{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Chart6","Simolatiom Model","General Points","Net Plant Depreciation","Simulation","Find Base","Index Illustration"],"not_rendered":{"charts":5,"images":0,"macros":1,"external_links":0,"defined_names":4,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Chart6","index":0,"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":"Simolatiom Model","index":1,"n_rows":151,"n_cols":571,"rows_kept":151,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,"Chart 7"]
[null,null,"Historic Growth",null,0.15]
[null,null,"Stable Period",null,{"$f":"E5*2+1","v":61},null,null,null,null,null,null,null,"Actual"]
[null,null,"Terminal Growth",null,0.03,null,null,null,null,null,null,null,"Simulated 1"]
[null,null,"Life",null,30,null,null,null,null,null,null,null,"Simulated 2"]
[null,null,"Inflation Rate",null,0,null,null,null,null,null,null,null,"Function"]
[null,null,"High Growth Rate",null,0.1]
[null,null,"Tax Rate",null,0.4,null,null,null,null,null,null,null,4]
[null,null,"Discount Rate",null,0.08]
[null,null,"High Growth Years",null,5]
[]
[null,null,"Simulated Value with Stable Ratio",null,{"$f":"E130","v":909939.50762827625},"Method 1 (Sim 1)",{"$f":"E82","v":1.5305777796075775}]
[null,null,"Actual Value with Long-term Model",null,{"$f":"E116","v":908467.38963547302},null,{"$f":"SUMIF(125:125,TRUE,103:103)*G12/1000000","v":6.6721625652884864},null,null,null,null,null,{"$f":"F140","v":1.0201013850903167},"Nom"]
[null,null,"Percent Difference",null,{"$f":"E140","v":1.0016204412063641},"Function",{"$f":"E87","v":1.3046923139000559}]
[null,null,null,null,null,null,{"$f":"SUMIF(125:125,TRUE,103:103)*G14/1000000","v":5.6874726211270756}]
[null,null,"Year",null,0,{"$f":"E16+1","v":1},2,3,{"$f":"H16+1","v":4},5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BQ16+1","v":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,{"$f":"EC16+1","v":129},130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,{"$f":"GO16+1","v":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,{"$f":"JA16+1","v":257},258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,{"$f":"LM16+1","v":321},322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,{"$f":"NY16+1","v":385},386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,{"$f":"QK16+1","v":449},450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,{"$f":"SW16+1","v":513},514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566]
[null,null,"History",null,{"$f":"E16<=$E$3","v":true},true,{"$f":"G16<=$E$3","v":true},{"$f":"H16<=$E$3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,{"$f":"BQ16<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EC16<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GO16<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JA16<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LM16<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"NY16<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QK16<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"SW16<=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"New Life Cycle",null,{"$f":"MOD(E16,$E$5)=0","v":true},false,{"$f":"MOD(G16,$E$5)=0","v":false},{"$f":"MOD(H16,$E$5)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,{"$f":"MOD(BQ16,$E$5)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,{"$f":"MOD(EC16,$E$5)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,{"$f":"MOD(GO16,$E$5)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"MOD(JA16,$E$5)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"MOD(LM16,$E$5)=0","v":false},false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"MOD(NY16,$E$5)=0","v":false},false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"MOD(QK16,$E$5)=0","v":false},false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,{"$f":"MOD(SW16,$E$5)=0","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Initial Build-up Stage",null,{"$f":"E16<=$E$10","v":true},{"$f":"F16<=$E$10","v":true},{"$f":"G16<=$E$10","v":true},{"$f":"H16<=$E$10","v":true},true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BR16<=$E$10","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ED16<=$E$10","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GP16<=$E$10","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JB16<=$E$10","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LN16<=$E$10","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"NZ16<=$E$10","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QL16<=$E$10","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"SX16<=$E$10","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Growth",null,{"$f":"IF(E16<=$E$10,$E$7,E17*$E$2+NOT(E17)*$E$4)","v":0.1},0.1,{"$f":"IF(G16<=$E$10,$E$7,G17*$E$2+NOT(G17)*$E$4)","v":0.1},{"$f":"IF(H16<=$E$10,$E$7,H17*$E$2+NOT(H17)*$E$4)","v":0.1},0.1,0.1,0.15,0.15,0.15,0.15,{"$f":"IF(O16<=$E$10,$E$7,O17*$E$2+NOT(O17)*$E$4)","v":0.15},{"$f":"IF(P16<=$E$10,$E$7,P17*$E$2+NOT(P17)*$E$4)","v":0.15},0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"IF(CB16<=$E$10,$E$7,CB17*$E$2+NOT(CB17)*$E$4)","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"IF(EN16<=$E$10,$E$7,EN17*$E$2+NOT(EN17)*$E$4)","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"IF(GZ16<=$E$10,$E$7,GZ17*$E$2+NOT(GZ17)*$E$4)","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"IF(JL16<=$E$10,$E$7,JL17*$E$2+NOT(JL17)*$E$4)","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"IF(LX16<=$E$10,$E$7,LX17*$E$2+NOT(LX17)*$E$4)","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"IF(OJ16<=$E$10,$E$7,OJ17*$E$2+NOT(OJ17)*$E$4)","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"IF(QV16<=$E$10,$E$7,QV17*$E$2+NOT(QV17)*$E$4)","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"IF(TH16<=$E$10,$E$7,TH17*$E$2+NOT(TH17)*$E$4)","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,"Inflation",null,{"$f":"E6","v":0},{"$f":"E22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EC22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GO22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JA22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LM22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NY22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QK22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SW22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Opening Capacity Balance","MW",0,{"$f":"E27","v":10},20,30,40,50,60,69,79.349999999999994,91.252499999999984,104.94037499999997,120.68143124999996,138.78364593749995,159.60119282812494,183.54137175234365,211.07257751519518,242.73346414247445,279.14348376384561,321.01500632842243,369.16725727768579,424.54234586933865,488.22369774973942,561.45725241220032,645.67584027403029,742.52721631513475,853.90629876240484,981.99224357676553,1129.2910801132803,1298.6847421302723,1493.4874534498131,1717.510571467285,1975.1371571873776,2271.4077307654843,2612.1188903803068,3003.9367239373523,3454.5272325279548,3972.7063174071477,4568.6122650182197,5253.9041047709525,6041.9897204865947,6948.2881785595837,7990.5314053435204,9189.1111161450481,10567.477783566805,12152.599451101825,13975.489368767097,16071.81277408216,18482.584690194482,21254.972393723652,24443.218252782197,28109.700990699523,32326.15613930445,37175.079560200116,42751.341494230132,49164.042718364646,56538.649126119337,65019.446495037235,74772.363469292817,85988.217989686731,98886.450688139739,113719.41829136069,130777.33103506478,134700.65096611672,138741.67049510023,142903.92060995323,{"$f":"BQ27","v":147191.03822825183},151606.76937509939,156154.97245635238,160839.62163004297,165664.81027894426,170634.75458731261,175753.797224932,181026.41114167997,186457.20347593038,192050.91958020828,197812.44716761453,203746.82058264298,209859.22520012228,216155.00195612595,222639.65201480975,229318.84157525405,236198.40682251166,243284.35902718702,250582.88979800264,258100.37649194273,265843.38778670103,273818.68942030205,282033.25010291114,290494.24760599848,299209.07503417844,308185.34728520381,317430.90770375991,326953.83493487269,336762.44998291886,346865.32348240644,357271.28318687866,367989.42168248503,379029.10433295957,390399.97746294836,402111.97678683681,414175.33609044191,426600.59617315518,439398.61405834986,452580.57248010038,466157.98965450341,480142.72934413853,494547.01122446271,509383.42156119662,524664.92420803255,540404.87193427351,556617.01809230179,573315.52863507089,590514.99449412304,608230.44432894676,626477.35765881522,645271.67838857975,664629.82874023716,684568.72360244428,705105.78531051765,726258.95886983315,748046.7276359282,770488.12946500606,793602.77334895625,817410.85654942493,841933.18224590772,867191.17771328497,893206.91304468352,920003.12043602404,947603.21404910483,{"$f":"EC27","v":976031.31047057803},1005312.2497846955,1035471.6172782363,1066535.7657965834,1098531.8387704808,1131487.7939335953,1165432.4277516031,1200395.4005841513,1236407.2626016759,1273499.4804797263,1311704.4648941183,1351055.5988409419,1391587.2668061701,1433334.8848103553,1476334.9313546659,1520624.9792953059,1566243.7286741652,1613231.0405343901,1661627.9717504219,1711476.8109029345,1762821.1152300227,1815705.7486869234,1870176.9211475311,1926282.2287819572,1984070.6956454159,2043592.8165147784,2104900.601010222,2168047.6190405288,2233089.0476117446,2300081.7190400972,2369084.1706113,2440156.6957296389,2513361.3966015279,2588762.2384995739,2666425.105654561,2746417.8588241977,2828810.3945889235,2913674.7064265911,3001084.9476193888,3091117.4960479704,3183851.0209294097,3279366.5515572922,3377747.548104011,3479079.9745471315,3583452.3737835456,3690955.9449970522,3801684.6233469639,3915735.1620473731,4033207.2169087944,4154203.4334160583,4278829.5364185404,4407194.422511097,4539410.2551864302,4675592.5628420236,4815860.3397272844,4960336.1499191029,5109146.2344166758,5262420.6214491762,5420293.2400926519,5582902.0372954318,5750389.0984142954,5922900.7713667247,6100587.794507727,6283605.4283429589,{"$f":"GO27","v":6472113.5911932476},6666276.9989290452,6866265.3088969169,7072253.2681638245,7284420.8662087396,7502953.4921950018,7728042.0969608519,7959883.3598696776,8198679.8606657684,8444640.2564857416,8697979.4641803149,8958918.8481057249,9227686.4135488961,9504517.0059553627,9789652.5161340237,10083342.091618044,10385842.354366586,10697417.624997584,11018340.153747512,11348890.358359938,11689357.069110736,12040037.781184059,12401238.91461958,12773276.082058167,13156474.364519913,13551168.595455511,13957703.653319176,14376434.762918752,14807727.805806315,15251959.639980504,15709518.42917992,16180803.982055318,16666228.101516977,17166214.944562487,17681201.392899364,18211637.434686344,18757986.557726935,19320726.154458743,19900347.939092506,20497358.377265282,21112279.128583241,21745647.502440739,22398016.927513961,23069957.43533938,23762056.158399563,24474917.843151551,25209165.378446098,25965440.339799482,26744403.549993467,27546735.656493273,28373137.726188071,29224331.857973713,30101061.813712925,31004093.668124314,31934216.478168044,32892242.972513087,33879010.261688478,34895380.569539137,35942241.986625314,37020509.246224076,38131124.523610801,39275058.259319127,40453310.007098705,41666909.307311669,{"$f":"JA27","v":42916916.586531021},44204424.084126949,45530556.806650758,46896473.510850281,48303367.716175787,49752468.747661062,51245042.810090892,52782394.094393618,54365865.917225428,55996841.894742191,57676747.151584461,59407049.566131994,61189261.053115956,63024938.88470944,64915687.051250726,66863157.66278825,68869052.392671898,70935123.964452058,73063177.683385625,75255073.013887197,77512725.204303816,79838106.960432932,82233250.169245929,84700247.674323305,87241255.104553014,89858492.75768961,92554247.540420294,95330874.966632903,98190801.215631887,101136525.25210084,104170621.00966386,107295739.63995378,110514611.82915239,113830050.18402697,117244951.68954778,120762300.24023421,124385169.24744125,128116724.32486449,131960226.05461043,135919032.83624876,139996603.82133621,144196501.9359763,148522396.9940556,152978068.90387726,157567410.97099358,162294433.30012339,167163266.2991271,172178164.28810093,177343509.21674395,182663814.49324626,188143728.92804366,193788040.79588497,199601682.01976153,205589732.4803544,211757424.45476502,218110147.18840799,224653451.60406023,231393055.15218204,238334846.8067475,245484892.21094993,252849438.97727844,260434922.14659679,268247969.81099471,276295408.90532458,{"$f":"LM27","v":284584271.17248434},293121799.30765885,301915453.2868886,310972916.88549525,320302104.3920601,329911167.52382189,339808502.54953653,350002757.62602264,360502840.35480332,371317925.56544745,382457463.33241087,393931187.23238319,405749122.84935468,417921596.53483534,430459244.43088043,443373021.76380688,456674212.41672111,470374438.78922278,484485671.95289946,499020242.11148643,513990849.37483102,529410574.85607594,545292892.10175824,561651678.86481106,578501229.23075545,595856266.10767817,613731954.09090853,632143912.7136358,651108230.09504485,670641476.99789619,690760721.30783308,711483542.9470681,732828049.23548019,754812890.71254456,777457277.43392086,800780995.75693846,824804425.62964666,849548558.39853609,875035015.15049219,901286065.60500693,928324647.57315719,956174387.00035191,984859618.61036253,1014405407.1686734,1044837569.3837336,1076182696.4652457,1108468177.3592031,1141722222.6799793,1175973889.3603787,1211253106.0411901,1247590699.2224259,1285018420.1990988,1323568972.8050718,1363276041.989224,1404174323.2489007,1446299552.9463677,1489688539.5347588,1534379195.7208016,1580410571.5924256,1627822888.7401984,1676657575.4024043,1726957302.6644764,1778766021.7444108,1832129002.3967431,{"$f":"NY27","v":1887092872.4686453},1943705658.6427047,2002016828.4019859,2062077333.2540455,2123939653.251667,2187657842.8492169,2253287578.1346936,2320886205.4787345,2390512791.6430964,2462228175.3923893,2536095020.654161,2612177871.2737861,2690543207.4119997,2771259503.6343598,2854397288.7433906,2940029207.4056926,3028230083.6278634,3119076986.1366992,3212649295.7208004,3309028774.5924244,3408299637.8301973,3510548626.9651031,3615865085.7740564,3724341038.3472781,3836071269.4976964,3951153407.5826273,4069688009.8101063,4191778650.1044097,4317532009.607542,4447057969.8957682,4580469708.9926414,4717883800.2624207,4859420314.2702932,5005202923.6984024,5155359011.4093542,5310019781.7516346,5469320375.2041836,5633399986.460309,5802401986.0541182,5976474045.6357422,6155768267.0048141,6340441315.0149584,6530654554.4654074,6726574191.09937,6928371416.8323517,7136222559.3373222,7350309236.1174421,7570818513.2009659,7797943068.5969954,8031881360.6549053,8272837801.4745531,8521022935.5187902,8776653623.5843544,9039953232.2918854,9311151829.260643,9590486384.1384621,9878200975.6626167,10174547004.932495,10479783415.080471,10794176917.532885,11118002225.058872,11451542291.810638,11795088560.564959,12148941217.381908,{"$f":"QK27","v":12513409453.903366},12888811737.520468,13275476089.646082,13673740372.335464,14083952583.505529,14506471161.010696,14941665295.841017,15389915254.716248,15851612712.357735,16327161093.728468,16816975926.540323,17321485204.336533,17841129760.466629,18376363653.280628,18927654562.879047,19495484199.765419,20080348725.758381,20682759187.531132,21303241963.157066,21942339222.051781,22600609398.713333,23278627680.674732,23976986511.094975,24696296106.427826,25437184989.620663,26200300539.309284,26986309555.488564,27795898842.153221,28629775807.41782,29488669081.640354,30373329154.089565,31284529028.712254,32223064899.573624,33189756846.560833,34185449551.957661,35211013038.516388,36267343429.671883,37355363732.562042,38476024644.538902,39630305383.875069,40819214545.391319,42043790981.753059,43305104711.20565,44604257852.541824,45942385588.11808,47320657155.761627,48740276870.434479,50202485176.547516,51708559731.843941,53259816523.799263,54857611019.513245,56503339350.09864,58198439530.601601,59944392716.519653,61742724498.015244,63595006232.955704,65502856419.944374,67467942112.542709,69491980375.918991,71576739787.196564,73724041980.812469,75935763240.236847,78213836137.443954,80560251221.567276,{"$f":"SW27","v":82977058758.214294},85466370520.960724,88030361636.589554,90671272485.687241,93391410660.257858,96193152980.065598,99078947569.467575,102051315996.55161,105112855476.44815,108266241140.74159,111514228374.96384,114859655226.21275,118305444882.99915,121854608229.48912,125510246476.37379,129275553870.66501,133153820486.78496,137148435101.3885,141262888154.43018,145500774799.06308,149865798043.03497,154361771984.32602,158992625143.8558,163762403898.17148,168675276015.11664,173735534295.57013,178947600324.43723,184316028334.17035,189845509184.19547,195540874459.72134,201407100693.513,207449313714.31839,213672793125.74796,220082976919.52039,226685466227.10602,233486030213.91919,240490611120.33676,247705329453.94687,255136489337.56528,262790584017.69223,270674301538.22299,278794530584.36969,287158366501.90082,295773117496.95782,304646311021.86658,313785700352.52258,323199271363.09827,332895249503.99121,342882106989.11096,353168570198.7843,363763627304.74786,374676536123.89032,385916832207.60706,397494337173.83527]
[null,null,"Add: Capacity Additions","MW",{"$f":"IF(E19,10,E27-E24+E26)","v":10},{"$f":"IF(F19,10,F27-F24+F26)","v":10},10,10,10,10,9,10.349999999999994,11.902499999999989,13.687874999999991,15.741056249999986,18.102214687499995,20.817546890624982,23.940178924218714,27.531205762851528,31.660886627279268,36.410019621371163,41.871522564576821,48.152250949263362,55.375088591652855,63.681351880400769,73.233554662460904,84.218587861829974,96.851376041104459,111.37908244727009,128.08594481436069,147.29883653651473,169.39366201699204,194.80271131954078,224.02311801747192,267.62658572009263,306.27057357810668,350.71115961482246,401.81783355704556,460.59050859060244,528.17908487919294,604.90594761107195,695.64183975273284,799.98811571564227,919.98633307298894,1057.9842830339367,1216.6819254890277,1399.1842143123815,1609.0618464592394,1850.4211234281238,2127.9842919423418,2447.1819357336935,2814.2592260937467,3236.3981100078081,3721.8578265089786,4280.1365004853287,4922.1569755581268,5660.4805218918455,6509.5526001756189,7485.9854902019606,8608.8833137322581,9900.2158107920968,11385.248182410905,13093.035409772549,15056.990721238426,17325.53932942418,4229.5905046300477,4391.7306885983326,4564.0679484100447,4747.708126889197,{"$f":"IF(BR19,10,BR27-BR24+BR26)","v":4943.9102317267607},5153.1090288640571,5380.2910134433214,5625.1767646169401,5889.9306414413322,6177.0269206533303,6489.2958422369984,6829.9765485627886,7202.7779507371433,7611.9487108343737,8062.3577069707853,8559.5865532129974,9110.0359820974209,9721.0481686916028,10401.047386953276,11159.701747742947,12008.109180233481,12959.011292707462,14027.039294115715,15228.996784960258,16584.184947333277,18114.776493401194,19846.245685498237,21807.862837952518,24033.262972263794,26571.099747980275,13752.517735742833,14200.345736644498,14666.941447897629,15153.667831361414,15662.048727333131,16192.791679338598,16751.16414343211,17337.176088505388,17953.289945046436,18602.2870033666,19287.313727431683,20011.934970313305,20780.195125140177,21596.688400469488,22466.639587294969,23395.99688994691,24391.538628933347,25460.995894932566,26613.193544981554,27858.212290512049,29207.575039285624,30674.461127531187,32273.952623984176,34023.317514724782,35942.335298990693,38053.671355608312,40383.307393571602,42961.036397268021,45821.031738358841,49012.501577058138,36867.161619693026,38008.428937113182,39189.267144380414,40411.663298738655,41677.784058731682,42988.999070679114,44351.257756512903,45765.272509978582,{"$f":"IF(ED19,10,ED27-ED24+ED26)","v":47234.229259163854},48761.65449690746,50351.462245778748,52008.007944210753,53736.150288254648,55541.32221847726,57429.612419843164,59407.858907471571,61483.756506983751,63665.980309324485,65964.327491805205,68389.880255740252,70955.193043470776,73674.507671841828,76564.000564624192,79642.06689358408,82929.647159215616,86450.602571640091,90232.146546084201,94305.340724356196,98705.665195259557,103483.67403766586,92972.469254119074,95796.895800571918,98711.388013742908,101719.44779418223,104824.80208903848,108030.42764189494,111343.9291848655,114767.72408118143,118306.75437750273,121966.35536879647,125752.30414382472,129670.87509919782,133728.90345789137,137933.85798320314,142293.92425751075,146818.10010026925,151516.30493556531,156399.50519076377,161479.85811968776,166770.87680245901,172287.61948659125,178046.90690825594,184067.57177813083,190370.7452434958,196980.18585962485,203922.65743306134,211228.36305334815,218931.44372683828,227070.5512878162,235699.50671299899,229154.77690971247,236064.67268583275,243187.19820556144,250529.53229175508,258099.18912153895,265903.04628537066,273952.72638764541,282254.78520004498,290818.42732993211,299653.37850979879,308769.93797905662,318179.03794948652,{"$f":"IF(GP19,10,GP27-GP24+GP26)","v":327892.31119368895},337922.16795107489,348281.88352441828,358985.69814518437,370048.93092182756,381488.10995661386,393321.12102851341,405567.37759854982,418248.01530656446,431386.11460282927,445006.95570354082,459138.31068666698,473810.77826609148,489058.16761172231,504917.93853736878,521431.70647537959,538645.82191881468,556622.03546292684,559704.98152213893,576531.38343663048,593867.91027888376,611730.66572727636,630136.35656012618,649101.32874711626,668646.95732324314,688789.84306371072,709549.53692950751,730946.42139736167,753001.77215324633,775737.82714890211,799177.86406908673,823346.28741273424,848268.72656992869,873972.14648206136,900484.97270880744,927837.23299720429,956060.71776032145,985189.16223231296,1015258.4534793408,1046306.8659207886,1078375.3295610389,1111507.7357598883,1145751.2860915107,1181156.8906719056,1217779.6232893562,1255679.2417699273,1294920.7832721986,1335585.2456569111,1362037.088021945,1402933.4531314289,1445062.0420645261,1488460.6214664876,1533168.2109715159,1579224.1387908461,1626673.451668286,1675557.1322391019,1725919.8447801664,1777807.8384835382,1831269.031752008,1886353.1045356272,1943111.5997774128,2001598.0351923122,2061868.0267828931,2123979.4257014133,{"$f":"IF(JB19,10,JB27-JB24+JB26)","v":2187992.4703047359},2253969.9555210127,2321977.4219598444,2392083.3675578195,2464359.4849646152,2538880.928350619,2615726.6138637653,2694979.5585916978,2776727.2636082736,2861062.1475141761,2948082.0378368888,3037890.7287538899,3130598.6148656821,3226333.4121981971,3309507.6995594688,3408828.1830150774,3511133.6138446862,3616514.3404000551,3725063.5414730869,3836876.3292074651,3952055.2077974016,4070700.3410520987,4192917.3498575436,4318815.268713247,4448506.6848886041,4582107.8872663109,4719739.0259900214,4861524.2841912974,5007592.0632518455,5158075.1832644381,5313111.1005946482,5472842.1447196258,5637415.7768344255,5806984.8730786256,5981708.0356510486,6161749.9355576551,6347281.69128701,6538481.2883376367,6735534.0452465974,6938633.1326016299,7147980.1524769757,7363785.7868331922,7586270.5246873414,7815675.4793145172,8036530.0286892839,8277661.1820187857,8526031.6028185114,8781859.2690430731,9045368.8179753982,9316790.7640048712,9596367.075638704,9884341.5649286639,10180967.810450409,10486507.24312387,10801229.418531571,11125412.302918557,11459342.57411183,11803315.938756751,12157637.467454277,12522621.949592952,12898594.269912995,13285889.809117552,13684854.871164288,14095847.140238386,{"$f":"IF(LN19,10,LN27-LN24+LN26)","v":14519236.170825562},14955403.914787404,15404745.289893657,15867668.794902492,16344597.177008387,16835968.158316266,17342235.228963085,17863868.51561388,18401355.735331468,18955213.24627794,19510253.928661603,20095596.798990279,20698505.288299166,21319507.165088162,21959146.15090185,22617981.416919097,23296593.448140375,23995574.728605345,24715537.969037388,25457114.506468456,26220954.899776492,27007729.548600856,27818129.337164652,28652866.304701135,29512674.344377004,30398309.932823304,31310552.89264027,32250207.190526601,33218101.774015632,34215091.45017527,35242057.810060583,36299910.203199498,37389586.766958028,38512055.516278788,39668315.500025988,40859398.031024471,42086367.997852512,43350325.267569989,44652406.18984621,45993795.214428201,47359993.355856314,48780828.409000903,50244293.846610032,51751669.380148396,53304273.232413948,54903462.310876474,56550638.768916599,58247241.409004763,59994754.649848789,61794707.68770425,63648675.876449376,65558282.154573858,67525198.521316782,69551147.564377829,71637904.0418441,73787296.521214366,76001209.078683048,78281583.062150598,80630418.921788424,83049778.112381205,85541785.072132677,88108629.283133864,90752567.419290334,93475925.588181064,{"$f":"IF(NZ19,10,NZ27-NZ24+NZ26)","v":96281101.674085379},99170567.790305629,102146872.84991211,105212645.26519153,108370595.78739613,111623530.49990489,114958620.69989718,118407414.57336286,121959677.59590289,125618514.64192007,129387123.85203904,133268798.44909011,137266934.99127674,141385026.51803547,145626673.31215081,149995583.90987509,154495578.38528517,159130591.73867506,163904677.39294076,168822010.80215079,173886893.17674991,179103755.33016765,184477161.65190473,190011814.21256888,195712557.00671932,201584380.3398602,207632425.36643609,213861988.78626621,220278527.70751646,226887664.68505436,233695192.94386458,240707081.7981782,247929482.27802128,255368732.97614333,263031366.12967652,270924123.95245385,279038231.95602262,287409414.16717196,296031737.17752695,304912736.01099205,314060171.86218327,323482037.89953911,333186571.62523937,343182252.25101715,353477815.81712139,364082260.68999499,375004855.46880889,386255147.13470453,397842969.45085073,409778451.62179857,422072027.22098708,434734443.39573181,447776770.35943568,461210411.18132651,475047111.88453841,489298971.86401486,503978454.63631451,519098398.93424213,534672030.15992999,550712972.21104193,567235259.69563079,584253350.55249834,601782139.09497118,619836969.49760103,{"$f":"IF(QL19,10,QL27-QL24+QL26)","v":638433649.74677825},657588476.07806802,677302514.64540517,697621625.33723688,718550314.68269396,740106870.84131241,762310130.73741412,785179495.54102623,808734952.99597263,832997085.06287241,857987093.61333072,883726816.82009149,910238748.28280807,937546056.73312378,965672606.33722234,994642977.6147604,1024482488.9937379,1055217219.0216664,1086874029.2541499,1119480587.8428788,1153065393.8459375,1187657802.2842572,1223288049.9691658,1259987282.127079,1297787579.8485515,1336721988.3903213,1376824546.3602884,1418130315.8170972,1460675413.3175054,1504497041.9468122,1549633524.3694665,1596124346.9394381,1643994461.6326146,1693314330.7340646,1744113801.2414212,1796437261.9968071,1850330433.6275737,1905840407.5178862,1963015692.332139,2021906246.579123,2082563529.975071,2145040546.2726824,2209391889.6189823,2275673792.3093796,2343944173.9807692,2414262692.287612,2486690795.1067753,2561291774.3180914,2638130821.2094722,2717275083.5568604,2798793724.4313335,2882757982.7872171,2969241235.8872185,3058319063.6226692,3150069314.789012,3244572175.3789916,3341910238.9586239,3442168579.1933789,3545434824.595078,3651799235.5627179,3761354783.7938442,3874197244.1465454,3990409545.7559361,4110121867.381083,{"$f":"IF(SX19,10,SX27-SX24+SX26)","v":4233425563.9878507},4360428377.6256371,4491241282.7252607,4625978582.0885038,4764758012.1398783,4907700835.9811001,5054931957.0591011,5206580026.1692276,5362777553.9124241,5523661026.5316238,5689371025.2296858,5860052349.0740042,6035854141.5967503,6216930021.2027655,6403438215.5006866,6595541699.6768093,6793408339.0348797,6997211035.8288889,7207127880.5201225,7423342307.5945625,7646043256.0800581,7875425334.9087772,8111688993.2742977,8355040696.1385384,8605693105.0485687,8863865264.4298134,9129782793.526968,9403678094.1716614,9685774821.2818146,9976348101.172739,10275638584.79324,10583907789.055202,10901425076.497692,11228467889.674137,11565321998.953049,11912281742.398672,12269650290.669209,12637739909.787636,13016872234.039377,13407378547.062386,13809600071.376385,14223888266.605133,14650605136.653757,15090123546.111519,15542827546.156693,16009112710.252493,16489386479.927824,16984068520.948639,17493591090.193462,18018399413.558125,18558952075.222515,19115721418.625511,19689193959.50251,8355040696.1385384]
[null,null,"Less: Capacity Retirements","MW",null,{"$f":"IF(F16>=$E$5,OFFSET(F25,0,-$E$5))","v":false},{"$f":"IF(G16>=$E$5,OFFSET(G25,0,-$E$5))","v":false},{"$f":"IF(H16>=$E$5,OFFSET(H25,0,-$E$5))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,10,10,10,10,10,10,9,10.349999999999994,11.902499999999989,13.687874999999991,15.741056249999986,18.102214687499995,20.817546890624982,23.940178924218714,27.531205762851528,31.660886627279268,36.410019621371163,41.871522564576821,48.152250949263362,55.375088591652855,63.681351880400769,73.233554662460904,84.218587861829974,96.851376041104459,111.37908244727009,128.08594481436069,147.29883653651473,169.39366201699204,194.80271131954078,224.02311801747192,267.62658572009263,306.27057357810668,350.71115961482246,401.81783355704556,460.59050859060244,{"$f":"IF(BR16>=$E$5,OFFSET(BR25,0,-$E$5))","v":528.17908487919294},604.90594761107195,695.64183975273284,799.98811571564227,919.98633307298894,1057.9842830339367,1216.6819254890277,1399.1842143123815,1609.0618464592394,1850.4211234281238,2127.9842919423418,2447.1819357336935,2814.2592260937467,3236.3981100078081,3721.8578265089786,4280.1365004853287,4922.1569755581268,5660.4805218918455,6509.5526001756189,7485.9854902019606,8608.8833137322581,9900.2158107920968,11385.248182410905,13093.035409772549,15056.990721238426,17325.53932942418,4229.5905046300477,4391.7306885983326,4564.0679484100447,4747.708126889197,4943.9102317267607,5153.1090288640571,5380.2910134433214,5625.1767646169401,5889.9306414413322,6177.0269206533303,6489.2958422369984,6829.9765485627886,7202.7779507371433,7611.9487108343737,8062.3577069707853,8559.5865532129974,9110.0359820974209,9721.0481686916028,10401.047386953276,11159.701747742947,12008.109180233481,12959.011292707462,14027.039294115715,15228.996784960258,16584.184947333277,18114.776493401194,19846.245685498237,21807.862837952518,24033.262972263794,26571.099747980275,13752.517735742833,14200.345736644498,14666.941447897629,15153.667831361414,15662.048727333131,16192.791679338598,16751.16414343211,17337.176088505388,{"$f":"IF(ED16>=$E$5,OFFSET(ED25,0,-$E$5))","v":17953.289945046436},18602.2870033666,19287.313727431683,20011.934970313305,20780.195125140177,21596.688400469488,22466.639587294969,23395.99688994691,24391.538628933347,25460.995894932566,26613.193544981554,27858.212290512049,29207.575039285624,30674.461127531187,32273.952623984176,34023.317514724782,35942.335298990693,38053.671355608312,40383.307393571602,42961.036397268021,45821.031738358841,49012.501577058138,36867.161619693026,38008.428937113182,39189.267144380414,40411.663298738655,41677.784058731682,42988.999070679114,44351.257756512903,45765.272509978582,47234.229259163854,48761.65449690746,50351.462245778748,52008.007944210753,53736.150288254648,55541.32221847726,57429.612419843164,59407.858907471571,61483.756506983751,63665.980309324485,65964.327491805205,68389.880255740252,70955.193043470776,73674.507671841828,76564.000564624192,79642.06689358408,82929.647159215616,86450.602571640091,90232.146546084201,94305.340724356196,98705.665195259557,103483.67403766586,92972.469254119074,95796.895800571918,98711.388013742908,101719.44779418223,104824.80208903848,108030.42764189494,111343.9291848655,114767.72408118143,118306.75437750273,121966.35536879647,125752.30414382472,129670.87509919782,{"$f":"IF(GP16>=$E$5,OFFSET(GP25,0,-$E$5))","v":133728.90345789137},137933.85798320314,142293.92425751075,146818.10010026925,151516.30493556531,156399.50519076377,161479.85811968776,166770.87680245901,172287.61948659125,178046.90690825594,184067.57177813083,190370.7452434958,196980.18585962485,203922.65743306134,211228.36305334815,218931.44372683828,227070.5512878162,235699.50671299899,229154.77690971247,236064.67268583275,243187.19820556144,250529.53229175508,258099.18912153895,265903.04628537066,273952.72638764541,282254.78520004498,290818.42732993211,299653.37850979879,308769.93797905662,318179.03794948652,327892.31119368895,337922.16795107489,348281.88352441828,358985.69814518437,370048.93092182756,381488.10995661386,393321.12102851341,405567.37759854982,418248.01530656446,431386.11460282927,445006.95570354082,459138.31068666698,473810.77826609148,489058.16761172231,504917.93853736878,521431.70647537959,538645.82191881468,556622.03546292684,559704.98152213893,576531.38343663048,593867.91027888376,611730.66572727636,630136.35656012618,649101.32874711626,668646.95732324314,688789.84306371072,709549.53692950751,730946.42139736167,753001.77215324633,775737.82714890211,799177.86406908673,823346.28741273424,848268.72656992869,873972.14648206136,{"$f":"IF(JB16>=$E$5,OFFSET(JB25,0,-$E$5))","v":900484.97270880744},927837.23299720429,956060.71776032145,985189.16223231296,1015258.4534793408,1046306.8659207886,1078375.3295610389,1111507.7357598883,1145751.2860915107,1181156.8906719056,1217779.6232893562,1255679.2417699273,1294920.7832721986,1335585.2456569111,1362037.088021945,1402933.4531314289,1445062.0420645261,1488460.6214664876,1533168.2109715159,1579224.1387908461,1626673.451668286,1675557.1322391019,1725919.8447801664,1777807.8384835382,1831269.031752008,1886353.1045356272,1943111.5997774128,2001598.0351923122,2061868.0267828931,2123979.4257014133,2187992.4703047359,2253969.9555210127,2321977.4219598444,2392083.3675578195,2464359.4849646152,2538880.928350619,2615726.6138637653,2694979.5585916978,2776727.2636082736,2861062.1475141761,2948082.0378368888,3037890.7287538899,3130598.6148656821,3226333.4121981971,3309507.6995594688,3408828.1830150774,3511133.6138446862,3616514.3404000551,3725063.5414730869,3836876.3292074651,3952055.2077974016,4070700.3410520987,4192917.3498575436,4318815.268713247,4448506.6848886041,4582107.8872663109,4719739.0259900214,4861524.2841912974,5007592.0632518455,5158075.1832644381,5313111.1005946482,5472842.1447196258,5637415.7768344255,5806984.8730786256,{"$f":"IF(LN16>=$E$5,OFFSET(LN25,0,-$E$5))","v":5981708.0356510486},6161749.9355576551,6347281.69128701,6538481.2883376367,6735534.0452465974,6938633.1326016299,7147980.1524769757,7363785.7868331922,7586270.5246873414,7815675.4793145172,8036530.0286892839,8277661.1820187857,8526031.6028185114,8781859.2690430731,9045368.8179753982,9316790.7640048712,9596367.075638704,9884341.5649286639,10180967.810450409,10486507.24312387,10801229.418531571,11125412.302918557,11459342.57411183,11803315.938756751,12157637.467454277,12522621.949592952,12898594.269912995,13285889.809117552,13684854.871164288,14095847.140238386,14519236.170825562,14955403.914787404,15404745.289893657,15867668.794902492,16344597.177008387,16835968.158316266,17342235.228963085,17863868.51561388,18401355.735331468,18955213.24627794,19510253.928661603,20095596.798990279,20698505.288299166,21319507.165088162,21959146.15090185,22617981.416919097,23296593.448140375,23995574.728605345,24715537.969037388,25457114.506468456,26220954.899776492,27007729.548600856,27818129.337164652,28652866.304701135,29512674.344377004,30398309.932823304,31310552.89264027,32250207.190526601,33218101.774015632,34215091.45017527,35242057.810060583,36299910.203199498,37389586.766958028,38512055.516278788,{"$f":"IF(NZ16>=$E$5,OFFSET(NZ25,0,-$E$5))","v":39668315.500025988},40859398.031024471,42086367.997852512,43350325.267569989,44652406.18984621,45993795.214428201,47359993.355856314,48780828.409000903,50244293.846610032,51751669.380148396,53304273.232413948,54903462.310876474,56550638.768916599,58247241.409004763,59994754.649848789,61794707.68770425,63648675.876449376,65558282.154573858,67525198.521316782,69551147.564377829,71637904.0418441,73787296.521214366,76001209.078683048,78281583.062150598,80630418.921788424,83049778.112381205,85541785.072132677,88108629.283133864,90752567.419290334,93475925.588181064,96281101.674085379,99170567.790305629,102146872.84991211,105212645.26519153,108370595.78739613,111623530.49990489,114958620.69989718,118407414.57336286,121959677.59590289,125618514.64192007,129387123.85203904,133268798.44909011,137266934.99127674,141385026.51803547,145626673.31215081,149995583.90987509,154495578.38528517,159130591.73867506,163904677.39294076,168822010.80215079,173886893.17674991,179103755.33016765,184477161.65190473,190011814.21256888,195712557.00671932,201584380.3398602,207632425.36643609,213861988.78626621,220278527.70751646,226887664.68505436,233695192.94386458,240707081.7981782,247929482.27802128,255368732.97614333,{"$f":"IF(QL16>=$E$5,OFFSET(QL25,0,-$E$5))","v":263031366.12967652},270924123.95245385,279038231.95602262,287409414.16717196,296031737.17752695,304912736.01099205,314060171.86218327,323482037.89953911,333186571.62523937,343182252.25101715,353477815.81712139,364082260.68999499,375004855.46880889,386255147.13470453,397842969.45085073,409778451.62179857,422072027.22098708,434734443.39573181,447776770.35943568,461210411.18132651,475047111.88453841,489298971.86401486,503978454.63631451,519098398.93424213,534672030.15992999,550712972.21104193,567235259.69563079,584253350.55249834,601782139.09497118,619836969.49760103,638433649.74677825,657588476.07806802,677302514.64540517,697621625.33723688,718550314.68269396,740106870.84131241,762310130.73741412,785179495.54102623,808734952.99597263,832997085.06287241,857987093.61333072,883726816.82009149,910238748.28280807,937546056.73312378,965672606.33722234,994642977.6147604,1024482488.9937379,1055217219.0216664,1086874029.2541499,1119480587.8428788,1153065393.8459375,1187657802.2842572,1223288049.9691658,1259987282.127079,1297787579.8485515,1336721988.3903213,1376824546.3602884,1418130315.8170972,1460675413.3175054,1504497041.9468122,1549633524.3694665,1596124346.9394381,1643994461.6326146,1693314330.7340646,{"$f":"IF(SX16>=$E$5,OFFSET(SX25,0,-$E$5))","v":1744113801.2414212},1796437261.9968071,1850330433.6275737,1905840407.5178862,1963015692.332139,2021906246.579123,2082563529.975071,2145040546.2726824,2209391889.6189823,2275673792.3093796,2343944173.9807692,2414262692.287612,2486690795.1067753,2561291774.3180914,2638130821.2094722,2717275083.5568604,2798793724.4313335,2882757982.7872171,2969241235.8872185,3058319063.6226692,3150069314.789012,3244572175.3789916,3341910238.9586239,3442168579.1933789,3545434824.595078,3651799235.5627179,3761354783.7938442,3874197244.1465454,3990409545.7559361,4110121867.381083,4233425563.9878507,4360428377.6256371,4491241282.7252607,4625978582.0885038,4764758012.1398783,4907700835.9811001,5054931957.0591011,5206580026.1692276,5362777553.9124241,5523661026.5316238,5689371025.2296858,5860052349.0740042,6035854141.5967503,6216930021.2027655,6403438215.5006866,6595541699.6768093,6793408339.0348797,6997211035.8288889,7207127880.5201225,7423342307.5945625,7646043256.0800581,7875425334.9087772,8111688993.2742977,8355040696.1385384]
[null,null,"Closing Capacity Balance","MW",{"$f":"IF(E19,E24+E25-E26,D27*(1+F21))","v":10},{"$f":"IF(F19,F24+F25-F26,E27*(1+G21))","v":20},30,40,50,60,69,79.349999999999994,91.252499999999984,104.94037499999997,120.68143124999996,138.78364593749995,159.60119282812494,183.54137175234365,211.07257751519518,242.73346414247445,279.14348376384561,321.01500632842243,369.16725727768579,424.54234586933865,488.22369774973942,561.45725241220032,645.67584027403029,742.52721631513475,853.90629876240484,981.99224357676553,1129.2910801132803,1298.6847421302723,1493.4874534498131,1717.510571467285,1975.1371571873776,2271.4077307654843,2612.1188903803068,3003.9367239373523,3454.5272325279548,3972.7063174071477,4568.6122650182197,5253.9041047709525,6041.9897204865947,6948.2881785595837,7990.5314053435204,9189.1111161450481,10567.477783566805,12152.599451101825,13975.489368767097,16071.81277408216,18482.584690194482,21254.972393723652,24443.218252782197,28109.700990699523,32326.15613930445,37175.079560200116,42751.341494230132,49164.042718364646,56538.649126119337,65019.446495037235,74772.363469292817,85988.217989686731,98886.450688139739,113719.41829136069,130777.33103506478,134700.65096611672,138741.67049510023,142903.92060995323,147191.03822825183,{"$f":"IF(BR19,BR24+BR25-BR26,BQ27*(1+BS21))","v":151606.76937509939},156154.97245635238,160839.62163004297,165664.81027894426,170634.75458731261,175753.797224932,181026.41114167997,186457.20347593038,192050.91958020828,197812.44716761453,203746.82058264298,209859.22520012228,216155.00195612595,222639.65201480975,229318.84157525405,236198.40682251166,243284.35902718702,250582.88979800264,258100.37649194273,265843.38778670103,273818.68942030205,282033.25010291114,290494.24760599848,299209.07503417844,308185.34728520381,317430.90770375991,326953.83493487269,336762.44998291886,346865.32348240644,357271.28318687866,367989.42168248503,379029.10433295957,390399.97746294836,402111.97678683681,414175.33609044191,426600.59617315518,439398.61405834986,452580.57248010038,466157.98965450341,480142.72934413853,494547.01122446271,509383.42156119662,524664.92420803255,540404.87193427351,556617.01809230179,573315.52863507089,590514.99449412304,608230.44432894676,626477.35765881522,645271.67838857975,664629.82874023716,684568.72360244428,705105.78531051765,726258.95886983315,748046.7276359282,770488.12946500606,793602.77334895625,817410.85654942493,841933.18224590772,867191.17771328497,893206.91304468352,920003.12043602404,947603.21404910483,976031.31047057803,{"$f":"IF(ED19,ED24+ED25-ED26,EC27*(1+EE21))","v":1005312.2497846955},1035471.6172782363,1066535.7657965834,1098531.8387704808,1131487.7939335953,1165432.4277516031,1200395.4005841513,1236407.2626016759,1273499.4804797263,1311704.4648941183,1351055.5988409419,1391587.2668061701,1433334.8848103553,1476334.9313546659,1520624.9792953059,1566243.7286741652,1613231.0405343901,1661627.9717504219,1711476.8109029345,1762821.1152300227,1815705.7486869234,1870176.9211475311,1926282.2287819572,1984070.6956454159,2043592.8165147784,2104900.601010222,2168047.6190405288,2233089.0476117446,2300081.7190400972,2369084.1706113,2440156.6957296389,2513361.3966015279,2588762.2384995739,2666425.105654561,2746417.8588241977,2828810.3945889235,2913674.7064265911,3001084.9476193888,3091117.4960479704,3183851.0209294097,3279366.5515572922,3377747.548104011,3479079.9745471315,3583452.3737835456,3690955.9449970522,3801684.6233469639,3915735.1620473731,4033207.2169087944,4154203.4334160583,4278829.5364185404,4407194.422511097,4539410.2551864302,4675592.5628420236,4815860.3397272844,4960336.1499191029,5109146.2344166758,5262420.6214491762,5420293.2400926519,5582902.0372954318,5750389.0984142954,5922900.7713667247,6100587.794507727,6283605.4283429589,6472113.5911932476,{"$f":"IF(GP19,GP24+GP25-GP26,GO27*(1+GQ21))","v":6666276.9989290452},6866265.3088969169,7072253.2681638245,7284420.8662087396,7502953.4921950018,7728042.0969608519,7959883.3598696776,8198679.8606657684,8444640.2564857416,8697979.4641803149,8958918.8481057249,9227686.4135488961,9504517.0059553627,9789652.5161340237,10083342.091618044,10385842.354366586,10697417.624997584,11018340.153747512,11348890.358359938,11689357.069110736,12040037.781184059,12401238.91461958,12773276.082058167,13156474.364519913,13551168.595455511,13957703.653319176,14376434.762918752,14807727.805806315,15251959.639980504,15709518.42917992,16180803.982055318,16666228.101516977,17166214.944562487,17681201.392899364,18211637.434686344,18757986.557726935,19320726.154458743,19900347.939092506,20497358.377265282,21112279.128583241,21745647.502440739,22398016.927513961,23069957.43533938,23762056.158399563,24474917.843151551,25209165.378446098,25965440.339799482,26744403.549993467,27546735.656493273,28373137.726188071,29224331.857973713,30101061.813712925,31004093.668124314,31934216.478168044,32892242.972513087,33879010.261688478,34895380.569539137,35942241.986625314,37020509.246224076,38131124.523610801,39275058.259319127,40453310.007098705,41666909.307311669,42916916.586531021,{"$f":"IF(JB19,JB24+JB25-JB26,JA27*(1+JC21))","v":44204424.084126949},45530556.806650758,46896473.510850281,48303367.716175787,49752468.747661062,51245042.810090892,52782394.094393618,54365865.917225428,55996841.894742191,57676747.151584461,59407049.566131994,61189261.053115956,63024938.88470944,64915687.051250726,66863157.66278825,68869052.392671898,70935123.964452058,73063177.683385625,75255073.013887197,77512725.204303816,79838106.960432932,82233250.169245929,84700247.674323305,87241255.104553014,89858492.75768961,92554247.540420294,95330874.966632903,98190801.215631887,101136525.25210084,104170621.00966386,107295739.63995378,110514611.82915239,113830050.18402697,117244951.68954778,120762300.24023421,124385169.24744125,128116724.32486449,131960226.05461043,135919032.83624876,139996603.82133621,144196501.9359763,148522396.9940556,152978068.90387726,157567410.97099358,162294433.30012339,167163266.2991271,172178164.28810093,177343509.21674395,182663814.49324626,188143728.92804366,193788040.79588497,199601682.01976153,205589732.4803544,211757424.45476502,218110147.18840799,224653451.60406023,231393055.15218204,238334846.8067475,245484892.21094993,252849438.97727844,260434922.14659679,268247969.81099471,276295408.90532458,284584271.17248434,{"$f":"IF(LN19,LN24+LN25-LN26,LM27*(1+LO21))","v":293121799.30765885},301915453.2868886,310972916.88549525,320302104.3920601,329911167.52382189,339808502.54953653,350002757.62602264,360502840.35480332,371317925.56544745,382457463.33241087,393931187.23238319,405749122.84935468,417921596.53483534,430459244.43088043,443373021.76380688,456674212.41672111,470374438.78922278,484485671.95289946,499020242.11148643,513990849.37483102,529410574.85607594,545292892.10175824,561651678.86481106,578501229.23075545,595856266.10767817,613731954.09090853,632143912.7136358,651108230.09504485,670641476.99789619,690760721.30783308,711483542.9470681,732828049.23548019,754812890.71254456,777457277.43392086,800780995.75693846,824804425.62964666,849548558.39853609,875035015.15049219,901286065.60500693,928324647.57315719,956174387.00035191,984859618.61036253,1014405407.1686734,1044837569.3837336,1076182696.4652457,1108468177.3592031,1141722222.6799793,1175973889.3603787,1211253106.0411901,1247590699.2224259,1285018420.1990988,1323568972.8050718,1363276041.989224,1404174323.2489007,1446299552.9463677,1489688539.5347588,1534379195.7208016,1580410571.5924256,1627822888.7401984,1676657575.4024043,1726957302.6644764,1778766021.7444108,1832129002.3967431,1887092872.4686453,{"$f":"IF(NZ19,NZ24+NZ25-NZ26,NY27*(1+OA21))","v":1943705658.6427047},2002016828.4019859,2062077333.2540455,2123939653.251667,2187657842.8492169,2253287578.1346936,2320886205.4787345,2390512791.6430964,2462228175.3923893,2536095020.654161,2612177871.2737861,2690543207.4119997,2771259503.6343598,2854397288.7433906,2940029207.4056926,3028230083.6278634,3119076986.1366992,3212649295.7208004,3309028774.5924244,3408299637.8301973,3510548626.9651031,3615865085.7740564,3724341038.3472781,3836071269.4976964,3951153407.5826273,4069688009.8101063,4191778650.1044097,4317532009.607542,4447057969.8957682,4580469708.9926414,4717883800.2624207,4859420314.2702932,5005202923.6984024,5155359011.4093542,5310019781.7516346,5469320375.2041836,5633399986.460309,5802401986.0541182,5976474045.6357422,6155768267.0048141,6340441315.0149584,6530654554.4654074,6726574191.09937,6928371416.8323517,7136222559.3373222,7350309236.1174421,7570818513.2009659,7797943068.5969954,8031881360.6549053,8272837801.4745531,8521022935.5187902,8776653623.5843544,9039953232.2918854,9311151829.260643,9590486384.1384621,9878200975.6626167,10174547004.932495,10479783415.080471,10794176917.532885,11118002225.058872,11451542291.810638,11795088560.564959,12148941217.381908,12513409453.903366,{"$f":"IF(QL19,QL24+QL25-QL26,QK27*(1+QM21))","v":12888811737.520468},13275476089.646082,13673740372.335464,14083952583.505529,14506471161.010696,14941665295.841017,15389915254.716248,15851612712.357735,16327161093.728468,16816975926.540323,17321485204.336533,17841129760.466629,18376363653.280628,18927654562.879047,19495484199.765419,20080348725.758381,20682759187.531132,21303241963.157066,21942339222.051781,22600609398.713333,23278627680.674732,23976986511.094975,24696296106.427826,25437184989.620663,26200300539.309284,26986309555.488564,27795898842.153221,28629775807.41782,29488669081.640354,30373329154.089565,31284529028.712254,32223064899.573624,33189756846.560833,34185449551.957661,35211013038.516388,36267343429.671883,37355363732.562042,38476024644.538902,39630305383.875069,40819214545.391319,42043790981.753059,43305104711.20565,44604257852.541824,45942385588.11808,47320657155.761627,48740276870.434479,50202485176.547516,51708559731.843941,53259816523.799263,54857611019.513245,56503339350.09864,58198439530.601601,59944392716.519653,61742724498.015244,63595006232.955704,65502856419.944374,67467942112.542709,69491980375.918991,71576739787.196564,73724041980.812469,75935763240.236847,78213836137.443954,80560251221.567276,82977058758.214294,{"$f":"IF(SX19,SX24+SX25-SX26,SW27*(1+SY21))","v":85466370520.960724},88030361636.589554,90671272485.687241,93391410660.257858,96193152980.065598,99078947569.467575,102051315996.55161,105112855476.44815,108266241140.74159,111514228374.96384,114859655226.21275,118305444882.99915,121854608229.48912,125510246476.37379,129275553870.66501,133153820486.78496,137148435101.3885,141262888154.43018,145500774799.06308,149865798043.03497,154361771984.32602,158992625143.8558,163762403898.17148,168675276015.11664,173735534295.57013,178947600324.43723,184316028334.17035,189845509184.19547,195540874459.72134,201407100693.513,207449313714.31839,213672793125.74796,220082976919.52039,226685466227.10602,233486030213.91919,240490611120.33676,247705329453.94687,255136489337.56528,262790584017.69223,270674301538.22299,278794530584.36969,287158366501.90082,295773117496.95782,304646311021.86658,313785700352.52258,323199271363.09827,332895249503.99121,342882106989.11096,353168570198.7843,363763627304.74786,374676536123.89032,385916832207.60706,397494337173.83527,397494337173.83527]
[]
[null,null,"Capacity Factor","Pct",0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
[null,null,"Quantity Sold","MWH",{"$f":"E24*E29*8760","v":0},61320,122640,183960,245280,306600,367920,423108,486574.19999999995,559560.32999999984,643494.37949999981,740018.53642499971,851021.31688874972,978674.51442206209,1125475.691585371,1294297.0453231768,1488441.602121653,1711707.8424399011,1968464.0188058862,2263733.6216267692,2603293.6648707846,2993787.7146014017,3442855.8717916124,3959284.2525603534,4553176.8904444063,5236153.4240110666,6021576.4376127264,6924812.9032546347,7963534.8387428289,9158065.0645542517,10531774.824237391,12111541.047873,13928272.20505395,16017513.035812039,18420139.991183843,21183160.989861414,24360635.13834063,28014730.409091722,32216939.970455479,37049480.966023795,42606903.110927366,48997938.577566467,56347629.364201427,64799773.76883164,74519739.834156394,85697700.809279844,98552355.930671811,113335209.32027256,130335490.71831343,149885814.32606044,172368686.47496945,198223989.44621488,227957587.86314708,262151226.04261917,301473909.94901198,346694996.44136375,398699245.90756834,458504132.7937035,527279752.71275902,606371715.61967289,697327472.96262372,801926593.90701723,825984391.72422767,850763923.47595453,{"$f":"BQ24*BQ29*8760","v":876286841.18023312},902575446.41564012,929652709.80810952,957542291.10235274,986268559.83542347,1015856616.6304861,1046332315.1294008,1077722284.5832829,1110053953.1207814,1143355571.7144051,1177656238.8658371,1212985926.0318122,1249375503.8127668,1286856768.9271495,1325462471.9949644,1365226346.1548133,1406183136.5394578,1448368630.6356416,1491819689.5547106,1536574280.2413521,1582671508.6485929,1630151653.9080505,1679056203.5252919,1729427889.6310511,1781310726.3199825,1834750048.1095822,1889792549.5528696,1946486326.0394557,2004880915.8206391,2065027343.2952583,2126978163.5941162,2190787508.5019398,2256511133.7569981,2324206467.7697082,2393932661.8027987,2465750641.6568828,2539723160.9065895,2615914855.7337875,2694392301.4058008,2775224070.4479752,2858480792.5614147,2944235216.3382573,3032562272.8284054,3123539141.0132575,3217245315.2436552,3313762674.7009649,3413175554.9419947,3515570821.5902543,3621037946.2379622,3729669084.6251016,3841559157.1638546,3956805931.8787708,4075510109.835134,4197775413.1301885,4323708675.5240936,4453419935.7898159,4587022533.8635111,4724633209.8794174,4866372206.1757994,5012363372.3610735,5162734273.5319061,5317616301.7378635,5477144790.789999,5641459134.5136986,{"$f":"EC24*EC29*8760","v":5810702908.5491104},5985023995.8055849,6164574715.6797523,6349511957.1501455,6539997315.8646488,6736197235.3405886,6938283152.4008055,7146431646.9728298,7360824596.3820152,7581649334.2734756,7809098814.3016815,8043371778.7307329,8284672932.0926552,8533213120.0554342,8789209513.6570988,9052885799.0668106,9324472373.0388145,9604206544.2299805,9892332740.556879,10189102722.773586,10494775804.456795,10809619078.590498,11133907650.948214,11467924880.476662,11811962626.890961,12166321505.697689,12531311150.86862,12907250485.39468,13294467999.956522,13693302039.955217,14104101101.153875,14527224134.18849,14963040858.214146,15411932083.960567,15874290046.479385,16350518747.873766,16841034310.309978,17346265339.619278,17866653299.807854,18402652898.802094,18954732485.766151,19523374460.339138,20109075694.149311,20712347964.973797,21333718403.923008,21973729956.040699,22632941854.721924,23311930110.363579,24011288013.674488,24731626654.084724,25473575453.707268,26237782717.318489,27024916198.838043,27835663684.803188,28670733595.347286,29530855603.207706,30416781271.30394,31329284709.443054,32269163250.726345,33237238148.248138,34234355292.695587,35261385951.476456,36319227530.020752,37408804355.921387,{"$f":"GO24*GO29*8760","v":38531068486.599022},39687000541.196991,40877610557.432899,42103938874.155891,43367057040.380569,44668068751.591988,46008110814.139748,47388354138.563942,48810004762.720863,50274304905.602486,51782534052.770561,53336010074.353683,54936090376.584305,56584173087.881828,58281698280.518288,60030149228.93383,61831053705.801842,63685985316.975899,65596564876.485176,67564461822.779739,69591395677.463135,71679137547.787033,73829511674.220642,76044397024.447266,78325728935.180679,80675500803.236099,83095765827.333191,85588638802.153183,88156297966.217773,90800986905.204315,93525016512.360443,96330767007.731262,99220690017.963211,102197310718.50209,105263230040.05716,108421126941.2589,111673760749.49666,115023973571.98157,118474692779.14101,122028933562.51523,125689801569.3907,129460495616.47241,133344310484.96661,137344639799.51559,141464978993.50107,145708928363.30609,150080196214.20529,154582602100.63144,159220080163.65042,163996682568.55991,168916583045.61673,173984080536.98523,179203602953.09479,184579711041.68765,190117102372.93829,195820615444.12643,201695233907.45026,207746090924.67374,213978473652.41397,220397827861.98642,227009762697.84604,233820055578.7814,240834657246.14487,248059696963.52924,{"$f":"JA24*JA29*8760","v":255501487872.43515},263166532508.60818,271061528483.86642,279193374338.38239,287569175568.53394,296196250835.5899,305082138360.65759,314234602511.47729,323661640586.82166,333371489804.42633,343372634498.55908,353673813533.51587,364284027939.52136,375212548777.70697,386468925241.03827,398062992998.26941,410004882788.21753,422305029271.86407,434974180150.01996,448023405554.52063,461464107721.15625,475308030952.79095,489567271881.37469,504254290037.81598,519381918738.9505,534963376301.11902,551012277590.15259,567542645917.85718,584568925295.39294,602105993054.25464,620169172845.8822,638774248031.25879,657937475472.19653,677675599736.36243,698005867728.45325,718946043760.30688,740514425073.11609,762729857825.30969,785611753560.06909,809180106166.87109,833455509351.87732,858459174632.43359,884212949871.40662,910739338367.54895,938061518518.57532,966203364074.13257,995189464996.35657,1025045148946.2473,1055796503414.6349,1087470398517.0739,1120094510472.5859,1153697345786.7637,1188308266160.3665,1223957514145.1775,1260676239569.5332,1298496526756.6191,1337451422559.3179,1377574965236.0974,1418902214193.1802,1461469280618.9756,1505313359037.5449,1550472759808.6714,1596986942602.9314,1644896550881.0195,{"$f":"LM24*LM29*8760","v":1694243447407.4502},1745070750829.6738,1797422873354.564,1851345559555.2009,1906885926341.8567,1964092504132.1125,2023015279256.0759,2083705737633.7578,2146216909762.7708,2210603417055.6538,2276921519567.3237,2345229165154.3433,2415586040108.9736,2488053621312.2427,2562695229951.6099,2639576086850.1587,2718763369455.6636,2800326270539.3335,2884336058655.5137,2970866140415.1792,3059992124627.6343,3151791888366.4634,3246345645017.4575,3343736014367.9814,3444048094799.0215,3547369537642.9922,3653790623772.2822,3763404342485.4512,3876306472760.0142,3992595666942.8149,4112373536951.0991,4235744743059.6323,4362817085351.4214,4493701597911.9648,4628512645849.3232,4767368025224.8018,4910389065981.5469,5057700737960.9932,5209431760099.8232,5365714712902.8184,5526686154289.9023,5692486738918.5996,5863261341086.1572,6039159181318.7432,6220333956758.3047,6406943975461.0547,6599152294724.8867,6797126863566.6338,7001040669473.6328,7211071889557.8418,7427404046244.5781,7650226167631.916,7879732952660.874,8116124941240.7002,8359608689477.9199,8610396950162.2578,8868708858667.127,9134770124427.1406,9408813228159.9531,9691077625004.7539,9981809953754.8965,10281264252367.543,10589702179938.568,10907393245336.727,{"$f":"NY24*NY29*8760","v":11234615042696.828},11571653493977.732,11918803098797.064,12276367191760.977,12644658207513.807,13023997953739.223,13414717892351.396,13817159429121.939,14231674211995.6,14658624438355.467,15098383171506.131,15551334666651.314,16017874706650.855,16498410947850.381,16993363276285.893,17503164174574.469,18028259099811.707,18569106872806.059,19126180078990.238,19699965481359.945,20290964445800.746,20899693379174.766,21526684180550.012,22172484705966.512,22837659247145.508,23522789024559.875,24228472695296.668,24955326876155.566,25703986682440.238,26475106282913.445,27269359471400.852,28087440255542.875,28930063463209.164,29797965367105.434,30691904328118.602,31612661457962.16,32561041301701.02,33537872540752.051,34544008716974.609,35580328978483.852,36647738847838.367,37747171013273.523,38879586143671.719,40045973727981.875,41247352939821.336,42484773528015.984,43759316733856.453,45072096235872.156,46424259122948.32,47816986896636.773,49251496503535.875,50729041398641.953,52250912640601.219,53818440019819.258,55432993220413.836,57095983017026.258,58808862507537.047,60573128382763.156,62390322234246.055,64262031901273.445,66189892858311.648,68175589644061,70220857333382.828,72327483053384.328,{"$f":"QK24*QK29*8760","v":74497307544985.859},76732226771335.438,79034193574475.5,81405219381709.766,83847375963161.063,86362797242055.906,88953681159317.594,91622291594097.109,94370960341920.016,97202089152177.625,100118151826742.95,103121696381545.27,106215347272991.61,109401807691181.36,112683861921916.8,116064377779574.31,119546309112961.55,123132698386350.39,126826679337940.89,130631479718079.13,134550424109621.5,138586936832910.16,142744544937897.44,147026881286034.38,151437687724615.44,155980818356353.91,160660242907044.53,165480050194255.84,170444451700083.53,175557785251086.06,180824518808618.66,186249254372877.19,191836732004063.53,197591833964185.44,203519588983111.03,209625176652604.38,215913931952182.5,222391349910747.97,229063090408070.41,235934983120312.53,243013032613921.91,250303423592339.56,257812526300109.72,265546902089113.03,273513309151786.44,281718708426340.06,290170269679130.31,298875377769504.19,307841639102589.38,317076888275667,326589194923937.06,336386870771655.19,346478476894804.81,356872831201649,367579016137698.44,378606386621829.44,389964578220484.38,401663515567098.88,413713421034111.88,426124823665135.19,438908568375089.31,452075825426342.06,465638100189132.31,479607243194806.25,{"$f":"SW24*SW29*8760","v":493995460490650.5},508815324305370,524079784034531.13,539802177555567.13,555996242882234.13,572676130168701.13,589856414073762.25,607552106495975.13,625778669690854.38,644552029781580,663888590675027.38,683805248395278.25,704319405847136.63,725448988022550.75,747212457663227.25,769628831393124.13,792717696334917.75,816499227224965.38,840994204041714.38,866224030162965.75,892210751067854.75,918977073599890.5,946546385807887.13,974942777382123.63,1004191060703587.5,1034316792524695.1,1065346296300435.9,1097306685189449,1130225885745132.5,1164132662317486.5,1199056642187011.3,1235028341452621.8,1272079191696200.3,1310241567447086.5,1349548814470498.8,1390035278904614,1431736337271752.3,1474688427389905,1518929080211602,1564496952617950.3,1611431861196488.8,1659774817032383.3,1709568061543355,1760855103389655.8,1813680756491345.3,1868091179186085.8,1924133914561668.5,1981857931998518.3,2041313669958474,2102553080057228.3,2165629672458945,2230598562632713.8,2297516519511695.5,2366442015097046.5,2437435275549958]
[]
[null,null,"Cost ","USD/kW",1000,{"$f":"E32*(1+F22)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"BQ32*(1+BR22)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"EC32*(1+ED22)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"GO32*(1+GP22)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"JA32*(1+JB22)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"LM32*(1+LN22)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"NY32*(1+NZ22)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"QK32*(1+QL22)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"SW32*(1+SX22)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[null,null,"Capital Expenditures","USD 000's",{"$f":"E25*E32","v":10000},10000,10000,10000,10000,10000,9000,10349.999999999995,11902.499999999989,13687.874999999991,15741.056249999985,18102.214687499996,20817.546890624981,23940.178924218715,27531.205762851529,31660.886627279269,36410.019621371161,41871.522564576822,48152.250949263362,55375.088591652857,63681.351880400769,73233.554662460898,84218.587861829976,96851.376041104464,111379.08244727009,128085.94481436069,147298.83653651472,169393.66201699205,194802.71131954077,224023.11801747192,267626.58572009264,306270.57357810671,350711.15961482248,401817.83355704555,460590.50859060243,528179.08487919299,604905.94761107198,695641.83975273289,799988.11571564223,919986.3330729889,1057984.2830339368,1216681.9254890278,1399184.2143123816,1609061.8464592395,1850421.1234281238,2127984.2919423417,2447181.9357336937,2814259.2260937467,3236398.1100078081,3721857.8265089788,4280136.500485329,4922156.9755581263,5660480.5218918454,6509552.6001756191,7485985.4902019603,8608883.313732259,9900215.810792096,11385248.182410905,13093035.409772549,15056990.721238427,17325539.32942418,4229590.5046300478,4391730.6885983329,4564067.9484100444,{"$f":"BQ25*BQ32","v":4747708.1268891972},4943910.231726761,5153109.0288640568,5380291.013443321,5625176.7646169402,5889930.6414413322,6177026.9206533302,6489295.8422369985,6829976.5485627884,7202777.9507371429,7611948.7108343737,8062357.7069707857,8559586.5532129966,9110035.9820974208,9721048.1686916035,10401047.386953276,11159701.747742947,12008109.18023348,12959011.292707462,14027039.294115715,15228996.784960259,16584184.947333276,18114776.493401192,19846245.685498238,21807862.837952517,24033262.972263794,26571099.747980274,13752517.735742833,14200345.736644499,14666941.447897628,15153667.831361413,15662048.72733313,16192791.679338597,16751164.143432111,17337176.088505387,17953289.945046436,18602287.003366601,19287313.727431685,20011934.970313303,20780195.125140175,21596688.400469489,22466639.58729497,23395996.889946908,24391538.628933348,25460995.894932568,26613193.544981554,27858212.290512048,29207575.039285623,30674461.127531186,32273952.623984177,34023317.514724784,35942335.298990689,38053671.355608314,40383307.3935716,42961036.39726802,45821031.73835884,49012501.577058136,36867161.619693026,38008428.937113181,39189267.144380413,40411663.298738658,41677784.058731683,42988999.070679113,44351257.756512903,{"$f":"EC25*EC32","v":45765272.509978585},47234229.259163857,48761654.496907458,50351462.245778747,52008007.944210753,53736150.288254648,55541322.218477264,57429612.419843167,59407858.907471567,61483756.50698375,63665980.309324488,65964327.491805203,68389880.255740255,70955193.04347077,73674507.67184183,76564000.56462419,79642066.893584087,82929647.159215614,86450602.571640089,90232146.546084195,94305340.724356189,98705665.195259556,103483674.03766586,92972469.254119068,95796895.800571918,98711388.013742909,101719447.79418223,104824802.08903848,108030427.64189495,111343929.1848655,114767724.08118142,118306754.37750272,121966355.36879647,125752304.14382471,129670875.09919782,133728903.45789137,137933857.98320314,142293924.25751075,146818100.10026926,151516304.93556529,156399505.19076377,161479858.11968777,166770876.802459,172287619.48659125,178046906.90825593,184067571.77813083,190370745.24349579,196980185.85962486,203922657.43306133,211228363.05334815,218931443.72683826,227070551.2878162,235699506.71299899,229154776.90971246,236064672.68583274,243187198.20556143,250529532.29175508,258099189.12153894,265903046.28537065,273952726.38764542,282254785.20004499,290818427.32993209,299653378.50979877,308769937.9790566,{"$f":"GO25*GO32","v":318179037.94948649},327892311.19368893,337922167.9510749,348281883.52441829,358985698.1451844,370048930.92182755,381488109.95661384,393321121.02851343,405567377.59854984,418248015.30656445,431386114.60282928,445006955.7035408,459138310.68666697,473810778.26609147,489058167.61172229,504917938.53736877,521431706.47537959,538645821.91881466,556622035.46292686,559704981.52213895,576531383.43663049,593867910.27888381,611730665.72727633,630136356.56012619,649101328.74711621,668646957.32324314,688789843.06371069,709549536.92950749,730946421.39736164,753001772.15324628,775737827.14890206,799177864.06908679,823346287.41273427,848268726.56992865,873972146.48206139,900484972.70880747,927837232.9972043,956060717.7603215,985189162.23231292,1015258453.4793408,1046306865.9207886,1078375329.561039,1111507735.7598884,1145751286.0915108,1181156890.6719055,1217779623.2893562,1255679241.7699273,1294920783.2721987,1335585245.6569111,1362037088.021945,1402933453.131429,1445062042.0645261,1488460621.4664876,1533168210.9715159,1579224138.7908461,1626673451.6682861,1675557132.2391019,1725919844.7801664,1777807838.4835382,1831269031.752008,1886353104.5356271,1943111599.7774129,2001598035.1923122,2061868026.7828932,{"$f":"JA25*JA32","v":2123979425.7014134},2187992470.3047361,2253969955.5210128,2321977421.9598446,2392083367.5578194,2464359484.9646153,2538880928.3506188,2615726613.8637652,2694979558.5916977,2776727263.6082735,2861062147.5141759,2948082037.8368888,3037890728.75389,3130598614.8656821,3226333412.1981969,3309507699.5594687,3408828183.0150776,3511133613.844686,3616514340.4000549,3725063541.4730868,3836876329.2074652,3952055207.7974014,4070700341.0520988,4192917349.8575435,4318815268.7132473,4448506684.8886042,4582107887.2663107,4719739025.9900217,4861524284.1912975,5007592063.2518454,5158075183.2644377,5313111100.5946484,5472842144.7196255,5637415776.8344259,5806984873.0786257,5981708035.6510487,6161749935.5576553,6347281691.2870102,6538481288.3376369,6735534045.2465973,6938633132.6016302,7147980152.4769754,7363785786.8331919,7586270524.6873417,7815675479.314517,8036530028.6892843,8277661182.0187855,8526031602.818511,8781859269.0430737,9045368817.975399,9316790764.0048714,9596367075.6387043,9884341564.9286633,10180967810.450409,10486507243.123871,10801229418.53157,11125412302.918556,11459342574.11183,11803315938.75675,12157637467.454277,12522621949.592951,12898594269.912996,13285889809.117552,13684854871.164288,{"$f":"LM25*LM32","v":14095847140.238386},14519236170.825562,14955403914.787405,15404745289.893658,15867668794.902493,16344597177.008387,16835968158.316265,17342235228.963085,17863868515.61388,18401355735.331467,18955213246.277939,19510253928.661602,20095596798.99028,20698505288.299164,21319507165.088161,21959146150.901852,22617981416.919098,23296593448.140377,23995574728.605347,24715537969.037388,25457114506.468456,26220954899.776493,27007729548.600857,27818129337.16465,28652866304.701134,29512674344.377003,30398309932.823303,31310552892.64027,32250207190.5266,33218101774.015633,34215091450.17527,35242057810.060585,36299910203.199501,37389586766.958031,38512055516.278786,39668315500.025986,40859398031.024467,42086367997.852509,43350325267.569992,44652406189.846207,45993795214.4282,47359993355.856316,48780828409.0009,50244293846.610031,51751669380.148399,53304273232.413948,54903462310.876472,56550638768.916603,58247241409.004761,59994754649.848785,61794707687.704247,63648675876.449379,65558282154.57386,67525198521.31678,69551147564.377823,71637904041.844101,73787296521.214371,76001209078.683044,78281583062.150604,80630418921.788422,83049778112.38121,85541785072.132675,88108629283.133865,90752567419.290329,{"$f":"NY25*NY32","v":93475925588.181061},96281101674.085373,99170567790.305634,102146872849.91211,105212645265.19153,108370595787.39613,111623530499.90489,114958620699.89719,118407414573.36285,121959677595.90289,125618514641.92007,129387123852.03903,133268798449.0901,137266934991.27673,141385026518.03546,145626673312.15082,149995583909.87509,154495578385.28516,159130591738.67505,163904677392.94077,168822010802.15079,173886893176.74991,179103755330.16766,184477161651.90472,190011814212.56888,195712557006.71933,201584380339.8602,207632425366.4361,213861988786.2662,220278527707.51645,226887664685.05435,233695192943.86459,240707081798.17819,247929482278.02127,255368732976.14334,263031366129.67651,270924123952.45386,279038231956.02264,287409414167.17194,296031737177.52698,304912736010.99207,314060171862.18329,323482037899.53912,333186571625.23938,343182252251.01715,353477815817.1214,364082260689.995,375004855468.8089,386255147134.70453,397842969450.85071,409778451621.79858,422072027220.98706,434734443395.73181,447776770359.43567,461210411181.32654,475047111884.53839,489298971864.01489,503978454636.31451,519098398934.24213,534672030159.92999,550712972211.04187,567235259695.63074,584253350552.49829,601782139094.97119,{"$f":"QK25*QK32","v":619836969497.60107},638433649746.7782,657588476078.06799,677302514645.40515,697621625337.23694,718550314682.69397,740106870841.31238,762310130737.41406,785179495541.02625,808734952995.97266,832997085062.87244,857987093613.33069,883726816820.09143,910238748282.80811,937546056733.12378,965672606337.22229,994642977614.76038,1024482488993.7379,1055217219021.6664,1086874029254.1499,1119480587842.8789,1153065393845.9375,1187657802284.2571,1223288049969.1658,1259987282127.0791,1297787579848.5515,1336721988390.3213,1376824546360.2883,1418130315817.0972,1460675413317.5054,1504497041946.8123,1549633524369.4666,1596124346939.438,1643994461632.6145,1693314330734.0647,1744113801241.4211,1796437261996.8071,1850330433627.5737,1905840407517.8862,1963015692332.1389,2021906246579.123,2082563529975.071,2145040546272.6824,2209391889618.9824,2275673792309.3794,2343944173980.769,2414262692287.6118,2486690795106.7754,2561291774318.0913,2638130821209.4722,2717275083556.8604,2798793724431.3335,2882757982787.2173,2969241235887.2183,3058319063622.6694,3150069314789.0117,3244572175378.9917,3341910238958.624,3442168579193.3789,3545434824595.0781,3651799235562.7178,3761354783793.8442,3874197244146.5454,3990409545755.936,{"$f":"SW25*SW32","v":4110121867381.083},4233425563987.8506,4360428377625.6372,4491241282725.2607,4625978582088.5039,4764758012139.8779,4907700835981.0996,5054931957059.1016,5206580026169.2275,5362777553912.4238,5523661026531.624,5689371025229.6855,5860052349074.0039,6035854141596.75,6216930021202.7656,6403438215500.6865,6595541699676.8096,6793408339034.8799,6997211035828.8887,7207127880520.1221,7423342307594.5625,7646043256080.0576,7875425334908.7773,8111688993274.2979,8355040696138.5381,8605693105048.5684,8863865264429.8125,9129782793526.9688,9403678094171.6621,9685774821281.8145,9976348101172.7383,10275638584793.24,10583907789055.203,10901425076497.691,11228467889674.137,11565321998953.049,11912281742398.672,12269650290669.209,12637739909787.637,13016872234039.377,13407378547062.385,13809600071376.385,14223888266605.133,14650605136653.758,15090123546111.52,15542827546156.693,16009112710252.492,16489386479927.824,16984068520948.639,17493591090193.463,18018399413558.125,18558952075222.516,19115721418625.512,19689193959502.512,8355040696138.5381]
[null,null,"Retirements","USD 000's",{"$f":"IF(E16>=$E$5,OFFSET(E33,0,-$E$5))","v":false},false,{"$f":"IF(G16>=$E$5,OFFSET(G33,0,-$E$5))","v":false},{"$f":"IF(H16>=$E$5,OFFSET(H33,0,-$E$5))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,10000,10000,10000,10000,10000,10000,9000,10349.999999999995,11902.499999999989,13687.874999999991,15741.056249999985,18102.214687499996,20817.546890624981,23940.178924218715,27531.205762851529,31660.886627279269,36410.019621371161,41871.522564576822,48152.250949263362,55375.088591652857,63681.351880400769,73233.554662460898,84218.587861829976,96851.376041104464,111379.08244727009,128085.94481436069,147298.83653651472,169393.66201699205,194802.71131954077,224023.11801747192,267626.58572009264,306270.57357810671,350711.15961482248,401817.83355704555,{"$f":"IF(BQ16>=$E$5,OFFSET(BQ33,0,-$E$5))","v":460590.50859060243},528179.08487919299,604905.94761107198,695641.83975273289,799988.11571564223,919986.3330729889,1057984.2830339368,1216681.9254890278,1399184.2143123816,1609061.8464592395,1850421.1234281238,2127984.2919423417,2447181.9357336937,2814259.2260937467,3236398.1100078081,3721857.8265089788,4280136.500485329,4922156.9755581263,5660480.5218918454,6509552.6001756191,7485985.4902019603,8608883.313732259,9900215.810792096,11385248.182410905,13093035.409772549,15056990.721238427,17325539.32942418,4229590.5046300478,4391730.6885983329,4564067.9484100444,4747708.1268891972,4943910.231726761,5153109.0288640568,5380291.013443321,5625176.7646169402,5889930.6414413322,6177026.9206533302,6489295.8422369985,6829976.5485627884,7202777.9507371429,7611948.7108343737,8062357.7069707857,8559586.5532129966,9110035.9820974208,9721048.1686916035,10401047.386953276,11159701.747742947,12008109.18023348,12959011.292707462,14027039.294115715,15228996.784960259,16584184.947333276,18114776.493401192,19846245.685498238,21807862.837952517,24033262.972263794,26571099.747980274,13752517.735742833,14200345.736644499,14666941.447897628,15153667.831361413,15662048.72733313,16192791.679338597,16751164.143432111,{"$f":"IF(EC16>=$E$5,OFFSET(EC33,0,-$E$5))","v":17337176.088505387},17953289.945046436,18602287.003366601,19287313.727431685,20011934.970313303,20780195.125140175,21596688.400469489,22466639.58729497,23395996.889946908,24391538.628933348,25460995.894932568,26613193.544981554,27858212.290512048,29207575.039285623,30674461.127531186,32273952.623984177,34023317.514724784,35942335.298990689,38053671.355608314,40383307.3935716,42961036.39726802,45821031.73835884,49012501.577058136,36867161.619693026,38008428.937113181,39189267.144380413,40411663.298738658,41677784.058731683,42988999.070679113,44351257.756512903,45765272.509978585,47234229.259163857,48761654.496907458,50351462.245778747,52008007.944210753,53736150.288254648,55541322.218477264,57429612.419843167,59407858.907471567,61483756.50698375,63665980.309324488,65964327.491805203,68389880.255740255,70955193.04347077,73674507.67184183,76564000.56462419,79642066.893584087,82929647.159215614,86450602.571640089,90232146.546084195,94305340.724356189,98705665.195259556,103483674.03766586,92972469.254119068,95796895.800571918,98711388.013742909,101719447.79418223,104824802.08903848,108030427.64189495,111343929.1848655,114767724.08118142,118306754.37750272,121966355.36879647,125752304.14382471,{"$f":"IF(GO16>=$E$5,OFFSET(GO33,0,-$E$5))","v":129670875.09919782},133728903.45789137,137933857.98320314,142293924.25751075,146818100.10026926,151516304.93556529,156399505.19076377,161479858.11968777,166770876.802459,172287619.48659125,178046906.90825593,184067571.77813083,190370745.24349579,196980185.85962486,203922657.43306133,211228363.05334815,218931443.72683826,227070551.2878162,235699506.71299899,229154776.90971246,236064672.68583274,243187198.20556143,250529532.29175508,258099189.12153894,265903046.28537065,273952726.38764542,282254785.20004499,290818427.32993209,299653378.50979877,308769937.9790566,318179037.94948649,327892311.19368893,337922167.9510749,348281883.52441829,358985698.1451844,370048930.92182755,381488109.95661384,393321121.02851343,405567377.59854984,418248015.30656445,431386114.60282928,445006955.7035408,459138310.68666697,473810778.26609147,489058167.61172229,504917938.53736877,521431706.47537959,538645821.91881466,556622035.46292686,559704981.52213895,576531383.43663049,593867910.27888381,611730665.72727633,630136356.56012619,649101328.74711621,668646957.32324314,688789843.06371069,709549536.92950749,730946421.39736164,753001772.15324628,775737827.14890206,799177864.06908679,823346287.41273427,848268726.56992865,{"$f":"IF(JA16>=$E$5,OFFSET(JA33,0,-$E$5))","v":873972146.48206139},900484972.70880747,927837232.9972043,956060717.7603215,985189162.23231292,1015258453.4793408,1046306865.9207886,1078375329.561039,1111507735.7598884,1145751286.0915108,1181156890.6719055,1217779623.2893562,1255679241.7699273,1294920783.2721987,1335585245.6569111,1362037088.021945,1402933453.131429,1445062042.0645261,1488460621.4664876,1533168210.9715159,1579224138.7908461,1626673451.6682861,1675557132.2391019,1725919844.7801664,1777807838.4835382,1831269031.752008,1886353104.5356271,1943111599.7774129,2001598035.1923122,2061868026.7828932,2123979425.7014134,2187992470.3047361,2253969955.5210128,2321977421.9598446,2392083367.5578194,2464359484.9646153,2538880928.3506188,2615726613.8637652,2694979558.5916977,2776727263.6082735,2861062147.5141759,2948082037.8368888,3037890728.75389,3130598614.8656821,3226333412.1981969,3309507699.5594687,3408828183.0150776,3511133613.844686,3616514340.4000549,3725063541.4730868,3836876329.2074652,3952055207.7974014,4070700341.0520988,4192917349.8575435,4318815268.7132473,4448506684.8886042,4582107887.2663107,4719739025.9900217,4861524284.1912975,5007592063.2518454,5158075183.2644377,5313111100.5946484,5472842144.7196255,5637415776.8344259,{"$f":"IF(LM16>=$E$5,OFFSET(LM33,0,-$E$5))","v":5806984873.0786257},5981708035.6510487,6161749935.5576553,6347281691.2870102,6538481288.3376369,6735534045.2465973,6938633132.6016302,7147980152.4769754,7363785786.8331919,7586270524.6873417,7815675479.314517,8036530028.6892843,8277661182.0187855,8526031602.818511,8781859269.0430737,9045368817.975399,9316790764.0048714,9596367075.6387043,9884341564.9286633,10180967810.450409,10486507243.123871,10801229418.53157,11125412302.918556,11459342574.11183,11803315938.75675,12157637467.454277,12522621949.592951,12898594269.912996,13285889809.117552,13684854871.164288,14095847140.238386,14519236170.825562,14955403914.787405,15404745289.893658,15867668794.902493,16344597177.008387,16835968158.316265,17342235228.963085,17863868515.61388,18401355735.331467,18955213246.277939,19510253928.661602,20095596798.99028,20698505288.299164,21319507165.088161,21959146150.901852,22617981416.919098,23296593448.140377,23995574728.605347,24715537969.037388,25457114506.468456,26220954899.776493,27007729548.600857,27818129337.16465,28652866304.701134,29512674344.377003,30398309932.823303,31310552892.64027,32250207190.5266,33218101774.015633,34215091450.17527,35242057810.060585,36299910203.199501,37389586766.958031,{"$f":"IF(NY16>=$E$5,OFFSET(NY33,0,-$E$5))","v":38512055516.278786},39668315500.025986,40859398031.024467,42086367997.852509,43350325267.569992,44652406189.846207,45993795214.4282,47359993355.856316,48780828409.0009,50244293846.610031,51751669380.148399,53304273232.413948,54903462310.876472,56550638768.916603,58247241409.004761,59994754649.848785,61794707687.704247,63648675876.449379,65558282154.57386,67525198521.31678,69551147564.377823,71637904041.844101,73787296521.214371,76001209078.683044,78281583062.150604,80630418921.788422,83049778112.38121,85541785072.132675,88108629283.133865,90752567419.290329,93475925588.181061,96281101674.085373,99170567790.305634,102146872849.91211,105212645265.19153,108370595787.39613,111623530499.90489,114958620699.89719,118407414573.36285,121959677595.90289,125618514641.92007,129387123852.03903,133268798449.0901,137266934991.27673,141385026518.03546,145626673312.15082,149995583909.87509,154495578385.28516,159130591738.67505,163904677392.94077,168822010802.15079,173886893176.74991,179103755330.16766,184477161651.90472,190011814212.56888,195712557006.71933,201584380339.8602,207632425366.4361,213861988786.2662,220278527707.51645,226887664685.05435,233695192943.86459,240707081798.17819,247929482278.02127,{"$f":"IF(QK16>=$E$5,OFFSET(QK33,0,-$E$5))","v":255368732976.14334},263031366129.67651,270924123952.45386,279038231956.02264,287409414167.17194,296031737177.52698,304912736010.99207,314060171862.18329,323482037899.53912,333186571625.23938,343182252251.01715,353477815817.1214,364082260689.995,375004855468.8089,386255147134.70453,397842969450.85071,409778451621.79858,422072027220.98706,434734443395.73181,447776770359.43567,461210411181.32654,475047111884.53839,489298971864.01489,503978454636.31451,519098398934.24213,534672030159.92999,550712972211.04187,567235259695.63074,584253350552.49829,601782139094.97119,619836969497.60107,638433649746.7782,657588476078.06799,677302514645.40515,697621625337.23694,718550314682.69397,740106870841.31238,762310130737.41406,785179495541.02625,808734952995.97266,832997085062.87244,857987093613.33069,883726816820.09143,910238748282.80811,937546056733.12378,965672606337.22229,994642977614.76038,1024482488993.7379,1055217219021.6664,1086874029254.1499,1119480587842.8789,1153065393845.9375,1187657802284.2571,1223288049969.1658,1259987282127.0791,1297787579848.5515,1336721988390.3213,1376824546360.2883,1418130315817.0972,1460675413317.5054,1504497041946.8123,1549633524369.4666,1596124346939.438,1643994461632.6145,{"$f":"IF(SW16>=$E$5,OFFSET(SW33,0,-$E$5))","v":1693314330734.0647},1744113801241.4211,1796437261996.8071,1850330433627.5737,1905840407517.8862,1963015692332.1389,2021906246579.123,2082563529975.071,2145040546272.6824,2209391889618.9824,2275673792309.3794,2343944173980.769,2414262692287.6118,2486690795106.7754,2561291774318.0913,2638130821209.4722,2717275083556.8604,2798793724431.3335,2882757982787.2173,2969241235887.2183,3058319063622.6694,3150069314789.0117,3244572175378.9917,3341910238958.624,3442168579193.3789,3545434824595.0781,3651799235562.7178,3761354783793.8442,3874197244146.5454,3990409545755.936,4110121867381.083,4233425563987.8506,4360428377625.6372,4491241282725.2607,4625978582088.5039,4764758012139.8779,4907700835981.0996,5054931957059.1016,5206580026169.2275,5362777553912.4238,5523661026531.624,5689371025229.6855,5860052349074.0039,6035854141596.75,6216930021202.7656,6403438215500.6865,6595541699676.8096,6793408339034.8799,6997211035828.8887,7207127880520.1221,7423342307594.5625,7646043256080.0576,7875425334908.7773,8111688993274.2979,8355040696138.5381]
[]
[null,"Plant Balance"]
[null,null,"Opening Balance",null,{"$f":"D40","v":0},10000,20000,30000,40000,50000,60000,69000,79350,91252.499999999985,104940.37499999997,120681.43124999995,138783.64593749994,159601.19282812491,183541.37175234364,211072.57751519515,242733.46414247443,279143.48376384558,321015.0063284224,369167.25727768574,424542.34586933861,488223.6977497394,561457.25241220032,645675.84027403034,742527.21631513478,853906.29876240483,981992.24357676553,1129291.0801132803,1298684.7421302723,1493487.4534498132,1717510.571467285,1975137.1571873776,2271407.7307654843,2612118.8903803066,3003936.7239373522,3454527.2325279545,3972706.3174071475,4568612.2650182191,5253904.1047709519,6041989.7204865944,6948288.1785595836,7990531.4053435195,9189111.1161450464,10567477.783566803,12152599.451101825,13975489.368767096,16071812.774082158,18482584.69019448,21254972.393723652,24443218.252782196,28109700.990699522,32326156.139304452,37175079.560200118,42751341.494230136,49164042.718364649,56538649.126119338,65019446.495037235,74772363.469292819,85988217.989686742,98886450.688139752,113719418.29136071,130777331.03506479,134700650.96611673,138741670.49510023,{"$f":"BP40","v":142903920.60995322},147191038.22825181,151606769.37509939,156154972.45635238,160839621.63004297,165664810.27894425,170634754.58731261,175753797.22493201,181026411.14167997,186457203.47593039,192050919.5802083,197812447.16761455,203746820.582643,209859225.2001223,216155001.95612597,222639652.01480976,229318841.57525405,236198406.82251167,243284359.02718702,250582889.79800266,258100376.49194276,265843387.78670108,273818689.42030209,282033250.10291117,290494247.60599852,299209075.03417844,308185347.28520381,317430907.70375991,326953834.93487269,336762449.98291886,346865323.48240644,357271283.18687868,367989421.68248504,379029104.33295953,390399977.46294832,402111976.78683674,414175336.09044182,426600596.17315507,439398614.05834973,452580572.48010027,466157989.65450335,480142729.34413844,494547011.22446263,509383421.56119657,524664924.20803249,540404871.93427348,556617018.09230185,573315528.63507104,590514994.49412322,608230444.32894695,626477357.6588155,645271678.38857996,664629828.74023747,684568723.60244465,705105785.31051803,726258958.86983359,748046727.63592863,770488129.46500647,793602773.3489567,817410856.54942536,841933182.24590814,867191177.71328533,893206913.04468381,920003120.43602431,{"$f":"EB40","v":947603214.04910505},976031310.47057819,1005312249.7846956,1035471617.2782365,1066535765.7965835,1098531838.7704809,1131487793.9335954,1165432427.7516031,1200395400.5841513,1236407262.601676,1273499480.4797263,1311704464.8941183,1351055598.8409421,1391587266.8061702,1433334884.8103554,1476334931.354666,1520624979.295306,1566243728.6741652,1613231040.5343902,1661627971.750422,1711476810.9029346,1762821115.2300227,1815705748.6869235,1870176921.1475313,1926282228.7819574,1984070695.645416,2043592816.5147786,2104900601.0102222,2168047619.0405293,2233089047.6117449,2300081719.0400972,2369084170.6113,2440156695.7296391,2513361396.6015282,2588762238.4995742,2666425105.6545615,2746417858.8241982,2828810394.5889239,2913674706.4265914,3001084947.6193891,3091117496.0479708,3183851020.9294105,3279366551.5572929,3377747548.1040115,3479079974.547132,3583452373.7835464,3690955944.9970531,3801684623.3469648,3915735162.0473742,4033207216.9087954,4154203433.416059,4278829536.4185414,4407194422.5110989,4539410255.1864319,4675592562.8420258,4815860339.7272873,4960336149.9191065,5109146234.4166794,5262420621.4491796,5420293240.0926552,5582902037.295435,5750389098.4142981,5922900771.3667278,6100587794.5077305,{"$f":"GN40","v":6283605428.3429623},6472113591.1932516,6666276998.9290495,6866265308.8969212,7072253268.1638279,7284420866.2087431,7502953492.1950054,7728042096.9608555,7959883359.8696804,8198679860.6657715,8444640256.4857445,8697979464.1803169,8958918848.1057262,9227686413.5488968,9504517005.9553642,9789652516.1340256,10083342091.618046,10385842354.366587,10697417624.997583,11018340153.747511,11348890358.359938,11689357069.110735,12040037781.184057,12401238914.619577,12773276082.058165,13156474364.519911,13551168595.455509,13957703653.319176,14376434762.918753,14807727805.806316,15251959639.980505,15709518429.179922,16180803982.055319,16666228101.516979,17166214944.562489,17681201392.899364,18211637434.686344,18757986557.726933,19320726154.45874,19900347939.092503,20497358377.265278,21112279128.583237,21745647502.440735,22398016927.513954,23069957435.339375,23762056158.399559,24474917843.151546,25209165378.446095,25965440339.799477,26744403549.993462,27546735656.493267,28373137726.188065,29224331857.973705,30101061813.712917,31004093668.124306,31934216478.168037,32892242972.513081,33879010261.688473,34895380569.539131,35942241986.625305,37020509246.224068,38131124523.610794,39275058259.319122,40453310007.098701,{"$f":"IZ40","v":41666909307.311661},42916916586.531013,44204424084.126938,45530556806.650742,46896473510.850266,48303367716.175766,49752468747.661041,51245042810.090866,52782394094.393585,54365865917.225395,55996841894.742157,57676747151.584427,59407049566.131958,61189261053.115921,63024938884.709404,64915687051.250687,66863157662.788216,68869052392.671875,70935123964.452026,73063177683.38559,75255073013.887161,77512725204.303772,79838106960.432877,82233250169.245865,84700247674.323242,87241255104.552948,89858492757.689545,92554247540.420227,95330874966.632828,98190801215.631821,101136525252.10077,104170621009.66379,107295739639.9537,110514611829.15231,113830050184.0269,117244951689.54771,120762300240.23415,124385169247.44119,128116724324.86444,131960226054.61038,135919032836.24872,139996603821.33615,144196501935.97626,148522396994.05557,152978068903.87723,157567410970.99353,162294433300.12332,167163266299.12704,172178164288.10086,177343509216.74387,182663814493.24619,188143728928.04361,193788040795.88492,199601682019.76147,205589732480.35434,211757424454.76495,218110147188.4079,224653451604.06015,231393055152.18195,238334846806.74741,245484892210.94986,252849438977.27838,260434922146.59674,268247969810.99466,{"$f":"LL40","v":276295408905.32452},284584271172.48431,293121799307.65881,301915453286.88855,310972916885.49524,320302104392.06006,329911167523.82184,339808502549.5365,350002757626.02258,360502840354.80328,371317925565.44745,382457463332.41089,393931187232.38324,405749122849.35474,417921596534.83545,430459244430.88049,443373021763.80695,456674212416.72119,470374438789.22284,484485671952.89954,499020242111.48657,513990849374.83118,529410574856.07611,545292892101.75842,561651678864.81128,578501229230.75574,595856266107.67847,613731954090.90881,632143912713.63611,651108230095.04517,670641476997.89648,690760721307.83337,711483542947.06836,732828049235.48047,754812890712.5448,777457277433.92114,800780995756.93872,824804425629.64685,849548558398.53625,875035015150.49231,901286065605.00708,928324647573.15735,956174387000.35205,984859618610.36267,1014405407168.6735,1044837569383.7338,1076182696465.2458,1108468177359.2031,1141722222679.9792,1175973889360.3784,1211253106041.1899,1247590699222.4258,1285018420199.0986,1323568972805.0718,1363276041989.2241,1404174323248.9009,1446299552946.3679,1489688539534.759,1534379195720.8018,1580410571592.4258,1627822888740.1985,1676657575402.4043,1726957302664.4763,1778766021744.4106,{"$f":"NX40","v":1832129002396.7429},1887092872468.6453,1943705658642.7048,2002016828401.9861,2062077333254.0457,2123939653251.6672,2187657842849.2173,2253287578134.6938,2320886205478.7344,2390512791643.0962,2462228175392.3892,2536095020654.1606,2612177871273.7856,2690543207411.9995,2771259503634.3599,2854397288743.3906,2940029207405.6929,3028230083627.8638,3119076986136.6997,3212649295720.8013,3309028774592.4253,3408299637830.1982,3510548626965.104,3615865085774.0571,3724341038347.2788,3836071269497.6973,3951153407582.6279,4069688009810.1069,4191778650104.4102,4317532009607.543,4447057969895.7695,4580469708992.6436,4717883800262.4229,4859420314270.2949,5005202923698.4043,5155359011409.3564,5310019781751.6367,5469320375204.1855,5633399986460.3105,5802401986054.1191,5976474045635.7432,6155768267004.8154,6340441315014.96,6530654554465.4092,6726574191099.3721,6928371416832.3545,7136222559337.3252,7350309236117.4453,7570818513200.9688,7797943068596.998,8031881360654.9082,8272837801474.5566,8521022935518.7939,8776653623584.3574,9039953232291.8887,9311151829260.6465,9590486384138.4668,9878200975662.623,10174547004932.502,10479783415080.479,10794176917532.893,11118002225058.879,11451542291810.645,11795088560564.965,{"$f":"QJ40","v":12148941217381.914},12513409453903.373,12888811737520.475,13275476089646.09,13673740372335.471,14083952583505.535,14506471161010.701,14941665295841.021,15389915254716.252,15851612712357.738,16327161093728.471,16816975926540.326,17321485204336.535,17841129760466.629,18376363653280.629,18927654562879.051,19495484199765.422,20080348725758.387,20682759187531.137,21303241963157.074,21942339222051.785,22600609398713.336,23278627680674.734,23976986511094.977,24696296106427.824,25437184989620.66,26200300539309.281,26986309555488.559,27795898842153.219,28629775807417.816,29488669081640.348,30373329154089.559,31284529028712.246,32223064899573.617,33189756846560.824,34185449551957.652,35211013038516.375,36267343429671.867,37355363732562.023,38476024644538.883,39630305383875.047,40819214545391.297,42043790981753.039,43305104711205.625,44604257852541.805,45942385588118.063,47320657155761.609,48740276870434.461,50202485176547.5,51708559731843.93,53259816523799.25,54857611019513.234,56503339350098.633,58198439530601.594,59944392716519.648,61742724498015.242,63595006232955.695,65502856419944.367,67467942112542.703,69491980375918.984,71576739787196.563,73724041980812.469,75935763240236.844,78213836137443.953,{"$f":"SV40","v":80560251221567.281},82977058758214.297,85466370520960.719,88030361636589.547,90671272485687.234,93391410660257.844,96193152980065.578,99078947569467.547,102051315996551.58,105112855476448.13,108266241140741.56,111514228374963.81,114859655226212.73,118305444882999.13,121854608229489.09,125510246476373.77,129275553870664.98,133153820486784.94,137148435101388.48,141262888154430.16,145500774799063.06,149865798043034.97,154361771984326.03,158992625143855.81,163762403898171.5,168675276015116.66,173735534295570.13,178947600324437.22,184316028334170.34,189845509184195.47,195540874459721.34,201407100693513,207449313714318.41,213672793125748,220082976919520.44,226685466227106.06,233486030213919.25,240490611120336.84,247705329453946.97,255136489337565.38,262790584017692.31,270674301538223.06,278794530584369.75,287158366501900.88,295773117496957.88,304646311021866.63,313785700352522.63,323199271363098.31,332895249503991.25,342882106989111,353168570198784.31,363763627304747.88,374676536123890.31,385916832207607.06,397494337173835.25]
[null,null,"Add: Capital Expenditures",null,{"$f":"E33","v":10000},10000,10000,10000,10000,10000,9000,10349.999999999995,11902.499999999989,13687.874999999991,15741.056249999985,18102.214687499996,20817.546890624981,23940.178924218715,27531.205762851529,31660.886627279269,36410.019621371161,41871.522564576822,48152.250949263362,55375.088591652857,63681.351880400769,73233.554662460898,84218.587861829976,96851.376041104464,111379.08244727009,128085.94481436069,147298.83653651472,169393.66201699205,194802.71131954077,224023.11801747192,267626.58572009264,306270.57357810671,350711.15961482248,401817.83355704555,460590.50859060243,528179.08487919299,604905.94761107198,695641.83975273289,799988.11571564223,919986.3330729889,1057984.2830339368,1216681.9254890278,1399184.2143123816,1609061.8464592395,1850421.1234281238,2127984.2919423417,2447181.9357336937,2814259.2260937467,3236398.1100078081,3721857.8265089788,4280136.500485329,4922156.9755581263,5660480.5218918454,6509552.6001756191,7485985.4902019603,8608883.313732259,9900215.810792096,11385248.182410905,13093035.409772549,15056990.721238427,17325539.32942418,4229590.5046300478,4391730.6885983329,4564067.9484100444,{"$f":"BQ33","v":4747708.1268891972},4943910.231726761,5153109.0288640568,5380291.013443321,5625176.7646169402,5889930.6414413322,6177026.9206533302,6489295.8422369985,6829976.5485627884,7202777.9507371429,7611948.7108343737,8062357.7069707857,8559586.5532129966,9110035.9820974208,9721048.1686916035,10401047.386953276,11159701.747742947,12008109.18023348,12959011.292707462,14027039.294115715,15228996.784960259,16584184.947333276,18114776.493401192,19846245.685498238,21807862.837952517,24033262.972263794,26571099.747980274,13752517.735742833,14200345.736644499,14666941.447897628,15153667.831361413,15662048.72733313,16192791.679338597,16751164.143432111,17337176.088505387,17953289.945046436,18602287.003366601,19287313.727431685,20011934.970313303,20780195.125140175,21596688.400469489,22466639.58729497,23395996.889946908,24391538.628933348,25460995.894932568,26613193.544981554,27858212.290512048,29207575.039285623,30674461.127531186,32273952.623984177,34023317.514724784,35942335.298990689,38053671.355608314,40383307.3935716,42961036.39726802,45821031.73835884,49012501.577058136,36867161.619693026,38008428.937113181,39189267.144380413,40411663.298738658,41677784.058731683,42988999.070679113,44351257.756512903,{"$f":"EC33","v":45765272.509978585},47234229.259163857,48761654.496907458,50351462.245778747,52008007.944210753,53736150.288254648,55541322.218477264,57429612.419843167,59407858.907471567,61483756.50698375,63665980.309324488,65964327.491805203,68389880.255740255,70955193.04347077,73674507.67184183,76564000.56462419,79642066.893584087,82929647.159215614,86450602.571640089,90232146.546084195,94305340.724356189,98705665.195259556,103483674.03766586,92972469.254119068,95796895.800571918,98711388.013742909,101719447.79418223,104824802.08903848,108030427.64189495,111343929.1848655,114767724.08118142,118306754.37750272,121966355.36879647,125752304.14382471,129670875.09919782,133728903.45789137,137933857.98320314,142293924.25751075,146818100.10026926,151516304.93556529,156399505.19076377,161479858.11968777,166770876.802459,172287619.48659125,178046906.90825593,184067571.77813083,190370745.24349579,196980185.85962486,203922657.43306133,211228363.05334815,218931443.72683826,227070551.2878162,235699506.71299899,229154776.90971246,236064672.68583274,243187198.20556143,250529532.29175508,258099189.12153894,265903046.28537065,273952726.38764542,282254785.20004499,290818427.32993209,299653378.50979877,308769937.9790566,{"$f":"GO33","v":318179037.94948649},327892311.19368893,337922167.9510749,348281883.52441829,358985698.1451844,370048930.92182755,381488109.95661384,393321121.02851343,405567377.59854984,418248015.30656445,431386114.60282928,445006955.7035408,459138310.68666697,473810778.26609147,489058167.61172229,504917938.53736877,521431706.47537959,538645821.91881466,556622035.46292686,559704981.52213895,576531383.43663049,593867910.27888381,611730665.72727633,630136356.56012619,649101328.74711621,668646957.32324314,688789843.06371069,709549536.92950749,730946421.39736164,753001772.15324628,775737827.14890206,799177864.06908679,823346287.41273427,848268726.56992865,873972146.48206139,900484972.70880747,927837232.9972043,956060717.7603215,985189162.23231292,1015258453.4793408,1046306865.9207886,1078375329.561039,1111507735.7598884,1145751286.0915108,1181156890.6719055,1217779623.2893562,1255679241.7699273,1294920783.2721987,1335585245.6569111,1362037088.021945,1402933453.131429,1445062042.0645261,1488460621.4664876,1533168210.9715159,1579224138.7908461,1626673451.6682861,1675557132.2391019,1725919844.7801664,1777807838.4835382,1831269031.752008,1886353104.5356271,1943111599.7774129,2001598035.1923122,2061868026.7828932,{"$f":"JA33","v":2123979425.7014134},2187992470.3047361,2253969955.5210128,2321977421.9598446,2392083367.5578194,2464359484.9646153,2538880928.3506188,2615726613.8637652,2694979558.5916977,2776727263.6082735,2861062147.5141759,2948082037.8368888,3037890728.75389,3130598614.8656821,3226333412.1981969,3309507699.5594687,3408828183.0150776,3511133613.844686,3616514340.4000549,3725063541.4730868,3836876329.2074652,3952055207.7974014,4070700341.0520988,4192917349.8575435,4318815268.7132473,4448506684.8886042,4582107887.2663107,4719739025.9900217,4861524284.1912975,5007592063.2518454,5158075183.2644377,5313111100.5946484,5472842144.7196255,5637415776.8344259,5806984873.0786257,5981708035.6510487,6161749935.5576553,6347281691.2870102,6538481288.3376369,6735534045.2465973,6938633132.6016302,7147980152.4769754,7363785786.8331919,7586270524.6873417,7815675479.314517,8036530028.6892843,8277661182.0187855,8526031602.818511,8781859269.0430737,9045368817.975399,9316790764.0048714,9596367075.6387043,9884341564.9286633,10180967810.450409,10486507243.123871,10801229418.53157,11125412302.918556,11459342574.11183,11803315938.75675,12157637467.454277,12522621949.592951,12898594269.912996,13285889809.117552,13684854871.164288,{"$f":"LM33","v":14095847140.238386},14519236170.825562,14955403914.787405,15404745289.893658,15867668794.902493,16344597177.008387,16835968158.316265,17342235228.963085,17863868515.61388,18401355735.331467,18955213246.277939,19510253928.661602,20095596798.99028,20698505288.299164,21319507165.088161,21959146150.901852,22617981416.919098,23296593448.140377,23995574728.605347,24715537969.037388,25457114506.468456,26220954899.776493,27007729548.600857,27818129337.16465,28652866304.701134,29512674344.377003,30398309932.823303,31310552892.64027,32250207190.5266,33218101774.015633,34215091450.17527,35242057810.060585,36299910203.199501,37389586766.958031,38512055516.278786,39668315500.025986,40859398031.024467,42086367997.852509,43350325267.569992,44652406189.846207,45993795214.4282,47359993355.856316,48780828409.0009,50244293846.610031,51751669380.148399,53304273232.413948,54903462310.876472,56550638768.916603,58247241409.004761,59994754649.848785,61794707687.704247,63648675876.449379,65558282154.57386,67525198521.31678,69551147564.377823,71637904041.844101,73787296521.214371,76001209078.683044,78281583062.150604,80630418921.788422,83049778112.38121,85541785072.132675,88108629283.133865,90752567419.290329,{"$f":"NY33","v":93475925588.181061},96281101674.085373,99170567790.305634,102146872849.91211,105212645265.19153,108370595787.39613,111623530499.90489,114958620699.89719,118407414573.36285,121959677595.90289,125618514641.92007,129387123852.03903,133268798449.0901,137266934991.27673,141385026518.03546,145626673312.15082,149995583909.87509,154495578385.28516,159130591738.67505,163904677392.94077,168822010802.15079,173886893176.74991,179103755330.16766,184477161651.90472,190011814212.56888,195712557006.71933,201584380339.8602,207632425366.4361,213861988786.2662,220278527707.51645,226887664685.05435,233695192943.86459,240707081798.17819,247929482278.02127,255368732976.14334,263031366129.67651,270924123952.45386,279038231956.02264,287409414167.17194,296031737177.52698,304912736010.99207,314060171862.18329,323482037899.53912,333186571625.23938,343182252251.01715,353477815817.1214,364082260689.995,375004855468.8089,386255147134.70453,397842969450.85071,409778451621.79858,422072027220.98706,434734443395.73181,447776770359.43567,461210411181.32654,475047111884.53839,489298971864.01489,503978454636.31451,519098398934.24213,534672030159.92999,550712972211.04187,567235259695.63074,584253350552.49829,601782139094.97119,{"$f":"QK33","v":619836969497.60107},638433649746.7782,657588476078.06799,677302514645.40515,697621625337.23694,718550314682.69397,740106870841.31238,762310130737.41406,785179495541.02625,808734952995.97266,832997085062.87244,857987093613.33069,883726816820.09143,910238748282.80811,937546056733.12378,965672606337.22229,994642977614.76038,1024482488993.7379,1055217219021.6664,1086874029254.1499,1119480587842.8789,1153065393845.9375,1187657802284.2571,1223288049969.1658,1259987282127.0791,1297787579848.5515,1336721988390.3213,1376824546360.2883,1418130315817.0972,1460675413317.5054,1504497041946.8123,1549633524369.4666,1596124346939.438,1643994461632.6145,1693314330734.0647,1744113801241.4211,1796437261996.8071,1850330433627.5737,1905840407517.8862,1963015692332.1389,2021906246579.123,2082563529975.071,2145040546272.6824,2209391889618.9824,2275673792309.3794,2343944173980.769,2414262692287.6118,2486690795106.7754,2561291774318.0913,2638130821209.4722,2717275083556.8604,2798793724431.3335,2882757982787.2173,2969241235887.2183,3058319063622.6694,3150069314789.0117,3244572175378.9917,3341910238958.624,3442168579193.3789,3545434824595.0781,3651799235562.7178,3761354783793.8442,3874197244146.5454,3990409545755.936,{"$f":"SW33","v":4110121867381.083},4233425563987.8506,4360428377625.6372,4491241282725.2607,4625978582088.5039,4764758012139.8779,4907700835981.0996,5054931957059.1016,5206580026169.2275,5362777553912.4238,5523661026531.624,5689371025229.6855,5860052349074.0039,6035854141596.75,6216930021202.7656,6403438215500.6865,6595541699676.8096,6793408339034.8799,6997211035828.8887,7207127880520.1221,7423342307594.5625,7646043256080.0576,7875425334908.7773,8111688993274.2979,8355040696138.5381,8605693105048.5684,8863865264429.8125,9129782793526.9688,9403678094171.6621,9685774821281.8145,9976348101172.7383,10275638584793.24,10583907789055.203,10901425076497.691,11228467889674.137,11565321998953.049,11912281742398.672,12269650290669.209,12637739909787.637,13016872234039.377,13407378547062.385,13809600071376.385,14223888266605.133,14650605136653.758,15090123546111.52,15542827546156.693,16009112710252.492,16489386479927.824,16984068520948.639,17493591090193.463,18018399413558.125,18558952075222.516,19115721418625.512,19689193959502.512,8355040696138.5381]
[null,null,"Less: Retirements",null,{"$f":"-E34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10000,-10000,-10000,-10000,-10000,-10000,-9000,-10349.999999999995,-11902.499999999989,-13687.874999999991,-15741.056249999985,-18102.214687499996,-20817.546890624981,-23940.178924218715,-27531.205762851529,-31660.886627279269,-36410.019621371161,-41871.522564576822,-48152.250949263362,-55375.088591652857,-63681.351880400769,-73233.554662460898,-84218.587861829976,-96851.376041104464,-111379.08244727009,-128085.94481436069,-147298.83653651472,-169393.66201699205,-194802.71131954077,-224023.11801747192,-267626.58572009264,-306270.57357810671,-350711.15961482248,-401817.83355704555,{"$f":"-BQ34","v":-460590.50859060243},-528179.08487919299,-604905.94761107198,-695641.83975273289,-799988.11571564223,-919986.3330729889,-1057984.2830339368,-1216681.9254890278,-1399184.2143123816,-1609061.8464592395,-1850421.1234281238,-2127984.2919423417,-2447181.9357336937,-2814259.2260937467,-3236398.1100078081,-3721857.8265089788,-4280136.500485329,-4922156.9755581263,-5660480.5218918454,-6509552.6001756191,-7485985.4902019603,-8608883.313732259,-9900215.810792096,-11385248.182410905,-13093035.409772549,-15056990.721238427,-17325539.32942418,-4229590.5046300478,-4391730.6885983329,-4564067.9484100444,-4747708.1268891972,-4943910.231726761,-5153109.0288640568,-5380291.013443321,-5625176.7646169402,-5889930.6414413322,-6177026.9206533302,-6489295.8422369985,-6829976.5485627884,-7202777.9507371429,-7611948.7108343737,-8062357.7069707857,-8559586.5532129966,-9110035.9820974208,-9721048.1686916035,-10401047.386953276,-11159701.747742947,-12008109.18023348,-12959011.292707462,-14027039.294115715,-15228996.784960259,-16584184.947333276,-18114776.493401192,-19846245.685498238,-21807862.837952517,-24033262.972263794,-26571099.747980274,-13752517.735742833,-14200345.736644499,-14666941.447897628,-15153667.831361413,-15662048.72733313,-16192791.679338597,-16751164.143432111,{"$f":"-EC34","v":-17337176.088505387},-17953289.945046436,-18602287.003366601,-19287313.727431685,-20011934.970313303,-20780195.125140175,-21596688.400469489,-22466639.58729497,-23395996.889946908,-24391538.628933348,-25460995.894932568,-26613193.544981554,-27858212.290512048,-29207575.039285623,-30674461.127531186,-32273952.623984177,-34023317.514724784,-35942335.298990689,-38053671.355608314,-40383307.3935716,-42961036.39726802,-45821031.73835884,-49012501.577058136,-36867161.619693026,-38008428.937113181,-39189267.144380413,-40411663.298738658,-41677784.058731683,-42988999.070679113,-44351257.756512903,-45765272.509978585,-47234229.259163857,-48761654.496907458,-50351462.245778747,-52008007.944210753,-53736150.288254648,-55541322.218477264,-57429612.419843167,-59407858.907471567,-61483756.50698375,-63665980.309324488,-65964327.491805203,-68389880.255740255,-70955193.04347077,-73674507.67184183,-76564000.56462419,-79642066.893584087,-82929647.159215614,-86450602.571640089,-90232146.546084195,-94305340.724356189,-98705665.195259556,-103483674.03766586,-92972469.254119068,-95796895.800571918,-98711388.013742909,-101719447.79418223,-104824802.08903848,-108030427.64189495,-111343929.1848655,-114767724.08118142,-118306754.37750272,-121966355.36879647,-125752304.14382471,{"$f":"-GO34","v":-129670875.09919782},-133728903.45789137,-137933857.98320314,-142293924.25751075,-146818100.10026926,-151516304.93556529,-156399505.19076377,-161479858.11968777,-166770876.802459,-172287619.48659125,-178046906.90825593,-184067571.77813083,-190370745.24349579,-196980185.85962486,-203922657.43306133,-211228363.05334815,-218931443.72683826,-227070551.2878162,-235699506.71299899,-229154776.90971246,-236064672.68583274,-243187198.20556143,-250529532.29175508,-258099189.12153894,-265903046.28537065,-273952726.38764542,-282254785.20004499,-290818427.32993209,-299653378.50979877,-308769937.9790566,-318179037.94948649,-327892311.19368893,-337922167.9510749,-348281883.52441829,-358985698.1451844,-370048930.92182755,-381488109.95661384,-393321121.02851343,-405567377.59854984,-418248015.30656445,-431386114.60282928,-445006955.7035408,-459138310.68666697,-473810778.26609147,-489058167.61172229,-504917938.53736877,-521431706.47537959,-538645821.91881466,-556622035.46292686,-559704981.52213895,-576531383.43663049,-593867910.27888381,-611730665.72727633,-630136356.56012619,-649101328.74711621,-668646957.32324314,-688789843.06371069,-709549536.92950749,-730946421.39736164,-753001772.15324628,-775737827.14890206,-799177864.06908679,-823346287.41273427,-848268726.56992865,{"$f":"-JA34","v":-873972146.48206139},-900484972.70880747,-927837232.9972043,-956060717.7603215,-985189162.23231292,-1015258453.4793408,-1046306865.9207886,-1078375329.561039,-1111507735.7598884,-1145751286.0915108,-1181156890.6719055,-1217779623.2893562,-1255679241.7699273,-1294920783.2721987,-1335585245.6569111,-1362037088.021945,-1402933453.131429,-1445062042.0645261,-1488460621.4664876,-1533168210.9715159,-1579224138.7908461,-1626673451.6682861,-1675557132.2391019,-1725919844.7801664,-1777807838.4835382,-1831269031.752008,-1886353104.5356271,-1943111599.7774129,-2001598035.1923122,-2061868026.7828932,-2123979425.7014134,-2187992470.3047361,-2253969955.5210128,-2321977421.9598446,-2392083367.5578194,-2464359484.9646153,-2538880928.3506188,-2615726613.8637652,-2694979558.5916977,-2776727263.6082735,-2861062147.5141759,-2948082037.8368888,-3037890728.75389,-3130598614.8656821,-3226333412.1981969,-3309507699.5594687,-3408828183.0150776,-3511133613.844686,-3616514340.4000549,-3725063541.4730868,-3836876329.2074652,-3952055207.7974014,-4070700341.0520988,-4192917349.8575435,-4318815268.7132473,-4448506684.8886042,-4582107887.2663107,-4719739025.9900217,-4861524284.1912975,-5007592063.2518454,-5158075183.2644377,-5313111100.5946484,-5472842144.7196255,-5637415776.8344259,{"$f":"-LM34","v":-5806984873.0786257},-5981708035.6510487,-6161749935.5576553,-6347281691.2870102,-6538481288.3376369,-6735534045.2465973,-6938633132.6016302,-7147980152.4769754,-7363785786.8331919,-7586270524.6873417,-7815675479.314517,-8036530028.6892843,-8277661182.0187855,-8526031602.818511,-8781859269.0430737,-9045368817.975399,-9316790764.0048714,-9596367075.6387043,-9884341564.9286633,-10180967810.450409,-10486507243.123871,-10801229418.53157,-11125412302.918556,-11459342574.11183,-11803315938.75675,-12157637467.454277,-12522621949.592951,-12898594269.912996,-13285889809.117552,-13684854871.164288,-14095847140.238386,-14519236170.825562,-14955403914.787405,-15404745289.893658,-15867668794.902493,-16344597177.008387,-16835968158.316265,-17342235228.963085,-17863868515.61388,-18401355735.331467,-18955213246.277939,-19510253928.661602,-20095596798.99028,-20698505288.299164,-21319507165.088161,-21959146150.901852,-22617981416.919098,-23296593448.140377,-23995574728.605347,-24715537969.037388,-25457114506.468456,-26220954899.776493,-27007729548.600857,-27818129337.16465,-28652866304.701134,-29512674344.377003,-30398309932.823303,-31310552892.64027,-32250207190.5266,-33218101774.015633,-34215091450.17527,-35242057810.060585,-36299910203.199501,-37389586766.958031,{"$f":"-NY34","v":-38512055516.278786},-39668315500.025986,-40859398031.024467,-42086367997.852509,-43350325267.569992,-44652406189.846207,-45993795214.4282,-47359993355.856316,-48780828409.0009,-50244293846.610031,-51751669380.148399,-53304273232.413948,-54903462310.876472,-56550638768.916603,-58247241409.004761,-59994754649.848785,-61794707687.704247,-63648675876.449379,-65558282154.57386,-67525198521.31678,-69551147564.377823,-71637904041.844101,-73787296521.214371,-76001209078.683044,-78281583062.150604,-80630418921.788422,-83049778112.38121,-85541785072.132675,-88108629283.133865,-90752567419.290329,-93475925588.181061,-96281101674.085373,-99170567790.305634,-102146872849.91211,-105212645265.19153,-108370595787.39613,-111623530499.90489,-114958620699.89719,-118407414573.36285,-121959677595.90289,-125618514641.92007,-129387123852.03903,-133268798449.0901,-137266934991.27673,-141385026518.03546,-145626673312.15082,-149995583909.87509,-154495578385.28516,-159130591738.67505,-163904677392.94077,-168822010802.15079,-173886893176.74991,-179103755330.16766,-184477161651.90472,-190011814212.56888,-195712557006.71933,-201584380339.8602,-207632425366.4361,-213861988786.2662,-220278527707.51645,-226887664685.05435,-233695192943.86459,-240707081798.17819,-247929482278.02127,{"$f":"-QK34","v":-255368732976.14334},-263031366129.67651,-270924123952.45386,-279038231956.02264,-287409414167.17194,-296031737177.52698,-304912736010.99207,-314060171862.18329,-323482037899.53912,-333186571625.23938,-343182252251.01715,-353477815817.1214,-364082260689.995,-375004855468.8089,-386255147134.70453,-397842969450.85071,-409778451621.79858,-422072027220.98706,-434734443395.73181,-447776770359.43567,-461210411181.32654,-475047111884.53839,-489298971864.01489,-503978454636.31451,-519098398934.24213,-534672030159.92999,-550712972211.04187,-567235259695.63074,-584253350552.49829,-601782139094.97119,-619836969497.60107,-638433649746.7782,-657588476078.06799,-677302514645.40515,-697621625337.23694,-718550314682.69397,-740106870841.31238,-762310130737.41406,-785179495541.02625,-808734952995.97266,-832997085062.87244,-857987093613.33069,-883726816820.09143,-910238748282.80811,-937546056733.12378,-965672606337.22229,-994642977614.76038,-1024482488993.7379,-1055217219021.6664,-1086874029254.1499,-1119480587842.8789,-1153065393845.9375,-1187657802284.2571,-1223288049969.1658,-1259987282127.0791,-1297787579848.5515,-1336721988390.3213,-1376824546360.2883,-1418130315817.0972,-1460675413317.5054,-1504497041946.8123,-1549633524369.4666,-1596124346939.438,-1643994461632.6145,{"$f":"-SW34","v":-1693314330734.0647},-1744113801241.4211,-1796437261996.8071,-1850330433627.5737,-1905840407517.8862,-1963015692332.1389,-2021906246579.123,-2082563529975.071,-2145040546272.6824,-2209391889618.9824,-2275673792309.3794,-2343944173980.769,-2414262692287.6118,-2486690795106.7754,-2561291774318.0913,-2638130821209.4722,-2717275083556.8604,-2798793724431.3335,-2882757982787.2173,-2969241235887.2183,-3058319063622.6694,-3150069314789.0117,-3244572175378.9917,-3341910238958.624,-3442168579193.3789,-3545434824595.0781,-3651799235562.7178,-3761354783793.8442,-3874197244146.5454,-3990409545755.936,-4110121867381.083,-4233425563987.8506,-4360428377625.6372,-4491241282725.2607,-4625978582088.5039,-4764758012139.8779,-4907700835981.0996,-5054931957059.1016,-5206580026169.2275,-5362777553912.4238,-5523661026531.624,-5689371025229.6855,-5860052349074.0039,-6035854141596.75,-6216930021202.7656,-6403438215500.6865,-6595541699676.8096,-6793408339034.8799,-6997211035828.8887,-7207127880520.1221,-7423342307594.5625,-7646043256080.0576,-7875425334908.7773,-8111688993274.2979,-8355040696138.5381]
[null,null,"Closing Balance",null,{"$f":"SUM(E37:E39)","v":10000},20000,30000,40000,50000,60000,69000,79350,91252.499999999985,104940.37499999997,120681.43124999995,138783.64593749994,159601.19282812491,183541.37175234364,211072.57751519515,242733.46414247443,279143.48376384558,321015.0063284224,369167.25727768574,424542.34586933861,488223.6977497394,561457.25241220032,645675.84027403034,742527.21631513478,853906.29876240483,981992.24357676553,1129291.0801132803,1298684.7421302723,1493487.4534498132,1717510.571467285,1975137.1571873776,2271407.7307654843,2612118.8903803066,3003936.7239373522,3454527.2325279545,3972706.3174071475,4568612.2650182191,5253904.1047709519,6041989.7204865944,6948288.1785595836,7990531.4053435195,9189111.1161450464,10567477.783566803,12152599.451101825,13975489.368767096,16071812.774082158,18482584.69019448,21254972.393723652,24443218.252782196,28109700.990699522,32326156.139304452,37175079.560200118,42751341.494230136,49164042.718364649,56538649.126119338,65019446.495037235,74772363.469292819,85988217.989686742,98886450.688139752,113719418.29136071,130777331.03506479,134700650.96611673,138741670.49510023,142903920.60995322,{"$f":"SUM(BQ37:BQ39)","v":147191038.22825181},151606769.37509939,156154972.45635238,160839621.63004297,165664810.27894425,170634754.58731261,175753797.22493201,181026411.14167997,186457203.47593039,192050919.5802083,197812447.16761455,203746820.582643,209859225.2001223,216155001.95612597,222639652.01480976,229318841.57525405,236198406.82251167,243284359.02718702,250582889.79800266,258100376.49194276,265843387.78670108,273818689.42030209,282033250.10291117,290494247.60599852,299209075.03417844,308185347.28520381,317430907.70375991,326953834.93487269,336762449.98291886,346865323.48240644,357271283.18687868,367989421.68248504,379029104.33295953,390399977.46294832,402111976.78683674,414175336.09044182,426600596.17315507,439398614.05834973,452580572.48010027,466157989.65450335,480142729.34413844,494547011.22446263,509383421.56119657,524664924.20803249,540404871.93427348,556617018.09230185,573315528.63507104,590514994.49412322,608230444.32894695,626477357.6588155,645271678.38857996,664629828.74023747,684568723.60244465,705105785.31051803,726258958.86983359,748046727.63592863,770488129.46500647,793602773.3489567,817410856.54942536,841933182.24590814,867191177.71328533,893206913.04468381,920003120.43602431,947603214.04910505,{"$f":"SUM(EC37:EC39)","v":976031310.47057819},1005312249.7846956,1035471617.2782365,1066535765.7965835,1098531838.7704809,1131487793.9335954,1165432427.7516031,1200395400.5841513,1236407262.601676,1273499480.4797263,1311704464.8941183,1351055598.8409421,1391587266.8061702,1433334884.8103554,1476334931.354666,1520624979.295306,1566243728.6741652,1613231040.5343902,1661627971.750422,1711476810.9029346,1762821115.2300227,1815705748.6869235,1870176921.1475313,1926282228.7819574,1984070695.645416,2043592816.5147786,2104900601.0102222,2168047619.0405293,2233089047.6117449,2300081719.0400972,2369084170.6113,2440156695.7296391,2513361396.6015282,2588762238.4995742,2666425105.6545615,2746417858.8241982,2828810394.5889239,2913674706.4265914,3001084947.6193891,3091117496.0479708,3183851020.9294105,3279366551.5572929,3377747548.1040115,3479079974.547132,3583452373.7835464,3690955944.9970531,3801684623.3469648,3915735162.0473742,4033207216.9087954,4154203433.416059,4278829536.4185414,4407194422.5110989,4539410255.1864319,4675592562.8420258,4815860339.7272873,4960336149.9191065,5109146234.4166794,5262420621.4491796,5420293240.0926552,5582902037.295435,5750389098.4142981,5922900771.3667278,6100587794.5077305,6283605428.3429623,{"$f":"SUM(GO37:GO39)","v":6472113591.1932516},6666276998.9290495,6866265308.8969212,7072253268.1638279,7284420866.2087431,7502953492.1950054,7728042096.9608555,7959883359.8696804,8198679860.6657715,8444640256.4857445,8697979464.1803169,8958918848.1057262,9227686413.5488968,9504517005.9553642,9789652516.1340256,10083342091.618046,10385842354.366587,10697417624.997583,11018340153.747511,11348890358.359938,11689357069.110735,12040037781.184057,12401238914.619577,12773276082.058165,13156474364.519911,13551168595.455509,13957703653.319176,14376434762.918753,14807727805.806316,15251959639.980505,15709518429.179922,16180803982.055319,16666228101.516979,17166214944.562489,17681201392.899364,18211637434.686344,18757986557.726933,19320726154.45874,19900347939.092503,20497358377.265278,21112279128.583237,21745647502.440735,22398016927.513954,23069957435.339375,23762056158.399559,24474917843.151546,25209165378.446095,25965440339.799477,26744403549.993462,27546735656.493267,28373137726.188065,29224331857.973705,30101061813.712917,31004093668.124306,31934216478.168037,32892242972.513081,33879010261.688473,34895380569.539131,35942241986.625305,37020509246.224068,38131124523.610794,39275058259.319122,40453310007.098701,41666909307.311661,{"$f":"SUM(JA37:JA39)","v":42916916586.531013},44204424084.126938,45530556806.650742,46896473510.850266,48303367716.175766,49752468747.661041,51245042810.090866,52782394094.393585,54365865917.225395,55996841894.742157,57676747151.584427,59407049566.131958,61189261053.115921,63024938884.709404,64915687051.250687,66863157662.788216,68869052392.671875,70935123964.452026,73063177683.38559,75255073013.887161,77512725204.303772,79838106960.432877,82233250169.245865,84700247674.323242,87241255104.552948,89858492757.689545,92554247540.420227,95330874966.632828,98190801215.631821,101136525252.10077,104170621009.66379,107295739639.9537,110514611829.15231,113830050184.0269,117244951689.54771,120762300240.23415,124385169247.44119,128116724324.86444,131960226054.61038,135919032836.24872,139996603821.33615,144196501935.97626,148522396994.05557,152978068903.87723,157567410970.99353,162294433300.12332,167163266299.12704,172178164288.10086,177343509216.74387,182663814493.24619,188143728928.04361,193788040795.88492,199601682019.76147,205589732480.35434,211757424454.76495,218110147188.4079,224653451604.06015,231393055152.18195,238334846806.74741,245484892210.94986,252849438977.27838,260434922146.59674,268247969810.99466,276295408905.32452,{"$f":"SUM(LM37:LM39)","v":284584271172.48431},293121799307.65881,301915453286.88855,310972916885.49524,320302104392.06006,329911167523.82184,339808502549.5365,350002757626.02258,360502840354.80328,371317925565.44745,382457463332.41089,393931187232.38324,405749122849.35474,417921596534.83545,430459244430.88049,443373021763.80695,456674212416.72119,470374438789.22284,484485671952.89954,499020242111.48657,513990849374.83118,529410574856.07611,545292892101.75842,561651678864.81128,578501229230.75574,595856266107.67847,613731954090.90881,632143912713.63611,651108230095.04517,670641476997.89648,690760721307.83337,711483542947.06836,732828049235.48047,754812890712.5448,777457277433.92114,800780995756.93872,824804425629.64685,849548558398.53625,875035015150.49231,901286065605.00708,928324647573.15735,956174387000.35205,984859618610.36267,1014405407168.6735,1044837569383.7338,1076182696465.2458,1108468177359.2031,1141722222679.9792,1175973889360.3784,1211253106041.1899,1247590699222.4258,1285018420199.0986,1323568972805.0718,1363276041989.2241,1404174323248.9009,1446299552946.3679,1489688539534.759,1534379195720.8018,1580410571592.4258,1627822888740.1985,1676657575402.4043,1726957302664.4763,1778766021744.4106,1832129002396.7429,{"$f":"SUM(NY37:NY39)","v":1887092872468.6453},1943705658642.7048,2002016828401.9861,2062077333254.0457,2123939653251.6672,2187657842849.2173,2253287578134.6938,2320886205478.7344,2390512791643.0962,2462228175392.3892,2536095020654.1606,2612177871273.7856,2690543207411.9995,2771259503634.3599,2854397288743.3906,2940029207405.6929,3028230083627.8638,3119076986136.6997,3212649295720.8013,3309028774592.4253,3408299637830.1982,3510548626965.104,3615865085774.0571,3724341038347.2788,3836071269497.6973,3951153407582.6279,4069688009810.1069,4191778650104.4102,4317532009607.543,4447057969895.7695,4580469708992.6436,4717883800262.4229,4859420314270.2949,5005202923698.4043,5155359011409.3564,5310019781751.6367,5469320375204.1855,5633399986460.3105,5802401986054.1191,5976474045635.7432,6155768267004.8154,6340441315014.96,6530654554465.4092,6726574191099.3721,6928371416832.3545,7136222559337.3252,7350309236117.4453,7570818513200.9688,7797943068596.998,8031881360654.9082,8272837801474.5566,8521022935518.7939,8776653623584.3574,9039953232291.8887,9311151829260.6465,9590486384138.4668,9878200975662.623,10174547004932.502,10479783415080.479,10794176917532.893,11118002225058.879,11451542291810.645,11795088560564.965,12148941217381.914,{"$f":"SUM(QK37:QK39)","v":12513409453903.373},12888811737520.475,13275476089646.09,13673740372335.471,14083952583505.535,14506471161010.701,14941665295841.021,15389915254716.252,15851612712357.738,16327161093728.471,16816975926540.326,17321485204336.535,17841129760466.629,18376363653280.629,18927654562879.051,19495484199765.422,20080348725758.387,20682759187531.137,21303241963157.074,21942339222051.785,22600609398713.336,23278627680674.734,23976986511094.977,24696296106427.824,25437184989620.66,26200300539309.281,26986309555488.559,27795898842153.219,28629775807417.816,29488669081640.348,30373329154089.559,31284529028712.246,32223064899573.617,33189756846560.824,34185449551957.652,35211013038516.375,36267343429671.867,37355363732562.023,38476024644538.883,39630305383875.047,40819214545391.297,42043790981753.039,43305104711205.625,44604257852541.805,45942385588118.063,47320657155761.609,48740276870434.461,50202485176547.5,51708559731843.93,53259816523799.25,54857611019513.234,56503339350098.633,58198439530601.594,59944392716519.648,61742724498015.242,63595006232955.695,65502856419944.367,67467942112542.703,69491980375918.984,71576739787196.563,73724041980812.469,75935763240236.844,78213836137443.953,80560251221567.281,{"$f":"SUM(SW37:SW39)","v":82977058758214.297},85466370520960.719,88030361636589.547,90671272485687.234,93391410660257.844,96193152980065.578,99078947569467.547,102051315996551.58,105112855476448.13,108266241140741.56,111514228374963.81,114859655226212.73,118305444882999.13,121854608229489.09,125510246476373.77,129275553870664.98,133153820486784.94,137148435101388.48,141262888154430.16,145500774799063.06,149865798043034.97,154361771984326.03,158992625143855.81,163762403898171.5,168675276015116.66,173735534295570.13,178947600324437.22,184316028334170.34,189845509184195.47,195540874459721.34,201407100693513,207449313714318.41,213672793125748,220082976919520.44,226685466227106.06,233486030213919.25,240490611120336.84,247705329453946.97,255136489337565.38,262790584017692.31,270674301538223.06,278794530584369.75,287158366501900.88,295773117496957.88,304646311021866.63,313785700352522.63,323199271363098.31,332895249503991.25,342882106989111,353168570198784.31,363763627304747.88,374676536123890.31,385916832207607.06,397494337173835.25,397494337173835.25]
[]
[null,null,"Growth",null,null,{"$f":"F40/E40-1","v":1},{"$f":"G40/F40-1","v":0.5},0.33333333333333326,0.25,0.19999999999999996,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.14999999999999969,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999969,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999969,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999969,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,{"$f":"BS40/BR40-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,{"$f":"BX40/BW40-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"EE40/ED40-1","v":3.0000000000000027E-2},3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"GQ40/GP40-1","v":3.0000000000000027E-2},2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,{"$f":"JC40/JB40-1","v":2.9999999999999805E-2},3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,{"$f":"LO40/LN40-1","v":2.9999999999999805E-2},3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"OA40/NZ40-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"QM40/QL40-1","v":3.0000000000000027E-2},2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,{"$f":"SY40/SX40-1","v":3.0000000000000027E-2},3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,0]
[]
[null,null,"Depreciation Rate",null,{"$f":"1/$E$5","v":3.3333333333333333E-2},3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,{"$f":"1/$E$5","v":3.3333333333333333E-2},3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,{"$f":"1/$E$5","v":3.3333333333333333E-2},3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,{"$f":"1/$E$5","v":3.3333333333333333E-2},3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,{"$f":"1/$E$5","v":3.3333333333333333E-2},3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,{"$f":"1/$E$5","v":3.3333333333333333E-2},3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,{"$f":"1/$E$5","v":3.3333333333333333E-2},3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,{"$f":"1/$E$5","v":3.3333333333333333E-2},3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,{"$f":"1/$E$5","v":3.3333333333333333E-2},3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2]
[null,null,"Depreciation Expense",null,{"$f":"E44*E37","v":0},333.33333333333331,666.66666666666663,1000,1333.3333333333333,1666.6666666666667,2000,2300,2645,3041.7499999999995,3498.0124999999989,4022.7143749999982,4626.121531249998,5320.0397609374968,6118.045725078121,7035.7525838398387,8091.1154714158147,9304.782792128186,10700.500210947414,12305.575242589524,14151.411528977953,16274.123258324646,18715.241747073345,21522.528009134345,24750.907210504491,28463.543292080161,32733.074785892182,37643.036003776011,43289.491404342407,49782.915114993775,57250.352382242832,65837.905239579253,75713.591025516143,87070.629679343547,100131.22413124508,115150.90775093182,132423.54391357157,152287.07550060732,175130.1368256984,201399.65734955313,231609.60595198613,266351.046844784,306303.70387150155,352249.25945222675,405086.64837006084,465849.64562556986,535727.09246940527,616086.15633981605,708499.07979078835,814773.94175940647,936990.03302331734,1077538.5379768151,1239169.3186733373,1425044.716474338,1638801.4239454882,1884621.6375373113,2167314.8831679076,2492412.1156430938,2866273.9329895582,3296215.0229379917,3790647.2763786903,4359244.3678354928,4490021.6988705574,4624722.3498366745,{"$f":"BQ44*BQ37","v":4763464.0203317739},4906367.9409417268,5053558.9791699797,5205165.7485450795,5361320.7210014323,5522160.3426314751,5687825.1529104207,5858459.9074977338,6034213.7047226653,6215240.1158643467,6401697.3193402765,6593748.2389204847,6791560.6860881001,6995307.5066707432,7205166.7318708654,7421321.7338269921,7643961.3858418018,7873280.2274170555,8109478.6342395674,8352762.9932667548,8603345.883064758,8861446.2595567033,9127289.6473434027,9401108.3367637061,9683141.5868666172,9973635.8344726153,10272844.909506794,10581030.256791998,10898461.164495757,11225414.999430628,11562177.449413547,11909042.772895956,12266314.056082835,12634303.477765318,13013332.582098277,13403732.559561225,13805844.53634806,14220019.872438502,14646620.468611658,15086019.082670009,15538599.655150112,16004757.644804614,16484900.374148754,16979447.38537322,17488830.806934416,18013495.73114245,18553900.603076726,19110517.621169034,19683833.149804108,20274348.144298233,20882578.588627182,21509055.946286,22154327.624674581,22818957.45341482,23503526.177017268,24208631.962327786,24934890.921197619,25682937.648833551,26453425.778298557,27247028.55164751,28064439.408196937,28906372.590442844,29773563.768156126,30666770.68120081,{"$f":"EC44*EC37","v":31586773.801636834},32534377.015685938,33510408.326156519,34515720.57594122,35551192.193219453,36617727.959016025,37716259.797786511,38847747.591720104,40013180.019471705,41213575.420055866,42449982.68265754,43723482.163137279,45035186.628031403,46386242.22687234,47777829.49367851,49211164.378488868,50687499.309843533,52208124.289138839,53774368.017813005,55387599.058347397,57049227.03009782,58760703.841000758,60523524.956230782,62339230.704917707,64209407.626065247,66135689.8548472,68119760.550492615,70163353.367007405,72268253.968017638,74436301.587058157,76669390.6346699,78969472.353709996,81338556.524321303,83778713.220050931,86292074.616652474,88880836.855152056,91547261.960806608,94293679.819630802,97122490.214219719,100036164.92064629,103037249.86826569,106128367.36431368,109312218.3852431,112591584.93680038,115969332.48490439,119448412.45945154,123031864.8332351,126722820.77823216,130524505.40157914,134440240.5636265,138473447.78053531,142627651.21395138,146906480.75036997,151313675.17288107,155853085.42806754,160528677.99090958,165344538.33063689,170304874.48055598,175414020.71497265,180676441.33642185,186096734.57651448,191679636.61380994,197430025.71222425,203352926.48359102,{"$f":"GO44*GO37","v":209453514.27809873},215737119.70644173,222209233.29763499,228875510.29656404,235741775.60546091,242814028.87362477,250098449.7398335,257601403.23202851,265329445.32898936,273289328.68885905,281488008.54952478,289932648.80601054,298630628.27019089,307589547.11829656,316817233.53184545,326321750.53780085,336111403.05393487,346194745.14555287,356580587.49991941,367278005.12491703,378296345.27866459,389645235.63702452,401334592.70613521,413374630.48731923,425775869.4019388,438549145.48399705,451705619.84851694,465256788.44397253,479214492.09729177,493590926.86021054,508398654.66601682,523650614.30599737,539360132.73517728,555540936.71723258,572207164.81874967,589373379.7633121,607054581.1562115,625266218.5908978,644024205.14862466,663344931.30308342,683245279.24217594,703742637.61944127,724854916.74802446,746600564.25046515,768998581.17797911,792068538.61331868,815830594.77171826,840305512.61486983,865514677.99331582,891480118.33311534,918224521.88310885,945771257.53960216,974144395.2657901,1003368727.1237639,1033469788.9374769,1064473882.6056012,1096408099.0837693,1129300342.0562825,1163179352.317971,1198074732.8875101,1234016974.8741355,1271037484.1203599,1309168608.6439707,1348443666.90329,{"$f":"JA44*JA37","v":1388896976.9103887},1430563886.2177005,1473480802.8042312,1517685226.8883581,1563215783.6950088,1610112257.2058589,1658415624.9220347,1708168093.6696956,1759413136.4797862,1812195530.5741799,1866561396.4914052,1922558238.3861475,1980234985.5377319,2039642035.103864,2100831296.15698,2163856235.0416894,2228771922.0929403,2295635079.7557292,2364504132.1484008,2435439256.1128531,2508502433.7962389,2583757506.8101258,2661270232.0144291,2741108338.9748621,2823341589.1441078,2908041836.8184314,2995283091.9229846,3085141584.6806741,3177695832.2210941,3273026707.1877275,3371217508.4033589,3472354033.6554594,3576524654.6651235,3683820394.3050771,3794335006.1342301,3908165056.3182569,4025410008.0078049,4146172308.2480397,4270557477.4954815,4398674201.8203459,4530634427.8749571,4666553460.7112045,4806550064.5325422,4950746566.4685192,5099268963.462574,5252247032.3664513,5409814443.3374443,5572108876.6375685,5739272142.9366951,5911450307.2247953,6088793816.4415398,6271457630.9347868,6459601359.8628302,6653389400.6587162,6852991082.6784782,7058580815.1588316,7270338239.6135969,7488448386.8020048,7713101838.406065,7944494893.5582466,8182829740.364995,8428314632.5759459,8681164071.5532246,8941598993.6998215,{"$f":"LM44*LM37","v":9209846963.5108166},9486142372.4161434,9770726643.5886269,10063848442.896284,10365763896.183174,10676736813.068668,10997038917.460728,11326950084.98455,11666758587.534086,12016761345.160109,12377264185.514915,12748582111.080362,13131039574.412775,13524970761.645157,13930719884.494514,14348641481.02935,14779100725.460232,15222473747.224039,15679147959.64076,16149522398.429985,16634008070.382885,17133028312.494371,17647019161.869202,18176429736.725281,18721722628.827042,19283374307.691856,19861875536.922615,20457731803.030293,21071463757.121204,21703607669.834839,22354715899.929882,23025357376.92778,23716118098.235611,24427601641.182682,25160429690.418159,25915242581.130703,26692699858.564625,27493480854.32156,28318285279.951206,29167833838.349743,30042868853.500237,30944154919.105244,31872479566.678402,32828653953.678757,33813513572.289116,34827918979.457794,35872756548.84153,36948939245.30677,38057407422.665977,39199129645.345947,40375103534.706329,41586356640.747528,42833947339.969955,44118965760.16906,45442534732.974136,46805810774.963364,48209985098.212265,49656284651.15863,51145973190.69339,52680352386.414192,54260762958.006615,55888585846.746811,57565243422.149208,59292200724.81369,{"$f":"NY44*NY37","v":61070966746.558098},62903095748.954842,64790188621.423492,66733894280.0662,68735911108.468185,70797988441.722244,72921928094.973907,75109585937.82312,77362873515.957809,79683759721.436539,82074272513.079636,84536500688.472015,87072595709.12619,89684773580.399979,92375316787.811996,95146576291.44635,98000973580.189758,100941002787.59546,103969232871.22333,107088309857.36005,110300959153.08084,113609987927.67328,117018287565.50346,120528836192.46857,124144701278.24263,127869042316.5899,131705113586.0876,135656266993.67023,139725955003.48035,143917733653.58478,148235265663.19232,152682323633.0881,157262793342.08075,161980677142.34317,166840097456.61346,171845300380.31189,177000659391.72122,182310679173.47284,187779999548.677,193413399535.1373,199215801521.19144,205192275566.82718,211348043833.832,217688485148.84698,224219139703.31241,230945713894.4118,237874085311.24417,245010307870.58151,252360617106.69894,259931435619.89993,267729378688.49695,275761260049.15186,284034097850.62646,292555120786.14526,301331774409.72961,310371727642.02155,319682879471.28223,329273365855.42078,339151566831.08337,349326113836.01593,359805897251.09644,370600074168.62927,381718076393.68817,393169618685.49884,{"$f":"QK44*QK37","v":404964707246.06378},417113648463.44574,429627057917.34912,442515869654.86963,455791345744.51569,469465086116.85114,483549038700.35669,498055509861.36737,512997175157.20837,528387090411.92462,544238703124.28235,560565864218.01086,577382840144.55115,594704325348.88757,612545455109.35425,630921818762.63501,649849473325.51404,669344957525.27954,689425306251.03784,710108065438.56909,731411307401.7262,753353646623.77783,775954256022.49109,799232883703.16589,823209870214.26074,847906166320.68872,873343351310.30933,899543651849.61865,926529961405.1073,954325860247.2605,982955636054.67822,1012444305136.3186,1042817634290.4082,1074102163319.1206,1106325228218.6941,1139514985065.2551,1173700434617.2124,1208911447655.729,1245178791085.4009,1282534154817.9626,1321010179462.5015,1360640484846.3765,1401459699391.7681,1443503490373.5208,1486808595084.7268,1531412852937.2688,1577355238525.387,1624675895681.1487,1673416172551.5833,1723618657728.1309,1775327217459.9749,1828587033983.7744,1883444645003.2878,1939947984353.3865,1998146423883.9883,2058090816600.5081,2119833541098.5232,2183428547331.4788,2248931403751.4233,2316399345863.9663,2385891326239.8853,2457468066027.082,2531192108007.8945,2607127871248.1318,{"$f":"SW44*SW37","v":2685341707385.5762},2765901958607.1431,2848879017365.3574,2934345387886.3184,3022375749522.9077,3113047022008.5947,3206438432668.8525,3302631585648.918,3401710533218.3857,3503761849214.9375,3608874704691.3853,3717140945832.127,3828655174207.0913,3943514829433.3042,4061820274316.3032,4183674882545.792,4309185129022.166,4438460682892.8311,4571614503379.6162,4708762938481.0049,4850025826635.4355,4995526601434.499,5145392399477.5342,5299754171461.8604,5458746796605.7168,5622509200503.8887,5791184476519.0039,5964920010814.5742,6143867611139.0117,6328183639473.1826,6518029148657.3779,6713570023117.0996,6914977123810.6133,7122426437524.9336,7336099230650.6807,7556182207570.2021,7782867673797.3086,8016353704011.2275,8256844315131.5654,8504549644585.5127,8759686133923.0771,9022476717940.7695,9293151019478.9922,9571945550063.3633,9859103916565.2617,10154877034062.221,10459523345084.088,10773309045436.609,11096508316799.709,11429403566303.699,11772285673292.811,12125454243491.596,12489217870796.344,12863894406920.234,13249811239127.842]
[]
[null,"Accumulated Depreciation"]
[null,null,"Opening Balance",null,{"$f":"D51","v":0},0,333.33333333333331,1000,2000,3333.333333333333,5000,7000,9300,11945,14986.75,18484.762499999997,22507.476874999997,27133.598406249996,32453.638167187491,38571.68389226561,45607.436476105446,53698.551947521264,63003.33473964945,73703.834950596865,86009.410193186384,100160.82172216434,116434.94498048899,135150.18672756234,156672.71473669668,181423.62194720117,209887.16523928134,242620.24002517352,280263.27602894953,323552.76743329194,373335.68254828569,420586.03493052855,476423.94017010782,542137.53119562392,619208.16087496746,709339.38500621251,814490.29275714431,937913.83667071583,1079850.9121713231,1243078.5489970215,1430790.3313465747,1646658.8810485608,1894907.7132058449,2180393.8701867214,2508702.9507147293,2886258.3933219383,3320447.152320229,3819764.2251682631,4393978.8589435024,5054325.6877850275,5813724.5409527812,6687033.2220956981,7691338.205410053,8846288.9362215605,10174482.276654793,11701904.618153011,13458440.310875963,15478456.357507356,17801474.811133459,20472946.03280348,23545137.937723998,27068158.628382597,31121132.422639981,35260442.961895712,{"$f":"BP51","v":39483347.478175342},43786220.989916511,48164409.84597905,52613062.877537958,57122586.786330305,61683919.391616091,66286093.401174575,70915934.271051064,75557712.253059775,80192741.743470073,84798920.012875184,89350196.208787337,93815960.155765474,98160338.906119883,102341387.18669689,106310155.80855994,110009619.71587795,113373444.60123442,116324567.85309334,118773565.96544106,120616776.35853221,121734136.751395,121986699.69721943,121213773.53377074,119229633.68812354,115819739.86521761,110736384.97845179,103683690.55853441,110035130.31069636,116541860.78659378,123203207.83761436,130017677.1601387,136982809.70130789,144096014.72852668,151350027.19284868,158738183.01033002,166251984.9284499,173880802.54414463,181611526.57434613,189428170.49439499,197311411.62632784,205238062.57064357,213180462.50847742,221105776.32941318,228975187.73268899,236742970.3709318,244355418.715121,251749617.57045478,258852026.01139033,265576847.86848697,271824156.71866947,277477738.52233636,282402609.52128911,286442160.6525625,289414872.42047906,291110535.75954384,291285904.7496078,289649695.9228251,301580115.83591586,313833195.87756991,326413282.98131979,339324054.5581553,352568378.42126501,366149150.51008254,{"$f":"EB51","v":380064757.0478512},394314354.76098263,408895441.83162212,423803563.15441203,439031970.00292158,454571227.22582769,470408760.05970353,486528331.45702058,502909439.46144569,519526622.59097052,536348659.38209301,553337646.16981792,570447934.78797364,587624909.12549293,604803576.3130796,621906944.67922699,638844156.43373168,655508338.22885048,671774127.21899855,687494823.88120317,702499115.5459789,716587306.17880869,729526978.28145063,741038001.66062331,766510070.74584794,792711049.43480003,819657472.14526677,847365569.39702082,875851138.70529652,905130393.60263503,935215437.43318033,966119555.5578717,997854798.6524179,1030431700.6798317,1063858951.654104,1098143018.3265457,1133287704.8934431,1169293644.6357725,1206157712.0355601,1243872343.3423083,1282424751.7559707,1321796021.3149118,1361960061.1874201,1402882399.3169231,1444518791.2102528,1486813616.0233152,1529698027.9181423,1573087825.8577933,1616880999.4768097,1660954902.3067489,1705162996.3242912,1749331103.3804703,1793253089.3991621,1836675896.1118662,1895017102.0306282,1955073291.6581237,2016890581.6352904,2080515672.1717448,2145995744.5632625,2213379337.6363401,2282711849.7878966,2354040860.2832298,2427413742.519537,2502877412.8629646,{"$f":"GN51","v":2580478035.2027311},2660260674.3816319,2742268890.6301823,2826544265.9446144,2913125851.9836679,3002049527.4888597,3093347251.426919,3187046195.9759884,3283167741.0883293,3381726309.6148596,3482728018.8171272,3586169120.458396,3692034197.4862757,3800294080.5129704,3910903441.7716422,4023798017.8704267,4138891405.3548799,4256071364.6819763,4375195558.5397129,4496076639.3266335,4634199867.5418377,4776431540.1346693,4922889577.5661325,5073694637.9805126,5228970079.3462925,5388842902.4628601,5553439321.5592117,5722890156.2076836,5897328517.3217239,6076889630.9092169,6261710619.7903709,6451930236.5069008,6647688539.6192093,6849126504.4033117,7056385557.5961266,7269607024.2696915,7488931473.1111765,7714497944.3107748,7946443041.8731594,8184899869.423234,8429996785.419754,8681855950.0591011,8940591631.9750023,9206308238.0363598,9479098024.0207329,9759038437.5869884,10046189037.662939,10340587925.959278,10642247616.655334,10951140259.185724,11282915395.9967,11624608534.443178,11976511881.703897,12338925611.242413,12712157981.806051,13096526441.996412,13492353367.27877,13899971623.298828,14319722428.425602,14751955359.34621,15197028320.080475,15655307467.805708,16127167087.856981,16612989409.088219,{"$f":"IZ51","v":17113164349.421579},17628089179.849907,18158168093.358799,18703811663.165825,19265436172.293861,19843462793.756557,20438316597.483078,21050425356.484325,21680218120.592983,22328123521.312881,22994567765.795551,23679972271.615051,24384750886.711842,25109306630.479645,25854027882.31131,26619273932.811378,27421093079.831123,28246931548.792637,29097504586.483841,29973548097.165752,30875819142.307091,31805097437.312481,32762181492.454319,33747894592.229649,34763083086.424347,35808616837.084915,36885389642.151337,37994319629.538689,39136349614.441948,40312447411.470726,41523606091.875565,42770844174.577507,44055205737.92823,45377760437.072342,46739603409.417572,48141855047.993988,49585660619.347633,51072189699.004822,52602635393.389099,54178213312.292885,55800160250.504951,57469732530.86573,59188203953.740044,60956863289.518692,62777011241.121529,64649946792.38591,66592686125.192894,68593672385.515259,70654647648.308151,72777405450.844788,74963792216.596497,77215709703.830582,79535112126.967957,81924013145.778687,84384485196.579865,86918661010.545105,89528735140.815323,92216965493.162613,94985674853.974594,97837252408.189362,100774155238.49576,103798909795.59631,106914113327.57761,110122435254.41121,{"$f":"LL51","v":113426618471.2766},116829480561.70879,120333914898.47388,123942891606.50485,127659458358.11414,131486740965.95967,135427943733.78175,139486349518.64087,143665319451.14844,147968292251.84933,152398783072.32208,156960371778.52249,161672423860.91357,166525802253.30756,171524741412.13419,176673602027.58563,181976874690.63959,187439184652.09494,193065291323.68027,198860097718.39236,204828652306.37195,210976153133.63095,217307952027.59375,223829558886.5444,230546646049.15787,237465052739.22818,244590789579.46576,251930043166.79541,259489180699.91272,267274754647.91638,275293507446.58691,283552376206.27838,292058497412.38062,300819211595.8288,309842067947.1178,319134828842.63348,328705474246.7558,338562205947.00415,348713451572.36261,359167868336.69995,369934346439.7182,381022002046.94049,392455903037.38409,404232785805.0722,416362934470.45178,428856940877.65277,441725713706.20874,454980488838.13123,468632834635.29761,482694667329.35822,497178259005.66675,512096248033.9046,527461649774.87561,543287867566.24475,559588703989.24915,576378372417.52209,593671508848.10852,611483184013.49756,629828915772.01599,648724681772.18274,668186932384.5813,688232603892.4126,708879131929.09888,730144465148.04858,{"$f":"NX51","v":752047079105.9043},774605990336.18359,797840770585.11243,821771561175.51147,846419087457.7251,871804673298.62329,897950255550.49939,924878388431.04504,952627981013.01184,981210026119.96875,1010649491994.7953,1040972095127.7264,1072204322583.7845,1104373455982.0342,1137507590793.5176,1171635666172.3247,1206787487813.9221,1242993753706.4075,1280286080617.5535,1318697031334.2029,1358260142670.2461,1399009954258.949,1440982038144.7783,1484213029189.0674,1528740656302.8528,1574603774518.9448,1621842397913.7463,1670497733387.4529,1720612215308.9905,1772229541029.3369,1825394707263.6313,1880154047338.6426,1936555269297.6453,1994647494849.4204,2054481299141.8516,2116108751333.2734,2179583455926.1892,2244960584818.0059,2312312643291.5815,2381685228266.896,2453138950206.1304,2526736237085.4019,2602541388800.1899,2680620634184.9316,2761042184342.502,2843876297527.7788,2929195338110.0396,3017073839511.4087,3107588568996.7051,3200818594364.7285,3296845352591.6875,3395752720478.0337,3497627087350.4355,3602557429870.8945,3710635389005.1353,3821955349202.2959,3936614519837.5981,4054713018969.02,4176353959458.0049,4301643537502.8218,4430691123631.3213,4563609356197.3633,4700514237422.1279,4841525232017.6387,{"$f":"QJ51","v":4986765368425.1162},5136361342695.0361,5290443625028.8047,5449146558993.7002,5612624196692.5479,5781006128269.8916,5954439477209.2158,6133075779898.5801,6317071117897.7637,6506586255155.4326,6701786773942.1182,6902843224815.3828,7109931273216.2725,7323231852670.8281,7542931322550.9072,7769221630525.5576,8002300479837.3418,8242371501541.0566,8489644431845.3486,8744335294700.6553,9006666589779.7891,9276867486000.1895,9555174020739.4277,9841829304897.9023,10137083733964.754,10441195205244.773,10754429341405.533,11077059720504.801,11409368112658.789,11751644723511.398,12104188444663.688,12467307111220.764,12841317766610.305,13226546924822.645,13623346573496.361,14032050176377.818,14453014846760.381,14886608410536.281,15333209727454.596,15793209022998.971,16267008224820.961,16755021319220.59,17257674710453.635,17775407593025.313,18308672335116.023,18857934873467.625,19423675120067.672,20006387380978.297,20606580787665.707,21224779741195.621,21861524369669.602,22517370999286.699,23192892639424.535,23888679482143.566,24605339416527.789,25343498558284.699,26103801795036.656,26886913347744.859,27693517348716.051,28524318436650.375,29380042369196.836,30261436653489.91,31169271195147.527,32104338956215.984,{"$f":"SV51","v":33067472365831.504},34059499742483.012,35081287899848.734,36133729655217.289,37217744609476.039,38334279951481.063,39484311281157.516,40668843467247.242,41888911522921.086,43145581509866.789,44439951469462.742,45773152381844.742,47146349153696.102,48560741635615.586,50017565669942.117,51518094169940.328,53063638231276.648,54655548276741.953,56295215235203.445,57984071755795.844,59723593458389.633,61515300221402.398,63360757508047.891,65261577732146.43,67219421664649.672,69235999882062.016,71313074257970.828,73452459498927.109,75656024725947.844,77925695092940.313,80263469186657.563,82671376467933.859,85151520927063.109,87706069673248.078,90337254828047.75,93047375476609.938,95838799672040.266,98713966509856.484,101675388256808.63,104725652545770.95,107867424636444.05,111103449743835.5,114436555436546.58,117869654106951.56,121405745515418.17,125047919410780.67,128799358229342.2,132663339874749.48,136643240581151.22,140742537862122.06,144964813547905.63,149313756913603.88,153793167901015.41,158406960436902.97,163159165850548.88]
[null,null,"Add: Depreciation",null,{"$f":"E45","v":0},333.33333333333331,666.66666666666663,1000,1333.3333333333333,1666.6666666666667,2000,2300,2645,3041.7499999999995,3498.0124999999989,4022.7143749999982,4626.121531249998,5320.0397609374968,6118.045725078121,7035.7525838398387,8091.1154714158147,9304.782792128186,10700.500210947414,12305.575242589524,14151.411528977953,16274.123258324646,18715.241747073345,21522.528009134345,24750.907210504491,28463.543292080161,32733.074785892182,37643.036003776011,43289.491404342407,49782.915114993775,57250.352382242832,65837.905239579253,75713.591025516143,87070.629679343547,100131.22413124508,115150.90775093182,132423.54391357157,152287.07550060732,175130.1368256984,201399.65734955313,231609.60595198613,266351.046844784,306303.70387150155,352249.25945222675,405086.64837006084,465849.64562556986,535727.09246940527,616086.15633981605,708499.07979078835,814773.94175940647,936990.03302331734,1077538.5379768151,1239169.3186733373,1425044.716474338,1638801.4239454882,1884621.6375373113,2167314.8831679076,2492412.1156430938,2866273.9329895582,3296215.0229379917,3790647.2763786903,4359244.3678354928,4490021.6988705574,4624722.3498366745,{"$f":"BQ45","v":4763464.0203317739},4906367.9409417268,5053558.9791699797,5205165.7485450795,5361320.7210014323,5522160.3426314751,5687825.1529104207,5858459.9074977338,6034213.7047226653,6215240.1158643467,6401697.3193402765,6593748.2389204847,6791560.6860881001,6995307.5066707432,7205166.7318708654,7421321.7338269921,7643961.3858418018,7873280.2274170555,8109478.6342395674,8352762.9932667548,8603345.883064758,8861446.2595567033,9127289.6473434027,9401108.3367637061,9683141.5868666172,9973635.8344726153,10272844.909506794,10581030.256791998,10898461.164495757,11225414.999430628,11562177.449413547,11909042.772895956,12266314.056082835,12634303.477765318,13013332.582098277,13403732.559561225,13805844.53634806,14220019.872438502,14646620.468611658,15086019.082670009,15538599.655150112,16004757.644804614,16484900.374148754,16979447.38537322,17488830.806934416,18013495.73114245,18553900.603076726,19110517.621169034,19683833.149804108,20274348.144298233,20882578.588627182,21509055.946286,22154327.624674581,22818957.45341482,23503526.177017268,24208631.962327786,24934890.921197619,25682937.648833551,26453425.778298557,27247028.55164751,28064439.408196937,28906372.590442844,29773563.768156126,30666770.68120081,{"$f":"EC45","v":31586773.801636834},32534377.015685938,33510408.326156519,34515720.57594122,35551192.193219453,36617727.959016025,37716259.797786511,38847747.591720104,40013180.019471705,41213575.420055866,42449982.68265754,43723482.163137279,45035186.628031403,46386242.22687234,47777829.49367851,49211164.378488868,50687499.309843533,52208124.289138839,53774368.017813005,55387599.058347397,57049227.03009782,58760703.841000758,60523524.956230782,62339230.704917707,64209407.626065247,66135689.8548472,68119760.550492615,70163353.367007405,72268253.968017638,74436301.587058157,76669390.6346699,78969472.353709996,81338556.524321303,83778713.220050931,86292074.616652474,88880836.855152056,91547261.960806608,94293679.819630802,97122490.214219719,100036164.92064629,103037249.86826569,106128367.36431368,109312218.3852431,112591584.93680038,115969332.48490439,119448412.45945154,123031864.8332351,126722820.77823216,130524505.40157914,134440240.5636265,138473447.78053531,142627651.21395138,146906480.75036997,151313675.17288107,155853085.42806754,160528677.99090958,165344538.33063689,170304874.48055598,175414020.71497265,180676441.33642185,186096734.57651448,191679636.61380994,197430025.71222425,203352926.48359102,{"$f":"GO45","v":209453514.27809873},215737119.70644173,222209233.29763499,228875510.29656404,235741775.60546091,242814028.87362477,250098449.7398335,257601403.23202851,265329445.32898936,273289328.68885905,281488008.54952478,289932648.80601054,298630628.27019089,307589547.11829656,316817233.53184545,326321750.53780085,336111403.05393487,346194745.14555287,356580587.49991941,367278005.12491703,378296345.27866459,389645235.63702452,401334592.70613521,413374630.48731923,425775869.4019388,438549145.48399705,451705619.84851694,465256788.44397253,479214492.09729177,493590926.86021054,508398654.66601682,523650614.30599737,539360132.73517728,555540936.71723258,572207164.81874967,589373379.7633121,607054581.1562115,625266218.5908978,644024205.14862466,663344931.30308342,683245279.24217594,703742637.61944127,724854916.74802446,746600564.25046515,768998581.17797911,792068538.61331868,815830594.77171826,840305512.61486983,865514677.99331582,891480118.33311534,918224521.88310885,945771257.53960216,974144395.2657901,1003368727.1237639,1033469788.9374769,1064473882.6056012,1096408099.0837693,1129300342.0562825,1163179352.317971,1198074732.8875101,1234016974.8741355,1271037484.1203599,1309168608.6439707,1348443666.90329,{"$f":"JA45","v":1388896976.9103887},1430563886.2177005,1473480802.8042312,1517685226.8883581,1563215783.6950088,1610112257.2058589,1658415624.9220347,1708168093.6696956,1759413136.4797862,1812195530.5741799,1866561396.4914052,1922558238.3861475,1980234985.5377319,2039642035.103864,2100831296.15698,2163856235.0416894,2228771922.0929403,2295635079.7557292,2364504132.1484008,2435439256.1128531,2508502433.7962389,2583757506.8101258,2661270232.0144291,2741108338.9748621,2823341589.1441078,2908041836.8184314,2995283091.9229846,3085141584.6806741,3177695832.2210941,3273026707.1877275,3371217508.4033589,3472354033.6554594,3576524654.6651235,3683820394.3050771,3794335006.1342301,3908165056.3182569,4025410008.0078049,4146172308.2480397,4270557477.4954815,4398674201.8203459,4530634427.8749571,4666553460.7112045,4806550064.5325422,4950746566.4685192,5099268963.462574,5252247032.3664513,5409814443.3374443,5572108876.6375685,5739272142.9366951,5911450307.2247953,6088793816.4415398,6271457630.9347868,6459601359.8628302,6653389400.6587162,6852991082.6784782,7058580815.1588316,7270338239.6135969,7488448386.8020048,7713101838.406065,7944494893.5582466,8182829740.364995,8428314632.5759459,8681164071.5532246,8941598993.6998215,{"$f":"LM45","v":9209846963.5108166},9486142372.4161434,9770726643.5886269,10063848442.896284,10365763896.183174,10676736813.068668,10997038917.460728,11326950084.98455,11666758587.534086,12016761345.160109,12377264185.514915,12748582111.080362,13131039574.412775,13524970761.645157,13930719884.494514,14348641481.02935,14779100725.460232,15222473747.224039,15679147959.64076,16149522398.429985,16634008070.382885,17133028312.494371,17647019161.869202,18176429736.725281,18721722628.827042,19283374307.691856,19861875536.922615,20457731803.030293,21071463757.121204,21703607669.834839,22354715899.929882,23025357376.92778,23716118098.235611,24427601641.182682,25160429690.418159,25915242581.130703,26692699858.564625,27493480854.32156,28318285279.951206,29167833838.349743,30042868853.500237,30944154919.105244,31872479566.678402,32828653953.678757,33813513572.289116,34827918979.457794,35872756548.84153,36948939245.30677,38057407422.665977,39199129645.345947,40375103534.706329,41586356640.747528,42833947339.969955,44118965760.16906,45442534732.974136,46805810774.963364,48209985098.212265,49656284651.15863,51145973190.69339,52680352386.414192,54260762958.006615,55888585846.746811,57565243422.149208,59292200724.81369,{"$f":"NY45","v":61070966746.558098},62903095748.954842,64790188621.423492,66733894280.0662,68735911108.468185,70797988441.722244,72921928094.973907,75109585937.82312,77362873515.957809,79683759721.436539,82074272513.079636,84536500688.472015,87072595709.12619,89684773580.399979,92375316787.811996,95146576291.44635,98000973580.189758,100941002787.59546,103969232871.22333,107088309857.36005,110300959153.08084,113609987927.67328,117018287565.50346,120528836192.46857,124144701278.24263,127869042316.5899,131705113586.0876,135656266993.67023,139725955003.48035,143917733653.58478,148235265663.19232,152682323633.0881,157262793342.08075,161980677142.34317,166840097456.61346,171845300380.31189,177000659391.72122,182310679173.47284,187779999548.677,193413399535.1373,199215801521.19144,205192275566.82718,211348043833.832,217688485148.84698,224219139703.31241,230945713894.4118,237874085311.24417,245010307870.58151,252360617106.69894,259931435619.89993,267729378688.49695,275761260049.15186,284034097850.62646,292555120786.14526,301331774409.72961,310371727642.02155,319682879471.28223,329273365855.42078,339151566831.08337,349326113836.01593,359805897251.09644,370600074168.62927,381718076393.68817,393169618685.49884,{"$f":"QK45","v":404964707246.06378},417113648463.44574,429627057917.34912,442515869654.86963,455791345744.51569,469465086116.85114,483549038700.35669,498055509861.36737,512997175157.20837,528387090411.92462,544238703124.28235,560565864218.01086,577382840144.55115,594704325348.88757,612545455109.35425,630921818762.63501,649849473325.51404,669344957525.27954,689425306251.03784,710108065438.56909,731411307401.7262,753353646623.77783,775954256022.49109,799232883703.16589,823209870214.26074,847906166320.68872,873343351310.30933,899543651849.61865,926529961405.1073,954325860247.2605,982955636054.67822,1012444305136.3186,1042817634290.4082,1074102163319.1206,1106325228218.6941,1139514985065.2551,1173700434617.2124,1208911447655.729,1245178791085.4009,1282534154817.9626,1321010179462.5015,1360640484846.3765,1401459699391.7681,1443503490373.5208,1486808595084.7268,1531412852937.2688,1577355238525.387,1624675895681.1487,1673416172551.5833,1723618657728.1309,1775327217459.9749,1828587033983.7744,1883444645003.2878,1939947984353.3865,1998146423883.9883,2058090816600.5081,2119833541098.5232,2183428547331.4788,2248931403751.4233,2316399345863.9663,2385891326239.8853,2457468066027.082,2531192108007.8945,2607127871248.1318,{"$f":"SW45","v":2685341707385.5762},2765901958607.1431,2848879017365.3574,2934345387886.3184,3022375749522.9077,3113047022008.5947,3206438432668.8525,3302631585648.918,3401710533218.3857,3503761849214.9375,3608874704691.3853,3717140945832.127,3828655174207.0913,3943514829433.3042,4061820274316.3032,4183674882545.792,4309185129022.166,4438460682892.8311,4571614503379.6162,4708762938481.0049,4850025826635.4355,4995526601434.499,5145392399477.5342,5299754171461.8604,5458746796605.7168,5622509200503.8887,5791184476519.0039,5964920010814.5742,6143867611139.0117,6328183639473.1826,6518029148657.3779,6713570023117.0996,6914977123810.6133,7122426437524.9336,7336099230650.6807,7556182207570.2021,7782867673797.3086,8016353704011.2275,8256844315131.5654,8504549644585.5127,8759686133923.0771,9022476717940.7695,9293151019478.9922,9571945550063.3633,9859103916565.2617,10154877034062.221,10459523345084.088,10773309045436.609,11096508316799.709,11429403566303.699,11772285673292.811,12125454243491.596,12489217870796.344,12863894406920.234,13249811239127.842]
[null,null,"Less: Retirements",null,{"$f":"E39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-10000,-10000,-10000,-10000,-10000,-10000,-9000,-10349.999999999995,-11902.499999999989,-13687.874999999991,-15741.056249999985,-18102.214687499996,-20817.546890624981,-23940.178924218715,-27531.205762851529,-31660.886627279269,-36410.019621371161,-41871.522564576822,-48152.250949263362,-55375.088591652857,-63681.351880400769,-73233.554662460898,-84218.587861829976,-96851.376041104464,-111379.08244727009,-128085.94481436069,-147298.83653651472,-169393.66201699205,-194802.71131954077,-224023.11801747192,-267626.58572009264,-306270.57357810671,-350711.15961482248,-401817.83355704555,{"$f":"BQ39","v":-460590.50859060243},-528179.08487919299,-604905.94761107198,-695641.83975273289,-799988.11571564223,-919986.3330729889,-1057984.2830339368,-1216681.9254890278,-1399184.2143123816,-1609061.8464592395,-1850421.1234281238,-2127984.2919423417,-2447181.9357336937,-2814259.2260937467,-3236398.1100078081,-3721857.8265089788,-4280136.500485329,-4922156.9755581263,-5660480.5218918454,-6509552.6001756191,-7485985.4902019603,-8608883.313732259,-9900215.810792096,-11385248.182410905,-13093035.409772549,-15056990.721238427,-17325539.32942418,-4229590.5046300478,-4391730.6885983329,-4564067.9484100444,-4747708.1268891972,-4943910.231726761,-5153109.0288640568,-5380291.013443321,-5625176.7646169402,-5889930.6414413322,-6177026.9206533302,-6489295.8422369985,-6829976.5485627884,-7202777.9507371429,-7611948.7108343737,-8062357.7069707857,-8559586.5532129966,-9110035.9820974208,-9721048.1686916035,-10401047.386953276,-11159701.747742947,-12008109.18023348,-12959011.292707462,-14027039.294115715,-15228996.784960259,-16584184.947333276,-18114776.493401192,-19846245.685498238,-21807862.837952517,-24033262.972263794,-26571099.747980274,-13752517.735742833,-14200345.736644499,-14666941.447897628,-15153667.831361413,-15662048.72733313,-16192791.679338597,-16751164.143432111,{"$f":"EC39","v":-17337176.088505387},-17953289.945046436,-18602287.003366601,-19287313.727431685,-20011934.970313303,-20780195.125140175,-21596688.400469489,-22466639.58729497,-23395996.889946908,-24391538.628933348,-25460995.894932568,-26613193.544981554,-27858212.290512048,-29207575.039285623,-30674461.127531186,-32273952.623984177,-34023317.514724784,-35942335.298990689,-38053671.355608314,-40383307.3935716,-42961036.39726802,-45821031.73835884,-49012501.577058136,-36867161.619693026,-38008428.937113181,-39189267.144380413,-40411663.298738658,-41677784.058731683,-42988999.070679113,-44351257.756512903,-45765272.509978585,-47234229.259163857,-48761654.496907458,-50351462.245778747,-52008007.944210753,-53736150.288254648,-55541322.218477264,-57429612.419843167,-59407858.907471567,-61483756.50698375,-63665980.309324488,-65964327.491805203,-68389880.255740255,-70955193.04347077,-73674507.67184183,-76564000.56462419,-79642066.893584087,-82929647.159215614,-86450602.571640089,-90232146.546084195,-94305340.724356189,-98705665.195259556,-103483674.03766586,-92972469.254119068,-95796895.800571918,-98711388.013742909,-101719447.79418223,-104824802.08903848,-108030427.64189495,-111343929.1848655,-114767724.08118142,-118306754.37750272,-121966355.36879647,-125752304.14382471,{"$f":"GO39","v":-129670875.09919782},-133728903.45789137,-137933857.98320314,-142293924.25751075,-146818100.10026926,-151516304.93556529,-156399505.19076377,-161479858.11968777,-166770876.802459,-172287619.48659125,-178046906.90825593,-184067571.77813083,-190370745.24349579,-196980185.85962486,-203922657.43306133,-211228363.05334815,-218931443.72683826,-227070551.2878162,-235699506.71299899,-229154776.90971246,-236064672.68583274,-243187198.20556143,-250529532.29175508,-258099189.12153894,-265903046.28537065,-273952726.38764542,-282254785.20004499,-290818427.32993209,-299653378.50979877,-308769937.9790566,-318179037.94948649,-327892311.19368893,-337922167.9510749,-348281883.52441829,-358985698.1451844,-370048930.92182755,-381488109.95661384,-393321121.02851343,-405567377.59854984,-418248015.30656445,-431386114.60282928,-445006955.7035408,-459138310.68666697,-473810778.26609147,-489058167.61172229,-504917938.53736877,-521431706.47537959,-538645821.91881466,-556622035.46292686,-559704981.52213895,-576531383.43663049,-593867910.27888381,-611730665.72727633,-630136356.56012619,-649101328.74711621,-668646957.32324314,-688789843.06371069,-709549536.92950749,-730946421.39736164,-753001772.15324628,-775737827.14890206,-799177864.06908679,-823346287.41273427,-848268726.56992865,{"$f":"JA39","v":-873972146.48206139},-900484972.70880747,-927837232.9972043,-956060717.7603215,-985189162.23231292,-1015258453.4793408,-1046306865.9207886,-1078375329.561039,-1111507735.7598884,-1145751286.0915108,-1181156890.6719055,-1217779623.2893562,-1255679241.7699273,-1294920783.2721987,-1335585245.6569111,-1362037088.021945,-1402933453.131429,-1445062042.0645261,-1488460621.4664876,-1533168210.9715159,-1579224138.7908461,-1626673451.6682861,-1675557132.2391019,-1725919844.7801664,-1777807838.4835382,-1831269031.752008,-1886353104.5356271,-1943111599.7774129,-2001598035.1923122,-2061868026.7828932,-2123979425.7014134,-2187992470.3047361,-2253969955.5210128,-2321977421.9598446,-2392083367.5578194,-2464359484.9646153,-2538880928.3506188,-2615726613.8637652,-2694979558.5916977,-2776727263.6082735,-2861062147.5141759,-2948082037.8368888,-3037890728.75389,-3130598614.8656821,-3226333412.1981969,-3309507699.5594687,-3408828183.0150776,-3511133613.844686,-3616514340.4000549,-3725063541.4730868,-3836876329.2074652,-3952055207.7974014,-4070700341.0520988,-4192917349.8575435,-4318815268.7132473,-4448506684.8886042,-4582107887.2663107,-4719739025.9900217,-4861524284.1912975,-5007592063.2518454,-5158075183.2644377,-5313111100.5946484,-5472842144.7196255,-5637415776.8344259,{"$f":"LM39","v":-5806984873.0786257},-5981708035.6510487,-6161749935.5576553,-6347281691.2870102,-6538481288.3376369,-6735534045.2465973,-6938633132.6016302,-7147980152.4769754,-7363785786.8331919,-7586270524.6873417,-7815675479.314517,-8036530028.6892843,-8277661182.0187855,-8526031602.818511,-8781859269.0430737,-9045368817.975399,-9316790764.0048714,-9596367075.6387043,-9884341564.9286633,-10180967810.450409,-10486507243.123871,-10801229418.53157,-11125412302.918556,-11459342574.11183,-11803315938.75675,-12157637467.454277,-12522621949.592951,-12898594269.912996,-13285889809.117552,-13684854871.164288,-14095847140.238386,-14519236170.825562,-14955403914.787405,-15404745289.893658,-15867668794.902493,-16344597177.008387,-16835968158.316265,-17342235228.963085,-17863868515.61388,-18401355735.331467,-18955213246.277939,-19510253928.661602,-20095596798.99028,-20698505288.299164,-21319507165.088161,-21959146150.901852,-22617981416.919098,-23296593448.140377,-23995574728.605347,-24715537969.037388,-25457114506.468456,-26220954899.776493,-27007729548.600857,-27818129337.16465,-28652866304.701134,-29512674344.377003,-30398309932.823303,-31310552892.64027,-32250207190.5266,-33218101774.015633,-34215091450.17527,-35242057810.060585,-36299910203.199501,-37389586766.958031,{"$f":"NY39","v":-38512055516.278786},-39668315500.025986,-40859398031.024467,-42086367997.852509,-43350325267.569992,-44652406189.846207,-45993795214.4282,-47359993355.856316,-48780828409.0009,-50244293846.610031,-51751669380.148399,-53304273232.413948,-54903462310.876472,-56550638768.916603,-58247241409.004761,-59994754649.848785,-61794707687.704247,-63648675876.449379,-65558282154.57386,-67525198521.31678,-69551147564.377823,-71637904041.844101,-73787296521.214371,-76001209078.683044,-78281583062.150604,-80630418921.788422,-83049778112.38121,-85541785072.132675,-88108629283.133865,-90752567419.290329,-93475925588.181061,-96281101674.085373,-99170567790.305634,-102146872849.91211,-105212645265.19153,-108370595787.39613,-111623530499.90489,-114958620699.89719,-118407414573.36285,-121959677595.90289,-125618514641.92007,-129387123852.03903,-133268798449.0901,-137266934991.27673,-141385026518.03546,-145626673312.15082,-149995583909.87509,-154495578385.28516,-159130591738.67505,-163904677392.94077,-168822010802.15079,-173886893176.74991,-179103755330.16766,-184477161651.90472,-190011814212.56888,-195712557006.71933,-201584380339.8602,-207632425366.4361,-213861988786.2662,-220278527707.51645,-226887664685.05435,-233695192943.86459,-240707081798.17819,-247929482278.02127,{"$f":"QK39","v":-255368732976.14334},-263031366129.67651,-270924123952.45386,-279038231956.02264,-287409414167.17194,-296031737177.52698,-304912736010.99207,-314060171862.18329,-323482037899.53912,-333186571625.23938,-343182252251.01715,-353477815817.1214,-364082260689.995,-375004855468.8089,-386255147134.70453,-397842969450.85071,-409778451621.79858,-422072027220.98706,-434734443395.73181,-447776770359.43567,-461210411181.32654,-475047111884.53839,-489298971864.01489,-503978454636.31451,-519098398934.24213,-534672030159.92999,-550712972211.04187,-567235259695.63074,-584253350552.49829,-601782139094.97119,-619836969497.60107,-638433649746.7782,-657588476078.06799,-677302514645.40515,-697621625337.23694,-718550314682.69397,-740106870841.31238,-762310130737.41406,-785179495541.02625,-808734952995.97266,-832997085062.87244,-857987093613.33069,-883726816820.09143,-910238748282.80811,-937546056733.12378,-965672606337.22229,-994642977614.76038,-1024482488993.7379,-1055217219021.6664,-1086874029254.1499,-1119480587842.8789,-1153065393845.9375,-1187657802284.2571,-1223288049969.1658,-1259987282127.0791,-1297787579848.5515,-1336721988390.3213,-1376824546360.2883,-1418130315817.0972,-1460675413317.5054,-1504497041946.8123,-1549633524369.4666,-1596124346939.438,-1643994461632.6145,{"$f":"SW39","v":-1693314330734.0647},-1744113801241.4211,-1796437261996.8071,-1850330433627.5737,-1905840407517.8862,-1963015692332.1389,-2021906246579.123,-2082563529975.071,-2145040546272.6824,-2209391889618.9824,-2275673792309.3794,-2343944173980.769,-2414262692287.6118,-2486690795106.7754,-2561291774318.0913,-2638130821209.4722,-2717275083556.8604,-2798793724431.3335,-2882757982787.2173,-2969241235887.2183,-3058319063622.6694,-3150069314789.0117,-3244572175378.9917,-3341910238958.624,-3442168579193.3789,-3545434824595.0781,-3651799235562.7178,-3761354783793.8442,-3874197244146.5454,-3990409545755.936,-4110121867381.083,-4233425563987.8506,-4360428377625.6372,-4491241282725.2607,-4625978582088.5039,-4764758012139.8779,-4907700835981.0996,-5054931957059.1016,-5206580026169.2275,-5362777553912.4238,-5523661026531.624,-5689371025229.6855,-5860052349074.0039,-6035854141596.75,-6216930021202.7656,-6403438215500.6865,-6595541699676.8096,-6793408339034.8799,-6997211035828.8887,-7207127880520.1221,-7423342307594.5625,-7646043256080.0576,-7875425334908.7773,-8111688993274.2979,-8355040696138.5381]
[null,null,"Closing Balance",null,{"$f":"SUM(E48:E50)","v":0},333.33333333333331,1000,2000,3333.333333333333,5000,7000,9300,11945,14986.75,18484.762499999997,22507.476874999997,27133.598406249996,32453.638167187491,38571.68389226561,45607.436476105446,53698.551947521264,63003.33473964945,73703.834950596865,86009.410193186384,100160.82172216434,116434.94498048899,135150.18672756234,156672.71473669668,181423.62194720117,209887.16523928134,242620.24002517352,280263.27602894953,323552.76743329194,373335.68254828569,420586.03493052855,476423.94017010782,542137.53119562392,619208.16087496746,709339.38500621251,814490.29275714431,937913.83667071583,1079850.9121713231,1243078.5489970215,1430790.3313465747,1646658.8810485608,1894907.7132058449,2180393.8701867214,2508702.9507147293,2886258.3933219383,3320447.152320229,3819764.2251682631,4393978.8589435024,5054325.6877850275,5813724.5409527812,6687033.2220956981,7691338.205410053,8846288.9362215605,10174482.276654793,11701904.618153011,13458440.310875963,15478456.357507356,17801474.811133459,20472946.03280348,23545137.937723998,27068158.628382597,31121132.422639981,35260442.961895712,39483347.478175342,{"$f":"SUM(BQ48:BQ50)","v":43786220.989916511},48164409.84597905,52613062.877537958,57122586.786330305,61683919.391616091,66286093.401174575,70915934.271051064,75557712.253059775,80192741.743470073,84798920.012875184,89350196.208787337,93815960.155765474,98160338.906119883,102341387.18669689,106310155.80855994,110009619.71587795,113373444.60123442,116324567.85309334,118773565.96544106,120616776.35853221,121734136.751395,121986699.69721943,121213773.53377074,119229633.68812354,115819739.86521761,110736384.97845179,103683690.55853441,110035130.31069636,116541860.78659378,123203207.83761436,130017677.1601387,136982809.70130789,144096014.72852668,151350027.19284868,158738183.01033002,166251984.9284499,173880802.54414463,181611526.57434613,189428170.49439499,197311411.62632784,205238062.57064357,213180462.50847742,221105776.32941318,228975187.73268899,236742970.3709318,244355418.715121,251749617.57045478,258852026.01139033,265576847.86848697,271824156.71866947,277477738.52233636,282402609.52128911,286442160.6525625,289414872.42047906,291110535.75954384,291285904.7496078,289649695.9228251,301580115.83591586,313833195.87756991,326413282.98131979,339324054.5581553,352568378.42126501,366149150.51008254,380064757.0478512,{"$f":"SUM(EC48:EC50)","v":394314354.76098263},408895441.83162212,423803563.15441203,439031970.00292158,454571227.22582769,470408760.05970353,486528331.45702058,502909439.46144569,519526622.59097052,536348659.38209301,553337646.16981792,570447934.78797364,587624909.12549293,604803576.3130796,621906944.67922699,638844156.43373168,655508338.22885048,671774127.21899855,687494823.88120317,702499115.5459789,716587306.17880869,729526978.28145063,741038001.66062331,766510070.74584794,792711049.43480003,819657472.14526677,847365569.39702082,875851138.70529652,905130393.60263503,935215437.43318033,966119555.5578717,997854798.6524179,1030431700.6798317,1063858951.654104,1098143018.3265457,1133287704.8934431,1169293644.6357725,1206157712.0355601,1243872343.3423083,1282424751.7559707,1321796021.3149118,1361960061.1874201,1402882399.3169231,1444518791.2102528,1486813616.0233152,1529698027.9181423,1573087825.8577933,1616880999.4768097,1660954902.3067489,1705162996.3242912,1749331103.3804703,1793253089.3991621,1836675896.1118662,1895017102.0306282,1955073291.6581237,2016890581.6352904,2080515672.1717448,2145995744.5632625,2213379337.6363401,2282711849.7878966,2354040860.2832298,2427413742.519537,2502877412.8629646,2580478035.2027311,{"$f":"SUM(GO48:GO50)","v":2660260674.3816319},2742268890.6301823,2826544265.9446144,2913125851.9836679,3002049527.4888597,3093347251.426919,3187046195.9759884,3283167741.0883293,3381726309.6148596,3482728018.8171272,3586169120.458396,3692034197.4862757,3800294080.5129704,3910903441.7716422,4023798017.8704267,4138891405.3548799,4256071364.6819763,4375195558.5397129,4496076639.3266335,4634199867.5418377,4776431540.1346693,4922889577.5661325,5073694637.9805126,5228970079.3462925,5388842902.4628601,5553439321.5592117,5722890156.2076836,5897328517.3217239,6076889630.9092169,6261710619.7903709,6451930236.5069008,6647688539.6192093,6849126504.4033117,7056385557.5961266,7269607024.2696915,7488931473.1111765,7714497944.3107748,7946443041.8731594,8184899869.423234,8429996785.419754,8681855950.0591011,8940591631.9750023,9206308238.0363598,9479098024.0207329,9759038437.5869884,10046189037.662939,10340587925.959278,10642247616.655334,10951140259.185724,11282915395.9967,11624608534.443178,11976511881.703897,12338925611.242413,12712157981.806051,13096526441.996412,13492353367.27877,13899971623.298828,14319722428.425602,14751955359.34621,15197028320.080475,15655307467.805708,16127167087.856981,16612989409.088219,17113164349.421579,{"$f":"SUM(JA48:JA50)","v":17628089179.849907},18158168093.358799,18703811663.165825,19265436172.293861,19843462793.756557,20438316597.483078,21050425356.484325,21680218120.592983,22328123521.312881,22994567765.795551,23679972271.615051,24384750886.711842,25109306630.479645,25854027882.31131,26619273932.811378,27421093079.831123,28246931548.792637,29097504586.483841,29973548097.165752,30875819142.307091,31805097437.312481,32762181492.454319,33747894592.229649,34763083086.424347,35808616837.084915,36885389642.151337,37994319629.538689,39136349614.441948,40312447411.470726,41523606091.875565,42770844174.577507,44055205737.92823,45377760437.072342,46739603409.417572,48141855047.993988,49585660619.347633,51072189699.004822,52602635393.389099,54178213312.292885,55800160250.504951,57469732530.86573,59188203953.740044,60956863289.518692,62777011241.121529,64649946792.38591,66592686125.192894,68593672385.515259,70654647648.308151,72777405450.844788,74963792216.596497,77215709703.830582,79535112126.967957,81924013145.778687,84384485196.579865,86918661010.545105,89528735140.815323,92216965493.162613,94985674853.974594,97837252408.189362,100774155238.49576,103798909795.59631,106914113327.57761,110122435254.41121,113426618471.2766,{"$f":"SUM(LM48:LM50)","v":116829480561.70879},120333914898.47388,123942891606.50485,127659458358.11414,131486740965.95967,135427943733.78175,139486349518.64087,143665319451.14844,147968292251.84933,152398783072.32208,156960371778.52249,161672423860.91357,166525802253.30756,171524741412.13419,176673602027.58563,181976874690.63959,187439184652.09494,193065291323.68027,198860097718.39236,204828652306.37195,210976153133.63095,217307952027.59375,223829558886.5444,230546646049.15787,237465052739.22818,244590789579.46576,251930043166.79541,259489180699.91272,267274754647.91638,275293507446.58691,283552376206.27838,292058497412.38062,300819211595.8288,309842067947.1178,319134828842.63348,328705474246.7558,338562205947.00415,348713451572.36261,359167868336.69995,369934346439.7182,381022002046.94049,392455903037.38409,404232785805.0722,416362934470.45178,428856940877.65277,441725713706.20874,454980488838.13123,468632834635.29761,482694667329.35822,497178259005.66675,512096248033.9046,527461649774.87561,543287867566.24475,559588703989.24915,576378372417.52209,593671508848.10852,611483184013.49756,629828915772.01599,648724681772.18274,668186932384.5813,688232603892.4126,708879131929.09888,730144465148.04858,752047079105.9043,{"$f":"SUM(NY48:NY50)","v":774605990336.18359},797840770585.11243,821771561175.51147,846419087457.7251,871804673298.62329,897950255550.49939,924878388431.04504,952627981013.01184,981210026119.96875,1010649491994.7953,1040972095127.7264,1072204322583.7845,1104373455982.0342,1137507590793.5176,1171635666172.3247,1206787487813.9221,1242993753706.4075,1280286080617.5535,1318697031334.2029,1358260142670.2461,1399009954258.949,1440982038144.7783,1484213029189.0674,1528740656302.8528,1574603774518.9448,1621842397913.7463,1670497733387.4529,1720612215308.9905,1772229541029.3369,1825394707263.6313,1880154047338.6426,1936555269297.6453,1994647494849.4204,2054481299141.8516,2116108751333.2734,2179583455926.1892,2244960584818.0059,2312312643291.5815,2381685228266.896,2453138950206.1304,2526736237085.4019,2602541388800.1899,2680620634184.9316,2761042184342.502,2843876297527.7788,2929195338110.0396,3017073839511.4087,3107588568996.7051,3200818594364.7285,3296845352591.6875,3395752720478.0337,3497627087350.4355,3602557429870.8945,3710635389005.1353,3821955349202.2959,3936614519837.5981,4054713018969.02,4176353959458.0049,4301643537502.8218,4430691123631.3213,4563609356197.3633,4700514237422.1279,4841525232017.6387,4986765368425.1162,{"$f":"SUM(QK48:QK50)","v":5136361342695.0361},5290443625028.8047,5449146558993.7002,5612624196692.5479,5781006128269.8916,5954439477209.2158,6133075779898.5801,6317071117897.7637,6506586255155.4326,6701786773942.1182,6902843224815.3828,7109931273216.2725,7323231852670.8281,7542931322550.9072,7769221630525.5576,8002300479837.3418,8242371501541.0566,8489644431845.3486,8744335294700.6553,9006666589779.7891,9276867486000.1895,9555174020739.4277,9841829304897.9023,10137083733964.754,10441195205244.773,10754429341405.533,11077059720504.801,11409368112658.789,11751644723511.398,12104188444663.688,12467307111220.764,12841317766610.305,13226546924822.645,13623346573496.361,14032050176377.818,14453014846760.381,14886608410536.281,15333209727454.596,15793209022998.971,16267008224820.961,16755021319220.59,17257674710453.635,17775407593025.313,18308672335116.023,18857934873467.625,19423675120067.672,20006387380978.297,20606580787665.707,21224779741195.621,21861524369669.602,22517370999286.699,23192892639424.535,23888679482143.566,24605339416527.789,25343498558284.699,26103801795036.656,26886913347744.859,27693517348716.051,28524318436650.375,29380042369196.836,30261436653489.91,31169271195147.527,32104338956215.984,33067472365831.504,{"$f":"SUM(SW48:SW50)","v":34059499742483.012},35081287899848.734,36133729655217.289,37217744609476.039,38334279951481.063,39484311281157.516,40668843467247.242,41888911522921.086,43145581509866.789,44439951469462.742,45773152381844.742,47146349153696.102,48560741635615.586,50017565669942.117,51518094169940.328,53063638231276.648,54655548276741.953,56295215235203.445,57984071755795.844,59723593458389.633,61515300221402.398,63360757508047.891,65261577732146.43,67219421664649.672,69235999882062.016,71313074257970.828,73452459498927.109,75656024725947.844,77925695092940.313,80263469186657.563,82671376467933.859,85151520927063.109,87706069673248.078,90337254828047.75,93047375476609.938,95838799672040.266,98713966509856.484,101675388256808.63,104725652545770.95,107867424636444.05,111103449743835.5,114436555436546.58,117869654106951.56,121405745515418.17,125047919410780.67,128799358229342.2,132663339874749.48,136643240581151.22,140742537862122.06,144964813547905.63,149313756913603.88,153793167901015.41,158406960436902.97,163159165850548.88,168053936393538.19]
[]
[null,null,"Net Plant Balance",null,{"$f":"E40-E51","v":10000},19666.666666666668,29000,38000,46666.666666666664,55000,62000,70050,79307.499999999985,89953.624999999971,102196.66874999995,116276.16906249995,132467.59442187491,151087.73358515615,172500.89362292955,197126.02766636899,225444.9318163243,258011.67158877297,295463.42232708889,338532.93567615224,388062.87602757505,445022.30743171135,510525.65354646801,585854.5015784381,672482.67681520362,772105.07833748416,886670.84008810681,1018421.4661013228,1169934.6860165212,1344174.8889189993,1554551.122256849,1794983.7905953764,2069981.3591846828,2384728.5630623847,2745187.8475217419,3158216.0246500033,3630698.4283475033,4174053.1925996291,4798911.1714895731,5517497.8472130094,6343872.5242949584,7294203.4029392013,8387083.9133800808,9643896.5003870949,11089230.975445157,12751365.621761929,14662820.465026217,16860993.534780148,19388892.564997166,22295976.449746743,25639122.917208754,29483741.354790065,33905052.558008574,38989560.441709854,44836744.507966325,51561006.184161276,59293907.111785464,68186743.178553283,78413504.655336276,90174280.353636712,103709172.40668219,103579518.54347675,103481227.53320453,103420573.13177788,{"$f":"BQ40-BQ51","v":103404817.23833531},103442359.52912034,103541909.57881442,103717034.84371266,103980890.88732816,104348661.18613803,104837862.95388095,105468698.8886202,106264461.73246032,107251999.56733312,108462250.95882721,109930860.42687753,111698886.29400241,113813614.76942909,116329496.20624982,119309221.8593761,122824962.22127725,126959791.17409368,131809323.8325616,137483600.13341057,144109251.0353061,151831989.72308266,160819476.56914043,171264613.91787499,183389335.16896081,197448962.30675203,213747217.1452255,216918704.62417632,220220589.19632506,223662115.64479208,227253606.02673998,231006611.98117715,234933089.60443285,239049950.27009964,243373793.77650672,247923351.16199192,252719793.62901044,257787087.4840036,263152401.98570529,268846578.02817547,274904666.77349484,281366548.71598518,288277645.23178339,295689736.47534347,303661901.56334168,312261599.37718081,321565911.06461626,331662968.48273289,342653596.46045995,354653200.94014603,367793939.8662436,382227219.21894836,398126562.94988215,415690912.89003897,435148423.11028975,456760822.88632083,480838433.54218137,492022657.51304084,503577660.67185545,515519899.26458836,527867123.15513003,540638534.62341881,553853969.92594171,567538457.00125384,{"$f":"EC40-EC51","v":581716955.70959556},596416807.9530735,611668054.12382448,627503795.79366195,643960611.54465318,661079033.87389183,678904096.29458261,697485961.12270558,716880640.01070547,737150821.09763336,758366818.72430038,780607664.0529685,803962357.68067729,828531308.49727583,854427986.675439,881780822.86157429,910735390.44531476,941456913.31539166,974133147.86921883,1008977695.3569556,1046233809.051214,1086178770.4054728,1129138919.486908,1159772158.0361094,1191359646.2106161,1223935344.3695118,1257535031.6132014,1292196480.3352327,1327958654.00911,1364866281.6069169,1402964615.0534282,1442301897.0772212,1482929695.9216964,1524903286.8454702,1568282087.3280158,1613130153.9307551,1659516749.9531515,1707516994.3910313,1757212604.2770808,1808692744.2920001,1862054999.6144986,1917406490.3698728,1974865148.7870884,2034561183.3368793,2096638757.7602313,2161257917.0789108,2228596797.4891715,2298854162.5705643,2372252314.6020465,2449040437.0917678,2529498433.0380712,2613941333.1119366,2702734359.0745659,2780575460.8113976,2860787048.0691633,2943445568.2838163,3028630562.2449346,3116424876.8859172,3206913902.456315,3300190187.5075383,3396348238.1310682,3495487028.8471909,3597710381.6447659,3703127393.1402311,{"$f":"GO40-GO51","v":3811852916.8116198},3924008108.2988672,4039721042.9523067,4159127416.18016,4282371338.7198834,4409606240.7680864,4540995900.9848671,4676715618.7813511,4816953551.0509119,4961912237.6686172,5111810343.721921,5266884650.6194506,5427392333.0359268,5593613564.1837215,5765854498.2635994,5944450686.2631664,6129770989.6846104,6322222066.4578705,6522263514.4208775,6714690490.8181,6912925528.9760656,7117148203.6179247,7327544276.6390648,7544306002.7118721,7767631462.0570507,7997729273.8962975,8234813497.1114922,8479106245.5970287,8730838174.8970985,8990249020.190134,9257588192.6730213,9533115442.4361095,9817101597.1136665,10109829386.966362,10411594368.629673,10722705961.575169,11043488613.416157,11374283112.585581,11715448069.66927,12067361591.845524,12430423178.524136,12805055870.465733,13191708689.477594,13590859411.318642,14003017720.812571,14428728805.488607,14868577452.486816,15323192723.144142,15793263290.807737,16263820260.496567,16748529191.744886,17247819976.269806,17762136202.470505,18291935686.318253,18837690036.171623,19399889605.23431,19979038638.389645,20575658141.113529,21190286627.279095,21823480926.143593,22475817055.805084,23147891171.462143,23840320598.010483,24553744957.890083,{"$f":"JA40-JA51","v":25288827406.681107},26046255990.768139,26826745143.484917,27631037338.556404,28459904922.419209,29314152150.177963,30194617453.606541,31102175973.800602,32037742395.912514,33002274128.946606,33996774879.969376,35022298679.42012,36079954422.636276,37170911002.398094,38296413118.439308,39442064582.957092,40622120843.879242,41837619377.968185,43089629586.219833,44379253871.58007,45707627766.991287,47075925467.978561,48485355577.01622,49937164587.898895,51432638267.468033,52973103115.538208,54559927910.881538,56194525352.19088,57878353804.161095,59612919160.225204,61399776835.086281,63240533902.025475,65136851392.079971,67090446774.609329,69103096641.553726,71176639620.886505,73312979548.436371,75514088931.475342,77782012742.317505,80118872585.743774,82526871290.470428,85008297982.236206,87565533704.53688,90201057662.755707,92917464178.60762,95701747174.93042,98569593913.611786,101523516639.79271,104566103765.89908,107700022276.64969,110928019224.21303,114252928668.91696,117677668873.98279,121205247283.77448,124838763444.21985,128581412047.59258,132436486110.89754,136407380298.20735,140497594398.55804,144710736972.4541,149050529181.68207,153520808819.01913,158125534556.58344,162868790434.04791,{"$f":"LM40-LM51","v":167754790610.77551},172787884409.18494,177972561680.3837,183313458527.3811,188815363426.1004,194483223790.0401,200322153030.89563,206337438174.87415,212534548102.95395,218919142493.12537,225497091553.8884,232258763371.46967,239223320596.04718,246396855122.70126,253785642403.29486,261396147073.16736,269235027764.62625,277309147465.5426,285625574234.5072,294191589805.11462,303014696241.2002,312102622828.48236,321463333215.21399,331105032815.65344,341036176491.52759,351265476528.21271,361801910924.1134,372654732013.72339,383833475447.12878,395347969551.30957,407208345101.55499,419425045534.68774,432008837639.65167,444970822765.427,458322448591.28766,472075521510.18292,486242219682.6427,500835106826.17365,515867146813.79236,531351719165.28888,547302645526.21686,563718483962.96802,580626832805.29053,598042472698.22168,615980628506.08105,634456982759.03711,653487688521.0719,673089388044.68164,693279222031.02026,714074847035.52319,735494451188.52124,757556770424.22302,780281105238.82703,803687337999.97498,827795950831.37878,852628044098.2594,878205355521.26147,904550279948.78577,931685889820.24304,959635956355.61719,988424971509.9917,1018078170735.3774,1048621556596.3621,1080081923290.8386,{"$f":"NY40-NY51","v":1112486882132.4617},1145864888057.5923,1180245267226.4746,1215658245796.3206,1252134979953.0439,1289707587298.7178,1328409189703.6489,1368258224465.7227,1409302765523.1274,1451578683397.5938,1495122925526.4341,1539973548690.001,1586169751429.9653,1633751912840.8423,1682761622571.0659,1733241719591.7708,1785236329921.4563,1838790905519.1462,1893952264386.5984,1950768631922.1792,2009289683571.2493,2069566588820.3257,2131652056584.9897,2195600382044.426,2261467494978.7524,2329311009668.8818,2399190276422.6543,2471166434795.4199,2545302468578.2061,2621663262632.1382,2700315661654.001,2781328530964.7773,2864772819420.8745,2950721624556.5527,3039250260076.083,3130436325825.4473,3224359790386.1797,3321087343168.729,3420716757787.2231,3523335095429.6128,3629032029919.4136,3737899926214.77,3850033920280.4775,3965532006756.8701,4084495119304.5757,4207027221227.2856,4333235396606.0366,4463229944204.2637,4597124474232.2695,4735036008063.2207,4877085080996.5234,5023395848168.3584,5174096193713.4629,5329317843286.7539,5489196480058.3506,5653871864300.8691,5823487956693.6035,5998193045474.4971,6178139877577.6563,6363485793901.5713,6554392868861.5156,6751028054388.5166,6953563328547.3262,7162175848956.7979,{"$f":"QK40-QK51","v":7377048111208.3369},7598368112491.6699,7826329530652.3896,8061116175642.9229,8302946455235.6436,8552031683801.4854,8808589515942.4414,9072844136818.4883,9345026457202.3047,9625374319786.3516,9914132701724.9434,10211553931120.262,10517897907795.801,10833432330729.723,11158432932353.492,11493183719928.08,11837977224217.33,12193114755685.789,12558906668456.418,12935672632271.996,13323741912713.146,13723453659935.307,14135157206197.074,14559212372463.07,14995989784375.887,15445871197903.748,15909249834983.758,16386530729494.43,16878131083906.418,17384480636976.66,17906022042868.797,18443211262101.941,18996517974750.973,19566410273064.461,20153399375579.836,20757998191755.992,21380735019135.586,22022154005107.43,22682815621539.914,23363297159054.086,24064193226170.707,24786116271299.406,25529697118180.313,26295585517425.781,27084450714650.438,27896982035693.938,28733889489456.164,29595904388881.793,30483779990648.309,31398292154129.648,32340240020226.535,33310446710674.098,34309760048458.027,35339053299991.859,36399225939730.547,37491204437919.039,38615943072199.508,39774424763826.656,40967661939268.609,42196697417999.727,43462605327322.563,44766492045089.313,46109497181227.969,47492778855735.781,{"$f":"SW40-SW51","v":48917559015731.281},50385082621111.984,51896631981372.258,53453527876211.195,55057130708776.781,56708841698908.063,58410104102220.305,60162404473630.492,61967273966581.336,63826289671278.82,65741075993119.07,67713306072516.633,69744703247383.539,71837042559546.969,73992152306433.438,76211915639388.344,78498272210042.984,80853219866185.031,83278816398634.313,85777181340673.438,88350497821632.563,91001014476278.141,93731047411709.375,96542982233521.828,99439276133054.641,102422460037599.3,105495140825510.11,108660003608222.5,111919814091255.16,115277405273063.78,118735724225579.14,122297792787255.3,125966723452499.92,129745722091472.69,133638090750496.13,137647230541878.98,141776644610480.38,146029941197138.34,150410836791794.44,154923159381248.25,159570851794387.56,164357975147823.19,169288712394949.31,174367371981539.69,179598391611085.94,184986342123180.44,190535931488348.81,196252008922840.03,202139569126988.94,208203756650878.69,214449870391144,220883368222874.91,227509871770704.09,234335171323286.38,229440400780297.06]
[null,null,"Depreciation Rate",null,{"$f":"E45/E53","v":0},1.6949152542372878E-2,2.2988505747126436E-2,2.6315789473684209E-2,2.8571428571428571E-2,3.0303030303030304E-2,3.2258064516129031E-2,3.2833690221270521E-2,3.3351196292910515E-2,3.3814646157950837E-2,3.422824386337936E-2,3.4596206664133704E-2,3.4922665814531226E-2,3.5211592858655286E-2,3.5466748006834005E-2,3.5691646948558607E-2,3.5889542542512559E-2,3.606341811915563E-2,3.6215989534912937E-2,3.6349713560400211E-2,3.6466800622207363E-2,3.6569230320711306E-2,3.665876850078776E-2,3.6736984952999915E-2,3.6805271070656842E-2,3.6864856987300965E-2,3.6916827875651759E-2,3.6962139209299527E-2,3.7001630878846427E-2,3.7036040120515687E-2,3.6827577789226094E-2,3.6678829961880349E-2,3.657694340558601E-2,3.651175694710114E-2,3.6475181187196351E-2,3.6460744563441623E-2,3.6473297501011005E-2,3.6484220126998881E-2,3.6493723381701676E-2,3.6501991106581734E-2,3.6509183478229901E-2,3.6515440018776796E-2,3.6520882232124706E-2,3.6525615910341619E-2,3.6529733149849856E-2,3.65333141126888E-2,3.6536428564151242E-2,3.6539137214481425E-2,3.6541492889070111E-2,3.6543541548666347E-2,3.6545323178524873E-2,3.6546872563096654E-2,3.6548219960822276E-2,3.6549391691778815E-2,3.655041064933507E-2,3.6551296745567334E-2,3.6552067298953966E-2,3.6552737371786222E-2,3.6553320063784443E-2,3.6553826767579588E-2,3.6550742701081003E-2,4.2085968627144484E-2,4.3389722038519714E-2,4.4717624451219011E-2,{"$f":"BQ45/BQ53","v":4.6066171263110293E-2},4.7430936062131508E-2,4.8806893746954634E-2,5.0186218265770424E-2,5.1560634605553282E-2,5.2920279760762801E-2,5.4253539633982641E-2,5.5546906041616551E-2,5.6784870561099453E-2,5.7949876374681492E-2,5.9022353516988979E-2,5.9980866276457774E-2,6.0802402883517091E-2,6.1462835714710277E-2,6.1937573589214659E-2,6.2202415020141011E-2,6.2234591793081134E-2,6.2013966426747003E-2,6.1524317085042489E-2,6.0754613533261038E-2,5.9700163738669203E-2,5.8363499521534086E-2,5.6754877220479859E-2,5.4892298658213989E-2,5.2801007092071722E-2,5.0512475314900926E-2,4.8060718856176514E-2,4.8778782240675E-2,4.9488838460875505E-2,5.0189165773868553E-2,5.0877861309065756E-2,5.1552822106521901E-2,5.2211947140933475E-2,5.2852148530003758E-2,5.3470558108029441E-2,5.4064018160206659E-2,5.4629059078035141E-2,5.5161878010359586E-2,5.5658319506455722E-2,5.61138594112549E-2,5.6523593569813776E-2,5.6882233221547639E-2,5.7184109301622842E-2,5.742318819641911E-2,5.759310179148823E-2,5.7687194861843857E-2,5.7698592931227893E-2,5.7620293602853555E-2,5.7445283963553841E-2,5.716668590767883E-2,5.6777930044800612E-2,5.6272957196083745E-2,5.564644433801183E-2,5.4894049270331362E-2,5.4012665400513755E-2,5.300067507837216E-2,5.1857108712193269E-2,5.2198688935687548E-2,5.2530975546066387E-2,5.2853495258896092E-2,5.3165727087627956E-2,5.3467096293048272E-2,5.3757064830892667E-2,5.4034700737703591E-2,{"$f":"EC45/EC53","v":5.4299214577829095E-2},5.4549731969065776E-2,5.4785284436928858E-2,5.5004799663858614E-2,5.5207091172771644E-2,5.5390847512494644E-2,5.555462104830354E-2,5.5696816505365898E-2,5.5815679467748174E-2,5.590928510218298E-2,5.5975527455256413E-2,5.6012109766027614E-2,5.6016536343755981E-2,5.5986106681959934E-2,5.5917912613772193E-2,5.5808839456031406E-2,5.565557223493784E-2,5.5454608225548097E-2,5.5202277158350452E-2,5.4894770531822706E-2,5.452818149877358E-2,5.4098556740402197E-2,5.3601486860211392E-2,5.3751273707483484E-2,5.3895906102156076E-2,5.403528066992444E-2,5.4169274682635812E-2,5.4297743752409096E-2,5.4420560271089484E-2,5.4537431681161493E-2,5.4648128550091872E-2,5.475238749511397E-2,5.4849907415041914E-2,5.4940345360106009E-2,5.5023312013767811E-2,5.5098366761401035E-2,5.5165012322648151E-2,5.5222688927473715E-2,5.5270768020797355E-2,5.5308545487533729E-2,5.5335234399412209E-2,5.5349957297704373E-2,5.535173804266072E-2,5.533949328185804E-2,5.531202361669138E-2,5.5268004579894989E-2,5.5205977578289551E-2,5.512434100496897E-2,5.5021341784832478E-2,5.4895067687520137E-2,5.4743440822859431E-2,5.4564212825752675E-2,5.4354761228059316E-2,5.4418114992903784E-2,5.4479093623294249E-2,5.4537675070548783E-2,5.4593828772591307E-2,5.4647514767220337E-2,5.469869976260211E-2,5.4747281541636647E-2,5.4793184187413954E-2,5.4836317523691613E-2,5.487657559082483E-2,5.4913834954824194E-2,{"$f":"GO45/GO53","v":5.494795283268529E-2},5.4978765015847003E-2,5.5006083572354827E-2,5.5029694307073829E-2,5.5049353958157798E-2,5.5064787107007143E-2,5.5075682778218601E-2,5.5081690705656751E-2,5.5082417240893383E-2,5.5077420881040326E-2,5.5066207394653205E-2,5.5048224527171084E-2,5.5022856271594714E-2,5.4989416696178801E-2,5.4947143329276818E-2,5.4895190112668767E-2,5.4832619949351243E-2,5.4758396890591067E-2,5.4671294208139765E-2,5.4697681989534092E-2,5.4723046515256966E-2,5.474738258772701E-2,5.4770681357140284E-2,5.479292997112363E-2,5.4814118239484982E-2,5.483420736875564E-2,5.4853169413850204E-2,5.4870970473517515E-2,5.4887570070320288E-2,5.4902920458789653E-2,5.4916965853848657E-2,5.4929641570791964E-2,5.4940873067235545E-2,5.4950574876509638E-2,5.4958649420959051E-2,5.496498569254183E-2,5.4969457786983422E-2,5.4971923276557463E-2,5.4972221405340208E-2,5.497017108953927E-2,5.4965568704258519E-2,5.4958185636861688E-2,5.4947765585985624E-2,5.4934021584292649E-2,5.4916632722318337E-2,5.489524055036784E-2,5.4869445135470443E-2,5.4838800751077992E-2,5.4802776478568384E-2,5.4813697154440677E-2,5.4824188522517477E-2,5.4834249130662864E-2,5.4843875993378435E-2,5.4853064450376875E-2,5.4861810920183746E-2,5.4870099998836804E-2,5.4877920751253036E-2,5.4885259772068033E-2,5.4892100931780895E-2,5.4898425092775552E-2,5.4904209791804298E-2,5.4909428885139971E-2,5.491405215218554E-2,5.4918044852868039E-2,{"$f":"JA45/JA53","v":5.4921367233636671E-2},5.4923973976326999E-2,5.4925813583541552E-2,5.4926827693529155E-2,5.4926950316815361E-2,5.4926106986044422E-2,5.4924213809635407E-2,5.4921176418929574E-2,5.4916888797515835E-2,5.4911231980364836E-2,5.4904072609286481E-2,5.4895261330058995E-2,5.4884631015369251E-2,5.4871994796476087E-2,5.4857129560926227E-2,5.4861637135919385E-2,5.4865966517569496E-2,5.4870117226713366E-2,5.4874088147292284E-2,5.4877877468608782E-2,5.4881483821127251E-2,5.4884900957871116E-2,5.4888124472700903E-2,5.489114893878267E-2,5.4893967804290462E-2,5.4896573275607048E-2,5.4898956186589819E-2,5.49011058523051E-2,5.4903009905451688E-2,5.4904654113492046E-2,5.4906022174284363E-2,5.4907095487760363E-2,5.4907852900915551E-2,5.4908270423073634E-2,5.490832090804719E-2,5.4907973699441427E-2,5.490719423493489E-2,5.4905943604913923E-2,5.4904178060335457E-2,5.4901848464141256E-2,5.4898899679941215E-2,5.4895269891021142E-2,5.4890889842009939E-2,5.4885681994754451E-2,5.4879553682832621E-2,5.4881412172820866E-2,5.4883197024010323E-2,5.488490805935646E-2,5.4886544838523253E-2,5.4888106634184509E-2,5.4889592900190326E-2,5.4891001079790842E-2,5.4892329374574951E-2,5.4893575565101736E-2,5.4894736967981222E-2,5.4895810387789165E-2,5.4896792063220991E-2,5.4897677606820933E-2,5.4898461937546356E-2,5.4899139205341015E-2,5.4899702706796186E-2,5.4900144790872109E-2,5.4900456753534443E-2,5.4900628720028669E-2,{"$f":"LM45/LM53","v":5.4900649513369149E-2},5.4900506507456759E-2,5.4900185463058186E-2,5.4899670344679415E-2,5.4898943116142053E-2,5.4897983512423899E-2,5.4896768785051231E-2,5.4895273418025026E-2,5.4893468810927562E-2,5.4891322925483627E-2,5.4888797457314641E-2,5.4889563373290484E-2,5.4890298912729611E-2,5.4891004006158935E-2,5.4891678475478857E-2,5.4892322024214936E-2,5.4892934430435955E-2,5.489351464367228E-2,5.4894061925868404E-2,5.489457536542134E-2,5.4895053859507152E-2,5.4895496094276394E-2,5.4895900522672784E-2,5.4896265339600618E-2,5.4896588454134712E-2,5.4896867458430879E-2,5.4897099592955356E-2,5.489728170760734E-2,5.4897410218259342E-2,5.4897481058184802E-2,5.4897489623781576E-2,5.4897430713930773E-2,5.4897298462254517E-2,5.4897086261451476E-2,5.4896786678793372E-2,5.4896391361761589E-2,5.4895890932684203E-2,5.4895274871104044E-2,5.4894531382462676E-2,5.4893647251523119E-2,5.4892606675808815E-2,5.4892922264259188E-2,5.489322533146971E-2,5.4893515849407624E-2,5.4893793745261106E-2,5.4894058897426032E-2,5.4894311214992081E-2,5.4894550265668418E-2,5.4894775745872745E-2,5.4894987280508289E-2,5.4895184415684223E-2,5.4895366610557321E-2,5.4895533228193981E-2,5.4895683525339342E-2,5.4895816640966801E-2,5.4895931583467034E-2,5.4896027216318991E-2,5.4896102242066737E-2,5.489615518440593E-2,5.4896184368160718E-2,5.4896187896906153E-2,5.4896163627963276E-2,5.4896109144461698E-2,5.4896021724129725E-2,{"$f":"NY45/NY53","v":5.4895898304431867E-2},5.4895735443630481E-2,5.4895529277298127E-2,5.4895275469753396E-2,5.4894969159831185E-2,5.4894604900330983E-2,5.489417617717765E-2,5.4894306202436245E-2,5.4894431068004769E-2,5.4894550762434151E-2,5.4894665255822504E-2,5.4894774498162074E-2,5.489487845208775E-2,5.4894976939584422E-2,5.4895069835662849E-2,5.4895156985868165E-2,5.4895238203281148E-2,5.489531326515712E-2,5.4895381909161392E-2,5.489544382915424E-2,5.4895498670473108E-2,5.4895546024654442E-2,5.4895585423529417E-2,5.4895616332621758E-2,5.4895638143766037E-2,5.4895650166856359E-2,5.489565162062441E-2,5.489564162233402E-2,5.489561917626655E-2,5.4895583160856444E-2,5.4895532314320268E-2,5.4895465218604077E-2,5.4895380281453542E-2,5.4895275716388983E-2,5.4895149520341531E-2,5.4894999448678761E-2,5.4894822817065946E-2,5.4894876386938338E-2,5.4894927830899165E-2,5.4894977144248527E-2,5.4895024314683502E-2,5.4895069321617085E-2,5.4895112149670397E-2,5.4895152725517676E-2,5.4895190997679012E-2,5.4895226902534677E-2,5.4895260363089594E-2,5.4895291287588743E-2,5.4895319567966179E-2,5.4895345078108518E-2,5.4895367671911194E-2,5.48953871811039E-2,5.4895403412817963E-2,5.4895416146866098E-2,5.4895425132701105E-2,5.4895430086016044E-2,5.4895430684944402E-2,5.4895426565813879E-2,5.4895417318401495E-2,5.4895402480632807E-2,5.4895381532659632E-2,5.489535389024492E-2,5.4895318897373611E-2,5.4895275817999599E-2,{"$f":"QK45/QK53","v":5.489522382682846E-2},5.4895161999023646E-2,5.4895089228569213E-2,5.4895111298848921E-2,5.489513249324935E-2,5.4895152809837117E-2,5.4895172243546328E-2,5.4895190785898045E-2,5.489520843055895E-2,5.4895225147322153E-2,5.4895240914981012E-2,5.4895255707327374E-2,5.4895269492642493E-2,5.4895282233126688E-2,5.4895293884260378E-2,5.4895304394088559E-2,5.4895313702420047E-2,5.4895321739931655E-2,5.489532842716581E-2,5.4895333673409999E-2,5.4895337375443588E-2,5.4895339416137119E-2,5.4895339662886851E-2,5.4895337965865168E-2,5.4895334156065623E-2,5.4895328043118939E-2,5.4895319412852812E-2,5.4895308024566353E-2,5.4895293607985375E-2,5.4895275859861842E-2,5.4895254440175754E-2,5.4895228967893527E-2,5.4895198987333291E-2,5.4895208080030532E-2,5.4895216811871664E-2,5.4895225182060754E-2,5.4895233188511056E-2,5.4895240827729903E-2,5.4895248097108454E-2,5.4895254984202273E-2,5.4895261480274918E-2,5.4895267574529345E-2,5.4895273253898293E-2,5.4895278502809057E-2,5.4895283302920629E-2,5.489528763282852E-2,5.4895291467735127E-2,5.4895294779080513E-2,5.4895297534129535E-2,5.4895299695510116E-2,5.4895301220696975E-2,5.489530206143458E-2,5.4895302163092068E-2,5.4895301463942538E-2,5.489529989435759E-2,5.4895297375907481E-2,5.4895293820355753E-2,5.4895289128536306E-2,5.489528318909901E-2,5.4895275877108483E-2,5.4895267052479386E-2,5.4895256558228703E-2,5.4895244206618454E-2,5.4895247952695125E-2,{"$f":"SW45/SW53","v":5.4895251550102969E-2},5.4895254998514088E-2,5.4895258297068913E-2,5.4895261444328561E-2,5.48952644392183E-2,5.4895267276611238E-2,5.4895269952908173E-2,5.489527246366091E-2,5.4895274803485987E-2,5.489527696596775E-2,5.4895278943549931E-2,5.4895280727414286E-2,5.4895282307344577E-2,5.4895283671574542E-2,5.4895284806617768E-2,5.4895285697077502E-2,5.4895286325433966E-2,5.4895286671806542E-2,5.4895286713688048E-2,5.4895286425647852E-2,5.4895285778999992E-2,5.4895284741432383E-2,5.4895283276592773E-2,5.489528134362593E-2,5.4895278896656942E-2,5.4895275884213918E-2,5.4895272248583218E-2,5.4895267925089579E-2,5.4895262836386911E-2,5.4895264379721892E-2,5.489526586180711E-2,5.4895267282507515E-2,5.4895268641468972E-2,5.4895269938098734E-2,5.4895271171953988E-2,5.489527234092257E-2,5.4895273443521637E-2,5.4895274477918636E-2,5.4895275441895632E-2,5.4895276332809509E-2,5.4895277147547154E-2,5.4895277882475585E-2,5.4895278533385848E-2,5.4895279095430467E-2,5.4895279563053151E-2,5.4895279929910695E-2,5.4895280188785193E-2,5.4895280331486072E-2,5.4895280348740708E-2,5.4895280230071987E-2,5.4895279963661676E-2,5.4895279536197654E-2,5.4895278932703219E-2,5.4895278136346586E-2,5.7748379073898716E-2]
[null,null,"Depreciation Growth",null,null,null,{"$f":"G45/F45-1","v":1},0.5,0.33333333333333326,0.25000000000000022,0.19999999999999996,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999969,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.14999999999999969,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999969,0.14999999999999991,0.14999999999999969,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999969,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999969,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.14999999999999969,0.14999999999999991,0.14999999999999969,0.15000000000000013,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.14999999999999969,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,{"$f":"BS45/BR45-1","v":3.0000000000000249E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"EE45/ED45-1","v":3.0000000000000027E-2},3.0000000000000249E-2,2.9999999999999805E-2,2.9999999999999583E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,{"$f":"GQ45/GP45-1","v":3.0000000000000027E-2},3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"JC45/JB45-1","v":2.9999999999999805E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,{"$f":"LO45/LN45-1","v":2.9999999999999805E-2},2.9999999999999805E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"OA45/NZ45-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"QM45/QL45-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,2.9999999999999583E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,2.9999999999999805E-2,{"$f":"SY45/SX45-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2]
[]
[null,null,"Price","USD/MWh",100,{"$f":"E57*(1+F22)","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"BQ57*(1+BR22)","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"EC57*(1+ED22)","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"GO57*(1+GP22)","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"JA57*(1+JB22)","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"LM57*(1+LN22)","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"NY57*(1+NZ22)","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"QK57*(1+QL22)","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"SW57*(1+SX22)","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,"EBITDA","USD 000's",{"$f":"E57*E30/1000","v":0},6132,12264,18396,24528,30660,36792,42310.8,48657.419999999991,55956.032999999989,64349.437949999978,74001.853642499962,85102.131688874972,97867.451442206206,112547.56915853711,129429.70453231769,148844.1602121653,171170.78424399011,196846.40188058862,226373.36216267693,260329.36648707846,299378.77146014018,344285.58717916126,395928.42525603535,455317.68904444063,523615.34240110667,602157.64376127266,692481.2903254634,796353.4838742828,915806.50645542517,1053177.4824237393,1211154.1047872999,1392827.220505395,1601751.303581204,1842013.9991183844,2118316.0989861414,2436063.513834063,2801473.040909172,3221693.9970455482,3704948.0966023793,4260690.3110927371,4899793.8577566473,5634762.9364201436,6479977.376883164,7451973.98341564,8569770.0809279848,9855235.5930671804,11333520.932027256,13033549.071831342,14988581.432606045,17236868.647496946,19822398.944621488,22795758.786314707,26215122.604261916,30147390.994901199,34669499.644136377,39869924.590756834,45850413.279370345,52727975.2712759,60637171.561967291,69732747.296262369,80192659.390701726,82598439.172422767,85076392.347595453,{"$f":"BQ57*BQ30/1000","v":87628684.118023321},90257544.641564012,92965270.980810955,95754229.110235274,98626855.983542338,101585661.66304861,104633231.51294008,107772228.45832829,111005395.31207813,114335557.17144051,117765623.88658372,121298592.60318121,124937550.38127667,128685676.89271495,132546247.19949643,136522634.61548132,140618313.65394577,144836863.06356415,149181968.95547107,153657428.0241352,158267150.86485928,163015165.39080507,167905620.3525292,172942788.96310511,178131072.63199827,183475004.81095821,188979254.95528695,194648632.60394555,200488091.58206391,206502734.32952583,212697816.35941163,219078750.85019398,225651113.37569979,232420646.77697083,239393266.18027988,246575064.16568828,253972316.09065893,261591485.57337874,269439230.14058006,277522407.04479748,285848079.25614148,294423521.63382572,303256227.28284049,312353914.10132575,321724531.52436554,331376267.47009647,341317555.49419945,351557082.15902543,362103794.62379622,372966908.46251011,384155915.71638542,395680593.18787706,407551010.98351341,419777541.31301886,432370867.55240935,445341993.57898158,458702253.38635111,472463320.9879418,486637220.61757994,501236337.23610735,516273427.3531906,531761630.1737864,547714479.07899988,564145913.45136988,{"$f":"EC57*EC30/1000","v":581070290.85491097},598502399.58055842,616457471.56797516,634951195.71501458,653999731.58646488,673619723.53405881,693828315.2400806,714643164.69728291,736082459.63820159,758164933.42734754,780909881.43016827,804337177.87307322,828467293.20926547,853321312.00554347,878920951.36570978,905288579.90668106,932447237.30388153,960420654.42299807,989233274.0556879,1018910272.2773587,1049477580.4456794,1080961907.8590498,1113390765.0948212,1146792488.0476663,1181196262.6890962,1216632150.5697689,1253131115.0868621,1290725048.5394681,1329446799.9956522,1369330203.9955218,1410410110.1153874,1452722413.418849,1496304085.8214145,1541193208.3960567,1587429004.6479385,1635051874.7873766,1684103431.0309978,1734626533.9619277,1786665329.9807854,1840265289.8802094,1895473248.5766153,1952337446.0339139,2010907569.4149311,2071234796.4973795,2133371840.3923008,2197372995.6040697,2263294185.4721923,2331193011.0363579,2401128801.3674488,2473162665.4084725,2547357545.3707266,2623778271.7318492,2702491619.8838043,2783566368.480319,2867073359.5347285,2953085560.3207707,3041678127.130394,3132928470.9443059,3226916325.0726342,3323723814.8248138,3423435529.2695584,3526138595.1476455,3631922753.0020752,3740880435.5921388,{"$f":"GO57*GO30/1000","v":3853106848.6599026},3968700054.119699,4087761055.7432899,4210393887.4155893,4336705704.0380573,4466806875.1591988,4600811081.4139748,4738835413.8563948,4881000476.2720861,5027430490.5602493,5178253405.2770557,5333601007.4353685,5493609037.6584311,5658417308.7881823,5828169828.0518293,6003014922.893383,6183105370.5801849,6368598531.6975899,6559656487.6485176,6756446182.2779732,6959139567.7463131,7167913754.7787027,7382951167.4220648,7604439702.4447269,7832572893.5180683,8067550080.3236103,8309576582.7333193,8558863880.2153187,8815629796.6217766,9080098690.5204315,9352501651.2360458,9633076700.7731266,9922069001.79632,10219731071.850208,10526323004.005716,10842112694.125889,11167376074.949665,11502397357.198156,11847469277.914101,12202893356.251524,12568980156.93907,12946049561.647242,13334431048.496662,13734463979.951559,14146497899.350107,14570892836.33061,15008019621.420528,15458260210.063145,15922008016.365044,16399668256.855989,16891658304.561674,17398408053.698524,17920360295.309479,18457971104.168766,19011710237.293827,19582061544.412643,20169523390.745026,20774609092.467377,21397847365.241398,22039782786.198639,22700976269.784607,23382005557.878139,24083465724.614487,24805969696.352921,{"$f":"JA57*JA30/1000","v":25550148787.243515},26316653250.860821,27106152848.386642,27919337433.838238,28756917556.853394,29619625083.55899,30508213836.065758,31423460251.147732,32366164058.682163,33337148980.442635,34337263449.855907,35367381353.351585,36428402793.952133,37521254877.770699,38646892524.103828,39806299299.826935,41000488278.821747,42230502927.186409,43497418015.001991,44802340555.452065,46146410772.115623,47530803095.279091,48956727188.137466,50425429003.781601,51938191873.89505,53496337630.1119,55101227759.015259,56754264591.785721,58456892529.539299,60210599305.425461,62016917284.588219,63877424803.125877,65793747547.219658,67767559973.636246,69800586772.845322,71894604376.030685,74051442507.311615,76272985782.530975,78561175356.006912,80918010616.687103,83345550935.187729,85845917463.243362,88421294987.140656,91073933836.754898,93806151851.857529,96620336407.413254,99518946499.635651,102504514894.62474,105579650341.46349,108747039851.7074,112009451047.25859,115369734578.67638,118830826616.03664,122395751414.51775,126067623956.95331,129849652675.66191,133745142255.93178,137757496523.60974,141890221419.31802,146146928061.89755,150531335903.75449,155047275980.86713,159698694260.29312,164489655088.10193,{"$f":"LM57*LM30/1000","v":169424344740.74503},174507075082.96738,179742287335.45642,185134555955.52008,190688592634.18567,196409250413.21124,202301527925.6076,208370573763.37579,214621690976.27707,221060341705.56537,227692151956.73236,234522916515.43433,241558604010.89737,248805362131.22427,256269522995.16101,263957608685.01587,271876336945.56635,280032627053.93335,288433605865.55139,297086614041.51794,305999212462.76343,315179188836.6463,324634564501.74573,334373601436.7981,344404809479.9021,354736953764.29926,365379062377.22827,376340434248.5451,387630647276.00146,399259566694.28149,411237353695.10992,423574474305.96326,436281708535.14215,449370159791.19647,462851264584.93231,476736802522.48016,491038906598.15466,505770073796.0993,520943176009.9823,536571471290.2818,552668615428.99023,569248673891.85999,586326134108.61572,603915918131.87439,622033395675.83044,640694397546.10547,659915229472.48865,679712686356.66333,700104066947.36328,721107188955.78418,742740404624.45776,765022616763.19165,787973295266.0874,811612494124.06995,835960868947.79199,861039695016.22571,886870885866.71277,913477012442.71399,940881322815.99524,969107762500.47534,998180995375.48962,1028126425236.7543,1058970217993.8569,1090739324533.6726,{"$f":"NY57*NY30/1000","v":1123461504269.6829},1157165349397.7732,1191880309879.7065,1227636719176.0977,1264465820751.3809,1302399795373.9224,1341471789235.1396,1381715942912.1941,1423167421199.5601,1465862443835.5466,1509838317150.613,1555133466665.1316,1601787470665.0854,1649841094785.0381,1699336327628.5894,1750316417457.447,1802825909981.1707,1856910687280.6057,1912618007899.0237,1969996548135.9944,2029096444580.0745,2089969337917.4766,2152668418055.0012,2217248470596.6514,2283765924714.5508,2352278902455.9873,2422847269529.667,2495532687615.5566,2570398668244.0239,2647510628291.3447,2726935947140.085,2808744025554.2876,2893006346320.9165,2979796536710.5435,3069190432811.8599,3161266145796.2158,3256104130170.1021,3353787254075.2051,3454400871697.4609,3558032897848.3848,3664773884783.8364,3774717101327.3525,3887958614367.1719,4004597372798.1875,4124735293982.1333,4248477352801.5986,4375931673385.6455,4507209623587.2158,4642425912294.832,4781698689663.6768,4925149650353.5879,5072904139864.1953,5225091264060.1221,5381844001981.9258,5543299322041.3838,5709598301702.626,5880886250753.7051,6057312838276.3164,6239032223424.6055,6426203190127.3447,6618989285831.165,6817558964406.0996,7022085733338.2832,7232748305338.4326,{"$f":"QK57*QK30/1000","v":7449730754498.5859},7673222677133.5439,7903419357447.5498,8140521938170.9766,8384737596316.1064,8636279724205.5908,8895368115931.7598,9162229159409.7109,9437096034192.002,9720208915217.7617,10011815182674.297,10312169638154.525,10621534727299.16,10940180769118.137,11268386192191.68,11606437777957.432,11954630911296.154,12313269838635.039,12682667933794.09,13063147971807.912,13455042410962.15,13858693683291.016,14274454493789.744,14702688128603.438,15143768772461.545,15598081835635.391,16066024290704.453,16548005019425.584,17044445170008.354,17555778525108.605,18082451880861.863,18624925437287.719,19183673200406.352,19759183396418.543,20351958898311.105,20962517665260.438,21591393195218.246,22239134991074.797,22906309040807.039,23593498312031.254,24301303261392.191,25030342359233.957,25781252630010.973,26554690208911.305,27351330915178.645,28171870842634.008,29017026967913.031,29887537776950.422,30784163910258.938,31707688827566.699,32658919492393.707,33638687077165.52,34647847689480.48,35687283120164.898,36757901613769.844,37860638662182.945,38996457822048.438,40166351556709.891,41371342103411.188,42612482366513.523,43890856837508.93,45207582542634.211,46563810018913.234,47960724319480.625,{"$f":"SW57*SW30/1000","v":49399546049065.047},50881532430537,52407978403453.109,53980217755556.711,55599624288223.414,57267613016870.109,58985641407376.227,60755210649597.516,62577866969085.438,64455202978158,66388859067502.734,68380524839527.82,70431940584713.656,72544898802255.078,74721245766322.719,76962883139312.422,79271769633491.781,81649922722496.547,84099420404171.438,86622403016296.578,89221075106785.469,91897707359989.063,94654638580788.719,97494277738212.375,100419106070358.75,103431679252469.52,106534629630043.58,109730668518944.89,113022588574513.25,116413266231748.66,119905664218701.13,123502834145262.17,127207919169620.03,131024156744708.66,134954881447049.88,139003527890461.41,143173633727175.22,147468842738990.5,151892908021160.19,156449695261795.03,161143186119648.88,165977481703238.34,170956806154335.5,176085510338965.56,181368075649134.53,186809117918608.56,192413391456166.84,198185793199851.84,204131366995847.41,210255308005722.81,216562967245894.5,223059856263271.38,229751651951169.53,236644201509704.63,243743527554995.81]
[null,null,"EBITDA Growth","Pct",null,null,{"$f":"G58/F58-1","v":1},0.5,0.33333333333333326,0.25,0.19999999999999996,0.15000000000000013,0.14999999999999969,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.14999999999999969,0.15000000000000013,0.14999999999999969,0.15000000000000013,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999969,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999969,0.14999999999999991,0.14999999999999991,0.15000000000000036,0.14999999999999969,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.14999999999999969,0.15000000000000013,0.14999999999999991,0.15000000000000013,0.14999999999999969,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.14999999999999969,0.14999999999999991,0.14999999999999969,0.15000000000000013,0.14999999999999969,0.14999999999999991,0.14999999999999969,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999969,0.15000000000000013,0.15000000000000013,0.14999999999999969,0.15000000000000013,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,{"$f":"BS58/BR58-1","v":3.0000000000000249E-2},2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999583E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,{"$f":"EE58/ED58-1","v":3.0000000000000027E-2},3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000471E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000471E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000471E-2,2.9999999999999805E-2,2.9999999999999805E-2,{"$f":"GQ58/GP58-1","v":3.0000000000000027E-2},3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000249E-2,2.9999999999999583E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999583E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000471E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,{"$f":"JC58/JB58-1","v":2.9999999999999805E-2},2.9999999999999805E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,{"$f":"LO58/LN58-1","v":3.0000000000000027E-2},2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,{"$f":"OA58/NZ58-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999583E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"QM58/QL58-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"SY58/SX58-1","v":3.0000000000000027E-2},3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999583E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2]
[null,null,"EBIT ",null,null,{"$f":"F58-F45","v":5798.666666666667},11597.333333333334,17396,23194.666666666668,28993.333333333332,34792,40010.800000000003,46012.419999999991,52914.282999999989,60851.425449999981,69979.139267499966,80476.010157624973,92547.411681268713,106429.52343345899,122393.95194847784,140753.04474074949,161866.00145186193,186145.9016696412,214067.78692008741,246177.95495810051,283104.64820181555,325570.3454320879,374405.897246901,430566.78183393611,495151.7991090265,569424.56897538051,654838.25432168739,753063.99246994033,866023.59134043136,995927.13004149648,1145316.1995477206,1317113.6294798788,1514680.6739018606,1741882.7749871393,2003165.1912352096,2303639.9699204913,2649185.9654085645,3046563.8602198497,3503548.4392528264,4029080.7051407509,4633442.8109118631,5328459.232548642,6127728.1174309375,7046887.3350455789,8103920.4353024149,9319508.500597775,10717434.775687439,12325049.992040554,14173807.490846639,16299878.61447363,18744860.406644672,21556589.467641369,24790077.887787577,28508589.570955712,32784878.006599065,37702609.707588926,43358001.163727254,49861701.33828634,57340956.5390293,65942100.019883677,75833415.022866234,78108417.473552212,80451669.997758776,82865220.097691551,{"$f":"BR58-BR45","v":85351176.70062229},87911712.001640975,90549063.361690193,93265535.262540907,96063501.320417136,98945406.360029653,101913768.55083056,104971181.60735548,108120317.05557616,111363926.56724344,114704844.36426073,118145989.69518857,121690369.3860442,125341080.46762557,129101312.88165432,132974352.26810397,136963582.8361471,141072490.32123151,145304665.03086844,149663804.98179454,154153719.13124835,158778330.7051858,163541680.6263414,168447931.04513165,173501368.97648558,178706410.04578015,184067602.34715354,189589630.41756815,195277319.3300952,201135638.90999809,207169708.07729802,213384799.31961694,219786343.29920551,226379933.59818161,233171331.60612705,240166471.55431086,247371465.70094025,254792609.6719684,262436387.96212748,270309479.60099137,278418763.98902112,286771326.90869176,295374466.71595252,304235700.71743113,313362771.73895401,322763654.8911227,332446564.5378564,342419961.47399211,352692560.31821185,363273337.12775826,374171537.24159104,385396683.35883886,396958583.85960406,408867341.37539208,421133361.6166538,433767362.46515352,446780383.33910823,460183794.83928138,473989308.68445987,488208987.94499367,502855257.58334357,517940915.31084377,533479142.77016908,549483517.05327415,{"$f":"ED58-ED45","v":565968022.5648725},582947063.24181867,600435475.13907337,618448539.39324546,637001995.57504272,656112055.44229412,675795417.10556281,696069279.61872983,716951358.00729167,738459898.74751067,760613695.7099359,783432106.5812341,806935069.77867115,831143121.87203121,856077415.52819216,881759737.99403799,908212530.13385928,935458906.03787494,963522673.21901131,992428353.41558158,1022201204.018049,1052867240.1385905,1084453257.3427486,1116986855.063031,1150496460.7149217,1185011354.5363696,1220561695.1724606,1257178546.0276346,1294893902.4084637,1333740719.4807177,1373752941.0651391,1414965529.2970932,1457414495.1760058,1501136930.031286,1546171037.9322245,1592556169.0701911,1640332854.1422968,1689542839.7665656,1740229124.9595633,1792435998.7083497,1846209078.6696002,1901595351.0296879,1958643211.5605791,2017402507.9073966,2077924583.1446183,2140262320.6389573,2204470190.2581258,2270604295.9658699,2338722424.8448462,2408884097.5901914,2481150620.5178976,2555585139.1334343,2632252693.3074379,2711220274.1066608,2792556882.3298612,2876333588.799757,2962623596.4637499,3051502304.3576617,3143047373.4883919,3237338794.6930437,3334458958.5338354,3434492727.2898512,3537527509.1085477,3643653334.381804,{"$f":"GP58-GP45","v":3752962934.4132571},3865551822.4456549,3981518377.1190252,4100963928.4325962,4223992846.285574,4350712631.6741409,4481234010.6243658,4615671030.9430971,4754141161.8713903,4896765396.7275314,5043668358.6293583,5194978409.3882399,5350827761.6698856,5511352594.5199842,5676693172.3555822,5846993967.5262499,6022403786.5520372,6203075900.1485977,6389168177.1530561,6580843222.4676485,6778268519.1416779,6981616574.71593,7191065071.957408,7406797024.1161299,7629000934.839613,7857870962.8848019,8093607091.7713461,8336415304.5244846,8586507763.6602211,8844102996.5700283,9109426086.4671288,9382708869.061142,9664190135.1329765,9954115839.1869659,10252739314.362577,10560321493.793453,10877131138.607258,11203445072.765476,11539548424.948441,11885734877.696894,12242306924.0278,12609576131.748638,12987863415.701094,13377499318.172129,13778824297.717291,14192189026.648809,14617954697.448275,15056493338.371727,15508188138.522875,15973433782.678566,16452636796.158922,16946215900.043688,17454602377.045002,17978240448.35635,18517587661.807041,19073115291.661255,19645308750.411095,20234668012.923428,20841708053.311131,21466959294.910473,22110968073.757778,22774297115.970516,23457526029.449631,24161251810.333126,{"$f":"JB58-JB45","v":24886089364.64312},25632672045.582413,26401652206.949879,27193701773.158386,28009512826.35313,28849798211.143723,29715292157.478035,30606750922.202377,31524953449.868454,32470702053.364502,33444823114.965439,34448167808.414398,35481612842.666832,36546061227.946846,37642443064.785248,38771716356.728806,39934867847.430679,41132913882.853592,42366901299.339211,43637908338.319382,44947045588.468964,46295456956.123039,47684320664.80674,49114850284.750946,50588295793.293472,52105944667.092278,53669123007.105049,55279196697.318207,56937572598.237732,58645699776.18486,60405070769.470421,62217222892.554535,64083739579.331169,66006251766.71109,67986439319.712425,70026032499.303802,72126813474.282928,74290617878.511429,76519336414.86676,78814916507.312775,81179364002.532166,83614744922.608109,86123187270.286377,88706882888.394958,91368089375.046799,94109132056.298203,96932406017.987167,99840378198.526794,102835589544.4826,105920657230.81705,109098276947.74159,112371225256.17381,115742362013.85902,119214632874.27483,122791071860.50308,126474804016.31818,130269048136.80774,134177119580.91196,138202433168.33929,142348506163.3895,146618961348.29117,151017530188.7399,155548056094.4021,160214497777.23422,{"$f":"LN58-LN45","v":165020932710.55124},169971560691.8678,175070707512.62381,180322828738.0025,185732513600.14258,191304489008.14688,197043623678.39124,202954932388.74298,209043580360.40527,215314887771.21744,221774334404.35397,228427564436.48459,235280391369.5791,242338803110.6665,249608967203.98651,257097236220.10611,264810153306.70932,272754457905.91064,280937091643.08795,289365204392.38055,298046160524.15192,306987545339.87653,316197171700.07281,325683086851.07507,335453579456.60742,345517186840.30566,355882702445.51483,366559183518.88025,377555959024.44666,388882637795.18005,400549116929.03546,412565590436.90656,424942558150.01379,437690834894.51416,450821559941.34949,464346206739.59003,478276592941.77777,492624890730.03107,507403637451.93207,522625746575.48999,538304518972.75476,554453654541.93738,571087264178.19568,588219882103.54138,605866478566.64771,624042472923.64709,642763747111.35657,662046659524.69727,681908059310.43823,702365301089.75146,723436260122.44409,745139347926.11743,767493528363.90088,790518334214.81787,814233884241.26233,838660900768.50049,863820727791.55542,889735349625.30188,916427410114.06116,943920232417.48303,972237839390.00745,1001404974571.7078,1031447123808.8589,1062390537523.1248,{"$f":"NZ58-NZ45","v":1094262253648.8184},1127090121258.283,1160902824896.0315,1195729909642.9126,1231601806932.2002,1268549861140.1658,1306606356974.3711,1345804547683.6023,1386178684114.1101,1427764044637.5334,1470596965976.6597,1514714874955.9592,1560156321204.6382,1606961010840.7773,1655169841166.0007,1704824936400.981,1755969684493.0103,1808648775027.8003,1862908238278.6343,1918795485426.9937,1976359349989.8032,2035650130489.4978,2096719634404.1829,2159621223436.3081,2224409860139.3975,2291142155943.5796,2359876420621.8862,2430672713240.5435,2503592894637.7598,2578700681476.8926,2656061701921.1997,2735743552978.8359,2817815859568.2002,2902350335355.2466,2989420845415.9038,3079103470778.3809,3171476574901.7324,3266620872148.7842,3364619498313.2476,3465558083262.645,3569524825760.5254,3676610570533.3398,3786908887649.3403,3900516154278.8208,4017531638907.187,4138057588074.4014,4262199315716.6343,4390065295188.1333,4521767254043.7764,4657420271665.0908,4797142879815.043,4941057166209.4961,5089288881195.7803,5241967547631.6543,5399226574060.6045,5561203371282.4229,5728039472420.8955,5899880656593.5225,6076877076291.3291,6259183388580.0684,6446958890237.4707,6640367656944.5947,6839578686652.9336,7044766047252.5225,{"$f":"QL58-QL45","v":7256109028670.0986},7473792299530.2012,7698006068516.1074,7928946250571.5908,8166814638088.7393,8411819077231.4033,8664173649548.3438,8924098859034.793,9191821824805.8379,9467576479550.0137,9751603773936.5137,10044151887154.609,10345476443769.25,10655840737082.326,10975515959194.797,11304781437970.641,11643924881109.76,11993242627543.053,12353039906369.344,12723631103560.424,13105340036667.238,13498500237767.254,13903455244900.271,14320558902247.285,14750175669314.701,15192680939394.145,15648461367575.965,16117915208603.246,16601452664861.346,17099496244807.186,17612481132151.398,18140855566115.945,18685081233099.422,19245633670092.41,19823002680195.184,20417692760601.035,21030223543419.066,21661130249721.637,22310964157213.293,22980293081929.691,23669701874387.582,24379792930619.203,25111186718537.785,25864522320093.918,26640457989696.738,27439671729387.645,28262861881269.273,29110747737707.355,29984070169838.57,30883592274933.73,31810100043181.746,32764403044477.191,33747335135811.512,34759755189885.855,35802547845582.438,36876624280949.914,37982923009378.414,39122410699659.766,40296083020649.555,41504965511269.047,42750114476607.125,44032617910905.344,45353596448232.492,46714204341679.469,{"$f":"SX58-SX45","v":48115630471929.859},49559099386087.75,51045872367670.391,52577248538700.508,54154565994861.516,55779202974707.375,57452579063948.594,59176156435867.055,60951441128943.063,62779984362811.352,64663383893695.695,66603285410506.563,68601383972821.773,70659425492006.422,72779208256766.625,74962584504469.609,77211462039603.719,79527805900791.828,81913640077815.578,84371049280150.031,86902180758554.563,89509246181311.188,92194523566750.516,94960359273753.031,97809170051965.625,100743445153524.58,103765748508130.31,106878720963374.23,110085082592275.47,113387635070043.75,116789264122145.08,120292942045809.42,123901730307183.72,127618782216399.19,131447345682891.2,135390766053377.91,139452489034979.27,143636063706028.63,147945145617209.53,152383499985725.81,156955004985297.56,161663655134856.5,166513564788902.19,171508971732569.28,176654240884546.34,181953868111082.75,187412484154415.25,193034858679047.69,198825904439419.13,204790681572601.69,210934402019779.78,217262434080373.19,223780307102784.38,230493716315867.97]
[null,null,"Pre-tax ROIC",null,null,{"$f":"F60/E53","v":0.57986666666666675},0.58969491525423723,0.59986206896551719,0.6103859649122807,0.62128571428571433,0.63258181818181813,0.64533548387096784,0.65685110635260513,0.66720402231819187,0.67647552224826957,0.68474970978444927,0.69211095279866053,0.698641898686023,0.70442199977454245,0.70952648057591694,0.71402567386469429,0.71798465437998071,0.72146310484095588,0.72451535704174741,0.72719055966123058,0.72953293316750722,0.73158208025795801,0.73337332736565919,0.73493807877874429,0.73630416987691838,0.73749620997375076,0.73853590838356353,0.73944237973772042,0.74023242638367404,0.74092079702696456,0.73675042470458363,0.73377466491940113,0.73173638360611026,0.73043230242953716,0.72970058972233753,0.72941177928947498,0.72966290582672544,0.72988141732866341,0.73007153374029454,0.73023693288361036,0.73038081915538045,0.73050598375163733,0.73061485740654764,0.73070955653274849,0.73079192355600631,0.73086356214998449,0.73092586799727122,0.73098005563058666,0.73102718184300342,0.73106816609768965,0.73110380831566146,0.73113480437377343,0.7311617596042338,0.73118520055071168,0.73120558520420775,0.73122331191377277,0.73123872714249361,0.73125213221753194,0.73126378920403312,0.73127392601613639,0.73121222803220565,0.75409133554493957,0.77745183271955154,0.8012450288020081,{"$f":"BR60/BQ53","v":0.82540812875185865},0.84986182064894522,0.87451606533068349,0.89923063653988256,0.92385726358615095,0.94821922231977651,0.97210841273694482,0.99528279682496013,1.0174644965293127,1.0383389308963777,1.0575554476349862,1.0747299642376171,1.0894501585785128,1.1012837147958929,1.1097900110627175,1.1145354080410841,1.1151119475974125,1.1111588087584816,1.102385330611741,1.0885938747353474,1.069700369849826,1.0457501808069047,1.0169270794512917,0.98355362028203908,0.94608210895488976,0.90507647119535684,0.86114619317870778,0.87401236673454552,0.8867350688813519,0.89928344963628393,0.91162341359248322,0.9237172801660064,0.93552740343758911,0.94699845510278358,0.95807904371269847,0.9687125897124037,0.97883692507314457,0.98838391076426191,0.99727908991833292,1.0054413992677362,1.0127829667526951,1.0192090289957043,1.024618008373362,1.0289017953208541,1.031946286727671,1.0336322350711349,1.0338364643105897,1.0324335063406973,1.0292977046248815,1.0243058180914799,1.0173401371911315,1.0082920942845648,0.99706631207517515,0.98358498753988421,0.96779245712655659,0.94965973597326236,0.92916945105203319,0.93528984450697661,0.94124371611735147,0.94702258562946862,0.95261711806886684,0.95801701532728323,0.96321263679215474,0.96818728365408413,{"$f":"ED60/EC53","v":0.97292681089979227},0.97741555145388415,0.98163615230675882,0.98556939980105862,0.98919403478278123,0.99248655882717762,0.99542103338897681,0.99796887452516547,1.0000986468215758,1.0017758613467025,1.0029627838799897,1.0036182613345108,1.0036975762230582,1.003152341194556,1.0019304480640563,0.9999760883124359,0.99722986463694807,0.99362901563238359,0.98910777785006443,0.98359791101673533,0.97702941271324506,0.96933144784771752,0.9604250093828447,0.96310887213784424,0.9657003780297001,0.96819767481002583,0.97059856345050655,0.9729004568264159,0.97510106847014877,0.97719515637124998,0.97917860958512015,0.98104670885095258,0.98279405907383088,0.98441451532093616,0.98590110186524971,0.9872459238267719,0.98844007099573039,0.98947351347980228,0.99033498890448457,0.99101188102017079,0.99149008974053987,0.99175389286539084,0.9917858000398293,0.99156639988513851,0.99107420172104199,0.99028547390200861,0.98917408153048247,0.98771132720611321,0.98586579953961395,0.98360323541686312,0.98088640345109634,0.97767501770629706,0.97392208911301914,0.97505725426905043,0.976149862050951,0.97719951739308397,0.97820567268783754,0.97916761189728108,0.98008473850233246,0.98095522098925969,0.98177769908798018,0.98255055703140304,0.98327189624732814,0.98393950506034478,{"$f":"GP60/GO53","v":0.98455082510171443},0.98510291410214379,0.98559240471942444,0.98601545903083143,0.98636771829979597,0.98664424760890057,0.98683947493818702,0.98694712426107256,0.98696014223225847,0.98687061805597442,0.98666969615250855,0.9863474812909081,0.98589293593168104,0.98529376963212834,0.9845363205167823,0.98360542901598524,0.98248430433808143,0.98115438447798364,0.9795936890661433,0.98006650216663316,0.98052098069479232,0.98095703152098213,0.981374496075477,0.98177314407099692,0.98215279292090341,0.98251274752847939,0.98285250717703843,0.98317146442802983,0.98346889401159032,0.9837439404301378,0.98399560413335774,0.98422272610846173,0.98442397071395826,0.9845978065683143,0.98474248528681363,0.98485601784068122,0.98493614829223441,0.98498032463856355,0.9849856664743174,0.98494892916183407,0.98486646417465962,0.98473417525901163,0.98454747003782017,0.98430120666476584,0.98398963512257343,0.98360633275262477,0.98314413360394315,0.98259505120172552,0.98194957260981097,0.98214524796960989,0.98233323104384562,0.98251349581332159,0.98268598878423596,0.98285062645411903,0.98300734465054207,0.98315586736715821,0.98329599867046213,0.98342749836474253,0.9835500774435384,0.98366339300134187,0.98376704254437453,0.98386055763247182,0.98394339677660225,0.98401493750830726,{"$f":"JB60/JA53","v":0.98407446752823402},0.98412117483095007,0.98415413669226748,0.98417230739333272,0.98417450454265987,0.98415939384310591,0.98412547213539037,0.98407104853321026,0.98399422344723386,0.9838928652763399,0.98376458452448257,0.98360670508063786,0.98341623237766485,0.98318981812388362,0.98292346461712932,0.9830042308049477,0.98308180414582869,0.98315617605418315,0.98322732653260603,0.98329522313723627,0.98335984132889975,0.98342106917502015,0.98347882772691886,0.98353301974723617,0.98358352784114089,0.98363021236353487,0.98367290907657479,0.98371142652890142,0.98374554312469531,0.98377500384705718,0.98379951659616705,0.98381874809823255,0.98383231933625748,0.98383980044818309,0.98384070503188104,0.98383448378974803,0.98382051743825571,0.9837981087996156,0.98376647398372374,0.98372473255866777,0.98367189659722554,0.98360685847493023,0.98352837728235332,0.98343506370017097,0.98332525734255316,0.98335855754314372,0.9833905382925745,0.98342119641858228,0.98345052403127953,0.98347850809852222,0.98350513883446278,0.98353037042756286,0.98355417065410922,0.98357649974642536,0.98359730962385161,0.9836165430311602,0.98363413257374666,0.98364999963770505,0.98366405318152328,0.98367618838459614,0.9836862851360495,0.98369420634547156,0.98369979605501978,0.9837028773300277,{"$f":"LN60/LM53","v":0.98370324990260716},0.98370068753982942,0.98369493510482109,0.98368570527552457,0.98367267488185939,0.98365548081759013,0.98363371547829381,0.98360692167136221,0.98357458693794286,0.98353613722006461,0.98349088618446867,0.98350460977501397,0.98351778908241927,0.98353042286187486,0.98354250792221287,0.98355403895124005,0.98356501197241952,0.98357540816356259,0.98358521430027879,0.98359441404857539,0.98360298764818554,0.98361091155771274,0.98361815805718789,0.98362469480312276,0.9836304843305711,0.98363548349606922,0.98363964285462246,0.983642905963103,0.98364520860154414,0.98364647790282778,0.98364663138016295,0.98364557584052548,0.98364320617086076,0.98363940398233574,0.98363403609621758,0.98362695285308033,0.98361798622492325,0.98360694770745749,0.98359362596720024,0.98357778421512088,0.98355913930434113,0.98356479398032426,0.98357022430223462,0.98357542976778356,0.98358040907233901,0.98358516003701169,0.98358968103288213,0.98359396431421475,0.98359800444145828,0.98360179469367415,0.98360532693810032,0.98360859148397295,0.98361157691879242,0.98361426992500722,0.98361665507484586,0.98361871460077233,0.98362042813873751,0.98362177244108229,0.98362272105556325,0.98362324396657941,0.98362330719421665,0.9836228723462106,0.98362189611736739,0.98362032973034952,{"$f":"NZ60/NY53","v":0.98361811831101365},0.98361520019071769,0.98361150612711457,0.98360695843398505,0.98360147000955622,0.98359494325154229,0.98358726144152786,0.98358959121850842,0.98359182854478133,0.9835939732152037,0.9835960246939971,0.98359798208512839,0.98359984471909423,0.98360160940624108,0.98360327390702662,0.98360483545394761,0.98360629069780714,0.98360763564749309,0.98360886560252436,0.98360997507752568,0.98361095771769624,0.98361180620423494,0.98361251214854906,0.98361306597395648,0.98361345678342238,0.98361367221171203,0.98361369826015321,0.98361351911198613,0.98361311692604259,0.9836124716062461,0.98361156054411258,0.98361035833112131,0.98360883643745023,0.9836069628531714,0.98360470168753666,0.9836020127214915,0.98359884785744911,0.98359980771599431,0.98360072948271127,0.98360161307338756,0.98360245826758119,0.9836032646964159,0.98360403208433589,0.98360475911749823,0.98360544487349277,0.9836060882123876,0.98360668775459537,0.98360724185606019,0.98360774858046929,0.98360820566813867,0.98360861050118364,0.98360896006455778,0.98360925090246221,0.98360947906960861,0.98360964007672214,0.98360972882962472,0.98360973956115116,0.98360966575506448,0.98360950006103931,0.98360923419968016,0.98360885885641058,0.98360836356294112,0.9836077365648721,0.98360696467381814,{"$f":"QL60/QK53","v":0.98360603310225281},0.98360492527906529,0.98360362138679513,0.98360401683941856,0.98360439659814225,0.98360476062832403,0.9836051088391935,0.98360544107882641,0.98360575723374322,0.98360605676270052,0.98360633928571972,0.98360660433320679,0.98360685133682912,0.98360707961929605,0.98360728838291134,0.9836074766967513,0.98360764348231799,0.98360778749748634,0.98360790731854553,0.98360800132011927,0.9836080676527128,0.9836081042176148,0.98360810863884696,0.9836080782318164,0.98360800996828524,0.98360790043724011,0.98360774580116717,0.98360754174721698,0.98360728343264914,0.98360696542390147,0.98360658162853631,0.98360612521924029,0.98360558803115949,0.98360575095301772,0.98360590740909948,0.98360605738514284,0.98360620084375894,0.98360633772236528,0.98360646797421802,0.98360659137633888,0.98360670777218906,0.98360681696830832,0.98360691873055961,0.98360701277991314,0.98360709878773589,0.98360717637050599,0.98360724508390229,0.9836073044161916,0.98360735378082909,0.98360739250818707,0.98360741983630229,0.98360743490053737,0.98360743672202411,0.98360742419474667,0.98360739607111203,0.9836073509458253,0.98360728723787616,0.98360720317041839,0.98360709674829339,0.98360696573292461,0.98360680761427954,0.98360661957955509,0.98360639826488461,0.98360646538663676,{"$f":"SX60/SW53","v":0.98360652984455887},0.98360659163277553,0.98360665073588516,0.98360670712810583,0.98360676079018072,0.98360681163024732,0.98360685958381444,0.98360690457118094,0.98360694649588576,0.9836069852429743,0.98360702067705474,0.98360705264012205,0.98360708094912341,0.98360710539323215,0.98360712573080067,0.9836071416859512,0.98360715294476719,0.98360715915102936,0.98360715990145697,0.98360715474038718,0.98360714315382858,0.98360712456281663,0.98360709831599613,0.98360706368132811,0.9836070198368313,0.98360696586023855,0.98360690071744417,0.98360682324960391,0.98360673207084026,0.98360675972413125,0.98360678627995657,0.98360681173589581,0.98360683608560417,0.98360685931846004,0.98360688142653074,0.98360690237196924,0.98360692212820711,0.98360694066240828,0.98360695793483266,0.98360697389812057,0.98360698849649175,0.98360700166485127,0.98360701332778333,0.98360702339843131,0.98360703177723863,0.98360703835054808,0.98360704298903034,0.98360704554592748,0.98360704585509384,0.98360704372880203,0.98360703895529422,0.98360703129604521,0.98360702048270432,0.98360700621368191]
[]
[null,"Statistics for Simulation"]
[null,null,"Capital Expenditures to EBITDA",null,null,{"$f":"F33/F58","v":1.6307893020221786},0.81539465101108932,0.54359643400739288,0.40769732550554466,0.32615786040443573,0.2446183953033268,0.24461839530332666,0.24461839530332663,0.24461839530332669,0.24461839530332666,0.24461839530332688,0.24461839530332666,0.24461839530332657,0.24461839530332669,0.24461839530332674,0.24461839530332682,0.24461839530332671,0.24461839530332682,0.24461839530332674,0.24461839530332671,0.2446183953033268,0.24461839530332657,0.24461839530332663,0.24461839530332655,0.24461839530332671,0.2446183953033266,0.24461839530332685,0.24461839530332677,0.24461839530332682,0.25411347107819648,0.25287498293364846,0.2517980367209976,0.25086156175347518,0.25004723569476017,0.24933912607848641,0.24831288025779952,0.24831288025779957,0.24831288025779938,0.24831288025779952,0.24831288025779935,0.24831288025779949,0.24831288025779946,0.2483128802577996,0.24831288025779935,0.2483128802577993,0.24831288025779943,0.24831288025779938,0.24831288025779938,0.2483128802577993,0.24831288025779957,0.24831288025779946,0.24831288025779952,0.24831288025779938,0.24831288025779938,0.24831288025779952,0.24831288025779946,0.24831288025779943,0.24831288025779955,0.24831288025779946,0.2484562849046508,5.2742863708052382E-2,5.316965710975087E-2,5.3646702950951357E-2,5.4179840478886028E-2,{"$f":"BR33/BR58","v":5.4775589690150596E-2},5.5430473923189172E-2,5.618854711105617E-2,5.7034939505276348E-2,5.7979940722124285E-2,5.9035039168119474E-2,6.0213061704910184E-2,6.1528329585793032E-2,6.2996832559594151E-2,6.4636423258498568E-2,6.6467034233003458E-2,6.8510920272499193E-2,7.0792928957372964E-2,7.3340802731746715E-2,7.6185516169154144E-2,7.9361652531308141E-2,8.290782419779083E-2,8.6867142077844295E-2,9.1287739710913723E-2,9.6223358427447475E-2,0.10173400068377143,0.10788665951364818,0.11475613296448083,0.12242593341929441,0.13098930285913465,0.14060326226953893,7.0653040567334902E-2,7.0828873797883427E-2,7.1025410368140307E-2,7.124505597065045E-2,7.1490496757683444E-2,7.1760300390710977E-2,7.207261650685623E-2,7.2421318966629913E-2,7.2810646955697694E-2,7.3245333545433583E-2,7.3730663233002744E-2,7.4272536185142998E-2,7.4877539966658802E-2,7.5553029625632803E-2,7.6307217108953371E-2,7.7149271095185032E-2,7.8089428458453305E-2,7.913911871841299E-2,8.03111029892421E-2,8.161962911686646E-2,8.3080604890427706E-2,8.4711791433724357E-2,8.6533019127696398E-2,8.856642868892721E-2,9.0836740334961405E-2,9.3371554308689209E-2,9.6201686415278362E-2,9.9361542650790516E-2,0.10288953747684804,0.10685036146045784,7.8031796293947547E-2,7.8104237256816422E-2,7.8185207721523015E-2,7.8275698801543045E-2,7.8376817156045761E-2,7.8487972680522419E-2,7.8616642785157814E-2,7.8760303581595165E-2,{"$f":"ED33/ED58","v":7.8920701558200065E-2},7.909978667771024E-2,7.9299736082988681E-2,7.9522980564610227E-2,7.9772234112051948E-2,8.0050526907738964E-2,8.0361242165059937E-2,8.0708157258184976E-2,8.1095489643712909E-2,8.1527948132409087E-2,8.2010790134351558E-2,8.2549885573413237E-2,8.3151788248094077E-2,8.382381550623276E-2,8.4574137202212976E-2,8.5411875018113217E-2,8.6347213356253907E-2,8.7391523151265776E-2,8.8557500106861226E-2,8.9859319037866189E-2,9.1312806193842411E-2,9.2944613231862705E-2,8.1071745955014207E-2,8.1101590672562687E-2,8.1134949431933667E-2,8.1172230558756359E-2,8.1213889981955459E-2,8.1259684586286754E-2,8.1312694965742269E-2,8.1371881311735728E-2,8.1437963154350063E-2,8.1511743852414553E-2,8.1594120359962566E-2,8.1686094130525452E-2,8.1788783291833839E-2,8.1903436238925584E-2,8.2031446810921366E-2,8.217437123596516E-2,8.2333947050334311E-2,8.2512114221717586E-2,8.2711038733456074E-2,8.2933138916464769E-2,8.3181114848950549E-2,8.3457981181337473E-2,8.3767103785458902E-2,8.4112240673555494E-2,8.4497587684537162E-2,8.4927829492914692E-2,8.5408196560520719E-2,8.5944528723381999E-2,8.6543346186770648E-2,8.7215629080519802E-2,8.2324164964968638E-2,8.2336460593439978E-2,8.235020396061464E-2,8.236556329124535E-2,8.2382726422012581E-2,8.2401593192654443E-2,8.2423432767106994E-2,8.2447816758000489E-2,8.2475041602201982E-2,8.2505438272912401E-2,8.2539376303317175E-2,8.2577268279011795E-2,{"$f":"GP33/GP58","v":8.2619574853816713E-2},8.2666810349958056E-2,8.2719549010698279E-2,8.2778431981427827E-2,8.2844175104086828E-2,8.2917577619677107E-2,8.2999531884656544E-2,8.3091034219342275E-2,8.3193197020204945E-2,8.330726228330429E-2,8.3434616703269265E-2,8.3576808531385383E-2,8.3735566397728931E-2,8.3912820326170687E-2,8.4110725197731842E-2,8.4331686947533221E-2,8.4578391813816406E-2,8.4855363464690012E-2,8.2840145014435873E-2,8.284521065056577E-2,8.2850872735872994E-2,8.2857200576727755E-2,8.2864271559355732E-2,8.2872044419055088E-2,8.2881042034562979E-2,8.2891087915955272E-2,8.2902304191296128E-2,8.2914827217162229E-2,8.2928809236333043E-2,8.2944420228611135E-2,8.2961849977271199E-2,8.2981310376260567E-2,8.3003038006200264E-2,8.3027297010501919E-2,8.3054382306566338E-2,8.3084623171104793E-2,8.3118387243162173E-2,8.3156084993517551E-2,8.3198174714788062E-2,8.3245168092905664E-2,8.3297636427697067E-2,8.3356217578192129E-2,8.3421623717094773E-2,8.3494649988685055E-2,8.357618417541185E-2,8.3667217490689533E-2,8.3768856629106325E-2,8.3882965282027419E-2,8.3052721962990711E-2,8.3054808938004626E-2,8.3057141642182447E-2,8.3059748628830921E-2,8.306266178005052E-2,8.3065864095330164E-2,8.3069570993786673E-2,8.3073709763907808E-2,8.3078330720839616E-2,8.3083490041685415E-2,8.3089250448455082E-2,8.3095681970576568E-2,8.3102862796246194E-2,8.3110880222964784E-2,8.3119831718815568E-2,8.3129826107386812E-2,{"$f":"JB33/JB58","v":8.3140984890742772E-2},8.3153443726529011E-2,8.3167354077164024E-2,8.3182885051173869E-2,8.3200225459049149E-2,8.3219586108618446E-2,8.3241202367846379E-2,8.32653370262076E-2,8.3292283489426494E-2,8.3322369346418665E-2,8.3355960351797834E-2,8.3393464872367193E-2,8.3435338851643559E-2,8.3482350105793177E-2,8.3140300851173507E-2,8.3141160657246665E-2,8.3142121700481811E-2,8.31431957444633E-2,8.3144395924194148E-2,8.3145715235689172E-2,8.3147242428772083E-2,8.3148947547262833E-2,8.3150851320334826E-2,8.31529768922116E-2,8.3155350103530049E-2,8.3157999805487451E-2,8.3160958210585806E-2,8.3164261284239219E-2,8.3167949182007581E-2,8.317206673776846E-2,8.3176664008763362E-2,8.3181796884146314E-2,8.318752776442831E-2,8.3193926320082601E-2,8.3201070338531843E-2,8.3209046669810147E-2,8.321795228240228E-2,8.3227895442092498E-2,8.3238997028154571E-2,8.3251392002883784E-2,8.326523105233892E-2,8.3280682418235635E-2,8.3297933943265498E-2,8.3317301957523515E-2,8.3176382193517973E-2,8.3176736422235845E-2,8.3177132359324099E-2,8.3177574851223401E-2,8.3178069309381583E-2,8.3178612848249456E-2,8.3179242031578587E-2,8.3179944517820403E-2,8.3180728847119217E-2,8.3181604554588603E-2,8.3182582286229517E-2,8.3183673928352561E-2,8.3184892752082323E-2,8.318625357469317E-2,8.3187772939744289E-2,8.3189469318199399E-2,8.3191363332979079E-2,8.3193478009675276E-2,8.3195839056471807E-2,8.31984751766814E-2,{"$f":"LN33/LN58","v":8.3201418417691991E-2},8.3204704560568166E-2,8.3208373555041557E-2,8.3212470005181727E-2,8.3217043711648855E-2,8.3222150277121779E-2,8.3227851782261775E-2,8.3234217540427632E-2,8.3241324940321479E-2,8.3249304305753766E-2,8.319124722882934E-2,8.3191393166370975E-2,8.3191556287209006E-2,8.3191738588012765E-2,8.3191942298227115E-2,8.3192166229043879E-2,8.3192425444244864E-2,8.3192714859275069E-2,8.3193037992561267E-2,8.3193398772443874E-2,8.3193801584934307E-2,8.3194251327035215E-2,8.319475346627421E-2,8.3195314107171847E-2,8.319594006545579E-2,8.3196638950918264E-2,8.319741925992985E-2,8.3198290478729231E-2,8.3199263198748069E-2,8.3200349245370911E-2,8.3201561821697412E-2,8.320291566905233E-2,8.3204427246195894E-2,8.3206114929414654E-2,8.3207999235921079E-2,8.3210103073282665E-2,8.3212452017909597E-2,8.321507462598822E-2,8.3218002780638956E-2,8.3221290173546542E-2,8.3197371426557393E-2,8.3197431550892376E-2,8.3197498754517693E-2,8.3197573860035193E-2,8.3197657785946344E-2,8.3197750042477772E-2,8.3197856835708642E-2,8.3197976070868943E-2,8.3198109197504422E-2,8.319825783403921E-2,8.3198423787451847E-2,8.3198609075242527E-2,8.3198815949960356E-2,8.3199046926587042E-2,8.3199304813112163E-2,8.3199592744669051E-2,8.3199914221650142E-2,8.3200273152260085E-2,8.320067390002861E-2,8.3201121336857406E-2,8.3201620902248807E-2,8.3202178669433538E-2,8.3202801419202596E-2,8.3203496722342965E-2,{"$f":"NZ33/NZ58","v":8.3204273031674533E-2},8.3205139784811671E-2,8.3206107518896802E-2,8.3207187998700693E-2,8.3208394359646415E-2,8.3209748721997892E-2,8.319989451493405E-2,8.3199919285363882E-2,8.3199946972367766E-2,8.319997791484654E-2,8.3200012491210881E-2,8.3200050499680184E-2,8.3200094497077354E-2,8.320014362038454E-2,8.3200198466795924E-2,8.3200259703080093E-2,8.3200328073688698E-2,8.3200404409805348E-2,8.3200489639449843E-2,8.3200584798761912E-2,8.3200691044595557E-2,8.3200809668584785E-2,8.3200942112844387E-2,8.3201089987503238E-2,8.3201255090277815E-2,8.3201439428327056E-2,8.320164524265386E-2,8.3201875035348774E-2,8.3202131600008042E-2,8.3202418055695879E-2,8.3202737884861669E-2,8.3203094975677919E-2,8.320349366930789E-2,8.3203938812680817E-2,8.3204435817417655E-2,8.3204993796774096E-2,8.3200933993938284E-2,8.3200944199027363E-2,8.3200955605706575E-2,8.3200968353597915E-2,8.320098259860223E-2,8.3200998257588463E-2,8.3201016383933582E-2,8.3201036622085764E-2,8.3201059218080908E-2,8.320108444661925E-2,8.3201112614404771E-2,8.3201144063874119E-2,8.3201179177359086E-2,8.3201218381735803E-2,8.320126215361251E-2,8.3201311025125388E-2,8.3201365590406695E-2,8.3201426512808346E-2,8.3201494532965201E-2,8.320157047780094E-2,8.3201655270578337E-2,8.3201749942126271E-2,8.3201855643368586E-2,8.3201973659319389E-2,8.3202105424700856E-2,8.3202252541389243E-2,8.3202416797885898E-2,8.3202600191061543E-2,{"$f":"QL33/QL58","v":8.3202804950432557E-2},8.3203034830539424E-2,8.320136224552481E-2,8.3201366449886502E-2,8.3201371149287301E-2,8.3201376401249555E-2,8.320138227000283E-2,8.3201388721297759E-2,8.3201396189112112E-2,8.3201404526962827E-2,8.3201413836213503E-2,8.3201424230037346E-2,8.3201435834792004E-2,8.3201448791556984E-2,8.320146325784783E-2,8.3201479409531889E-2,8.3201497442965539E-2,8.3201517577381867E-2,8.3201540057555423E-2,8.3201565156778012E-2,8.3201593180182026E-2,8.3201624468448893E-2,8.3201659401950609E-2,8.3201698405374849E-2,8.3201741952887112E-2,8.3201790573896206E-2,8.3201844859488741E-2,8.3201905469616533E-2,8.3201973141118171E-2,8.3202048696678382E-2,8.3202133054828167E-2,8.3202227762388517E-2,8.3201538679508247E-2,8.3201540411649677E-2,8.320154234774034E-2,8.3201544511479528E-2,8.3201546929328157E-2,8.3201549587176057E-2,8.3201552663816708E-2,8.3201556098900786E-2,8.3201559934188887E-2,8.3201564216306645E-2,8.3201568997312111E-2,8.3201574335327586E-2,8.320158029524799E-2,8.3201586949527895E-2,8.3201594379063812E-2,8.3201602674176617E-2,8.3201611935710629E-2,8.3201622276257978E-2,8.3201633821529244E-2,8.3201646711881003E-2,8.320166110402126E-2,8.3201677172915531E-2,8.3201695113914037E-2,8.3201715145125921E-2,8.32017375100714E-2,8.3201762480641456E-2,8.320179036040419E-2,8.3201821488294719E-2,8.3201856242735364E-2,8.3201895260996223E-2,8.3201611367973369E-2,8.3201612081592657E-2,{"$f":"SX33/SX58","v":8.3201612879236372E-2},8.3201613770668412E-2,8.3201614766789889E-2,8.3201615861788022E-2,8.3201617129323294E-2,8.3201618544532521E-2,8.320162012462036E-2,8.3201621888796068E-2,8.3201623858507032E-2,8.3201626057698735E-2,8.3201628513107084E-2,8.3201631254582423E-2,8.3201634315452702E-2,8.3201637732929379E-2,8.3201641548558733E-2,8.3201645808727326E-2,8.3201650565226187E-2,8.3201655875880659E-2,8.3201661805251695E-2,8.3201668425423397E-2,8.320167581687718E-2,8.3201684069471357E-2,8.3201693283532718E-2,8.3201703571077104E-2,8.3201715057169973E-2,8.320172788144875E-2,8.3201742199818282E-2,8.3201758274825108E-2,8.3201641314658639E-2,8.3201641608660337E-2,8.3201641937278858E-2,8.3201642304537166E-2,8.3201642714925847E-2,8.3201643166050832E-2,8.3201643688258331E-2,8.3201644271305858E-2,8.3201644922281173E-2,8.320164564909821E-2,8.3201646460592971E-2,8.3201647366630826E-2,8.3201648378226661E-2,8.320164950767836E-2,8.3201650768716079E-2,8.3201652176671415E-2,8.3201653748660148E-2,8.3201655503793159E-2,8.3201657463407686E-2,8.3201659651327087E-2,8.3201662094149434E-2,8.3201664821572624E-2,8.3201667866753662E-2,8.3201671266713198E-2,8.3201675062784378E-2,3.4278000240451072E-2]
[null,null,"Capital Expenditures to Depreciation",null,null,{"$f":"F38/F45","v":30},15,10,7.5,6,4.5,4.4999999999999973,4.4999999999999956,4.4999999999999973,4.4999999999999973,4.5000000000000009,4.4999999999999973,4.4999999999999964,4.4999999999999973,4.4999999999999991,4.4999999999999991,4.4999999999999982,4.5,4.5,4.4999999999999982,4.4999999999999991,4.4999999999999956,4.4999999999999956,4.4999999999999956,4.4999999999999982,4.4999999999999964,4.5,4.4999999999999982,4.4999999999999982,4.6746714139545027,4.6518881860473966,4.6320766835194718,4.6148492900169291,4.5998689478408084,4.5868425633398351,4.5679637452224799,4.5679637452224808,4.5679637452224782,4.5679637452224799,4.5679637452224773,4.5679637452224799,4.5679637452224799,4.5679637452224817,4.5679637452224773,4.5679637452224773,4.5679637452224791,4.5679637452224773,4.5679637452224773,4.5679637452224773,4.5679637452224808,4.5679637452224782,4.5679637452224791,4.5679637452224764,4.5679637452224773,4.5679637452224799,4.5679637452224799,4.5679637452224773,4.5679637452224799,4.5679637452224791,4.5706018171059544,0.9702577207733315,0.9781090121909769,0.98688474748570099,0.99669234544958751,{"$f":"BR38/BR45","v":1.0076517479400104},1.0196989982909881,1.0336445126549894,1.0492147471390636,1.0665989895241983,1.0860085805367257,1.1076794831235275,1.1318751510602485,1.1588897317662941,1.1890516422633395,1.2227275617503315,1.2603268893328949,1.3023067210998325,1.3491774070532125,1.4015087554477594,1.4599369599659444,1.52517233394256,1.5980079456640235,1.6793292597219687,1.7701249016313236,1.8714986765786588,1.9846829884130712,2.1110538220145889,2.2521474711813396,2.4096792153966411,2.5865376127104374,1.2997333342766928,1.3029679623858632,1.3065834491323092,1.3106240496360857,1.3151391783543442,1.3201024859875188,1.3258478532601277,1.3322625837101238,1.3394246613970149,1.3474211559017961,1.3563492808343189,1.3663175756618906,1.3774472252266552,1.3898735329931411,1.4037475659363066,1.4192379910670239,1.4365331259217071,1.4558432279439255,1.4774030505900975,1.5014746972338755,1.5283508075643075,1.5583581152147927,1.591861419873102,1.6292680221615041,1.6710326752019493,1.7176631130626459,1.76972622329546,1.8278549386039411,1.8927559314240947,1.9656192494265812,1.4354729246234583,1.436805548576394,1.4382950812451367,1.4399597551531851,1.4418199284026174,1.4438647454308899,1.4462317606757626,1.4488745446870239,{"$f":"ED38/ED45","v":1.4518252258646482},1.455119675723157,1.4587979449826594,1.4629047504665693,1.4674900187253077,1.4726094929947657,1.4783254108684425,1.484707260921571,1.4918326274857423,1.4997881338437979,1.5086704953115309,1.5185876950085095,1.5296602966119386,1.5420229100526577,1.5558258279719097,1.5712368528332106,1.5884433369016469,1.607654459890685,1.6291037719658192,1.6530520330205865,1.6797903827419249,1.7098091050133459,1.4913958385884416,1.4919448620124631,1.4925585297498516,1.4932443533588819,1.4940107201080524,1.4948531576493309,1.4958283365897949,1.4969171286106904,1.4981327701874236,1.4994900399090181,1.5010054381418712,1.5026973876251457,1.5045864574365746,1.5066956130512745,1.509050495533709,1.5116797332568146,1.5146152899379501,1.5178928532227165,1.5215522685406575,1.5256380235072851,1.5301997887612941,1.5352930218118839,1.5409796412373014,1.5473287794307264,1.5544176230447451,1.562332351351658,1.5711691839273387,1.5810355503953346,1.5920513964518326,1.6044187125652414,1.5144353386955625,1.5146615290769208,1.5149143520594659,1.5151969023057483,1.5155126352593424,1.5158597083720697,1.5162614691836991,1.5167100370801763,1.5172108653141065,1.5177700424684957,1.5183943664758219,1.5190914272607003,{"$f":"GP38/GP45","v":1.5198696990108111},1.5207386431978274,1.5217088236008045,1.5227920347303456,1.5240014452147803,1.5253517578915794,1.5268593885501411,1.5285426654990197,1.5304220523836898,1.5325203969636652,1.5348632088733412,1.5374789697433653,1.540399479452621,1.5436602427202362,1.5473009007374747,1.551365713086821,1.5559040958069665,1.5609992662964376,1.5239273076855622,1.5240204951278076,1.5241246548491194,1.5242410618094839,1.5243711396059085,1.5245141291329378,1.5246796492678207,1.5248644533019133,1.5250707879030836,1.5253011614869159,1.5255583747115824,1.5258455545255305,1.526166192181881,1.5265241856816891,1.5269238871620598,1.5273701558051929,1.5278684169115941,1.5284247278556438,1.5290458517252112,1.529739339540749,1.5305136220532414,1.5313781122370926,1.5323433197239154,1.533420978568423,1.5346241898996755,1.5359675811918505,1.5374674840908764,1.5391421329587245,1.5410118865490401,1.5431110293281769,1.527837873231177,1.5278762652235334,1.5279191776495884,1.5279671357759741,1.5280207261058099,1.5280796358976938,1.5281478280017,1.5282239648168483,1.5283089719405658,1.5284038828068451,1.5285098512497801,1.5286281655307272,1.5287602639997449,1.5289077525816601,1.529072424299331,1.529256281071488,{"$f":"JB38/JB45","v":1.5294615580501041},1.529690750793228,1.5299466456035093,1.5302323534013951,1.5305513475446686,1.5309075060541453,1.5313051587589026,1.5317491399341159,1.5322448470714909,1.5327983064967186,1.5334162466316736,1.5341061797920676,1.5348764935148358,1.5357413125461723,1.5294489744581885,1.5294647914507102,1.529482470802064,1.5295022289151472,1.5295243074214762,1.5295485774757385,1.5295766717196919,1.5296080390794482,1.5296430608888807,1.5296821629091257,1.5297258205045399,1.5297745644217482,1.5298289872419375,1.5298897505848659,1.529957593152212,1.5300333397079893,1.5301179111052119,1.5302123354807566,1.5303177607544243,1.5304354685842401,1.5305668899476326,1.5307136225378284,1.530877450187073,1.5310603645527343,1.5312645893299317,1.5314926072850503,1.5317471904388276,1.5320314337658629,1.5323487928203123,1.5327050868106027,1.530112726831957,1.5301192432234512,1.5301265268821267,1.5301346669631064,1.5301437630153845,1.5301537619563972,1.5301653364129204,1.5301782593498243,1.5301926878716052,1.5302087973862122,1.5302267837374788,1.5302468655859742,1.5302692870673071,1.5302943207600561,1.5303222709995365,1.5303534775775964,1.5303883198734833,1.5304272214659864,1.5304706552828555,1.5305191493502313,{"$f":"LN38/LN45","v":1.5305732932118619},1.5306337450962124,1.5307012399185447,1.530776598215323,1.5308607361194926,1.5309546764979327,1.5310595613864877,1.5311766658737069,1.5313074136021541,1.5314542020086461,1.5303861840215445,1.5303888686885603,1.5303918694594967,1.5303952230650824,1.5303989705181855,1.5304030899494907,1.5304078584723282,1.5304131825512239,1.5304191269111567,1.5304257638178769,1.5304331739564507,1.5304414474121393,1.5304506847655797,1.5304609983155326,1.5304725134441242,1.5304853701410916,1.5304997247056689,1.5305157516467021,1.5305336458041685,1.5305536247178426,1.5305759312719449,1.5306008366478863,1.5306286436210192,1.5306596902415113,1.5306943539440032,1.5307330561361072,1.5307762673214647,1.5308245128196789,1.5308783791526341,1.5309388540325619,1.5304988447629495,1.5304999508102157,1.5305011870881076,1.5305025687292071,1.5305041126302688,1.5305058097814208,1.530507774349696,1.5305099677997049,1.5305124167972917,1.5305151511149855,1.5305182039939644,1.5305216125481618,1.5305254182154706,1.5305296672614948,1.530534411342011,1.5305397081309318,1.5305456220214757,1.530552224908976,1.5305595970649259,1.5305678281128288,1.5305770181177689,1.5305872788028996,1.5305987349076509,1.5306115257042214,{"$f":"NZ38/NZ45","v":1.5306258066906846},1.5306417514813955,1.5306595539176255,1.5306794304240983,1.5307016226400556,1.5307265374898729,1.5305452594967268,1.5305457151735542,1.5305462245036774,1.5305467937215171,1.5305474297883157,1.5305481289921168,1.5305489383682351,1.5305498420405939,1.5305508509951777,1.5305519774978613,1.5305532352435771,1.5305546395227787,1.5305562074073187,1.5305579579580235,1.5305599124563791,1.5305620946632854,1.530564531107885,1.5305672514101092,1.5305702886407504,1.5305736797235043,1.53057746588386,1.5305816931502758,1.5305864129137474,1.5305916825525809,1.5305975661299147,1.5306041351725705,1.530611469540587,1.5306196583980756,1.5306288012972142,1.5306390658854556,1.5305643817524879,1.5305645694853069,1.5305647793225778,1.5305650138327866,1.5305652758838864,1.5305655639465967,1.5305658973988416,1.530566269699889,1.530566685375816,1.530567149480007,1.5305676676545896,1.5305682461990275,1.5305688921466969,1.5305696133504112,1.530570418577855,1.5305713176182061,1.5305723214011209,1.5305734421296218,1.530574693428427,1.5305760905096253,1.5305776503575581,1.5305793919353539,1.5305813364154073,1.5305835074368384,1.5305859313927961,1.5305886377513955,1.5305916594139082,1.5305950331147673,{"$f":"QL38/QL45","v":1.5305987998681565},1.5306030287426022,1.5305722598686735,1.5305723372121114,1.5305724236622889,1.5305725202773863,1.5305726282389716,1.530572746916993,1.5305728842949058,1.530573037678008,1.5305732089309831,1.5305734001357665,1.530573613616834,1.530573851969482,1.5305741180913686,1.5305744152177483,1.5305747469607938,1.5305751173535167,1.5305755308987889,1.5305759926240878,1.5305765081426284,1.5305770837215857,1.5305777263582832,1.5305784438652761,1.5305792449653115,1.530580139397395,1.5305811380351548,1.5305822530190658,1.53058349790401,1.5305848878240957,1.5305864396766191,1.5305881819168994,1.5305755055482337,1.5305755374127081,1.5305755730290316,1.530575612833178,1.5305756573119214,1.5305757062056911,1.530575762803573,1.5305758259953797,1.5305758965493399,1.5305759753231774,1.5305760632745546,1.5305761614726867,1.5305762711113826,1.5305763935235157,1.5305765301972583,1.5305766827941536,1.5305768531693329,1.5305770433940424,1.5305772557808524,1.5305774929117628,1.5305777576695752,1.530578053272954,1.5305783833155626,1.5305787518097367,1.5305791632352737,1.5305796225938804,1.5305801354699953,1.5305807080986698,1.5305813474413601,1.5305820652212867,1.5305768427252378,1.530576855852978,{"$f":"SX38/SX45","v":1.5305768705264322},1.5305768869252161,1.5305769052498666,1.5305769253934527,1.5305769487110314,1.5305769747452207,1.5305770038125166,1.5305770362662929,1.5305770725010954,1.5305771129574262,1.5305771581271184,1.5305772085592984,1.5305772648670684,1.5305773277349688,1.530577397927287,1.5305774762973481,1.5305775637979016,1.5305776614927009,1.5305777705694104,1.5305778923540889,1.5305780283272727,1.5305781801419951,1.5305783496438676,1.5305785388935342,1.5305787501916985,1.5305789861071308,1.530579249507857,1.5305795452236826,1.5305773936244602,1.5305773990329155,1.530577405078182,1.5305774118342657,1.5305774193837756,1.5305774276826705,1.5305774372891998,1.5305774480149419,1.5305774599902839,1.5305774733608097,1.5305774882890677,1.5305775049565402,1.530577523565857,1.5305775443432508,1.5305775675413005,1.5305775934420471,1.5305776223603516,1.5305776546477787,1.5305776906968476,1.5305777309458128,1.5305777758839727,1.5305778260576497,1.5305778820768001,1.5305779446224559,1.5305780144549812,0.63057809242333795]
[null,null,"Growth in Capacity",null,null,{"$f":"IF(E25,F25/E25-1)","v":0},0,0,0,0,-9.9999999999999978E-2,0.14999999999999947,0.14999999999999969,0.15000000000000036,0.14999999999999969,0.1500000000000008,0.14999999999999925,0.14999999999999925,0.15000000000000036,0.15000000000000036,0.15000000000000013,0.14999999999999947,0.15000000000000036,0.14999999999999969,0.14999999999999969,0.15000000000000036,0.14999999999999902,0.14999999999999991,0.14999999999999969,0.1500000000000008,0.14999999999999947,0.1500000000000008,0.14999999999999969,0.15000000000000013,0.19463825023281767,0.14439517566625959,0.1451023698343723,0.14572297613327256,0.14626696509032122,0.14674331109299277,0.14526675691716995,0.15000000000000013,0.14999999999999925,0.15000000000000036,0.14999999999999925,0.15000000000000058,0.14999999999999969,0.15000000000000036,0.14999999999999902,0.14999999999999969,0.15000000000000013,0.14999999999999969,0.14999999999999969,0.14999999999999969,0.1500000000000008,0.14999999999999969,0.14999999999999991,0.14999999999999947,0.14999999999999991,0.15000000000000036,0.14999999999999991,0.14999999999999947,0.15000000000000058,0.14999999999999969,0.15066414333282974,-0.75587539157024208,3.8334723844020591E-2,3.9241308730320945E-2,4.023607460601597E-2,{"$f":"IF(BQ25,BR25/BQ25-1)","v":4.1325645889297657E-2},4.2314440863993941E-2,4.4086391983315654E-2,4.5515335613211416E-2,4.7065876843146892E-2,4.8743575551127849E-2,5.0553271921087939E-2,5.2498871157698801E-2,5.4583115992221432E-2,5.6807354453479286E-2,5.9171312530696296E-2,6.1672883331919559E-2,6.4307945887620344E-2,6.7070227581418118E-2,6.9951224030730952E-2,7.2940188864181188E-2,7.6024203125511391E-2,7.9188330002800011E-2,8.2415855444872843E-2,8.5688609380937475E-2,8.8987356259170314E-2,9.229223811291587E-2,9.5583248997180847E-2,9.8840716956741348E-2,0.10204576903511975,0.10559684628114541,-0.48242572320371535,3.2563346545466221E-2,3.2858052888744993E-2,3.3185268052839501E-2,3.3548372686353467E-2,3.3887198363725224E-2,3.4482779445990985E-2,3.4983356383803565E-2,3.5537151690437918E-2,3.6149199411734223E-2,3.6824865885635827E-2,3.7569837517135385E-2,3.8390098507043335E-2,3.9291896462584575E-2,4.0281693688119846E-2,4.1366101905934372E-2,4.255179822725208E-2,4.3845420425041359E-2,4.5253439999112688E-2,4.6782012216090019E-2,4.8436803291686426E-2,5.0222796184637986E-2,5.21440780916409E-2,5.4203614633820063E-2,5.6403017825507051E-2,5.8742317076901474E-2,6.1219744507515106E-2,6.3831547490009521E-2,6.6571842323447594E-2,6.9650763363924284E-2,-0.24780085828245346,3.0956202411051237E-2,3.1067798388115131E-2,3.1192115684498756E-2,3.1330577774870916E-2,3.146076600664971E-2,3.1688541610240151E-2,3.1882179333641014E-2,{"$f":"IF(EC25,ED25/EC25-1)","v":3.2097629242019421E-2},3.23372533372559E-2,3.2603646559452137E-2,3.2899654241340004E-2,3.322838947989859E-2,3.3593249991657359E-2,3.3997933897542687E-2,3.4446453741778793E-2,3.4943147887982473E-2,3.5492688253244031E-2,3.6100083141955563E-2,3.6770673728711456E-2,3.7510122523064515E-2,3.8324391939925428E-2,3.9219710916191364E-2,4.0202527379193498E-2,4.1279444317088521E-2,4.2457137260751177E-2,4.3742251204211158E-2,4.5141275412213577E-2,4.6660395234295438E-2,4.8406632313904518E-2,-0.10157355622801845,3.0379171050441967E-2,3.0423660274319531E-2,3.0473280144946768E-2,3.0528619277796265E-2,3.0580792798765355E-2,3.0671928412190796E-2,3.0749722246925293E-2,3.0836459681103046E-2,3.0933153483497566E-2,3.104092734082653E-2,3.1161027084572357E-2,3.1294832826486152E-2,3.1443872017060448E-2,3.1609833423484446E-2,3.1794581998954907E-2,3.2000174583974417E-2,3.2228876339580159E-2,3.2483177761511328E-2,3.2765812060904675E-2,3.3079772619213799E-2,3.3428330130900186E-2,3.3815048935263103E-2,3.4243801906413962E-2,3.471878311804244E-2,3.524451732614331E-2,3.5825865120872935E-2,3.646802239121949E-2,3.7176512530256334E-2,3.8001208770772843E-2,-2.7767261351360206E-2,3.0153836936346323E-2,3.0171924662389937E-2,3.0192107727592177E-2,3.0214628832534673E-2,3.0235884081591946E-2,3.0272989402444495E-2,3.0304713232355507E-2,3.0340113184680773E-2,3.0379612670979217E-2,3.0423683238931742E-2,3.0472849889512599E-2,{"$f":"IF(GO25,GP25/GO25-1)","v":3.0527696943204896E-2},3.0588874502339936E-2,3.0657105558234088E-2,3.0733193792480629E-2,3.0818032121627592E-2,3.0912612032928166E-2,3.1018033755351615E-2,3.1135517304570648E-2,3.1266414431800227E-2,3.1412221494069525E-2,3.1574593246358917E-2,3.175535753319858E-2,3.1956530827238039E-2,3.2180334523897125E-2,3.2429211852439632E-2,3.2705845202979811E-2,3.3013173594283352E-2,3.3372974991387805E-2,5.5386705210980214E-3,3.0062984018351058E-2,3.0070395715342313E-2,3.007866756094657E-2,3.0087899567643239E-2,3.0096616374460039E-2,3.0111829556493941E-2,3.0124844688001584E-2,3.0139372807035603E-2,3.0155589362296897E-2,3.017369004108561E-2,3.0193893077623102E-2,3.0216441818152306E-2,3.02416075697991E-2,3.0269692762580069E-2,3.0301034456459819E-2,3.0336008228026845E-2,3.0375032474019736E-2,3.0418573171445695E-2,3.0467149136958804E-2,3.0521337830081929E-2,3.0581781747340608E-2,3.0649195455702882E-2,3.0724373314749531E-2,3.0808197936842641E-2,3.0901649433162426E-2,3.1005815490453337E-2,3.1121902317760908E-2,3.1251246494255147E-2,3.1403050217446715E-2,1.9805431701982901E-2,3.0025882165130247E-2,3.0028928912532393E-2,3.0032329504662059E-2,3.0036125148531267E-2,3.0039709595952369E-2,3.00459647949467E-2,3.0051317626584417E-2,3.0057293524669682E-2,3.0063964940377108E-2,3.0071412731576208E-2,3.0079727133767609E-2,3.0089008842147935E-2,3.0099370217129717E-2,3.0110936627088636E-2,3.0123847943571702E-2,{"$f":"IF(JA25,JB25/JA25-1)","v":3.013826020569077E-2},3.015434747226875E-2,3.0172303881979445E-2,3.0192345944002552E-2,3.0214715083523913E-2,3.0239680468969299E-2,3.0267542150182347E-2,3.0298634539205782E-2,3.0333330268113246E-2,3.037204446082753E-2,3.0415239458646326E-2,3.046343004175589E-2,3.0517189191271443E-2,3.0580348716030548E-2,2.577981774816096E-2,3.0010651876963168E-2,3.0011905950366957E-2,3.001330571409877E-2,3.0014868145393336E-2,3.0016343745417506E-2,3.0018918700391861E-2,3.0021122432857261E-2,3.0023582815201122E-2,3.0026329724811118E-2,3.0029396514104079E-2,3.0032820413993022E-2,3.0036642983939377E-2,3.0040910614021588E-2,3.0045675084979351E-2,3.0050994192780012E-2,3.0056932445116313E-2,3.0063561838016284E-2,3.0070962721551409E-2,3.0079224764829826E-2,3.0088448031343251E-2,3.0098744177006642E-2,3.0110237784676253E-2,3.0123067850145846E-2,3.0137389436356354E-2,3.0153375514204939E-2,3.0171219010227679E-2,3.0191135083305065E-2,3.0213363654869374E-2,3.0239490389993851E-2,2.8257896577115416E-2,3.0004386528601046E-2,3.0004902995939275E-2,3.0005479470659013E-2,3.0006122947246805E-2,3.0006730680797622E-2,3.0007791171394294E-2,3.0008698814889101E-2,3.0009712187023752E-2,3.0010843601709025E-2,3.0012106806493355E-2,3.0013517149333868E-2,3.0015091764794333E-2,3.0016849781766775E-2,3.0018812555384855E-2,3.0021003925781553E-2,3.0023450506885707E-2,3.0026182008682456E-2,3.0029231596738315E-2,3.0032636293433335E-2,{"$f":"IF(LM25,LN25/LM25-1)","v":3.0036437425499551E-2},3.0040681123312929E-2,3.0045418877785002E-2,3.0050708161500017E-2,3.0056613121336895E-2,3.0063205350761457E-2,3.0070564750785955E-2,3.0078780489588786E-2,3.0087952071960133E-2,3.0098733968988878E-2,2.928169022274929E-2,3.0001806868785952E-2,3.0002019613529551E-2,3.0002257077956562E-2,3.0002522143716792E-2,3.000277248895622E-2,3.0003209336517234E-2,3.0003583228635833E-2,3.000400067824871E-2,3.0004466759335102E-2,3.0004987136855288E-2,3.0005568135547556E-2,3.0006216816762299E-2,3.0006941064196102E-2,3.0007749679647144E-2,3.0008652489842413E-2,3.0009660465760035E-2,3.0010785855755451E-2,3.0012042334206956E-2,3.001344516740323E-2,3.0015011398721647E-2,3.0016760055280534E-2,3.0018712378591106E-2,3.002089208198222E-2,3.0023325637824172E-2,3.0026042598095826E-2,3.0029075952034523E-2,3.003246252520464E-2,3.0036243424689912E-2,3.0040688487847245E-2,2.9703966264552628E-2,3.0000744351221353E-2,3.000083199364223E-2,3.0000929819816058E-2,3.0001039016938957E-2,3.0001142150270832E-2,3.0001322115414508E-2,3.000147614637938E-2,3.0001648122238267E-2,3.0001840133535795E-2,3.0002054514354892E-2,3.0002293870673435E-2,3.0002561112039361E-2,3.0002859486914168E-2,3.0003192622159558E-2,3.0003564567087304E-2,3.0003979842684325E-2,3.0004443496506772E-2,3.000496116401985E-2,3.000553913702908E-2,3.0006184440123818E-2,3.0006904915962584E-2,3.000770932050556E-2,3.0008607429345968E-2,{"$f":"IF(NY25,NZ25/NY25-1)","v":3.0009610156339406E-2},3.0010729686093418E-2,3.001197962181501E-2,3.0013375150349075E-2,3.0014933226371276E-2,3.0016765053967553E-2,2.9878021104117858E-2,3.0000306653546582E-2,3.0000342760115872E-2,3.0000383062181113E-2,3.0000428048855055E-2,3.0000470537469903E-2,3.0000544678985497E-2,3.0000608136405482E-2,3.0000678986853435E-2,3.0000758091613733E-2,3.0000846412344462E-2,3.000094502271744E-2,3.0001055121479991E-2,3.0001178047050825E-2,3.0001315293743724E-2,3.0001468529976982E-2,3.000163961850788E-2,3.0001830639109883E-2,3.0002043913821774E-2,3.0002282035175076E-2,3.000254789770529E-2,3.0002844733119094E-2,3.000317614956316E-2,3.0003546175473961E-2,3.0003959308496642E-2,3.000442057016528E-2,3.0004935566867674E-2,3.0005510557957304E-2,3.0006152531794283E-2,3.0006907308864905E-2,2.994974343810286E-2,3.0000126335622213E-2,3.0000141210892339E-2,3.0000157814630724E-2,3.0000176348361718E-2,3.0000193852948609E-2,3.0000224397974451E-2,3.0000250541371454E-2,3.0000279730589385E-2,3.0000312320476841E-2,3.0000348707222901E-2,3.0000389333175947E-2,3.0000434692214029E-2,3.0000485335766047E-2,3.0000541879480647E-2,3.0000605010753301E-2,3.0000675497044993E-2,3.0000754195237622E-2,3.0000842062023469E-2,3.000094016557342E-2,3.0001049698463955E-2,3.0001171992240394E-2,3.0001308533530446E-2,3.0001460982190808E-2,3.0001631191388212E-2,3.0001821230223102E-2,3.0002033408788709E-2,3.000227030629854E-2,{"$f":"IF(QK25,QL25/QK25-1)","v":3.0002534802418213E-2},3.0002845775574549E-2,2.9979294474431706E-2,3.0000052048337E-2,3.0000058176722799E-2,3.0000065017211197E-2,3.0000072652834886E-2,3.0000079864463514E-2,3.0000092448562388E-2,3.0000103219256502E-2,3.0000115244787517E-2,3.0000128671353821E-2,3.0000143662171963E-2,3.0000160399490605E-2,3.0000179086780543E-2,3.0000199951225826E-2,3.0000223246471114E-2,3.0000249255716094E-2,3.0000278295149396E-2,3.0000310717797296E-2,3.0000346917826493E-2,3.0000387335309853E-2,3.0000432461589455E-2,3.0000482845261356E-2,3.0000539098822498E-2,3.000060190614029E-2,3.0000672030732867E-2,3.0000750325088976E-2,3.0000837740990383E-2,3.0000935341123247E-2,3.0001044311956937E-2,3.0001172431325829E-2,2.9991469514870417E-2,3.0000021443181479E-2,3.0000023967986289E-2,3.0000026786178191E-2,3.0000029931945615E-2,3.0000032903034102E-2,3.0000038087510283E-2,3.000004252488675E-2,3.0000047479241232E-2,3.0000053010800221E-2,3.0000059186815697E-2,3.0000066082358945E-2,3.0000073781272452E-2,3.0000082377140913E-2,3.0000091974471399E-2,3.0000102689933694E-2,3.0000114653801147E-2,3.0000128011507865E-2,3.0000142925451279E-2,3.0000159576941909E-2,3.0000178168402503E-2,3.0000198925849153E-2,3.0000222101634444E-2,3.0000247977498562E-2,3.000027686801654E-2,3.000030912439966E-2,3.0000345138789797E-2,3.0000385349006509E-2,3.0000430243872556E-2,3.0000483027789349E-2,2.9996485539029782E-2,3.0000008834298431E-2,{"$f":"IF(SW25,SX25/SW25-1)","v":3.000000987448459E-2},3.0000011035543173E-2,3.0000012331553139E-2,3.0000013555603333E-2,3.0000015691538096E-2,3.0000017519677957E-2,3.0000019560802782E-2,3.0000021839730939E-2,3.0000024384167601E-2,3.0000027225038917E-2,3.0000030396889477E-2,3.0000033938273107E-2,3.0000037892242704E-2,3.0000042306872698E-2,3.0000047235828164E-2,3.0000052739027172E-2,3.0000058883376646E-2,3.0000065743576831E-2,3.000007340301214E-2,3.0000081954815627E-2,3.0000091502941695E-2,3.0000102163470821E-2,3.0000114065998895E-2,3.0000127355229278E-2,3.0000142192709411E-2,3.0000158758832107E-2,3.0000177254980054E-2,3.0000199001326333E-2,2.9998552086230479E-2,3.000000363961286E-2,3.000000406815384E-2,3.0000004546497649E-2,3.000000508043299E-2,3.0000005584729816E-2,3.0000006464701023E-2,3.0000007217873659E-2,3.0000008058789884E-2,3.0000008997677075E-2,3.0000010045950765E-2,3.000001121635254E-2,3.0000012523113906E-2,3.0000013982117935E-2,3.0000015611094888E-2,3.0000017429870462E-2,3.0000019460531657E-2,3.0000021727777604E-2,3.0000024259168034E-2,3.0000027085481884E-2,3.0000030241067677E-2,3.0000033764300049E-2,3.0000037698001414E-2,3.0000042090001511E-2,3.0000046993687191E-2,-0.57565349230021767]
[null,null,"Growth in Capital Expenditures",null,null,{"$f":"F38/E38-1","v":0},{"$f":"G38/F38-1","v":0},0,0,0,-9.9999999999999978E-2,0.14999999999999947,0.14999999999999947,0.15000000000000036,0.14999999999999969,0.1500000000000008,0.14999999999999925,0.14999999999999947,0.15000000000000036,0.15000000000000036,0.15000000000000013,0.14999999999999969,0.15000000000000036,0.14999999999999991,0.14999999999999969,0.15000000000000013,0.14999999999999925,0.14999999999999991,0.14999999999999947,0.1500000000000008,0.14999999999999947,0.1500000000000008,0.14999999999999947,0.15000000000000013,0.19463825023281767,0.14439517566625959,0.1451023698343723,0.14572297613327234,0.14626696509032122,0.14674331109299277,0.14526675691716995,0.15000000000000013,0.14999999999999925,0.15000000000000036,0.14999999999999947,0.15000000000000036,0.14999999999999969,0.15000000000000058,0.14999999999999902,0.14999999999999969,0.15000000000000036,0.14999999999999969,0.14999999999999969,0.14999999999999991,0.1500000000000008,0.14999999999999947,0.14999999999999991,0.14999999999999947,0.14999999999999969,0.15000000000000058,0.14999999999999969,0.14999999999999947,0.1500000000000008,0.14999999999999969,0.15066414333282974,-0.75587539157024208,3.8334723844020813E-2,3.9241308730320723E-2,4.023607460601597E-2,4.1325645889297657E-2,{"$f":"BS38/BR38-1","v":4.2314440863993719E-2},4.4086391983315654E-2,4.5515335613211638E-2,4.7065876843146892E-2,4.8743575551127849E-2,5.0553271921087939E-2,5.2498871157698579E-2,5.4583115992221432E-2,5.6807354453479286E-2,5.9171312530696296E-2,6.1672883331919337E-2,6.4307945887620344E-2,6.7070227581418118E-2,6.9951224030730952E-2,7.294018886418141E-2,7.6024203125511391E-2,7.9188330002800011E-2,8.2415855444872843E-2,8.5688609380937697E-2,8.8987356259170314E-2,9.2292238112915648E-2,9.5583248997180847E-2,9.8840716956741348E-2,0.10204576903511997,0.10559684628114518,-0.48242572320371524,3.2563346545466221E-2,3.2858052888744993E-2,3.3185268052839501E-2,3.3548372686353467E-2,3.3887198363725224E-2,3.4482779445991207E-2,3.4983356383803565E-2,3.5537151690437918E-2,3.6149199411734223E-2,3.6824865885636049E-2,3.7569837517135163E-2,3.8390098507043335E-2,3.9291896462584575E-2,4.0281693688119624E-2,4.1366101905934149E-2,4.255179822725208E-2,4.3845420425041359E-2,4.5253439999112688E-2,4.6782012216090019E-2,4.8436803291686426E-2,5.0222796184637986E-2,5.21440780916409E-2,5.4203614633820063E-2,5.6403017825507051E-2,5.8742317076901696E-2,6.1219744507515106E-2,6.3831547490009521E-2,6.6571842323447594E-2,6.9650763363924284E-2,-0.24780085828245346,3.0956202411051237E-2,3.1067798388115131E-2,3.1192115684498978E-2,3.1330577774870916E-2,3.146076600664971E-2,3.1688541610240151E-2,3.1882179333641014E-2,3.2097629242019421E-2,{"$f":"EE38/ED38-1","v":3.2337253337255678E-2},3.2603646559452137E-2,3.2899654241340004E-2,3.322838947989859E-2,3.3593249991657581E-2,3.3997933897542687E-2,3.4446453741778571E-2,3.4943147887982473E-2,3.5492688253244031E-2,3.6100083141955563E-2,3.6770673728711678E-2,3.7510122523064293E-2,3.8324391939925651E-2,3.9219710916191364E-2,4.0202527379193498E-2,4.1279444317088299E-2,4.2457137260751177E-2,4.3742251204211158E-2,4.5141275412213577E-2,4.6660395234295438E-2,4.8406632313904518E-2,-0.10157355622801845,3.0379171050441967E-2,3.0423660274319531E-2,3.0473280144946546E-2,3.0528619277796043E-2,3.0580792798765355E-2,3.0671928412190796E-2,3.0749722246925071E-2,3.0836459681103046E-2,3.0933153483497566E-2,3.104092734082653E-2,3.1161027084572357E-2,3.1294832826486152E-2,3.1443872017060448E-2,3.1609833423484446E-2,3.1794581998954907E-2,3.2000174583974417E-2,3.2228876339580381E-2,3.2483177761511328E-2,3.2765812060904675E-2,3.3079772619213799E-2,3.3428330130900186E-2,3.3815048935263103E-2,3.4243801906413962E-2,3.4718783118042662E-2,3.524451732614331E-2,3.5825865120872935E-2,3.6468022391219268E-2,3.7176512530256334E-2,3.8001208770772843E-2,-2.7767261351360206E-2,3.0153836936346323E-2,3.0171924662389937E-2,3.0192107727592399E-2,3.0214628832534451E-2,3.0235884081591946E-2,3.0272989402444717E-2,3.0304713232355507E-2,3.0340113184680773E-2,3.0379612670979217E-2,3.0423683238931742E-2,3.0472849889512599E-2,3.0527696943204896E-2,{"$f":"GQ38/GP38-1","v":3.0588874502339936E-2},3.0657105558234088E-2,3.0733193792480629E-2,3.081803212162737E-2,3.0912612032928166E-2,3.1018033755351837E-2,3.1135517304570648E-2,3.1266414431800005E-2,3.1412221494069525E-2,3.1574593246358917E-2,3.175535753319858E-2,3.1956530827238039E-2,3.2180334523897125E-2,3.2429211852439632E-2,3.2705845202979811E-2,3.3013173594283352E-2,3.3372974991388027E-2,5.5386705210980214E-3,3.0062984018351058E-2,3.0070395715342535E-2,3.0078667560946348E-2,3.0087899567643239E-2,3.0096616374460039E-2,3.0111829556493941E-2,3.0124844688001584E-2,3.0139372807035825E-2,3.0155589362296897E-2,3.0173690041085388E-2,3.0193893077623102E-2,3.0216441818152306E-2,3.0241607569798878E-2,3.0269692762580069E-2,3.0301034456459819E-2,3.0336008228026845E-2,3.0375032474019736E-2,3.0418573171445695E-2,3.0467149136958582E-2,3.0521337830081929E-2,3.0581781747340608E-2,3.0649195455703104E-2,3.0724373314749531E-2,3.0808197936842641E-2,3.0901649433162426E-2,3.1005815490453337E-2,3.1121902317760908E-2,3.1251246494255147E-2,3.1403050217446937E-2,1.9805431701982901E-2,3.0025882165130247E-2,3.0028928912532393E-2,3.0032329504662059E-2,3.003612514853149E-2,3.0039709595952369E-2,3.0045964794946922E-2,3.0051317626584195E-2,3.0057293524669682E-2,3.0063964940376886E-2,3.0071412731576208E-2,3.0079727133767609E-2,3.0089008842147935E-2,3.0099370217129717E-2,3.0110936627088636E-2,3.0123847943571702E-2,3.013826020569077E-2,{"$f":"JC38/JB38-1","v":3.015434747226875E-2},3.0172303881979445E-2,3.0192345944002552E-2,3.0214715083523913E-2,3.0239680468969299E-2,3.0267542150182347E-2,3.0298634539205782E-2,3.0333330268113246E-2,3.037204446082753E-2,3.0415239458646548E-2,3.046343004175589E-2,3.0517189191271443E-2,3.0580348716030548E-2,2.577981774816096E-2,3.001065187696339E-2,3.0011905950366957E-2,3.001330571409877E-2,3.0014868145393336E-2,3.0016343745417506E-2,3.0018918700391639E-2,3.0021122432857261E-2,3.0023582815201122E-2,3.0026329724811118E-2,3.0029396514104079E-2,3.0032820413993022E-2,3.0036642983939377E-2,3.0040910614021588E-2,3.0045675084979129E-2,3.0050994192780012E-2,3.0056932445116313E-2,3.0063561838016062E-2,3.0070962721551631E-2,3.0079224764829604E-2,3.0088448031343251E-2,3.0098744177006864E-2,3.0110237784676253E-2,3.0123067850145846E-2,3.0137389436356354E-2,3.0153375514204939E-2,3.0171219010227679E-2,3.0191135083305065E-2,3.0213363654869374E-2,3.0239490389993628E-2,2.8257896577115416E-2,3.0004386528600824E-2,3.0004902995939275E-2,3.0005479470659235E-2,3.0006122947246805E-2,3.0006730680797622E-2,3.0007791171394294E-2,3.0008698814889101E-2,3.0009712187023752E-2,3.0010843601709025E-2,3.0012106806493355E-2,3.0013517149333868E-2,3.0015091764794555E-2,3.0016849781766775E-2,3.0018812555385077E-2,3.0021003925781553E-2,3.0023450506885707E-2,3.0026182008682456E-2,3.0029231596738315E-2,3.0032636293433557E-2,3.0036437425499329E-2,{"$f":"LO38/LN38-1","v":3.0040681123313151E-2},3.0045418877785002E-2,3.0050708161500017E-2,3.0056613121336895E-2,3.0063205350761457E-2,3.0070564750785955E-2,3.0078780489588786E-2,3.0087952071960133E-2,3.00987339689891E-2,2.928169022274929E-2,3.0001806868785952E-2,3.0002019613529329E-2,3.0002257077956784E-2,3.0002522143717014E-2,3.000277248895622E-2,3.0003209336517234E-2,3.0003583228635833E-2,3.000400067824871E-2,3.0004466759335102E-2,3.0004987136855288E-2,3.0005568135547556E-2,3.0006216816762299E-2,3.0006941064196102E-2,3.0007749679647144E-2,3.0008652489842413E-2,3.0009660465760035E-2,3.0010785855755451E-2,3.0012042334206956E-2,3.001344516740323E-2,3.0015011398721647E-2,3.0016760055280534E-2,3.0018712378591106E-2,3.002089208198222E-2,3.0023325637824172E-2,3.0026042598095826E-2,3.0029075952034523E-2,3.0032462525204862E-2,3.0036243424689912E-2,3.0040688487847245E-2,2.9703966264552628E-2,3.0000744351221353E-2,3.000083199364223E-2,3.0000929819816058E-2,3.0001039016938735E-2,3.0001142150270832E-2,3.0001322115414508E-2,3.0001476146379158E-2,3.0001648122238267E-2,3.0001840133535795E-2,3.0002054514354892E-2,3.0002293870673435E-2,3.0002561112039361E-2,3.0002859486913946E-2,3.0003192622159558E-2,3.0003564567087304E-2,3.0003979842684103E-2,3.0004443496506994E-2,3.000496116401985E-2,3.0005539137029302E-2,3.0006184440123818E-2,3.0006904915962584E-2,3.000770932050556E-2,3.0008607429345968E-2,3.0009610156339406E-2,{"$f":"OA38/NZ38-1","v":3.0010729686093418E-2},3.001197962181501E-2,3.0013375150349075E-2,3.0014933226371276E-2,3.0016765053967553E-2,2.9878021104117858E-2,3.0000306653546582E-2,3.0000342760116094E-2,3.0000383062181113E-2,3.0000428048855055E-2,3.0000470537469903E-2,3.0000544678985497E-2,3.0000608136405482E-2,3.0000678986853435E-2,3.0000758091613511E-2,3.000084641234424E-2,3.0000945022717662E-2,3.0001055121479991E-2,3.0001178047050603E-2,3.0001315293743724E-2,3.0001468529977204E-2,3.0001639618507658E-2,3.0001830639109883E-2,3.0002043913821774E-2,3.0002282035175076E-2,3.000254789770529E-2,3.0002844733119094E-2,3.000317614956316E-2,3.0003546175473961E-2,3.0003959308496864E-2,3.0004420570165058E-2,3.0004935566867674E-2,3.0005510557957304E-2,3.0006152531794061E-2,3.0006907308865127E-2,2.994974343810286E-2,3.000012633562199E-2,3.0000141210892561E-2,3.0000157814630724E-2,3.0000176348361718E-2,3.0000193852948609E-2,3.0000224397974451E-2,3.0000250541371454E-2,3.0000279730589607E-2,3.0000312320476841E-2,3.0000348707222901E-2,3.0000389333175947E-2,3.0000434692213807E-2,3.0000485335766047E-2,3.0000541879480647E-2,3.0000605010753301E-2,3.0000675497044993E-2,3.0000754195237844E-2,3.0000842062023469E-2,3.000094016557342E-2,3.0001049698463955E-2,3.0001171992240394E-2,3.0001308533530446E-2,3.0001460982190808E-2,3.0001631191388212E-2,3.0001821230223324E-2,3.0002033408788931E-2,3.000227030629854E-2,3.0002534802417991E-2,{"$f":"QM38/QL38-1","v":3.0002845775574549E-2},2.9979294474431706E-2,3.0000052048337222E-2,3.0000058176722799E-2,3.0000065017211197E-2,3.0000072652834886E-2,3.0000079864463736E-2,3.0000092448562388E-2,3.0000103219256502E-2,3.0000115244787517E-2,3.0000128671353821E-2,3.0000143662171963E-2,3.0000160399490383E-2,3.0000179086780321E-2,3.0000199951225826E-2,3.0000223246471114E-2,3.0000249255716094E-2,3.0000278295149396E-2,3.0000310717797518E-2,3.0000346917826493E-2,3.0000387335309631E-2,3.0000432461589455E-2,3.0000482845261578E-2,3.0000539098822498E-2,3.000060190614029E-2,3.0000672030732867E-2,3.0000750325088976E-2,3.0000837740990383E-2,3.0000935341123247E-2,3.0001044311956937E-2,3.0001172431325829E-2,2.9991469514870417E-2,3.0000021443181479E-2,3.0000023967986289E-2,3.0000026786178413E-2,3.0000029931945615E-2,3.0000032903034102E-2,3.0000038087510283E-2,3.000004252488675E-2,3.0000047479241232E-2,3.0000053010800221E-2,3.0000059186815697E-2,3.0000066082358723E-2,3.0000073781272452E-2,3.0000082377140913E-2,3.0000091974471621E-2,3.0000102689933694E-2,3.0000114653801369E-2,3.0000128011507643E-2,3.0000142925451279E-2,3.0000159576941909E-2,3.0000178168402503E-2,3.0000198925849375E-2,3.0000222101634222E-2,3.0000247977498784E-2,3.000027686801654E-2,3.000030912439966E-2,3.0000345138789797E-2,3.0000385349006509E-2,3.0000430243872556E-2,3.0000483027789349E-2,2.9996485539029782E-2,3.0000008834298431E-2,3.000000987448459E-2,{"$f":"SY38/SX38-1","v":3.0000011035543395E-2},3.0000012331553139E-2,3.0000013555603333E-2,3.0000015691538096E-2,3.0000017519677735E-2,3.0000019560803004E-2,3.0000021839730717E-2,3.0000024384167601E-2,3.0000027225038917E-2,3.0000030396889255E-2,3.0000033938273107E-2,3.0000037892242704E-2,3.0000042306872698E-2,3.0000047235828164E-2,3.0000052739027172E-2,3.0000058883376646E-2,3.0000065743576831E-2,3.000007340301214E-2,3.0000081954815627E-2,3.0000091502941695E-2,3.0000102163471043E-2,3.0000114065998895E-2,3.0000127355229278E-2,3.0000142192709411E-2,3.0000158758832107E-2,3.0000177254980276E-2,3.0000199001326333E-2,2.9998552086230479E-2,3.0000003639612638E-2,3.000000406815384E-2,3.0000004546497649E-2,3.0000005080432768E-2,3.0000005584729816E-2,3.0000006464701023E-2,3.0000007217873437E-2,3.0000008058790106E-2,3.0000008997677075E-2,3.0000010045950543E-2,3.000001121635254E-2,3.0000012523113906E-2,3.0000013982117935E-2,3.000001561109511E-2,3.0000017429870462E-2,3.0000019460531657E-2,3.0000021727777382E-2,3.0000024259168256E-2,3.0000027085481884E-2,3.0000030241067677E-2,3.0000033764300049E-2,3.0000037698001414E-2,3.0000042090001511E-2,3.0000046993687191E-2,-0.57565349230021778]
[null,null,"Gross Plant",null,{"$f":"E40","v":10000},20000,30000,40000,50000,60000,69000,79350,91252.499999999985,104940.37499999997,120681.43124999995,138783.64593749994,159601.19282812491,183541.37175234364,211072.57751519515,242733.46414247443,279143.48376384558,321015.0063284224,369167.25727768574,424542.34586933861,488223.6977497394,561457.25241220032,645675.84027403034,742527.21631513478,853906.29876240483,981992.24357676553,1129291.0801132803,1298684.7421302723,1493487.4534498132,1717510.571467285,1975137.1571873776,2271407.7307654843,2612118.8903803066,3003936.7239373522,3454527.2325279545,3972706.3174071475,4568612.2650182191,5253904.1047709519,6041989.7204865944,6948288.1785595836,7990531.4053435195,9189111.1161450464,10567477.783566803,12152599.451101825,13975489.368767096,16071812.774082158,18482584.69019448,21254972.393723652,24443218.252782196,28109700.990699522,32326156.139304452,37175079.560200118,42751341.494230136,49164042.718364649,56538649.126119338,65019446.495037235,74772363.469292819,85988217.989686742,98886450.688139752,113719418.29136071,130777331.03506479,134700650.96611673,138741670.49510023,142903920.60995322,{"$f":"BQ40","v":147191038.22825181},151606769.37509939,156154972.45635238,160839621.63004297,165664810.27894425,170634754.58731261,175753797.22493201,181026411.14167997,186457203.47593039,192050919.5802083,197812447.16761455,203746820.582643,209859225.2001223,216155001.95612597,222639652.01480976,229318841.57525405,236198406.82251167,243284359.02718702,250582889.79800266,258100376.49194276,265843387.78670108,273818689.42030209,282033250.10291117,290494247.60599852,299209075.03417844,308185347.28520381,317430907.70375991,326953834.93487269,336762449.98291886,346865323.48240644,357271283.18687868,367989421.68248504,379029104.33295953,390399977.46294832,402111976.78683674,414175336.09044182,426600596.17315507,439398614.05834973,452580572.48010027,466157989.65450335,480142729.34413844,494547011.22446263,509383421.56119657,524664924.20803249,540404871.93427348,556617018.09230185,573315528.63507104,590514994.49412322,608230444.32894695,626477357.6588155,645271678.38857996,664629828.74023747,684568723.60244465,705105785.31051803,726258958.86983359,748046727.63592863,770488129.46500647,793602773.3489567,817410856.54942536,841933182.24590814,867191177.71328533,893206913.04468381,920003120.43602431,947603214.04910505,{"$f":"EC40","v":976031310.47057819},1005312249.7846956,1035471617.2782365,1066535765.7965835,1098531838.7704809,1131487793.9335954,1165432427.7516031,1200395400.5841513,1236407262.601676,1273499480.4797263,1311704464.8941183,1351055598.8409421,1391587266.8061702,1433334884.8103554,1476334931.354666,1520624979.295306,1566243728.6741652,1613231040.5343902,1661627971.750422,1711476810.9029346,1762821115.2300227,1815705748.6869235,1870176921.1475313,1926282228.7819574,1984070695.645416,2043592816.5147786,2104900601.0102222,2168047619.0405293,2233089047.6117449,2300081719.0400972,2369084170.6113,2440156695.7296391,2513361396.6015282,2588762238.4995742,2666425105.6545615,2746417858.8241982,2828810394.5889239,2913674706.4265914,3001084947.6193891,3091117496.0479708,3183851020.9294105,3279366551.5572929,3377747548.1040115,3479079974.547132,3583452373.7835464,3690955944.9970531,3801684623.3469648,3915735162.0473742,4033207216.9087954,4154203433.416059,4278829536.4185414,4407194422.5110989,4539410255.1864319,4675592562.8420258,4815860339.7272873,4960336149.9191065,5109146234.4166794,5262420621.4491796,5420293240.0926552,5582902037.295435,5750389098.4142981,5922900771.3667278,6100587794.5077305,6283605428.3429623,{"$f":"GO40","v":6472113591.1932516},6666276998.9290495,6866265308.8969212,7072253268.1638279,7284420866.2087431,7502953492.1950054,7728042096.9608555,7959883359.8696804,8198679860.6657715,8444640256.4857445,8697979464.1803169,8958918848.1057262,9227686413.5488968,9504517005.9553642,9789652516.1340256,10083342091.618046,10385842354.366587,10697417624.997583,11018340153.747511,11348890358.359938,11689357069.110735,12040037781.184057,12401238914.619577,12773276082.058165,13156474364.519911,13551168595.455509,13957703653.319176,14376434762.918753,14807727805.806316,15251959639.980505,15709518429.179922,16180803982.055319,16666228101.516979,17166214944.562489,17681201392.899364,18211637434.686344,18757986557.726933,19320726154.45874,19900347939.092503,20497358377.265278,21112279128.583237,21745647502.440735,22398016927.513954,23069957435.339375,23762056158.399559,24474917843.151546,25209165378.446095,25965440339.799477,26744403549.993462,27546735656.493267,28373137726.188065,29224331857.973705,30101061813.712917,31004093668.124306,31934216478.168037,32892242972.513081,33879010261.688473,34895380569.539131,35942241986.625305,37020509246.224068,38131124523.610794,39275058259.319122,40453310007.098701,41666909307.311661,{"$f":"JA40","v":42916916586.531013},44204424084.126938,45530556806.650742,46896473510.850266,48303367716.175766,49752468747.661041,51245042810.090866,52782394094.393585,54365865917.225395,55996841894.742157,57676747151.584427,59407049566.131958,61189261053.115921,63024938884.709404,64915687051.250687,66863157662.788216,68869052392.671875,70935123964.452026,73063177683.38559,75255073013.887161,77512725204.303772,79838106960.432877,82233250169.245865,84700247674.323242,87241255104.552948,89858492757.689545,92554247540.420227,95330874966.632828,98190801215.631821,101136525252.10077,104170621009.66379,107295739639.9537,110514611829.15231,113830050184.0269,117244951689.54771,120762300240.23415,124385169247.44119,128116724324.86444,131960226054.61038,135919032836.24872,139996603821.33615,144196501935.97626,148522396994.05557,152978068903.87723,157567410970.99353,162294433300.12332,167163266299.12704,172178164288.10086,177343509216.74387,182663814493.24619,188143728928.04361,193788040795.88492,199601682019.76147,205589732480.35434,211757424454.76495,218110147188.4079,224653451604.06015,231393055152.18195,238334846806.74741,245484892210.94986,252849438977.27838,260434922146.59674,268247969810.99466,276295408905.32452,{"$f":"LM40","v":284584271172.48431},293121799307.65881,301915453286.88855,310972916885.49524,320302104392.06006,329911167523.82184,339808502549.5365,350002757626.02258,360502840354.80328,371317925565.44745,382457463332.41089,393931187232.38324,405749122849.35474,417921596534.83545,430459244430.88049,443373021763.80695,456674212416.72119,470374438789.22284,484485671952.89954,499020242111.48657,513990849374.83118,529410574856.07611,545292892101.75842,561651678864.81128,578501229230.75574,595856266107.67847,613731954090.90881,632143912713.63611,651108230095.04517,670641476997.89648,690760721307.83337,711483542947.06836,732828049235.48047,754812890712.5448,777457277433.92114,800780995756.93872,824804425629.64685,849548558398.53625,875035015150.49231,901286065605.00708,928324647573.15735,956174387000.35205,984859618610.36267,1014405407168.6735,1044837569383.7338,1076182696465.2458,1108468177359.2031,1141722222679.9792,1175973889360.3784,1211253106041.1899,1247590699222.4258,1285018420199.0986,1323568972805.0718,1363276041989.2241,1404174323248.9009,1446299552946.3679,1489688539534.759,1534379195720.8018,1580410571592.4258,1627822888740.1985,1676657575402.4043,1726957302664.4763,1778766021744.4106,1832129002396.7429,{"$f":"NY40","v":1887092872468.6453},1943705658642.7048,2002016828401.9861,2062077333254.0457,2123939653251.6672,2187657842849.2173,2253287578134.6938,2320886205478.7344,2390512791643.0962,2462228175392.3892,2536095020654.1606,2612177871273.7856,2690543207411.9995,2771259503634.3599,2854397288743.3906,2940029207405.6929,3028230083627.8638,3119076986136.6997,3212649295720.8013,3309028774592.4253,3408299637830.1982,3510548626965.104,3615865085774.0571,3724341038347.2788,3836071269497.6973,3951153407582.6279,4069688009810.1069,4191778650104.4102,4317532009607.543,4447057969895.7695,4580469708992.6436,4717883800262.4229,4859420314270.2949,5005202923698.4043,5155359011409.3564,5310019781751.6367,5469320375204.1855,5633399986460.3105,5802401986054.1191,5976474045635.7432,6155768267004.8154,6340441315014.96,6530654554465.4092,6726574191099.3721,6928371416832.3545,7136222559337.3252,7350309236117.4453,7570818513200.9688,7797943068596.998,8031881360654.9082,8272837801474.5566,8521022935518.7939,8776653623584.3574,9039953232291.8887,9311151829260.6465,9590486384138.4668,9878200975662.623,10174547004932.502,10479783415080.479,10794176917532.893,11118002225058.879,11451542291810.645,11795088560564.965,12148941217381.914,{"$f":"QK40","v":12513409453903.373},12888811737520.475,13275476089646.09,13673740372335.471,14083952583505.535,14506471161010.701,14941665295841.021,15389915254716.252,15851612712357.738,16327161093728.471,16816975926540.326,17321485204336.535,17841129760466.629,18376363653280.629,18927654562879.051,19495484199765.422,20080348725758.387,20682759187531.137,21303241963157.074,21942339222051.785,22600609398713.336,23278627680674.734,23976986511094.977,24696296106427.824,25437184989620.66,26200300539309.281,26986309555488.559,27795898842153.219,28629775807417.816,29488669081640.348,30373329154089.559,31284529028712.246,32223064899573.617,33189756846560.824,34185449551957.652,35211013038516.375,36267343429671.867,37355363732562.023,38476024644538.883,39630305383875.047,40819214545391.297,42043790981753.039,43305104711205.625,44604257852541.805,45942385588118.063,47320657155761.609,48740276870434.461,50202485176547.5,51708559731843.93,53259816523799.25,54857611019513.234,56503339350098.633,58198439530601.594,59944392716519.648,61742724498015.242,63595006232955.695,65502856419944.367,67467942112542.703,69491980375918.984,71576739787196.563,73724041980812.469,75935763240236.844,78213836137443.953,80560251221567.281,{"$f":"SW40","v":82977058758214.297},85466370520960.719,88030361636589.547,90671272485687.234,93391410660257.844,96193152980065.578,99078947569467.547,102051315996551.58,105112855476448.13,108266241140741.56,111514228374963.81,114859655226212.73,118305444882999.13,121854608229489.09,125510246476373.77,129275553870664.98,133153820486784.94,137148435101388.48,141262888154430.16,145500774799063.06,149865798043034.97,154361771984326.03,158992625143855.81,163762403898171.5,168675276015116.66,173735534295570.13,178947600324437.22,184316028334170.34,189845509184195.47,195540874459721.34,201407100693513,207449313714318.41,213672793125748,220082976919520.44,226685466227106.06,233486030213919.25,240490611120336.84,247705329453946.97,255136489337565.38,262790584017692.31,270674301538223.06,278794530584369.75,287158366501900.88,295773117496957.88,304646311021866.63,313785700352522.63,323199271363098.31,332895249503991.25,342882106989111,353168570198784.31,363763627304747.88,374676536123890.31,385916832207607.06,397494337173835.25,397494337173835.25]
[null,null,"Growth in Gross Plant",null,null,{"$f":"F68/E68-1","v":1},{"$f":"G68/F68-1","v":0.5},0.33333333333333326,0.25,0.19999999999999996,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.14999999999999969,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999969,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999969,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999969,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,{"$f":"BS68/BR68-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"EE68/ED68-1","v":3.0000000000000027E-2},3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"GQ68/GP68-1","v":3.0000000000000027E-2},2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,{"$f":"JC68/JB68-1","v":2.9999999999999805E-2},3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,{"$f":"LO68/LN68-1","v":2.9999999999999805E-2},3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"OA68/NZ68-1","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"QM68/QL68-1","v":3.0000000000000027E-2},2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,{"$f":"SY68/SX68-1","v":3.0000000000000027E-2},3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,0]
[null,null,"Growth in Depreciation",null,null,{"$f":"IF(E45,F45/E45-1)","v":false},{"$f":"IF(F45,G45/F45-1)","v":1},0.5,0.33333333333333326,0.25000000000000022,0.19999999999999996,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999969,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.14999999999999969,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999969,0.14999999999999991,0.14999999999999969,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999969,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999969,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.14999999999999969,0.14999999999999991,0.14999999999999969,0.15000000000000013,0.15000000000000013,0.14999999999999991,0.14999999999999991,0.14999999999999969,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,{"$f":"IF(BR45,BS45/BR45-1)","v":3.0000000000000249E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"IF(ED45,EE45/ED45-1)","v":3.0000000000000027E-2},3.0000000000000249E-2,2.9999999999999805E-2,2.9999999999999583E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,{"$f":"IF(GP45,GQ45/GP45-1)","v":3.0000000000000027E-2},3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"IF(JB45,JC45/JB45-1)","v":2.9999999999999805E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,{"$f":"IF(LN45,LO45/LN45-1)","v":2.9999999999999805E-2},2.9999999999999805E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"IF(NZ45,OA45/NZ45-1)","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"IF(QL45,QM45/QL45-1)","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,2.9999999999999583E-2,3.0000000000000249E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000249E-2,2.9999999999999805E-2,{"$f":"IF(SX45,SY45/SX45-1)","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000249E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000249E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,2.9999999999999805E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2]
[null,null,"Compound Growth Rate",null,null,null,{"$f":"IF(G16>=$E$5,(G68/OFFSET(G68,0,-$E$5))^(1/$E$5)-1)","v":false},{"$f":"IF(H16>=$E$5,(H68/OFFSET(H68,0,-$E$5))^(1/$E$5)-1)","v":false},{"$f":"IF(I16>=$E$5,(I68/OFFSET(I68,0,-$E$5))^(1/$E$5)-1)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,0.19266893814441821,0.17087042633730087,0.16054608138037785,0.1548378946297837,0.15163260966620573,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14999999999999991,0.14578329593709127,0.14158205325953421,0.13739621527507961,0.13322572549935141,0.12907052765508586,{"$f":"IF(BS16>=$E$5,(BS68/OFFSET(BS68,0,-$E$5))^(1/$E$5)-1)","v":0.12493056567136973},0.12080578368288575,0.11669612602915791,0.11260153725380029,0.10852196210376852,0.1044573455286153,0.10040763267974606,9.6372768909679829E-2,9.2352699771311331E-2,8.8347371017176712E-2,8.4356728598721009E-2,8.0380718665569395E-2,7.6419287564799543E-2,7.2472381840219091E-2,6.8539948231642667E-2,6.4621933674174459E-2,6.0718285297491459E-2,5.6828950425130476E-2,5.2953876573776482E-2,4.9093011452555624E-2,4.5246302962328677E-2,4.1413699194988496E-2,3.7595148432758796E-2,3.379059914749738E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"IF(EE16>=$E$5,(EE68/OFFSET(EE68,0,-$E$5))^(1/$E$5)-1)","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"IF(GQ16>=$E$5,(GQ68/OFFSET(GQ68,0,-$E$5))^(1/$E$5)-1)","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"IF(JC16>=$E$5,(JC68/OFFSET(JC68,0,-$E$5))^(1/$E$5)-1)","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"IF(LO16>=$E$5,(LO68/OFFSET(LO68,0,-$E$5))^(1/$E$5)-1)","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"IF(OA16>=$E$5,(OA68/OFFSET(OA68,0,-$E$5))^(1/$E$5)-1)","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"IF(QM16>=$E$5,(QM68/OFFSET(QM68,0,-$E$5))^(1/$E$5)-1)","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,{"$f":"IF(SY16>=$E$5,(SY68/OFFSET(SY68,0,-$E$5))^(1/$E$5)-1)","v":3.0000000000000027E-2},3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.8985647589140351E-2]
[null,null,"Net Deprciation Rate",null,null,{"$f":"F54","v":1.6949152542372878E-2},2.2988505747126436E-2,2.6315789473684209E-2,2.8571428571428571E-2,3.0303030303030304E-2,3.2258064516129031E-2,3.2833690221270521E-2,3.3351196292910515E-2,3.3814646157950837E-2,3.422824386337936E-2,3.4596206664133704E-2,3.4922665814531226E-2,3.5211592858655286E-2,3.5466748006834005E-2,3.5691646948558607E-2,3.5889542542512559E-2,3.606341811915563E-2,3.6215989534912937E-2,3.6349713560400211E-2,3.6466800622207363E-2,3.6569230320711306E-2,3.665876850078776E-2,3.6736984952999915E-2,3.6805271070656842E-2,3.6864856987300965E-2,3.6916827875651759E-2,3.6962139209299527E-2,3.7001630878846427E-2,3.7036040120515687E-2,3.6827577789226094E-2,3.6678829961880349E-2,3.657694340558601E-2,3.651175694710114E-2,3.6475181187196351E-2,3.6460744563441623E-2,3.6473297501011005E-2,3.6484220126998881E-2,3.6493723381701676E-2,3.6501991106581734E-2,3.6509183478229901E-2,3.6515440018776796E-2,3.6520882232124706E-2,3.6525615910341619E-2,3.6529733149849856E-2,3.65333141126888E-2,3.6536428564151242E-2,3.6539137214481425E-2,3.6541492889070111E-2,3.6543541548666347E-2,3.6545323178524873E-2,3.6546872563096654E-2,3.6548219960822276E-2,3.6549391691778815E-2,3.655041064933507E-2,3.6551296745567334E-2,3.6552067298953966E-2,3.6552737371786222E-2,3.6553320063784443E-2,3.6553826767579588E-2,3.6550742701081003E-2,4.2085968627144484E-2,4.3389722038519714E-2,4.4717624451219011E-2,4.6066171263110293E-2,{"$f":"BR54","v":4.7430936062131508E-2},4.8806893746954634E-2,5.0186218265770424E-2,5.1560634605553282E-2,5.2920279760762801E-2,5.4253539633982641E-2,5.5546906041616551E-2,5.6784870561099453E-2,5.7949876374681492E-2,5.9022353516988979E-2,5.9980866276457774E-2,6.0802402883517091E-2,6.1462835714710277E-2,6.1937573589214659E-2,6.2202415020141011E-2,6.2234591793081134E-2,6.2013966426747003E-2,6.1524317085042489E-2,6.0754613533261038E-2,5.9700163738669203E-2,5.8363499521534086E-2,5.6754877220479859E-2,5.4892298658213989E-2,5.2801007092071722E-2,5.0512475314900926E-2,4.8060718856176514E-2,4.8778782240675E-2,4.9488838460875505E-2,5.0189165773868553E-2,5.0877861309065756E-2,5.1552822106521901E-2,5.2211947140933475E-2,5.2852148530003758E-2,5.3470558108029441E-2,5.4064018160206659E-2,5.4629059078035141E-2,5.5161878010359586E-2,5.5658319506455722E-2,5.61138594112549E-2,5.6523593569813776E-2,5.6882233221547639E-2,5.7184109301622842E-2,5.742318819641911E-2,5.759310179148823E-2,5.7687194861843857E-2,5.7698592931227893E-2,5.7620293602853555E-2,5.7445283963553841E-2,5.716668590767883E-2,5.6777930044800612E-2,5.6272957196083745E-2,5.564644433801183E-2,5.4894049270331362E-2,5.4012665400513755E-2,5.300067507837216E-2,5.1857108712193269E-2,5.2198688935687548E-2,5.2530975546066387E-2,5.2853495258896092E-2,5.3165727087627956E-2,5.3467096293048272E-2,5.3757064830892667E-2,5.4034700737703591E-2,5.4299214577829095E-2,{"$f":"ED54","v":5.4549731969065776E-2},5.4785284436928858E-2,5.5004799663858614E-2,5.5207091172771644E-2,5.5390847512494644E-2,5.555462104830354E-2,5.5696816505365898E-2,5.5815679467748174E-2,5.590928510218298E-2,5.5975527455256413E-2,5.6012109766027614E-2,5.6016536343755981E-2,5.5986106681959934E-2,5.5917912613772193E-2,5.5808839456031406E-2,5.565557223493784E-2,5.5454608225548097E-2,5.5202277158350452E-2,5.4894770531822706E-2,5.452818149877358E-2,5.4098556740402197E-2,5.3601486860211392E-2,5.3751273707483484E-2,5.3895906102156076E-2,5.403528066992444E-2,5.4169274682635812E-2,5.4297743752409096E-2,5.4420560271089484E-2,5.4537431681161493E-2,5.4648128550091872E-2,5.475238749511397E-2,5.4849907415041914E-2,5.4940345360106009E-2,5.5023312013767811E-2,5.5098366761401035E-2,5.5165012322648151E-2,5.5222688927473715E-2,5.5270768020797355E-2,5.5308545487533729E-2,5.5335234399412209E-2,5.5349957297704373E-2,5.535173804266072E-2,5.533949328185804E-2,5.531202361669138E-2,5.5268004579894989E-2,5.5205977578289551E-2,5.512434100496897E-2,5.5021341784832478E-2,5.4895067687520137E-2,5.4743440822859431E-2,5.4564212825752675E-2,5.4354761228059316E-2,5.4418114992903784E-2,5.4479093623294249E-2,5.4537675070548783E-2,5.4593828772591307E-2,5.4647514767220337E-2,5.469869976260211E-2,5.4747281541636647E-2,5.4793184187413954E-2,5.4836317523691613E-2,5.487657559082483E-2,5.4913834954824194E-2,5.494795283268529E-2,{"$f":"GP54","v":5.4978765015847003E-2},5.5006083572354827E-2,5.5029694307073829E-2,5.5049353958157798E-2,5.5064787107007143E-2,5.5075682778218601E-2,5.5081690705656751E-2,5.5082417240893383E-2,5.5077420881040326E-2,5.5066207394653205E-2,5.5048224527171084E-2,5.5022856271594714E-2,5.4989416696178801E-2,5.4947143329276818E-2,5.4895190112668767E-2,5.4832619949351243E-2,5.4758396890591067E-2,5.4671294208139765E-2,5.4697681989534092E-2,5.4723046515256966E-2,5.474738258772701E-2,5.4770681357140284E-2,5.479292997112363E-2,5.4814118239484982E-2,5.483420736875564E-2,5.4853169413850204E-2,5.4870970473517515E-2,5.4887570070320288E-2,5.4902920458789653E-2,5.4916965853848657E-2,5.4929641570791964E-2,5.4940873067235545E-2,5.4950574876509638E-2,5.4958649420959051E-2,5.496498569254183E-2,5.4969457786983422E-2,5.4971923276557463E-2,5.4972221405340208E-2,5.497017108953927E-2,5.4965568704258519E-2,5.4958185636861688E-2,5.4947765585985624E-2,5.4934021584292649E-2,5.4916632722318337E-2,5.489524055036784E-2,5.4869445135470443E-2,5.4838800751077992E-2,5.4802776478568384E-2,5.4813697154440677E-2,5.4824188522517477E-2,5.4834249130662864E-2,5.4843875993378435E-2,5.4853064450376875E-2,5.4861810920183746E-2,5.4870099998836804E-2,5.4877920751253036E-2,5.4885259772068033E-2,5.4892100931780895E-2,5.4898425092775552E-2,5.4904209791804298E-2,5.4909428885139971E-2,5.491405215218554E-2,5.4918044852868039E-2,5.4921367233636671E-2,{"$f":"JB54","v":5.4923973976326999E-2},5.4925813583541552E-2,5.4926827693529155E-2,5.4926950316815361E-2,5.4926106986044422E-2,5.4924213809635407E-2,5.4921176418929574E-2,5.4916888797515835E-2,5.4911231980364836E-2,5.4904072609286481E-2,5.4895261330058995E-2,5.4884631015369251E-2,5.4871994796476087E-2,5.4857129560926227E-2,5.4861637135919385E-2,5.4865966517569496E-2,5.4870117226713366E-2,5.4874088147292284E-2,5.4877877468608782E-2,5.4881483821127251E-2,5.4884900957871116E-2,5.4888124472700903E-2,5.489114893878267E-2,5.4893967804290462E-2,5.4896573275607048E-2,5.4898956186589819E-2,5.49011058523051E-2,5.4903009905451688E-2,5.4904654113492046E-2,5.4906022174284363E-2,5.4907095487760363E-2,5.4907852900915551E-2,5.4908270423073634E-2,5.490832090804719E-2,5.4907973699441427E-2,5.490719423493489E-2,5.4905943604913923E-2,5.4904178060335457E-2,5.4901848464141256E-2,5.4898899679941215E-2,5.4895269891021142E-2,5.4890889842009939E-2,5.4885681994754451E-2,5.4879553682832621E-2,5.4881412172820866E-2,5.4883197024010323E-2,5.488490805935646E-2,5.4886544838523253E-2,5.4888106634184509E-2,5.4889592900190326E-2,5.4891001079790842E-2,5.4892329374574951E-2,5.4893575565101736E-2,5.4894736967981222E-2,5.4895810387789165E-2,5.4896792063220991E-2,5.4897677606820933E-2,5.4898461937546356E-2,5.4899139205341015E-2,5.4899702706796186E-2,5.4900144790872109E-2,5.4900456753534443E-2,5.4900628720028669E-2,5.4900649513369149E-2,{"$f":"LN54","v":5.4900506507456759E-2},5.4900185463058186E-2,5.4899670344679415E-2,5.4898943116142053E-2,5.4897983512423899E-2,5.4896768785051231E-2,5.4895273418025026E-2,5.4893468810927562E-2,5.4891322925483627E-2,5.4888797457314641E-2,5.4889563373290484E-2,5.4890298912729611E-2,5.4891004006158935E-2,5.4891678475478857E-2,5.4892322024214936E-2,5.4892934430435955E-2,5.489351464367228E-2,5.4894061925868404E-2,5.489457536542134E-2,5.4895053859507152E-2,5.4895496094276394E-2,5.4895900522672784E-2,5.4896265339600618E-2,5.4896588454134712E-2,5.4896867458430879E-2,5.4897099592955356E-2,5.489728170760734E-2,5.4897410218259342E-2,5.4897481058184802E-2,5.4897489623781576E-2,5.4897430713930773E-2,5.4897298462254517E-2,5.4897086261451476E-2,5.4896786678793372E-2,5.4896391361761589E-2,5.4895890932684203E-2,5.4895274871104044E-2,5.4894531382462676E-2,5.4893647251523119E-2,5.4892606675808815E-2,5.4892922264259188E-2,5.489322533146971E-2,5.4893515849407624E-2,5.4893793745261106E-2,5.4894058897426032E-2,5.4894311214992081E-2,5.4894550265668418E-2,5.4894775745872745E-2,5.4894987280508289E-2,5.4895184415684223E-2,5.4895366610557321E-2,5.4895533228193981E-2,5.4895683525339342E-2,5.4895816640966801E-2,5.4895931583467034E-2,5.4896027216318991E-2,5.4896102242066737E-2,5.489615518440593E-2,5.4896184368160718E-2,5.4896187896906153E-2,5.4896163627963276E-2,5.4896109144461698E-2,5.4896021724129725E-2,5.4895898304431867E-2,{"$f":"NZ54","v":5.4895735443630481E-2},5.4895529277298127E-2,5.4895275469753396E-2,5.4894969159831185E-2,5.4894604900330983E-2,5.489417617717765E-2,5.4894306202436245E-2,5.4894431068004769E-2,5.4894550762434151E-2,5.4894665255822504E-2,5.4894774498162074E-2,5.489487845208775E-2,5.4894976939584422E-2,5.4895069835662849E-2,5.4895156985868165E-2,5.4895238203281148E-2,5.489531326515712E-2,5.4895381909161392E-2,5.489544382915424E-2,5.4895498670473108E-2,5.4895546024654442E-2,5.4895585423529417E-2,5.4895616332621758E-2,5.4895638143766037E-2,5.4895650166856359E-2,5.489565162062441E-2,5.489564162233402E-2,5.489561917626655E-2,5.4895583160856444E-2,5.4895532314320268E-2,5.4895465218604077E-2,5.4895380281453542E-2,5.4895275716388983E-2,5.4895149520341531E-2,5.4894999448678761E-2,5.4894822817065946E-2,5.4894876386938338E-2,5.4894927830899165E-2,5.4894977144248527E-2,5.4895024314683502E-2,5.4895069321617085E-2,5.4895112149670397E-2,5.4895152725517676E-2,5.4895190997679012E-2,5.4895226902534677E-2,5.4895260363089594E-2,5.4895291287588743E-2,5.4895319567966179E-2,5.4895345078108518E-2,5.4895367671911194E-2,5.48953871811039E-2,5.4895403412817963E-2,5.4895416146866098E-2,5.4895425132701105E-2,5.4895430086016044E-2,5.4895430684944402E-2,5.4895426565813879E-2,5.4895417318401495E-2,5.4895402480632807E-2,5.4895381532659632E-2,5.489535389024492E-2,5.4895318897373611E-2,5.4895275817999599E-2,5.489522382682846E-2,{"$f":"QL54","v":5.4895161999023646E-2},5.4895089228569213E-2,5.4895111298848921E-2,5.489513249324935E-2,5.4895152809837117E-2,5.4895172243546328E-2,5.4895190785898045E-2,5.489520843055895E-2,5.4895225147322153E-2,5.4895240914981012E-2,5.4895255707327374E-2,5.4895269492642493E-2,5.4895282233126688E-2,5.4895293884260378E-2,5.4895304394088559E-2,5.4895313702420047E-2,5.4895321739931655E-2,5.489532842716581E-2,5.4895333673409999E-2,5.4895337375443588E-2,5.4895339416137119E-2,5.4895339662886851E-2,5.4895337965865168E-2,5.4895334156065623E-2,5.4895328043118939E-2,5.4895319412852812E-2,5.4895308024566353E-2,5.4895293607985375E-2,5.4895275859861842E-2,5.4895254440175754E-2,5.4895228967893527E-2,5.4895198987333291E-2,5.4895208080030532E-2,5.4895216811871664E-2,5.4895225182060754E-2,5.4895233188511056E-2,5.4895240827729903E-2,5.4895248097108454E-2,5.4895254984202273E-2,5.4895261480274918E-2,5.4895267574529345E-2,5.4895273253898293E-2,5.4895278502809057E-2,5.4895283302920629E-2,5.489528763282852E-2,5.4895291467735127E-2,5.4895294779080513E-2,5.4895297534129535E-2,5.4895299695510116E-2,5.4895301220696975E-2,5.489530206143458E-2,5.4895302163092068E-2,5.4895301463942538E-2,5.489529989435759E-2,5.4895297375907481E-2,5.4895293820355753E-2,5.4895289128536306E-2,5.489528318909901E-2,5.4895275877108483E-2,5.4895267052479386E-2,5.4895256558228703E-2,5.4895244206618454E-2,5.4895247952695125E-2,5.4895251550102969E-2,{"$f":"SX54","v":5.4895254998514088E-2},5.4895258297068913E-2,5.4895261444328561E-2,5.48952644392183E-2,5.4895267276611238E-2,5.4895269952908173E-2,5.489527246366091E-2,5.4895274803485987E-2,5.489527696596775E-2,5.4895278943549931E-2,5.4895280727414286E-2,5.4895282307344577E-2,5.4895283671574542E-2,5.4895284806617768E-2,5.4895285697077502E-2,5.4895286325433966E-2,5.4895286671806542E-2,5.4895286713688048E-2,5.4895286425647852E-2,5.4895285778999992E-2,5.4895284741432383E-2,5.4895283276592773E-2,5.489528134362593E-2,5.4895278896656942E-2,5.4895275884213918E-2,5.4895272248583218E-2,5.4895267925089579E-2,5.4895262836386911E-2,5.4895264379721892E-2,5.489526586180711E-2,5.4895267282507515E-2,5.4895268641468972E-2,5.4895269938098734E-2,5.4895271171953988E-2,5.489527234092257E-2,5.4895273443521637E-2,5.4895274477918636E-2,5.4895275441895632E-2,5.4895276332809509E-2,5.4895277147547154E-2,5.4895277882475585E-2,5.4895278533385848E-2,5.4895279095430467E-2,5.4895279563053151E-2,5.4895279929910695E-2,5.4895280188785193E-2,5.4895280331486072E-2,5.4895280348740708E-2,5.4895280230071987E-2,5.4895279963661676E-2,5.4895279536197654E-2,5.4895278932703219E-2,5.4895278136346586E-2,5.7748379073898716E-2]
[null,null,"Depreciation to EBITDA",null,null,{"$f":"F45/F58","v":5.4359643400739288E-2},5.4359643400739288E-2,5.4359643400739288E-2,5.4359643400739288E-2,5.4359643400739295E-2,5.4359643400739288E-2,5.4359643400739288E-2,5.4359643400739302E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739288E-2,5.4359643400739281E-2,5.4359643400739295E-2,5.4359643400739288E-2,5.4359643400739302E-2,5.4359643400739288E-2,5.4359643400739295E-2,5.4359643400739281E-2,5.4359643400739281E-2,5.4359643400739288E-2,5.4359643400739288E-2,5.4359643400739302E-2,5.4359643400739288E-2,5.4359643400739288E-2,5.4359643400739281E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739309E-2,5.4359643400739281E-2,5.4359643400739295E-2,5.4359643400739288E-2,5.4359643400739288E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739281E-2,5.4359643400739295E-2,5.4359643400739281E-2,5.4359643400739295E-2,5.4359643400739288E-2,5.4359643400739281E-2,5.4359643400739281E-2,5.4359643400739281E-2,5.4359643400739288E-2,5.4359643400739281E-2,5.4359643400739288E-2,5.4359643400739288E-2,5.4359643400739295E-2,5.4359643400739281E-2,5.4359643400739288E-2,5.4359643400739302E-2,5.4359643400739309E-2,5.4359643400739302E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739281E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739288E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739288E-2,{"$f":"BR45/BR58","v":5.4359643400739288E-2},5.4359643400739288E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739309E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739309E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739295E-2,5.4359643400739288E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739281E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739288E-2,5.4359643400739274E-2,5.4359643400739288E-2,5.4359643400739288E-2,5.4359643400739288E-2,5.4359643400739281E-2,5.4359643400739288E-2,5.4359643400739288E-2,5.4359643400739288E-2,5.4359643400739295E-2,5.4359643400739288E-2,5.4359643400739309E-2,5.4359643400739316E-2,5.4359643400739316E-2,5.4359643400739323E-2,5.4359643400739316E-2,5.4359643400739316E-2,5.4359643400739316E-2,5.435964340073933E-2,5.4359643400739337E-2,5.4359643400739323E-2,5.4359643400739316E-2,5.4359643400739323E-2,5.4359643400739316E-2,5.4359643400739316E-2,5.4359643400739309E-2,5.4359643400739316E-2,5.4359643400739309E-2,5.4359643400739309E-2,{"$f":"ED45/ED58","v":5.4359643400739302E-2},5.4359643400739309E-2,5.4359643400739302E-2,5.4359643400739309E-2,5.4359643400739288E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739281E-2,5.4359643400739302E-2,5.4359643400739281E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739295E-2,5.4359643400739288E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739281E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739309E-2,5.4359643400739309E-2,5.4359643400739309E-2,5.4359643400739309E-2,5.4359643400739288E-2,5.4359643400739302E-2,5.4359643400739309E-2,5.4359643400739323E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739309E-2,5.4359643400739309E-2,5.4359643400739309E-2,5.4359643400739316E-2,5.4359643400739302E-2,5.4359643400739309E-2,5.4359643400739302E-2,5.4359643400739323E-2,5.4359643400739309E-2,5.4359643400739323E-2,5.4359643400739323E-2,5.435964340073933E-2,5.4359643400739323E-2,5.4359643400739337E-2,5.435964340073933E-2,5.4359643400739323E-2,5.4359643400739323E-2,5.4359643400739323E-2,5.4359643400739316E-2,5.4359643400739316E-2,{"$f":"GP45/GP58","v":5.435964340073933E-2},5.4359643400739337E-2,5.435964340073933E-2,5.4359643400739309E-2,5.4359643400739323E-2,5.4359643400739316E-2,5.4359643400739309E-2,5.4359643400739316E-2,5.4359643400739309E-2,5.4359643400739316E-2,5.4359643400739309E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739288E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739295E-2,5.4359643400739288E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739281E-2,5.4359643400739274E-2,5.4359643400739274E-2,5.4359643400739288E-2,5.4359643400739281E-2,5.4359643400739288E-2,5.4359643400739309E-2,5.4359643400739302E-2,5.4359643400739288E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739288E-2,5.4359643400739281E-2,5.4359643400739288E-2,5.4359643400739288E-2,5.4359643400739288E-2,5.4359643400739274E-2,5.4359643400739281E-2,5.4359643400739281E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739274E-2,5.4359643400739295E-2,5.4359643400739281E-2,5.4359643400739281E-2,5.4359643400739281E-2,5.4359643400739274E-2,5.4359643400739281E-2,5.4359643400739281E-2,5.4359643400739274E-2,5.4359643400739281E-2,5.4359643400739281E-2,5.4359643400739281E-2,5.4359643400739267E-2,5.4359643400739295E-2,5.4359643400739288E-2,5.4359643400739295E-2,5.4359643400739281E-2,{"$f":"JB45/JB58","v":5.4359643400739288E-2},5.4359643400739281E-2,5.4359643400739288E-2,5.4359643400739267E-2,5.4359643400739274E-2,5.4359643400739281E-2,5.4359643400739274E-2,5.435964340073926E-2,5.4359643400739253E-2,5.4359643400739267E-2,5.4359643400739267E-2,5.4359643400739267E-2,5.4359643400739267E-2,5.435964340073926E-2,5.4359643400739267E-2,5.4359643400739267E-2,5.4359643400739274E-2,5.4359643400739281E-2,5.4359643400739267E-2,5.4359643400739274E-2,5.4359643400739274E-2,5.435964340073926E-2,5.4359643400739253E-2,5.4359643400739246E-2,5.4359643400739253E-2,5.435964340073926E-2,5.4359643400739253E-2,5.4359643400739246E-2,5.4359643400739267E-2,5.4359643400739267E-2,5.4359643400739253E-2,5.4359643400739253E-2,5.4359643400739253E-2,5.4359643400739274E-2,5.4359643400739267E-2,5.4359643400739267E-2,5.4359643400739267E-2,5.4359643400739267E-2,5.4359643400739274E-2,5.4359643400739281E-2,5.435964340073926E-2,5.4359643400739288E-2,5.4359643400739281E-2,5.4359643400739281E-2,5.4359643400739281E-2,5.4359643400739274E-2,5.4359643400739274E-2,5.4359643400739267E-2,5.435964340073926E-2,5.4359643400739281E-2,5.4359643400739274E-2,5.4359643400739288E-2,5.4359643400739288E-2,5.4359643400739281E-2,5.4359643400739274E-2,5.4359643400739274E-2,5.4359643400739267E-2,5.4359643400739274E-2,5.4359643400739274E-2,5.4359643400739274E-2,5.4359643400739281E-2,5.4359643400739288E-2,5.4359643400739288E-2,5.4359643400739274E-2,{"$f":"LN45/LN58","v":5.4359643400739288E-2},5.4359643400739281E-2,5.4359643400739281E-2,5.4359643400739295E-2,5.4359643400739288E-2,5.4359643400739274E-2,5.4359643400739288E-2,5.4359643400739288E-2,5.4359643400739288E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739295E-2,5.4359643400739309E-2,5.4359643400739302E-2,5.4359643400739309E-2,5.4359643400739302E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739316E-2,5.4359643400739316E-2,5.4359643400739309E-2,5.4359643400739316E-2,5.4359643400739316E-2,5.4359643400739309E-2,5.4359643400739316E-2,5.4359643400739316E-2,5.4359643400739323E-2,5.4359643400739316E-2,5.4359643400739316E-2,5.4359643400739316E-2,5.4359643400739309E-2,5.4359643400739309E-2,5.4359643400739309E-2,5.4359643400739323E-2,5.4359643400739309E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739309E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739281E-2,5.4359643400739281E-2,5.4359643400739281E-2,5.4359643400739281E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739309E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739309E-2,5.4359643400739302E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739288E-2,5.4359643400739295E-2,5.4359643400739288E-2,{"$f":"NZ45/NZ58","v":5.4359643400739295E-2},5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739288E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739295E-2,5.4359643400739281E-2,5.4359643400739288E-2,5.4359643400739288E-2,5.4359643400739274E-2,5.4359643400739288E-2,5.4359643400739288E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739309E-2,5.4359643400739323E-2,5.4359643400739309E-2,5.4359643400739316E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739309E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739309E-2,5.4359643400739302E-2,5.4359643400739309E-2,5.4359643400739309E-2,5.4359643400739316E-2,5.4359643400739309E-2,5.4359643400739316E-2,5.4359643400739316E-2,5.4359643400739323E-2,5.4359643400739316E-2,5.4359643400739309E-2,5.4359643400739309E-2,5.4359643400739309E-2,5.4359643400739309E-2,5.4359643400739295E-2,5.4359643400739316E-2,5.4359643400739316E-2,5.4359643400739316E-2,5.4359643400739302E-2,5.4359643400739316E-2,5.4359643400739309E-2,5.4359643400739309E-2,5.4359643400739316E-2,5.4359643400739316E-2,5.4359643400739316E-2,5.4359643400739316E-2,5.4359643400739316E-2,5.4359643400739316E-2,5.4359643400739316E-2,5.4359643400739316E-2,5.435964340073933E-2,5.435964340073933E-2,5.435964340073933E-2,5.435964340073933E-2,5.435964340073933E-2,5.4359643400739323E-2,5.4359643400739323E-2,5.4359643400739316E-2,{"$f":"QL45/QL58","v":5.4359643400739316E-2},5.4359643400739323E-2,5.4359643400739323E-2,5.4359643400739316E-2,5.4359643400739309E-2,5.4359643400739302E-2,5.4359643400739309E-2,5.4359643400739309E-2,5.4359643400739309E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739288E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739309E-2,5.4359643400739302E-2,5.4359643400739309E-2,5.4359643400739309E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739274E-2,5.4359643400739288E-2,5.4359643400739281E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739288E-2,5.4359643400739281E-2,5.4359643400739288E-2,5.4359643400739288E-2,5.4359643400739288E-2,5.4359643400739267E-2,5.4359643400739281E-2,5.4359643400739274E-2,5.4359643400739274E-2,5.4359643400739281E-2,5.435964340073926E-2,5.435964340073926E-2,5.435964340073926E-2,5.4359643400739274E-2,5.4359643400739253E-2,5.4359643400739274E-2,5.4359643400739267E-2,5.4359643400739267E-2,5.4359643400739274E-2,5.4359643400739267E-2,5.4359643400739281E-2,5.4359643400739274E-2,5.4359643400739281E-2,5.4359643400739295E-2,5.4359643400739288E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739281E-2,5.4359643400739281E-2,5.4359643400739288E-2,5.4359643400739295E-2,5.4359643400739288E-2,5.4359643400739281E-2,5.4359643400739281E-2,5.4359643400739302E-2,5.4359643400739302E-2,{"$f":"SX45/SX58","v":5.4359643400739295E-2},5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739288E-2,5.4359643400739288E-2,5.4359643400739274E-2,5.4359643400739274E-2,5.4359643400739281E-2,5.4359643400739281E-2,5.4359643400739281E-2,5.4359643400739281E-2,5.4359643400739288E-2,5.4359643400739281E-2,5.4359643400739288E-2,5.4359643400739267E-2,5.4359643400739281E-2,5.4359643400739274E-2,5.4359643400739281E-2,5.4359643400739281E-2,5.4359643400739295E-2,5.4359643400739281E-2,5.4359643400739288E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739288E-2,5.4359643400739288E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739309E-2,5.4359643400739302E-2,5.4359643400739316E-2,5.4359643400739309E-2,5.4359643400739323E-2,5.4359643400739309E-2,5.4359643400739309E-2,5.4359643400739309E-2,5.4359643400739302E-2,5.4359643400739309E-2,5.4359643400739295E-2,5.4359643400739309E-2,5.4359643400739302E-2,5.4359643400739295E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739302E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739295E-2,5.4359643400739281E-2]
[null,null,"Accumulated Depreciation to Gross Plant",null,null,{"$f":"F51/F40","v":1.6666666666666666E-2},3.3333333333333333E-2,0.05,6.6666666666666666E-2,8.3333333333333329E-2,0.10144927536231885,0.11720226843100189,0.13090052327333498,0.14281204922318988,0.15316989787523758,0.16217672279006168,0.17000874445512612,0.17681919807692126,0.18274133166109097,0.18789101303862982,0.19236899684518538,0.19626289580740758,0.1996488949049921,0.20259324194636993,0.20515354372148112,0.20737989309114299,0.20931584906476203,0.21099928904182211,0.21246314989143955,0.21373607236936773,0.21484296148060963,0.21580547375125475,0.21664244094312007,0.21737023850126383,0.21294016640821484,0.20974831322316084,0.20754703516450296,0.20613222507009146,0.20533616823947629,0.20502152127085368,0.20529512733052552,0.20553304564328359,0.20573993113263847,0.20591983155816446,0.20607626671079576,0.20621229727830123,0.20633058472830598,0.20643344338048397,0.20652288568672578,0.20660066160519691,0.20666829283865007,0.20672710260687019,0.20677824153575727,0.2068227101695721,0.20686137854680239,0.20689500322265483,0.20692424207122215,0.20694966715693286,0.20697177592711613,0.20699100094466677,0.20700771835123252,0.20702225522650711,0.20703489598761546,0.20704588795379661,0.20697898033356349,0.23103921324380494,0.25414457557032921,0.27629296180013507,0.29747885140952957,{"$f":"BR51/BR40","v":0.3176930030532647},0.33692851434650334,0.3551524568847933,0.37234171389659343,0.38846771609623315,0.40349588680745213,0.41738502010032491,0.43008658420548546,0.44154394156628701,0.45169147588107678,0.46045361536187607,0.46774374017875048,0.47346296065575022,0.47749875121745294,0.47972342333578732,0.47999241877371118,0.4781424022417079,0.47398913014845351,0.46732506940879087,0.45791673723729454,0.44550172946731958,0.42978540115231456,0.4104371589823575,0.3870863203329899,0.35931748849815714,0.32663388486195072,0.33654638225183908,0.34606548560418471,0.35519032747550916,0.36391863348314524,0.37224659631521079,0.38017137228054393,0.38767939531249807,0.39476114160727571,0.40140484099745166,0.40759624835021863,0.41331838736803367,0.41855126360450223,0.42327154313619453,0.4274521929156212,0.43106207836674215,0.43406551326651266,0.43642175637778885,0.43808444865338958,0.4390009841104075,0.43911180666920219,0.43834962435313135,0.4366385312420436,0.43389302645269273,0.43001691816890869,0.42490209934839196,0.41842718017440489,0.41045596058047529,0.40083572423334357,0.38939533319016867,0.37593012123878572,0.38001393891715579,0.38393568346078571,0.38769499749444775,0.39129094400259701,0.39472195442314867,0.39798685719299581,0.40108006327230139,0.40399764898000062,{"$f":"ED51/ED40","v":0.40673476516295698},0.40928554301506637,0.4116429885265156,0.41379886425012619,0.41574355691839732,0.4174659292736943,0.41895315428292518,0.42019052969469856,0.42116127065874487,0.42184627786144169,0.42222387833435987,0.42226953576123899,0.42195552673868059,0.42125057903261365,0.42011946741121364,0.41852256211984468,0.41641532448846896,0.41374774351985061,0.41046370658995784,0.40650029659152592,0.40178700695805347,0.39623951792000839,0.39792199673177375,0.39953770355795309,0.40108649116468414,0.40256797351396911,0.40398150437899744,0.40532660109128132,0.40660096104040933,0.4078029677217343,0.4089306233483691,0.40998151004990463,0.41095274638690193,0.41184093864019122,0.41264212627084668,0.41335172087618527,0.41396443788840936,0.41447422017461055,0.41487415259871729,0.41515636649640131,0.41531193289163049,0.41533074314697838,0.41520137558731579,0.41491094646626497,0.4144449434547135,0.41378703961846858,0.41291888561518808,0.41181987757618077,0.41046689784330376,0.40883402540141678,0.40689221247866242,0.40460672044642826,0.40529987944004159,0.40596552925968687,0.40660360924696243,0.40721396035932433,0.40779631635988312,0.4083504783956125,0.40887549782151061,0.40937070865906616,0.40983528784653328,0.41026823925331724,0.41066837576452092,0.41103429921278073,{"$f":"GP51/GP40","v":0.41136437790849872},0.41165672149052224,0.41190915278688878,0.41211917633903949,0.41228394320247258,0.41240021159166979,0.41246430288672992,0.41247205246287633,0.41241875474118445,0.41229910178873369,0.41210711471807998,0.41183606704851239,0.41147839909394013,0.41102562233326756,0.41046821259742894,0.4097954907713931,0.40899548955776149,0.40805389710150192,0.40833946942910987,0.40861370834127791,0.40887658884754757,0.40912804542449654,0.40936796838605133,0.4095962758073981,0.40981257685935668,0.41001659716759831,0.41020799764158133,0.4103863678886901,0.41055121883330492,0.41070197444898432,0.41083796250121846,0.41095840418624152,0.411062402538032,0.41114892946070453,0.411216811226846,0.41126471226374561,0.41129111702871057,0.41129430975147474,0.41127235179582539,0.41122305636367867,0.4111439602325711,0.41103229218151166,0.41088493771992474,0.410698399689511,0.4104687542587202,0.41019160177355612,0.40986201186594323,0.40947408824110426,0.40959174025896283,0.40970472305972011,0.40981302634763811,0.40991662312793431,0.41001546821139878,0.41010952784609284,0.41019864101556913,0.41028269468123701,0.41036154914228307,0.41043503532238346,0.41050295172885842,0.41056506104644097,0.41062108632341376,0.41067070670293704,0.41071355264688619,0.41074920059336889,{"$f":"JB51/JB40","v":0.41077716698223177},0.41079690157520149,0.41080777998875517,0.41080909534826088,0.41080004896126732,0.41077973989591832,0.41074715333717315,0.41070114757867571,0.41064043949154627,0.41056358829286965,0.41046897741600052,0.41035479426174587,0.41021900758373925,0.41005918818660214,0.41010765926019016,0.41015420667815516,0.41019882619878945,0.41024150670059994,0.41028222956623051,0.41032098089032937,0.41035769433625213,0.41039232333359615,0.41042481032747591,0.41045508566068456,0.41048306632090609,0.41050865453739266,0.41053173620970362,0.41055217914906927,0.41056983111067535,0.41058451759263015,0.41059603937455313,0.41060416976556108,0.41060865152790965,0.41060919343861008,0.41060546644694729,0.41059709938092526,0.41058367415018404,0.41056472038682162,0.4105397094587287,0.41050804778242106,0.41046906935384475,0.41042202740613198,0.41036608509267464,0.41030024161714046,0.4103202110576783,0.41033938797756947,0.4103577706292868,0.41037535443092221,0.4103921317123716,0.41040809674481399,0.4104232221984303,0.41043748888683129,0.41045087309816625,0.41046334613458824,0.41047487379612196,0.41048541580251413,0.41049492514589375,0.41050334736623806,0.41051061974069913,0.41051667037680839,0.41052141719840668,0.41052476681185168,0.41052661323859851,0.41052683649863186,{"$f":"LN51/LN40","v":0.41052530102741402},0.41052185390699703,0.4105163228896882,0.41050851419013995,0.41049821001892256,0.41048516582749978,0.41046910723101965,0.41044972657142015,0.4104266790789789,0.41039955243885828,0.4104077795839548,0.4104156802210383,0.41042325363015048,0.41043049792360631,0.41043740994142414,0.41044398732340559,0.41045021881002719,0.41045609649675058,0.41046161061460706,0.4104667493404639,0.41047149858438398,0.41047584175143625,0.41047975947500032,0.41048322931826792,0.41048622544025615,0.41048871822221983,0.41049067384986815,0.41049205384625703,0.41049281454962916,0.4104929065298068,0.41049227393599552,0.41049085376802524,0.41048857506212738,0.41048535798130448,0.41048111279919519,0.41047573876504045,0.41046912283591419,0.41046113826076858,0.41045164299904274,0.41044046718248289,0.4104438566573313,0.41044711161520142,0.41045023175948009,0.4104532163124659,0.41045606397228834,0.41045877376657713,0.41046134105655729,0.41046376258566397,0.41046603432921119,0.41046815141622495,0.4104701080418377,0.41047189736915757,0.41047351141939337,0.41047494094887715,0.41047617531146618,0.41047720230462964,0.41047800799732737,0.41047857653756775,0.41047888993728504,0.41047892783190038,0.41047866721162601,0.41047808212122594,0.41047714332456725,0.41047581792986393,{"$f":"NZ51/NZ40","v":0.4104740689710431},0.41047185494012617,0.41046912926492424,0.41046583972568379,0.41046192780357471,0.41045732351512521,0.41045871993388455,0.41046006093342985,0.41046134639156046,0.41046257598787367,0.41046374918601608,0.41046486558538392,0.41046592327486353,0.41046692091279324,0.41046785684105558,0.41046872905287396,0.41046953515671974,0.4104702723358839,0.41047093730321027,0.41047152625042993,0.41047203479147309,0.41047245789905856,0.41047278983378221,0.41047302406483355,0.41047315318136751,0.41047316879344736,0.4104730614213451,0.41047282037184707,0.41047243360005381,0.41047188755498487,0.41047116700710778,0.41047025485568489,0.41046913191359097,0.41046777666697903,0.41046616500686589,0.41046426810098779,0.41046484340702738,0.41046539588108466,0.41046592547281435,0.41046643205021499,0.41046691539231595,0.41046737533407379,0.41046781108813507,0.41046822210175282,0.41046860769180477,0.41046896703152547,0.41046929913563673,0.41046960284369172,0.41046987680142571,0.41047011943988221,0.41047032895205859,0.41047050326678169,0.41047064001949291,0.41047073651958471,0.41047078971388712,0.41047079614585719,0.41047075190997273,0.41047065260077109,0.41047049325591339,0.41047026829257494,0.41046997143639002,0.41046959564208119,0.41046913300480681,0.41046857466114672,{"$f":"QL51/QL40","v":0.41046791067851923},0.41046712917841344,0.41046736619688451,0.41046759380888109,0.41046781199366172,0.41046802069684346,0.4104682198273894,0.41046840931730383,0.41046858884220749,0.41046875817437595,0.41046891703237198,0.41046906507557912,0.41046920189807573,0.41046932702177313,0.41046943988873225,0.41046953985256357,0.41046962616880628,0.41046969798416411,0.41046975432447047,0.41046979408123069,0.41046981599657895,0.41046981864646542,0.41046980042186676,0.41046975950779063,0.41046969385981907,0.41046960117790221,0.41046947887708451,0.41046932405480496,0.41046913345437341,0.41046890342417824,0.41046862987212718,0.41046830790443095,0.41046840555290282,0.41046849932603163,0.41046858921527246,0.41046867519822006,0.41046875723736836,0.41046883530470418,0.41046890926658752,0.41046897902919888,0.41046904447658983,0.41046910546843107,0.41046916183748794,0.41046921338679448,0.41046925988648719,0.41046930107026214,0.41046933663141122,0.4104693662183877,0.4104693894298479,0.41046940580910668,0.41046941483794003,0.41046941592965819,0.41046940842136481,0.41046939156530715,0.41046936451921207,0.41046932633548955,0.41046927594917199,0.41046921216444265,0.41046913363958848,0.41046903887019376,0.41046892617037073,0.41046879352394289,0.41046883375382037,0.41046887238710783,{"$f":"SX51/SX40","v":0.41046890942028491},0.41046894484412089,0.41046897864316378,0.41046901080587261,0.41046904127718925,0.41046907001846139,0.41046909698191991,0.41046912210975095,0.41046914533305606,0.41046916657068783,0.4104691857279455,0.41046920269511555,0.41046921734583813,0.41046922953528076,0.41046923909809502,0.41046924584613276,0.41046924956589254,0.41046925001566592,0.41046924692234849,0.41046923997787588,0.41046922883524278,0.41046921310405465,0.41046919234555895,0.41046916606709505,0.41046913371589494,0.41046909467215908,0.41046904824132419,0.41046899359275224,0.41046901016692905,0.41046902608333197,0.4104690413405106,0.41046905593466182,0.41046906985942,0.41046908311003016,0.41046909566380918,0.41046910750483279,0.41046911861342078,0.41046912896575444,0.41046913853344874,0.41046914728307193,0.41046915517560845,0.41046916216585777,0.41046916820176149,0.41046917322365045,0.41046917716340336,0.41046917994350557,0.41046918147599742,0.41046918166129814,0.41046918038689229,0.41046917752586148,0.41046917293524421,0.41046916645420295,0.41046915790197752,0.42278322148786629]
[]
[null,null,"Stage",null,{"$f":"D76+E18","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,{"$f":"BP76+BQ18","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,5,5,5,5,5,5,5,5,{"$f":"EB76+EC18","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"GN76+GO18","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"IZ76+JA18","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"LL76+LM18","v":11},11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,{"$f":"NX76+NY18","v":13},13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,{"$f":"QJ76+QK18","v":15},15,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,17,18,18,{"$f":"SV76+SW18","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19,19]
[null,null,"Cap Exp to EBITDA",2,{"$f":"AVERAGEIFS(E64:CZ64,E76:CZ76,D77)","v":0.24895145134822499}]
[null,null,"Cap Exp to Depreciation",{"$f":"D77","v":2},{"$f":"AVERAGEIFS(E65:CZ65,E76:CZ76,D78)","v":4.5797108990019471}]
[null,null,"Net Depreciation Rate",{"$f":"D78","v":2},{"$f":"AVERAGEIFS(E72:CZ72,E76:CZ76,D79)","v":3.6542750046011166E-2}]
[]
[null,null,"Gross Depreciation Rate",null,{"$f":"1/E5","v":3.3333333333333333E-2}]
[null,null,"Computed Cap Exp to Depreciation (Sim 1)",null,{"$f":"E4/E83+1","v":1.5305777796075775}]
[null,null,"Computed Net Depreciation Rate",null,{"$f":"net_depreciation_rate(E5,E4)","v":5.6542134165868022E-2}]
[null,null,"Accum Depreciation to Plant at Stable Date Match",null,{"$f":"MATCH(E3,16:16)","v":66}]
[null,null,"Accum Depreciation to Plant at Stable Date Index",null,{"$f":"INDEX(74:74,E84)","v":0.23103921324380494}]
[null,null,"Implied Historic Grwth",null,{"$f":"find_growth(E85,E5,0.001)","v":0.10500000000000161},null,null,null,null,null,null,null,null,null,{"$f":"SUM(L95:O95)","v":51681.431249999965}]
[null,null,"Computed Cap Exp to Depreciation with Histoic Growth",null,{"$f":"adjusted_cap_exp(F87,G87,E5,E9)","v":1.3046923139000559},{"$f":"(1+E2)*(1+E6)-1","v":0.14999999999999991},{"$f":"(1+E4)*(1+E6)-1","v":3.0000000000000027E-2}]
[]
[null,null,null,null,null,{"$f":"F16","v":1},{"$f":"G16","v":2},{"$f":"H16","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BR16","v":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,{"$f":"ED16","v":129},130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,{"$f":"GP16","v":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,{"$f":"JB16","v":257},258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,{"$f":"LN16","v":321},322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,{"$f":"NZ16","v":385},386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,{"$f":"QL16","v":449},450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,{"$f":"SX16","v":513},514,515,516,517,518,519,520,521,522,523,524,525,526,527,528,529,530,531,532,533,534,535,536,537,538,539,540,541,542,543,544,545,546,547,548,549,550,551,552,553,554,555,556,557,558,559,560,561,562,563,564,565,566]
[null,"Actual Free Cash Flow",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ91/AI91","v":1.1499999999999997},1.1500000000000001,1.1499999999999999,1.1499999999999999,1.1499999999999997,1.1500000000000001,1.1499999999999999,1.1500000000000001,1.1499999999999997,1.1500000000000001,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1500000000000001,1.1499999999999999,1.1499999999999997,1.1499999999999999,1.1499999999999997,1.1500000000000001,1.1499999999999997,1.1499999999999999,1.1499999999999997,1.1500000000000001,1.1499999999999999,1.1499999999999999,1.1499999999999999,1.1499999999999997,1.1500000000000001,1.1500000000000001,1.1499999999999997,1.1500000000000001,1.0299999999999998,1.03,1.03,1.0299999999999998,1.0300000000000002,1.0299999999999998,1.03,1.03,1.03,1.03,1.03,1.0300000000000002,1.0299999999999998,1.0299999999999998,1.0300000000000002,1.0299999999999998,1.0300000000000002,1.03,1.03,1.03,1.03,1.03,1.0300000000000002,1.03,1.0299999999999998,1.0300000000000002,1.03,1.03,1.03,1.03,1.03,1.03,1.03,{"$f":"CV91/CU91","v":1.03},1.03,1.0300000000000002,1.0299999999999996,1.03,1.03,1.0300000000000002,1.0299999999999998,1.03,1.0300000000000002,1.03,1.03,1.0300000000000002,1.03,1.0299999999999998,1.0300000000000002,1.03,1.03,1.03,1.03,1.0300000000000002,1.03,1.03,1.0299999999999998,1.0299999999999998,1.0300000000000002,1.0300000000000002,1.0299999999999998,1.03,1.03,1.0300000000000002,1.0299999999999998,1.03,1.03,1.0300000000000002,1.03,1.0300000000000002,1.0299999999999998,1.03,1.03,1.0299999999999998,1.0300000000000002,1.0299999999999998,1.0300000000000005,1.0299999999999998,1.03,1.03,1.03,1.03,1.03,1.03,1.0299999999999998,1.03,1.03,1.03,1.03,1.0300000000000005,1.03,1.0299999999999998,1.03,1.03,1.03,1.03,1.03,{"$f":"FH91/FG91","v":1.03},1.03,1.0299999999999998,1.03,1.03,1.0299999999999998,1.03,1.03,1.0300000000000002,1.0299999999999998,1.03,1.0299999999999998,1.0300000000000002,1.03,1.03,1.0300000000000002,1.03,1.03,1.03,1.03,1.0300000000000002,1.0299999999999998,1.0300000000000002,1.03,1.03,1.03,1.03,1.0299999999999998,1.0300000000000002,1.03,1.03,1.03,1.0300000000000005,1.0299999999999998,1.0299999999999998,1.03,1.0300000000000002,1.03,1.03,1.03,1.0300000000000002,1.0299999999999998,1.03,1.0299999999999998,1.0300000000000002,1.0300000000000002,1.0299999999999996,1.0300000000000002,1.0299999999999998,1.03,1.0299999999999998,1.03,1.03,1.03,1.03,1.03,1.03,1.03,1.03,1.03,1.03,1.0299999999999998,1.0300000000000002,1.0300000000000002,{"$f":"HT91/HS91","v":1.03},1.03,1.0299999999999998,1.0300000000000002,1.03,1.03,1.03,1.03,1.03,1.03,1.03,1.0300000000000002,1.0299999999999998,1.03,1.03,1.03,1.03,1.0300000000000002,1.0299999999999996,1.0300000000000002,1.03,1.03,1.0300000000000002,1.0299999999999998,1.03,1.0300000000000002,1.03,1.03,1.03,1.0300000000000005,1.0299999999999998,1.03,1.03,1.0300000000000002,1.03,1.0299999999999998,1.0299999999999998,1.0300000000000002,1.0299999999999998,1.03,1.03,1.03,1.0300000000000002,1.0299999999999998,1.03,1.03,1.03,1.0300000000000002,1.0299999999999998,1.03,1.0300000000000002,1.0299999999999998,1.0300000000000002,1.03,1.03,1.03,1.0300000000000002,1.03,1.03,1.03,1.03,1.03,1.0299999999999998,1.0299999999999998,{"$f":"KF91/KE91","v":1.0300000000000002},1.03,1.03,1.0299999999999998,1.03,1.03,1.0300000000000002,1.03,1.0299999999999998,1.0300000000000002,1.03,1.0299999999999998,1.0300000000000002,1.0299999999999998,1.03,1.03,1.0300000000000002,1.03,1.03,1.0299999999999998,1.0300000000000002,1.0299999999999998,1.03,1.0300000000000002,1.03,1.03,1.03,1.03,1.03,1.03,1.03,1.0299999999999998,1.03,1.0300000000000002,1.03,1.03,1.0299999999999998,1.03,1.03,1.03,1.0299999999999998,1.03,1.03,1.0300000000000002,1.03,1.03,1.03,1.03,1.03,1.03,1.03,1.0300000000000002,1.03,1.0299999999999998,1.0299999999999998,1.03,1.03,1.0300000000000002,1.0300000000000002,1.03,1.03,1.03,1.03,1.03,{"$f":"MR91/MQ91","v":1.03},1.03,1.03,1.0299999999999998,1.0299999999999998,1.0300000000000002,1.03,1.03,1.03,1.03,1.03,1.0299999999999998,1.0300000000000002,1.0299999999999998,1.0300000000000002,1.03,1.03,1.03,1.03,1.03,1.0300000000000002,1.03,1.0299999999999998,1.03,1.03,1.0300000000000002,1.0299999999999998,1.0299999999999998,1.0300000000000002,1.03,1.03,1.03,1.03,1.03,1.0299999999999998,1.03,1.03,1.0300000000000002,1.03,1.0299999999999998,1.0300000000000002,1.03,1.0299999999999998,1.03,1.03,1.03,1.03,1.03,1.03,1.03,1.03,1.0299999999999998,1.03,1.03,1.03,1.0300000000000002,1.03,1.03,1.03,1.03,1.0299999999999998,1.0300000000000002,1.03,1.03,{"$f":"PD91/PC91","v":1.03},1.03,1.0299999999999998,1.03,1.03,1.03,1.03,1.0299999999999998,1.03,1.03,1.0300000000000002,1.0299999999999996,1.03,1.03,1.0300000000000002,1.0299999999999998,1.0300000000000002,1.03,1.03,1.0300000000000002,1.03,1.0300000000000002,1.03,1.03,1.03,1.03,1.03,1.03,1.0300000000000002,1.03,1.03,1.03,1.03,1.03,1.03,1.03,1.03,1.03,1.0300000000000002,1.0300000000000002,1.0299999999999998,1.03,1.03,1.0300000000000002,1.03,1.0299999999999998,1.0300000000000002,1.0299999999999998,1.0300000000000002,1.03,1.03,1.03,1.03,1.03,1.03,1.0299999999999998,1.03,1.0300000000000002,1.03,1.03,1.0299999999999998,1.03,1.03,1.03,{"$f":"RP91/RO91","v":1.03},1.03,1.03,1.0300000000000002,1.03,1.0299999999999998,1.0300000000000002,1.03,1.0300000000000002,1.03,1.03,1.0299999999999998,1.03,1.03,1.0300000000000002,1.03,1.03,1.03,1.0299999999999998,1.0300000000000002,1.03,1.0299999999999998,1.03,1.03,1.0300000000000002,1.03,1.03,1.03,1.03,1.03,1.0300000000000002,1.03,1.0299999999999998,1.03,1.03,1.03,1.0300000000000002,1.03,1.0299999999999998,1.0300000000000002,1.03,1.03,1.03,1.0299999999999998,1.03,1.03,1.0300000000000002,1.0299999999999998,1.0300000000000002,1.0299999999999998,1.0300000000000002,1.03,1.03,1.03,1.0300000000000002,1.0299999999999998,1.03,1.03,1.03,1.0299999999999998,1.03,1.03,1.03,1.03,{"$f":"UB91/UA91","v":1.03},1.03,1.0300000000000002,1.0299999999999996,1.0300000000000002,1.0299999999999998,1.0300000000000002,1.0299999999999998,1.0300000000000002,1.03,1.03,1.03,1.03,1.03,1.03,1.03,1.03,1.03,1.03,1.03,1.0300000000000002,1.03,1.03,1.0300000000000002]
[null,null,"EBITDA",null,null,{"$f":"F58","v":6132},12264,18396,24528,30660,36792,42310.8,48657.419999999991,55956.032999999989,64349.437949999978,74001.853642499962,85102.131688874972,97867.451442206206,112547.56915853711,129429.70453231769,148844.1602121653,171170.78424399011,196846.40188058862,226373.36216267693,260329.36648707846,299378.77146014018,344285.58717916126,395928.42525603535,455317.68904444063,523615.34240110667,602157.64376127266,692481.2903254634,796353.4838742828,915806.50645542517,1053177.4824237393,1211154.1047872999,1392827.220505395,1601751.303581204,1842013.9991183844,2118316.0989861414,2436063.513834063,2801473.040909172,3221693.9970455482,3704948.0966023793,4260690.3110927371,4899793.8577566473,5634762.9364201436,6479977.376883164,7451973.98341564,8569770.0809279848,9855235.5930671804,11333520.932027256,13033549.071831342,14988581.432606045,17236868.647496946,19822398.944621488,22795758.786314707,26215122.604261916,30147390.994901199,34669499.644136377,39869924.590756834,45850413.279370345,52727975.2712759,60637171.561967291,69732747.296262369,80192659.390701726,82598439.172422767,85076392.347595453,87628684.118023321,{"$f":"BR58","v":90257544.641564012},92965270.980810955,95754229.110235274,98626855.983542338,101585661.66304861,104633231.51294008,107772228.45832829,111005395.31207813,114335557.17144051,117765623.88658372,121298592.60318121,124937550.38127667,128685676.89271495,132546247.19949643,136522634.61548132,140618313.65394577,144836863.06356415,149181968.95547107,153657428.0241352,158267150.86485928,163015165.39080507,167905620.3525292,172942788.96310511,178131072.63199827,183475004.81095821,188979254.95528695,194648632.60394555,200488091.58206391,206502734.32952583,212697816.35941163,219078750.85019398,225651113.37569979,232420646.77697083,239393266.18027988,246575064.16568828,253972316.09065893,261591485.57337874,269439230.14058006,277522407.04479748,285848079.25614148,294423521.63382572,303256227.28284049,312353914.10132575,321724531.52436554,331376267.47009647,341317555.49419945,351557082.15902543,362103794.62379622,372966908.46251011,384155915.71638542,395680593.18787706,407551010.98351341,419777541.31301886,432370867.55240935,445341993.57898158,458702253.38635111,472463320.9879418,486637220.61757994,501236337.23610735,516273427.3531906,531761630.1737864,547714479.07899988,564145913.45136988,581070290.85491097,{"$f":"ED58","v":598502399.58055842},616457471.56797516,634951195.71501458,653999731.58646488,673619723.53405881,693828315.2400806,714643164.69728291,736082459.63820159,758164933.42734754,780909881.43016827,804337177.87307322,828467293.20926547,853321312.00554347,878920951.36570978,905288579.90668106,932447237.30388153,960420654.42299807,989233274.0556879,1018910272.2773587,1049477580.4456794,1080961907.8590498,1113390765.0948212,1146792488.0476663,1181196262.6890962,1216632150.5697689,1253131115.0868621,1290725048.5394681,1329446799.9956522,1369330203.9955218,1410410110.1153874,1452722413.418849,1496304085.8214145,1541193208.3960567,1587429004.6479385,1635051874.7873766,1684103431.0309978,1734626533.9619277,1786665329.9807854,1840265289.8802094,1895473248.5766153,1952337446.0339139,2010907569.4149311,2071234796.4973795,2133371840.3923008,2197372995.6040697,2263294185.4721923,2331193011.0363579,2401128801.3674488,2473162665.4084725,2547357545.3707266,2623778271.7318492,2702491619.8838043,2783566368.480319,2867073359.5347285,2953085560.3207707,3041678127.130394,3132928470.9443059,3226916325.0726342,3323723814.8248138,3423435529.2695584,3526138595.1476455,3631922753.0020752,3740880435.5921388,3853106848.6599026,{"$f":"GP58","v":3968700054.119699},4087761055.7432899,4210393887.4155893,4336705704.0380573,4466806875.1591988,4600811081.4139748,4738835413.8563948,4881000476.2720861,5027430490.5602493,5178253405.2770557,5333601007.4353685,5493609037.6584311,5658417308.7881823,5828169828.0518293,6003014922.893383,6183105370.5801849,6368598531.6975899,6559656487.6485176,6756446182.2779732,6959139567.7463131,7167913754.7787027,7382951167.4220648,7604439702.4447269,7832572893.5180683,8067550080.3236103,8309576582.7333193,8558863880.2153187,8815629796.6217766,9080098690.5204315,9352501651.2360458,9633076700.7731266,9922069001.79632,10219731071.850208,10526323004.005716,10842112694.125889,11167376074.949665,11502397357.198156,11847469277.914101,12202893356.251524,12568980156.93907,12946049561.647242,13334431048.496662,13734463979.951559,14146497899.350107,14570892836.33061,15008019621.420528,15458260210.063145,15922008016.365044,16399668256.855989,16891658304.561674,17398408053.698524,17920360295.309479,18457971104.168766,19011710237.293827,19582061544.412643,20169523390.745026,20774609092.467377,21397847365.241398,22039782786.198639,22700976269.784607,23382005557.878139,24083465724.614487,24805969696.352921,25550148787.243515,{"$f":"JB58","v":26316653250.860821},27106152848.386642,27919337433.838238,28756917556.853394,29619625083.55899,30508213836.065758,31423460251.147732,32366164058.682163,33337148980.442635,34337263449.855907,35367381353.351585,36428402793.952133,37521254877.770699,38646892524.103828,39806299299.826935,41000488278.821747,42230502927.186409,43497418015.001991,44802340555.452065,46146410772.115623,47530803095.279091,48956727188.137466,50425429003.781601,51938191873.89505,53496337630.1119,55101227759.015259,56754264591.785721,58456892529.539299,60210599305.425461,62016917284.588219,63877424803.125877,65793747547.219658,67767559973.636246,69800586772.845322,71894604376.030685,74051442507.311615,76272985782.530975,78561175356.006912,80918010616.687103,83345550935.187729,85845917463.243362,88421294987.140656,91073933836.754898,93806151851.857529,96620336407.413254,99518946499.635651,102504514894.62474,105579650341.46349,108747039851.7074,112009451047.25859,115369734578.67638,118830826616.03664,122395751414.51775,126067623956.95331,129849652675.66191,133745142255.93178,137757496523.60974,141890221419.31802,146146928061.89755,150531335903.75449,155047275980.86713,159698694260.29312,164489655088.10193,169424344740.74503,{"$f":"LN58","v":174507075082.96738},179742287335.45642,185134555955.52008,190688592634.18567,196409250413.21124,202301527925.6076,208370573763.37579,214621690976.27707,221060341705.56537,227692151956.73236,234522916515.43433,241558604010.89737,248805362131.22427,256269522995.16101,263957608685.01587,271876336945.56635,280032627053.93335,288433605865.55139,297086614041.51794,305999212462.76343,315179188836.6463,324634564501.74573,334373601436.7981,344404809479.9021,354736953764.29926,365379062377.22827,376340434248.5451,387630647276.00146,399259566694.28149,411237353695.10992,423574474305.96326,436281708535.14215,449370159791.19647,462851264584.93231,476736802522.48016,491038906598.15466,505770073796.0993,520943176009.9823,536571471290.2818,552668615428.99023,569248673891.85999,586326134108.61572,603915918131.87439,622033395675.83044,640694397546.10547,659915229472.48865,679712686356.66333,700104066947.36328,721107188955.78418,742740404624.45776,765022616763.19165,787973295266.0874,811612494124.06995,835960868947.79199,861039695016.22571,886870885866.71277,913477012442.71399,940881322815.99524,969107762500.47534,998180995375.48962,1028126425236.7543,1058970217993.8569,1090739324533.6726,1123461504269.6829,{"$f":"NZ58","v":1157165349397.7732},1191880309879.7065,1227636719176.0977,1264465820751.3809,1302399795373.9224,1341471789235.1396,1381715942912.1941,1423167421199.5601,1465862443835.5466,1509838317150.613,1555133466665.1316,1601787470665.0854,1649841094785.0381,1699336327628.5894,1750316417457.447,1802825909981.1707,1856910687280.6057,1912618007899.0237,1969996548135.9944,2029096444580.0745,2089969337917.4766,2152668418055.0012,2217248470596.6514,2283765924714.5508,2352278902455.9873,2422847269529.667,2495532687615.5566,2570398668244.0239,2647510628291.3447,2726935947140.085,2808744025554.2876,2893006346320.9165,2979796536710.5435,3069190432811.8599,3161266145796.2158,3256104130170.1021,3353787254075.2051,3454400871697.4609,3558032897848.3848,3664773884783.8364,3774717101327.3525,3887958614367.1719,4004597372798.1875,4124735293982.1333,4248477352801.5986,4375931673385.6455,4507209623587.2158,4642425912294.832,4781698689663.6768,4925149650353.5879,5072904139864.1953,5225091264060.1221,5381844001981.9258,5543299322041.3838,5709598301702.626,5880886250753.7051,6057312838276.3164,6239032223424.6055,6426203190127.3447,6618989285831.165,6817558964406.0996,7022085733338.2832,7232748305338.4326,7449730754498.5859,{"$f":"QL58","v":7673222677133.5439},7903419357447.5498,8140521938170.9766,8384737596316.1064,8636279724205.5908,8895368115931.7598,9162229159409.7109,9437096034192.002,9720208915217.7617,10011815182674.297,10312169638154.525,10621534727299.16,10940180769118.137,11268386192191.68,11606437777957.432,11954630911296.154,12313269838635.039,12682667933794.09,13063147971807.912,13455042410962.15,13858693683291.016,14274454493789.744,14702688128603.438,15143768772461.545,15598081835635.391,16066024290704.453,16548005019425.584,17044445170008.354,17555778525108.605,18082451880861.863,18624925437287.719,19183673200406.352,19759183396418.543,20351958898311.105,20962517665260.438,21591393195218.246,22239134991074.797,22906309040807.039,23593498312031.254,24301303261392.191,25030342359233.957,25781252630010.973,26554690208911.305,27351330915178.645,28171870842634.008,29017026967913.031,29887537776950.422,30784163910258.938,31707688827566.699,32658919492393.707,33638687077165.52,34647847689480.48,35687283120164.898,36757901613769.844,37860638662182.945,38996457822048.438,40166351556709.891,41371342103411.188,42612482366513.523,43890856837508.93,45207582542634.211,46563810018913.234,47960724319480.625,49399546049065.047,{"$f":"SX58","v":50881532430537},52407978403453.109,53980217755556.711,55599624288223.414,57267613016870.109,58985641407376.227,60755210649597.516,62577866969085.438,64455202978158,66388859067502.734,68380524839527.82,70431940584713.656,72544898802255.078,74721245766322.719,76962883139312.422,79271769633491.781,81649922722496.547,84099420404171.438,86622403016296.578,89221075106785.469,91897707359989.063,94654638580788.719,97494277738212.375,100419106070358.75,103431679252469.52,106534629630043.58,109730668518944.89,113022588574513.25,116413266231748.66,119905664218701.13,123502834145262.17,127207919169620.03,131024156744708.66,134954881447049.88,139003527890461.41,143173633727175.22,147468842738990.5,151892908021160.19,156449695261795.03,161143186119648.88,165977481703238.34,170956806154335.5,176085510338965.56,181368075649134.53,186809117918608.56,192413391456166.84,198185793199851.84,204131366995847.41,210255308005722.81,216562967245894.5,223059856263271.38,229751651951169.53,236644201509704.63,243743527554995.81]
[null,null,"Depreciation",null,null,{"$f":"F45","v":333.33333333333331},666.66666666666663,1000,1333.3333333333333,1666.6666666666667,2000,2300,2645,3041.7499999999995,3498.0124999999989,4022.7143749999982,4626.121531249998,5320.0397609374968,6118.045725078121,7035.7525838398387,8091.1154714158147,9304.782792128186,10700.500210947414,12305.575242589524,14151.411528977953,16274.123258324646,18715.241747073345,21522.528009134345,24750.907210504491,28463.543292080161,32733.074785892182,37643.036003776011,43289.491404342407,49782.915114993775,57250.352382242832,65837.905239579253,75713.591025516143,87070.629679343547,100131.22413124508,115150.90775093182,132423.54391357157,152287.07550060732,175130.1368256984,201399.65734955313,231609.60595198613,266351.046844784,306303.70387150155,352249.25945222675,405086.64837006084,465849.64562556986,535727.09246940527,616086.15633981605,708499.07979078835,814773.94175940647,936990.03302331734,1077538.5379768151,1239169.3186733373,1425044.716474338,1638801.4239454882,1884621.6375373113,2167314.8831679076,2492412.1156430938,2866273.9329895582,3296215.0229379917,3790647.2763786903,4359244.3678354928,4490021.6988705574,4624722.3498366745,4763464.0203317739,{"$f":"BR45","v":4906367.9409417268},5053558.9791699797,5205165.7485450795,5361320.7210014323,5522160.3426314751,5687825.1529104207,5858459.9074977338,6034213.7047226653,6215240.1158643467,6401697.3193402765,6593748.2389204847,6791560.6860881001,6995307.5066707432,7205166.7318708654,7421321.7338269921,7643961.3858418018,7873280.2274170555,8109478.6342395674,8352762.9932667548,8603345.883064758,8861446.2595567033,9127289.6473434027,9401108.3367637061,9683141.5868666172,9973635.8344726153,10272844.909506794,10581030.256791998,10898461.164495757,11225414.999430628,11562177.449413547,11909042.772895956,12266314.056082835,12634303.477765318,13013332.582098277,13403732.559561225,13805844.53634806,14220019.872438502,14646620.468611658,15086019.082670009,15538599.655150112,16004757.644804614,16484900.374148754,16979447.38537322,17488830.806934416,18013495.73114245,18553900.603076726,19110517.621169034,19683833.149804108,20274348.144298233,20882578.588627182,21509055.946286,22154327.624674581,22818957.45341482,23503526.177017268,24208631.962327786,24934890.921197619,25682937.648833551,26453425.778298557,27247028.55164751,28064439.408196937,28906372.590442844,29773563.768156126,30666770.68120081,31586773.801636834,{"$f":"ED45","v":32534377.015685938},33510408.326156519,34515720.57594122,35551192.193219453,36617727.959016025,37716259.797786511,38847747.591720104,40013180.019471705,41213575.420055866,42449982.68265754,43723482.163137279,45035186.628031403,46386242.22687234,47777829.49367851,49211164.378488868,50687499.309843533,52208124.289138839,53774368.017813005,55387599.058347397,57049227.03009782,58760703.841000758,60523524.956230782,62339230.704917707,64209407.626065247,66135689.8548472,68119760.550492615,70163353.367007405,72268253.968017638,74436301.587058157,76669390.6346699,78969472.353709996,81338556.524321303,83778713.220050931,86292074.616652474,88880836.855152056,91547261.960806608,94293679.819630802,97122490.214219719,100036164.92064629,103037249.86826569,106128367.36431368,109312218.3852431,112591584.93680038,115969332.48490439,119448412.45945154,123031864.8332351,126722820.77823216,130524505.40157914,134440240.5636265,138473447.78053531,142627651.21395138,146906480.75036997,151313675.17288107,155853085.42806754,160528677.99090958,165344538.33063689,170304874.48055598,175414020.71497265,180676441.33642185,186096734.57651448,191679636.61380994,197430025.71222425,203352926.48359102,209453514.27809873,{"$f":"GP45","v":215737119.70644173},222209233.29763499,228875510.29656404,235741775.60546091,242814028.87362477,250098449.7398335,257601403.23202851,265329445.32898936,273289328.68885905,281488008.54952478,289932648.80601054,298630628.27019089,307589547.11829656,316817233.53184545,326321750.53780085,336111403.05393487,346194745.14555287,356580587.49991941,367278005.12491703,378296345.27866459,389645235.63702452,401334592.70613521,413374630.48731923,425775869.4019388,438549145.48399705,451705619.84851694,465256788.44397253,479214492.09729177,493590926.86021054,508398654.66601682,523650614.30599737,539360132.73517728,555540936.71723258,572207164.81874967,589373379.7633121,607054581.1562115,625266218.5908978,644024205.14862466,663344931.30308342,683245279.24217594,703742637.61944127,724854916.74802446,746600564.25046515,768998581.17797911,792068538.61331868,815830594.77171826,840305512.61486983,865514677.99331582,891480118.33311534,918224521.88310885,945771257.53960216,974144395.2657901,1003368727.1237639,1033469788.9374769,1064473882.6056012,1096408099.0837693,1129300342.0562825,1163179352.317971,1198074732.8875101,1234016974.8741355,1271037484.1203599,1309168608.6439707,1348443666.90329,1388896976.9103887,{"$f":"JB45","v":1430563886.2177005},1473480802.8042312,1517685226.8883581,1563215783.6950088,1610112257.2058589,1658415624.9220347,1708168093.6696956,1759413136.4797862,1812195530.5741799,1866561396.4914052,1922558238.3861475,1980234985.5377319,2039642035.103864,2100831296.15698,2163856235.0416894,2228771922.0929403,2295635079.7557292,2364504132.1484008,2435439256.1128531,2508502433.7962389,2583757506.8101258,2661270232.0144291,2741108338.9748621,2823341589.1441078,2908041836.8184314,2995283091.9229846,3085141584.6806741,3177695832.2210941,3273026707.1877275,3371217508.4033589,3472354033.6554594,3576524654.6651235,3683820394.3050771,3794335006.1342301,3908165056.3182569,4025410008.0078049,4146172308.2480397,4270557477.4954815,4398674201.8203459,4530634427.8749571,4666553460.7112045,4806550064.5325422,4950746566.4685192,5099268963.462574,5252247032.3664513,5409814443.3374443,5572108876.6375685,5739272142.9366951,5911450307.2247953,6088793816.4415398,6271457630.9347868,6459601359.8628302,6653389400.6587162,6852991082.6784782,7058580815.1588316,7270338239.6135969,7488448386.8020048,7713101838.406065,7944494893.5582466,8182829740.364995,8428314632.5759459,8681164071.5532246,8941598993.6998215,9209846963.5108166,{"$f":"LN45","v":9486142372.4161434},9770726643.5886269,10063848442.896284,10365763896.183174,10676736813.068668,10997038917.460728,11326950084.98455,11666758587.534086,12016761345.160109,12377264185.514915,12748582111.080362,13131039574.412775,13524970761.645157,13930719884.494514,14348641481.02935,14779100725.460232,15222473747.224039,15679147959.64076,16149522398.429985,16634008070.382885,17133028312.494371,17647019161.869202,18176429736.725281,18721722628.827042,19283374307.691856,19861875536.922615,20457731803.030293,21071463757.121204,21703607669.834839,22354715899.929882,23025357376.92778,23716118098.235611,24427601641.182682,25160429690.418159,25915242581.130703,26692699858.564625,27493480854.32156,28318285279.951206,29167833838.349743,30042868853.500237,30944154919.105244,31872479566.678402,32828653953.678757,33813513572.289116,34827918979.457794,35872756548.84153,36948939245.30677,38057407422.665977,39199129645.345947,40375103534.706329,41586356640.747528,42833947339.969955,44118965760.16906,45442534732.974136,46805810774.963364,48209985098.212265,49656284651.15863,51145973190.69339,52680352386.414192,54260762958.006615,55888585846.746811,57565243422.149208,59292200724.81369,61070966746.558098,{"$f":"NZ45","v":62903095748.954842},64790188621.423492,66733894280.0662,68735911108.468185,70797988441.722244,72921928094.973907,75109585937.82312,77362873515.957809,79683759721.436539,82074272513.079636,84536500688.472015,87072595709.12619,89684773580.399979,92375316787.811996,95146576291.44635,98000973580.189758,100941002787.59546,103969232871.22333,107088309857.36005,110300959153.08084,113609987927.67328,117018287565.50346,120528836192.46857,124144701278.24263,127869042316.5899,131705113586.0876,135656266993.67023,139725955003.48035,143917733653.58478,148235265663.19232,152682323633.0881,157262793342.08075,161980677142.34317,166840097456.61346,171845300380.31189,177000659391.72122,182310679173.47284,187779999548.677,193413399535.1373,199215801521.19144,205192275566.82718,211348043833.832,217688485148.84698,224219139703.31241,230945713894.4118,237874085311.24417,245010307870.58151,252360617106.69894,259931435619.89993,267729378688.49695,275761260049.15186,284034097850.62646,292555120786.14526,301331774409.72961,310371727642.02155,319682879471.28223,329273365855.42078,339151566831.08337,349326113836.01593,359805897251.09644,370600074168.62927,381718076393.68817,393169618685.49884,404964707246.06378,{"$f":"QL45","v":417113648463.44574},429627057917.34912,442515869654.86963,455791345744.51569,469465086116.85114,483549038700.35669,498055509861.36737,512997175157.20837,528387090411.92462,544238703124.28235,560565864218.01086,577382840144.55115,594704325348.88757,612545455109.35425,630921818762.63501,649849473325.51404,669344957525.27954,689425306251.03784,710108065438.56909,731411307401.7262,753353646623.77783,775954256022.49109,799232883703.16589,823209870214.26074,847906166320.68872,873343351310.30933,899543651849.61865,926529961405.1073,954325860247.2605,982955636054.67822,1012444305136.3186,1042817634290.4082,1074102163319.1206,1106325228218.6941,1139514985065.2551,1173700434617.2124,1208911447655.729,1245178791085.4009,1282534154817.9626,1321010179462.5015,1360640484846.3765,1401459699391.7681,1443503490373.5208,1486808595084.7268,1531412852937.2688,1577355238525.387,1624675895681.1487,1673416172551.5833,1723618657728.1309,1775327217459.9749,1828587033983.7744,1883444645003.2878,1939947984353.3865,1998146423883.9883,2058090816600.5081,2119833541098.5232,2183428547331.4788,2248931403751.4233,2316399345863.9663,2385891326239.8853,2457468066027.082,2531192108007.8945,2607127871248.1318,2685341707385.5762,{"$f":"SX45","v":2765901958607.1431},2848879017365.3574,2934345387886.3184,3022375749522.9077,3113047022008.5947,3206438432668.8525,3302631585648.918,3401710533218.3857,3503761849214.9375,3608874704691.3853,3717140945832.127,3828655174207.0913,3943514829433.3042,4061820274316.3032,4183674882545.792,4309185129022.166,4438460682892.8311,4571614503379.6162,4708762938481.0049,4850025826635.4355,4995526601434.499,5145392399477.5342,5299754171461.8604,5458746796605.7168,5622509200503.8887,5791184476519.0039,5964920010814.5742,6143867611139.0117,6328183639473.1826,6518029148657.3779,6713570023117.0996,6914977123810.6133,7122426437524.9336,7336099230650.6807,7556182207570.2021,7782867673797.3086,8016353704011.2275,8256844315131.5654,8504549644585.5127,8759686133923.0771,9022476717940.7695,9293151019478.9922,9571945550063.3633,9859103916565.2617,10154877034062.221,10459523345084.088,10773309045436.609,11096508316799.709,11429403566303.699,11772285673292.811,12125454243491.596,12489217870796.344,12863894406920.234,13249811239127.842]
[null,null,"EBIT  ",null,null,{"$f":"F91-F92","v":5798.666666666667},11597.333333333334,17396,23194.666666666668,28993.333333333332,34792,40010.800000000003,46012.419999999991,52914.282999999989,60851.425449999981,69979.139267499966,80476.010157624973,92547.411681268713,106429.52343345899,122393.95194847784,140753.04474074949,161866.00145186193,186145.9016696412,214067.78692008741,246177.95495810051,283104.64820181555,325570.3454320879,374405.897246901,430566.78183393611,495151.7991090265,569424.56897538051,654838.25432168739,753063.99246994033,866023.59134043136,995927.13004149648,1145316.1995477206,1317113.6294798788,1514680.6739018606,1741882.7749871393,2003165.1912352096,2303639.9699204913,2649185.9654085645,3046563.8602198497,3503548.4392528264,4029080.7051407509,4633442.8109118631,5328459.232548642,6127728.1174309375,7046887.3350455789,8103920.4353024149,9319508.500597775,10717434.775687439,12325049.992040554,14173807.490846639,16299878.61447363,18744860.406644672,21556589.467641369,24790077.887787577,28508589.570955712,32784878.006599065,37702609.707588926,43358001.163727254,49861701.33828634,57340956.5390293,65942100.019883677,75833415.022866234,78108417.473552212,80451669.997758776,82865220.097691551,{"$f":"BR91-BR92","v":85351176.70062229},87911712.001640975,90549063.361690193,93265535.262540907,96063501.320417136,98945406.360029653,101913768.55083056,104971181.60735548,108120317.05557616,111363926.56724344,114704844.36426073,118145989.69518857,121690369.3860442,125341080.46762557,129101312.88165432,132974352.26810397,136963582.8361471,141072490.32123151,145304665.03086844,149663804.98179454,154153719.13124835,158778330.7051858,163541680.6263414,168447931.04513165,173501368.97648558,178706410.04578015,184067602.34715354,189589630.41756815,195277319.3300952,201135638.90999809,207169708.07729802,213384799.31961694,219786343.29920551,226379933.59818161,233171331.60612705,240166471.55431086,247371465.70094025,254792609.6719684,262436387.96212748,270309479.60099137,278418763.98902112,286771326.90869176,295374466.71595252,304235700.71743113,313362771.73895401,322763654.8911227,332446564.5378564,342419961.47399211,352692560.31821185,363273337.12775826,374171537.24159104,385396683.35883886,396958583.85960406,408867341.37539208,421133361.6166538,433767362.46515352,446780383.33910823,460183794.83928138,473989308.68445987,488208987.94499367,502855257.58334357,517940915.31084377,533479142.77016908,549483517.05327415,{"$f":"ED91-ED92","v":565968022.5648725},582947063.24181867,600435475.13907337,618448539.39324546,637001995.57504272,656112055.44229412,675795417.10556281,696069279.61872983,716951358.00729167,738459898.74751067,760613695.7099359,783432106.5812341,806935069.77867115,831143121.87203121,856077415.52819216,881759737.99403799,908212530.13385928,935458906.03787494,963522673.21901131,992428353.41558158,1022201204.018049,1052867240.1385905,1084453257.3427486,1116986855.063031,1150496460.7149217,1185011354.5363696,1220561695.1724606,1257178546.0276346,1294893902.4084637,1333740719.4807177,1373752941.0651391,1414965529.2970932,1457414495.1760058,1501136930.031286,1546171037.9322245,1592556169.0701911,1640332854.1422968,1689542839.7665656,1740229124.9595633,1792435998.7083497,1846209078.6696002,1901595351.0296879,1958643211.5605791,2017402507.9073966,2077924583.1446183,2140262320.6389573,2204470190.2581258,2270604295.9658699,2338722424.8448462,2408884097.5901914,2481150620.5178976,2555585139.1334343,2632252693.3074379,2711220274.1066608,2792556882.3298612,2876333588.799757,2962623596.4637499,3051502304.3576617,3143047373.4883919,3237338794.6930437,3334458958.5338354,3434492727.2898512,3537527509.1085477,3643653334.381804,{"$f":"GP91-GP92","v":3752962934.4132571},3865551822.4456549,3981518377.1190252,4100963928.4325962,4223992846.285574,4350712631.6741409,4481234010.6243658,4615671030.9430971,4754141161.8713903,4896765396.7275314,5043668358.6293583,5194978409.3882399,5350827761.6698856,5511352594.5199842,5676693172.3555822,5846993967.5262499,6022403786.5520372,6203075900.1485977,6389168177.1530561,6580843222.4676485,6778268519.1416779,6981616574.71593,7191065071.957408,7406797024.1161299,7629000934.839613,7857870962.8848019,8093607091.7713461,8336415304.5244846,8586507763.6602211,8844102996.5700283,9109426086.4671288,9382708869.061142,9664190135.1329765,9954115839.1869659,10252739314.362577,10560321493.793453,10877131138.607258,11203445072.765476,11539548424.948441,11885734877.696894,12242306924.0278,12609576131.748638,12987863415.701094,13377499318.172129,13778824297.717291,14192189026.648809,14617954697.448275,15056493338.371727,15508188138.522875,15973433782.678566,16452636796.158922,16946215900.043688,17454602377.045002,17978240448.35635,18517587661.807041,19073115291.661255,19645308750.411095,20234668012.923428,20841708053.311131,21466959294.910473,22110968073.757778,22774297115.970516,23457526029.449631,24161251810.333126,{"$f":"JB91-JB92","v":24886089364.64312},25632672045.582413,26401652206.949879,27193701773.158386,28009512826.35313,28849798211.143723,29715292157.478035,30606750922.202377,31524953449.868454,32470702053.364502,33444823114.965439,34448167808.414398,35481612842.666832,36546061227.946846,37642443064.785248,38771716356.728806,39934867847.430679,41132913882.853592,42366901299.339211,43637908338.319382,44947045588.468964,46295456956.123039,47684320664.80674,49114850284.750946,50588295793.293472,52105944667.092278,53669123007.105049,55279196697.318207,56937572598.237732,58645699776.18486,60405070769.470421,62217222892.554535,64083739579.331169,66006251766.71109,67986439319.712425,70026032499.303802,72126813474.282928,74290617878.511429,76519336414.86676,78814916507.312775,81179364002.532166,83614744922.608109,86123187270.286377,88706882888.394958,91368089375.046799,94109132056.298203,96932406017.987167,99840378198.526794,102835589544.4826,105920657230.81705,109098276947.74159,112371225256.17381,115742362013.85902,119214632874.27483,122791071860.50308,126474804016.31818,130269048136.80774,134177119580.91196,138202433168.33929,142348506163.3895,146618961348.29117,151017530188.7399,155548056094.4021,160214497777.23422,{"$f":"LN91-LN92","v":165020932710.55124},169971560691.8678,175070707512.62381,180322828738.0025,185732513600.14258,191304489008.14688,197043623678.39124,202954932388.74298,209043580360.40527,215314887771.21744,221774334404.35397,228427564436.48459,235280391369.5791,242338803110.6665,249608967203.98651,257097236220.10611,264810153306.70932,272754457905.91064,280937091643.08795,289365204392.38055,298046160524.15192,306987545339.87653,316197171700.07281,325683086851.07507,335453579456.60742,345517186840.30566,355882702445.51483,366559183518.88025,377555959024.44666,388882637795.18005,400549116929.03546,412565590436.90656,424942558150.01379,437690834894.51416,450821559941.34949,464346206739.59003,478276592941.77777,492624890730.03107,507403637451.93207,522625746575.48999,538304518972.75476,554453654541.93738,571087264178.19568,588219882103.54138,605866478566.64771,624042472923.64709,642763747111.35657,662046659524.69727,681908059310.43823,702365301089.75146,723436260122.44409,745139347926.11743,767493528363.90088,790518334214.81787,814233884241.26233,838660900768.50049,863820727791.55542,889735349625.30188,916427410114.06116,943920232417.48303,972237839390.00745,1001404974571.7078,1031447123808.8589,1062390537523.1248,{"$f":"NZ91-NZ92","v":1094262253648.8184},1127090121258.283,1160902824896.0315,1195729909642.9126,1231601806932.2002,1268549861140.1658,1306606356974.3711,1345804547683.6023,1386178684114.1101,1427764044637.5334,1470596965976.6597,1514714874955.9592,1560156321204.6382,1606961010840.7773,1655169841166.0007,1704824936400.981,1755969684493.0103,1808648775027.8003,1862908238278.6343,1918795485426.9937,1976359349989.8032,2035650130489.4978,2096719634404.1829,2159621223436.3081,2224409860139.3975,2291142155943.5796,2359876420621.8862,2430672713240.5435,2503592894637.7598,2578700681476.8926,2656061701921.1997,2735743552978.8359,2817815859568.2002,2902350335355.2466,2989420845415.9038,3079103470778.3809,3171476574901.7324,3266620872148.7842,3364619498313.2476,3465558083262.645,3569524825760.5254,3676610570533.3398,3786908887649.3403,3900516154278.8208,4017531638907.187,4138057588074.4014,4262199315716.6343,4390065295188.1333,4521767254043.7764,4657420271665.0908,4797142879815.043,4941057166209.4961,5089288881195.7803,5241967547631.6543,5399226574060.6045,5561203371282.4229,5728039472420.8955,5899880656593.5225,6076877076291.3291,6259183388580.0684,6446958890237.4707,6640367656944.5947,6839578686652.9336,7044766047252.5225,{"$f":"QL91-QL92","v":7256109028670.0986},7473792299530.2012,7698006068516.1074,7928946250571.5908,8166814638088.7393,8411819077231.4033,8664173649548.3438,8924098859034.793,9191821824805.8379,9467576479550.0137,9751603773936.5137,10044151887154.609,10345476443769.25,10655840737082.326,10975515959194.797,11304781437970.641,11643924881109.76,11993242627543.053,12353039906369.344,12723631103560.424,13105340036667.238,13498500237767.254,13903455244900.271,14320558902247.285,14750175669314.701,15192680939394.145,15648461367575.965,16117915208603.246,16601452664861.346,17099496244807.186,17612481132151.398,18140855566115.945,18685081233099.422,19245633670092.41,19823002680195.184,20417692760601.035,21030223543419.066,21661130249721.637,22310964157213.293,22980293081929.691,23669701874387.582,24379792930619.203,25111186718537.785,25864522320093.918,26640457989696.738,27439671729387.645,28262861881269.273,29110747737707.355,29984070169838.57,30883592274933.73,31810100043181.746,32764403044477.191,33747335135811.512,34759755189885.855,35802547845582.438,36876624280949.914,37982923009378.414,39122410699659.766,40296083020649.555,41504965511269.047,42750114476607.125,44032617910905.344,45353596448232.492,46714204341679.469,{"$f":"SX91-SX92","v":48115630471929.859},49559099386087.75,51045872367670.391,52577248538700.508,54154565994861.516,55779202974707.375,57452579063948.594,59176156435867.055,60951441128943.063,62779984362811.352,64663383893695.695,66603285410506.563,68601383972821.773,70659425492006.422,72779208256766.625,74962584504469.609,77211462039603.719,79527805900791.828,81913640077815.578,84371049280150.031,86902180758554.563,89509246181311.188,92194523566750.516,94960359273753.031,97809170051965.625,100743445153524.58,103765748508130.31,106878720963374.23,110085082592275.47,113387635070043.75,116789264122145.08,120292942045809.42,123901730307183.72,127618782216399.19,131447345682891.2,135390766053377.91,139452489034979.27,143636063706028.63,147945145617209.53,152383499985725.81,156955004985297.56,161663655134856.5,166513564788902.19,171508971732569.28,176654240884546.34,181953868111082.75,187412484154415.25,193034858679047.69,198825904439419.13,204790681572601.69,210934402019779.78,217262434080373.19,223780307102784.38,230493716315867.97]
[null,null,"Taxes",null,{"$f":"E8","v":0.4},{"$f":"$E$94*F93","v":2319.4666666666667},4638.9333333333334,6958.4000000000005,9277.8666666666668,11597.333333333334,13916.800000000001,16004.320000000002,18404.967999999997,21165.713199999998,24340.570179999995,27991.655706999987,32190.404063049991,37018.964672507485,42571.809373383599,48957.580779391137,56301.2178962998,64746.400580744776,74458.360667856483,85627.114768034968,98471.181983240211,113241.85928072623,130228.13817283517,149762.3588987604,172226.71273357444,198060.71964361062,227769.82759015221,261935.30172867497,301225.59698797617,346409.43653617258,398370.85201659863,458126.47981908824,526845.45179195155,605872.26956074429,696753.10999485571,801266.07649408386,921455.98796819663,1059674.3861634259,1218625.5440879399,1401419.3757011306,1611632.2820563004,1853377.1243647453,2131383.6930194567,2451091.2469723751,2818754.9340182319,3241568.1741209663,3727803.40023911,4286973.9102749759,4930019.9968162216,5669522.9963386562,6519951.4457894526,7497944.162657869,8622635.7870565485,9916031.1551150307,11403435.828382285,13113951.202639626,15081043.88303557,17343200.465490904,19944680.535314538,22936382.615611721,26376840.007953472,30333366.009146497,31243366.989420887,32180667.999103513,33146088.039076623,{"$f":"$E$94*BR93","v":34140470.680248916},35164684.800656393,36219625.344676077,37306214.105016366,38425400.528166853,39578162.544011861,40765507.420332223,41988472.64294219,43248126.822230466,44545570.62689738,45881937.745704293,47258395.878075428,48676147.754417688,50136432.187050231,51640525.152661733,53189740.90724159,54785433.13445884,56428996.128492609,58121866.012347378,59865521.992717817,61661487.652499348,63511332.282074325,65416672.250536561,67379172.418052658,69400547.590594232,71482564.018312067,73627040.938861415,75835852.167027265,78110927.732038081,80454255.563999236,82867883.230919212,85353919.727846786,87914537.319682211,90551973.439272642,93268532.642450824,96066588.621724352,98948586.280376107,101917043.86878736,104974555.18485099,108123791.84039655,111367505.59560846,114708530.76347671,118149786.68638101,121694280.28697246,125345108.69558161,129105461.95644909,132978625.81514257,136967984.58959684,141077024.12728474,145309334.85110331,149668614.89663643,154158673.34353554,158783433.54384163,163546936.55015683,168453344.64666152,173506944.98606142,178712153.33564329,184073517.93571258,189595723.47378397,195283595.17799747,201142103.03333744,207176366.12433752,213391657.10806763,219793406.82130969,{"$f":"$E$94*ED93","v":226387209.025949},233178825.29672748,240174190.05562937,247379415.7572982,254800798.2300171,262444822.17691767,270318166.84222513,278427711.84749192,286780543.20291668,295383959.4990043,304245478.28397435,313372842.63249367,322774027.91146851,332457248.7488125,342430966.21127689,352703895.19761521,363285012.05354375,374183562.41514999,385409069.28760457,396971341.36623263,408880481.60721964,421146896.05543619,433781302.93709946,446794742.02521241,460198584.28596872,474004541.81454784,488224678.06898427,502871418.4110539,517957560.96338552,533496287.79228711,549501176.42605567,565986211.71883726,582965798.07040238,600454772.01251447,618468415.17288983,637022467.62807643,656133141.65691876,675817135.90662622,696091649.98382533,716974399.48333991,738483631.46784019,760638140.41187525,783457284.6242317,806961003.16295862,831169833.25784731,856104928.25558293,881788076.10325038,908241718.38634801,935488969.93793857,963553639.03607655,992460248.20715904,1022234055.6533737,1052901077.3229752,1084488109.6426644,1117022752.9319446,1150533435.5199029,1185049438.5855,1220600921.7430646,1257218949.3953569,1294935517.8772175,1333783583.4135342,1373797090.9159405,1415011003.6434193,1457461333.7527218,{"$f":"$E$94*GP93","v":1501185173.7653029},1546220728.9782619,1592607350.8476102,1640385571.3730385,1689597138.5142298,1740285052.6696565,1792493604.2497463,1846268412.377239,1901656464.7485561,1958706158.6910126,2017467343.4517434,2077991363.755296,2140331104.6679544,2204541037.8079939,2270677268.9422331,2338797587.0105,2408961514.6208148,2481230360.0594392,2555667270.8612227,2632337288.9870596,2711307407.6566715,2792646629.8863721,2876426028.7829633,2962718809.646452,3051600373.9358454,3143148385.1539211,3237442836.7085385,3334566121.8097939,3434603105.4640884,3537641198.6280117,3643770434.5868516,3753083547.6244569,3865676054.0531907,3981646335.6747866,4101095725.7450314,4224128597.5173817,4350852455.4429035,4481378029.1061907,4615819369.9793768,4754293951.0787573,4896922769.6111202,5043830452.6994553,5195145366.2804375,5350999727.2688522,5511529719.0869169,5676875610.659524,5847181878.97931,6022597335.348691,6203275255.4091501,6389373513.0714264,6581054718.4635696,6778486360.0174751,6981840950.8180008,7191296179.3425407,7407035064.7228165,7629246116.6645021,7858123500.1644382,8093867205.1693716,8336683221.3244524,8586783717.9641895,8844387229.5031109,9109718846.3882065,9383010411.7798519,9664500724.1332512,{"$f":"$E$94*JB93","v":9954435745.8572483},10253068818.232965,10560660882.779953,10877480709.263355,11203805130.541252,11539919284.457489,11886116862.991215,12242700368.880951,12609981379.947382,12988280821.345802,13377929245.986176,13779267123.365761,14192645137.066734,14618424491.17874,15056977225.914101,15508686542.691523,15973947138.972273,16453165553.141438,16946760519.735685,17455163335.327755,17978818235.387585,18518182782.449215,19073728265.922695,19645940113.900379,20235318317.31739,20842377866.836914,21467649202.842022,22111678678.927284,22775029039.295094,23458279910.473946,24162028307.78817,24886889157.021816,25633495831.732468,26402500706.684437,27194575727.884972,28010412999.721523,28850725389.713173,29716247151.404572,30607734565.946705,31525966602.92511,32471745601.012867,33445897969.043243,34449274908.114555,35482753155.357986,36547235750.018723,37643652822.519279,38772962407.19487,39936151279.410721,41134235817.793045,42368262892.32682,43639310779.096642,44948490102.469528,46296944805.54361,47685853149.70993,49116428744.201233,50589921606.527275,52107619254.723099,53670847832.364784,55280973267.335724,56939402465.355804,58647584539.316467,60407012075.495964,62219222437.760841,64085799110.893692,{"$f":"$E$94*LN93","v":66008373084.220497},67988624276.747124,70028283005.04953,72129131495.201004,74293005440.057037,76521795603.258759,78817449471.356491,81181972955.497192,83617432144.162109,86125955108.486984,88709733761.741592,91371025774.593842,94112156547.83165,96935521244.266602,99843586881.594604,102838894488.04245,105924061322.68373,109101783162.36426,112374836657.23518,115746081756.95222,119218464209.66077,122795018135.95062,126478868680.02913,130273234740.43004,134181431782.64297,138206874736.12228,142353080978.20593,146623673407.55209,151022383609.77866,155553055118.07202,160219646771.6142,165026236174.76263,169977023260.00552,175076333957.80566,180328623976.53979,185738482695.83603,191310637176.71112,197049956292.01245,202961454980.77283,209050298630.19601,215321807589.10193,221781461816.77496,228434905671.27829,235287952841.41656,242346591426.65909,249616989169.45886,257105498844.54263,264818663809.87891,272763223724.17529,280946120435.90057,289374504048.97766,298055739170.44696,306997411345.56036,316207333685.92719,325693553696.50494,335464360307.40021,345528291116.62219,355894139850.12079,366570964045.62451,377568092966.99323,388895135756.00299,400561989828.68311,412578849523.54358,424956215009.24994,{"$f":"$E$94*NZ93","v":437704901459.52734},450836048503.31323,464361129958.4126,478291963857.16504,492640722772.88013,507419944456.06635,522642542789.74847,538321819073.44092,554471473645.64404,571105617855.01343,588238786390.66394,605885949982.38367,624062528481.85535,642784404336.31091,662067936466.40039,681929974560.39246,702387873797.2041,723459510011.12012,745163295311.45374,767518194170.79749,790543739995.92139,814260052195.79919,838687853761.67322,863848489374.52332,889763944055.75903,916456862377.43188,943950568248.75452,972269085296.21741,1001437157855.104,1031480272590.7571,1062424680768.48,1094297421191.5344,1127126343827.28,1160940134142.0986,1195768338166.3616,1231641388311.3523,1268590629960.6931,1306648348859.5137,1345847799325.2991,1386223233305.0581,1427809930304.2102,1470644228213.3359,1514763555059.7363,1560206461711.5283,1607012655562.875,1655223035229.7607,1704879726286.6538,1756026118075.2534,1808706901617.5107,1862968108666.0364,1918857151926.0173,1976422866483.7986,2035715552478.3123,2096787019052.6619,2159690629624.2419,2224481348512.9692,2291215788968.3584,2359952262637.4092,2430750830516.5317,2503673355432.0273,2578783556094.9883,2656147062777.8379,2735831474661.1738,2817906418901.0093,{"$f":"$E$94*QL93","v":2902443611468.0396},2989516919812.0806,3079202427406.4434,3171578500228.6367,3266725855235.4961,3364727630892.5615,3465669459819.3379,3569639543613.9175,3676728729922.3354,3787030591820.0059,3900641509574.6055,4017660754861.8438,4138190577507.7002,4262336294832.9307,4390206383677.9189,4521912575188.2568,4657569952443.9043,4797297051017.2217,4941215962547.7373,5089452441424.1699,5242136014666.8955,5399400095106.9023,5561382097960.1094,5728223560898.9141,5900070267725.8809,6077072375757.6582,6259384547030.3867,6447166083441.2988,6640581065944.5391,6839798497922.875,7044992452860.5596,7256342226446.3789,7474032493239.7695,7698253468036.9648,7929201072078.0742,8167077104240.4141,8412089417367.627,8664452099888.6553,8924385662885.3184,9192117232771.877,9467880749755.0332,9751917172247.6816,10044474687415.115,10345808928037.568,10656183195878.695,10975868691755.059,11305144752507.711,11644299095082.943,11993628067935.43,12353436909973.492,12724040017272.699,13105761217790.877,13498934054324.605,13903902075954.344,14321019138232.977,14750649712379.967,15193169203751.367,15648964279863.906,16118433208259.822,16601986204507.619,17100045790642.852,17613047164362.137,18141438579292.996,18685681736671.789,{"$f":"$E$94*SX93","v":19246252188771.945},19823639754435.102,20418348947068.156,21030899415480.203,21661826397944.609,22311681189882.953,22981031625579.438,23670462574346.824,24380576451577.227,25111993745124.543,25865353557478.281,26641314164202.625,27440553589128.711,28263770196802.57,29111683302706.652,29985033801787.844,30884584815841.488,31811122360316.734,32765456031126.234,33748419712060.016,34760872303421.828,35803698472524.477,36877809426700.211,37984143709501.211,39123668020786.25,40297378061409.836,41506299403252.125,42751488385349.695,44034033036910.188,45355054028017.5,46715705648858.031,48117176818323.773,49560692122873.492,51047512886559.68,52578938273156.484,54156306421351.164,55780995613991.711,57454425482411.453,59178058246883.813,60953399994290.328,62782001994119.031,64665462053942.602,66605425915560.875,68603588693027.719,70661696353818.547,72781547244433.109,74964993661766.109,77213943471619.078,79530361775767.656,81916272629040.672,84373760807911.922,86904973632149.281,89512122841113.75,92197486526347.188]
[null,null,"Capital Expenditures",null,null,{"$f":"F38","v":10000},10000,10000,10000,10000,9000,10349.999999999995,11902.499999999989,13687.874999999991,15741.056249999985,18102.214687499996,20817.546890624981,23940.178924218715,27531.205762851529,31660.886627279269,36410.019621371161,41871.522564576822,48152.250949263362,55375.088591652857,63681.351880400769,73233.554662460898,84218.587861829976,96851.376041104464,111379.08244727009,128085.94481436069,147298.83653651472,169393.66201699205,194802.71131954077,224023.11801747192,267626.58572009264,306270.57357810671,350711.15961482248,401817.83355704555,460590.50859060243,528179.08487919299,604905.94761107198,695641.83975273289,799988.11571564223,919986.3330729889,1057984.2830339368,1216681.9254890278,1399184.2143123816,1609061.8464592395,1850421.1234281238,2127984.2919423417,2447181.9357336937,2814259.2260937467,3236398.1100078081,3721857.8265089788,4280136.500485329,4922156.9755581263,5660480.5218918454,6509552.6001756191,7485985.4902019603,8608883.313732259,9900215.810792096,11385248.182410905,13093035.409772549,15056990.721238427,17325539.32942418,4229590.5046300478,4391730.6885983329,4564067.9484100444,4747708.1268891972,{"$f":"BR38","v":4943910.231726761},5153109.0288640568,5380291.013443321,5625176.7646169402,5889930.6414413322,6177026.9206533302,6489295.8422369985,6829976.5485627884,7202777.9507371429,7611948.7108343737,8062357.7069707857,8559586.5532129966,9110035.9820974208,9721048.1686916035,10401047.386953276,11159701.747742947,12008109.18023348,12959011.292707462,14027039.294115715,15228996.784960259,16584184.947333276,18114776.493401192,19846245.685498238,21807862.837952517,24033262.972263794,26571099.747980274,13752517.735742833,14200345.736644499,14666941.447897628,15153667.831361413,15662048.72733313,16192791.679338597,16751164.143432111,17337176.088505387,17953289.945046436,18602287.003366601,19287313.727431685,20011934.970313303,20780195.125140175,21596688.400469489,22466639.58729497,23395996.889946908,24391538.628933348,25460995.894932568,26613193.544981554,27858212.290512048,29207575.039285623,30674461.127531186,32273952.623984177,34023317.514724784,35942335.298990689,38053671.355608314,40383307.3935716,42961036.39726802,45821031.73835884,49012501.577058136,36867161.619693026,38008428.937113181,39189267.144380413,40411663.298738658,41677784.058731683,42988999.070679113,44351257.756512903,45765272.509978585,{"$f":"ED38","v":47234229.259163857},48761654.496907458,50351462.245778747,52008007.944210753,53736150.288254648,55541322.218477264,57429612.419843167,59407858.907471567,61483756.50698375,63665980.309324488,65964327.491805203,68389880.255740255,70955193.04347077,73674507.67184183,76564000.56462419,79642066.893584087,82929647.159215614,86450602.571640089,90232146.546084195,94305340.724356189,98705665.195259556,103483674.03766586,92972469.254119068,95796895.800571918,98711388.013742909,101719447.79418223,104824802.08903848,108030427.64189495,111343929.1848655,114767724.08118142,118306754.37750272,121966355.36879647,125752304.14382471,129670875.09919782,133728903.45789137,137933857.98320314,142293924.25751075,146818100.10026926,151516304.93556529,156399505.19076377,161479858.11968777,166770876.802459,172287619.48659125,178046906.90825593,184067571.77813083,190370745.24349579,196980185.85962486,203922657.43306133,211228363.05334815,218931443.72683826,227070551.2878162,235699506.71299899,229154776.90971246,236064672.68583274,243187198.20556143,250529532.29175508,258099189.12153894,265903046.28537065,273952726.38764542,282254785.20004499,290818427.32993209,299653378.50979877,308769937.9790566,318179037.94948649,{"$f":"GP38","v":327892311.19368893},337922167.9510749,348281883.52441829,358985698.1451844,370048930.92182755,381488109.95661384,393321121.02851343,405567377.59854984,418248015.30656445,431386114.60282928,445006955.7035408,459138310.68666697,473810778.26609147,489058167.61172229,504917938.53736877,521431706.47537959,538645821.91881466,556622035.46292686,559704981.52213895,576531383.43663049,593867910.27888381,611730665.72727633,630136356.56012619,649101328.74711621,668646957.32324314,688789843.06371069,709549536.92950749,730946421.39736164,753001772.15324628,775737827.14890206,799177864.06908679,823346287.41273427,848268726.56992865,873972146.48206139,900484972.70880747,927837232.9972043,956060717.7603215,985189162.23231292,1015258453.4793408,1046306865.9207886,1078375329.561039,1111507735.7598884,1145751286.0915108,1181156890.6719055,1217779623.2893562,1255679241.7699273,1294920783.2721987,1335585245.6569111,1362037088.021945,1402933453.131429,1445062042.0645261,1488460621.4664876,1533168210.9715159,1579224138.7908461,1626673451.6682861,1675557132.2391019,1725919844.7801664,1777807838.4835382,1831269031.752008,1886353104.5356271,1943111599.7774129,2001598035.1923122,2061868026.7828932,2123979425.7014134,{"$f":"JB38","v":2187992470.3047361},2253969955.5210128,2321977421.9598446,2392083367.5578194,2464359484.9646153,2538880928.3506188,2615726613.8637652,2694979558.5916977,2776727263.6082735,2861062147.5141759,2948082037.8368888,3037890728.75389,3130598614.8656821,3226333412.1981969,3309507699.5594687,3408828183.0150776,3511133613.844686,3616514340.4000549,3725063541.4730868,3836876329.2074652,3952055207.7974014,4070700341.0520988,4192917349.8575435,4318815268.7132473,4448506684.8886042,4582107887.2663107,4719739025.9900217,4861524284.1912975,5007592063.2518454,5158075183.2644377,5313111100.5946484,5472842144.7196255,5637415776.8344259,5806984873.0786257,5981708035.6510487,6161749935.5576553,6347281691.2870102,6538481288.3376369,6735534045.2465973,6938633132.6016302,7147980152.4769754,7363785786.8331919,7586270524.6873417,7815675479.314517,8036530028.6892843,8277661182.0187855,8526031602.818511,8781859269.0430737,9045368817.975399,9316790764.0048714,9596367075.6387043,9884341564.9286633,10180967810.450409,10486507243.123871,10801229418.53157,11125412302.918556,11459342574.11183,11803315938.75675,12157637467.454277,12522621949.592951,12898594269.912996,13285889809.117552,13684854871.164288,14095847140.238386,{"$f":"LN38","v":14519236170.825562},14955403914.787405,15404745289.893658,15867668794.902493,16344597177.008387,16835968158.316265,17342235228.963085,17863868515.61388,18401355735.331467,18955213246.277939,19510253928.661602,20095596798.99028,20698505288.299164,21319507165.088161,21959146150.901852,22617981416.919098,23296593448.140377,23995574728.605347,24715537969.037388,25457114506.468456,26220954899.776493,27007729548.600857,27818129337.16465,28652866304.701134,29512674344.377003,30398309932.823303,31310552892.64027,32250207190.5266,33218101774.015633,34215091450.17527,35242057810.060585,36299910203.199501,37389586766.958031,38512055516.278786,39668315500.025986,40859398031.024467,42086367997.852509,43350325267.569992,44652406189.846207,45993795214.4282,47359993355.856316,48780828409.0009,50244293846.610031,51751669380.148399,53304273232.413948,54903462310.876472,56550638768.916603,58247241409.004761,59994754649.848785,61794707687.704247,63648675876.449379,65558282154.57386,67525198521.31678,69551147564.377823,71637904041.844101,73787296521.214371,76001209078.683044,78281583062.150604,80630418921.788422,83049778112.38121,85541785072.132675,88108629283.133865,90752567419.290329,93475925588.181061,{"$f":"NZ38","v":96281101674.085373},99170567790.305634,102146872849.91211,105212645265.19153,108370595787.39613,111623530499.90489,114958620699.89719,118407414573.36285,121959677595.90289,125618514641.92007,129387123852.03903,133268798449.0901,137266934991.27673,141385026518.03546,145626673312.15082,149995583909.87509,154495578385.28516,159130591738.67505,163904677392.94077,168822010802.15079,173886893176.74991,179103755330.16766,184477161651.90472,190011814212.56888,195712557006.71933,201584380339.8602,207632425366.4361,213861988786.2662,220278527707.51645,226887664685.05435,233695192943.86459,240707081798.17819,247929482278.02127,255368732976.14334,263031366129.67651,270924123952.45386,279038231956.02264,287409414167.17194,296031737177.52698,304912736010.99207,314060171862.18329,323482037899.53912,333186571625.23938,343182252251.01715,353477815817.1214,364082260689.995,375004855468.8089,386255147134.70453,397842969450.85071,409778451621.79858,422072027220.98706,434734443395.73181,447776770359.43567,461210411181.32654,475047111884.53839,489298971864.01489,503978454636.31451,519098398934.24213,534672030159.92999,550712972211.04187,567235259695.63074,584253350552.49829,601782139094.97119,619836969497.60107,{"$f":"QL38","v":638433649746.7782},657588476078.06799,677302514645.40515,697621625337.23694,718550314682.69397,740106870841.31238,762310130737.41406,785179495541.02625,808734952995.97266,832997085062.87244,857987093613.33069,883726816820.09143,910238748282.80811,937546056733.12378,965672606337.22229,994642977614.76038,1024482488993.7379,1055217219021.6664,1086874029254.1499,1119480587842.8789,1153065393845.9375,1187657802284.2571,1223288049969.1658,1259987282127.0791,1297787579848.5515,1336721988390.3213,1376824546360.2883,1418130315817.0972,1460675413317.5054,1504497041946.8123,1549633524369.4666,1596124346939.438,1643994461632.6145,1693314330734.0647,1744113801241.4211,1796437261996.8071,1850330433627.5737,1905840407517.8862,1963015692332.1389,2021906246579.123,2082563529975.071,2145040546272.6824,2209391889618.9824,2275673792309.3794,2343944173980.769,2414262692287.6118,2486690795106.7754,2561291774318.0913,2638130821209.4722,2717275083556.8604,2798793724431.3335,2882757982787.2173,2969241235887.2183,3058319063622.6694,3150069314789.0117,3244572175378.9917,3341910238958.624,3442168579193.3789,3545434824595.0781,3651799235562.7178,3761354783793.8442,3874197244146.5454,3990409545755.936,4110121867381.083,{"$f":"SX38","v":4233425563987.8506},4360428377625.6372,4491241282725.2607,4625978582088.5039,4764758012139.8779,4907700835981.0996,5054931957059.1016,5206580026169.2275,5362777553912.4238,5523661026531.624,5689371025229.6855,5860052349074.0039,6035854141596.75,6216930021202.7656,6403438215500.6865,6595541699676.8096,6793408339034.8799,6997211035828.8887,7207127880520.1221,7423342307594.5625,7646043256080.0576,7875425334908.7773,8111688993274.2979,8355040696138.5381,8605693105048.5684,8863865264429.8125,9129782793526.9688,9403678094171.6621,9685774821281.8145,9976348101172.7383,10275638584793.24,10583907789055.203,10901425076497.691,11228467889674.137,11565321998953.049,11912281742398.672,12269650290669.209,12637739909787.637,13016872234039.377,13407378547062.385,13809600071376.385,14223888266605.133,14650605136653.758,15090123546111.52,15542827546156.693,16009112710252.492,16489386479927.824,16984068520948.639,17493591090193.463,18018399413558.125,18558952075222.516,19115721418625.512,19689193959502.512,8355040696138.5381]
[null,null,"Free Cash Flow",null,null,{"$f":"F91-F94-F95","v":-6187.4666666666672},-2374.9333333333334,1437.5999999999985,5250.1333333333332,9062.6666666666642,13875.199999999997,15956.480000000009,18349.952000000005,21102.444799999997,24267.811519999996,27907.983247999982,32094.180735199996,36908.307845480005,42444.554022301978,48811.237125647283,56132.922694494337,64552.861098668509,74235.790263468778,85371.158802989114,98176.832623437484,112903.35751695305,129838.86114449611,149314.69031617048,171711.89386359608,197468.67794313538,227088.97963460573,261152.32657979638,300325.17556676583,345373.95190178062,387180.04468704795,446757.05139010493,515270.60909862095,594061.20046341419,684670.3805329263,788870.93761286465,909701.57825479435,1046156.8149930133,1203080.337241966,1383542.3878282602,1591073.7460024999,1829734.8079028742,2104195.0290883053,2419824.2834515497,2782797.925969284,3200217.6148646767,3680250.2570943767,4232287.7956585335,4867130.9650073126,5597200.6097584106,6436780.7012221646,7402297.806405494,8512642.4773663133,9789538.8489712663,11257969.67631695,12946665.127764493,14888664.896929167,17121964.631468534,19690259.326188814,22643798.22511714,26030367.958884716,45629702.876925185,46963341.494403541,48331656.400081895,49734887.952057496,{"$f":"BR91-BR94-BR95","v":51173163.729588337},52647477.151290506,54154312.752115875,55695465.113909036,57270330.493440427,58878042.04827489,60517425.195759073,62186946.120573156,63884652.398472913,65608104.548851959,67354297.150506139,69119567.949988246,70899493.156199843,72688766.84375459,74481062.075866297,76268870.99896124,78043320.748871833,79793961.534271002,81508522.71767211,83172632.087181211,84769492.790972441,86279511.577053666,87679871.027070314,88944037.375993103,90041194.248100176,90925591.188994616,107269073.9293413,110451893.67839214,113724865.14959012,117089892.96405098,120548818.89194164,124104401.96851441,127754945.31385651,131504116.65250185,135353241.57819104,139303440.46556801,143355585.56557095,147510251.3014794,151767656.7348063,156127599.01527545,160589376.45092228,165151699.62941685,169812588.7860114,174569255.34246051,179417965.22953331,184353881.24723831,189370881.30459723,194461348.90666819,199615931.71124119,204823263.35055733,210069642.99224994,215338666.28436956,220610800.37560564,225862894.60498449,231067617.1939612,236182806.82323152,256884006.03260547,264555273.7447542,272451346.61794299,280578168.87645447,288941743.08171725,297549113.88398319,306402998.58678937,315511611.52362269,{"$f":"ED91-ED94-ED95","v":324880961.29544556},334516991.77434021,344425543.41360646,354612307.88495588,365082775.01578712,375842170.84468567,386895385.43521464,398246888.88323808,409900633.7174471,421859941.62183946,434127372.09729367,446704570.32103157,459592091.05060422,472789194.94505548,486293613.13077998,500101275.21268219,514205995.21023875,528599109.0688979,543269056.44366992,558200898.35509062,573375761.05657053,588760195.00171924,620038715.85644782,638604624.86331189,657722178.2700572,677407125.47813213,697675568.38144529,718544953.94270337,740028713.84727073,762146098.24191892,784914482.61529064,808351518.73378074,832475106.18182957,857303357.53622615,882854556.15659547,909147105.41971815,936199468.04749811,964030093.97388983,992657334.96081901,1022099343.9025118,1052373956.4463859,1083498552.2005968,1115489892.3865566,1148363930.3210864,1182135590.5680916,1216818511.9731138,1252424749.0734825,1288964425.5480394,1326445332.4171858,1364872462.6078117,1404247472.2368739,1444558057.5174317,1501510514.2476313,1546520577.2062314,1592875609.1832647,1640615159.3187361,1689779843.237267,1740412357.044199,1792552139.0418115,1846245226.192296,1901536584.4041791,1958472283.5763361,2017099493.9696629,2077466476.9576943,{"$f":"GP91-GP94-GP95","v":2139622569.160707},2203618158.8139529,2269504653.0435605,2337334434.5198345,2407160805.7231417,2479037918.787704,2553020688.578135,2629164686.2962971,2707526010.5051289,2788161131.9832139,2871126708.2800846,2956479363.2164683,3044275425.8541365,3134570622.632113,3227419715.4137812,3322876077.0943055,3420991195.1579604,3521804092.1261516,3641073929.8946114,3750270895.3226233,3862738436.8431473,3978573871.8084159,4097877317.1016378,4220752755.1245003,4347302749.0645218,4477638354.5156879,4611871506.5772734,4750117253.4146214,4892493812.9030972,5039122625.4591322,5190128402.1171885,5345639166.7591295,5505786291.2270889,5670704521.8488684,5840531995.6720505,6015410244.4350796,6195484183.9949312,6380902086.5755968,6571815532.7928066,6768379339.9395237,6970751462.4750824,7179092860.0373182,7393567327.5796108,7614341281.4093494,7841583493.9543381,8075464768.9910784,8316157547.8116369,8563825435.3594427,8834355913.4248924,9099351338.3588181,9372291293.1704292,9653413313.8255157,9942961942.3792496,10241189919.16044,10548353028.021542,10864720141.841423,11190565747.522772,11526172321.588488,11871830533.122179,12227839447.28479,12594506728.597616,12972148843.033968,13361091257.790176,13761668637.40885,{"$f":"JB91-JB94-JB95","v":14174225034.698837},14599114074.632664,15036699129.09844,15487353480.032219,15951460468.053123,16429413623.25765,16921616774.292751,17428484131.209515,17950440336.886982,18487920480.99593,19041370069.528522,19611244941.832481,20198011125.838284,20802134620.726891,21439814374.353367,22082973553.11515,22745422174.36945,23427738121.460499,24130516494.24329,24854371107.580402,25599929652.094105,26367844064.636154,27158783388.001362,27973436491.281425,28812512627.905907,29676742004.912033,30566876362.953674,31483689566.420715,32427978202.878525,33400562190.849834,34402285394.743057,35434016245.478218,36496648365.069351,37591101193.08226,38718320612.494667,39879279572.032433,41074978701.530792,42306446916.264702,43574742005.493805,44880951199.660988,46226191709.753525,47611611231.264221,49038388403.953003,50507723217.185028,52036570628.705246,53597632495.097588,55205520884.611359,56861639793.009689,58567435215.93895,60324397390.926895,62134056723.94104,63997994948.638443,65917838798.523727,67895263564.119507,69931994512.929108,72029808346.485962,74190534694.774811,76416057648.196503,78708317327.107544,81069311488.805725,83501097171.637665,86005792375.679596,88585577779.176804,91242698489.612946,{"$f":"LN91-LN94-LN95","v":93979465827.921326},96798259143.92189,99701527660.576889,102691792344.08217,105771647796.14581,108943764164.03258,112210889063.05621,115575849505.166,119041553826.07179,122610983601.96742,126302928825.03114,130091981437.31325,133994700295.09348,138014494585.80624,142154875652.51941,146419461040.6048,150811972283.10925,155336247974.58179,159996239415.24539,164796016199.34277,169739769727.20905,174831816817.19424,180076603419.60434,185478708434.7709,191042847637.27927,196773877708.28268,202676800377.69891,208756766677.92276,215019081310.48721,221469207126.86264,228112769724.28848,234955562157.18002,242003549764.23288,249262875110.84787,256739863045.91437,264441025871.29413,272373068621.53568,280542894450.39984,288957610119.66278,297624521584.36597,306566872946.90173,315763843882.83984,325236718613.98602,334993773454.2655,345043532887.03247,355394777992.15332,366056548743.2041,377038161728.47961,388349210581.76013,399999576500.85297,411999436837.76459,424359273941.06659,437089884257.19281,450202387697.487,463708237277.87665,477619229038.09814,491947512247.40875,506705599903.72388,521906379533.06238,537563124296.11511,553689504408.61853,570299598882.03992,587407907590.83875,605029363672.25183,{"$f":"NZ91-NZ94-NZ95","v":623179346264.16052},641873693586.08765,661128716367.77295,680961211629.02429,701388476813.64612,722428314279.16833,744114779422.54834,766438187552.75635,789431292593.99976,813114184653.67957,837507556422.42859,862632722233.61169,888511631311.90601,915166896774.24292,942621807678.89575,970900351510.9032,1000027235098.1165,1030027906149.2285,1060928575431.5997,1092756239607.1261,1125538704744.8052,1159304610529.0344,1194083455183.0732,1229905621127.4585,1266802401393.509,1304806026812.375,1343949694000.3662,1384267594161.5405,1425794942728.7244,1468568009864.2734,1512624151841.9431,1558001843331.2039,1604740710605.2422,1652881565693.6179,1702466441500.1777,1753538617906.2959,1806158392158.4893,1860343108670.7754,1916153361345.5591,1973637915467.7861,2032846999160.9592,2093832348254.2969,2156647246113.2119,2221346580019.5879,2287986881421.6021,2356626377465.8896,2427325041831.7529,2500144647084.874,2575148818595.3154,2652403090065.7529,2731974960717.1904,2813933954180.5913,2898351679144.1777,2985301891807.395,3074860560193.8452,3167105930376.7207,3262118594671.6436,3359981561852.9541,3460780329450.8828,3564602958188.0957,3671540148615.4805,3781685320007.9473,3895134691582.2876,4011987366099.9751,{"$f":"QL91-QL94-QL95","v":4132345415918.7256},4256313961557.4009,4384016996119.1279,4515537470750.2324,4651003554287.4004,4790533614197.8857,4934249568852.959,5082276995037.0576,5234745232299.4531,5391787505791.4189,5553541034966.5889,5720147155617.2246,5891751443327.6289,6068503840625.625,6250558787942.29,6438075358493.1367,6631217397197.3965,6830153663755.2021,7035057980006.0254,7246109381695.1016,7463492274778.1826,7687396596398.585,7918017980674.1621,8155557929435.5518,8400223988060.958,8652229926556.4736,8911795926034.9082,9179148770749.957,9454522045846.5605,9738156340992.1758,10030299460057.693,10331206627020.535,10641156441546.158,10960391099540.076,11289202791940.941,11627878828981.025,11976715140079.596,12336016533400.496,12706096956813.797,13087279782041.191,13479898079503.854,13884294911490.609,14300823631877.207,14729848194831.697,15171743472774.543,15626895583870.361,16095702229335.936,16578573040857.9,17075929938421.797,17588207498863.355,18115853335461.488,18659328488902.383,19219107829953.074,19795680474192.832,20389550209160.957,21001235934289.477,21631272113999.898,22280209244353.902,22948614333658.625,23637071397438.594,24346181968197.516,25076565610404.551,25828876194431.691,26603742445012.176,{"$f":"SX91-SX94-SX95","v":27401854677777.203},28223910271392.371,29070627525763.293,29942746290654.707,30841028606785.621,31766259381512.172,32719247066958.977,33700824368569.383,34711848972668.352,35753204295846.563,36825800256819.852,37930574071437.031,39068491071529.617,40240545548317.383,41447761621105.078,42691194132027.125,43971929567620.18,45291087008025.813,46649819104650.219,48049313087130.891,49490791800487.18,50975514773355.469,52504779318237.867,54079921664719,55702318126634.695,57373386304203.93,59094586322165.797,60867422094991.891,62693458373556.656,64574262089510.891,66511489911610.898,68506834562241.047,70562039545337.469,72678900670816.047,74859267618351.875,77105045563425.391,79418196834329.578,81800742628961.094,84254764780871.844,86782407578296.156,89385879637742.922,92067455833787.781,94829479286750.938,97674363409995.297,100604594018633.33,103622731501481.25,106731413058157.91,109933355003279.69,113231355139761.69,116628295203295.7,120127143380136.94,123730956900394.73,127442884709088.36,143191000332510.09]
[null,null,"Free Cash Flow over Forecast",null,null,{"$f":"IF(NOT(F17),F96)","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,46963341.494403541,48331656.400081895,49734887.952057496,{"$f":"IF(NOT(BR17),BR96)","v":51173163.729588337},52647477.151290506,54154312.752115875,55695465.113909036,57270330.493440427,58878042.04827489,60517425.195759073,62186946.120573156,63884652.398472913,65608104.548851959,67354297.150506139,69119567.949988246,70899493.156199843,72688766.84375459,74481062.075866297,76268870.99896124,78043320.748871833,79793961.534271002,81508522.71767211,83172632.087181211,84769492.790972441,86279511.577053666,87679871.027070314,88944037.375993103,90041194.248100176,90925591.188994616,107269073.9293413,110451893.67839214,113724865.14959012,117089892.96405098,120548818.89194164,124104401.96851441,127754945.31385651,131504116.65250185,135353241.57819104,139303440.46556801,143355585.56557095,147510251.3014794,151767656.7348063,156127599.01527545,160589376.45092228,165151699.62941685,169812588.7860114,174569255.34246051,179417965.22953331,184353881.24723831,189370881.30459723,194461348.90666819,199615931.71124119,204823263.35055733,210069642.99224994,215338666.28436956,220610800.37560564,225862894.60498449,231067617.1939612,236182806.82323152,256884006.03260547,264555273.7447542,272451346.61794299,280578168.87645447,288941743.08171725,297549113.88398319,306402998.58678937,315511611.52362269,{"$f":"IF(NOT(ED17),ED96)","v":324880961.29544556},334516991.77434021,344425543.41360646,354612307.88495588,365082775.01578712,375842170.84468567,386895385.43521464,398246888.88323808,409900633.7174471,421859941.62183946,434127372.09729367,446704570.32103157,459592091.05060422,472789194.94505548,486293613.13077998,500101275.21268219,514205995.21023875,528599109.0688979,543269056.44366992,558200898.35509062,573375761.05657053,588760195.00171924,620038715.85644782,638604624.86331189,657722178.2700572,677407125.47813213,697675568.38144529,718544953.94270337,740028713.84727073,762146098.24191892,784914482.61529064,808351518.73378074,832475106.18182957,857303357.53622615,882854556.15659547,909147105.41971815,936199468.04749811,964030093.97388983,992657334.96081901,1022099343.9025118,1052373956.4463859,1083498552.2005968,1115489892.3865566,1148363930.3210864,1182135590.5680916,1216818511.9731138,1252424749.0734825,1288964425.5480394,1326445332.4171858,1364872462.6078117,1404247472.2368739,1444558057.5174317,1501510514.2476313,1546520577.2062314,1592875609.1832647,1640615159.3187361,1689779843.237267,1740412357.044199,1792552139.0418115,1846245226.192296,1901536584.4041791,1958472283.5763361,2017099493.9696629,2077466476.9576943,{"$f":"IF(NOT(GP17),GP96)","v":2139622569.160707},2203618158.8139529,2269504653.0435605,2337334434.5198345,2407160805.7231417,2479037918.787704,2553020688.578135,2629164686.2962971,2707526010.5051289,2788161131.9832139,2871126708.2800846,2956479363.2164683,3044275425.8541365,3134570622.632113,3227419715.4137812,3322876077.0943055,3420991195.1579604,3521804092.1261516,3641073929.8946114,3750270895.3226233,3862738436.8431473,3978573871.8084159,4097877317.1016378,4220752755.1245003,4347302749.0645218,4477638354.5156879,4611871506.5772734,4750117253.4146214,4892493812.9030972,5039122625.4591322,5190128402.1171885,5345639166.7591295,5505786291.2270889,5670704521.8488684,5840531995.6720505,6015410244.4350796,6195484183.9949312,6380902086.5755968,6571815532.7928066,6768379339.9395237,6970751462.4750824,7179092860.0373182,7393567327.5796108,7614341281.4093494,7841583493.9543381,8075464768.9910784,8316157547.8116369,8563825435.3594427,8834355913.4248924,9099351338.3588181,9372291293.1704292,9653413313.8255157,9942961942.3792496,10241189919.16044,10548353028.021542,10864720141.841423,11190565747.522772,11526172321.588488,11871830533.122179,12227839447.28479,12594506728.597616,12972148843.033968,13361091257.790176,13761668637.40885,{"$f":"IF(NOT(JB17),JB96)","v":14174225034.698837},14599114074.632664,15036699129.09844,15487353480.032219,15951460468.053123,16429413623.25765,16921616774.292751,17428484131.209515,17950440336.886982,18487920480.99593,19041370069.528522,19611244941.832481,20198011125.838284,20802134620.726891,21439814374.353367,22082973553.11515,22745422174.36945,23427738121.460499,24130516494.24329,24854371107.580402,25599929652.094105,26367844064.636154,27158783388.001362,27973436491.281425,28812512627.905907,29676742004.912033,30566876362.953674,31483689566.420715,32427978202.878525,33400562190.849834,34402285394.743057,35434016245.478218,36496648365.069351,37591101193.08226,38718320612.494667,39879279572.032433,41074978701.530792,42306446916.264702,43574742005.493805,44880951199.660988,46226191709.753525,47611611231.264221,49038388403.953003,50507723217.185028,52036570628.705246,53597632495.097588,55205520884.611359,56861639793.009689,58567435215.93895,60324397390.926895,62134056723.94104,63997994948.638443,65917838798.523727,67895263564.119507,69931994512.929108,72029808346.485962,74190534694.774811,76416057648.196503,78708317327.107544,81069311488.805725,83501097171.637665,86005792375.679596,88585577779.176804,91242698489.612946,{"$f":"IF(NOT(LN17),LN96)","v":93979465827.921326},96798259143.92189,99701527660.576889,102691792344.08217,105771647796.14581,108943764164.03258,112210889063.05621,115575849505.166,119041553826.07179,122610983601.96742,126302928825.03114,130091981437.31325,133994700295.09348,138014494585.80624,142154875652.51941,146419461040.6048,150811972283.10925,155336247974.58179,159996239415.24539,164796016199.34277,169739769727.20905,174831816817.19424,180076603419.60434,185478708434.7709,191042847637.27927,196773877708.28268,202676800377.69891,208756766677.92276,215019081310.48721,221469207126.86264,228112769724.28848,234955562157.18002,242003549764.23288,249262875110.84787,256739863045.91437,264441025871.29413,272373068621.53568,280542894450.39984,288957610119.66278,297624521584.36597,306566872946.90173,315763843882.83984,325236718613.98602,334993773454.2655,345043532887.03247,355394777992.15332,366056548743.2041,377038161728.47961,388349210581.76013,399999576500.85297,411999436837.76459,424359273941.06659,437089884257.19281,450202387697.487,463708237277.87665,477619229038.09814,491947512247.40875,506705599903.72388,521906379533.06238,537563124296.11511,553689504408.61853,570299598882.03992,587407907590.83875,605029363672.25183,{"$f":"IF(NOT(NZ17),NZ96)","v":623179346264.16052},641873693586.08765,661128716367.77295,680961211629.02429,701388476813.64612,722428314279.16833,744114779422.54834,766438187552.75635,789431292593.99976,813114184653.67957,837507556422.42859,862632722233.61169,888511631311.90601,915166896774.24292,942621807678.89575,970900351510.9032,1000027235098.1165,1030027906149.2285,1060928575431.5997,1092756239607.1261,1125538704744.8052,1159304610529.0344,1194083455183.0732,1229905621127.4585,1266802401393.509,1304806026812.375,1343949694000.3662,1384267594161.5405,1425794942728.7244,1468568009864.2734,1512624151841.9431,1558001843331.2039,1604740710605.2422,1652881565693.6179,1702466441500.1777,1753538617906.2959,1806158392158.4893,1860343108670.7754,1916153361345.5591,1973637915467.7861,2032846999160.9592,2093832348254.2969,2156647246113.2119,2221346580019.5879,2287986881421.6021,2356626377465.8896,2427325041831.7529,2500144647084.874,2575148818595.3154,2652403090065.7529,2731974960717.1904,2813933954180.5913,2898351679144.1777,2985301891807.395,3074860560193.8452,3167105930376.7207,3262118594671.6436,3359981561852.9541,3460780329450.8828,3564602958188.0957,3671540148615.4805,3781685320007.9473,3895134691582.2876,4011987366099.9751,{"$f":"IF(NOT(QL17),QL96)","v":4132345415918.7256},4256313961557.4009,4384016996119.1279,4515537470750.2324,4651003554287.4004,4790533614197.8857,4934249568852.959,5082276995037.0576,5234745232299.4531,5391787505791.4189,5553541034966.5889,5720147155617.2246,5891751443327.6289,6068503840625.625,6250558787942.29,6438075358493.1367,6631217397197.3965,6830153663755.2021,7035057980006.0254,7246109381695.1016,7463492274778.1826,7687396596398.585,7918017980674.1621,8155557929435.5518,8400223988060.958,8652229926556.4736,8911795926034.9082,9179148770749.957,9454522045846.5605,9738156340992.1758,10030299460057.693,10331206627020.535,10641156441546.158,10960391099540.076,11289202791940.941,11627878828981.025,11976715140079.596,12336016533400.496,12706096956813.797,13087279782041.191,13479898079503.854,13884294911490.609,14300823631877.207,14729848194831.697,15171743472774.543,15626895583870.361,16095702229335.936,16578573040857.9,17075929938421.797,17588207498863.355,18115853335461.488,18659328488902.383,19219107829953.074,19795680474192.832,20389550209160.957,21001235934289.477,21631272113999.898,22280209244353.902,22948614333658.625,23637071397438.594,24346181968197.516,25076565610404.551,25828876194431.691,26603742445012.176,{"$f":"IF(NOT(SX17),SX96)","v":27401854677777.203},28223910271392.371,29070627525763.293,29942746290654.707,30841028606785.621,31766259381512.172,32719247066958.977,33700824368569.383,34711848972668.352,35753204295846.563,36825800256819.852,37930574071437.031,39068491071529.617,40240545548317.383,41447761621105.078,42691194132027.125,43971929567620.18,45291087008025.813,46649819104650.219,48049313087130.891,49490791800487.18,50975514773355.469,52504779318237.867,54079921664719,55702318126634.695,57373386304203.93,59094586322165.797,60867422094991.891,62693458373556.656,64574262089510.891,66511489911610.898,68506834562241.047,70562039545337.469,72678900670816.047,74859267618351.875,77105045563425.391,79418196834329.578,81800742628961.094,84254764780871.844,86782407578296.156,89385879637742.922,92067455833787.781,94829479286750.938,97674363409995.297,100604594018633.33,103622731501481.25,106731413058157.91,109933355003279.69,113231355139761.69,116628295203295.7,120127143380136.94,123730956900394.73,127442884709088.36,143191000332510.09]
[null,null,"Growth in Cap Exp",null,null,null,{"$f":"G95/F95-1","v":0},0,0,0,-9.9999999999999978E-2,0.14999999999999947,0.14999999999999947,0.15000000000000036,0.14999999999999969,0.1500000000000008,0.14999999999999925,0.14999999999999947,0.15000000000000036,0.15000000000000036,0.15000000000000013,0.14999999999999969,0.15000000000000036,0.14999999999999991,0.14999999999999969,0.15000000000000013,0.14999999999999925,0.14999999999999991,0.14999999999999947,0.1500000000000008,0.14999999999999947,0.1500000000000008,0.14999999999999947,0.15000000000000013,0.19463825023281767,0.14439517566625959,0.1451023698343723,0.14572297613327234,0.14626696509032122,0.14674331109299277,0.14526675691716995,0.15000000000000013,0.14999999999999925,0.15000000000000036,0.14999999999999947,0.15000000000000036,0.14999999999999969,0.15000000000000058,0.14999999999999902,0.14999999999999969,0.15000000000000036,0.14999999999999969,0.14999999999999969,0.14999999999999991,0.1500000000000008,0.14999999999999947,0.14999999999999991,0.14999999999999947,0.14999999999999969,0.15000000000000058,0.14999999999999969,0.14999999999999947,0.1500000000000008,0.14999999999999969,0.15066414333282974,-0.75587539157024208,3.8334723844020813E-2,3.9241308730320723E-2,4.023607460601597E-2,4.1325645889297657E-2,{"$f":"BS95/BR95-1","v":4.2314440863993719E-2},4.4086391983315654E-2,4.5515335613211638E-2,4.7065876843146892E-2,4.8743575551127849E-2,5.0553271921087939E-2,5.2498871157698579E-2,5.4583115992221432E-2,5.6807354453479286E-2,5.9171312530696296E-2,6.1672883331919337E-2,6.4307945887620344E-2,6.7070227581418118E-2,6.9951224030730952E-2,7.294018886418141E-2,7.6024203125511391E-2,7.9188330002800011E-2,8.2415855444872843E-2,8.5688609380937697E-2,8.8987356259170314E-2,9.2292238112915648E-2,9.5583248997180847E-2,9.8840716956741348E-2,0.10204576903511997,0.10559684628114518,-0.48242572320371524,3.2563346545466221E-2,3.2858052888744993E-2,3.3185268052839501E-2,3.3548372686353467E-2,3.3887198363725224E-2,3.4482779445991207E-2,3.4983356383803565E-2,3.5537151690437918E-2,3.6149199411734223E-2,3.6824865885636049E-2,3.7569837517135163E-2,3.8390098507043335E-2,3.9291896462584575E-2,4.0281693688119624E-2,4.1366101905934149E-2,4.255179822725208E-2,4.3845420425041359E-2,4.5253439999112688E-2,4.6782012216090019E-2,4.8436803291686426E-2,5.0222796184637986E-2,5.21440780916409E-2,5.4203614633820063E-2,5.6403017825507051E-2,5.8742317076901696E-2,6.1219744507515106E-2,6.3831547490009521E-2,6.6571842323447594E-2,6.9650763363924284E-2,-0.24780085828245346,3.0956202411051237E-2,3.1067798388115131E-2,3.1192115684498978E-2,3.1330577774870916E-2,3.146076600664971E-2,3.1688541610240151E-2,3.1882179333641014E-2,3.2097629242019421E-2,{"$f":"EE95/ED95-1","v":3.2337253337255678E-2},3.2603646559452137E-2,3.2899654241340004E-2,3.322838947989859E-2,3.3593249991657581E-2,3.3997933897542687E-2,3.4446453741778571E-2,3.4943147887982473E-2,3.5492688253244031E-2,3.6100083141955563E-2,3.6770673728711678E-2,3.7510122523064293E-2,3.8324391939925651E-2,3.9219710916191364E-2,4.0202527379193498E-2,4.1279444317088299E-2,4.2457137260751177E-2,4.3742251204211158E-2,4.5141275412213577E-2,4.6660395234295438E-2,4.8406632313904518E-2,-0.10157355622801845,3.0379171050441967E-2,3.0423660274319531E-2,3.0473280144946546E-2,3.0528619277796043E-2,3.0580792798765355E-2,3.0671928412190796E-2,3.0749722246925071E-2,3.0836459681103046E-2,3.0933153483497566E-2,3.104092734082653E-2,3.1161027084572357E-2,3.1294832826486152E-2,3.1443872017060448E-2,3.1609833423484446E-2,3.1794581998954907E-2,3.2000174583974417E-2,3.2228876339580381E-2,3.2483177761511328E-2,3.2765812060904675E-2,3.3079772619213799E-2,3.3428330130900186E-2,3.3815048935263103E-2,3.4243801906413962E-2,3.4718783118042662E-2,3.524451732614331E-2,3.5825865120872935E-2,3.6468022391219268E-2,3.7176512530256334E-2,3.8001208770772843E-2,-2.7767261351360206E-2,3.0153836936346323E-2,3.0171924662389937E-2,3.0192107727592399E-2,3.0214628832534451E-2,3.0235884081591946E-2,3.0272989402444717E-2,3.0304713232355507E-2,3.0340113184680773E-2,3.0379612670979217E-2,3.0423683238931742E-2,3.0472849889512599E-2,3.0527696943204896E-2,{"$f":"GQ95/GP95-1","v":3.0588874502339936E-2},3.0657105558234088E-2,3.0733193792480629E-2,3.081803212162737E-2,3.0912612032928166E-2,3.1018033755351837E-2,3.1135517304570648E-2,3.1266414431800005E-2,3.1412221494069525E-2,3.1574593246358917E-2,3.175535753319858E-2,3.1956530827238039E-2,3.2180334523897125E-2,3.2429211852439632E-2,3.2705845202979811E-2,3.3013173594283352E-2,3.3372974991388027E-2,5.5386705210980214E-3,3.0062984018351058E-2,3.0070395715342535E-2,3.0078667560946348E-2,3.0087899567643239E-2,3.0096616374460039E-2,3.0111829556493941E-2,3.0124844688001584E-2,3.0139372807035825E-2,3.0155589362296897E-2,3.0173690041085388E-2,3.0193893077623102E-2,3.0216441818152306E-2,3.0241607569798878E-2,3.0269692762580069E-2,3.0301034456459819E-2,3.0336008228026845E-2,3.0375032474019736E-2,3.0418573171445695E-2,3.0467149136958582E-2,3.0521337830081929E-2,3.0581781747340608E-2,3.0649195455703104E-2,3.0724373314749531E-2,3.0808197936842641E-2,3.0901649433162426E-2,3.1005815490453337E-2,3.1121902317760908E-2,3.1251246494255147E-2,3.1403050217446937E-2,1.9805431701982901E-2,3.0025882165130247E-2,3.0028928912532393E-2,3.0032329504662059E-2,3.003612514853149E-2,3.0039709595952369E-2,3.0045964794946922E-2,3.0051317626584195E-2,3.0057293524669682E-2,3.0063964940376886E-2,3.0071412731576208E-2,3.0079727133767609E-2,3.0089008842147935E-2,3.0099370217129717E-2,3.0110936627088636E-2,3.0123847943571702E-2,3.013826020569077E-2,{"$f":"JC95/JB95-1","v":3.015434747226875E-2},3.0172303881979445E-2,3.0192345944002552E-2,3.0214715083523913E-2,3.0239680468969299E-2,3.0267542150182347E-2,3.0298634539205782E-2,3.0333330268113246E-2,3.037204446082753E-2,3.0415239458646548E-2,3.046343004175589E-2,3.0517189191271443E-2,3.0580348716030548E-2,2.577981774816096E-2,3.001065187696339E-2,3.0011905950366957E-2,3.001330571409877E-2,3.0014868145393336E-2,3.0016343745417506E-2,3.0018918700391639E-2,3.0021122432857261E-2,3.0023582815201122E-2,3.0026329724811118E-2,3.0029396514104079E-2,3.0032820413993022E-2,3.0036642983939377E-2,3.0040910614021588E-2,3.0045675084979129E-2,3.0050994192780012E-2,3.0056932445116313E-2,3.0063561838016062E-2,3.0070962721551631E-2,3.0079224764829604E-2,3.0088448031343251E-2,3.0098744177006864E-2,3.0110237784676253E-2,3.0123067850145846E-2,3.0137389436356354E-2,3.0153375514204939E-2,3.0171219010227679E-2,3.0191135083305065E-2,3.0213363654869374E-2,3.0239490389993628E-2,2.8257896577115416E-2,3.0004386528600824E-2,3.0004902995939275E-2,3.0005479470659235E-2,3.0006122947246805E-2,3.0006730680797622E-2,3.0007791171394294E-2,3.0008698814889101E-2,3.0009712187023752E-2,3.0010843601709025E-2,3.0012106806493355E-2,3.0013517149333868E-2,3.0015091764794555E-2,3.0016849781766775E-2,3.0018812555385077E-2,3.0021003925781553E-2,3.0023450506885707E-2,3.0026182008682456E-2,3.0029231596738315E-2,3.0032636293433557E-2,3.0036437425499329E-2,{"$f":"LO95/LN95-1","v":3.0040681123313151E-2},3.0045418877785002E-2,3.0050708161500017E-2,3.0056613121336895E-2,3.0063205350761457E-2,3.0070564750785955E-2,3.0078780489588786E-2,3.0087952071960133E-2,3.00987339689891E-2,2.928169022274929E-2,3.0001806868785952E-2,3.0002019613529329E-2,3.0002257077956784E-2,3.0002522143717014E-2,3.000277248895622E-2,3.0003209336517234E-2,3.0003583228635833E-2,3.000400067824871E-2,3.0004466759335102E-2,3.0004987136855288E-2,3.0005568135547556E-2,3.0006216816762299E-2,3.0006941064196102E-2,3.0007749679647144E-2,3.0008652489842413E-2,3.0009660465760035E-2,3.0010785855755451E-2,3.0012042334206956E-2,3.001344516740323E-2,3.0015011398721647E-2,3.0016760055280534E-2,3.0018712378591106E-2,3.002089208198222E-2,3.0023325637824172E-2,3.0026042598095826E-2,3.0029075952034523E-2,3.0032462525204862E-2,3.0036243424689912E-2,3.0040688487847245E-2,2.9703966264552628E-2,3.0000744351221353E-2,3.000083199364223E-2,3.0000929819816058E-2,3.0001039016938735E-2,3.0001142150270832E-2,3.0001322115414508E-2,3.0001476146379158E-2,3.0001648122238267E-2,3.0001840133535795E-2,3.0002054514354892E-2,3.0002293870673435E-2,3.0002561112039361E-2,3.0002859486913946E-2,3.0003192622159558E-2,3.0003564567087304E-2,3.0003979842684103E-2,3.0004443496506994E-2,3.000496116401985E-2,3.0005539137029302E-2,3.0006184440123818E-2,3.0006904915962584E-2,3.000770932050556E-2,3.0008607429345968E-2,3.0009610156339406E-2,{"$f":"OA95/NZ95-1","v":3.0010729686093418E-2},3.001197962181501E-2,3.0013375150349075E-2,3.0014933226371276E-2,3.0016765053967553E-2,2.9878021104117858E-2,3.0000306653546582E-2,3.0000342760116094E-2,3.0000383062181113E-2,3.0000428048855055E-2,3.0000470537469903E-2,3.0000544678985497E-2,3.0000608136405482E-2,3.0000678986853435E-2,3.0000758091613511E-2,3.000084641234424E-2,3.0000945022717662E-2,3.0001055121479991E-2,3.0001178047050603E-2,3.0001315293743724E-2,3.0001468529977204E-2,3.0001639618507658E-2,3.0001830639109883E-2,3.0002043913821774E-2,3.0002282035175076E-2,3.000254789770529E-2,3.0002844733119094E-2,3.000317614956316E-2,3.0003546175473961E-2,3.0003959308496864E-2,3.0004420570165058E-2,3.0004935566867674E-2,3.0005510557957304E-2,3.0006152531794061E-2,3.0006907308865127E-2,2.994974343810286E-2,3.000012633562199E-2,3.0000141210892561E-2,3.0000157814630724E-2,3.0000176348361718E-2,3.0000193852948609E-2,3.0000224397974451E-2,3.0000250541371454E-2,3.0000279730589607E-2,3.0000312320476841E-2,3.0000348707222901E-2,3.0000389333175947E-2,3.0000434692213807E-2,3.0000485335766047E-2,3.0000541879480647E-2,3.0000605010753301E-2,3.0000675497044993E-2,3.0000754195237844E-2,3.0000842062023469E-2,3.000094016557342E-2,3.0001049698463955E-2,3.0001171992240394E-2,3.0001308533530446E-2,3.0001460982190808E-2,3.0001631191388212E-2,3.0001821230223324E-2,3.0002033408788931E-2,3.000227030629854E-2,3.0002534802417991E-2,{"$f":"QM95/QL95-1","v":3.0002845775574549E-2},2.9979294474431706E-2,3.0000052048337222E-2,3.0000058176722799E-2,3.0000065017211197E-2,3.0000072652834886E-2,3.0000079864463736E-2,3.0000092448562388E-2,3.0000103219256502E-2,3.0000115244787517E-2,3.0000128671353821E-2,3.0000143662171963E-2,3.0000160399490383E-2,3.0000179086780321E-2,3.0000199951225826E-2,3.0000223246471114E-2,3.0000249255716094E-2,3.0000278295149396E-2,3.0000310717797518E-2,3.0000346917826493E-2,3.0000387335309631E-2,3.0000432461589455E-2,3.0000482845261578E-2,3.0000539098822498E-2,3.000060190614029E-2,3.0000672030732867E-2,3.0000750325088976E-2,3.0000837740990383E-2,3.0000935341123247E-2,3.0001044311956937E-2,3.0001172431325829E-2,2.9991469514870417E-2,3.0000021443181479E-2,3.0000023967986289E-2,3.0000026786178413E-2,3.0000029931945615E-2,3.0000032903034102E-2,3.0000038087510283E-2,3.000004252488675E-2,3.0000047479241232E-2,3.0000053010800221E-2,3.0000059186815697E-2,3.0000066082358723E-2,3.0000073781272452E-2,3.0000082377140913E-2,3.0000091974471621E-2,3.0000102689933694E-2,3.0000114653801369E-2,3.0000128011507643E-2,3.0000142925451279E-2,3.0000159576941909E-2,3.0000178168402503E-2,3.0000198925849375E-2,3.0000222101634222E-2,3.0000247977498784E-2,3.000027686801654E-2,3.000030912439966E-2,3.0000345138789797E-2,3.0000385349006509E-2,3.0000430243872556E-2,3.0000483027789349E-2,2.9996485539029782E-2,3.0000008834298431E-2,3.000000987448459E-2,{"$f":"SY95/SX95-1","v":3.0000011035543395E-2},3.0000012331553139E-2,3.0000013555603333E-2,3.0000015691538096E-2,3.0000017519677735E-2,3.0000019560803004E-2,3.0000021839730717E-2,3.0000024384167601E-2,3.0000027225038917E-2,3.0000030396889255E-2,3.0000033938273107E-2,3.0000037892242704E-2,3.0000042306872698E-2,3.0000047235828164E-2,3.0000052739027172E-2,3.0000058883376646E-2,3.0000065743576831E-2,3.000007340301214E-2,3.0000081954815627E-2,3.0000091502941695E-2,3.0000102163471043E-2,3.0000114065998895E-2,3.0000127355229278E-2,3.0000142192709411E-2,3.0000158758832107E-2,3.0000177254980276E-2,3.0000199001326333E-2,2.9998552086230479E-2,3.0000003639612638E-2,3.000000406815384E-2,3.0000004546497649E-2,3.0000005080432768E-2,3.0000005584729816E-2,3.0000006464701023E-2,3.0000007217873437E-2,3.0000008058790106E-2,3.0000008997677075E-2,3.0000010045950543E-2,3.000001121635254E-2,3.0000012523113906E-2,3.0000013982117935E-2,3.000001561109511E-2,3.0000017429870462E-2,3.0000019460531657E-2,3.0000021727777382E-2,3.0000024259168256E-2,3.0000027085481884E-2,3.0000030241067677E-2,3.0000033764300049E-2,3.0000037698001414E-2,3.0000042090001511E-2,3.0000046993687191E-2,-0.57565349230021778]
[null,null,"NPV",null,{"$f":"NPV(E9,97:97)/1000","v":908467.38963547302}]
[]
[null,null,"Cash Flow at Yr Before Stable Period",null,null,{"$f":"F16=$E$3","v":false},{"$f":"G16=$E$3","v":false},{"$f":"H16=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,{"$f":"BR16=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ED16=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GP16=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JB16=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LN16=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"NZ16=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QL16=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"SX16=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"EBITDA",null,null,{"$f":"F$101*F91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80192659.390701726,0,0,0,{"$f":"BR$101*BR91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ED$101*ED91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GP$101*GP91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JB$101*JB91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LN$101*LN91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NZ$101*NZ91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QL$101*QL91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SX$101*SX91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Depreciation",null,null,{"$f":"F$101*F92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4359244.3678354928,0,0,0,{"$f":"BR$101*BR92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ED$101*ED92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GP$101*GP92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JB$101*JB92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LN$101*LN92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NZ$101*NZ92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QL$101*QL92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SX$101*SX92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBIT  ",null,null,{"$f":"F$101*F93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75833415.022866234,0,0,0,{"$f":"BR$101*BR93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ED$101*ED93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GP$101*GP93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JB$101*JB93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LN$101*LN93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NZ$101*NZ93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QL$101*QL93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SX$101*SX93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxes",null,null,{"$f":"F$101*F94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30333366.009146497,0,0,0,{"$f":"BR$101*BR94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ED$101*ED94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GP$101*GP94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JB$101*JB94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LN$101*LN94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NZ$101*NZ94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QL$101*QL94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SX$101*SX94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital Expenditures",null,null,{"$f":"F$101*F95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4229590.5046300478,0,0,0,{"$f":"BR$101*BR95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ED$101*ED95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GP$101*GP95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JB$101*JB95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LN$101*LN95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NZ$101*NZ95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QL$101*QL95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SX$101*SX95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Free Cash Flow",null,null,{"$f":"F$101*F96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45629702.876925185,0,0,0,{"$f":"BR$101*BR96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ED$101*ED96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GP$101*GP96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JB$101*JB96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LN$101*LN96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NZ$101*NZ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QL$101*QL96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SX$101*SX96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Valuation from Actual",null,null,null,{"$f":"F16>$E$3","v":false},{"$f":"G16>$E$3","v":false},{"$f":"H16>$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,{"$f":"BR16>$E$3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ED16>$E$3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GP16>$E$3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JB16>$E$3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"LN16>$E$3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NZ16>$E$3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"QL16>$E$3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"SX16>$E$3","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"EBITDA",null,null,{"$f":"SUMIF($17:$17,FALSE,91:91)","v":8368525026106876}]
[null,null,"Depreciation",null,null,454910036209332.19,{"$f":"F111/F110","v":5.4359643400739281E-2}]
[null,null,"EBIT  ",null,null,7913614989897543]
[null,null,"Taxes",null,null,3165445995959017]
[null,null,"Capital Expenditures",null,null,684350333410110.75,{"$f":"F114/F111","v":1.5043641136446568}]
[null,null,"Free Cash Flow",null,null,4518728696737748]
[null,null,"NPV",null,{"$f":"E99","v":908467.38963547302}]
[]
[null,null,"Simulated Post Transition"]
[null,null,"EBITDA",null,null,{"$f":"IF(F101,F102,E119*(1+$E$4)*(1+$E$6))","v":0},{"$f":"IF(G101,G102,F119*(1+$E$4)*(1+$E$6))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80192659.390701726,82598439.172422782,85076392.347595468,87628684.118023336,90257544.641564041,{"$f":"IF(BS101,BS102,BR119*(1+$E$4)*(1+$E$6))","v":92965270.98081097},95754229.110235304,98626855.983542368,101585661.66304864,104633231.51294011,107772228.45832832,111005395.31207818,114335557.17144053,117765623.88658375,121298592.60318126,124937550.3812767,128685676.89271501,132546247.19949646,136522634.61548135,140618313.6539458,144836863.06356418,149181968.9554711,153657428.02413523,158267150.86485928,163015165.39080507,167905620.35252923,172942788.96310511,178131072.63199827,183475004.81095824,188979254.95528698,194648632.60394558,200488091.58206394,206502734.32952586,212697816.35941163,219078750.85019398,225651113.37569979,232420646.77697077,239393266.18027991,246575064.16568831,253972316.09065896,261591485.57337874,269439230.14058012,277522407.04479754,285848079.25614148,294423521.63382572,303256227.28284049,312353914.10132569,321724531.52436548,331376267.47009647,341317555.4941994,351557082.15902537,362103794.62379616,372966908.46251005,384155915.71638536,395680593.18787694,407551010.98351324,419777541.31301862,432370867.55240917,445341993.57898146,458702253.38635093,472463320.98794144,486637220.6175797,501236337.23610711,516273427.35319036,531761630.1737861,547714479.07899976,564145913.45136976,581070290.85491085,598502399.58055818,{"$f":"IF(EE101,EE102,ED119*(1+$E$4)*(1+$E$6))","v":616457471.56797493},634951195.71501422,653999731.58646464,673619723.53405857,693828315.24008036,714643164.69728279,736082459.63820124,758164933.4273473,780909881.43016779,804337177.87307286,828467293.20926511,853321312.00554311,878920951.36570942,905288579.9066807,932447237.30388117,960420654.42299759,989233274.05568755,1018910272.2773582,1049477580.4456789,1080961907.8590493,1113390765.0948207,1146792488.0476654,1181196262.6890953,1216632150.5697682,1253131115.0868614,1290725048.5394673,1329446799.9956515,1369330203.9955211,1410410110.1153867,1452722413.4188483,1496304085.8214138,1541193208.3960562,1587429004.647938,1635051874.7873762,1684103431.0309975,1734626533.9619274,1786665329.9807854,1840265289.880209,1895473248.5766153,1952337446.0339139,2010907569.4149313,2071234796.4973793,2133371840.3923008,2197372995.6040697,2263294185.4721918,2331193011.0363574,2401128801.3674483,2473162665.4084721,2547357545.3707261,2623778271.7318478,2702491619.8838034,2783566368.4803176,2867073359.5347271,2953085560.3207688,3041678127.1303921,3132928470.944304,3226916325.0726333,3323723814.8248124,3423435529.269557,3526138595.1476436,3631922753.0020728,3740880435.592135,3853106848.6598992,3968700054.1196961,{"$f":"IF(GQ101,GQ102,GP119*(1+$E$4)*(1+$E$6))","v":4087761055.7432871},4210393887.415586,4336705704.0380535,4466806875.1591949,4600811081.4139709,4738835413.85639,4881000476.2720814,5027430490.5602436,5178253405.277051,5333601007.4353628,5493609037.6584234,5658417308.7881765,5828169828.0518217,6003014922.8933764,6183105370.5801783,6368598531.6975842,6559656487.6485119,6756446182.2779675,6959139567.7463064,7167913754.7786961,7382951167.4220572,7604439702.4447193,7832572893.5180607,8067550080.3236027,8309576582.7333107,8558863880.2153101,8815629796.621769,9080098690.520422,9352501651.2360344,9633076700.7731152,9922069001.7963085,10219731071.850199,10526323004.005705,10842112694.125875,11167376074.949652,11502397357.198141,11847469277.914085,12202893356.251509,12568980156.939054,12946049561.647226,13334431048.496643,13734463979.951542,14146497899.350088,14570892836.330591,15008019621.420509,15458260210.063126,15922008016.365019,16399668256.85597,16891658304.561649,17398408053.698498,17920360295.309452,18457971104.168736,19011710237.293797,19582061544.412609,20169523390.744987,20774609092.467339,21397847365.24136,22039782786.198601,22700976269.784561,23382005557.878098,24083465724.614441,24805969696.352875,25550148787.243462,26316653250.860767,{"$f":"IF(JC101,JC102,JB119*(1+$E$4)*(1+$E$6))","v":27106152848.386593},27919337433.838192,28756917556.85334,29619625083.558941,30508213836.065708,31423460251.147678,32366164058.68211,33337148980.442574,34337263449.85585,35367381353.351524,36428402793.952072,37521254877.770638,38646892524.10376,39806299299.826874,41000488278.821678,42230502927.186333,43497418015.001923,44802340555.451981,46146410772.11554,47530803095.279007,48956727188.137375,50425429003.781494,51938191873.894943,53496337630.111794,55101227759.015152,56754264591.785606,58456892529.539177,60210599305.425354,62016917284.58812,63877424803.125763,65793747547.219536,67767559973.636124,69800586772.845215,71894604376.030579,74051442507.311493,76272985782.530838,78561175356.00676,80918010616.686966,83345550935.187576,85845917463.24321,88421294987.140503,91073933836.754715,93806151851.857361,96620336407.413086,99518946499.635483,102504514894.62456,105579650341.4633,108747039851.7072,112009451047.25842,115369734578.67618,118830826616.03647,122395751414.51756,126067623956.95309,129849652675.6617,133745142255.93155,137757496523.6095,141890221419.31778,146146928061.89731,150531335903.75424,155047275980.86688,159698694260.29291,164489655088.10168,169424344740.74475,174507075082.9671,{"$f":"IF(LO101,LO102,LN119*(1+$E$4)*(1+$E$6))","v":179742287335.45612},185134555955.51981,190688592634.18539,196409250413.21097,202301527925.6073,208370573763.37552,214621690976.27679,221060341705.56509,227692151956.73206,234522916515.43402,241558604010.89703,248805362131.22394,256269522995.16068,263957608685.0155,271876336945.56598,280032627053.93298,288433605865.55096,297086614041.51752,305999212462.76306,315179188836.64594,324634564501.7453,334373601436.79767,344404809479.90161,354736953764.29865,365379062377.2276,376340434248.54443,387630647276.00079,399259566694.28082,411237353695.10925,423574474305.96252,436281708535.14142,449370159791.19568,462851264584.93158,476736802522.47955,491038906598.15393,505770073796.09857,520943176009.98157,536571471290.28101,552668615428.9895,569248673891.85925,586326134108.61499,603915918131.87341,622033395675.82959,640694397546.10449,659915229472.48767,679712686356.66235,700104066947.36218,721107188955.78308,742740404624.45654,765022616763.19031,787973295266.08606,811612494124.0686,835960868947.79065,861039695016.22437,886870885866.71106,913477012442.7124,940881322815.99377,969107762500.47363,998180995375.48792,1028126425236.7526,1058970217993.8552,1090739324533.6709,1123461504269.6812,1157165349397.7717,{"$f":"IF(OA101,OA102,NZ119*(1+$E$4)*(1+$E$6))","v":1191880309879.7048},1227636719176.0959,1264465820751.3789,1302399795373.9204,1341471789235.1379,1381715942912.1921,1423167421199.5579,1465862443835.5447,1509838317150.6111,1555133466665.1294,1601787470665.0833,1649841094785.0359,1699336327628.5869,1750316417457.4446,1802825909981.168,1856910687280.603,1912618007899.0212,1969996548135.9919,2029096444580.0718,2089969337917.4739,2152668418054.998,2217248470596.6479,2283765924714.5474,2352278902455.9839,2422847269529.6636,2495532687615.5537,2570398668244.0205,2647510628291.3413,2726935947140.0815,2808744025554.2842,2893006346320.9126,2979796536710.54,3069190432811.8564,3161266145796.2124,3256104130170.0986,3353787254075.2017,3454400871697.458,3558032897848.3818,3664773884783.8335,3774717101327.3486,3887958614367.1694,4004597372798.1846,4124735293982.1304,4248477352801.5942,4375931673385.6421,4507209623587.2119,4642425912294.8281,4781698689663.6729,4925149650353.583,5072904139864.1904,5225091264060.1162,5381844001981.9199,5543299322041.3779,5709598301702.6191,5880886250753.6982,6057312838276.3096,6239032223424.5986,6426203190127.3369,6618989285831.1572,6817558964406.0918,7022085733338.2744,7232748305338.4229,7449730754498.5762,7673222677133.5332,{"$f":"IF(QM101,QM102,QL119*(1+$E$4)*(1+$E$6))","v":7903419357447.5391},8140521938170.9658,8384737596316.0947,8636279724205.5781,8895368115931.7461,9162229159409.6992,9437096034191.9902,9720208915217.75,10011815182674.283,10312169638154.512,10621534727299.146,10940180769118.121,11268386192191.664,11606437777957.414,11954630911296.137,12313269838635.021,12682667933794.072,13063147971807.895,13455042410962.131,13858693683290.996,14274454493789.727,14702688128603.418,15143768772461.521,15598081835635.367,16066024290704.428,16548005019425.561,17044445170008.328,17555778525108.578,18082451880861.836,18624925437287.691,19183673200406.324,19759183396418.516,20351958898311.07,20962517665260.402,21591393195218.215,22239134991074.762,22906309040807.004,23593498312031.215,24301303261392.152,25030342359233.918,25781252630010.938,26554690208911.266,27351330915178.605,28171870842633.965,29017026967912.984,29887537776950.375,30784163910258.887,31707688827566.652,32658919492393.652,33638687077165.461,34647847689480.426,35687283120164.836,36757901613769.781,37860638662182.875,38996457822048.359,40166351556709.813,41371342103411.109,42612482366513.445,43890856837508.852,45207582542634.117,46563810018913.141,47960724319480.539,49399546049064.953,50881532430536.906,{"$f":"IF(SY101,SY102,SX119*(1+$E$4)*(1+$E$6))","v":52407978403453.016},53980217755556.609,55599624288223.313,57267613016870.016,58985641407376.117,60755210649597.398,62577866969085.32,64455202978157.883,66388859067502.617,68380524839527.695,70431940584713.531,72544898802254.938,74721245766322.594,76962883139312.281,79271769633491.656,81649922722496.406,84099420404171.297,86622403016296.438,89221075106785.328,91897707359988.891,94654638580788.563,97494277738212.219,100419106070358.59,103431679252469.36,106534629630043.44,109730668518944.75,113022588574513.09,116413266231748.48,119905664218700.94,123502834145261.97,127207919169619.83,131024156744708.42,134954881447049.67,139003527890461.17,143173633727175,147468842738990.25,151892908021159.97,156449695261794.78,161143186119648.63,165977481703238.09,170956806154335.25,176085510338965.31,181368075649134.28,186809117918608.31,192413391456166.56,198185793199851.56,204131366995847.13,210255308005722.53,216562967245894.22,223059856263271.06,229751651951169.19,236644201509704.28,243743527554995.41]
[null,null,"Depreciation",null,null,{"$f":"IF(F101,F103,E120*(1+$E$4)*(1+$E$6))","v":0},{"$f":"IF(G101,G103,F120*(1+$E$4)*(1+$E$6))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4359244.3678354928,4490021.6988705574,4624722.3498366745,4763464.0203317748,4906367.9409417287,{"$f":"IF(BS101,BS103,BR120*(1+$E$4)*(1+$E$6))","v":5053558.9791699806},5205165.7485450804,5361320.7210014332,5522160.342631476,5687825.1529104207,5858459.9074977338,6034213.7047226662,6215240.1158643467,6401697.3193402775,6593748.2389204856,6791560.6860881001,6995307.5066707432,7205166.7318708654,7421321.7338269912,7643961.3858418008,7873280.2274170555,8109478.6342395674,8352762.9932667548,8603345.883064758,8861446.2595567014,9127289.6473434027,9401108.3367637042,9683141.5868666153,9973635.8344726134,10272844.909506792,10581030.256791996,10898461.164495757,11225414.99943063,11562177.449413549,11909042.772895956,12266314.056082835,12634303.477765322,13013332.582098281,13403732.55956123,13805844.536348067,14220019.872438509,14646620.468611665,15086019.082670016,15538599.655150117,16004757.644804621,16484900.37414876,16979447.385373224,17488830.80693442,18013495.731142454,18553900.603076726,19110517.621169027,19683833.149804097,20274348.144298222,20882578.588627171,21509055.946285985,22154327.624674566,22818957.453414805,23503526.177017249,24208631.962327767,24934890.921197601,25682937.648833528,26453425.778298534,27247028.551647492,28064439.408196919,28906372.590442829,29773563.768156115,30666770.681200799,31586773.801636823,32534377.015685927,{"$f":"IF(EE101,EE103,ED120*(1+$E$4)*(1+$E$6))","v":33510408.326156504},34515720.575941198,35551192.193219431,36617727.959016018,37716259.797786497,38847747.591720089,40013180.01947169,41213575.420055844,42449982.682657517,43723482.163137242,45035186.628031358,46386242.226872303,47777829.493678473,49211164.378488831,50687499.309843495,52208124.289138801,53774368.017812967,55387599.058347359,57049227.030097783,58760703.841000721,60523524.956230745,62339230.704917669,64209407.626065202,66135689.854847163,68119760.550492585,70163353.36700736,72268253.968017578,74436301.587058112,76669390.634669855,78969472.353709951,81338556.524321258,83778713.220050901,86292074.616652429,88880836.855152011,91547261.960806578,94293679.819630772,97122490.214219704,100036164.92064629,103037249.86826569,106128367.36431366,109312218.38524307,112591584.93680038,115969332.48490439,119448412.45945153,123031864.83323507,126722820.77823213,130524505.4015791,134440240.56362647,138473447.78053528,142627651.21395135,146906480.75036991,151313675.17288101,155853085.42806745,160528677.99090949,165344538.33063677,170304874.48055586,175414020.71497256,180676441.33642173,186096734.57651439,191679636.61380982,197430025.71222413,203352926.48359084,209453514.27809858,215737119.70644155,{"$f":"IF(GQ101,GQ103,GP120*(1+$E$4)*(1+$E$6))","v":222209233.29763481},228875510.29656386,235741775.60546079,242814028.87362462,250098449.73983335,257601403.23202837,265329445.32898924,273289328.68885893,281488008.54952472,289932648.80601048,298630628.27019083,307589547.11829656,316817233.53184545,326321750.53780085,336111403.05393487,346194745.14555293,356580587.49991953,367278005.12491715,378296345.27866465,389645235.63702458,401334592.70613533,413374630.48731941,425775869.40193897,438549145.48399717,451705619.84851712,465256788.44397265,479214492.09729183,493590926.8602106,508398654.66601694,523650614.30599743,539360132.7351774,555540936.7172327,572207164.81874967,589373379.76331222,607054581.15621161,625266218.59089804,644024205.14862502,663344931.30308378,683245279.24217629,703742637.61944163,724854916.74802494,746600564.25046575,768998581.17797971,792068538.61331916,815830594.77171874,840305512.61487031,865514677.99331641,891480118.33311594,918224521.88310945,945771257.53960276,974144395.26579082,1003368727.1237645,1033469788.9374775,1064473882.6056018,1096408099.0837698,1129300342.056283,1163179352.3179715,1198074732.8875105,1234016974.874136,1271037484.1203601,1309168608.643971,1348443666.90329,1388896976.9103887,1430563886.2177005,{"$f":"IF(JC101,JC103,JB120*(1+$E$4)*(1+$E$6))","v":1473480802.8042316},1517685226.8883586,1563215783.6950095,1610112257.2058599,1658415624.9220357,1708168093.6696968,1759413136.4797878,1812195530.5741816,1866561396.4914072,1922558238.3861494,1980234985.537734,2039642035.1038661,2100831296.1569822,2163856235.0416918,2228771922.0929427,2295635079.7557311,2364504132.1484032,2435439256.1128554,2508502433.7962413,2583757506.8101287,2661270232.0144324,2741108338.9748654,2823341589.1441116,2908041836.8184352,2995283091.9229884,3085141584.6806784,3177695832.2210989,3273026707.1877317,3371217508.4033637,3472354033.6554646,3576524654.6651287,3683820394.3050828,3794335006.1342354,3908165056.3182626,4025410008.0078106,4146172308.248045,4270557477.4954863,4398674201.8203506,4530634427.8749609,4666553460.7112103,4806550064.532547,4950746566.468524,5099268963.4625797,5252247032.366457,5409814443.337451,5572108876.6375742,5739272142.9367018,5911450307.224803,6088793816.4415474,6271457630.9347944,6459601359.8628387,6653389400.6587238,6852991082.6784859,7058580815.1588402,7270338239.6136055,7488448386.8020134,7713101838.4060736,7944494893.5582561,8182829740.3650036,8428314632.5759535,8681164071.5532322,8941598993.6998291,9209846963.5108242,9486142372.4161491,{"$f":"IF(LO101,LO103,LN120*(1+$E$4)*(1+$E$6))","v":9770726643.5886345},10063848442.896294,10365763896.183184,10676736813.06868,10997038917.460741,11326950084.984564,11666758587.534101,12016761345.160126,12377264185.514931,12748582111.080379,13131039574.41279,13524970761.645174,13930719884.49453,14348641481.029366,14779100725.460247,15222473747.224054,15679147959.640776,16149522398.43,16634008070.3829,17133028312.494389,17647019161.869221,18176429736.725296,18721722628.827057,19283374307.691868,19861875536.922623,20457731803.0303,21071463757.121208,21703607669.834846,22354715899.929893,23025357376.927792,23716118098.235626,24427601641.182697,25160429690.418179,25915242581.130726,26692699858.564648,27493480854.321587,28318285279.951237,29167833838.349773,30042868853.500267,30944154919.105274,31872479566.678432,32828653953.678787,33813513572.28915,34827918979.457825,35872756548.84156,36948939245.306808,38057407422.666016,39199129645.346001,40375103534.706383,41586356640.747574,42833947339.970001,44118965760.169106,45442534732.974182,46805810774.963409,48209985098.212311,49656284651.158684,51145973190.693443,52680352386.414246,54260762958.006676,55888585846.74688,57565243422.149284,59292200724.813766,61070966746.558182,62903095748.954926,{"$f":"IF(OA101,OA103,NZ120*(1+$E$4)*(1+$E$6))","v":64790188621.423576},66733894280.066284,68735911108.468277,70797988441.722321,72921928094.973999,75109585937.823227,77362873515.957932,79683759721.436676,82074272513.079773,84536500688.472168,87072595709.126343,89684773580.400131,92375316787.812134,95146576291.446503,98000973580.189896,100941002787.5956,103969232871.22346,107088309857.36017,110300959153.08098,113609987927.67342,117018287565.50362,120528836192.46873,124144701278.2428,127869042316.59009,131705113586.0878,135656266993.67044,139725955003.48056,143917733653.58499,148235265663.19254,152682323633.08832,157262793342.08096,161980677142.34338,166840097456.61368,171845300380.3121,177000659391.72147,182310679173.47311,187779999548.67731,193413399535.13763,199215801521.19177,205192275566.82755,211348043833.83237,217688485148.84735,224219139703.31277,230945713894.41217,237874085311.24454,245010307870.58188,252360617106.69934,259931435619.90033,267729378688.49734,275761260049.15228,284034097850.62683,292555120786.14563,301331774409.72998,310371727642.02191,319682879471.28259,329273365855.42108,339151566831.08374,349326113836.01624,359805897251.09674,370600074168.62964,381718076393.68854,393169618685.49921,404964707246.06421,417113648463.44617,{"$f":"IF(QM101,QM103,QL120*(1+$E$4)*(1+$E$6))","v":429627057917.34955},442515869654.87006,455791345744.51617,469465086116.85168,483549038700.35724,498055509861.36798,512997175157.20905,528387090411.92535,544238703124.28314,560565864218.0116,577382840144.552,594704325348.88855,612545455109.35522,630921818762.63586,649849473325.51501,669344957525.28052,689425306251.03894,710108065438.57007,731411307401.72717,753353646623.77905,775954256022.49243,799232883703.16724,823209870214.26233,847906166320.69019,873343351310.31091,899543651849.62024,926529961405.10889,954325860247.26221,982955636054.68005,1012444305136.3204,1042817634290.41,1074102163319.1223,1106325228218.696,1139514985065.2568,1173700434617.2146,1208911447655.731,1245178791085.4028,1282534154817.9648,1321010179462.5039,1360640484846.3792,1401459699391.7705,1443503490373.5237,1486808595084.7295,1531412852937.2715,1577355238525.3896,1624675895681.1514,1673416172551.5859,1723618657728.1335,1775327217459.9775,1828587033983.7769,1883444645003.2903,1939947984353.3892,1998146423883.991,2058090816600.5107,2119833541098.5261,2183428547331.4819,2248931403751.4263,2316399345863.9692,2385891326239.8882,2457468066027.085,2531192108007.8975,2607127871248.1343,2685341707385.5786,2765901958607.146,{"$f":"IF(SY101,SY103,SX120*(1+$E$4)*(1+$E$6))","v":2848879017365.3604},2934345387886.3213,3022375749522.9111,3113047022008.5986,3206438432668.8564,3302631585648.9224,3401710533218.3901,3503761849214.9419,3608874704691.3901,3717140945832.1318,3828655174207.0957,3943514829433.3086,4061820274316.3081,4183674882545.7974,4309185129022.1714,4438460682892.8369,4571614503379.6221,4708762938481.0107,4850025826635.4414,4995526601434.5049,5145392399477.54,5299754171461.8662,5458746796605.7227,5622509200503.8945,5791184476519.0117,5964920010814.582,6143867611139.0195,6328183639473.1904,6518029148657.3867,6713570023117.1084,6914977123810.6221,7122426437524.9404,7336099230650.6885,7556182207570.209,7782867673797.3154,8016353704011.2354,8256844315131.5723,8504549644585.5195,8759686133923.085,9022476717940.7773,9293151019479,9571945550063.3711,9859103916565.2734,10154877034062.232,10459523345084.1,10773309045436.623,11096508316799.723,11429403566303.715,11772285673292.826,12125454243491.611,12489217870796.359,12863894406920.25,13249811239127.857]
[null,null,"EBIT  ",null,null,{"$f":"F119-F120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75833415.022866234,78108417.473552227,80451669.997758791,82865220.097691566,{"$f":"BR119-BR120","v":85351176.70062232},87911712.00164099,90549063.361690223,93265535.262540936,96063501.320417166,98945406.360029683,101913768.55083059,104971181.60735551,108120317.05557618,111363926.56724347,114704844.36426078,118145989.6951886,121690369.38604426,125341080.4676256,129101312.88165435,132974352.268104,136963582.83614713,141072490.32123154,145304665.03086847,149663804.98179454,154153719.13124835,158778330.70518583,163541680.6263414,168447931.04513165,173501368.97648561,178706410.04578018,184067602.34715357,189589630.41756818,195277319.33009523,201135638.90999809,207169708.07729802,213384799.31961694,219786343.29920545,226379933.59818164,233171331.60612708,240166471.55431089,247371465.70094022,254792609.67196846,262436387.96212754,270309479.60099137,278418763.98902112,286771326.9086917,295374466.71595246,304235700.71743107,313362771.73895401,322763654.8911227,332446564.53785634,342419961.47399205,352692560.31821185,363273337.1277582,374171537.24159098,385396683.35883868,396958583.85960382,408867341.3753919,421133361.61665368,433767362.46515334,446780383.33910793,460183794.83928114,473989308.68445963,488208987.94499344,502855257.58334327,517940915.31084365,533479142.77016896,549483517.05327404,{"$f":"ED119-ED120","v":565968022.56487226},582947063.24181843,600435475.13907301,618448539.39324522,637001995.57504261,656112055.44229388,675795417.10556269,696069279.61872959,716951358.00729144,738459898.74751031,760613695.70993567,783432106.58123374,806935069.77867079,831143121.87203097,856077415.52819192,881759737.99403763,908212530.1338588,935458906.03787458,963522673.21901083,992428353.41558123,1022201204.0180486,1052867240.13859,1084453257.3427477,1116986855.06303,1150496460.714921,1185011354.5363688,1220561695.1724601,1257178546.0276339,1294893902.408463,1333740719.4807169,1373752941.0651383,1414965529.2970924,1457414495.1760054,1501136930.0312855,1546171037.9322243,1592556169.0701909,1640332854.1422966,1689542839.7665656,1740229124.9595628,1792435998.7083497,1846209078.6696002,1901595351.0296881,1958643211.5605788,2017402507.9073966,2077924583.1446183,2140262320.6389568,2204470190.2581253,2270604295.9658694,2338722424.8448458,2408884097.5901909,2481150620.5178967,2555585139.1334333,2632252693.3074365,2711220274.1066599,2792556882.3298593,2876333588.7997551,2962623596.463748,3051502304.3576608,3143047373.4883909,3237338794.6930428,3334458958.5338335,3434492727.2898488,3537527509.1085443,3643653334.3818007,{"$f":"GP119-GP120","v":3752962934.4132547},3865551822.4456525,3981518377.1190224,4100963928.4325929,4223992846.2855701,4350712631.6741371,4481234010.624362,4615671030.9430923,4754141161.8713846,4896765396.7275267,5043668358.6293526,5194978409.3882322,5350827761.6698799,5511352594.5199766,5676693172.3555756,5846993967.5262432,6022403786.5520315,6203075900.148592,6389168177.1530504,6580843222.4676418,6778268519.1416712,6981616574.7159214,7191065071.9574003,7406797024.1161213,7629000934.8396053,7857870962.8847933,8093607091.7713375,8336415304.524477,8586507763.6602116,8844102996.5700169,9109426086.4671173,9382708869.0611305,9664190135.1329651,9954115839.1869545,10252739314.362564,10560321493.79344,10877131138.607243,11203445072.765461,11539548424.948425,11885734877.696878,12242306924.027784,12609576131.748619,12987863415.701077,13377499318.172108,13778824297.717272,14192189026.64879,14617954697.448256,15056493338.371702,15508188138.522854,15973433782.678539,16452636796.158895,16946215900.043661,17454602377.044971,17978240448.356319,18517587661.807007,19073115291.661217,19645308750.411057,20234668012.923389,20841708053.311089,21466959294.910423,22110968073.757736,22774297115.97047,23457526029.449585,24161251810.333073,{"$f":"JB119-JB120","v":24886089364.643066},25632672045.582359,26401652206.949833,27193701773.158329,28009512826.353081,28849798211.143673,29715292157.477982,30606750922.202324,31524953449.868393,32470702053.364445,33444823114.965374,34448167808.414337,35481612842.666771,36546061227.946777,37642443064.785179,38771716356.728737,39934867847.430603,41132913882.853516,42366901299.339127,43637908338.319298,44947045588.46888,46295456956.12294,47684320664.806625,49114850284.750832,50588295793.293358,52105944667.092163,53669123007.104927,55279196697.318077,56937572598.237625,58645699776.184753,60405070769.470299,62217222892.554405,64083739579.331039,66006251766.710983,67986439319.712318,70026032499.30368,72126813474.282791,74290617878.511276,76519336414.866608,78814916507.312622,81179364002.531998,83614744922.607956,86123187270.286194,88706882888.394775,91368089375.046631,94109132056.298035,96932406017.986984,99840378198.526596,102835589544.48239,105920657230.81688,109098276947.74138,112371225256.17363,115742362013.85884,119214632874.27461,122791071860.50285,126474804016.31795,130269048136.80748,134177119580.91171,138202433168.33905,142348506163.38925,146618961348.29092,151017530188.73969,155548056094.40186,160214497777.23392,{"$f":"LN119-LN120","v":165020932710.55096},169971560691.86749,175070707512.6235,180322828738.0022,185732513600.14227,191304489008.14655,197043623678.39096,202954932388.74271,209043580360.40497,215314887771.21713,221774334404.35364,228427564436.48425,235280391369.57877,242338803110.66614,249608967203.98615,257097236220.10574,264810153306.70892,272754457905.91019,280937091643.08752,289365204392.38019,298046160524.15155,306987545339.8761,316197171700.07239,325683086851.07458,335453579456.60675,345517186840.30499,355882702445.51416,366559183518.87958,377555959024.44598,388882637795.17938,400549116929.03473,412565590436.90576,424942558150.013,437690834894.51343,450821559941.34882,464346206739.58929,478276592941.77698,492624890730.03033,507403637451.93121,522625746575.48926,538304518972.75397,554453654541.93652,571087264178.19458,588219882103.54041,605866478566.64673,624042472923.64612,642763747111.35559,662046659524.69617,681908059310.43713,702365301089.75012,723436260122.44275,745139347926.11609,767493528363.89954,790518334214.81641,814233884241.26099,838660900768.49878,863820727791.55371,889735349625.30029,916427410114.05933,943920232417.4812,972237839390.00574,1001404974571.7059,1031447123808.8572,1062390537523.1229,{"$f":"NZ119-NZ120","v":1094262253648.8168},1127090121258.2813,1160902824896.0298,1195729909642.9106,1231601806932.198,1268549861140.1641,1306606356974.3689,1345804547683.5999,1386178684114.1079,1427764044637.5313,1470596965976.6572,1514714874955.957,1560156321204.6357,1606961010840.7749,1655169841165.998,1704824936400.978,1755969684493.0073,1808648775027.7979,1862908238278.6318,1918795485426.9907,1976359349989.8005,2035650130489.4944,2096719634404.1792,2159621223436.3047,2224409860139.3936,2291142155943.5757,2359876420621.8833,2430672713240.54,2503592894637.7563,2578700681476.8892,2656061701921.1958,2735743552978.8315,2817815859568.1968,2902350335355.2427,2989420845415.9004,3079103470778.377,3171476574901.7285,3266620872148.7808,3364619498313.2441,3465558083262.6416,3569524825760.521,3676610570533.3369,3786908887649.3374,3900516154278.8174,4017531638907.1821,4138057588074.3975,4262199315716.6299,4390065295188.1289,4521767254043.7725,4657420271665.0859,4797142879815.0381,4941057166209.4893,5089288881195.7744,5241967547631.6484,5399226574060.5977,5561203371282.416,5728039472420.8887,5899880656593.5146,6076877076291.3203,6259183388580.0605,6446958890237.4619,6640367656944.5859,6839578686652.9238,7044766047252.5117,{"$f":"QL119-QL120","v":7256109028670.0869},7473792299530.1895,7698006068516.0957,7928946250571.5781,8166814638088.7266,8411819077231.3887,8664173649548.3311,8924098859034.7813,9191821824805.8242,9467576479550,9751603773936.5,10044151887154.594,10345476443769.232,10655840737082.309,10975515959194.777,11304781437970.621,11643924881109.74,11993242627543.033,12353039906369.324,12723631103560.404,13105340036667.217,13498500237767.234,13903455244900.25,14320558902247.26,14750175669314.678,15192680939394.117,15648461367575.939,16117915208603.219,16601452664861.316,17099496244807.156,17612481132151.371,18140855566115.914,18685081233099.395,19245633670092.375,19823002680195.145,20417692760601,21030223543419.031,21661130249721.602,22310964157213.25,22980293081929.648,23669701874387.539,24379792930619.168,25111186718537.742,25864522320093.875,26640457989696.695,27439671729387.594,28262861881269.223,29110747737707.301,29984070169838.52,30883592274933.676,31810100043181.684,32764403044477.137,33747335135811.445,34759755189885.789,35802547845582.367,36876624280949.836,37982923009378.328,39122410699659.68,40296083020649.477,41504965511268.961,42750114476607.031,44032617910905.242,45353596448232.406,46714204341679.375,{"$f":"SX119-SX120","v":48115630471929.758},49559099386087.656,51045872367670.289,52577248538700.398,54154565994861.414,55779202974707.258,57452579063948.477,59176156435866.93,60951441128942.938,62779984362811.227,64663383893695.563,66603285410506.438,68601383972821.625,70659425492006.281,72779208256766.484,74962584504469.484,77211462039603.563,79527805900791.672,81913640077815.422,84371049280149.891,86902180758554.391,89509246181311.016,92194523566750.359,94960359273752.875,97809170051965.469,100743445153524.42,103765748508130.17,106878720963374.08,110085082592275.3,113387635070043.55,116789264122144.86,120292942045809.2,123901730307183.48,127618782216398.98,131447345682890.97,135390766053377.69,139452489034979.02,143636063706028.41,147945145617209.25,152383499985725.53,156955004985297.31,161663655134856.25,166513564788901.94,171508971732569,176654240884546.09,181953868111082.47,187412484154414.94,193034858679047.41,198825904439418.81,204790681572601.41,210934402019779.44,217262434080372.81,223780307102784.03,230493716315867.56]
[null,null,"Taxes",null,{"$f":"E94","v":0.4},{"$f":"F121*$E$122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30333366.009146497,31243366.989420891,32180667.999103516,33146088.039076626,{"$f":"BR121*$E$122","v":34140470.680248931},35164684.800656401,36219625.344676092,37306214.105016373,38425400.528166868,39578162.544011876,40765507.420332238,41988472.642942205,43248126.822230473,44545570.626897395,45881937.745704316,47258395.878075443,48676147.75441771,50136432.187050246,51640525.152661741,53189740.907241605,54785433.134458855,56428996.128492624,58121866.012347393,59865521.992717817,61661487.652499348,63511332.282074332,65416672.250536561,67379172.418052658,69400547.590594247,71482564.018312082,73627040.93886143,75835852.16702728,78110927.732038096,80454255.563999236,82867883.230919212,85353919.727846786,87914537.319682181,90551973.439272657,93268532.642450839,96066588.621724367,98948586.280376092,101917043.86878739,104974555.18485102,108123791.84039655,111367505.59560846,114708530.76347668,118149786.68638098,121694280.28697243,125345108.69558161,129105461.95644909,132978625.81514254,136967984.58959684,141077024.12728474,145309334.85110328,149668614.8966364,154158673.34353548,158783433.54384154,163546936.55015677,168453344.64666149,173506944.98606133,178712153.33564317,184073517.93571246,189595723.47378385,195283595.17799738,201142103.03333732,207176366.12433746,213391657.1080676,219793406.82130963,{"$f":"ED121*$E$122","v":226387209.02594891},233178825.29672739,240174190.05562922,247379415.75729811,254800798.23001707,262444822.17691755,270318166.84222507,278427711.84749186,286780543.20291656,295383959.49900413,304245478.28397429,313372842.6324935,322774027.91146833,332457248.74881244,342430966.21127677,352703895.19761509,363285012.05354357,374183562.41514987,385409069.28760433,396971341.36623251,408880481.60721946,421146896.05543602,433781302.9370991,446794742.02521205,460198584.28596842,474004541.81454754,488224678.06898403,502871418.4110536,517957560.96338522,533496287.79228681,549501176.42605531,565986211.71883702,582965798.07040215,600454772.01251423,618468415.17288971,637022467.62807643,656133141.65691864,675817135.90662622,696091649.98382521,716974399.48333991,738483631.46784019,760638140.41187525,783457284.62423158,806961003.16295862,831169833.25784731,856104928.25558281,881788076.10325015,908241718.38634777,935488969.93793833,963553639.03607643,992460248.20715868,1022234055.6533734,1052901077.3229747,1084488109.642664,1117022752.9319437,1150533435.519902,1185049438.5854993,1220600921.7430644,1257218949.3953564,1294935517.8772173,1333783583.4135334,1373797090.9159396,1415011003.6434178,1457461333.7527204,{"$f":"GP121*$E$122","v":1501185173.7653019},1546220728.978261,1592607350.847609,1640385571.3730373,1689597138.5142281,1740285052.6696548,1792493604.2497449,1846268412.3772371,1901656464.748554,1958706158.6910107,2017467343.4517412,2077991363.7552929,2140331104.6679521,2204541037.8079906,2270677268.9422302,2338797587.0104976,2408961514.6208129,2481230360.0594368,2555667270.8612204,2632337288.9870567,2711307407.6566687,2792646629.8863688,2876426028.7829604,2962718809.6464486,3051600373.9358425,3143148385.1539173,3237442836.7085352,3334566121.8097911,3434603105.4640846,3537641198.6280069,3643770434.5868473,3753083547.6244526,3865676054.0531864,3981646335.6747818,4101095725.7450256,4224128597.5173759,4350852455.4428968,4481378029.106185,4615819369.9793701,4754293951.0787516,4896922769.6111135,5043830452.6994476,5195145366.2804308,5350999727.2688437,5511529719.0869093,5676875610.6595163,5847181878.9793024,6022597335.3486814,6203275255.4091415,6389373513.0714159,6581054718.4635582,6778486360.0174646,6981840950.8179893,7191296179.3425283,7407035064.7228031,7629246116.6644869,7858123500.164423,8093867205.1693563,8336683221.3244362,8586783717.9641695,8844387229.5030956,9109718846.3881893,9383010411.7798347,9664500724.1332302,{"$f":"JB121*$E$122","v":9954435745.8572273},10253068818.232944,10560660882.779934,10877480709.263332,11203805130.541233,11539919284.45747,11886116862.991194,12242700368.88093,12609981379.947357,12988280821.345779,13377929245.986151,13779267123.365736,14192645137.06671,14618424491.178711,15056977225.914072,15508686542.691496,15973947138.972242,16453165553.141407,16946760519.735651,17455163335.327721,17978818235.387554,18518182782.449177,19073728265.922649,19645940113.900333,20235318317.317345,20842377866.836868,21467649202.841972,22111678678.927231,22775029039.295052,23458279910.473904,24162028307.78812,24886889157.021763,25633495831.732418,26402500706.684395,27194575727.88493,28010412999.721474,28850725389.71312,29716247151.40451,30607734565.946644,31525966602.925049,32471745601.012802,33445897969.043182,34449274908.114479,35482753155.35791,36547235750.018654,37643652822.519218,38772962407.194794,39936151279.410637,41134235817.792961,42368262892.326752,43639310779.096558,44948490102.469452,46296944805.543541,47685853149.709846,49116428744.201141,50589921606.527184,52107619254.722992,53670847832.364685,55280973267.335625,56939402465.355705,58647584539.316376,60407012075.49588,62219222437.760742,64085799110.89357,{"$f":"LN121*$E$122","v":66008373084.22039},67988624276.747002,70028283005.049408,72129131495.200882,74293005440.056915,76521795603.258621,78817449471.356384,81181972955.497086,83617432144.161987,86125955108.486862,88709733761.741455,91371025774.593704,94112156547.831512,96935521244.266464,99843586881.594467,102838894488.0423,105924061322.68358,109101783162.36407,112374836657.23502,115746081756.95209,119218464209.66063,122795018135.95044,126478868680.02896,130273234740.42984,134181431782.6427,138206874736.12201,142353080978.20566,146623673407.55185,151022383609.77841,155553055118.07175,160219646771.61389,165026236174.76233,169977023260.00522,175076333957.80539,180328623976.53955,185738482695.83572,191310637176.71082,197049956292.01215,202961454980.77249,209050298630.19571,215321807589.10159,221781461816.77463,228434905671.27783,235287952841.41617,242346591426.65869,249616989169.45847,257105498844.54224,264818663809.87848,272763223724.17487,280946120435.90009,289374504048.97711,298055739170.44647,306997411345.55981,316207333685.92657,325693553696.50439,335464360307.39954,345528291116.62152,355894139850.12012,366570964045.62378,377568092966.99249,388895135756.00232,400561989828.68237,412578849523.54291,424956215009.24921,{"$f":"NZ121*$E$122","v":437704901459.52673},450836048503.3125,464361129958.41193,478291963857.16431,492640722772.87921,507419944456.06567,522642542789.74756,538321819073.43994,554471473645.64319,571105617855.01257,588238786390.66296,605885949982.38281,624062528481.85437,642784404336.30994,662067936466.39929,681929974560.39124,702387873797.203,723459510011.11914,745163295311.45276,767518194170.79639,790543739995.92029,814260052195.79785,838687853761.67175,863848489374.52197,889763944055.75745,916456862377.4303,943950568248.75342,972269085296.21606,1001437157855.1025,1031480272590.7557,1062424680768.4784,1094297421191.5327,1127126343827.2788,1160940134142.0972,1195768338166.3601,1231641388311.3508,1268590629960.6914,1306648348859.5125,1345847799325.2979,1386223233305.0566,1427809930304.2085,1470644228213.335,1514763555059.7351,1560206461711.5271,1607012655562.873,1655223035229.759,1704879726286.6521,1756026118075.2517,1808706901617.509,1862968108666.0344,1918857151926.0154,1976422866483.7959,2035715552478.3098,2096787019052.6594,2159690629624.2393,2224481348512.9663,2291215788968.3555,2359952262637.4058,2430750830516.5283,2503673355432.0244,2578783556094.9849,2656147062777.8345,2735831474661.1699,2817906418901.0049,{"$f":"QL121*$E$122","v":2902443611468.0352},2989516919812.0762,3079202427406.4385,3171578500228.6313,3266725855235.4907,3364727630892.5557,3465669459819.3325,3569639543613.9126,3676728729922.3301,3787030591820,3900641509574.6001,4017660754861.8379,4138190577507.6934,4262336294832.9238,4390206383677.9111,4521912575188.249,4657569952443.8965,4797297051017.2139,4941215962547.7295,5089452441424.1621,5242136014666.8867,5399400095106.8945,5561382097960.1006,5728223560898.9043,5900070267725.8711,6077072375757.6475,6259384547030.376,6447166083441.2881,6640581065944.5273,6839798497922.8633,7044992452860.5488,7256342226446.3662,7474032493239.7578,7698253468036.9502,7929201072078.0586,8167077104240.4004,8412089417367.6133,8664452099888.6406,8924385662885.3008,9192117232771.8594,9467880749755.0156,9751917172247.668,10044474687415.098,10345808928037.551,10656183195878.68,10975868691755.039,11305144752507.689,11644299095082.922,11993628067935.408,12353436909973.471,12724040017272.674,13105761217790.855,13498934054324.578,13903902075954.316,14321019138232.947,14750649712379.936,15193169203751.332,15648964279863.873,16118433208259.791,16601986204507.586,17100045790642.813,17613047164362.098,18141438579292.965,18685681736671.75,{"$f":"SX121*$E$122","v":19246252188771.902},19823639754435.063,20418348947068.117,21030899415480.16,21661826397944.566,22311681189882.906,22981031625579.391,23670462574346.773,24380576451577.176,25111993745124.492,25865353557478.227,26641314164202.578,27440553589128.652,28263770196802.516,29111683302706.594,29985033801787.797,30884584815841.426,31811122360316.672,32765456031126.172,33748419712059.957,34760872303421.758,35803698472524.406,36877809426700.148,37984143709501.148,39123668020786.188,40297378061409.773,41506299403252.07,42751488385349.633,44034033036910.125,45355054028017.422,46715705648857.945,48117176818323.688,49560692122873.398,51047512886559.594,52578938273156.391,54156306421351.078,55780995613991.609,57454425482411.367,59178058246883.703,60953399994290.219,62782001994118.93,64665462053942.5,66605425915560.781,68603588693027.602,70661696353818.438,72781547244432.984,74964993661765.984,77213943471618.969,79530361775767.531,81916272629040.563,84373760807911.781,86904973632149.125,89512122841113.625,92197486526347.031]
[null,null,"Capital Expenditures",null,{"$f":"CHOOSE(M8,G114,E82,E78,E87)","v":1.3046923139000559},{"$f":"F120*$E$123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5687472.6211270755,5858096.7997608874,6033839.7037537144,6214854.8948663259,{"$f":"BR120*$E$123","v":6401300.5417123167},6593339.5579636861,6791139.7447025971,6994873.9370436762,7204720.1551549863,7420861.7598096365,7643487.6126039261,7872792.2409820445,8108976.0082115065,8352245.2884578519,8602812.6471115872,8860897.0265249349,9126723.9373206832,9400525.6554403026,9682541.4251035117,9973017.6678566169,10272208.197892316,10580374.443829086,10897785.677143959,11224719.247458279,11561460.824882029,11908304.64962849,12265553.789117344,12633520.402790863,13012526.014874589,13402901.795320828,13804988.849180453,14219138.514655868,14645712.670095544,15085084.05019841,15537636.571704363,16003765.668855494,16483878.638921162,16978394.998088796,17487746.848031461,18012379.253472403,18552750.631076578,19109333.150008876,19682613.144509144,20273091.538844418,20881284.285009749,21507722.813560043,22152954.497966845,22817543.132905852,23502069.426893029,24207131.509699818,24933345.454990812,25681345.818640534,26451786.19319975,27245339.778995749,28062699.972365618,28904580.971536588,29771718.400682688,30664869.95270317,31584816.051284265,32532360.532822795,33508331.348807476,34513581.289271705,35548988.727949858,36615458.389788352,37713922.14148201,38845339.805726469,40010699.999898262,41211020.999895215,{"$f":"ED120*$E$123","v":42447351.629892066},43720772.178788826,45032395.344152495,46383367.204477064,47774868.220611379,49208114.267229721,50684357.695246607,52204888.426104002,53771035.078887127,55384166.131253742,57045691.115191348,58757061.848647088,60519773.70410651,62335366.915229701,64205427.922686599,66131590.7603672,68115538.483178213,70159004.637673557,72263774.776803777,74431688.020107895,76664638.660711139,78964577.820532471,81333515.155148447,83773520.609802902,86286726.228096992,88875328.014939919,91541587.855388105,94287835.491049752,97116470.555781245,100029964.67245468,103030863.61262833,106121789.5210072,109305443.20663741,112584606.50283654,115962144.69792165,119441009.03885931,123024239.31002508,126714966.48932584,130516415.48400562,134431907.94852579,138464865.18698156,142618811.14259103,146897375.47686875,151304296.74117485,155843425.64341009,160518728.41271237,165334290.26509374,170294318.97304657,175403148.54223797,180665242.99850515,186085200.28846031,191667756.29711413,197417788.98602757,203340322.65560842,209440532.33527666,215723748.30533499,222195460.75449502,228861324.57712987,235727164.31444377,242798979.24387711,250082948.62119341,257585437.07982922,265313000.19222409,273272390.19799083,{"$f":"GP120*$E$123","v":281470561.9039306},289914678.7610485,298612119.12387997,307570482.69759637,316797597.17852432,326301525.09388,336090570.84669644,346173287.97209734,356558486.61126029,367255241.20959812,378272898.44588608,389621085.39926273,401309717.96124059,413349009.50007784,425749479.78508019,438521964.17863262,451677623.10399163,465227951.79711139,479184790.35102475,493560334.06155545,508367144.08340216,523618158.40590423,539326703.15808141,555506504.25282383,572171699.38040853,589336850.36182082,607016955.87267542,625227464.54885578,643984288.4853214,663303817.13988113,683202931.65407753,703699019.60369992,724809990.19181085,746554289.89756513,768950918.5944922,792019446.15232706,815780029.53689694,840253430.42300391,865461033.33569396,891424864.33576488,918167610.26583779,945712638.57381308,974084017.73102748,1003306538.2629583,1033405734.4108472,1064407906.4431726,1096340143.6364677,1129230347.9455619,1163107258.3839288,1198000476.1354465,1233940490.4195101,1270958705.1320953,1309087466.2860582,1348360090.2746398,1388810892.9828792,1430475219.7723653,1473389476.3655365,1517591160.6565025,1563118895.4761975,1610012462.3404837,1658312836.2106981,1708062221.2970192,1759304087.9359298,1812083210.5740075,{"$f":"JB120*$E$123","v":1866445706.891228},1922439078.097965,1980112250.4409039,2039515617.9541311,2100701086.4927554,2163722119.0875378,2228633782.6601644,2295492796.1399693,2364357580.0241685,2435288307.4248939,2508346956.6476407,2583597365.3470697,2661105286.3074822,2740938444.8967066,2823166598.243608,2907861596.1909165,2995097444.0766444,3084950367.3989439,3177498878.4209123,3272823844.77354,3371008560.1167464,3472138816.9202485,3576302981.427856,3683592070.8706918,3794099832.9968128,3907922827.9867177,4025160512.8263197,4145915328.2111092,4270292788.0574427,4398401571.6991653,4530353618.8501406,4666264227.4156456,4806252154.2381144,4950439718.8652582,5098952910.4312162,5251921497.744153,5409479142.6764774,5571763516.9567719,5738916422.4654751,5911083915.1394386,6088416432.5936222,6271068925.5714321,6459200993.3385754,6652977023.1387329,6852566333.8328943,7058143323.8478823,7269887623.5633183,7487984252.2702179,7712623779.8383245,7944002493.2334747,8182322568.0304794,8427792245.0713949,8680626012.4235363,8941044792.7962437,9209276136.5801296,9485554420.6775341,9770121053.2978592,10063224684.896795,10365121425.443699,10676075068.20701,10996357320.25322,11326248039.860817,11666035481.056641,12016016545.48834,{"$f":"LN120*$E$123","v":12376497041.852991},12747791953.108582,13130225711.701839,13524132483.052896,13929856457.544485,14347752151.270821,14778184715.808945,15221530257.283215,15678176165.001713,16148521449.951765,16632977093.450319,17131966406.253828,17645925398.441444,18175303160.394688,18720562255.206528,19282179122.862724,19860644496.548607,20456463831.445065,21070157746.388416,21702262478.780071,22353330353.143475,23023930263.737778,23714648171.64991,24426087616.799412,25158870245.303391,25913636352.662491,26691045443.242367,27491776806.539635,28316530110.735828,29166026014.057903,30041006794.479641,30942236998.314034,31870504108.263458,32826619231.51136,33811417808.456703,34825760342.710403,35870533152.991714,36946649147.581474,38055048622.008919,39196700080.669182,40372601083.089256,41583779115.581932,42831292489.049393,44116231263.720879,45439718201.6325,46802909747.68148,48206997040.111923,49653206951.315285,51142803159.854752,52677087254.650398,54257399872.289909,55885121868.458603,57561675524.512367,59288525790.247742,61067181563.955177,62899197010.873833,64786172921.20005,66729758108.836052,68731650852.101135,70793600377.664169,72917408388.994095,75104930640.663925,77358078559.88385,79678820916.680359,{"$f":"NZ120*$E$123","v":82069185544.180771},84531261110.506195,87067198943.821381,89679214912.136032,92369591359.500107,95140679100.285126,97994899473.293686,100934746457.49251,103962788851.21729,107081672516.7538,110294122692.25642,113602946373.02412,117011034764.21484,120521365807.1413,124137006781.35555,127861116984.7962,131696950494.34009,135647859009.1703,139717294779.4454,143908813622.82877,148226078031.51364,152672860372.45905,157253046183.63284,161970637569.14182,166829756696.21609,171834649397.10257,176989688879.01566,182299379545.38614,187768360931.74774,193401411759.70016,199203454112.49118,205179557735.86591,211334944467.94189,217674992801.98013,224205242586.03955,230931399863.62073,237859341859.52936,244995122115.31525,252344975778.77472,259915325052.13797,267712784803.70215,275744168347.81317,284016493398.24762,292536988200.19507,301313097846.20093,310352490781.58691,319663065505.03455,329252957470.18561,339130546194.2912,349304462580.11993,359783596457.52356,370577104351.24921,381694417481.78668,393145250006.24023,404939607506.42749,417087795731.62036,429600429603.56897,442488442491.67609,455763095766.42633,469435988639.41919,483519068298.60175,498024640347.55981,512965379557.98663,528354340944.72626,{"$f":"QL120*$E$123","v":544204971173.06805},560531120308.26013,577347053917.50793,594667465535.0332,612507489501.08423,630882714186.11682,649809195611.70032,669303471480.05139,689382575624.45288,710064052893.18652,731365974479.98206,753306953714.38159,775906162325.81311,799183347195.58752,823158847611.45508,847853613039.79883,873289221430.99292,899487898073.92273,926472535016.14026,954266711066.62451,982894712398.62329,1012381553770.582,1042753000383.6996,1074035590395.2107,1106256658107.0669,1139444357850.2791,1173627688585.7874,1208836519243.3611,1245101614820.6619,1282454663265.2817,1320928303163.2402,1360556152258.1375,1401372836825.8813,1443414021930.658,1486716442588.5776,1531317935866.2351,1577257473942.2219,1624575198160.4885,1673312454105.303,1723511827728.4624,1775217182560.3164,1828473698037.1257,1883327908978.2397,1939827746247.5869,1998022578635.0146,2057963255994.0652,2119702153673.8872,2183293218284.104,2248792014832.627,2316255775277.606,2385743448535.9341,2457315751992.0122,2531035224551.7729,2606966281288.3262,2685175269726.9761,2765730527818.7852,2848702443653.3491,2934163516962.9492,3022188422471.8379,3112854075145.9927,3206239697400.373,3302426888322.3838,3401499694972.0552,3503544685821.2173,{"$f":"SX120*$E$123","v":3608651026395.854},3716910557187.7295,3828417873903.3618,3943270410120.4629,4061568522424.0767,4183415578096.7988,4308918045439.7031,4438185586802.8945,4571331154406.9814,4708471089039.1904,4849725221710.3662,4995216978361.6777,5145073487712.5273,5299425692343.9043,5458408463114.2207,5622160717007.6475,5790825538517.8779,5964550304673.4141,6143486813813.6162,6327791418228.0254,6517625160774.8662,6713153915598.1123,6914548533066.0557,7121984989058.0381,7335644538729.7793,7555713874891.6738,7782385291138.4238,8015856849872.5762,8256332555368.7539,8504022532029.8174,8759143207990.7119,9021917504230.4336,9292575029357.3457,9571352280238.0664,9858492848645.209,10154247634104.564,10458875063127.703,10772641315021.533,11095820554472.18,11428695171106.346,11771556026239.535,12124702707026.721,12488443788237.523,12863097101884.65,13248990014941.191,13646459715389.428,14055853506851.109,14477529112056.645,14911854985418.346,15359210634980.895,15819986954030.322,16294586562651.232,16783424159530.768,17286926884316.691]
[null,null,"Free Cash Flow",null,null,{"$f":"F119-F122-F123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44171820.760428153,45496975.383241005,46861884.644738235,48267741.184080385,{"$f":"BR119-BR122-BR123","v":49715773.419602796},51207246.622190885,52743464.020856611,54325767.94148232,55955540.979726784,57634207.209118597,59363233.425392158,61144130.428153932,62978454.340998545,64867807.971228495,66813842.210365362,68818257.476676315,70882805.20097661,73009289.357005924,75199568.037716091,77455555.078847572,79779221.731213003,82172598.383149385,84637776.334643871,87176909.624683186,89792216.913423687,92485983.420826405,95260562.923451215,98118379.811154753,101061931.2054894,104093789.14165407,107216602.81590369,110433100.90038079,113746093.92739221,117158476.74521399,120673231.04757041,124293427.97899753,128022230.81836744,131862897.74291848,135818784.67520601,139893348.21546221,144090148.66192609,148412853.12178382,152865238.71543738,157451195.87690052,162174731.7532075,167039973.70580378,172051172.91697785,177212708.10448721,182529089.34762183,188004962.02805048,193645110.88889202,199454464.2155588,205438098.14202556,211601241.08628634,217949278.31887493,224487756.66844118,231222389.36849439,238159061.04954922,245303832.88103575,252662947.86746681,260242836.30349079,268050121.39259553,276091625.0343734,284374373.78540462,292905604.99896681,301692773.14893585,310743556.34340388,320065863.03370601,{"$f":"ED119-ED122-ED123","v":329667838.92471725},339557874.09245867,349744610.31523246,360236948.62468946,371044057.08343011,382175378.79593307,393640640.15981114,405449859.36460537,417613355.14554363,430141755.79990995,443046008.47390723,456337388.7281245,470027510.38996828,484128335.70166731,498652185.77271736,513611751.34589881,529020103.88627583,544890707.00286412,561237428.21295011,578074551.05933857,595416787.59111869,613279291.21885228,631677669.95541787,650628000.05408025,670146840.05570281,690251245.25737393,710958782.61509514,732287546.09354806,754256172.4763546,776883857.65064514,800190373.38016462,824196084.58156955,848921967.11901665,874389626.13258719,900621314.91656482,927639954.36406183,955469152.99498379,984133227.58483326,1013657224.4123782,1044066941.1447498,1075388949.3790922,1107650617.860465,1140880136.3962789,1175106540.4881673,1210359736.7028122,1246670528.8038967,1284070644.6680136,1322592764.008054,1362270546.9282959,1403138663.3361444,1445232823.2362289,1488589807.933316,1533247502.1713154,1579244927.2364547,1626622275.0535486,1675420943.305155,1725683571.6043096,1777454078.752439,1830777701.1150122,1885701032.1484625,1942272063.1129165,2000540225.0063038,2060556431.7564931,2122373124.709188,{"$f":"GP119-GP122-GP123","v":2186044318.4504633},2251625648.0039778,2319174417.444097,2388749649.9674196,2460412139.4664426,2534224503.6504359,2610251238.7599487,2688558775.9227467,2769215539.200429,2852292005.3764424,2937860765.5377355,3025996588.5038676,3116776486.1589837,3210279780.7437534,3306588174.1660662,3405785819.391048,3507959393.9727798,3613198175.7919636,3721594121.0657225,3833241944.6976943,3948239203.0386252,4066686379.1297841,4188686970.5036769,4314347579.6187887,4443778007.0073519,4577091347.2175722,4714404087.6341,4855836210.2631216,5001511296.5710163,5151556635.4681463,5306103334.5321903,5465286434.5681562,5629245027.6052017,5798122378.4333582,5972066049.7863579,6151228031.2799492,6335764872.2183475,6525837818.3848963,6721612952.9364443,6923261341.524538,7130959181.7702751,7344887957.223382,7565234595.9400835,7792191633.8182869,8025957382.8328362,8266736104.3178215,8514738187.4473562,8770180333.070776,9033285743.0629005,9304284315.3547878,9583412844.8154297,9870915230.159893,10167042687.064688,10472053967.676628,10786215586.706926,11109802054.308136,11443096115.93738,11786388999.415501,12139980669.397966,12504180089.479908,12879305492.164303,13265684656.929232,13663655196.63711,14073564852.536224,{"$f":"JB119-JB122-JB123","v":14495771798.112312},14930644952.055683,15378564300.617353,15839921229.635876,16315118866.524952,16804572432.5207,17308709605.496323,17827970893.661209,18362810020.471046,18913694321.085178,19481105150.717731,20065538305.239265,20667504454.396442,21287529588.028343,21926155475.669197,22583940139.939262,23261458344.137444,23959302094.461571,24678081157.295418,25418423592.014278,26180976299.774708,26966405588.767948,27775397756.430988,28608659689.123917,29466919479.797638,30350927064.191566,31261454876.117313,32199298522.400837,33165277478.072861,34160235802.415047,35185042876.487503,36240594162.78212,37327811987.665588,38447646347.295563,39601075737.714432,40789108009.845863,42012781250.141243,43273164687.645477,44571359628.274849,45908500417.123093,47285755429.636787,48704328092.525887,50165457935.301659,51670421673.360718,53220534323.561539,54817150353.268379,56461664863.866447,58155514809.782448,59900180254.075912,61697185661.698196,63548101231.549141,65454544268.495621,67418180596.550491,69440726014.447006,71523947794.880432,73669666228.726822,75879756215.588654,78156148902.056305,80500833369.117981,82915858370.191513,85403334121.297287,87965434144.936218,90604397169.284302,93322529084.362839,{"$f":"LN119-LN122-LN123","v":96122204956.893707},99005871105.600525,101976047238.76855,105035328655.93161,108186388515.60957,111431980171.07785,114774939576.21019,118218187763.49649,121764733396.4014,125417675398.29341,129180205660.24225,133055611830.04951,137047280184.95099,141158698590.49954,145393459548.21448,149755263334.66095,154247921234.70078,158875358871.74182,163641619637.89407,168550868227.03091,173607394273.84183,178815616102.05707,184180084585.1188,189705487122.67236,195396651736.35254,201258551288.44312,207296307827.09641,213515197061.9093,219920652973.76657,226518272562.97961,233313820739.86899,240313235362.06506,247522632422.92697,254948311395.61487,262596760737.48331,270474663559.60785,278588903466.39606,286946570570.38794,295554967687.49963,304421616718.12463,313554265219.66846,322960893176.25842,332649719971.5462,342629211570.69257,352908087917.81329,363495330555.34772,374400190472.00818,385632196186.1684,397201162071.75348,409117196933.90607,421390712841.92328,434032434227.18097,447053407253.9964,460465009471.61633,474278959755.76477,488507328548.43768,503162548404.89075,518257424857.0376,533805147602.74872,549819302030.83118,566313881091.7561,583303297524.50891,600802396450.24414,618826468343.75146,{"$f":"NZ119-NZ122-NZ123","v":637391262394.06421},656513000265.88611,676208390273.86267,696494641982.07861,717389481241.54114,738911165678.78711,761078500649.15088,783910855668.62537,807428181338.6842,831651026778.84473,856600557582.20996,882298574309.67627,908767531538.96667,936030557485.13574,964111474209.6897,993034818435.98071,1022825862989.0598,1053510638878.7318,1085115958045.0936,1117669436786.4465,1151199519890.04,1185735505486.7412,1221307570651.3433,1257946797770.8835,1295685201704.0105,1334555757755.1309,1374592430487.7847,1415830203402.4182,1458305109504.491,1502054262789.6255,1547115890673.3145,1593529367393.5139,1641335248415.3193,1690575305867.7791,1741292565043.8127,1793531341995.127,1847337282254.981,1902757400722.6304,1959840122744.3093,2018635326426.6389,2079194386219.438,2141570217806.0212,2205817324340.2017,2271991844070.4082,2340151599392.5205,2410356147374.2959,2482666831795.5249,2557146836749.3906,2633861241851.873,2712877079107.4287,2794263391480.6514,2878091293225.0713,2964434032021.8237,3053367052982.4785,3144968064571.9521,3239317106509.1113,3336496619704.3853,3436591518295.5166,3539689263844.3823,3645879941759.7139,3755256340012.5054,3867914030212.8799,3983951451119.2661,4103469994652.8452,{"$f":"QL119-QL122-QL123","v":4226574094492.4302},4353371317327.2026,4483972456847.0195,4618491630552.4297,4757046379469.0039,4899757770853.0732,5046750503978.667,5198153019098.0264,5354097609670.9668,5514720537961.0967,5680162154099.9297,5850567018722.9268,6026084029284.6143,6206866550163.1523,6393072546668.0479,6584864723068.0889,6782410664760.1318,6985882984702.9355,7195459474244.0244,7411323258471.3438,7633662956225.4863,7862672844912.25,8098553030259.6172,8341509621167.4063,8591754909802.4297,8849507557096.502,9114992783809.3965,9388442567323.6777,9670095844343.3887,9960198719673.6914,10259004681263.902,10566774821701.82,10883778066352.877,11210291408343.463,11546600150593.766,11892998155111.58,12249788099764.926,12617281742757.875,12995800195040.611,13385674200891.83,13787244426918.586,14200861759726.145,14626887612517.928,15065694240893.469,15517665068120.27,15983195020163.881,16462690870768.801,16956571596891.861,17465268744798.615,17989226807142.574,18528903611356.855,19084770719697.559,19657313841288.484,20247033256527.141,20854444254222.953,21480077581849.637,22124479909305.133,22788214306584.285,23471860735781.82,24176016557855.273,24901297054590.93,25648335966228.66,26417786045215.52,27210319626571.984,{"$f":"SX119-SX122-SX123","v":28026629215369.148},28867428091830.223,29733450934585.129,30625454462622.688,31544218096501.375,32490544639396.414,33465260978578.305,34469218807935.652,35503295372173.719,36568394233338.938,37665446060339.102,38795409442149.273,39959271725413.75,41158049877176.172,42392791373491.469,43664575114696.211,44974512368137.109,46323747739181.211,47713460171356.648,49144863976497.352,50619209895792.266,52137786192666.047,53701919778446.016,55312977371799.406,56972366692953.391,58681537693741.992,60441983824554.258,62255243339290.883,64122900639469.609,66046587658653.695,68027985288413.32,70068824847065.703,72170889592477.688,74336016280252.016,76566096768659.578,78863079671719.359,81228972061870.938,83665841223727.063,86175816460438.906,88761090954252.063,91423923682879.625,94166641393366.031,96991640635167,99901389854222.031,102898431549848.69,105985384496344.16,109164946031234.47,112439894412171.52,115813091244536.66,119287483981872.77,122866108501328.95,126552091756368.83,130348654509059.89,134259114144331.69]
[null,null,"Terminal Year",null,null,{"$f":"F16=$E$3","v":false},{"$f":"G16=$E$3","v":false},{"$f":"H16=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,{"$f":"BR16=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"ED16=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GP16=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JB16=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LN16=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"NZ16=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QL16=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"SX16=$E$3","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Value",null,null,{"$f":"F124*(1+$E$4)/($E$9-$E$4)*F125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,909939507.66481996,0,0,0,{"$f":"BR124*(1+$E$4)/($E$9-$E$4)*BR125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ED124*(1+$E$4)/($E$9-$E$4)*ED125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GP124*(1+$E$4)/($E$9-$E$4)*GP125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JB124*(1+$E$4)/($E$9-$E$4)*JB125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LN124*(1+$E$4)/($E$9-$E$4)*LN125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NZ124*(1+$E$4)/($E$9-$E$4)*NZ125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QL124*(1+$E$4)/($E$9-$E$4)*QL125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SX124*(1+$E$4)/($E$9-$E$4)*SX125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cash Flow",null,null,{"$f":"IF(F125,F126)","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,909939507.66481996,false,false,false,{"$f":"IF(BR125,BR126)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(ED125,ED126)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GP125,GP126)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JB125,JB126)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LN125,LN126)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(NZ125,NZ126)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QL125,QL126)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(SX125,SX126)","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]
[null,null,"Cash Flow for Discounting",null,null,{"$f":"IF(NOT(F17),F124)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,45496975.383241005,46861884.644738235,48267741.184080385,{"$f":"IF(NOT(BR17),BR124)","v":49715773.419602796},51207246.622190885,52743464.020856611,54325767.94148232,55955540.979726784,57634207.209118597,59363233.425392158,61144130.428153932,62978454.340998545,64867807.971228495,66813842.210365362,68818257.476676315,70882805.20097661,73009289.357005924,75199568.037716091,77455555.078847572,79779221.731213003,82172598.383149385,84637776.334643871,87176909.624683186,89792216.913423687,92485983.420826405,95260562.923451215,98118379.811154753,101061931.2054894,104093789.14165407,107216602.81590369,110433100.90038079,113746093.92739221,117158476.74521399,120673231.04757041,124293427.97899753,128022230.81836744,131862897.74291848,135818784.67520601,139893348.21546221,144090148.66192609,148412853.12178382,152865238.71543738,157451195.87690052,162174731.7532075,167039973.70580378,172051172.91697785,177212708.10448721,182529089.34762183,188004962.02805048,193645110.88889202,199454464.2155588,205438098.14202556,211601241.08628634,217949278.31887493,224487756.66844118,231222389.36849439,238159061.04954922,245303832.88103575,252662947.86746681,260242836.30349079,268050121.39259553,276091625.0343734,284374373.78540462,292905604.99896681,301692773.14893585,310743556.34340388,320065863.03370601,{"$f":"IF(NOT(ED17),ED124)","v":329667838.92471725},339557874.09245867,349744610.31523246,360236948.62468946,371044057.08343011,382175378.79593307,393640640.15981114,405449859.36460537,417613355.14554363,430141755.79990995,443046008.47390723,456337388.7281245,470027510.38996828,484128335.70166731,498652185.77271736,513611751.34589881,529020103.88627583,544890707.00286412,561237428.21295011,578074551.05933857,595416787.59111869,613279291.21885228,631677669.95541787,650628000.05408025,670146840.05570281,690251245.25737393,710958782.61509514,732287546.09354806,754256172.4763546,776883857.65064514,800190373.38016462,824196084.58156955,848921967.11901665,874389626.13258719,900621314.91656482,927639954.36406183,955469152.99498379,984133227.58483326,1013657224.4123782,1044066941.1447498,1075388949.3790922,1107650617.860465,1140880136.3962789,1175106540.4881673,1210359736.7028122,1246670528.8038967,1284070644.6680136,1322592764.008054,1362270546.9282959,1403138663.3361444,1445232823.2362289,1488589807.933316,1533247502.1713154,1579244927.2364547,1626622275.0535486,1675420943.305155,1725683571.6043096,1777454078.752439,1830777701.1150122,1885701032.1484625,1942272063.1129165,2000540225.0063038,2060556431.7564931,2122373124.709188,{"$f":"IF(NOT(GP17),GP124)","v":2186044318.4504633},2251625648.0039778,2319174417.444097,2388749649.9674196,2460412139.4664426,2534224503.6504359,2610251238.7599487,2688558775.9227467,2769215539.200429,2852292005.3764424,2937860765.5377355,3025996588.5038676,3116776486.1589837,3210279780.7437534,3306588174.1660662,3405785819.391048,3507959393.9727798,3613198175.7919636,3721594121.0657225,3833241944.6976943,3948239203.0386252,4066686379.1297841,4188686970.5036769,4314347579.6187887,4443778007.0073519,4577091347.2175722,4714404087.6341,4855836210.2631216,5001511296.5710163,5151556635.4681463,5306103334.5321903,5465286434.5681562,5629245027.6052017,5798122378.4333582,5972066049.7863579,6151228031.2799492,6335764872.2183475,6525837818.3848963,6721612952.9364443,6923261341.524538,7130959181.7702751,7344887957.223382,7565234595.9400835,7792191633.8182869,8025957382.8328362,8266736104.3178215,8514738187.4473562,8770180333.070776,9033285743.0629005,9304284315.3547878,9583412844.8154297,9870915230.159893,10167042687.064688,10472053967.676628,10786215586.706926,11109802054.308136,11443096115.93738,11786388999.415501,12139980669.397966,12504180089.479908,12879305492.164303,13265684656.929232,13663655196.63711,14073564852.536224,{"$f":"IF(NOT(JB17),JB124)","v":14495771798.112312},14930644952.055683,15378564300.617353,15839921229.635876,16315118866.524952,16804572432.5207,17308709605.496323,17827970893.661209,18362810020.471046,18913694321.085178,19481105150.717731,20065538305.239265,20667504454.396442,21287529588.028343,21926155475.669197,22583940139.939262,23261458344.137444,23959302094.461571,24678081157.295418,25418423592.014278,26180976299.774708,26966405588.767948,27775397756.430988,28608659689.123917,29466919479.797638,30350927064.191566,31261454876.117313,32199298522.400837,33165277478.072861,34160235802.415047,35185042876.487503,36240594162.78212,37327811987.665588,38447646347.295563,39601075737.714432,40789108009.845863,42012781250.141243,43273164687.645477,44571359628.274849,45908500417.123093,47285755429.636787,48704328092.525887,50165457935.301659,51670421673.360718,53220534323.561539,54817150353.268379,56461664863.866447,58155514809.782448,59900180254.075912,61697185661.698196,63548101231.549141,65454544268.495621,67418180596.550491,69440726014.447006,71523947794.880432,73669666228.726822,75879756215.588654,78156148902.056305,80500833369.117981,82915858370.191513,85403334121.297287,87965434144.936218,90604397169.284302,93322529084.362839,{"$f":"IF(NOT(LN17),LN124)","v":96122204956.893707},99005871105.600525,101976047238.76855,105035328655.93161,108186388515.60957,111431980171.07785,114774939576.21019,118218187763.49649,121764733396.4014,125417675398.29341,129180205660.24225,133055611830.04951,137047280184.95099,141158698590.49954,145393459548.21448,149755263334.66095,154247921234.70078,158875358871.74182,163641619637.89407,168550868227.03091,173607394273.84183,178815616102.05707,184180084585.1188,189705487122.67236,195396651736.35254,201258551288.44312,207296307827.09641,213515197061.9093,219920652973.76657,226518272562.97961,233313820739.86899,240313235362.06506,247522632422.92697,254948311395.61487,262596760737.48331,270474663559.60785,278588903466.39606,286946570570.38794,295554967687.49963,304421616718.12463,313554265219.66846,322960893176.25842,332649719971.5462,342629211570.69257,352908087917.81329,363495330555.34772,374400190472.00818,385632196186.1684,397201162071.75348,409117196933.90607,421390712841.92328,434032434227.18097,447053407253.9964,460465009471.61633,474278959755.76477,488507328548.43768,503162548404.89075,518257424857.0376,533805147602.74872,549819302030.83118,566313881091.7561,583303297524.50891,600802396450.24414,618826468343.75146,{"$f":"IF(NOT(NZ17),NZ124)","v":637391262394.06421},656513000265.88611,676208390273.86267,696494641982.07861,717389481241.54114,738911165678.78711,761078500649.15088,783910855668.62537,807428181338.6842,831651026778.84473,856600557582.20996,882298574309.67627,908767531538.96667,936030557485.13574,964111474209.6897,993034818435.98071,1022825862989.0598,1053510638878.7318,1085115958045.0936,1117669436786.4465,1151199519890.04,1185735505486.7412,1221307570651.3433,1257946797770.8835,1295685201704.0105,1334555757755.1309,1374592430487.7847,1415830203402.4182,1458305109504.491,1502054262789.6255,1547115890673.3145,1593529367393.5139,1641335248415.3193,1690575305867.7791,1741292565043.8127,1793531341995.127,1847337282254.981,1902757400722.6304,1959840122744.3093,2018635326426.6389,2079194386219.438,2141570217806.0212,2205817324340.2017,2271991844070.4082,2340151599392.5205,2410356147374.2959,2482666831795.5249,2557146836749.3906,2633861241851.873,2712877079107.4287,2794263391480.6514,2878091293225.0713,2964434032021.8237,3053367052982.4785,3144968064571.9521,3239317106509.1113,3336496619704.3853,3436591518295.5166,3539689263844.3823,3645879941759.7139,3755256340012.5054,3867914030212.8799,3983951451119.2661,4103469994652.8452,{"$f":"IF(NOT(QL17),QL124)","v":4226574094492.4302},4353371317327.2026,4483972456847.0195,4618491630552.4297,4757046379469.0039,4899757770853.0732,5046750503978.667,5198153019098.0264,5354097609670.9668,5514720537961.0967,5680162154099.9297,5850567018722.9268,6026084029284.6143,6206866550163.1523,6393072546668.0479,6584864723068.0889,6782410664760.1318,6985882984702.9355,7195459474244.0244,7411323258471.3438,7633662956225.4863,7862672844912.25,8098553030259.6172,8341509621167.4063,8591754909802.4297,8849507557096.502,9114992783809.3965,9388442567323.6777,9670095844343.3887,9960198719673.6914,10259004681263.902,10566774821701.82,10883778066352.877,11210291408343.463,11546600150593.766,11892998155111.58,12249788099764.926,12617281742757.875,12995800195040.611,13385674200891.83,13787244426918.586,14200861759726.145,14626887612517.928,15065694240893.469,15517665068120.27,15983195020163.881,16462690870768.801,16956571596891.861,17465268744798.615,17989226807142.574,18528903611356.855,19084770719697.559,19657313841288.484,20247033256527.141,20854444254222.953,21480077581849.637,22124479909305.133,22788214306584.285,23471860735781.82,24176016557855.273,24901297054590.93,25648335966228.66,26417786045215.52,27210319626571.984,{"$f":"IF(NOT(SX17),SX124)","v":28026629215369.148},28867428091830.223,29733450934585.129,30625454462622.688,31544218096501.375,32490544639396.414,33465260978578.305,34469218807935.652,35503295372173.719,36568394233338.938,37665446060339.102,38795409442149.273,39959271725413.75,41158049877176.172,42392791373491.469,43664575114696.211,44974512368137.109,46323747739181.211,47713460171356.648,49144863976497.352,50619209895792.266,52137786192666.047,53701919778446.016,55312977371799.406,56972366692953.391,58681537693741.992,60441983824554.258,62255243339290.883,64122900639469.609,66046587658653.695,68027985288413.32,70068824847065.703,72170889592477.688,74336016280252.016,76566096768659.578,78863079671719.359,81228972061870.938,83665841223727.063,86175816460438.906,88761090954252.063,91423923682879.625,94166641393366.031,96991640635167,99901389854222.031,102898431549848.69,105985384496344.16,109164946031234.47,112439894412171.52,115813091244536.66,119287483981872.77,122866108501328.95,126552091756368.83,130348654509059.89,134259114144331.69]
[null,null,"NPV",null,{"$f":"NPV(E9,127:127)/1000","v":842536.5811711296}]
[null,null,null,null,{"$f":"NPV(E9,128:128)/1000","v":909939.50762827625}]
[null,null,"Sum from Simulation"]
[null,null,"EBITDA",null,null,{"$f":"SUMIF($17:$17,FALSE,119:119)","v":8368525026106862}]
[null,null,"Depreciation",null,null,454910036209332.75]
[null,null,"EBIT  ",null,null,7913614989897528]
[null,null,"Taxes",null,null,3165445995959012.5]
[null,null,"Capital Expenditures",null,null,593517627758312.88,{"$f":"F136/F133","v":1.3046923139000566}]
[null,null,"Free Cash Flow",null,null,4609561402389538]
[]
[]
[null,null,null,null,{"$f":"E130/E99","v":1.0016204412063641},{"$f":"F137/F115","v":1.0201013850903167}]
[]
[null,null,null,"NA",{"$f":"MATCH(TRUE,FALSE)","v":{"$error":"#N/A"}}]
[]
[null,null,"Graph test",null,{"$f":"AND(E16>=$E$3,E16<$E$5*2+$E$3)","v":false},false,{"$f":"AND(G16>=$E$3,G16<$E$5*2+$E$3)","v":false},{"$f":"AND(H16>=$E$3,H16<$E$5*2+$E$3)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,{"$f":"AND(BQ16>=$E$3,BQ16<$E$5*2+$E$3)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,{"$f":"AND(EC16>=$E$3,EC16<$E$5*2+$E$3)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GO16>=$E$3,GO16<$E$5*2+$E$3)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JA16>=$E$3,JA16<$E$5*2+$E$3)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LM16>=$E$3,LM16<$E$5*2+$E$3)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(NY16>=$E$3,NY16<$E$5*2+$E$3)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(QK16>=$E$3,QK16<$E$5*2+$E$3)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(SW16>=$E$3,SW16<$E$5*2+$E$3)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Counter",null,{"$f":"D145+E144","v":0},{"$f":"E145+F144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,{"$f":"BQ145+BR144","v":5},6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,60,60,60,60,60,60,60,60,{"$f":"EC145+ED144","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"GO145+GP144","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"JA145+JB144","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"LM145+LN144","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"NY145+NZ144","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"QK145+QL144","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"SW145+SX144","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60]
[null,null,"X-Scale",null,{"$f":"IF(E144,E145,NA)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},1,2,3,{"$f":"IF(BQ144,BQ145,NA)","v":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,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EC144,EC145,NA)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GO144,GO145,NA)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(JA144,JA145,NA)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LM144,LM145,NA)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(NY144,NY145,NA)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(QK144,QK145,NA)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(SW144,SW145,NA)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Capital Expenditures",{"$f":"C147","v":"Capital Expenditures"},{"$f":"E95","v":0},{"$f":"F95","v":10000},10000,10000,10000,10000,9000,10349.999999999995,11902.499999999989,13687.874999999991,15741.056249999985,18102.214687499996,20817.546890624981,23940.178924218715,27531.205762851529,31660.886627279269,36410.019621371161,41871.522564576822,48152.250949263362,55375.088591652857,63681.351880400769,73233.554662460898,84218.587861829976,96851.376041104464,111379.08244727009,128085.94481436069,147298.83653651472,169393.66201699205,194802.71131954077,224023.11801747192,267626.58572009264,306270.57357810671,350711.15961482248,401817.83355704555,460590.50859060243,528179.08487919299,604905.94761107198,695641.83975273289,799988.11571564223,919986.3330729889,1057984.2830339368,1216681.9254890278,1399184.2143123816,1609061.8464592395,1850421.1234281238,2127984.2919423417,2447181.9357336937,2814259.2260937467,3236398.1100078081,3721857.8265089788,4280136.500485329,4922156.9755581263,5660480.5218918454,6509552.6001756191,7485985.4902019603,8608883.313732259,9900215.810792096,11385248.182410905,13093035.409772549,15056990.721238427,17325539.32942418,4229590.5046300478,4391730.6885983329,4564067.9484100444,4747708.1268891972,{"$f":"BR95","v":4943910.231726761},5153109.0288640568,5380291.013443321,5625176.7646169402,5889930.6414413322,6177026.9206533302,6489295.8422369985,6829976.5485627884,7202777.9507371429,7611948.7108343737,8062357.7069707857,8559586.5532129966,9110035.9820974208,9721048.1686916035,10401047.386953276,11159701.747742947,12008109.18023348,12959011.292707462,14027039.294115715,15228996.784960259,16584184.947333276,18114776.493401192,19846245.685498238,21807862.837952517,24033262.972263794,26571099.747980274,13752517.735742833,14200345.736644499,14666941.447897628,15153667.831361413,15662048.72733313,16192791.679338597,16751164.143432111,17337176.088505387,17953289.945046436,18602287.003366601,19287313.727431685,20011934.970313303,20780195.125140175,21596688.400469489,22466639.58729497,23395996.889946908,24391538.628933348,25460995.894932568,26613193.544981554,27858212.290512048,29207575.039285623,30674461.127531186,32273952.623984177,34023317.514724784,35942335.298990689,38053671.355608314,40383307.3935716,42961036.39726802,45821031.73835884,49012501.577058136,36867161.619693026,38008428.937113181,39189267.144380413,40411663.298738658,41677784.058731683,42988999.070679113,44351257.756512903,45765272.509978585,{"$f":"ED95","v":47234229.259163857},48761654.496907458,50351462.245778747,52008007.944210753,53736150.288254648,55541322.218477264,57429612.419843167,59407858.907471567,61483756.50698375,63665980.309324488,65964327.491805203,68389880.255740255,70955193.04347077,73674507.67184183,76564000.56462419,79642066.893584087,82929647.159215614,86450602.571640089,90232146.546084195,94305340.724356189,98705665.195259556,103483674.03766586,92972469.254119068,95796895.800571918,98711388.013742909,101719447.79418223,104824802.08903848,108030427.64189495,111343929.1848655,114767724.08118142,118306754.37750272,121966355.36879647,125752304.14382471,129670875.09919782,133728903.45789137,137933857.98320314,142293924.25751075,146818100.10026926,151516304.93556529,156399505.19076377,161479858.11968777,166770876.802459,172287619.48659125,178046906.90825593,184067571.77813083,190370745.24349579,196980185.85962486,203922657.43306133,211228363.05334815,218931443.72683826,227070551.2878162,235699506.71299899,229154776.90971246,236064672.68583274,243187198.20556143,250529532.29175508,258099189.12153894,265903046.28537065,273952726.38764542,282254785.20004499,290818427.32993209,299653378.50979877,308769937.9790566,318179037.94948649,{"$f":"GP95","v":327892311.19368893},337922167.9510749,348281883.52441829,358985698.1451844,370048930.92182755,381488109.95661384,393321121.02851343,405567377.59854984,418248015.30656445,431386114.60282928,445006955.7035408,459138310.68666697,473810778.26609147,489058167.61172229,504917938.53736877,521431706.47537959,538645821.91881466,556622035.46292686,559704981.52213895,576531383.43663049,593867910.27888381,611730665.72727633,630136356.56012619,649101328.74711621,668646957.32324314,688789843.06371069,709549536.92950749,730946421.39736164,753001772.15324628,775737827.14890206,799177864.06908679,823346287.41273427,848268726.56992865,873972146.48206139,900484972.70880747,927837232.9972043,956060717.7603215,985189162.23231292,1015258453.4793408,1046306865.9207886,1078375329.561039,1111507735.7598884,1145751286.0915108,1181156890.6719055,1217779623.2893562,1255679241.7699273,1294920783.2721987,1335585245.6569111,1362037088.021945,1402933453.131429,1445062042.0645261,1488460621.4664876,1533168210.9715159,1579224138.7908461,1626673451.6682861,1675557132.2391019,1725919844.7801664,1777807838.4835382,1831269031.752008,1886353104.5356271,1943111599.7774129,2001598035.1923122,2061868026.7828932,2123979425.7014134,{"$f":"JB95","v":2187992470.3047361},2253969955.5210128,2321977421.9598446,2392083367.5578194,2464359484.9646153,2538880928.3506188,2615726613.8637652,2694979558.5916977,2776727263.6082735,2861062147.5141759,2948082037.8368888,3037890728.75389,3130598614.8656821,3226333412.1981969,3309507699.5594687,3408828183.0150776,3511133613.844686,3616514340.4000549,3725063541.4730868,3836876329.2074652,3952055207.7974014,4070700341.0520988,4192917349.8575435,4318815268.7132473,4448506684.8886042,4582107887.2663107,4719739025.9900217,4861524284.1912975,5007592063.2518454,5158075183.2644377,5313111100.5946484,5472842144.7196255,5637415776.8344259,5806984873.0786257,5981708035.6510487,6161749935.5576553,6347281691.2870102,6538481288.3376369,6735534045.2465973,6938633132.6016302,7147980152.4769754,7363785786.8331919,7586270524.6873417,7815675479.314517,8036530028.6892843,8277661182.0187855,8526031602.818511,8781859269.0430737,9045368817.975399,9316790764.0048714,9596367075.6387043,9884341564.9286633,10180967810.450409,10486507243.123871,10801229418.53157,11125412302.918556,11459342574.11183,11803315938.75675,12157637467.454277,12522621949.592951,12898594269.912996,13285889809.117552,13684854871.164288,14095847140.238386,{"$f":"LN95","v":14519236170.825562},14955403914.787405,15404745289.893658,15867668794.902493,16344597177.008387,16835968158.316265,17342235228.963085,17863868515.61388,18401355735.331467,18955213246.277939,19510253928.661602,20095596798.99028,20698505288.299164,21319507165.088161,21959146150.901852,22617981416.919098,23296593448.140377,23995574728.605347,24715537969.037388,25457114506.468456,26220954899.776493,27007729548.600857,27818129337.16465,28652866304.701134,29512674344.377003,30398309932.823303,31310552892.64027,32250207190.5266,33218101774.015633,34215091450.17527,35242057810.060585,36299910203.199501,37389586766.958031,38512055516.278786,39668315500.025986,40859398031.024467,42086367997.852509,43350325267.569992,44652406189.846207,45993795214.4282,47359993355.856316,48780828409.0009,50244293846.610031,51751669380.148399,53304273232.413948,54903462310.876472,56550638768.916603,58247241409.004761,59994754649.848785,61794707687.704247,63648675876.449379,65558282154.57386,67525198521.31678,69551147564.377823,71637904041.844101,73787296521.214371,76001209078.683044,78281583062.150604,80630418921.788422,83049778112.38121,85541785072.132675,88108629283.133865,90752567419.290329,93475925588.181061,{"$f":"NZ95","v":96281101674.085373},99170567790.305634,102146872849.91211,105212645265.19153,108370595787.39613,111623530499.90489,114958620699.89719,118407414573.36285,121959677595.90289,125618514641.92007,129387123852.03903,133268798449.0901,137266934991.27673,141385026518.03546,145626673312.15082,149995583909.87509,154495578385.28516,159130591738.67505,163904677392.94077,168822010802.15079,173886893176.74991,179103755330.16766,184477161651.90472,190011814212.56888,195712557006.71933,201584380339.8602,207632425366.4361,213861988786.2662,220278527707.51645,226887664685.05435,233695192943.86459,240707081798.17819,247929482278.02127,255368732976.14334,263031366129.67651,270924123952.45386,279038231956.02264,287409414167.17194,296031737177.52698,304912736010.99207,314060171862.18329,323482037899.53912,333186571625.23938,343182252251.01715,353477815817.1214,364082260689.995,375004855468.8089,386255147134.70453,397842969450.85071,409778451621.79858,422072027220.98706,434734443395.73181,447776770359.43567,461210411181.32654,475047111884.53839,489298971864.01489,503978454636.31451,519098398934.24213,534672030159.92999,550712972211.04187,567235259695.63074,584253350552.49829,601782139094.97119,619836969497.60107,{"$f":"QL95","v":638433649746.7782},657588476078.06799,677302514645.40515,697621625337.23694,718550314682.69397,740106870841.31238,762310130737.41406,785179495541.02625,808734952995.97266,832997085062.87244,857987093613.33069,883726816820.09143,910238748282.80811,937546056733.12378,965672606337.22229,994642977614.76038,1024482488993.7379,1055217219021.6664,1086874029254.1499,1119480587842.8789,1153065393845.9375,1187657802284.2571,1223288049969.1658,1259987282127.0791,1297787579848.5515,1336721988390.3213,1376824546360.2883,1418130315817.0972,1460675413317.5054,1504497041946.8123,1549633524369.4666,1596124346939.438,1643994461632.6145,1693314330734.0647,1744113801241.4211,1796437261996.8071,1850330433627.5737,1905840407517.8862,1963015692332.1389,2021906246579.123,2082563529975.071,2145040546272.6824,2209391889618.9824,2275673792309.3794,2343944173980.769,2414262692287.6118,2486690795106.7754,2561291774318.0913,2638130821209.4722,2717275083556.8604,2798793724431.3335,2882757982787.2173,2969241235887.2183,3058319063622.6694,3150069314789.0117,3244572175378.9917,3341910238958.624,3442168579193.3789,3545434824595.0781,3651799235562.7178,3761354783793.8442,3874197244146.5454,3990409545755.936,4110121867381.083,{"$f":"SX95","v":4233425563987.8506},4360428377625.6372,4491241282725.2607,4625978582088.5039,4764758012139.8779,4907700835981.0996,5054931957059.1016,5206580026169.2275,5362777553912.4238,5523661026531.624,5689371025229.6855,5860052349074.0039,6035854141596.75,6216930021202.7656,6403438215500.6865,6595541699676.8096,6793408339034.8799,6997211035828.8887,7207127880520.1221,7423342307594.5625,7646043256080.0576,7875425334908.7773,8111688993274.2979,8355040696138.5381,8605693105048.5684,8863865264429.8125,9129782793526.9688,9403678094171.6621,9685774821281.8145,9976348101172.7383,10275638584793.24,10583907789055.203,10901425076497.691,11228467889674.137,11565321998953.049,11912281742398.672,12269650290669.209,12637739909787.637,13016872234039.377,13407378547062.385,13809600071376.385,14223888266605.133,14650605136653.758,15090123546111.52,15542827546156.693,16009112710252.492,16489386479927.824,16984068520948.639,17493591090193.463,18018399413558.125,18558952075222.516,19115721418625.512,19689193959502.512,8355040696138.5381]
[]
[null,null,"Scale Max",{"$f":"MAX(E144:UY144*E147:UY147)","v":49012501.577058136}]
[]
[null,null,"Scale Min",{"$f":"MIN(E144:UY144*E147:UY147)","v":0}]

{"sheet":"General Points","index":2,"n_rows":14,"n_cols":11,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,"Corporate modelling is like family"]
[null,null,null,null,null,null,null,null,null,null,"Project modelling is like person or relationship"]
[null,null,"Why does not stabalise to zero"]
[null,null,null,"Physical capacity supports the EBITDA",null,null,null,null,null,null,"Analogy with generations for a family"]
[null,null,null,"Must start from somewhere",null,null,null,null,null,null,"If each woman has two children and no increase in prodcutivity"]
[null,null,null,"Must replace old capital",null,null,null,null,null,null,"Then the family is stable the value should be stable"]
[null,null,null,"When Capital is retired is a function of prior growth",null,null,null,null,null,null,"Family does not have children at same time"]
[]
[null,null,"Start with as simple example as possible"]
[null,null,null,"Come up with capital expenditure method",null,null,null,null,null,null,"Innovations"]
[null,null,null,"Model on an exact basis"]
[null,null,null,"Model without discounting",null,null,null,null,null,null,"Depreciation Grows at terminal growth"]
[null,null,null,"Model without growth -- just replacement",null,null,null,null,null,null,"Show stages"]

{"sheet":"Net Plant Depreciation","index":3,"n_rows":31,"n_cols":18,"rows_kept":31,"cut":false,"hidden":false,"merged":[[7,3,15,3],[4,7,4,17],[5,7,5,17]]}
[]
[null,null,null,null,null,null,"Growth",0]
[null,null,null,null,null,null,"Life",1]
[]
[null,null,null,null,null,"Gross Plant",null,"Net Plant Depreciation"]
[null,null,null,null,null,"Depreciation",null,"Growth Rate"]
[null,null,null,null,null,"Rate",{"$f":"net_depreciation_rate(H3,H2)","v":1},-0.01,0,0.01,0.02,0.05,0.1,0.15,0.2,0.3,0.5,1]
[null,null,null,"Life",{"$f":"G8","v":1},{"$f":"1/G8","v":1},1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,{"$f":"G9","v":2},0.5,2,0.66778523489932884,0.66666666666666663,0.66556291390728473,0.66447368421052633,0.66129032258064513,0.65625,0.6515151515151516,0.6470588235294118,0.63888888888888884,0.625,0.6]
[null,null,null,null,5,0.2,5,0.33558170749987298,0.33333333333333331,0.33113681366870923,0.32899081619488163,0.32284310485542195,0.31349200236206315,0.30513992190339617,0.29766399999999998,0.28492524851521028,0.26607818411097101,0.24031007751937986]
[null,null,null,null,10,0.1,10,0.18460065663808908,0.18181818181818182,0.17914480226720589,0.17657661940022279,0.16946524414786146,0.15937424600999997,0.15113036061434393,0.1443806090064528,0.13425014872494789,0.12230208245510496,0.11099056092003906]
[null,null,null,null,15,6.6666666666666666E-2,15,0.12800057228999362,0.125,0.12216470565222096,0.11948710131625701,0.11232564736499798,0.10286937102985806,9.5830982378461507E-2,9.0570202014458479E-2,8.3573220233451762E-2,7.6720456548521762E-2,7.1426235904724328E-2]
[null,null,null,null,20,0.05,20,9.8366605696395187E-2,9.5238095238095233E-2,9.233073424269353E-2,8.9632093306468846E-2,8.2664885257221002E-2,7.4118408112386389E-2,6.8329988403722439E-2,6.4368069725747462E-2,5.9621549870727937E-2,5.5536992678301166E-2,5.2631526112228891E-2]
[null,null,null,null,30,3.3333333333333333E-2,30,6.7804875720941141E-2,6.4516129032258063E-2,6.1559904662012457E-2,5.891056651602241E-2,5.2546229908833904E-2,4.582158787927966E-2,4.2028509416543576E-2,3.9797959656700223E-2,3.7483898642185716E-2,3.5714086157151465E-2,3.4482758587467688E-2]
[null,null,null,null,50,0.02,50,4.2706248493508771E-2,3.9215686274509803E-2,3.6279659320575752E-2,3.3831760581472102E-2,2.87548553949276E-2,2.473436098740326E-2,2.3052354944780359E-2,2.2219509049938194E-2,2.1428525319246407E-2,2.0833333299298425E-2,2.0408163265306107E-2]
[null,null,null,null,100,0.01,100,2.3661220355420218E-2,1.9801980198019802E-2,1.7048138294215254E-2,1.5148366658036861E-2,1.2381405306822742E-2,1.1110215245298528E-2,1.0714275938709075E-2,1.0526315655682289E-2,1.0344827586163733E-2,1.020408163265306E-2,1.0101010101010102E-2]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"H7","v":-0.01},0,0.01,0.02,0.05,0.1,0.15,0.2,0.3,0.5,1]
[null,null,null,null,null,null,{"$f":"G8","v":1},1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,{"$f":"G9","v":2},0.66778523489932884,0.66666666666666663,0.66556291390728473,0.66447368421052633,0.66129032258064513,0.65625,0.6515151515151516,0.6470588235294118,0.63888888888888884,0.625,0.6]
[null,null,null,null,null,null,{"$f":"G10","v":5},0.33558170749987298,0.33333333333333331,0.33113681366870923,0.32899081619488163,0.32284310485542195,0.31349200236206315,0.30513992190339617,0.29766399999999998,0.28492524851521028,0.26607818411097101,0.24031007751937986]
[null,null,null,null,null,null,{"$f":"G11","v":10},0.18460065663808908,0.18181818181818182,0.17914480226720589,0.17657661940022279,0.16946524414786146,0.15937424600999997,0.15113036061434393,0.1443806090064528,0.13425014872494789,0.12230208245510496,0.11099056092003906]
[null,null,null,null,null,null,{"$f":"G12","v":15},0.12800057228999362,0.125,0.12216470565222096,0.11948710131625701,0.11232564736499798,0.10286937102985806,9.5830982378461507E-2,9.0570202014458479E-2,8.3573220233451762E-2,7.6720456548521762E-2,7.1426235904724328E-2]
[null,null,null,null,null,null,{"$f":"G13","v":20},9.8366605696395187E-2,9.5238095238095233E-2,9.233073424269353E-2,8.9632093306468846E-2,8.2664885257221002E-2,7.4118408112386389E-2,6.8329988403722439E-2,6.4368069725747462E-2,5.9621549870727937E-2,5.5536992678301166E-2,5.2631526112228891E-2]
[null,null,null,null,null,null,{"$f":"G14","v":30},6.7804875720941141E-2,6.4516129032258063E-2,6.1559904662012457E-2,5.891056651602241E-2,5.2546229908833904E-2,4.582158787927966E-2,4.2028509416543576E-2,3.9797959656700223E-2,3.7483898642185716E-2,3.5714086157151465E-2,3.4482758587467688E-2]
[null,null,null,null,null,null,{"$f":"G15","v":50},4.2706248493508771E-2,3.9215686274509803E-2,3.6279659320575752E-2,3.3831760581472102E-2,2.87548553949276E-2,2.473436098740326E-2,2.3052354944780359E-2,2.2219509049938194E-2,2.1428525319246407E-2,2.0833333299298425E-2,2.0408163265306107E-2]
[null,null,null,null,null,null,{"$f":"G16","v":100},2.3661220355420218E-2,1.9801980198019802E-2,1.7048138294215254E-2,1.5148366658036861E-2,1.2381405306822742E-2,1.1110215245298528E-2,1.0714275938709075E-2,1.0526315655682289E-2,1.0344827586163733E-2,1.020408163265306E-2,1.0101010101010102E-2]

{"sheet":"Simulation","index":4,"n_rows":20,"n_cols":14,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Life",20]
[null,null,null,"Terminal",0.01]
[null,null,null,"Net Depr",{"$f":"net_depreciation_rate(E2,E3)","v":9.233073424269353E-2}]
[null,null,null,"No Adj",{"$f":"E3/E4+1","v":1.1083062978110274}]
[null,null,null,"Historic",0.2]
[null,null,null,"Adjusted",{"$f":"adjusted_cap_exp(E6,E3,E2,E8)","v":0.82949373212726152}]
[null,null,null,"WACC",0.08]
[]
[null,null,null,null,null,null,"Ratio of Capital Expenditures to Depreciation",null,null,null,null,null,null,"Ratio"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"without"]
[null,null,null,null,null,null,null,"Historic Growth",null,null,null,null,null,"Adjustment"]
[null,null,null,null,{"$f":"E7","v":0.82949373212726152},0,0.01,0.04,0.1,0.15,0.3,null,null,{"$f":"E5","v":1.1083062978110274}]
[null,null,null,null,0,0.99999993856000047,0.97562938215892248,0.90622577988733566,0.78845086273422638,0.71340385610546653,0.58442830385985733,null,{"$f":"E14","v":0},1]
[null,null,null,null,0.01,1.1296304682978755,1.1083062314469327,1.0475780794592917,0.94452502695032137,0.87885889615015622,0.7660052879352478,null,{"$f":"E15","v":0.01},1.1083062978110274]
[null,null,null,null,0.02,1.2592609980357976,1.2409830807349667,1.1889303790312113,1.100599191166274,1.044313936194635,0.94758227201031064,null,0.02,1.2231343625058078]
[null,null,null,"Terminal",0.03,1.3888915277794851,1.3736599300268102,1.3302826786013719,1.2566733553710077,1.2097689762218717,1.1291592560577772,null,0.03,1.3443141519371826]
[null,null,null,"Growth",0.04,1.5185220581477934,1.5063367797818941,1.4716349781751739,1.4127475187994769,1.3752240149758823,1.3107362379779364,null,0.04,1.4716350065725776]
[null,null,null,null,0.05,1.6481526453201909,1.6390136744135202,1.6129872886577019,1.5688216354947648,1.5406789702668755,1.4923130733113017,null,0.05,1.6048517438138266]
[null,null,null,null,0.1,2.3492004082437226,2.3491994966859808,2.3491969007095124,2.349192495449504,2.3491896883868035,2.3491848641775741,null,0.1,2.3491924954509162]

{"sheet":"Find Base","index":5,"n_rows":26,"n_cols":24,"rows_kept":26,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,null,null,"Increasing Pattern"]
[]
[null,null,null,"Yrs",5,null,null,null,null,null,null,null,"Yrs",4]
[null,null,null,"Growth",0.2,null,null,null,null,null,null,null,"Growth",0.05]
[null,null,null,"Balance",1000,null,null,null,null,null,null,null,"Balance",1000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"O11+1","v":2},{"$f":"P11+1","v":3},4,5,6,7,8,9,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O11<=$N$8","v":true},{"$f":"P11<=$N$8","v":true},true,true,false,false,false,false,false,false]
[null,null,null,"Total",{"$f":"SUM(F13:J13)","v":1000.0000000000005},134.37970328961521,{"$f":"F13*(1+$E$9)","v":161.25564394753823},{"$f":"G13*(1+$E$9)","v":193.50677273704588},{"$f":"H13*(1+$E$9)","v":232.20812728445503},{"$f":"I13*(1+$E$9)","v":278.64975274134605},null,null,"Total",{"$f":"SUM(O13:X13)","v":1000.0000000000002},232.01183260346284,{"$f":"IF(P12,O13*(1+$N$9))","v":243.61242423363598},{"$f":"IF(Q12,P13*(1+$N$9))","v":255.79304544531777},268.5826977175837,false,false,false,false,false,false]
[null,null,null,"Difference",{"$f":"E13-E10","v":0},null,null,null,null,null,null,null,"Difference",{"$f":"N13-N10","v":0}]
[]
[null,null,null,"Function",{"$f":"find_base(E9,E8)","v":0.13437969407999989},{"$f":"E16*(1+$E$9)","v":0.16125563289599987},{"$f":"F16*(1+$E$9)","v":0.19350675947519982},{"$f":"G16*(1+$E$9)","v":0.23220811137023978},{"$f":"H16*(1+$E$9)","v":0.27864973364428774}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Function",{"$f":"find_base(N9,N8)","v":0.23201182719999999}]
[null,null,"Make Goal Seek","Declining Pattern"]
[]
[null,null,null,"Yrs",5]
[null,null,null,"Growth",0.2]
[null,null,null,"Balance",1000]
[]
[]
[null,null,null,"Total",{"$f":"SUM(F25:J25)","v":999.99999999999989},297.47739171822934,{"$f":"F25*(1-$E$21)","v":237.98191337458348},{"$f":"G25*(1-$E$21)","v":190.38553069966679},{"$f":"H25*(1-$E$21)","v":152.30842455973342},{"$f":"I25*(1-$E$21)","v":121.84673964778675}]
[null,null,null,"Difference",{"$f":"E25-E22","v":0}]

{"sheet":"Index Illustration","index":6,"n_rows":16,"n_cols":9,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
["History"]
[null,"Profit and Loss"]
[null,null,null,null,2014,{"$f":"E3+1","v":2015},{"$f":"F3+1","v":2016}]
[null,null,"Revenue",null,100,130,140]
[null,null,"COGS",null,80,90,95]
[null,null,"Margin",null,{"$f":"E4-E5","v":20},{"$f":"F4-F5","v":40},{"$f":"G4-G5","v":45}]
[null,null,"Other Expense",null,10,15,17]
[null,null,"Other Income",null,{"$f":"E6-E7","v":10},{"$f":"F6-F7","v":25},{"$f":"G6-G7","v":28}]
[]
[]
[null,null,"COGS",null,"MATCH",{"$f":"MATCH(C11,C:C,0)","v":5},{"$f":"show_formula(F11)","v":"< ---- Formula for: $F$11  =MATCH(C11,C:C,0)"}]
[]
[]
[]
[null,null,null,null,{"$f":"E3","v":2014},{"$f":"F3","v":2015},{"$f":"G3","v":2016}]
[null,null,{"$f":"INDEX(C:C,$F$11)","v":"COGS"},null,{"$f":"INDEX(E:E,$F$11)","v":80},{"$f":"INDEX(F:F,$F$11)","v":90},{"$f":"INDEX(G:G,$F$11)","v":95},null,{"$f":"show_formula(E16)","v":"< ---- Formula for: $E$16  =INDEX(E:E,$F$11)"}]