965,140.42818878729642,146.0453163387883,151.8871289923398,157.96261415203338,164.28111871811473,170.85236346683934,177.68645800551289,184.79391632573336,192.18567297876271,199.87309989791319,207.86802389382973,216.18274484958295,224.83005464356623,233.82325682930886,243.17618710248121,252.90323458658048,263.01936397004368,273.54013852884543,284.48174406999925,295.86101383279924,307.69545438611124,320.00327256155566,332.80340346401789,346.11553960257862,359.96016118668177,374.35856763414898,389.33291033951497,404.9062267530955,421.10247582321932,437.94657485614806,455.46443785039401,473.68301536440975,492.63033597898612,512.33554941814566,532.82897139487147,554.14213025066636,576.30781546069306,599.36012807912061,623.33453320228546,{"$f":"ED60*ED56","v":648.26791453037686},674.19863111159179,701.16657635605554,729.21323941029766,758.38176898670963,788.7170397461781,820.26572133602519,853.0763501894661,887.19940419704494,922.68738036492664,959.59487557952366,997.97867060270448,1037.8978174268127,1079.413730123885,1122.5902793288406,1167.493890501994,1214.1936461220737,1262.7613919669568,1313.271847645635,1365.8027215514603,1420.4348304135187,1477.2522236300595,1536.3423125752618,1597.7960050782719,1661.7078452814028,1728.176159092659,1797.3032054563655,1869.1953336746201,1943.963147021605,2021.721672902469,2102.5905398185678,2186.6941614113102,2274.1619278677622,2365.1284049824726,2459.7335411817712,2558.1228828290423,2660.4477981422042,2766.8657100678925,2877.5403384706083,2992.6419520094323,3112.3476300898101,3236.8415352934021,3366.3151967051385,3500.9678045733435,3641.0065167562775,3786.6467774265284,3938.1126485235891,4095.6371544645331,4259.4626406431134,4429.8411462688382,4607.0347921195907,4791.3161838043743,4982.9688311565487,5182.2875844028104,5389.5790877789223,5605.1622512900803,5829.3687413416828,6062.5434909953519,6305.0452306351644,6557.247039860571,6819.5369214549937,7092.3183983131948,7376.0111342457221,7671.0515796155505,{"$f":"GP60*GP56","v":7977.8936428001734},8297.0093885121823,8628.8897640526684,8974.0453546147746,9333.0071687993659,9706.3274555513399,10094.580553773394,10498.36377592433,10918.298326961303,11355.030260039755,11809.231470441346,12281.600729258998,12772.864758429359,13283.779348766535,13815.130522717194,14367.735743625883,14942.445173370919,15540.142980305756,16161.748699517988,16808.21864749871,17480.547393398658,18179.769289134601,18906.960060699988,19663.238463127986,20449.768001653109,21267.758721719234,22118.469070587998,23003.207833411521,23923.336146747981,24880.2695926179,25875.480376322619,26910.499591375523,27986.919575030548,29106.396358031765,30270.652212353038,31481.478300847153,32740.737432881047,34050.366930196287,35412.381607404139,36828.876871700304,38302.031946568321,39834.113224431057,41427.477753408297,43084.576863544629,44807.959938086417,46600.278335609866,48464.289469034265,50402.861047795632,52418.975489707453,54515.734509295748,56696.363889667577,58964.218445254279,61322.787183064451,63775.698670387021,66326.726617202497,68979.79568189061,71738.987509166225,74608.547009532878,77592.888889914204,80696.604445510777,83924.46862333121,87281.447368264446,90772.705262995034,94403.613473514823,{"$f":"JB60*JB56","v":98179.758012455408},102106.94833295365,106191.22626627178,110438.87531692265,114856.43032959955,119450.68754278353,124228.71504449486,129197.86364627467,134365.77819212564,139740.40931981063,145330.02569260306,151143.22672030717,157188.95578911947,163476.51402068423,170015.57458151158,176816.19756477204,183888.84546736296,191244.39928605748,198894.17525749977,206849.94226779972,215123.93995851176,223728.89755685223,232678.0534591263,241985.17559749132,251664.58262139093,261731.16592624661,272200.41256329644,283088.42906582833,294411.96622846148,306188.44487759995,318435.98267270392,331173.42197961197,344420.35885879648,358197.17321314831,372525.06014167424,387426.06254734122,402923.10504923487,419040.02925120428,435801.63042125246,453233.69563810265,471363.04346362664,490217.56520217174,509826.26781025867]
[null,null,"Closing Balance",11.55,{"$f":"E59+E60-E61","v":13.282500000000001},{"$f":"F59+F60-F61","v":15.274875000000002},17.566106250000001,20.201022187500001,23.231175515625001,26.71585184296875,30.723229619414063,35.331714062326171,40.631471171675095,46.726191847426357,53.735120624540308,61.795388718221353,71.064697025954558,81.724401579847736,93.9830618168249,105.93358558884431,117.35229745796383,128.07541656772383,137.99609567623128,147.05735408550984,155.2430301849038,162.56834022863265,169.07107383777796,175.83391679128908,182.86727346294066,190.18196440145829,197.78924297751661,205.70081269661728,213.92884520448197,222.48599901266127,231.38543897316771,240.6408565320944,250.26649079337815,260.27715042511329,270.68823644211778,281.51576589980249,292.77639653579462,304.48745239722638,316.66695049311545,329.33362851284005,342.50697365335367,356.20725259948784,370.4555427034673,385.27376441160595,400.6847149880702,416.71210358759299,433.38058773109674,450.7158112403406,468.74444368995427,487.49422143755243,506.99399029505452,527.27374990685678,548.36469990313105,570.29928789925623,593.11125941522653,616.8357097918356,641.50913818350898,667.16950371084931,693.85628385928328,721.61053521365454,750.47495662220081,780.49395488708876,811.71371308257233,844.18226160587517,877.94955207011026,{"$f":"BR59+BR60-BR61","v":913.06753415291473},949.59023551903135,987.57384493979271,1027.0767987373845,1068.1598706868799,1110.886265514355,1155.3217161349291,1201.5345847803262,1249.5959681715394,1299.5798068984009,1351.5629991743369,1405.6255191413104,1461.8505399069629,1520.3245615032415,1581.1375439633712,1644.383045721906,1710.1583675507823,1778.5647022528135,1849.7072903429259,1923.6955819566429,2000.6434052349086,2080.6691414443048,2163.8959071020772,2250.4517433861602,2340.4698131216064,2434.088605646471,2531.4521498723298,2632.7102358672228,2738.0186453019114,2847.5393911139881,2961.4409667585473,3079.8986054288889,3203.0945496460445,3331.218331631886,3464.4670648971614,3603.0457474930481,3747.16757739277,3897.0542804884803,4052.9364517080194,4215.0539097763403,4383.6560661673939,4559.0023088140897,4741.3624011666534,4931.0168972133197,5128.2575731018524,5333.3878760259267,5546.7233910669638,5768.5923267096423,5999.3360197780275,6239.3094605691485,6488.8818389919143,6748.43711255159,7018.3745970536538,7299.1095809357994,7591.0739641732316,7894.716922740161,8210.5055996497667,8538.9258236357582,8880.4828565811895,9235.7021708444372,9605.1302576782145,9989.3354679853419,10388.908886704756,10804.465242172946,{"$f":"ED59+ED60-ED61","v":11236.643851859862},11686.109605934256,12153.553990171626,12639.696149778491,13145.283995769631,13671.095355600417,14217.939169824433,14786.656736617411,15378.123006082107,15993.24792632539,16632.977843378405,17298.29695711354,17990.22883539808,18709.837988814004,19458.231508366564,20236.560768701223,21046.023199449275,21887.864127427245,22763.378692524333,23673.913840225308,24620.870393834321,25605.70520958769,26629.933417971195,27695.130754690043,28802.935984877644,29955.053424272752,31153.255561243663,32399.385783693408,33695.361215041143,35043.175663642789,36444.902690188494,37902.698797796031,39418.806749707874,40995.559019696186,42635.381380484032,44340.796635703395,46114.42850113153,47959.005641176795,49877.365866823864,51872.460501496818,53947.35892155669,56105.253278418961,58349.463409555719,60683.441945937942,63110.779623775459,65635.210808726479,68260.619241075532,70991.044010718542,73830.685771147284,76783.913201993171,79855.269730072891,83049.480519275807,86371.459740046834,89826.318129648702,93419.370854834648,97156.145689028039,101042.39151658917,105084.08717725273,109287.45066434283,113658.94869091654,118205.30663855321,122933.51890409534,127850.85966025916,132964.89404666953,{"$f":"GP59+GP60-GP61","v":138283.48980853634},143814.82940087779,149567.42257691288,155550.1194799894,161772.12425918897,168243.00922955654,174972.72959873881,181971.63878268833,189250.50433399586,196820.5245073557,204693.34548764993,212881.07930715595,221396.3224794422,230252.17537861987,239462.26239376466,249040.75288951528,259002.38300509591,269362.47832529974,280136.97745831177,291342.45655664423,302996.15481891,315116.00101166643,327720.64105213305,340829.4666942184,354462.64536198718,368641.15117646661,383386.79722352524,398722.26911246625,414671.15987696493,431258.00627204357,448508.32652292529,466448.65958384232,485106.605967196,504510.87020588387,524691.30501411913,545678.95721468399,567506.11550327134,590206.36012340221,613814.61452833831,638367.19910947187,663901.88707385072,690457.96255680476,718076.28105907701,746799.33230144007,776671.30559349759,807738.15781723754,840047.68412992696,873649.59149512404,908595.57515492896,944939.39816112607,982736.97408757114,1022046.4530510739,1062928.3111731168,1105445.4436200415,1149663.2613648432,1195649.7918194369,1243475.7834922145,1293214.8148319032,1344943.4074251794,1398741.1437221866,1454690.789471074,1512878.4210499169,1573393.5578919135,1636329.30020759,{"$f":"JB59+JB60-JB61","v":1701782.4722158937},1769853.7711045293,1840647.9219487105,1914273.8388266589,1990844.792379725,2070478.584074914,2153297.7274379106,2239429.6365354266,2329006.8219968434,2422167.0948767173,2519053.7786717857,2619815.9298186572,2724608.5670114034,2833592.9096918595,2946936.6260795337,3064814.0911227153,3187406.6547676236,3314902.9209583285,3447499.0377966617,3585398.9993085284,3728814.9592808695,3877967.5576521042,4033086.259958188,4194409.7103565149,4362186.0987707758,4536673.5427216068,4718140.4844304714,4906866.1038076906,5103140.7479599975,5307266.3778783968,5519557.0329935327,5740339.3143132739,5969952.8868858041,6208751.0023612361,6457101.0424556853,6715385.084153913,6984000.4875200698,7263360.507020873,7553894.9273017086,7856050.7243937766,8170292.7533695269,8497104.4635043088,8836988.6420444809]
[]
[null,null,"Growth Rate",null,null,{"$f":"F60/E60-1","v":0.14999999999999991},{"$f":"G60/F60-1","v":0.15000000000000013},0.15000000000000013,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.14999999999999991,9.3166798697261743E-2,7.1451890363727788E-2,5.304399691069217E-2,3.7439485200411626E-2,2.4211421579903636E-2,1.2997891134544082E-2,3.4920958302282479E-3,-4.566039367053687E-3,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000258E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000258E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"BS60/BR60-1","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000258E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000258E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,3.9999999999999813E-2,4.0000000000000036E-2,{"$f":"EE60/ED60-1","v":3.9999999999999813E-2},4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000258E-2,3.9999999999999813E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,3.9999999999999813E-2,3.9999999999999813E-2,4.0000000000000258E-2,3.9999999999999813E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000258E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000258E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000258E-2,3.9999999999999813E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000258E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000258E-2,{"$f":"GQ60/GP60-1","v":4.0000000000000036E-2},4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000258E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000258E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000258E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000258E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,3.9999999999999813E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000258E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,{"$f":"JC60/JB60-1","v":4.0000000000000036E-2},4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,3.9999999999999813E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000258E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000258E-2,4.0000000000000036E-2,3.9999999999999813E-2,3.9999999999999813E-2,3.9999999999999813E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,3.9999999999999813E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2,3.9999999999999813E-2,4.0000000000000258E-2,4.0000000000000036E-2,4.0000000000000258E-2,3.9999999999999813E-2,4.0000000000000036E-2,4.0000000000000036E-2]
[]
[null,null,"Value of Share",{"$f":"NPV(D39,E61:KR61)","v":17.85472303846355}]
[null,null,"Forward P/E Ratio",{"$f":"D66/E60","v":10.305756443557604},{"$f":"(1-D41/D35)/(D39-D41)","v":0}]
[]
[null,null,"Market to Book Ratio",{"$f":"D66/D62","v":1.5458634665336406}]
[]
["Depreciation and Capital Expenditure Analysis"]
[]
[null,"Outputs"]
[null,null,"Ratio of Capital Exp to Depreciation",{"$f":"KR104","v":1.3087565261333463}]
[null,null,"Ratio of Depreciation to Net Plant",{"$f":"KR102","v":9.4333920506846122E-2}]
[null,null,"Ratio of Deferred Tax to Capital Exp",{"$f":"AW117","v":8.8936223707736135E-3}]
[]
[null,"Inputs"]
[null,null,"Growth Rate",{"$f":"D125","v":0.03}]
[null,null,"Depreciation Life",{"$f":"D126","v":18}]
[null,null,"Tax Life",10]
[null,null,"Tax Rate",{"$f":"Assumptions!E74","v":0.1}]
[]
[null,"Plant Balance",null,0,{"$f":"D84+1","v":1},{"$f":"E84+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BQ84+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EC84+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GO84+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JA84+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
[null,null,"Opening Balance",0,{"$f":"D88","v":100},{"$f":"E88","v":203},309.09000000000003,418.36270000000002,530.91358100000002,646.84098843000004,766.24621808289999,889.23360462538699,1015.9106127641486,1146.387931147073,1280.7795690814853,1419.2029561539298,1561.7790448385476,1708.6324161837042,1859.8913886692153,2015.6881303292919,2176.1587742391707,2341.4435374663458,2411.6868435903361,2484.037448898046,2558.5585723649874,2635.3153295359371,2714.3747894220151,2795.8060331046754,2879.6802140978161,2966.0706205207507,3055.052739136373,3146.7043213104644,3241.1054509497781,3338.3386144782712,3438.4887729126194,3541.6434360999979,3647.892739182998,3757.3295213584884,3870.0494069992433,3986.1508892092206,4105.7354158854969,4228.9074783620617,4355.7747027129235,4486.447943794311,4621.0413821081402,4759.672623571385,4902.4628022785264,5049.5366863468826,5201.0227869372893,5357.0534705454074,5517.7650746617692,5683.2980269016225,5853.7969677086712,6029.4108767399321,6210.2932030421307,6396.6019991333951,6588.5000591073967,6786.1550608806183,6989.7397127070371,7199.4319040882492,7415.4148612108975,7637.8773070472243,7867.0136262586411,8103.0240350464001,8346.1147560977915,8596.4981987807259,8854.3931447441482,9120.0249390864738,9393.6256872590675,{"$f":"BQ88","v":9675.4344578768414},9965.6974916131476,10264.668416361543,10572.60846885239,10889.786722917963,11216.480324605502,11552.974734343667,11899.563976373976,12256.550895665197,12624.247422535154,13002.974845211209,13393.064090567545,13794.856013284571,14208.70169368311,14634.962744493603,15074.011626828413,15526.231975633265,15992.018934902264,16471.779502949332,16965.932888037813,17474.91087467895,17999.158200919319,18539.132946946898,19095.306935355304,19668.166143415961,20258.211127718441,20865.957461549995,21491.936185396495,22136.694270958389,22800.795099087143,23484.818952059759,24189.363520621555,24915.044426240202,25662.49575902741,26432.370631798236,27225.341750752184,28042.102003274751,28883.365063372996,29749.866015274183,30642.361995732412,31561.632855604385,32508.481841272514,33483.736296510695,34488.248385406019,35522.8958369682,36588.582712077245,37686.24019343956,38816.827399242749,39981.332221220029,41180.77218785663,42416.19535349233,43688.681214097101,44999.341650520015,46349.321900035618,47739.801557036692,49171.995603747797,50647.155471860227,52166.570136016038,53731.56724009652,55343.514257299415,57003.819685018396,58713.934275568943,60475.352303836014,62289.612872951097,{"$f":"EC88","v":64158.30125913964},66083.050296913832,68065.541805821253,70107.508059995889,72210.733301795772,74377.05530084965,76608.366959875144,78906.617968671402,81273.81650773155,83712.0310029635,86223.391933052408,88810.093691043978,91474.396501775307,94218.628396828557,97045.187248733419,99956.542866195421,102955.23915218128,106043.89632674672,109225.21321654912,112501.9696130456,115877.02870143697,119353.33956248008,122933.93974935448,126621.95794183511,130420.61668009016,134333.23518049286,138363.23223590764,142514.12920298486,146789.55307907439,151193.23967144662,155729.03686159002,160400.90796743773,165212.93520646085,170169.32326265468,175274.40296053432,180532.63504935036,185948.61410083089,191527.07252385581,197272.8846995715,203191.07124055867,209286.80337777545,215565.40747910872,222032.36970348199,228693.34079458646,235554.14101842407,242620.76524897679,249899.38820644611,257396.3698526395,265118.26094821864,273071.80877666519,281263.96303996514,289701.88193116407,298392.93838909903,307344.72654077195,316565.06833699509,326062.02038710495,335843.88099871809,345919.19742867962,356296.77335154003,366985.67655208625,377995.24684864882,389335.10425410827,401015.15738173149,413045.61210318346,{"$f":"GO88","v":425436.98046627897},438200.08988026739,451346.09257667547,464886.47535397578,478833.06961459504,493198.06170303293,507994.00355412392,523233.82366074773,538930.83837057021,555098.76352168736,571751.72642733797,588904.27822015807,606571.40656676283,624768.54876376572,643511.60522667877,662816.95338347915,682701.46198498353,703182.50584453309,724277.9810198691,746006.32045046519,768386.51006397919,791438.10536589858,815181.24852687563,839636.68598268193,864825.78656216245,890770.56015902734,917493.67696379824,945018.48727271229,973369.04189089371,1002570.1131476206,1032647.2165420493,1063626.6330383108,1095535.4320294601,1128401.4949903439,1162253.5398400542,1197121.1460352559,1233034.7804163136,1270025.8238288029,1308126.598543667,1347370.3964999772,1387791.5083949766,1429425.2536468259,1472308.0112562305,1516477.2515939174,1561971.5691417349,1608830.7162159868,1657095.6377024665,1706808.5068335405,1758012.7620385466,1810753.1448997029,1865075.7392466939,1921028.0114240947,1978658.8517668177,2038018.6173198223,2099159.1758394171,2162133.9511145996,2226997.9696480376,2293807.9087374788,2362622.1459996034,2433500.8103795918,2506505.8346909797,2581701.009731709,2659152.0400236603,2738926.6012243698,{"$f":"JA88","v":2821094.3992611011},2905727.2312389342,2992899.0481761023,3082686.0196213857,3175166.6002100273,3270421.5982163278,3368534.2461628178,3469590.2735477025,3573677.9817541335,3680888.3212067573,3791314.9708429603,3905054.4199682493,4022206.0525672967,4142872.2341443156,4267158.4011686444,4395173.1532037035,4527028.3477998143,4662839.1982338093,4802724.3741808236,4946806.105406248,5095210.2885684352,5248066.5972254891,5405508.5951422546,5567673.8529965216,5734704.0685864175,5906745.1906440109,6083947.5463633314,6266465.9727542307,6454459.9519368578,6648093.7504949635,6847536.5630098125,7052962.6599001065,7264551.5396971097,7482488.0858880235,7706962.7284646649,7938171.6103186049,8176316.7586281635,8421606.2613870092,8674254.4492286202,8934482.0827054791,9202516.5451866444,9478592.0415422432,9762949.8027885109]
[null,null,"Add: Capital Expenditures",100,{"$f":"D86*(1+$D$79)","v":103},{"$f":"E86*(1+$D$79)","v":106.09},109.2727,112.550881,115.92740743,119.4052296529,122.987386542487,126.67700813876162,130.47731838292447,134.39163793441222,138.4233870724446,142.57608868461793,146.85337134515646,151.25897248551115,155.79674166007649,160.47064390987879,165.28476322717515,170.24330612399041,175.35060530771011,180.61112346694142,186.02945717094966,191.61034088607815,197.35865111266051,203.27941064604033,209.37779296542155,215.6591267543842,222.12890055701573,228.79276757372619,235.65655060093798,242.72624711896611,250.00803453253511,257.50827556851118,265.23352383556653,273.19052955063353,281.38624543715252,289.82783280026712,298.52266778427514,307.47834781780341,316.70269825233754,326.20377919990767,335.98989257590489,346.06958935318204,356.45167703377751,367.14522734479084,378.15958416513456,389.50437169008859,401.18950284079125,413.225187926015,425.62194356379547,438.39060187070936,451.54231992683066,465.08858952463561,479.04124721037471,493.41248462668597,508.21485916548659,523.46130494045121,539.16514408866476,555.34009841132467,572.00030136366445,589.16031040457437,606.83511971671157,625.04017330821296,643.7913785074594,663.10511986268318,682.99827345856374,{"$f":"BQ86*(1+$D$79)","v":703.48822166232071},724.59286831219038,746.33065436155607,768.72057399240282,791.78219121217489,815.53565694854012,840.00172665699631,865.20177845670628,891.15783181040752,917.89256676471973,945.42934376766129,973.7922240806912,1003.005990803112,1033.0961705272055,1064.0890556430215,1096.0117273123121,1128.8920791316816,1162.7588415056321,1197.641606750801,1233.5708549533251,1270.577980601925,1308.6953200199828,1347.9561796205824,1388.3948650092,1430.0467109594761,1472.9481122882603,1517.1365556569081,1562.6506523266153,1609.5301718964138,1657.8160770533063,1707.5505593649057,1758.7770761458528,1811.5403884302284,1865.8866000831354,1921.8631980856294,1979.5190940281984,2038.9046668490444,2100.0718068545157,2163.0739610601513,2227.966179891956,2294.8051652887148,2363.6493202473762,2434.5587998547976,2507.5955638504415,2582.823430765955,2660.3081336889336,2740.1173776996015,2822.3208990305898,2906.9905260015075,2994.2002417815529,3084.0262490349996,3176.5470365060496,3271.8434476012312,3369.9987510292681,3471.0987135601463,3575.2316749669508,3682.4886252159595,3792.9632839724381,3906.7521824916116,4023.9547479663602,4144.6733904053508,4269.0135921175115,4397.083999881037,4528.996519877468,{"$f":"EC86*(1+$D$79)","v":4664.8664154737926},4804.8124079380068,4948.9567801761468,5097.4254835814318,5250.3482480888752,5407.8586955315413,5570.0944563974881,5737.1972900894125,5909.3132087920949,6086.5926050558583,6269.1903832075341,6457.2660947037602,6650.9840775448729,6850.5135998712194,7056.0290078673561,7267.7098781033774,7485.7411744464789,7710.3134096798731,7941.6228119702691,8179.8714963293778,8425.2676412192595,8678.0256704558378,8938.3664405695126,9206.5174337865974,9482.7129568001947,9767.1943455042001,10060.210175869326,10362.016481145407,10672.876975579769,10993.063284847163,11322.855183392578,11662.540838894356,12012.417064061186,12372.789575983023,12743.973263262513,13126.292461160388,13520.081234995201,13925.683672045057,14343.454182206409,14773.757807672602,15216.970541902781,15673.479658159866,16143.684047904662,16627.994569341801,17126.834406422055,17640.639438614715,18169.858621773157,18714.954380426352,19276.403011839142,19854.695102194317,20450.335955260147,21063.846033917951,21695.761414935489,22346.634257383554,23017.033285105063,23707.544283658215,24418.770612167962,25151.333730533002,25905.873742448992,26683.049954722461,27483.541453364134,28308.047696965059,29157.28912787401,30032.007801710231,{"$f":"GO86*(1+$D$79)","v":30932.96803576154},31860.957076834387,32816.785789139423,33801.289362813608,34815.32804369802,35859.787885008962,36935.58152155923,38043.648967206005,39184.958436222187,40360.507189308853,41571.322404988117,42818.462077137759,44103.015939451892,45426.106417635448,46788.889610164515,48192.556298469455,49638.332987423542,51127.482977046253,52661.307466357641,54241.146690348374,55868.381091058829,57544.432523790594,59270.765499504312,61048.888464489442,62880.35511842413,64766.765771976854,66709.768745136156,68711.061807490245,70772.393661714959,72895.565471566413,75082.432435713403,77334.905408784805,79654.952571048358,82044.601148179805,84505.939182625196,87041.117358103947,89652.350878847064,92341.921405212473,95112.179047368845,97965.544418789912,100904.51075135361,103931.64607389421,107049.59545611104,110261.08331979437,113568.9158193882,116975.98329396985,120485.26279278896,124099.82067657262,127822.8152968698,131657.49975577591,135607.2247484492,139675.44149090268,143865.70473562976,148181.67587769864,152627.1261540296,157205.9399386505,161922.11813681002,166779.78168091434,171783.17513134176,176936.67038528202,182244.77049684047,187712.11361174568,193343.47702009804,199143.78133070099,{"$f":"JA86*(1+$D$79)","v":205118.09477062203},211271.63761374069,217609.78674215291,224138.08034441751,230862.22275475005,237788.08943739257,244921.73212051435,252269.38408412979,259837.46560665368,267632.58957485331,275661.56726209889,283931.41427996184,292449.35670836072,301222.83740961156,310259.52253189991,319567.3082078569,329154.32745409262,339028.95727771538,349199.82599604683,359675.82077592827,370466.0953992061,381580.07826118229,393027.48060901777,404818.30502728833,416962.85417810699,429471.73980345024,442355.89199755376,455626.56875748036,469295.36582020478,483374.22679481097,497875.45359865529,512811.71720661497,528196.06872281339,544041.95078449778,560363.20930803276,577174.10558727372,594489.32875489199,612324.00861753873,630693.72887606488,649614.5407423469,669102.97696461738,689176.06627355597,709851.34826176264]
[null,null,"Less: Asset Retirements",{"$f":"IF(D84>=$D$80,OFFSET(D86,0,-$D$80))","v":false},{"$f":"IF(E84>=$D$80,OFFSET(E86,0,-$D$80))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(S84>=$D$80,OFFSET(S86,0,-$D$80))","v":false},{"$f":"IF(T84>=$D$80,OFFSET(T86,0,-$D$80))","v":false},false,100,103,106.09,109.2727,112.550881,115.92740743,119.4052296529,122.987386542487,126.67700813876162,130.47731838292447,134.39163793441222,138.4233870724446,142.57608868461793,146.85337134515646,151.25897248551115,155.79674166007649,160.47064390987879,165.28476322717515,170.24330612399041,175.35060530771011,180.61112346694142,186.02945717094966,191.61034088607815,197.35865111266051,203.27941064604033,209.37779296542155,215.6591267543842,222.12890055701573,228.79276757372619,235.65655060093798,242.72624711896611,250.00803453253511,257.50827556851118,265.23352383556653,273.19052955063353,281.38624543715252,289.82783280026712,298.52266778427514,307.47834781780341,316.70269825233754,326.20377919990767,335.98989257590489,346.06958935318204,356.45167703377751,367.14522734479084,378.15958416513456,389.50437169008859,401.18950284079125,413.225187926015,425.62194356379547,438.39060187070936,451.54231992683066,465.08858952463561,479.04124721037471,493.41248462668597,508.21485916548659,523.46130494045121,539.16514408866476,555.34009841132467,572.00030136366445,589.16031040457437,606.83511971671157,{"$f":"IF(CF84>=$D$80,OFFSET(CF86,0,-$D$80))","v":625.04017330821296},643.7913785074594,663.10511986268318,682.99827345856374,703.48822166232071,724.59286831219038,746.33065436155607,768.72057399240282,791.78219121217489,815.53565694854012,840.00172665699631,865.20177845670628,891.15783181040752,917.89256676471973,945.42934376766129,973.7922240806912,1003.005990803112,1033.0961705272055,1064.0890556430215,1096.0117273123121,1128.8920791316816,1162.7588415056321,1197.641606750801,1233.5708549533251,1270.577980601925,1308.6953200199828,1347.9561796205824,1388.3948650092,1430.0467109594761,1472.9481122882603,1517.1365556569081,1562.6506523266153,1609.5301718964138,1657.8160770533063,1707.5505593649057,1758.7770761458528,1811.5403884302284,1865.8866000831354,1921.8631980856294,1979.5190940281984,2038.9046668490444,2100.0718068545157,2163.0739610601513,2227.966179891956,2294.8051652887148,2363.6493202473762,2434.5587998547976,2507.5955638504415,2582.823430765955,2660.3081336889336,2740.1173776996015,2822.3208990305898,2906.9905260015075,2994.2002417815529,3084.0262490349996,3176.5470365060496,3271.8434476012312,3369.9987510292681,3471.0987135601463,3575.2316749669508,3682.4886252159595,3792.9632839724381,3906.7521824916116,4023.9547479663602,{"$f":"IF(ER84>=$D$80,OFFSET(ER86,0,-$D$80))","v":4144.6733904053508},4269.0135921175115,4397.083999881037,4528.996519877468,4664.8664154737926,4804.8124079380068,4948.9567801761468,5097.4254835814318,5250.3482480888752,5407.8586955315413,5570.0944563974881,5737.1972900894125,5909.3132087920949,6086.5926050558583,6269.1903832075341,6457.2660947037602,6650.9840775448729,6850.5135998712194,7056.0290078673561,7267.7098781033774,7485.7411744464789,7710.3134096798731,7941.6228119702691,8179.8714963293778,8425.2676412192595,8678.0256704558378,8938.3664405695126,9206.5174337865974,9482.7129568001947,9767.1943455042001,10060.210175869326,10362.016481145407,10672.876975579769,10993.063284847163,11322.855183392578,11662.540838894356,12012.417064061186,12372.789575983023,12743.973263262513,13126.292461160388,13520.081234995201,13925.683672045057,14343.454182206409,14773.757807672602,15216.970541902781,15673.479658159866,16143.684047904662,16627.994569341801,17126.834406422055,17640.639438614715,18169.858621773157,18714.954380426352,19276.403011839142,19854.695102194317,20450.335955260147,21063.846033917951,21695.761414935489,22346.634257383554,23017.033285105063,23707.544283658215,24418.770612167962,25151.333730533002,25905.873742448992,26683.049954722461,{"$f":"IF(HD84>=$D$80,OFFSET(HD86,0,-$D$80))","v":27483.541453364134},28308.047696965059,29157.28912787401,30032.007801710231,30932.96803576154,31860.957076834387,32816.785789139423,33801.289362813608,34815.32804369802,35859.787885008962,36935.58152155923,38043.648967206005,39184.958436222187,40360.507189308853,41571.322404988117,42818.462077137759,44103.015939451892,45426.106417635448,46788.889610164515,48192.556298469455,49638.332987423542,51127.482977046253,52661.307466357641,54241.146690348374,55868.381091058829,57544.432523790594,59270.765499504312,61048.888464489442,62880.35511842413,64766.765771976854,66709.768745136156,68711.061807490245,70772.393661714959,72895.565471566413,75082.432435713403,77334.905408784805,79654.952571048358,82044.601148179805,84505.939182625196,87041.117358103947,89652.350878847064,92341.921405212473,95112.179047368845,97965.544418789912,100904.51075135361,103931.64607389421,107049.59545611104,110261.08331979437,113568.9158193882,116975.98329396985,120485.26279278896,124099.82067657262,127822.8152968698,131657.49975577591,135607.2247484492,139675.44149090268,143865.70473562976,148181.67587769864,152627.1261540296,157205.9399386505,161922.11813681002,166779.78168091434,171783.17513134176,176936.67038528202,{"$f":"IF(JP84>=$D$80,OFFSET(JP86,0,-$D$80))","v":182244.77049684047},187712.11361174568,193343.47702009804,199143.78133070099,205118.09477062203,211271.63761374069,217609.78674215291,224138.08034441751,230862.22275475005,237788.08943739257,244921.73212051435,252269.38408412979,259837.46560665368,267632.58957485331,275661.56726209889,283931.41427996184,292449.35670836072,301222.83740961156,310259.52253189991,319567.3082078569,329154.32745409262,339028.95727771538,349199.82599604683,359675.82077592827,370466.0953992061,381580.07826118229,393027.48060901777,404818.30502728833,416962.85417810699]
[null,null,"Closing Balance",{"$f":"D85+D86-D87","v":100},{"$f":"E85+E86-E87","v":203},{"$f":"F85+F86-F87","v":309.09000000000003},418.36270000000002,530.91358100000002,646.84098843000004,766.24621808289999,889.23360462538699,1015.9106127641486,1146.387931147073,1280.7795690814853,1419.2029561539298,1561.7790448385476,1708.6324161837042,1859.8913886692153,2015.6881303292919,2176.1587742391707,2341.4435374663458,2411.6868435903361,2484.037448898046,2558.5585723649874,2635.3153295359371,2714.3747894220151,2795.8060331046754,2879.6802140978161,2966.0706205207507,3055.052739136373,3146.7043213104644,3241.1054509497781,3338.3386144782712,3438.4887729126194,3541.6434360999979,3647.892739182998,3757.3295213584884,3870.0494069992433,3986.1508892092206,4105.7354158854969,4228.9074783620617,4355.7747027129235,4486.447943794311,4621.0413821081402,4759.672623571385,4902.4628022785264,5049.5366863468826,5201.0227869372893,5357.0534705454074,5517.7650746617692,5683.2980269016225,5853.7969677086712,6029.4108767399321,6210.2932030421307,6396.6019991333951,6588.5000591073967,6786.1550608806183,6989.7397127070371,7199.4319040882492,7415.4148612108975,7637.8773070472243,7867.0136262586411,8103.0240350464001,8346.1147560977915,8596.4981987807259,8854.3931447441482,9120.0249390864738,9393.6256872590675,9675.4344578768414,{"$f":"BR85+BR86-BR87","v":9965.6974916131476},10264.668416361543,10572.60846885239,10889.786722917963,11216.480324605502,11552.974734343667,11899.563976373976,12256.550895665197,12624.247422535154,13002.974845211209,13393.064090567545,13794.856013284571,14208.70169368311,14634.962744493603,15074.011626828413,15526.231975633265,15992.018934902264,16471.779502949332,16965.932888037813,17474.91087467895,17999.158200919319,18539.132946946898,19095.306935355304,19668.166143415961,20258.211127718441,20865.957461549995,21491.936185396495,22136.694270958389,22800.795099087143,23484.818952059759,24189.363520621555,24915.044426240202,25662.49575902741,26432.370631798236,27225.341750752184,28042.102003274751,28883.365063372996,29749.866015274183,30642.361995732412,31561.632855604385,32508.481841272514,33483.736296510695,34488.248385406019,35522.8958369682,36588.582712077245,37686.24019343956,38816.827399242749,39981.332221220029,41180.77218785663,42416.19535349233,43688.681214097101,44999.341650520015,46349.321900035618,47739.801557036692,49171.995603747797,50647.155471860227,52166.570136016038,53731.56724009652,55343.514257299415,57003.819685018396,58713.934275568943,60475.352303836014,62289.612872951097,64158.30125913964,{"$f":"ED85+ED86-ED87","v":66083.050296913832},68065.541805821253,70107.508059995889,72210.733301795772,74377.05530084965,76608.366959875144,78906.617968671402,81273.81650773155,83712.0310029635,86223.391933052408,88810.093691043978,91474.396501775307,94218.628396828557,97045.187248733419,99956.542866195421,102955.23915218128,106043.89632674672,109225.21321654912,112501.9696130456,115877.02870143697,119353.33956248008,122933.93974935448,126621.95794183511,130420.61668009016,134333.23518049286,138363.23223590764,142514.12920298486,146789.55307907439,151193.23967144662,155729.03686159002,160400.90796743773,165212.93520646085,170169.32326265468,175274.40296053432,180532.63504935036,185948.61410083089,191527.07252385581,197272.8846995715,203191.07124055867,209286.80337777545,215565.40747910872,222032.36970348199,228693.34079458646,235554.14101842407,242620.76524897679,249899.38820644611,257396.3698526395,265118.26094821864,273071.80877666519,281263.96303996514,289701.88193116407,298392.93838909903,307344.72654077195,316565.06833699509,326062.02038710495,335843.88099871809,345919.19742867962,356296.77335154003,366985.67655208625,377995.24684864882,389335.10425410827,401015.15738173149,413045.61210318346,425436.98046627897,{"$f":"GP85+GP86-GP87","v":438200.08988026739},451346.09257667547,464886.47535397578,478833.06961459504,493198.06170303293,507994.00355412392,523233.82366074773,538930.83837057021,555098.76352168736,571751.72642733797,588904.27822015807,606571.40656676283,624768.54876376572,643511.60522667877,662816.95338347915,682701.46198498353,703182.50584453309,724277.9810198691,746006.32045046519,768386.51006397919,791438.10536589858,815181.24852687563,839636.68598268193,864825.78656216245,890770.56015902734,917493.67696379824,945018.48727271229,973369.04189089371,1002570.1131476206,1032647.2165420493,1063626.6330383108,1095535.4320294601,1128401.4949903439,1162253.5398400542,1197121.1460352559,1233034.7804163136,1270025.8238288029,1308126.598543667,1347370.3964999772,1387791.5083949766,1429425.2536468259,1472308.0112562305,1516477.2515939174,1561971.5691417349,1608830.7162159868,1657095.6377024665,1706808.5068335405,1758012.7620385466,1810753.1448997029,1865075.7392466939,1921028.0114240947,1978658.8517668177,2038018.6173198223,2099159.1758394171,2162133.9511145996,2226997.9696480376,2293807.9087374788,2362622.1459996034,2433500.8103795918,2506505.8346909797,2581701.009731709,2659152.0400236603,2738926.6012243698,2821094.3992611011,{"$f":"JB85+JB86-JB87","v":2905727.2312389342},2992899.0481761023,3082686.0196213857,3175166.6002100273,3270421.5982163278,3368534.2461628178,3469590.2735477025,3573677.9817541335,3680888.3212067573,3791314.9708429603,3905054.4199682493,4022206.0525672967,4142872.2341443156,4267158.4011686444,4395173.1532037035,4527028.3477998143,4662839.1982338093,4802724.3741808236,4946806.105406248,5095210.2885684352,5248066.5972254891,5405508.5951422546,5567673.8529965216,5734704.0685864175,5906745.1906440109,6083947.5463633314,6266465.9727542307,6454459.9519368578,6648093.7504949635,6847536.5630098125,7052962.6599001065,7264551.5396971097,7482488.0858880235,7706962.7284646649,7938171.6103186049,8176316.7586281635,8421606.2613870092,8674254.4492286202,8934482.0827054791,9202516.5451866444,9478592.0415422432,9762949.8027885109,10055838.296872167]
[]
[null,null,"Depreciation Life",{"$f":"$D$80","v":18},{"$f":"$D$80","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"$D$80","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"$D$80","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"$D$80","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"$D$80","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18]
[null,null,"Depreciation Rate on Gross Plant",{"$f":"1/D90","v":5.5555555555555552E-2},{"$f":"1/E90","v":5.5555555555555552E-2},5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,{"$f":"1/BQ90","v":5.5555555555555552E-2},5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,{"$f":"1/EC90","v":5.5555555555555552E-2},5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,{"$f":"1/GO90","v":5.5555555555555552E-2},5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,{"$f":"1/JA90","v":5.5555555555555552E-2},5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2]
[null,null,"Depreciation Expense",{"$f":"D91*D85","v":0},{"$f":"E91*E85","v":5.5555555555555554},11.277777777777777,17.171666666666667,23.242372222222222,29.495198944444443,35.93561046833333,42.569234337938887,49.40186692363261,56.439478486897144,63.688218397059607,71.154420504526954,78.844608675218311,86.765502491030418,94.924023121316893,103.32729937051195,111.98267390718287,120.89770967995392,130.08019652590809,133.98260242168533,138.00208049433587,142.14214290916595,146.40640719644094,150.79859941233417,155.32255739470418,159.98223411654533,164.78170114004169,169.72515217424294,174.81690673947023,180.06141394165434,185.46325635990394,191.02715405070106,196.75796867222209,202.66070773238877,208.74052896436046,215.00274483329127,221.45282717829002,228.0964119936387,234.93930435344785,241.9874834840513,249.24710798857282,256.72452122823,264.42625686507694,272.35904457102924,280.52981590816012,288.94571038540494,297.61408169696705,306.54250414787606,315.73877927231234,325.21094265048174,334.96727092999623,345.01628905789613,355.36677772963304,366.02778106152203,377.00861449336765,388.31887292816873,399.96843911601383,411.96749228949426,424.32651705817909,437.0563125699245,450.16800194702222,463.67304200543282,477.58323326559588,491.91073026356378,506.66805217147072,{"$f":"BQ91*BQ85","v":521.86809373661481},537.52413654871339,553.64986064517484,570.25935646453013,587.36713715846611,604.98815127322007,623.13779581141671,641.83192968575918,661.08688757633195,680.91949420362209,701.34707902973071,722.38749140062271,744.0591161426413,766.38088962692052,789.37231631572831,813.05348580520013,837.4450903793562,862.56844309073688,888.44549638345904,915.09886127496281,942.55182711321174,970.82838192660824,999.95323338440653,1029.9518303859388,1060.8503852975168,1092.6758968564423,1125.4561737621357,1159.2198589749996,1193.9964547442496,1229.8163483865771,1266.7108388381746,1304.7121640033199,1343.8535289234196,1384.1691347911221,1425.694208834856,1468.465035099902,1512.5189861528991,1557.8945557374861,1604.6313924096107,1652.770334181899,1702.353444207356,1753.4240475335769,1806.0267689595839,1860.2075720283719,1916.0137991892232,1973.4942131649,2032.6990395598468,2093.680010746642,2156.4904110690413,2221.1851234011128,2287.820677103146,2356.4552974162402,2427.1489563387277,2499.9634250288896,2574.9623277797564,2652.2111976131496,2731.777533541544,2813.7308595477903,2898.1427853342243,2985.0870688942509,3074.6396809610783,3166.8788713899107,3261.8852375316078,3359.7417946575561,{"$f":"EC91*EC85","v":3460.534048497283},3564.3500699522019,3671.2805720507681,3781.4189892122918,3894.8615588886605,4011.7074056553206,4132.0586278249802,4256.0203866597303,4383.7009982595218,4515.2120282073083,4650.6683890535278,4790.1884407251337,4933.8940939468876,5081.9109167652941,5234.368244268253,5391.3992915963008,5553.1412703441902,5719.7355084545152,5891.3275737081503,6068.0674009193954,6250.1094229469772,6437.6127056353871,6630.7410868044481,6829.6633194085816,7034.553218990839,7245.5898155605637,7462.9575100273805,7686.8462353282011,7917.4516223880473,8154.9751710596884,8399.6244261914781,8651.6131589772231,8911.1615537465404,9178.4964003589357,9453.8512923697035,9737.466831140795,10029.59083607502,10330.478561157272,10640.392917991989,10959.604705531749,11288.392846697703,11627.044632098636,11975.855971061595,12335.131650193443,12705.185599699247,13086.341167690225,13478.931402720933,13883.299344802561,14299.798325146638,14728.792274901034,15170.656043148065,15625.775724442507,16094.548996175781,16577.385466061056,17074.707030042886,17586.94824094417,18114.556688172495,18657.993388817671,19217.733190482199,19794.265186196666,20388.093141782567,20999.735936036046,21629.728014117125,22278.619854540637,{"$f":"GO91*GO85","v":22946.978450176859},23635.387803682162,24344.449437792631,25074.782920926413,25827.026408554208,26601.837200810834,27399.892316835161,28221.889086340216,29068.545758930428,29940.602131698342,30838.820195649296,31763.984801518774,32716.904345564337,33698.411475931265,34709.363820209204,35750.644734815483,36823.164076859954,37927.85899916575,39065.694769140726,40237.665612214951,41444.795580581398,42688.139447998845,43968.783631438804,45287.847140381979,46646.482554593436,48045.877031231248,49487.25334216818,50971.870942433234,52501.027070706237,54076.057882827423,55698.339619312253,57369.289807891626,59090.368502128375,60863.079557192221,62688.971943907993,64569.641102225229,66506.730335291984,68501.932245350748,70556.990212711273,72673.699919092614,74853.910916665394,77099.528244165369,79412.514091490317,81794.889514235023,84248.736199662075,86776.198285651932,89379.484234221483,92060.86876124813,94822.694824085585,97667.375668808134,100597.39693887238,103615.31884703855,106723.7784124497,109925.49176482321,113223.25651776791,116619.95421330095,120118.55283969997,123722.10942489096,127433.77270763771,131256.78588886684,135194.48946553288,139250.32414949886,143427.83387398382,147730.66889020335,{"$f":"JA91*JA85","v":152162.58895690943},156727.46662561671,161429.29062438523,166272.16934311678,171260.3344234103,176398.14445611261,181690.08878979599,187140.79145348986,192755.01519709456,198537.6656530074,204493.79562259762,210628.60949127557,216947.46777601383,223455.89180929423,230159.56856357306,237064.35562048023,244176.28628909463,251501.57487776745,259046.62212410051,266818.02078782354,274822.56141145818,283067.23825380194,291559.25540141604,300306.03306345857,309315.21405536227,318594.67047702317,328152.51059133391,337997.08590907394,348136.99848634616,358581.10844093654,369338.54169416463,380418.69794498954,391831.25888333924,403586.1966498394,415693.78254933463,428164.59602581471,441009.53390658915,454239.81992378685,467867.0145215005,481903.02495714556,496360.11570585991,511250.9191770358,526588.44675234682,542386.10015491722]
[]
[null,"Accumulated Depreciation"]
[null,null,"Opening Balance",0,{"$f":"D98","v":0},{"$f":"E98","v":5.5555555555555554},16.833333333333332,34.004999999999995,57.247372222222218,86.742571166666664,122.67818163499999,165.24741597293888,214.64928289657149,271.08876138346864,334.77697978052822,405.93140028505519,484.77600896027349,571.5415114513039,666.46553457262075,769.79283394313268,881.77550785031553,1002.6732175302694,1032.7534140561775,1063.7360164778629,1095.6480969721988,1128.5175398813649,1162.373066077806,1197.2442580601403,1233.1615858019443,1270.1564333760025,1308.2611263772824,1347.5089601686009,1387.9342289736587,1429.5722558428683,1472.4594235181544,1516.6332062236988,1562.1322024104097,1608.9961684827219,1657.2660535372036,1706.9840351433197,1758.1935561976193,1810.9393628835478,1865.2675437700541,1921.2255700831556,1978.8623371856502,2038.2282073012198,2099.3750535202562,2162.3563051258639,2227.2269942796397,2294.0438041080292,2362.8651182312701,2433.7510717782084,2506.7636039315548,2581.9665120495015,2659.4255074109865,2739.2082726333165,2821.3845208123162,2906.0260564366858,2993.2068381297863,3083.0030432736799,3175.4931345718906,3270.7579286090472,3368.8806664673184,3469.9470864613381,3574.0454990551784,3681.2668640268339,3791.7048699476386,3905.4560160460674,4022.6196965274498,{"$f":"BQ98","v":4143.298287423273},4267.5972360459718,4395.625153127351,4527.493907721172,4663.3187249528073,4803.2182867013917,4947.3148353024335,5095.7342803615065,5248.6063087723514,5406.0644980355219,5568.246432976588,5735.2938259658858,5907.3526407448626,6084.5732199672084,6267.1104165662255,6455.1237290632125,6648.7774409351086,6848.2407641631626,7053.6879870880575,7265.2986267006991,7483.2575855017212,7707.7553130667729,7938.9879724587772,8177.1576116325414,8422.4723399815193,8675.1465101809663,8935.4009054863945,9203.4629326509857,9479.5668206305163,9763.9538252494331,10056.872440006917,10358.578613207124,10669.335971603337,10989.416050751437,11319.098532273982,11658.671488242202,12008.431632889469,12368.684581876154,12739.74511933244,13121.937472912414,13515.595597099787,13921.063465012783,14338.695368963166,14768.856230032063,15211.921916933024,15668.279574441018,16138.327961674251,16622.477800524477,17121.152134540211,17634.786698576416,18163.830299533711,18708.745208519722,19270.007564775315,19848.107791718576,20443.551025470137,21056.857556234241,21688.56328292127,22339.220181408909,23009.396786851179,23699.678690456716,24410.669051170418,25142.989122705534,25897.278796386701,26674.197160278301,{"$f":"EC98","v":27474.423075086652},28298.655767339253,29147.61544035943,30022.043903570215,30922.705220677322,31850.38637729764,32805.897968616577,33790.074907675073,34803.777154905321,35847.890469552483,36923.327183639063,38031.026999148235,39171.957809122687,40347.116543396369,41557.530039698264,42804.255940889212,44088.383619115892,45411.035127689363,46773.366181520047,48176.567166965651,49621.864181974619,51110.520107433862,52643.835710656873,54223.150781976576,55849.845305435876,57525.340664598945,59251.100884536914,61028.633911073019,62859.492928405212,64745.277716257362,66687.63604774508,68688.265129177438,70748.913083052757,72871.380475544342,75057.521889810669,77309.247546504979,79628.524972900123,82017.380722087124,84477.902143749743,87012.239208062238,89622.606384304105,92311.284575833226,95080.623113108217,97933.041806501467,100871.03306069651,103897.1640525174,107014.07897409293,110224.50134331573,113531.23638361521,116937.17347512367,120445.28867937737,124058.6473397587,127780.40675995145,131613.81896275,135562.23353163249,139629.10053758146,143817.97355370887,148132.51276032013,152576.48814312971,157153.78278742358,161868.39627104628,166724.44815917767,171726.18160395301,176877.96705207159,{"$f":"GO98","v":182184.30606363373},187649.83524554272,193279.33030290899,199077.71021199625,205050.04151835613,211201.54276390682,217537.58904682405,224063.71671822877,230785.62821977565,237709.19706636894,244840.47297836002,252185.68716771086,259751.25778274218,267543.79551622446,275570.10938171123,283837.21266316256,292352.32904305746,301122.89891434921,310156.58588177973,319461.28345823311,329045.12196198013,338916.47562083951,349083.96988946467,359556.48898614862,370343.18365573307,381453.47916540509,392897.08354036725,404683.99604657834,416824.51592797571,429329.25140581501,442209.12894798949,455475.40281642927,469139.66490092222,483213.85484794999,497710.27049338853,512641.57860819018,528020.82596643583,543861.45074542903,560177.29426779191,576982.61309582565,594292.09148870048,612120.85423336155,630484.47986036236,649399.01425617328,668880.98468385846,688947.41422437434,709615.83665110567,730904.31175063888,752831.44110315805,775416.38433625281,798678.87586634047,822639.24214233062,847318.41940660041,872737.97198879847,898920.1111484624,925887.71448291629,953664.34591740381,982274.27629492607,1011742.5045837739,1042094.7797212871,1073357.6231129258,1105558.3518063137,1138725.1023605033,1172886.8554313185,{"$f":"JA98","v":1208073.4610942581},1244315.6649270859,1281645.1348748985,1320094.4889211454,1359697.3235887797,1400488.243296443,1442502.8905953364,1485777.9773131965,1530351.3166325924,1576261.8561315702,1623549.7118155174,1672256.2031699829,1722423.8892650823,1774096.6059430349,1827319.5041213259,1882139.0892449655,1938603.2619223143,1996761.3597799835,2056664.2005733829,2118364.1265905844,2181915.0503883017,2247372.5018999507,2314793.6769569493,2384237.4872656581,2455764.6118836277,2529437.5502401367,2605320.6767473407,2683480.2970497613,2763984.705961254,2846904.2471400918,2932311.3745542946,3020280.7157909232,3110889.1372646512,3204215.8113825903,3300342.2857240681,3399352.5542957904,3501333.1309246644,3606373.1248524045,3714564.3185979766,3826001.2481559166,3940781.2856005947,4059004.7241686122,4180774.8658936704]
[null,null,"Add: Depreciation Expense",{"$f":"D92","v":0},{"$f":"E92","v":5.5555555555555554},11.277777777777777,17.171666666666667,23.242372222222222,29.495198944444443,35.93561046833333,42.569234337938887,49.40186692363261,56.439478486897144,63.688218397059607,71.154420504526954,78.844608675218311,86.765502491030418,94.924023121316893,103.32729937051195,111.98267390718287,120.89770967995392,130.08019652590809,133.98260242168533,138.00208049433587,142.14214290916595,146.40640719644094,150.79859941233417,155.32255739470418,159.98223411654533,164.78170114004169,169.72515217424294,174.81690673947023,180.06141394165434,185.46325635990394,191.02715405070106,196.75796867222209,202.66070773238877,208.74052896436046,215.00274483329127,221.45282717829002,228.0964119936387,234.93930435344785,241.9874834840513,249.24710798857282,256.72452122823,264.42625686507694,272.35904457102924,280.52981590816012,288.94571038540494,297.61408169696705,306.54250414787606,315.73877927231234,325.21094265048174,334.96727092999623,345.01628905789613,355.36677772963304,366.02778106152203,377.00861449336765,388.31887292816873,399.96843911601383,411.96749228949426,424.32651705817909,437.0563125699245,450.16800194702222,463.67304200543282,477.58323326559588,491.91073026356378,506.66805217147072,{"$f":"BQ92","v":521.86809373661481},537.52413654871339,553.64986064517484,570.25935646453013,587.36713715846611,604.98815127322007,623.13779581141671,641.83192968575918,661.08688757633195,680.91949420362209,701.34707902973071,722.38749140062271,744.0591161426413,766.38088962692052,789.37231631572831,813.05348580520013,837.4450903793562,862.56844309073688,888.44549638345904,915.09886127496281,942.55182711321174,970.82838192660824,999.95323338440653,1029.9518303859388,1060.8503852975168,1092.6758968564423,1125.4561737621357,1159.2198589749996,1193.9964547442496,1229.8163483865771,1266.7108388381746,1304.7121640033199,1343.8535289234196,1384.1691347911221,1425.694208834856,1468.465035099902,1512.5189861528991,1557.8945557374861,1604.6313924096107,1652.770334181899,1702.353444207356,1753.4240475335769,1806.0267689595839,1860.2075720283719,1916.0137991892232,1973.4942131649,2032.6990395598468,2093.680010746642,2156.4904110690413,2221.1851234011128,2287.820677103146,2356.4552974162402,2427.1489563387277,2499.9634250288896,2574.9623277797564,2652.2111976131496,2731.777533541544,2813.7308595477903,2898.1427853342243,2985.0870688942509,3074.6396809610783,3166.8788713899107,3261.8852375316078,3359.7417946575561,{"$f":"EC92","v":3460.534048497283},3564.3500699522019,3671.2805720507681,3781.4189892122918,3894.8615588886605,4011.7074056553206,4132.0586278249802,4256.0203866597303,4383.7009982595218,4515.2120282073083,4650.6683890535278,4790.1884407251337,4933.8940939468876,5081.9109167652941,5234.368244268253,5391.3992915963008,5553.1412703441902,5719.7355084545152,5891.3275737081503,6068.0674009193954,6250.1094229469772,6437.6127056353871,6630.7410868044481,6829.6633194085816,7034.553218990839,7245.5898155605637,7462.9575100273805,7686.8462353282011,7917.4516223880473,8154.9751710596884,8399.6244261914781,8651.6131589772231,8911.1615537465404,9178.4964003589357,9453.8512923697035,9737.466831140795,10029.59083607502,10330.478561157272,10640.392917991989,10959.604705531749,11288.392846697703,11627.044632098636,11975.855971061595,12335.131650193443,12705.185599699247,13086.341167690225,13478.931402720933,13883.299344802561,14299.798325146638,14728.792274901034,15170.656043148065,15625.775724442507,16094.548996175781,16577.385466061056,17074.707030042886,17586.94824094417,18114.556688172495,18657.993388817671,19217.733190482199,19794.265186196666,20388.093141782567,20999.735936036046,21629.728014117125,22278.619854540637,{"$f":"GO92","v":22946.978450176859},23635.387803682162,24344.449437792631,25074.782920926413,25827.026408554208,26601.837200810834,27399.892316835161,28221.889086340216,29068.545758930428,29940.602131698342,30838.820195649296,31763.984801518774,32716.904345564337,33698.411475931265,34709.363820209204,35750.644734815483,36823.164076859954,37927.85899916575,39065.694769140726,40237.665612214951,41444.795580581398,42688.139447998845,43968.783631438804,45287.847140381979,46646.482554593436,48045.877031231248,49487.25334216818,50971.870942433234,52501.027070706237,54076.057882827423,55698.339619312253,57369.289807891626,59090.368502128375,60863.079557192221,62688.971943907993,64569.641102225229,66506.730335291984,68501.932245350748,70556.990212711273,72673.699919092614,74853.910916665394,77099.528244165369,79412.514091490317,81794.889514235023,84248.736199662075,86776.198285651932,89379.484234221483,92060.86876124813,94822.694824085585,97667.375668808134,100597.39693887238,103615.31884703855,106723.7784124497,109925.49176482321,113223.25651776791,116619.95421330095,120118.55283969997,123722.10942489096,127433.77270763771,131256.78588886684,135194.48946553288,139250.32414949886,143427.83387398382,147730.66889020335,{"$f":"JA92","v":152162.58895690943},156727.46662561671,161429.29062438523,166272.16934311678,171260.3344234103,176398.14445611261,181690.08878979599,187140.79145348986,192755.01519709456,198537.6656530074,204493.79562259762,210628.60949127557,216947.46777601383,223455.89180929423,230159.56856357306,237064.35562048023,244176.28628909463,251501.57487776745,259046.62212410051,266818.02078782354,274822.56141145818,283067.23825380194,291559.25540141604,300306.03306345857,309315.21405536227,318594.67047702317,328152.51059133391,337997.08590907394,348136.99848634616,358581.10844093654,369338.54169416463,380418.69794498954,391831.25888333924,403586.1966498394,415693.78254933463,428164.59602581471,441009.53390658915,454239.81992378685,467867.0145215005,481903.02495714556,496360.11570585991,511250.9191770358,526588.44675234682,542386.10015491722]
[null,null,"Less: Retirements",{"$f":"D87","v":false},{"$f":"E87","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,100,103,106.09,109.2727,112.550881,115.92740743,119.4052296529,122.987386542487,126.67700813876162,130.47731838292447,134.39163793441222,138.4233870724446,142.57608868461793,146.85337134515646,151.25897248551115,155.79674166007649,160.47064390987879,165.28476322717515,170.24330612399041,175.35060530771011,180.61112346694142,186.02945717094966,191.61034088607815,197.35865111266051,203.27941064604033,209.37779296542155,215.6591267543842,222.12890055701573,228.79276757372619,235.65655060093798,242.72624711896611,250.00803453253511,257.50827556851118,265.23352383556653,273.19052955063353,281.38624543715252,289.82783280026712,298.52266778427514,307.47834781780341,316.70269825233754,326.20377919990767,335.98989257590489,346.06958935318204,356.45167703377751,367.14522734479084,378.15958416513456,389.50437169008859,{"$f":"BQ87","v":401.18950284079125},413.225187926015,425.62194356379547,438.39060187070936,451.54231992683066,465.08858952463561,479.04124721037471,493.41248462668597,508.21485916548659,523.46130494045121,539.16514408866476,555.34009841132467,572.00030136366445,589.16031040457437,606.83511971671157,625.04017330821296,643.7913785074594,663.10511986268318,682.99827345856374,703.48822166232071,724.59286831219038,746.33065436155607,768.72057399240282,791.78219121217489,815.53565694854012,840.00172665699631,865.20177845670628,891.15783181040752,917.89256676471973,945.42934376766129,973.7922240806912,1003.005990803112,1033.0961705272055,1064.0890556430215,1096.0117273123121,1128.8920791316816,1162.7588415056321,1197.641606750801,1233.5708549533251,1270.577980601925,1308.6953200199828,1347.9561796205824,1388.3948650092,1430.0467109594761,1472.9481122882603,1517.1365556569081,1562.6506523266153,1609.5301718964138,1657.8160770533063,1707.5505593649057,1758.7770761458528,1811.5403884302284,1865.8866000831354,1921.8631980856294,1979.5190940281984,2038.9046668490444,2100.0718068545157,2163.0739610601513,2227.966179891956,2294.8051652887148,2363.6493202473762,2434.5587998547976,2507.5955638504415,2582.823430765955,{"$f":"EC87","v":2660.3081336889336},2740.1173776996015,2822.3208990305898,2906.9905260015075,2994.2002417815529,3084.0262490349996,3176.5470365060496,3271.8434476012312,3369.9987510292681,3471.0987135601463,3575.2316749669508,3682.4886252159595,3792.9632839724381,3906.7521824916116,4023.9547479663602,4144.6733904053508,4269.0135921175115,4397.083999881037,4528.996519877468,4664.8664154737926,4804.8124079380068,4948.9567801761468,5097.4254835814318,5250.3482480888752,5407.8586955315413,5570.0944563974881,5737.1972900894125,5909.3132087920949,6086.5926050558583,6269.1903832075341,6457.2660947037602,6650.9840775448729,6850.5135998712194,7056.0290078673561,7267.7098781033774,7485.7411744464789,7710.3134096798731,7941.6228119702691,8179.8714963293778,8425.2676412192595,8678.0256704558378,8938.3664405695126,9206.5174337865974,9482.7129568001947,9767.1943455042001,10060.210175869326,10362.016481145407,10672.876975579769,10993.063284847163,11322.855183392578,11662.540838894356,12012.417064061186,12372.789575983023,12743.973263262513,13126.292461160388,13520.081234995201,13925.683672045057,14343.454182206409,14773.757807672602,15216.970541902781,15673.479658159866,16143.684047904662,16627.994569341801,17126.834406422055,{"$f":"GO87","v":17640.639438614715},18169.858621773157,18714.954380426352,19276.403011839142,19854.695102194317,20450.335955260147,21063.846033917951,21695.761414935489,22346.634257383554,23017.033285105063,23707.544283658215,24418.770612167962,25151.333730533002,25905.873742448992,26683.049954722461,27483.541453364134,28308.047696965059,29157.28912787401,30032.007801710231,30932.96803576154,31860.957076834387,32816.785789139423,33801.289362813608,34815.32804369802,35859.787885008962,36935.58152155923,38043.648967206005,39184.958436222187,40360.507189308853,41571.322404988117,42818.462077137759,44103.015939451892,45426.106417635448,46788.889610164515,48192.556298469455,49638.332987423542,51127.482977046253,52661.307466357641,54241.146690348374,55868.381091058829,57544.432523790594,59270.765499504312,61048.888464489442,62880.35511842413,64766.765771976854,66709.768745136156,68711.061807490245,70772.393661714959,72895.565471566413,75082.432435713403,77334.905408784805,79654.952571048358,82044.601148179805,84505.939182625196,87041.117358103947,89652.350878847064,92341.921405212473,95112.179047368845,97965.544418789912,100904.51075135361,103931.64607389421,107049.59545611104,110261.08331979437,113568.9158193882,{"$f":"JA87","v":116975.98329396985},120485.26279278896,124099.82067657262,127822.8152968698,131657.49975577591,135607.2247484492,139675.44149090268,143865.70473562976,148181.67587769864,152627.1261540296,157205.9399386505,161922.11813681002,166779.78168091434,171783.17513134176,176936.67038528202,182244.77049684047,187712.11361174568,193343.47702009804,199143.78133070099,205118.09477062203,211271.63761374069,217609.78674215291,224138.08034441751,230862.22275475005,237788.08943739257,244921.73212051435,252269.38408412979,259837.46560665368,267632.58957485331,275661.56726209889,283931.41427996184,292449.35670836072,301222.83740961156,310259.52253189991,319567.3082078569,329154.32745409262,339028.95727771538,349199.82599604683,359675.82077592827,370466.0953992061,381580.07826118229,393027.48060901777,404818.30502728833,416962.85417810699]
[null,null,"Closing Balance",{"$f":"D95+D96-D97","v":0},{"$f":"E95+E96-E97","v":5.5555555555555554},16.833333333333332,34.004999999999995,57.247372222222218,86.742571166666664,122.67818163499999,165.24741597293888,214.64928289657149,271.08876138346864,334.77697978052822,405.93140028505519,484.77600896027349,571.5415114513039,666.46553457262075,769.79283394313268,881.77550785031553,1002.6732175302694,1032.7534140561775,1063.7360164778629,1095.6480969721988,1128.5175398813649,1162.373066077806,1197.2442580601403,1233.1615858019443,1270.1564333760025,1308.2611263772824,1347.5089601686009,1387.9342289736587,1429.5722558428683,1472.4594235181544,1516.6332062236988,1562.1322024104097,1608.9961684827219,1657.2660535372036,1706.9840351433197,1758.1935561976193,1810.9393628835478,1865.2675437700541,1921.2255700831556,1978.8623371856502,2038.2282073012198,2099.3750535202562,2162.3563051258639,2227.2269942796397,2294.0438041080292,2362.8651182312701,2433.7510717782084,2506.7636039315548,2581.9665120495015,2659.4255074109865,2739.2082726333165,2821.3845208123162,2906.0260564366858,2993.2068381297863,3083.0030432736799,3175.4931345718906,3270.7579286090472,3368.8806664673184,3469.9470864613381,3574.0454990551784,3681.2668640268339,3791.7048699476386,3905.4560160460674,4022.6196965274498,{"$f":"BQ95+BQ96-BQ97","v":4143.298287423273},4267.5972360459718,4395.625153127351,4527.493907721172,4663.3187249528073,4803.2182867013917,4947.3148353024335,5095.7342803615065,5248.6063087723514,5406.0644980355219,5568.246432976588,5735.2938259658858,5907.3526407448626,6084.5732199672084,6267.1104165662255,6455.1237290632125,6648.7774409351086,6848.2407641631626,7053.6879870880575,7265.2986267006991,7483.2575855017212,7707.7553130667729,7938.9879724587772,8177.1576116325414,8422.4723399815193,8675.1465101809663,8935.4009054863945,9203.4629326509857,9479.5668206305163,9763.9538252494331,10056.872440006917,10358.578613207124,10669.335971603337,10989.416050751437,11319.098532273982,11658.671488242202,12008.431632889469,12368.684581876154,12739.74511933244,13121.937472912414,13515.595597099787,13921.063465012783,14338.695368963166,14768.856230032063,15211.921916933024,15668.279574441018,16138.327961674251,16622.477800524477,17121.152134540211,17634.786698576416,18163.830299533711,18708.745208519722,19270.007564775315,19848.107791718576,20443.551025470137,21056.857556234241,21688.56328292127,22339.220181408909,23009.396786851179,23699.678690456716,24410.669051170418,25142.989122705534,25897.278796386701,26674.197160278301,{"$f":"EC95+EC96-EC97","v":27474.423075086652},28298.655767339253,29147.61544035943,30022.043903570215,30922.705220677322,31850.38637729764,32805.897968616577,33790.074907675073,34803.777154905321,35847.890469552483,36923.327183639063,38031.026999148235,39171.957809122687,40347.116543396369,41557.530039698264,42804.255940889212,44088.383619115892,45411.035127689363,46773.366181520047,48176.567166965651,49621.864181974619,51110.520107433862,52643.835710656873,54223.150781976576,55849.845305435876,57525.340664598945,59251.100884536914,61028.633911073019,62859.492928405212,64745.277716257362,66687.63604774508,68688.265129177438,70748.913083052757,72871.380475544342,75057.521889810669,77309.247546504979,79628.524972900123,82017.380722087124,84477.902143749743,87012.239208062238,89622.606384304105,92311.284575833226,95080.623113108217,97933.041806501467,100871.03306069651,103897.1640525174,107014.07897409293,110224.50134331573,113531.23638361521,116937.17347512367,120445.28867937737,124058.6473397587,127780.40675995145,131613.81896275,135562.23353163249,139629.10053758146,143817.97355370887,148132.51276032013,152576.48814312971,157153.78278742358,161868.39627104628,166724.44815917767,171726.18160395301,176877.96705207159,{"$f":"GO95+GO96-GO97","v":182184.30606363373},187649.83524554272,193279.33030290899,199077.71021199625,205050.04151835613,211201.54276390682,217537.58904682405,224063.71671822877,230785.62821977565,237709.19706636894,244840.47297836002,252185.68716771086,259751.25778274218,267543.79551622446,275570.10938171123,283837.21266316256,292352.32904305746,301122.89891434921,310156.58588177973,319461.28345823311,329045.12196198013,338916.47562083951,349083.96988946467,359556.48898614862,370343.18365573307,381453.47916540509,392897.08354036725,404683.99604657834,416824.51592797571,429329.25140581501,442209.12894798949,455475.40281642927,469139.66490092222,483213.85484794999,497710.27049338853,512641.57860819018,528020.82596643583,543861.45074542903,560177.29426779191,576982.61309582565,594292.09148870048,612120.85423336155,630484.47986036236,649399.01425617328,668880.98468385846,688947.41422437434,709615.83665110567,730904.31175063888,752831.44110315805,775416.38433625281,798678.87586634047,822639.24214233062,847318.41940660041,872737.97198879847,898920.1111484624,925887.71448291629,953664.34591740381,982274.27629492607,1011742.5045837739,1042094.7797212871,1073357.6231129258,1105558.3518063137,1138725.1023605033,1172886.8554313185,{"$f":"JA95+JA96-JA97","v":1208073.4610942581},1244315.6649270859,1281645.1348748985,1320094.4889211454,1359697.3235887797,1400488.243296443,1442502.8905953364,1485777.9773131965,1530351.3166325924,1576261.8561315702,1623549.7118155174,1672256.2031699829,1722423.8892650823,1774096.6059430349,1827319.5041213259,1882139.0892449655,1938603.2619223143,1996761.3597799835,2056664.2005733829,2118364.1265905844,2181915.0503883017,2247372.5018999507,2314793.6769569493,2384237.4872656581,2455764.6118836277,2529437.5502401367,2605320.6767473407,2683480.2970497613,2763984.705961254,2846904.2471400918,2932311.3745542946,3020280.7157909232,3110889.1372646512,3204215.8113825903,3300342.2857240681,3399352.5542957904,3501333.1309246644,3606373.1248524045,3714564.3185979766,3826001.2481559166,3940781.2856005947,4059004.7241686122,4180774.8658936704,4306198.1118704798]
[]
[null,"Net Plant",null,{"$f":"D88-D98","v":100},{"$f":"E88-E98","v":197.44444444444446},292.25666666666672,384.35770000000002,473.6662087777778,560.09841726333343,643.5680364479,723.98618865244816,801.26132986757716,875.29916976360437,946.00258930095708,1013.2715558688747,1077.0030358782742,1137.0909047324003,1193.4258540965945,1245.8952963861593,1294.3832663888552,1338.7703199360762,1378.9334295341587,1420.3014324201831,1462.9104753927886,1506.7977896545722,1552.001723344209,1598.5617750445351,1646.5186282958718,1695.9141871447482,1746.7916127590906,1799.1953611418635,1853.1712219761193,1908.7663586354029,1966.029349394465,2025.010229876299,2085.7605367725882,2148.3333528757666,2212.7833534620395,2279.1668540659011,2347.5418596878776,2417.9681154785139,2490.5071589428694,2565.2223737111553,2642.17904492249,2721.4444162701652,2803.0877487582702,2887.1803812210187,2973.7957926576496,3063.0096664373782,3154.8999564304991,3249.5469551234141,3347.0333637771164,3447.4443646904306,3550.8676956311442,3657.3937265000786,3767.1155382950806,3880.1290044439324,3996.5328745772508,4116.4288608145689,4239.9217266390069,4367.1193784381776,4498.1329597913227,4633.0769485850615,4772.0692570426127,4915.231334753892,5062.6882747965101,5214.5689230404059,5371.0059907316172,{"$f":"BQ88-BQ98","v":5532.1361704535684},5698.1002555671757,5869.0432632341917,6045.1145611312177,6226.4679979651555,6413.26203790411,6605.6598990412331,6803.8296960124699,7007.944586892846,7218.1829244996325,7434.7284122346209,7657.7702646016587,7887.5033725397079,8124.1284737159012,8367.8523279273777,8618.8878977652003,8877.4545346981577,9143.7781707391005,9418.0915158612734,9700.6342613371125,9991.6532891772295,10291.402887852546,10600.144974488121,10918.149323722762,11245.693803434442,11583.064617537475,11930.556556063601,12288.473252745509,12657.127450327873,13036.84127383771,13427.946512052842,13830.784907414431,14245.708454636864,14673.079708275973,15113.272099524254,15566.670262509982,16033.670370385282,16514.680481496842,17010.120895941742,17520.424522819998,18046.037258504599,18587.418376259731,19145.040927547529,19719.392155373956,20310.973920035176,20920.303137636227,21547.912231765309,22194.349598718272,22860.180086679818,23545.985489280214,24252.36505395862,24979.93600557738,25729.3340857447,26501.214108317043,27296.250531566555,28115.138047513556,28958.592188938957,29827.349954607129,30722.17045324534,31643.835566842699,32593.150633847978,33570.945152863409,34578.073507449313,35615.415712672795,{"$f":"EC88-EC98","v":36683.878184052985},37784.39452957458,38917.926365461826,40085.464156425674,41288.028081118449,42526.66892355201,43802.468991258567,45116.54306099633,46470.039352826228,47864.140533411017,49300.064749413345,50779.066691895743,52302.43869265262,53871.511853432188,55487.657209035155,57152.286925306209,58866.855533065391,60632.861199057355,62451.847035029074,64325.402446079948,66255.164519462356,68242.819455046207,70290.104038697609,72398.807159858523,74570.771374654287,76807.894515893917,79112.131351370714,81485.495291911837,83930.060150669189,86447.961955189254,89041.400813844943,91712.64283826029,94464.022123408096,97297.94278711034,100216.88107072366,103223.38750284538,106320.08912793077,109509.69180176868,112794.98255582176,116178.83203249643,119664.19699347134,123254.12290327549,126951.74659037378,130760.29898808499,134683.10795772757,138723.60119645938,142885.30923235317,147171.86850932377,151587.02456460343,156134.63530154154,160818.67436058779,165643.23459140537,170612.53162914759,175730.90757802196,181002.8348053626,186432.91984952349,192025.90744500922,197786.68466835949,203720.28520841032,209831.89376466267,216126.85057760254,222610.6560949306,229288.97577777848,236167.64505111187,{"$f":"GO88-GO98","v":243252.67440264524},250550.25463472467,258066.76227376648,265808.76514197956,273783.02809623891,281996.51893912611,290456.41450729989,299170.10694251896,308145.21015079459,317389.56645531842,326911.25344897795,336718.59105244721,346820.14878402068,357224.75324754126,367941.49584496755,378979.74072031659,390349.13294192607,402059.60693018389,414121.39513808937,426545.03699223208,439341.38810199907,452521.62974505906,466097.27863741096,480080.19699653331,494482.60290642938,509317.08099362225,524596.59342343104,540334.49122613389,556544.52596291807,573240.86174180557,590438.08759405976,608151.23022188153,626395.76712853787,645187.640142394,664543.26934666571,684479.56742706569,705013.95444987772,726164.37308337388,747949.3042758751,770387.78340415156,793499.41690627614,817304.39941346436,841823.53139586817,867078.2373377441,893090.58445787639,919883.30199161242,947479.80105136079,975904.19508290163,1005181.3209353886,1035336.7605634501,1066396.8633803534,1098388.769281764,1131340.4323602174,1165280.6453310237,1200239.0646909548,1236246.2366316833,1273333.6237306339,1311533.6324425526,1350879.6414158295,1391406.0306583047,1433148.2115780539,1476142.6579253953,1520426.937663157,1566039.7457930513,{"$f":"JA88-JA98","v":1613020.938166843},1661411.5663118483,1711253.9133012039,1762591.5307002403,1815469.2766212476,1869933.3549198848,1926031.3555674814,1983812.2962345059,2043326.6651215411,2104626.4650751874,2167765.2590274429,2232798.2167982664,2299782.1633022144,2368775.6282012807,2439838.8970473185,2513034.063958738,2588425.0858775,2666077.8384538256,2746060.1736074407,2828441.9788156636,2913295.2381801335,3000694.0953255384,3090714.9181853053,3183436.3657308635,3278939.4567027898,3377307.6404038742,3478626.8696159907,3582985.6757044694,3690475.2459756038,3801189.5033548716,3915225.1884555179,4032681.9441091833,4153662.4024324585,4278272.2745054327,4406620.4427405968,4538819.0560228145,4674983.627703499,4815233.1365346052,4959690.130630644,5108480.834549563,5261735.2595860492,5419587.3173736315,5582174.9368948406,5749640.1850016871]
[]
[null,"Ratio of Depreciation to Net Plant",null,{"$f":"D92/D100","v":0},{"$f":"E92/E100","v":2.8137310073157003E-2},3.8588607426501047E-2,4.4676265537718293E-2,4.9069095053657218E-2,5.2660743246801762E-2,5.5838090820476124E-2,5.8798406661835341E-2,6.1655124342263161E-2,6.4480214807172712E-2,6.732351382264358E-2,7.0222459213820962E-2,7.320741543771242E-2,7.6304807408031777E-2,7.9539103996681015E-2,8.2934175664859514E-2,8.6514309026567204E-2,9.030504178321383E-2,9.4333920506846178E-2,9.4333920506846192E-2,9.4333920506846178E-2,9.4333920506846192E-2,9.4333920506846206E-2,9.4333920506846219E-2,9.4333920506846178E-2,9.4333920506846178E-2,9.4333920506846178E-2,9.4333920506846164E-2,9.4333920506846178E-2,9.4333920506846178E-2,9.4333920506846164E-2,9.4333920506846164E-2,9.433392050684615E-2,9.4333920506846122E-2,9.433392050684615E-2,9.4333920506846122E-2,9.433392050684615E-2,9.4333920506846136E-2,9.4333920506846136E-2,9.4333920506846136E-2,9.4333920506846136E-2,9.4333920506846122E-2,9.4333920506846136E-2,9.4333920506846122E-2,9.4333920506846108E-2,9.4333920506846136E-2,9.4333920506846136E-2,9.4333920506846136E-2,9.4333920506846136E-2,9.4333920506846136E-2,9.4333920506846122E-2,9.4333920506846122E-2,9.4333920506846136E-2,9.433392050684615E-2,9.4333920506846136E-2,9.4333920506846136E-2,9.4333920506846122E-2,9.4333920506846108E-2,9.4333920506846122E-2,9.433392050684615E-2,9.433392050684615E-2,9.4333920506846122E-2,9.4333920506846108E-2,9.4333920506846108E-2,9.4333920506846136E-2,{"$f":"BQ92/BQ100","v":9.4333920506846081E-2},9.4333920506846095E-2,9.4333920506846095E-2,9.4333920506846095E-2,9.4333920506846095E-2,9.4333920506846095E-2,9.4333920506846095E-2,9.4333920506846095E-2,9.4333920506846067E-2,9.4333920506846081E-2,9.4333920506846081E-2,9.4333920506846095E-2,9.4333920506846095E-2,9.4333920506846067E-2,9.4333920506846095E-2,9.4333920506846081E-2,9.4333920506846067E-2,9.4333920506846095E-2,9.4333920506846095E-2,9.4333920506846095E-2,9.4333920506846067E-2,9.4333920506846081E-2,9.4333920506846095E-2,9.4333920506846122E-2,9.4333920506846136E-2,9.4333920506846136E-2,9.4333920506846136E-2,9.4333920506846122E-2,9.4333920506846136E-2,9.4333920506846122E-2,9.4333920506846136E-2,9.4333920506846122E-2,9.4333920506846122E-2,9.4333920506846095E-2,9.4333920506846095E-2,9.4333920506846108E-2,9.4333920506846108E-2,9.4333920506846108E-2,9.4333920506846136E-2,9.4333920506846122E-2,9.4333920506846108E-2,9.433392050684615E-2,9.4333920506846108E-2,9.4333920506846122E-2,9.4333920506846122E-2,9.433392050684615E-2,9.4333920506846164E-2,9.4333920506846136E-2,9.433392050684615E-2,9.4333920506846164E-2,9.433392050684615E-2,9.4333920506846136E-2,9.433392050684615E-2,9.433392050684615E-2,9.433392050684615E-2,9.433392050684615E-2,9.4333920506846164E-2,9.4333920506846164E-2,9.4333920506846178E-2,9.4333920506846178E-2,9.4333920506846178E-2,9.4333920506846206E-2,9.4333920506846192E-2,9.4333920506846192E-2,{"$f":"EC92/EC100","v":9.4333920506846178E-2},9.4333920506846178E-2,9.4333920506846164E-2,9.4333920506846192E-2,9.4333920506846178E-2,9.4333920506846164E-2,9.4333920506846178E-2,9.4333920506846178E-2,9.433392050684615E-2,9.4333920506846164E-2,9.4333920506846178E-2,9.4333920506846178E-2,9.4333920506846164E-2,9.4333920506846192E-2,9.4333920506846192E-2,9.4333920506846192E-2,9.4333920506846206E-2,9.4333920506846192E-2,9.4333920506846192E-2,9.4333920506846192E-2,9.4333920506846178E-2,9.4333920506846219E-2,9.4333920506846178E-2,9.4333920506846206E-2,9.4333920506846192E-2,9.4333920506846178E-2,9.4333920506846206E-2,9.4333920506846192E-2,9.4333920506846206E-2,9.4333920506846206E-2,9.4333920506846192E-2,9.4333920506846192E-2,9.4333920506846206E-2,9.4333920506846192E-2,9.4333920506846192E-2,9.4333920506846178E-2,9.4333920506846164E-2,9.4333920506846178E-2,9.4333920506846164E-2,9.433392050684615E-2,9.433392050684615E-2,9.433392050684615E-2,9.4333920506846136E-2,9.4333920506846136E-2,9.4333920506846122E-2,9.4333920506846136E-2,9.4333920506846136E-2,9.4333920506846136E-2,9.4333920506846164E-2,9.433392050684615E-2,9.433392050684615E-2,9.4333920506846178E-2,9.4333920506846136E-2,9.4333920506846178E-2,9.4333920506846178E-2,9.4333920506846164E-2,9.433392050684615E-2,9.433392050684615E-2,9.4333920506846122E-2,9.4333920506846108E-2,9.4333920506846122E-2,9.4333920506846136E-2,9.4333920506846136E-2,9.4333920506846108E-2,{"$f":"GO92/GO100","v":9.4333920506846122E-2},9.4333920506846095E-2,9.4333920506846081E-2,9.4333920506846053E-2,9.4333920506846081E-2,9.4333920506846067E-2,9.4333920506846081E-2,9.4333920506846053E-2,9.4333920506846053E-2,9.4333920506846067E-2,9.4333920506846081E-2,9.4333920506846095E-2,9.4333920506846081E-2,9.4333920506846081E-2,9.4333920506846081E-2,9.4333920506846081E-2,9.4333920506846095E-2,9.4333920506846081E-2,9.4333920506846095E-2,9.4333920506846095E-2,9.4333920506846095E-2,9.4333920506846095E-2,9.4333920506846067E-2,9.4333920506846081E-2,9.4333920506846067E-2,9.4333920506846081E-2,9.4333920506846053E-2,9.4333920506846081E-2,9.4333920506846067E-2,9.4333920506846067E-2,9.4333920506846081E-2,9.4333920506846081E-2,9.4333920506846108E-2,9.4333920506846095E-2,9.4333920506846122E-2,9.4333920506846108E-2,9.4333920506846108E-2,9.4333920506846136E-2,9.4333920506846136E-2,9.4333920506846108E-2,9.4333920506846108E-2,9.4333920506846136E-2,9.4333920506846136E-2,9.4333920506846136E-2,9.433392050684615E-2,9.4333920506846164E-2,9.4333920506846164E-2,9.4333920506846164E-2,9.4333920506846178E-2,9.4333920506846178E-2,9.4333920506846192E-2,9.4333920506846192E-2,9.4333920506846136E-2,9.4333920506846178E-2,9.433392050684615E-2,9.4333920506846164E-2,9.4333920506846164E-2,9.4333920506846178E-2,9.433392050684615E-2,9.4333920506846136E-2,9.4333920506846164E-2,9.4333920506846178E-2,9.4333920506846178E-2,9.4333920506846206E-2,{"$f":"JA92/JA100","v":9.4333920506846192E-2},9.4333920506846192E-2,9.4333920506846192E-2,9.4333920506846178E-2,9.4333920506846178E-2,9.4333920506846192E-2,9.4333920506846192E-2,9.4333920506846178E-2,9.4333920506846178E-2,9.4333920506846178E-2,9.4333920506846178E-2,9.4333920506846178E-2,9.4333920506846178E-2,9.4333920506846178E-2,9.4333920506846206E-2,9.4333920506846192E-2,9.4333920506846192E-2,9.4333920506846164E-2,9.4333920506846178E-2,9.4333920506846192E-2,9.4333920506846164E-2,9.433392050684615E-2,9.4333920506846136E-2,9.4333920506846178E-2,9.433392050684615E-2,9.4333920506846136E-2,9.433392050684615E-2,9.4333920506846178E-2,9.4333920506846164E-2,9.4333920506846178E-2,9.4333920506846164E-2,9.4333920506846164E-2,9.4333920506846178E-2,9.4333920506846164E-2,9.433392050684615E-2,9.4333920506846164E-2,9.433392050684615E-2,9.4333920506846136E-2,9.4333920506846136E-2,9.433392050684615E-2,9.4333920506846164E-2,9.4333920506846164E-2,9.433392050684615E-2,9.4333920506846122E-2]
[]
[null,"Ratio of Cap Exp to Depreciation",null,{"$f":"D86/D92","v":{"$error":"#DIV/0!"}},{"$f":"E86/E92","v":18.54},9.4069950738916273,6.3635465398427646,4.8424868134754844,3.9303822852103685,3.3227550081031905,2.8891143675768962,2.5642149988903058,2.3118094263258611,2.1101491188928732,1.945394061127065,1.8083175385133352,1.6925317911959048,1.5934741018319021,1.5077984483211853,1.4329952867787858,1.3671455287674574,1.3087565261333458,1.308756526133346,1.308756526133346,1.308756526133346,1.308756526133346,1.308756526133346,1.3087565261333463,1.308756526133346,1.308756526133346,1.308756526133346,1.308756526133346,1.308756526133346,1.3087565261333463,1.3087565261333463,1.3087565261333465,1.3087565261333463,1.3087565261333463,1.3087565261333463,1.3087565261333463,1.3087565261333465,1.3087565261333465,1.3087565261333465,1.3087565261333467,1.3087565261333465,1.3087565261333465,1.3087565261333465,1.3087565261333465,1.3087565261333465,1.3087565261333465,1.3087565261333465,1.3087565261333465,1.3087565261333465,1.3087565261333465,1.3087565261333465,1.3087565261333465,1.3087565261333465,1.3087565261333467,1.3087565261333467,1.3087565261333467,1.3087565261333467,1.3087565261333465,1.3087565261333465,1.3087565261333465,1.3087565261333467,1.3087565261333465,1.3087565261333465,1.3087565261333465,{"$f":"BQ86/BQ92","v":1.3087565261333467},1.3087565261333465,1.3087565261333465,1.3087565261333463,1.3087565261333463,1.3087565261333463,1.3087565261333463,1.3087565261333463,1.3087565261333463,1.308756526133346,1.308756526133346,1.308756526133346,1.3087565261333463,1.3087565261333463,1.308756526133346,1.308756526133346,1.308756526133346,1.308756526133346,1.308756526133346,1.308756526133346,1.308756526133346,1.3087565261333458,1.3087565261333458,1.3087565261333458,1.3087565261333463,1.3087565261333465,1.3087565261333463,1.3087565261333463,1.3087565261333463,1.3087565261333463,1.3087565261333463,1.3087565261333463,1.308756526133346,1.3087565261333463,1.308756526133346,1.3087565261333458,1.3087565261333458,1.3087565261333458,1.3087565261333458,1.3087565261333458,1.308756526133346,1.3087565261333458,1.308756526133346,1.3087565261333458,1.3087565261333456,1.3087565261333458,1.3087565261333458,1.308756526133346,1.308756526133346,1.3087565261333458,1.308756526133346,1.3087565261333463,1.308756526133346,1.308756526133346,1.308756526133346,1.3087565261333458,1.3087565261333458,1.308756526133346,1.3087565261333458,1.3087565261333458,1.308756526133346,1.308756526133346,1.308756526133346,1.308756526133346,{"$f":"EC86/EC92","v":1.308756526133346},1.308756526133346,1.308756526133346,1.3087565261333458,1.308756526133346,1.308756526133346,1.308756526133346,1.3087565261333458,1.3087565261333458,1.3087565261333456,1.3087565261333458,1.3087565261333458,1.3087565261333458,1.3087565261333458,1.3087565261333458,1.3087565261333458,1.3087565261333458,1.308756526133346,1.308756526133346,1.308756526133346,1.308756526133346,1.308756526133346,1.3087565261333463,1.308756526133346,1.308756526133346,1.308756526133346,1.308756526133346,1.308756526133346,1.3087565261333463,1.3087565261333463,1.3087565261333465,1.3087565261333465,1.3087565261333465,1.3087565261333465,1.3087565261333467,1.3087565261333465,1.3087565261333465,1.3087565261333465,1.3087565261333465,1.3087565261333465,1.3087565261333463,1.3087565261333463,1.3087565261333463,1.3087565261333463,1.3087565261333463,1.308756526133346,1.3087565261333458,1.308756526133346,1.308756526133346,1.3087565261333463,1.3087565261333463,1.3087565261333463,1.3087565261333463,1.308756526133346,1.3087565261333463,1.3087565261333467,1.3087565261333467,1.3087565261333465,1.3087565261333469,1.3087565261333467,1.3087565261333467,1.3087565261333465,1.3087565261333467,1.3087565261333467,{"$f":"GO86/GO92","v":1.3087565261333467},1.3087565261333467,1.3087565261333467,1.3087565261333467,1.3087565261333467,1.3087565261333467,1.3087565261333467,1.3087565261333467,1.3087565261333465,1.3087565261333463,1.3087565261333463,1.3087565261333463,1.3087565261333463,1.3087565261333463,1.3087565261333463,1.3087565261333463,1.308756526133346,1.3087565261333463,1.3087565261333463,1.3087565261333463,1.3087565261333463,1.3087565261333463,1.3087565261333465,1.308756526133346,1.3087565261333463,1.308756526133346,1.3087565261333463,1.308756526133346,1.3087565261333458,1.308756526133346,1.3087565261333458,1.3087565261333458,1.3087565261333458,1.308756526133346,1.3087565261333458,1.3087565261333458,1.3087565261333458,1.3087565261333458,1.3087565261333456,1.3087565261333456,1.3087565261333456,1.3087565261333454,1.3087565261333454,1.3087565261333456,1.3087565261333456,1.3087565261333456,1.3087565261333458,1.3087565261333458,1.3087565261333456,1.3087565261333458,1.308756526133346,1.308756526133346,1.3087565261333463,1.308756526133346,1.3087565261333458,1.3087565261333458,1.308756526133346,1.308756526133346,1.3087565261333463,1.308756526133346,1.3087565261333458,1.3087565261333458,1.3087565261333458,1.3087565261333456,{"$f":"JA86/JA92","v":1.3087565261333458},1.3087565261333458,1.3087565261333458,1.3087565261333458,1.3087565261333458,1.3087565261333458,1.3087565261333458,1.308756526133346,1.308756526133346,1.308756526133346,1.308756526133346,1.3087565261333458,1.3087565261333458,1.308756526133346,1.308756526133346,1.3087565261333463,1.3087565261333463,1.3087565261333465,1.308756526133346,1.308756526133346,1.3087565261333465,1.3087565261333463,1.308756526133346,1.308756526133346,1.3087565261333463,1.3087565261333463,1.308756526133346,1.308756526133346,1.308756526133346,1.308756526133346,1.3087565261333463,1.3087565261333463,1.3087565261333463,1.3087565261333463,1.308756526133346,1.308756526133346,1.308756526133346,1.308756526133346,1.308756526133346,1.3087565261333458,1.308756526133346,1.308756526133346,1.3087565261333463,1.3087565261333463]
[]
[null,"Tax Balance"]
[null,null,"Opening Balance",null,{"$f":"D110","v":100},{"$f":"E110","v":203},309.09000000000003,418.36270000000002,530.91358100000002,646.84098843000004,766.24621808289999,889.23360462538699,1015.9106127641486,1146.387931147073,1180.7795690814853,1216.2029561539298,1252.6890448385477,1290.2697161837041,1328.9778076692151,1368.8471418992917,1409.9125561562705,1452.2099328409586,1495.7762308261872,1540.6495177509728,1586.869003283502,1634.4750733820069,1683.5093255834672,1734.0146053509711,1786.0350435115004,1839.6160948168454,1894.8045776613505,1951.6487149911914,2010.198176440927,2070.504121734155,2132.6192453861795,2196.5978227477649,2262.495757430198,2330.3706301531038,2400.2817490576972,2472.290201529428,2546.4589075753111,2622.8526748025706,2701.5382550466479,2782.5844026980476,2866.0619347789893,2952.0437928223591,3040.6051066070299,3131.8232598052409,3225.7779575993982,3322.5512963273804,3422.227835217202,3524.894670273718,3630.6415103819299,3739.5607556933878,3851.7475783641898,3967.3000057151153,4086.3190058865684,4208.9085760631651,4335.1758333450598,4465.2311083454124,4599.1880415957758,4737.1636828436485,4879.2785933289588,5025.6569511288271,5176.4266596626921,5331.7194594525727,5491.6710432361497,5656.421174533235,5826.1138097692319,{"$f":"BQ110","v":6000.8972240623089},6180.9241407841782,6366.351865007704,6557.3424209579352,6754.062693586674,6956.6845743942749,7165.3851116261039,7380.346664974888,7601.7570649241352,7829.8097768718599,8064.7040701780161,8306.6451922833567,8555.8445480518567,8812.519884493413,9076.8954810282157,9349.2023454590635,9629.6784158228365,9918.5687682975222,10216.125831346448,10522.609606286842,10838.287894475447,11163.436531309711,11498.339627249003,11843.289816066472,12198.588510548467,12564.54616586492,12941.482550840868,13329.727027366094,13729.618838187076,14141.507403332687,14565.752625432669,15002.725204195649,15452.806960321519,15916.391169131166,16393.882904205104,16885.699391331258,17392.270373071195,17914.038484263332,18451.459638791232,19005.003427954969,19575.153530793617,20162.408136717426,20767.280380818949,21390.298792243517,22032.007756010822,22692.967988691147,23373.757028351883,24074.969739202439,24797.218831378515,25541.135396319871,26307.369458209469,27096.590541955753,27909.488258214427,28746.772905960861,29609.176093139686,30497.451375933877,31412.374917211895,32354.746164728254,33325.388549670104,34325.150206160208,35354.904712345015,36415.551853715369,37508.018409326833,38633.25896160664,{"$f":"EC110","v":39792.256730454836},40986.024432368482,42215.605165339541,43482.073320299722,44786.535519908721,46130.131585505987,47514.035533071168,48939.456599063298,50407.640297035199,51919.869505946263,53477.465591124652,55081.789558858392,56734.243245624144,58436.270542992876,60189.358659282661,61995.039419061141,63854.890601632971,65770.537319681956,67743.653439272413,69775.963042450589,71869.241933724101,74025.319191735834,76246.07876748791,78533.461130512558,80889.464964427927,83316.148913360768,85815.633380761603,88390.102382184457,91041.805453649984,93773.059617259481,96586.251405777264,99483.838947950571,102468.35411638909,105542.40473988076,108708.67688207718,111969.93718853949,115329.03530419567,118788.90636332154,122352.57355422119,126023.15076084784,129803.84528367329,133697.96064218349,137708.89946144901,141840.16644529247,146095.37143865126,150478.23258181079,154992.57955926511,159642.35694604309,164431.62765442437,169364.57648405709,174445.51377857881,179678.87919193617,185069.24556769425,190621.32293472509,196339.96262276685,202230.16150144988,208297.06634649338,214545.97833688816,220982.3576869948,227611.82841760464,234440.18327013278,241473.38876823676,248717.5904312839,256179.11814422239,{"$f":"GO110","v":263864.49168854911},271780.42643920559,279933.83923238178,288331.85440935328,296981.8100416339,305891.26434288296,315068.00227316946,324520.04234136455,334255.64361160551,344283.31291995366,354611.81230755232,365250.16667677887,376207.67167708225,387493.90182739473,399118.71888221661,411092.28044868307,423425.04886214354,436127.80032800784,449211.63433784805,462687.98336798354,476568.62286902306,490865.68155509373,505591.65200174658,520759.40156179899,536382.18360865302,552473.64911691262,569047.8585904201,586119.2943481328,603702.8731785767,621813.95937393408,640468.37815515208,659682.4294998066,679472.90238480072,699857.08945634484,720852.8021400352,742478.38620423619,764752.73779036326,787695.31992407423,811326.17952179653,835665.96490745037,860735.94385467388,886558.0221703141,913154.76283542346,940549.40572048607,968765.88789210061,997828.86452886369,1027763.7304647296,1058596.6423786716,1090354.5416500317,1123065.1778995325,1156757.1332365186,1191459.8472336142,1227203.6426506229,1264019.7519301416,1301940.3444880459,1340998.5548226873,1381228.5114673679,1422665.3668113891,1465345.3278157308,1509305.6876502028,1554584.8582797088,1601222.4040281002,1649259.076148943,1698736.8484334114,{"$f":"JA110","v":1749698.9538864137},1802189.9225030062,1856255.6201780965,1911943.2887834394,1969301.5874469427,2028380.6350703512,2089232.0541224619,2151909.0157461357,2216466.2862185198,2282960.2748050755,2351449.0830492279,2421992.5555407046,2494652.3322069258,2569491.9021731336,2646576.6592383278,2725973.9590154779,2807753.1777859423,2891985.7731195204,2978745.3463131059,3068107.7067024992,3160150.9379035742,3254955.4660406811,3352604.1300219013,3453182.2539225584,3556777.721540235,3663481.0531864418,3773385.484782035,3886587.0493254964,4003184.6608052617,4123280.2006294196,4246978.6066483026,4374387.964847751,4505619.6037931833,4640788.1919069793,4780011.8376641888,4923412.1927941144,5071114.558577938,5223247.9953352762,5379945.4351953352,5541343.7982511949,5707584.1121987309,5878811.6355646923,6055175.9846316334]
[null,null,"Add: Capital Expenditures",{"$f":"D86","v":100},{"$f":"E86","v":103},106.09,109.2727,112.550881,115.92740743,119.4052296529,122.987386542487,126.67700813876162,130.47731838292447,134.39163793441222,138.4233870724446,142.57608868461793,146.85337134515646,151.25897248551115,155.79674166007649,160.47064390987879,165.28476322717515,170.24330612399041,175.35060530771011,180.61112346694142,186.02945717094966,191.61034088607815,197.35865111266051,203.27941064604033,209.37779296542155,215.6591267543842,222.12890055701573,228.79276757372619,235.65655060093798,242.72624711896611,250.00803453253511,257.50827556851118,265.23352383556653,273.19052955063353,281.38624543715252,289.82783280026712,298.52266778427514,307.47834781780341,316.70269825233754,326.20377919990767,335.98989257590489,346.06958935318204,356.45167703377751,367.14522734479084,378.15958416513456,389.50437169008859,401.18950284079125,413.225187926015,425.62194356379547,438.39060187070936,451.54231992683066,465.08858952463561,479.04124721037471,493.41248462668597,508.21485916548659,523.46130494045121,539.16514408866476,555.34009841132467,572.00030136366445,589.16031040457437,606.83511971671157,625.04017330821296,643.7913785074594,663.10511986268318,{"$f":"BQ86","v":682.99827345856374},703.48822166232071,724.59286831219038,746.33065436155607,768.72057399240282,791.78219121217489,815.53565694854012,840.00172665699631,865.20177845670628,891.15783181040752,917.89256676471973,945.42934376766129,973.7922240806912,1003.005990803112,1033.0961705272055,1064.0890556430215,1096.0117273123121,1128.8920791316816,1162.7588415056321,1197.641606750801,1233.5708549533251,1270.577980601925,1308.6953200199828,1347.9561796205824,1388.3948650092,1430.0467109594761,1472.9481122882603,1517.1365556569081,1562.6506523266153,1609.5301718964138,1657.8160770533063,1707.5505593649057,1758.7770761458528,1811.5403884302284,1865.8866000831354,1921.8631980856294,1979.5190940281984,2038.9046668490444,2100.0718068545157,2163.0739610601513,2227.966179891956,2294.8051652887148,2363.6493202473762,2434.5587998547976,2507.5955638504415,2582.823430765955,2660.3081336889336,2740.1173776996015,2822.3208990305898,2906.9905260015075,2994.2002417815529,3084.0262490349996,3176.5470365060496,3271.8434476012312,3369.9987510292681,3471.0987135601463,3575.2316749669508,3682.4886252159595,3792.9632839724381,3906.7521824916116,4023.9547479663602,4144.6733904053508,4269.0135921175115,4397.083999881037,{"$f":"EC86","v":4528.996519877468},4664.8664154737926,4804.8124079380068,4948.9567801761468,5097.4254835814318,5250.3482480888752,5407.8586955315413,5570.0944563974881,5737.1972900894125,5909.3132087920949,6086.5926050558583,6269.1903832075341,6457.2660947037602,6650.9840775448729,6850.5135998712194,7056.0290078673561,7267.7098781033774,7485.7411744464789,7710.3134096798731,7941.6228119702691,8179.8714963293778,8425.2676412192595,8678.0256704558378,8938.3664405695126,9206.5174337865974,9482.7129568001947,9767.1943455042001,10060.210175869326,10362.016481145407,10672.876975579769,10993.063284847163,11322.855183392578,11662.540838894356,12012.417064061186,12372.789575983023,12743.973263262513,13126.292461160388,13520.081234995201,13925.683672045057,14343.454182206409,14773.757807672602,15216.970541902781,15673.479658159866,16143.684047904662,16627.994569341801,17126.834406422055,17640.639438614715,18169.858621773157,18714.954380426352,19276.403011839142,19854.695102194317,20450.335955260147,21063.846033917951,21695.761414935489,22346.634257383554,23017.033285105063,23707.544283658215,24418.770612167962,25151.333730533002,25905.873742448992,26683.049954722461,27483.541453364134,28308.047696965059,29157.28912787401,{"$f":"GO86","v":30032.007801710231},30932.96803576154,31860.957076834387,32816.785789139423,33801.289362813608,34815.32804369802,35859.787885008962,36935.58152155923,38043.648967206005,39184.958436222187,40360.507189308853,41571.322404988117,42818.462077137759,44103.015939451892,45426.106417635448,46788.889610164515,48192.556298469455,49638.332987423542,51127.482977046253,52661.307466357641,54241.146690348374,55868.381091058829,57544.432523790594,59270.765499504312,61048.888464489442,62880.35511842413,64766.765771976854,66709.768745136156,68711.061807490245,70772.393661714959,72895.565471566413,75082.432435713403,77334.905408784805,79654.952571048358,82044.601148179805,84505.939182625196,87041.117358103947,89652.350878847064,92341.921405212473,95112.179047368845,97965.544418789912,100904.51075135361,103931.64607389421,107049.59545611104,110261.08331979437,113568.9158193882,116975.98329396985,120485.26279278896,124099.82067657262,127822.8152968698,131657.49975577591,135607.2247484492,139675.44149090268,143865.70473562976,148181.67587769864,152627.1261540296,157205.9399386505,161922.11813681002,166779.78168091434,171783.17513134176,176936.67038528202,182244.77049684047,187712.11361174568,193343.47702009804,{"$f":"JA86","v":199143.78133070099},205118.09477062203,211271.63761374069,217609.78674215291,224138.08034441751,230862.22275475005,237788.08943739257,244921.73212051435,252269.38408412979,259837.46560665368,267632.58957485331,275661.56726209889,283931.41427996184,292449.35670836072,301222.83740961156,310259.52253189991,319567.3082078569,329154.32745409262,339028.95727771538,349199.82599604683,359675.82077592827,370466.0953992061,381580.07826118229,393027.48060901777,404818.30502728833,416962.85417810699,429471.73980345024,442355.89199755376,455626.56875748036,469295.36582020478,483374.22679481097,497875.45359865529,512811.71720661497,528196.06872281339,544041.95078449778,560363.20930803276,577174.10558727372,594489.32875489199,612324.00861753873,630693.72887606488,649614.5407423469,669102.97696461738,689176.06627355597,709851.34826176264]
[null,null,"Less: Retirements",{"$f":"IF(D84>=$D$81,OFFSET(D108,0,-$D$81))","v":false},{"$f":"IF(E84>=$D$81,OFFSET(E108,0,-$D$81))","v":false},false,false,false,false,false,false,false,false,100,103,106.09,109.2727,112.550881,115.92740743,119.4052296529,122.987386542487,126.67700813876162,130.47731838292447,134.39163793441222,138.4233870724446,142.57608868461793,146.85337134515646,151.25897248551115,155.79674166007649,160.47064390987879,165.28476322717515,170.24330612399041,175.35060530771011,180.61112346694142,186.02945717094966,191.61034088607815,197.35865111266051,203.27941064604033,209.37779296542155,215.6591267543842,222.12890055701573,228.79276757372619,235.65655060093798,242.72624711896611,250.00803453253511,257.50827556851118,265.23352383556653,273.19052955063353,281.38624543715252,289.82783280026712,298.52266778427514,307.47834781780341,316.70269825233754,326.20377919990767,335.98989257590489,346.06958935318204,356.45167703377751,367.14522734479084,378.15958416513456,389.50437169008859,401.18950284079125,413.225187926015,425.62194356379547,438.39060187070936,451.54231992683066,465.08858952463561,479.04124721037471,493.41248462668597,{"$f":"IF(BQ84>=$D$81,OFFSET(BQ108,0,-$D$81))","v":508.21485916548659},523.46130494045121,539.16514408866476,555.34009841132467,572.00030136366445,589.16031040457437,606.83511971671157,625.04017330821296,643.7913785074594,663.10511986268318,682.99827345856374,703.48822166232071,724.59286831219038,746.33065436155607,768.72057399240282,791.78219121217489,815.53565694854012,840.00172665699631,865.20177845670628,891.15783181040752,917.89256676471973,945.42934376766129,973.7922240806912,1003.005990803112,1033.0961705272055,1064.0890556430215,1096.0117273123121,1128.8920791316816,1162.7588415056321,1197.641606750801,1233.5708549533251,1270.577980601925,1308.6953200199828,1347.9561796205824,1388.3948650092,1430.0467109594761,1472.9481122882603,1517.1365556569081,1562.6506523266153,1609.5301718964138,1657.8160770533063,1707.5505593649057,1758.7770761458528,1811.5403884302284,1865.8866000831354,1921.8631980856294,1979.5190940281984,2038.9046668490444,2100.0718068545157,2163.0739610601513,2227.966179891956,2294.8051652887148,2363.6493202473762,2434.5587998547976,2507.5955638504415,2582.823430765955,2660.3081336889336,2740.1173776996015,2822.3208990305898,2906.9905260015075,2994.2002417815529,3084.0262490349996,3176.5470365060496,3271.8434476012312,{"$f":"IF(EC84>=$D$81,OFFSET(EC108,0,-$D$81))","v":3369.9987510292681},3471.0987135601463,3575.2316749669508,3682.4886252159595,3792.9632839724381,3906.7521824916116,4023.9547479663602,4144.6733904053508,4269.0135921175115,4397.083999881037,4528.996519877468,4664.8664154737926,4804.8124079380068,4948.9567801761468,5097.4254835814318,5250.3482480888752,5407.8586955315413,5570.0944563974881,5737.1972900894125,5909.3132087920949,6086.5926050558583,6269.1903832075341,6457.2660947037602,6650.9840775448729,6850.5135998712194,7056.0290078673561,7267.7098781033774,7485.7411744464789,7710.3134096798731,7941.6228119702691,8179.8714963293778,8425.2676412192595,8678.0256704558378,8938.3664405695126,9206.5174337865974,9482.7129568001947,9767.1943455042001,10060.210175869326,10362.016481145407,10672.876975579769,10993.063284847163,11322.855183392578,11662.540838894356,12012.417064061186,12372.789575983023,12743.973263262513,13126.292461160388,13520.081234995201,13925.683672045057,14343.454182206409,14773.757807672602,15216.970541902781,15673.479658159866,16143.684047904662,16627.994569341801,17126.834406422055,17640.639438614715,18169.858621773157,18714.954380426352,19276.403011839142,19854.695102194317,20450.335955260147,21063.846033917951,21695.761414935489,{"$f":"IF(GO84>=$D$81,OFFSET(GO108,0,-$D$81))","v":22346.634257383554},23017.033285105063,23707.544283658215,24418.770612167962,25151.333730533002,25905.873742448992,26683.049954722461,27483.541453364134,28308.047696965059,29157.28912787401,30032.007801710231,30932.96803576154,31860.957076834387,32816.785789139423,33801.289362813608,34815.32804369802,35859.787885008962,36935.58152155923,38043.648967206005,39184.958436222187,40360.507189308853,41571.322404988117,42818.462077137759,44103.015939451892,45426.106417635448,46788.889610164515,48192.556298469455,49638.332987423542,51127.482977046253,52661.307466357641,54241.146690348374,55868.381091058829,57544.432523790594,59270.765499504312,61048.888464489442,62880.35511842413,64766.765771976854,66709.768745136156,68711.061807490245,70772.393661714959,72895.565471566413,75082.432435713403,77334.905408784805,79654.952571048358,82044.601148179805,84505.939182625196,87041.117358103947,89652.350878847064,92341.921405212473,95112.179047368845,97965.544418789912,100904.51075135361,103931.64607389421,107049.59545611104,110261.08331979437,113568.9158193882,116975.98329396985,120485.26279278896,124099.82067657262,127822.8152968698,131657.49975577591,135607.2247484492,139675.44149090268,143865.70473562976,{"$f":"IF(JA84>=$D$81,OFFSET(JA108,0,-$D$81))","v":148181.67587769864},152627.1261540296,157205.9399386505,161922.11813681002,166779.78168091434,171783.17513134176,176936.67038528202,182244.77049684047,187712.11361174568,193343.47702009804,199143.78133070099,205118.09477062203,211271.63761374069,217609.78674215291,224138.08034441751,230862.22275475005,237788.08943739257,244921.73212051435,252269.38408412979,259837.46560665368,267632.58957485331,275661.56726209889,283931.41427996184,292449.35670836072,301222.83740961156,310259.52253189991,319567.3082078569,329154.32745409262,339028.95727771538,349199.82599604683,359675.82077592827,370466.0953992061,381580.07826118229,393027.48060901777,404818.30502728833,416962.85417810699,429471.73980345024,442355.89199755376,455626.56875748036,469295.36582020478,483374.22679481097,497875.45359865529,512811.71720661497,528196.06872281339]
[null,null,"Closing Balance",{"$f":"D107+D108-D109","v":100},{"$f":"E107+E108-E109","v":203},{"$f":"F107+F108-F109","v":309.09000000000003},418.36270000000002,530.91358100000002,646.84098843000004,766.24621808289999,889.23360462538699,1015.9106127641486,1146.387931147073,1180.7795690814853,1216.2029561539298,1252.6890448385477,1290.2697161837041,1328.9778076692151,1368.8471418992917,1409.9125561562705,1452.2099328409586,1495.7762308261872,1540.6495177509728,1586.869003283502,1634.4750733820069,1683.5093255834672,1734.0146053509711,1786.0350435115004,1839.6160948168454,1894.8045776613505,1951.6487149911914,2010.198176440927,2070.504121734155,2132.6192453861795,2196.5978227477649,2262.495757430198,2330.3706301531038,2400.2817490576972,2472.290201529428,2546.4589075753111,2622.8526748025706,2701.5382550466479,2782.5844026980476,2866.0619347789893,2952.0437928223591,3040.6051066070299,3131.8232598052409,3225.7779575993982,3322.5512963273804,3422.227835217202,3524.894670273718,3630.6415103819299,3739.5607556933878,3851.7475783641898,3967.3000057151153,4086.3190058865684,4208.9085760631651,4335.1758333450598,4465.2311083454124,4599.1880415957758,4737.1636828436485,4879.2785933289588,5025.6569511288271,5176.4266596626921,5331.7194594525727,5491.6710432361497,5656.421174533235,5826.1138097692319,{"$f":"BQ107+BQ108-BQ109","v":6000.8972240623089},6180.9241407841782,6366.351865007704,6557.3424209579352,6754.062693586674,6956.6845743942749,7165.3851116261039,7380.346664974888,7601.7570649241352,7829.8097768718599,8064.7040701780161,8306.6451922833567,8555.8445480518567,8812.519884493413,9076.8954810282157,9349.2023454590635,9629.6784158228365,9918.5687682975222,10216.125831346448,10522.609606286842,10838.287894475447,11163.436531309711,11498.339627249003,11843.289816066472,12198.588510548467,12564.54616586492,12941.482550840868,13329.727027366094,13729.618838187076,14141.507403332687,14565.752625432669,15002.725204195649,15452.806960321519,15916.391169131166,16393.882904205104,16885.699391331258,17392.270373071195,17914.038484263332,18451.459638791232,19005.003427954969,19575.153530793617,20162.408136717426,20767.280380818949,21390.298792243517,22032.007756010822,22692.967988691147,23373.757028351883,24074.969739202439,24797.218831378515,25541.135396319871,26307.369458209469,27096.590541955753,27909.488258214427,28746.772905960861,29609.176093139686,30497.451375933877,31412.374917211895,32354.746164728254,33325.388549670104,34325.150206160208,35354.904712345015,36415.551853715369,37508.018409326833,38633.25896160664,{"$f":"EC107+EC108-EC109","v":39792.256730454836},40986.024432368482,42215.605165339541,43482.073320299722,44786.535519908721,46130.131585505987,47514.035533071168,48939.456599063298,50407.640297035199,51919.869505946263,53477.465591124652,55081.789558858392,56734.243245624144,58436.270542992876,60189.358659282661,61995.039419061141,63854.890601632971,65770.537319681956,67743.653439272413,69775.963042450589,71869.241933724101,74025.319191735834,76246.07876748791,78533.461130512558,80889.464964427927,83316.148913360768,85815.633380761603,88390.102382184457,91041.805453649984,93773.059617259481,96586.251405777264,99483.838947950571,102468.35411638909,105542.40473988076,108708.67688207718,111969.93718853949,115329.03530419567,118788.90636332154,122352.57355422119,126023.15076084784,129803.84528367329,133697.96064218349,137708.89946144901,141840.16644529247,146095.37143865126,150478.23258181079,154992.57955926511,159642.35694604309,164431.62765442437,169364.57648405709,174445.51377857881,179678.87919193617,185069.24556769425,190621.32293472509,196339.96262276685,202230.16150144988,208297.06634649338,214545.97833688816,220982.3576869948,227611.82841760464,234440.18327013278,241473.38876823676,248717.5904312839,256179.11814422239,{"$f":"GO107+GO108-GO109","v":263864.49168854911},271780.42643920559,279933.83923238178,288331.85440935328,296981.8100416339,305891.26434288296,315068.00227316946,324520.04234136455,334255.64361160551,344283.31291995366,354611.81230755232,365250.16667677887,376207.67167708225,387493.90182739473,399118.71888221661,411092.28044868307,423425.04886214354,436127.80032800784,449211.63433784805,462687.98336798354,476568.62286902306,490865.68155509373,505591.65200174658,520759.40156179899,536382.18360865302,552473.64911691262,569047.8585904201,586119.2943481328,603702.8731785767,621813.95937393408,640468.37815515208,659682.4294998066,679472.90238480072,699857.08945634484,720852.8021400352,742478.38620423619,764752.73779036326,787695.31992407423,811326.17952179653,835665.96490745037,860735.94385467388,886558.0221703141,913154.76283542346,940549.40572048607,968765.88789210061,997828.86452886369,1027763.7304647296,1058596.6423786716,1090354.5416500317,1123065.1778995325,1156757.1332365186,1191459.8472336142,1227203.6426506229,1264019.7519301416,1301940.3444880459,1340998.5548226873,1381228.5114673679,1422665.3668113891,1465345.3278157308,1509305.6876502028,1554584.8582797088,1601222.4040281002,1649259.076148943,1698736.8484334114,{"$f":"JA107+JA108-JA109","v":1749698.9538864137},1802189.9225030062,1856255.6201780965,1911943.2887834394,1969301.5874469427,2028380.6350703512,2089232.0541224619,2151909.0157461357,2216466.2862185198,2282960.2748050755,2351449.0830492279,2421992.5555407046,2494652.3322069258,2569491.9021731336,2646576.6592383278,2725973.9590154779,2807753.1777859423,2891985.7731195204,2978745.3463131059,3068107.7067024992,3160150.9379035742,3254955.4660406811,3352604.1300219013,3453182.2539225584,3556777.721540235,3663481.0531864418,3773385.484782035,3886587.0493254964,4003184.6608052617,4123280.2006294196,4246978.6066483026,4374387.964847751,4505619.6037931833,4640788.1919069793,4780011.8376641888,4923412.1927941144,5071114.558577938,5223247.9953352762,5379945.4351953352,5541343.7982511949,5707584.1121987309,5878811.6355646923,6055175.9846316334,6236831.2641705824]
[]
[null,null,"Tax Life",{"$f":"$D$81","v":10},{"$f":"$D$81","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"$D$81","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"$D$81","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"$D$81","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"$D$81","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,"Tax Life on Gross Plant",{"$f":"1/D112","v":0.1},{"$f":"1/E112","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"1/BQ112","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"1/EC112","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"1/GO112","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"1/JA112","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"Tax Depreciation Expense",{"$f":"D113*D107","v":0},{"$f":"E113*E107","v":10},20.3,30.909000000000006,41.836270000000006,53.091358100000008,64.684098843000001,76.624621808290001,88.92336046253871,101.59106127641486,114.63879311470731,118.07795690814854,121.62029561539299,125.26890448385478,129.02697161837042,132.8977807669215,136.88471418992918,140.99125561562707,145.22099328409587,149.57762308261871,154.06495177509728,158.68690032835022,163.44750733820069,168.35093255834673,173.40146053509713,178.60350435115004,183.96160948168455,189.48045776613506,195.16487149911916,201.01981764409271,207.05041217341551,213.26192453861796,219.65978227477649,226.24957574301982,233.03706301531039,240.02817490576973,247.22902015294281,254.64589075753111,262.28526748025706,270.15382550466478,278.25844026980479,286.60619347789896,295.20437928223595,304.06051066070302,313.18232598052413,322.57779575993982,332.25512963273809,342.2227835217202,352.4894670273718,363.06415103819302,373.95607556933879,385.17475783641902,396.73000057151154,408.63190058865689,420.89085760631656,433.51758333450601,446.52311083454128,459.91880415957758,473.71636828436488,487.92785933289588,502.56569511288274,517.64266596626919,533.17194594525733,549.16710432361504,565.64211745332352,{"$f":"BQ113*BQ107","v":582.61138097692321},600.08972240623086,618.09241407841785,636.63518650077049,655.73424209579355,675.40626935866749,695.66845743942758,716.53851116261046,738.03466649748884,760.17570649241361,782.98097768718605,806.47040701780168,830.66451922833573,855.58445480518571,881.2519884493413,907.68954810282162,934.9202345459064,962.96784158228365,991.85687682975231,1021.6125831346449,1052.2609606286842,1083.8287894475448,1116.3436531309712,1149.8339627249004,1184.3289816066472,1219.8588510548468,1256.4546165864922,1294.1482550840869,1332.9727027366096,1372.9618838187077,1414.1507403332689,1456.5752625432669,1500.2725204195649,1545.280696032152,1591.6391169131166,1639.3882904205104,1688.5699391331259,1739.2270373071196,1791.4038484263333,1845.1459638791232,1900.5003427954971,1957.5153530793618,2016.2408136717427,2076.7280380818952,2139.0298792243516,2203.2007756010821,2269.2967988691148,2337.3757028351883,2407.4969739202438,2479.7218831378518,2554.1135396319874,2630.7369458209469,2709.6590541955757,2790.9488258214428,2874.6772905960861,2960.9176093139686,3049.7451375933879,3141.2374917211896,3235.4746164728258,3332.5388549670106,3432.515020616021,3535.4904712345015,3641.5551853715369,3750.8018409326833,{"$f":"EC113*EC107","v":3863.3258961606643},3979.2256730454837,4098.6024432368486,4221.5605165339539,4348.2073320299723,4478.6535519908721,4613.0131585505987,4751.4035533071174,4893.9456599063296,5040.7640297035205,5191.9869505946263,5347.7465591124655,5508.17895588584,5673.4243245624148,5843.6270542992879,6018.9358659282661,6199.5039419061141,6385.4890601632978,6577.0537319681962,6774.3653439272421,6977.5963042450594,7186.9241933724106,7402.5319191735834,7624.6078767487916,7853.346113051256,8088.9464964427934,8331.6148913360776,8581.563338076161,8839.0102382184468,9104.1805453649995,9377.3059617259478,9658.6251405777275,9948.3838947950571,10246.835411638909,10554.240473988077,10870.86768820772,11196.99371885395,11532.903530419568,11878.890636332155,12235.25735542212,12602.315076084786,12980.384528367329,13369.79606421835,13770.889946144902,14184.016644529249,14609.537143865127,15047.823258181081,15499.257955926512,15964.235694604309,16443.162765442437,16936.457648405711,17444.551377857882,17967.887919193618,18506.924556769427,19062.13229347251,19633.996262276687,20223.016150144991,20829.706634649338,21454.597833688818,22098.23576869948,22761.182841760467,23444.01832701328,24147.338876823676,24871.75904312839,{"$f":"GO113*GO107","v":25617.911814422241},26386.449168854913,27178.042643920562,27993.38392323818,28833.185440935329,29698.181004163391,30589.126434288297,31506.800227316948,32452.004234136457,33425.564361160556,34428.331291995368,35461.181230755232,36525.01666767789,37620.767167708225,38749.390182739473,39911.871888221664,41109.228044868309,42342.504886214359,43612.780032800787,44921.163433784808,46268.798336798354,47656.862286902309,49086.568155509376,50559.165200174662,52075.940156179902,53638.218360865307,55247.364911691264,56904.785859042015,58611.929434813283,60370.28731785767,62181.395937393412,64046.83781551521,65968.24294998066,67947.290238480069,69985.708945634484,72085.28021400352,74247.838620423616,76475.273779036332,78769.531992407428,81132.617952179658,83566.59649074504,86073.594385467397,88655.802217031422,91315.476283542346,94054.94057204861,96876.588789210073,99782.886452886378,102776.37304647296,105859.66423786717,109035.45416500318,112306.51778995326,115675.71332365187,119145.98472336143,122720.36426506229,126401.97519301416,130194.0344488046,134099.85548226873,138122.85114673679,142266.53668113891,146534.5327815731,150930.56876502029,155458.48582797087,160122.24040281004,164925.90761489433,{"$f":"JA113*JA107","v":169873.68484334115},174969.89538864139,180218.99225030062,185625.56201780966,191194.32887834395,196930.15874469429,202838.06350703514,208923.2054122462,215190.90157461358,221646.628621852,228296.02748050756,235144.90830492281,242199.25555407046,249465.23322069261,256949.19021731336,264657.6659238328,272597.3959015478,280775.31777859427,289198.57731195207,297874.53463131061,306810.77067024994,316015.09379035747,325495.54660406813,335260.41300219018,345318.22539225587,355677.77215402352,366348.1053186442,377338.54847820353,388658.70493254968,400318.46608052618,412328.020062942,424697.86066483031,437438.79648477514,450561.96037931833,464078.81919069798,478001.18376641889,492341.21927941148,507111.4558577938,522324.79953352764,537994.54351953359,554134.37982511951,570758.41121987312,587881.16355646926,605517.59846316336]
[]
[null,null,"Deferred Tax",{"$f":"(D114-D92)*$D$82","v":0},{"$f":"(E114-E92)*$D$82","v":0.44444444444444448},0.90222222222222248,1.3737333333333339,1.8593897777777784,2.3596159155555565,2.8748488374666672,3.4055387470351115,3.9521493538906101,4.5151582789517724,5.095057471764771,4.6923536403621586,4.277568694017468,3.8503401992824369,3.4102948497053536,2.9570481396409551,2.4902040282746314,2.0093545935673149,1.5140796758187776,1.5595020660933387,1.6062871280761415,1.6544757419184266,1.7041100141759757,1.7552333146012558,1.8078903140392955,1.862127023460471,1.9179908341642857,1.9755305591892125,2.0347964759648933,2.0958403702438377,2.1587155813511574,2.2234770487916906,2.2901813602554397,2.3588868010631048,2.4296534050949932,2.5025430072478461,2.577619297465279,2.6549478763892411,2.734596312680921,2.8166342020613486,2.9011332281231974,2.9881672249668956,3.0778122417159013,3.1701466089673773,3.2652510072364009,3.3632085374534881,3.4641047935771043,3.5680279373844144,3.6750687755059461,3.7853208387711277,3.8988804639342565,4.0158468778522893,4.13632228418785,4.2604119527134854,4.3882243112948913,4.5198710406337286,4.6554671718527461,4.795131187008332,4.938985122618579,5.0871546762971382,5.2397693165860524,5.3969623960836373,5.5588712679661461,5.7256374060051263,5.8974065281852805,{"$f":"(BQ114-BQ92)*$D$82","v":6.074328724030841},6.2565585857517476,6.4442553433243006,6.6375830036240364,6.8367104937327445,7.0418118085447423,7.2530661628010877,7.4706581476851284,7.69477789211569,7.9256212288791517,8.1633898657455344,8.4082915617178973,8.660540308569443,8.9203565178265194,9.1879672133612988,9.4636062297621493,9.7475144166550205,10.039939849154678,10.341138044629327,10.651372185968206,10.970913351547246,11.300040752093651,11.639041974656472,11.988213233896159,12.347859630913035,12.718295419840457,13.099844282435653,13.492839610908732,13.897624799235997,14.31455354321306,14.743990149509433,15.186309853994704,15.641899149614529,16.11115612410299,16.594490807826059,17.09232553206084,17.605095298022686,18.133248156963351,18.677245601672258,19.237562969722422,19.814689858814109,20.409130554578496,21.021404471215874,21.652046605352325,22.301608003512843,22.970656243618215,23.659775930926799,24.369569208854639,25.100656285120252,25.853675973673901,26.629286252884143,27.428164840470664,28.251009785684801,29.098540079255329,29.971496281632973,30.8706411700819,31.796760405184386,32.750663217339934,33.73318311386015,34.745178607275967,35.787533965494276,36.861159984459071,37.966994783992916,39.106004627512725,{"$f":"(EC114-EC92)*$D$82","v":40.279184766338133},41.487560309328188,42.732187118608046,44.014152732166217,45.334577314131188,46.694614633555148,48.095453072561853,49.538316664738709,51.024466164680781,52.555200149621214,54.131856154109848,55.755811838733194,57.428486193895246,59.151340779712065,60.925881003103498,62.753657433196537,64.636267156192389,66.575355170878268,68.572615826004593,70.629794300784667,72.748688129808215,74.931148773702361,77.179083236913542,79.494455734021003,81.879289406041707,84.335668088222974,86.865738130869715,89.471710274795996,92.15586158303995,94.920537430531112,97.768153553446979,100.70119816005045,103.72223410485168,106.83390112799735,110.03891816183733,113.34008570669249,116.74028827789299,120.24249692622962,123.84977183401662,127.56526498903713,131.39222293870827,135.33398962686934,139.39400931567545,143.57582959514585,147.88310448300018,152.31959761749022,156.8891855460148,161.59586111239514,166.44373694576717,171.43704905414035,176.5801605257646,181.8775653415376,187.33389230178364,192.95390907083711,198.74252634296246,204.70480213325175,210.84594619724959,217.17132458316667,223.686464320662,230.39705825028142,237.30896999778997,244.42823909772343,251.76108627065514,259.31391885877531,{"$f":"(GO114-GO92)*$D$82","v":267.09333642453822},275.1061365172751,283.35932061279311,291.86010023117672,300.61590323811214,309.63438033525563,318.92341174531362,328.49111409767323,338.34584752060294,348.49622294622134,358.95110963460723,369.71964292364578,380.81123221135533,392.23556917769605,404.00263625302688,416.12271534061802,428.60639680083551,441.46458870486094,454.70852636600614,468.34978215698578,482.40027562169564,496.87228389034647,511.77845240705722,527.13180597926839,542.94576015864664,559.23413296340584,576.0111569523084,593.29149166087814,611.09023641070451,629.42294350302473,648.30563180811589,667.7548007623584,687.78744478522867,708.4210681287849,729.67370017264921,751.56391117782914,774.11082851316314,797.33415336855842,821.25417796961563,845.89180330870443,871.26855740796464,897.4066141302028,924.32881255411053,952.05867693073242,980.62043723865361,1010.0390503558142,1040.3402218664894,1071.5504285224831,1103.6969413781583,1136.8078496195042,1170.9120851080879,1206.0394476613321,1242.2206310911731,1279.4872500239087,1317.8718675246259,1357.4080235503643,1398.1302642568758,1440.0741721845829,1483.2763973501205,1527.7746892706259,1573.6079299487408,1620.8161678472011,1669.4406528826221,1719.523872469098,{"$f":"(JA114-JA92)*$D$82","v":1771.1095886431722},1824.2428763024684,1878.9701625915391,1935.3392674692877,1993.3994454933652,2053.2014288581677,2114.7974717239154,2178.2413958756342,2243.5886377519028,2310.8962968844603,2380.2231857909937,2451.629881364724,2525.1787778056637,2600.9341411398377,2678.9621653740296,2759.3310303352573,2842.1109612453179,2927.3742900826824,3015.1955187851563,3105.6513843487078,3198.8209258791758,3294.7855536555526,3393.6291202652096,3495.4379938731613,3600.3011336893601,3708.310167700035,3819.5594727310295,3934.1462569129599,4052.170644620352,4173.7357639589636,4298.9478368777372,4427.916271984077,4560.7537601435906,4697.5763729478931,4838.5036641363349,4983.6587740604191,5133.168537282234,5287.1635934006954,5445.7785012027134,5609.1518562388028,5777.4264119259606,5950.7492042837321,6129.2716804122438,6313.1498308246146]
[null,null,"Deferred Tax to Capital Expenditure",{"$f":"D116/D108","v":0},{"$f":"E116/E108","v":4.3149946062567427E-3},8.5043097579623195E-3,1.2571606021754143E-2,1.6520437345823872E-2,2.0354254165309046E-2,2.4076406417236396E-2,2.7690146467651298E-2,3.1198631953491016E-2,3.4604928541684912E-2,3.7912012607892585E-2,3.3898561071232791E-2,3.0002006181271832E-2,2.621894318130974E-2,2.2546066482317405E-2,1.8980166774557841E-2,1.5518128223335004E-2,1.2156925746419611E-2,8.8936223707735892E-3,8.8936223707735771E-3,8.8936223707735927E-3,8.8936223707735979E-3,8.8936223707735771E-3,8.8936223707735806E-3,8.893622370773591E-3,8.8936223707735736E-3,8.8936223707735771E-3,8.8936223707735684E-3,8.8936223707735875E-3,8.8936223707735788E-3,8.8936223707735962E-3,8.893622370773591E-3,8.893622370773584E-3,8.893622370773591E-3,8.8936223707735736E-3,8.893622370773584E-3,8.8936223707735754E-3,8.8936223707735875E-3,8.8936223707735962E-3,8.8936223707735945E-3,8.8936223707736205E-3,8.8936223707736274E-3,8.8936223707736239E-3,8.8936223707736205E-3,8.8936223707736274E-3,8.8936223707736135E-3,8.8936223707736448E-3,8.8936223707736361E-3,8.8936223707736344E-3,8.8936223707736413E-3,8.8936223707736291E-3,8.8936223707736413E-3,8.8936223707736222E-3,8.8936223707736222E-3,8.8936223707736239E-3,8.8936223707736049E-3,8.8936223707736153E-3,8.8936223707736222E-3,8.893622370773617E-3,8.8936223707736187E-3,8.8936223707736205E-3,8.8936223707736257E-3,8.8936223707736239E-3,8.893622370773617E-3,8.8936223707736187E-3,{"$f":"BQ116/BQ108","v":8.8936223707736205E-3},8.8936223707735927E-3,8.8936223707735927E-3,8.8936223707736031E-3,8.893622370773584E-3,8.8936223707736049E-3,8.8936223707736083E-3,8.8936223707736187E-3,8.8936223707736257E-3,8.8936223707736153E-3,8.8936223707736239E-3,8.8936223707736222E-3,8.8936223707736309E-3,8.8936223707736222E-3,8.8936223707736066E-3,8.893622370773617E-3,8.8936223707736239E-3,8.8936223707736291E-3,8.8936223707736361E-3,8.8936223707736378E-3,8.8936223707736309E-3,8.8936223707736205E-3,8.8936223707736291E-3,8.8936223707736222E-3,8.8936223707736153E-3,8.8936223707736361E-3,8.8936223707736239E-3,8.8936223707736309E-3,8.8936223707736326E-3,8.8936223707736222E-3,8.8936223707736101E-3,8.8936223707736031E-3,8.8936223707735945E-3,8.8936223707736083E-3,8.8936223707735962E-3,8.8936223707735962E-3,8.8936223707736049E-3,8.8936223707735979E-3,8.8936223707736014E-3,8.8936223707735997E-3,8.8936223707736049E-3,8.8936223707735892E-3,8.8936223707735979E-3,8.8936223707735875E-3,8.8936223707735667E-3,8.8936223707735615E-3,8.8936223707735754E-3,8.8936223707735892E-3,8.8936223707735788E-3,8.8936223707735927E-3,8.8936223707736014E-3,8.8936223707735997E-3,8.8936223707736049E-3,8.8936223707735997E-3,8.8936223707735945E-3,8.8936223707735771E-3,8.893622370773584E-3,8.8936223707735892E-3,8.8936223707735927E-3,8.8936223707735962E-3,8.8936223707736031E-3,8.8936223707735962E-3,8.8936223707736118E-3,8.893622370773617E-3,{"$f":"EC116/EC108","v":8.8936223707736222E-3},8.8936223707736031E-3,8.8936223707736049E-3,8.893622370773591E-3,8.8936223707735858E-3,8.893622370773591E-3,8.8936223707735997E-3,8.8936223707735997E-3,8.893622370773584E-3,8.8936223707735858E-3,8.893622370773584E-3,8.8936223707735927E-3,8.8936223707736014E-3,8.8936223707735945E-3,8.8936223707736049E-3,8.8936223707735962E-3,8.8936223707735892E-3,8.8936223707736031E-3,8.8936223707735997E-3,8.8936223707735927E-3,8.8936223707735927E-3,8.8936223707735806E-3,8.8936223707735927E-3,8.8936223707735979E-3,8.8936223707736066E-3,8.8936223707736101E-3,8.8936223707736153E-3,8.8936223707736344E-3,8.8936223707736413E-3,8.8936223707736378E-3,8.8936223707736309E-3,8.8936223707736361E-3,8.8936223707736101E-3,8.8936223707736205E-3,8.8936223707736257E-3,8.8936223707736291E-3,8.8936223707736083E-3,8.8936223707735962E-3,8.8936223707736031E-3,8.8936223707736049E-3,8.8936223707736049E-3,8.8936223707735927E-3,8.8936223707735945E-3,8.8936223707736031E-3,8.8936223707735997E-3,8.8936223707736031E-3,8.8936223707735962E-3,8.8936223707735892E-3,8.8936223707735997E-3,8.8936223707736083E-3,8.8936223707736101E-3,8.8936223707736135E-3,8.8936223707736083E-3,8.8936223707736066E-3,8.893622370773617E-3,8.8936223707736344E-3,8.8936223707736465E-3,8.8936223707736291E-3,8.893622370773643E-3,8.8936223707736257E-3,8.8936223707736291E-3,8.8936223707736222E-3,8.8936223707736222E-3,8.8936223707736396E-3,{"$f":"GO116/GO108","v":8.8936223707736274E-3},8.89362237077365E-3,8.893622370773643E-3,8.8936223707736361E-3,8.8936223707736396E-3,8.8936223707736413E-3,8.89362237077365E-3,8.8936223707736552E-3,8.893622370773643E-3,8.8936223707736517E-3,8.8936223707736326E-3,8.8936223707736413E-3,8.8936223707736448E-3,8.8936223707736465E-3,8.8936223707736448E-3,8.8936223707736517E-3,8.8936223707736291E-3,8.8936223707736361E-3,8.8936223707736222E-3,8.8936223707736118E-3,8.893622370773617E-3,8.8936223707736153E-3,8.8936223707736222E-3,8.8936223707736135E-3,8.8936223707736153E-3,8.8936223707736118E-3,8.8936223707736187E-3,8.8936223707736257E-3,8.8936223707736257E-3,8.8936223707736118E-3,8.893622370773617E-3,8.8936223707736049E-3,8.8936223707735979E-3,8.8936223707735892E-3,8.8936223707735997E-3,8.8936223707736049E-3,8.8936223707735945E-3,8.8936223707735997E-3,8.8936223707736049E-3,8.8936223707736083E-3,8.8936223707735979E-3,8.893622370773591E-3,8.8936223707736066E-3,8.8936223707735945E-3,8.8936223707735875E-3,8.8936223707735962E-3,8.8936223707736014E-3,8.8936223707735927E-3,8.8936223707735997E-3,8.8936223707736083E-3,8.8936223707735962E-3,8.8936223707736066E-3,8.8936223707736135E-3,8.893622370773617E-3,8.893622370773617E-3,8.8936223707736153E-3,8.893622370773617E-3,8.8936223707736222E-3,8.8936223707736222E-3,8.8936223707736326E-3,8.8936223707736101E-3,8.8936223707735997E-3,8.8936223707736274E-3,8.8936223707736135E-3,{"$f":"JA116/JA108","v":8.8936223707736187E-3},8.8936223707736239E-3,8.8936223707736083E-3,8.8936223707736205E-3,8.8936223707736135E-3,8.8936223707736205E-3,8.8936223707736309E-3,8.8936223707736361E-3,8.8936223707736344E-3,8.8936223707736361E-3,8.8936223707736344E-3,8.8936223707736361E-3,8.8936223707736291E-3,8.893622370773643E-3,8.8936223707736309E-3,8.8936223707736534E-3,8.8936223707736621E-3,8.893622370773676E-3,8.8936223707736586E-3,8.89362237077365E-3,8.8936223707736673E-3,8.8936223707736725E-3,8.8936223707736465E-3,8.8936223707736344E-3,8.893622370773643E-3,8.8936223707736291E-3,8.8936223707736135E-3,8.8936223707736118E-3,8.8936223707736187E-3,8.8936223707736222E-3,8.8936223707736309E-3,8.8936223707736465E-3,8.8936223707736291E-3,8.8936223707736187E-3,8.8936223707736291E-3,8.893622370773617E-3,8.8936223707736222E-3,8.8936223707736118E-3,8.8936223707736066E-3,8.8936223707736205E-3,8.8936223707736083E-3,8.8936223707735979E-3,8.8936223707735962E-3,8.8936223707736014E-3]
[]
[]
["EV/EBITDA Analysis"]
[]
[null,null,"ROIC",0.1]
[null,null,"ROIC/WACC Spread",0.02,null,"EV/EBITDA",{"$f":"D146","v":6.7810306232005315}]
[null,null,"WACC",{"$f":"D122-D123","v":0.08}]
[null,null,"Growth Rate",0.03]
[null,null,"Plant Life",18]
[null,null,"Income Tax Rate",0.1]
[]
[null,"Invested Capital = Net Plant"]
[null,null,"Opening Balance",null,{"$f":"D133","v":1000},{"$f":"E133","v":1029.1262135922329},1059.1007635026865,1089.9483585561629,1121.6944272519736,1154.3651387253321,1187.9874243192739,1222.588999784884,1258.198388128133,1294.8449431221563,1332.5588735043552,1371.3712678782686,1411.3141203407426,1452.4203568555217,1494.7238623950032,1538.2595088725275,1583.0631838882323,1629.1718203121613,1676.6234267290204,1725.4571187696715,1775.713151355196,1827.4329518801046,1880.6591543620493,1935.4356345861866,1991.8075462731629,2049.8213583005368,2109.5248930083194,2170.9673656202126,2234.1994248130345,2299.2731944677835,2366.242316636748,2435.1619957620906,2506.0890441823458,2579.0819289643559,2654.20082009924,2731.5076401021306,2811.066115056562,2892.9418271455879,2977.2022687129352,3063.9168978987491,3153.1571958958002,3244.9967258733477,3339.5111936172316,3436.7785099361799,3536.8788548857774,3639.894743863033,3745.9110956260338,3855.0153022947538,3967.2973013907176,4082.8496499749135,4201.767600945057,4324.1491815551071,4450.0952742217605,4579.7096996845312,4713.0993025879643,4850.3740395565455,4991.6470698348921,5137.0348485679478,5286.6572227980823,5440.637530258221,5599.1027010424405,5762.1833622378517,5930.0139456040033,6102.7327983885862,6280.4822973707778,{"$f":"BQ133","v":6463.4089662262377},6651.6635963104973,6845.4013709603178,7044.7819934154732,7249.9698184664094,7461.1339879363059,7678.448570109208,7902.0927032191858,8132.2507431187742,8369.1124152484463,8612.8729710323823,8863.7333488294425,9121.9003395720465,9387.5867572294846,9661.0116142361676,9942.4003020294531,10231.984776845846,10530.003750928736,10836.702889305303,11152.335012294778,11477.160303915014,11811.446526359141,12155.469240719118,12509.512034138121,12873.866753579037,13248.833746401728,13634.722107947409,14031.849936334227,14440.54459467406,14861.142980926703,15293.991805613887,15739.447877622059,16197.878398329498,16669.661264300259,17155.185378794442,17654.850972351564,18169.069932711318,18698.266144343685,19242.875837868258,19803.34794965083,20380.144491873671,20973.740933384557,21584.626591638476,22213.305036055131,22860.2945031247,23526.128323604062,24211.355362155638,24916.540469791242,25642.2649494939,26389.127035401489,27157.742385947164,27948.744591363102,28762.785695965911,29600.536735654237,30462.68829106164,31349.951056820715,32263.056427407726,33202.757100050672,34169.827695197782,35165.065395057914,36189.290600739208,37243.347608527736,38328.105305863501,39444.457887587683,{"$f":"EC133","v":40593.325593051399},41775.655464693671,42992.422128713879,44244.628598482246,45533.307101350656,46859.519929545342,48224.36031584278,49628.953334750826,51074.45682993775,52562.062368673796,54092.996224072071,55668.520385938253,57289.933601062672,58958.572443812067,60675.812417903689,62443.069090269819,64261.799257947583,66133.502148955769,68059.720658148653,70042.042619065614,72082.10211282481,74181.5808151401,76342.209382571367,78565.768879151117,80854.09224456329,83209.065805084552,85632.630828533613,88126.785124510323,90693.584691243639,93335.145410406083,96053.644791291706,98851.323765795358,101730.48853567289,104693.51247360512,107742.83807963246,110880.97899457322,114110.52207208506,117434.12951107783,120854.54105023545,124374.5762264559,127997.13669907112,131725.20864176253,135561.86520414398,139510.26904504138,143573.67493955715,147755.43246206854,152058.98874737151,156487.89133224642,161045.79107978757,165736.44518890762,170563.72029149719,175531.59563979323,180644.16638658333,185905.64696094985,191320.37454233674,196892.81263580287,202627.55475140878,208529.32819077023,214602.99794389948,220853.57069954704,227286.1989723494,233906.18535018485,240718.98686523878,247730.21949238167,{"$f":"GO133","v":254945.66277856755},262371.26460706949,270013.14610047929,277877.60666651267,285971.12919077999,294300.38538080273,302872.24126568052,311693.76285594312,320772.22196825215,330115.10221975466,339730.10519702907,349625.15680470952,359808.41379902145,370288.27051161433,381073.36576923414,392172.59001494001,403595.09263673436,415350.28950964898,427447.87075750285,439897.8087407311,452710.36627686891,465896.10510046704,479465.89456941269,493430.92062483251,507802.6950119636,522593.06476959359,537814.22199589247,553478.71389868541,569599.45313845295,586189.72847258265,603263.2157096481,620833.98898274475,638916.53235117416,657525.75174004328,676676.9872276173,696386.02569055767,716669.11381746712,737542.97150147101,759024.80562287313,781132.32423324813,803883.75115266314,827297.84099206107,851393.89461318904,876191.77503881592,901711.92382635421,927975.37791838404,955003.78698396799,982819.43126505462,1011445.2399426776,1040904.8100380955,1071222.4258644478,1102423.0790449658,1134532.4891142368,1167577.1247195057,1201584.2254394912,1236581.8242386999,1272598.7705757495,1309664.754184752,1347810.3295493564,1387066.941089629,1427466.949082531,1469043.6563373622,1511831.3356481593,1555865.2580456785,{"$f":"JA133","v":1601181.7218722517},1647818.0827034824,1695812.7841414479,1745205.389504791,1796036.6144418239,1848348.3604935277,1902183.749634116,1957587.1598176342,2014604.2615598952,2073282.0555859117,2133668.911573851,2195814.6080274587,2259770.373309812,2325588.927872234,2393324.5277131731,2463033.0091028772,2534771.8346107281,2608600.1404731767,2684578.7853413275,2762770.4004483563,2843239.4412381141,2926052.2404974769,3011277.0630362388,3098984.1619596244,3189245.836579808,3282136.4920141716,3377732.7005194384,3476113.2646122379,3577359.2820281284,3681554.212572637,3788783.9469194128,3899136.8774122111,4012703.9709290713,4129578.8438687529,4249857.8393212417,4373640.1064859387,4501027.6824030047,4632125.5760652283,4767041.8549797498,4905887.7342510046,5048777.668258315,5195829.4450037032,5347164.283207695]
[null,null,"Add: Capital Expenditures",null,{"$f":"E132*$D$74","v":123.46013409907917},{"$f":"F132*$D$74","v":127.05606033497466},130.75672228647881,134.56517050841509,138.48454440671844,142.51807482633163,146.66908671447723,150.94100186150084,155.33734172154456,159.86173031537595,164.51789721776555,169.30968063187527,174.24103055319205,179.31601202561515,184.53880849238064,189.91372524458589,195.44519297015637,201.13777140618032,206.99615309762248,213.02516726551443,219.22978378781093,225.6151172961938,232.18643139219944,238.94914298614697,245.90882676244252,253.07121977494086,260.4422261761527,268.02792208419606,275.83456059150279,283.86857691941071,292.13659372288868,300.64542654976896,309.40208945898553,318.41380080245114,327.68798917533809,337.2322995396683,347.05459952626069,357.16298592022935,367.56579133538168,378.27159108301424,389.28921024077192,400.62773092739639,412.2964997893593,424.30513570555422,436.66353771639564,449.38189318386344,462.47068618921867,475.94070617531253,489.8030568406129,504.06916529228124,518.75079146584289,533.86003781921693,549.409359309097,565.41157365790582,581.87987191978664,598.82782935434341,616.26941661709134,634.21901127584169,652.69140966251666,671.70183907016281,691.265970305216,711.39993060536801,732.12031693367987,753.44420965990344,775.38918664028904,{"$f":"BR132*$D$74","v":797.97333770748196},821.21527958245713,845.13417122078124,869.74972960585251,895.08224600213953,921.15260268181373,947.98229013856542,975.59342480279565,1004.00876727278,1033.2517410768417,1063.3464519819922,1094.317707864963,1126.1910391620006,1158.9927199142919,1192.7497894263583,1227.4900745552816,1263.2422126491247,1300.0356751534684,1337.9007919055114,1376.8687761357689,1416.971750197976,1458.2427720484025,1500.7158624964143,1544.426033248737,1589.4093157705449,1635.7027909871626,1683.3446198508666,1732.3740747979791,1782.8315721221923,1834.7587052907998,1888.1982792313083,1943.1943456166864,1999.7922391783372,2058.0386150767358,2117.9814873605237,2179.6702685457822,2243.1558103480866,2308.4904456009435,2375.7280313951455,2444.9239934746161,2516.1353719253329,2589.4208681950031,2664.8408934822364,2742.457618535117,2822.3350249002178,2904.538957664302,2989.1371797321945,3076.1994276855598,3165.7974692686339,3258.0051625483034,3352.8985167972828,3450.5557551506022,3551.0573790870276,3654.486234788591,3760.9275814329189,3870.4691614746539,3983.2012729739158,4099.216844031409,4218.6115093915469,4341.483689276738,4467.9346705178077,4598.0686900474539,4731.9930208255355,4869.8180602670564,{"$f":"ED132*$D$74","v":5011.6574212457081},5157.6280257480103,5307.8502012552344,5462.4477799325714,5621.5482007073051,5785.2826143201401,5953.7859914362607,6127.1972339052782,6305.6592892617446,6489.31926856063,6678.3285676449204,6872.8429919452583,7073.0228849145387,7279.0332602033113,7491.0439376849617,7709.229683442778,7933.7703538343148,8164.8510437518198,8402.6622392009012,8647.3999743232598,8899.2659929928686,9158.4679151188739,9425.2194077922413,9699.7403614172581,9982.2570709731008,10273.00242255484,10572.2160853477,10880.144709192778,11197.042127907132,11523.169568525789,11858.795866638189,12204.197687996586,12559.659756579011,12925.475089294907,13301.945237526797,13689.380535707191,14088.100357135554,14498.4333772463,14920.717844544735,15355.30185943439,15802.543661165488,16262.811923141182,16736.48605682491,17223.956524499423,17725.625161135329,18241.905505634415,18773.223141720857,19320.01604876127,19882.734962802861,20461.843748127219,21057.819779626072,21671.154336314212,22302.353006303943,22951.936103574935,23620.439096882943,24308.413051161089,25016.425081777434,25745.058822023384,26494.91490421824,27266.611454826536,28060.784603996246,28878.089009937888,29719.198398576857,30584.80611892376,{"$f":"GP132*$D$74","v":31475.625714620564},32392.391512133785,33335.859226079425,34306.806582178826,35306.033958358792,36334.36504452458,37392.647521549581,38481.75376004132,39602.581539459999,40756.054788182133,41943.124345119482,43164.768743521017,44421.995017604153,45715.839532680009,47047.368839457093,48417.680553227685,49827.904258661496,51279.202440952613,52772.771444087157,54309.842457021739,55891.682528585487,57519.595611942343,59194.92363947464,60919.047628973909,62693.388822050823,64519.409855702783,66398.615968004815,68332.556238917576,70322.824867235555,72371.062484727852,74478.957508554871,76648.247533075904,78880.720762194615,81178.217483423578,83542.631584882503,85975.912116481035,88480.064896572716,91057.154165404936,93709.30428672742,96438.701498962211,99247.595717378586,102138.30238875854,105113.20440008159,108174.75404280242,111325.47503434034,114567.96459844738,117904.89560616913,121339.01877916435,124873.16495719829,128510.24743167979,132253.26434716562,136105.30117281122,140069.53324580574,144149.22838888745,148347.74960409774,152668.55784499383,157115.21486960532,161691.38617648702,166400.84402628761,171247.47055132512,176235.26095573269,181368.32680881233,186650.89943431172,192087.33339841789,{"$f":"JB132*$D$74","v":197682.11009934265},203439.84146145947,209365.27373703595,215463.29141869716,221738.92126584373,228197.33644834402,234843.86081091716,241683.97326172065,248723.31228876102,255967.68060785119,263423.04994594393,271095.56596378697,278991.55332195561,287117.52089443977,295480.16713408363,304086.3855942997,312943.27061160939,322058.12315369514,331438.45683778333,341092.00412432069,351026.72269104846,361250.80199272954,371772.67001193535,382601.00020645774,393744.71865907306,405213.01143555087,417015.33215697465,429161.40979261475,441661.25667977834,454525.17677724757,467763.77415910916,481387.96175597637,495408.97035081062,509838.35783675651,524688.01874462329,539970.19404786488,555697.48125314247,571882.84478478739,588539.62667172297,605681.55754565669,623322.76795960777,641477.80003610125,660161.61945462856]
[null,null,"Less: Depreciation Expense",null,{"$f":"E130*$D$75","v":94.333920506846127},{"$f":"F130*$D$75","v":97.081510424521241},99.909127233002465,102.81910181260449,105.81383293335996,108.89578923238987,112.06751124886726,115.33161351825176,118.69078672752123,122.14779993317718,125.70550284385226,129.36682816940137,133.13479403841308,137.01250648613387,141.00316201485623,145.11005022888116,149.33655654622723,153.68616498932121,158.16246105697135,162.76913467998995,167.50998326290227,172.38891481424895,177.40995116806201,182.57723129917059,187.89501473506877,193.36768506715816,198.99975356425986,204.79586289137427,210.76079093675412,216.89945475044604,223.21691459754641,229.71837812951381,236.40920467697538,243.29490966756691,250.3811691724475,257.67382458523724,265.17888743723449,272.90254435288205,280.85116214956793,289.03129308596317,297.44968026322425,306.11326318351234,315.02918347041071,324.20479075595665,333.64764873913987,343.36554142086237,353.36647952049913,363.65870707934869,374.25070825641711,385.151214322138,396.36921085579257,407.9139451525632,419.79493384632713,432.0219707544727,444.60513495120495,457.55479907599727,470.88163788403608,484.5966370457071,498.71110220237819,513.23666828594264,528.18530910980496,543.56934723921677,559.40146414909702,575.69471067771144,592.46251778482929,{"$f":"BR130*$D$75","v":609.71870762322237},627.47750493263663,645.75354876562608,664.56190455491617,683.91807653224384,703.83802050891131,724.33815702858828,745.43538490320748,767.14709514310675,789.49118529290593,812.48607418493236,836.15071712235761,860.50462150456212,885.5678629076076,911.36110163307171,937.90559973888935,965.22323856623564,993.3365367769029,1022.2686689160362,1052.0434845155323,1082.6855277538489,1114.220057688427,1146.6730690774104,1180.0713138078204,1214.4423229478541,1249.8144294414808,1286.2167914640484,1323.6794164581468,1362.2331858695493,1401.9098806036138,1442.7422072231363,1484.7638249092472,1528.0093732075748,1572.5145005825527,1618.3158938034037,1665.4513081860273,1713.9595987157174,1763.8807520763694,1815.2559196125742,1868.1274512517755,1922.5389304144487,1978.5352099410834,2036.1624490655811,2095.4681514655495,2156.501204420857,2219.3119191127266,2283.9520720965925,2350.4749479829015,2418.9353833610439,2489.3898120026279,2561.8963113813452,2636.5146505477924,2713.306339398699,2792.3346793811852,2873.6648156738411,2957.3637908876417,3043.5006003309713,3132.1462488843008,3223.3738095314166,3317.2584835954385,3413.8776627292859,3513.310992711693,3615.6404391013543,3720.9503548033358,{"$f":"ED130*$D$75","v":3829.327549603433},3940.8613617278047,4055.6437314868672,4173.7692770641552,4295.3353725126244,4420.4422280227018,4549.1929725282171,4681.6937387183598,4818.0537505256916,4958.3854131623621,5102.804405778742,5251.4297768208417,5404.3840421651385,5561.793286111696,5723.7872653188333,5890.4995157650137,6062.0674628261304,6238.6325345589312,6420.3402782839476,6607.3404805640639,6799.7872906775801,6997.8393476876072,7201.6599112124895,7411.4169960050867,7627.2835104518372,7849.4373991057737,8078.0617893709905,8313.3451424594659,8555.4814087446939,8804.6701876401712,9061.1168921345452,9325.0329181190482,9596.6358186467878,9876.1494832675689,10163.804322586042,10459.837458195345,10764.492918142781,11078.021838088689,11400.682668324282,11732.741386819165,12074.471718474091,12426.155360759745,12788.082215927507,13160.550629983649,13543.867638623949,13938.349220331444,14344.320556845953,14762.116301220109,15192.080853682828,15634.568645537671,16089.944431330032,16558.583589524111,17040.872431937434,17537.208522188041,18048.001003416819,18573.670935555176,19114.651642416007,19671.389068894146,20244.342148570675,20833.983182024189,21440.798226160819,22065.287494883953,22707.96577143397,23369.362832737876,{"$f":"GP130*$D$75","v":24050.02388611859},24750.510018723984,25471.398660046041,26213.28405791146,26976.777768336062,27762.509159646823,28571.125931287028,29403.294647732284,30259.701287957498,31141.051810907717,32048.072737439012,32981.511749209079,33942.138305011285,34930.744275060162,35948.144593751233,36995.177931433303,38072.707385746893,39181.621193098748,40322.833460858907,41497.284920883925,42705.943704987345,43949.806142996684,45229.897584054837,46547.27324184285,47903.019064420798,49298.252629403927,50734.124065211814,52211.816999150018,53732.549533105841,55297.575247662324,56908.184235458306,58565.704164646428,60271.501373325445,62026.981995849485,63833.593121942176,65692.823989571567,67606.207212568799,69575.320044002845,71601.785676352447,73687.274579547186,75833.505877980599,78042.248767630517,80315.323974454703,82654.605255264061,85062.020942310584,87539.555532863335,90089.251325082645,92713.210101541379,95413.594861780453,98192.631605327464,101052.61116664768,103995.89110354034,107024.89764053667,110142.12766890181,113350.15080488923,116651.61150794428,120049.23126060286,123545.81081188256,127144.23248601505,130847.46255842327,134658.55370090166,138580.64749801531,142616.97703679246,146770.86957184467,{"$f":"JB130*$D$75","v":151045.74926811198},155445.14002349391,159972.66837369275,164632.06648166437,169427.17521414006,174361.94730775579,179440.45062739917,184666.87151945938,190045.51826274459,195580.82461991193,201277.35349233655,207139.80068143376,213172.9987595338,219381.92105350082,225771.6857443795,232347.56008644882,239114.96474916092,246079.47828554429,253246.8417307543,260622.96333456266,268213.92343168583,276025.979453968,284065.57108854962,292339.32558627438,300854.06322470959,309616.80293028365,318634.76806417538,327915.39237672422,337466.3261352696,347295.44243047159,357410.8436663106,367820.86823911575,378534.09741112881,389559.36238426843,400905.75157992681,412582.61813079857,424599.58759091888,436966.56587026606,449693.74740046798,462791.62353834568,476270.99121421983,490142.96183210972,504418.97042916151]
[null,null,"Closing Balance",1000,{"$f":"E130+E131-E132","v":1029.1262135922329},{"$f":"F130+F131-F132","v":1059.1007635026865},1089.9483585561629,1121.6944272519736,1154.3651387253321,1187.9874243192739,1222.588999784884,1258.198388128133,1294.8449431221563,1332.5588735043552,1371.3712678782686,1411.3141203407426,1452.4203568555217,1494.7238623950032,1538.2595088725275,1583.0631838882323,1629.1718203121613,1676.6234267290204,1725.4571187696715,1775.713151355196,1827.4329518801046,1880.6591543620493,1935.4356345861866,1991.8075462731629,2049.8213583005368,2109.5248930083194,2170.9673656202126,2234.1994248130345,2299.2731944677835,2366.242316636748,2435.1619957620906,2506.0890441823458,2579.0819289643559,2654.20082009924,2731.5076401021306,2811.066115056562,2892.9418271455879,2977.2022687129352,3063.9168978987491,3153.1571958958002,3244.9967258733477,3339.5111936172316,3436.7785099361799,3536.8788548857774,3639.894743863033,3745.9110956260338,3855.0153022947538,3967.2973013907176,4082.8496499749135,4201.767600945057,4324.1491815551071,4450.0952742217605,4579.7096996845312,4713.0993025879643,4850.3740395565455,4991.6470698348921,5137.0348485679478,5286.6572227980823,5440.637530258221,5599.1027010424405,5762.1833622378517,5930.0139456040033,6102.7327983885862,6280.4822973707778,6463.4089662262377,{"$f":"BR130+BR131-BR132","v":6651.6635963104973},6845.4013709603178,7044.7819934154732,7249.9698184664094,7461.1339879363059,7678.448570109208,7902.0927032191858,8132.2507431187742,8369.1124152484463,8612.8729710323823,8863.7333488294425,9121.9003395720465,9387.5867572294846,9661.0116142361676,9942.4003020294531,10231.984776845846,10530.003750928736,10836.702889305303,11152.335012294778,11477.160303915014,11811.446526359141,12155.469240719118,12509.512034138121,12873.866753579037,13248.833746401728,13634.722107947409,14031.849936334227,14440.54459467406,14861.142980926703,15293.991805613887,15739.447877622059,16197.878398329498,16669.661264300259,17155.185378794442,17654.850972351564,18169.069932711318,18698.266144343685,19242.875837868258,19803.34794965083,20380.144491873671,20973.740933384557,21584.626591638476,22213.305036055131,22860.2945031247,23526.128323604062,24211.355362155638,24916.540469791242,25642.2649494939,26389.127035401489,27157.742385947164,27948.744591363102,28762.785695965911,29600.536735654237,30462.68829106164,31349.951056820715,32263.056427407726,33202.757100050672,34169.827695197782,35165.065395057914,36189.290600739208,37243.347608527736,38328.105305863501,39444.457887587683,40593.325593051399,{"$f":"ED130+ED131-ED132","v":41775.655464693671},42992.422128713879,44244.628598482246,45533.307101350656,46859.519929545342,48224.36031584278,49628.953334750826,51074.45682993775,52562.062368673796,54092.996224072071,55668.520385938253,57289.933601062672,58958.572443812067,60675.812417903689,62443.069090269819,64261.799257947583,66133.502148955769,68059.720658148653,70042.042619065614,72082.10211282481,74181.5808151401,76342.209382571367,78565.768879151117,80854.09224456329,83209.065805084552,85632.630828533613,88126.785124510323,90693.584691243639,93335.145410406083,96053.644791291706,98851.323765795358,101730.48853567289,104693.51247360512,107742.83807963246,110880.97899457322,114110.52207208506,117434.12951107783,120854.54105023545,124374.5762264559,127997.13669907112,131725.20864176253,135561.86520414398,139510.26904504138,143573.67493955715,147755.43246206854,152058.98874737151,156487.89133224642,161045.79107978757,165736.44518890762,170563.72029149719,175531.59563979323,180644.16638658333,185905.64696094985,191320.37454233674,196892.81263580287,202627.55475140878,208529.32819077023,214602.99794389948,220853.57069954704,227286.1989723494,233906.18535018485,240718.98686523878,247730.21949238167,254945.66277856755,{"$f":"GP130+GP131-GP132","v":262371.26460706949},270013.14610047929,277877.60666651267,285971.12919077999,294300.38538080273,302872.24126568052,311693.76285594312,320772.22196825215,330115.10221975466,339730.10519702907,349625.15680470952,359808.41379902145,370288.27051161433,381073.36576923414,392172.59001494001,403595.09263673436,415350.28950964898,427447.87075750285,439897.8087407311,452710.36627686891,465896.10510046704,479465.89456941269,493430.92062483251,507802.6950119636,522593.06476959359,537814.22199589247,553478.71389868541,569599.45313845295,586189.72847258265,603263.2157096481,620833.98898274475,638916.53235117416,657525.75174004328,676676.9872276173,696386.02569055767,716669.11381746712,737542.97150147101,759024.80562287313,781132.32423324813,803883.75115266314,827297.84099206107,851393.89461318904,876191.77503881592,901711.92382635421,927975.37791838404,955003.78698396799,982819.43126505462,1011445.2399426776,1040904.8100380955,1071222.4258644478,1102423.0790449658,1134532.4891142368,1167577.1247195057,1201584.2254394912,1236581.8242386999,1272598.7705757495,1309664.754184752,1347810.3295493564,1387066.941089629,1427466.949082531,1469043.6563373622,1511831.3356481593,1555865.2580456785,1601181.7218722517,{"$f":"JB130+JB131-JB132","v":1647818.0827034824},1695812.7841414479,1745205.389504791,1796036.6144418239,1848348.3604935277,1902183.749634116,1957587.1598176342,2014604.2615598952,2073282.0555859117,2133668.911573851,2195814.6080274587,2259770.373309812,2325588.927872234,2393324.5277131731,2463033.0091028772,2534771.8346107281,2608600.1404731767,2684578.7853413275,2762770.4004483563,2843239.4412381141,2926052.2404974769,3011277.0630362388,3098984.1619596244,3189245.836579808,3282136.4920141716,3377732.7005194384,3476113.2646122379,3577359.2820281284,3681554.212572637,3788783.9469194128,3899136.8774122111,4012703.9709290713,4129578.8438687529,4249857.8393212417,4373640.1064859387,4501027.6824030047,4632125.5760652283,4767041.8549797498,4905887.7342510046,5048777.668258315,5195829.4450037032,5347164.283207695,5502906.9322331622]
[]
[null,null,"ROIC ",null,{"$f":"$D$122","v":0.1},{"$f":"$D$122","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$D$122","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$D$122","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$D$122","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$D$122","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"NOPLAT = ROIC x Net Invested Cap",null,{"$f":"E135*E130","v":100},{"$f":"F135*F130","v":102.91262135922329},105.91007635026865,108.9948358556163,112.16944272519737,115.43651387253323,118.79874243192739,122.2588999784884,125.81983881281332,129.48449431221565,133.25588735043553,137.13712678782687,141.13141203407426,145.24203568555217,149.47238623950031,153.82595088725276,158.30631838882323,162.91718203121616,167.66234267290204,172.54571187696718,177.57131513551963,182.74329518801048,188.06591543620493,193.54356345861868,199.1807546273163,204.98213583005369,210.95248930083196,217.09673656202128,223.41994248130345,229.92731944677837,236.62423166367481,243.51619957620906,250.6089044182346,257.90819289643559,265.42008200992399,273.15076401021309,281.10661150565619,289.29418271455881,297.72022687129351,306.39168978987493,315.31571958958006,324.49967258733477,333.95111936172316,343.67785099361799,353.68788548857776,363.9894743863033,374.59110956260338,385.50153022947541,396.72973013907176,408.28496499749139,420.17676009450571,432.41491815551075,445.00952742217606,457.97096996845312,471.30993025879644,485.03740395565455,499.16470698348922,513.70348485679483,528.66572227980828,544.06375302582217,559.91027010424409,576.21833622378517,593.0013945604004,610.27327983885868,628.0482297370778,{"$f":"BR135*BR130","v":646.34089662262386},665.16635963104977,684.5401370960318,704.47819934154734,724.99698184664101,746.11339879363061,767.8448570109208,790.20927032191867,813.22507431187751,836.91124152484463,861.2872971032383,886.37333488294428,912.19003395720472,938.75867572294851,966.10116142361676,994.24003020294538,1023.1984776845846,1053.0003750928736,1083.6702889305304,1115.2335012294777,1147.7160303915014,1181.1446526359141,1215.5469240719119,1250.9512034138122,1287.3866753579039,1324.8833746401729,1363.4722107947409,1403.1849936334229,1444.0544594674061,1486.1142980926704,1529.3991805613887,1573.944787762206,1619.7878398329499,1666.966126430026,1715.5185378794442,1765.4850972351564,1816.9069932711318,1869.8266144343686,1924.287583786826,1980.3347949650831,2038.0144491873671,2097.3740933384556,2158.4626591638475,2221.3305036055131,2286.0294503124701,2352.6128323604062,2421.1355362155641,2491.6540469791244,2564.2264949493901,2638.9127035401489,2715.7742385947167,2794.8744591363102,2876.2785695965913,2960.0536735654241,3046.268829106164,3134.9951056820719,3226.3056427407728,3320.2757100050676,3416.9827695197782,3516.5065395057918,3618.9290600739209,3724.3347608527738,3832.8105305863501,3944.4457887587687,{"$f":"ED135*ED130","v":4059.33255930514},4177.5655464693673,4299.2422128713879,4424.462859848225,4553.3307101350656,4685.951992954534,4822.4360315842778,4962.8953334750831,5107.4456829937753,5256.2062368673796,5409.2996224072076,5566.8520385938255,5728.9933601062676,5895.8572443812072,6067.5812417903689,6244.3069090269819,6426.1799257947587,6613.3502148955777,6805.9720658148653,7004.2042619065614,7208.2102112824814,7418.1580815140105,7634.2209382571373,7856.5768879151119,8085.409224456329,8320.9065805084556,8563.263082853362,8812.6785124510334,9069.358469124365,9333.5145410406094,9605.3644791291717,9885.1323765795369,10173.04885356729,10469.351247360513,10774.283807963247,11088.097899457323,11411.052207208508,11743.412951107784,12085.454105023546,12437.45762264559,12799.713669907112,13172.520864176253,13556.186520414398,13951.026904504139,14357.367493955717,14775.543246206855,15205.898874737151,15648.789133224644,16104.579107978758,16573.644518890764,17056.372029149719,17553.159563979323,18064.416638658335,18590.564696094985,19132.037454233676,19689.281263580287,20262.755475140879,20852.932819077025,21460.29979438995,22085.357069954705,22728.619897234941,23390.618535018486,24071.89868652388,24773.021949238169,{"$f":"GP135*GP130","v":25494.566277856757},26237.12646070695,27001.314610047932,27787.760666651269,28597.112919078001,29430.038538080276,30287.224126568053,31169.376285594313,32077.222196825216,33011.51022197547,33973.010519702912,34962.515680470955,35980.841379902144,37028.827051161432,38107.336576923415,39217.259001494,40359.509263673441,41535.028950964901,42744.78707575029,43989.780874073112,45271.036627686895,46589.61051004671,47946.58945694127,49343.092062483251,50780.269501196366,52259.306476959362,53781.422199589251,55347.871389868546,56959.945313845295,58618.972847258265,60326.321570964814,62083.398898274478,63891.653235117417,65752.575174004334,67667.698722761736,69638.602569055773,71666.911381746715,73754.297150147104,75902.48056228731,78113.232423324822,80388.375115266317,82729.78409920611,85139.389461318904,87619.177503881598,90171.192382635432,92797.537791838404,95500.378698396802,98281.943126505474,101144.52399426776,104090.48100380955,107122.24258644479,110242.30790449659,113453.24891142368,116757.71247195057,120158.42254394913,123658.18242386999,127259.87705757495,130966.47541847521,134781.03295493565,138706.6941089629,142746.69490825312,146904.36563373622,151183.13356481594,155586.52580456785,{"$f":"JB135*JB130","v":160118.17218722519},164781.80827034824,169581.27841414479,174520.53895047912,179603.66144418239,184834.83604935277,190218.3749634116,195758.71598176344,201460.42615598952,207328.20555859117,213366.89115738511,219581.46080274589,225977.03733098123,232558.89278722342,239332.45277131733,246303.30091028774,253477.18346107283,260860.01404731767,268457.87853413279,276277.04004483565,284323.94412381144,292605.22404974769,301127.70630362391,309898.41619596246,318924.58365798084,328213.64920141717,337773.27005194384,347611.32646122383,357735.92820281285,368155.42125726375,378878.39469194133,389913.68774122116,401270.39709290717,412957.88438687532,424985.78393212421,437364.01064859389,450102.76824030047,463212.55760652287,476704.18549797498,490588.77342510049,504877.7668258315,519582.94450037036,534716.42832076957]
[]
[null,null,"EBIT = NOPLAT/(1-t)",null,{"$f":"E136/(1-$D$127)","v":111.11111111111111},{"$f":"F136/(1-$D$127)","v":114.34735706580366},117.67786261140961,121.10537317290699,124.63271413910819,128.26279319170359,131.99860270214154,135.84322219832043,139.79982090312589,143.87166034690628,148.06209705603948,152.37458531980764,156.81268003786028,161.38003965061353,166.08042915500033,170.91772320805862,175.89590932091468,181.01909114579573,186.29149185878003,191.71745764107465,197.30146126168847,203.04810576445607,208.96212826244991,215.04840384290964,221.311949585907,227.75792870005967,234.39165477870216,241.21859618002364,248.24438053478161,255.4747993853093,262.91581295963869,270.57355508467674,278.45433824248289,286.56465877381731,294.91120223324884,303.50084890023675,312.34067945072911,321.43798079395424,330.800252079215,340.43521087763878,350.35079954397781,360.5551917637053,371.0567992908035,381.86427888179776,392.98653943175304,404.43274931811476,416.21234395844817,428.33503358830598,440.81081126563527,453.64996110832374,466.863066771673,480.46102017278969,494.45503046908448,508.85663329828122,523.6777002875516,538.93044883961613,554.62745220387694,570.78164984088312,587.4063580886758,604.51528113980237,622.12252233804895,640.24259580420573,658.89043840044485,678.0814220431763,697.83136637453083,{"$f":"BR136/(1-$D$127)","v":718.15655180291537},739.07373292338866,760.6001523289242,782.7535548239415,805.55220205182331,829.01488754847844,853.16095223435639,878.01030035768736,903.58341590208613,929.9013794720496,956.98588567026479,984.85926098104915,1013.5444821746719,1043.0651952477206,1073.4457349151296,1104.7111446699394,1136.8871974273163,1170.0004167698596,1204.0780988117006,1239.1483346994196,1275.2400337683348,1312.3829473732378,1350.6076934132354,1389.9457815709025,1430.4296392865599,1472.0926384890809,1514.9691231052677,1559.0944373704699,1604.5049549637845,1651.2381089918561,1699.3324228459874,1748.8275419580066,1799.7642664810553,1852.1845849222509,1906.131708754938,1961.6501080390626,2018.7855480790354,2077.5851271492984,2138.0973153186956,2200.3719944056479,2264.4604990970743,2330.4156592649506,2398.2918435153861,2468.1450040061254,2540.0327225694114,2614.0142581782288,2690.1505957950712,2768.5044966434716,2849.1405499437669,2932.1252261557211,3017.5269317719076,3105.4160657070111,3195.8650773295458,3288.9485261838045,3384.7431434512932,3483.327895202302,3584.7840474897475,3689.195233338964,3796.6475216886424,3907.2294883397685,4021.0322889710233,4138.1497342808598,4258.6783673181662,4382.7175430652987,{"$f":"ED136/(1-$D$127)","v":4510.3695103390446},4641.7394960770744,4776.93579207932,4916.0698442758057,5059.256344594517,5206.6133255050381,5358.2622573158642,5514.328148305648,5674.9396477708615,5840.2291520748659,6010.3329137857863,6185.3911539931396,6365.5481778958529,6550.9524937568967,6741.7569353226318,6938.1187878077571,7140.1999175497313,7348.1669054395306,7562.191184238739,7782.449179896179,8009.1224569805345,8242.3978683489004,8482.4677091745962,8729.5298754612359,8983.7880271736994,9245.4517561205066,9514.7367587259578,9791.8650138344819,10077.064965693738,10370.571712267343,10672.627199032413,10983.480418421708,11303.387615074767,11632.612497067237,11971.426453292497,12320.108777174803,12678.946896898342,13048.236612341982,13428.282338915051,13819.3973584951,14221.90407767457,14636.134293529169,15062.429467127109,15501.141005004598,15952.630548839685,16417.270273563172,16895.443194152391,17387.543481360713,17893.976786643063,18415.160576545291,18951.524476833019,19503.510626643692,20071.574042953704,20656.182995661093,21257.819393592974,21876.979181755876,22514.172750156533,23169.925354530027,23844.777549322167,24539.285633283005,25254.022108038822,25989.576150020541,26746.554096137643,27525.579943597964,{"$f":"GP136/(1-$D$127)","v":28327.295864285283},29152.362734118833,30001.460677831034,30875.289629612522,31774.569910086666,32700.042820089195,33652.471251742281,34632.640317327016,35641.357996472463,36679.455802194963,37747.789466336566,38847.239644967725,39978.712644335712,41143.141167957147,42341.485085470464,43574.732223882223,44843.899181859379,46150.032167738776,47494.207861944764,48877.534304525681,50301.151808540992,51766.233900051899,53273.988285490297,54825.657847203613,56422.521667995963,58065.896085510401,59757.135777321389,61497.634877631717,63288.828126494773,65132.192052509185,67029.246189960904,68981.55433141609,70990.72581679713,73058.416860004814,75186.331914179711,77376.225076728631,79629.901535274126,81949.219055719004,84336.089513652565,86792.480470360912,89320.416794740348,91921.982332451225,94599.321623687676,97354.641670979545,100190.21375848381,103108.3753242649,106111.53188710756,109202.15902945053,112382.80443807528,115656.09000423283,119024.71398493864,122491.45322721843,126059.16545713742,129730.79163550063,133509.35838216569,137397.98047096666,141399.86339730551,145518.30602052802,149756.70328326183,154118.54900995878,158607.4387869479,163227.07292637357,167981.25951646216,172873.91756063094,{"$f":"JB136/(1-$D$127)","v":177909.080208028},183090.8980781647,188423.6426823831,193911.70994497681,199559.62382686933,205372.0400548364,211353.7499593462,217509.68442418159,223844.91795109946,230364.67284287908,237074.32350820568,243979.40089193988,251085.59703442358,258398.76976358157,265924.94752368593,273670.33434476412,281641.31495674758,289844.46005257516,298286.53170459199,306974.48893870629,315915.49347090157,325116.91561083077,334586.34033735987,344331.57355106942,354360.6485088676,364681.83244601905,375303.6333910487,386234.8071791376,397484.36466979206,409061.5791747375,420975.99410215701,433237.43082357908,445855.99676989682,458842.0937631948,472206.42659124912,485960.011831771,500114.18693366717,514680.61956280319,529671.31721997214,545098.63713900058,560975.29647314607,577314.38277818926,594129.36480085505]
[]
[null,null,"EBITDA = EBIT + Depreciation",null,{"$f":"E138+E132","v":205.44503161795723},{"$f":"F138+F132","v":211.4288674903249},217.58698984441207,223.92447498551149,230.44654707246815,237.15858242409348,244.06611395100879,251.1748357165722,258.4906076306471,266.01946028008348,273.76759989989171,281.74141348920898,289.94747407627335,298.3925461367474,307.08359116985656,316.02777343693981,325.23246586714191,334.70525613511694,344.45395291575142,354.48659232106456,364.81144452459074,375.43702057870502,386.37207943051192,397.62563514208023,409.20696432097577,421.12561376721783,433.391408342962,446.01445907139794,459.00517147153573,472.37425413575534,486.13272755718509,500.29193321419052,514.86354291945827,529.85956844138423,545.29237140569637,561.17467348547393,577.51956688796361,594.34052514683628,611.65141422878287,629.46650396360201,647.80047980720201,666.6684549472177,686.08598276121415,706.06906963775441,726.63418817089291,747.79829073897713,769.57882347894724,791.99374066765472,815.06151952205232,838.80117543046174,863.23227762746558,888.37496532535283,914.2499643154116,940.87860405275387,968.28283523875655,996.4852479156134,1025.5090900879131,1055.3782868865901,1086.1174602910539,1117.7519494257449,1150.3078314478539,1183.8119430434226,1218.2919025495419,1253.7761327208877,1290.29388415936,{"$f":"BR138+BR132","v":1327.8752594261377},1366.5512378560252,1406.3537010945502,1447.3154593788577,1489.4702785840673,1532.8529080573899,1577.4991092629448,1623.4456852608948,1670.730511045193,1719.3925647649555,1769.4719598551972,1821.0099781034069,1874.0491036792341,1928.6330581553282,1984.8068365482013,2042.6167444088287,2102.1104359935521,2163.3369535467627,2226.3467677277367,2291.1918192149519,2357.9255615221837,2426.6030050616646,2497.2807624906459,2570.0170953787228,2644.8719622344142,2721.9070679305614,2801.1859145693161,2882.7738538286167,2966.738140833334,3053.1479895954699,3142.0746300691235,3233.5913668672538,3327.7736396886303,3424.6990855048034,3524.4476025583417,3627.1014162250899,3732.7451467947531,3841.4658792256678,3953.35323493127,4068.4994456574232,4186.999429511523,4308.9508692060335,4434.4542925809674,4563.6131554716749,4696.5339269902688,4833.3261772909555,4974.1026678916642,5118.9794446263732,5268.0759333048109,5421.5150381583489,5579.4232431532528,5741.930716254803,5909.1714167282444,6081.2832055649897,6258.4079591251339,6440.6916860899437,6628.2846478207193,6821.3414822232644,7020.0213312200594,7224.4879719352066,7434.9099517003087,7651.4607269925527,7874.3188064195201,8103.6678978686341,{"$f":"ED138+ED132","v":8339.6970599424785},8582.6008578048786,8832.5795235661863,9089.8391213399609,9354.5917171071414,9627.0555535277399,9907.4552298440813,10196.021887024008,10492.993398296552,10798.614565237229,11113.137319564528,11436.820930813981,11769.932220060991,12112.745779868594,12465.544200641465,12828.61830357277,13202.267380375863,13586.799439998462,13982.531462522686,14389.789660460243,14808.909747658116,15240.237216036508,15684.127620387086,16140.946871466324,16611.071537625536,17094.889155226279,17592.798548096947,18105.21015629395,18632.546374438432,19175.241899907516,19733.744091166958,20308.513336540756,20900.023433721555,21508.761980334806,22135.230775878539,22779.946235370146,23443.439815041122,24126.258450430672,24828.965007239334,25552.138745314267,26296.375796148663,27062.289654288914,27850.511683054618,28661.691634988245,29496.498187463636,30355.619493894614,31239.763750998343,32149.65978258082,33086.057640325889,34049.729222082962,35041.468908163049,36062.094216167803,37112.446474891141,38193.39151784913,39305.820397009797,40450.650117311052,41628.82439257254,42841.314423424177,44089.119697892842,45373.268815307194,46694.820334199641,48054.863644904493,49454.519867571609,50894.94277633584,{"$f":"GP138+GP132","v":52377.319750403869},53902.872752842813,55472.859337877075,57088.573687523982,58751.347678422724,60462.551979736018,62223.597183029313,64035.934965059299,65901.059284429968,67820.507613102673,69795.862203775585,71828.751394176797,73920.85094934699,76073.885443017309,78289.629679221689,80569.910155315534,82916.606567606272,85331.653360837518,87817.041322803678,90374.819225409607,93007.095513528329,95716.04004304859,98503.885869545134,101372.93108904647,104325.54073241676,107364.14871491434,110491.25984253321,113709.45187678174,117021.37765960061,120429.76730017152,123937.43042541921,127547.25849606251,131262.22719012259,135085.39885585429,139019.92503612189,143069.04906630021,147236.10874784293,151524.53909972185,155937.875190005,160479.7550499081,165153.92267272095,169964.23110008176,174914.64559814238,180009.24692624359,185252.23470079439,190647.93085712823,196200.7832121902,201915.36913099192,207796.39929985575,213848.72160956031,220077.32515158632,226487.34433075879,233084.06309767411,239872.91930440243,246859.50918705494,254049.59197891096,261449.09465790837,269064.11683241057,276900.93576927687,284966.01156838203,293265.99248784955,301807.72042438888,310598.23655325465,319644.78713247564,{"$f":"JB138+JB132","v":328954.82947613997},338536.03810165857,348396.31105607585,358543.77642664115,368986.79904100939,379733.98736259219,390794.2005867454,402176.555943641,413890.43621384405,425945.49746279104,438351.67700054223,451119.20157337363,464258.59579395736,477780.69081708242,491696.6332680654,506017.89443121292,520756.2797059085,535923.93833811942,551533.37343534629,567597.45227326895,584129.4169025874,601142.89506479877,618651.91142590949,636670.89913734375,655214.71173357719,674298.63537630276,693938.40145522403,714150.19955586176,734950.69080506172,756357.0216052091,778386.83776846761,801058.29906269489,824390.09418102563,848401.45614746329,873112.178171176,898542.62996256957,924713.77452458604,951647.18543306924,979365.06462044013,1007890.2606773463,1037246.2876873659,1067457.344610299,1098548.3352300166]
[null,null,"Less: Capital Expenditures",null,{"$f":"E131","v":123.46013409907917},{"$f":"F131","v":127.05606033497466},130.75672228647881,134.56517050841509,138.48454440671844,142.51807482633163,146.66908671447723,150.94100186150084,155.33734172154456,159.86173031537595,164.51789721776555,169.30968063187527,174.24103055319205,179.31601202561515,184.53880849238064,189.91372524458589,195.44519297015637,201.13777140618032,206.99615309762248,213.02516726551443,219.22978378781093,225.6151172961938,232.18643139219944,238.94914298614697,245.90882676244252,253.07121977494086,260.4422261761527,268.02792208419606,275.83456059150279,283.86857691941071,292.13659372288868,300.64542654976896,309.40208945898553,318.41380080245114,327.68798917533809,337.2322995396683,347.05459952626069,357.16298592022935,367.56579133538168,378.27159108301424,389.28921024077192,400.62773092739639,412.2964997893593,424.30513570555422,436.66353771639564,449.38189318386344,462.47068618921867,475.94070617531253,489.8030568406129,504.06916529228124,518.75079146584289,533.86003781921693,549.409359309097,565.41157365790582,581.87987191978664,598.82782935434341,616.26941661709134,634.21901127584169,652.69140966251666,671.70183907016281,691.265970305216,711.39993060536801,732.12031693367987,753.44420965990344,775.38918664028904,{"$f":"BR131","v":797.97333770748196},821.21527958245713,845.13417122078124,869.74972960585251,895.08224600213953,921.15260268181373,947.98229013856542,975.59342480279565,1004.00876727278,1033.2517410768417,1063.3464519819922,1094.317707864963,1126.1910391620006,1158.9927199142919,1192.7497894263583,1227.4900745552816,1263.2422126491247,1300.0356751534684,1337.9007919055114,1376.8687761357689,1416.971750197976,1458.2427720484025,1500.7158624964143,1544.426033248737,1589.4093157705449,1635.7027909871626,1683.3446198508666,1732.3740747979791,1782.8315721221923,1834.7587052907998,1888.1982792313083,1943.1943456166864,1999.7922391783372,2058.0386150767358,2117.9814873605237,2179.6702685457822,2243.1558103480866,2308.4904456009435,2375.7280313951455,2444.9239934746161,2516.1353719253329,2589.4208681950031,2664.8408934822364,2742.457618535117,2822.3350249002178,2904.538957664302,2989.1371797321945,3076.1994276855598,3165.7974692686339,3258.0051625483034,3352.8985167972828,3450.5557551506022,3551.0573790870276,3654.486234788591,3760.9275814329189,3870.4691614746539,3983.2012729739158,4099.216844031409,4218.6115093915469,4341.483689276738,4467.9346705178077,4598.0686900474539,4731.9930208255355,4869.8180602670564,{"$f":"ED131","v":5011.6574212457081},5157.6280257480103,5307.8502012552344,5462.4477799325714,5621.5482007073051,5785.2826143201401,5953.7859914362607,6127.1972339052782,6305.6592892617446,6489.31926856063,6678.3285676449204,6872.8429919452583,7073.0228849145387,7279.0332602033113,7491.0439376849617,7709.229683442778,7933.7703538343148,8164.8510437518198,8402.6622392009012,8647.3999743232598,8899.2659929928686,9158.4679151188739,9425.2194077922413,9699.7403614172581,9982.2570709731008,10273.00242255484,10572.2160853477,10880.144709192778,11197.042127907132,11523.169568525789,11858.795866638189,12204.197687996586,12559.659756579011,12925.475089294907,13301.945237526797,13689.380535707191,14088.100357135554,14498.4333772463,14920.717844544735,15355.30185943439,15802.543661165488,16262.811923141182,16736.48605682491,17223.956524499423,17725.625161135329,18241.905505634415,18773.223141720857,19320.01604876127,19882.734962802861,20461.843748127219,21057.819779626072,21671.154336314212,22302.353006303943,22951.936103574935,23620.439096882943,24308.413051161089,25016.425081777434,25745.058822023384,26494.91490421824,27266.611454826536,28060.784603996246,28878.089009937888,29719.198398576857,30584.80611892376,{"$f":"GP131","v":31475.625714620564},32392.391512133785,33335.859226079425,34306.806582178826,35306.033958358792,36334.36504452458,37392.647521549581,38481.75376004132,39602.581539459999,40756.054788182133,41943.124345119482,43164.768743521017,44421.995017604153,45715.839532680009,47047.368839457093,48417.680553227685,49827.904258661496,51279.202440952613,52772.771444087157,54309.842457021739,55891.682528585487,57519.595611942343,59194.92363947464,60919.047628973909,62693.388822050823,64519.409855702783,66398.615968004815,68332.556238917576,70322.824867235555,72371.062484727852,74478.957508554871,76648.247533075904,78880.720762194615,81178.217483423578,83542.631584882503,85975.912116481035,88480.064896572716,91057.154165404936,93709.30428672742,96438.701498962211,99247.595717378586,102138.30238875854,105113.20440008159,108174.75404280242,111325.47503434034,114567.96459844738,117904.89560616913,121339.01877916435,124873.16495719829,128510.24743167979,132253.26434716562,136105.30117281122,140069.53324580574,144149.22838888745,148347.74960409774,152668.55784499383,157115.21486960532,161691.38617648702,166400.84402628761,171247.47055132512,176235.26095573269,181368.32680881233,186650.89943431172,192087.33339841789,{"$f":"JB131","v":197682.11009934265},203439.84146145947,209365.27373703595,215463.29141869716,221738.92126584373,228197.33644834402,234843.86081091716,241683.97326172065,248723.31228876102,255967.68060785119,263423.04994594393,271095.56596378697,278991.55332195561,287117.52089443977,295480.16713408363,304086.3855942997,312943.27061160939,322058.12315369514,331438.45683778333,341092.00412432069,351026.72269104846,361250.80199272954,371772.67001193535,382601.00020645774,393744.71865907306,405213.01143555087,417015.33215697465,429161.40979261475,441661.25667977834,454525.17677724757,467763.77415910916,481387.96175597637,495408.97035081062,509838.35783675651,524688.01874462329,539970.19404786488,555697.48125314247,571882.84478478739,588539.62667172297,605681.55754565669,623322.76795960777,641477.80003610125,660161.61945462856]
[null,null,"Less: EBIT x Tax Rate",null,{"$f":"E138*$D$127","v":11.111111111111112},{"$f":"F138*$D$127","v":11.434735706580367},11.767786261140962,12.110537317290699,12.463271413910819,12.826279319170361,13.199860270214154,13.584322219832044,13.979982090312589,14.38716603469063,14.806209705603948,15.237458531980764,15.681268003786029,16.138003965061355,16.608042915500032,17.091772320805863,17.589590932091468,18.101909114579573,18.629149185878003,19.171745764107467,19.730146126168847,20.304810576445607,20.896212826244991,21.504840384290965,22.131194958590701,22.775792870005969,23.439165477870219,24.121859618002365,24.824438053478161,25.54747993853093,26.291581295963869,27.057355508467676,27.845433824248289,28.656465877381734,29.491120223324884,30.350084890023677,31.234067945072912,32.143798079395424,33.080025207921501,34.043521087763878,35.03507995439778,36.055519176370531,37.105679929080353,38.186427888179779,39.29865394317531,40.44327493181148,41.621234395844823,42.833503358830598,44.081081126563532,45.364996110832379,46.686306677167302,48.046102017278969,49.445503046908449,50.885663329828127,52.36777002875516,53.893044883961615,55.462745220387696,57.078164984088318,58.74063580886758,60.451528113980238,62.212252233804897,64.024259580420576,65.889043840044494,67.808142204317633,69.783136637453083,{"$f":"BR138*$D$127","v":71.815655180291543},73.907373292338875,76.060015232892425,78.275355482394161,80.555220205182337,82.901488754847847,85.316095223435639,87.801030035768747,90.358341590208624,92.990137947204971,95.698588567026491,98.485926098104926,101.35444821746719,104.30651952477206,107.34457349151296,110.47111446699394,113.68871974273164,117.00004167698597,120.40780988117007,123.91483346994197,127.52400337683349,131.2382947373238,135.06076934132355,138.99457815709025,143.04296392865601,147.20926384890808,151.49691231052677,155.90944373704701,160.45049549637847,165.12381089918563,169.93324228459875,174.88275419580066,179.97642664810553,185.2184584922251,190.61317087549381,196.16501080390628,201.87855480790356,207.75851271492985,213.80973153186957,220.03719944056479,226.44604990970743,233.04156592649508,239.82918435153863,246.81450040061256,254.00327225694116,261.40142581782288,269.01505957950712,276.8504496643472,284.91405499437673,293.21252261557214,301.75269317719079,310.54160657070111,319.5865077329546,328.89485261838047,338.47431434512936,348.33278952023022,358.47840474897475,368.91952333389645,379.66475216886425,390.72294883397689,402.10322889710233,413.81497342808598,425.86783673181662,438.27175430652989,{"$f":"ED138*$D$127","v":451.03695103390447},464.17394960770747,477.69357920793203,491.60698442758058,505.92563445945171,520.66133255050386,535.82622573158642,551.43281483056478,567.49396477708615,584.02291520748656,601.03329137857861,618.53911539931403,636.55481778958529,655.09524937568972,674.17569353226327,693.81187878077571,714.01999175497315,734.81669054395309,756.21911842387397,778.24491798961799,800.91224569805354,824.23978683489008,848.24677091745968,872.95298754612361,898.37880271737004,924.54517561205068,951.47367587259578,979.18650138344822,1007.7064965693739,1037.0571712267345,1067.2627199032413,1098.3480418421709,1130.3387615074769,1163.2612497067237,1197.1426453292497,1232.0108777174803,1267.8946896898342,1304.8236612341982,1342.8282338915051,1381.93973584951,1422.1904077674571,1463.6134293529169,1506.242946712711,1550.1141005004599,1595.2630548839686,1641.7270273563172,1689.5443194152392,1738.7543481360715,1789.3976786643063,1841.5160576545293,1895.1524476833019,1950.3510626643692,2007.1574042953705,2065.6182995661093,2125.7819393592977,2187.6979181755878,2251.4172750156536,2316.9925354530028,2384.4777549322166,2453.9285633283007,2525.4022108038826,2598.9576150020544,2674.6554096137643,2752.5579943597968,{"$f":"GP138*$D$127","v":2832.7295864285284},2915.2362734118833,3000.1460677831037,3087.5289629612525,3177.4569910086666,3270.0042820089197,3365.2471251742281,3463.2640317327018,3564.1357996472466,3667.9455802194966,3774.7789466336567,3884.7239644967726,3997.8712644335715,4114.3141167957147,4234.1485085470467,4357.4732223882229,4484.3899181859379,4615.0032167738782,4749.4207861944769,4887.753430452568,5030.1151808540999,5176.6233900051902,5327.3988285490304,5482.565784720362,5642.252166799597,5806.5896085510403,5975.7135777321391,6149.7634877631717,6328.8828126494773,6513.219205250919,6702.9246189960904,6898.1554331416091,7099.072581679713,7305.8416860004818,7518.6331914179718,7737.6225076728633,7962.990153527413,8194.9219055719004,8433.6089513652569,8679.2480470360915,8932.0416794740358,9192.1982332451225,9459.9321623687683,9735.4641670979545,10019.021375848381,10310.837532426491,10611.153188710756,10920.215902945054,11238.280443807529,11565.609000423283,11902.471398493864,12249.145322721844,12605.916545713742,12973.079163550065,13350.93583821657,13739.798047096667,14139.986339730553,14551.830602052803,14975.670328326183,15411.854900995879,15860.74387869479,16322.707292637358,16798.125951646216,17287.391756063094,{"$f":"JB138*$D$127","v":17790.908020802799},18309.089807816472,18842.364268238311,19391.170994497683,19955.962382686936,20537.20400548364,21135.374995934621,21750.968442418161,22384.491795109949,23036.467284287908,23707.432350820571,24397.940089193988,25108.559703442359,25839.876976358159,26592.494752368595,27367.033434476412,28164.131495674759,28984.446005257516,29828.653170459202,30697.448893870631,31591.549347090157,32511.691561083077,33458.634033735987,34433.157355106945,35436.06485088676,36468.183244601903,37530.363339104872,38623.480717913764,39748.436466979212,40906.157917473756,42097.599410215706,43323.743082357912,44585.599676989688,45884.209376319486,47220.642659124918,48596.001183177104,50011.418693366722,51468.061956280319,52967.131721997219,54509.863713900064,56097.529647314608,57731.438277818932,59412.936480085511]
[null,null,"Free Cash Flow",null,{"$f":"E140-E141-E142","v":70.873786407766943},{"$f":"F140-F141-F142","v":72.938071448769875},75.062481296792299,77.248767159805709,79.49873125183889,81.814228278591486,84.197166966317397,86.649511635239321,89.173283818789955,91.770563930016891,94.443492976522208,97.19427432535295,100.02517551929527,102.93853014607089,105.93673976197589,109.02227587154806,112.19768196489407,115.46557561435705,118.82865063225093,122.28967929144267,125.85151461061096,129.5170927060656,133.28943521206747,137.1716517716423,141.16694259994256,145.278601122271,149.51001668893906,153.86467736919951,158.34617282655478,162.9581972778137,167.70455253833254,172.58915115595389,177.61601963622445,182.78930176155137,188.1132620070334,193.59228905578195,199.23089941663,205.03374114721151,211.0055976854797,217.15139179282389,223.4761896120323,229.98520484345079,236.68380304277451,243.57750604402042,250.67199651132196,257.97312262330223,265.48690289388378,273.21953113351162,281.17738155487586,289.36701402734809,297.79517948445539,306.46882548885696,315.39510195940613,324.58136706501995,334.03519329021475,343.76437367730836,353.77692825043408,364.08111062666012,374.68541481966969,385.59858224160183,396.82960890883299,408.38775285763404,420.28254177581749,432.52378085666669,445.12156088161788,{"$f":"BR140-BR141-BR142","v":458.08626653836427},471.42858498122916,485.15951464087652,499.290374290611,513.83281237674544,528.7988166207283,544.20072390094379,560.05123042233049,576.36340218220437,593.1506857409089,610.42691930617843,628.20634414033884,646.50361629976635,665.3338187162642,684.71247363033001,704.65555538655315,725.17950360169573,746.30123671630827,768.03816594105524,790.408209609241,813.42980794737423,837.12193827593831,861.50413065290809,886.59648397289561,912.41968253521327,938.99501309449067,966.34438240792269,994.49033529359053,1023.4560732147633,1053.2654734054845,1083.9431085532165,1115.5142670547666,1148.0049738621874,1181.4420119358424,1215.8529443223242,1251.2661368754016,1287.7107816387629,1325.2169209097945,1363.8154720042548,1403.5382527422423,1444.4180076764826,1486.4884350845355,1529.7842147471924,1574.3410365359452,1620.1956298331097,1667.3857938088306,1715.9504285799626,1765.9295672764661,1817.3644090418002,1870.2973529944734,1924.7720331787791,1980.8333545334997,2038.5275299082623,2097.9021181580183,2159.0060633470857,2221.8897350950597,2286.6049700978288,2353.205114857959,2421.7450696596484,2492.2813338244919,2564.8720522853987,2639.5770635170129,2716.457948862168,2795.5780832950477,{"$f":"ED140-ED141-ED142","v":2877.0026876628658},2960.7988824491608,3047.0357431030197,3135.7843569798088,3227.1178819403844,3321.1116066570958,3417.8430126762341,3517.3918382881648,3619.8401442577215,3725.2723814691121,3833.7754605410291,3945.4388234694088,4060.3545173568673,4178.6172702895929,4300.3245694242396,4425.5767413492158,4554.4770347865742,4687.131705702689,4823.6501048979108,4964.1447681473655,5108.7315089671938,5257.5295140827448,5410.6614416773846,5568.2535225029415,5730.4356639350644,5897.3415570593879,6069.1087868766517,6245.8789457177227,6427.7977499619265,6615.0151601549924,6807.6855046255278,7005.9676067019991,7210.0249156350674,7420.0256413331754,7636.142893022492,7858.5548219454749,8087.4447682157333,8323.0014119501739,8565.4189288030939,8814.8971500303669,9071.6417272157178,9335.8643017948143,9607.7826795169967,9887.6210099883629,10175.609971444339,10471.986960903881,10776.996289862247,11090.889385683478,11413.924998858722,11746.369416301213,12088.496680853676,12440.588817189222,12802.936064291827,13175.837114708085,13559.599360767555,13954.539147974374,14360.982035779452,14779.263065947791,15209.727038742385,15652.728797152358,16108.633519399513,16577.81701996455,17060.666059380987,17557.578663052285,{"$f":"GP140-GP141-GP142","v":18068.964449354775},18595.244967297145,19136.854044014544,19694.238142383903,20267.856729055267,20858.182653202519,21465.702536305504,22090.917173285277,22734.341945322722,23396.507244701043,24077.958912022445,24779.258686159006,25500.984667309265,26243.731793541585,27008.112331217548,27794.756379699626,28604.312390758838,29437.447703111025,30294.849092522043,31177.223337935298,32085.297804088743,33019.821041101059,33981.56340152146,34971.317675352198,35989.89974356634,37038.149250660514,38116.930296796258,39227.132150100988,40369.669979715574,41545.485610192743,42755.548297868248,44000.855529844994,45282.433846248263,46601.339686430234,47958.660259821409,49355.514442146312,50793.053697742798,52272.463028745013,53794.961951912323,55361.805503909796,56974.285275868322,58633.730478078091,60341.509035692012,62099.028716343215,63907.738290605666,65769.128726254363,67684.734417310319,69656.134448882513,71684.953898849941,73772.865177457235,75921.589405926847,78132.897835225725,80408.613306154628,82750.611751964912,85160.823744740628,87641.236086820456,90193.893448572489,92820.900053870748,95524.421414663069,98306.686116061028,101169.98765342207,104116.6863229392,107149.21116729671,110270.06197799466,{"$f":"JB140-JB141-JB142","v":113481.81135599452},116787.10683238263,120188.67305080159,123689.3140134463,127291.91539247872,130999.44690876453,134814.96477989361,138741.61423950217,142782.63212997309,146941.34957065195,151221.19470377773,155625.69552039268,160158.48276855939,164823.29294628449,169623.97138161317,174564.4754024368,179648.87759862436,184881.36917916677,190266.26342710375,195807.99925507762,201511.14486444878,207380.40151098615,213420.60738023816,219636.74157577904,226033.92822361737,232617.44069614998,239392.70595914451,246365.30904533324,253540.99765830417,260925.68691048777,268525.46419914276,276346.5942243606,284395.52415322536,292678.8889343873,301203.51676742779,309976.43473152758,319004.87457807688,328296.27869200154,337858.30622671993,347698.83941778948,357825.9900804435,368248.10629637877,378973.77929530258]
[]
[null,null,"NPV of Free Cash Flow at WACC = EV",{"$f":"NPV(D124,E143:KR143)","v":1393.1290507857693}]
[null,null,"EV/EBITDA",{"$f":"D145/E140","v":6.7810306232005315}]
[]
[null,null,"Cap Exp to EBITDA",{"$f":"E141/E140","v":0.6009399844171649}]
[null,null,"Depreciation Expense to EBITDA",{"$f":"E132/E140","v":0.4591686630916838}]
[]
["Stable Ratio of Working Capital Changes to EBITDA"]
[]
[null,null,"Terminal Growth Rate",{"$f":"Assumptions!E104","v":0.02}]
[null,null,"A/R to Revenues",{"$f":"Assumptions!J60","v":0.2},null,null,null,null,null,"Stable Ratio of Working Capital"]
[null,null,"Inventories to Expenses",{"$f":"Assumptions!J59","v":0.48}]
[null,null,"A/P to Expenses",{"$f":"Assumptions!K61","v":0.36333985128430241}]
[null,null,null,null,null,null,null,null,"Growth"]
[null,null,"Operating Margin",{"$f":"'Valuation and Ratios'!N11","v":0.34615057016481976},null,null,null,{"$f":"E170","v":1.5649892042061173E-2},0,{"$f":"I158+1%","v":0.01},{"$f":"J158+1%","v":0.02},{"$f":"K158+1%","v":0.03},{"$f":"L158+1%","v":0.04},{"$f":"M158+1%","v":0.05}]
[null,null,null,null,null,null,"Margin",0.3,0,9.2957790132338104E-3,1.8409287849737666E-2,2.7345835349610378E-2,3.6110526166793347E-2,4.4708270492220335E-2]
[null,null,"Revenue",100,{"$f":"D160*(1+D153)","v":102},null,null,{"$f":"H159+5%","v":0.35},0,7.8028033002885992E-3,1.5452610457434381E-2,2.295387766978112E-2,3.0310889743428888E-2,3.7527768253769071E-2]
[null,null,"Expenses",{"$f":"D160*(1-$D$158)","v":65.38494298351803},{"$f":"E160*(1-$D$158)","v":66.692641843188383},null,null,0.39999999999999997,0,6.6830715155800392E-3,1.3235102413207094E-2,1.9659909409909436E-2,2.5961162425905793E-2,3.2142391574930963E-2]
[null,null,"EBITDA",{"$f":"D160-D161","v":34.61505701648197},{"$f":"E160-E161","v":35.307358156811617},null,null,0.44999999999999996,0,5.8121690163615656E-3,1.1510373934363176E-2,1.7097934096675284E-2,2.2578041178943003E-2,2.7953765269167454E-2]
[null,null,null,null,null,null,null,0.49999999999999994,0,5.1154470169870684E-3,1.0130591151288254E-2,1.5048353846088309E-2,1.9871544181373116E-2,2.4602864224557121E-2]
[null,null,"A/R",{"$f":"D160*$D$154","v":20},{"$f":"E160*$D$154","v":20.400000000000002},null,null,0.54999999999999993,0,4.5454017447716351E-3,9.0016779651359829E-3,1.3371424550153515E-2,1.7657137546997506E-2,2.1861217915330307E-2]
[null,null,"Inventories",{"$f":"$D$155*D161","v":31.384772632088655},{"$f":"$D$155*E161","v":32.012468084730422},null,null,0.6,0,4.0703640179254406E-3,8.0609169766757555E-3,1.1973983470207792E-2,1.5811798685017885E-2,1.9576512657641119E-2]
[null,null,"A/P",{"$f":"D161*$D$156","v":23.756955459864034},{"$f":"E161*$D$156","v":24.23209456906131}]
[]
[null,null,"Working Capital",{"$f":"D164+D165-D166","v":27.627817172224621},{"$f":"E164+E165-E166","v":28.18037351566911}]
[null,null,"Working Capital Changes",null,{"$f":"E168-D168","v":0.55255634344448978}]
[null,null,"WC Change as Percent of EBITDA",null,{"$f":"E169/E162","v":1.5649892042061173E-2}]

{"sheet":"Simple Model","index":11,"n_rows":141,"n_cols":21,"rows_kept":141,"cut":false,"hidden":false,"merged":[]}
[]
["Assumptions"]
[]
[null,"Timing Assumptions"]
[null,null,"Valuation Start Date",null,2014]
[null,null,"Explicit Period",null,5]
[]
[null,"Operating Assumptions"]
[null,null,"Base Revenues",null,800]
[null,null,"Revenue Growth",null,{"$f":"G10/100","v":0.15},null,15]
[null,null,"Operating Margin",null,0.2]
[null,null,"Capital Expenditures to Sales",null,0.03]
[]
[null,"Working Capital Assumptions"]
[null,null,"Current Assets to Revenues",null,0.4]
[null,null,"Current Liabilities to Expenses",null,0.1]
[]
[null,"Valuation Assumptions"]
[null,null,"Risk Free Rate",null,0.03]
[null,null,"EMRP",null,0.05]
[null,null,"Beta",null,1.2]
[]
[null,null,"Cost of Equity",null,0.09]
[null,null,"Equity Percentage",null,{"$f":"1-E26","v":0.6}]
[]
[null,null,"Debt to Capital",null,0.4]
[null,null,"Interest Rate on New Debt",null,5.5E-2]
[]
[null,null,"Long-term Growth Rate",null,0.03]
[null,null,"Terminal  EV/EBITDA Ratio",null,8]
[]
[null,null,null,"Capacity",{"$f":"E22+E14","v":0},{"$f":"F22+F14","v":0},{"$f":"G22+G14","v":0},{"$f":"H22+H14","v":0},{"$f":"I22+I14","v":0}]
[null,null,"WACC",null,{"$f":"E23*E24+E26*E27*(1-E38)","v":6.9839999999999999E-2},null,{"$f":"G23*G24+G26*G27*(1-G38)","v":0},{"$f":"H23*H24+H26*H27*(1-H38)","v":0},{"$f":"I23*I24+I26*I27*(1-I38)","v":0}]
[]
[null,null,"Stable Ratio of Cap Exp to Dep",null,{"$f":"'Long-term Analysis'!D74","v":1.3087565261333463}]
[]
[null,"Tax and Accounting"]
[null,null,"Tax Rate",null,0.28000000000000003]
[null,null,"Depreciation Rate",null,0.05]
[null,null,"Gross Plant",null,1000]
[{"$f":"M41&\" \"&N41&\" \"&O41&\" \"&P41&\" \"&Q41&\" \"","v":"     "},null,null,null,null,null,400]
[{"$f":"M42&\" \"&N42&\" \"&O42&\" \"&P42&\" \"&Q42&\" \"","v":"     "}]
[]
[null,null,"Initial Level of Working Capital",null,250]
[]
["Operating Analysis"]
[null,"Year",null,null,null,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,"Post Valuation Switch",null,null,null,{"$f":"F47>=$E$5","v":false},{"$f":"G47>=$E$5","v":false},true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,"Valutation Period",null,null,null,{"$f":"E49+F48","v":0},{"$f":"F49+G48","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14]
[null,"Valuation Period Switch",null,null,null,{"$f":"AND(F49>0,F49<=$E$6)","v":false},{"$f":"AND(G49>0,G49<=$E$6)","v":false},true,true,true,true,true,false,false,false,false,false,false,false,false,false]
[null,"Terminal Period Switch",null,null,null,{"$f":"F49=$E$6","v":false},{"$f":"G49=$E$6","v":false},false,false,false,false,true,false,false,false,false,false,false,false,false,false]
[]
[null,"Revenues"]
[null,null,"Revenues",null,null,{"$f":"E9","v":800},{"$f":"F54*(1+$E$10)","v":919.99999999999989},{"$f":"G54*(1+$E$10)","v":1057.9999999999998},1216.6999999999996,1399.2049999999995,1609.0857499999993,1850.4486124999989,2128.0159043749986,2447.2182900312482,2814.3010335359354,3236.4461885663254,3721.913116851274,4280.2000843789647,4922.2300970358092,5660.5646115911804,6509.6493033298566]
[null,null,"Operating Expenses",null,null,{"$f":"F54*(1-$E$11)","v":640},{"$f":"G54*(1-$E$11)","v":736},846.39999999999986,973.35999999999967,1119.3639999999996,1287.2685999999994,1480.3588899999993,1702.4127234999989,1957.7746320249987,2251.4408268287484,2589.1569508530606,2977.5304934810192,3424.1600675031718,3937.7840776286475,4528.4516892729443,5207.7194426638853]
[null,null,"EBITDA",null,null,{"$f":"F54-F55","v":160},{"$f":"G54-G55","v":183.99999999999989},211.59999999999991,243.33999999999992,279.84099999999989,321.81714999999986,370.08972249999965,425.60318087499968,489.44365800624951,562.86020670718699,647.28923771326481,744.38262337025481,856.04001687579284,984.44601940716166,1132.1129223182361,1301.9298606659713]
[]
[null,null,"Capital Expendtiture",null,null,{"$f":"F54*$E$12","v":24},{"$f":"G54*$E$12","v":27.599999999999994},31.739999999999991,36.500999999999983,41.976149999999983,48.272572499999974,55.513458374999963,63.840477131249955,73.41654870093744,84.429031006078063,97.093385656989753,111.65739350553822,128.40600253136893,147.66690291107426,169.8169383477354,195.28947909989569]
[]
["Working Capital Analysis"]
[]
[null,"Current Assets",null,null,null,{"$f":"F54*$E$15","v":320},{"$f":"G54*$E$15","v":368},423.19999999999993,486.67999999999984,559.68199999999979,643.63429999999971,740.17944499999965,851.20636174999947,978.88731601249935,1125.7204134143742,1294.5784754265303,1488.7652467405096,1712.0800337515859,1968.8920388143238,2264.2258446364722,2603.8597213319426]
[null,"Current Liabilites",null,null,null,{"$f":"F55*$E$16","v":64},{"$f":"G55*$E$16","v":73.600000000000009},84.639999999999986,97.33599999999997,111.93639999999996,128.72685999999996,148.03588899999994,170.24127234999992,195.77746320249989,225.14408268287485,258.91569508530608,297.75304934810191,342.41600675031719,393.77840776286479,452.84516892729448,520.77194426638857]
[null,"Working Capital",null,null,{"$f":"E44","v":250},{"$f":"F62-F63","v":256},{"$f":"G62-G63","v":294.39999999999998},338.55999999999995,389.34399999999988,447.74559999999985,514.90743999999972,592.14355599999976,680.96508939999956,783.10985280999944,900.57633073149941,1035.6627803412243,1191.0121973924076,1369.6640270012688,1575.1136310514589,1811.3806757091777,2083.0877770655543]
[]
[null,"Change in Working Capital",null,null,null,{"$f":"F64-E64","v":6},{"$f":"G64-F64","v":38.399999999999977},44.159999999999968,50.783999999999935,58.401599999999974,67.16183999999987,77.236116000000038,88.821533399999794,102.14476340999988,117.46647792149997,135.08644960972492,155.34941705118331,178.65182960886114,205.44960405019015,236.26704465771877,271.7071013563766]
[]
["Depreciation"]
[]
[null,"Gross Plant"]
[null,null,"Opening Balance",null,null,{"$f":"E73","v":1000},{"$f":"F73","v":1024},1051.5999999999999,1083.3399999999999,1119.8409999999999,1161.8171499999999,1210.0897224999999,1265.6031808749999,1329.44365800625,1402.8602067071874,1487.2892377132655,1584.3826233702553,1696.0400168757935,1824.4460194071626,1972.1129223182368,2141.9298606659722]
[null,null,"Add: Capital Expenditures",null,null,{"$f":"F58","v":24},{"$f":"G58","v":27.599999999999994},31.739999999999991,36.500999999999983,41.976149999999983,48.272572499999974,55.513458374999963,63.840477131249955,73.41654870093744,84.429031006078063,97.093385656989753,111.65739350553822,128.40600253136893,147.66690291107426,169.8169383477354,195.28947909989569]
[null,null,"Closing Balance",null,{"$f":"E40","v":1000},{"$f":"SUM(F71:F72)","v":1024},{"$f":"SUM(G71:G72)","v":1051.5999999999999},1083.3399999999999,1119.8409999999999,1161.8171499999999,1210.0897224999999,1265.6031808749999,1329.44365800625,1402.8602067071874,1487.2892377132655,1584.3826233702553,1696.0400168757935,1824.4460194071626,1972.1129223182368,2141.9298606659722,2337.219339765868]
[]
[null,null,"Depreciation Rate",null,null,{"$f":"$E$39","v":0.05},{"$f":"$E$39","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,"Depreciation Expense",null,null,{"$f":"AVERAGE(F71,F73)*F75","v":50.6},{"$f":"AVERAGE(G71,G73)*G75","v":51.89},53.373499999999993,55.07952499999999,57.041453749999995,59.297671812499999,61.892322584374995,64.876170972031247,68.307596617835927,72.253736110511326,76.791796527088025,82.010566006151237,88.012150907073902,94.913973543135,102.85106957460523,111.97873001079603]
[]
[null,null,"Accumulated Depreciation",null,{"$f":"G41","v":400},{"$f":"E78+F76","v":450.6},{"$f":"F78+G76","v":502.49},555.86350000000004,610.94302500000003,667.98447874999999,727.28215056249996,789.17447314687502,854.05064411890623,922.35824073674212,994.61197684725346,1071.4037733743414,1153.4143393804927,1241.4264902875666,1336.3404638307015,1439.1915334053067,1551.1702634161027]
[null,null,"Net Plant",null,{"$f":"E73-E78","v":600},{"$f":"F73-F78","v":573.4},549.1099999999999,527.47649999999987,508.89797499999986,493.83267124999986,482.80757193749992,476.42870772812489,475.39301388734373,480.50196597044533,492.67726086601203,512.97884999591383,542.62567749530081,583.01952911959597,635.77245848753523,702.73832726066553,786.0490763497653]
[]
[null,null,"EBIT",null,null,{"$f":"F56-F76","v":109.4},{"$f":"G56-G76","v":132.1099999999999},158.22649999999993,188.26047499999993,222.79954624999991,262.51947818749989,308.19739991562466,360.72700990296846,421.13606138841357,490.60647059667565,570.49744118617673,662.37205736410351,768.02786596871897,889.53204586402671,1029.2618527436309,1189.9511306551753]
[]
["Free Cash Flow and Valuation"]
[]
[null,"Free Cash Flow"]
[null,null,"EBITDA",null,null,{"$f":"F56*F50","v":0},{"$f":"G56*G50","v":0},211.59999999999991,243.33999999999992,279.84099999999989,321.81714999999986,370.08972249999965,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Capital Expenditures",null,null,{"$f":"IF(F51,F76*$E$35,F58*F50)","v":0},{"$f":"IF(G51,G76*$E$35,G58*G50)","v":0},31.739999999999991,36.500999999999983,41.976149999999983,48.272572499999974,81.001981099851065,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Taxes on Operations (EBIT x tax)",null,null,{"$f":"F81*$E$38*F50","v":0},{"$f":"G81*$E$38*G50","v":0},44.303419999999981,52.712932999999985,62.383872949999983,73.505453892499972,86.295271976374906,0,0,0,0,0,0,0,0,0]
[null,null,"Less: WC Changes",null,null,{"$f":"F66*F50","v":0},{"$f":"G66*G50","v":0},44.159999999999968,50.783999999999935,58.401599999999974,67.16183999999987,77.236116000000038,0,0,0,0,0,0,0,0,0]
[null,null,null,"Free Cash Flow",null,{"$f":"F86-F87-F88-F89","v":0},{"$f":"G86-G87-G88-G89","v":0},91.396579999999972,103.34206700000001,117.07937704999995,132.87728360750003,125.55635342377366,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Add: Terminal Value",null,null,{"$f":"F90*(1+$E$29)/($E$33-$E$29)*F51","v":0},{"$f":"G90*(1+$E$29)/($E$33-$E$29)*G51","v":0},0,0,0,0,3246.0603420302932,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Discount Factor - Mid Year",null,null,{"$f":"1/(1+$E$33)^(F49-0.5)","v":1.0343307014683456},{"$f":"1/(1+$E$33)^(G49-0.5)","v":1.0343307014683456},0.96680877651643771,0.90369473614413165,0.84470083016538156,0.78955809295350843,0.73801511717033252,0.68983690754723381,0.64480380949229221,0.60271050763879852,0.56336508976930999,0.52658817184748197,0.49221208016851309,0.46008008689945512,0.43004569552405519,0.40197197293432213]
[]
[null,null,"Value of Explicit Cash Flow",null,{"$f":"SUM(F90:U90*F94:U94)","v":478.22656617262777}]
[null,null,"Value of Terminal Cash Flow",null,{"$f":"SUMPRODUCT(F92:U92*F94:U94)","v":2395.6416036654564}]
[]
[null,null,"PV of Cash Flow = Enterprise Value",null,{"$f":"SUM(E96:E98)","v":2873.8681698380842}]
[null,null,"Year Code",null,1]
[null,null,"EBITDA",null,{"$f":"SUMIF(49:49,E100,86:86)","v":211.59999999999991}]
[null,null,"EV/EBITDA Ratio",null,{"$f":"E99/E101","v":13.58160760793046}]
[null,null,null,null,null,"Current EV/EBITDA",null,11.5]
[null,null,null,null,null,"Explicit Period",null,{"$f":"E6","v":5}]
[null,null,null,null,null,"Starting Period",null,{"$f":"E5","v":2014}]
[]
[null,null,null,null,null,null,"WACC"]
[null,null,null,null,null,{"$f":"E102","v":13.58160760793046},0.06,6.5000000000000002E-2,7.0000000000000007E-2,7.4999999999999997E-2,0.08,8.5000000000000006E-2]
[null,null,null,null,null,0,9.9223915694476421,9.1623055868581549,8.5108889894036768,7.9464067767379207,7.4525577086267729,7.0168761403913384]
[null,null,null,null,null,0.01,11.535379981402738,10.493750973283248,9.6257751338731712,8.8913784399886922,8.2619365729477092,7.7164583514561054]
[null,null,null,null,"Growth Rate",0.02,13.954862599335383,12.416949864786154,11.186615736130467,10.179976162603383,9.3411083920422922,8.6312966274638772]
[null,null,null,null,null,0.03,17.987333629223123,15.439119551433585,13.527876639516405,12.041283984157934,10.851948938774711,9.8788033674744753]
[null,null,null,null,null,0.04,26.052275688998606,20.87902498739896,17.429978145159634,14.966196275172226,13.118209758873332,11.680757547489785]
[]
["Valuation with Terminal EV/EBITDA"]
[]
[null,null,"Free Cash Flow",null,null,{"$f":"F90","v":0},{"$f":"G90","v":0},91.396579999999972,103.34206700000001,117.07937704999995,132.87728360750003,125.55635342377366,0,0,0,0,0,0,0,0,0]
[null,null,"Terminal Value",null,null,{"$f":"F86*$E$30*F51","v":0},{"$f":"G86*$E$30*G51","v":0},0,0,0,0,2960.7177799999972,0,0,0,0,0,0,0,0,0]
[]
[null,null,"PV of Cash Flow in Expicit Period",null,{"$f":"E96","v":478.22656617262777}]
[null,null,"PV of Cash Flow in Terminal Period",null,{"$f":"SUMPRODUCT(F118:U118*F94:U94)","v":2185.0544793149847}]
[]
[null,null,"Total Enterprise Value",null,{"$f":"SUM(E120:E122)","v":2663.2810454876126}]
[null,null,"Implied EV/EBITDA",null,{"$f":"E123/E101","v":12.586394354856397}]
[null,null,null,null,null,null,"WACC"]
[null,null,null,null,null,{"$f":"E124","v":12.586394354856397},0.06,6.5000000000000002E-2,7.0000000000000007E-2,7.4999999999999997E-2,0.08,8.5000000000000006E-2]
[null,null,null,null,null,6.5,11.060335308580241,10.849405763310219,10.643701589977143,10.443068355101039,10.247356897129343,10.056423122821188]
[null,null,null,null,null,7,11.733133742778788,11.508106472104688,11.288663944357486,11.074640949581923,10.865877920906362,10.662220716505848]
[null,null,null,null,"EV/EBITDA",7.5,12.405932176977341,12.166807180899159,11.933626298737829,11.706213544062807,11.484398944683381,11.268018310190509]
[null,null,null,null,null,8,13.078730611175892,12.825507889693631,12.578588653118175,12.337786138543693,12.102919968460398,11.873815903875171]
[null,null,null,null,null,8.5,13.751529045374443,13.484208598488102,13.223551007498518,12.969358733024578,12.721440992237415,12.47961349755983]
[null,null,null,null,null,9,14.424327479572995,14.142909307282574,13.868513361878859,13.600931327505464,13.339962016014436,13.085411091244493]
[]
["Graph Data"]
[]
[null,null,null,null,null,{"$f":"F47","v":2012},{"$f":"G47","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027]
[null,null,{"$f":"C56","v":"EBITDA"},null,null,{"$f":"F56","v":160},{"$f":"G56","v":183.99999999999989},211.59999999999991,243.33999999999992,279.84099999999989,321.81714999999986,370.08972249999965,425.60318087499968,489.44365800624951,562.86020670718699,647.28923771326481,744.38262337025481,856.04001687579284,984.44601940716166,1132.1129223182361,1301.9298606659713]
[null,null,"Capital Expenditures",null,null,{"$f":"F58","v":24},{"$f":"G58","v":27.599999999999994},31.739999999999991,36.500999999999983,41.976149999999983,48.272572499999974,55.513458374999963,63.840477131249955,73.41654870093744,84.429031006078063,97.093385656989753,111.65739350553822,128.40600253136893,147.66690291107426,169.8169383477354,195.28947909989569]
[null,null,"Working Capital Changes",null,null,{"$f":"F66:U66","v":6},{"$f":"G66:V66","v":38.399999999999977},44.159999999999968,50.783999999999935,58.401599999999974,67.16183999999987,77.236116000000038,88.821533399999794,102.14476340999988,117.46647792149997,135.08644960972492,155.34941705118331,178.65182960886114,205.44960405019015,236.26704465771877,271.7071013563766]
[]
[null,null,"EBITDA",null,"Growth Rate",null,{"$f":"E10","v":0.15},"EV/EBITDA",{"$f":"E102","v":13.58160760793046}]

{"sheet":"Simple Scenario","index":14,"n_rows":30,"n_cols":18,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Model"]
[null,null,null,null,null,null,null,null,null,"Two Way"]
[null,null,null,"Entry EV/EBITDA",{"$f":"L25","v":7},null,null,null,null,null,null,null,"Entry"]
[null,null,null,"EBITDA",100,null,null,null,null,null,{"$f":"E20","v":0.31127922247342532},7,8,9,10]
[null,null,null,"Growth",{"$f":"M25","v":0.15},null,null,null,29,null,7,0.24590905546323949,0.21272137260012558,0.18486695540525466,0.1609748072259094]
[null,null,null,"Terminal EV/EBITDA",{"$f":"N25","v":12},null,null,null,null,"Exit",8,0.26099478004029564,0.22781539510368742,0.19994536332513158,0.17602324297691085]
[null,null,null,null,null,null,null,null,null,null,9,0.27490915465671839,0.24171883199693678,0.21381937072628077,0.18985718080325364]
[null,null,null,null,null,"Cum Cash",null,null,null,null,10,0.28783750890537574,0.25462255129922773,0.22668409287111135,0.2026750682153251]
[null,null,null,"Purchase",{"$f":"-E5*E4","v":-700},{"$f":"E10","v":-700},null,null,null,"One Way"]
[null,null,null,"Cash Flow",{"$f":"E5","v":100},{"$f":"F10+E11","v":-600},null,null,null,null,null,"IRR","Payback","NPV"]
[null,null,null,null,{"$f":"E11*(1+$E$6)","v":114.99999999999999},{"$f":"F11+E12","v":-485},null,null,null,null,null,{"$f":"E20","v":0.31127922247342532},{"$f":"E22","v":6},{"$f":"E25","v":1045.3619317853204}]
[null,null,null,null,{"$f":"E12*(1+$E$6)","v":132.24999999999997},-352.75,null,null,null,null,7,0.24590905546323949,6,576.20544568199978]
[null,null,null,null,152.08749999999995,-200.66250000000005,null,null,null,"Exit",8,0.26099478004029564,6,670.03674290266395]
[null,null,null,null,174.90062499999993,-25.761875000000117,null,null,null,null,9,0.27490915465671839,6,763.86804012332811]
[null,null,null,null,201.13571874999991,175.37384374999979,null,null,null,null,10,0.28783750890537574,6,857.69933734399206]
[null,null,null,"Terminal Value",{"$f":"E16*E7","v":2413.6286249999989},2589.0024687499986]
[null,null,null,null,null,null,null,null,null,"Scenario Analysis"]
[null,null,null,null,null,null,null,null,null,null,"Scenario Number",null,3,null,null,"IRR","Payback","NPV"]
[null,null,null,"IRR",{"$f":"IRR(E10:E17)","v":0.31127922247342532},null,null,null,null,null,null,"Entry","Growth","Exit",null,{"$f":"E20","v":0.31127922247342532},{"$f":"E22","v":6},{"$f":"E25","v":1045.3619317853204}]
[null,null,null,null,null,null,null,null,null,null,"Base",8,0.05,9,1,0.16437859148873279,7,251.40246784316753]
[null,null,null,"Payback",{"$f":"MATCH(0,F10:F17)","v":6},null,null,null,null,null,"Low",10,0.03,7,2,7.3334086187233138E-2,7,-107.16214324098881]
[null,null,null,null,null,null,null,null,null,null,"High",7,0.15,12,3,0.31127922247342532,6,1045.3619317853204]
[null,null,null,"Disc Rate",0.1]
[null,null,null,"NPV of Cash Flow",{"$f":"NPV(E24,E10:E17)","v":1045.3619317853204},null,null,null,null,null,{"$f":"INDEX(K21:K23,$M$19)","v":"High"},{"$f":"INDEX(L21:L23,$M$19)","v":7},0.15,12]
[]
[null,null,null,null,null,null,null,null,null,null,"Step 1: Sc Number"]
[null,null,null,null,null,null,null,null,null,null,"Step 2: Index Function"]
[null,null,null,null,null,null,null,null,null,null,"Step 3: Inputs come from Index"]
[null,null,null,null,null,null,null,null,null,null,"Step 4: Data table"]

{"sheet":"doid stock price","index":15,"n_rows":680,"n_cols":44,"rows_kept":680,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Volume","Adj Close","Year",null,"SP500","Chg Delta","Chg SP 500",null,"Delta Index","S&P Index",null,null,null,null,"End of Month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date","Open","High","Low","Close","Volume","Adj Close"]
["2009-11-02",1800,1900,1780,1900,5983000,1900,{"$f":"YEAR(A2)","v":2009},{"$f":"MATCH(A2,AL:AL)","v":2},{"$f":"INDEX(AR:AR,I2)","v":1042.8800000000001},null,null,{"$f":"A2","v":"2009-11-02"},1,1,null,null,null,null,{"$f":"EOMONTH(A2,0)","v":"2009-11-30"},null,null,"Average",null,null,"Average",null,null,null,null,null,null,null,null,null,null,null,"2009-11-02",1036.18,1052.18,1029.3800000000001,1042.8800000000001,6202640000,1042.8800000000001]
["2009-11-03",1900,1900,1810,1900,6579500,1900,2009,{"$f":"MATCH(A3,AL:AL)","v":3},{"$f":"INDEX(AR:AR,I3)","v":1045.4100000000001},{"$f":"LN(G3/G2)","v":0},{"$f":"LN(J3/J2)","v":2.4230363003456684E-3},{"$f":"A3","v":"2009-11-03"},{"$f":"N2*(1+K3)","v":1},{"$f":"O2*(1+L3)","v":1.0024230363003457},null,{"$f":"SLOPE(K3:K653,L3:L653)","v":0.19229439837820758},null,null,"2009-11-30",null,2009,{"$f":"AVERAGEIF(H:H,V3,G:G)","v":1580.5405405405406},null,{"$f":"T2","v":"2009-11-30"},{"$f":"AVERAGEIF(T:T,Y3,G:G)","v":1658.8888888888889},null,"Aldrich",100,null,null,null,"Aldrich","='doid stock price'!$R$3",null,null,null,"2009-11-03",1040.92,1046.3599999999999,1033.94,1045.4100000000001,5487500000,1045.4100000000001]
["2009-11-06",1850,1850,1600,1600,2238500,1600,2009,6,1069.3,{"$f":"LN(G4/G3)","v":-0.17185025692665928},{"$f":"LN(J4/J3)","v":2.259507581306831E-2},"2009-11-06",{"$f":"N3*(1+K4)","v":0.82814974307334066},{"$f":"O3*(1+L4)","v":1.0250728608023183},null,null,null,null,"2009-11-30",null,2010,{"$f":"AVERAGEIF(H:H,V4,G:G)","v":1167.3469387755101},null,{"$f":"EOMONTH(Y3,1)","v":"2009-12-31"},1506.3157894736842,null,"Stephanie",300,null,null,null,"Johana","='doid stock price'!$R$7",null,null,null,"2009-11-04",1047.1400000000001,1061,1045.1500000000001,1046.5,5635510000,1046.5]
["2009-11-09",1550,1630,1500,1600,111536500,1600,2009,7,1093.08,0,2.1995170782107921E-2,"2009-11-09",0.82814974307334066,1.0476195134397692,null,null,null,null,"2009-11-30",null,2011,{"$f":"AVERAGEIF(H:H,V5,G:G)","v":995.42510121457485},null,"2010-01-31",1695.5,null,"Kah Han",200,null,null,null,"Kah_Han","='doid stock price'!$R$5",null,null,null,"2009-11-05",1047.3,1066.6500000000001,1047.3,1066.6300000000001,4848350000,1066.6300000000001]
["2009-11-10",1600,1610,1530,1580,57471000,1580,2009,8,1093.01,-1.2578782206860073E-2,-6.4041279200599603E-5,"2009-11-10",0.817732627820554,1.0475524225460131,null,null,null,null,"2009-11-30",null,2012,{"$f":"AVERAGEIF(H:H,V6,G:G)","v":562.19512195121956},null,"2010-02-28",1700.5263157894738,null,"Sammie",150,null,null,null,"Sammie","='doid stock price'!$R$6",null,null,null,"2009-11-06",1064.95,1071.48,1059.32,1069.3,4277130000,1069.3]
["2009-11-11",1570,1700,1530,1690,92693000,1690,2009,9,1098.51,6.7303681896106596E-2,5.0193578404245896E-3,"2009-11-11",0.87276904447945591,1.052810463011375,null,null,null,null,"2009-11-30",null,null,null,null,"2010-03-31",1352.2727272727273,null,"Johana",200,null,null,null,"Stephanie","='doid stock price'!$R$4",null,null,null,"2009-11-09",1072.31,1093.19,1072.31,1093.08,4460030000,1093.08]
["2009-11-12",1690,1730,1610,1650,77536500,1650,2009,10,1087.24,-2.3953241022492872E-2,-1.0312341187162764E-2,"2009-11-12",0.85186339720006876,1.0419535223113869,null,null,null,null,"2009-11-30",null,null,null,null,"2010-04-30",1085.2380952380952,null,null,null,null,null,null,null,null,null,null,null,"2009-11-10",1091.8599999999999,1096.42,1087.4000000000001,1093.01,4394770000,1093.01]
["2009-11-13",1620,1650,1620,1630,11828000,1630,2009,11,1093.48,-1.2195273093818243E-2,5.7228961359474242E-3,"2009-11-13",0.84147469043258616,1.0479165140980595,null,null,null,null,"2009-11-30",null,null,null,null,"2010-05-31",942.63157894736844,null,null,null,null,null,null,null,null,null,null,null,"2009-11-11",1096.04,1105.3699999999999,1093.81,1098.51,4286700000,1098.51]
["2009-11-16",1640,1700,1600,1690,76115000,1690,2009,12,1109.3,3.6148514116311148E-2,1.4363914689886566E-2,"2009-11-16",0.871892750158207,1.0629686975086874,null,null,null,null,"2009-11-30",null,null,null,null,"2010-06-30",933.18181818181813,null,null,null,null,null,null,null,null,null,null,null,"2009-11-12",1098.31,1101.97,1084.9000000000001,1087.24,4160250000,1087.24]
["2009-11-17",1700,1750,1670,1730,79791500,1730,2009,13,1110.32,2.3392879574705375E-2,9.1907630297044355E-4,"2009-11-17",0.89228883226471656,1.0639456468493671,null,null,null,null,"2009-11-30",null,null,null,null,"2010-07-31",966.36363636363637,null,null,null,null,null,null,null,null,null,null,null,"2009-11-13",1087.5899999999999,1097.79,1085.33,1093.48,3792610000,1093.48]
["2009-11-18",1730,1750,1720,1740,50787000,1740,2009,14,1109.8,5.7637047167501338E-3,-4.6844315578344748E-4,"2009-11-18",0.89743172161594409,1.0634472487929749,null,null,null,null,"2009-11-30",null,null,null,null,"2010-08-31",860,null,"Start Point","2009-11-30",{"$f":"AC12-Y3","v":0},null,null,null,null,null,null,null,"2009-11-16",1094.1300000000001,1113.69,1094.1300000000001,1109.3,4565850000,1109.3]
["2009-11-19",1720,1720,1660,1660,45023000,1660,2009,15,1094.9000000000001,-4.7067510857985856E-2,-1.3516784012421476E-2,"2009-11-19",0.85519184431448469,1.0490728620224363,null,null,null,null,"2009-11-30",null,null,null,null,"2010-09-30",875.88235294117646,null,"Column",0,null,null,null,null,null,null,null,null,"2009-11-17",1109.22,1110.52,1102.19,1110.32,3824070000,1110.32]
["2009-11-20",1660,1680,1640,1680,26416500,1680,2009,16,1091.3800000000001,1.197619104671562E-2,-3.2200843821982767E-3,"2009-11-20",0.86543378522358794,1.0456947588836498,null,null,null,null,"2009-11-30",null,null,null,null,"2010-10-31",1081.4285714285713,null,"Length",27,null,null,null,null,null,null,null,null,"2009-11-18",1109.44,1111.0999999999999,1102.7,1109.8,4293340000,1109.8]
["2009-11-23",1660,1670,1640,1660,22250500,1660,2009,17,1106.24,-1.1976191046715649E-2,1.3523927236078707E-2,"2009-11-23",0.85506918487346795,1.0598366587139412,null,null,null,null,"2009-11-30",null,null,null,null,"2010-11-30",1130.4761904761904,null,"Width",1,null,null,null,null,null,null,null,null,"2009-11-19",1106.44,1106.44,1088.4000000000001,1094.9000000000001,4178030000,1094.9000000000001]
["2009-11-24",1670,1670,1610,1640,26913500,1640,2009,18,1105.6500000000001,-1.212136053234485E-2,-5.3348042985211389E-4,"2009-11-24",0.84470458300351847,1.0592712565976774,null,null,null,null,"2009-11-30",null,null,null,null,"2010-12-31",1407,null,null,null,null,null,null,null,null,null,null,null,"2009-11-20",1094.6600000000001,1094.6600000000001,1086.81,1091.3800000000001,3751230000,1091.3800000000001]
["2009-11-25",1630,1630,1490,1490,91586500,1490,2009,19,1110.6300000000001,-9.5920121878739245E-2,4.4940245649862523E-3,"2009-11-25",0.76368041645029139,1.0640316476458112,null,null,null,null,"2009-11-30",null,null,null,null,"2011-01-31",1438.0952380952381,null,null,null,null,null,null,null,null,null,null,null,"2009-11-23",1094.8599999999999,1112.3800000000001,1094.8599999999999,1106.24,3827920000,1106.24]
["2009-11-26",1490,1520,1480,1490,49196500,1490,2009,19,1110.6300000000001,0,0,"2009-11-26",0.76368041645029139,1.0640316476458112,null,null,null,null,"2009-11-30",null,null,null,null,"2011-02-28",1251.1111111111111,null,null,null,null,null,null,null,null,null,null,null,"2009-11-24",1105.83,1107.56,1097.6300000000001,1105.6500000000001,3700820000,1105.6500000000001]
["2009-11-30",1450,1540,1450,1530,30081000,1530,2009,21,1095.6300000000001,2.6491615446976285E-2,-1.3597881598059729E-2,"2009-11-30",0.78391154436727928,1.049563071284535,null,null,null,null,"2009-11-30",null,null,null,null,"2011-03-31",1127.8260869565217,null,null,null,null,null,null,null,null,null,null,null,"2009-11-25",1106.49,1111.18,1104.75,1110.6300000000001,3036350000,1110.6300000000001]
["2009-12-01",1530,1540,1480,1490,33196000,1490,2009,22,1108.8599999999999,-2.6491615446976341E-2,1.2002920255385911E-2,"2009-12-01",0.763144461189456,1.0621608931321611,null,null,null,null,"2009-12-31",null,null,null,null,"2011-04-30",1244.5,null,null,null,null,null,null,null,null,null,null,null,"2009-11-27",1105.47,1105.47,1083.74,1091.49,2362910000,1091.49]
["2009-12-02",1500,1510,1450,1460,16878000,1460,2009,23,1109.24,-2.0339684237122672E-2,3.4263559236974076E-4,"2009-12-02",0.74762234382155335,1.0625248272589713,null,null,null,null,"2009-12-31",null,null,null,null,"2011-05-31",1226.6666666666667,null,null,null,null,null,null,null,null,null,null,null,"2009-11-30",1091.07,1097.24,1086.25,1095.6300000000001,3895520000,1095.6300000000001]
["2009-12-03",1460,1470,1430,1470,11058500,1470,2009,24,1099.92,6.8259650703998906E-3,-8.4376462491112039E-3,"2009-12-03",0.75272558782632981,1.0535596186356622,null,null,null,null,"2009-12-31",null,null,null,null,"2011-06-30",1068,null,null,null,null,null,null,null,null,null,null,null,"2009-12-01",1098.8900000000001,1112.28,1098.8900000000001,1108.8599999999999,4249310000,1108.8599999999999]
["2009-12-04",1460,1460,1430,1440,8445000,1440,2009,25,1105.98,-2.0619287202735703E-2,5.4943698671588515E-3,"2009-12-04",0.73720492274609062,1.0593482648575492,null,null,null,null,"2009-12-31",null,null,null,null,"2011-07-31",1039.047619047619,null,null,null,null,null,null,null,null,null,null,null,"2009-12-02",1109.03,1115.58,1105.29,1109.24,3941340000,1109.24]
["2009-12-07",1450,1460,1380,1400,28713500,1400,2009,26,1103.25,-2.8170876966696335E-2,-2.4714505864806445E-3,"2009-12-07",0.7164372135681677,1.0567301379670797,null,null,null,null,"2009-12-31",null,null,null,null,"2011-08-31",872.10526315789468,null,null,null,null,null,null,null,null,null,null,null,"2009-12-03",1110.5899999999999,1117.28,1098.74,1099.92,4810030000,1099.92]
["2009-12-08",1400,1420,1350,1410,34293500,1410,2009,27,1091.94,7.1174677688639549E-3,-1.0304438409286021E-2,"2009-12-08",0.72153643234415377,1.0458411273451615,null,null,null,null,"2009-12-31",null,null,null,null,"2011-09-30",780.5,null,null,null,null,null,null,null,null,null,null,null,"2009-12-04",1100.43,1119.1300000000001,1096.52,1105.98,5781140000,1105.98]
["2009-12-09",1380,1490,1380,1450,44443500,1450,2009,28,1095.95,2.7973852042406162E-2,3.6656362889903138E-3,"2009-12-09",0.74172058574575472,1.0496748005340766,null,null,null,null,"2009-12-31",null,null,null,null,"2011-10-31",628.09523809523807,null,null,null,null,null,null,null,null,null,null,null,"2009-12-07",1105.52,1110.72,1100.83,1103.25,4103360000,1103.25]
["2009-12-10",1470,1510,1460,1500,26564000,1500,2009,29,1102.3499999999999,3.3901551675681416E-2,5.8226976136290182E-3,"2009-12-10",0.76686606451233108,1.0557867394902329,null,null,null,null,"2009-12-31",null,null,null,null,"2011-11-30",624.09090909090912,null,null,null,null,null,null,null,null,null,null,null,"2009-12-08",1103.04,1103.04,1088.6099999999999,1091.94,4748030000,1091.94]
["2009-12-11",1510,1570,1510,1550,34788000,1550,2009,30,1106.4100000000001,3.278982282299097E-2,3.6762749892007445E-3,"2009-12-11",0.7920114668966548,1.0596681018745506,null,null,null,null,"2009-12-31",null,null,null,null,"2011-12-31",680,null,null,null,null,null,null,null,null,null,null,null,"2009-12-09",1091.07,1097.04,1085.8900000000001,1095.95,4115410000,1095.95]
["2009-12-14",1540,1550,1500,1520,21011500,1520,2009,31,1114.1099999999999,-1.9544596072970283E-2,6.9353402477478152E-3,"2009-12-14",0.77653192269099902,1.0670172607107358,null,null,null,null,"2009-12-31",null,null,null,null,"2012-01-31",681.90476190476193,null,null,null,null,null,null,null,null,null,null,null,"2009-12-10",1098.69,1106.25,1098.69,1102.3499999999999,3996490000,1102.3499999999999]
["2009-12-15",1520,1530,1470,1480,36344500,1480,2009,32,1107.93,-2.6668247082161294E-2,-5.5624704637600164E-3,"2009-12-15",0.75582317750948969,1.0610820087137103,null,null,null,null,"2009-12-31",null,null,null,null,"2012-02-29",657.14285714285711,null,null,null,null,null,null,null,null,null,null,null,"2009-12-11",1103.96,1108.5,1101.3399999999999,1106.4100000000001,3791090000,1106.4100000000001]
["2009-12-16",1480,1500,1470,1490,11610000,1490,2009,33,1109.18,6.7340321813441194E-3,1.1275941495411885E-3,"2009-12-16",0.76091291511024428,1.0622784785789192,null,null,null,null,"2009-12-31",null,null,null,null,"2012-03-31",637.61904761904759,null,null,null,null,null,null,null,null,null,null,null,"2009-12-14",1107.8399999999999,1114.76,1107.8399999999999,1114.1099999999999,4548490000,1114.1099999999999]
["2009-12-17",1490,1560,1490,1500,44450000,1500,2009,34,1096.08,6.6889881507967101E-3,-1.1880825020866261E-2,"2009-12-17",0.76600265258320488,1.049657733851491,null,null,null,null,"2009-12-31",null,null,null,null,"2012-04-30",559,null,null,null,null,null,null,null,null,null,null,null,"2009-12-15",1114.1099999999999,1114.1099999999999,1105.3499999999999,1107.93,5045100000,1107.93]
["2009-12-21",1500,1500,1440,1440,27667000,1440,2009,36,1114.05,-4.0821994520255166E-2,1.6261845238562039E-2,"2009-12-21",0.73473289649695239,1.0667271054728438,null,null,null,null,"2009-12-31",null,null,null,null,"2012-05-31",451.75,null,null,null,null,null,null,null,null,null,null,null,"2009-12-16",1108.6099999999999,1116.21,1107.96,1109.18,4829820000,1109.18]
["2009-12-22",1440,1500,1440,1500,10966000,1500,2009,37,1118.02,4.08219945202552E-2,3.5572398592781294E-3,"2009-12-22",0.76472615877160222,1.0705217096514041,null,null,null,null,"2009-12-31",null,null,null,null,"2012-06-30",368.61111111111109,null,null,null,null,null,null,null,null,null,null,null,"2009-12-17",1106.3599999999999,1106.3599999999999,1095.8800000000001,1096.08,7615070400,1096.08]
["2009-12-23",1510,1520,1480,1520,8794500,1520,2009,38,1120.5899999999999,1.3245226750020723E-2,2.296068657847357E-3,"2009-12-23",0.77485513014620444,1.0729797009964799,null,null,null,null,"2009-12-31",null,null,null,null,"2012-07-31",395,null,null,null,null,null,null,null,null,null,null,null,"2009-12-18",1097.8599999999999,1103.74,1093.8800000000001,1102.47,6325890000,1102.47]
["2009-12-28",1530,1630,1520,1610,39444000,1610,2009,40,1127.78,5.7523844138186522E-2,6.39576627458189E-3,"2009-12-28",0.81942777588240889,1.0798422283814242,null,null,null,null,"2009-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-12-21",1105.31,1117.68,1105.31,1114.05,3977340000,1114.05]
["2009-12-29",1610,1710,1610,1700,52831500,1700,2009,41,1126.2,5.4394072065798764E-2,-1.4019647546041961E-3,"2009-12-29",0.86399978937647381,1.0783283276367002,null,null,null,null,"2009-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-12-22",1114.51,1120.27,1114.51,1118.02,3641130000,1118.02]
["2009-12-30",1700,1720,1670,1690,27179000,1690,2009,42,1126.42,-5.8997221271882708E-3,1.9532810744783544E-4,"2009-12-30",0.85890243070120342,1.0785389554681448,null,null,null,null,"2009-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-12-23",1118.8399999999999,1121.58,1116,1120.5899999999999,3166870000,1120.5899999999999]
["2010-01-04",1700,1720,1680,1720,22735000,1720,2010,44,1132.99,1.759576189037966E-2,5.8156939357589289E-3,"2010-01-04",0.87401547335889018,1.0848114079309408,null,null,null,null,"2010-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-12-24",1121.08,1126.48,1121.08,1126.48,1267710000,1126.48]
["2010-01-05",1710,1740,1690,1730,42650000,1730,2010,45,1136.52,5.7971176843259146E-3,3.1108061622855104E-3,"2010-01-05",0.87908224391587342,1.0881860459436501,null,null,null,null,"2010-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-12-28",1127.53,1130.3800000000001,1123.51,1127.78,2716400000,1127.78]
["2010-01-06",1730,1730,1690,1690,29716500,1690,2010,46,1137.1400000000001,-2.3392879574705462E-2,5.4537619113457743E-4,"2010-01-06",0.85851797884768755,1.0887795167046326,null,null,null,null,"2010-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-12-29",1128.55,1130.3800000000001,1126.08,1126.2,2491020000,1126.2]
["2010-01-07",1690,1710,1650,1660,48877500,1660,2010,47,1141.69,-1.7910926566530219E-2,3.9932825584234055E-3,"2010-01-07",0.8431411263725006,1.0931273209586578,null,null,null,null,"2010-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-12-30",1125.53,1126.42,1121.94,1126.42,2277300000,1126.42]
["2010-01-08",1670,1680,1640,1650,18260000,1650,2010,48,1144.98,-6.0423144559625863E-3,2.8775488113092444E-3,"2010-01-08",0.83804660255620345,1.0962728481816921,null,null,null,null,"2010-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-12-31",1126.5999999999999,1127.6400000000001,1114.81,1115.0999999999999,2076990000,1115.0999999999999]
["2010-01-11",1650,1670,1640,1660,13528000,1660,2010,49,1146.98,6.0423144559626617E-3,1.7452315988401989E-3,"2010-01-11",0.84311034365759918,1.0981860981972893,null,null,null,null,"2010-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-01-04",1116.56,1133.8699999999999,1116.56,1132.99,3991400000,1132.99]
["2010-01-12",1660,1670,1640,1660,11483500,1660,2010,50,1136.22,0,-9.4254376828489875E-3,"2010-01-12",0.84311034365759918,1.0878352135645597,null,null,null,null,"2010-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-01-05",1132.6600000000001,1136.6300000000001,1129.6600000000001,1136.52,2491020000,1136.52]
["2010-01-13",1650,1690,1610,1610,37916500,1610,2010,51,1145.68,-3.0583423372080278E-2,8.2913836675784416E-3,"2010-01-13",0.81732514306813875,1.0968548726873255,null,null,null,null,"2010-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-01-06",1135.71,1139.19,1133.95,1137.1400000000001,4972660000,1137.1400000000001]
["2010-01-14",1610,1650,1570,1600,42248500,1600,2010,52,1148.46,-6.2305497506360864E-3,2.4235673156261114E-3,"2010-01-14",0.81223275810180695,1.0995131743067557,null,null,null,null,"2010-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-01-07",1136.27,1142.46,1131.32,1141.69,5270680000,1141.69]
["2010-01-15",1560,1620,1550,1610,22913500,1610,2010,53,1136.03,6.2305497506361628E-3,-1.0882186102969552E-2,"2010-01-15",0.81729341471025663,1.0875480673212827,null,null,null,null,"2010-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-01-08",1140.52,1145.3900000000001,1136.22,1144.98,4389590000,1144.98]
["2010-01-18",1600,1600,1570,1590,5847500,1590,2010,53,1136.03,-1.2500162764231494E-2,0,"2010-01-18",0.80707711400024384,1.0875480673212827,null,null,null,null,"2010-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-01-11",1145.96,1149.74,1142.02,1146.98,4255780000,1146.98]
["2010-01-19",1600,1680,1590,1670,50468000,1670,2010,54,1150.23,4.9089610196523574E-2,1.242219397685807E-2,"2010-01-19",0.84669621492505098,1.1010578003727047,null,null,null,null,"2010-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-01-12",1143.81,1143.81,1131.77,1136.22,4716160000,1136.22]
["2010-01-20",1670,1780,1670,1760,103406500,1760,2010,55,1138.04,5.2490182621396764E-2,-1.0654437906525255E-2,"2010-01-20",0.89113945387131233,1.0893266484071384,null,null,null,null,"2010-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-01-13",1137.31,1148.4000000000001,1133.18,1145.68,4170360000,1145.68]
["2010-01-21",1730,1830,1730,1810,43710000,1810,2010,56,1116.48,2.8013036227673888E-2,-1.9126605455027455E-2,"2010-01-21",0.91610297567651888,1.0684915273914077,null,null,null,null,"2010-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-01-14",1145.68,1150.4100000000001,1143.8,1148.46,3915200000,1148.46]
["2010-01-22",1770,1800,1750,1770,20255000,1770,2010,57,1091.76,-2.2347298691996659E-2,-2.2389806068551035E-2,"2010-01-22",0.89563054884644877,1.0445682093072242,null,null,null,null,"2010-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-01-15",1147.72,1147.77,1131.3900000000001,1136.03,4758730000,1136.03]
["2010-01-25",1780,1780,1700,1730,46782500,1730,2010,58,1096.78,-2.2858138076050208E-2,4.5875412869270269E-3,"2010-01-25",0.87515810209578804,1.0493602090944325,null,null,null,null,"2010-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-01-19",1136.03,1150.45,1135.77,1150.23,4724830000,1150.23]
["2010-01-26",1730,1760,1700,1710,25381500,1710,2010,59,1092.17,-1.1628037995119099E-2,-4.2120713727661482E-3,"2010-01-26",0.86498173043288185,1.0449402289979859,null,null,null,null,"2010-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-01-20",1147.95,1147.95,1129.25,1138.04,4810560000,1138.04]
["2010-01-27",1730,1730,1690,1710,18275000,1710,2010,60,1097.5,0,4.868323105307144E-3,"2010-01-27",0.86498173043288185,1.0500273356584817,null,null,null,null,"2010-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-01-21",1138.68,1141.58,1114.8399999999999,1116.48,6874289600,1116.48]
["2010-01-28",1730,1790,1730,1780,35181000,1780,2010,61,1084.53,4.0119993789425358E-2,-1.1888152547708633E-2,"2010-01-28",0.89968479208581553,1.0375444505129097,null,null,null,null,"2010-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-01-22",1115.49,1115.49,1090.18,1091.76,6208650000,1091.76]
["2010-01-29",1750,1790,1750,1790,19225000,1790,2010,62,1073.8699999999999,5.6022555486697516E-3,-9.8777674896224528E-3,"2010-01-29",0.90472505620433197,1.027295827670595,null,null,null,null,"2010-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-01-25",1092.4000000000001,1102.97,1092.4000000000001,1096.78,4481390000,1096.78]
["2010-02-01",1790,1880,1760,1870,47010500,1870,2010,63,1089.19,4.3722811013831582E-2,1.4165354795150988E-2,"2010-02-01",0.94428217885623222,1.0418478375491274,null,null,null,null,"2010-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-01-26",1095.8,1103.69,1089.8599999999999,1092.17,4731910000,1092.17]
["2010-02-02",1890,1890,1750,1760,54994500,1760,2010,64,1103.32,-6.0624621816434854E-2,1.2889515330688271E-2,"2010-02-02",0.88703542887507414,1.0552767512234613,null,null,null,null,"2010-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-01-27",1091.94,1099.51,1083.1099999999999,1097.5,5319120000,1097.5]
["2010-02-03",1800,1830,1780,1800,18157000,1800,2010,65,1097.28,2.2472855852058576E-2,-5.4894257632790867E-3,"2010-02-03",0.90696964820385262,1.0494838878379058,null,null,null,null,"2010-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-01-28",1096.93,1100.22,1078.46,1084.53,5452400000,1084.53]
["2010-02-04",1800,1880,1790,1800,66940500,1800,2010,66,1063.1099999999999,0,-3.1635815571409806E-2,"2010-02-04",0.90696964820385262,1.0162826091170998,null,null,null,null,"2010-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-01-29",1087.6099999999999,1096.45,1071.5899999999999,1073.8699999999999,5412850000,1073.8699999999999]
["2010-02-05",1760,1780,1720,1730,33235000,1730,2010,67,1066.19,-3.9665256392431403E-2,2.8929715381732983E-3,"2010-02-05",0.87099446456769358,1.0192226857800162,null,null,null,null,"2010-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-02-01",1073.8900000000001,1089.3800000000001,1073.8900000000001,1089.19,4077610000,1089.19]
["2010-02-08",1730,1750,1640,1670,54702000,1670,2010,68,1056.74,-3.5297782081023819E-2,-8.9028488152998533E-3,"2010-02-08",0.84025029176360511,1.0101487002993927,null,null,null,null,"2010-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-02-02",1090.05,1104.73,1087.96,1103.32,4749540000,1103.32]
["2010-02-09",1670,1730,1650,1700,52688500,1700,2010,69,1070.52,1.7804624633506686E-2,1.2955814287673312E-2,"2010-02-09",0.85521063280665055,1.0232359992634064,null,null,null,null,"2010-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-02-03",1100.67,1102.72,1093.97,1097.28,4285450000,1097.28]
["2010-02-10",1720,1730,1640,1640,26296000,1640,{"$f":"YEAR(A66)","v":2010},70,1068.1300000000001,-3.5932009226063329E-2,-2.2350557547347752E-3,"2010-02-10",0.82448119645841456,1.0209490097548009,null,null,null,null,{"$f":"EOMONTH(A66,0)","v":"2010-02-28"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-02-04",1097.25,1097.25,1062.78,1063.1099999999999,5859690000,1063.1099999999999]
["2010-02-11",1670,1680,1620,1670,26464000,1670,2010,{"$f":"MATCH(A67,AL:AL)","v":71},{"$f":"INDEX(AR:AR,I67)","v":1078.47},1.8127384592556701E-2,9.6339140716870143E-3,{"$f":"A67","v":"2010-02-11"},0.83942688419594758,1.0307847447863525,null,null,null,null,"2010-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-02-05",1064.1199999999999,1067.1300000000001,1044.5,1066.19,6438900000,1066.19]
["2010-02-12",1680,1720,1670,1710,23577500,1710,2010,72,1075.51,{"$f":"LN(G68/G67)","v":2.3669744085904703E-2},{"$f":"LN(J68/J67)","v":-2.7484023651562135E-3},"2010-02-12",{"$f":"N67*(1+K68)","v":0.85929590372369391},{"$f":"O67*(1+L68)","v":1.0279517335558148},null,null,null,null,"2010-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-02-08",1065.51,1071.2,1056.51,1056.74,4089820000,1056.74]
["2010-02-15",1690,1700,1680,1690,2901000,1690,2010,72,1075.51,-1.176484157958637E-2,0,"2010-02-15",0.84918642354639717,1.0279517335558148,null,null,null,null,"2010-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-02-09",1060.06,1079.28,1060.06,1070.52,5114260000,1070.52]
["2010-02-16",1690,1720,1680,1720,12855000,1720,2010,73,1094.8699999999999,1.759576189037966E-2,1.784066707597497E-2,"2010-02-16",0.86412850565566268,1.0462910782043555,null,null,null,null,"2010-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-02-10",1069.68,1073.67,1059.3399999999999,1068.1300000000001,4251450000,1068.1300000000001]
["2010-02-17",1730,1740,1700,1720,20038500,1720,2010,74,1099.51,0,4.2289912551942031E-3,"2010-02-17",0.86412850565566268,1.0507158340244696,null,null,null,null,"2010-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-02-11",1067.0999999999999,1080.04,1060.5899999999999,1078.47,4400870000,1078.47]
["2010-02-18",1720,1720,1670,1690,17954000,1690,2010,75,1106.75,-1.7595761890379601E-2,6.5631666155927014E-3,"2010-02-18",0.84892350622745616,1.0576118571088136,null,null,null,null,"2010-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-02-12",1075.95,1077.81,1062.97,1075.51,4160680000,1075.51]
["2010-02-19",1670,1680,1630,1650,36403000,1650,2010,76,1109.17,-2.3953241022492872E-2,2.1841952435944149E-3,"2010-02-19",0.82858903687313024,1.0599218878966796,null,null,null,null,"2010-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-02-16",1079.1300000000001,1095.67,1079.1300000000001,1094.8699999999999,4080770000,1094.8699999999999]
["2010-02-22",1660,1670,1620,1650,5272500,1650,2010,77,1108.01,0,-1.0463743185851612E-3,"2010-02-22",0.82858903687313024,1.0588128128534784,null,null,null,null,"2010-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-02-17",1096.1400000000001,1101.03,1094.72,1099.51,4259230000,1099.51]
["2010-02-23",1650,1650,1620,1650,7557500,1650,2010,78,1094.5999999999999,0,-1.2176613827442041E-2,"2010-02-23",0.82858903687313024,1.0459200581158139,null,null,null,null,"2010-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-02-18",1099.03,1108.24,1097.48,1106.75,3878620000,1106.75]
["2010-02-24",1640,1640,1620,1620,9699000,1620,2010,79,1105.24,-1.8349138668196541E-2,9.6735062288452398E-3,"2010-02-24",0.81338514173659771,1.0560377723128715,null,null,null,null,"2010-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-02-19",1105.49,1112.42,1100.8,1109.17,3944280000,1109.17]
["2010-02-25",1640,1640,1570,1570,29952000,1570,2010,80,1102.94,-3.1350529884076044E-2,-2.0831642635576906E-3,"2010-02-25",0.78788508654332101,1.0538378721646222,null,null,null,null,"2010-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-02-22",1110,1112.29,1105.3800000000001,1108.01,3814440000,1108.01]
["2010-03-01",1580,1580,1510,1520,30730500,1520,2010,82,1115.71,-3.236528450203166E-2,1.1511631866742296E-2,"2010-03-01",0.76238496156243862,1.0659692657962123,null,null,null,null,"2010-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-02-23",1107.49,1108.58,1092.18,1094.5999999999999,4521050000,1094.5999999999999]
["2010-03-02",1530,1550,1520,1540,17971000,1540,2010,83,1118.31,1.3072081567352701E-2,2.3276435966405676E-3,"2010-03-02",0.77235091996570582,1.0684504623319586,null,null,null,null,"2010-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-02-24",1095.8900000000001,1106.42,1095.5,1105.24,4168360000,1105.24]
["2010-03-03",1540,1540,1480,1480,36161500,1480,2010,84,1118.79,-3.9740328649514108E-2,4.2912700135530314E-4,"2010-03-03",0.74165744057351402,1.0689089632749558,null,null,null,null,"2010-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-02-25",1101.24,1103.5,1086.02,1102.94,4521130000,1102.94]
["2010-03-04",1480,1500,1470,1480,21334000,1480,2010,85,1122.97,0,3.729217083266287E-3,"2010-03-04",0.74165744057351402,1.0728951568412572,null,null,null,null,"2010-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-02-26",1103.0999999999999,1107.24,1097.56,1104.49,3945190000,1104.49]
["2010-03-05",1480,1480,1460,1480,17488000,1480,2010,86,1138.7,0,1.39102995934497E-2,"2010-03-05",0.74165744057351402,1.0878194499052802,null,null,null,null,"2010-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-01",1105.3599999999999,1116.1099999999999,1105.3599999999999,1115.71,3847640000,1115.71]
["2010-03-08",1480,1510,1470,1480,43619500,1480,2010,87,1138.5,0,-1.7565431276499765E-4,"2010-03-08",0.74165744057351402,1.0876283697273947,null,null,null,null,"2010-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-02",1117.01,1123.46,1116.51,1118.31,4134680000,1118.31]
["2010-03-09",1480,1540,1480,1510,86185500,1510,2010,88,1140.45,2.0067563050809173E-2,1.7113148387610981E-3,"2010-03-09",0.75654069802432478,1.0894896442955668,null,null,null,null,"2010-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-03",1119.3599999999999,1125.6400000000001,1116.58,1118.79,3951320000,1118.79]
["2010-03-10",1510,1530,1500,1510,34939500,1510,2010,89,1145.6099999999999,0,4.5143248760070066E-3,"2010-03-10",0.75654069802432478,1.0944079544989624,null,null,null,null,"2010-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-04",1119.1199999999999,1123.73,1116.6600000000001,1122.97,3945010000,1122.97]
["2010-03-11",1510,1510,1470,1490,20205000,1490,2010,90,1150.24,-1.3333530869465144E-2,4.0333700169988941E-3,"2010-03-11",0.74645333927321078,1.0988221067290038,null,null,null,null,"2010-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-05",1125.1199999999999,1139.3800000000001,1125.1199999999999,1138.7,4133000000,1138.7]
["2010-03-12",1490,1490,1410,1410,65745500,1410,2010,91,1149.99,-5.5186415567290897E-2,-2.1736956824699424E-4,"2010-03-12",0.70525925509048737,1.0985832562420839,null,null,null,null,"2010-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-08",1138.4000000000001,1141.05,1136.77,1138.5,3774680000,1138.5]
["2010-03-15",1410,1410,1380,1400,18229000,1400,2010,92,1150.51,-7.1174677688639896E-3,4.5207564343076404E-4,"2010-03-15",0.70023959507368783,1.0990798989745119,null,null,null,null,"2010-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-09",1137.56,1145.3699999999999,1134.9000000000001,1140.45,5185570000,1140.45]
["2010-03-17",1400,1430,1390,1400,39579000,1400,2010,94,1166.21,0,1.3553852299061444E-2,"2010-03-17",0.70023959507368783,1.1139766655900798,null,null,null,null,"2010-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-10",1140.22,1148.26,1140.0899999999999,1145.6099999999999,5469120000,1145.6099999999999]
["2010-03-18",1400,1400,1350,1390,19676500,1390,2010,95,1165.83,-7.168489478612516E-3,-3.2589492749983412E-4,"2010-03-18",0.69521993490389422,1.1136136262454108,null,null,null,null,"2010-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-11",1143.96,1150.24,1138.99,1150.24,4669060000,1150.24]
["2010-03-19",1390,1390,1360,1380,36276000,1380,2010,96,1159.9000000000001,-7.2202479734870201E-3,-5.0994851944762137E-3,"2010-03-19",0.69020027457777666,1.1079347700460054,null,null,null,null,"2010-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-12",1151.71,1153.4100000000001,1146.97,1149.99,4928160000,1149.99]
["2010-03-22",1370,1380,1250,1250,120414000,1250,2010,97,1165.81,-9.8939947854903537E-2,5.0823298874814495E-3,"2010-03-22",0.62191189540161129,1.1135656600411901,null,null,null,null,"2010-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-15",1148.53,1150.98,1141.45,1150.51,4164110000,1150.51]
["2010-03-23",1270,1310,1250,1270,39163000,1270,2010,98,1174.17,1.5873349156290163E-2,7.1453906182156945E-3,"2010-03-23",0.6317837200617713,1.1215225216612157,null,null,null,null,"2010-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-16",1150.83,1160.28,1150.3499999999999,1159.46,4369770000,1159.46]
["2010-03-24",1270,1280,1140,1200,100285000,1200,2010,99,1167.72,-5.6695343676545294E-2,-5.5083853716298122E-3,"2010-03-24",0.59596452492362295,1.1153447434089436,null,null,null,null,"2010-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-17",1159.94,1169.8399999999999,1159.94,1166.21,4963200000,1166.21]
["2010-03-25",1200,1240,1170,1190,61901000,1190,2010,100,1165.73,-8.3682496705165792E-3,-1.7056294177613758E-3,"2010-03-25",0.59097734498429133,1.1134423786036398,null,null,null,null,"2010-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-18",1166.1300000000001,1167.77,1161.1600000000001,1165.83,4234510000,1165.83]
["2010-03-26",1200,1200,1110,1140,60910000,1140,2010,101,1166.5899999999999,-4.2925044717033886E-2,7.3746316026612909E-4,"2010-03-26",0.56560961602408666,1.114263501338939,null,null,null,null,"2010-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-19",1166.68,1169.2,1155.33,1159.9000000000001,5212410000,1159.9000000000001]
["2010-03-29",1130,1150,970,980,153610500,980,2010,102,1173.22,-0.15123096972392353,5.6671419853370859E-3,"2010-03-29",0.48007192530758797,1.1205781908101058,null,null,null,null,"2010-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-22",1157.25,1167.82,1152.8800000000001,1165.81,4261680000,1165.81]
["2010-03-30",990,1180,990,1180,218698000,1180,2010,103,1173.27,0.18571714579509285,4.2616844740564804E-5,"2010-03-30",0.56922951305206815,1.1206259463168831,null,null,null,null,"2010-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-23",1166.47,1174.72,1163.83,1174.17,4411640000,1174.17]
["2010-03-31",1250,1310,1020,1070,459908000,1070,2010,104,1169.43,-9.7855790003758561E-2,-3.2782716003415245E-3,"2010-03-31",0.51352710935890322,1.1169522301024666,null,null,null,null,"2010-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-24",1172.7,1173.04,1166.01,1167.72,4705750000,1167.72]
["2010-04-01",1080,1140,1030,1100,134455500,1100,2010,105,1178.0999999999999,2.7651531330509949E-2,7.3865206579346596E-3,"2010-04-01",0.52772692031240709,1.1252026208240447,null,null,null,null,"2010-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-25",1170.03,1180.69,1165.0899999999999,1165.73,5668900000,1165.73]
["2010-04-05",1100,1120,1070,1090,42793000,1090,2010,106,1187.44,-9.1324835632724741E-3,7.8967580644359135E-3,"2010-04-05",0.5229074628867576,1.1340880736941614,null,null,null,null,"2010-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-26",1167.58,1173.93,1161.48,1166.5899999999999,4708420000,1166.5899999999999]
["2010-04-06",1080,1140,1070,1110,94150000,1110,2010,107,1189.44,1.8182319083190328E-2,1.6828787923777017E-3,"2010-04-06",0.53241513322794609,1.1359966064620699,null,null,null,null,"2010-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-29",1167.71,1174.8499999999999,1167.71,1173.22,4375580000,1173.22]
["2010-04-07",1110,1150,1100,1120,56772000,1120,2010,108,1182.45,8.9686699827603161E-3,-5.8940509348604404E-3,"2010-04-07",0.53719018885169489,1.1293009846017539,null,null,null,null,"2010-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-30",1173.75,1177.83,1168.92,1173.27,4085000000,1173.27]
["2010-04-08",1120,1180,1110,1170,170585000,1170,2010,109,1186.44,4.3675063502661635E-2,3.3686695230149477E-3,"2010-04-08",0.5606520044627995,1.1331052264108925,null,null,null,null,"2010-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-31",1171.75,1174.56,1165.77,1169.43,4484340000,1169.43]
["2010-04-09",1170,1200,1150,1150,36993000,1150,2010,110,1194.3699999999999,-1.7241806434506103E-2,6.6616229988324021E-3,"2010-04-09",0.55098535112473401,1.1406535462472485,null,null,null,null,"2010-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-04-01",1171.23,1181.43,1170.69,1178.0999999999999,4006870000,1178.0999999999999]
["2010-04-12",1150,1180,1150,1170,32473000,1170,2010,111,1196.48,1.7241806434505954E-2,1.7650630928747379E-3,"2010-04-12",0.560485333897075,1.1426668717234862,null,null,null,null,"2010-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-04-05",1178.71,1187.73,1178.71,1187.44,3881620000,1187.44]
["2010-04-13",1170,1170,1080,1100,45252500,1100,2010,112,1197.3,-6.1693569005339899E-2,6.8510893404899508E-4,"2010-04-13",0.52590699327381485,1.1434497230059457,null,null,null,null,"2010-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-04-06",1186.01,1191.8,1182.77,1189.44,4086180000,1189.44]
["2010-04-14",1100,1130,1070,1090,41070000,1090,2010,113,1210.6500000000001,-9.1324835632724741E-3,1.108838371569334E-2,"2010-04-14",0.52110415630193174,1.1561287322942391,null,null,null,null,"2010-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-04-07",1188.23,1189.5999999999999,1177.25,1182.45,5101430000,1182.45]
["2010-04-15",1080,1120,1030,1050,68551500,1050,2010,114,1211.67,-3.7387532071620329E-2,8.4216788887175799E-4,"2010-04-15",0.50162135794553864,1.1571023867879793,null,null,null,null,"2010-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-04-08",1181.75,1188.55,1175.1199999999999,1186.44,4726970000,1186.44]
["2010-04-16",1040,1050,1020,1030,22771000,1030,2010,115,1192.1300000000001,-1.9231361927887644E-2,-1.6257950246036473E-2,"2010-04-16",0.4919744960601295,1.1382902737540102,null,null,null,null,"2010-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-04-09",1187.47,1194.6600000000001,1187.1500000000001,1194.3699999999999,4511570000,1194.3699999999999]
["2010-04-19",1010,1110,990,1080,79124000,1080,2010,116,1197.52,4.7402238894583899E-2,4.5111285256538543E-3,"2010-04-19",0.51529518865241419,1.1434252474784161,null,null,null,null,"2010-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-04-12",1194.94,1199.2,1194.71,1196.48,4607090000,1196.48]
["2010-04-20",1080,1100,1050,1070,33607000,1070,2010,117,1207.17,-9.3023926623135612E-3,8.0260256432381685E-3,"2010-04-20",0.51050171047056847,1.1526024078358037,null,null,null,null,"2010-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-04-13",1195.94,1199.04,1188.82,1197.3,5403580000,1197.3]
["2010-04-21",1070,1080,1040,1060,21137500,1060,2010,118,1205.94,-9.3897403498390316E-3,-1.0194314445029012E-3,"2010-04-21",0.50570823196110115,1.1514274086982461,null,null,null,null,"2010-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-04-14",1198.69,1210.6500000000001,1198.69,1210.6500000000001,5760040000,1210.6500000000001]
["2010-04-22",1020,1070,1020,1070,14516500,1070,2010,119,1208.67,9.3897403498391374E-3,2.2612356970690673E-3,"2010-04-22",0.51045670095199214,1.1540310574573782,null,null,null,null,"2010-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-04-15",1210.77,1213.92,1208.5,1211.67,5995330000,1211.67]
["2010-04-23",1050,1080,1050,1060,10376500,1060,2010,120,1217.28,-9.3897403498390316E-3,7.0982799741314134E-3,"2010-04-23",0.50566364507021744,1.1622226930020536,null,null,null,null,"2010-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-04-16",1210.17,1210.17,1186.77,1192.1300000000001,8108470400,1192.1300000000001]
["2010-04-26",1070,1080,1050,1060,18941500,1060,2010,121,1212.05,0,-4.3057205731718796E-3,"2010-04-26",0.50566364507021744,1.1572184868421873,null,null,null,null,"2010-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-04-19",1192.06,1197.8699999999999,1183.68,1197.52,6597740000,1197.52]
["2010-04-27",1070,1070,1050,1060,15807500,1060,2010,122,1183.71,0,-2.3659566893072765E-2,"2010-04-27",0.50566364507021744,1.129839198642844,null,null,null,null,"2010-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-04-20",1199.04,1208.58,1199.04,1207.17,5316590000,1207.17]
["2010-04-28",1040,1050,1020,1040,35395500,1040,2010,123,1191.3599999999999,-1.9048194970694474E-2,6.4419376736805523E-3,"2010-04-28",0.49603166536932791,1.1371175523417825,null,null,null,null,"2010-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-04-21",1207.1600000000001,1210.99,1198.8499999999999,1205.94,5724310000,1205.94]
["2010-04-29",1040,1060,1020,1060,37321000,1060,2010,124,1206.78,1.9048194970694411E-2,1.286014370883258E-2,"2010-04-29",0.50548017324292116,1.1517410474787337,null,null,null,null,"2010-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-04-22",1202.52,1210.27,1190.19,1208.67,6035780000,1208.67]
["2010-04-30",1070,1070,1020,1050,51257000,1050,2010,125,1186.69,-9.47874395454377E-3,-1.6787736487182545E-2,"2010-04-30",0.50068885610665315,1.1324059222721892,null,null,null,null,"2010-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-04-23",1207.8699999999999,1217.28,1205.0999999999999,1217.28,5326060000,1217.28]
["2010-05-03",1040,1090,1040,1040,33297500,1040,2010,126,1202.26,-9.5694510161506725E-3,1.3035199954753045E-2,"2010-05-03",0.49589753862380798,1.1471670598989538,null,null,null,null,"2010-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-04-26",1217.07,1219.8,1211.07,1212.05,5647760000,1212.05]
["2010-05-04",1060,1060,1020,1020,14221000,1020,2010,127,1173.5999999999999,-1.9418085857101627E-2,-2.4127171031983346E-2,"2010-05-04",0.48626815764248554,1.1194891640425142,null,null,null,null,"2010-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-04-27",1209.92,1211.3800000000001,1181.6199999999999,1183.71,7454540000,1183.71]
["2010-05-05",1020,1030,970,980,34104500,980,2010,128,1165.8699999999999,-4.000533461369913E-2,-6.6083584153643488E-3,"2010-05-05",0.46681483728401091,1.1120911784044047,null,null,null,null,"2010-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-04-28",1184.5899999999999,1195.05,1181.81,1191.3599999999999,6342310000,1191.3599999999999]
["2010-05-06",1000,1010,910,990,36101500,990,2010,129,1128.1500000000001,1.0152371464017908E-2,-3.2888466472885715E-2,"2010-05-06",0.47155411491703325,1.0755162049686595,null,null,null,null,"2010-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-04-29",1193.3,1209.3599999999999,1193.3,1206.78,6059410000,1206.78]
["2010-05-07",930,980,930,980,30674500,980,2010,130,1110.8800000000001,-1.0152371464017962E-2,-1.5426628935558498E-2,"2010-05-07",0.46676672237700934,1.0589246155604279,null,null,null,null,"2010-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-04-30",1206.77,1207.99,1186.32,1186.69,6048260000,1186.69]
["2010-05-10",970,1030,970,1020,30947000,1020,2010,131,1159.73,4.0005334613699206E-2,4.3034725382265542E-2,"2010-05-10",0.48543988129224125,1.1044951455915921,null,null,null,null,"2010-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-05-03",1188.58,1205.1300000000001,1188.58,1202.26,4938050000,1202.26]
["2010-05-11",1030,1040,980,990,18992000,990,2010,132,1155.79,-2.985296314968116E-2,-3.4031265568998902E-3,"2010-05-11",0.47094806240463838,1.1007364088296623,null,null,null,null,"2010-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-05-04",1197.5,1197.5,1168.1199999999999,1173.5999999999999,6594720000,1173.5999999999999]
["2010-05-12",990,990,970,980,7414500,980,2010,133,1171.67,-1.0152371464017962E-2,1.364598869249329E-2,"2010-05-12",0.466166822734847,1.1157570454179675,null,null,null,null,"2010-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-05-05",1169.24,1175.95,1158.1500000000001,1165.8699999999999,6795940000,1165.8699999999999]
["2010-05-14",1000,1000,960,980,9528000,980,2010,135,1135.68,0,-3.1198491064690404E-2,"2010-05-14",0.466166822734847,1.0809471092061296,null,null,null,null,"2010-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-05-06",1164.3800000000001,1167.58,1065.79,1128.1500000000001,10617809600,1128.1500000000001]
["2010-05-17",960,960,920,940,41056500,940,{"$f":"YEAR(A130)","v":2010},136,1136.94,-4.1672696400568074E-2,1.1088524514465206E-3,"2010-05-17",0.44674039425900031,1.0821457200580566,null,null,null,null,{"$f":"EOMONTH(A130,0)","v":"2010-05-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-05-07",1127.04,1135.1300000000001,1094.1500000000001,1110.8800000000001,9472910400,1110.8800000000001]
["2010-05-18",950,980,930,970,47308500,970,2010,{"$f":"MATCH(A131,AL:AL)","v":137},{"$f":"INDEX(AR:AR,I131)","v":1120.8},3.1416196233378914E-2,-1.4297726886780986E-2,{"$f":"A131","v":"2010-05-18"},0.46077527815041813,1.0666734961009676,null,null,null,null,"2010-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-05-10",1122.27,1163.8499999999999,1122.27,1159.73,6893700000,1159.73]
["2010-05-19",980,1010,930,950,66199000,950,2010,138,1115.05,{"$f":"LN(G132/G131)","v":-2.0834086902842025E-2},{"$f":"LN(J132/J131)","v":-5.1434690846702312E-3},"2010-05-19",{"$f":"N131*(1+K132)","v":0.45117544596275111},{"$f":"O131*(1+L132)","v":1.0611870939503352},null,null,null,null,"2010-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-05-11",1156.3900000000001,1170.48,1147.71,1155.79,5842550000,1155.79]
["2010-05-20",950,990,930,980,81413000,980,2010,139,1071.5899999999999,3.1090587070031182E-2,-3.9755720151454149E-2,"2010-05-20",0.46520275544931611,1.0189988368149108,null,null,null,null,"2010-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-05-12",1155.43,1172.8699999999999,1155.43,1171.67,5225460000,1171.67]
["2010-05-21",940,960,920,960,49027000,960,2010,140,1087.69,-2.0619287202735703E-2,1.4912654559367987E-2,"2010-05-21",0.45561060622720262,1.0341948144647295,null,null,null,null,"2010-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-05-13",1170.04,1173.57,1156.1400000000001,1157.44,4870640000,1157.44]
["2010-05-24",960,970,880,890,27266000,890,2010,141,1073.6500000000001,-7.5711821735696364E-2,-1.2992122932899614E-2,"2010-05-24",0.42111549722763608,1.0207584282986364,null,null,null,null,"2010-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-05-14",1157.19,1157.19,1126.1400000000001,1135.68,6126400000,1135.68]
["2010-05-25",860,860,780,790,53097000,790,2010,142,1074.03,-0.11918851726511841,3.5387022644471178E-4,"2010-05-25",0.37092336551571109,1.0211196443148038,null,null,null,null,"2010-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-05-17",1136.52,1141.8800000000001,1114.96,1136.94,5922920000,1136.94]
["2010-05-26",810,840,790,840,54258500,840,2010,143,1067.95,6.1368946376292019E-2,-5.6770056947721146E-3,"2010-05-26",0.39368654164375855,1.015322742278985,null,null,null,null,"2010-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-05-18",1138.78,1148.6600000000001,1117.2,1120.8,6170840000,1120.8]
["2010-05-27",820,820,790,810,45067000,810,2010,144,1103.06,-3.6367644170874833E-2,3.2347212928041498E-2,"2010-05-27",0.37936908958239607,1.0481656032141664,null,null,null,null,"2010-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-05-19",1119.57,1124.27,1100.6600000000001,1115.05,6765800000,1115.05]
["2010-05-31",810,820,790,800,52204500,800,2010,145,1089.4100000000001,-1.2422519998557209E-2,-1.2451870600623242E-2,"2010-05-31",0.37465636948022429,1.0351139807549194,null,null,null,null,"2010-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-05-20",1107.3399999999999,1107.3399999999999,1071.58,1071.5899999999999,8328569600,1071.5899999999999]
["2010-06-01",800,800,770,790,22110500,790,2010,146,1070.71,-1.2578782206860073E-2,-1.7314285467303576E-2,"2010-06-01",0.36994364860611967,1.0171917218009316,null,null,null,null,"2010-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-05-21",1067.26,1090.1600000000001,1055.9000000000001,1087.69,5452130000,1087.69]
["2010-06-02",800,820,770,790,47696500,790,2010,147,1098.3800000000001,0,2.551438718007349E-2,"2010-06-02",0.36994364860611967,1.0431447452273264,null,null,null,null,"2010-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-05-24",1084.78,1089.95,1072.7,1073.6500000000001,5224040000,1073.6500000000001]
["2010-06-03",810,810,770,790,25545000,790,2010,148,1102.83,0,4.0432362766773013E-3,"2010-06-03",0.36994364860611967,1.0473624259030549,null,null,null,null,"2010-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-05-25",1067.42,1074.75,1040.78,1074.03,7329580000,1074.03]
["2010-06-04",790,840,780,810,51359000,810,2010,149,1064.8800000000001,2.5001302205417186E-2,-3.5017486522915468E-2,"2010-06-04",0.37919272156389594,1.0106864262693867,null,null,null,null,"2010-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-05-26",1075.51,1090.75,1065.5899999999999,1067.95,4521050000,1067.95]
["2010-06-07",780,800,760,800,41095000,800,2010,150,1050.47,-1.2422519998557209E-2,-1.3624433691096281E-2,"2010-06-07",0.37448219239696107,0.9969163960721884,null,null,null,null,"2010-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-05-27",1074.27,1103.52,1074.27,1103.06,5698460000,1103.06]
["2010-06-08",800,810,770,770,33414500,770,2010,151,1062,-3.8221212820197741E-2,1.0916239754216572E-2,"2010-06-08",0.36016902882398261,1.007798974466622,null,null,null,null,"2010-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-05-28",1102.5899999999999,1102.5899999999999,1084.78,1089.4100000000001,4871210000,1089.4100000000001]
["2010-06-09",780,790,770,780,21853000,780,2010,152,1055.69,1.2903404835907782E-2,-5.9593412390872465E-3,"2010-06-09",0.36481643561225419,1.0017931564773732,null,null,null,null,"2010-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-01",1087.3,1094.77,1069.8900000000001,1070.71,5271480000,1070.71]
["2010-06-10",780,800,770,790,30052500,790,2010,153,1086.8399999999999,1.2739025777429712E-2,2.9079821612060599E-2,"2010-06-10",0.36946384158954876,1.0309251227599183,null,null,null,null,"2010-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-02",1073.01,1098.56,1072.03,1098.3800000000001,5026360000,1098.3800000000001]
["2010-06-11",800,930,800,920,150929500,920,2010,154,1091.5999999999999,0.1523407245820188,4.3701066593259579E-3,"2010-06-11",0.42574823092415681,1.0354303755041578,null,null,null,null,"2010-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-03",1098.82,1105.67,1091.81,1102.83,4995970000,1102.83]
["2010-06-14",930,970,920,970,63917500,970,2010,155,1089.6300000000001,5.292240145434253E-2,-1.8063207783149315E-3,"2010-06-14",0.44827984971960116,1.0335600561023863,null,null,null,null,"2010-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-04",1098.43,1098.43,1060.5,1064.8800000000001,6180580000,1064.8800000000001]
["2010-06-15",970,970,920,950,47227500,950,2010,156,1115.23,-2.0834086902842025E-2,2.3222472592869709E-2,"2010-06-15",0.43894034837375001,1.057561876178309,null,null,null,null,"2010-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-07",1065.8399999999999,1071.3599999999999,1049.8599999999999,1050.47,5467560000,1050.47]
["2010-06-16",960,1010,960,990,70024000,990,2010,157,1114.6099999999999,4.1242958534049003E-2,-5.5609372509015655E-4,"2010-06-16",0.45704354696064964,1.0569737726550716,null,null,null,null,"2010-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-08",1050.81,1063.1500000000001,1042.17,1062,6192750000,1062]
["2010-06-17",990,990,940,980,42420500,980,2010,158,1116.04,-1.0152371464017962E-2,1.2821376691954428E-3,"2010-06-17",0.45240347109667278,1.0583289585443443,null,null,null,null,"2010-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-09",1062.75,1077.74,1052.25,1055.69,5983200000,1055.69]
["2010-06-18",980,1050,970,1050,70448000,1050,2010,159,1117.51,6.8992871486951421E-2,1.3162904007037828E-3,"2010-06-18",0.48361608563829628,1.059722026793263,null,null,null,null,"2010-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-10",1058.77,1087.8499999999999,1058.77,1086.8399999999999,5144780000,1086.8399999999999]
["2010-06-21",1050,1090,1050,1080,61995500,1080,2010,160,1113.2,2.8170876966696224E-2,-3.8642453418113792E-3,"2010-06-21",0.49723997488592792,1.0556270008876123,null,null,null,null,"2010-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-11",1082.6500000000001,1092.25,1077.1199999999999,1091.5999999999999,4059280000,1091.5999999999999]
["2010-06-22",1080,1080,1050,1060,41362500,1060,2010,161,1095.31,-1.8692133012152522E-2,-1.620132244496867E-2,"2010-06-22",0.48794549913640073,1.0385244474646169,null,null,null,null,"2010-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-14",1095,1105.9100000000001,1089.03,1089.6300000000001,4425830000,1089.6300000000001]
["2010-06-23",1040,1060,1020,1060,23950500,1060,2010,162,1092.04,0,-2.9899215361501785E-3,"2010-06-23",0.48794549913640073,1.0354193408533239,null,null,null,null,"2010-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-15",1091.21,1115.5899999999999,1091.21,1115.23,4644490000,1115.23]
["2010-06-24",1070,1100,1050,1090,42621000,1090,2010,163,1073.69,2.7908788117076658E-2,-1.6946192862424502E-2,"2010-06-24",0.50156346668447982,1.0178729250097389,null,null,null,null,"2010-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-16",1114.02,1118.74,1107.1300000000001,1114.6099999999999,5002600000,1114.6099999999999]
["2010-06-25",1080,1090,1060,1060,11625000,1060,2010,164,1076.76,-2.7908788117076502E-2,2.855218289774183E-3,"2010-06-25",0.48756543816551629,1.0207791744018926,null,null,null,null,"2010-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-17",1115.98,1117.72,1105.8699999999999,1116.04,4557760000,1116.04]
["2010-06-28",1060,1070,1020,1040,21405500,1040,2010,165,1074.57,-1.9048194970694474E-2,-2.0359505575433148E-3,"2010-06-28",0.47827819663836746,1.0187009184726403,null,null,null,null,"2010-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-18",1116.1600000000001,1121.01,1113.93,1117.51,4555360000,1117.51]
["2010-06-29",1040,1040,950,970,24444000,970,2010,166,1041.24,-6.967992063798982E-2,-3.1508270947024665E-2,"2010-06-29",0.44495180985372512,0.98660341391942152,null,null,null,null,"2010-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-21",1122.79,1131.23,1108.24,1113.2,4514360000,1113.2]
["2010-06-30",950,990,920,990,22165000,990,2010,167,1030.71,2.0408871631207033E-2,-1.0164425453543183E-2,"2010-06-30",0.45403277422310301,0.97657515706642628,null,null,null,null,"2010-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-22",1113.9000000000001,1118.5,1094.18,1095.31,4514380000,1095.31]
["2010-07-01",960,970,930,950,14997000,950,2010,168,1027.3699999999999,-4.1242958534049134E-2,-3.2457464551476313E-3,"2010-07-01",0.43530711934272026,0.97340544171219268,null,null,null,null,"2010-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-23",1095.57,1099.6400000000001,1085.31,1092.04,4526150000,1092.04]
["2010-07-02",960,970,950,960,7848000,960,2010,169,1022.58,1.0471299867295437E-2,-4.6732932195075608E-3,"2010-07-02",0.4398653507237264,0.96885643266160726,null,null,null,null,"2010-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-24",1090.93,1090.93,1071.5999999999999,1073.69,4814830000,1073.69]
["2010-07-05",970,1010,950,950,35865500,950,2010,169,1022.58,-1.0471299867295366E-2,0,"2010-07-05",0.4352593887350652,0.96885643266160726,null,null,null,null,"2010-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-25",1075.0999999999999,1083.56,1067.8900000000001,1076.76,5128840000,1076.76]
["2010-07-06",950,980,940,980,22312500,980,2010,170,1028.06,3.1090587070031182E-2,5.3446856054503037E-3,"2010-07-06",0.44879185865858123,0.97403466569100161,null,null,null,null,"2010-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-28",1077.5,1082.5999999999999,1071.45,1074.57,3896410000,1074.57]
["2010-07-07",980,980,930,930,10351500,930,2010,171,1060.27,-5.2367985517315925E-2,3.0850061581731633E-2,"2010-07-07",0.42528953310405937,1.0040836951103103,null,null,null,null,"2010-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-29",1071.0999999999999,1071.0999999999999,1035.18,1041.24,6136700000,1041.24]
["2010-07-08",960,960,930,940,9220500,940,2010,172,1070.25,1.069528911674795E-2,9.3686733726730705E-3,"2010-07-08",0.42983812761893403,1.0134906272886253,null,null,null,null,"2010-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-30",1040.56,1048.08,1028.33,1030.71,5067080000,1030.71]
["2010-07-09",940,950,920,940,13488500,940,2010,173,1077.96,0,7.1781000040602059E-3,"2010-07-09",0.42983812761893403,1.0207655643644808,null,null,null,null,"2010-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-07-01",1031.0999999999999,1033.58,1010.91,1027.3699999999999,6435770000,1027.3699999999999]
["2010-07-12",940,950,930,930,13751000,930,2010,174,1078.75,-1.0695289116747919E-2,7.3259736852216871E-4,"2010-07-12",0.42524088457064796,1.0215133745308123,null,null,null,null,"2010-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-07-02",1027.6500000000001,1032.95,1015.93,1022.58,3968500000,1022.58]
["2010-07-13",950,950,920,930,4595000,930,2010,175,1095.3399999999999,0,1.5261853940210991E-2,"2010-07-13",0.42524088457064796,1.0371035624508735,null,null,null,null,"2010-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-07-06",1028.0899999999999,1042.5,1018.35,1028.06,4691240000,1028.06]
["2010-07-14",930,950,920,940,12234000,940,2010,176,1095.17,1.069528911674795E-2,-1.5521499590610117E-4,"2010-07-14",0.42978895877539269,1.0369425884256736,null,null,null,null,"2010-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-07-07",1028.54,1060.8900000000001,1028.54,1060.27,4931220000,1060.27]
["2010-07-15",940,940,880,920,38866500,920,2010,177,1096.48,-2.1506205220963619E-2,1.1954464955711874E-3,"2010-07-15",0.42054582922626482,1.0381821978091157,null,null,null,null,"2010-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-07-08",1062.92,1071.25,1058.24,1070.25,4548460000,1070.25]
["2010-07-16",920,940,900,940,26494500,940,2010,178,1064.8800000000001,2.1506205220963682E-2,-2.9242932098749713E-2,"2010-07-16",0.42959017413442518,1.007822706292453,null,null,null,null,"2010-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-07-09",1070.5,1078.1600000000001,1068.0999999999999,1077.96,3506570000,1077.96]
["2010-07-19",920,960,920,950,31305500,950,2010,179,1071.25,1.0582109330537008E-2,5.9640741732256862E-3,"2010-07-19",0.43413614432444009,1.0138334356662422,null,null,null,null,"2010-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-07-12",1077.23,1080.78,1070.45,1078.75,3426990000,1078.75]
["2010-07-20",960,970,950,960,31584500,960,2010,180,1083.48,1.0471299867295437E-2,1.1351892195398526E-2,"2010-07-20",0.43868211407489272,1.0253423635320158,null,null,null,null,"2010-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-07-13",1080.6500000000001,1099.46,1080.6500000000001,1095.3399999999999,4640460000,1095.3399999999999]
["2010-07-21",960,970,950,970,11390500,970,2010,181,1069.5899999999999,1.0362787035546658E-2,-1.2902685652813713E-2,"2010-07-21",0.44322808339935427,1.0121126933288491,null,null,null,null,"2010-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-07-14",1095.6099999999999,1099.08,1087.68,1095.17,4521050000,1095.17]
["2010-07-22",960,970,940,960,13531500,960,2010,182,1093.67,-1.0362787035546547E-2,2.2263615685037746E-2,"2010-07-22",0.43863500516291332,1.0346459813630711,null,null,null,null,"2010-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-07-15",1094.46,1098.6600000000001,1080.53,1096.48,4552470000,1096.48]
["2010-07-23",960,1010,950,1000,114089000,1000,2010,183,1102.6600000000001,4.08219945202552E-2,8.186429368369252E-3,"2010-07-23",0.45654096094006591,1.0431160376107671,null,null,null,null,"2010-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-07-16",1093.8499999999999,1093.8499999999999,1063.32,1064.8800000000001,5297350000,1064.8800000000001]
["2010-07-26",1000,1010,970,990,15014000,990,2010,184,1115.01,-1.0050335853501451E-2,1.1137930955885434E-2,"2010-07-26",0.45195257095173796,1.0547341920166526,null,null,null,null,"2010-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-07-19",1066.8499999999999,1074.7,1061.1099999999999,1071.25,4089500000,1071.25]
["2010-07-27",1000,1040,990,1030,46767500,1030,2010,185,1113.8399999999999,3.9609138095045883E-2,-1.0498688628368148E-3,"2010-07-27",0.46985402274697635,1.053626859429885,null,null,null,null,"2010-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-07-20",1064.53,1083.94,1056.8800000000001,1083.48,4713280000,1083.48]
["2010-07-28",1030,1070,1030,1060,39711000,1060,2010,186,1106.1300000000001,2.871010588243136E-2,-6.9460677389541889E-3,"2010-07-28",0.48334358148932832,1.0463082958927035,null,null,null,null,"2010-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-07-21",1086.67,1088.96,1065.25,1069.5899999999999,4747180000,1069.5899999999999]
["2010-07-29",1060,1060,1010,1030,32171500,1030,2010,187,1101.53,-2.8710105882431367E-2,-4.1673144027251485E-3,"2010-07-29",0.4694667360871761,1.0419480002615391,null,null,null,null,"2010-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-07-22",1072.1400000000001,1097.5,1072.1400000000001,1093.67,4826900000,1093.67]
["2010-07-30",1030,1030,990,1000,24773500,1000,2010,188,1101.5999999999999,-2.9558802241544391E-2,6.3545955094315853E-5,"2010-07-30",0.45558986167619192,1.0420142118423745,null,null,null,null,"2010-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-07-23",1092.17,1103.73,1087.8800000000001,1102.6600000000001,4524570000,1102.6600000000001]
["2010-08-02",1000,1010,970,970,19800000,970,2010,189,1125.8599999999999,-3.0459207484708574E-2,2.1783519629687675E-2,"2010-08-02",0.44171295555146711,1.0647129488804563,null,null,null,null,"2010-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-07-26",1102.8900000000001,1115.01,1101.3,1115.01,4009650000,1115.01]
["2010-08-03",970,990,950,960,30937500,960,2010,190,1120.46,-1.0362787035546547E-2,-4.8078727893035213E-3,"2010-08-03",0.43713557826224542,1.0595939444651148,null,null,null,null,"2010-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-07-27",1117.3599999999999,1120.95,1109.78,1113.8399999999999,4725690000,1113.8399999999999]
["2010-08-04",960,970,910,930,28295000,930,2010,191,1127.24,-3.1748698314580298E-2,6.0328518604199043E-3,"2010-08-04",0.42325709266542777,1.0659863177642708,null,null,null,null,"2010-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-07-28",1112.8399999999999,1114.6600000000001,1103.1099999999999,1106.1300000000001,4002390000,1106.1300000000001]
["2010-08-05",930,940,910,920,25665500,920,2010,192,1125.81,-1.0810916104215617E-2,-1.2693905523797281E-3,"2010-08-05",0.41868129574610763,1.0646331648035348,null,null,null,null,"2010-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-07-29",1108.07,1115.9000000000001,1092.82,1101.53,4612420000,1101.53]
["2010-08-06",930,930,890,900,21325000,900,2010,193,1121.6400000000001,-2.197890671877523E-2,-3.7108765803768487E-3,"2010-08-06",0.40947913860200796,1.0606824425255728,null,null,null,null,"2010-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-07-30",1098.44,1106.44,1088.01,1101.5999999999999,4006450000,1101.5999999999999]
["2010-08-09",900,920,880,910,18519500,910,2010,194,1127.79,1.1049836186584935E-2,5.4680655309205847E-3,"2010-08-09",0.41400381600538405,1.0664823236287995,null,null,null,null,"2010-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-08-02",1107.53,1127.3,1107.53,1125.8599999999999,4144180000,1125.8599999999999]
["2010-08-10",910,910,880,900,12169500,900,2010,195,1121.06,-1.1049836186584935E-2,-5.9852992339845916E-3,"2010-08-10",0.40942914165790351,1.060099107794126,null,null,null,null,"2010-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-08-03",1125.3399999999999,1125.44,1116.76,1120.46,4071820000,1120.46]
["2010-08-11",900,920,880,900,31349000,900,2010,196,1089.47,0,-2.858332684063827E-2,"2010-08-11",0.40942914165790351,1.0297979485125774,null,null,null,null,"2010-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-08-04",1121.06,1128.75,1119.46,1127.24,4057850000,1127.24]
["2010-08-12",890,890,860,880,13644500,880,2010,197,1083.6099999999999,-2.2472855852058628E-2,-5.3932797728319772E-3,"2010-08-12",0.40022809957579336,1.0242439600667608,null,null,null,null,"2010-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-08-05",1125.78,1126.56,1118.81,1125.81,3685560000,1125.81]
["2010-08-13",870,880,830,840,25976000,840,2010,198,1079.25,-4.6520015634892817E-2,-4.0317042303712894E-3,"2010-08-13",0.38160948212600398,1.0201145113600274,null,null,null,null,"2010-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-08-06",1122.07,1123.06,1107.17,1121.6400000000001,3857890000,1121.6400000000001]
["2010-08-16",840,840,770,790,60113000,790,{"$f":"YEAR(A194)","v":2010},199,1079.3800000000001,-6.136894637629213E-2,1.2044676499190631E-4,"2010-08-16",0.35819051028072862,1.0202373808528422,null,null,null,null,{"$f":"EOMONTH(A194,0)","v":"2010-08-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-08-09",1122.8,1129.24,1120.9100000000001,1127.79,3191630000,1127.79]
["2010-08-18",790,790,750,790,48616000,790,2010,{"$f":"MATCH(A195,AL:AL)","v":201},{"$f":"INDEX(AR:AR,I195)","v":1094.1600000000001},0,1.3600143372716963E-2,{"$f":"A195","v":"2010-08-18"},0.35819051028072862,1.0341127555066461,null,null,null,null,"2010-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-08-10",1122.92,1127.1600000000001,1111.58,1121.06,3979360000,1121.06]
["2010-08-19",790,790,750,770,36107500,770,2010,202,1075.6300000000001,{"$f":"LN(G196/G195)","v":-2.564243061333767E-2},{"$f":"LN(J196/J195)","v":-1.708040915809832E-2},"2010-08-19",{"$f":"N195*(1+K196)","v":0.34900563497449899},{"$f":"O195*(1+L196)","v":1.0164496865269841},null,null,null,null,"2010-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-08-11",1116.8900000000001,1116.8900000000001,1088.55,1089.47,4511860000,1089.47]
["2010-08-20",760,790,750,770,26163000,770,2010,203,1071.69,0,-3.6696947092675234E-3,"2010-08-20",0.34900563497449899,1.0127196264900995,null,null,null,null,"2010-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-08-12",1081.48,1086.72,1076.69,1083.6099999999999,4521050000,1083.6099999999999]
["2010-08-23",760,840,760,830,121449500,830,2010,204,1067.3599999999999,7.5035185942914098E-2,-4.0485317447247786E-3,"2010-08-23",0.37519333768993535,1.0086195989337485,null,null,null,null,"2010-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-08-13",1082.22,1086.25,1079,1079.25,3328890000,1079.25]
["2010-08-24",820,880,810,840,61825500,840,2010,205,1051.8699999999999,1.197619104671562E-2,-1.4618777443950457E-2,"2010-08-24",0.3796867247815649,0.99387481349132945,null,null,null,null,"2010-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-08-16",1077.49,1082.6199999999999,1069.49,1079.3800000000001,3142450000,1079.3800000000001]
["2010-08-25",840,890,840,880,50776000,880,2010,206,1055.33,4.6520015634892907E-2,3.2839816909079997E-3,"2010-08-25",0.39734975715476456,0.99713868018188967,null,null,null,null,"2010-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-08-17",1081.1600000000001,1100.1400000000001,1081.1600000000001,1092.54,3968210000,1092.54]
["2010-08-26",880,900,840,850,41089000,850,2010,207,1047.22,-3.4685557987889984E-2,-7.7144802463370923E-3,"2010-08-26",0.38356745911149898,0.98944627353076775,null,null,null,null,"2010-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-08-18",1092.08,1099.77,1085.76,1094.1600000000001,3724260000,1094.1600000000001]
["2010-08-27",850,850,810,820,13881500,820,2010,208,1064.5899999999999,-3.5932009226063329E-2,1.6450714533391333E-2,"2010-08-27",0.36978510963188693,1.0057233717227503,null,null,null,null,"2010-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-08-19",1092.44,1092.44,1070.6600000000001,1075.6300000000001,4290540000,1075.6300000000001]
["2010-08-30",840,840,800,810,20374500,810,2010,209,1048.92,-1.2270092591814359E-2,-1.4828685114819894E-2,"2010-08-30",0.36524781209762947,0.99080981653085864,null,null,null,null,"2010-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-08-20",1075.6300000000001,1075.6300000000001,1063.9100000000001,1071.69,3761570000,1071.69]
["2010-08-31",800,810,780,800,13899000,800,2010,210,1049.33,-1.2422519998557209E-2,3.9080186366549391E-4,"2010-08-31",0.36071051384741737,0.99119702685369704,null,null,null,null,"2010-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-08-23",1073.3599999999999,1081.58,1067.08,1067.3599999999999,3210950000,1067.3599999999999]
["2010-09-01",800,810,790,800,7322000,800,2010,211,1080.29,0,2.9077658348076421E-2,"2010-09-01",0.36071051384741737,1.0200187153561782,null,null,null,null,"2010-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-08-24",1063.2,1063.2,1046.68,1051.8699999999999,4436330000,1051.8699999999999]
["2010-09-02",810,810,780,790,9049000,790,2010,212,1090.0999999999999,-1.2578782206860073E-2,9.0399115421741037E-3,"2010-09-02",0.35617321485400616,1.0292395943143602,null,null,null,null,"2010-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-08-25",1048.98,1059.3800000000001,1039.83,1055.33,4360190000,1055.33]
["2010-09-03",800,800,770,770,9159000,770,2010,213,1104.51,-2.564243061333767E-2,1.3132362555402658E-2,"2010-09-03",0.3470400679057829,1.0427559418232719,null,null,null,null,"2010-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-08-26",1056.28,1061.45,1045.4000000000001,1047.22,3646710000,1047.22]
["2010-09-06",780,800,770,790,7195000,790,2010,213,1104.51,2.5642430613337652E-2,0,"2010-09-06",0.35593901876710493,1.0427559418232719,null,null,null,null,"2010-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-08-27",1049.27,1065.21,1039.7,1064.5899999999999,4102460000,1064.5899999999999]
["2010-09-07",790,800,770,790,12348000,790,2010,214,1091.8399999999999,0,-1.1537451266510625E-2,"2010-09-07",0.35593901876710493,1.0307251959616215,null,null,null,null,"2010-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-08-30",1062.9000000000001,1064.4000000000001,1048.79,1048.92,2917990000,1048.92]
["2010-09-15",800,810,780,790,28011000,790,2010,220,1125.07,0,2.9980909501815603E-2,"2010-09-15",0.35593901876710493,1.061627274782988,null,null,null,null,"2010-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-08-31",1046.8800000000001,1055.1400000000001,1040.8800000000001,1049.33,4038770000,1049.33]
["2010-09-16",790,840,790,820,71936000,820,2010,221,1124.6600000000001,3.72713947972316E-2,-3.6448818706146468E-4,"2010-09-16",0.36920536245931296,1.0612403241822674,null,null,null,null,"2010-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-09-01",1049.72,1081.3,1049.72,1080.29,4396880000,1080.29]
["2010-09-17",820,860,800,850,95153500,850,2010,222,1125.5899999999999,3.593200922606337E-2,8.2657487208078753E-4,"2010-09-17",0.38247165294951302,1.0621175187674754,null,null,null,null,"2010-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-09-02",1080.6600000000001,1090.0999999999999,1080.3900000000001,1090.0999999999999,3704210000,1090.0999999999999]
["2010-09-20",860,890,840,880,59526000,880,2010,223,1142.71,3.4685557987890109E-2,1.5095291707627323E-2,"2010-09-20",0.39573789564661754,1.0781504925410517,null,null,null,null,"2010-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-09-03",1093.6099999999999,1105.0999999999999,1093.6099999999999,1104.51,3534500000,1104.51]
["2010-09-21",890,910,850,880,58675500,880,2010,224,1139.78,0,-2.5673730087764227E-3,"2010-09-21",0.39573789564661754,1.0753824780671029,null,null,null,null,"2010-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-09-07",1102.5999999999999,1102.5999999999999,1091.1500000000001,1091.8399999999999,3107380000,1091.8399999999999]
["2010-09-22",870,930,870,890,109428500,890,2010,225,1134.28,1.1299555253933466E-2,-4.8371729190874102E-3,"2010-09-22",0.40020955786455187,1.0701806670665357,null,null,null,null,"2010-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-09-08",1092.3599999999999,1103.26,1092.3599999999999,1098.8699999999999,3224640000,1098.8699999999999]
["2010-09-23",910,920,860,910,48129000,910,2010,226,1124.83,2.2223136784710256E-2,-8.3661752808279772E-3,"2010-09-23",0.40910346961152427,1.0612273480237038,null,null,null,null,"2010-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-09-09",1101.1500000000001,1110.27,1101.1500000000001,1104.18,3387770000,1104.18]
["2010-09-24",910,980,910,970,135173500,970,2010,227,1148.67,6.3851471986532765E-2,2.0972838221843829E-2,"2010-09-24",0.4352253283410179,1.0834842975104013,null,null,null,null,"2010-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-09-10",1104.57,1110.8800000000001,1103.92,1109.55,3061160000,1109.55]
["2010-09-27",980,990,960,980,33507500,980,2010,228,1142.1600000000001,1.0256500167189061E-2,-5.6835448498540912E-3,"2010-09-27",0.43968921699391245,1.0773262659113882,null,null,null,null,"2010-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-09-13",1113.3800000000001,1123.8699999999999,1113.3800000000001,1121.9000000000001,4521050000,1121.9000000000001]
["2010-09-28",980,1000,950,960,59968000,960,2010,229,1147.7,-2.0619287202735703E-2,4.8387332056579321E-3,"2010-09-28",0.43062313874876895,1.0825391602875811,null,null,null,null,"2010-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-09-14",1121.1600000000001,1127.3599999999999,1115.58,1121.0999999999999,4521050000,1121.0999999999999]
["2010-09-29",980,1020,980,990,91579500,990,2010,230,1144.73,3.0771658666753687E-2,-2.5911383655897063E-3,"2010-09-29",0.44387412698835216,1.0797341515371068,null,null,null,null,"2010-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-09-15",1119.43,1126.46,1114.6300000000001,1125.07,3369840000,1125.07]
["2010-09-30",1000,1030,990,1030,97515500,1030,2010,231,1141.2,3.9609138095045883E-2,-3.0884609816881144E-3,"2010-09-30",0.46145559858105173,1.0763994347394883,null,null,null,null,"2010-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-09-16",1123.8900000000001,1125.44,1118.8800000000001,1124.6600000000001,3364080000,1124.6600000000001]
["2010-10-01",1030,1100,1030,1100,128431000,1100,2010,232,1146.24,6.5751377562780433E-2,4.4066800929473959E-3,"2010-10-01",0.49179693987181333,1.0811427827006146,null,null,null,null,"2010-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-09-17",1126.3900000000001,1131.47,1122.43,1125.5899999999999,4086140000,1125.5899999999999]
["2010-10-04",1100,1120,1060,1060,60486000,1060,2010,233,1137.03,-3.7041271680349097E-2,-8.0674208055657153E-3,"2010-10-04",0.4735801558104572,1.0724207489216684,null,null,null,null,"2010-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-09-20",1126.57,1144.8599999999999,1126.57,1142.71,3364080000,1142.71]
["2010-10-05",1070,1090,1060,1080,29672000,1080,2010,234,1160.75,1.8692133012152546E-2,2.0646748273304517E-2,"2010-10-05",0.4824323790747822,1.0945627501677229,null,null,null,null,"2010-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-09-21",1142.82,1148.5899999999999,1136.22,1139.78,4175660000,1139.78]
["2010-10-06",1100,1100,1050,1070,23174000,1070,2010,235,1159.97,-9.3023926623135612E-3,-6.7220520301533246E-4,"2010-10-06",0.47794460365161445,1.0938269793920332,null,null,null,null,"2010-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-09-22",1139.49,1144.3800000000001,1131.58,1134.28,3911070000,1134.28]
["2010-10-07",1060,1070,1000,1050,35381500,1050,2010,236,1158.06,-1.8868484304382805E-2,-1.6479514348442339E-3,"2010-10-07",0.46892651339924951,1.0920244056518729,null,null,null,null,"2010-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-09-23",1131.0999999999999,1136.77,1122.79,1124.83,3847850000,1124.83]
["2010-10-08",1050,1060,1030,1060,10185000,1060,2010,237,1165.1500000000001,9.4787439545437387E-3,6.1036428141756846E-3,"2010-10-08",0.47337134775325795,1.0986897325683342,null,null,null,null,"2010-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-09-24",1131.69,1148.9000000000001,1131.69,1148.67,4123950000,1148.67]
["2010-10-11",1070,1070,1030,1040,6882500,1040,2010,238,1165.32,-1.9048194970694474E-2,1.4589331791565788E-4,"2010-10-11",0.46435447802771351,1.0988500240587786,null,null,null,null,"2010-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-09-27",1148.6400000000001,1149.92,1142,1142.1600000000001,3587860000,1142.1600000000001]
["2010-10-12",1040,1060,1010,1030,11831500,1030,2010,239,1169.77,-9.6619109117368589E-3,3.8114208763416549E-3,"2010-10-12",0.45986792642954366,1.1030382039804447,null,null,null,null,"2010-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-09-28",1142.31,1150,1132.0899999999999,1147.7,4025840000,1147.7]
["2010-10-13",1040,1140,1030,1130,104889000,1130,2010,240,1178.0999999999999,9.2658830482704763E-2,7.0958229814690804E-3,"2010-10-13",0.50247875066901171,1.1108651678176875,null,null,null,null,"2010-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-09-29",1146.75,1148.6300000000001,1140.26,1144.73,3990280000,1144.73]
["2010-10-14",1150,1170,1120,1130,101382500,1130,2010,241,1173.81,0,-3.648102825229549E-3,"2010-10-14",0.50247875066901171,1.1068126174605226,null,null,null,null,"2010-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-09-30",1145.97,1157.1600000000001,1136.08,1141.2,4284160000,1141.2]
["2010-10-15",1120,1140,1100,1120,46284500,1120,2010,242,1176.19,-8.8889474172460393E-3,2.0255326074200258E-3,"2010-10-15",0.4980122434760314,1.1090545025074929,null,null,null,null,"2010-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-10-01",1143.49,1150.3,1139.42,1146.24,4298910000,1146.24]
["2010-10-18",1120,1120,1050,1070,26692000,1070,2010,243,1184.71,-4.5670036833188321E-2,7.2176178463409565E-3,"2010-10-18",0.47526800597310226,1.117059234077356,null,null,null,null,"2010-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-10-04",1144.96,1148.1600000000001,1131.8699999999999,1137.03,3604110000,1137.03]
["2010-10-19",1070,1100,1060,1080,37791000,1080,2010,244,1165.9000000000001,9.3023926623134103E-3,-1.600469794135919E-2,"2010-10-19",0.47968913558449883,1.0991810384533418,null,null,null,null,"2010-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-10-05",1140.68,1162.76,1140.68,1160.75,4068840000,1160.75]
["2010-10-20",1050,1090,1050,1080,35113000,1080,2010,245,1178.17,0,1.0469066254142375E-2,"2010-10-20",0.47968913558449883,1.1106884375702069,null,null,null,null,"2010-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-10-06",1159.81,1162.33,1154.8499999999999,1159.97,4073160000,1159.97]
["2010-10-21",1090,1090,1060,1070,25121500,1070,2010,246,1180.26,-9.3023926623135612E-3,1.7723659783045339E-3,"2010-10-21",0.47522687888944604,1.1126569839694525,null,null,null,null,"2010-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-10-07",1161.57,1163.8699999999999,1151.4100000000001,1158.06,3910550000,1158.06]
["2010-10-22",1080,1100,1060,1090,19107000,1090,2010,247,1183.08,1.8519047767237531E-2,2.3864542032575107E-3,"2010-10-22",0.48402762815987488,1.1153122889056302,null,null,null,null,"2010-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-10-08",1158.3599999999999,1167.73,1155.58,1165.1500000000001,3871420000,1165.1500000000001]
["2010-10-25",1090,1120,1080,1110,60432000,1110,2010,248,1185.6199999999999,1.8182319083190328E-2,2.1446371204069184E-3,"2010-10-25",0.49282837294015747,1.1177042290412633,null,null,null,null,"2010-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-10-11",1165.32,1168.68,1162.02,1165.32,2505900000,1165.32]
["2010-10-26",1110,1120,1090,1100,30196500,1100,2010,249,1185.6400000000001,-9.0498355199179273E-3,1.6868668978158766E-5,"2010-10-26",0.48836835722550026,1.1177230832239184,null,null,null,null,"2010-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-10-12",1164.28,1172.58,1155.71,1169.77,4076170000,1169.77]
["2010-10-27",1100,1110,1070,1080,16761500,1080,2010,250,1182.45,-1.8349138668196541E-2,-2.6941559903084621E-3,"2010-10-27",0.4794072185176102,1.1147117628837446,null,null,null,null,"2010-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-10-13",1171.32,1184.3800000000001,1171.32,1178.0999999999999,4969410000,1178.0999999999999]
["2010-10-28",1080,1100,1070,1090,12312000,1090,2010,251,1183.78,9.2166551049240476E-3,1.1241511941456764E-3,"2010-10-28",0.48382574950549795,1.1159648674431186,null,null,null,null,"2010-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-10-14",1177.82,1178.8900000000001,1166.71,1173.81,4969410000,1173.81]
["2010-10-29",1080,1080,1060,1070,9102500,1070,2010,252,1183.26,-1.8519047767237527E-2,-4.3936731814008358E-4,"2010-10-29",0.47486575733938613,1.1154745489521716,null,null,null,null,"2010-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-10-15",1177.47,1181.2,1167.1199999999999,1176.19,5724910000,1176.19]
["2010-11-01",1090,1090,1060,1080,21752500,1080,2010,253,1184.3800000000001,9.3023926623134103E-3,9.4608984773153764E-4,"2010-11-01",0.47928314507604397,1.1165298880983383,null,null,null,null,"2010-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-10-18",1176.83,1185.53,1174.55,1184.71,4450050000,1184.71]
["2010-11-02",1080,1090,1060,1070,9212500,1070,2010,254,1193.57,-9.3023926623135612E-3,7.7293851876093483E-3,"2010-11-02",0.47482466506411802,1.1251599776769285,null,null,null,null,"2010-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-10-19",1178.6400000000001,1178.6400000000001,1159.71,1165.9000000000001,5600120000,1165.9000000000001]
["2010-11-03",1070,1070,1020,1040,22378500,1040,2010,255,1197.96,-2.8437935320533514E-2,3.6712940509606175E-3,"2010-11-03",0.46132163195043063,1.1292907708093529,null,null,null,null,"2010-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-10-20",1166.74,1182.94,1166.74,1178.17,5027880000,1178.17]
["2010-11-04",1040,1060,1030,1050,36837500,1050,2010,256,1221.06,9.5694510161506725E-3,1.9099223816177839E-2,"2010-11-04",0.46573622671007092,1.1508593479945848,null,null,null,null,"2010-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-10-21",1179.82,1189.43,1171.17,1180.26,4625470000,1180.26]
["2010-11-05",1060,1090,1050,1080,58902500,1080,2010,257,1225.8499999999999,2.8170876966696224E-2,3.9151469556092371E-3,"2010-11-05",0.47885642465165362,1.15536513146722,null,null,null,null,"2010-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-10-22",1180.52,1183.93,1178.99,1183.08,3177890000,1183.08]
["2010-11-08",1080,1120,1070,1120,65195500,1120,2010,258,1223.25,3.6367644170874791E-2,-2.1232297388884083E-3,"2010-11-08",0.49627130471232223,1.1529120258608141,null,null,null,null,"2010-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-10-25",1184.74,1196.1400000000001,1184.74,1185.6199999999999,4221380000,1185.6199999999999]
["2010-11-09",1120,1130,1090,1100,43474500,1100,2010,259,1213.4000000000001,-1.8018505502678365E-2,-8.0849146610354004E-3,"2010-11-09",0.48732923747754187,1.143590830520048,null,null,null,null,"2010-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-10-26",1184.8800000000001,1187.1099999999999,1177.72,1185.6400000000001,4203680000,1185.6400000000001]
["2010-11-10",1100,1110,1080,1110,17986500,1110,2010,260,1218.71,9.0498355199178562E-3,4.3665857524340951E-3,"2010-11-10",0.49173948692076058,1.1485844179472111,null,null,null,null,"2010-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-10-27",1183.8399999999999,1183.8399999999999,1171.7,1182.45,4335670000,1182.45]
["2010-11-11",1110,1110,1080,1100,16867000,1100,2010,261,1213.54,-9.0498355199179273E-3,-4.2512141320765855E-3,"2010-11-11",0.48728932544547887,1.143701539637751,null,null,null,null,"2010-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-10-28",1184.47,1189.53,1177.0999999999999,1183.78,4283460000,1183.78]
["2010-11-12",1090,1100,1050,1070,23648500,1070,2010,262,1199.21,-2.7651531330510008E-2,-1.1878701482340309E-2,"2010-11-12",0.47381502939590014,1.1301158504635012,null,null,null,null,"2010-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-10-29",1183.8699999999999,1185.46,1179.7,1183.26,3537880000,1183.26]
["2010-11-15",1070,1110,1060,1090,20789000,1090,2010,263,1197.75,1.8519047767237531E-2,-1.2182098829831606E-3,"2010-11-15",0.48258963255811782,1.1287391321655507,null,null,null,null,"2010-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11-01",1185.71,1195.81,1177.6500000000001,1184.3800000000001,4129180000,1184.3800000000001]
["2010-11-16",1090,1140,1090,1100,87290500,1100,2010,264,1178.3399999999999,9.1324835632724723E-3,-1.63381284080449E-2,"2010-11-16",0.48699687444526052,1.1102976472850448,null,null,null,null,"2010-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11-02",1187.8599999999999,1195.8800000000001,1187.8599999999999,1193.57,3866200000,1193.57]
["2010-11-18",1100,1110,1090,1090,27089000,1090,2010,266,1196.69,-9.1324835632724741E-3,1.5452743876175309E-2,"2010-11-18",0.4825493834940241,1.1274547924548606,null,null,null,null,"2010-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11-03",1193.79,1198.3,1183.56,1197.96,4665480000,1197.96]
["2010-11-19",1100,1240,1090,1200,287427500,1200,2010,267,1199.73,9.6143860552902347E-2,2.5371192284322393E-3,"2010-11-19",0.52894354413056255,1.1303152796879858,null,null,null,null,"2010-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11-04",1198.3399999999999,1221.25,1198.3399999999999,1221.06,5695470000,1221.06]
["2010-11-22",1210,1210,1090,1100,150091500,1100,2010,268,1197.8399999999999,-8.701137698962981E-2,-1.576596630330781E-3,"2010-11-22",0.4829194380059873,1.1285332284268184,null,null,null,null,"2010-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11-05",1221.2,1227.08,1220.29,1225.8499999999999,5637460000,1225.8499999999999]
["2010-11-23",1100,1140,1090,1130,76652000,1130,{"$f":"YEAR(A258)","v":2010},269,1180.73,2.6907452919924402E-2,-1.4387043583311629E-2,"2010-11-23",0.49591357004824976,1.1122969716842264,null,null,null,null,{"$f":"EOMONTH(A258,0)","v":"2010-11-30"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11-08",1223.24,1224.57,1217.55,1223.25,3937230000,1223.25]
["2010-11-24",1120,1160,1110,1130,117738500,1130,2010,{"$f":"MATCH(A259,AL:AL)","v":270},{"$f":"INDEX(AR:AR,I259)","v":1198.3499999999999},0,1.4812719350008895E-2,{"$f":"A259","v":"2010-11-24"},0.49591357004824976,1.1287731145596496,null,null,null,null,"2010-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11-09",1223.5899999999999,1226.8399999999999,1208.94,1213.4000000000001,4848040000,1213.4000000000001]
["2010-11-25",1150,1270,1140,1260,253375000,1260,2010,270,1198.3499999999999,{"$f":"LN(G260/G259)","v":0.10889408823913739},{"$f":"LN(J260/J259)","v":0},"2010-11-25",{"$f":"N259*(1+K260)","v":0.54991562610406952},{"$f":"O259*(1+L260)","v":1.1287731145596496},null,null,null,null,"2010-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11-10",1213.1400000000001,1218.75,1204.33,1218.71,4561300000,1218.71]
["2010-11-26",1260,1330,1210,1280,113631500,1280,2010,271,1189.4000000000001,1.5748356968139112E-2,-7.4966323236671933E-3,"2010-11-26",0.55857589368631411,1.1203111175429552,null,null,null,null,"2010-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11-11",1213.04,1215.45,1204.49,1213.54,3931120000,1213.54]
["2010-11-29",1280,1310,1260,1280,50234500,1280,2010,272,1187.76,0,-1.3797979607531208E-3,"2010-11-29",0.55857589368631411,1.1187653145475602,null,null,null,null,"2010-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11-12",1209.07,1210.5,1194.08,1199.21,4213620000,1199.21]
["2010-11-30",1280,1290,1180,1260,80428500,1260,2010,273,1180.55,-1.5748356968139168E-2,-6.0887487487678053E-3,"2010-11-30",0.54977924111874465,1.1119534336384438,null,null,null,null,"2010-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11-15",1200.44,1207.43,1197.1500000000001,1197.75,3503370000,1197.75]
["2010-12-01",1250,1370,1240,1350,107406000,1350,2010,274,1206.07,6.8992871486951421E-2,2.1386708157466149E-2,"2010-12-01",0.58771008964744387,1.1357344572083616,null,null,null,null,"2010-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11-16",1194.79,1194.79,1173,1178.3399999999999,5116380000,1178.3399999999999]
["2010-12-02",1360,1400,1320,1360,122935500,1360,2010,275,1221.53,7.38010729762246E-3,1.2737031643018829E-2,"2010-12-02",0.59204745316893737,1.1502003429278913,null,null,null,null,"2010-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11-17",1178.33,1183.56,1175.82,1178.5899999999999,3904780000,1178.5899999999999]
["2010-12-03",1390,1400,1340,1360,76964500,1360,2010,276,1224.71,0,2.5999098954114317E-3,"2010-12-03",0.59204745316893737,1.1531907601811753,null,null,null,null,"2010-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11-18",1183.75,1200.29,1183.75,1196.69,4687260000,1196.69]
["2010-12-06",1380,1450,1380,1400,69323500,1400,2010,277,1223.1199999999999,2.8987536873252187E-2,-1.2991100065108331E-3,"2010-12-06",0.60920945054838693,1.151692638525208,null,null,null,null,"2010-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11-19",1196.1199999999999,1199.97,1189.44,1199.73,3675390000,1199.73]
["2010-12-08",1410,1410,1350,1380,55840500,1380,2010,279,1228.28,-1.4388737452099556E-2,4.2098454930256449E-3,"2010-12-08",0.60044369571110834,1.1565410865888541,null,null,null,null,"2010-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11-22",1198.07,1198.94,1184.58,1197.8399999999999,3689500000,1197.8399999999999]
["2010-12-09",1390,1390,1370,1370,30473000,1370,2010,280,1233,-7.2727593290798087E-3,3.8354074189605823E-3,"2010-12-09",0.59607681322153827,1.1609768928526898,null,null,null,null,"2010-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11-23",1192.51,1192.51,1176.9100000000001,1180.73,4133070000,1180.73]
["2010-12-10",1370,1380,1350,1370,27789500,1370,2010,281,1240.4000000000001,0,5.983684061949668E-3,"2010-12-10",0.59607681322153827,1.1679238117827442,null,null,null,null,"2010-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11-24",1183.7,1198.6199999999999,1183.7,1198.3499999999999,3384250000,1198.3499999999999]
["2010-12-13",1370,1390,1350,1350,7978500,1350,2010,282,1240.46,-1.4706147389695449E-2,4.8370323203855544E-5,"2010-12-13",0.58731081975072241,1.1679803046349977,null,null,null,null,"2010-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11-26",1194.1600000000001,1194.1600000000001,1186.93,1189.4000000000001,1613820000,1189.4000000000001]
["2010-12-14",1350,1350,1310,1330,15597000,1330,2010,283,1241.5899999999999,-1.4925650216675706E-2,9.105377233105524E-4,"2010-12-14",0.57854482388665407,1.1690437947624515,null,null,null,null,"2010-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11-29",1189.08,1190.3399999999999,1173.6400000000001,1187.76,3673450000,1187.76]
["2010-12-15",1320,1320,1250,1290,36703500,1290,2010,284,1235.23,-3.053672386008165E-2,-5.1356287324678587E-3,"2010-12-15",0.56087796035894777,1.1630400198605562,null,null,null,null,"2010-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11-30",1182.96,1187.4000000000001,1174.1400000000001,1180.55,4284700000,1180.55]
["2010-12-16",1290,1310,1260,1270,36891500,1270,2010,285,1242.8699999999999,-1.562531790308087E-2,6.166033821100105E-3,"2010-12-16",0.55211406392350759,1.1702113639583092,null,null,null,null,"2010-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-01",1186.5999999999999,1207.6099999999999,1186.5999999999999,1206.07,4548110000,1206.07]
["2010-12-17",1270,1310,1260,1300,27392000,1300,2010,286,1243.9100000000001,2.3347363996991107E-2,8.3642305361360106E-4,"2010-12-17",0.56500447194178771,1.1711901557207245,null,null,null,null,"2010-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-02",1206.81,1221.8900000000001,1206.81,1221.53,4970800000,1221.53]
["2010-12-20",1350,1370,1310,1340,61174000,1340,2010,287,1247.08,3.0305349495328843E-2,2.5451741767312723E-3,"2010-12-20",0.58212712993040738,1.1741710386611068,null,null,null,null,"2010-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-03",1219.93,1225.57,1216.82,1224.71,3735780000,1224.71]
["2010-12-21",1350,1440,1340,1430,67667500,1430,2010,288,1254.5999999999999,6.5004830308995995E-2,6.0119780708574209E-3,"2010-12-21",0.61996820522979645,1.1812301291969733,null,null,null,null,"2010-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-06",1223.8699999999999,1225.8,1220.67,1223.1199999999999,3527370000,1223.1199999999999]
["2010-12-22",1430,1480,1420,1460,47111000,1460,2010,289,1258.8399999999999,2.0761991448429225E-2,3.3738653176371234E-3,"2010-12-22",0.63283997980507545,1.185215440562019,null,null,null,null,"2010-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-07",1227.25,1235.05,1223.25,1223.75,6970630400,1223.75]
["2010-12-23",1470,1480,1440,1460,18874000,1460,2010,290,1256.77,0,-1.6457244701686808E-3,"2010-12-23",0.63283997980507545,1.1832649025090645,null,null,null,null,"2010-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-08",1225.02,1228.93,1219.5,1228.28,4607590000,1228.28]
["2010-12-27",1470,1530,1470,1500,41826000,1500,2010,291,1257.54,2.7028672387919419E-2,6.124941030118858E-4,"2010-12-27",0.64994480429320434,1.1839896452841523,null,null,null,null,"2010-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-09",1230.1400000000001,1234.71,1226.8499999999999,1233,4522510000,1233]
["2010-12-28",1500,1630,1490,1600,95110000,1600,2010,292,1258.51,6.4538521137571164E-2,7.7104989809968652E-4,"2010-12-28",0.69189128078333584,1.1849025603794998,null,null,null,null,"2010-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-10",1233.8499999999999,1240.4000000000001,1232.58,1240.4000000000001,4547310000,1240.4000000000001]
["2010-12-29",1610,1630,1600,1610,32927500,1610,2010,293,1259.78,6.2305497506361628E-3,1.0086210147884852E-3,"2010-12-29",0.69620214383028778,1.1860976780023751,null,null,null,null,"2010-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-13",1242.52,1246.73,1240.3399999999999,1240.46,4361240000,1240.46]
["2010-12-30",1610,1660,1600,1610,31312500,1610,2010,294,1257.8800000000001,0,-1.5093383226483204E-3,"2010-12-30",0.69620214383028778,1.1843074553225619,null,null,null,null,"2010-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-14",1241.8399999999999,1246.5899999999999,1238.17,1241.5899999999999,4132350000,1241.5899999999999]
["2011-01-03",1610,1680,1610,1670,28625000,1670,2011,296,1271.8699999999999,3.6589447432292178E-2,1.1060494215938061E-2,"2011-01-03",0.72167579557421513,1.1974064810820493,null,null,null,null,"2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-15",1241.58,1244.25,1234.01,1235.23,4407340000,1235.23]
["2011-01-04",1670,1700,1640,1670,40796000,1670,2011,297,1270.2,0,-1.3138900504268149E-3,"2011-01-04",0.72167579557421513,1.1958332206202389,null,null,null,null,"2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-16",1236.3399999999999,1243.75,1232.8499999999999,1242.8699999999999,4736820000,1242.8699999999999]
["2011-01-05",1670,1680,1650,1660,23874000,1660,2011,298,1276.56,-6.0060240602119218E-3,4.9945917332972515E-3,"2011-01-05",0.71734139338232383,1.2018059193383508,null,null,null,null,"2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-17",1243.6300000000001,1245.81,1239.8699999999999,1243.9100000000001,4632470000,1243.9100000000001]
["2011-01-06",1660,1670,1620,1630,17782500,1630,2011,299,1273.8499999999999,-1.8237587549780901E-2,-2.1251493053446057E-3,"2011-01-06",0.70425881691743186,1.1992519023237098,null,null,null,null,"2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-20",1245.76,1250.2,1241.51,1247.08,3548140000,1247.08]
["2011-01-07",1630,1630,1550,1560,33666000,1560,2011,300,1271.5,-4.3894193557225264E-2,-1.8465049346529077E-3,"2011-01-07",0.67334594409327564,1.1970374777681771,null,null,null,null,"2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-21",1249.43,1255.82,1249.43,1254.5999999999999,3479670000,1254.5999999999999]
["2011-01-10",1560,1560,1440,1460,36006500,1460,2011,301,1269.75,-6.6249385541200606E-2,-1.3772751808198854E-3,"2011-01-10",0.62873718904043652,1.1953888277595359,null,null,null,null,"2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-22",1254.94,1259.3900000000001,1254.94,1258.8399999999999,1285590000,1258.8399999999999]
["2011-01-11",1450,1510,1410,1450,22452500,1450,2011,302,1274.48,-6.8728792877620643E-3,3.7182215832849935E-3,"2011-01-11",0.62441595423643481,1.1998335482993292,null,null,null,null,"2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-23",1257.53,1258.5899999999999,1254.05,1256.77,2515020000,1256.77]
["2011-01-12",1460,1540,1460,1520,42502000,1520,2011,303,1285.96,4.7146778425702078E-2,8.9672688501128191E-3,"2011-01-12",0.65385515487629331,1.210592778302314,null,null,null,null,"2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-27",1254.6600000000001,1258.43,1251.48,1257.54,1992470000,1257.54]
["2011-01-13",1540,1550,1470,1480,23763500,1480,2011,304,1283.76,-2.6668247082161294E-2,-1.7122492236479141E-3,"2011-01-13",0.63641798405010752,1.2085199417575121,null,null,null,null,"2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-28",1259.0999999999999,1259.9000000000001,1256.22,1258.51,2478450000,1258.51]
["2011-01-14",1500,1520,1440,1470,34383500,1470,2011,305,1293.24,-6.7796869853788038E-3,7.3574255056363773E-3,"2011-01-14",0.63210326932638206,1.217411537201069,null,null,null,null,"2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-29",1258.78,1262.5999999999999,1258.78,1259.78,2214380000,1259.78]
["2011-01-17",1470,1480,1390,1410,17988500,1410,2011,305,1293.24,-4.1672696400568074E-2,0,"2011-01-17",0.6057618216899372,1.217411537201069,null,null,null,null,"2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-30",1259.44,1261.0899999999999,1256.32,1257.8800000000001,1970720000,1257.8800000000001]
["2011-01-18",1410,1430,1370,1410,19430500,1410,2011,306,1295.02,0,1.3754416330838501E-3,"2011-01-18",0.6057618216899372,1.2190860157139318,null,null,null,null,"2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-31",1256.76,1259.3399999999999,1254.19,1257.6400000000001,1799770000,1257.6400000000001]
["2011-01-19",1410,1410,1350,1350,20619500,1350,2011,307,1281.92,-4.348511193973878E-2,-1.0167184992425787E-2,"2011-01-19",0.5794202010649302,1.2066913426704891,null,null,null,null,"2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-01-03",1257.6199999999999,1276.17,1257.6199999999999,1271.8699999999999,4286670000,1271.8699999999999]
["2011-01-20",1340,1340,1280,1300,35356000,1300,2011,308,1280.26,-3.7740327982847086E-2,-1.2957717508255116E-3,"2011-01-20",0.55755269263685248,1.2051277461166909,null,null,null,null,"2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-01-04",1272.95,1274.1199999999999,1262.6600000000001,1270.2,4796420000,1270.2]
["2011-01-21",1280,1280,1230,1280,44702500,1280,2011,309,1283.3499999999999,-1.5504186535965199E-2,2.4106642558033367E-3,"2011-01-21",0.54890829168658106,1.2080329044979312,null,null,null,null,"2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-01-05",1268.78,1277.6300000000001,1265.3599999999999,1276.56,4764920000,1276.56]
["2011-01-24",1280,1290,1250,1280,16153000,1280,2011,310,1290.8399999999999,0,5.8193226895376926E-3,"2011-01-24",0.54890829168658106,1.2150628377887842,null,null,null,null,"2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-01-06",1276.29,1278.17,1270.43,1273.8499999999999,4844100000,1273.8499999999999]
["2011-01-25",1300,1330,1270,1320,48153500,1320,2011,311,1291.18,3.0771658666753687E-2,2.6335969664466899E-4,"2011-01-25",0.56579911027771146,1.2153828363691483,null,null,null,null,"2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-01-07",1274.4100000000001,1276.83,1261.7,1271.5,4963110000,1271.5]
["2011-01-26",1320,1360,1300,1360,36357000,1360,2011,312,1296.6300000000001,2.9852963149681128E-2,4.2120619810420094E-3,"2011-01-26",0.58268989026695439,1.2205021042066297,null,null,null,null,"2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-01-10",1270.8399999999999,1271.52,1262.18,1269.75,4036450000,1269.75]
["2011-01-27",1360,1390,1330,1340,41506000,1340,2011,313,1299.54,-1.4815085785140587E-2,2.2417647678586914E-3,"2011-01-27",0.57405728955651536,1.2232381828229377,null,null,null,null,"2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-01-11",1272.58,1277.25,1269.6199999999999,1274.48,4050750000,1274.48]
["2011-01-28",1330,1340,1290,1300,13837500,1300,2011,314,1276.3399999999999,-3.0305349495328922E-2,-1.8013748586016589E-2,"2011-01-28",0.55666028276616397,1.2012030777367495,null,null,null,null,"2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-01-12",1275.6500000000001,1286.8699999999999,1275.6500000000001,1285.96,4226940000,1285.96]
["2011-01-31",1250,1280,1250,1280,24091000,1280,2011,315,1286.1199999999999,-1.5504186535965199E-2,7.6333269499724958E-3,"2011-01-31",0.54802971790499422,1.2103722535624273,null,null,null,null,"2011-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-01-13",1285.78,1286.7,1280.47,1283.76,4310840000,1283.76]
["2011-02-01",1280,1320,1260,1320,33886000,1320,2011,316,1307.5899999999999,3.0771658666753687E-2,1.655581418074286E-2,"2011-02-01",0.56489350132360405,1.2304109516819339,null,null,null,null,"2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-01-14",1282.9000000000001,1293.24,1281.24,1293.24,4661590000,1293.24]
["2011-02-02",1340,1340,1310,1330,26485000,1330,2011,317,1304.03,7.5472056353829038E-3,-2.7262788652279426E-3,"2011-02-02",0.56915686874018478,1.2270565083088185,null,null,null,null,"2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-01-18",1293.22,1296.06,1290.1600000000001,1295.02,5284990000,1295.02]
["2011-02-04",1330,1360,1320,1340,25560000,1340,2011,319,1310.87,7.4906717291576587E-3,5.2315695441546919E-3,"2011-02-04",0.57342023600631276,1.2334759397666437,null,null,null,null,"2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-01-19",1294.52,1294.5999999999999,1278.92,1281.92,4743710000,1281.92]
["2011-02-07",1340,1340,1280,1300,18894000,1300,2011,320,1319.05,-3.0305349495328922E-2,6.2207416034440674E-3,"2011-02-07",0.55604253534644743,1.2411490748619973,null,null,null,null,"2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-01-20",1280.8499999999999,1283.3499999999999,1271.26,1280.26,4935320000,1280.26]
["2011-02-08",1290,1300,1250,1280,23277500,1280,2011,321,1324.57,-1.5504186535965199E-2,4.1760979432013739E-3,"2011-02-08",0.54742154815650512,1.2463322349607346,null,null,null,null,"2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-01-21",1283.6300000000001,1291.21,1282.07,1283.3499999999999,4935320000,1283.3499999999999]
["2011-02-09",1270,1270,1220,1240,15594500,1240,2011,322,1320.88,-3.1748698314580298E-2,-2.7896973241534964E-3,"2011-02-09",0.53004162657318377,1.2428553452598585,null,null,null,null,"2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-01-24",1283.29,1291.93,1282.47,1290.8399999999999,3902470000,1290.8399999999999]
["2011-02-10",1230,1230,1190,1230,25359500,1230,2011,323,1321.87,-8.0972102326193618E-3,7.4921959800166693E-4,"2011-02-10",0.52574976809078122,1.2437865168420084,null,null,null,null,"2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-01-25",1288.17,1291.26,1281.07,1291.18,4595380000,1291.18]
["2011-02-11",1220,1310,1210,1310,22493000,1310,2011,324,1329.15,6.301296782873396E-2,5.4922394398424258E-3,"2011-02-11",0.5588788213134499,1.2506176902045523,null,null,null,null,"2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-01-26",1291.97,1299.74,1291.97,1296.6300000000001,4730980000,1296.6300000000001]
["2011-02-14",1310,1320,1270,1290,17075000,1290,2011,325,1332.32,-1.5384918839479456E-2,2.3821433260880175E-3,"2011-02-14",0.55028051600643857,1.2535968407887605,null,null,null,null,"2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-01-27",1297.51,1301.29,1294.4100000000001,1299.54,4309190000,1299.54]
["2011-02-16",1270,1270,1200,1230,47595000,1230,2011,327,1336.32,-4.7628048989254587E-2,2.9977838866006913E-3,"2011-02-16",0.5240717286322516,1.2573548531983705,null,null,null,null,"2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-01-28",1299.6300000000001,1302.67,1275.0999999999999,1276.3399999999999,5618630000,1276.3399999999999]
["2011-02-17",1240,1240,1200,1230,32372000,1230,2011,328,1340.43,0,3.0708906172792973E-3,"2011-02-17",0.5240717286322516,1.2612160524196481,null,null,null,null,"2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-01-31",1276.5,1287.17,1276.5,1286.1199999999999,4167160000,1286.1199999999999]
["2011-02-18",1230,1240,1210,1220,28211000,1220,2011,329,1343.01,-8.1633106391609811E-3,1.9229055205082848E-3,"2011-02-18",0.51979356831422441,1.2636412517293996,null,null,null,null,"2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-02-01",1289.1400000000001,1308.8599999999999,1289.1400000000001,1307.5899999999999,5164500000,1307.5899999999999]
["2011-02-21",1220,1230,1210,1220,11498000,1220,2011,329,1343.01,0,0,"2011-02-21",0.51979356831422441,1.2636412517293996,null,null,null,null,"2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-02-02",1305.9100000000001,1307.6099999999999,1302.6199999999999,1304.03,4098260000,1304.03]
["2011-02-22",1210,1230,1190,1220,17839500,1220,2011,330,1315.44,0,-2.0742153105926635E-2,"2011-02-22",0.51979356831422441,1.2374306114150635,null,null,null,null,"2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-02-03",1302.77,1308.5999999999999,1294.83,1307.0999999999999,4370990000,1307.0999999999999]
["2011-02-23",1210,1240,1210,1230,9731000,1230,2011,331,1307.4000000000001,8.1633106391608354E-3,-6.130778227341465E-3,"2011-02-23",0.5240368046806112,1.2298441987647541,null,null,null,null,"2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-02-04",1307.01,1311,1301.67,1310.87,3925950000,1310.87]
["2011-02-24",1230,1230,1190,1200,13174500,1200,2011,332,1306.0999999999999,-2.4692612590371522E-2,-9.9483459515377977E-4,"2011-02-24",0.51109696687953665,1.2286207072091737,null,null,null,null,"2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-02-07",1311.85,1322.85,1311.85,1319.05,3902270000,1319.05]
["2011-02-25",1220,1220,1150,1170,40514000,1170,2011,333,1319.88,-2.5317807984289897E-2,1.0495225773550236E-2,"2011-02-25",0.49815711201072754,1.241515358921393,null,null,null,null,"2011-02-28",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-02-08",1318.76,1324.87,1316.03,1324.57,3881530000,1324.57]
["2011-02-28",1180,1180,1120,1160,34657500,1160,{"$f":"YEAR(A322)","v":2011},334,1327.22,-8.5837436913914419E-3,5.5457057245348928E-3,"2011-02-28",0.49388105904318369,1.2484004377544613,null,null,null,null,{"$f":"EOMONTH(A322,0)","v":"2011-02-28"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-02-09",1322.48,1324.54,1314.89,1320.88,3922240000,1320.88]
["2011-03-01",1160,1190,1140,1190,17849500,1190,2011,{"$f":"MATCH(A323,AL:AL)","v":335},{"$f":"INDEX(AR:AR,I323)","v":1306.33},2.5533302005164845E-2,-1.5864850224639092E-2,{"$f":"A323","v":"2011-03-01"},0.50649147327836397,1.2285947517891129,null,null,null,null,"2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-02-10",1318.13,1322.78,1311.74,1321.87,4184610000,1321.87]
["2011-03-02",1160,1170,1130,1150,13409500,1150,2011,336,1308.44,{"$f":"LN(G324/G323)","v":-3.4191364748279308E-2},{"$f":"LN(J324/J323)","v":1.6139090306173224E-3},"2011-03-02",{"$f":"N323*(1+K324)","v":0.48917383857361008},{"$f":"O323*(1+L324)","v":1.2305775919539943},null,null,null,null,"2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-02-11",1318.66,1330.79,1316.08,1329.15,4219300000,1329.15]
["2011-03-03",1150,1160,1120,1150,8334500,1150,2011,337,1330.97,0,1.7072411809528822E-2,"2011-03-03",0.48917383857361008,1.2515865193674114,null,null,null,null,"2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-02-14",1328.73,1332.96,1326.9,1332.32,3567040000,1332.32]
["2011-03-04",1150,1160,1120,1140,13888000,1140,2011,338,1321.15,-8.7336799687545534E-3,-7.4054302804431073E-3,"2011-03-04",0.48490155081842096,1.2423179826582935,null,null,null,null,"2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-02-15",1330.43,1330.43,1324.61,1328.01,3926860000,1328.01]
["2011-03-07",1130,1130,1060,1120,84011000,1120,2011,339,1310.1300000000001,-1.7699577099400975E-2,-8.3762005038354979E-3,"2011-03-07",0.4763189984340912,1.2319120781460273,null,null,null,null,"2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-02-16",1329.51,1337.61,1329.51,1336.32,1966450000,1336.32]
["2011-03-08",1120,1190,1110,1190,73878000,1190,2011,340,1321.82,6.062462181643484E-2,8.8832058912233485E-3,"2011-03-08",0.505195657578141,1.2428554067760833,null,null,null,null,"2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-02-17",1334.37,1341.5,1331,1340.43,1966450000,1340.43]
["2011-03-09",1190,1200,1140,1150,32506500,1150,2011,341,1320.02,-3.4191364748279308E-2,-1.3626868232272332E-3,"2011-03-09",0.48792232858063994,1.2411617840900928,null,null,null,null,"2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-02-18",1340.38,1344.07,1338.12,1343.01,1966450000,1343.01]
["2011-03-10",1150,1160,1140,1150,11142000,1150,2011,342,1295.1099999999999,0,-1.9051254369579457E-2,"2011-03-10",0.48792232858063994,1.2175160952275914,null,null,null,null,"2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-02-22",1338.91,1338.91,1312.33,1315.44,1322780000,1315.44]
["2011-03-11",1120,1140,1110,1120,7145500,1120,2011,343,1304.28,-2.6433257068155483E-2,7.0555307518902583E-3,"2011-03-11",0.47502495223997487,1.2261063174783911,null,null,null,null,"2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-02-23",1315.44,1317.91,1299.55,1307.4000000000001,1330340000,1307.4000000000001]
["2011-03-14",1120,1150,1100,1120,34884000,1120,2011,344,1296.3900000000001,0,-6.0676857940746946E-3,"2011-03-14",0.47502495223997487,1.2186666895938021,null,null,null,null,"2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-02-24",1307.0899999999999,1310.91,1294.26,1306.0999999999999,1222900000,1306.0999999999999]
["2011-03-15",1100,1110,1070,1100,31019000,1100,2011,345,1281.8699999999999,-1.8018505502678365E-2,-1.1263529286306983E-2,"2011-03-15",0.46646571252412938,1.2049402016453155,null,null,null,null,"2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-02-25",1307.3399999999999,1320.61,1307.3399999999999,1319.88,3836030000,1319.88]
["2011-03-16",1110,1110,1080,1100,13640500,1100,2011,346,1256.8800000000001,0,-1.9687489643372059E-2,"2011-03-16",0.46646571252412938,1.1812179539045407,null,null,null,null,"2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-02-28",1321.61,1329.38,1320.55,1327.22,1252850000,1327.22]
["2011-03-17",1080,1080,1060,1070,16625000,1070,2011,347,1273.72,-2.7651531330510008E-2,1.3309293117774694E-2,"2011-03-17",0.45356722125965976,1.1969391298890344,null,null,null,null,"2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-01",1328.64,1332.09,1306.1400000000001,1306.33,1180420000,1306.33]
["2011-03-18",1090,1120,1080,1100,50706500,1100,2011,348,1279.21,2.7651531330509949E-2,4.3009471179383798E-3,"2011-03-18",0.46610904948881354,1.2020871017900783,null,null,null,null,"2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-02",1305.47,1314.19,1302.58,1308.44,1025000000,1308.44]
["2011-03-21",1110,1140,1100,1130,24630500,1130,2011,349,1298.3800000000001,2.6907452919924402E-2,1.4874633633061064E-2,"2011-03-21",0.47865085679348451,1.2199677070242338,null,null,null,null,"2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-03",1312.37,1332.28,1312.37,1330.97,4340470000,1330.97]
["2011-03-22",1130,1130,1090,1100,7717000,1100,2011,350,1293.77,-2.6907452919924382E-2,-3.5568966767270528E-3,"2011-03-22",0.46577158139923236,1.215628407941405,null,null,null,null,"2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-04",1330.73,1331.08,1312.59,1321.15,4223740000,1321.15]
["2011-03-23",1090,1100,1080,1100,16389500,1100,2011,351,1297.54,0,2.9097272498432949E-3,"2011-03-23",0.46577158139923236,1.2191655550456757,null,null,null,null,"2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-07",1322.72,1327.68,1303.99,1310.1300000000001,3964730000,1310.1300000000001]
["2011-03-24",1080,1130,1080,1130,72018500,1130,2011,352,1309.6600000000001,2.6907452919924402E-2,9.2973974423822842E-3,"2011-03-24",0.47830430829717097,1.2305006217589978,null,null,null,null,"2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-08",1311.05,1325.74,1306.8599999999999,1321.82,4531420000,1321.82]
["2011-03-25",1140,1160,1120,1140,127625000,1140,2011,353,1313.8,8.8106296821549059E-3,3.1561399347577791E-3,"2011-03-25",0.48251847043295654,1.2343842539110756,null,null,null,null,"2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-09",1319.92,1323.21,1312.27,1320.02,3709520000,1320.02]
["2011-03-28",1150,1170,1140,1160,66146500,1160,2011,354,1310.19,1.7391742711869239E-2,-2.7515366122545675E-3,"2011-03-28",0.49091030752445119,1.2309878004428487,null,null,null,null,"2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-10",1315.72,1315.72,1294.21,1295.1099999999999,4723020000,1295.1099999999999]
["2011-03-29",1150,1160,1110,1110,85999000,1110,2011,355,1319.44,-4.4059989794030543E-2,7.0352392937787864E-3,"2011-03-29",0.46928080438513947,1.2396480941866865,null,null,null,null,"2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-11",1293.43,1308.3499999999999,1291.99,1304.28,3740400000,1304.28]
["2011-03-30",1120,1130,1090,1100,43704500,1100,2011,356,1328.26,-9.0498355199179273E-3,6.6624108659960593E-3,"2011-03-30",0.46503389029279918,1.2479071391194072,null,null,null,null,"2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-14",1301.19,1301.19,1286.3699999999999,1296.3900000000001,4050370000,1296.3900000000001]
["2011-03-31",1080,1130,1060,1120,93817000,1120,2011,357,1325.83,1.8018505502678212E-2,-1.8311366072702206E-3,"2011-03-31",0.47341310600397185,1.2456220506744919,null,null,null,null,"2011-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-15",1288.46,1288.46,1261.1199999999999,1281.8699999999999,5201400000,1281.8699999999999]
["2011-04-01",1110,1150,1100,1150,94461000,1150,2011,358,1332.41,2.6433257068155431E-2,4.9506541464152936E-3,"2011-04-01",0.48592695633440874,1.2517886946445298,null,null,null,null,"2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-16",1279.46,1280.9100000000001,1249.05,1256.8800000000001,5833000000,1256.8800000000001]
["2011-04-04",1160,1180,1150,1150,58790500,1150,2011,359,1332.87,0,3.4517949676367792E-4,"2011-04-04",0.48592695633440874,1.2522207864362016,null,null,null,null,"2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-17",1261.6099999999999,1278.8800000000001,1261.6099999999999,1273.72,4134950000,1273.72]
["2011-04-05",1160,1160,1140,1150,23228000,1150,2011,360,1332.63,0,-1.8007878495468458E-4,"2011-04-05",0.48592695633440874,1.2519952880384853,null,null,null,null,"2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-18",1276.71,1288.8800000000001,1276.18,1279.21,4685500000,1279.21]
["2011-04-06",1140,1180,1140,1180,50945500,1180,2011,361,1335.54,2.5752496102414764E-2,2.1812711737267251E-3,"2011-04-06",0.49844078838346884,1.2547262292699253,null,null,null,null,"2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-21",1281.6500000000001,1300.58,1281.6500000000001,1298.3800000000001,4223730000,1298.3800000000001]
["2011-04-07",1180,1220,1170,1210,102344500,1210,2011,362,1333.51,2.5105921131076261E-2,-1.5211407740053193E-3,"2011-04-07",0.51095460350513566,1.2528176140423688,null,null,null,null,"2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-22",1298.29,1299.3499999999999,1292.7,1293.77,3576550000,1293.77]
["2011-04-08",1220,1230,1200,1210,26041000,1210,2011,363,1328.17,0,-4.0125087648393782E-3,"2011-04-08",0.51095460350513566,1.2477906723852785,null,null,null,null,"2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-23",1292.19,1300.51,1284.05,1297.54,3842350000,1297.54]
["2011-04-11",1210,1210,1180,1200,31475500,1200,2011,364,1324.46,-8.2988028146950658E-3,-2.7972257111361096E-3,"2011-04-11",0.5067142920033858,1.2443003202343665,null,null,null,null,"2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-24",1300.6099999999999,1311.34,1297.74,1309.6600000000001,4223740000,1309.6600000000001]
["2011-04-12",1180,1180,1160,1170,13942500,1170,2011,365,1314.16,-2.5317807984289897E-2,-7.8071509476483102E-3,"2011-04-12",0.49388539685554866,1.2345858798100897,null,null,null,null,"2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-25",1311.8,1319.18,1310.1500000000001,1313.8,4223740000,1313.8]
["2011-04-13",1160,1190,1160,1190,47628000,1190,2011,366,1314.41,1.6949558313773205E-2,1.9021749525698333E-4,"2011-04-13",0.50225653618987287,1.234820719643827,null,null,null,null,"2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-28",1315.45,1319.74,1310.19,1310.19,3215170000,1310.19]
["2011-04-14",1180,1180,1160,1170,28814500,1170,2011,367,1314.52,-1.694955831377332E-2,8.3684236601243054E-5,"2011-04-14",0.49374350974124881,1.2349240546730897,null,null,null,null,"2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-29",1309.3699999999999,1319.45,1305.26,1319.44,3482580000,1319.44]
["2011-04-15",1170,1290,1170,1280,131800500,1280,2011,368,1319.68,8.9856329121861145E-2,3.9177029836831535E-3,"2011-04-15",0.53810948905434131,1.2397621203267046,null,null,null,null,"2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-30",1321.89,1331.74,1321.89,1328.26,3809570000,1328.26]
["2011-04-18",1290,1330,1270,1320,105842000,1320,2011,369,1305.1400000000001,3.0771658666753687E-2,-1.1078968252260089E-2,"2011-04-18",0.55466801057686277,1.2260268351552503,null,null,null,null,"2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-31",1327.44,1329.77,1325.03,1325.83,3566270000,1325.83]
["2011-04-19",1310,1340,1300,1330,46611000,1330,2011,370,1312.62,7.5472056353829038E-3,5.7148251616446506E-3,"2011-04-19",0.55885420411205511,1.2330333641616471,null,null,null,null,"2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-04-01",1329.48,1337.85,1328.89,1332.41,4223740000,1332.41]
["2011-04-20",1340,1340,1300,1310,36389500,1310,2011,371,1330.36,-1.515180502060222E-2,1.3424442423331911E-2,"2011-04-20",0.55038655417640547,1.2495861495648823,null,null,null,null,"2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-04-04",1333.56,1336.74,1329.1,1332.87,4223740000,1332.87]
["2011-04-21",1310,1330,1300,1310,18500500,1310,2011,372,1337.38,0,5.2628938377450567E-3,"2011-04-21",0.55038655417640547,1.2561625888111589,null,null,null,null,"2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-04-05",1332.03,1338.21,1330.03,1332.63,3852280000,1332.63]
["2011-04-25",1310,1330,1300,1310,28755000,1310,2011,373,1335.25,0,-1.5939358990673606E-3,"2011-04-25",0.55038655417640547,1.2541603461657875,null,null,null,null,"2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-04-06",1335.94,1339.38,1331.09,1335.54,4223740000,1335.54]
["2011-04-26",1310,1320,1270,1320,36659000,1320,2011,374,1347.24,7.6045993852192125E-3,8.939515038808828E-3,"2011-04-26",0.55457202342792822,1.2653719314414142,null,null,null,null,"2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-04-07",1334.82,1338.8,1326.56,1333.51,4005600000,1333.51]
["2011-04-27",1320,1330,1300,1320,15976000,1320,2011,375,1355.66,0,6.2303653386323599E-3,"2011-04-27",0.55457202342792822,1.2732556608635452,null,null,null,null,"2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-04-08",1336.16,1339.46,1322.94,1328.17,3582810000,1328.17]
["2011-04-28",1320,1320,1300,1310,6026000,1310,2011,376,1360.48,-7.6045993852193036E-3,3.549158040161472E-3,"2011-04-28",0.55035472535950836,1.2777746464294801,null,null,null,null,"2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-04-11",1329.01,1333.77,1321.06,1324.46,3478970000,1324.46]
["2011-04-29",1310,1310,1290,1300,18265000,1300,2011,377,1363.61,-7.6628727455691371E-3,2.2980161282694822E-3,"2011-04-29",0.54613742713415581,1.2807109931752689,null,null,null,null,"2011-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-04-12",1321.96,1321.96,1309.51,1314.16,4275490000,1314.16]
["2011-05-02",1300,1300,1260,1270,48435500,1270,2011,378,1361.22,-2.3347363996991177E-2,-1.7542383289275007E-3,"2011-05-02",0.53338655783047439,1.278464320862762,null,null,null,null,"2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-04-13",1314.03,1321.35,1309.19,1314.41,3850860000,1314.41]
["2011-05-03",1270,1270,1200,1220,72859000,1220,2011,379,1356.62,-4.0166041725334757E-2,-3.3850442943174071E-3,"2011-05-03",0.51196253109292289,1.2741366625079371,null,null,null,null,"2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-04-14",1311.13,1316.79,1302.42,1314.52,3872630000,1314.52]
["2011-05-04",1220,1260,1210,1260,42579000,1260,2011,380,1347.32,3.2260862218221477E-2,-6.8788779870610373E-3,"2011-05-04",0.52847888376940355,1.265372031867704,null,null,null,null,"2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-04-15",1314.54,1322.88,1313.68,1319.68,4223740000,1319.68]
["2011-05-05",1260,1280,1240,1240,30519000,1240,2011,381,1335.1,-1.6000341346441189E-2,-9.1112387593966487E-3,"2011-05-05",0.52002304123470688,1.2538429251658945,null,null,null,null,"2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-04-18",1313.35,1313.35,1294.7,1305.1400000000001,4223740000,1305.1400000000001]
["2011-05-06",1240,1250,1210,1230,14526500,1230,2011,382,1340.2,-8.0972102326193618E-3,3.8126611430211355E-3,"2011-05-06",0.51581230534402334,1.2586234033661265,null,null,null,null,"2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-04-19",1305.99,1312.7,1303.97,1312.62,3886300000,1312.62]
["2011-05-09",1230,1240,1220,1230,5975500,1230,2011,383,1346.29,0,4.5338046535472768E-3,"2011-05-09",0.51581230534402334,1.2643297560093714,null,null,null,null,"2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-04-20",1319.12,1332.66,1319.12,1330.36,4236280000,1330.36]
["2011-05-10",1230,1260,1230,1260,16497500,1260,2011,384,1357.16,2.4097551579060524E-2,8.041619839871084E-3,"2011-05-10",0.528242118977165,1.2744970152594357,null,null,null,null,"2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-04-21",1333.23,1337.49,1332.83,1337.38,3587240000,1337.38]
["2011-05-11",1260,1270,1250,1260,22431000,1260,2011,385,1342.08,0,-1.1173631758988237E-2,"2011-05-11",0.528242118977165,1.2602562549329972,null,null,null,null,"2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-04-25",1337.14,1337.55,1331.47,1335.25,2142130000,1335.25]
["2011-05-12",1220,1270,1190,1260,74485500,1260,2011,386,1348.65,0,4.8834428253912788E-3,"2011-05-12",0.528242118977165,1.2664106442993042,null,null,null,null,"2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-04-26",1336.75,1349.55,1336.75,1347.24,3908060000,1347.24]
["2011-05-13",1260,1280,1250,1270,21863500,1270,2011,387,1337.77,7.9051795071132473E-3,-8.100043542688503E-3,"2011-05-13",0.53241796775089734,1.2561526629375557,null,null,null,null,"2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-04-27",1348.43,1357.49,1344.25,1355.66,4051570000,1355.66]
["2011-05-16",1270,1270,1240,1260,12473000,1260,2011,388,1329.47,-7.9051795071132611E-3,-6.2236820017320723E-3,"2011-05-16",0.52820910814301403,1.2483347682178034,null,null,null,null,"2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-04-28",1353.86,1361.71,1353.6,1360.48,4036820000,1360.48]
["2011-05-18",1250,1270,1250,1260,14679000,1260,2011,390,1340.68,0,8.3965813614076575E-3,"2011-05-18",0.52820910814301403,1.2588165126654183,null,null,null,null,"2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-04-29",1360.14,1364.56,1358.69,1363.61,3479070000,1363.61]
["2011-05-19",1260,1260,1240,1260,10704500,1260,2011,391,1343.6,0,2.1756308222586783E-3,"2011-05-19",0.52820910814301403,1.2615552326699413,null,null,null,null,"2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-05-02",1365.21,1370.58,1358.59,1361.22,3846250000,1361.22]
["2011-05-20",1260,1260,1220,1240,31925500,1240,2011,392,1333.27,-1.6000341346441189E-2,-7.7180074323803353E-3,"2011-05-20",0.51975758211042655,1.2518185400078363,null,null,null,null,"2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-05-03",1359.76,1360.84,1349.52,1356.62,4223740000,1356.62]
["2011-05-23",1220,1230,1170,1190,47532500,1190,2011,393,1317.37,-4.115807249350744E-2,-1.1997246485370225E-2,"2011-05-23",0.49836536186687547,1.2368001644284059,null,null,null,null,"2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-05-04",1355.9,1355.9,1341.5,1347.32,4223740000,1347.32]
["2011-05-24",1170,1190,1170,1190,40049000,1190,2011,394,1316.28,0,-8.2774860914392031E-4,"2011-05-24",0.49836536186687547,1.2357764048125113,null,null,null,null,"2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-05-05",1344.16,1348,1329.17,1335.1,3846250000,1335.1]
["2011-05-25",1180,1200,1150,1180,28710500,1180,2011,395,1320.47,-8.4388686458645949E-3,3.1781576006994698E-3,"2011-05-25",0.49415972204043213,1.2397038969862313,null,null,null,null,"2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-05-06",1340.24,1354.36,1335.58,1340.2,4223740000,1340.2]
["2011-05-26",1180,1190,1160,1170,14881000,1170,2011,396,1325.69,-8.5106896679086191E-3,3.9453447796788249E-3,"2011-05-26",0.48995408199976603,1.2445949562845535,null,null,null,null,"2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-05-09",1340.2,1349.44,1338.64,1346.29,4265250000,1346.29]
["2011-05-27",1160,1170,1160,1170,7011500,1170,2011,397,1331.1,0,4.0725894613520327E-3,"2011-05-27",0.48995408199976603,1.2496636805871699,null,null,null,null,"2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-05-10",1348.34,1359.44,1348.34,1357.16,4223740000,1357.16]
["2011-05-30",1170,1170,1150,1170,10896000,1170,2011,397,1331.1,0,0,"2011-05-30",0.48995408199976603,1.2496636805871699,null,null,null,null,"2011-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-05-11",1354.51,1354.51,1336.36,1342.08,3846250000,1342.08]
["2011-05-31",1170,1200,1160,1170,51503000,1170,{"$f":"YEAR(A386)","v":2011},398,1345.2,0,1.0537032813141153E-2,"2011-05-31",0.48995408199976603,1.2628314277949075,null,null,null,null,{"$f":"EOMONTH(A386,0)","v":"2011-05-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-05-12",1339.39,1351.05,1332.03,1348.65,3777210000,1348.65]
["2011-06-01",1170,1190,1160,1180,36207000,1180,2011,{"$f":"MATCH(A387,AL:AL)","v":399},{"$f":"INDEX(AR:AR,I387)","v":1314.55},8.5106896679086105E-3,-2.304829914304651E-2,{"$f":"A387","v":"2011-06-01"},0.49412392914319109,1.2337253112798499,null,null,null,null,"2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-05-13",1348.69,1350.47,1333.36,1337.77,3426660000,1337.77]
["2011-06-03",1170,1190,1170,1190,22139000,1190,2011,401,1300.1600000000001,{"$f":"LN(G388/G387)","v":8.4388686458646035E-3},{"$f":"LN(J388/J387)","v":-1.1007067923705972E-2},"2011-06-03",{"$f":"N387*(1+K388)","v":0.49829377607600894},{"$f":"O387*(1+L388)","v":1.2201456129793973},null,null,null,null,"2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-05-16",1334.77,1343.33,1327.32,1329.47,3846250000,1329.47]
["2011-06-06",1190,1190,1160,1170,5849500,1170,2011,402,1286.17,-1.694955831377332E-2,-1.0818523892467404E-2,"2011-06-06",0.48984791666101835,1.2069454385130904,null,null,null,null,"2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-05-17",1326.1,1330.42,1318.51,1328.98,4053970000,1328.98]
["2011-06-07",1180,1180,1160,1170,6399000,1170,2011,403,1284.94,0,-9.5678527471204644E-4,"2011-06-07",0.48984791666101835,1.2057906508901401,null,null,null,null,"2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-05-18",1328.54,1341.82,1326.59,1340.68,3922030000,1340.68]
["2011-06-08",1170,1170,1110,1120,42913000,1120,2011,404,1279.56,-4.3675063502661531E-2,-4.1957558140942137E-3,"2011-06-08",0.46845377779420194,1.2007314477560873,null,null,null,null,"2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-05-19",1342.4,1346.82,1336.36,1343.6,3626110000,1343.6]
["2011-06-09",1100,1140,1100,1120,60474000,1120,2011,405,1289,0,7.3504551210990064E-3,"2011-06-09",0.46845377779420194,1.2095573703753106,null,null,null,null,"2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-05-20",1342,1342,1330.67,1333.27,4066020000,1333.27]
["2011-06-10",1120,1120,1080,1090,15011000,1090,2011,406,1270.98,-2.715098906595086E-2,-1.4078467514767179E-2,"2011-06-10",0.4557347943954082,1.1925286562292345,null,null,null,null,"2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-05-23",1333.07,1333.07,1312.88,1317.37,3255580000,1317.37]
["2011-06-13",1060,1080,1030,1060,33388000,1060,2011,407,1271.83,-2.7908788117076502E-2,6.6855174524230523E-4,"2011-06-13",0.44301578858104734,1.193325923343608,null,null,null,null,"2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-05-24",1317.7,1323.72,1313.87,1316.28,3846250000,1316.28]
["2011-06-14",1060,1070,1040,1070,23865500,1070,2011,408,1287.8699999999999,9.3897403498391374E-3,1.2532882723673302E-2,"2011-06-14",0.44717559180670258,1.2082817371919925,null,null,null,null,"2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-05-25",1316.36,1325.86,1311.8,1320.47,4109670000,1320.47]
["2011-06-15",1070,1080,1040,1050,15896500,1050,2011,409,1265.42,-1.8868484304382805E-2,-1.7585608026490646E-2,"2011-06-15",0.43873806617139471,1.1870333681761669,null,null,null,null,"2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-05-26",1320.64,1328.51,1314.41,1325.69,3259470000,1325.69]
["2011-06-16",1040,1040,1000,1020,28482000,1020,2011,410,1267.6400000000001,-2.8987536873252298E-2,1.752821147853282E-3,"2011-06-16",0.42602013030055202,1.1891140253671135,null,null,null,null,"2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-05-27",1325.69,1334.62,1325.69,1331.1,3124560000,1331.1]
["2011-06-17",1020,1030,970,990,23813000,990,2011,411,1271.5,-2.985296314968116E-2,3.0404018474758767E-3,"2011-06-17",0.41330216704966732,1.1927294098466992,null,null,null,null,"2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-05-31",1331.1,1345.2,1331.1,1345.2,4696240000,1345.2]
["2011-06-20",990,1010,960,990,25164000,990,2011,412,1278.3599999999999,0,5.3807005489322057E-3,"2011-06-20",0.41330216704966732,1.1991471296369889,null,null,null,null,"2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-01",1345.2,1345.2,1313.71,1314.55,4241090000,1314.55]
["2011-06-21",980,1020,970,1020,31720500,1020,2011,413,1295.52,2.9852963149681128E-2,1.3334152526697675E-2,"2011-06-21",0.4256404614122844,1.2151367403655202,null,null,null,null,"2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-02",1314.55,1318.03,1305.6099999999999,1312.94,3762170000,1312.94]
["2011-06-22",1020,1040,1000,1030,11211500,1030,2011,414,1287.1400000000001,9.7561749453646558E-3,-6.4894561490243261E-3,"2011-06-22",0.42979308421764839,1.2072511637738499,null,null,null,null,"2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-03",1312.94,1312.94,1297.9000000000001,1300.1600000000001,3505030000,1300.1600000000001]
["2011-06-23",1020,1050,1010,1030,8886500,1030,2011,415,1283.5,0,-2.8319814775847074E-3,"2011-06-23",0.42979308421764839,1.2038322508392498,null,null,null,null,"2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-06",1300.26,1300.26,1284.72,1286.17,3555980000,1286.17]
["2011-06-24",1020,1050,1020,1040,14820500,1040,2011,416,1268.45,9.6619109117368901E-3,-1.1795038682533874E-2,"2011-06-24",0.43394570670783994,1.1896330028733191,null,null,null,null,"2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-07",1286.31,1296.22,1284.74,1284.94,3846250000,1284.94]
["2011-06-27",1030,1030,990,1010,26643500,1010,2011,417,1280.0999999999999,-2.9270382300113224E-2,9.1425172334026923E-3,"2011-06-27",0.42124394997500864,1.2005092431035131,null,null,null,null,"2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-08",1284.6300000000001,1287.04,1277.42,1279.56,3970810000,1279.56]
["2011-06-28",1010,1010,990,1000,14415000,1000,2011,418,1296.67,-9.950330853168092E-3,1.2861239773101529E-2,"2011-06-28",0.4170524333028619,1.215949280328892,null,null,null,null,"2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-09",1279.6300000000001,1294.54,1279.6300000000001,1289,3332510000,1289]
["2011-06-30",1000,1030,1000,1010,41985500,1010,2011,420,1320.64,9.950330853168092E-3,1.8317027929051564E-2,"2011-06-30",0.42120224299734421,1.2382218572569865,null,null,null,null,"2011-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-10",1288.5999999999999,1288.5999999999999,1268.28,1270.98,3846250000,1270.98]
["2011-07-01",1020,1050,1010,1040,79926000,1040,2011,421,1339.67,2.9270382300113237E-2,1.430684739491854E-2,"2011-07-01",0.43353099367554165,1.2559369084098149,null,null,null,null,"2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-13",1271.31,1277.04,1265.6400000000001,1271.83,4132520000,1271.83]
["2011-07-04",1050,1080,1050,1080,73831000,1080,2011,421,1339.67,3.7740327982847113E-2,0,"2011-07-04",0.44989259556758626,1.2559369084098149,null,null,null,null,"2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-14",1272.22,1292.5,1272.22,1287.8699999999999,3500280000,1287.8699999999999]
["2011-07-05",1080,1100,1060,1090,59174500,1090,2011,422,1337.88,9.2166551049240476E-3,-1.3370433916550409E-3,"2011-07-05",0.45403910045519175,1.2542576662660898,null,null,null,null,"2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-15",1287.8699999999999,1287.8699999999999,1261.9000000000001,1265.42,4070500000,1265.42]
["2011-07-06",1090,1120,1080,1090,53249500,1090,2011,423,1339.22,0,1.0010833453429403E-3,"2011-07-06",0.45403910045519175,1.2555132827265574,null,null,null,null,"2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-16",1265.53,1274.1099999999999,1258.07,1267.6400000000001,3846250000,1267.6400000000001]
["2011-07-07",1090,1110,1080,1100,27112500,1100,2011,424,1353.22,9.1324835632724723E-3,1.0399582665769434E-2,"2011-07-07",0.45818560507718181,1.2685700968982438,null,null,null,null,"2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-17",1268.58,1279.82,1267.4000000000001,1271.5,4916460000,1271.5]
["2011-07-08",1100,1120,1080,1100,41704500,1100,2011,425,1343.8,0,-6.9855160925432255E-3,"2011-07-08",0.45818560507718181,1.2597084800718419,null,null,null,null,"2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-20",1271.5,1280.42,1267.56,1278.3599999999999,3464660000,1278.3599999999999]
["2011-07-11",1110,1110,1050,1070,39368500,1070,2011,426,1319.49,-2.7651531330510008E-2,-1.8256123199656974E-2,"2011-07-11",0.44551607146320144,1.2367110868639977,null,null,null,null,"2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-21",1278.4000000000001,1297.6199999999999,1278.4000000000001,1295.52,4056150000,1295.52]
["2011-07-12",1050,1060,1020,1030,38360000,1030,2011,427,1313.64,-3.8099846232270404E-2,-4.4433883819261907E-3,"2011-07-12",0.4285419776464483,1.2312158991888269,null,null,null,null,"2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-22",1295.48,1298.6099999999999,1286.79,1287.1400000000001,3718420000,1287.1400000000001]
["2011-07-13",1040,1060,1040,1050,21633500,1050,2011,428,1317.72,1.9231361927887592E-2,3.1010604931557902E-3,"2011-07-13",0.43678342351985988,1.2350339741723466,null,null,null,null,"2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-23",1286.5999999999999,1286.5999999999999,1262.8699999999999,1283.5,4983450000,1283.5]
["2011-07-14",1050,1060,1040,1050,12375500,1050,2011,429,1308.8699999999999,0,-6.7388008717841662E-3,"2011-07-14",0.43678342351985988,1.2267113261505109,null,null,null,null,"2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-24",1283.04,1283.93,1267.24,1268.45,3665340000,1268.45]
["2011-07-15",1050,1050,1010,1020,38269500,1020,2011,430,1316.14,-2.8987536873252298E-2,5.5390406798801889E-3,"2011-07-15",0.42412214792495256,1.2335061300885282,null,null,null,null,"2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-27",1268.44,1284.9100000000001,1267.53,1280.0999999999999,3479070000,1280.0999999999999]
["2011-07-18",1020,1040,1010,1030,24274000,1030,2011,431,1305.44,9.7561749453646558E-3,-8.1630615252281328E-3,"2011-07-18",0.42825995779831227,1.2234369436568695,null,null,null,null,"2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-28",1280.21,1296.8,1280.21,1296.67,3681500000,1296.67]
["2011-07-19",1020,1050,1020,1040,65090500,1040,2011,432,1326.73,9.6619109117368901E-3,1.617711948389583E-2,"2011-07-19",0.43239776735762375,1.2432286292754189,null,null,null,null,"2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-29",1296.8499999999999,1309.21,1296.8499999999999,1307.4100000000001,4347540000,1307.4100000000001]
["2011-07-20",1040,1050,990,1020,77875000,1020,2011,433,1325.84,-1.9418085857101627E-2,-6.7104734909738265E-4,"2011-07-20",0.42400143038665439,1.2423943639994217,null,null,null,null,"2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-30",1307.6400000000001,1321.97,1307.6400000000001,1320.64,4200500000,1320.64]
["2011-07-21",1020,1020,1000,1010,41042000,1010,2011,434,1343.8,-9.8522964430115944E-3,1.3455200670761065E-2,"2011-07-21",0.41982404260222417,1.2591110294792565,null,null,null,null,"2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-07-01",1320.64,1341.01,1318.18,1339.67,3796930000,1339.67]
["2011-07-22",1010,1040,1010,1030,55312500,1030,2011,435,1345.02,1.9608471388376337E-2,9.0746132781000964E-4,"2011-07-22",0.42805615032974242,1.2602536240459279,null,null,null,null,"2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-07-05",1339.59,1340.89,1334.3,1337.88,3722320000,1337.88]
["2011-07-25",1020,1020,1000,1010,28080500,1010,2011,436,1337.43,-1.9608471388376313E-2,-5.6590208618957933E-3,"2011-07-25",0.41966262355338319,1.2531218224961722,null,null,null,null,"2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-07-06",1337.56,1340.94,1330.92,1339.22,3564190000,1339.22]
["2011-07-26",1010,1030,1000,1010,36812500,1010,2011,437,1331.94,0,-4.1133359112329139E-3,"2011-07-26",0.41966262355338319,1.2479673115025491,null,null,null,null,"2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-07-07",1339.62,1356.48,1339.62,1353.22,4069530000,1353.22]
["2011-07-27",1010,1020,980,990,61317000,990,2011,438,1304.8900000000001,-2.0000666706669543E-2,-2.0517780024378287E-2,"2011-07-27",0.41126909129044542,1.222361792727525,null,null,null,null,"2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-07-08",1352.39,1352.39,1333.71,1343.8,3594360000,1343.8]
["2011-07-28",990,1000,970,980,39303000,980,2011,439,1300.67,-1.0152371464017962E-2,-3.239229716375921E-3,"2011-07-28",0.40709373470399574,1.2184022820843594,null,null,null,null,"2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-07-11",1343.31,1343.31,1316.42,1319.49,3879130000,1319.49]
["2011-07-29",980,990,960,980,21793500,980,2011,440,1292.28,0,-6.4714161711867876E-3,"2011-07-29",0.40709373470399574,1.2105174938530678,null,null,null,null,"2011-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-07-12",1319.61,1327.17,1313.33,1313.64,4227890000,1313.64]
["2011-08-01",970,980,930,940,73125500,940,2011,441,1286.94,-4.1672696400568074E-2,-4.1407926660313879E-3,"2011-08-01",0.39012904109110275,1.2055049918924183,null,null,null,null,"2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-07-13",1314.45,1331.48,1314.45,1317.72,4060080000,1317.72]
["2011-08-02",940,980,930,960,71416000,960,2011,442,1254.05,2.1053409197832263E-2,-2.5888993656482444E-2,"2011-08-02",0.39834258743315165,1.1742956808044576,null,null,null,null,"2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-07-14",1317.74,1326.88,1306.51,1308.8699999999999,4358570000,1308.8699999999999]
["2011-08-03",940,960,930,950,43981000,950,2011,443,1260.3399999999999,-1.0471299867295366E-2,5.0032120084815218E-3,"2011-08-03",0.39417142275022482,1.1801709310561663,null,null,null,null,"2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-07-15",1308.8699999999999,1317.7,1307.52,1316.14,4242760000,1316.14]
["2011-08-04",950,950,910,930,31492500,930,2011,444,1200.07,-2.1277398447284851E-2,-4.9001637406655293E-2,"2011-08-04",0.38578448033183516,1.1223406230146773,null,null,null,null,"2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-07-18",1315.94,1315.94,1295.92,1305.44,4118160000,1305.44]
["2011-08-05",880,890,810,830,66203500,830,2011,445,1199.3800000000001,-0.11375888535665803,-5.7513181689091645E-4,"2011-08-05",0.34189806786138804,1.1216951292129924,null,null,null,null,"2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-07-19",1307.07,1328.14,1307.07,1326.73,4304600000,1326.73]
["2011-08-08",810,830,750,810,94121500,810,2011,446,1119.46,-2.4391453124159124E-2,-6.8958330427454667E-2,"2011-08-08",0.33355867716590643,1.0443449058538563,null,null,null,null,"2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-07-20",1328.66,1330.43,1323.65,1325.84,3767420000,1325.84]
["2011-08-09",750,830,720,770,77249500,770,2011,447,1172.53,-5.0643732818754915E-2,4.6317381183297257E-2,"2011-08-09",0.31666602064013893,1.092716226945124,null,null,null,null,"2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-07-21",1325.65,1347,1325.65,1343.8,4837430000,1343.8]
["2011-08-10",800,830,790,800,88388000,800,2011,448,1120.76,3.8221212820197671E-2,-4.5156780754835528E-2,"2011-08-10",0.32876938000795081,1.0433726798577119,null,null,null,null,"2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-07-22",1343.8,1346.1,1336.95,1345.02,3522830000,1345.02]
["2011-08-11",790,860,790,850,66772500,850,2011,449,1172.6400000000001,6.062462181643484E-2,4.5250590585321757E-2,"2011-08-11",0.34870089933575654,1.0905859098218631,null,null,null,null,"2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-07-25",1344.32,1344.32,1331.09,1337.43,3536890000,1337.43]
["2011-08-12",870,880,830,850,47268500,850,2011,450,1178.81,0,5.2478378532748692E-3,"2011-08-12",0.34870089933575654,1.0963091278416743,null,null,null,null,"2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-07-26",1337.39,1338.51,1329.59,1331.94,4007050000,1331.94]
["2011-08-15",860,870,850,860,26950500,860,2011,451,1204.49,1.1696039763191236E-2,2.1550785789564535E-2,"2011-08-15",0.35277931891984815,1.1199354510149346,null,null,null,null,"2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-07-27",1331.91,1331.91,1303.49,1304.8900000000001,3479040000,1304.8900000000001]
["2011-08-16",860,900,860,880,60087500,880,2011,452,1192.76,2.2989518224698781E-2,-9.7862914727229987E-3,"2011-08-16",0.36088954550145286,1.108975436260667,null,null,null,null,"2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-07-28",1304.8399999999999,1316.32,1299.1600000000001,1300.67,4951800000,1300.67]
["2011-08-18",880,930,880,920,81258000,920,2011,454,1140.6500000000001,4.4451762570833796E-2,-4.4671674008772685E-2,"2011-08-18",0.37693172189237956,1.059435647088294,null,null,null,null,"2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-07-29",1300.1199999999999,1304.1600000000001,1282.8599999999999,1292.28,5061190000,1292.28]
["2011-08-19",900,900,840,860,39406500,860,2011,455,1123.53,-6.7441280795532535E-2,-1.5122760800306435E-2,"2011-08-19",0.35151096379549202,1.0434140552140598,null,null,null,null,"2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-01",1292.5899999999999,1307.3800000000001,1274.73,1286.94,4967390000,1286.94]
["2011-08-22",870,880,830,880,23693500,880,2011,456,1123.82,2.2989518224698781E-2,2.5808174214938097E-4,"2011-08-22",0.35959203150384994,1.0436833413312125,null,null,null,null,"2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-02",1286.56,1286.56,1254.03,1254.05,5206290000,1254.05]
["2011-08-23",880,900,860,880,24351000,880,2011,457,1162.3499999999999,0,3.3710221597341987E-2,"2011-08-23",0.35959203150384994,1.078866138044942,null,null,null,null,"2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-03",1254.25,1261.2,1234.56,1260.3399999999999,6446940000,1260.3399999999999]
["2011-08-24",890,890,860,870,6493500,870,2011,458,1177.5999999999999,-1.1428695823622744E-2,1.3034651096542811E-2,"2011-08-24",0.35548236355519386,1.0929287817342326,null,null,null,null,"2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-04",1260.23,1260.23,1199.54,1200.07,4266530000,1200.07]
["2011-08-25",870,880,850,870,5831500,870,2011,459,1159.27,0,-1.5687972317898854E-2,"2011-08-25",0.35548236355519386,1.0757829452609511,null,null,null,null,"2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-05",1200.28,1218.1099999999999,1168.0899999999999,1199.3800000000001,5454590000,1199.3800000000001]
["2011-08-26",850,860,850,860,4850000,860,2011,460,1176.8,-1.1560822401075971E-2,1.5008393630514818E-2,"2011-08-26",0.35137269508341756,1.091928719164422,null,null,null,null,"2011-08-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-08",1198.48,1198.48,1119.28,1119.46,2615150000,1119.46]
["2011-09-05",850,860,830,840,6917000,840,2011,465,1173.97,-2.3530497410194161E-2,-2.4077228883780089E-3,"2011-09-05",0.34310472079174426,1.0892996573948126,null,null,null,null,"2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-09",1120.23,1172.8800000000001,1101.54,1172.53,2366660000,1172.53]
["2011-09-06",840,860,830,840,7629500,840,2011,466,1165.24,0,-7.464093032212224E-3,"2011-09-06",0.34310472079174426,1.0811690234120608,null,null,null,null,"2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-10",1171.77,1171.77,1118.01,1120.76,5018070000,1120.76]
["2011-09-07",850,880,850,880,15637000,880,2011,467,1198.6199999999999,4.6520015634892907E-2,2.8243820652058067E-2,"2011-09-07",0.35906595776738176,1.1117053674038719,null,null,null,null,"2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-11",1121.3,1186.29,1121.3,1172.6400000000001,3685050000,1172.6400000000001]
["2011-09-08",880,880,860,870,11444000,870,{"$f":"YEAR(A450)","v":2011},468,1185.9000000000001,-1.1428695823622744E-2,-1.066891504794603E-2,"2011-09-08",0.35496230215544061,1.0998446772806945,null,null,null,null,{"$f":"EOMONTH(A450,0)","v":"2011-09-30"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-12",1172.8699999999999,1189.04,1170.74,1178.81,5640380000,1178.81]
["2011-09-09",860,870,850,870,4973000,870,2011,{"$f":"MATCH(A451,AL:AL)","v":469},{"$f":"INDEX(AR:AR,I451)","v":1154.23},0,-2.706852500255939E-2,{"$f":"A451","v":"2011-09-09"},0.35496230215544061,1.0700735041347902,null,null,null,null,"2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-15",1178.8599999999999,1204.49,1178.8599999999999,1204.49,4272850000,1204.49]
["2011-09-12",850,850,820,840,11640000,840,2011,470,1162.27,{"$f":"LN(G452/G451)","v":-3.5091319811270061E-2},{"$f":"LN(J452/J451)","v":6.9415344561686897E-3},"2011-09-12",{"$f":"N451*(1+K452)","v":0.34250620648955937},{"$f":"O451*(1+L452)","v":1.077501456234375},null,null,null,null,"2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-16",1204.22,1204.22,1180.53,1192.76,5071600000,1192.76]
["2011-09-13",840,850,820,830,7743000,830,2011,471,1172.8699999999999,-1.1976191046715649E-2,9.0787471478858441E-3,"2011-09-13",0.33840428672595457,1.0872838195070058,null,null,null,null,"2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-17",1192.8900000000001,1208.47,1184.3599999999999,1193.8900000000001,4388340000,1193.8900000000001]
["2011-09-14",830,840,800,830,15647500,830,2011,472,1188.68,0,1.3389711169736475E-2,"2011-09-14",0.33840428672595457,1.1018422358097326,null,null,null,null,"2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-18",1189.6199999999999,1189.6199999999999,1131.03,1140.6500000000001,3234810000,1140.6500000000001]
["2011-09-15",830,830,790,820,6330000,820,2011,473,1209.1099999999999,-1.212136053234485E-2,1.7041104018524895E-2,"2011-09-15",0.33430236636085831,1.1206188439621705,null,null,null,null,"2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-19",1140.47,1154.54,1122.05,1123.53,5167560000,1123.53]
["2011-09-16",820,830,810,820,5329500,820,2011,474,1216.01,0,5.6904554160021482E-3,"2011-09-16",0.33430236636085831,1.1269956755320691,null,null,null,null,"2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-22",1123.55,1145.49,1121.0899999999999,1123.82,5436260000,1123.82]
["2011-09-19",810,820,770,770,10468500,770,2011,475,1204.0899999999999,-6.2913825410569321E-2,-9.8509122708815514E-3,"2011-09-19",0.31327012564929108,1.1158937400027398,null,null,null,null,"2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-23",1124.3599999999999,1162.3499999999999,1124.3599999999999,1162.3499999999999,5013170000,1162.3499999999999]
["2011-09-20",770,790,750,790,14769500,790,2011,476,1202.0899999999999,2.5642430613337652E-2,-1.6623864054958564E-3,"2011-09-20",0.32130313310948455,1.1140386934193813,null,null,null,null,"2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-24",1162.1600000000001,1178.56,1156.3,1177.5999999999999,5315310000,1177.5999999999999]
["2011-09-21",790,790,770,790,9487500,790,2011,477,1166.76,0,-2.9831031890565053E-2,"2011-09-21",0.32130313310948455,1.0808057696286644,null,null,null,null,"2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-25",1176.69,1190.68,1155.47,1159.27,5748420000,1159.27]
["2011-09-22",750,750,680,700,25339000,700,2011,478,1129.56,-0.12095261041766256,-3.240250026243683E-2,"2011-09-22",0.2824406804245187,1.0457849603946283,null,null,null,null,"2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-26",1158.8499999999999,1181.23,1135.9100000000001,1176.8,5035320000,1176.8]
["2011-09-23",650,700,640,680,27770000,680,2011,479,1136.43,-2.8987536873252298E-2,6.0635934396792946E-3,"2011-09-23",0.27425342078620651,1.0521261752197926,null,null,null,null,"2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-29",1177.9100000000001,1210.28,1177.9100000000001,1210.08,4228070000,1210.08]
["2011-09-26",680,680,550,650,22172000,650,2011,480,1162.95,-4.5120435280469544E-2,2.3068110546269296E-2,"2011-09-26",0.26187898706317514,1.0763967381383863,null,null,null,null,"2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-30",1209.76,1220.0999999999999,1195.77,1212.92,4572570000,1212.92]
["2011-09-27",660,700,660,700,11698500,700,2011,481,1175.3800000000001,7.4107972153721835E-2,1.0631619216616888E-2,"2011-09-27",0.2812863077440978,1.0878405783842822,null,null,null,null,"2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-31",1213,1230.71,1209.3499999999999,1218.8900000000001,5267840000,1218.8900000000001]
["2011-09-28",700,720,670,700,22746000,700,2011,482,1151.06,0,-2.0908242602619344E-2,"2011-09-28",0.2812863077440978,1.0650957436584498,null,null,null,null,"2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-09-01",1219.1199999999999,1229.29,1203.8499999999999,1204.42,4780410000,1204.42]
["2011-09-29",690,720,680,700,10279500,700,2011,483,1160.4000000000001,0,8.081516300173678E-3,"2011-09-29",0.2812863077440978,1.0737033322720713,null,null,null,null,"2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-09-02",1203.9000000000001,1203.9000000000001,1170.56,1173.97,4401740000,1173.97]
["2011-09-30",700,710,670,690,10108000,690,2011,484,1131.42,-1.4388737452099556E-2,-2.5291292280362729E-2,"2011-09-30",0.27723895291309747,1.0465479874731789,null,null,null,null,"2011-09-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-09-06",1173.97,1173.97,1140.1300000000001,1165.24,5103980000,1165.24]
["2011-10-03",660,660,610,640,10803500,640,2011,485,1099.23,-7.5223421237587518E-2,-2.8863546294817782E-2,"2011-10-03",0.25638409037464782,1.0163409011869984,null,null,null,null,"2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-09-07",1165.8499999999999,1198.6199999999999,1165.8499999999999,1198.6199999999999,4441040000,1198.6199999999999]
["2011-10-04",630,630,550,590,36009500,590,2011,486,1123.95,-8.1345639453952401E-2,2.2239331806361014E-2,"2011-10-04",0.23552836259730217,1.038943643716872,null,null,null,null,"2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-09-08",1197.98,1204.4000000000001,1183.3399999999999,1185.9000000000001,4465170000,1185.9000000000001]
["2011-10-05",630,630,570,580,30432500,580,2011,487,1144.03,-1.7094433359300068E-2,1.7707849893700365E-2,"2011-10-05",0.23150213869865752,1.0573411018078245,null,null,null,null,"2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-09-09",1185.3699999999999,1185.3699999999999,1148.3699999999999,1154.23,4586370000,1154.23]
["2011-10-06",600,610,590,600,61078500,600,2011,488,1164.97,3.3901551675681416E-2,1.8138219223145281E-2,"2011-10-06",0.23935042041678081,1.0765193865060567,null,null,null,null,"2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-09-12",1153.5,1162.52,1136.07,1162.27,5168550000,1162.27]
["2011-10-07",610,640,580,600,53206000,600,2011,489,1155.46,0,-8.1968025289200601E-3,"2011-10-07",0.23935042041678081,1.0676953696763123,null,null,null,null,"2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-09-13",1162.5899999999999,1176.4100000000001,1157.44,1172.8699999999999,4681370000,1172.8699999999999]
["2011-10-10",600,600,580,600,3814500,600,2011,490,1194.8900000000001,0,3.3555597853170506E-2,"2011-10-10",0.23935042041678081,1.1035225261308628,null,null,null,null,"2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-09-14",1173.32,1202.3800000000001,1162.73,1188.68,4986740000,1188.68]
["2011-10-11",620,640,590,600,98756000,600,2011,491,1195.54,0,5.4383522296828565E-4,"2011-10-11",0.23935042041678081,1.1041226605499117,null,null,null,null,"2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-09-15",1189.44,1209.1099999999999,1189.44,1209.1099999999999,4479730000,1209.1099999999999]
["2011-10-12",590,610,580,610,108164000,610,2011,492,1207.25,1.6529301951210506E-2,9.7470796111575157E-3,"2011-10-12",0.24330671578799895,1.1148846320227748,null,null,null,null,"2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-09-16",1209.21,1220.06,1204.46,1216.01,5248890000,1216.01]
["2011-10-13",610,650,610,620,158623000,620,2011,493,1203.6600000000001,1.6260520871780326E-2,-2.978130791599371E-3,"2011-10-13",0.24726300971831403,1.1115643597710667,null,null,null,null,"2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-09-19",1214.99,1214.99,1188.3599999999999,1204.0899999999999,4254190000,1204.0899999999999]
["2011-10-14",620,640,600,640,71753000,640,2011,494,1224.58,3.174869831458027E-2,1.7231013084970263E-2,"2011-10-14",0.2551132884182159,1.1307177397990684,null,null,null,null,"2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-09-20",1204.5,1220.3900000000001,1201.29,1202.0899999999999,4315610000,1202.0899999999999]
["2011-10-17",650,680,650,680,91374000,680,2011,495,1200.8599999999999,6.062462181643484E-2,-1.955996128718929E-2,"2011-10-17",0.27057943504891729,1.1086009445818605,null,null,null,null,"2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-09-21",1203.6300000000001,1206.3,1166.21,1166.76,4728550000,1166.76]
["2011-10-18",650,650,610,630,56483500,630,2011,496,1225.3800000000001,-7.6372978784573969E-2,2.0213033197288798E-2,"2011-10-18",0.24991447759638433,1.1310091322772393,null,null,null,null,"2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-09-22",1164.55,1164.55,1114.22,1129.56,6703140000,1129.56]
["2011-10-19",640,660,640,650,36657500,650,2011,497,1209.8800000000001,3.125254350410453E-2,-1.2729818838075795E-2,"2011-10-19",0.25772494067977086,1.1166115909191408,null,null,null,null,"2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-09-23",1128.82,1141.72,1121.3599999999999,1136.43,5639930000,1136.43]
["2011-10-20",640,640,620,630,9950500,630,2011,498,1215.3900000000001,-3.1252543504104426E-2,4.5438318044085119E-3,"2011-10-20",0.2496703807590836,1.1216852861791302,null,null,null,null,"2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-09-26",1136.9100000000001,1164.19,1131.07,1162.95,4762830000,1162.95]
["2011-10-21",640,640,610,640,34860000,640,2011,499,1238.25,1.5748356968139112E-2,1.8634079544892792E-2,"2011-10-21",0.25360227903964888,1.1425868590261279,null,null,null,null,"2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-09-27",1163.32,1195.8599999999999,1163.32,1175.3800000000001,5548130000,1175.3800000000001]
["2011-10-24",650,670,630,640,54552000,640,2011,500,1254.19,0,1.2790853398772921E-2,"2011-10-24",0.25360227903964888,1.1572015200352954,null,null,null,null,"2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-09-28",1175.3900000000001,1184.71,1150.4000000000001,1151.06,4787920000,1151.06]
["2011-10-25",640,650,630,630,19796500,630,2011,501,1229.05,-1.5748356968139168E-2,-2.0248432646129442E-2,"2011-10-25",0.24960845982139887,1.1337700029988622,null,null,null,null,"2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-09-29",1151.74,1175.8699999999999,1139.93,1160.4000000000001,5285740000,1160.4000000000001]
["2011-10-26",630,650,630,640,14926500,640,2011,502,1242,1.5748356968139112E-2,1.0481470272433699E-2,"2011-10-26",0.25353938294893369,1.1456535795810718,null,null,null,null,"2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-09-30",1159.93,1159.93,1131.3399999999999,1131.42,4416790000,1131.42]
["2011-10-27",650,690,640,680,67691000,680,2011,503,1284.5899999999999,6.062462181643484E-2,3.3716617775602885E-2,"2011-10-27",0.26891011215578503,1.1842811434270581,null,null,null,null,"2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-10-03",1131.21,1138.99,1098.92,1099.23,5670340000,1099.23]
["2011-10-28",690,690,650,660,47999500,660,2011,504,1285.0899999999999,-2.985296314968116E-2,3.8915351818900429E-4,"2011-10-28",0.26088234848702174,1.1847420106005477,null,null,null,null,"2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-10-04",1097.42,1125.1199999999999,1074.77,1123.95,3714670000,1123.95]
["2011-10-31",650,660,630,630,10120500,630,2011,505,1253.3,-4.6520015634892817E-2,-2.5048682169739451E-2,"2011-10-31",0.24874609755653793,1.1550657845238765,null,null,null,null,"2011-10-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-10-05",1124.03,1146.07,1115.68,1144.03,2510620000,1144.03]
["2011-11-01",630,640,570,580,35521000,580,2011,506,1218.28,-8.2691715845113409E-2,-2.834004470968389E-2,"2011-11-01",0.22817685593981185,1.1223311685478439,null,null,null,null,"2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-10-06",1144.1099999999999,1165.55,1134.95,1164.97,5098330000,1164.97]
["2011-11-02",570,630,560,620,44409000,620,2011,507,1237.9000000000001,6.6691374498672143E-2,1.597636762997209E-2,"2011-11-02",0.24339428409122341,1.1402619438991404,null,null,null,null,"2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-10-07",1165.03,1171.4000000000001,1150.26,1155.46,5580380000,1155.46]
["2011-11-03",610,620,600,620,24281000,620,2011,508,1261.1500000000001,0,1.8607607564519471E-2,"2011-11-03",0.24339428409122341,1.1614794906719716,null,null,null,null,"2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-10-10",1158.1500000000001,1194.9100000000001,1158.1500000000001,1194.8900000000001,4446800000,1194.8900000000001]
["2011-11-04",630,640,610,620,18593500,620,2011,509,1253.23,0,-6.2997845938890726E-3,"2011-11-04",0.24339428409122341,1.1541624200705183,null,null,null,null,"2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-10-11",1194.5999999999999,1199.24,1187.3,1195.54,4424500000,1195.54]
["2011-11-07",620,620,600,610,8912000,610,2011,510,1261.1199999999999,-1.6260520871780291E-2,6.2759964982437742E-3,"2011-11-07",0.23943656625468604,1.1614059393772853,null,null,null,null,"2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-10-12",1196.19,1220.25,1196.19,1207.25,5355360000,1207.25]
["2011-11-08",620,620,610,620,7575000,620,2011,511,1275.92,1.6260520871780326E-2,1.1667272007859919E-2,"2011-11-08",0.24332992953773777,1.1749563783835442,null,null,null,null,"2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-10-13",1206.96,1207.46,1190.58,1203.6600000000001,4436270000,1203.6600000000001]
["2011-11-09",630,630,610,620,15992000,620,2011,512,1229.0999999999999,0,-3.7385292793563688E-2,"2011-11-09",0.24332992953773777,1.13103029015801,null,null,null,null,"2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-10-14",1205.6500000000001,1224.6099999999999,1205.6500000000001,1224.58,4116690000,1224.58]
["2011-11-10",600,610,580,610,16129000,610,2011,513,1239.7,-1.6260520871780291E-2,8.5872206231662682E-3,"2011-11-10",0.23937325813976054,1.1407426967910808,null,null,null,null,"2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-10-17",1224.47,1224.47,1198.55,1200.8599999999999,4300700000,1200.8599999999999]
["2011-11-11",610,610,600,600,16577500,600,2011,514,1263.8499999999999,-1.6529301951210582E-2,1.9293202934678851E-2,"2011-11-11",0.23541658527692336,1.1627512771365238,null,null,null,null,"2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-10-18",1200.75,1233.0999999999999,1191.48,1225.3800000000001,4840170000,1225.3800000000001]
["2011-11-14",620,630,600,630,31410500,630,2011,515,1251.78,4.8790164169432049E-2,-9.5960794089423214E-3,"2011-11-14",0.24690259912079157,1.1515934235482725,null,null,null,null,"2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-10-19",1223.46,1229.6400000000001,1206.31,1209.8800000000001,4846390000,1209.8800000000001]
["2011-11-15",630,650,620,630,30712000,630,2011,516,1257.81,0,4.805575097530124E-3,"2011-11-15",0.24690259912079157,1.1571274922269557,null,null,null,null,"2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-10-20",1209.92,1219.53,1197.3399999999999,1215.3900000000001,4870290000,1215.3900000000001]
["2011-11-16",630,650,620,650,27707000,650,2011,517,1236.9100000000001,3.125254350410453E-2,-1.6755779391136084E-2,"2011-11-16",0.25461893334109059,1.1377389192397822,null,null,null,null,"2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-10-21",1215.3900000000001,1239.03,1215.3900000000001,1238.25,4980770000,1238.25]
["2011-11-17",640,660,620,650,35371500,650,2011,518,1216.1300000000001,0,-1.6942648369624176E-2,"2011-11-17",0.25461893334109059,1.1184626087946663,null,null,null,null,"2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-10-24",1238.72,1256.55,1238.72,1254.19,4309380000,1254.19]
["2011-11-18",640,650,630,640,18773500,640,2011,519,1215.6500000000001,-1.5504186535965199E-2,-3.9477255856521859E-4,"2011-11-18",0.25067127390298183,1.1180210704489328,null,null,null,null,"2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-10-25",1254.19,1254.19,1226.79,1229.05,4473970000,1229.05]
["2011-11-21",630,640,610,610,8886500,610,2011,520,1192.98,-4.8009219186360606E-2,-1.8824534649997567E-2,"2011-11-21",0.23863674177044936,1.0969748440688396,null,null,null,null,"2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-10-26",1229.17,1246.28,1221.06,1242,4873530000,1242]
["2011-11-22",620,630,610,630,7184500,630,2011,521,1188.04,3.2260862218221477E-2,-4.1494881086074744E-3,"2011-11-22",0.24633536881691112,1.0924229599979345,null,null,null,null,"2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-10-27",1243.97,1292.6600000000001,1243.97,1284.5899999999999,6367610000,1284.5899999999999]
["2011-11-23",610,630,610,620,12076500,620,2011,522,1161.79,-1.6000341346441189E-2,-2.2342971201496673E-2,"2011-11-23",0.24239391883013905,1.0680149852628469,null,null,null,null,"2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-10-28",1284.3900000000001,1287.08,1277.01,1285.0899999999999,4536690000,1285.0899999999999]
["2011-11-24",620,650,620,640,11981500,640,2011,522,1161.79,3.174869831458027E-2,0,"2011-11-24",0.25008961023236598,1.0680149852628469,null,null,null,null,"2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-10-31",1284.96,1284.96,1253.1600000000001,1253.3,4310210000,1253.3]
["2011-11-25",630,640,620,630,17067500,630,2011,523,1158.67,-1.5748356968139168E-2,-2.6891236049403243E-3,"2011-11-25",0.24615110977640389,1.0651429609555465,null,null,null,null,"2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-11-01",1251,1251,1215.42,1218.28,5645540000,1218.28]
["2011-11-28",640,650,630,640,6930000,640,2011,524,1192.55,1.5748356968139112E-2,2.8821076021685699E-2,"2011-11-28",0.25002758532126629,1.0958415272072095,null,null,null,null,"2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-11-02",1219.6199999999999,1242.48,1219.6199999999999,1237.9000000000001,4110530000,1237.9000000000001]
["2011-11-29",640,640,620,630,5650000,630,2011,525,1195.19,-1.5748356968139168E-2,2.2112969383296607E-3,"2011-11-29",0.24609006165574512,1.0982647582212173,null,null,null,null,"2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-11-03",1238.25,1263.21,1234.81,1261.1500000000001,4849140000,1261.1500000000001]
["2011-11-30",630,650,610,630,20826500,630,2011,526,1246.96,0,4.2403420637779909E-2,"2011-11-30",0.24609006165574512,1.1448349407357212,null,null,null,null,"2011-11-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-11-04",1260.82,1260.82,1238.92,1253.23,3830650000,1253.23]
["2011-12-01",650,660,640,660,24054500,660,2011,527,1244.58,4.6520015634892907E-2,-1.910465594686547E-3,"2011-12-01",0.25753817517156213,1.1426477729698505,null,null,null,null,"2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-11-07",1253.21,1261.7,1240.75,1261.1199999999999,3429740000,1261.1199999999999]
["2011-12-02",650,660,640,660,13754500,660,2011,528,1244.28,0,-2.4107422792193239E-4,"2011-12-02",0.25753817517156213,1.142372310040195,null,null,null,null,"2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-11-08",1261.1199999999999,1277.55,1254.99,1275.92,3908490000,1275.92]
["2011-12-05",650,710,650,700,79371500,700,2011,529,1257.08,5.8840500022933395E-2,1.0234521802755791E-2,"2011-12-05",0.27269185017365061,1.1540639443541658,null,null,null,null,"2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-11-09",1275.18,1275.18,1226.6400000000001,1229.0999999999999,4659740000,1229.0999999999999]
["2011-12-06",700,720,690,710,50921000,710,2011,530,1258.47,1.4184634991956381E-2,1.1051262280358551E-3,"2011-12-06",0.27655988453364511,1.1553393306879023,null,null,null,null,"2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-11-10",1229.5899999999999,1246.22,1227.7,1239.7,4002760000,1239.7]
["2011-12-07",710,740,710,720,29176000,720,{"$f":"YEAR(A514)","v":2011},531,1261.01,1.398624197473987E-2,2.0162897586126602E-3,"2011-12-07",0.28042791799923877,1.1576688295480908,null,null,null,null,{"$f":"EOMONTH(A514,0)","v":"2011-12-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-11-11",1240.1199999999999,1266.98,1240.1199999999999,1263.8499999999999,3329830000,1263.8499999999999]
["2011-12-08",710,720,700,710,10603000,710,2011,{"$f":"MATCH(A515,AL:AL)","v":532},{"$f":"INDEX(AR:AR,I515)","v":1234.3499999999999},-1.3986241974739839E-2,-2.1368471427759831E-2,{"$f":"A515","v":"2011-12-08"},0.27650578528162889,1.1329312162410843,null,null,null,null,"2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-11-14",1263.8499999999999,1263.8499999999999,1246.68,1251.78,3219680000,1251.78]
["2011-12-09",690,710,690,690,13441500,690,2011,533,1255.19,{"$f":"LN(G516/G515)","v":-2.8573372444056E-2},{"$f":"LN(J516/J515)","v":1.6742439809384415E-2},"2011-12-09",{"$f":"N515*(1+K516)","v":0.26860508249584075},{"$f":"O515*(1+L516)","v":1.1518992489371733},null,null,null,null,"2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-11-15",1251.7,1264.25,1244.3399999999999,1257.81,3599300000,1257.81]
["2011-12-12",700,710,680,700,21748000,700,2011,534,1236.47,1.4388737452099671E-2,-1.5026409891996106E-2,"2011-12-12",0.272469970506173,1.1345903386683609,null,null,null,null,"2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-11-16",1257.81,1259.6099999999999,1235.67,1236.9100000000001,4085010000,1236.9100000000001]
["2011-12-13",690,700,680,690,9585000,690,2011,535,1225.73,-1.4388737452099556E-2,-8.7239607798868263E-3,"2011-12-13",0.26854947163697834,1.1246922170525797,null,null,null,null,"2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-11-17",1236.56,1237.73,1209.43,1216.1300000000001,4596450000,1216.1300000000001]
["2011-12-14",690,700,670,690,20235000,690,2011,536,1211.82,0,-1.1413223108981121E-2,"2011-12-14",0.26854947163697834,1.111855853850424,null,null,null,null,"2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-11-18",1216.19,1223.51,1211.3599999999999,1215.6500000000001,3827610000,1215.6500000000001]
["2011-12-15",680,680,670,680,5686000,680,2011,537,1215.75,-1.4598799421152636E-2,3.2378085355431558E-3,"2011-12-15",0.26462897176589356,1.1154558302243145,null,null,null,null,"2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-11-21",1215.6199999999999,1215.6199999999999,1183.1600000000001,1192.98,4050070000,1192.98]
["2011-12-16",680,690,670,680,12075000,680,2011,538,1219.6600000000001,0,3.2109610779535356E-3,"2011-12-16",0.26462897176589356,1.1190375154793413,null,null,null,null,"2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-11-22",1192.98,1196.81,1181.6500000000001,1188.04,3911710000,1188.04]
["2011-12-19",670,680,660,670,6733500,670,2011,539,1205.3499999999999,-1.4815085785140587E-2,-1.1802150179861201E-2,"2011-12-19",0.26070847084794829,1.1058304666647554,null,null,null,null,"2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-11-23",1187.48,1187.48,1161.79,1161.79,3798940000,1161.79]
["2011-12-20",680,680,640,660,10341500,660,2011,540,1241.3,-1.5037877364540559E-2,2.9389236339914412E-2,"2011-12-20",0.25678796883543997,1.1383299796014437,null,null,null,null,"2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-11-25",1161.4100000000001,1172.6600000000001,1158.6600000000001,1158.67,1664200000,1158.67]
["2011-12-21",670,680,650,660,7691000,660,2011,541,1243.72,0,1.9476710569789914E-3,"2011-12-21",0.25678796883543997,1.1405470719560049,null,null,null,null,"2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-11-28",1158.67,1197.3499999999999,1158.67,1192.55,3920750000,1192.55]
["2011-12-22",660,670,650,670,12152500,670,2011,542,1254,1.5037877364540502E-2,8.2315536139849193E-3,"2011-12-22",0.26064951481947679,1.1499355463280843,null,null,null,null,"2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-11-29",1192.56,1203.67,1191.8,1195.19,3992650000,1195.19]
["2011-12-23",670,670,660,670,5906000,670,2011,543,1265.33,0,8.9945155134233852E-3,"2011-12-23",0.26064951481947679,1.1602786594389694,null,null,null,null,"2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-11-30",1196.72,1247.1099999999999,1196.72,1246.96,5801910000,1246.96]
["2011-12-27",670,670,650,670,6976000,670,2011,544,1265.43,0,7.9027643911078077E-5,"2011-12-27",0.26064951481947679,1.1603703535277052,null,null,null,null,"2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-01",1246.9100000000001,1251.0899999999999,1239.73,1244.58,3818680000,1244.58]
["2011-12-28",670,670,660,660,2718000,660,2011,545,1249.6400000000001,-1.5037877364540559E-2,-1.2556475533817963E-2,"2011-12-28",0.25672989938049451,1.1458001915734668,null,null,null,null,"2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-02",1246.03,1260.08,1243.3499999999999,1244.28,4144310000,1244.28]
["2011-12-29",670,670,650,660,7352500,660,2011,546,1263.02,0,1.0650168721478698E-2,"2011-12-29",0.25672989938049451,1.1580031569348268,null,null,null,null,"2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-05",1244.33,1266.73,1244.33,1257.08,4148060000,1257.08]
["2011-12-30",670,680,660,670,21353500,670,2011,547,1257.5999999999999,1.5037877364540502E-2,-4.3005358629192147E-3,"2011-12-30",0.2605905721231892,1.1530231228290548,null,null,null,null,"2011-12-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-06",1257.19,1266.03,1253.03,1258.47,3734230000,1258.47]
["2012-01-02",670,670,660,670,1082500,670,2012,547,1257.5999999999999,0,0,"2012-01-02",0.2605905721231892,1.1530231228290548,null,null,null,null,"2012-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-07",1258.1400000000001,1267.06,1244.8,1261.01,4160540000,1261.01]
["2012-01-03",670,690,660,670,14249000,670,2012,548,1277.06,0,1.5355418375209207E-2,"2012-01-03",0.2605905721231892,1.1707282752763852,null,null,null,null,"2012-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-08",1260.8699999999999,1260.8699999999999,1231.47,1234.3499999999999,4298370000,1234.3499999999999]
["2012-01-04",680,680,660,670,4877500,670,2012,549,1277.3,0,1.8791399857992464E-4,"2012-01-04",0.2605905721231892,1.170948271507843,null,null,null,null,"2012-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-09",1234.48,1258.25,1234.48,1255.19,3830610000,1255.19]
["2012-01-05",670,680,660,670,8583000,670,2012,550,1281.06,0,2.9393851586132893E-3,"2012-01-05",0.2605905721231892,1.1743901394786169,null,null,null,null,"2012-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-12",1255.05,1255.05,1227.25,1236.47,3600570000,1236.47]
["2012-01-06",670,680,660,670,15508000,670,2012,551,1277.81,0,-2.5401851188711095E-3,"2012-01-06",0.2605905721231892,1.1714069711225643,null,null,null,null,"2012-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-13",1236.83,1249.8599999999999,1219.43,1225.73,4121570000,1225.73]
["2012-01-09",670,680,660,670,6860000,670,2012,552,1280.7,0,2.2591283435529062E-3,"2012-01-09",0.2605905721231892,1.1740533298128628,null,null,null,null,"2012-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-14",1225.73,1225.73,1209.47,1211.82,4298290000,1211.82]
["2012-01-10",680,680,660,670,5417500,670,2012,553,1292.08,0,8.8465194982314723E-3,"2012-01-10",0.2605905721231892,1.1844396154870158,null,null,null,null,"2012-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-15",1212.1199999999999,1225.5999999999999,1212.1199999999999,1215.75,3810340000,1215.75]
["2012-01-11",670,670,660,660,16060000,660,2012,554,1292.48,-1.5037877364540559E-2,3.0953044479032282E-4,"2012-01-11",0.25667184305724522,1.1848062356080249,null,null,null,null,"2012-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-16",1216.0899999999999,1231.04,1215.2,1219.6600000000001,5345800000,1219.6600000000001]
["2012-01-12",670,670,650,660,15511000,660,2012,555,1295.5,0,2.3338676271165535E-3,"2012-01-12",0.25667184305724522,1.1875714165257163,null,null,null,null,"2012-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-19",1219.74,1224.57,1202.3699999999999,1205.3499999999999,3659820000,1205.3499999999999]
["2012-01-13",670,670,660,670,13569000,670,2012,556,1289.0899999999999,1.5037877364540502E-2,-4.9601779332832637E-3,"2012-01-13",0.26053164275607066,1.1816808509912675,null,null,null,null,"2012-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-20",1205.72,1242.82,1205.72,1241.3,4055590000,1241.3]
["2012-01-16",670,670,650,660,6506500,660,2012,556,1289.0899999999999,-1.5037877364540559E-2,0,"2012-01-16",0.25661379986272259,1.1816808509912675,null,null,null,null,"2012-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-21",1241.25,1245.0899999999999,1229.51,1243.72,2959020000,1243.72]
["2012-01-17",660,690,660,680,33377000,680,2012,557,1293.67,2.9852963149681128E-2,3.5465972840967364E-3,"2012-01-17",0.26427448217372407,1.1858717970880621,null,null,null,null,"2012-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-22",1243.72,1255.22,1243.72,1254,3492250000,1254]
["2012-01-18",670,690,670,670,13992500,670,2012,558,1308.04,-1.4815085785140587E-2,1.104669323633066E-2,"2012-01-18",0.26035923304949676,1.1989717590481102,null,null,null,null,"2012-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-23",1254,1265.42,1254,1265.33,2233830000,1265.33]
["2012-01-19",680,770,680,740,109562500,740,2012,559,1314.5,9.9372473813203771E-2,4.9265315806270226E-3,"2012-01-19",0.28623177411773371,1.2048785312833405,null,null,null,null,"2012-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-27",1265.02,1269.3699999999999,1262.3,1265.43,2130590000,1265.43]
["2012-01-20",750,780,730,740,40789500,740,2012,560,1315.38,0,6.6923208119318213E-4,"2012-01-20",0.28623177411773371,1.2056848746504163,null,null,null,null,"2012-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-28",1265.3800000000001,1265.8499999999999,1248.6400000000001,1249.6400000000001,2349980000,1249.6400000000001]
["2012-01-24",740,760,710,720,19955000,720,2012,562,1314.65,-2.7398974188114388E-2,-5.5512676185957876E-4,"2012-01-24",0.27838931712686371,1.2050155667101285,null,null,null,null,"2012-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-29",1249.75,1263.54,1249.75,1263.02,2278130000,1263.02]
["2012-01-25",720,730,700,700,15432000,700,2012,563,1326.06,-2.8170876966696335E-2,8.6416691016175592E-3,"2012-01-25",0.27054684592524025,1.2154289124999356,null,null,null,null,"2012-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-30",1262.82,1264.1199999999999,1257.46,1257.5999999999999,2271850000,1257.5999999999999]
["2012-01-26",710,720,690,700,15627000,700,2012,564,1318.43,0,-5.7705048401983719E-3,"2012-01-26",0.27054684592524025,1.2084152740774377,null,null,null,null,"2012-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-01-03",1258.8599999999999,1284.6199999999999,1258.8599999999999,1277.06,3943710000,1277.06]
["2012-01-27",710,710,690,700,22075500,700,2012,565,1316.33,0,-1.5940734220098644E-3,"2012-01-27",0.27054684592524025,1.2064889714062801,null,null,null,null,"2012-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-01-04",1277.03,1278.73,1268.0999999999999,1277.3,3592580000,1277.3]
["2012-01-30",690,700,660,670,16748000,670,2012,566,1313.01,-4.3802622658392888E-2,-2.5253499086551E-3,"2012-01-30",0.25869618452175863,1.2034421645925459,null,null,null,null,"2012-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-01-05",1277.3,1283.05,1265.26,1281.06,4315950000,1281.06]
["2012-01-31",670,680,640,660,23442500,660,2012,567,1312.41,-1.5037877364540559E-2,-4.5706973394398057E-4,"2012-01-31",0.25480594302424586,1.2028921076025587,null,null,null,null,"2012-01-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-01-06",1280.93,1281.8399999999999,1273.3399999999999,1277.81,3656830000,1277.81]
["2012-02-01",660,670,650,670,26671500,670,2012,568,1324.09,1.5037877364540502E-2,8.860289331437619E-3,"2012-02-01",0.25863768354720057,1.2135500797104202,null,null,null,null,"2012-02-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-01-09",1277.83,1281.99,1274.55,1280.7,3371600000,1280.7]
["2012-02-02",670,670,650,660,14074000,660,2012,569,1325.54,-1.5037877364540559E-2,1.0944925478258915E-3,"2012-02-02",0.25474832178016893,1.2148783012290767,null,null,null,null,"2012-02-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-01-10",1280.77,1296.46,1280.77,1292.08,4221960000,1292.08]
["2012-02-03",660,680,650,660,43659500,660,2012,570,1344.9,0,1.4499737264160701E-2,"2012-02-03",0.25474832178016893,1.232493717404828,null,null,null,null,"2012-02-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-01-11",1292.02,1293.8,1285.4100000000001,1292.48,3968120000,1292.48]
["2012-02-06",660,670,630,640,24808000,640,2012,571,1344.33,-3.077165866675366E-2,-4.2391317108323237E-4,"2012-02-06",0.24690929337642123,1.2319712470847428,null,null,null,null,"2012-02-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-01-12",1292.48,1296.82,1285.77,1295.5,4019890000,1295.5]
["2012-02-07",650,650,610,620,22941000,620,2012,572,1347.05,-3.1748698314580298E-2,2.0212685879011623E-3,"2012-02-07",0.23907024470994703,1.2344613918676726,null,null,null,null,"2012-02-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-01-13",1294.82,1294.82,1277.58,1289.0899999999999,3692370000,1289.0899999999999]
["2012-02-08",620,640,620,630,17642000,630,2012,573,1349.96,1.600034134644112E-2,2.1579461175579256E-3,"2012-02-08",0.24289545023108339,1.2371252930355285,null,null,null,null,"2012-02-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-01-17",1290.22,1303,1290.22,1293.67,4010490000,1293.67]
["2012-02-09",630,640,610,630,27442000,630,2012,574,1351.95,0,1.4730323066491182E-3,"2012-02-09",0.24289545023108339,1.2389476185595427,null,null,null,null,"2012-02-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-01-18",1293.6500000000001,1308.1099999999999,1290.99,1308.04,4096160000,1308.04]
["2012-02-10",640,660,620,640,48253000,640,2012,575,1342.64,1.5748356968139112E-2,-6.9101696706045917E-3,"2012-02-10",0.24672065448725936,1.2303862803023049,null,null,null,null,"2012-02-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-01-19",1308.07,1315.49,1308.07,1314.5,4465890000,1314.5]
["2012-02-13",640,650,620,630,23706500,630,2012,576,1351.77,-1.5748356968139168E-2,6.7770197880235375E-3,"2012-02-13",0.24283520954898108,1.2387246324708263,null,null,null,null,"2012-02-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-01-20",1314.49,1315.38,1309.17,1315.38,3912620000,1315.38]
["2012-02-14",640,640,620,630,17043000,630,2012,577,1350.5,0,-9.3995055527716274E-4,"2012-02-14",0.24283520954898108,1.2375602925646998,null,null,null,null,"2012-02-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-01-23",1315.29,1322.28,1309.8900000000001,1316,3770910000,1316]
["2012-02-15",630,670,630,650,76122000,650,2012,578,1343.23,3.125254350410453E-2,-5.3977329957059358E-3,"2012-02-15",0.25042442749973892,1.230880272539348,null,null,null,null,"2012-02-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-01-24",1315.96,1315.96,1306.06,1314.65,3693560000,1314.65]
["2012-02-16",650,670,640,650,23458500,650,2012,579,1358.04,0,1.0965322528886171E-2,"2012-02-16",0.25042442749973892,1.2443772717221853,null,null,null,null,"2012-02-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-01-25",1314.4,1328.3,1307.6500000000001,1326.06,4410910000,1326.06]
["2012-02-17",660,670,650,670,25077500,670,2012,580,1361.23,3.0305349495328843E-2,2.3462189950568782E-3,"2012-02-17",0.25801362729728616,1.2472968533141169,null,null,null,null,"2012-02-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-01-26",1326.28,1333.47,1313.6,1318.43,4522070000,1318.43]
["2012-02-20",680,690,660,690,41273500,690,2012,580,1361.23,2.9413885206293407E-2,0,"2012-02-20",0.26560281051226792,1.2472968533141169,null,null,null,null,"2012-02-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-01-27",1318.25,1320.06,1311.72,1316.33,3860430000,1316.33]
["2012-02-21",690,710,690,700,55917500,700,2012,581,1362.21,1.4388737452099671E-2,7.1967808528795797E-4,"2012-02-21",0.26942449961926873,1.2481945055252959,null,null,null,null,"2012-02-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-01-30",1316.16,1316.16,1300.49,1313.01,3659010000,1313.01]
["2012-02-22",690,720,690,690,29770000,690,2012,582,1357.66,-1.4388737452099556E-2,-3.34575126341362E-3,"2012-02-22",0.26554782123108378,1.2440183571814487,null,null,null,null,"2012-02-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-01-31",1313.53,1321.41,1306.69,1312.41,4235550000,1312.41]
["2012-02-23",690,690,670,680,14426000,680,2012,583,1363.46,-1.4598799421152636E-2,4.262957005584894E-3,"2012-02-23",0.26167114185220708,1.2493215539522717,null,null,null,null,"2012-02-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-02-01",1312.45,1330.52,1312.45,1324.09,4504360000,1324.09]
["2012-02-24",680,690,660,670,27002500,670,2012,584,1365.74,-1.4815085785140587E-2,1.6708196763969795E-3,"2012-02-24",0.25779446143817092,1.251408944986762,null,null,null,null,"2012-02-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-02-02",1324.24,1329.19,1321.57,1325.54,4120920000,1325.54]
["2012-02-27",670,670,640,660,12387500,660,2012,585,1367.59,-1.5037877364540559E-2,1.3536603940939738E-3,"2012-02-27",0.25391777994180592,1.2531029277124055,null,null,null,null,"2012-02-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-02-03",1326.21,1345.34,1326.21,1344.9,4608550000,1344.9]
["2012-02-28",660,670,650,660,5931500,660,2012,586,1372.18,0,3.3506493568948885E-3,"2012-02-28",0.25391777994180592,1.2573016362312681,null,null,null,null,"2012-02-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-02-06",1344.32,1344.36,1337.52,1344.33,3379700000,1344.33]
["2012-02-29",660,680,660,670,26407000,670,2012,587,1365.68,1.5037877364540502E-2,-4.7482429432547935E-3,"2012-02-29",0.25773616437724717,1.2513316626094904,null,null,null,null,"2012-02-29",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-02-07",1344.33,1349.24,1335.92,1347.05,3742460000,1347.05]
["2012-03-01",670,680,660,680,17383000,680,2012,588,1374.09,1.4815085785140682E-2,6.1392207480289963E-3,"2012-03-01",0.26155454776242926,1.2590138639152482,null,null,null,null,"2012-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-02-08",1347.04,1351,1341.95,1349.96,4096730000,1349.96]
["2012-03-02",670,690,660,680,11839000,680,2012,589,1369.63,0,-3.2510634673347419E-3,"2012-03-02",0.26155454776242926,1.2549207299374054,null,null,null,null,"2012-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-02-09",1349.97,1354.32,1344.63,1351.95,4209890000,1351.95]
["2012-03-05",670,680,650,660,11746000,660,2012,590,1364.33,-2.985296314968116E-2,-3.877164727582936E-3,"2012-03-05",0.25374636948644597,1.2500551955473795,null,null,null,null,"2012-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-02-10",1351.21,1351.21,1337.35,1342.64,3877580000,1342.64]
["2012-03-06",660,660,630,650,27853000,650,2012,591,1343.36,-1.5267472130788421E-2,-1.5489527433395317E-2,"2012-03-06",0.24987230386202292,1.2306924313026901,null,null,null,null,"2012-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-02-13",1343.06,1353.35,1343.06,1351.77,3618040000,1351.77]
["2012-03-07",640,650,630,640,20899500,640,2012,592,1352.63,-1.5504186535965199E-2,6.8769072088010284E-3,"2012-03-07",0.24599823705277474,1.2391557889553326,null,null,null,null,"2012-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-02-14",1351.3,1351.3,1340.83,1350.5,3889520000,1350.5]
["2012-03-08",640,660,640,650,15850000,650,{"$f":"YEAR(A578)","v":2012},593,1365.91,1.5504186535965254E-2,9.7700277612063294E-3,"2012-03-08",0.24981223960755958,1.2512623754138856,null,null,null,null,{"$f":"EOMONTH(A578,0)","v":"2012-03-31"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-02-15",1350.52,1355.87,1340.8,1343.23,4080340000,1343.23]
["2012-03-09",650,670,650,670,25487500,670,2012,{"$f":"MATCH(A579,AL:AL)","v":594},{"$f":"INDEX(AR:AR,I579)","v":1370.87},3.0305349495328843E-2,3.6247016059477617E-3,{"$f":"A579","v":"2012-03-09"},0.2573828868370775,1.2557978281555104,null,null,null,null,"2012-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-02-16",1342.61,1359.02,1341.22,1358.04,4108880000,1358.04]
["2012-03-12",670,670,640,650,10216000,650,2012,595,1371.09,{"$f":"LN(G580/G579)","v":-3.0305349495328922E-2},{"$f":"LN(J580/J579)","v":1.6046915379674782E-4},"2012-03-12",{"$f":"N579*(1+K580)","v":0.24958280849736317},{"$f":"O579*(1+L580)","v":1.2559993449703342},null,null,null,null,"2012-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-02-17",1358.06,1363.4,1357.24,1361.23,3717640000,1361.23]
["2012-03-13",650,660,640,660,25191500,660,2012,596,1395.95,1.5267472130788381E-2,1.796914314001119E-2,"2012-03-13",0.25339330707042057,1.2785685769838666,null,null,null,null,"2012-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-02-21",1361.22,1367.76,1358.11,1362.21,3795200000,1362.21]
["2012-03-14",660,660,630,640,19184500,640,2012,597,1394.28,-3.077165866675366E-2,-1.1970340792054287E-3,"2012-03-14",0.24559597471680969,1.2770380868246156,null,null,null,null,"2012-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-02-22",1362.11,1362.7,1355.53,1357.66,3633710000,1357.66]
["2012-03-15",640,650,630,640,4991500,640,2012,598,1402.6,0,5.9495041200391232E-3,"2012-03-15",0.24559597471680969,1.2846358301836254,null,null,null,null,"2012-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-02-23",1357.53,1364.24,1352.28,1363.46,3786450000,1363.46]
["2012-03-16",640,650,620,630,21374500,630,2012,599,1404.17,-1.5748356968139168E-2,1.1187237741202927E-3,"2012-03-16",0.2417282416370313,1.2860729828279387,null,null,null,null,"2012-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-02-24",1363.46,1368.92,1363.46,1365.74,3505360000,1365.74]
["2012-03-19",630,630,610,610,26057500,610,2012,600,1409.75,-3.2260862218221435E-2,3.9660028103612023E-3,"2012-03-19",0.23392988013932609,1.2911735518921639,null,null,null,null,"2012-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-02-27",1365.2,1371.94,1354.92,1367.59,3648890000,1367.59]
["2012-03-20",610,630,610,620,18206500,620,2012,601,1405.52,1.6260520871780326E-2,-3.0050426304927035E-3,"2012-03-20",0.23773370183786466,1.2872935203253633,null,null,null,null,"2012-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-02-28",1367.56,1373.09,1365.97,1372.18,3579120000,1372.18]
["2012-03-21",620,630,600,620,18506500,620,2012,602,1402.89,0,-1.8729464492867856E-3,"2012-03-21",0.23773370183786466,1.28488248849728,null,null,null,null,"2012-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-02-29",1372.2,1378.04,1363.81,1365.68,4482370000,1365.68]
["2012-03-22",620,620,600,610,16160000,610,2012,603,1392.78,-1.6260520871780291E-2,-7.2326448201014181E-3,"2012-03-22",0.23386802801720447,1.2755893898224111,null,null,null,null,"2012-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-01",1365.9,1376.17,1365.9,1374.09,3919240000,1374.09]
["2012-03-26",610,620,600,610,9814000,610,2012,605,1416.51,0,1.6894350112318393E-2,"2012-03-26",0.23386802801720447,1.2971396435736295,null,null,null,null,"2012-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-02",1374.09,1374.53,1366.42,1369.63,3283490000,1369.63]
["2012-03-27",620,630,600,620,23649500,620,2012,606,1412.52,1.6260520871780326E-2,-2.8207566873393645E-3,"2012-03-27",0.23767084396802032,1.2934807282496061,null,null,null,null,"2012-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-05",1369.59,1369.59,1359.13,1364.33,3429480000,1364.33]
["2012-03-28",620,630,610,620,22759500,620,2012,607,1405.54,0,-4.9537726478604228E-3,"2012-03-28",0.23767084396802032,1.2870731187974687,null,null,null,null,"2012-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-06",1363.63,1363.63,1340.03,1343.36,4191060000,1343.36]
["2012-03-29",620,620,610,620,5691000,620,2012,608,1403.28,0,-1.6092170290043855E-3,"2012-03-29",0.23767084396802032,1.2850019388171259,null,null,null,null,"2012-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-07",1343.39,1354.85,1343.39,1352.63,3580380000,1352.63]
["2012-03-30",620,620,600,610,19971000,610,2012,609,1408.47,-1.6260520871780291E-2,3.6916552995440582E-3,"2012-03-30",0.23380619224906468,1.2897457230344844,null,null,null,null,"2012-03-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-08",1352.65,1368.72,1352.65,1365.91,3543060000,1365.91]
["2012-04-02",610,620,600,620,11658500,620,2012,610,1419.04,1.6260520871780326E-2,7.4765777930732918E-3,"2012-04-02",0.23760800271808208,1.2993886072660352,null,null,null,null,"2012-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-09",1365.97,1374.76,1365.97,1370.87,3639470000,1370.87]
["2012-04-03",610,620,600,610,17519000,610,2012,611,1413.38,-1.6260520871780291E-2,-3.9965877474346378E-3,"2012-04-03",0.23374437283058266,1.2941954866790797,null,null,null,null,"2012-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-12",1370.78,1373.04,1366.69,1371.09,3081870000,1371.09]
["2012-04-04",610,610,570,580,39379000,580,2012,612,1398.96,-5.0430853626891967E-2,-1.0254895475303529E-2,"2012-04-04",0.22195644457825389,1.2809236472385761,null,null,null,null,"2012-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-13",1371.92,1396.13,1371.92,1395.95,4386470000,1395.95]
["2012-04-05",570,600,570,580,19295000,580,2012,613,1398.08,0,-6.2923664233309191E-4,"2012-04-05",0.22195644457825389,1.2801176431437027,null,null,null,null,"2012-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-14",1395.95,1399.42,1389.97,1394.28,4502280000,1394.28]
["2012-04-09",580,600,580,580,8128500,580,2012,614,1382.2,0,-1.1423434105777059E-2,"2012-04-09",0.22195644457825389,1.265494303599608,null,null,null,null,"2012-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-15",1394.17,1402.63,1392.78,1402.6,4271650000,1402.6]
["2012-04-10",580,600,580,580,8554000,580,2012,615,1358.59,0,-1.7229035445361768E-2,"2012-04-10",0.22195644457825389,1.2436910573869868,null,null,null,null,"2012-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-16",1402.55,1405.88,1401.47,1404.17,5163950000,1404.17]
["2012-04-11",580,580,550,570,25127000,570,2012,616,1368.71,-1.7391742711869222E-2,7.4212931815645089E-3,"2012-04-11",0.21809623520090762,1.2529208533511456,null,null,null,null,"2012-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-19",1404.17,1414,1402.43,1409.75,3932570000,1409.75]
["2012-04-12",570,570,550,560,8917500,560,2012,617,1387.57,-1.7699577099400975E-2,1.3685325404961968E-2,"2012-04-12",0.21423602407088008,1.2700674829359186,null,null,null,null,"2012-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-20",1409.59,1409.59,1397.68,1405.52,3695280000,1405.52]
["2012-04-13",560,570,540,560,21950000,560,2012,618,1370.26,0,-1.2553512960530443E-2,"2012-04-13",0.21423602407088008,1.2541236743281343,null,null,null,null,"2012-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-21",1405.52,1407.75,1400.64,1402.89,3573590000,1402.89]
["2012-04-16",560,560,540,550,12689000,550,2012,619,1369.57,-1.8018505502678365E-2,-5.036808959588716E-4,"2012-04-16",0.21037581109228698,1.2534919961922055,null,null,null,null,"2012-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-22",1402.89,1402.89,1388.73,1392.78,3740590000,1392.78]
["2012-04-17",550,560,540,550,19161000,550,2012,620,1390.78,0,1.5367918875513488E-2,"2012-04-17",0.21037581109228698,1.2727555595007929,null,null,null,null,"2012-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-23",1392.78,1399.18,1386.87,1397.11,3472950000,1397.11]
["2012-04-18",550,560,540,540,18858500,540,2012,621,1385.14,-1.8349138668196541E-2,-4.0635232720984613E-3,"2012-04-18",0.20651559616212029,1.2675836876650688,null,null,null,null,"2012-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-26",1397.11,1416.58,1397.11,1416.51,3576950000,1416.51]
["2012-04-19",550,560,540,550,6584000,550,2012,622,1376.92,1.8349138668196617E-2,-5.952096817443118E-3,"2012-04-19",0.21030497947324434,1.2600389068318747,null,null,null,null,"2012-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-27",1416.55,1419.15,1411.95,1412.52,3513640000,1412.52]
["2012-04-20",550,560,540,560,11730000,560,2012,623,1378.53,1.8018505502678212E-2,1.1685932847406632E-3,"2012-04-20",0.21409436090312362,1.2615113798369104,null,null,null,null,"2012-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-28",1412.52,1413.65,1397.2,1405.54,3892800000,1405.54]
["2012-04-23",550,560,520,540,25295500,540,2012,624,1366.94,-3.6367644170874833E-2,-8.4430489857261516E-3,"2012-04-23",0.20630825336680797,1.2508603774608964,null,null,null,null,"2012-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-29",1405.39,1405.39,1391.56,1403.28,3832000000,1403.28]
["2012-04-24",530,540,520,540,19526500,540,2012,625,1371.97,0,3.6729981305998567E-3,"2012-04-24",0.20630825336680797,1.2554547852889517,null,null,null,null,"2012-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-30",1403.31,1410.89,1401.42,1408.47,3676890000,1408.47]
["2012-04-25",540,540,530,540,5101000,540,2012,626,1390.69,0,1.3552363677729872E-2,"2012-04-25",0.20630825336680797,1.2724691651201339,null,null,null,null,"2012-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-02",1408.47,1422.38,1404.46,1419.04,3572010000,1419.04]
["2012-04-26",530,550,530,540,26318500,540,2012,627,1399.98,0,6.6579239517370777E-3,"2012-04-26",0.20630825336680797,1.2809411680524341,null,null,null,null,"2012-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-03",1418.98,1419,1404.62,1413.38,3822090000,1413.38]
["2012-04-27",540,540,510,520,31370000,520,2012,628,1403.36,-3.7740327982847086E-2,2.4114104160489723E-3,"2012-04-27",0.19852211221917632,1.2840300429274216,null,null,null,null,"2012-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-04",1413.09,1413.09,1394.09,1398.96,3938290000,1398.96]
["2012-04-30",520,520,495,510,32041500,510,2012,629,1397.91,-1.9418085857101627E-2,-3.8910971640511403E-3,"2012-04-30",0.1946671927995712,1.2790337572688304,null,null,null,null,"2012-04-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-05",1398.79,1401.6,1392.92,1398.08,3303740000,1398.08]
["2012-05-01",500,510,500,510,9254500,510,2012,630,1405.82,0,5.6424983763752054E-3,"2012-05-01",0.1946671927995712,1.2862507031675487,null,null,null,null,"2012-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-09",1397.45,1397.45,1378.24,1382.2,3468980000,1382.2]
["2012-05-02",510,520,500,510,11064000,510,2012,631,1402.31,0,-2.4998855665210461E-3,"2012-05-02",0.1946671927995712,1.2830352235997726,null,null,null,null,"2012-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-10",1382.18,1383.01,1357.38,1358.59,4631730000,1358.59]
["2012-05-03",510,510,495,500,22084500,500,2012,632,1391.57,-1.9802627296179754E-2,-7.688270722404974E-3,"2012-05-03",0.19081227093376774,1.2731709014543562,null,null,null,null,"2012-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-11",1358.98,1374.71,1358.98,1368.71,3743040000,1368.71]
["2012-05-04",495,520,495,520,20633000,520,2012,633,1369.1,3.9220713153281329E-2,-1.6279016486759133E-2,"2012-05-04",0.19829606427818725,1.2524449313591188,null,null,null,null,"2012-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-12",1368.77,1388.13,1368.77,1387.57,3618280000,1387.57]
["2012-05-07",500,510,480,490,26399500,490,2012,634,1369.58,-5.9423420470800764E-2,3.5053383740709244E-4,"2012-05-07",0.18651263387287959,1.252883955687049,null,null,null,null,"2012-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-13",1387.61,1387.61,1369.85,1370.26,3631160000,1370.26]
["2012-05-08",495,495,480,485,16013500,485,2012,635,1363.72,-1.025650016718911E-2,-4.2878637386193951E-3,"2012-05-08",0.18459966701237951,1.2475117600047605,null,null,null,null,"2012-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-16",1370.27,1379.66,1365.38,1369.57,3574780000,1369.57]
["2012-05-09",480,480,455,460,45195500,460,2012,636,1354.58,-5.2922401454342551E-2,-6.7248165728184027E-3,"2012-05-09",0.17483020932641241,1.2391224722462946,null,null,null,null,"2012-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-17",1369.57,1392.76,1369.57,1390.78,3456200000,1390.78]
["2012-05-10",460,465,435,435,53881500,435,2012,637,1357.99,-5.5880458394456614E-2,2.5142221555989205E-3,"2012-05-10",0.16506061708805367,1.2422379014195166,null,null,null,null,"2012-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-18",1390.78,1390.78,1383.29,1385.14,3463140000,1385.14]
["2012-05-11",425,435,410,425,37615000,425,2012,638,1353.39,-2.3256862164267235E-2,-3.3931093490318499E-3,"2012-05-11",0.1612218250676879,1.2380228523824883,null,null,null,null,"2012-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-19",1385.08,1390.46,1370.3,1376.92,4180020000,1376.92]
["2012-05-14",420,425,390,400,18443000,400,2012,639,1338.35,-6.0624621816434854E-2,-1.1175044036911441E-2,"2012-05-14",0.1514478128944039,1.2241878924884113,null,null,null,null,"2012-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-20",1376.96,1387.4,1376.96,1378.53,3833320000,1378.53]
["2012-05-16",370,410,355,410,73498500,410,2012,641,1324.8,2.4692612590371414E-2,-1.017600730433988E-2,"2012-05-16",0.15518745506586448,1.2117305475525648,null,null,null,null,"2012-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-23",1378.53,1378.53,1358.79,1366.94,3654860000,1366.94]
["2012-05-21",400,455,395,450,79897000,450,2012,644,1315.99,9.3090423066012035E-2,-6.6722705587981632E-3,"2012-05-21",0.16963392091248355,1.2036455534949335,null,null,null,null,"2012-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-24",1366.97,1375.57,1366.82,1371.97,3617100000,1371.97]
["2012-05-22",455,475,430,435,59136500,435,2012,645,1316.63,-3.3901551675681339E-2,4.8620766582948318E-4,"2012-05-22",0.16388306777672054,1.2042307751899843,null,null,null,null,"2012-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-25",1372.11,1391.37,1372.11,1390.69,3998430000,1390.69]
["2012-05-23",435,460,430,440,53391000,440,2012,646,1318.86,1.142869582362285E-2,1.6922853300106668E-3,"2012-05-23",0.16575603750898285,1.2062686772647859,null,null,null,null,"2012-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-26",1390.64,1402.09,1387.28,1399.98,4034700000,1399.98]
["2012-05-24",450,470,445,465,56558500,465,2012,647,1320.68,5.5262678675049519E-2,1.3790283825421373E-3,"2012-05-24",0.1749161601482912,1.2079321560077056,null,null,null,null,"2012-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-27",1400.19,1406.64,1397.31,1403.36,3645830000,1403.36]
["2012-05-25",470,475,435,445,48812000,445,2012,648,1317.82,-4.3963123421116058E-2,-2.167899276191806E-3,"2012-05-25",0.16722629941134418,1.2053134807610077,null,null,null,null,"2012-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-30",1403.26,1403.26,1394,1397.91,3574010000,1397.91]
["2012-05-28",445,450,430,445,53976000,445,2012,648,1317.82,0,0,"2012-05-28",0.16722629941134418,1.2053134807610077,null,null,null,null,"2012-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-01",1397.86,1415.32,1395.73,1405.82,3807950000,1405.82]
["2012-05-29",440,445,425,430,19923500,430,2012,649,1332.42,-3.4289073478632075E-2,1.1017981539835837E-2,"2012-05-29",0.16149226454326887,1.2185936024417479,null,null,null,null,"2012-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-02",1405.5,1405.5,1393.92,1402.31,3803860000,1402.31]
["2012-05-30",420,420,390,395,45312000,395,2012,650,1313.32,-8.489944378648627E-2,-1.4438555426152216E-2,"2012-05-30",0.14778166110772525,1.2009988711709381,null,null,null,null,"2012-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-03",1402.32,1403.07,1388.71,1391.57,4004910000,1391.57]
["2012-05-31",380,390,370,385,30999500,385,2012,651,1310.33,-2.564243061333767E-2,-2.2792684195200048E-3,"2012-05-31",0.14399218011684661,1.1982614723719991,null,null,null,null,"2012-05-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-04",1391.51,1391.51,1367.96,1369.1,3975140000,1369.1]
["2012-06-01",370,390,370,375,4540000,375,2012,652,1278.04,-2.6317308317373417E-2,-2.4951359516333108E-2,"2012-06-01",0.14020269351742079,1.1683632195802747,null,null,null,null,"2012-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-07",1368.79,1373.91,1363.94,1369.58,3559390000,1369.58]
["2012-06-05",340,355,340,355,22507000,355,2012,654,1285.5,-5.4808236494995027E-2,5.8200933537261986E-3,"2012-06-05",0.1325184311338827,1.175163202589292,null,null,null,null,"2012-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-08",1369.16,1369.16,1347.75,1363.72,4261670000,1363.72]
["2012-06-06",360,370,360,370,10610500,370,2012,655,1315.13,4.1385216162854281E-2,2.2787772335250183E-2,"2012-06-06",0.13800273505192076,1.2019425541066602,null,null,null,null,"2012-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-09",1363.2,1363.73,1343.13,1354.58,4288540000,1354.58]
["2012-06-07",385,390,360,360,17040000,360,2012,656,1314.99,-2.7398974188114388E-2,-1.0645902098176338E-4,"2012-06-07",0.13422160167634398,1.2018145964790736,null,null,null,null,"2012-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-10",1354.58,1365.88,1354.58,1357.99,3727990000,1357.99]
["2012-06-08",360,365,345,350,8971000,350,2012,657,1325.66,-2.8170876966696335E-2,8.0813875904548593E-3,"2012-06-08",0.13044046144924679,1.2115269260450872,null,null,null,null,"2012-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-11",1358.11,1365.66,1348.89,1353.39,3869070000,1353.39]
["2012-06-11",360,365,350,360,9398000,360,2012,658,1308.93,2.8170876966696224E-2,-1.2700439066485178E-2,"2012-06-11",0.1341150836402126,1.1961400021434454,null,null,null,null,"2012-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-14",1351.93,1351.93,1336.61,1338.35,3688120000,1338.35]
["2012-06-12",350,360,345,350,8233500,350,2012,659,1324.18,-2.8170876966696335E-2,1.1583390373813106E-2,"2012-06-12",0.130336944119606,1.2099953587300067,null,null,null,null,"2012-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-15",1338.36,1344.94,1328.41,1330.66,4114040000,1330.66]
["2012-06-13",350,355,340,350,3653000,350,2012,660,1314.88,0,-7.0479932229503646E-3,"2012-06-13",0.130336944119606,1.2014673196418764,null,null,null,null,"2012-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-16",1330.78,1341.78,1324.79,1324.8,4280420000,1324.8]
["2012-06-14",345,350,330,340,4350000,340,{"$f":"YEAR(A642)","v":2012},661,1329.1,-2.8987536873252298E-2,1.0756614732241909E-2,"2012-06-14",0.12655879714599191,1.2143910407126435,null,null,null,null,{"$f":"EOMONTH(A642,0)","v":"2012-06-30"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-17",1324.82,1326.36,1304.8599999999999,1304.8599999999999,4664280000,1304.8599999999999]
["2012-06-15",340,350,325,350,9014500,350,2012,{"$f":"MATCH(A643,AL:AL)","v":662},{"$f":"INDEX(AR:AR,I643)","v":1342.84},2.8987536873252187E-2,1.0284752736562524E-2,{"$f":"A643","v":"2012-06-15"},0.13022742494489581,1.2268807522918699,null,null,null,null,"2012-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-18",1305.05,1312.24,1291.98,1295.22,4512470000,1295.22]
["2012-06-18",350,365,345,350,12182500,350,2012,663,1344.78,{"$f":"LN(G644/G643)","v":0},{"$f":"LN(J644/J643)","v":1.4436567200249713E-3},"2012-06-18",{"$f":"N643*(1+K644)","v":0.13022742494489581},{"$f":"O643*(1+L644)","v":1.2286519469345851},null,null,null,null,"2012-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-21",1295.73,1316.39,1295.73,1315.99,3786750000,1315.99]
["2012-06-19",345,365,345,350,17526000,350,2012,664,1357.98,0,9.767870585814924E-3,"2012-06-19",0.13022742494489581,1.2406532601472515,null,null,null,null,"2012-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-22",1316.09,1328.49,1310.04,1316.63,4123680000,1316.63]
["2012-06-20",350,395,350,385,55140000,385,2012,665,1355.69,9.5310179804324935E-2,-1.6877516747354983E-3,"2012-06-20",0.14263942423184806,1.238559345529672,null,null,null,null,"2012-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-23",1316.02,1320.71,1296.53,1318.86,4108330000,1318.86]
["2012-06-21",385,405,380,395,64126000,395,2012,666,1325.51,2.5642430613337652E-2,-2.2513258771434952E-2,"2012-06-21",0.14629704577043964,1.2106753384799833,null,null,null,null,"2012-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-24",1318.72,1324.14,1310.5,1320.68,3937670000,1320.68]
["2012-06-22",385,420,385,405,92338500,405,2012,667,1335.02,2.5001302205417186E-2,7.1489819720210544E-3,"2012-06-22",0.14995466242350616,1.219330434648747,null,null,null,null,"2012-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-25",1320.81,1324.2,1314.23,1317.82,2872660000,1317.82]
["2012-06-25",405,405,390,390,24056500,390,2012,668,1313.72,-3.7740327982847086E-2,-1.6083465459972662E-2,"2012-06-25",0.14429532428108593,1.1997193757187805,null,null,null,null,"2012-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-29",1318.9,1334.93,1318.9,1332.42,3441640000,1332.42]
["2012-06-26",390,410,390,400,25360000,400,2012,669,1319.99,2.5317807984289786E-2,4.7613532585773716E-3,"2012-06-26",0.14794856559426528,1.2054316634777373,null,null,null,null,"2012-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-30",1331.25,1331.25,1310.76,1313.32,3534290000,1313.32]
["2012-06-27",400,410,395,400,14726000,400,2012,670,1331.85,0,8.9447923523008708E-3,"2012-06-27",0.14794856559426528,1.2162139994024344,null,null,null,null,"2012-06-30",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-31",1313.09,1319.74,1298.9000000000001,1310.33,4557620000,1310.33]
["2012-07-06",400,400,390,395,11608000,395,2012,676,1354.68,-1.2578782206860073E-2,1.6996310915010457E-2,"2012-07-06",0.14608755280983768,1.2368851506754663,null,null,null,null,"2012-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-01",1309.8699999999999,1309.8699999999999,1277.25,1278.04,4669350000,1278.04]
["2012-07-11",380,380,365,375,9345000,395,2012,680,1341.45,0,-9.8141456011560761E-3,"2012-07-11",0.14608755280983768,1.2247461797148294,null,null,null,null,"2012-07-31",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-04",1278.29,1282.55,1266.74,1278.18,4011960000,1278.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-05",1277.82,1287.6199999999999,1274.1600000000001,1285.5,3403230000,1285.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-06",1285.6099999999999,1315.13,1285.6099999999999,1315.13,4268360000,1315.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-07",1316.15,1329.05,1312.68,1314.99,4258140000,1314.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-08",1314.99,1325.81,1307.77,1325.66,3497190000,1325.66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-11",1325.72,1335.52,1307.73,1308.93,3537530000,1308.93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-12",1309.4000000000001,1324.31,1306.6199999999999,1324.18,3442920000,1324.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-13",1324.02,1327.28,1310.51,1314.88,3506510000,1314.88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-14",1314.88,1333.68,1314.14,1329.1,3687720000,1329.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-15",1329.19,1343.32,1329.19,1342.84,4401570000,1342.84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-18",1342.42,1348.22,1334.46,1344.78,3259430000,1344.78]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-19",1344.83,1363.46,1344.83,1357.98,3815350000,1357.98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-20",1358.04,1361.57,1346.45,1355.69,3695700000,1355.69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-21",1355.43,1358.27,1324.41,1325.51,4094470000,1325.51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-22",1325.92,1337.82,1325.92,1335.02,5271490000,1335.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-25",1334.9,1334.9,1309.27,1313.72,3501820000,1313.72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-26",1314.09,1324.24,1310.3,1319.99,3412940000,1319.99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-27",1320.71,1334.4,1320.71,1331.85,3286910000,1331.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-28",1331.52,1331.52,1313.29,1329.04,3969370000,1329.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-29",1330.12,1362.17,1330.12,1362.16,4590480000,1362.16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-02",1362.33,1366.35,1355.7,1365.51,3301650000,1365.51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-03",1365.75,1374.81,1363.53,1374.02,2116390000,1374.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-05",1373.72,1373.85,1363.02,1367.58,3041520000,1367.58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-06",1367.09,1367.09,1348.03,1354.68,2745140000,1354.68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-09",1354.66,1354.87,1346.65,1352.46,2904860000,1352.46]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-10",1352.96,1361.54,1336.27,1341.47,3470600000,1341.47]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-11",1340.89,1344.98,1333.37,1341.27,508048000,1341.45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-11",1341.4,1345,1333.25,1341.45,3426290000,1341.45]

{"sheet":"Doid BS","index":16,"n_rows":131,"n_cols":32,"rows_kept":131,"cut":false,"hidden":false,"merged":[[5,7,5,9],[67,7,67,9],[67,21,67,23]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,"1 Januari/"]
[null,null,null,null,null,null,null,null,null,null,null,"January 1,"]
[null,null,null,null,null,null,null,null,null,null,null,"2010/"]
[null,null,null,null,null,null,null,null,null,null,null,"31 Desember/"]
[null,null,null,null,null,"Catatan/"," ","31 Desember / December 31,",null,null,null,"December 31,"]
[null,null,null,null,null,"Notes",null,2011,null,"2010*)",null,"2009 *)"]
[]
["ASET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ASSETS",null,null,null,null,2011,null,2010,null,2009,null,2011,null,2010,null,2009]
[]
["ASET LANCAR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT ASSETS"]
["Kas dan setara kas",null,null,null,null,"2c,2n,4",null,1931856,null,549031,null,542514,null,null,null,null,"Cash and cash equivalents",null,null,null,null,null,null,549031,null,542514,null,-1931856,null,0,null,0]
["Investasi jangka pendek",null,null,null,null,"2n,5",null,0,null,3842,null,43237,null,null,null,null,"Short-term investments",null,null,null,null,null,null,3842,null,43237,null,0,null,0,null,0]
["Wesel tagih",null,null,null,null,"2n,12",null,30109,null,0,null,0,null,null,null,null,"Note receivable",null,null,null,null,null,null,0,null,0,null,-30109,null,0,null,0]
["Piutang usaha - Pihak ketiga - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"setelah dikurangi penyisihan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trade receivables - Third parties -",null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"atas penurunan nilai sebesar",null,null,null,null,null,null,null,null,null,null,null,null,null,"net of allowance for impairment loss of",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"nihil dan Rp190.172 pada tanggal ",null,null,null,null,null,null,null,null,null,null,null,null,null,"nil and Rp190,172 as of",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"31 Desember 2011 dan 2010 dan ",null,null,null,null,null,null,null,null,null,null,null,null,null,"December 31, 2011 and 2010 and",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"nihil pada tanggal 1 Januari 2010",null,null,null,"2d,2n,6",null,1410602,null,1335278,null,1719188,null,null,null,"nil as of January 1, 2010",null,null,null,null,null,null,null,1335278,null,1719188,null,-1410602,null,0,null,0]
["Piutang lain-lain",null,null,null,null,"2d,2n,7",null,null,null,null,null,null,null,null,null,null,"Other receivables",null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Pihak ketiga",null,null,null,null,null,21538,null,16842,null,31900,null,null,null,"Third parties",null,null,null,null,null,null,null,16842,null,31900,null,-21538,null,0,null,0]
[null,"Pihak berelasi",null,null,null,"2j,38a",null,12239,null,7373,null,6434,null,null,null,"Related parties",null,null,null,null,null,null,null,7373,null,6434,null,-12239,null,0,null,0]
["Persediaan - setelah dikurangi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"penyisihan atas penurunan nilai ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inventories - net of allowance for",null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"sebesar nihil pada tanggal",null,null,null,null,null,null,null,null,null,null,null,null,null,"impairment loss of nil as of",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"31 Desember 2011 dan  Rp94.775",null,null,null,null,null,null,null,null,null,null,null,null,null," December 31, 2011 and Rp94,775",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"pada tanggal 31 Desember",null,null,null,null,null,null,null,null,null,null,null,null,null,"as of December 31, 2010"]
[null,"2010 dan 1 Januari 2010",null,null,null,"2f,8",null,480637,null,261145,null,198115,null,null,null,"  and January 1, 2010",null,null,null,null,null,null,null,261145,null,198115,null,-480637,null,0,null,0]
["Pajak dibayar di muka",null,null,null,null,"2q,23a",null,268819,null,126265,null,25394,null,null,null,null,"Prepaid taxes",null,null,null,null,null,null,519186,null,258445,null,-268819,null,392921,null,233051]
["Biaya dibayar di muka dan uang muka",null,null,null,null,"2e,9",null,145595,null,180006,null,115039,null,null,null,null,"Prepayments and advances",null,null,null,null,null,null,180006,null,115039,null,-145595,null,0,null,0]
["Aset lancar lainnya",null,null,null,null,"2n,10",null,66104,null,11553,null,50367,null,null,null,null,"Other current assets",null,null,null,null,null,null,11553,null,50368,null,-66104,null,0,null,1]
[]
["Total Aset Lancar",null,null,null,null,null,null,4367499,null,2491335,null,2732188,null,null,null,null,"Total Current Assets",null,null,null,null,0,null,2884256,null,2965240,null,-4367499,null,392921,null,233052]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
["ASET TIDAK LANCAR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NON-CURRENT ASSETS",null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
["Kas di bank yang dibatasi penggunaannya",null,null,null,null,"2i,2n,11",null,0,null,107172,null,168680,null,null,null,null,"Restricted cash in bank",null,null,null,null,null,null,107172,null,168680,null,0,null,0,null,0]
["Piutang usaha - Pihak ketiga",null,null,null,null,"2d,2n,6",null,65483,null,140517,null,0,null,null,null,null,"Trade receivables -  Third parties",null,null,null,null,null,null,140517,null,0,null,-65483,null,0,null,0]
["Piutang pihak berelasi",null,null,null,null,"2j,2n,38b",null,0,null,583,null,261,null,null,null,null,"Due from related parties",null,null,null,null,null,null,583,null,261,null,0,null,0,null,0]
["Wesel tagih",null,null,null,null,"2n,12",null,0,null,37020,null,0,null,null,null,null,"Note receivable",null,null,null,null,null,null,37020,null,0,null,0,null,0,null,0]
["Investasi pada entitas asosiasi",null,null,null,null,"2g,13",null,45052,null,30951,null,0,null,null,null,null,"Investment in associated companies",null,null,null,null,null,null,30951,null,0,null,-45052,null,0,null,0]
["Aset pajak tangguhan - neto",null,null,null,null,"2q,23e",null,147624,null,33051,null,21429,null,null,null,null,"Deferred tax assets - net",null,null,null,null,null,null,33051,null,21429,null,-147624,null,0,null,0]
["Tanah belum dikembangkan - setelah ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Undeveloped land - net of",null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"dikurangi penyisihan atas penurunan",null,null,null,null,null,null,null,null,null,null,null,null,null,"allowance  for  impairment",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"nilai sebesar Rp40.023 pada tanggal",null,null,null,null,null,null,null,null,null,null,null,null,null,"loss of Rp40,023 as of",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"31 Desember 2010 dan nihil",null,null,null,null,null,null,null,null,null,null,null,null,null,"December 31, 2010 and",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"pada tanggal 1 Januari 2010",null,null,null,"2h,2m,14",null,0,null,23231,null,128408,null,null,null,"nil as of January 1, 2010",null,null,null,null,null,null,null,23231,null,128408,null,0,null,0,null,0]
["Aset tetap - setelah dikurangi",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"akumulasi penyusutan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"sebesar Rp5.171.744 dan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed assets - net of",null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Rp3.939.618 pada tanggal",null,null,null,null,null,null,null,null,null,null,null,null,null,"accumulated depreciation of",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"31 Desember 2011 dan 2010 dan",null,null,null,null,null,null,null,null,null,null,null,null,null,"Rp5,171,744 and Rp3,939,618 as of",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Rp3.104.872 pada tanggal ",null,null,null,null,null,null,null,null,null,null,null,null,null,"December 31, 2011 and 2010 and",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"1 Januari 2010",null,null,null,"2k,2m,15",null,5089078,null,4095695,null,3176244,null,null,null,"Rp3,104,872 as of January 1, 2010",null,null,null,null,null,null,null,4095695,null,3176244,null,-5089078,null,0,null,0]
["Tagihan pajak",null,null,null,null,"23b",null,1082522,null,677478,null,336035,null,null,null,null,"Claims for tax refund"]
["Aset tidak lancar lainnya",null,null,null,null,null,null,22521,null,405,0,308,null,null,null,null,"Other non-current assets",null,null,null,null,null,null,284963,null,110466,null,-22521,null,284558,null,110158]
[]
["Total Aset Tidak Lancar",null,null,null,null,null,null,6452280,null,5146103,null,3831365,null,null,null,null,"Total Non-Current Assets",null,null,null,null,0,null,4753183,null,3605488,null,-6452280,null,-392920,null,-225877]
["TOTAL ASET",null,null,null,null,null,null,10819779,null,7637438,null,6563553,null,null,null,null,"TOTAL ASSETS",null,null,null,null,0,null,7637439,null,6570728,null,-10819779,null,1,null,7175]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"1 Januari/"]
[null,null,null,null,null,null,null,null,null,null,null,"January 1,"]
[null,null,null,null,null,null,null,null,null,null,null,"2010/"]
[null,null,null,null,null,null,null,null,null,null,null,"31 Desember/"]
[null,null,null,null,null,"Catatan/",null,"31 Desember / December 31,",null,null,null,"December 31,"]
[null,null,null,null,null,"Notes",null,2011,null,"2010*)",null,"2009 *)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
["LIABILITAS DAN EKUITAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LIABILITIES AND EQUITY",null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
["LIABILITAS JANGKA PENDEK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CURRENT LIABILITIES",null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
["Utang usaha - Pihak ketiga",null,null,null,null,"2n,16",null,1037506,null,676307,null,419546,null,null,null,null,"Trade payables - Third parties",null,null,null,null,null,null,676307,null,419546,null,-1037506,null,0,null,0]
["Utang lain-lain - Pihak ketiga",null,null,null,null,"2n,17",null,1095,null,3682,null,3703,null,null,null,null,"Other payables - Third parties",null,null,null,null,null,null,3682,null,3703,null,-1095,null,0,null,0]
["Utang pajak",null,null,null,null,"2q,23c",null,182263.8,null,107906,null,88301,null,null,null,null,"Taxes payable",null,null,null,null,null,null,107906,null,95475,null,-182263.8,null,0,null,7174]
["Beban masih harus dibayar",null,null,null,null,"2n,18",null,138601,null,132330,null,116809,null,null,null,null,"Accrued expenses",null,null,null,null,null,null,132331,null,116809,null,-138601,null,1,null,0]
["Liabilitas jangka panjang",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Current maturities of",null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"jatuh tempo dalam satu tahun",null,null,null,null,null,null,null,null,null,null,null,null,null,"long-term liabilities",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Pinjaman bank",null,null,null,"2n,19",null,137215,null,612514,null,321480,null,null,null,"Bank loans",null,null,null,null,null,null,null,612514,null,321480,null,-137215,null,0,null,0]
[null,"Utang jangka panjang",null,null,null,"2n,20",null,3292,null,8606,null,6744,null,null,null,"Long-term debts",null,null,null,null,null,null,null,8606,null,6744,null,-3292,null,0,null,0]
[null,"Senior Notes",null,null,null,"2n,22",null,0,null,108431,null,0,null,null,null,"Senior Notes",null,null,null,null,null,null,null,108431,null,0,null,0,null,0,null,0]
[null,"Sewa pembiayaan",null,null,null,"2l,2n,21",null,433758,null,246364,null,0,null,null,null,"Finance leases",null,null,null,null,null,null,null,246364,null,0,null,-433758,null,0,null,0]
[null,"Liabilitas derivatif",null,null,null,"2n,26",null,85473,null,0,null,0,null,null,null,"Derivative liabilities",null,null,null,null,null,null,null,0,null,0,null,-85473,null,0,null,0]
[]
["Total Liabilitas Jangka Pendek",null,null,null,null,null,null,2019203.8,null,1896140,null,956583,null,null,null,null,"Total Current Liabilities",null,null,null,null,0,null,1896141,null,963757,null,-2019203.8,null,1,null,7174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
["LIABILITAS JANGKA PANJANG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NON-CURRENT LIABILITIES",null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
["Utang pihak berelasi",null,null,null,null,"2j,38c",null,0,null,2818,null,2423,null,null,null,null,"Due to related parties",null,null,null,null,null,null,2818,null,2423,null,0,null,0,null,0]
["Liabilitas imbalan kerja",null,null,null,null,"2p,25",null,95905,null,85031,null,78375,null,null,null,null,"Employee benefits obligation",null,null,null,null,null,null,85031,null,78375,null,-95905,null,0,null,0]
["Liabilitas pajak tangguhan - neto",null,null,null,null,"2q,25d",null,0,null,0,null,0,null,null,null,null,"Deferred tax liabilities - net",null,null,null,null,null,null,0,null,0,null,0,null,0,null,0]
["Liabilitas jangka panjang",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"setelah dikurangi bagian",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Long-term liabilities - net of",null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"jatuh tempo dalam satu tahun",null,null,null,null,null,null,null,null,null,null,null,null,null,"current maturities",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Pinjaman bank",null,null,null,"2n,19",null,6338071,null,4898461,null,2357520,null,null,null,"Bank loans",null,null,null,null,null,null,null,4898461,null,2357520,null,-6338071,null,0,null,0]
[null,"Utang jangka panjang",null,null,null,"2n,20",null,7306,null,0,null,7265,null,null,null,"Long-term debts",null,null,null,null,null,null,null,0,null,7265,null,-7306,null,0,null,0]
[null,"Senior Notes",null,null,null,"2n,22",null,0,null,0,null,2961000,null,null,null,"Senior Notes",null,null,null,null,null,null,null,0,null,2961000,null,0,null,0,null,0]
[null,"Sewa pembiayaan",null,null,null,"2l,2n,21",null,1223836,null,619001,null,0,null,null,null,"Finance leases",null,null,null,null,null,null,null,619001,null,0,null,-1223836,null,0,null,0]
[null,"Liabilitas derivatif",null,null,null,"2n,26",null,180153,null,0,null,0,null,null,null,"Derivative liabilities",null,null,null,null,null,null,null,0,null,0,null,-180153,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
["Total Liabilitas Jangka Panjang",null,null,null,null,null,null,7845271,null,5605311,null,5406583,null,null,null,null,"Total Non-Current Liabilities",null,null,null,null,0,null,5605311,null,5406583,null,-7845271,null,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
["Total Liabilitas",null,null,null,null,null,null,9864474.8000000007,null,7501451,null,6363166,null,null,null,null,"Total Liabilities",null,null,null,null,0,null,7501452,null,6370340,null,-9864474.8000000007,null,1,null,7174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
["EKUITAS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EQUITY",null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
["Modal saham - nilai nominal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital stock - Rp50 (full amount)",null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Rp50 per saham (angka penuh)",null,null,null,null,null,null,null,null,null,null,null,null,null,"par value per share",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Modal dasar - 27.000.000.000 saham",null,null,null,null,null,null,null,null,null,null,null,null,null,"Authorized - 27,000,000,000 shares",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"Modal ditempatkan dan disetor penuh - ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Issued and fully paid - 8,148,494,232",null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,"8.148.494.232 saham pada tanggal",null,null,null,null,null,null,null,null,null,null,null," shares as of  December 31, 2011 "]
[null,null,"31 Desember 2011 dan 6.790.411.860",null,null,null,null,null,null,null,null,null,null,null,"and 6,790,411,860 shares as of"]
[null,null,"saham pada tanggal 31 Desember",null,null,null,null,null,null,null,null,null,null,null," December 31, 2010 and ",null,null,null,null,null,null,null,null,339521,null,339521,null,-407425,null,0,null,0]
[null,null,"2010 dan 1 Januari 2010",null,null,27,null,407425,null,339521,null,339521,null,null,"January 1, 2010 "]
["Tambahan modal disetor",null,null,null,null,"2n,28",null,1109856,null,5965,null,5965,null,null,null,null,"Additional paid-in capital",null,null,null,null,null,null,5965,null,5965,null,-1109856,null,0,null,0]
["Selisih kurs penjabaran",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,0]
[null,"laporan keuangan",null,null,null,"2t",null,28,null,-89,null,-11,null,null,null,null,"Translation adjustment",null,null,null,null,null,null,-89,null,-11,null,-28,null,0,null,0]
["Cadangan lindung nilai",null,null,null,null,"2n,26",null,-199219,null,0,null,0,null,null,null,null,"Hedging reserve",null,null,null,null,null,null,0,null,0,null,199219,null,0,null,0]
["Defisit",null,null,null,null,null,null,-362786.8,null,-209412,null,-152647,null,null,null,null,"Deficit",null,null,null,null,null,null,-209412,null,-152647,null,362786.8,null,0,null,0]
["Ekuitas yang dapat diatribusikan",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity attributable to the owners ",null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,"kepada pemilik entitas induk",null,null,null,null,null,955303.2,null,135985,null,192828,null,null,null,"of the parent",null,null,null,null,null,0,null,135985,null,192828,null,-955303.2,null,0,null,0]
["Kepentingan nonpengendali",null,null,null,null,"2b,24a",null,1,null,2,null,7559,null,null,null,null,"Non-controlling interest",null,null,null,null,null,null,2,null,7559,null,-1,null,0,null,0]
[]
["Total Ekuitas",null,null,null,null,null,null,955304.2,null,135987,null,200387,null,null,null,null,"Total Equity",null,null,null,null,0,null,135987,null,200387,null,-955304.2,null,0,null,0]
[]
["TOTAL LIABILITAS DAN EKUITAS",null,null,null,null,null,null,10819779,null,7637438,null,6563553,null,null,null,null,"TOTAL LIABILITIES AND EQUITY",null,null,null,null,0,null,7637439,null,6570727,null,-10819779,null,1,null,7174]
[]
[]
[]
[]
[]
["Control",null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,null,null,0,null,0,null,-1]

{"sheet":"Doid IS","index":17,"n_rows":224,"n_cols":38,"rows_kept":224,"cut":false,"hidden":false,"merged":[[1,16,1,18]]}
[]
[null,null,null,null,null,"Catatan/",null,null,null,null,null,null,null,null,null,null,"31 Desember / December 31,",null,null,null,null,null,null,null,null,"Beban Pokok Pendapatan",null,null,null,null,null,null,"Cost of Revenues"]
[null,null,null,null,null,"Notes",null,2011,null,2010,null,null,null,null,null,null,2010,null,"2009*)",null,null,null,null,null,null,null,null,2011,null,2010]
[]
["PENDAPATAN NETO",null,null,null,null,"2o,30",null,6820719,null,5798901,null,null,null,null,"NET REVENUES",null,null,null,null,null,null,null,null,"CONTINUING OPERATIONS",null,"Penyusutan (Catatan 15)",null,1343423,null,954599,null,null,"Depreciation (Note 15)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,"Suku cadang dan jasa pemeliharaan",null,1318138,null,1134142,null,null,"Spare-parts and maintenance services"]
["BEBAN POKOK PENDAPATAN",null,null,null,null,"2o,31",null,5728539,null,4445150,null,null,null,null,"COST OF REVENUES",null,5798901592977,null,6350638790348,null,null,null,null,"NET REVENUES",null,"Beban karyawan",null,917888,null,728717,null,null,"Employee costs"]
["Depreciation",null,null,null,null,null,null,{"$f":"'Doid IS'!AB5","v":1343423},null,{"$f":"'Doid IS'!AD5","v":954599}]
["Cash Cost",null,null,null,null,null,null,{"$f":"H7-H8","v":4385116},null,{"$f":"J7-J8","v":3490551}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bahan bakar",null,815278,null,542441,null,null,"Fuel"]
["LABA BRUTO",null,null,null,null,null,null,1092180,null,1353751,null,null,null,null,"GROSS PROFIT",null,4445148648641,null,4860034516496,null,null,null,null,"COST OF REVENUES",null,"Persediaan habis pakai",null,695859,null,623790,null,null,"Consumables"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pabrikasi dan kantor",null,345677,null,306011,null,null,"Overhead and office"]
["BEBAN USAHA",null,null,null,null,"2o,32",null,422940,null,316211,null,null,null,null,"OPERATING EXPENSES",null,1353752944336,null,1490604273852,null,null,null,null,"GROSS PROFIT",null,"Sub-kontraktor dan sewa",null,198394,null,96254,null,null,"Sub-contractor and rental"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lain-lain",null,93882,null,59196,null,null,"Others"]
["LABA USAHA",null,null,null,null,null,null,669240,null,1037540,null,null,null,null,"OPERATING INCOME",null,316212126387,null,254957553207,null,null,null,null,"OPERATING EXPENSES"]
["EBITDA",null,null,null,null,null,null,{"$f":"H15+AB5","v":2012663},null,{"$f":"J15+AD5","v":1992139},null,null,null,null,"EBIT",null,null,null,null,null,null,null,null,null,null,"Total",null,5728539,null,4445150,null,null,"Total"]
[]
["Gross Profit Margin",null,null,null,null,null,null,{"$f":"H11/H5","v":0.16012681361011941},null,{"$f":"J11/J5","v":0.23344957949790832}]
["EBITDA Margin",null,null,null,null,null,null,{"$f":"H16/H5","v":0.29508076787799059},null,{"$f":"J16/J5","v":0.3435373357813834}]
[]
["Stock Price",null,null,null,null,null,null,{"$f":"'doid stock price'!G653","v":395},null,{"$f":"'doid stock price'!W4","v":1167.3469387755101}]
["Shares",null,null,null,null,null,null,8148,null,6790]
["Market Capital",null,null,null,null,null,null,{"$f":"H21*H22","v":3218460},null,{"$f":"J21*J22","v":7926285.7142857136}]
[]
["Short-term",null,null,null,null,null,null,{"$f":"SUM('Doid BS'!H80:H83)","v":574265},null,{"$f":"SUM('Doid BS'!J80:J83)","v":975915}]
["Long-term",null,null,null,null,null,null,{"$f":"SUM('Doid BS'!H95:H98)","v":7569213},null,{"$f":"SUM('Doid BS'!J95:J98)","v":5517462}]
["Cash and Investments",null,null,null,null,null,null,{"$f":"'Doid BS'!H12+'Doid BS'!H13+'Doid BS'!H37","v":1931856},null,{"$f":"'Doid BS'!J12+'Doid BS'!J13+'Doid BS'!J37","v":660045}]
[]
["Total EV",null,null,null,null,null,null,{"$f":"H23+H25+H26-H27","v":9430082},null,{"$f":"J23+J25+J26-J27","v":13759617.714285713}]
[]
["EV/EBITDA",null,null,null,null,null,null,{"$f":"H29/H16","v":4.6853755447384886},null,{"$f":"J29/J16","v":6.9069566502566904}]
[]
["EBITDA",null,null,null,null,null,null,{"$f":"H16","v":2012663},null,{"$f":"J16","v":1992139}]
["Actual Depreciation",null,null,null,null,null,null,{"$f":"AB5","v":1343423},null,{"$f":"AD5","v":954599}]
["Adjusted Depreciation",null,null,null,null,null,null,{"$f":"H34*0.6","v":806053.79999999993},null,{"$f":"J34*0.6","v":572759.4}]
["Adjusted EBIT",null,null,null,null,null,null,{"$f":"H33-H35","v":1206609.2000000002},null,{"$f":"J33-J35","v":1419379.6}]
[]
["Tax Rate",null,null,null,null,null,null,0.25,null,0.25]
["NOPLAT",null,null,null,null,null,null,{"$f":"H36*(1-H38)","v":904956.90000000014},null,{"$f":"J36*(1-J38)","v":1064534.7000000002}]
[]
["Equity on Balance Sheet",null,null,null,null,null,null,{"$f":"'Doid BS'!H123","v":955304.2},null,{"$f":"'Doid BS'!J123","v":135987}]
["Add Net Debt",null,null,null,null,null,null,{"$f":"H25+H26-H27","v":6211622},null,{"$f":"J25+J26-J27","v":5833332}]
["Invested Capital",null,null,null,null,null,null,{"$f":"SUM(H41:H42)","v":7166926.2000000002},null,{"$f":"SUM(J41:J42)","v":5969319}]
[]
["Return on Invested Capital",null,null,null,null,null,null,{"$f":"H39/AVERAGE(H43:J43)","v":0.1377801474046785},null,{"$f":"J39/AVERAGE(J43:L43)","v":0.17833436276399373}]
[]
["Debt to Capital",null,null,null,null,null,null,{"$f":"(H25+H26)/(H25+H26+H41)","v":0.89500746594417879},null,{"$f":"(J25+J26)/(J25+J26+J41)","v":0.97948717252514717}]
[]
["Debt to EBITDA",null,null,null,null,null,null,{"$f":"(H25+H26-H27)/H16","v":3.0862702797239279},null,{"$f":"(J25+J26-J27)/J16","v":2.9281751925944928}]
[]
["Growth",null,null,null,null,null,null,0.04]
["WACC",null,null,null,null,null,null,0.1]
["ROIC",null,null,null,null,null,null,0.14000000000000001]
[]
["1-g/ROIC",null,null,null,null,null,null,{"$f":"1-H51/H53","v":0.7142857142857143}]
["WACC-g",null,null,null,null,null,null,{"$f":"H52-H51","v":6.0000000000000005E-2}]
["NOPLAT Multiplier",null,null,null,null,null,null,{"$f":"H55/H56","v":11.904761904761903}]
["Theoretical EV",null,null,null,null,null,null,{"$f":"H57*H39","v":10773296.428571429}]
["Theoretical EV/EBITDA",null,null,null,null,null,null,{"$f":"H58/H33","v":5.3527572318721166}]
[]
[]
[]
["PENGHASILAN (BEBAN) LAIN-LAIN",null,null,null,null,"2o",null,null,null,null,null,null,null,null,"OTHER INCOME (CHARGES)",null,1037540817949,null,1235646720645,null,null,null,null,"OPERATING INCOME"]
["Penghasilan bunga",null,null,null,null,null,null,22706,null,1919,null,null,null,null,"Interest income"]
["Klaim asuransi",null,null,null,null,null,null,20537,null,5904,null,null,null,null,"Insurance claims",null,null,null,null,null,null,null,null,"OTHER INCOME (CHARGES)"]
["Laba atas penjualan dan pelepasan",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gain on sale and disposal of",null,194459695969,null,329366344461,null,null,null,null,"Foreign exchange gain - net",null,"Beban Usaha",null,2011,null,2010,null,null,"Operating Expenses"]
[null,"aset tetap - neto",null,null,null,"2k,15",null,16756,null,6833,null,null,null,"fixed assets - net",null,null,null,null,null,null,null,null,null,"Gain on sale and disposal of"]
["Penghasilan investasi",null,null,null,null,5,null,87,null,1712,null,null,null,null,"Investment income",null,6832510198,null,16735520109,null,null,null,"fixed assets - net",null,null,"Gaji, upah dan tunjangan",null,177822,null,168197,null,null,"Salaries, wages and allowances"]
["Beban bunga",null,null,null,null,34,null,-415997,null,-542203,null,null,null,null,"Interest expenses",null,null,null,null,null,null,null,null,"Gain (loss) on sale and",null,"Pabrikasi dan kantor",null,90613,null,62678,null,null,"Overhead and office"]
["Kerugian penebusan liabilitas",null,null,null,null,null,null,null,null,null,null,null,null,null,"Loss on long-term liabilities",null,null,null,null,null,null,null,"disposal of other assets - net",null,null,"Beban imbalan kerja (Catatan 25)",null,36277,null,22693,null,null,"Employee benefits expense (Note 25)"]
[null,"jangka panjang",null,null,null,"19,22",null,-156438,null,-335437,null,null,null," redemption",null,null,5903672334,null,24848461772,null,null,null,null,"Insurance claims",null,"Sumber daya manusia",null,34791,null,23168,null,null,"Human resources"]
["Laba (rugi)  selisih kurs - neto",null,null,null,null,"2t,33",null,-88008,null,194460,null,null,null,null,"Foreign exchange gain (loss) - net",null,1918782974,null,10891819293,null,null,null,null,"Interest income",null,"Penyusutan (Catatan 15)",null,30655,null,26233,null,null,"Depreciation (Note 15)"]
["Realisasi kerugian atas penyelesaian",null,null,null,null,null,null,null,null,null,null,null,null,null,"Realized loss on settled ",null,1712371835,null,7051829658,null,null,null,null,"Investment income",null,"Jasa profesional",null,24484,null,4639,null,null,"Professional fees"]
[null,"derivatif",null,null,null,"2n,26",null,-72667,null,0,null,null,null,"derivatives",null,null,-542202888431,null,-250093283593,null,null,null,null,"Interest expenses",null,"Pemeliharaan dan perbaikan",null,18386,null,1938,null,null,"Repair and maintenance"]
["Beban administrasi bank",null,null,null,null,35,null,-13593,null,-6085,null,null,null,null,"Bank charges",null,-6084550053,null,-435834986501,null,null,null,null,"Transaction costs and bank charges",null,"Transportasi dan perjalanan",null,9888,null,6663,null,null,"Transportation and travel"]
["Rugi penurunan nilai",null,null,null,null,"2d,2m,6,8,14",null,0,null,-263738,null,null,null,null,"Impairment loss",null,null,null,null,null,null,null,null,"Loss on long-term liabilities",null,"Lain-lain",null,24,null,2,null,null,"Others"]
["Lain-lain - neto",null,null,null,null,36,null,-22907,null,-69057,null,null,null,null,"Others - net",null,-335436632568,null,0,null,null,null," redemption"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-263738115702,null,-94775510380,null,null,null,null,"Impairment loss"]
["Beban Lain-lain - Neto",null,null,null,null,null,null,-709524,null,-1005692,null,null,null,null,"Other Charges - Net",null,null,null,null,null,null,null,null,"Management fee",null,"Total",null,422940,null,316211,null,null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,"Decline in value of property inventories"]
["LABA (RUGI) SEBELUM BEBAN ",null,null,null,null,null,null,null,null,null,null,null,null,null,"INCOME (LOSS) BEFORE INCOME",null,null,null,0,null,null,null,null,"Loss on sale of Subsidiary"]
["(MANFAAT) PAJAK PENGHASILAN",null,null,null,null,null,null,-40284,null,31848,null,null,null,null,"TAX EXPENSE (BENEFIT)",null,-69057725150,null,-221865511986,null,null,null,null,"Others - net"]
[]
["BEBAN (MANFAAT)",null,null,null,null,"2q,23d,23e",null,null,null,null,null,null,null,null,"INCOME TAX EXPENSE",null,-1005692878594,null,-613675317167,null,null,null,null,"Other Charges - Net"]
["PAJAK PENGHASILAN",null,null,null,null,null,null,null,null,null,null,null,null,null,"(BENEFIT)"]
["Kini",null,null,null,null,null,null,164779.79999999999,null,236097,null,null,null,null,"Current"]
["Tangguhan",null,null,null,null,null,null,-51689,null,-45591,null,null,null,null,"Deferred",null,null,null,null,null,null,null,null,"INCOME BEFORE INCOME"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31847939355,null,621971403478,null,null,null,null,"TAX EXPENSE (BENEFIT)"]
["Beban Pajak Penghasilan - Neto",null,null,null,null,null,null,113090.79999999999,null,190506,null,null,null,null,"Income Tax Expense - Net"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCOME TAX EXPENSE"]
["RUGI NETO",null,null,null,null,null,null,-153374.79999999999,null,-158658,null,null,null,null,"NET LOSS",null,null,null,null,null,null,null,null,"(BENEFIT)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236096884145,null,284779642370,null,null,null,null,"Current"]
["PENDAPATAN (RUGI)",null,null,null,null,null,null,null,null,null,null,null,null,null,"OTHER COMPREHENSIVE",null,-45590834207,null,-14988490901,null,null,null,null,"Deferred"]
[" KOMPREHENSIF LAINNYA",null,null,null,null,null,null,null,null,null,null,null,null,null," INCOME (LOSS)"]
["Perubahan nilai wajar atas",null,null,null,null,null,null,null,null,null,null,null,null,null,"Net changes in fair value of cash ",null,190506049938,null,269791151469,null,null,null,null,"Income Tax Expense - Net"]
[null,"lindung nilai arus kas ",null,null,null,26,null,-265626,null,0,null,null,null,"flow hedges"]
["Selisih kurs penjabaran",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INCOME (LOSS) BEFORE"]
[null,"laporan keuangan",null,null,null,"2t",null,117,null,-78,null,null,null,null,"Translation adjustment",null,-158658110583,null,352180252009,null,null,null,null,"PRE-ACQUISITION INCOME"]
["Pajak terkait",null,null,null,null,"2q,23e",null,66407,null,0,null,null,null,null,"Tax effect"]
["Rugi Komprehensif Lainnya",null,null,null,null,null,null,-199102,null,-78,null,null,null,null,"Other Comprehensive Loss",null,0,null,512288398483,null,null,null,null,"PRE-ACQUISITION INCOME"]
["TOTAL RUGI KOMPREHENSIF",null,null,null,null,null,null,-352476.8,null,-158736,null,null,null,null,"TOTAL COMPREHENSIVE LOSS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NET INCOME (LOSS) FROM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-158658110583,null,-160108146474,null,null,null,null,"CONTINUING OPERATIONS"]
[]
[null,null,null,null,null,"Catatan/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DISCONTINUED OPERATION"]
[null,null,null,null,null,"Notes",null,2011,null,2010,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loss after tax for the year from"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,null,"discontinued operation"]
["Rugi neto yang dapat"]
[null,"diatribusikan kepada:",null,null,null,null,null,null,null,null,null,null,null,null,"Net loss attributable to:",null,-158658110583,null,-160108146474,null,null,null,null,"NET INCOME (LOSS)"]
[null,"Pemilik entitas induk",null,null,null,null,null,-153374.79999999999,null,-158671,null,null,null,"Owners of the parent"]
[null,"Kepentingan nonpengendali",null,null,null,"2b,24b",null,0,null,13,null,null,null,"Non-controlling interest",null,null,null,null,null,null,null,null,null,"OTHER COMPREHENSIVE INCOME"]
[]
[null,"Total",null,null,null,null,null,-153374.79999999999,null,-158658,null,null,null,"Total",null,null,-89232936,null,-10686506,null,null,null,null,"Translation adjustment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,null,null,"Hedging reserve"]
["Total rugi komprehensif",null,null,null,null,null,null,null,null,null,null,null,null,null,"Total comprehensive loss"]
[null,"yang dapat diatribusikan kepada:",null,null,null,null,null,null,null,null,null,null,null,"attributable to:",null,null,-89232936,null,-10686506,null,null,null,null,"Other Comprehensive Income"]
[null,"Pemilik entitas induk",null,null,null,null,null,-352476.8,null,-158749,null,null,null,"Owners of the parent"]
[null,"Kepentingan nonpengendali",null,null,null,"2b,24b",null,0,null,13,null,null,null,"Non-controlling interest",null,null,-158747343519,null,-160118832980,null,null,null,null,"TOTAL COMPREHENSIVE INCOME"]
[]
[null,"Total",null,null,null,null,null,-352476.8,null,-158736,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net income (loss) attributable to:"]
["RUGI NETO PER SAHAM DASAR ",null,null,null,null,null,null,null,null,null,null,null,null,null,"BASIC LOSS PER SHARE ",null,-158671554045,null,-160105733450,null,null,null,"Equity holders of the parent"]
["DIATRIBUSIKAN KEPADA PEMILIK",null,null,null,null,null,null,null,null,null,null,null,null,null,"ATTRIBUTABLE TO THE OWNERS ",null,13443462,null,-2413024,null,null,null,"Non-controlling interest"]
["ENTITAS INDUK (Angka penuh)",null,null,null,null,"2r,37",null,-20.346106843118832,null,-23.366918424297168,null,null,null,null,"OF PARENT (Full amount)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-158658110583,null,-160108146474,null,null,null,"Total"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total comprehensive income"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"attributable to:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-158671554045,null,-160116419951,null,null,null,"Equity holders of the parent"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-75789474,null,-2413029,null,null,null,"Non-controlling interest"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-158747343519,null,-160118832980,null,null,null,"Total"]
[]
[]
[null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,-23.367000016549806,null,-23.578206558151248,null,null,null,null,"BASIC INCOME (LOSS) PER SHARE"]
[null,null,null,null,null,null,null,0,null,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Beta Analysis","index":19,"n_rows":35,"n_cols":20,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,"Rf",0.04,null,"EMRP",0.06]
[null,null,null,null,null,null,null,null,null,"Debt Pct",0.5,null,"Beta",1.1000000000000001,null,null,null,null,"Rf",0.03]
[null,null,null,"Beta of Equity","Debt/Cap","Eq/Cap","Ba",null,null,null,null,null,null,null,null,null,null,null,null,100]
[null,null,"Company 1",1.2,0.5,{"$f":"1-E4","v":0.5},{"$f":"D4*F4","v":0.6},null,null,null,"Pct","Cost","WACC",null,null,null,null,null,null,{"$f":"T3*(1+$T$2)","v":103}]
[null,null,"Company 2",0.8,0.3,{"$f":"1-E5","v":0.7},{"$f":"D5*F5","v":0.55999999999999994},null,null,"Debt",{"$f":"K2","v":0.5},{"$f":"K1","v":0.04},{"$f":"K5*L5","v":0.02},null,null,null,null,null,null,{"$f":"T4*(1+$T$2)","v":106.09}]
[null,null,"Company 3",1,0.4,0.6,0.6,null,null,"Equity",{"$f":"1-K2","v":0.5},{"$f":"M6/K6","v":0.11199999999999999},{"$f":"M7-M5","v":5.5999999999999994E-2},null,null,null,null,null,null,109.2727]
[null,null,"Company 4",0.9,0.45,0.55000000000000004,0.49500000000000005,null,null,null,null,null,7.5999999999999998E-2,null,null,null,null,null,null,112.550881]
[null,null,"Company 5",1.3,0.6,0.4,0.52,null,null,"Implied Beta",null,{"$f":"(L6-K1)/N1","v":1.1999999999999997},null,null,null,null,null,null,null,115.92740743]
[null,null,"Company 6",0.5,-0.2,1.2,0.6,null,null,"Beta on Assets",null,null,null,null,null,null,null,null,null,119.4052296529]
[null,null,"Company 7",1.1000000000000001,0.55000000000000004,0.44999999999999996,0.495,null,null,null,null,null,null,null,null,null,null,null,null,122.987386542487]
[null,null,"Company 8",1.2,0.6,0.4,0.48,null,null,"Rf + B x EMRP =",null,{"$f":"M7","v":7.5999999999999998E-2},null,null,null,null,null,null,null,126.67700813876162]
[null,null,null,null,null,null,null,null,null,"B = (7.6% - Rf)/EMRP",null,null,null,null,null,null,null,null,null,130.47731838292447]
[null,null,"Average",null,null,null,{"$f":"AVERAGE(G4:G11)","v":0.54374999999999996},null,null,null,null,null,null,null,null,null,null,null,null,134.39163793441222]
[null,null,null,null,null,null,null,null,null,0.112,{"$f":"K1","v":0.04},{"$f":"J14-K14","v":7.2000000000000008E-2},{"$f":"L14/N1","v":1.2000000000000002},null,null,null,null,null,null,138.4233870724446]
[null,null,"Target Debt/Cap",null,0.4]
[null,null,"Equity/Cap",null,{"$f":"1-E15","v":0.6},null,null,null,null,"Beta",1.2]
[null,null,"Cap/Equity",null,{"$f":"1/E16","v":1.6666666666666667},null,null,null,null,"EMRP",{"$f":"N1","v":0.06}]
[null,null,null,null,null,null,null,null,null,"Rf",{"$f":"K1","v":0.04}]
[null,null,"Leveraged Beta",null,{"$f":"E17*G13","v":0.90625},null,null,null,null,"Cost of Eq",{"$f":"K18+K16*K17","v":0.11199999999999999}]
[]
[null,null,null,null,null,null,null,null,null,"Ba = Bl x Eq/Cap + Bd x D/Cap"]
[null,null,null,null,null,null,null,null,null,"Ba = Bl x Eq/Cap   "]
[null,null,null,null,null,null,null,null,null,"Bl = Ba x Cap/Eq",null,null,0.6,{"$f":"1/K6","v":2},{"$f":"M23*N23","v":1.2}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Debt/Cap","Cost of Eq","Bl","Ba","Eq/Cap","Cap/Eq","Bl"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L6","v":0.11199999999999999},{"$f":"L8","v":1.1999999999999997}]
[null,null,null,null,null,null,null,null,null,null,0,7.5999999999999998E-2,0.6,0.6,{"$f":"1-K28","v":1},{"$f":"1/O28","v":1},{"$f":"N28*P28","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,0.1,7.9999999999999988E-2,0.66666666666666652,0.6,{"$f":"1-K29","v":0.9},{"$f":"1/O29","v":1.1111111111111112},{"$f":"N29*P29","v":0.66666666666666663}]
[null,null,null,null,null,null,null,null,null,null,0.2,8.5000000000000006E-2,0.75000000000000011,0.6,0.8,1.25,0.75]
[null,null,null,null,null,null,null,null,null,null,0.3,9.1428571428571442E-2,0.85714285714285743,0.6,0.7,1.4285714285714286,0.8571428571428571]
[null,null,null,null,null,null,null,null,null,null,0.4,0.1,1.0000000000000002,0.6,0.6,1.6666666666666667,1]
[null,null,null,null,null,null,null,null,null,null,0.5,0.11199999999999999,1.1999999999999997,0.6,0.5,2,1.2]
[null,null,null,null,null,null,null,null,null,null,0.6,0.12999999999999998,1.4999999999999996,0.6,0.4,2.5,1.5]
[null,null,null,null,null,null,null,null,null,null,0.7,0.15999999999999998,1.9999999999999996,0.6,0.30000000000000004,3.333333333333333,1.9999999999999998]

{"sheet":"Credit Spread","index":20,"n_rows":19,"n_cols":4,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"CS",1.0101010101010215E-2]
[null,null,"Pd",0.02]
[null,null,"LGD",0.5]
[]
[null,null,"Rf",1.4999999999999999E-2]
[]
[null,null,"Loan",100]
[]
[null,null,"Rf Value",{"$f":"D9*(1+D7)","v":101.49999999999999}]
[]
[null,null,"No Default Scenario",{"$f":"D11*(1-D4)*(1+D3)","v":100.47474747474746}]
[null,null,"Default Scenario",{"$f":"D4*(1-D5)*D11*(1+D3)","v":1.0252525252525253}]
[null,null,"Total Value",{"$f":"D13+D14","v":101.49999999999999}]
[]
[null,null,"Value Difference",{"$f":"D15-D11","v":0}]
[]
[null,null,"CS = PD x LGD",{"$f":"D4*D5","v":0.01}]

{"sheet":"Value Line","index":21,"n_rows":15,"n_cols":10,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Days",null,{"$f":"D3-C3","v":304},{"$f":"E3-D3","v":365},{"$f":"F3-E3","v":365},{"$f":"G3-F3","v":365},{"$f":"H3-G3","v":366}]
[null,null,"2012-03-02",{"$f":"EOMONTH(C3,9)","v":"2012-12-31"},{"$f":"EOMONTH(D3,12)","v":"2013-12-31"},{"$f":"EOMONTH(E3,12)","v":"2014-12-31"},{"$f":"EOMONTH(F3,12)","v":"2015-12-31"},{"$f":"EOMONTH(G3,12)","v":"2016-12-31"}]
[]
[null,"Equity Investment",-100.49]
[null,"Dividends",null,{"$f":"2.85*D2/365","v":2.3736986301369862},3.05,{"$f":"E6*(1+$J$6)","v":3.2674602692629002},{"$f":"F6*(1+$J$6)","v":3.5004251184300279},3.75,null,{"$f":"(H6/E6)^(1/3)-1","v":7.129844893865589E-2}]
[null,"Earnings",null,null,null,null,null,7.5]
[null,"Terminal P/E Ratio",null,null,null,null,null,15]
[null,"Terminal Value",null,null,null,null,null,{"$f":"H7*H8","v":112.5}]
[]
[null,"Total Cash Flow",{"$f":"SUM(C5:C9)","v":-100.49},{"$f":"SUM(D5:D9)","v":2.3736986301369862},{"$f":"SUM(E5:E9)","v":3.05},{"$f":"SUM(F5:F9)","v":3.2674602692629002},{"$f":"SUM(G5:G9)","v":3.5004251184300279},{"$f":"H6+H9","v":116.25}]
[]
[null,"IRR",{"$f":"IRR(C11:H11)","v":5.290132940667247E-2}]
[]
[null,"XIRR",{"$f":"XIRR(C11:H11,C3:H3)","v":5.4855194687843334E-2}]

{"sheet":"Back up Data","index":22,"n_rows":121,"n_cols":10,"rows_kept":121,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Revenues",2007,{"$f":"F92+1","v":2008},{"$f":"G92+1","v":2009},{"$f":"H92+1","v":2010},{"$f":"I92+1","v":2011}]
[null,null,null,null,"DWP",106864,257355,424392,605813,443525]
[null,null,null,null,"VSF",165303,124904,127606,195853,363049]
[]
[null,null,null,null,null,{"$f":"SUM(F93:F94)","v":272167},{"$f":"SUM(G93:G94)","v":382259},{"$f":"SUM(H93:H94)","v":551998},{"$f":"SUM(I93:I94)","v":801666},{"$f":"SUM(J93:J94)","v":806574}]
[]
[null,null,null,null,null,{"$f":"'Historic Financials'!E44","v":272167},{"$f":"'Historic Financials'!F44","v":382259},{"$f":"'Historic Financials'!G44","v":551998},{"$f":"'Historic Financials'!H44","v":923257},{"$f":"'Historic Financials'!I44","v":806574}]
[]
[null,null,null,null,"Production"]
[null,null,null,null,"DWP",115249,210092,367306]
[null,null,null,null,"VSF",68740,61233,66551]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,2007,2008,2009,2010,2011]
[null,null,null,null,null,115000,465000,465000,465000,465000]
[null,null,null,null,null,60000,60000,60000,120000,160000]