{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Time Line","Working Capital Analysis","Plant Analysis","Chart4","Chart1","Net to Gross and Life","Net to Gross and Growth","Predicted and Actual","Formulas","Sheet1","Notes","Sheet2"],"not_rendered":{"charts":10,"images":0,"macros":1,"external_links":0,"defined_names":5,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Chart4","index":3,"reason":"not_a_worksheet"},{"sheet":"Chart1","index":4,"reason":"not_a_worksheet"},{"sheet":"Net to Gross and Life","index":5,"reason":"not_a_worksheet"},{"sheet":"Net to Gross and Growth","index":6,"reason":"not_a_worksheet"},{"sheet":"Predicted and Actual","index":7,"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":"Time Line","index":0,"n_rows":9,"n_cols":8,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,"Start",null,"Terminal",null,null,"End of Second"]
[null,null,null,null,"First",null,null,"Second"]
[null,null,null,null,"Cycle",null,null,"Cycle"]
[null,null,null,null,null,null,null,"Compute"]
[null,null,null,null,null,null,null,"Perputity"]

{"sheet":"Working Capital Analysis","index":1,"n_rows":52,"n_cols":305,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
["Stable Working Capital"]
[null,null,"Revenues",null,100]
[null,null,"Operating Margin",null,0.1]
[null,null,"Days AR Outstanding",null,60]
[null,null,"Days AP Outstanding",null,10]
[null,null,"AR to Sales",null,{"$f":"E5/365","v":0.16438356164383561}]
[null,null,"AP to COGS",null,{"$f":"E6/365","v":2.7397260273972601E-2}]
[null,null,"Explicit Growth Rate",null,0.25]
[null,null,"Terminal Growth Rate",null,0.02]
[null,null,"WACC",null,0.1]
[null,null,"Length of Explicit Period",null,7]
[]
["True Value"]
[null,"Period",null,null,0,{"$f":"E15+1","v":1},{"$f":"F15+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BR15+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"ED15+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GP15+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JB15+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
[null,"Explicit Period",null,null,null,{"$f":"F15<=$E$12","v":true},{"$f":"G15<=$E$12","v":true},true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BS15<=$E$12","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EE15<=$E$12","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GQ15<=$E$12","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JC15<=$E$12","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Long-term Period",null,null,null,{"$f":"NOT(F16)","v":false},{"$f":"NOT(G16)","v":false},false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NOT(BS16)","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,{"$f":"NOT(EE16)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NOT(GQ16)","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,{"$f":"NOT(JC16)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,"Terminal Period",null,null,null,{"$f":"F15=$E$12","v":false},{"$f":"G15=$E$12","v":false},false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BS15=$E$12","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EE15=$E$12","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GQ15=$E$12","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JC15=$E$12","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Growth Rate",null,null,null,{"$f":"F16*$E$9+F17*$E$10","v":0.25},{"$f":"G16*$E$9+G17*$E$10","v":0.25},0.25,0.25,0.25,0.25,0.25,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"BS16*$E$9+BS17*$E$10","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"EE16*$E$9+EE17*$E$10","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"GQ16*$E$9+GQ17*$E$10","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"JC16*$E$9+JC17*$E$10","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"Revenues",null,null,{"$f":"E3","v":100},{"$f":"E21*(1+F20)","v":125},{"$f":"F21*(1+G20)","v":156.25},195.3125,244.140625,305.17578125,381.4697265625,476.837158203125,486.3739013671875,496.10137939453125,506.02340698242188,516.14387512207031,526.46675262451174,536.99608767700204,547.73600943054214,558.69072961915299,569.8645442115361,581.26183509576686,592.88707179768221,604.74481323363591,616.83970949830859,629.17650368827481,641.76003376204028,654.59523443728108,667.68713912602675,681.04088190854725,694.66169954671818,708.55493353765257,722.72603220840563,737.18055285257378,751.92416390962524,766.96264718781777,782.30190013157414,797.94793813420563,813.90689689688975,830.18503483482755,846.78873553152414,863.72451024215468,880.9990004469978,898.61898045593773,916.59136006505651,934.92318726635767,953.62165101168489,972.69408403191858,992.14796571255692,1011.9909250268081,1032.2307435273442,1052.8753583978912,1073.9328655658489,1095.4115228771659,1117.3197533347093,1139.6661484014035,1162.4594713694316,1185.7086607968204,1209.4228340127568,1233.6112906930118,1258.283516506872,1283.4491868370096,1309.1181705737499,1335.300533985225,1362.0065446649296,1389.2466755582282,1417.0316090693927,1445.3722412507807,1474.2796860757962,1503.7652797973121,{"$f":"BR21*(1+BS20)","v":1533.8405853932584},1564.5173971011236,1595.807745043146,1627.723899944009,1660.2783779428892,1693.483945501747,1727.353624411782,1761.9006969000177,1797.1387108380181,1833.0814850547786,1869.7431147558741,1907.1379770509916,1945.2807365920114,1984.1863513238516,2023.8700783503286,2064.347479917335,2105.6344295156819,2147.7471181059955,2190.7020604681156,2234.5161016774778,2279.2064237110276,2324.7905521852481,2371.2863632289532,2418.7120904935323,2467.0863323034032,2516.4280589494715,2566.7566201284608,2618.0917525310301,2670.4535875816509,2723.8626593332842,2778.3399125199498,2833.906710770349,2890.5848449857563,2948.3965418854714,3007.3644727231808,3067.5117621776444,3128.8619974211974,3191.4392373696214,3255.268022117014,3320.3733825593545,3386.7808502105418,3454.5164672147525,3523.6067965590478,3594.0789324902289,3665.9605111400338,3739.2797213628346,3814.0653157900915,3890.3466221058934,3968.1535545480115,4047.5166256389716,4128.466958151751,4211.0362973147858,4295.2570232610815,4381.1621637263033,4468.7854070008298,4558.1611151408461,4649.3243374436634,4742.3108241925365,4837.1570406763876,4933.9001814899157,5032.5781851197144,5133.2297488221084,5235.8943437985508,5340.6122306745219,{"$f":"ED21*(1+EE20)","v":5447.4244752880122},5556.3729647937726,5667.5004240896478,5780.8504325714412,5896.4674412228696,6014.3967900473272,6134.684725848274,6257.3784203652394,6382.5259887725442,6510.1765085479956,6640.3800387189558,6773.1876394933352,6908.6513922832019,7046.8244201288662,7187.7609085314434,7331.5161267020721,7478.1464492361138,7627.7093782208358,7780.2635657852525,7935.8688371009575,8094.5862138429766,8256.4779381198368,8421.607496882234,8590.0396468198796,8761.8404397562772,8937.0772485514026,9115.8187935224305,9298.1351693928791,9484.097872780736,9673.7798302363517,9867.2554268410786,10064.6005353779,10265.892546085459,10471.210397007168,10680.63460494731,10894.247297046257,11112.132242987182,11334.374887846925,11561.062385603864,11792.283633315941,12028.12930598226,12268.691892101906,12514.065729943944,12764.347044542823,13019.63398543368,13280.026665142354,13545.627198445201,13816.539742414107,14092.870537262388,14374.727948007636,14662.22250696779,14955.466957107146,15254.57629624929,15559.667822174277,15870.861178617763,16188.278402190119,16512.043970233921,16842.2848496386,17179.130546631372,17522.713157563998,17873.167420715279,18230.630769129584,18595.243384512178,18967.14825220242,{"$f":"GP21*(1+GQ20)","v":19346.491217246468},19733.421041591399,20128.089462423228,20530.651251671694,20941.264276705129,21360.089562239231,21787.291353484015,22223.037180553696,22667.497924164771,23120.847882648068,23583.264840301028,24054.930137107051,24536.028739849193,25026.749314646178,25527.284300939104,26037.829986957888,26558.586586697045,27089.758318430988,27631.55348479961,28184.184554495601,28747.868245585512,29322.825610497224,29909.282122707169,30507.467765161313,31117.61712046454,31739.969462873833,32374.76885213131,33022.264229173939,33682.709513757422,34356.36370403257,35043.490978113223,35744.360797675487,36459.248013628996,37188.432973901574,37932.201633379605,38690.8456660472,39464.662579368145,40253.955830955507,41059.034947574619,41880.215646526114,42717.819959456639,43572.176358645775,44443.619885818691,45332.492283535066,46239.142129205771,47163.924971789886,48107.203471225686,49069.347540650204,50050.734491463212,51051.749181292478,52072.784164918332,53114.239848216697,54176.524645181031,55260.055138084652,56365.256240846349,57492.561365663278,58642.412592976543,59815.260844836077,61011.566061732803,62231.797382967459,63476.433330626809,64745.961997239348,66040.881237184134,67361.698861927813,{"$f":"JB21*(1+JC20)","v":68708.932839166373},70083.111495949706,71484.773725868698,72914.469200386069,74372.758584393785,75860.213756081663,77377.418031203299,78924.966391827373,80503.465719663916,82113.535034057189,83755.805734738329,85430.9218494331,87139.540286421761,88882.331092150198,90659.977713993198,92473.177268273066,94322.640813638529,96209.093629911295,98133.275502509525,100095.94101255972,102097.85983281092,104139.81702946714,106222.61337005648,108347.06563745762,110514.00695020678,112724.28708921092,114978.77283099513,117278.34828761504,119623.91525336733,122016.39355843468,124456.72142960338,126945.85585819544,129484.77297535936,132074.46843486655,134715.95780356388,137410.27695963517,140158.48249882789,142961.65214880445,145820.88519178054,148737.30289561616,151712.04895352849,154746.28993259906,157841.21573125105]
[null,"Operating Costs",null,null,{"$f":"E21*(1-$E$4)","v":90},{"$f":"F21*(1-$E$4)","v":112.5},140.625,175.78125,219.7265625,274.658203125,343.32275390625,429.1534423828125,437.73651123046875,446.49124145507813,455.42106628417969,464.52948760986328,473.8200773620606,483.29647890930187,492.96240848748795,502.82165665723772,512.87808979038255,523.13565158619019,533.59836461791406,544.27033191027238,555.15573854847776,566.25885331944733,577.58403038583629,589.13571099355295,600.91842521342414,612.93679371769258,625.19552959204634,637.6994401838873,650.45342898756508,663.4624975673164,676.7317475186627,690.26638246903599,704.07171011841672,718.15314432078503,732.51620720720075,747.16653135134482,762.10986197837178,777.3520592179392,792.89910040229802,808.75708241034397,824.9322240585509,841.43086853972193,858.25948591051645,875.42467562872673,892.93316914130128,910.79183252412736,929.00766917460976,947.58782255810206,966.53957900926412,985.87037058944929,1005.5877780012383,1025.6995335612633,1046.2135242324885,1067.1377947171384,1088.480550611481,1110.2501616237107,1132.4551648561849,1155.1042681533088,1178.206353516375,1201.7704805867024,1225.8058901984366,1250.3220080024055,1275.3284481624535,1300.8350171257027,1326.8517174682167,{"$f":"BR21*(1-$E$4)","v":1353.3887518175809},1380.4565268539325,1408.0656573910112,1436.2269705388314,1464.9515099496082,1494.2505401486003,1524.1355509515724,1554.6182619706037,1585.7106272100159,1617.4248397542165,1649.7733365493007,1682.7688032802866,1716.4241793458925,1750.7526629328104,1785.7677161914664,1821.4830705152958,1857.9127319256015,1895.0709865641138,1932.972406295396,1971.6318544213041,2011.06449150973,2051.2857813399251,2092.3114969667236,2134.1577269060581,2176.8408814441791,2220.377699073063,2264.7852530545242,2310.080958115615,2356.282577277927,2403.4082288234858,2451.4763933999557,2500.5059212679548,2550.5160396933143,2601.5263604871807,2653.5568876969242,2706.6280254508629,2760.7605859598802,2815.9757976790779,2872.2953136326591,2929.7412199053128,2988.3360443034189,3048.1027651894879,3109.0648204932772,3171.246116903143,3234.671039241206,3299.3644600260304,3365.3517492265514,3432.6587842110825,3501.311959895304,3571.3381990932103,3642.7649630750743,3715.6202623365762,3789.9326675833072,3865.7313209349736,3943.045947353673,4021.906866300747,4102.3450036267614,4184.3919036992975,4268.0797417732829,4353.4413366087492,4440.510163340924,4529.3203666077434,4619.9067739398979,4712.3049094186963,{"$f":"ED21*(1-$E$4)","v":4806.5510076070696},4902.6820277592115,5000.7356683143953,5100.7503816806829,5202.765389314297,5306.8206971005829,5412.957111042595,5521.2162532634466,5631.6405783287155,5744.2733898952902,5859.1588576931963,5976.3420348470599,6095.8688755440016,6217.7862530548819,6342.1419781159793,6468.9848176782989,6598.3645140318649,6730.3318043125028,6864.9384403987524,7002.2372092067271,7142.2819533908623,7285.1275924586789,7430.8301443078535,7579.4467471940106,7731.0356821378919,7885.6563957806493,8043.3695236962621,8204.2369141701874,8368.321652453591,8535.6880855026629,8706.4018472127173,8880.5298841569711,9058.1404818401097,9239.3032914769137,9424.0893573064513,9612.5711444525805,9804.8225673416309,10000.919018688464,10200.937399062233,10404.956147043478,10613.055269984347,10825.316375384034,11041.822702891715,11262.65915694955,11487.91234008854,11717.670586890312,11952.023998628118,12191.064478600681,12434.885768172697,12683.583483536149,12937.255153206872,13196.000256271011,13459.920261396432,13729.118666624361,14003.70103995685,14283.775060755986,14569.450561971107,14860.839573210529,15158.05636467474,15461.217491968235,15770.441841807598,16085.850678643752,16407.567692216628,16735.71904606096,{"$f":"GP21*(1-$E$4)","v":17070.433426982177},17411.842095521821,17760.078937432259,18115.280516180905,18477.586126504524,18847.137849034618,19224.080606015308,19608.562218135616,20000.733462498327,20400.748131748293,20808.763094383263,21224.938356270926,21649.437123396347,22082.425865864276,22524.07438318156,22974.555870845194,23434.0469882621,23902.72792802734,24380.78248658789,24868.398136319651,25365.766099046043,25873.08142102696,26390.543049447504,26918.353910436454,27456.720988645182,28005.855408418087,28565.972516586451,29137.291966918179,29720.037806256547,30314.438562381682,30920.727333629315,31539.141880301901,32169.924717907939,32813.323212266099,33469.589676511416,34138.981470041646,34821.761099442483,35518.196321431329,36228.560247859954,36953.131452817157,37692.194081873502,38446.037963510978,39214.958722781201,39999.257897236821,40799.243055181563,41615.227916285192,42447.532474610896,43296.483124103121,44162.412786585184,45045.66104231689,45946.574263163231,46865.505748426498,47802.81586339503,48758.872180662926,49734.049624276187,50728.730616761713,51743.30522909695,52778.171333678889,53833.734760352469,54910.409455559522,56008.617644670718,57128.789997564127,58271.365797515413,59436.793113465719,{"$f":"JB21*(1-$E$4)","v":60625.528975735033},61838.039555249736,63074.800346354736,64336.296353281832,65623.022280347461,66935.482725954411,68274.192380473498,69639.676228082972,71032.46975264464,72453.119147697522,73902.181530651476,75380.225161264505,76887.829664489793,78425.586257779592,79994.097982935185,81593.979942593884,83225.859541445767,84890.376732274672,86588.184266920172,88319.947952258575,90086.346911303757,91888.073849529828,93725.835326520435,95600.352033050833,97512.359073711865,99462.606255186096,101451.85838028984,103480.89554789562,105550.51345885353,107661.5237280306,109814.75420259121,112011.04928664304,114251.2702723759,116536.29567782342,118867.02159137989,121244.3620232075,123669.24926367166,126142.63424894511,128665.48693392401,131238.7966726025,133863.57260605454,136540.84405817563,139271.66093933917,142057.09415812595]
[null,"EBITDA",null,null,{"$f":"E21-E22","v":10},{"$f":"F21-F22","v":12.5},15.625,19.53125,24.4140625,30.517578125,38.14697265625,47.6837158203125,48.63739013671875,49.610137939453125,50.602340698242188,51.614387512207031,52.64667526245114,53.69960876770017,54.773600943054191,55.869072961915265,56.986454421153553,58.126183509576663,59.288707179768153,60.474481323363534,61.683970949830837,62.917650368827481,64.176003376203994,65.459523443728131,66.768713912602607,68.104088190854668,69.466169954671841,70.855493353765269,72.272603220840551,73.718055285257378,75.192416390962535,76.696264718781777,78.230190013157426,79.794793813420597,81.390689689688998,83.018503483482732,84.678873553152357,86.372451024215479,88.09990004469978,89.861898045593762,91.659136006505605,93.492318726635744,95.362165101168443,97.269408403191846,99.214796571255647,101.19909250268074,103.22307435273444,105.28753583978914,107.39328655658483,109.54115228771661,111.73197533347093,113.96661484014021,116.24594713694319,118.57086607968199,120.94228340127574,123.36112906930111,125.82835165068718,128.34491868370083,130.91181705737495,133.53005339852257,136.20065446649301,138.92466755582268,141.70316090693927,144.53722412507796,147.42796860757949,{"$f":"BR21-BR22","v":150.37652797973124},153.38405853932591,156.45173971011241,159.5807745043146,162.77238999440078,166.02783779428887,169.34839455017459,172.73536244117827,176.19006969000179,179.71387108380168,183.3081485054779,186.97431147558746,190.71379770509907,194.52807365920103,198.41863513238513,202.38700783503282,206.4347479917335,210.56344295156805,214.77471181059946,219.07020604681156,223.45161016774773,227.92064237110253,232.47905521852454,237.12863632289509,241.87120904935318,246.70863323034018,251.64280589494729,256.67566201284581,261.80917525310315,267.04535875816509,272.38626593332856,277.83399125199503,283.39067107703477,289.05848449857558,294.83965418854723,300.73644727231795,306.75117621776417,312.88619974211952,319.14392373696228,325.52680221170112,332.03733825593554,338.6780850210539,345.4516467214753,352.36067965590473,359.40789324902289,366.59605111400333,373.92797213628319,381.40653157900897,389.03466221058943,396.81535545480119,404.7516625638973,412.84669581517483,421.10362973147858,429.52570232610788,438.11621637263033,446.87854070008279,455.8161115140847,464.93243374436588,474.23108241925365,483.7157040676384,493.39001814899166,503.25781851197098,513.32297488221047,523.58943437985454,{"$f":"ED21-ED22","v":534.06122306745237},544.74244752880077,555.63729647937726,566.75004240896487,578.08504325714421,589.64674412228669,601.43967900473217,613.4684725848274,625.73784203652394,638.25259887725406,651.01765085479929,664.03800387189585,677.31876394933352,690.86513922832,704.6824420128869,718.77609085314452,733.15161267020721,747.81464492361101,762.7709378220834,778.02635657852534,793.58688371009521,809.45862138429766,825.64779381198332,842.1607496882234,859.00396468198778,876.1840439756279,893.70772485514044,911.58187935224305,929.81351693928809,948.40978727807305,967.37798302363444,986.7255426841075,1006.4600535377904,1026.5892546085452,1047.1210397007162,1068.06346049473,1089.4247297046259,1111.2132242987173,1133.4374887846916,1156.1062385603855,1179.2283633315947,1202.8129305982256,1226.8691892101906,1251.4065729943941,1276.4347044542828,1301.9633985433684,1328.0026665142359,1354.56271984452,1381.6539742414097,1409.2870537262388,1437.4727948007639,1466.2222506967792,1495.5466957107146,1525.4576296249288,1555.966782217427,1587.0861178617761,1618.8278402190117,1651.2043970233917,1684.22848496386,1717.9130546631368,1752.2713157563994,1787.3167420715272,1823.0630769129566,1859.5243384512178,{"$f":"GP21-GP22","v":1896.7148252202423},1934.6491217246476,1973.3421041591391,2012.8089462423231,2053.0651251671698,2094.1264276705115,2136.0089562239227,2178.7291353483997,2222.3037180553692,2266.7497924164782,2312.084788264805,2358.3264840301017,2405.493013710704,2453.6028739849171,2502.6749314646186,2552.72843009391,2603.7829986957877,2655.8586586697056,2708.9758318430977,2763.1553484799588,2818.4184554495587,2874.7868245585523,2932.2825610497202,2990.9282122707154,3050.7467765161309,3111.7617120464529,3173.9969462873814,3237.476885213131,3302.2264229173925,3368.27095137574,3435.6363704032556,3504.3490978113223,3574.4360797675472,3645.9248013628967,3718.8432973901581,3793.2201633379591,3869.0845666047171,3946.466257936816,4025.3955830955529,4105.9034947574619,4188.0215646526121,4271.781995945661,4357.2176358645738,4444.3619885818698,4533.249228353503,4623.9142129205793,4716.3924971789893,4810.7203471225657,4906.9347540650197,5005.0734491463227,5105.1749181292471,5207.2784164918339,5311.4239848216675,5417.6524645181053,5526.0055138084645,5636.5256240846356,5749.2561365663278,5864.2412592976543,5981.5260844836084,6101.156606173281,6223.1797382967416,6347.6433330626824,6474.5961997239356,6604.0881237184149,{"$f":"JB21-JB22","v":6736.1698861927798},6870.8932839166373,7008.3111495949706,7148.4773725868654,7291.4469200386084,7437.2758584393741,7586.0213756081648,7737.7418031203269,7892.4966391827329,8050.3465719663945,8211.3535034057131,8375.5805734738242,8543.0921849433071,8713.9540286421689,8888.2331092150125,9065.9977713993139,9247.3177268272993,9432.2640813638573,9620.9093629911222,9813.3275502509496,10009.594101255963,10209.785983281094,10413.981702946709,10622.26133700565,10834.706563745756,11051.400695020682,11272.428708921085,11497.877283099515,11727.834828761508,11962.39152533673,12201.639355843465,12445.672142960335,12694.585585819543,12948.477297535937,13207.446843486658,13471.59578035638,13741.027695963508,14015.84824988278,14296.165214880442,14582.08851917804,14873.730289561616,15171.204895352857,15474.628993259888,15784.1215731251]
[]
[null,"AR Level",null,null,{"$f":"E21*$E$7","v":16.43835616438356},{"$f":"F21*$E$7","v":20.547945205479451},25.684931506849313,32.106164383561641,40.132705479452049,50.165881849315063,62.707352311643831,78.384190389554789,79.951874197345887,81.550911681292803,83.181929914918655,84.845568513217032,86.542479883481377,88.273329481151009,90.03879607077404,91.839571992189533,93.676363432033327,95.549890700673998,97.460888514687483,99.410106284981239,101.39830841068085,103.42627457889448,105.49480007047237,107.60469607188182,109.75678999331946,111.95192579318584,114.19096430904956,116.47478359523055,118.80427926713517,121.18036485247788,123.60397214952742,126.07605159251798,128.59757262436835,131.16952407685571,133.79291455839282,136.46877284956068,139.1981483065519,141.98211127268294,144.82175349813662,147.71818856809935,150.67255233946133,153.68600338625058,156.7597234539756,159.89491792305509,163.09281628151621,166.35467260714654,169.68176605928946,173.07540138047526,176.53690940808474,180.06764759624645,183.66900054817137,187.3423805591348,191.08922817031751,194.91101273372388,198.80923298839835,202.78541764816632,206.84112600112965,210.97794852115226,215.19750749157532,219.50145764140683,223.89148679423499,228.36931653011968,232.93670286072208,237.59543691793652,242.34734565629526,{"$f":"BR21*$E$7","v":247.19429256942115},252.1381784208096,257.1809419892258,262.3245608290103,267.57105204559048,272.92247308650229,278.38092254823238,283.94854099919701,289.627511819181,295.42006205556459,301.32846329667592,307.35503256260944,313.50213321386161,319.77217587813885,326.16761939570159,332.69097178361562,339.34479121928791,346.13168704367371,353.0543207845472,360.11540720023817,367.31771534424291,374.66406965112782,382.15735104415035,389.80049806503337,397.59650802633405,405.54843818686078,413.65940695059805,421.93259508960995,430.37124699140219,438.97867193123028,447.75824536985493,456.71341027725202,465.84767848279705,475.16463205245304,484.66792469350213,494.36128318737218,504.2485088511196,514.33347902814205,524.62014860870488,535.11255158087897,545.81480261249658,556.73109866474658,567.86572063804147,579.22303505080231,590.80749575181846,602.62364566685483,614.676118580192,626.96964095179578,639.50903377083171,652.29921444624847,665.34519873517343,678.65210270987689,692.22514476407434,706.06964765935584,720.19104061254302,734.59486142479386,749.28675865328967,764.27249382635557,779.55794370288265,795.14910257694044,811.05208462847929,827.27312632104884,843.81858884746987,860.69496062441931,{"$f":"ED21*$E$7","v":877.90885983690771},895.46703703364574,913.37637777431871,931.64390532980508,950.27678343640127,969.2823191051292,988.66796548723175,1008.4413247969765,1028.610151292916,1049.1823543187743,1070.1660014051499,1091.569321433253,1113.4007078619181,1135.6687220191563,1158.3820964595395,1181.5497383887302,1205.1807331565049,1229.2843478196351,1253.8700347760278,1278.9474354715483,1304.5263841809792,1330.6169118645987,1357.229250101891,1384.3738351039287,1412.0613118060076,1440.3025380421277,1469.1085888029702,1498.4907605790295,1528.4605757906102,1559.0297873064223,1590.2103830525509,1622.0145907136018,1654.4548825278739,1687.5439801784314,1721.294859782,1755.7207569776399,1790.8351721171928,1826.6518755595366,1863.1849130707274,1900.4486113321418,1938.4575835587848,1977.2267352299605,2016.7712699345598,2057.1066953332511,2098.2488292399162,2140.2138058247147,2183.0180819412085,2226.6784435800328,2271.2120124516337,2316.6362527006663,2362.9689777546796,2410.2283573097734,2458.432924455969,2507.6015829450885,2557.7536146039906,2608.9086868960703,2661.0868606339918,2714.3085978466715,2768.5947698036052,2823.9666651996772,2880.4459985036706,2938.0549184737442,2996.8160168432191,3056.7523371800839,{"$f":"GP21*$E$7","v":3117.8873839236853},3180.2451316021588,3243.8500342342022,3308.7270349188866,3374.9015756172644,3442.3996071296101,3511.247599272202,3581.472551257646,3653.1020022827993,3726.1640423284553,3800.6873231750246,3876.701069638525,3954.2350910312957,4033.3197928519221,4113.986188708961,4196.2659124831398,4280.191230732803,4365.7950553474593,4453.1109564544086,4542.1731755834971,4633.0166390951672,4725.6769718770702,4820.1905113146122,4916.5943215409043,5014.9262079717228,5115.224732131157,5217.5292267737805,5321.8798113092562,5428.3174075354418,5536.8837556861508,5647.6214307998744,5760.573859415872,5875.7853366041891,5993.3010433362733,6113.1670642029985,6235.4304054870581,6360.1390135967995,6487.3417938687362,6617.0886297461102,6749.4304023410332,6884.4190103878536,7022.1073905956118,7162.5495384075239,7305.8005291756745,7451.9165397591887,7600.954870554373,7752.9739679654604,7908.0334473247703,8066.1941162712656,8227.5179985966915,8392.0683585686256,8559.909725739999,8731.107920254799,8905.7300786598953,9083.8446802330927,9265.5215738377556,9450.8320053145108,9639.8486454208014,9832.6456183292175,10029.298530695803,10229.884501309718,10434.482191335914,10643.171835162631,10856.035271865885,{"$f":"JB21*$E$7","v":11073.155977303202},11294.619096849266,11520.511478786253,11750.921708361977,11985.940142529216,12225.658945379799,12470.172124287395,12719.575566773145,12973.967078108608,13233.44641967078,13498.115348064195,13768.077655025478,14043.439208125988,14324.307992288508,14610.794152134278,14903.010035176963,15201.070235880503,15505.091640598113,15815.193473410074,16131.497342878278,16454.127289735843,16783.209835530561,17118.874032241172,17461.251512885996,17810.476543143719,18166.686074006593,18530.019795486725,18900.620191396458,19278.63259522439,19664.205247128877,20057.489352071454,20458.639139112882,20867.81192189514,21285.168160333043,21710.871523539707,22145.088954010502,22587.990733090712,23039.750547752526,23500.545558707581,23970.556469881732,24449.967599279367,24938.966951264956,25437.746290290255,25946.501216096061]
[null,"AP Level",null,null,{"$f":"E22*$E$8","v":2.4657534246575343},{"$f":"F22*$E$8","v":3.0821917808219177},3.852739726027397,4.8159246575342465,6.0199058219178081,7.5248822773972597,9.4061028467465757,11.757628558433218,11.992781129601882,12.232636752193921,12.477289487237799,12.726835276982555,12.981371982522207,13.240999422172653,13.505819410616107,13.77593579882843,14.051454514805,14.3324836051011,14.619133277203124,14.911515942747188,15.209746261602129,15.513941186834172,15.824220010570857,16.14070441078227,16.463518498997921,16.79278886897788,17.128644646357433,17.471217539284584,17.820641890070274,18.177054727871681,18.540595822429115,18.911407738877696,19.289635893655252,19.675428611528357,20.068937183758923,20.470315927434104,20.879722245982787,21.297316690902441,21.723263024720492,22.157728285214901,22.600882850919202,23.052900507937586,23.513958518096338,23.984237688458265,24.463922442227432,24.95320089107198,25.452264908893415,25.961310207071289,26.480536411212714,27.010147139436967,27.550350082225705,28.101357083870223,28.663384225547627,29.236651910058583,29.821384948259752,30.417812647224949,31.026168900169445,31.646692278172843,32.2796261237363,32.925218646211022,33.583723019135249,34.25539747951796,34.940505429108313,35.639315537690486,36.352101848444292,{"$f":"BR22*$E$8","v":37.079143885413174},37.820726763121435,38.577141298383864,39.348684124351543,40.13565780683858,40.938370962975348,41.757138382234857,42.592281149879554,43.444126772877148,44.313009308334692,45.199269494501387,46.103254884391411,47.025319982079246,47.965826381720831,48.925142909355245,49.903645767542351,50.90171868289319,51.919753056551059,52.958148117682079,54.017311080035725,55.097657301636438,56.19961044766918,57.323602656622562,58.470074709755011,59.63947620395011,60.832265728029121,62.048911042589701,63.289889263441502,64.555687048710325,65.846800789684536,67.163736805478237,68.507011541587801,69.877151772419566,71.274694807867959,72.700188704025308,74.154192478105827,75.637276327667948,77.150021854221308,78.693022291305724,80.266882737131851,81.872220391874492,83.509664799711985,85.179858095706223,86.883455257620355,88.621124362772761,90.39354685002823,92.201417787028802,94.045446142769379,95.926355065624762,97.844882166937268,99.801779810276003,101.79781540648153,103.83377171461115,105.91044714890339,108.02865609188144,110.18922921371909,112.39301379799346,114.64087407395336,116.9336915554324,119.27236538654107,121.65781269427188,124.09096894815734,126.57278832712048,129.10424409366291,{"$f":"ED22*$E$8","v":131.68632897553616},134.32005555504688,137.00645666614781,139.74658579947075,142.54151751546019,145.39234786576938,148.30019482308478,151.26619871954648,154.2915226939374,157.37735314781617,160.5249002107725,163.73539821498792,167.0101061792877,170.35030830287346,173.75731446893093,177.23246075830954,180.77710997347575,184.39265217294528,188.08050521640416,191.84211532073223,195.6789576271469,199.59253677968982,203.58438751528365,207.65607526558932,211.80919677090114,216.04538070631915,220.36628832044553,224.77361408685445,229.26908636859153,233.85446809596337,238.53155745788266,243.30218860704028,248.16823237918106,253.13159702676475,258.19422896730003,263.35811354664605,268.62527581757894,273.9977813339305,279.47773696060909,285.06729169982128,290.7686375338177,296.58401028449407,302.51569049018394,308.56600429998764,314.73732438598739,321.03207087370714,327.45271229118129,334.00176653700493,340.68180186774509,347.49543790509995,354.44534666320197,361.53425359646604,368.76493866839536,376.1402374417633,383.66304219059862,391.33630303441055,399.16302909509881,407.14628967700077,415.2892154705408,423.59499977995159,432.06689977555061,440.70823777106165,449.52240252648295,458.51285057701256,{"$f":"GP22*$E$8","v":467.68310758855279},477.03676974032385,486.57750513513037,496.30905523783298,506.2352363425897,516.35994106944156,526.68713989083028,537.22088268864695,547.96530034241994,558.92460634926829,570.10309847625376,581.50516044577876,593.13526365469443,604.99796892778829,617.0979283063441,629.43988687247099,642.02868460992056,654.86925830211885,667.96664346816135,681.32597633752459,694.95249586427508,708.8515457815605,723.02857669719185,737.48914823113569,752.23893119575837,767.28370981967362,782.62938401606709,798.28197169638838,814.24761113031627,830.53256335292269,847.14321461998122,864.0860789123808,881.36780049062838,898.995156500441,916.97505963044966,935.31456082305874,954.02085203952004,973.10126908031032,992.56329446191648,1012.4145603511549,1032.6628515581781,1053.3161085893419,1074.3824307611287,1095.8700793763512,1117.7874809638784,1140.1432305831559,1162.946095194819,1186.2050170987156,1209.9291174406899,1234.1276997895038,1258.810253785294,1283.9864588609998,1309.6661880382198,1335.8595117989842,1362.576702034964,1389.8282360756632,1417.6248007971767,1445.9772968131201,1474.8968427493826,1504.3947796043703,1534.4826751964579,1565.172328700387,1596.4757752743949,1628.4052907798825,{"$f":"JB22*$E$8","v":1660.9733965954802},1694.1928645273899,1728.0767218179378,1762.6382562542967,1797.8910213793824,1833.8488418069701,1870.5258186431095,1907.9363350159717,1946.0950617162914,1985.016962950617,2024.7173022096295,2065.2116482538217,2106.5158812188984,2148.6461988432766,2191.6191228201419,2235.4515052765446,2280.1605353820755,2325.7637460897167,2372.2790210115113,2419.7246014317416,2468.1190934603769,2517.4814753295841,2567.8311048361761,2619.1877269328993,2671.5714814715579,2725.002911100989,2779.502969323009,2835.0930287094689,2891.794889283658,2949.6307870693313,3008.6234028107178,3068.7958708669325,3130.1717882842709,3192.7752240499567,3256.6307285309558,3321.7633431015752,3388.1986099636069,3455.9625821628792,3525.0818338061372,3595.5834704822601,3667.4951398919052,3740.845042689743,3815.6619435435387,3891.9751824144096]
[]
[null,"Working Capital",null,null,{"$f":"E25-E26","v":13.972602739726025},{"$f":"F25-F26","v":17.465753424657532},21.832191780821915,27.290239726027394,34.112799657534239,42.640999571917803,53.301249464897253,66.626561831121563,67.959093067744007,69.318274929098877,70.704640427680857,72.118733236234476,73.561107900959172,75.03233005897836,76.532976660157928,78.063636193361106,79.624908917228325,81.217407095572895,82.841755237484364,84.498590342234053,86.18856214907872,87.912333392060305,89.670580059901511,91.463991661099556,93.293271494321544,95.159136924207957,97.062319662692133,99.003566055945967,100.98363737706489,103.0033101246062,105.06337632709831,107.16464385364029,109.3079367307131,111.49409546532735,113.7239773746339,115.99845692212658,118.31842606056911,120.68479458178049,123.09849047341612,125.56046028288445,128.07166948854214,130.633102878313,133.24576493587927,135.91068023459684,138.62889383928876,141.40147171607455,144.22950115039603,147.11409117340398,150.05637299687203,153.05750045680946,156.11865046594568,159.24102347526457,162.42584394476989,165.6743608236653,168.9878480401386,172.36760500094135,175.81495710096021,179.33125624297941,182.91788136783902,186.57623899519581,190.30776377509974,194.11391905060171,197.99619743161378,201.95612138024603,205.99524380785095,{"$f":"BR25-BR26","v":210.11514868400798},214.31745165768817,218.60380069084192,222.97587670465876,227.43539423875188,231.98410212352695,236.62378416599751,241.35625984931744,246.18338504630384,251.10705274722989,256.12919380217454,261.25177767821805,266.47681323178239,271.80634949641802,277.24247648634633,282.78732601607328,288.44307253639471,294.21193398712262,300.09617266686513,306.09809612020246,312.22005804260647,318.46445920345866,324.83374838752781,331.33042335527836,337.95703182238395,344.71617245883164,351.61049590800837,358.64270582616842,365.81555994269183,373.13187114154573,380.59450856437672,388.20639873566421,395.9705267103775,403.8899372445851,411.96773598947681,420.20709070926637,428.61123252345163,437.18345717392071,445.92712631739914,454.84566884374715,463.94258222062206,473.22143386503461,482.68586254233526,492.33957979318194,502.18637138904569,512.23009881682663,522.47470079316315,532.9241948090264,543.58267870520694,554.45433227931119,565.54341892489742,576.85428730339538,588.39137304946325,600.15920051045248,612.16238452066159,624.40563221107482,636.89374485529618,649.63161975240223,662.62425214745031,675.87673719039935,689.39427193420738,703.18215737289154,717.24580052034935,731.59071653075637,{"$f":"ED25-ED26","v":746.22253086137152},761.14698147859883,776.36992110817096,791.89731953033436,807.73526592094106,823.88997123935985,840.36777066414697,857.17512607742992,874.31862859897865,891.80500117095812,909.64110119437737,927.833923218265,946.3906016826304,965.31841371628286,984.62478199060865,1004.3172776304207,1024.4036231830291,1044.8916956466899,1065.7895295596236,1087.1053201508159,1108.8474265538323,1131.0243750849088,1153.6448625866074,1176.7177598383394,1200.2521150351065,1224.2571573358086,1248.7423004825246,1273.7171464921751,1299.1914894220185,1325.1753192104591,1351.6788255946683,1378.7124021065615,1406.2866501486928,1434.4123831516667,1463.1006308147,1492.3626434309938,1522.2098962996138,1552.6540942256061,1583.7071761101183,1615.3813196323206,1647.6889460249672,1680.6427249454664,1714.2555794443758,1748.5406910332636,1783.5115048539287,1819.1817349510075,1855.5653696500272,1892.6766770430279,1930.5302105838887,1969.1408147955663,2008.5236310914777,2048.6941037133074,2089.6679857875738,2131.461345503325,2174.0905724133918,2217.5723838616595,2261.923831538893,2307.1623081696707,2353.3055543330643,2400.3716654197256,2448.37909872812,2497.3466807026825,2547.2936143167362,2598.2394866030713,{"$f":"GP25-GP26","v":2650.2042763351324},2703.2083618618349,2757.272529099072,2812.4179796810536,2868.6663392746746,2926.0396660601687,2984.5604593813719,3044.2516685689989,3105.1367019403792,3167.239435979187,3230.5842246987709,3295.1959091927465,3361.0998273766013,3428.3218239241337,3496.8882604026167,3566.8260256106687,3638.1625461228823,3710.9257970453405,3785.1443129862473,3860.8471992459727,3938.0641432308921,4016.8254260955096,4097.1619346174202,4179.1051733097684,4262.6872767759642,4347.9410223114837,4434.8998427577135,4523.5978396128676,4614.0697964051251,4706.351192333228,4800.478216179893,4896.4877805034912,4994.4175361135603,5094.3058868358321,5196.1920045725492,5300.1158446639993,5406.1181615572796,5514.2405247884262,5624.5253352841937,5737.015841989878,5851.7561588296758,5968.7912820062702,6088.1671076463954,6209.9304497993235,6334.1290587953099,6460.8116399712171,6590.0278727706409,6721.8284302260545,6856.2649988305757,6993.3902988071877,7133.2581047833319,7275.9232668789991,7421.4417322165791,7569.8705668609109,7721.2679781981287,7875.6933377620926,8033.2072045173336,8193.8713486076813,8357.7487755798356,8524.9037510914332,8695.4018261132605,8869.3098626355277,9046.6960598882361,9227.6299810860019,{"$f":"JB25-JB26","v":9412.1825807077221},9600.4262323218773,9792.4347569683159,9988.2834521076802,10188.049121149834,10391.810103572829,10599.646305644286,10811.639231757174,11027.872016392317,11248.429456720163,11473.398045854567,11702.866006771656,11936.92332690709,12175.661793445232,12419.175029314136,12667.55852990042,12920.909700498427,13179.327894508397,13442.914452398563,13711.772741446537,13986.008196275467,14265.728360200977,14551.042927404997,14842.063785953096,15138.905061672162,15441.683162905603,15750.516826163715,16065.527162686989,16386.837705940732,16714.574460059546,17048.865949260737,17389.84326824595,17737.640133610868,18092.392936283086,18454.240795008751,18823.325610908927,19199.792123127103,19583.787965589647,19975.463724901445,20374.972999399473,20782.472459387463,21198.121908575213,21622.084346746717,22054.52603368165]
[null,"Change in WC",null,null,null,{"$f":"F28-E28","v":3.493150684931507},{"$f":"G28-F28","v":4.3664383561643838},5.4580479452054789,6.822559931506845,8.5281999143835634,10.660249892979451,13.32531236622431,1.3325312366224438,1.3591818613548696,1.3863654985819807,1.4140928085536189,1.4423746647246958,1.471222158019188,1.5006466011795681,1.5306595332031776,1.5612727238672193,1.5924981783445702,1.6243481419114687,1.656835104749689,1.6899718068446674,1.7237712429815844,1.7582466678412061,1.793411601198045,1.8292798332219888,1.8658654298864121,1.9031827384841762,1.9412463932538344,1.9800713211189276,2.019672747541307,2.0600662024921093,2.1012675265419745,2.1432928770728097,2.1861587346142528,2.2298819093065561,2.2744795474926747,2.3199691384425307,2.3663685212113847,2.4136958916356264,2.4619698094683287,2.5112092056576927,2.5614333897708548,2.6126620575662685,2.6649152987175739,2.7182136046919254,2.7725778767857889,2.8280294343214791,2.8845900230079451,2.9422818234680506,3.001127459937436,3.0611500091362132,3.1223730093188919,3.1848204695053255,3.2485168788954013,3.3134872164733054,3.3797569608027516,3.4473521000188612,3.5162991420191929,3.5866251248596086,3.6583576273567928,3.7315247799039355,3.8061552755019648,3.8822783810120711,3.9599239486322517,4.0391224276049229,4.1199048761570225,{"$f":"BS28-BR28","v":4.2023029736801902},4.2863490331537548,4.3720760138168373,4.4595175340931235,4.5487078847750695,4.6396820424705538,4.7324756833199331,4.8271251969864011,4.9236677009260461,5.0221410549446546,5.1225838760435067,5.2250355535643394,5.3295362646356352,5.4361269899283116,5.544849529726946,5.6557465203214292,5.7688614507279112,5.8842386797425092,6.0019234533373265,6.1219619224040116,6.2444011608521919,6.3692891840691459,6.4966749677505504,6.6266084671055978,6.7591406364476825,6.8943234491767384,7.0322099181600493,7.1728541165234105,7.3163111988538958,7.4626374228309942,7.6118901712874845,7.7641279747132899,7.9194105342076,8.0777987448917088,8.23935471978956,8.404141814185266,8.5722246504690816,8.7436691434784279,8.9185425263480056,9.0969133768749089,9.2788516444125548,9.4644286773006456,9.6537172508466824,9.8467915958637491,10.043727427780937,10.244601976336526,10.449494015863252,10.658483896180542,10.871653574104243,11.089086645586235,11.310868378497958,11.537085746067874,11.767827460989224,12.003184010209111,12.243247690413227,12.48811264422136,12.737874897106053,12.992632395048076,13.252485042949047,13.517534743808028,13.787885438684157,14.06364314745781,14.344916010407019,14.631814330615157,{"$f":"EE28-ED28","v":14.924450617227308},15.222939629572124,15.527398422163401,15.837946390606703,16.154705318418792,16.477799424787122,16.807355413282949,17.143502521548726,17.486372571979473,17.836100023419249,18.192822023887629,18.556678464365405,18.927812033652458,19.306368274325791,19.692495639812023,20.086345552608464,20.488072463660728,20.89783391293372,21.315790591192354,21.742106403016351,22.176948531076505,22.620487501698562,23.072897251732002,23.534355196767137,24.005042300702144,24.485143146715927,24.974846009650491,25.474342929843488,25.983829788440516,26.503506384209231,27.033576511893216,27.57424804213133,28.125733002973902,28.68824766303328,29.262012616293759,29.847252868619989,30.444197925992285,31.053081884512267,31.674143522202257,32.307626392646625,32.95377892049919,33.612854498909428,34.28511158888773,34.970813820665171,35.670230097078729,36.383634699019694,37.111307393000743,37.853533540860781,38.610604211677582,39.382816295911425,40.170472621829731,40.973882074266385,41.793359715751194,42.629226910066791,43.481811448267763,44.351447677233409,45.238476630777768,46.143246163393542,47.066111086661294,48.007433308394411,48.967581974562563,49.946933614053705,50.945872286335089,51.964789732061035,{"$f":"GQ28-GP28","v":53.004085526702511},54.064167237237143,55.145450581981549,56.248359593620989,57.3733267854941,58.5207933212032,59.69120918762701,60.885033371380359,62.102734038807739,63.344788719583903,64.611684493975645,65.903918183854785,67.221996547532399,68.566436478482956,69.937765208052042,71.33652051221361,72.763250922458155,74.218515940906855,75.702886259725346,77.216943984919453,78.761282864617442,80.336508521910673,81.943238692348132,83.582103466195804,85.253745535519556,86.958820446229765,88.697996855154088,90.471956792257515,92.281395928102938,94.127023846664997,96.00956432359817,97.929755610069151,99.888350722271753,101.8861177367171,103.92384009145007,106.00231689328029,108.12236323114666,110.28481049576749,112.49050670568431,114.74031683979774,117.03512317659442,119.37582564012519,121.76334215292809,124.19860899598643,126.68258117590722,129.21623279942378,131.80055745541358,134.4365686045212,137.12529997661204,139.86780597614415,142.66516209566726,145.51846533757998,148.4288346443318,151.39741133721782,154.42535956396387,157.513866755241,160.66414409034769,163.87742697215435,167.15497551159751,170.49807502182739,173.90803652226714,177.38619725270837,180.93392119776581,184.55259962172022,{"$f":"JC28-JB28","v":188.24365161415517},192.00852464643867,195.84869513936428,199.7656690421536,203.76098242299486,207.83620207145759,211.99292611288729,216.23278463514362,220.55744032784605,224.96858913440337,229.46796091708893,234.05732013543457,238.73846653814144,243.5132358689043,248.38350058628384,253.35117059800723,258.41819400996974,263.58655789016666,268.85828904797381,274.23545482892951,279.72016392551086,285.31456720401911,291.02085854809957,296.84127571906538,302.7781012334417,308.83366325811221,315.01033652327351,321.31054325374316,327.73675411881413,334.29148920119042,340.97731898521306,347.79686536491863,354.75280267221751,361.84785872566499,369.08481590017618,376.46651221817592,383.99584246254381,391.67575931179817,399.50927449802839,407.49945998799012,415.64944918774927,423.96243817150389,432.44168693493339]
[null,"WC to EBITDA Ratio",null,null,{"$f":"E28/E23","v":1.3972602739726026},{"$f":"F28/F23","v":1.3972602739726026},1.3972602739726026,1.3972602739726026,1.3972602739726026,1.3972602739726026,1.3972602739726026,1.3972602739726026,1.3972602739726028,1.3972602739726026,1.3972602739726026,1.3972602739726026,1.3972602739726037,1.3972602739726034,1.397260273972603,1.3972602739726037,1.3972602739726041,1.3972602739726032,1.3972602739726043,1.3972602739726039,1.397260273972603,1.3972602739726026,1.3972602739726034,1.3972602739726023,1.3972602739726041,1.3972602739726037,1.3972602739726023,1.3972602739726023,1.397260273972603,1.3972602739726028,1.3972602739726023,1.3972602739726028,1.3972602739726026,1.3972602739726019,1.3972602739726023,1.397260273972603,1.3972602739726034,1.3972602739726023,1.3972602739726026,1.397260273972603,1.3972602739726034,1.3972602739726032,1.3972602739726034,1.3972602739726028,1.3972602739726032,1.3972602739726037,1.3972602739726023,1.3972602739726026,1.3972602739726034,1.3972602739726023,1.3972602739726028,1.3972602739726041,1.3972602739726023,1.3972602739726032,1.3972602739726019,1.3972602739726032,1.397260273972603,1.3972602739726041,1.3972602739726032,1.3972602739726019,1.3972602739726021,1.3972602739726039,1.3972602739726028,1.3972602739726037,1.3972602739726039,{"$f":"BR28/BR23","v":1.3972602739726023},1.3972602739726021,1.3972602739726023,1.3972602739726028,1.3972602739726034,1.397260273972603,1.3972602739726034,1.3972602739726019,1.3972602739726026,1.3972602739726034,1.3972602739726023,1.3972602739726026,1.3972602739726034,1.3972602739726034,1.3972602739726026,1.3972602739726028,1.3972602739726026,1.3972602739726034,1.3972602739726034,1.3972602739726028,1.397260273972603,1.3972602739726041,1.3972602739726043,1.3972602739726039,1.397260273972603,1.3972602739726034,1.3972602739726021,1.3972602739726039,1.3972602739726019,1.3972602739726028,1.3972602739726021,1.3972602739726026,1.3972602739726032,1.3972602739726028,1.3972602739726023,1.3972602739726034,1.3972602739726039,1.3972602739726037,1.3972602739726021,1.3972602739726039,1.3972602739726021,1.3972602739726039,1.3972602739726026,1.3972602739726028,1.3972602739726028,1.397260273972603,1.3972602739726037,1.3972602739726032,1.3972602739726021,1.3972602739726026,1.3972602739726023,1.3972602739726037,1.3972602739726028,1.3972602739726037,1.3972602739726028,1.3972602739726032,1.3972602739726021,1.3972602739726041,1.3972602739726028,1.3972602739726037,1.3972602739726026,1.3972602739726039,1.3972602739726037,1.3972602739726041,{"$f":"ED28/ED23","v":1.3972602739726021},1.3972602739726037,1.3972602739726028,1.3972602739726026,1.3972602739726026,1.3972602739726034,1.3972602739726039,1.3972602739726026,1.3972602739726028,1.3972602739726034,1.3972602739726032,1.3972602739726021,1.3972602739726028,1.397260273972603,1.3972602739726021,1.3972602739726021,1.3972602739726026,1.3972602739726034,1.397260273972603,1.3972602739726023,1.3972602739726034,1.3972602739726023,1.3972602739726034,1.3972602739726026,1.397260273972603,1.3972602739726026,1.3972602739726023,1.3972602739726026,1.3972602739726023,1.3972602739726037,1.3972602739726037,1.397260273972603,1.3972602739726021,1.3972602739726037,1.3972602739726034,1.3972602739726039,1.3972602739726023,1.3972602739726037,1.3972602739726039,1.3972602739726037,1.3972602739726021,1.397260273972603,1.3972602739726028,1.3972602739726032,1.3972602739726021,1.3972602739726023,1.3972602739726019,1.3972602739726028,1.3972602739726034,1.3972602739726026,1.3972602739726023,1.3972602739726023,1.3972602739726028,1.3972602739726026,1.3972602739726032,1.3972602739726026,1.3972602739726028,1.3972602739726028,1.3972602739726026,1.3972602739726028,1.3972602739726028,1.3972602739726032,1.3972602739726041,1.3972602739726028,{"$f":"GP28/GP23","v":1.3972602739726023},1.3972602739726019,1.3972602739726032,1.3972602739726023,1.3972602739726023,1.3972602739726037,1.397260273972603,1.3972602739726037,1.3972602739726028,1.3972602739726019,1.3972602739726037,1.3972602739726034,1.3972602739726032,1.3972602739726039,1.3972602739726023,1.3972602739726028,1.397260273972603,1.3972602739726021,1.3972602739726032,1.3972602739726039,1.3972602739726034,1.3972602739726021,1.3972602739726037,1.3972602739726032,1.3972602739726028,1.3972602739726032,1.3972602739726034,1.3972602739726026,1.3972602739726032,1.3972602739726034,1.3972602739726032,1.3972602739726028,1.397260273972603,1.3972602739726039,1.3972602739726026,1.3972602739726032,1.3972602739726037,1.3972602739726023,1.3972602739726019,1.3972602739726028,1.3972602739726023,1.3972602739726037,1.3972602739726039,1.3972602739726023,1.3972602739726037,1.3972602739726021,1.3972602739726023,1.3972602739726034,1.3972602739726028,1.3972602739726021,1.3972602739726028,1.3972602739726023,1.3972602739726032,1.3972602739726021,1.3972602739726028,1.3972602739726026,1.3972602739726026,1.3972602739726028,1.3972602739726026,1.3972602739726026,1.3972602739726037,1.3972602739726026,1.3972602739726023,1.3972602739726023,{"$f":"JB28/JB23","v":1.397260273972603},1.3972602739726028,1.3972602739726028,1.3972602739726034,1.3972602739726023,1.3972602739726034,1.397260273972603,1.3972602739726032,1.3972602739726034,1.3972602739726021,1.3972602739726039,1.3972602739726041,1.3972602739726032,1.3972602739726039,1.3972602739726037,1.3972602739726037,1.3972602739726037,1.3972602739726021,1.3972602739726037,1.3972602739726032,1.3972602739726039,1.3972602739726026,1.3972602739726034,1.3972602739726023,1.3972602739726037,1.3972602739726021,1.3972602739726034,1.3972602739726023,1.3972602739726023,1.3972602739726032,1.3972602739726032,1.397260273972603,1.3972602739726028,1.3972602739726023,1.3972602739726026,1.3972602739726037,1.3972602739726034,1.3972602739726034,1.397260273972603,1.3972602739726041,1.3972602739726028,1.3972602739726019,1.3972602739726043,1.397260273972603]
[]
[null,"Free Cash Flow"]
[null,null,"EBITDA",null,null,{"$f":"F23","v":12.5},15.625,19.53125,24.4140625,30.517578125,38.14697265625,{"$f":"L23","v":47.6837158203125},48.63739013671875,49.610137939453125,50.602340698242188,51.614387512207031,52.64667526245114,53.69960876770017,54.773600943054191,55.869072961915265,56.986454421153553,58.126183509576663,59.288707179768153,60.474481323363534,61.683970949830837,62.917650368827481,64.176003376203994,65.459523443728131,66.768713912602607,68.104088190854668,69.466169954671841,70.855493353765269,72.272603220840551,73.718055285257378,75.192416390962535,76.696264718781777,78.230190013157426,79.794793813420597,81.390689689688998,83.018503483482732,84.678873553152357,86.372451024215479,88.09990004469978,89.861898045593762,91.659136006505605,93.492318726635744,95.362165101168443,97.269408403191846,99.214796571255647,101.19909250268074,103.22307435273444,105.28753583978914,107.39328655658483,109.54115228771661,111.73197533347093,113.96661484014021,116.24594713694319,118.57086607968199,120.94228340127574,123.36112906930111,125.82835165068718,128.34491868370083,130.91181705737495,133.53005339852257,136.20065446649301,138.92466755582268,141.70316090693927,144.53722412507796,147.42796860757949,{"$f":"BR23","v":150.37652797973124},153.38405853932591,156.45173971011241,159.5807745043146,162.77238999440078,166.02783779428887,169.34839455017459,172.73536244117827,176.19006969000179,179.71387108380168,183.3081485054779,186.97431147558746,190.71379770509907,194.52807365920103,198.41863513238513,202.38700783503282,206.4347479917335,210.56344295156805,214.77471181059946,219.07020604681156,223.45161016774773,227.92064237110253,232.47905521852454,237.12863632289509,241.87120904935318,246.70863323034018,251.64280589494729,256.67566201284581,261.80917525310315,267.04535875816509,272.38626593332856,277.83399125199503,283.39067107703477,289.05848449857558,294.83965418854723,300.73644727231795,306.75117621776417,312.88619974211952,319.14392373696228,325.52680221170112,332.03733825593554,338.6780850210539,345.4516467214753,352.36067965590473,359.40789324902289,366.59605111400333,373.92797213628319,381.40653157900897,389.03466221058943,396.81535545480119,404.7516625638973,412.84669581517483,421.10362973147858,429.52570232610788,438.11621637263033,446.87854070008279,455.8161115140847,464.93243374436588,474.23108241925365,483.7157040676384,493.39001814899166,503.25781851197098,513.32297488221047,523.58943437985454,{"$f":"ED23","v":534.06122306745237},544.74244752880077,555.63729647937726,566.75004240896487,578.08504325714421,589.64674412228669,601.43967900473217,613.4684725848274,625.73784203652394,638.25259887725406,651.01765085479929,664.03800387189585,677.31876394933352,690.86513922832,704.6824420128869,718.77609085314452,733.15161267020721,747.81464492361101,762.7709378220834,778.02635657852534,793.58688371009521,809.45862138429766,825.64779381198332,842.1607496882234,859.00396468198778,876.1840439756279,893.70772485514044,911.58187935224305,929.81351693928809,948.40978727807305,967.37798302363444,986.7255426841075,1006.4600535377904,1026.5892546085452,1047.1210397007162,1068.06346049473,1089.4247297046259,1111.2132242987173,1133.4374887846916,1156.1062385603855,1179.2283633315947,1202.8129305982256,1226.8691892101906,1251.4065729943941,1276.4347044542828,1301.9633985433684,1328.0026665142359,1354.56271984452,1381.6539742414097,1409.2870537262388,1437.4727948007639,1466.2222506967792,1495.5466957107146,1525.4576296249288,1555.966782217427,1587.0861178617761,1618.8278402190117,1651.2043970233917,1684.22848496386,1717.9130546631368,1752.2713157563994,1787.3167420715272,1823.0630769129566,1859.5243384512178,{"$f":"GP23","v":1896.7148252202423},1934.6491217246476,1973.3421041591391,2012.8089462423231,2053.0651251671698,2094.1264276705115,2136.0089562239227,2178.7291353483997,2222.3037180553692,2266.7497924164782,2312.084788264805,2358.3264840301017,2405.493013710704,2453.6028739849171,2502.6749314646186,2552.72843009391,2603.7829986957877,2655.8586586697056,2708.9758318430977,2763.1553484799588,2818.4184554495587,2874.7868245585523,2932.2825610497202,2990.9282122707154,3050.7467765161309,3111.7617120464529,3173.9969462873814,3237.476885213131,3302.2264229173925,3368.27095137574,3435.6363704032556,3504.3490978113223,3574.4360797675472,3645.9248013628967,3718.8432973901581,3793.2201633379591,3869.0845666047171,3946.466257936816,4025.3955830955529,4105.9034947574619,4188.0215646526121,4271.781995945661,4357.2176358645738,4444.3619885818698,4533.249228353503,4623.9142129205793,4716.3924971789893,4810.7203471225657,4906.9347540650197,5005.0734491463227,5105.1749181292471,5207.2784164918339,5311.4239848216675,5417.6524645181053,5526.0055138084645,5636.5256240846356,5749.2561365663278,5864.2412592976543,5981.5260844836084,6101.156606173281,6223.1797382967416,6347.6433330626824,6474.5961997239356,6604.0881237184149,{"$f":"JB23","v":6736.1698861927798},6870.8932839166373,7008.3111495949706,7148.4773725868654,7291.4469200386084,7437.2758584393741,7586.0213756081648,7737.7418031203269,7892.4966391827329,8050.3465719663945,8211.3535034057131,8375.5805734738242,8543.0921849433071,8713.9540286421689,8888.2331092150125,9065.9977713993139,9247.3177268272993,9432.2640813638573,9620.9093629911222,9813.3275502509496,10009.594101255963,10209.785983281094,10413.981702946709,10622.26133700565,10834.706563745756,11051.400695020682,11272.428708921085,11497.877283099515,11727.834828761508,11962.39152533673,12201.639355843465,12445.672142960335,12694.585585819543,12948.477297535937,13207.446843486658,13471.59578035638,13741.027695963508,14015.84824988278,14296.165214880442,14582.08851917804,14873.730289561616,15171.204895352857,15474.628993259888,15784.1215731251]
[null,null,"Less: Change in WC",null,null,{"$f":"F29","v":3.493150684931507},4.3664383561643838,5.4580479452054789,6.822559931506845,8.5281999143835634,10.660249892979451,13.32531236622431,1.3325312366224438,1.3591818613548696,1.3863654985819807,1.4140928085536189,1.4423746647246958,1.471222158019188,1.5006466011795681,1.5306595332031776,1.5612727238672193,1.5924981783445702,1.6243481419114687,1.656835104749689,1.6899718068446674,1.7237712429815844,1.7582466678412061,1.793411601198045,1.8292798332219888,1.8658654298864121,1.9031827384841762,1.9412463932538344,1.9800713211189276,2.019672747541307,2.0600662024921093,2.1012675265419745,2.1432928770728097,2.1861587346142528,2.2298819093065561,2.2744795474926747,2.3199691384425307,2.3663685212113847,2.4136958916356264,2.4619698094683287,2.5112092056576927,2.5614333897708548,2.6126620575662685,2.6649152987175739,2.7182136046919254,2.7725778767857889,2.8280294343214791,2.8845900230079451,2.9422818234680506,3.001127459937436,3.0611500091362132,3.1223730093188919,3.1848204695053255,3.2485168788954013,3.3134872164733054,3.3797569608027516,3.4473521000188612,3.5162991420191929,3.5866251248596086,3.6583576273567928,3.7315247799039355,3.8061552755019648,3.8822783810120711,3.9599239486322517,4.0391224276049229,{"$f":"BR29","v":4.1199048761570225},4.2023029736801902,4.2863490331537548,4.3720760138168373,4.4595175340931235,4.5487078847750695,4.6396820424705538,4.7324756833199331,4.8271251969864011,4.9236677009260461,5.0221410549446546,5.1225838760435067,5.2250355535643394,5.3295362646356352,5.4361269899283116,5.544849529726946,5.6557465203214292,5.7688614507279112,5.8842386797425092,6.0019234533373265,6.1219619224040116,6.2444011608521919,6.3692891840691459,6.4966749677505504,6.6266084671055978,6.7591406364476825,6.8943234491767384,7.0322099181600493,7.1728541165234105,7.3163111988538958,7.4626374228309942,7.6118901712874845,7.7641279747132899,7.9194105342076,8.0777987448917088,8.23935471978956,8.404141814185266,8.5722246504690816,8.7436691434784279,8.9185425263480056,9.0969133768749089,9.2788516444125548,9.4644286773006456,9.6537172508466824,9.8467915958637491,10.043727427780937,10.244601976336526,10.449494015863252,10.658483896180542,10.871653574104243,11.089086645586235,11.310868378497958,11.537085746067874,11.767827460989224,12.003184010209111,12.243247690413227,12.48811264422136,12.737874897106053,12.992632395048076,13.252485042949047,13.517534743808028,13.787885438684157,14.06364314745781,14.344916010407019,{"$f":"ED29","v":14.631814330615157},14.924450617227308,15.222939629572124,15.527398422163401,15.837946390606703,16.154705318418792,16.477799424787122,16.807355413282949,17.143502521548726,17.486372571979473,17.836100023419249,18.192822023887629,18.556678464365405,18.927812033652458,19.306368274325791,19.692495639812023,20.086345552608464,20.488072463660728,20.89783391293372,21.315790591192354,21.742106403016351,22.176948531076505,22.620487501698562,23.072897251732002,23.534355196767137,24.005042300702144,24.485143146715927,24.974846009650491,25.474342929843488,25.983829788440516,26.503506384209231,27.033576511893216,27.57424804213133,28.125733002973902,28.68824766303328,29.262012616293759,29.847252868619989,30.444197925992285,31.053081884512267,31.674143522202257,32.307626392646625,32.95377892049919,33.612854498909428,34.28511158888773,34.970813820665171,35.670230097078729,36.383634699019694,37.111307393000743,37.853533540860781,38.610604211677582,39.382816295911425,40.170472621829731,40.973882074266385,41.793359715751194,42.629226910066791,43.481811448267763,44.351447677233409,45.238476630777768,46.143246163393542,47.066111086661294,48.007433308394411,48.967581974562563,49.946933614053705,50.945872286335089,{"$f":"GP29","v":51.964789732061035},53.004085526702511,54.064167237237143,55.145450581981549,56.248359593620989,57.3733267854941,58.5207933212032,59.69120918762701,60.885033371380359,62.102734038807739,63.344788719583903,64.611684493975645,65.903918183854785,67.221996547532399,68.566436478482956,69.937765208052042,71.33652051221361,72.763250922458155,74.218515940906855,75.702886259725346,77.216943984919453,78.761282864617442,80.336508521910673,81.943238692348132,83.582103466195804,85.253745535519556,86.958820446229765,88.697996855154088,90.471956792257515,92.281395928102938,94.127023846664997,96.00956432359817,97.929755610069151,99.888350722271753,101.8861177367171,103.92384009145007,106.00231689328029,108.12236323114666,110.28481049576749,112.49050670568431,114.74031683979774,117.03512317659442,119.37582564012519,121.76334215292809,124.19860899598643,126.68258117590722,129.21623279942378,131.80055745541358,134.4365686045212,137.12529997661204,139.86780597614415,142.66516209566726,145.51846533757998,148.4288346443318,151.39741133721782,154.42535956396387,157.513866755241,160.66414409034769,163.87742697215435,167.15497551159751,170.49807502182739,173.90803652226714,177.38619725270837,180.93392119776581,{"$f":"JB29","v":184.55259962172022},188.24365161415517,192.00852464643867,195.84869513936428,199.7656690421536,203.76098242299486,207.83620207145759,211.99292611288729,216.23278463514362,220.55744032784605,224.96858913440337,229.46796091708893,234.05732013543457,238.73846653814144,243.5132358689043,248.38350058628384,253.35117059800723,258.41819400996974,263.58655789016666,268.85828904797381,274.23545482892951,279.72016392551086,285.31456720401911,291.02085854809957,296.84127571906538,302.7781012334417,308.83366325811221,315.01033652327351,321.31054325374316,327.73675411881413,334.29148920119042,340.97731898521306,347.79686536491863,354.75280267221751,361.84785872566499,369.08481590017618,376.46651221817592,383.99584246254381,391.67575931179817,399.50927449802839,407.49945998799012,415.64944918774927,423.96243817150389,432.44168693493339]
[null,null,"Free Cash Flow to Firm",null,null,{"$f":"F33-F34","v":9.006849315068493},{"$f":"G33-G34","v":11.258561643835616},14.073202054794521,17.591502568493155,21.989378210616437,27.486722763270549,34.35840345408819,47.304858900096306,48.250956078098255,49.215975199660207,50.200294703653412,51.204300597726444,52.228386609680982,53.272954341874623,54.338413428712087,55.425181697286334,56.533685331232093,57.664359037856684,58.817646218613845,59.993999142986169,61.193879125845896,62.417756708362788,63.666111842530086,64.939434079380618,66.238222760968256,67.562987216187665,68.914246960511434,70.292531899721624,71.698382537716071,73.132350188470426,74.594997192239802,76.086897136084616,77.608635078806344,79.160807780382441,80.744023935990057,82.358904414709826,84.006082503004095,85.686204153064153,87.399928236125433,89.147926800847912,90.93088533686489,92.749503043602175,94.604493104474273,96.496582966563722,98.426514625894953,100.39504491841296,102.4029458167812,104.45100473311678,106.54002482777918,108.67082532433471,110.84424183082132,113.06112666743786,115.32234920078659,117.62879618480244,119.98137210849836,122.38099955066832,124.82861954168163,127.32519193251534,129.87169577116578,132.46912968658907,135.11851228032072,137.8208825259272,140.5773001764457,143.38884617997456,146.25662310357421,{"$f":"BS33-BS34","v":149.18175556564572},152.16539067695865,155.20869849049777,158.31287246030766,161.4791299095138,164.70871250770404,168.00288675785833,171.36294449301539,174.79020338287563,178.28600745053325,181.85172759954395,185.48876215153473,189.19853739456539,192.98250814245682,196.84215830530587,200.77900147141207,204.79458150084014,208.89047313085695,213.06828259347424,217.32964824534372,221.67624121025034,226.10976603445539,230.63196135514454,235.24460058224759,239.9494925938925,244.74848244577055,249.64345209468576,254.63632113657974,259.7290475593112,264.92362851049757,270.22210108070755,275.62654310232148,281.13907396436798,286.76185544365552,292.49709255252839,298.3470344035789,304.31397509165043,310.40025459348385,316.60825968535312,322.94042487906063,329.39923337664135,335.98721804417465,342.70696240505805,349.56110165315914,356.55232368622239,363.68337015994666,370.95703756314572,378.37617831440889,385.94370188069695,393.66257591831106,401.53582743667687,409.5665439854107,417.75787486511865,426.11303236242122,434.63529300966957,443.32799886986334,452.19455884725983,461.23845002420558,470.46321902468935,479.87248340518363,489.46993307328682,499.25933173475266,509.24451836944752,519.42940873683722,{"$f":"EE33-EE34","v":529.81799691157346},540.41435684980513,551.22264398680147,562.2470968665375,573.4920388038679,584.96187957994505,596.66111717154445,608.59433951497522,620.76622630527459,633.18155083138004,645.84518184800822,658.76208548496811,671.93732719466755,685.3760737385611,699.0835952133325,713.06526711759875,727.32657245995028,741.87310390914968,756.71056598733298,771.84477730707886,787.28167285322115,803.02730631028476,819.0878524364914,835.46960948522064,852.17900167492576,869.22258170842451,886.60703334259256,904.3391740094446,922.42595748963254,940.87447663942521,959.69196617221428,978.88580549565904,998.46352160557126,1018.4327920376829,1038.8014478784362,1059.5774768360059,1080.769026372725,1102.3844069001793,1124.4320950381832,1146.920736938948,1169.8591516777265,1193.2563347112812,1217.1214614055064,1241.4638906336177,1266.2931684462897,1291.6190318152162,1317.4514124515192,1343.800440700549,1370.6764495145612,1398.0899785048525,1426.0517780749494,1454.5728136364482,1483.6642699091776,1513.3375553073602,1543.6043064135083,1574.4763925417783,1605.965920392614,1638.0852388004664,1670.8469435764755,1704.263882448005,1738.3491600969646,1773.1161432989029,1808.5784661648827,1844.7500354881813,{"$f":"GQ33-GQ34","v":1881.645036197945},1919.277936921902,1957.6634956603416,1996.8167655735488,2036.7531008850174,2077.4881629027195,2119.0379261607727,2161.4186846839889,2204.6470583776704,2248.7399995452211,2293.7147995361261,2339.5890955268492,2386.3808774373847,2434.1084949861356,2482.790664885858,2532.4464781835741,2583.0954077472475,2634.7573159021908,2687.4524622202334,2741.2015114646392,2796.0255416939349,2851.9460525278096,2908.9849735783673,2967.1646730499351,3026.5079665109333,3087.0381258411517,3148.7788883579769,3211.754466125135,3275.989555447637,3341.5093465565906,3408.3395334877241,3476.506324157478,3546.0364506406249,3616.957179653441,3689.296323246509,3763.0822497114368,3838.3438947056693,3915.1107725997854,3993.4129880517776,4073.2812478128144,4154.7468727690666,4237.8418102244486,4322.5986464289417,4409.0506193575166,4497.2316317446721,4587.1762643795655,4678.9197896671521,4772.4981854604985,4867.9481491697106,4965.3071121531029,5064.6132543961667,5165.9055194840876,5269.2236298737735,5374.6081024712466,5482.1002645206718,5591.7422698110868,5703.5771152073066,5817.6486575114541,5934.0016306616835,6052.6816632749142,6173.7352965404152,6297.2100024712272,6423.1542025206491,6551.6172865710596,{"$f":"JC33-JC34","v":6682.6496323024821},6816.302624948532,6952.6286774475011,7091.6812509964548,7233.5148760163793,7378.1851735367072,7525.7488770074397,7676.2638545475893,7829.7891316385485,7986.3849142713098,8146.1126125567353,8309.0348648078725,8475.2155621040274,8644.7198733461082,8817.6142708130301,8993.9665562292921,9173.8458873538875,9357.3228051009555,9544.4692612029758,9735.3586464270338,9930.0658193555828,10128.667135742689,10331.24047845755,10537.865288026691,10748.62259378724,10963.595045662973,11182.866946576241,11406.524285507765,11634.654771217916,11867.347866642274,12104.694823975122,12346.788720454624,12593.72449486372,12845.598984760993,13102.510964456204,13364.561183745333,13631.852407420236,13904.489455568644,14182.579244680011,14466.230829573626,14755.555446165108,15050.666555088384,15351.679886190166]
[]
[null,"NPV of FCFF",null,null,{"$f":"NPV($E$11,F35:KS35)","v":390.31768971162569}]
[]
["Value from TV without Stable Ratio Adjustment"]
[null,"FCFF Explicit",null,null,null,{"$f":"F35*F16","v":9.006849315068493},11.258561643835616,14.073202054794521,17.591502568493155,21.989378210616437,27.486722763270549,34.35840345408819,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR35*BR16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ED35*ED16","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,{"$f":"GP35*GP16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JB35*JB16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPV of FCFF Explicit",null,null,{"$f":"NPV($E$11,F40:KS40)","v":86.881785082137569}]
[null,"PV of TV",null,null,{"$f":"NPV($E$11,F42:KS42)","v":224.79899418936904},{"$f":"F40*(1+$E$10)/($E$11-$E$10)*F18","v":0},0,0,0,0,0,438.06964403962439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR40*(1+$E$10)/($E$11-$E$10)*BR18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ED40*(1+$E$10)/($E$11-$E$10)*ED18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GP40*(1+$E$10)/($E$11-$E$10)*GP18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JB40*(1+$E$10)/($E$11-$E$10)*JB18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPV of FCFF (Explicit + TV)",null,null,{"$f":"E41+E42","v":311.68077927150659}]
[]
["Stable Ratio"]
[null,"Stable Ratio of WC Change to EBITDA from Terminal Growth",null,null,{"$f":"E30*$E$10/(1+$E$10)","v":2.7397260273972598E-2},{"$f":"F30*$E$10/(1+$E$10)","v":2.7397260273972598E-2},2.7397260273972598E-2,2.7397260273972598E-2,2.7397260273972598E-2,2.7397260273972598E-2,2.7397260273972598E-2,2.7397260273972598E-2,2.7397260273972601E-2,2.7397260273972598E-2,2.7397260273972598E-2,2.7397260273972598E-2,2.7397260273972619E-2,2.7397260273972615E-2,2.7397260273972608E-2,2.7397260273972619E-2,2.7397260273972629E-2,2.7397260273972612E-2,2.7397260273972632E-2,2.7397260273972626E-2,2.7397260273972608E-2,2.7397260273972598E-2,2.7397260273972615E-2,2.7397260273972594E-2,2.7397260273972629E-2,2.7397260273972619E-2,2.7397260273972594E-2,2.7397260273972594E-2,2.7397260273972608E-2,2.7397260273972601E-2,2.7397260273972594E-2,2.7397260273972601E-2,2.7397260273972598E-2,2.7397260273972587E-2,2.7397260273972594E-2,2.7397260273972608E-2,2.7397260273972615E-2,2.7397260273972594E-2,2.7397260273972598E-2,2.7397260273972608E-2,2.7397260273972615E-2,2.7397260273972612E-2,2.7397260273972615E-2,2.7397260273972601E-2,2.7397260273972612E-2,2.7397260273972619E-2,2.7397260273972594E-2,2.7397260273972598E-2,2.7397260273972615E-2,2.7397260273972594E-2,2.7397260273972601E-2,2.7397260273972629E-2,2.7397260273972594E-2,2.7397260273972612E-2,2.7397260273972587E-2,2.7397260273972612E-2,2.7397260273972608E-2,2.7397260273972629E-2,2.7397260273972612E-2,2.7397260273972587E-2,2.7397260273972587E-2,2.7397260273972626E-2,2.7397260273972601E-2,2.7397260273972619E-2,{"$f":"BQ30*$E$10/(1+$E$10)","v":2.7397260273972626E-2},2.7397260273972594E-2,2.7397260273972587E-2,2.7397260273972594E-2,2.7397260273972601E-2,2.7397260273972615E-2,2.7397260273972608E-2,2.7397260273972615E-2,2.7397260273972587E-2,2.7397260273972598E-2,2.7397260273972615E-2,2.7397260273972594E-2,2.7397260273972598E-2,2.7397260273972615E-2,2.7397260273972615E-2,2.7397260273972598E-2,2.7397260273972601E-2,2.7397260273972598E-2,2.7397260273972615E-2,2.7397260273972615E-2,2.7397260273972601E-2,2.7397260273972608E-2,2.7397260273972629E-2,2.7397260273972632E-2,2.7397260273972626E-2,2.7397260273972608E-2,2.7397260273972615E-2,2.7397260273972587E-2,2.7397260273972626E-2,2.7397260273972587E-2,2.7397260273972601E-2,2.7397260273972587E-2,2.7397260273972598E-2,2.7397260273972612E-2,2.7397260273972601E-2,2.7397260273972594E-2,2.7397260273972615E-2,2.7397260273972626E-2,2.7397260273972619E-2,2.7397260273972587E-2,2.7397260273972626E-2,2.7397260273972587E-2,2.7397260273972626E-2,2.7397260273972598E-2,2.7397260273972601E-2,2.7397260273972601E-2,2.7397260273972608E-2,2.7397260273972619E-2,2.7397260273972612E-2,2.7397260273972587E-2,2.7397260273972598E-2,2.7397260273972594E-2,2.7397260273972619E-2,2.7397260273972601E-2,2.7397260273972619E-2,2.7397260273972601E-2,2.7397260273972612E-2,2.7397260273972587E-2,2.7397260273972629E-2,2.7397260273972601E-2,2.7397260273972619E-2,2.7397260273972598E-2,2.7397260273972626E-2,2.7397260273972619E-2,{"$f":"EC30*$E$10/(1+$E$10)","v":2.7397260273972629E-2},2.7397260273972587E-2,2.7397260273972619E-2,2.7397260273972601E-2,2.7397260273972598E-2,2.7397260273972598E-2,2.7397260273972615E-2,2.7397260273972626E-2,2.7397260273972598E-2,2.7397260273972601E-2,2.7397260273972615E-2,2.7397260273972612E-2,2.7397260273972587E-2,2.7397260273972601E-2,2.7397260273972608E-2,2.7397260273972587E-2,2.7397260273972587E-2,2.7397260273972598E-2,2.7397260273972615E-2,2.7397260273972608E-2,2.7397260273972594E-2,2.7397260273972615E-2,2.7397260273972594E-2,2.7397260273972615E-2,2.7397260273972598E-2,2.7397260273972608E-2,2.7397260273972598E-2,2.7397260273972594E-2,2.7397260273972598E-2,2.7397260273972594E-2,2.7397260273972619E-2,2.7397260273972619E-2,2.7397260273972608E-2,2.7397260273972587E-2,2.7397260273972619E-2,2.7397260273972615E-2,2.7397260273972626E-2,2.7397260273972594E-2,2.7397260273972619E-2,2.7397260273972626E-2,2.7397260273972619E-2,2.7397260273972587E-2,2.7397260273972608E-2,2.7397260273972601E-2,2.7397260273972612E-2,2.7397260273972587E-2,2.7397260273972594E-2,2.7397260273972587E-2,2.7397260273972601E-2,2.7397260273972615E-2,2.7397260273972598E-2,2.7397260273972594E-2,2.7397260273972594E-2,2.7397260273972601E-2,2.7397260273972598E-2,2.7397260273972612E-2,2.7397260273972598E-2,2.7397260273972601E-2,2.7397260273972601E-2,2.7397260273972598E-2,2.7397260273972601E-2,2.7397260273972601E-2,2.7397260273972612E-2,2.7397260273972629E-2,{"$f":"GO30*$E$10/(1+$E$10)","v":2.7397260273972601E-2},2.7397260273972594E-2,2.7397260273972587E-2,2.7397260273972612E-2,2.7397260273972594E-2,2.7397260273972594E-2,2.7397260273972619E-2,2.7397260273972608E-2,2.7397260273972619E-2,2.7397260273972601E-2,2.7397260273972587E-2,2.7397260273972619E-2,2.7397260273972615E-2,2.7397260273972612E-2,2.7397260273972626E-2,2.7397260273972594E-2,2.7397260273972601E-2,2.7397260273972608E-2,2.7397260273972587E-2,2.7397260273972612E-2,2.7397260273972626E-2,2.7397260273972615E-2,2.7397260273972587E-2,2.7397260273972619E-2,2.7397260273972612E-2,2.7397260273972601E-2,2.7397260273972612E-2,2.7397260273972615E-2,2.7397260273972598E-2,2.7397260273972612E-2,2.7397260273972615E-2,2.7397260273972612E-2,2.7397260273972601E-2,2.7397260273972608E-2,2.7397260273972626E-2,2.7397260273972598E-2,2.7397260273972612E-2,2.7397260273972619E-2,2.7397260273972594E-2,2.7397260273972587E-2,2.7397260273972601E-2,2.7397260273972594E-2,2.7397260273972619E-2,2.7397260273972626E-2,2.7397260273972594E-2,2.7397260273972619E-2,2.7397260273972587E-2,2.7397260273972594E-2,2.7397260273972615E-2,2.7397260273972601E-2,2.7397260273972587E-2,2.7397260273972601E-2,2.7397260273972594E-2,2.7397260273972612E-2,2.7397260273972587E-2,2.7397260273972601E-2,2.7397260273972598E-2,2.7397260273972598E-2,2.7397260273972601E-2,2.7397260273972598E-2,2.7397260273972598E-2,2.7397260273972619E-2,2.7397260273972598E-2,2.7397260273972594E-2,{"$f":"JA30*$E$10/(1+$E$10)","v":2.7397260273972594E-2},2.7397260273972608E-2,2.7397260273972601E-2,2.7397260273972601E-2,2.7397260273972615E-2,2.7397260273972594E-2,2.7397260273972615E-2,2.7397260273972608E-2,2.7397260273972612E-2,2.7397260273972615E-2,2.7397260273972587E-2,2.7397260273972626E-2,2.7397260273972629E-2,2.7397260273972612E-2,2.7397260273972626E-2,2.7397260273972619E-2,2.7397260273972619E-2,2.7397260273972619E-2,2.7397260273972587E-2,2.7397260273972619E-2,2.7397260273972612E-2,2.7397260273972626E-2,2.7397260273972598E-2,2.7397260273972615E-2,2.7397260273972594E-2,2.7397260273972619E-2,2.7397260273972587E-2,2.7397260273972615E-2,2.7397260273972594E-2,2.7397260273972594E-2,2.7397260273972612E-2,2.7397260273972612E-2,2.7397260273972608E-2,2.7397260273972601E-2,2.7397260273972594E-2,2.7397260273972598E-2,2.7397260273972619E-2,2.7397260273972615E-2,2.7397260273972615E-2,2.7397260273972608E-2,2.7397260273972629E-2,2.7397260273972601E-2,2.7397260273972587E-2,2.7397260273972632E-2,2.7397260273972608E-2]
[null,"Stable Level of WC Change",null,null,{"$f":"E46*E23","v":0.27397260273972596},0.34246575342465746,0.42808219178082185,0.53510273972602729,0.66887842465753411,0.83609803082191769,1.045122538527397,1.3064031731592463,1.3325312366224313,1.3591818613548798,1.3863654985819776,1.4140928085536171,1.4423746647246896,1.4712221580191833,1.5006466011795672,1.5306595332031587,1.5612727238672222,1.5924981783445666,1.624348141911458,1.6568351047496872,1.6899718068446807,1.7237712429815746,1.7582466678412061,1.7934116011980303,1.8292798332219911,1.8658654298864303,1.9031827384841595,1.9412463932538424,1.9800713211189196,2.0196727475412981,2.0600662024921235,2.1012675265419665,2.1432928770728057,2.1861587346142617,2.2298819093065472,2.2744795474926782,2.3199691384425312,2.3663685212113821,2.4136958916356099,2.4619698094683229,2.5112092056576891,2.5614333897708432,2.61266205756626,2.6649152987175846,2.7182136046919365,2.7725778767857752,2.8280294343214907,2.8845900230079211,2.9422818234680785,3.0011274599374405,3.0611500091361896,3.1223730093189128,3.1848204695052917,3.2485168788953982,3.3134872164733062,3.3797569608027715,3.4473521000188274,3.516299142019204,3.5866251248595886,3.6583576273567808,3.731524779903916,3.8061552755019945,3.8822783810120347,3.9599239486322748,{"$f":"BQ46*BQ23","v":4.0391224276049211},4.1199048761570189,4.2023029736801591,4.2863490331537628,4.3720760138168382,4.4595175340931741,4.5487078847750384,4.6396820424705387,4.7324756833199499,4.8271251969863496,4.9236677009260754,5.0221410549445986,5.1225838760434907,5.2250355535643607,5.3295362646356468,5.4361269899283586,5.5448495297269265,5.6557465203214647,5.7688614507278944,5.8842386797424533,6.0019234533373025,6.1219619224040489,6.2444011608521297,6.3692891840691725,6.4966749677505558,6.6266084671055676,6.7591406364476789,6.8943234491766345,7.0322099181601647,7.1728541165233697,7.3163111988538381,7.4626374228309151,7.6118901712875333,7.7641279747132836,7.9194105342075494,8.0777987448917017,8.2393547197895369,8.4041418141853264,8.5722246504690336,8.7436691434784137,8.9185425263479843,9.0969133768749408,9.2788516444124429,9.4644286773006918,9.6537172508467037,9.8467915958636407,10.043727427780915,10.244601976336531,10.449494015863262,10.658483896180526,10.87165357410414,11.089086645586224,11.310868378497947,11.537085746067905,11.767827460989263,12.003184010209049,12.243247690413231,12.488112644221491,12.737874897105927,12.992632395048044,13.252485042949004,13.517534743807989,13.787885438684148,14.06364314745783,{"$f":"EC46*EC23","v":14.344916010406987},14.631814330615125,14.924450617227427,15.222939629571979,15.527398422163419,15.837946390606687,16.15470531841882,16.477799424787197,16.807355413282938,17.143502521548601,17.486372571979572,17.836100023419164,18.192822023887548,18.556678464365302,18.927812033652607,19.306368274325656,19.692495639812169,20.086345552608414,20.488072463660586,20.897833912933795,21.315790591192467,21.742106403016315,22.17694853107664,22.620487501698182,23.072897251732144,23.534355196766793,24.005042300702129,24.485143146716169,24.974846009650491,25.474342929843502,25.983829788440374,26.503506384209178,27.033576511893362,27.574248042131227,28.125733002973856,28.688247663033334,29.262012616293994,29.847252868619876,30.44419792599227,31.053081884512125,31.67414352220236,32.307626392646412,32.953778920499339,33.612854498909329,34.285111588887517,34.970813820665263,35.670230097078573,36.383634699020142,37.111307393000544,37.85353354086056,38.610604211677767,39.382816295911326,40.170472621829553,40.97388207426615,41.793359715751464,42.629226910066507,43.481811448267827,44.351447677233196,45.238476630777853,46.143246163393414,47.06611108666128,48.007433308394504,48.967581974562407,49.946933614053656,{"$f":"GO46*GO23","v":50.945872286334733},51.964789732061419,53.004085526702646,54.064167237236703,55.145450581981436,56.248359593621075,57.373326785493497,58.520793321203371,59.691209187627422,60.885033371379976,62.102734038807583,63.344788719583732,64.611684493975417,65.903918183854927,67.221996547532029,68.566436478482686,69.937765208052326,71.336520512213369,72.763250922457644,74.218515940906812,75.702886259724963,77.216943984919453,78.761282864617826,80.33650852191019,81.943238692348402,83.582103466195363,85.253745535519286,86.958820446229666,88.697996855154258,90.471956792257359,92.281395928102512,94.127023846664571,96.009564323597871,97.929755610069805,99.888350722271227,101.88611773671664,103.92384009145097,106.00231689327998,108.12236323114561,110.28481049576851,112.49050670568388,114.74031683979756,117.03512317659352,119.37582564012541,121.7633421529279,124.19860899598646,126.68258117590621,129.21623279942432,131.80055745541281,134.43656860452109,137.1252999766115,139.86780597614376,142.66516209566663,145.51846533757998,148.42883464433157,151.39741133721819,154.42535956396259,157.51386675524182,160.6641440903467,163.87742697215361,167.15497551159672,170.49807502182864,173.90803652226523,177.3861972527105,{"$f":"JA46*JA23","v":180.93392119776473},184.55259962172002,188.24365161415443,192.00852464643754,195.84869513936627,199.7656690421536,203.76098242299665,207.83620207145663,211.99292611288573,216.23278463514347,220.55744032784631,224.96858913440329,229.46796091709129,234.05732013543314,238.73846653814181,243.51323586890459,248.38350058628271,253.35117059800834,258.41819400996854,263.58655789016791,268.85828904797131,274.23545482893076,279.72016392550938,285.31456720401957,291.02085854809991,296.84127571906197,302.77810123344318,308.83366325811204,315.0103365232743,321.31054325373987,327.73675411881464,334.29148920119093,340.97731898521471,347.79686536491897,354.75280267221734,361.84785872566181,369.08481590017499,376.46651221817848,383.9958424625421,391.675759311793,399.50927449802884,407.49945998798944,415.64944918774927,423.96243817150423,432.4416869349343]
[null,"WC Change in FCFF",null,null,null,{"$f":"IF(F18,F47,F34)","v":3.493150684931507},4.3664383561643838,5.4580479452054789,6.822559931506845,8.5281999143835634,10.660249892979451,1.3064031731592463,{"$f":"IF(M18,M47,M34)","v":1.3325312366224438},1.3591818613548696,1.3863654985819807,1.4140928085536189,1.4423746647246958,1.471222158019188,1.5006466011795681,1.5306595332031776,1.5612727238672193,1.5924981783445702,1.6243481419114687,1.656835104749689,1.6899718068446674,1.7237712429815844,1.7582466678412061,1.793411601198045,1.8292798332219888,1.8658654298864121,1.9031827384841762,1.9412463932538344,1.9800713211189276,2.019672747541307,2.0600662024921093,2.1012675265419745,2.1432928770728097,2.1861587346142528,2.2298819093065561,2.2744795474926747,2.3199691384425307,2.3663685212113847,2.4136958916356264,2.4619698094683287,2.5112092056576927,2.5614333897708548,2.6126620575662685,2.6649152987175739,2.7182136046919254,2.7725778767857889,2.8280294343214791,2.8845900230079451,2.9422818234680506,3.001127459937436,3.0611500091362132,3.1223730093188919,3.1848204695053255,3.2485168788954013,3.3134872164733054,3.3797569608027516,3.4473521000188612,3.5162991420191929,3.5866251248596086,3.6583576273567928,3.7315247799039355,3.8061552755019648,3.8822783810120711,3.9599239486322517,4.0391224276049229,{"$f":"IF(BR18,BR47,BR34)","v":4.1199048761570225},4.2023029736801902,4.2863490331537548,4.3720760138168373,4.4595175340931235,4.5487078847750695,4.6396820424705538,4.7324756833199331,4.8271251969864011,4.9236677009260461,5.0221410549446546,5.1225838760435067,5.2250355535643394,5.3295362646356352,5.4361269899283116,5.544849529726946,5.6557465203214292,5.7688614507279112,5.8842386797425092,6.0019234533373265,6.1219619224040116,6.2444011608521919,6.3692891840691459,6.4966749677505504,6.6266084671055978,6.7591406364476825,6.8943234491767384,7.0322099181600493,7.1728541165234105,7.3163111988538958,7.4626374228309942,7.6118901712874845,7.7641279747132899,7.9194105342076,8.0777987448917088,8.23935471978956,8.404141814185266,8.5722246504690816,8.7436691434784279,8.9185425263480056,9.0969133768749089,9.2788516444125548,9.4644286773006456,9.6537172508466824,9.8467915958637491,10.043727427780937,10.244601976336526,10.449494015863252,10.658483896180542,10.871653574104243,11.089086645586235,11.310868378497958,11.537085746067874,11.767827460989224,12.003184010209111,12.243247690413227,12.48811264422136,12.737874897106053,12.992632395048076,13.252485042949047,13.517534743808028,13.787885438684157,14.06364314745781,14.344916010407019,{"$f":"IF(ED18,ED47,ED34)","v":14.631814330615157},14.924450617227308,15.222939629572124,15.527398422163401,15.837946390606703,16.154705318418792,16.477799424787122,16.807355413282949,17.143502521548726,17.486372571979473,17.836100023419249,18.192822023887629,18.556678464365405,18.927812033652458,19.306368274325791,19.692495639812023,20.086345552608464,20.488072463660728,20.89783391293372,21.315790591192354,21.742106403016351,22.176948531076505,22.620487501698562,23.072897251732002,23.534355196767137,24.005042300702144,24.485143146715927,24.974846009650491,25.474342929843488,25.983829788440516,26.503506384209231,27.033576511893216,27.57424804213133,28.125733002973902,28.68824766303328,29.262012616293759,29.847252868619989,30.444197925992285,31.053081884512267,31.674143522202257,32.307626392646625,32.95377892049919,33.612854498909428,34.28511158888773,34.970813820665171,35.670230097078729,36.383634699019694,37.111307393000743,37.853533540860781,38.610604211677582,39.382816295911425,40.170472621829731,40.973882074266385,41.793359715751194,42.629226910066791,43.481811448267763,44.351447677233409,45.238476630777768,46.143246163393542,47.066111086661294,48.007433308394411,48.967581974562563,49.946933614053705,50.945872286335089,{"$f":"IF(GP18,GP47,GP34)","v":51.964789732061035},53.004085526702511,54.064167237237143,55.145450581981549,56.248359593620989,57.3733267854941,58.5207933212032,59.69120918762701,60.885033371380359,62.102734038807739,63.344788719583903,64.611684493975645,65.903918183854785,67.221996547532399,68.566436478482956,69.937765208052042,71.33652051221361,72.763250922458155,74.218515940906855,75.702886259725346,77.216943984919453,78.761282864617442,80.336508521910673,81.943238692348132,83.582103466195804,85.253745535519556,86.958820446229765,88.697996855154088,90.471956792257515,92.281395928102938,94.127023846664997,96.00956432359817,97.929755610069151,99.888350722271753,101.8861177367171,103.92384009145007,106.00231689328029,108.12236323114666,110.28481049576749,112.49050670568431,114.74031683979774,117.03512317659442,119.37582564012519,121.76334215292809,124.19860899598643,126.68258117590722,129.21623279942378,131.80055745541358,134.4365686045212,137.12529997661204,139.86780597614415,142.66516209566726,145.51846533757998,148.4288346443318,151.39741133721782,154.42535956396387,157.513866755241,160.66414409034769,163.87742697215435,167.15497551159751,170.49807502182739,173.90803652226714,177.38619725270837,180.93392119776581,{"$f":"IF(JB18,JB47,JB34)","v":184.55259962172022},188.24365161415517,192.00852464643867,195.84869513936428,199.7656690421536,203.76098242299486,207.83620207145759,211.99292611288729,216.23278463514362,220.55744032784605,224.96858913440337,229.46796091708893,234.05732013543457,238.73846653814144,243.5132358689043,248.38350058628384,253.35117059800723,258.41819400996974,263.58655789016666,268.85828904797381,274.23545482892951,279.72016392551086,285.31456720401911,291.02085854809957,296.84127571906538,302.7781012334417,308.83366325811221,315.01033652327351,321.31054325374316,327.73675411881413,334.29148920119042,340.97731898521306,347.79686536491863,354.75280267221751,361.84785872566499,369.08481590017618,376.46651221817592,383.99584246254381,391.67575931179817,399.50927449802839,407.49945998799012,415.64944918774927,423.96243817150389,432.44168693493339]
[null,"FCFF with Stable WC Change",null,null,null,{"$f":"F33-F48","v":9.006849315068493},{"$f":"G33-G48","v":11.258561643835616},14.073202054794521,17.591502568493155,21.989378210616437,27.486722763270549,{"$f":"L33-L48","v":46.377312647153254},47.304858900096306,48.250956078098255,49.215975199660207,50.200294703653412,51.204300597726444,52.228386609680982,53.272954341874623,54.338413428712087,55.425181697286334,56.533685331232093,57.664359037856684,58.817646218613845,59.993999142986169,61.193879125845896,62.417756708362788,63.666111842530086,64.939434079380618,66.238222760968256,67.562987216187665,68.914246960511434,70.292531899721624,71.698382537716071,73.132350188470426,74.594997192239802,76.086897136084616,77.608635078806344,79.160807780382441,80.744023935990057,82.358904414709826,84.006082503004095,85.686204153064153,87.399928236125433,89.147926800847912,90.93088533686489,92.749503043602175,94.604493104474273,96.496582966563722,98.426514625894953,100.39504491841296,102.4029458167812,104.45100473311678,106.54002482777918,108.67082532433471,110.84424183082132,113.06112666743786,115.32234920078659,117.62879618480244,119.98137210849836,122.38099955066832,124.82861954168163,127.32519193251534,129.87169577116578,132.46912968658907,135.11851228032072,137.8208825259272,140.5773001764457,143.38884617997456,146.25662310357421,{"$f":"BS33-BS48","v":149.18175556564572},152.16539067695865,155.20869849049777,158.31287246030766,161.4791299095138,164.70871250770404,168.00288675785833,171.36294449301539,174.79020338287563,178.28600745053325,181.85172759954395,185.48876215153473,189.19853739456539,192.98250814245682,196.84215830530587,200.77900147141207,204.79458150084014,208.89047313085695,213.06828259347424,217.32964824534372,221.67624121025034,226.10976603445539,230.63196135514454,235.24460058224759,239.9494925938925,244.74848244577055,249.64345209468576,254.63632113657974,259.7290475593112,264.92362851049757,270.22210108070755,275.62654310232148,281.13907396436798,286.76185544365552,292.49709255252839,298.3470344035789,304.31397509165043,310.40025459348385,316.60825968535312,322.94042487906063,329.39923337664135,335.98721804417465,342.70696240505805,349.56110165315914,356.55232368622239,363.68337015994666,370.95703756314572,378.37617831440889,385.94370188069695,393.66257591831106,401.53582743667687,409.5665439854107,417.75787486511865,426.11303236242122,434.63529300966957,443.32799886986334,452.19455884725983,461.23845002420558,470.46321902468935,479.87248340518363,489.46993307328682,499.25933173475266,509.24451836944752,519.42940873683722,{"$f":"EE33-EE48","v":529.81799691157346},540.41435684980513,551.22264398680147,562.2470968665375,573.4920388038679,584.96187957994505,596.66111717154445,608.59433951497522,620.76622630527459,633.18155083138004,645.84518184800822,658.76208548496811,671.93732719466755,685.3760737385611,699.0835952133325,713.06526711759875,727.32657245995028,741.87310390914968,756.71056598733298,771.84477730707886,787.28167285322115,803.02730631028476,819.0878524364914,835.46960948522064,852.17900167492576,869.22258170842451,886.60703334259256,904.3391740094446,922.42595748963254,940.87447663942521,959.69196617221428,978.88580549565904,998.46352160557126,1018.4327920376829,1038.8014478784362,1059.5774768360059,1080.769026372725,1102.3844069001793,1124.4320950381832,1146.920736938948,1169.8591516777265,1193.2563347112812,1217.1214614055064,1241.4638906336177,1266.2931684462897,1291.6190318152162,1317.4514124515192,1343.800440700549,1370.6764495145612,1398.0899785048525,1426.0517780749494,1454.5728136364482,1483.6642699091776,1513.3375553073602,1543.6043064135083,1574.4763925417783,1605.965920392614,1638.0852388004664,1670.8469435764755,1704.263882448005,1738.3491600969646,1773.1161432989029,1808.5784661648827,1844.7500354881813,{"$f":"GQ33-GQ48","v":1881.645036197945},1919.277936921902,1957.6634956603416,1996.8167655735488,2036.7531008850174,2077.4881629027195,2119.0379261607727,2161.4186846839889,2204.6470583776704,2248.7399995452211,2293.7147995361261,2339.5890955268492,2386.3808774373847,2434.1084949861356,2482.790664885858,2532.4464781835741,2583.0954077472475,2634.7573159021908,2687.4524622202334,2741.2015114646392,2796.0255416939349,2851.9460525278096,2908.9849735783673,2967.1646730499351,3026.5079665109333,3087.0381258411517,3148.7788883579769,3211.754466125135,3275.989555447637,3341.5093465565906,3408.3395334877241,3476.506324157478,3546.0364506406249,3616.957179653441,3689.296323246509,3763.0822497114368,3838.3438947056693,3915.1107725997854,3993.4129880517776,4073.2812478128144,4154.7468727690666,4237.8418102244486,4322.5986464289417,4409.0506193575166,4497.2316317446721,4587.1762643795655,4678.9197896671521,4772.4981854604985,4867.9481491697106,4965.3071121531029,5064.6132543961667,5165.9055194840876,5269.2236298737735,5374.6081024712466,5482.1002645206718,5591.7422698110868,5703.5771152073066,5817.6486575114541,5934.0016306616835,6052.6816632749142,6173.7352965404152,6297.2100024712272,6423.1542025206491,6551.6172865710596,{"$f":"JC33-JC48","v":6682.6496323024821},6816.302624948532,6952.6286774475011,7091.6812509964548,7233.5148760163793,7378.1851735367072,7525.7488770074397,7676.2638545475893,7829.7891316385485,7986.3849142713098,8146.1126125567353,8309.0348648078725,8475.2155621040274,8644.7198733461082,8817.6142708130301,8993.9665562292921,9173.8458873538875,9357.3228051009555,9544.4692612029758,9735.3586464270338,9930.0658193555828,10128.667135742689,10331.24047845755,10537.865288026691,10748.62259378724,10963.595045662973,11182.866946576241,11406.524285507765,11634.654771217916,11867.347866642274,12104.694823975122,12346.788720454624,12593.72449486372,12845.598984760993,13102.510964456204,13364.561183745333,13631.852407420236,13904.489455568644,14182.579244680011,14466.230829573626,14755.555446165108,15050.666555088384,15351.679886190166]
[]
[null,"PV of TV",null,null,{"$f":"NPV($E$11,F51:KS51)","v":303.43590470428143},{"$f":"F49*(1+$E$10)/($E$11-$E$10)*F18","v":0},0,0,0,0,0,{"$f":"L49*(1+$E$10)/($E$11-$E$10)*L18","v":591.31073625120405},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR49*(1+$E$10)/($E$11-$E$10)*BR18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ED49*(1+$E$10)/($E$11-$E$10)*ED18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GP49*(1+$E$10)/($E$11-$E$10)*GP18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JB49*(1+$E$10)/($E$11-$E$10)*JB18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NPV of FCFF (Explicit + TV)",null,null,{"$f":"E41+E51","v":390.31768978641901}]

{"sheet":"Plant Analysis","index":2,"n_rows":340,"n_cols":306,"rows_kept":340,"cut":false,"hidden":false,"merged":[]}
[]
["Assumptions"]
[null,null,null,null,null,null,null,null,null,null,null,"Graph of Levelised Depreciation and Nominal in Second Cycle"]
[null,"Ratio of Depreciation to Net Plant",null,null,0.18099999999999999,null,null,{"$f":"dep_rate(E8,E7)","v":0.17245493580894},{"$f":"E4/E5","v":1.629}]
[null,"Ratio of Depreciation to Gross Plant",null,null,{"$f":"1/E7","v":0.1111111111111111},null,null,{"$f":"cap_exp_dep(E8,E7)","v":1.7538201176452541},null,null,null,"Notes: If the first cycle stabilises, then consistent with terminal period"]
[]
[null,"Plant Life",null,null,9,null,null,"Yrs of Stable Growth",15,null,null,"Need Depreciation to Net Plant -- Establishes Stable Depreciation"]
[null,"Historic Cap Exp Growth",null,null,{"$f":"H8/100","v":0.13},null,null,13,null,null,null,"Need Cap Exp to Depreciation"]
[null,"Future Cap Exp Growth",null,null,{"$f":"H9/100","v":0.02},null,null,2,null,null,null,"Need Def Tax to Cap Exp"]
[null,"Stable Years Before New Growth",null,null,{"$f":"I7","v":15}]
[null,"Ending Years",null,null,40,null,null,{"$f":"find_growth(I4,E7)","v":9.0000000000001634E-2},null,null,null,null,{"$f":"E14","v":15},{"$f":"E21","v":24}]
[null,"Stable WACC",null,null,7.0000000000000007E-2,null,null,null,null,null,null,"Present ","Dep w/o","Dep Stable","Dep Level"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(58:58,M11)","v":0.17245493580893995},{"$f":"INDEX(58:58,N11)","v":0.17245493580893997}]
[null,"Match",null,null,{"$f":"MATCH(E7,33:33)","v":15}]
[null,"Stable Net Depreciation Rate",null,null,{"$f":"INDEX(58:58,E14)","v":0.17245493580893995},null,null,null,null,null,null,null,"Cap Exp w/o","Cap Exp Stable","Cap Exp Level"]
[null,"Stable Cap Exp to Depreciation",null,null,{"$f":"INDEX(59:59,E14)","v":1.7538201176452544},null,null,null,null,null,null,null,{"$f":"INDEX(59:59,M11)","v":1.7538201176452544},{"$f":"INDEX(59:59,N11)","v":1.7538201176452539}]
[null,"Acc Dep to Gross Plant",null,null,{"$f":"INDEX(63:63,E14)","v":0.35570930115790184},null,null,0.4]
[null,"Acc Dep to Net Plant",null,null,{"$f":"E17/(1-E17)","v":0.55209442228045968}]
[null,null,null,null,null,null,null,null,null,null,null,null,1000,1000]
[null,"Second Cycle",null,null,{"$f":"E7*2","v":18},null,null,null,null,null,null,null,{"$f":"M19*M13","v":172.45493580893995},{"$f":"N19*N13","v":172.45493580893998}]
[null,"Column",null,null,{"$f":"MATCH(E20,33:33)","v":24},null,null,null,null,null,null,null,{"$f":"M20*M16","v":302.45493580893987},{"$f":"N20*N16","v":302.45493580893981}]
[]
[null,"ROIC",null,null,0.1,null,null,null,null,null,null,"Prove that works at every stage"]
[null,"ROIC Long-term",null,null,0.1,null,null,null,null,null,null,null,"use the level ratio"]
[null,null,null,null,null,null,null,null,null,null,null,null,"use the 300 year model"]
[null,"Tax Rate",null,null,0]
[null,"WC to EBITDA",null,null,0,null,null,null,null,null,null,"First Assume Simple EBITDA Growth Consistent with CapExp"]
[null,"Initial EBITDA",null,null,200,null,null,null,null,null,null,"Then constant ROiC"]
[]
[]
["Case 1: Growth Driven by Capital Expenditures with Implied EBITDA Growth"]
[]
[null,"Year",null,null,null,0,{"$f":"F33+1","v":1},{"$f":"G33+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BS33+1","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,{"$f":"EE33+1","v":130},131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,{"$f":"GQ33+1","v":194},195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,{"$f":"JC33+1","v":258},259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
[]
[null,"First Cycle",null,null,null,{"$f":"F33<$E$7+$E$10","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BR33<$E$7+$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":"ED33<$E$7+$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":"GP33<$E$7+$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":"JB33<$E$7+$E$10","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Second Cycle",null,null,null,{"$f":"NOT(F35)","v":false},{"$f":"NOT(G35)","v":false},{"$f":"NOT(H35)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NOT(BT35)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NOT(EF35)","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,{"$f":"NOT(GR35)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NOT(JD35)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,"Full Cash Flow Period",null,null,null,{"$f":"F33>=$E$7+$E$10","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BR33>=$E$7+$E$10","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ED33>=$E$7+$E$10","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"GP33>=$E$7+$E$10","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"JB33>=$E$7+$E$10","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,"Capital Expenditure Growth Rate",null,null,null,null,{"$f":"G35*$E$8+G36*$E$9","v":0.13},0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"BS35*$E$8+BS36*$E$9","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"EE35*$E$8+EE36*$E$9","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"GQ35*$E$8+GQ36*$E$9","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"JC35*$E$8+JC36*$E$9","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[null,"Opening Balance",null,null,null,null,{"$f":"F44","v":100},{"$f":"G44","v":213},340.68999999999994,484.97969999999987,648.02706099999978,832.27057892999972,1040.4657541908996,1275.7263022357165,1541.5707215263594,1741.974915324786,1968.431654317008,2224.3277693782188,2513.4903793973872,2840.2441287190472,3209.4758654525231,3626.7077279613509,4098.1797325963262,4630.9430978338487,5232.9657005522486,5913.2512416240397,6681.9739030351648,7550.6305104297353,8532.2124767856003,9641.4000987677282,10711.889195176514,11734.991099358807,12700.81446082997,13598.107433232459,14414.079317466145,15134.198988577464,15741.967087699051,16218.65856788756,16543.031739245314,16873.89237403022,17211.370221510824,17555.597625941042,17906.709578459864,18264.84377002906,18630.140645429641,19002.743458338235,19382.798327504999,19770.454294055096,20165.8633799362,20569.180647534926,20980.564260485626,21400.17554569534,21828.179056609246,22264.74263774143,22710.037490496259,23164.238240306186,23627.523005112307,24100.073465214555,24582.074934518845,25073.716433209222,25575.190761873408,26086.694577110877,26608.428468653095,27140.597038026157,27683.40897878668,28237.077158362416,28801.818701529664,29377.855075560259,29965.412177071466,30564.720420612895,31176.014829025156,{"$f":"BS44","v":31799.53512560566},32435.525828117778,33084.236344680132,33745.921071573735,34420.839493005209,35109.256282865317,35811.441408522631,36527.670236693084,37258.223641426943,38003.388114255482,38763.455876540589,39538.724994071403,40329.499493952833,41136.089483831893,41958.811273508531,42797.987498978706,43653.947248958284,44527.026193937454,45417.566717816204,46325.918052172528,47252.436413215983,48197.485141480298,49161.434844309901,50144.663541196103,51147.556812020026,52170.507948260427,53213.918107225632,54278.196469370145,55363.760398757549,56471.035606732701,57600.456318867356,58752.465445244707,59927.514754149597,61126.065049232595,62348.586350217251,63595.558077221598,64867.469238766033,66164.81862354136,67488.114996012198,68837.877295932441,70214.63484185109,71618.927538688105,73051.306089461868,74512.332211251109,76002.578855476138,77522.630432585662,79073.083041237376,80654.544702062121,82267.63559610337,83912.988308025437,85591.248074185947,87303.073035669673,89049.134496383063,90830.11718631073,92646.719530036949,94499.653920637691,96389.646999050441,98317.43993903145,100283.78873781208,102289.46451256832,104335.25380281967,106421.95887887607,108550.39805645359,110721.40601758267,{"$f":"EE44","v":112935.83413793433},115194.55082069302,117498.44183710689,119848.41067384904,122245.37888732603,124690.28646507257,127184.09219437401,129727.77403826147,132322.32951902671,134968.77610940725,137668.15163159539,140421.51466422732,143229.94495751185,146094.54385666209,149016.43473379535,151996.76342847128,155036.69869704073,158137.43267098154,161300.18132440117,164526.1849508892,167816.70864990697,171173.04282290512,174596.50367936323,178088.43375295048,181650.20242800948,185283.20647656967,188988.87060610106,192768.64801822309,196624.02097858756,200556.50139815931,204567.63142612251,208658.98405464494,212832.16373573785,217088.80701045261,221430.58315066167,225859.1948136749,230376.37870994839,234983.90628414735,239683.58440983031,244477.25609802688,249366.80121998742,254354.13724438718,259441.21998927489,264630.04438906035,269922.64527684153,275321.09818237834,280827.52014602593,286444.07054894645,292172.95195992535,298016.41099912388,303976.73921910638,310056.27400348848,316257.39948355826,322582.54747322947,329034.19842269411,335614.88239114801,342327.18003897095,349173.72363975039,356157.19811254536,363280.34207479627,370545.94891629223,377956.86789461807,385516.00525251043,393226.32535756065,{"$f":"GQ44","v":401090.85186471185},409112.66890200606,417294.92228004616,425640.82072564709,434153.63714016002,442836.70988296322,451693.44408062246,460727.31296223489,469941.85922147962,479340.6964059092,488927.51033402741,498706.06054070801,508680.18175152218,518853.78538655263,529230.86109428364,539815.47831616935,550611.78788249276,561624.02364014264,572856.50411294552,584313.63419520436,595999.90687910852,607919.90501669073,620078.30311702448,632479.86917936499,645129.46656295226,658032.05589421128,671192.69701209548,684616.55095233745,698308.88197138428,712275.05961081199,726520.56080302829,741050.97201908892,755871.99145947071,770989.43128866015,786409.21991443343,802137.40431272215,818180.15239897661,834543.75544695614,851234.63055589527,868259.32316701312,885624.50963035342,903336.99982296047,921403.73981941969,939831.81461580808,958628.45090812433,977801.01992628677,997357.04032481252,1017304.1811313088,1037650.2647539349,1058403.2700490137,1079571.3354499941,1101162.7621589941,1123186.017402174,1145649.7377502176,1168562.7325052219,1191933.9871553264,1215772.6668984329,1240088.1202364017,1264889.8826411299,1290187.6802939526,1315991.4338998317,1342311.2625778285,1369157.4878293851,1396540.6375859729,{"$f":"JC44","v":1424471.4503376924},1452960.8793444461,1482020.0969313351,1511660.4988699618,1541893.7088473609,1572731.5830243081,1604186.2146847942,1636269.9389784902,1668995.3377580601,1702375.2445132213,1736422.7494034858,1771151.2043915554,1806574.2284793863,1842705.7130489741,1879559.8273099535,1917151.0238561525,1955494.0443332754,1994603.925219941,2034496.0037243397,2075185.9237988263,2116689.642274803,2159023.4351202995,2202203.9038227051,2246247.981899159,2291172.9415371423,2336996.4003678849,2383736.3283752427,2431411.0549427476,2480039.2760416027,2529640.0615624348,2580232.862793684,2631837.520049558,2684474.2704505492,2738163.7558595603,2792927.0309767518,2848785.5715962872,2905761.2830282133,2963876.5086887777,3023154.0388625534,3083617.1196398046,3145289.4620326008,3208195.251273253,3272359.1562987179]
[null,"Capital Expendtitures",null,null,null,100,{"$f":"F42*(1+G39)","v":112.99999999999999},{"$f":"G42*(1+H39)","v":127.68999999999997},144.28969999999995,163.04736099999994,184.24351792999991,208.19517526089987,235.26054804481683,265.84441929064297,300.40419379842655,339.45673899222197,383.58611506121082,433.45231001916818,489.80111032166002,553.47525466347577,625.42703776972758,706.73255267979209,798.60778452816498,902.42679651682636,1019.7422800640137,1152.3087764723355,1302.1089174137389,1471.383076677525,1662.6628766456031,1695.9161341785152,1729.8344568620855,1764.4311459993273,1799.719768919314,1835.7141642977003,1872.4284475836544,1909.8770165353276,1948.0745568660341,1987.0360480033548,2026.776768963422,2067.3123043426904,2108.658550429544,2150.831721438135,2193.8483558668977,2237.7253229842358,2282.4798294439206,2328.1294260327991,2374.692014553455,2422.1858548445243,2470.6295719414147,2520.042163380243,2570.4430066478481,2621.8518667808053,2674.2889041164212,2727.7746821987498,2782.3301758427247,2837.9767793595793,2894.736314946771,2952.6310412457065,3011.6836620706208,3071.9173353120332,3133.3556820182739,3196.0227956586396,3259.9432515718122,3325.1421166032487,3391.6449589353138,3459.4778581140199,3528.6674152763003,3599.2407635818263,3671.225578853463,3744.6500904305326,3819.5430922391433,{"$f":"BS42*(1+BT39)","v":3895.9339540839264},3973.8526331656049,4053.3296858289168,4134.3962795454954,4217.0842051364052,4301.4258892391335,4387.4544070239162,4475.2034951643946,4564.7075650676825,4656.0017163690363,4749.1217506964167,4844.1041857103455,4940.9862694245521,5039.8059948130431,5140.6021147093043,5243.4141570034908,5348.282440143561,5455.2480889464323,5564.3530507253608,5675.6401117398682,5789.1529139746654,5904.9359722541585,6023.0346916992421,6143.4953855332269,6266.3652932438918,6391.6925991087701,6519.5264510909456,6649.9169801127646,6782.9153197150199,6918.5736261093207,7056.9450986315069,7198.0840006041371,7342.0456806162201,7488.8865942285447,7638.6643261131157,7791.4376126353782,7947.2663648880862,8106.2116921858478,8268.3359260295656,8433.7026445501579,8602.376697441161,8774.4242313899849,8949.912716017785,9128.91097033814,9311.4891897449033,9497.7189735398024,9687.6733530105994,9881.426820070812,10079.055356472229,10280.636463601673,10486.249192873707,10695.974176731181,10909.893660265805,11128.091533471121,11350.653364140544,11577.666431423355,11809.219760051823,12045.40415525286,12286.312238357918,12532.038483125076,12782.679252787577,13038.332837843329,13299.099494600196,13565.081484492201,{"$f":"EE42*(1+EF39)","v":13836.383114182045},14113.110776465686,14395.372991995,14683.2804518349,14976.946060871598,15276.48498208903,15582.01468173081,15893.654975365427,16211.528074872736,16535.758636370192,16866.473809097595,17203.803285279548,17547.879350985138,17898.836938004843,18256.813676764941,18621.949950300241,18994.388949306245,19374.276728292371,19761.762262858218,20156.997508115383,20560.137458277692,20971.340207443245,21390.76701159211,21818.582351823952,22254.95399886043,22700.053078837638,23154.054140414391,23617.135223222678,24089.47792768713,24571.267486240875,25062.692835965692,25563.946692685007,26075.225626538708,26596.730139069481,27128.664741850873,27671.23803668789,28224.662797421646,28789.156053370079,29364.939174437481,29952.237957926231,30551.282717084756,31162.30837142645,31785.55453885498,32421.265629632078,33069.690942224719,33731.084761069214,34405.706456290602,35093.820585416412,35795.696997124738,36511.610937067235,37241.843155808579,37986.680018924751,38746.413619303246,39521.341891689313,40311.768729523101,41118.004104113563,41940.364186195831,42779.171469919747,43634.754899318141,44507.449997304502,45397.598997250592,46305.550977195606,47231.661996739516,48176.295236674305,{"$f":"GQ42*(1+GR39)","v":49139.821141407789},50122.617564235945,51125.069915520668,52147.571313831082,53190.522740107706,54254.333194909865,55339.419858808062,56446.208255984224,57575.13242110391,58726.63506952599,59901.167770916509,61099.191126334837,62321.174948861539,63567.598447838769,64838.950416795546,66135.72942513146,67458.444013634085,68807.612893906771,70183.765151784901,71587.440454820593,73019.189263917011,74479.573049195358,75969.164510179267,77488.547800382861,79038.318756390523,80619.085131518339,82231.466834148712,83876.09617083169,85553.618094248319,87264.690456133292,89009.98426525596,90790.183950561084,92605.987629572308,94458.107382163755,96347.269529807032,98274.214920403174,100239.69921881123,102244.49320318746,104289.38306725121,106375.17072859623,108502.67414316816,110672.72762603153,112886.18217855216,115143.90582212321,117446.78393856568,119795.719617337,122191.63400968375,124635.46668987743,127128.17602367498,129670.73954414848,132264.15433503146,134909.43742173209,137607.62617016674,140359.77869357009,143166.97426744149,146030.31375279033,148950.92002784615,151929.93842840308,154968.53719697116,158067.90794091058,161229.26609972879,164453.85142172338,167742.92845015784,171097.78701916098,{"$f":"JC42*(1+JD39)","v":174519.7427595442},178010.13761473508,181570.3403670298,185201.74717437039,188905.7821178578,192683.89776021495,196537.57571541925,200468.32722972764,204477.69377432219,208567.24764980865,212738.59260280483,216993.36445486092,221333.23174395814,225759.89637883729,230275.09430641404,234880.59619254232,239578.20811639316,244369.77227872104,249257.16772429546,254242.31107878138,259327.15730035701,264513.70044636418,269803.97445529146,275200.05394439731,280704.05502328527,286318.136123751,292044.49884622602,297885.38882315054,303843.09659961355,309919.95853160584,316118.35770223796,322440.7248562827,328889.53935340839,335467.33014047658,342176.67674328614,349020.21027815185,356000.61448371492,363120.62677338923,370383.039308857,377790.70009503415,385346.51409693481,393053.44437887351,400914.51326645096]
[null,"Retirements",null,null,null,{"$f":"IF(F33>=$E$7,OFFSET(F42,0,-$E$7))","v":false},false,false,false,false,false,false,false,false,100,112.99999999999999,127.68999999999997,144.28969999999995,163.04736099999994,184.24351792999991,208.19517526089987,235.26054804481683,265.84441929064297,300.40419379842655,339.45673899222197,383.58611506121082,433.45231001916818,489.80111032166002,553.47525466347577,625.42703776972758,706.73255267979209,798.60778452816498,902.42679651682636,1019.7422800640137,1152.3087764723355,1302.1089174137389,1471.383076677525,1662.6628766456031,1695.9161341785152,1729.8344568620855,1764.4311459993273,1799.719768919314,1835.7141642977003,1872.4284475836544,1909.8770165353276,1948.0745568660341,1987.0360480033548,2026.776768963422,2067.3123043426904,2108.658550429544,2150.831721438135,2193.8483558668977,2237.7253229842358,2282.4798294439206,2328.1294260327991,2374.692014553455,2422.1858548445243,2470.6295719414147,2520.042163380243,2570.4430066478481,2621.8518667808053,2674.2889041164212,2727.7746821987498,2782.3301758427247,2837.9767793595793,2894.736314946771,2952.6310412457065,3011.6836620706208,3071.9173353120332,{"$f":"IF(BR33>=$E$7,OFFSET(BR42,0,-$E$7))","v":3133.3556820182739},3196.0227956586396,3259.9432515718122,3325.1421166032487,3391.6449589353138,3459.4778581140199,3528.6674152763003,3599.2407635818263,3671.225578853463,3744.6500904305326,3819.5430922391433,3895.9339540839264,3973.8526331656049,4053.3296858289168,4134.3962795454954,4217.0842051364052,4301.4258892391335,4387.4544070239162,4475.2034951643946,4564.7075650676825,4656.0017163690363,4749.1217506964167,4844.1041857103455,4940.9862694245521,5039.8059948130431,5140.6021147093043,5243.4141570034908,5348.282440143561,5455.2480889464323,5564.3530507253608,5675.6401117398682,5789.1529139746654,5904.9359722541585,6023.0346916992421,6143.4953855332269,6266.3652932438918,6391.6925991087701,6519.5264510909456,6649.9169801127646,6782.9153197150199,6918.5736261093207,7056.9450986315069,7198.0840006041371,7342.0456806162201,7488.8865942285447,7638.6643261131157,7791.4376126353782,7947.2663648880862,8106.2116921858478,8268.3359260295656,8433.7026445501579,8602.376697441161,8774.4242313899849,8949.912716017785,9128.91097033814,9311.4891897449033,9497.7189735398024,9687.6733530105994,9881.426820070812,10079.055356472229,10280.636463601673,10486.249192873707,10695.974176731181,10909.893660265805,{"$f":"IF(ED33>=$E$7,OFFSET(ED42,0,-$E$7))","v":11128.091533471121},11350.653364140544,11577.666431423355,11809.219760051823,12045.40415525286,12286.312238357918,12532.038483125076,12782.679252787577,13038.332837843329,13299.099494600196,13565.081484492201,13836.383114182045,14113.110776465686,14395.372991995,14683.2804518349,14976.946060871598,15276.48498208903,15582.01468173081,15893.654975365427,16211.528074872736,16535.758636370192,16866.473809097595,17203.803285279548,17547.879350985138,17898.836938004843,18256.813676764941,18621.949950300241,18994.388949306245,19374.276728292371,19761.762262858218,20156.997508115383,20560.137458277692,20971.340207443245,21390.76701159211,21818.582351823952,22254.95399886043,22700.053078837638,23154.054140414391,23617.135223222678,24089.47792768713,24571.267486240875,25062.692835965692,25563.946692685007,26075.225626538708,26596.730139069481,27128.664741850873,27671.23803668789,28224.662797421646,28789.156053370079,29364.939174437481,29952.237957926231,30551.282717084756,31162.30837142645,31785.55453885498,32421.265629632078,33069.690942224719,33731.084761069214,34405.706456290602,35093.820585416412,35795.696997124738,36511.610937067235,37241.843155808579,37986.680018924751,38746.413619303246,{"$f":"IF(GP33>=$E$7,OFFSET(GP42,0,-$E$7))","v":39521.341891689313},40311.768729523101,41118.004104113563,41940.364186195831,42779.171469919747,43634.754899318141,44507.449997304502,45397.598997250592,46305.550977195606,47231.661996739516,48176.295236674305,49139.821141407789,50122.617564235945,51125.069915520668,52147.571313831082,53190.522740107706,54254.333194909865,55339.419858808062,56446.208255984224,57575.13242110391,58726.63506952599,59901.167770916509,61099.191126334837,62321.174948861539,63567.598447838769,64838.950416795546,66135.72942513146,67458.444013634085,68807.612893906771,70183.765151784901,71587.440454820593,73019.189263917011,74479.573049195358,75969.164510179267,77488.547800382861,79038.318756390523,80619.085131518339,82231.466834148712,83876.09617083169,85553.618094248319,87264.690456133292,89009.98426525596,90790.183950561084,92605.987629572308,94458.107382163755,96347.269529807032,98274.214920403174,100239.69921881123,102244.49320318746,104289.38306725121,106375.17072859623,108502.67414316816,110672.72762603153,112886.18217855216,115143.90582212321,117446.78393856568,119795.719617337,122191.63400968375,124635.46668987743,127128.17602367498,129670.73954414848,132264.15433503146,134909.43742173209,137607.62617016674,{"$f":"IF(JB33>=$E$7,OFFSET(JB42,0,-$E$7))","v":140359.77869357009},143166.97426744149,146030.31375279033,148950.92002784615,151929.93842840308,154968.53719697116,158067.90794091058,161229.26609972879,164453.85142172338,167742.92845015784,171097.78701916098,174519.7427595442,178010.13761473508,181570.3403670298,185201.74717437039,188905.7821178578,192683.89776021495,196537.57571541925,200468.32722972764,204477.69377432219,208567.24764980865,212738.59260280483,216993.36445486092,221333.23174395814,225759.89637883729,230275.09430641404,234880.59619254232,239578.20811639316,244369.77227872104,249257.16772429546,254242.31107878138,259327.15730035701,264513.70044636418,269803.97445529146,275200.05394439731,280704.05502328527,286318.136123751,292044.49884622602,297885.38882315054,303843.09659961355,309919.95853160584,316118.35770223796,322440.7248562827,328889.53935340839,335467.33014047658]
[null,"Closing Balance",null,null,null,{"$f":"F41+F42-F43","v":100},{"$f":"G41+G42-G43","v":213},340.68999999999994,484.97969999999987,648.02706099999978,832.27057892999972,1040.4657541908996,1275.7263022357165,1541.5707215263594,1741.974915324786,1968.431654317008,2224.3277693782188,2513.4903793973872,2840.2441287190472,3209.4758654525231,3626.7077279613509,4098.1797325963262,4630.9430978338487,5232.9657005522486,5913.2512416240397,6681.9739030351648,7550.6305104297353,8532.2124767856003,9641.4000987677282,10711.889195176514,11734.991099358807,12700.81446082997,13598.107433232459,14414.079317466145,15134.198988577464,15741.967087699051,16218.65856788756,16543.031739245314,16873.89237403022,17211.370221510824,17555.597625941042,17906.709578459864,18264.84377002906,18630.140645429641,19002.743458338235,19382.798327504999,19770.454294055096,20165.8633799362,20569.180647534926,20980.564260485626,21400.17554569534,21828.179056609246,22264.74263774143,22710.037490496259,23164.238240306186,23627.523005112307,24100.073465214555,24582.074934518845,25073.716433209222,25575.190761873408,26086.694577110877,26608.428468653095,27140.597038026157,27683.40897878668,28237.077158362416,28801.818701529664,29377.855075560259,29965.412177071466,30564.720420612895,31176.014829025156,{"$f":"BS41+BS42-BS43","v":31799.53512560566},32435.525828117778,33084.236344680132,33745.921071573735,34420.839493005209,35109.256282865317,35811.441408522631,36527.670236693084,37258.223641426943,38003.388114255482,38763.455876540589,39538.724994071403,40329.499493952833,41136.089483831893,41958.811273508531,42797.987498978706,43653.947248958284,44527.026193937454,45417.566717816204,46325.918052172528,47252.436413215983,48197.485141480298,49161.434844309901,50144.663541196103,51147.556812020026,52170.507948260427,53213.918107225632,54278.196469370145,55363.760398757549,56471.035606732701,57600.456318867356,58752.465445244707,59927.514754149597,61126.065049232595,62348.586350217251,63595.558077221598,64867.469238766033,66164.81862354136,67488.114996012198,68837.877295932441,70214.63484185109,71618.927538688105,73051.306089461868,74512.332211251109,76002.578855476138,77522.630432585662,79073.083041237376,80654.544702062121,82267.63559610337,83912.988308025437,85591.248074185947,87303.073035669673,89049.134496383063,90830.11718631073,92646.719530036949,94499.653920637691,96389.646999050441,98317.43993903145,100283.78873781208,102289.46451256832,104335.25380281967,106421.95887887607,108550.39805645359,110721.40601758267,{"$f":"EE41+EE42-EE43","v":112935.83413793433},115194.55082069302,117498.44183710689,119848.41067384904,122245.37888732603,124690.28646507257,127184.09219437401,129727.77403826147,132322.32951902671,134968.77610940725,137668.15163159539,140421.51466422732,143229.94495751185,146094.54385666209,149016.43473379535,151996.76342847128,155036.69869704073,158137.43267098154,161300.18132440117,164526.1849508892,167816.70864990697,171173.04282290512,174596.50367936323,178088.43375295048,181650.20242800948,185283.20647656967,188988.87060610106,192768.64801822309,196624.02097858756,200556.50139815931,204567.63142612251,208658.98405464494,212832.16373573785,217088.80701045261,221430.58315066167,225859.1948136749,230376.37870994839,234983.90628414735,239683.58440983031,244477.25609802688,249366.80121998742,254354.13724438718,259441.21998927489,264630.04438906035,269922.64527684153,275321.09818237834,280827.52014602593,286444.07054894645,292172.95195992535,298016.41099912388,303976.73921910638,310056.27400348848,316257.39948355826,322582.54747322947,329034.19842269411,335614.88239114801,342327.18003897095,349173.72363975039,356157.19811254536,363280.34207479627,370545.94891629223,377956.86789461807,385516.00525251043,393226.32535756065,{"$f":"GQ41+GQ42-GQ43","v":401090.85186471185},409112.66890200606,417294.92228004616,425640.82072564709,434153.63714016002,442836.70988296322,451693.44408062246,460727.31296223489,469941.85922147962,479340.6964059092,488927.51033402741,498706.06054070801,508680.18175152218,518853.78538655263,529230.86109428364,539815.47831616935,550611.78788249276,561624.02364014264,572856.50411294552,584313.63419520436,595999.90687910852,607919.90501669073,620078.30311702448,632479.86917936499,645129.46656295226,658032.05589421128,671192.69701209548,684616.55095233745,698308.88197138428,712275.05961081199,726520.56080302829,741050.97201908892,755871.99145947071,770989.43128866015,786409.21991443343,802137.40431272215,818180.15239897661,834543.75544695614,851234.63055589527,868259.32316701312,885624.50963035342,903336.99982296047,921403.73981941969,939831.81461580808,958628.45090812433,977801.01992628677,997357.04032481252,1017304.1811313088,1037650.2647539349,1058403.2700490137,1079571.3354499941,1101162.7621589941,1123186.017402174,1145649.7377502176,1168562.7325052219,1191933.9871553264,1215772.6668984329,1240088.1202364017,1264889.8826411299,1290187.6802939526,1315991.4338998317,1342311.2625778285,1369157.4878293851,1396540.6375859729,{"$f":"JC41+JC42-JC43","v":1424471.4503376924},1452960.8793444461,1482020.0969313351,1511660.4988699618,1541893.7088473609,1572731.5830243081,1604186.2146847942,1636269.9389784902,1668995.3377580601,1702375.2445132213,1736422.7494034858,1771151.2043915554,1806574.2284793863,1842705.7130489741,1879559.8273099535,1917151.0238561525,1955494.0443332754,1994603.925219941,2034496.0037243397,2075185.9237988263,2116689.642274803,2159023.4351202995,2202203.9038227051,2246247.981899159,2291172.9415371423,2336996.4003678849,2383736.3283752427,2431411.0549427476,2480039.2760416027,2529640.0615624348,2580232.862793684,2631837.520049558,2684474.2704505492,2738163.7558595603,2792927.0309767518,2848785.5715962872,2905761.2830282133,2963876.5086887777,3023154.0388625534,3083617.1196398046,3145289.4620326008,3208195.251273253,3272359.1562987179,3337806.3394246926]
[]
[null,"Depreciation Rate",null,null,null,{"$f":"E5","v":0.1111111111111111},{"$f":"F46","v":0.1111111111111111},{"$f":"G46","v":0.1111111111111111},0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,{"$f":"BS46","v":0.1111111111111111},0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,{"$f":"EE46","v":0.1111111111111111},0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,{"$f":"GQ46","v":0.1111111111111111},0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,{"$f":"JC46","v":0.1111111111111111},0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111]
[null,"Depreciation Expense",null,null,null,{"$f":"F46*F41","v":0},11.111111111111111,23.666666666666664,37.854444444444432,53.886633333333315,72.003006777777742,92.474508769999957,115.60730602121106,141.7473669150796,171.28563572515102,193.55276836942065,218.71462825744533,247.14752993091318,279.27670882193189,315.582680968783,356.60842949472476,402.96752532903895,455.35330362181401,514.54923309264984,581.44063339469426,657.02791573600439,742.44154478168491,838.95894560330385,948.02360853173332,1071.2666776408587,1190.2099105751681,1303.8878999287563,1411.2016067588854,1510.9008259147176,1601.5643686073493,1681.5776653974958,1749.1074541887833,1802.0731742097287,1838.1146376939237,1874.8769304478021,1912.3744690567582,1950.6219584378935,1989.6343976066514,2029.4270855587843,2070.0156272699601,2111.4159398153593,2153.6442586116664,2196.7171437838997,2240.6514866595776,2285.4645163927694,2331.1738067206247,2377.7972828550378,2425.3532285121382,2473.8602930823808,2523.3374989440285,2573.8042489229092,2625.2803339013672,2677.7859405793947,2731.3416593909828,2785.9684925788024,2841.6878624303786,2898.5216196789861,2956.4920520725659,3015.6218931140174,3075.9343309762976,3137.4530175958239,3200.2020779477402,3264.2061195066954,3329.4902418968295,3396.0800467347658,{"$f":"BS46*BS41","v":3464.0016476694618},3533.2816806228511,3603.9473142353086,3676.0262605200146,3749.5467857304147,3824.5377214450232,3901.028475873924,3979.0490453914031,4058.6300262992313,4139.8026268252161,4222.5986793617203,4307.0506529489539,4393.1916660079332,4481.0554993280921,4570.6766093146543,4662.0901415009475,4755.3319443309674,4850.4385832175867,4947.4473548819387,5046.3963019795783,5147.3242280191698,5250.2707125795532,5355.2761268311442,5462.3816493677668,5571.6292823551221,5683.0618680022244,5796.7231053622691,5912.6575674695141,6030.9107188189046,6151.5289331952827,6274.5595118591891,6400.0507020963723,6528.0517161383004,6658.6127504610658,6791.7850054702876,6927.620705579694,7066.1731196912879,7207.4965820851139,7351.6465137268169,7498.6794440013546,7648.6530328813824,7801.6260935390092,7957.6586154097895,8116.8117877179848,8279.1480234723458,8444.7309839417921,8613.6256036206287,8785.8981156930422,8961.6160780069022,9140.8483995670413,9323.6653675583821,9510.1386749095491,9700.3414484077402,9894.3482773758951,10092.235242923414,10294.079947781882,10499.961546737521,10709.960777672271,10924.159993225716,11142.643193090231,11365.496056952035,11592.805978091073,11824.662097652896,12061.155339605953,{"$f":"EE46*EE41","v":12302.378446398074},12548.426015326037,12799.394535632557,13055.38242634521,13316.490074872114,13582.819876369558,13854.476273896951,14131.56579937489,14414.197115362385,14702.481057669633,14996.530678823026,15296.461292399486,15602.390518247479,15914.438328612427,16232.727095184675,16557.381637088372,16888.529269830142,17226.299855226745,17570.82585233128,17922.242369377906,18280.687216765466,18646.300961100773,19019.22698032279,19399.611519929247,19787.603750327831,20183.355825334384,20587.022941841074,20998.763400677894,21418.738668691454,21847.113442065285,22284.055710906589,22729.736825124721,23184.331561627216,23648.018192859759,24120.978556716957,24603.398127851295,25095.466090408321,25597.375412216486,26109.322920460814,26631.509378870032,27164.139566447429,27707.422357776377,28261.570804931907,28826.802221030543,29403.338265451148,29991.405030760168,30591.233131375368,31203.057794002878,31827.118949882937,32463.661328880593,33112.934555458211,33775.193246567374,34450.697111498717,35139.711053728694,35842.505274803276,36559.355380299341,37290.542487905332,38036.353337663437,38797.080404416709,39573.02201250504,40364.482452755139,41171.772101810246,41995.207543846453,42835.111694723375,{"$f":"GQ46*GQ41","v":43691.813928617848},44565.6502071902,45456.963211334005,46366.102475560685,47293.424525071896,48239.293015573334,49204.078875884799,50188.160453402495,51191.923662470537,52215.762135719953,53260.077378434355,54325.27892600304,55411.784504523108,56520.020194613571,57650.420598505843,58803.429010475957,59979.497590685482,61179.08754249919,62402.669293349179,63650.722679216167,64923.737132800481,66222.211875456502,67546.656112965633,68897.589235224936,70275.541019929442,71681.051840328029,73114.672877134581,74576.966334677272,76068.505661370829,77589.875774598244,79141.673290090213,80724.506755892027,82338.996891009869,83985.776828830072,85665.492365406681,87378.802212714814,89126.378256969125,90908.905822108514,92727.083938550684,94581.625617321697,96473.258129668116,98402.723292261493,100370.77775810672,102378.19331326884,104425.75717953422,106514.27232312493,108644.55776958741,110817.44892497917,113033.79790347874,115294.47386154832,117600.36333877929,119952.3706055549,122351.418017666,124798.44637801932,127294.41530557972,129840.30361169131,132437.10968392514,135085.85187760365,137787.56891515575,140543.32029345888,143354.18669932807,146221.27043331464,149145.69584198092,152128.60975882056,{"$f":"JC46*JC41","v":155171.18195399697},158274.60559307694,161440.09770493844,164668.89965903721,167962.27765221798,171321.52320526232,174747.95366936756,178242.91274275491,181807.77099761,185443.92641756221,189152.80494591346,192935.86104483175,196794.57826572837,200730.46983104292,204745.07922766378,208839.98081221705,213016.78042846138,217277.11603703059,221622.6583577712,226055.11152492661,230576.21375542512,235187.73803053366,239891.49279114438,244689.32264696722,249583.10909990655,254574.77128190469,259666.26670754276,264859.59204169363,270156.7838825275,275559.91956017807,281071.1179513816,286692.54031040933,292426.39111661754,298274.91893894988,304240.41731772892,310325.2256640835,316531.73017736524,322862.36478091258,329319.61207653082,335906.00431806146,342624.12440442271,349476.60689251119,356466.13903036143,363595.46181096864]
[]
[null,"Accumulted Depreciation"]
[null,"Opening Balance",null,null,null,{"$f":"D53","v":0},{"$f":"F53","v":0},11.111111111111111,34.777777777777771,72.632222222222197,126.51885555555552,198.52186233333327,290.99637110333322,406.60367712454428,548.35104403962384,619.63667976477484,700.18944813419546,791.21407639164079,894.07190632255413,1010.3012541444862,1141.6404171832694,1290.0536714170944,1457.7606487013163,1647.2695330324875,1861.4145723267106,2103.3984667291825,2376.8402674039762,2685.8295021664931,3034.9873374481372,3429.5356913163946,3875.3753311875253,4358.8526890829016,4864.1328044834927,5372.9076147255519,5864.0661605762562,6313.3217527112702,6692.7905006950268,6970.5148782062861,7109.9251757704114,7252.1236792858199,7397.1661528715376,7545.1094759289681,7696.0116654475478,7849.9318987564984,8006.9305367316283,8167.0691474662617,8330.4105304155855,8497.0187410238977,8666.9591158443745,8840.2982981612622,9017.1042641244876,9197.4463494069769,9381.3952763951165,9569.0231819230194,9760.4036455614805,9955.61171847271,10154.723952842165,10357.81843189901,10564.974800536991,10776.27429654773,10991.799782478683,11211.635778128257,11435.868493690821,11664.585863564638,11897.877580835931,12135.835132452648,12378.551835101702,12626.122871803736,12878.645329239811,13136.218235824608,{"$f":"BR53","v":13398.942600541101},13666.921452551924,13940.259881602962,14219.065079235021,14503.446380819722,14793.515308436115,15089.385614604838,15391.173326896936,15698.996793434875,16012.976729303573,16333.236263889648,16659.900989167443,16993.09900895079,17332.960989129806,17679.620208912405,18033.212613090654,18393.876865352468,18761.754402659517,19136.989490712709,19519.729280526964,19910.123866137506,20308.32634346026,20714.492870329468,21128.782727736059,21551.358382290782,21982.3855499366,22422.033260935332,22870.473926154042,23327.883404677126,23794.441072770671,24270.329894226084,24755.736492110605,25250.851221952817,25755.868246391874,26270.985611319713,26796.405323546111,27332.333430017032,27878.980098617372,28436.559700589722,29005.29089460152,29585.396712493552,30177.104646743428,30780.646739678301,31396.259674471868,32024.184867961307,32664.668565320535,33317.961936626947,33984.321175359495,34664.007598866687,35357.287750844029,36064.433505860914,36785.722175978131,37521.43661949769,38271.865351887638,39037.302658925393,39818.048712103904,40614.409686345985,41426.697880072905,42255.231837674364,43100.336474427851,43962.343203916411,44841.590067994737,45738.421869354628,46653.190306741715,{"$f":"ED53","v":47586.254112876544},48537.979195134074,49508.738779036757,50498.913554617495,51508.891825709848,52539.069662224043,53589.851055468527,54661.648076577898,55754.881038109459,56869.978658871645,58007.378232049086,59167.525796690068,60350.87631262387,61557.893838876349,62789.05171565387,64044.832749966947,65325.729404966281,66632.243993065611,67964.888872926924,69324.186650385469,70710.670383393182,72124.88379106106,73567.381466882289,75038.729096219933,76539.503678144349,78070.293751707242,79631.699626741378,81224.333619276207,82848.82029166173,84505.796697494967,86195.912631444866,87919.830884073759,89678.227501755231,91471.79205179034,93301.227892826151,95167.252450682689,97070.597499696349,99012.009449690275,100992.24963868408,103012.09463145777,105072.33652408693,107173.78325456867,109317.25891966003,111503.60409805321,113733.67618001428,116008.34970361457,118328.51669768683,120695.08703164055,123108.98877227334,125571.16854771879,128082.59191867313,130644.24375704657,133257.12863218749,135922.27120483122,138640.71662892782,141413.53096150639,144241.80158073653,147126.63761235127,150069.17036459828,153070.55377189026,156131.96484732808,159254.60414427466,162439.69622716017,165688.49015170336,{"$f":"GP53","v":169002.25995473741},172382.30515383213,175829.95125690877,179346.55028204696,182933.4812876879,186592.15091344167,190323.99393171052,194130.4738103447,198013.08328655158,201973.34495228261,206012.81185132824,210133.0680883548,214335.72945012193,218622.44403912436,222994.89291990682,227454.79077830494,232003.88659387105,236643.9643257485,241376.84361226344,246204.38048450873,251128.46809419891,256151.03745608285,261274.05820520455,266499.53936930868,271829.53015669482,277266.12075982871,282811.44317502528,288467.67203852581,294237.02547929634,300121.76598888228,306124.20130865992,312246.68533483311,318491.61904152978,324861.45142236038,331358.68045080756,337985.85405982373,344745.57114102016,351640.48256384057,358673.29221511737,365846.75805941969,373163.69322060811,380626.96708502027,388239.50642672065,396004.29655525507,403924.38248636015,412002.87013608735,420242.92753880913,428647.78608958528,437220.741811377,445965.15664760454,454884.45978055667,463982.14897616778,473261.79195569118,482727.02779480501,492381.56835070107,502229.19971771509,512273.78371206939,522519.25938631082,532969.64457403705,543629.03746551776,554501.6182148282,565591.65057912469,576903.48359070718,588441.55326252128,{"$f":"JB53","v":600210.38432777184},612214.59201432741,624458.88385461399,636948.06153170636,649687.02276234049,662680.76321758737,675934.37848193909,689453.06605157792,703242.12737260945,717306.96992006153,731653.10931846267,746286.17150483199,761211.89493492863,776436.13283362717,791964.85549029964,807804.15260010562,823960.23565210775,840439.44036514987,857248.2291724527,874393.19375590177,891881.05763101974,909718.67878364003,927913.05235931266,946471.31340649887,965400.73967462871,984708.75446812133,1004402.9295574838,1024490.9881486333,1044980.807911606,1065880.4240698381,1087198.0325512351,1108941.9932022595,1131120.8330663047,1153743.2497276308,1176818.1147221834,1200354.4770166271,1224361.5665569596,1248848.7978880988,1273825.7738458607,1299302.2893227779,1325288.3351092336,1351794.1018114183,1378829.983847647,1406406.5835246001]
[null,"Add: Depreciation Expense",null,null,null,{"$f":"F47","v":0},{"$f":"G47","v":11.111111111111111},23.666666666666664,37.854444444444432,53.886633333333315,72.003006777777742,92.474508769999957,115.60730602121106,141.7473669150796,171.28563572515102,193.55276836942065,218.71462825744533,247.14752993091318,279.27670882193189,315.582680968783,356.60842949472476,402.96752532903895,455.35330362181401,514.54923309264984,581.44063339469426,657.02791573600439,742.44154478168491,838.95894560330385,948.02360853173332,1071.2666776408587,1190.2099105751681,1303.8878999287563,1411.2016067588854,1510.9008259147176,1601.5643686073493,1681.5776653974958,1749.1074541887833,1802.0731742097287,1838.1146376939237,1874.8769304478021,1912.3744690567582,1950.6219584378935,1989.6343976066514,2029.4270855587843,2070.0156272699601,2111.4159398153593,2153.6442586116664,2196.7171437838997,2240.6514866595776,2285.4645163927694,2331.1738067206247,2377.7972828550378,2425.3532285121382,2473.8602930823808,2523.3374989440285,2573.8042489229092,2625.2803339013672,2677.7859405793947,2731.3416593909828,2785.9684925788024,2841.6878624303786,2898.5216196789861,2956.4920520725659,3015.6218931140174,3075.9343309762976,3137.4530175958239,3200.2020779477402,3264.2061195066954,3329.4902418968295,3396.0800467347658,{"$f":"BS47","v":3464.0016476694618},3533.2816806228511,3603.9473142353086,3676.0262605200146,3749.5467857304147,3824.5377214450232,3901.028475873924,3979.0490453914031,4058.6300262992313,4139.8026268252161,4222.5986793617203,4307.0506529489539,4393.1916660079332,4481.0554993280921,4570.6766093146543,4662.0901415009475,4755.3319443309674,4850.4385832175867,4947.4473548819387,5046.3963019795783,5147.3242280191698,5250.2707125795532,5355.2761268311442,5462.3816493677668,5571.6292823551221,5683.0618680022244,5796.7231053622691,5912.6575674695141,6030.9107188189046,6151.5289331952827,6274.5595118591891,6400.0507020963723,6528.0517161383004,6658.6127504610658,6791.7850054702876,6927.620705579694,7066.1731196912879,7207.4965820851139,7351.6465137268169,7498.6794440013546,7648.6530328813824,7801.6260935390092,7957.6586154097895,8116.8117877179848,8279.1480234723458,8444.7309839417921,8613.6256036206287,8785.8981156930422,8961.6160780069022,9140.8483995670413,9323.6653675583821,9510.1386749095491,9700.3414484077402,9894.3482773758951,10092.235242923414,10294.079947781882,10499.961546737521,10709.960777672271,10924.159993225716,11142.643193090231,11365.496056952035,11592.805978091073,11824.662097652896,12061.155339605953,{"$f":"EE47","v":12302.378446398074},12548.426015326037,12799.394535632557,13055.38242634521,13316.490074872114,13582.819876369558,13854.476273896951,14131.56579937489,14414.197115362385,14702.481057669633,14996.530678823026,15296.461292399486,15602.390518247479,15914.438328612427,16232.727095184675,16557.381637088372,16888.529269830142,17226.299855226745,17570.82585233128,17922.242369377906,18280.687216765466,18646.300961100773,19019.22698032279,19399.611519929247,19787.603750327831,20183.355825334384,20587.022941841074,20998.763400677894,21418.738668691454,21847.113442065285,22284.055710906589,22729.736825124721,23184.331561627216,23648.018192859759,24120.978556716957,24603.398127851295,25095.466090408321,25597.375412216486,26109.322920460814,26631.509378870032,27164.139566447429,27707.422357776377,28261.570804931907,28826.802221030543,29403.338265451148,29991.405030760168,30591.233131375368,31203.057794002878,31827.118949882937,32463.661328880593,33112.934555458211,33775.193246567374,34450.697111498717,35139.711053728694,35842.505274803276,36559.355380299341,37290.542487905332,38036.353337663437,38797.080404416709,39573.02201250504,40364.482452755139,41171.772101810246,41995.207543846453,42835.111694723375,{"$f":"GQ47","v":43691.813928617848},44565.6502071902,45456.963211334005,46366.102475560685,47293.424525071896,48239.293015573334,49204.078875884799,50188.160453402495,51191.923662470537,52215.762135719953,53260.077378434355,54325.27892600304,55411.784504523108,56520.020194613571,57650.420598505843,58803.429010475957,59979.497590685482,61179.08754249919,62402.669293349179,63650.722679216167,64923.737132800481,66222.211875456502,67546.656112965633,68897.589235224936,70275.541019929442,71681.051840328029,73114.672877134581,74576.966334677272,76068.505661370829,77589.875774598244,79141.673290090213,80724.506755892027,82338.996891009869,83985.776828830072,85665.492365406681,87378.802212714814,89126.378256969125,90908.905822108514,92727.083938550684,94581.625617321697,96473.258129668116,98402.723292261493,100370.77775810672,102378.19331326884,104425.75717953422,106514.27232312493,108644.55776958741,110817.44892497917,113033.79790347874,115294.47386154832,117600.36333877929,119952.3706055549,122351.418017666,124798.44637801932,127294.41530557972,129840.30361169131,132437.10968392514,135085.85187760365,137787.56891515575,140543.32029345888,143354.18669932807,146221.27043331464,149145.69584198092,152128.60975882056,{"$f":"JC47","v":155171.18195399697},158274.60559307694,161440.09770493844,164668.89965903721,167962.27765221798,171321.52320526232,174747.95366936756,178242.91274275491,181807.77099761,185443.92641756221,189152.80494591346,192935.86104483175,196794.57826572837,200730.46983104292,204745.07922766378,208839.98081221705,213016.78042846138,217277.11603703059,221622.6583577712,226055.11152492661,230576.21375542512,235187.73803053366,239891.49279114438,244689.32264696722,249583.10909990655,254574.77128190469,259666.26670754276,264859.59204169363,270156.7838825275,275559.91956017807,281071.1179513816,286692.54031040933,292426.39111661754,298274.91893894988,304240.41731772892,310325.2256640835,316531.73017736524,322862.36478091258,329319.61207653082,335906.00431806146,342624.12440442271,349476.60689251119,356466.13903036143,363595.46181096864]
[null,"Less: Retirements",null,null,null,{"$f":"F43","v":false},{"$f":"G43","v":false},false,false,false,false,false,false,false,100,112.99999999999999,127.68999999999997,144.28969999999995,163.04736099999994,184.24351792999991,208.19517526089987,235.26054804481683,265.84441929064297,300.40419379842655,339.45673899222197,383.58611506121082,433.45231001916818,489.80111032166002,553.47525466347577,625.42703776972758,706.73255267979209,798.60778452816498,902.42679651682636,1019.7422800640137,1152.3087764723355,1302.1089174137389,1471.383076677525,1662.6628766456031,1695.9161341785152,1729.8344568620855,1764.4311459993273,1799.719768919314,1835.7141642977003,1872.4284475836544,1909.8770165353276,1948.0745568660341,1987.0360480033548,2026.776768963422,2067.3123043426904,2108.658550429544,2150.831721438135,2193.8483558668977,2237.7253229842358,2282.4798294439206,2328.1294260327991,2374.692014553455,2422.1858548445243,2470.6295719414147,2520.042163380243,2570.4430066478481,2621.8518667808053,2674.2889041164212,2727.7746821987498,2782.3301758427247,2837.9767793595793,2894.736314946771,2952.6310412457065,3011.6836620706208,3071.9173353120332,3133.3556820182739,{"$f":"BS43","v":3196.0227956586396},3259.9432515718122,3325.1421166032487,3391.6449589353138,3459.4778581140199,3528.6674152763003,3599.2407635818263,3671.225578853463,3744.6500904305326,3819.5430922391433,3895.9339540839264,3973.8526331656049,4053.3296858289168,4134.3962795454954,4217.0842051364052,4301.4258892391335,4387.4544070239162,4475.2034951643946,4564.7075650676825,4656.0017163690363,4749.1217506964167,4844.1041857103455,4940.9862694245521,5039.8059948130431,5140.6021147093043,5243.4141570034908,5348.282440143561,5455.2480889464323,5564.3530507253608,5675.6401117398682,5789.1529139746654,5904.9359722541585,6023.0346916992421,6143.4953855332269,6266.3652932438918,6391.6925991087701,6519.5264510909456,6649.9169801127646,6782.9153197150199,6918.5736261093207,7056.9450986315069,7198.0840006041371,7342.0456806162201,7488.8865942285447,7638.6643261131157,7791.4376126353782,7947.2663648880862,8106.2116921858478,8268.3359260295656,8433.7026445501579,8602.376697441161,8774.4242313899849,8949.912716017785,9128.91097033814,9311.4891897449033,9497.7189735398024,9687.6733530105994,9881.426820070812,10079.055356472229,10280.636463601673,10486.249192873707,10695.974176731181,10909.893660265805,11128.091533471121,{"$f":"EE43","v":11350.653364140544},11577.666431423355,11809.219760051823,12045.40415525286,12286.312238357918,12532.038483125076,12782.679252787577,13038.332837843329,13299.099494600196,13565.081484492201,13836.383114182045,14113.110776465686,14395.372991995,14683.2804518349,14976.946060871598,15276.48498208903,15582.01468173081,15893.654975365427,16211.528074872736,16535.758636370192,16866.473809097595,17203.803285279548,17547.879350985138,17898.836938004843,18256.813676764941,18621.949950300241,18994.388949306245,19374.276728292371,19761.762262858218,20156.997508115383,20560.137458277692,20971.340207443245,21390.76701159211,21818.582351823952,22254.95399886043,22700.053078837638,23154.054140414391,23617.135223222678,24089.47792768713,24571.267486240875,25062.692835965692,25563.946692685007,26075.225626538708,26596.730139069481,27128.664741850873,27671.23803668789,28224.662797421646,28789.156053370079,29364.939174437481,29952.237957926231,30551.282717084756,31162.30837142645,31785.55453885498,32421.265629632078,33069.690942224719,33731.084761069214,34405.706456290602,35093.820585416412,35795.696997124738,36511.610937067235,37241.843155808579,37986.680018924751,38746.413619303246,39521.341891689313,{"$f":"GQ43","v":40311.768729523101},41118.004104113563,41940.364186195831,42779.171469919747,43634.754899318141,44507.449997304502,45397.598997250592,46305.550977195606,47231.661996739516,48176.295236674305,49139.821141407789,50122.617564235945,51125.069915520668,52147.571313831082,53190.522740107706,54254.333194909865,55339.419858808062,56446.208255984224,57575.13242110391,58726.63506952599,59901.167770916509,61099.191126334837,62321.174948861539,63567.598447838769,64838.950416795546,66135.72942513146,67458.444013634085,68807.612893906771,70183.765151784901,71587.440454820593,73019.189263917011,74479.573049195358,75969.164510179267,77488.547800382861,79038.318756390523,80619.085131518339,82231.466834148712,83876.09617083169,85553.618094248319,87264.690456133292,89009.98426525596,90790.183950561084,92605.987629572308,94458.107382163755,96347.269529807032,98274.214920403174,100239.69921881123,102244.49320318746,104289.38306725121,106375.17072859623,108502.67414316816,110672.72762603153,112886.18217855216,115143.90582212321,117446.78393856568,119795.719617337,122191.63400968375,124635.46668987743,127128.17602367498,129670.73954414848,132264.15433503146,134909.43742173209,137607.62617016674,140359.77869357009,{"$f":"JC43","v":143166.97426744149},146030.31375279033,148950.92002784615,151929.93842840308,154968.53719697116,158067.90794091058,161229.26609972879,164453.85142172338,167742.92845015784,171097.78701916098,174519.7427595442,178010.13761473508,181570.3403670298,185201.74717437039,188905.7821178578,192683.89776021495,196537.57571541925,200468.32722972764,204477.69377432219,208567.24764980865,212738.59260280483,216993.36445486092,221333.23174395814,225759.89637883729,230275.09430641404,234880.59619254232,239578.20811639316,244369.77227872104,249257.16772429546,254242.31107878138,259327.15730035701,264513.70044636418,269803.97445529146,275200.05394439731,280704.05502328527,286318.136123751,292044.49884622602,297885.38882315054,303843.09659961355,309919.95853160584,316118.35770223796,322440.7248562827,328889.53935340839,335467.33014047658]
[null,"Closing Balance",null,null,null,{"$f":"F50+F51-F52","v":0},{"$f":"G50+G51-G52","v":11.111111111111111},34.777777777777771,72.632222222222197,126.51885555555552,198.52186233333327,290.99637110333322,406.60367712454428,548.35104403962384,619.63667976477484,700.18944813419546,791.21407639164079,894.07190632255413,1010.3012541444862,1141.6404171832694,1290.0536714170944,1457.7606487013163,1647.2695330324875,1861.4145723267106,2103.3984667291825,2376.8402674039762,2685.8295021664931,3034.9873374481372,3429.5356913163946,3875.3753311875253,4358.8526890829016,4864.1328044834927,5372.9076147255519,5864.0661605762562,6313.3217527112702,6692.7905006950268,6970.5148782062861,7109.9251757704114,7252.1236792858199,7397.1661528715376,7545.1094759289681,7696.0116654475478,7849.9318987564984,8006.9305367316283,8167.0691474662617,8330.4105304155855,8497.0187410238977,8666.9591158443745,8840.2982981612622,9017.1042641244876,9197.4463494069769,9381.3952763951165,9569.0231819230194,9760.4036455614805,9955.61171847271,10154.723952842165,10357.81843189901,10564.974800536991,10776.27429654773,10991.799782478683,11211.635778128257,11435.868493690821,11664.585863564638,11897.877580835931,12135.835132452648,12378.551835101702,12626.122871803736,12878.645329239811,13136.218235824608,13398.942600541101,{"$f":"BS50+BS51-BS52","v":13666.921452551924},13940.259881602962,14219.065079235021,14503.446380819722,14793.515308436115,15089.385614604838,15391.173326896936,15698.996793434875,16012.976729303573,16333.236263889648,16659.900989167443,16993.09900895079,17332.960989129806,17679.620208912405,18033.212613090654,18393.876865352468,18761.754402659517,19136.989490712709,19519.729280526964,19910.123866137506,20308.32634346026,20714.492870329468,21128.782727736059,21551.358382290782,21982.3855499366,22422.033260935332,22870.473926154042,23327.883404677126,23794.441072770671,24270.329894226084,24755.736492110605,25250.851221952817,25755.868246391874,26270.985611319713,26796.405323546111,27332.333430017032,27878.980098617372,28436.559700589722,29005.29089460152,29585.396712493552,30177.104646743428,30780.646739678301,31396.259674471868,32024.184867961307,32664.668565320535,33317.961936626947,33984.321175359495,34664.007598866687,35357.287750844029,36064.433505860914,36785.722175978131,37521.43661949769,38271.865351887638,39037.302658925393,39818.048712103904,40614.409686345985,41426.697880072905,42255.231837674364,43100.336474427851,43962.343203916411,44841.590067994737,45738.421869354628,46653.190306741715,47586.254112876544,{"$f":"EE50+EE51-EE52","v":48537.979195134074},49508.738779036757,50498.913554617495,51508.891825709848,52539.069662224043,53589.851055468527,54661.648076577898,55754.881038109459,56869.978658871645,58007.378232049086,59167.525796690068,60350.87631262387,61557.893838876349,62789.05171565387,64044.832749966947,65325.729404966281,66632.243993065611,67964.888872926924,69324.186650385469,70710.670383393182,72124.88379106106,73567.381466882289,75038.729096219933,76539.503678144349,78070.293751707242,79631.699626741378,81224.333619276207,82848.82029166173,84505.796697494967,86195.912631444866,87919.830884073759,89678.227501755231,91471.79205179034,93301.227892826151,95167.252450682689,97070.597499696349,99012.009449690275,100992.24963868408,103012.09463145777,105072.33652408693,107173.78325456867,109317.25891966003,111503.60409805321,113733.67618001428,116008.34970361457,118328.51669768683,120695.08703164055,123108.98877227334,125571.16854771879,128082.59191867313,130644.24375704657,133257.12863218749,135922.27120483122,138640.71662892782,141413.53096150639,144241.80158073653,147126.63761235127,150069.17036459828,153070.55377189026,156131.96484732808,159254.60414427466,162439.69622716017,165688.49015170336,169002.25995473741,{"$f":"GQ50+GQ51-GQ52","v":172382.30515383213},175829.95125690877,179346.55028204696,182933.4812876879,186592.15091344167,190323.99393171052,194130.4738103447,198013.08328655158,201973.34495228261,206012.81185132824,210133.0680883548,214335.72945012193,218622.44403912436,222994.89291990682,227454.79077830494,232003.88659387105,236643.9643257485,241376.84361226344,246204.38048450873,251128.46809419891,256151.03745608285,261274.05820520455,266499.53936930868,271829.53015669482,277266.12075982871,282811.44317502528,288467.67203852581,294237.02547929634,300121.76598888228,306124.20130865992,312246.68533483311,318491.61904152978,324861.45142236038,331358.68045080756,337985.85405982373,344745.57114102016,351640.48256384057,358673.29221511737,365846.75805941969,373163.69322060811,380626.96708502027,388239.50642672065,396004.29655525507,403924.38248636015,412002.87013608735,420242.92753880913,428647.78608958528,437220.741811377,445965.15664760454,454884.45978055667,463982.14897616778,473261.79195569118,482727.02779480501,492381.56835070107,502229.19971771509,512273.78371206939,522519.25938631082,532969.64457403705,543629.03746551776,554501.6182148282,565591.65057912469,576903.48359070718,588441.55326252128,600210.38432777184,{"$f":"JC50+JC51-JC52","v":612214.59201432741},624458.88385461399,636948.06153170636,649687.02276234049,662680.76321758737,675934.37848193909,689453.06605157792,703242.12737260945,717306.96992006153,731653.10931846267,746286.17150483199,761211.89493492863,776436.13283362717,791964.85549029964,807804.15260010562,823960.23565210775,840439.44036514987,857248.2291724527,874393.19375590177,891881.05763101974,909718.67878364003,927913.05235931266,946471.31340649887,965400.73967462871,984708.75446812133,1004402.9295574838,1024490.9881486333,1044980.807911606,1065880.4240698381,1087198.0325512351,1108941.9932022595,1131120.8330663047,1153743.2497276308,1176818.1147221834,1200354.4770166271,1224361.5665569596,1248848.7978880988,1273825.7738458607,1299302.2893227779,1325288.3351092336,1351794.1018114183,1378829.983847647,1406406.5835246001,1434534.7151950921]
[]
[null,"Net Plant",null,null,null,{"$f":"F44-F53","v":100},{"$f":"G44-G53","v":201.88888888888889},305.91222222222217,412.34747777777767,521.50820544444423,633.74871659666644,749.46938308756637,869.12262511117228,993.21967748673558,1122.3382355600111,1268.2422061828124,1433.1136929865779,1619.4184730748329,1829.9428745745611,2067.8354482692539,2336.6540565442565,2640.4190838950099,2983.673564801361,3371.5511282255379,3809.8527748948572,4305.1336356311886,4864.8010082632427,5497.2251393374627,6211.864407451334,6836.5138639889892,7376.1384102759057,7836.6816563464772,8225.199818506906,8550.0131568898887,8820.8772358661936,9049.1765870040254,9248.1436896812738,9433.1065634749029,9621.7686947443999,9814.2040686392866,10010.488150012074,10210.697913012316,10414.911871272561,10623.210108698013,10835.674310871973,11052.387797089414,11273.435553031199,11498.904264091825,11728.882349373664,11963.459996361138,12202.729196288363,12446.783780214129,12695.719455818411,12949.633844934779,13208.626521833476,13472.799052270142,13742.255033315545,14017.100133981854,14297.442136661492,14583.390979394724,14875.05879898262,15172.559974962274,15476.011174461519,15785.531397950748,16101.242025909767,16423.266866427963,16751.732203756525,17086.766847831655,17428.502184788289,17777.072228484056,{"$f":"BS44-BS53","v":18132.613673053736},18495.265946514817,18865.171265445111,19242.474690754014,19627.324184569094,20019.870668260479,20420.268081625694,20828.673443258209,21245.24691212337,21670.151850365834,22103.554887373146,22545.625985120612,22996.538504823027,23456.469274919487,23925.598660417876,24404.110633626238,24892.192846298767,25390.036703224745,25897.837437289239,26415.794186035022,26944.110069755723,27482.99227115083,28032.652116573841,28593.305158905321,29165.171262083426,29748.474687325095,30343.444181071591,30950.313064693019,31569.319325986879,32200.705712506617,32844.719826756751,33501.614223291894,34171.646507757723,34855.079437912878,35552.18102667114,36263.224647204566,36988.48914014866,37728.258922951638,38482.824101410675,39252.48058343889,40037.530195107662,40838.280799009808,41655.04641499,42488.147343289806,43337.910290155603,44204.668495958715,45088.761865877881,45990.537103195435,46910.347845259341,47848.554802164523,48805.525898207816,49781.636416171983,50777.269144495425,51792.814527385337,52828.670817933045,53885.244234291706,54962.949118977536,56062.208101357086,57183.452263384228,58327.121308651906,59493.663734824935,60683.537009521446,61897.207749711873,63135.15190470613,{"$f":"EE44-EE53","v":64397.854942800259},65685.81204165626,66999.528282489395,68339.518848139182,69706.309225101984,71100.435409604048,72522.444117796113,73972.89300015202,75452.350860155071,76961.397877358162,78500.625834905324,80070.63835160344,81672.0511186355,83305.492141008217,84971.601983828412,86671.034023504995,88404.45470397512,90172.543798054612,91975.994674015703,93815.514567496022,95691.82485884591,97605.661356022829,99557.774583143299,101548.93007480614,103579.90867630224,105651.50684982829,107764.53698682485,109919.82772656136,112118.2242810926,114360.58876671444,116647.80054204875,118980.75655288971,121360.37168394751,123787.57911762646,126263.33069997898,128788.59731397855,131364.3692602581,133991.65664546326,136671.48977837252,139404.91957393993,142193.01796541875,145036.87832472715,147937.61589122168,150896.36820904608,153914.29557322696,156992.5814846915,160132.43311438538,163335.08177667309,166601.78341220657,169933.81908045075,173332.4954620598,176799.14537130098,180335.12827872703,183941.83084430164,187620.66746118772,191373.08081041148,195200.54242661968,199104.55327515211,203086.6443406551,207148.37722746818,211291.34477201756,215517.17166745791,219827.51510080707,224224.06540282324,{"$f":"GQ44-GQ53","v":228708.54671087972},233282.71764509729,237948.3719979992,242707.33943795919,247561.48622671835,252512.7159512527,257562.97027027776,262714.22967568331,267968.51426919701,273327.88455458096,278794.44224567257,284370.33109058609,290057.73771239782,295858.8924666458,301776.07031597872,307811.5917222983,313967.82355674426,320247.18002787919,326652.12362843682,333185.16610100545,339848.86942302564,346645.84681148618,353578.7637477158,360650.33902267017,367863.34580312355,375220.612719186,382725.02497356967,390379.52547304111,398187.115982502,406150.85830215208,414273.87546819518,422559.35297755915,431010.54003711033,439630.7508378526,448423.3658546097,457391.83317170199,466539.66983513604,475870.46323183877,485387.87249647558,495095.62994640501,504997.54254533316,515097.49339623982,525399.44326416461,535907.43212944793,546625.58077203692,557558.09238747763,568709.25423522724,580083.43931993179,591685.10810633039,603518.81026845705,615589.1864738263,627900.97020330292,640458.98960736895,653268.16939951642,666333.5327875067,679660.20344325702,693253.40751212207,707118.47566236462,721260.84517561214,735686.06207912439,750399.78332070704,765407.7789871213,780715.93456686381,796330.25325820106,{"$f":"JC44-JC53","v":812256.85832336498},828501.99548983213,845072.03539962869,861973.47610762133,879212.94562977355,896797.204542369,914733.14863321627,933027.81160588074,951688.36783799855,970722.13519475865,990136.57789865381,1009939.3094566268,1030138.0956457591,1050740.8575586744,1071755.6747098479,1093190.7882040448,1115054.6039681255,1137355.6960474881,1160102.809968438,1183304.8661678066,1206970.963491163,1231110.3827609867,1255732.5904162063,1280847.2422245303,1306464.1870690209,1332593.4708104013,1359245.3402266093,1386430.2470311415,1414158.8519717646,1442442.0290111997,1471290.8695914245,1500716.6869832533,1530731.0207229184,1561345.6411373769,1592572.5539601247,1624424.0050393275,1656912.4851401146,1690050.734842917,1723851.7495397755,1758328.784530571,1793495.3602211825,1829365.267425606,1865952.5727741178,1903271.6242296004]
[null,"Growth in Net Plant",null,null,null,null,{"$f":"G55/F55-1","v":1.0188888888888887},{"$f":"H55/G55-1","v":0.51525041276829908},0.34792743742758447,0.26472995119299725,0.21522290537416877,0.18259708218793524,0.15965060711442813,0.14278428473736904,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.13000000000000012,0.12999999999999989,0.13000000000000012,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999967,0.13000000000000012,0.10055748412479315,7.8932707081801334E-2,6.243690403490465E-2,4.9576871844193127E-2,3.949002401767121E-2,3.1679960487316139E-2,2.5881705983794134E-2,2.1987315725830348E-2,2.0000000000000462E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"BT55/BS55-1","v":2.000000000000024E-2},1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,{"$f":"EF55/EE55-1","v":2.0000000000000018E-2},2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000462E-2,2.000000000000024E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999574E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.000000000000024E-2,1.9999999999999796E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000462E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,{"$f":"GR55/GQ55-1","v":2.0000000000000018E-2},1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,1.9999999999999574E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,{"$f":"JD55/JC55-1","v":1.9999999999999796E-2},1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000462E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000462E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2]
[]
[null,"Net Plant Depreciation Rate",null,null,null,null,{"$f":"G47/F55","v":0.1111111111111111},{"$f":"H47/G55","v":0.11722619702806823},0.12374283109533961,0.13068258262118898,0.13806687224875919,0.14591668014193873,0.15425220646765733,0.16309248294732659,0.17245493580893995,0.17245493580893997,{"$f":"Q47/P55","v":0.17245493580893997},{"$f":"R47/Q55","v":0.17245493580893995},0.17245493580893997,0.17245493580893995,0.17245493580893995,0.17245493580893997,0.17245493580893997,0.17245493580893997,0.17245493580893997,0.17245493580893995,0.17245493580893995,0.17245493580893995,0.17245493580894,0.17245493580893997,0.17409602821761863,0.17677107280311788,0.18007642375214189,0.18369168643358097,0.18731718176559234,0.19063610346600274,0.19328912828386663,0.19485782603274354,0.19485782603274351,0.19485782603274354,0.19485782603274357,0.19485782603274354,0.19485782603274354,0.19485782603274354,0.19485782603274354,0.19485782603274354,0.19485782603274351,0.19485782603274357,0.19485782603274351,0.19485782603274351,0.19485782603274349,0.19485782603274351,0.19485782603274349,0.19485782603274349,0.19485782603274351,0.19485782603274349,0.19485782603274351,0.19485782603274354,0.19485782603274357,0.19485782603274357,0.19485782603274354,0.19485782603274351,0.19485782603274349,0.19485782603274351,0.19485782603274351,0.19485782603274349,0.19485782603274349,0.19485782603274349,0.19485782603274349,0.19485782603274346,{"$f":"BS47/BR55","v":0.19485782603274349},0.19485782603274351,0.19485782603274346,0.19485782603274349,0.19485782603274346,0.19485782603274349,0.19485782603274346,0.19485782603274343,0.19485782603274343,0.19485782603274349,0.19485782603274351,0.19485782603274351,0.19485782603274349,0.19485782603274346,0.19485782603274349,0.19485782603274351,0.19485782603274351,0.19485782603274346,0.19485782603274346,0.19485782603274349,0.19485782603274351,0.19485782603274351,0.19485782603274357,0.1948578260327436,0.19485782603274357,0.19485782603274357,0.19485782603274357,0.1948578260327436,0.19485782603274363,0.19485782603274363,0.19485782603274365,0.19485782603274363,0.1948578260327436,0.19485782603274363,0.19485782603274365,0.19485782603274363,0.19485782603274363,0.1948578260327436,0.1948578260327436,0.19485782603274363,0.19485782603274363,0.19485782603274363,0.19485782603274368,0.19485782603274368,0.19485782603274368,0.19485782603274365,0.19485782603274368,0.19485782603274374,0.19485782603274374,0.19485782603274376,0.19485782603274379,0.19485782603274376,0.19485782603274374,0.19485782603274371,0.19485782603274374,0.19485782603274371,0.19485782603274374,0.19485782603274376,0.19485782603274374,0.19485782603274376,0.19485782603274376,0.19485782603274376,0.19485782603274374,0.19485782603274374,{"$f":"EE47/ED55","v":0.19485782603274368},0.19485782603274371,0.19485782603274371,0.19485782603274371,0.19485782603274371,0.19485782603274368,0.19485782603274363,0.19485782603274368,0.19485782603274368,0.19485782603274365,0.19485782603274368,0.19485782603274368,0.19485782603274371,0.19485782603274371,0.19485782603274368,0.19485782603274365,0.19485782603274365,0.1948578260327436,0.19485782603274363,0.19485782603274363,0.19485782603274363,0.19485782603274368,0.19485782603274368,0.19485782603274368,0.19485782603274374,0.19485782603274374,0.19485782603274374,0.19485782603274374,0.19485782603274374,0.19485782603274374,0.19485782603274371,0.19485782603274371,0.19485782603274371,0.19485782603274371,0.19485782603274371,0.19485782603274374,0.19485782603274376,0.19485782603274376,0.19485782603274376,0.19485782603274379,0.19485782603274382,0.19485782603274376,0.19485782603274376,0.19485782603274376,0.19485782603274376,0.19485782603274379,0.19485782603274376,0.19485782603274374,0.19485782603274374,0.19485782603274371,0.19485782603274368,0.19485782603274363,0.19485782603274363,0.1948578260327436,0.19485782603274357,0.19485782603274351,0.19485782603274354,0.19485782603274357,0.19485782603274354,0.19485782603274357,0.1948578260327436,0.1948578260327436,0.1948578260327436,0.19485782603274357,{"$f":"GQ47/GP55","v":0.19485782603274357},0.19485782603274354,0.19485782603274357,0.1948578260327436,0.19485782603274357,0.1948578260327436,0.1948578260327436,0.1948578260327436,0.19485782603274357,0.19485782603274357,0.19485782603274357,0.19485782603274357,0.19485782603274354,0.19485782603274354,0.19485782603274354,0.19485782603274351,0.19485782603274354,0.19485782603274354,0.19485782603274351,0.19485782603274351,0.19485782603274354,0.19485782603274354,0.19485782603274351,0.19485782603274354,0.19485782603274354,0.19485782603274354,0.19485782603274354,0.19485782603274357,0.19485782603274357,0.19485782603274351,0.19485782603274351,0.19485782603274351,0.19485782603274349,0.19485782603274349,0.19485782603274349,0.19485782603274346,0.19485782603274346,0.19485782603274346,0.19485782603274346,0.19485782603274346,0.19485782603274346,0.19485782603274346,0.19485782603274346,0.19485782603274343,0.19485782603274343,0.19485782603274346,0.19485782603274343,0.19485782603274343,0.19485782603274343,0.19485782603274343,0.19485782603274343,0.19485782603274343,0.1948578260327434,0.1948578260327434,0.1948578260327434,0.19485782603274343,0.19485782603274338,0.1948578260327434,0.1948578260327434,0.19485782603274338,0.19485782603274338,0.19485782603274335,0.19485782603274332,0.19485782603274332,{"$f":"JC47/JB55","v":0.19485782603274332},0.19485782603274338,0.19485782603274338,0.1948578260327434,0.1948578260327434,0.19485782603274343,0.19485782603274343,0.19485782603274346,0.1948578260327434,0.19485782603274338,0.19485782603274338,0.19485782603274338,0.1948578260327434,0.1948578260327434,0.1948578260327434,0.19485782603274338,0.19485782603274338,0.1948578260327434,0.19485782603274338,0.19485782603274335,0.19485782603274338,0.19485782603274335,0.19485782603274332,0.19485782603274329,0.19485782603274329,0.19485782603274329,0.19485782603274329,0.19485782603274332,0.19485782603274329,0.19485782603274329,0.19485782603274329,0.19485782603274326,0.19485782603274321,0.19485782603274321,0.19485782603274324,0.19485782603274318,0.19485782603274321,0.19485782603274315,0.19485782603274313,0.19485782603274313,0.19485782603274315,0.19485782603274315,0.19485782603274318,0.19485782603274321]
[null,"Capital Expenditures to Depreciation",null,null,null,null,{"$f":"IF(G47,G42/G47)","v":10.17},5.395352112676056,3.8116977310751712,3.025747776659518,2.5588308901964205,2.2513790884655269,2.0349972345316338,1.8754804768254323,1.7538201176452544,1.7538201176452544,1.7538201176452544,1.7538201176452544,1.7538201176452544,1.7538201176452544,1.7538201176452544,1.7538201176452544,1.7538201176452541,1.7538201176452539,1.7538201176452539,1.7538201176452544,1.7538201176452544,1.7538201176452544,1.7538201176452544,1.5830942654850968,1.4533860300542651,1.3532076999071276,1.2753101755976175,1.2149799198013786,1.1691246910118491,1.135764975853117,1.1137535045092639,1.1026389363321714,1.1026389363321711,1.1026389363321711,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321714,{"$f":"IF(BS47,BS42/BS47)","v":1.1026389363321711},1.1026389363321711,1.1026389363321709,1.1026389363321709,1.1026389363321711,1.1026389363321709,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321705,1.1026389363321705,1.1026389363321705,1.1026389363321705,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321707,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321705,1.1026389363321705,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321707,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321711,{"$f":"IF(EE47,EE42/EE47)","v":1.1026389363321711},1.1026389363321711,1.1026389363321711,1.1026389363321709,1.1026389363321711,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321711,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321707,1.1026389363321709,1.1026389363321707,1.1026389363321705,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321709,1.1026389363321707,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321714,1.1026389363321711,1.1026389363321714,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321711,1.1026389363321709,1.1026389363321711,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321709,{"$f":"IF(GQ47,GQ42/GQ47)","v":1.1026389363321707},1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321716,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321711,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321711,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321711,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,{"$f":"IF(JC47,JC42/JC47)","v":1.1026389363321709},1.1026389363321707,1.1026389363321709,1.1026389363321711,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321716,1.1026389363321714,1.1026389363321714,1.1026389363321716,1.1026389363321716,1.1026389363321716,1.1026389363321718,1.1026389363321718,1.1026389363321718,1.1026389363321718,1.1026389363321718,1.1026389363321716,1.1026389363321714,1.1026389363321716,1.1026389363321716,1.1026389363321716,1.1026389363321714,1.1026389363321711,1.1026389363321714,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321709,1.1026389363321709]
[null,"Net Plant Depreciation Rate to Gross Depreciation",null,null,null,null,{"$f":"G58/G46","v":1},1.0550357732526141,1.1136854798580564,1.1761432435907009,1.2426018502388327,1.3132501212774486,1.3882698582089161,1.4678323465259393,1.5520944222804596,1.5520944222804598,1.5520944222804598,1.5520944222804596,1.5520944222804598,1.5520944222804596,1.5520944222804596,1.5520944222804598,1.5520944222804598,1.5520944222804598,1.5520944222804598,1.5520944222804596,1.5520944222804596,1.5520944222804596,1.55209442228046,1.5520944222804598,1.5668642539585678,1.590939655228061,1.6206878137692771,1.6532251779022289,1.6858546358903312,1.7157249311940248,1.7396021545547997,1.7537204342946919,1.7537204342946917,1.7537204342946919,1.7537204342946922,1.7537204342946919,1.7537204342946919,1.7537204342946919,1.7537204342946919,1.7537204342946919,1.7537204342946917,1.7537204342946922,1.7537204342946917,1.7537204342946917,1.7537204342946915,1.7537204342946917,1.7537204342946915,1.7537204342946915,1.7537204342946917,1.7537204342946915,1.7537204342946917,1.7537204342946919,1.7537204342946922,1.7537204342946922,1.7537204342946919,1.7537204342946917,1.7537204342946915,1.7537204342946917,1.7537204342946917,1.7537204342946915,1.7537204342946915,1.7537204342946915,1.7537204342946915,1.7537204342946913,{"$f":"BS58/BS46","v":1.7537204342946915},1.7537204342946917,1.7537204342946913,1.7537204342946915,1.7537204342946913,1.7537204342946915,1.7537204342946913,1.753720434294691,1.753720434294691,1.7537204342946915,1.7537204342946917,1.7537204342946917,1.7537204342946915,1.7537204342946913,1.7537204342946915,1.7537204342946917,1.7537204342946917,1.7537204342946913,1.7537204342946913,1.7537204342946915,1.7537204342946917,1.7537204342946917,1.7537204342946922,1.7537204342946924,1.7537204342946922,1.7537204342946922,1.7537204342946922,1.7537204342946924,1.7537204342946928,1.7537204342946928,1.753720434294693,1.7537204342946928,1.7537204342946924,1.7537204342946928,1.753720434294693,1.7537204342946928,1.7537204342946928,1.7537204342946924,1.7537204342946924,1.7537204342946928,1.7537204342946928,1.7537204342946928,1.7537204342946933,1.7537204342946933,1.7537204342946933,1.753720434294693,1.7537204342946933,1.7537204342946937,1.7537204342946937,1.7537204342946939,1.7537204342946942,1.7537204342946939,1.7537204342946937,1.7537204342946935,1.7537204342946937,1.7537204342946935,1.7537204342946937,1.7537204342946939,1.7537204342946937,1.7537204342946939,1.7537204342946939,1.7537204342946939,1.7537204342946937,1.7537204342946937,{"$f":"EE58/EE46","v":1.7537204342946933},1.7537204342946935,1.7537204342946935,1.7537204342946935,1.7537204342946935,1.7537204342946933,1.7537204342946928,1.7537204342946933,1.7537204342946933,1.753720434294693,1.7537204342946933,1.7537204342946933,1.7537204342946935,1.7537204342946935,1.7537204342946933,1.753720434294693,1.753720434294693,1.7537204342946924,1.7537204342946928,1.7537204342946928,1.7537204342946928,1.7537204342946933,1.7537204342946933,1.7537204342946933,1.7537204342946937,1.7537204342946937,1.7537204342946937,1.7537204342946937,1.7537204342946937,1.7537204342946937,1.7537204342946935,1.7537204342946935,1.7537204342946935,1.7537204342946935,1.7537204342946935,1.7537204342946937,1.7537204342946939,1.7537204342946939,1.7537204342946939,1.7537204342946942,1.7537204342946944,1.7537204342946939,1.7537204342946939,1.7537204342946939,1.7537204342946939,1.7537204342946942,1.7537204342946939,1.7537204342946937,1.7537204342946937,1.7537204342946935,1.7537204342946933,1.7537204342946928,1.7537204342946928,1.7537204342946924,1.7537204342946922,1.7537204342946917,1.7537204342946919,1.7537204342946922,1.7537204342946919,1.7537204342946922,1.7537204342946924,1.7537204342946924,1.7537204342946924,1.7537204342946922,{"$f":"GQ58/GQ46","v":1.7537204342946922},1.7537204342946919,1.7537204342946922,1.7537204342946924,1.7537204342946922,1.7537204342946924,1.7537204342946924,1.7537204342946924,1.7537204342946922,1.7537204342946922,1.7537204342946922,1.7537204342946922,1.7537204342946919,1.7537204342946919,1.7537204342946919,1.7537204342946917,1.7537204342946919,1.7537204342946919,1.7537204342946917,1.7537204342946917,1.7537204342946919,1.7537204342946919,1.7537204342946917,1.7537204342946919,1.7537204342946919,1.7537204342946919,1.7537204342946919,1.7537204342946922,1.7537204342946922,1.7537204342946917,1.7537204342946917,1.7537204342946917,1.7537204342946915,1.7537204342946915,1.7537204342946915,1.7537204342946913,1.7537204342946913,1.7537204342946913,1.7537204342946913,1.7537204342946913,1.7537204342946913,1.7537204342946913,1.7537204342946913,1.753720434294691,1.753720434294691,1.7537204342946913,1.753720434294691,1.753720434294691,1.753720434294691,1.753720434294691,1.753720434294691,1.753720434294691,1.7537204342946908,1.7537204342946908,1.7537204342946908,1.753720434294691,1.7537204342946904,1.7537204342946908,1.7537204342946908,1.7537204342946904,1.7537204342946904,1.7537204342946902,1.7537204342946899,1.7537204342946899,{"$f":"JC58/JC46","v":1.7537204342946899},1.7537204342946904,1.7537204342946904,1.7537204342946908,1.7537204342946908,1.753720434294691,1.753720434294691,1.7537204342946913,1.7537204342946908,1.7537204342946904,1.7537204342946904,1.7537204342946904,1.7537204342946908,1.7537204342946908,1.7537204342946908,1.7537204342946904,1.7537204342946904,1.7537204342946908,1.7537204342946904,1.7537204342946902,1.7537204342946904,1.7537204342946902,1.7537204342946899,1.7537204342946897,1.7537204342946897,1.7537204342946897,1.7537204342946897,1.7537204342946899,1.7537204342946897,1.7537204342946897,1.7537204342946897,1.7537204342946895,1.753720434294689,1.753720434294689,1.7537204342946893,1.7537204342946888,1.753720434294689,1.7537204342946884,1.7537204342946882,1.7537204342946882,1.7537204342946884,1.7537204342946884,1.7537204342946888,1.753720434294689]
[null,"Accumulated Depreciation to Gross Plant",null,null,null,{"$f":"F53/F44","v":0},{"$f":"G53/G44","v":5.2164840897235262E-2},0.10208041849710228,0.14976342766969877,0.19523699420872728,0.23853043392277654,0.27967895140347176,0.31872328446310888,0.35570930115790184,0.35570930115790184,0.35570930115790178,0.35570930115790178,0.35570930115790184,0.35570930115790189,0.35570930115790189,0.35570930115790195,0.35570930115790184,0.35570930115790189,0.35570930115790184,0.35570930115790184,0.35570930115790184,0.35570930115790189,0.35570930115790189,0.35570930115790189,0.36178261934716227,0.37144064722137426,0.38297802235319267,0.39512172124737632,0.40682904758755706,0.4171559893904031,0.42515592005810049,0.42978368704349501,0.4297836870434949,0.42978368704349496,0.42978368704349501,0.42978368704349496,0.42978368704349496,0.42978368704349496,0.42978368704349496,0.42978368704349501,0.42978368704349496,0.42978368704349501,0.42978368704349496,0.4297836870434949,0.4297836870434949,0.42978368704349484,0.42978368704349484,0.42978368704349484,0.4297836870434949,0.42978368704349484,0.42978368704349496,0.42978368704349496,0.42978368704349501,0.42978368704349501,0.42978368704349496,0.4297836870434949,0.42978368704349484,0.4297836870434949,0.4297836870434949,0.42978368704349484,0.42978368704349484,0.42978368704349484,0.42978368704349479,0.42978368704349484,0.42978368704349479,{"$f":"BS53/BS44","v":0.42978368704349484},0.42978368704349479,0.42978368704349473,0.42978368704349473,0.42978368704349473,0.42978368704349473,0.42978368704349468,0.42978368704349468,0.42978368704349473,0.42978368704349479,0.4297836870434949,0.42978368704349484,0.42978368704349479,0.42978368704349484,0.42978368704349484,0.42978368704349484,0.42978368704349479,0.42978368704349479,0.42978368704349479,0.42978368704349484,0.4297836870434949,0.42978368704349501,0.42978368704349507,0.42978368704349507,0.42978368704349507,0.42978368704349507,0.42978368704349518,0.42978368704349523,0.42978368704349523,0.42978368704349523,0.42978368704349523,0.42978368704349518,0.42978368704349523,0.42978368704349523,0.42978368704349523,0.42978368704349523,0.42978368704349518,0.42978368704349518,0.42978368704349518,0.42978368704349518,0.42978368704349529,0.42978368704349534,0.4297836870434954,0.4297836870434954,0.42978368704349534,0.4297836870434954,0.42978368704349551,0.42978368704349551,0.42978368704349562,0.42978368704349568,0.42978368704349562,0.42978368704349557,0.42978368704349551,0.42978368704349551,0.42978368704349551,0.42978368704349551,0.42978368704349557,0.42978368704349557,0.42978368704349557,0.42978368704349562,0.42978368704349562,0.42978368704349557,0.42978368704349551,0.42978368704349545,{"$f":"EE53/EE44","v":0.4297836870434954},0.4297836870434954,0.4297836870434954,0.4297836870434954,0.42978368704349534,0.42978368704349529,0.42978368704349534,0.4297836870434954,0.4297836870434954,0.4297836870434954,0.4297836870434954,0.4297836870434954,0.42978368704349545,0.4297836870434954,0.42978368704349534,0.42978368704349523,0.42978368704349518,0.42978368704349523,0.42978368704349523,0.42978368704349523,0.4297836870434954,0.4297836870434954,0.42978368704349534,0.42978368704349545,0.42978368704349557,0.42978368704349551,0.42978368704349551,0.42978368704349551,0.42978368704349545,0.42978368704349551,0.42978368704349545,0.42978368704349545,0.42978368704349545,0.42978368704349545,0.42978368704349551,0.42978368704349557,0.42978368704349557,0.42978368704349557,0.42978368704349562,0.42978368704349568,0.42978368704349568,0.42978368704349562,0.42978368704349557,0.42978368704349568,0.42978368704349573,0.42978368704349568,0.42978368704349557,0.42978368704349545,0.42978368704349545,0.42978368704349534,0.42978368704349518,0.42978368704349523,0.42978368704349512,0.42978368704349501,0.42978368704349496,0.42978368704349496,0.42978368704349507,0.42978368704349496,0.42978368704349507,0.42978368704349512,0.42978368704349512,0.42978368704349512,0.42978368704349512,0.42978368704349507,{"$f":"GQ53/GQ44","v":0.42978368704349501},0.42978368704349501,0.42978368704349507,0.42978368704349507,0.42978368704349512,0.42978368704349512,0.42978368704349512,0.42978368704349512,0.42978368704349507,0.42978368704349501,0.42978368704349501,0.42978368704349501,0.42978368704349501,0.42978368704349496,0.42978368704349496,0.42978368704349496,0.42978368704349496,0.4297836870434949,0.4297836870434949,0.42978368704349496,0.42978368704349484,0.4297836870434949,0.42978368704349501,0.42978368704349496,0.42978368704349496,0.42978368704349496,0.42978368704349501,0.42978368704349501,0.42978368704349496,0.42978368704349496,0.4297836870434949,0.42978368704349484,0.42978368704349484,0.42978368704349479,0.42978368704349479,0.42978368704349473,0.42978368704349473,0.42978368704349468,0.42978368704349468,0.42978368704349473,0.42978368704349468,0.42978368704349468,0.42978368704349468,0.42978368704349468,0.42978368704349462,0.42978368704349468,0.42978368704349462,0.42978368704349462,0.42978368704349468,0.42978368704349468,0.42978368704349462,0.42978368704349457,0.42978368704349462,0.42978368704349451,0.42978368704349457,0.42978368704349451,0.42978368704349457,0.42978368704349451,0.4297836870434944,0.42978368704349446,0.4297836870434944,0.42978368704349434,0.42978368704349429,0.42978368704349434,{"$f":"JC53/JC44","v":0.42978368704349446},0.42978368704349451,0.42978368704349457,0.42978368704349451,0.42978368704349462,0.42978368704349462,0.42978368704349468,0.42978368704349462,0.42978368704349451,0.42978368704349446,0.42978368704349451,0.42978368704349451,0.42978368704349457,0.42978368704349451,0.42978368704349451,0.42978368704349451,0.42978368704349451,0.42978368704349446,0.42978368704349446,0.42978368704349446,0.4297836870434944,0.42978368704349423,0.42978368704349429,0.42978368704349423,0.42978368704349429,0.42978368704349429,0.42978368704349423,0.42978368704349423,0.42978368704349423,0.42978368704349429,0.42978368704349412,0.42978368704349401,0.42978368704349401,0.42978368704349401,0.42978368704349396,0.4297836870434939,0.42978368704349384,0.42978368704349384,0.42978368704349379,0.42978368704349384,0.42978368704349379,0.4297836870434939,0.42978368704349396,0.42978368704349396]
[]
[null,"Acc Dep to Gross Plant",null,null,null,{"$f":"F53/F44","v":0},{"$f":"G53/G44","v":5.2164840897235262E-2},0.10208041849710228,0.14976342766969877,0.19523699420872728,0.23853043392277654,0.27967895140347176,0.31872328446310888,0.35570930115790184,0.35570930115790184,0.35570930115790178,0.35570930115790178,0.35570930115790184,0.35570930115790189,0.35570930115790189,0.35570930115790195,0.35570930115790184,0.35570930115790189,0.35570930115790184,0.35570930115790184,0.35570930115790184,0.35570930115790189,0.35570930115790189,0.35570930115790189,0.36178261934716227,0.37144064722137426,0.38297802235319267,0.39512172124737632,0.40682904758755706,0.4171559893904031,0.42515592005810049,0.42978368704349501,0.4297836870434949,0.42978368704349496,0.42978368704349501,0.42978368704349496,0.42978368704349496,0.42978368704349496,0.42978368704349496,0.42978368704349501,0.42978368704349496,0.42978368704349501,0.42978368704349496,0.4297836870434949,0.4297836870434949,0.42978368704349484,0.42978368704349484,0.42978368704349484,0.4297836870434949,0.42978368704349484,0.42978368704349496,0.42978368704349496,0.42978368704349501,0.42978368704349501,0.42978368704349496,0.4297836870434949,0.42978368704349484,0.4297836870434949,0.4297836870434949,0.42978368704349484,0.42978368704349484,0.42978368704349484,0.42978368704349479,0.42978368704349484,0.42978368704349479,{"$f":"BS53/BS44","v":0.42978368704349484},0.42978368704349479,0.42978368704349473,0.42978368704349473,0.42978368704349473,0.42978368704349473,0.42978368704349468,0.42978368704349468,0.42978368704349473,0.42978368704349479,0.4297836870434949,0.42978368704349484,0.42978368704349479,0.42978368704349484,0.42978368704349484,0.42978368704349484,0.42978368704349479,0.42978368704349479,0.42978368704349479,0.42978368704349484,0.4297836870434949,0.42978368704349501,0.42978368704349507,0.42978368704349507,0.42978368704349507,0.42978368704349507,0.42978368704349518,0.42978368704349523,0.42978368704349523,0.42978368704349523,0.42978368704349523,0.42978368704349518,0.42978368704349523,0.42978368704349523,0.42978368704349523,0.42978368704349523,0.42978368704349518,0.42978368704349518,0.42978368704349518,0.42978368704349518,0.42978368704349529,0.42978368704349534,0.4297836870434954,0.4297836870434954,0.42978368704349534,0.4297836870434954,0.42978368704349551,0.42978368704349551,0.42978368704349562,0.42978368704349568,0.42978368704349562,0.42978368704349557,0.42978368704349551,0.42978368704349551,0.42978368704349551,0.42978368704349551,0.42978368704349557,0.42978368704349557,0.42978368704349557,0.42978368704349562,0.42978368704349562,0.42978368704349557,0.42978368704349551,0.42978368704349545,{"$f":"EE53/EE44","v":0.4297836870434954},0.4297836870434954,0.4297836870434954,0.4297836870434954,0.42978368704349534,0.42978368704349529,0.42978368704349534,0.4297836870434954,0.4297836870434954,0.4297836870434954,0.4297836870434954,0.4297836870434954,0.42978368704349545,0.4297836870434954,0.42978368704349534,0.42978368704349523,0.42978368704349518,0.42978368704349523,0.42978368704349523,0.42978368704349523,0.4297836870434954,0.4297836870434954,0.42978368704349534,0.42978368704349545,0.42978368704349557,0.42978368704349551,0.42978368704349551,0.42978368704349551,0.42978368704349545,0.42978368704349551,0.42978368704349545,0.42978368704349545,0.42978368704349545,0.42978368704349545,0.42978368704349551,0.42978368704349557,0.42978368704349557,0.42978368704349557,0.42978368704349562,0.42978368704349568,0.42978368704349568,0.42978368704349562,0.42978368704349557,0.42978368704349568,0.42978368704349573,0.42978368704349568,0.42978368704349557,0.42978368704349545,0.42978368704349545,0.42978368704349534,0.42978368704349518,0.42978368704349523,0.42978368704349512,0.42978368704349501,0.42978368704349496,0.42978368704349496,0.42978368704349507,0.42978368704349496,0.42978368704349507,0.42978368704349512,0.42978368704349512,0.42978368704349512,0.42978368704349512,0.42978368704349507,{"$f":"GQ53/GQ44","v":0.42978368704349501},0.42978368704349501,0.42978368704349507,0.42978368704349507,0.42978368704349512,0.42978368704349512,0.42978368704349512,0.42978368704349512,0.42978368704349507,0.42978368704349501,0.42978368704349501,0.42978368704349501,0.42978368704349501,0.42978368704349496,0.42978368704349496,0.42978368704349496,0.42978368704349496,0.4297836870434949,0.4297836870434949,0.42978368704349496,0.42978368704349484,0.4297836870434949,0.42978368704349501,0.42978368704349496,0.42978368704349496,0.42978368704349496,0.42978368704349501,0.42978368704349501,0.42978368704349496,0.42978368704349496,0.4297836870434949,0.42978368704349484,0.42978368704349484,0.42978368704349479,0.42978368704349479,0.42978368704349473,0.42978368704349473,0.42978368704349468,0.42978368704349468,0.42978368704349473,0.42978368704349468,0.42978368704349468,0.42978368704349468,0.42978368704349468,0.42978368704349462,0.42978368704349468,0.42978368704349462,0.42978368704349462,0.42978368704349468,0.42978368704349468,0.42978368704349462,0.42978368704349457,0.42978368704349462,0.42978368704349451,0.42978368704349457,0.42978368704349451,0.42978368704349457,0.42978368704349451,0.4297836870434944,0.42978368704349446,0.4297836870434944,0.42978368704349434,0.42978368704349429,0.42978368704349434,{"$f":"JC53/JC44","v":0.42978368704349446},0.42978368704349451,0.42978368704349457,0.42978368704349451,0.42978368704349462,0.42978368704349462,0.42978368704349468,0.42978368704349462,0.42978368704349451,0.42978368704349446,0.42978368704349451,0.42978368704349451,0.42978368704349457,0.42978368704349451,0.42978368704349451,0.42978368704349451,0.42978368704349451,0.42978368704349446,0.42978368704349446,0.42978368704349446,0.4297836870434944,0.42978368704349423,0.42978368704349429,0.42978368704349423,0.42978368704349429,0.42978368704349429,0.42978368704349423,0.42978368704349423,0.42978368704349423,0.42978368704349429,0.42978368704349412,0.42978368704349401,0.42978368704349401,0.42978368704349401,0.42978368704349396,0.4297836870434939,0.42978368704349384,0.42978368704349384,0.42978368704349379,0.42978368704349384,0.42978368704349379,0.4297836870434939,0.42978368704349396,0.42978368704349396]
[null,"ROIC",null,null,null,{"$f":"F35*$E$23+F36*$E$24","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"BR35*$E$23+BR36*$E$24","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"ED35*$E$23+ED36*$E$24","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"GP35*$E$23+GP36*$E$24","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"JB35*$E$23+JB36*$E$24","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,"Net Plant",null,null,null,{"$f":"D55","v":0},{"$f":"F55","v":100},201.88888888888889,305.91222222222217,412.34747777777767,521.50820544444423,633.74871659666644,749.46938308756637,869.12262511117228,993.21967748673558,1122.3382355600111,1268.2422061828124,1433.1136929865779,1619.4184730748329,1829.9428745745611,2067.8354482692539,2336.6540565442565,2640.4190838950099,2983.673564801361,3371.5511282255379,3809.8527748948572,4305.1336356311886,4864.8010082632427,5497.2251393374627,6211.864407451334,6836.5138639889892,7376.1384102759057,7836.6816563464772,8225.199818506906,8550.0131568898887,8820.8772358661936,9049.1765870040254,9248.1436896812738,9433.1065634749029,9621.7686947443999,9814.2040686392866,10010.488150012074,10210.697913012316,10414.911871272561,10623.210108698013,10835.674310871973,11052.387797089414,11273.435553031199,11498.904264091825,11728.882349373664,11963.459996361138,12202.729196288363,12446.783780214129,12695.719455818411,12949.633844934779,13208.626521833476,13472.799052270142,13742.255033315545,14017.100133981854,14297.442136661492,14583.390979394724,14875.05879898262,15172.559974962274,15476.011174461519,15785.531397950748,16101.242025909767,16423.266866427963,16751.732203756525,17086.766847831655,17428.502184788289,{"$f":"BR55","v":17777.072228484056},18132.613673053736,18495.265946514817,18865.171265445111,19242.474690754014,19627.324184569094,20019.870668260479,20420.268081625694,20828.673443258209,21245.24691212337,21670.151850365834,22103.554887373146,22545.625985120612,22996.538504823027,23456.469274919487,23925.598660417876,24404.110633626238,24892.192846298767,25390.036703224745,25897.837437289239,26415.794186035022,26944.110069755723,27482.99227115083,28032.652116573841,28593.305158905321,29165.171262083426,29748.474687325095,30343.444181071591,30950.313064693019,31569.319325986879,32200.705712506617,32844.719826756751,33501.614223291894,34171.646507757723,34855.079437912878,35552.18102667114,36263.224647204566,36988.48914014866,37728.258922951638,38482.824101410675,39252.48058343889,40037.530195107662,40838.280799009808,41655.04641499,42488.147343289806,43337.910290155603,44204.668495958715,45088.761865877881,45990.537103195435,46910.347845259341,47848.554802164523,48805.525898207816,49781.636416171983,50777.269144495425,51792.814527385337,52828.670817933045,53885.244234291706,54962.949118977536,56062.208101357086,57183.452263384228,58327.121308651906,59493.663734824935,60683.537009521446,61897.207749711873,{"$f":"ED55","v":63135.15190470613},64397.854942800259,65685.81204165626,66999.528282489395,68339.518848139182,69706.309225101984,71100.435409604048,72522.444117796113,73972.89300015202,75452.350860155071,76961.397877358162,78500.625834905324,80070.63835160344,81672.0511186355,83305.492141008217,84971.601983828412,86671.034023504995,88404.45470397512,90172.543798054612,91975.994674015703,93815.514567496022,95691.82485884591,97605.661356022829,99557.774583143299,101548.93007480614,103579.90867630224,105651.50684982829,107764.53698682485,109919.82772656136,112118.2242810926,114360.58876671444,116647.80054204875,118980.75655288971,121360.37168394751,123787.57911762646,126263.33069997898,128788.59731397855,131364.3692602581,133991.65664546326,136671.48977837252,139404.91957393993,142193.01796541875,145036.87832472715,147937.61589122168,150896.36820904608,153914.29557322696,156992.5814846915,160132.43311438538,163335.08177667309,166601.78341220657,169933.81908045075,173332.4954620598,176799.14537130098,180335.12827872703,183941.83084430164,187620.66746118772,191373.08081041148,195200.54242661968,199104.55327515211,203086.6443406551,207148.37722746818,211291.34477201756,215517.17166745791,219827.51510080707,{"$f":"GP55","v":224224.06540282324},228708.54671087972,233282.71764509729,237948.3719979992,242707.33943795919,247561.48622671835,252512.7159512527,257562.97027027776,262714.22967568331,267968.51426919701,273327.88455458096,278794.44224567257,284370.33109058609,290057.73771239782,295858.8924666458,301776.07031597872,307811.5917222983,313967.82355674426,320247.18002787919,326652.12362843682,333185.16610100545,339848.86942302564,346645.84681148618,353578.7637477158,360650.33902267017,367863.34580312355,375220.612719186,382725.02497356967,390379.52547304111,398187.115982502,406150.85830215208,414273.87546819518,422559.35297755915,431010.54003711033,439630.7508378526,448423.3658546097,457391.83317170199,466539.66983513604,475870.46323183877,485387.87249647558,495095.62994640501,504997.54254533316,515097.49339623982,525399.44326416461,535907.43212944793,546625.58077203692,557558.09238747763,568709.25423522724,580083.43931993179,591685.10810633039,603518.81026845705,615589.1864738263,627900.97020330292,640458.98960736895,653268.16939951642,666333.5327875067,679660.20344325702,693253.40751212207,707118.47566236462,721260.84517561214,735686.06207912439,750399.78332070704,765407.7789871213,780715.93456686381,{"$f":"JB55","v":796330.25325820106},812256.85832336498,828501.99548983213,845072.03539962869,861973.47610762133,879212.94562977355,896797.204542369,914733.14863321627,933027.81160588074,951688.36783799855,970722.13519475865,990136.57789865381,1009939.3094566268,1030138.0956457591,1050740.8575586744,1071755.6747098479,1093190.7882040448,1115054.6039681255,1137355.6960474881,1160102.809968438,1183304.8661678066,1206970.963491163,1231110.3827609867,1255732.5904162063,1280847.2422245303,1306464.1870690209,1332593.4708104013,1359245.3402266093,1386430.2470311415,1414158.8519717646,1442442.0290111997,1471290.8695914245,1500716.6869832533,1530731.0207229184,1561345.6411373769,1592572.5539601247,1624424.0050393275,1656912.4851401146,1690050.734842917,1723851.7495397755,1758328.784530571,1793495.3602211825,1829365.267425606,1865952.5727741178]
[null,"Plus Working Capital",null,null,null,{"$f":"working_capital(F64,F66,F68,$E$26,F47,$E$27)","v":0},{"$f":"F78","v":0},{"$f":"G78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS78","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,{"$f":"EE78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ78","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,{"$f":"JC78","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Less: Deferred Taxes"]
[null,"Toal",null,null,null,{"$f":"SUM(F66:F68)","v":0},{"$f":"SUM(G66:G68)","v":100},201.88888888888889,305.91222222222217,412.34747777777767,521.50820544444423,633.74871659666644,749.46938308756637,869.12262511117228,993.21967748673558,1122.3382355600111,1268.2422061828124,1433.1136929865779,1619.4184730748329,1829.9428745745611,2067.8354482692539,2336.6540565442565,2640.4190838950099,2983.673564801361,3371.5511282255379,3809.8527748948572,4305.1336356311886,4864.8010082632427,5497.2251393374627,6211.864407451334,6836.5138639889892,7376.1384102759057,7836.6816563464772,8225.199818506906,8550.0131568898887,8820.8772358661936,9049.1765870040254,9248.1436896812738,9433.1065634749029,9621.7686947443999,9814.2040686392866,10010.488150012074,10210.697913012316,10414.911871272561,10623.210108698013,10835.674310871973,11052.387797089414,11273.435553031199,11498.904264091825,11728.882349373664,11963.459996361138,12202.729196288363,12446.783780214129,12695.719455818411,12949.633844934779,13208.626521833476,13472.799052270142,13742.255033315545,14017.100133981854,14297.442136661492,14583.390979394724,14875.05879898262,15172.559974962274,15476.011174461519,15785.531397950748,16101.242025909767,16423.266866427963,16751.732203756525,17086.766847831655,17428.502184788289,{"$f":"SUM(BS66:BS68)","v":17777.072228484056},18132.613673053736,18495.265946514817,18865.171265445111,19242.474690754014,19627.324184569094,20019.870668260479,20420.268081625694,20828.673443258209,21245.24691212337,21670.151850365834,22103.554887373146,22545.625985120612,22996.538504823027,23456.469274919487,23925.598660417876,24404.110633626238,24892.192846298767,25390.036703224745,25897.837437289239,26415.794186035022,26944.110069755723,27482.99227115083,28032.652116573841,28593.305158905321,29165.171262083426,29748.474687325095,30343.444181071591,30950.313064693019,31569.319325986879,32200.705712506617,32844.719826756751,33501.614223291894,34171.646507757723,34855.079437912878,35552.18102667114,36263.224647204566,36988.48914014866,37728.258922951638,38482.824101410675,39252.48058343889,40037.530195107662,40838.280799009808,41655.04641499,42488.147343289806,43337.910290155603,44204.668495958715,45088.761865877881,45990.537103195435,46910.347845259341,47848.554802164523,48805.525898207816,49781.636416171983,50777.269144495425,51792.814527385337,52828.670817933045,53885.244234291706,54962.949118977536,56062.208101357086,57183.452263384228,58327.121308651906,59493.663734824935,60683.537009521446,61897.207749711873,{"$f":"SUM(EE66:EE68)","v":63135.15190470613},64397.854942800259,65685.81204165626,66999.528282489395,68339.518848139182,69706.309225101984,71100.435409604048,72522.444117796113,73972.89300015202,75452.350860155071,76961.397877358162,78500.625834905324,80070.63835160344,81672.0511186355,83305.492141008217,84971.601983828412,86671.034023504995,88404.45470397512,90172.543798054612,91975.994674015703,93815.514567496022,95691.82485884591,97605.661356022829,99557.774583143299,101548.93007480614,103579.90867630224,105651.50684982829,107764.53698682485,109919.82772656136,112118.2242810926,114360.58876671444,116647.80054204875,118980.75655288971,121360.37168394751,123787.57911762646,126263.33069997898,128788.59731397855,131364.3692602581,133991.65664546326,136671.48977837252,139404.91957393993,142193.01796541875,145036.87832472715,147937.61589122168,150896.36820904608,153914.29557322696,156992.5814846915,160132.43311438538,163335.08177667309,166601.78341220657,169933.81908045075,173332.4954620598,176799.14537130098,180335.12827872703,183941.83084430164,187620.66746118772,191373.08081041148,195200.54242661968,199104.55327515211,203086.6443406551,207148.37722746818,211291.34477201756,215517.17166745791,219827.51510080707,{"$f":"SUM(GQ66:GQ68)","v":224224.06540282324},228708.54671087972,233282.71764509729,237948.3719979992,242707.33943795919,247561.48622671835,252512.7159512527,257562.97027027776,262714.22967568331,267968.51426919701,273327.88455458096,278794.44224567257,284370.33109058609,290057.73771239782,295858.8924666458,301776.07031597872,307811.5917222983,313967.82355674426,320247.18002787919,326652.12362843682,333185.16610100545,339848.86942302564,346645.84681148618,353578.7637477158,360650.33902267017,367863.34580312355,375220.612719186,382725.02497356967,390379.52547304111,398187.115982502,406150.85830215208,414273.87546819518,422559.35297755915,431010.54003711033,439630.7508378526,448423.3658546097,457391.83317170199,466539.66983513604,475870.46323183877,485387.87249647558,495095.62994640501,504997.54254533316,515097.49339623982,525399.44326416461,535907.43212944793,546625.58077203692,557558.09238747763,568709.25423522724,580083.43931993179,591685.10810633039,603518.81026845705,615589.1864738263,627900.97020330292,640458.98960736895,653268.16939951642,666333.5327875067,679660.20344325702,693253.40751212207,707118.47566236462,721260.84517561214,735686.06207912439,750399.78332070704,765407.7789871213,780715.93456686381,{"$f":"SUM(JC66:JC68)","v":796330.25325820106},812256.85832336498,828501.99548983213,845072.03539962869,861973.47610762133,879212.94562977355,896797.204542369,914733.14863321627,933027.81160588074,951688.36783799855,970722.13519475865,990136.57789865381,1009939.3094566268,1030138.0956457591,1050740.8575586744,1071755.6747098479,1093190.7882040448,1115054.6039681255,1137355.6960474881,1160102.809968438,1183304.8661678066,1206970.963491163,1231110.3827609867,1255732.5904162063,1280847.2422245303,1306464.1870690209,1332593.4708104013,1359245.3402266093,1386430.2470311415,1414158.8519717646,1442442.0290111997,1471290.8695914245,1500716.6869832533,1530731.0207229184,1561345.6411373769,1592572.5539601247,1624424.0050393275,1656912.4851401146,1690050.734842917,1723851.7495397755,1758328.784530571,1793495.3602211825,1829365.267425606,1865952.5727741178]
[null,"NOPLAT",null,null,null,{"$f":"F69*F64","v":0},10,20.18888888888889,30.591222222222218,41.23474777777777,52.150820544444429,63.374871659666645,74.946938308756643,86.912262511117234,99.321967748673558,112.23382355600111,126.82422061828125,143.31136929865781,161.9418473074833,182.99428745745612,206.78354482692541,233.66540565442565,264.04190838950097,298.3673564801361,337.1551128225538,380.98527748948572,430.5133635631189,486.4801008263243,549.72251393374631,621.1864407451335,683.65138639889892,737.61384102759064,783.66816563464772,822.51998185069067,855.00131568898894,882.0877235866194,904.91765870040263,924.81436896812738,943.31065634749029,962.17686947444008,981.42040686392875,1001.0488150012075,1021.0697913012317,1041.4911871272561,1062.3210108698013,1083.5674310871973,1105.2387797089414,1127.34355530312,1149.8904264091825,1172.8882349373664,1196.3459996361139,1220.2729196288362,1244.678378021413,1269.5719455818412,1294.9633844934779,1320.8626521833476,1347.2799052270143,1374.2255033315546,1401.7100133981855,1429.7442136661493,1458.3390979394726,1487.505879898262,1517.2559974962276,1547.6011174461519,1578.5531397950749,1610.1242025909769,1642.3266866427964,1675.1732203756526,1708.6766847831657,{"$f":"BR69*BR64","v":1742.850218478829},1777.7072228484058,1813.2613673053738,1849.5265946514819,1886.5171265445113,1924.2474690754016,1962.7324184569095,2001.987066826048,2042.0268081625695,2082.8673443258208,2124.5246912123371,2167.0151850365833,2210.3554887373148,2254.5625985120614,2299.6538504823029,2345.6469274919486,2392.5598660417877,2440.4110633626237,2489.2192846298767,2539.0036703224746,2589.783743728924,2641.5794186035023,2694.4110069755725,2748.2992271150833,2803.2652116573845,2859.3305158905323,2916.5171262083427,2974.8474687325097,3034.3444181071591,3095.0313064693019,3156.931932598688,3220.0705712506619,3284.4719826756755,3350.1614223291895,3417.1646507757723,3485.5079437912882,3555.2181026671142,3626.322464720457,3698.8489140148663,3772.8258922951641,3848.2824101410679,3925.2480583438892,4003.7530195107665,4083.8280799009808,4165.5046414990002,4248.8147343289811,4333.7910290155605,4420.4668495958713,4508.8761865877887,4599.0537103195438,4691.0347845259339,4784.8554802164526,4880.5525898207816,4978.1636416171987,5077.7269144495431,5179.2814527385344,5282.8670817933053,5388.5244234291713,5496.294911897754,5606.2208101357091,5718.3452263384233,5832.7121308651913,5949.3663734824941,6068.3537009521451,{"$f":"ED69*ED64","v":6189.7207749711879},6313.5151904706136,6439.7854942800259,6568.5812041656263,6699.95282824894,6833.9518848139187,6970.6309225101986,7110.0435409604052,7252.2444117796113,7397.2893000152026,7545.2350860155075,7696.1397877358168,7850.0625834905331,8007.0638351603448,8167.20511186355,8330.5492141008217,8497.1601983828423,8667.1034023504999,8840.4454703975116,9017.2543798054612,9197.599467401571,9381.5514567496029,9569.1824858845921,9760.5661356022829,9955.7774583143309,10154.893007480614,10357.990867630224,10565.150684982829,10776.453698682486,10991.982772656136,11211.822428109261,11436.058876671445,11664.780054204875,11898.075655288972,12136.037168394752,12378.757911762646,12626.333069997898,12878.859731397855,13136.43692602581,13399.165664546326,13667.148977837252,13940.491957393993,14219.301796541877,14503.687832472715,14793.761589122169,15089.636820904609,15391.429557322697,15699.258148469151,16013.243311438539,16333.508177667311,16660.178341220657,16993.381908045074,17333.249546205981,17679.914537130098,18033.512827872702,18394.183084430166,18762.066746118773,19137.308081041148,19520.054242661969,19910.455327515214,20308.664434065511,20714.837722746819,21129.134477201758,21551.717166745791,{"$f":"GP69*GP64","v":21982.751510080707},22422.406540282325,22870.854671087975,23328.271764509729,23794.83719979992,24270.73394379592,24756.148622671837,25251.271595125272,25756.297027027776,26271.422967568331,26796.851426919704,27332.788455458096,27879.444224567258,28437.033109058611,29005.773771239783,29585.889246664581,30177.607031597872,30781.159172229833,31396.782355674426,32024.718002787922,32665.212362843682,33318.516610100545,33984.886942302568,34664.584681148619,35357.876374771578,36065.033902267016,36786.334580312359,37522.061271918603,38272.502497356967,39037.952547304114,39818.7115982502,40615.085830215212,41427.387546819518,42255.935297755917,43101.054003711033,43963.075083785261,44842.336585460973,45739.183317170202,46653.966983513608,47587.04632318388,48538.787249647561,49509.562994640502,50499.75425453332,51509.749339623988,52539.944326416466,53590.743212944799,54662.558077203692,55755.809238747766,56870.925423522727,58008.343931993179,59168.510810633044,60351.881026845709,61558.918647382634,62790.097020330293,64045.8989607369,65326.816939951648,66633.35327875067,67966.020344325705,69325.340751212207,70711.847566236465,72126.084517561219,73568.606207912439,75039.978332070707,76540.777898712127,{"$f":"JB69*JB64","v":78071.593456686387},79633.025325820112,81225.685832336501,82850.199548983219,84507.20353996288,86197.347610762139,87921.29456297736,89679.7204542369,91473.314863321633,93302.781160588085,95168.836783799867,97072.213519475874,99013.657789865392,100993.93094566268,103013.80956457592,105074.08575586745,107175.5674709848,109319.07882040448,111505.46039681256,113735.56960474882,116010.28099684381,118330.48661678066,120697.0963491163,123111.03827609867,125573.25904162064,128084.72422245303,130646.4187069021,133259.34708104012,135924.53402266093,138643.02470311415,141415.88519717645,144244.20290111998,147129.08695914244,150071.66869832535,153073.10207229186,156134.5641137377,159257.25539601248,162442.40050393276,165691.24851401147,169005.0734842917,172385.17495397758,175832.87845305711,179349.53602211826,182936.52674256061,186595.25727741179]
[null,"EBIT",null,null,null,{"$f":"F70/(1-$E$26)","v":0},10,20.18888888888889,30.591222222222218,41.23474777777777,52.150820544444429,63.374871659666645,74.946938308756643,86.912262511117234,99.321967748673558,112.23382355600111,126.82422061828125,143.31136929865781,161.9418473074833,182.99428745745612,206.78354482692541,233.66540565442565,264.04190838950097,298.3673564801361,337.1551128225538,380.98527748948572,430.5133635631189,486.4801008263243,549.72251393374631,621.1864407451335,683.65138639889892,737.61384102759064,783.66816563464772,822.51998185069067,855.00131568898894,882.0877235866194,904.91765870040263,924.81436896812738,943.31065634749029,962.17686947444008,981.42040686392875,1001.0488150012075,1021.0697913012317,1041.4911871272561,1062.3210108698013,1083.5674310871973,1105.2387797089414,1127.34355530312,1149.8904264091825,1172.8882349373664,1196.3459996361139,1220.2729196288362,1244.678378021413,1269.5719455818412,1294.9633844934779,1320.8626521833476,1347.2799052270143,1374.2255033315546,1401.7100133981855,1429.7442136661493,1458.3390979394726,1487.505879898262,1517.2559974962276,1547.6011174461519,1578.5531397950749,1610.1242025909769,1642.3266866427964,1675.1732203756526,1708.6766847831657,{"$f":"BR70/(1-$E$26)","v":1742.850218478829},1777.7072228484058,1813.2613673053738,1849.5265946514819,1886.5171265445113,1924.2474690754016,1962.7324184569095,2001.987066826048,2042.0268081625695,2082.8673443258208,2124.5246912123371,2167.0151850365833,2210.3554887373148,2254.5625985120614,2299.6538504823029,2345.6469274919486,2392.5598660417877,2440.4110633626237,2489.2192846298767,2539.0036703224746,2589.783743728924,2641.5794186035023,2694.4110069755725,2748.2992271150833,2803.2652116573845,2859.3305158905323,2916.5171262083427,2974.8474687325097,3034.3444181071591,3095.0313064693019,3156.931932598688,3220.0705712506619,3284.4719826756755,3350.1614223291895,3417.1646507757723,3485.5079437912882,3555.2181026671142,3626.322464720457,3698.8489140148663,3772.8258922951641,3848.2824101410679,3925.2480583438892,4003.7530195107665,4083.8280799009808,4165.5046414990002,4248.8147343289811,4333.7910290155605,4420.4668495958713,4508.8761865877887,4599.0537103195438,4691.0347845259339,4784.8554802164526,4880.5525898207816,4978.1636416171987,5077.7269144495431,5179.2814527385344,5282.8670817933053,5388.5244234291713,5496.294911897754,5606.2208101357091,5718.3452263384233,5832.7121308651913,5949.3663734824941,6068.3537009521451,{"$f":"ED70/(1-$E$26)","v":6189.7207749711879},6313.5151904706136,6439.7854942800259,6568.5812041656263,6699.95282824894,6833.9518848139187,6970.6309225101986,7110.0435409604052,7252.2444117796113,7397.2893000152026,7545.2350860155075,7696.1397877358168,7850.0625834905331,8007.0638351603448,8167.20511186355,8330.5492141008217,8497.1601983828423,8667.1034023504999,8840.4454703975116,9017.2543798054612,9197.599467401571,9381.5514567496029,9569.1824858845921,9760.5661356022829,9955.7774583143309,10154.893007480614,10357.990867630224,10565.150684982829,10776.453698682486,10991.982772656136,11211.822428109261,11436.058876671445,11664.780054204875,11898.075655288972,12136.037168394752,12378.757911762646,12626.333069997898,12878.859731397855,13136.43692602581,13399.165664546326,13667.148977837252,13940.491957393993,14219.301796541877,14503.687832472715,14793.761589122169,15089.636820904609,15391.429557322697,15699.258148469151,16013.243311438539,16333.508177667311,16660.178341220657,16993.381908045074,17333.249546205981,17679.914537130098,18033.512827872702,18394.183084430166,18762.066746118773,19137.308081041148,19520.054242661969,19910.455327515214,20308.664434065511,20714.837722746819,21129.134477201758,21551.717166745791,{"$f":"GP70/(1-$E$26)","v":21982.751510080707},22422.406540282325,22870.854671087975,23328.271764509729,23794.83719979992,24270.73394379592,24756.148622671837,25251.271595125272,25756.297027027776,26271.422967568331,26796.851426919704,27332.788455458096,27879.444224567258,28437.033109058611,29005.773771239783,29585.889246664581,30177.607031597872,30781.159172229833,31396.782355674426,32024.718002787922,32665.212362843682,33318.516610100545,33984.886942302568,34664.584681148619,35357.876374771578,36065.033902267016,36786.334580312359,37522.061271918603,38272.502497356967,39037.952547304114,39818.7115982502,40615.085830215212,41427.387546819518,42255.935297755917,43101.054003711033,43963.075083785261,44842.336585460973,45739.183317170202,46653.966983513608,47587.04632318388,48538.787249647561,49509.562994640502,50499.75425453332,51509.749339623988,52539.944326416466,53590.743212944799,54662.558077203692,55755.809238747766,56870.925423522727,58008.343931993179,59168.510810633044,60351.881026845709,61558.918647382634,62790.097020330293,64045.8989607369,65326.816939951648,66633.35327875067,67966.020344325705,69325.340751212207,70711.847566236465,72126.084517561219,73568.606207912439,75039.978332070707,76540.777898712127,{"$f":"JB70/(1-$E$26)","v":78071.593456686387},79633.025325820112,81225.685832336501,82850.199548983219,84507.20353996288,86197.347610762139,87921.29456297736,89679.7204542369,91473.314863321633,93302.781160588085,95168.836783799867,97072.213519475874,99013.657789865392,100993.93094566268,103013.80956457592,105074.08575586745,107175.5674709848,109319.07882040448,111505.46039681256,113735.56960474882,116010.28099684381,118330.48661678066,120697.0963491163,123111.03827609867,125573.25904162064,128084.72422245303,130646.4187069021,133259.34708104012,135924.53402266093,138643.02470311415,141415.88519717645,144244.20290111998,147129.08695914244,150071.66869832535,153073.10207229186,156134.5641137377,159257.25539601248,162442.40050393276,165691.24851401147,169005.0734842917,172385.17495397758,175832.87845305711,179349.53602211826,182936.52674256061,186595.25727741179]
[null,"EBITDA",null,null,null,{"$f":"F71+F47","v":0},21.111111111111111,43.855555555555554,68.445666666666654,95.121381111111077,124.15382732222217,155.84938042966661,190.5542443299677,228.65962942619683,270.60760347382461,305.78659192542176,345.53884887572656,390.45889922957099,441.21855612941522,498.57696842623909,563.3919743216502,636.63293098346458,719.39521201131492,812.91658957278594,918.59574621724801,1038.0131932254901,1172.9549083448037,1325.4390464296282,1497.7461224654796,1692.4531183859922,1873.861296974067,2041.501740956347,2194.8697723935329,2333.4208077654084,2456.5656842963381,2563.6653889841155,2654.0251128891859,2726.8875431778561,2781.425294041414,2837.0537999222424,2893.794875920687,2951.6707734391011,3010.7041889078832,3070.9182726860404,3132.3366381397614,3194.9833709025565,3258.8830383206077,3324.0606990870197,3390.5419130687601,3458.352751330136,3527.5198063567386,3598.0702024838738,3670.031606533551,3743.432238664222,3818.3008834375064,3894.6669011062568,3972.5602391283815,4052.0114439109493,4133.0516727891682,4215.7127062449517,4300.0269603698507,4386.0274995772479,4473.7480495687932,4563.2230105601693,4654.4874707713725,4747.5772201868003,4842.5287645905364,4939.3793398823482,5038.1669266799954,{"$f":"BR71+BR47","v":5138.9302652135948},5241.7088705178676,5346.543047928225,5453.47390888679,5562.5433870645256,5673.7942548058163,5787.2701399019325,5903.0155426999718,6021.0758535539726,6141.4973706250521,6264.3273180375527,6389.6138643983031,6517.4061416862687,6647.7542645199946,6780.709349810395,6916.3235368066034,7054.6500075427357,7195.7430076935907,7339.6578678474634,7486.4510252044129,7636.1800457085028,7788.9036466226717,7944.6817195551257,8103.5753539462276,8265.6468610251504,8430.9597982456544,8599.5789942105675,8771.5705740947778,8947.0019855766732,9125.9420252882064,9308.4608657939716,9494.6300831098506,9684.5226847720478,9878.2131384674904,10075.777401236839,10277.292949261577,10482.838808246808,10692.495584411745,10906.345496099981,11124.472406021981,11346.961854142422,11573.901091225271,11805.379113049776,12041.48669531077,12282.316429216986,12527.962757801328,12778.522012957354,13034.092453216501,13294.774302280832,13560.669788326446,13831.883184092974,14108.520847774835,14390.691264730331,14678.505090024939,14972.075191825439,15271.516695661949,15576.947029575187,15888.485970166692,16206.255689570025,16530.380803361426,16860.988419428653,17198.208187817225,17542.172351573568,17893.01579860504,{"$f":"ED71+ED47","v":18250.876114577142},18615.893636868688,18988.211509606062,19367.975739798181,19755.335254594149,20150.441959686032,20553.450798879756,20964.519814857355,21383.810211154501,21811.486415377589,22247.716143685138,22692.670466558844,23146.52387589002,23609.454353407826,24081.643440475978,24563.276309285495,25054.541835471216,25555.63267218064,26066.745325624259,26588.080232136741,27119.841836779477,27662.238673515069,28215.483446985367,28779.793115925073,29355.38897824358,29942.496757808447,30541.346692964609,31152.173626823904,31775.21709936038,32410.721441347589,33058.935870174544,33720.114587578035,34394.516879329596,35082.407216916188,35784.055361254512,36499.736468479605,37229.731197849193,37974.325821806175,38733.812338242293,39508.488585007144,40298.658356707281,41104.631523841424,41926.724154318254,42765.258637404622,43620.563810152715,44492.975086355757,45382.834588082864,46290.491279844515,47216.301105441416,48160.627127550251,49123.839670101253,50106.316463503288,51108.442792773356,52130.611648628816,53173.2238816014,54236.688359233442,55321.422126418111,56427.85056894648,57556.407580325409,58707.535731931923,59881.686446570551,61079.320175501955,62300.906579012008,63546.92471059224,{"$f":"GP71+GP47","v":64817.863204804082},66114.220468900166,67436.504878278181,68785.234975843734,70160.939675360598,71564.158468867812,72995.441638245175,74455.350471010068,75944.457480430268,77463.346630038868,79012.613562639657,80592.865833892458,82204.723150570295,83848.817613581719,85525.793965853358,87236.309845170428,88981.036042073829,90760.656762915314,92575.869898173609,94427.387296137109,96315.935042059849,98242.253742901026,100207.09881775908,102211.24079411424,104255.46560999652,106340.57492219645,108467.3864206404,110636.73414905318,112849.46883203424,115106.45820867494,117408.58737284844,119756.75912030542,122151.89430271155,124594.93218876579,127086.83083254111,129628.56744919193,132221.13879817579,134865.56157413934,137562.87280562212,140314.13026173456,143120.41286696924,145982.82112430863,148902.47754679481,151880.52709773072,154918.1376396853,158016.50039247901,161176.83040032862,164400.36700833519,167688.37434850191,171042.14183547191,174462.98467218137,177952.244365625,181511.28925293754,185141.51503799629,188844.34533875622,192621.23224553137,196473.65689044198,200403.13002825086,204411.19262881586,208499.41648139223,212669.4048110201,216922.79290724051,221261.24876538536,225686.47374069307,{"$f":"JB71+JB47","v":230200.20321550695},234804.20727981708,239500.29142541345,244290.29725392166,249176.10319900009,254159.62526298012,259242.81776823968,264427.67412360443,269716.22760607651,275110.55215819809,280612.7632013621,286225.01846538932,291949.51883469714,297788.50921139104,303744.27939561883,309819.16498353123,316015.54828320188,322335.85924886586,328782.57643384312,335358.22796252003,342065.39252177044,348906.70037220581,355884.83437964995,363002.53106724308,370262.58168858784,377667.8333223596,385221.18998880679,392925.61378858285,400784.12606435455,408799.80858564167,416975.80475735455,425315.32085250155,433821.62726955174,442498.05981494288,451348.02101124171,460374.98143146664,469582.48106009595,478974.13068129797,488553.61329492403,498324.68556082249,508291.17927203904,518457.00285747985,528826.14291462942,539402.6657729221,550190.71908838046]
[null,"Depreciation to EBITDA",null,null,null,null,{"$f":"G51/G72","v":0.52631578947368418},0.53965036736762095,0.55305830577700721,0.56650389958476799,0.57994995668482296,0.59335820594893451,0.606689745629717,0.61990552189200754,0.63296682549320604,0.63296682549320604,0.63296682549320615,0.63296682549320604,0.63296682549320604,0.63296682549320604,0.63296682549320604,0.63296682549320615,0.63296682549320615,0.63296682549320615,0.63296682549320615,0.63296682549320604,0.63296682549320604,0.63296682549320604,0.63296682549320604,0.63296682549320604,0.63516435954845374,0.63869056477901731,0.64295459553390832,0.64750465106275712,0.6519525933482635,0.65592712396208697,0.65903952667753607,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107659,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107659,0.66085349897107648,0.66085349897107659,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107637,0.66085349897107637,{"$f":"BR51/BR72","v":0.66085349897107637},0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107637,0.66085349897107648,0.66085349897107648,0.66085349897107637,0.66085349897107637,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107637,0.66085349897107637,0.66085349897107637,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107637,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107659,0.66085349897107648,0.66085349897107648,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.6608534989710767,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.6608534989710767,0.66085349897107659,0.6608534989710767,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.6608534989710767,0.6608534989710767,0.66085349897107681,0.66085349897107681,0.66085349897107681,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.66085349897107681,0.66085349897107681,0.6608534989710767,0.6608534989710767,{"$f":"ED51/ED72","v":0.6608534989710767},0.66085349897107659,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.66085349897107659,0.6608534989710767,0.66085349897107659,0.6608534989710767,0.66085349897107659,0.66085349897107659,0.6608534989710767,0.66085349897107659,0.6608534989710767,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.6608534989710767,0.66085349897107659,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.66085349897107681,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.66085349897107681,0.66085349897107681,0.6608534989710767,0.66085349897107681,0.66085349897107681,0.6608534989710767,0.66085349897107681,0.6608534989710767,0.66085349897107681,0.66085349897107681,0.66085349897107681,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107659,0.66085349897107659,0.66085349897107648,0.66085349897107659,{"$f":"GP51/GP72","v":0.66085349897107659},0.66085349897107659,0.66085349897107637,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107648,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107648,0.66085349897107648,0.66085349897107659,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107659,0.66085349897107637,0.66085349897107648,0.66085349897107648,0.66085349897107637,0.66085349897107648,0.66085349897107648,0.66085349897107659,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107637,0.66085349897107637,0.66085349897107648,0.66085349897107637,0.66085349897107648,0.66085349897107637,0.66085349897107648,0.66085349897107637,0.66085349897107637,0.66085349897107637,0.66085349897107637,0.66085349897107637,0.66085349897107637,0.66085349897107648,0.66085349897107637,0.66085349897107637,0.66085349897107637,0.66085349897107637,0.66085349897107637,0.66085349897107637,0.66085349897107637,0.66085349897107626,0.66085349897107637,0.66085349897107626,0.66085349897107626,0.66085349897107637,0.66085349897107626,0.66085349897107626,{"$f":"JB51/JB72","v":0.66085349897107626},0.66085349897107626,0.66085349897107626,0.66085349897107626,0.66085349897107626,0.66085349897107637,0.66085349897107637,0.66085349897107648,0.66085349897107648,0.66085349897107637,0.66085349897107626,0.66085349897107637,0.66085349897107626,0.66085349897107637,0.66085349897107637,0.66085349897107637,0.66085349897107626,0.66085349897107637,0.66085349897107637,0.66085349897107626,0.66085349897107626,0.66085349897107626,0.66085349897107626,0.66085349897107615,0.66085349897107626,0.66085349897107626,0.66085349897107626,0.66085349897107626,0.66085349897107626,0.66085349897107615,0.66085349897107615,0.66085349897107626,0.66085349897107626,0.66085349897107615,0.66085349897107615,0.66085349897107615,0.66085349897107615,0.66085349897107615,0.66085349897107615,0.66085349897107604,0.66085349897107604,0.66085349897107604,0.66085349897107604,0.66085349897107604,0.66085349897107604]
[]
[null,"EBITDA Growth",null,null,null,null,null,{"$f":"H72/G72-1","v":1.0773684210526318},0.56070686597415742,0.38973562160415942,0.3052147253538966,0.25529259782852698,0.22268207807193097,0.19997132695845421,0.1834515963875778,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.13000000000000012,0.12999999999999967,0.13000000000000012,0.12999999999999967,0.12999999999999989,0.13000000000000012,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.13000000000000012,0.12999999999999989,0.13000000000000012,0.10718653096936293,8.9462568148980681E-2,7.5125104407376186E-2,6.3124945777891739E-2,5.2774397194502942E-2,4.359732995230492E-2,3.524630175737431E-2,2.7453557215723512E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,{"$f":"BT72/BS72-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,{"$f":"EF72/EE72-1","v":2.0000000000000018E-2},1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000462E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"GR72/GQ72-1","v":2.000000000000024E-2},1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"JD72/JC72-1","v":2.0000000000000018E-2},1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000462E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000462E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2]
[]
[null,"WC Ratio",null,null,null,{"$f":"$E$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F72*F77","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,{"$f":"AL72*AL77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR72*BR77","v":0},{"$f":"BS72*BS77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EE72*EE77","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,{"$f":"GQ72*GQ77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC72*JC77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"H67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT67","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,{"$f":"EF67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GR67","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,{"$f":"JD67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Case 2 Growth in EBITDA with Implied Cap Exp Growth",null,null,null,null,1,{"$f":"F82+1","v":2},{"$f":"G82+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"BS82+1","v":67},68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,{"$f":"EE82+1","v":131},132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,{"$f":"GQ82+1","v":195},196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,{"$f":"JC82+1","v":259},260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301]
[null,"EBITDA",null,null,null,{"$f":"E28","v":200},{"$f":"F83*(1+G84)","v":225.99999999999997},{"$f":"G83*(1+H84)","v":255.37999999999994},288.57939999999991,326.09472199999988,368.48703585999982,416.39035052179975,470.52109608963366,531.68883858128595,600.80838759685309,678.91347798444394,767.17223012242164,866.90462003833636,979.60222064332004,1106.9505093269515,1250.8540755394552,1413.4651053595842,1597.21556905633,1804.8535930336527,2039.4845601280274,2304.6175529446709,2604.2178348274779,2942.7661533550499,3325.3257532912062,3391.8322683570304,3459.668913724171,3528.8622919986547,3599.439537838628,3671.4283285954007,3744.8568951673087,3819.7540330706552,3896.1491137320681,3974.0720960067097,4053.553537926844,4134.6246086853807,4217.317100859088,4301.66344287627,4387.6967117337954,4475.4506459684717,4564.9596588878412,4656.2588520655981,4749.38402910691,4844.3717096890487,4941.2591438828294,5040.084326760486,5140.8860132956961,5243.7037335616105,5348.5778082328425,5455.5493643974996,5564.6603516854493,5675.9535587191585,5789.472629893542,5905.2620824914129,6023.3673241412416,6143.8346706240663,6266.7113640365478,6392.0455913172791,6519.8865031436244,6650.2842332064974,6783.2899178706275,6918.9557162280398,7057.3348305526006,7198.4815271636526,7342.4511577069261,7489.3001808610652,7639.0861844782867,{"$f":"BS83*(1+BT84)","v":7791.8679081678529},7947.7052663312097,8106.6593716578336,8268.7925590909908,8434.1684102728104,8602.8517784782671,8774.9088140478325,8950.4069903287891,9129.415130135365,9312.0034327380727,9498.2435013928334,9688.208371420691,9881.9725388491042,10079.611989626086,10281.204229418609,10486.828314006982,10696.564880287122,10910.496177892865,11128.706101450722,11351.280223479736,11578.305827949331,11809.871944508317,12046.069383398484,12286.990771066454,12532.730586487784,12783.38519821754,13039.052902181891,13299.833960225529,13565.83063943004,13837.147252218641,14113.890197263014,14396.168001208274,14684.09136123244,14977.773188457089,15277.328652226231,15582.875225270756,15894.532729776172,16212.423384371696,16536.671852059131,16867.405289100316,17204.753394882322,17548.84846277997,17899.82543203557,18257.82194067628,18622.978379489807,18995.437947079605,19375.346706021199,19762.853640141624,20158.110712944457,20561.272927203347,20972.498385747414,21391.948353462361,21819.78732053161,22256.183066942242,22701.306728281088,23155.33286284671,23618.439520103646,24090.808310505719,24572.624476715835,25064.076966250152,25565.358505575154,26076.665675686658,26598.198989200391,27130.162968984401,{"$f":"EE83*(1+EF84)","v":27672.766228364089},28226.221552931373,28790.74598399,29366.560903669801,29953.892121743196,30552.969964178061,31164.029363461621,31787.309950730854,32423.056149745473,33071.517272740384,33732.94761819519,34407.606570559095,35095.758701970277,35797.673876009685,36513.627353529882,37243.899900600481,37988.77789861249,38748.553456584741,39523.524525716435,40313.995016230765,41120.274916555383,41942.68041488649,42781.53402318422,43637.164703647904,44509.90799772086,45400.106157675276,46308.108280828783,47234.270446445356,48178.955855374261,49142.53497248175,50125.385671931384,51127.893385370015,52150.451253077415,53193.460278138962,54257.329483701746,55342.476073375779,56449.325594843292,57578.312106740159,58729.878348874961,59904.475915852461,61102.565434169512,62324.616742852901,63571.10907770996,64842.531259264157,66139.381884449438,67462.169522138429,68811.412912581203,70187.641170832823,71591.393994249476,73023.22187413447,74483.686311617159,75973.360037849503,77492.827238606493,79042.683783378627,80623.537459046202,82236.008208227126,83880.728372391663,85558.342939839495,87269.509798636282,89014.899994609004,90795.197994501184,92611.101954391212,94463.323993479033,96352.59047334861,{"$f":"GQ83*(1+GR84)","v":98279.642282815577},100245.23512847189,102250.13983104134,104295.14262766216,106381.04548021541,108508.66638981973,110678.83971761612,112892.41651196845,115150.26484220782,117453.27013905198,119802.33554183302,122198.38225266967,124642.34989772308,127135.19689567754,129677.90083359109,132271.45885026292,134916.88802726817,137615.22578781354,140367.5303035698,143174.88090964119,146038.37852783402,148959.14609839072,151938.32902035853,154977.09560076572,158076.63751278105,161238.17026303668,164462.93366829742,167752.19234166338,171107.23618849664,174529.38091226658,178019.96853051192,181580.36790112217,185211.97525914462,188916.21476432751,192694.53905961406,196548.42984080635,200479.39843762247,204488.98640637493,208578.76613450242,212750.34145719247,217005.34828633632,221345.45525206305,225772.36435710432,230287.81164424642,234893.56787713137,239591.43923467401,244383.2680193675,249270.93337975486,254256.35204734997,259341.47908829697,264528.30867006292,269818.87484346417,275215.25234033348,280719.55738714017,286333.94853488298,292060.62750558066,297901.8400556923,303859.87685680616,309937.07439394231,316135.81588182115,322458.53219945758,328907.70284344675,335485.85690031567,342195.57403832197,{"$f":"JC83*(1+JD84)","v":349039.4855190884},356020.27522947016,363140.6807340596,370403.49434874079,377811.5642357156,385367.79552042991,393075.15143083851,400936.65445945528,408955.38754864439,417134.49529961729,425477.18520560965,433986.72890972183,442666.46348791628,451519.79275767459,460550.18861282809,469761.19238508464,479156.41623278632,488739.54455744207,498514.33544859092,508484.62215756276,518654.31460071402,529027.40089272836,539607.94891058293,550400.10788879462,561408.11004657054,572636.272247502,584088.99769245205,595770.77764630108,607686.1931992271,619839.91706321167,632236.71540447592,644881.4497125654,657779.07870681677,670934.66028095316,684353.35348657228,698040.4205563037,712001.22896742984,726241.25354677846,740766.078617714,755581.40019006829,770693.02819386963,786106.88875774702,801829.02653290192]
[null,"EBITDA Growth",null,null,null,{"$f":"F39","v":0},0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"BR39","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"ED39","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"GP39","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"JB39","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"ROIC",null,null,null,{"$f":"F64","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"BR64","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"ED64","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"GP64","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"JB64","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"WC to EBITDA",null,null,null,{"$f":"$E$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Level of WC",null,null,null,{"$f":"F86*F83","v":0},{"$f":"G86*G83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS86*BS83","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,{"$f":"EE86*EE83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ86*GQ83","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,{"$f":"JC86*JC83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,{"$f":"F120","v":163.37836024004838},{"$f":"G120","v":150.05429515009567},167.74223499744184,187.63386394482899,210.01062246578275,235.19027307909874,263.53160825597541,295.43976962040375,331.37225787226828,371.84572318641278,433.81570420619494,489.04877414879178,551.44628613744271,621.94117000333688,701.58784378791734,791.57802473447657,893.25859697898875,1008.1518033962606,1137.9780638322077,1293.2986384591263,1460.6963247994188,1649.8700927050008,1863.6532413603893,2105.24755303029,2185.7523428850882,2262.7647742569752,2335.0209525321375,2401.048530012235,2463.6724483845082,2512.4780489571899,2549.135310189768,2571.0071167885608,2575.0561070786675,2648.9827239807446,2720.8616160190859,2790.1063404141369,2856.0564522275608,2920.3560252246975,2977.6188283402075,3029.0836779122619,3073.699865221412,3110.2895809582869,3185.5296877751516,3259.9243992767442,3333.2316063424109,3405.1884394604526,3476.765925317723,3545.1995745605491,3611.349820581273,3674.8522393635067,3735.311704175866,3817.561025086849,3899.9293743694029,3982.3439866573517,4064.7301609190113,4147.6725983662182,4229.7696873963087,4311.5994836941982,4393.0806036249605,4474.1304872401834,4567.9609748193643,4662.696767441731,4758.345612997734,4854.9185713957058,4952.7783652044072,{"$f":"BS120","v":5051.2307031256714},5150.6605503541159,5251.0957370368733,5352.5693252573519,5462.1176202345314,5573.2482486667122,5686.0064935471892,5800.4414680099298,5916.7894872714787,6034.7240063858608,6154.5059834740741,6276.2020047825781,6399.8835730437786,6529.3102571232939,6660.9489369739358,6794.8632450256546,6931.1199285148095,7069.8853260470296,7211.0259896212956,7354.7279877091414,7501.0712903966496,7650.1393068515672,7803.9573103204457,7960.6211909959929,8120.2057601167144,8282.7882158173561,8448.4988851395101,8617.3085829511529,8789.3619471125276,8964.7457659563916,9143.5491724458134,9326.8838137688072,9513.7453380190582,9704.2184728502307,9898.3899143119743,10096.375014949344,10298.204583303448,10504.00427312365,10713.86849777417,10927.893515968924,11146.714341059513,11369.827435173231,11597.329041710111,11829.317273488365,12065.906158449721,12307.165394488218,12553.216886079303,12804.166144127805,13060.120485845229,13321.471621550425,13587.999479781842,13859.81484906824,14137.030539054249,14419.768786394503,14708.12921083139,15002.240772396884,15302.224468346512,15608.20336164957,15920.451330536342,16238.914373210675,16563.721683536747,16895.004812506701,17232.901590258149,17577.539101798335,{"$f":"EE120","v":17929.06166448642},18287.610564472019,18653.329601433048,19026.44340854972,19407.001831678856,19795.15698152726,20191.06380356877,20594.882175163355,21006.767882419255,21426.887703461773,21855.40842319775,22292.499919893078,22738.376425297265,23193.160076105301,23657.031092030069,24130.173127912767,24612.774418342251,25105.023019561493,25607.114963621691,26119.248327773668,26641.624976306532,27174.472323151924,27717.970537632675,28272.3339567568,28837.781075335144,29414.535197532023,30002.821955995518,30602.873746987549,31214.926556973569,31839.220972693263,32476.013690202177,33125.538717730757,33788.051529454358,34463.812615292161,35153.087882229614,35856.147394093627,36573.267815842242,37304.730748854046,38050.823347735997,38811.844442494163,39588.083900539234,40379.846603109159,41187.443463203519,42011.191706110942,42851.414269397021,43708.441187707656,44582.608759507566,45474.259958714516,46383.747733437056,47311.424072162597,48257.653062320591,49222.806028012586,50207.261759993453,51211.406279928771,52235.633668850169,53280.345699320031,54345.952147702323,55432.872621141381,56541.530816681996,57672.36168169343,58825.80883228255,60002.324772318178,61202.370867213351,62426.417889300472,{"$f":"GQ120","v":63674.945919151469},64948.444619494359,66247.414304815436,67572.362988515219,68923.810367472499,70302.286512602775,71708.332100907937,73142.498519676636,74605.348278938705,76097.455078509563,77619.404080433713,79171.792600717774,80755.2286646953,82370.333293646792,84017.739916356761,85698.0946305619,87412.05639930375,89160.297415028879,90943.503280021425,92762.373301593776,94617.621009851908,96509.973542613516,98440.173038532783,100408.97647074958,102417.15595082226,104465.49900140718,106554.80892203131,108685.90505908825,110859.62314176653,113076.81573810194,115338.35211239863,117645.11916533888,119998.02153035982,122397.98193228032,124845.94153327942,127342.86033267013,129889.71751901344,132487.511862235,135137.26217291999,137840.00744772845,140596.80760084311,143408.74374142473,146276.91859970431,149202.4569510727,152186.5060737177,155230.23618537074,158334.84090673065,161501.53776519143,164731.56853692589,168026.19990899932,171386.72390015741,174814.45836867957,178310.74752479841,181876.96246676939,185514.50171144304,189224.79174521528,193009.28760222241,196869.4733628339,200806.8628302986,204823.00008265502,208919.4600789102,213097.84927437181,217359.8062554498,221707.00237839925,{"$f":"JC120","v":226141.1424261526},230663.96528676813,235277.24459694512,239982.78948870901,244782.44527594189,249678.09417840495,254671.65605866234,259765.089177571,264960.39096015488,270259.59877968737,275664.790761885,281178.08657941094,286801.64831074426,292537.68127545452,298388.43489924289,304356.2035954431,310443.32766619819,316652.19421910954,322985.23810379091,329444.94286946667,336033.8417280264,342754.51856236003,349609.60893272422,356601.80111041444,363733.83713166474,371008.51387371559,378428.68415102764,385997.25783427368,393717.20299291803,401591.5470533701,409623.37799426552,417815.84555363632,426172.16246417142,434695.60571294278,443389.51782691077,452257.30818339449,461302.45434721775,470528.50343522616,479939.07350422908,489537.85497419338,499328.61207337957,509315.1843145485,519501.48800056707,529891.51776043489]
[null,"EBIT",null,null,null,{"$f":"F83-F88","v":36.62163975995162},{"$f":"G83-G88","v":75.945704849904303},87.637765002558098,100.94553605517092,116.08409953421713,133.29676278090108,152.85874226582433,175.08132646922991,200.31658070901767,228.96266441044031,245.09777377824901,278.12345597362986,315.45833390089365,357.66105063998316,405.3626655390342,459.27605080497858,520.20650838059544,589.06376566006941,666.87552920144503,746.18592166890107,843.92122814525214,954.34774212247703,1079.1129119946606,1220.0782002609162,1206.0799254719423,1196.9041394671958,1193.8413394665172,1198.391007826393,1207.7558802108924,1232.3788462101188,1270.6187228808872,1325.1419969435074,1399.0159889280421,1404.5708139460994,1413.7629926662948,1427.2107604449511,1445.6069906487091,1467.3406865090978,1497.8318176282642,1535.8759809755793,1582.5589868441862,1639.0944481486231,1658.842021913897,1681.3347446060852,1706.852720418075,1735.6975738352435,1766.9378082438875,1803.3782336722934,1844.1995438162267,1889.8081123219426,1940.6418545432925,1971.911604806693,2005.33270812201,2041.0233374838899,2079.1045097050551,2119.0387656703297,2162.2759039209704,2208.2870194494262,2257.2036295815369,2309.1594306304441,2350.9947414086755,2394.6380631108696,2440.1359141659186,2487.5325863112203,2536.521815656658,{"$f":"BS83-BS88","v":2587.8554813526152},2641.207357813737,2696.6095292943364,2754.0900464004817,2806.6749388564594,2860.9201616060982,2916.8452849310779,2974.4673460379026,3033.6175030573104,3094.6911237495042,3157.4974492639985,3222.0414966102553,3288.3247983769124,3352.6622817258103,3418.6630526521503,3486.3409843929539,3555.7083854921721,3626.6795542400923,3699.470188271569,3773.9781137415803,3850.2089330830868,3928.1665210977635,4005.9146341878713,4085.4481924024913,4166.7850109497394,4249.9423706704274,4334.8863130780301,4421.7443192307383,4510.4720131130016,4601.0848734736483,4693.598079772828,4787.0063834942066,4882.4226631892161,4979.8728883822096,5079.3832741451151,5180.9536372768871,5284.6706419673083,5390.5284566525224,5498.5548865975252,5608.7783360902067,5720.6909480408031,5834.9259597090913,5951.5194210698592,6070.5081585472053,6191.9157822265588,6315.8129850015885,6442.2210610003021,6571.180561893394,6702.7331542963948,6836.6390913940322,6973.2734474215049,7112.6835366791747,7254.9178144081125,7400.0185341371071,7548.0538561108515,7699.0659558842035,7853.1083945001974,8010.2361584540758,8170.3569799693778,8333.7101035051601,8500.3552827134044,8670.3536930684531,8843.7640854285091,9020.6598874020565,{"$f":"EE83-EE88","v":9201.1013044979809},9385.1556638920702,9572.8919514983245,9764.3025754402806,9959.5590719909451,10158.735140215937,10361.906160609291,10569.147188298266,10780.542068311599,10996.1684462837,11216.108849542634,11440.447698302112,11669.23014526183,11902.598625864975,12140.642783979616,12383.454225617115,12631.12548225823,12883.754879050997,13141.438492963051,13404.276197942767,13672.370039924233,13945.802593403459,14224.709877253816,14509.20006642742,14799.38362831276,15095.372800188838,15397.284201679759,15705.234533841234,16019.343889471787,16339.734882680998,16666.521282279573,16999.846954200628,17339.841855915656,17686.638637785254,18040.372395909348,18401.182089608119,18769.208257533537,19144.594845989246,19527.488759004162,19918.033906380799,20316.392015313228,20722.718831060352,21137.173279649382,21559.917371599018,21991.116989867136,22430.940696741782,22879.560762630863,23337.152953866687,23803.893437395767,24279.969922086879,24765.568811813879,25260.880283604572,25766.09827785605,26281.420958677722,26807.050114528458,27343.191759726171,27890.056060524803,28447.855751250281,29016.812123157499,29597.148116942852,30189.091162326455,30792.873222183007,31408.731087177861,32036.906104178561,{"$f":"GQ83-GQ88","v":32677.644554197141},33331.197663321218,33997.820823656453,34677.776842526117,35371.332260189665,36078.758967612637,36800.334288911792,37536.341197939488,38287.068233029742,39052.809763698257,39833.866058618267,40630.542941115244,41443.153587974375,42272.016604076285,43117.456979320777,43979.806203029191,44859.402450959169,45756.590612239292,46671.722507792118,47605.157001976026,48557.259899789278,49528.404985220506,50518.973059857934,51529.352549608957,52559.939649943466,53611.138511373865,54683.361341005366,55777.02860920917,56892.569199896854,58030.420450394697,59191.028799867956,60374.849365173039,61582.346370762345,62813.993326864293,64070.273231048093,65351.678726943937,66658.712321792904,67991.886575387471,69351.724233454937,70738.758686773974,72153.533856349357,73596.604544911592,75068.536652358744,76569.90740603162,78101.305570528726,79663.331691760628,81256.598327943357,82881.730254176073,84539.364842828974,86230.152138350648,87954.755188139563,89713.850301383354,91508.127318665764,93338.289873564092,95205.055675697135,97109.156789667701,99051.339903358254,101032.3666928584,103053.01402650756,105114.07431128729,107216.35580291096,109360.68292508577,111547.89658799695,113778.85452191642,{"$f":"JC83-JC88","v":116054.43161216937},118375.52023232027,120743.03063252504,123157.89124535059,125621.04907279889,128133.47005731065,130696.13946176757,133310.0622532675,135976.2634993004,138695.78876895702,141469.70453773229,144299.09862619871,147185.08059897757,150128.78221246175,153131.3578584317,156193.98501738498,159317.86471888644,162504.22201367677,165754.30645365117,169069.39257912425,172450.78042953636,175899.79603835399,179417.79196000414,183006.14780016849,186666.27075712988,190399.59617285494,194207.58809647436,198091.73985817836,202053.57465338305,206094.646145857,210216.53906894615,214420.8698508396,218709.28724839399,223083.47299387399,227545.14245404239,232096.04530317779,236737.96620908595,241472.72553220368,246302.18004254939,251228.22364352061,256252.78811668872,261377.84387932112,266605.40075717994,271937.50877246703]
[null,"Tax Rate",null,null,null,{"$f":"$E$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NOPLAT",null,null,null,{"$f":"F89*(1-F90)","v":36.62163975995162},{"$f":"G89*(1-G90)","v":75.945704849904303},87.637765002558098,100.94553605517092,116.08409953421713,133.29676278090108,152.85874226582433,175.08132646922991,200.31658070901767,228.96266441044031,245.09777377824901,278.12345597362986,315.45833390089365,357.66105063998316,405.3626655390342,459.27605080497858,520.20650838059544,589.06376566006941,666.87552920144503,746.18592166890107,843.92122814525214,954.34774212247703,1079.1129119946606,1220.0782002609162,1206.0799254719423,1196.9041394671958,1193.8413394665172,1198.391007826393,1207.7558802108924,1232.3788462101188,1270.6187228808872,1325.1419969435074,1399.0159889280421,1404.5708139460994,1413.7629926662948,1427.2107604449511,1445.6069906487091,1467.3406865090978,1497.8318176282642,1535.8759809755793,1582.5589868441862,1639.0944481486231,1658.842021913897,1681.3347446060852,1706.852720418075,1735.6975738352435,1766.9378082438875,1803.3782336722934,1844.1995438162267,1889.8081123219426,1940.6418545432925,1971.911604806693,2005.33270812201,2041.0233374838899,2079.1045097050551,2119.0387656703297,2162.2759039209704,2208.2870194494262,2257.2036295815369,2309.1594306304441,2350.9947414086755,2394.6380631108696,2440.1359141659186,2487.5325863112203,2536.521815656658,{"$f":"BS89*(1-BS90)","v":2587.8554813526152},2641.207357813737,2696.6095292943364,2754.0900464004817,2806.6749388564594,2860.9201616060982,2916.8452849310779,2974.4673460379026,3033.6175030573104,3094.6911237495042,3157.4974492639985,3222.0414966102553,3288.3247983769124,3352.6622817258103,3418.6630526521503,3486.3409843929539,3555.7083854921721,3626.6795542400923,3699.470188271569,3773.9781137415803,3850.2089330830868,3928.1665210977635,4005.9146341878713,4085.4481924024913,4166.7850109497394,4249.9423706704274,4334.8863130780301,4421.7443192307383,4510.4720131130016,4601.0848734736483,4693.598079772828,4787.0063834942066,4882.4226631892161,4979.8728883822096,5079.3832741451151,5180.9536372768871,5284.6706419673083,5390.5284566525224,5498.5548865975252,5608.7783360902067,5720.6909480408031,5834.9259597090913,5951.5194210698592,6070.5081585472053,6191.9157822265588,6315.8129850015885,6442.2210610003021,6571.180561893394,6702.7331542963948,6836.6390913940322,6973.2734474215049,7112.6835366791747,7254.9178144081125,7400.0185341371071,7548.0538561108515,7699.0659558842035,7853.1083945001974,8010.2361584540758,8170.3569799693778,8333.7101035051601,8500.3552827134044,8670.3536930684531,8843.7640854285091,9020.6598874020565,{"$f":"EE89*(1-EE90)","v":9201.1013044979809},9385.1556638920702,9572.8919514983245,9764.3025754402806,9959.5590719909451,10158.735140215937,10361.906160609291,10569.147188298266,10780.542068311599,10996.1684462837,11216.108849542634,11440.447698302112,11669.23014526183,11902.598625864975,12140.642783979616,12383.454225617115,12631.12548225823,12883.754879050997,13141.438492963051,13404.276197942767,13672.370039924233,13945.802593403459,14224.709877253816,14509.20006642742,14799.38362831276,15095.372800188838,15397.284201679759,15705.234533841234,16019.343889471787,16339.734882680998,16666.521282279573,16999.846954200628,17339.841855915656,17686.638637785254,18040.372395909348,18401.182089608119,18769.208257533537,19144.594845989246,19527.488759004162,19918.033906380799,20316.392015313228,20722.718831060352,21137.173279649382,21559.917371599018,21991.116989867136,22430.940696741782,22879.560762630863,23337.152953866687,23803.893437395767,24279.969922086879,24765.568811813879,25260.880283604572,25766.09827785605,26281.420958677722,26807.050114528458,27343.191759726171,27890.056060524803,28447.855751250281,29016.812123157499,29597.148116942852,30189.091162326455,30792.873222183007,31408.731087177861,32036.906104178561,{"$f":"GQ89*(1-GQ90)","v":32677.644554197141},33331.197663321218,33997.820823656453,34677.776842526117,35371.332260189665,36078.758967612637,36800.334288911792,37536.341197939488,38287.068233029742,39052.809763698257,39833.866058618267,40630.542941115244,41443.153587974375,42272.016604076285,43117.456979320777,43979.806203029191,44859.402450959169,45756.590612239292,46671.722507792118,47605.157001976026,48557.259899789278,49528.404985220506,50518.973059857934,51529.352549608957,52559.939649943466,53611.138511373865,54683.361341005366,55777.02860920917,56892.569199896854,58030.420450394697,59191.028799867956,60374.849365173039,61582.346370762345,62813.993326864293,64070.273231048093,65351.678726943937,66658.712321792904,67991.886575387471,69351.724233454937,70738.758686773974,72153.533856349357,73596.604544911592,75068.536652358744,76569.90740603162,78101.305570528726,79663.331691760628,81256.598327943357,82881.730254176073,84539.364842828974,86230.152138350648,87954.755188139563,89713.850301383354,91508.127318665764,93338.289873564092,95205.055675697135,97109.156789667701,99051.339903358254,101032.3666928584,103053.01402650756,105114.07431128729,107216.35580291096,109360.68292508577,111547.89658799695,113778.85452191642,{"$f":"JC89*(1-JC90)","v":116054.43161216937},118375.52023232027,120743.03063252504,123157.89124535059,125621.04907279889,128133.47005731065,130696.13946176757,133310.0622532675,135976.2634993004,138695.78876895702,141469.70453773229,144299.09862619871,147185.08059897757,150128.78221246175,153131.3578584317,156193.98501738498,159317.86471888644,162504.22201367677,165754.30645365117,169069.39257912425,172450.78042953636,175899.79603835399,179417.79196000414,183006.14780016849,186666.27075712988,190399.59617285494,194207.58809647436,198091.73985817836,202053.57465338305,206094.646145857,210216.53906894615,214420.8698508396,218709.28724839399,223083.47299387399,227545.14245404239,232096.04530317779,236737.96620908595,241472.72553220368,246302.18004254939,251228.22364352061,256252.78811668872,261377.84387932112,266605.40075717994,271937.50877246703]
[null,"CAP1  = (EBITDA - (CB2-RET)*RATE  - ROIC x (CB2 - RET1-ACC2+RET1-DEP1))/ (ROIC + RATE)",null,null,null,null,null,null,{"$f":"I91/I133","v":0.1},0.10000000000000002,9.9999999999999978E-2,0.10000000000000007,0.10000000000000003,0.10000000000000005,9.9999999999999978E-2,0.10000000000000003,9.9999999999999964E-2,0.1,9.9999999999999992E-2,0.1,9.9999999999999978E-2,0.10000000000000003,0.10000000000000003,9.9999999999999978E-2,9.9999999999999992E-2,0.1,0.10000000000000002,0.10000000000000003,9.9999999999999978E-2,0.1,0.1,0.1,9.9999999999999992E-2,0.1,0.10000000000000002,0.10000000000000002,0.10000000000000002,0.1,0.1,0.10000000000000002,{"$f":"AO91/AO133","v":0.10000000000000002},0.10000000000000003,9.9999999999999992E-2,9.9999999999999992E-2,9.9999999999999978E-2,0.10000000000000003,0.1,0.1,0.10000000000000002,9.9999999999999978E-2,0.10000000000000002,0.10000000000000005,9.9999999999999992E-2,0.1,0.10000000000000005,9.9999999999999992E-2,9.9999999999999964E-2,9.9999999999999978E-2,0.10000000000000005,9.999999999999995E-2,9.9999999999999964E-2,0.10000000000000003,9.9999999999999964E-2,0.10000000000000002,0.10000000000000003,0.1,0.1,0.10000000000000002,9.9999999999999964E-2,0.10000000000000003,{"$f":"BS91/BS133","v":0.1},0.10000000000000003,0.10000000000000003,0.1,0.10000000000000003,9.9999999999999992E-2,9.9999999999999992E-2,9.9999999999999992E-2,0.1,9.9999999999999978E-2,9.9999999999999992E-2,9.9999999999999978E-2,0.1,0.10000000000000002,9.9999999999999978E-2,9.999999999999995E-2,9.9999999999999978E-2,0.10000000000000005,0.1,9.9999999999999992E-2,9.999999999999995E-2,0.1,9.9999999999999978E-2,9.9999999999999978E-2,0.1,0.1,0.10000000000000002,0.10000000000000002,0.10000000000000003,0.10000000000000002,0.1,0.10000000000000002,0.10000000000000003,9.9999999999999992E-2,9.9999999999999992E-2,9.9999999999999978E-2,0.10000000000000003,9.9999999999999992E-2,9.9999999999999992E-2,0.1,9.9999999999999992E-2,0.10000000000000005,0.1,0.10000000000000002,0.1,0.10000000000000002,0.1,0.10000000000000002,0.10000000000000005,9.9999999999999978E-2,0.1,0.10000000000000003,9.9999999999999992E-2,9.9999999999999964E-2,9.9999999999999936E-2,0.10000000000000006,0.1,9.9999999999999978E-2,9.9999999999999978E-2,0.1,9.9999999999999964E-2,9.9999999999999978E-2,0.1,9.9999999999999978E-2,{"$f":"EE91/EE133","v":9.9999999999999978E-2},0.10000000000000002,0.10000000000000002,0.1,0.10000000000000002,9.9999999999999992E-2,0.1,0.10000000000000002,9.9999999999999978E-2,0.1,0.10000000000000002,0.10000000000000002,0.1,9.9999999999999992E-2,0.1,0.10000000000000002,0.10000000000000003,0.10000000000000003,0.10000000000000003,0.1,0.10000000000000003,9.9999999999999992E-2,0.10000000000000002,9.999999999999995E-2,9.9999999999999964E-2,0.10000000000000003,9.9999999999999978E-2,9.999999999999995E-2,9.9999999999999964E-2,0.1,0.1,0.10000000000000005,9.9999999999999964E-2,9.9999999999999964E-2,0.10000000000000005,0.10000000000000002,0.10000000000000002,0.10000000000000003,0.10000000000000005,9.9999999999999992E-2,0.10000000000000003,0.10000000000000003,9.9999999999999978E-2,0.10000000000000005,0.10000000000000003,0.10000000000000003,0.1,0.10000000000000002,0.10000000000000002,9.9999999999999978E-2,0.10000000000000003,0.10000000000000005,9.9999999999999964E-2,9.9999999999999978E-2,0.10000000000000003,9.9999999999999992E-2,9.9999999999999978E-2,0.10000000000000006,9.9999999999999992E-2,0.10000000000000002,9.9999999999999978E-2,9.9999999999999922E-2,9.9999999999999978E-2,0.10000000000000003,{"$f":"GQ91/GQ133","v":0.10000000000000002},9.9999999999999964E-2,9.9999999999999978E-2,0.10000000000000005,0.1,0.10000000000000003,9.9999999999999964E-2,9.9999999999999978E-2,0.10000000000000003,9.9999999999999992E-2,9.9999999999999992E-2,0.10000000000000006,9.9999999999999978E-2,9.9999999999999992E-2,9.9999999999999964E-2,9.9999999999999992E-2,0.10000000000000002,9.9999999999999992E-2,0.10000000000000003,9.9999999999999964E-2,9.999999999999995E-2,0.1,0.1,0.10000000000000003,9.9999999999999992E-2,0.10000000000000003,0.10000000000000005,0.1,9.9999999999999992E-2,9.9999999999999964E-2,0.10000000000000003,9.999999999999995E-2,0.10000000000000002,0.1,0.10000000000000007,9.999999999999995E-2,0.10000000000000003,0.1,0.1,9.9999999999999992E-2,0.10000000000000005,9.9999999999999978E-2,0.10000000000000003,9.9999999999999992E-2,0.10000000000000002,9.9999999999999992E-2,9.9999999999999978E-2,0.10000000000000006,0.10000000000000003,0.1,9.9999999999999992E-2,9.9999999999999964E-2,0.10000000000000003,9.9999999999999992E-2,9.9999999999999992E-2,0.10000000000000005,9.9999999999999992E-2,9.9999999999999978E-2,0.10000000000000002,9.9999999999999978E-2,9.9999999999999978E-2,0.10000000000000005,9.9999999999999992E-2,9.9999999999999992E-2,{"$f":"JC91/JC133","v":0.1},0.10000000000000005,9.9999999999999978E-2,0.1,9.9999999999999978E-2,0.10000000000000002,9.9999999999999992E-2,9.9999999999999964E-2,0.10000000000000002,0.10000000000000003,0.10000000000000005,0.1,9.999999999999995E-2,0.10000000000000002,0.10000000000000002,0.1,0.10000000000000002,0.10000000000000002,0.10000000000000002,9.9999999999999992E-2,0.1,0.1,9.9999999999999964E-2,0.10000000000000002,0.1,0.1,0.1,9.9999999999999992E-2,9.9999999999999978E-2,0.10000000000000003,0.10000000000000002,0.10000000000000006,9.9999999999999964E-2,0.1,9.9999999999999964E-2,0.10000000000000003,0.1,9.9999999999999964E-2,9.9999999999999992E-2,0.10000000000000002,9.9999999999999992E-2,0.10000000000000002,9.9999999999999992E-2,0.1]
[]
[null,null,null,null,{"$f":"SUM(F94:KT94)","v":1470.4052421604358},{"$f":"E96","v":95.383573496033932},{"$f":"F94*(1+G84)*(G82<=$E$7)","v":107.78343805051833},121.7952849970857,137.62867204670684,155.52039941277872,175.73805133643992,198.58399801017708,224.39991775150008,253.57190705919507,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR94*(1+BS84)*(BS82<=$E$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ED94*(1+EE84)*(EE82<=$E$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GP94*(1+GQ84)*(GQ82<=$E$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JB94*(1+JC84)*(JC82<=$E$7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E101","v":1470.4052421604356},{"$f":"E95-E94","v":0},"diff"]
[null,null,null,null,95.383573496033932,"targ"]
[]
[null,null,null,"Starting Net Plant",{"$f":"E110","v":947.36842105263156}]
[null,null,null,"Acc Dep to Net Plant",{"$f":"E18","v":0.55209442228045968}]
[null,null,null,"Acc Dep   ",{"$f":"E98*E99","v":523.03682110780392}]
[null,null,null,"Gross Plant",{"$f":"E100+E98","v":1470.4052421604356}]
[null,null,null,"Acc to Gross Plant",{"$f":"E100/E101","v":0.35570930115790178}]
[]
[]
[]
[]
[]
[null,"Numerator of Formula",null,null,{"$f":"(F83-(D115-E114)*E119-E85*(D115-D126-E120))","v":200},{"$f":"(G83-(E115-F114)*F119-F85*(E115-E126-F120))","v":-5.1791914884140908},56.361367076178219,63.50643294386478,71.570783066339203,80.673420485775864,90.948792118203087,102.548795061229,115.64504364830387,130.43143114270458,112.56377244917198,161.30419996711208,182.06170572230161,205.51106241153803,232.00210067647873,261.93013591666556,295.74188232580241,333.94213584112055,377.10132597100392,407.67286424031727,479.35980401366783,541.49186474290764,611.69904485677671,691.03129284928946,414.8892366407822,442.06550193238741,471.22887456392891,502.55372318318916,526.6583091476366,572.09044510176261,611.14066108480665,653.2554773944828,698.72437440049248,555.34980875472866,578.63539680523627,602.79385091452605,627.85893562869501,648.82749784219573,680.88977102123181,708.92387527170945,738.02623328186837,768.24483430055443,698.3060117067721,719.98534865826241,742.07754433929222,764.57691855297435,784.82472097101072,810.9137045826003,834.60934271108545,858.68082896811256,883.1178174440372,854.57972143763982,876.4852122951138,898.66530768639632,921.11064965012656,942.41535212070221,966.89817373977326,990.08595567707357,1013.4949568365623,1037.1125963129614,1032.8576478380837,1056.4832182776095,1080.398114242802,1104.5992706062718,1128.3489603572364,{"$f":"(BS83-(BQ115-BR114)*BR119-BR85*(BQ115-BQ126-BR120))","v":1153.9576157901747},1179.0026654111193,1204.3218115338013,1229.9124139318697,1240.9994082947255,1267.6314122987524,1294.6387795157075,1322.0257220854801,1349.4101969541784,1378.0332021074996,1406.5884218787246,1435.5442520199585,1464.907393628152,1486.910108045804,1517.7449040149718,1549.0759648139715,1580.9134207148736,1613.0644522653984,1646.2004628986042,1679.6222182456318,1713.596527126223,1748.1366248924946,1779.1643146366714,1815.4062772985112,1852.2866461433423,1889.8200865460926,1927.9147239774911,1966.9388887407249,2006.5236101522451,2046.8257829295671,2087.8630972223973,2127.5001331503586,2170.4431733739893,2214.1856023225682,2258.7458253234054,2304.0864151884921,2350.4150686135226,2397.54302081063,2445.5678097655546,2494.5106317924292,2543.2597008224766,2594.3580521900567,2646.4386547426411,2699.5234657020865,2753.6052966150701,2808.8076170866671,2865.0408548336882,2922.3714000577111,2980.8238810555376,3039.8268586623453,3100.7609828297491,3162.8878563868002,3226.2332766755017,3290.8079665615523,3356.6924235167453,3423.8528218081319,3492.3404223620037,3562.1837783313431,3633.0979995472107,3705.8407639109837,3780.0217460063295,3855.6712217184104,3932.8118442893065,4011.5036954430998,{"$f":"(EE83-(EC115-ED114)*ED119-ED85*(EC115-EC126-ED120))","v":4091.7456909154898},4173.5833323346469,4257.0499485573009,4342.0142330688859,4428.9017678563441,4517.5165307182979,4607.8941835972755,4700.0667503190216,4794.086539229309,4889.9733508962745,4987.772699833009,5087.5237922784254,5189.1795933368376,5292.9907043916191,5398.871460975357,5506.8640517744025,5617.0092021350465,5729.3588815458716,5843.94804461065,5960.8260917217631,6080.0394244908675,6201.5895523430863,6325.637311905044,6452.1619573111875,6581.213577073253,6712.8420343091166,6847.1037226265016,6984.0464474955006,7123.7264306951947,7266.198814358293,7411.495715610019,7559.7348642093457,7710.9362995860211,7865.1596401650695,8022.4650414902953,8182.9167951681229,8346.5752488178732,8513.5060034176349,8683.7747522340142,8857.4357956505264,9034.589834494991,9215.285434468884,9399.593674344349,9587.5867030144036,9779.3396654116768,9974.9263936080788,10174.42438983747,10377.912030727224,10585.462567623355,10797.174878073518,11013.120515769082,11233.384309159148,11458.05259377804,11687.214253288788,11920.958432558728,12159.377247730215,12402.564282653566,12650.611467157578,12903.625449600673,13161.699159290813,13424.933895278467,13693.432879845721,13967.301833589605,14246.647774524266,{"$f":"(GQ83-(GO115-GP114)*GP119-GP85*(GO115-GO126-GP120))","v":14531.580504447109},14822.211813305054,15118.653869267619,15421.027948630282,15729.449179309631,16044.038571026013,16364.919497625509,16692.218029250133,17026.062317122232,17366.583423631731,17713.91491696093,18068.192057807351,18429.556470187541,18798.147974317471,19174.111154174934,19557.593454615278,19948.745389859672,20347.720246999954,20754.674567117581,21169.767957948388,21593.162703497786,22025.026282434606,22465.527016564076,22914.837675386851,23373.13446675337,23840.597185971055,24317.409096185802,24803.757227525784,25299.832315037085,25805.828636535058,26321.945393598347,26848.384417150512,27385.352168926649,27933.059230402323,28491.720427869383,29061.554815028132,29642.785881578093,30235.641567158047,30840.35422683652,31457.161415734437,32086.304708068426,32728.03083603167,33382.591461133583,34050.243295469263,34731.248148053637,35425.873093718888,36134.390537741798,36857.078257912071,37594.219882029909,38346.10431500792,39113.026419232017,39895.286951325674,40693.192692095079,41507.056537798446,42337.197658598816,43183.941601909115,44047.620386225593,44928.572827191703,45827.144303190871,46743.687198709202,47678.560944210447,48632.132163472197,49604.774801846608,50596.870292202744,{"$f":"(JC83-(JA115-JB114)*JB119-JB85*(JA115-JA126-JB120))","v":51608.807692640446},52640.983821395159,53693.803516527987,54767.679597542272,55863.03319445168,56980.293858890247,58119.899735961226,59282.29772777301,60467.943679112097,61677.302549752203,62910.848587570727,64169.065569827231,65452.446887075508,66761.495827401232,68096.725744088122,69458.660258741627,70847.833462207709,72264.790129643661,73710.085930646848,75184.28764235464,76687.973401090712,78221.732872309454,79786.167531093088,81381.890881699597,83009.528699117131,84669.719272104325,86363.11365653653,88090.37592881429,89852.183443778806,91649.227115949674,93482.211660010857,95351.855893897649,97258.893011716194,99204.070871782664,101188.15228864353,103211.91533385561,105276.15364007844,107381.67671099468,109529.3102470552,111719.8964529431,113954.29438235142,116233.38026993728,118558.04787521792,120929.20883239241,-694517.81405482907]
[null,"Denominator of Formula",null,null,{"$f":"(F85+F119)","v":0.21111111111111111},{"$f":"(G85+G119)","v":0.21111111111111111},0.21111111111111111,{"$f":"(I85+I119)","v":0.21111111111111111},0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,{"$f":"(BS85+BS119)","v":0.21111111111111111},0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,{"$f":"(EE85+EE119)","v":0.21111111111111111},0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,{"$f":"(GQ85+GQ119)","v":0.21111111111111111},0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,{"$f":"(JC85+JC119)","v":0.21111111111111111},0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0.21111111111111111,0]
[null,"Implied Last Period Cap Exp",null,null,{"$f":"E108/E109","v":947.36842105263156},{"$f":"F108/F109","v":-24.533012313540429},{"$f":"G108/G109","v":266.97489667663365},{"$f":"H108/H109","v":300.81994552357003},{"$f":"I108/I109","v":339.01949873529094},382.13725493262251,430.8100679283304,485.75745029003212,547.79231201828145,617.83309488649536,533.19681686449883,764.0725261600046,862.39755342142871,973.47345352833804,1098.9573189938467,1240.7216964473632,1400.882600490643,1581.831169773729,1786.2694388100185,1931.081988506766,2270.651703222637,2564.9614645716679,2897.5217914268369,3273.3061240229499,1965.2648051405472,2093.9944828376247,2232.1367742501898,2380.5176361308959,2494.6972538572259,2709.9021083767702,2894.8768156648734,3094.3680508159709,3309.7470366339116,2630.6043572592412,2740.9045111826981,2855.3392938056495,2974.068642451713,3073.3934108314534,3225.2673364163611,3358.0604618133607,3495.9137365983238,3639.0544782657839,3307.7653186110256,3410.4569146970325,3515.1041573966472,3621.6801405140891,3717.5907835468929,3841.170179601791,3953.4126759998785,4067.4355056384279,4183.1896615770183,4048.0092068098729,4151.7720582400125,4256.8356679881927,4363.1557088690206,4464.0727205717476,4580.0439808726105,4689.8808426808746,4800.7655850152951,4912.6386141140274,4892.4835950225015,5004.3941918413084,5117.6752779922199,5232.3123344507612,5344.8108648500674,{"$f":"BR108/BR109","v":5466.1150221639855},5584.7494677368813,5704.6822651601115,5825.9009080983296,5878.4182498171213,6004.5698477309325,6132.4994819165095,6262.2271046154319,6391.9430382040027,6527.5256941934194,6662.7872615308006,6799.9464569366455,6939.0350224491413,7043.2584065327555,7189.3179663867086,7337.7282543819701,7488.5372560178221,7640.8316159939923,7797.7916663618098,7956.1052443214139,8117.0361811242146,8280.647170543396,8427.6204377526537,8599.2928924666321,8773.9893764684639,8951.7793573235958,9132.2276398933791,9317.0789466665919,9504.5855217737917,9695.4905507190015,9889.8778289481979,10077.632209659594,10281.046610718897,10488.247589949007,10699.322330479288,10914.093545629699,11133.545061853529,11356.782730155615,11584.268572573679,11816.10299270098,12047.01963547489,12289.064457742374,12535.762048780931,12787.216416483567,13043.39351028191,13304.878186200001,13571.246154475364,13842.811895010211,14119.69206815781,14399.179856821636,14687.815181825128,14982.100372358527,15282.157626357639,15588.037736344195,15900.122006131951,16218.250208564836,16542.665158556858,16873.50210788531,17209.411576802577,17553.982565894134,17905.366165293141,18263.705787087209,18629.108736107242,19001.859609993629,{"$f":"ED108/ED109","v":19381.953272757582},19769.605258427277,20164.973440534584,20567.435840852617,20979.008374056368,21398.762513928781,21826.867185460778,22263.474080458524,22708.830975296725,23163.031662140249,23626.291736051095,24098.796910792542,24580.324389490284,25072.061231328724,25573.601657251689,26085.145508405065,26606.885694323904,27139.068386269919,27681.859158682026,28235.492013418876,28800.186747588319,29375.950511098828,29963.545161655471,30562.872429368785,31174.169575610147,31797.672794095815,32433.649212441323,33082.325277610267,33743.96730329303,34418.836489065601,35107.084968679039,35809.270409412689,36525.48773488115,37256.01934815033,38001.150196532981,38761.184819217422,39536.409073347822,40327.133700399325,41133.669879003224,41956.274821502491,42795.425531818379,43651.352058010503,44524.391088999546,45414.884382699805,46323.187888792156,47249.651338143529,48194.641846598541,49158.530671865796,50141.664794005366,51144.512580348244,52167.412969432495,53210.767780227543,54274.985970527559,55360.48856821005,56467.697838436077,57597.050120827334,58748.988707306366,59923.949054956945,61122.436340213717,62344.89075453543,63591.792135529584,64863.629430848152,66160.90342226655,67484.121037220204,{"$f":"GP108/GP109","v":68833.8023894863},70210.477010392366,71614.67622284661,73046.974493511865,74507.91716515088,75998.07744170216,77518.039725594514,79068.401191184836,80649.768870578991,82262.763585623994,83908.018027709666,85586.172905403248,87297.899069309409,89043.858825714342,90824.737046091788,92641.232153440797,94494.057109861606,96383.938012105049,98311.616370556963,100277.84822186078,102283.40227972636,104329.07186416393,106415.65428898773,108543.96793604297,110714.84747409492,112929.14456512606,115187.72729772222,117491.4816040695,119841.31096596514,122238.13564674501,124682.89923283427,127176.55776544979,129720.08922123149,132314.49109137943,134960.78097411813,137659.99649223851,140413.19628115938,143221.46005495917,146085.88844290984,149007.6067061105,151987.75914348202,155027.51448646581,158128.06481589592,161290.62613643336,164516.43859604353,167806.76728603683,171162.902547198,174586.16016905717,178077.88365172062,181639.44149214277,185272.2304068885,188977.67503259529,192757.22854150302,196612.3730737821,200544.62048809967,204555.51285114844,208646.62288212124,212819.55549722386,217075.94669932517,221417.46567809623,225845.81499889158,230362.73130065779,234969.98590348393,239669.38559464458,{"$f":"JB108/JB109","v":244462.77328092844},249352.02862766129,254339.06928881677,259425.85072520023,264614.36776319216,269906.65512105904,275304.78822297422,280810.88397366164,286427.10163789941,292155.64365672099,297998.75646744028,303958.73164655006,310037.9063071998,316238.66444558476,322563.43773515424,329014.70648877614,335595.00061045756,342306.90061410156,349153.03861885349,356136.09935852198,363258.82137358759,370523.9978162027,377934.477778862,385493.16733436653,393203.03068002849,401067.0912889152,409088.43310990988,417270.20176806767,425615.60578632064,434127.91791765636,442810.47628426197,451666.68581319938,460700.019529182,469914.01991897053,479312.30031462724,488898.5463182634,498676.51724247681,508650.04757839587,518823.04853868252,529199.50951394101,539783.49970587518,550579.16969970288,561590.75309313752,572822.56815343769,{"$error":"#DIV/0!"}]
[null,"Test",null,null,null,{"$f":"F91/F130","v":3.865617530217115E-2},{"$f":"G91/G130","v":0.10000000000000002},9.9999999999999992E-2,0.1,0.10000000000000002,9.9999999999999978E-2,0.10000000000000007,0.10000000000000003,0.10000000000000005,9.9999999999999978E-2,0.10000000000000003,9.9999999999999964E-2,0.1,9.9999999999999992E-2,0.1,9.9999999999999978E-2,0.10000000000000003,0.10000000000000003,9.9999999999999978E-2,9.9999999999999992E-2,0.1,0.10000000000000002,0.10000000000000003,9.9999999999999978E-2,0.1,0.1,0.1,9.9999999999999992E-2,0.1,0.10000000000000002,0.10000000000000002,0.10000000000000002,0.1,0.1,0.10000000000000002,0.10000000000000002,0.10000000000000003,9.9999999999999992E-2,9.9999999999999992E-2,9.9999999999999978E-2,0.10000000000000003,0.1,0.1,0.10000000000000002,9.9999999999999978E-2,0.10000000000000002,0.10000000000000005,9.9999999999999992E-2,0.1,0.10000000000000005,9.9999999999999992E-2,9.9999999999999964E-2,9.9999999999999978E-2,0.10000000000000005,9.999999999999995E-2,9.9999999999999964E-2,0.10000000000000003,9.9999999999999964E-2,0.10000000000000002,0.10000000000000003,0.1,0.1,0.10000000000000002,9.9999999999999964E-2,0.10000000000000003,{"$f":"BS91/BS130","v":0.1},0.10000000000000003,0.10000000000000003,0.1,0.10000000000000003,9.9999999999999992E-2,9.9999999999999992E-2,9.9999999999999992E-2,0.1,9.9999999999999978E-2,9.9999999999999992E-2,9.9999999999999978E-2,0.1,0.10000000000000002,9.9999999999999978E-2,9.999999999999995E-2,9.9999999999999978E-2,0.10000000000000005,0.1,9.9999999999999992E-2,9.999999999999995E-2,0.1,9.9999999999999978E-2,9.9999999999999978E-2,0.1,0.1,0.10000000000000002,0.10000000000000002,0.10000000000000003,0.10000000000000002,0.1,0.10000000000000002,0.10000000000000003,9.9999999999999992E-2,9.9999999999999992E-2,9.9999999999999978E-2,0.10000000000000003,9.9999999999999992E-2,9.9999999999999992E-2,0.1,9.9999999999999992E-2,0.10000000000000005,0.1,0.10000000000000002,0.1,0.10000000000000002,0.1,0.10000000000000002,0.10000000000000005,9.9999999999999978E-2,0.1,0.10000000000000003,9.9999999999999992E-2,9.9999999999999964E-2,9.9999999999999936E-2,0.10000000000000006,0.1,9.9999999999999978E-2,9.9999999999999978E-2,0.1,9.9999999999999964E-2,9.9999999999999978E-2,0.1,9.9999999999999978E-2,{"$f":"EE91/EE130","v":9.9999999999999978E-2},0.10000000000000002,0.10000000000000002,0.1,0.10000000000000002,9.9999999999999992E-2,0.1,0.10000000000000002,9.9999999999999978E-2,0.1,0.10000000000000002,0.10000000000000002,0.1,9.9999999999999992E-2,0.1,0.10000000000000002,0.10000000000000003,0.10000000000000003,0.10000000000000003,0.1,0.10000000000000003,9.9999999999999992E-2,0.10000000000000002,9.999999999999995E-2,9.9999999999999964E-2,0.10000000000000003,9.9999999999999978E-2,9.999999999999995E-2,9.9999999999999964E-2,0.1,0.1,0.10000000000000005,9.9999999999999964E-2,9.9999999999999964E-2,0.10000000000000005,0.10000000000000002,0.10000000000000002,0.10000000000000003,0.10000000000000005,9.9999999999999992E-2,0.10000000000000003,0.10000000000000003,9.9999999999999978E-2,0.10000000000000005,0.10000000000000003,0.10000000000000003,0.1,0.10000000000000002,0.10000000000000002,9.9999999999999978E-2,0.10000000000000003,0.10000000000000005,9.9999999999999964E-2,9.9999999999999978E-2,0.10000000000000003,9.9999999999999992E-2,9.9999999999999978E-2,0.10000000000000006,9.9999999999999992E-2,0.10000000000000002,9.9999999999999978E-2,9.9999999999999922E-2,9.9999999999999978E-2,0.10000000000000003,{"$f":"GQ91/GQ130","v":0.10000000000000002},9.9999999999999964E-2,9.9999999999999978E-2,0.10000000000000005,0.1,0.10000000000000003,9.9999999999999964E-2,9.9999999999999978E-2,0.10000000000000003,9.9999999999999992E-2,9.9999999999999992E-2,0.10000000000000006,9.9999999999999978E-2,9.9999999999999992E-2,9.9999999999999964E-2,9.9999999999999992E-2,0.10000000000000002,9.9999999999999992E-2,0.10000000000000003,9.9999999999999964E-2,9.999999999999995E-2,0.1,0.1,0.10000000000000003,9.9999999999999992E-2,0.10000000000000003,0.10000000000000005,0.1,9.9999999999999992E-2,9.9999999999999964E-2,0.10000000000000003,9.999999999999995E-2,0.10000000000000002,0.1,0.10000000000000007,9.999999999999995E-2,0.10000000000000003,0.1,0.1,9.9999999999999992E-2,0.10000000000000005,9.9999999999999978E-2,0.10000000000000003,9.9999999999999992E-2,0.10000000000000002,9.9999999999999992E-2,9.9999999999999978E-2,0.10000000000000006,0.10000000000000003,0.1,9.9999999999999992E-2,9.9999999999999964E-2,0.10000000000000003,9.9999999999999992E-2,9.9999999999999992E-2,0.10000000000000005,9.9999999999999992E-2,9.9999999999999978E-2,0.10000000000000002,9.9999999999999978E-2,9.9999999999999978E-2,0.10000000000000005,9.9999999999999992E-2,9.9999999999999992E-2,{"$f":"JC91/JC130","v":0.1},0.10000000000000005,9.9999999999999978E-2,0.1,9.9999999999999978E-2,0.10000000000000002,9.9999999999999992E-2,9.9999999999999964E-2,0.10000000000000002,0.10000000000000003,0.10000000000000005,0.1,9.999999999999995E-2,0.10000000000000002,0.10000000000000002,0.1,0.10000000000000002,0.10000000000000002,0.10000000000000002,9.9999999999999992E-2,0.1,0.1,9.9999999999999964E-2,0.10000000000000002,0.1,0.1,0.1,9.9999999999999992E-2,9.9999999999999978E-2,0.10000000000000003,0.10000000000000002,0.10000000000000006,9.9999999999999964E-2,0.1,9.9999999999999964E-2,0.10000000000000003,0.1,9.9999999999999964E-2,9.9999999999999992E-2,0.10000000000000002,9.9999999999999992E-2,0.10000000000000002,9.9999999999999992E-2,0.1]
[null,"Opening Plant Balance",null,null,{"$f":"E115-E113","v":523.03682110780403},{"$f":"E115","v":1470.4052421604356},{"$f":"F115","v":1350.4886563508612},{"$f":"G115","v":1509.6801149769767},1688.704775503461,1890.0956021920449,2116.7124577118889,2371.784474303779,2658.9579265836337,2982.3503208504148,3346.6115086777154,3904.3413378557548,4401.4389673391261,4963.0165752369849,5597.470530030032,6314.290594091256,7124.202222610289,8039.3273728108989,9073.3662305663456,10241.80257448987,11639.687746132138,13146.266923194769,14848.830834345008,16772.879172243505,18947.227977272611,19671.771085965796,20364.882968312777,21015.188572789237,21609.436770110115,22173.052035460576,22612.302440614709,22942.217791707913,23139.064051097048,23175.504963708008,23840.844515826702,24487.754544171774,25110.957063727234,25704.50807004805,26283.204227022277,26798.569455061868,27261.753101210357,27663.298786992709,27992.606228624583,28669.767189976366,29339.319593490698,29999.084457081699,30646.695955144074,31290.89332785951,31906.796171044942,32502.14838523146,33073.67015427156,33617.805337582795,34358.049225781644,35099.364369324627,35841.095879916167,36582.571448271105,37329.053385295963,38067.927186566783,38804.395353247783,39537.725432624648,40267.174385161656,41111.648773374283,41964.27090697558,42825.110516979606,43694.267142561352,44575.005286839667,{"$f":"BR115","v":45461.076328131043},46355.944953187049,47259.861633331864,48173.12392731617,49159.058582110789,50159.234238000412,51174.058441924702,52203.973212089375,53251.105385443312,54312.516057472749,55390.553851266668,56485.818043043204,57598.952157394015,58763.792314109647,59948.540432765425,61153.769205230892,62380.079356633287,63628.967934423272,64899.23390659166,66192.551889382274,67509.641613569853,68851.253761664106,70235.615792884011,71645.59071896394,73081.851841050433,74545.093942356209,76036.489966255598,77555.777246560378,79104.257524012748,80682.711893607528,82291.942552012333,83941.954323919272,85623.708042171536,87337.966255652078,89085.509228807772,90867.375134544098,92683.841249731035,94536.03845811286,96424.816479967543,98351.041643720324,100320.42906953562,102328.44691655909,104375.96137539101,106463.85546139529,108593.15542604749,110764.48855039397,112978.95197471372,115237.49529715025,117541.08437260707,119893.24459395383,122291.99531803658,124738.33364161417,127233.27485148824,129777.91907755054,132373.16289748251,135020.16695157197,137720.02021511862,140473.83025484614,143284.06197482708,146150.22935889609,149073.49515183072,152055.0433125603,155096.11431232333,158197.85191618503,{"$f":"ED115","v":161361.55498037778},164588.49508024819,167879.96641289745,171237.99067694749,174663.01648510972,178156.41283374536,181719.57423211893,185353.93957647021,189060.9109417733,192841.98933115596,196698.67580877978,200632.49927903773,204645.38782767538,208738.44068494774,212913.27982827064,217171.55815121491,221514.96976508028,225945.20717605346,230464.03467259524,235073.23494996302,239774.6247867588,244570.25090836734,249461.73483869407,254451.0056108112,259540.02967801632,264730.81677778822,270025.39760395966,275425.86372288794,280934.33901276212,286552.9887542394,292284.12321181962,298129.84845957684,304092.46376508923,310174.31353762944,316377.79094006657,322705.32654684264,329159.41034258017,335742.57673968642,342457.41012962401,349306.59998244746,356292.75510485313,363418.61942798248,370686.99116883171,378100.72535499849,385662.7284245732,393375.9706893689,401243.47883556812,409268.33962843067,417453.7296009335,425802.81664946338,434318.87756088533,443005.25425211329,451865.35583994107,460902.65651935898,470120.70301965153,479523.11129388033,489113.56932932092,498895.85359027248,508873.777350138,519051.25513524091,529432.27949054295,540020.92295086361,550821.33780492016,561837.76100370428,{"$f":"GP115","v":573074.51327236323},584536.00157544925,596226.72874333896,608151.26689663704,620314.29330725246,632720.57861342502,645374.98890817142,658282.48667708971,671448.13451044844,684877.09570658614,698574.63672390347,712546.13340646005,726797.05798225768,741332.99964282115,756159.65924721083,771282.85167505709,786708.50759373384,802442.67673525994,818491.52952019288,834861.35971434403,851558.58908866718,868589.76188352169,885961.5573467951,903680.78823674622,921754.40355740034,940189.49101266474,958993.28029828181,978173.14553179441,997736.60827589873,1017691.3416429175,1038045.1690115877,1058806.07248805,1079982.1937732385,1101581.8373905229,1123613.4737995148,1146085.7429940312,1169007.457671121,1192387.6067601151,1216235.3595562798,1240560.067029556,1265371.2684075881,1290678.6936728226,1316492.267397339,1342822.1125596543,1369678.5546634593,1397072.1256683369,1425013.5681605758,1453513.8398867231,1482584.1168323332,1512235.799180994,1542480.5151014167,1573330.1253181163,1604796.7277231859,1636892.6622009245,1669630.5154029874,1703023.1257069376,1737083.5884200018,1771825.2602655052,1807261.7654726875,1843407.0007438953,1880275.1407101918,1917880.6434693465,1956238.2562990484,1995363.0214055935,{"$f":"JB115","v":2035270.2818353735},2075975.6875809133,2117495.2013725061,2159845.1053983811,2203042.0074834772,2247102.8476056447,2292044.9045279613,2337885.8025981393,2384643.5186413941,2432336.3890171866,2480983.1168569652,2530602.7792146984,2581214.8347966983,2632839.131479091,2685495.9140931861,2739205.832358988,2793989.9489957839,2849869.747971986,2906867.1429341184,2965004.4858252001,3024304.5755522377,3084790.6670612404,3146486.480394518,3209416.2099937303,3273604.534184983,3339076.6248634406,3405858.157359249,3473975.3205084633,3543454.8269362622,3614323.923480331,3686610.4019483901,3760342.6099827271,3835549.462177543,3912260.451416485,3990505.6604421972,4070315.7736505507,4151722.0891249599,4234756.5309170354,4319451.6615380617,4405840.6947677406,4493957.5086604161,4583836.658830937,4675513.3920051036,4769023.6598439142]
[null,"Capital Expenditures",null,null,{"$f":"E110","v":947.36842105263156},{"$f":"F110","v":-24.533012313540429},{"$f":"G110","v":266.97489667663365},{"$f":"H110","v":300.81994552357003},339.01949873529094,382.13725493262251,430.8100679283304,485.75745029003212,547.79231201828145,617.83309488649536,533.19681686449883,764.0725261600046,862.39755342142871,973.47345352833804,1098.9573189938467,1240.7216964473632,1400.882600490643,1581.831169773729,1786.2694388100185,1931.081988506766,2270.651703222637,2564.9614645716679,2897.5217914268369,3273.3061240229499,1965.2648051405472,2093.9944828376247,2232.1367742501898,2380.5176361308959,2494.6972538572259,2709.9021083767702,2894.8768156648734,3094.3680508159709,3309.7470366339116,2630.6043572592412,2740.9045111826981,2855.3392938056495,2974.068642451713,3073.3934108314534,3225.2673364163611,3358.0604618133607,3495.9137365983238,3639.0544782657839,3307.7653186110256,3410.4569146970325,3515.1041573966472,3621.6801405140891,3717.5907835468929,3841.170179601791,3953.4126759998785,4067.4355056384279,4183.1896615770183,4048.0092068098729,4151.7720582400125,4256.8356679881927,4363.1557088690206,4464.0727205717476,4580.0439808726105,4689.8808426808746,4800.7655850152951,4912.6386141140274,4892.4835950225015,5004.3941918413084,5117.6752779922199,5232.3123344507612,5344.8108648500674,5466.1150221639855,5584.7494677368813,{"$f":"BT110","v":5704.6822651601115},5825.9009080983296,5878.4182498171213,6004.5698477309325,6132.4994819165095,6262.2271046154319,6391.9430382040027,6527.5256941934194,6662.7872615308006,6799.9464569366455,6939.0350224491413,7043.2584065327555,7189.3179663867086,7337.7282543819701,7488.5372560178221,7640.8316159939923,7797.7916663618098,7956.1052443214139,8117.0361811242146,8280.647170543396,8427.6204377526537,8599.2928924666321,8773.9893764684639,8951.7793573235958,9132.2276398933791,9317.0789466665919,9504.5855217737917,9695.4905507190015,9889.8778289481979,10077.632209659594,10281.046610718897,10488.247589949007,10699.322330479288,10914.093545629699,11133.545061853529,11356.782730155615,11584.268572573679,11816.10299270098,12047.01963547489,12289.064457742374,12535.762048780931,12787.216416483567,13043.39351028191,13304.878186200001,13571.246154475364,13842.811895010211,14119.69206815781,14399.179856821636,14687.815181825128,14982.100372358527,15282.157626357639,15588.037736344195,15900.122006131951,16218.250208564836,16542.665158556858,16873.50210788531,17209.411576802577,17553.982565894134,17905.366165293141,18263.705787087209,18629.108736107242,19001.859609993629,19381.953272757582,19769.605258427277,{"$f":"EF110","v":20164.973440534584},20567.435840852617,20979.008374056368,21398.762513928781,21826.867185460778,22263.474080458524,22708.830975296725,23163.031662140249,23626.291736051095,24098.796910792542,24580.324389490284,25072.061231328724,25573.601657251689,26085.145508405065,26606.885694323904,27139.068386269919,27681.859158682026,28235.492013418876,28800.186747588319,29375.950511098828,29963.545161655471,30562.872429368785,31174.169575610147,31797.672794095815,32433.649212441323,33082.325277610267,33743.96730329303,34418.836489065601,35107.084968679039,35809.270409412689,36525.48773488115,37256.01934815033,38001.150196532981,38761.184819217422,39536.409073347822,40327.133700399325,41133.669879003224,41956.274821502491,42795.425531818379,43651.352058010503,44524.391088999546,45414.884382699805,46323.187888792156,47249.651338143529,48194.641846598541,49158.530671865796,50141.664794005366,51144.512580348244,52167.412969432495,53210.767780227543,54274.985970527559,55360.48856821005,56467.697838436077,57597.050120827334,58748.988707306366,59923.949054956945,61122.436340213717,62344.89075453543,63591.792135529584,64863.629430848152,66160.90342226655,67484.121037220204,68833.8023894863,70210.477010392366,{"$f":"GR110","v":71614.67622284661},73046.974493511865,74507.91716515088,75998.07744170216,77518.039725594514,79068.401191184836,80649.768870578991,82262.763585623994,83908.018027709666,85586.172905403248,87297.899069309409,89043.858825714342,90824.737046091788,92641.232153440797,94494.057109861606,96383.938012105049,98311.616370556963,100277.84822186078,102283.40227972636,104329.07186416393,106415.65428898773,108543.96793604297,110714.84747409492,112929.14456512606,115187.72729772222,117491.4816040695,119841.31096596514,122238.13564674501,124682.89923283427,127176.55776544979,129720.08922123149,132314.49109137943,134960.78097411813,137659.99649223851,140413.19628115938,143221.46005495917,146085.88844290984,149007.6067061105,151987.75914348202,155027.51448646581,158128.06481589592,161290.62613643336,164516.43859604353,167806.76728603683,171162.902547198,174586.16016905717,178077.88365172062,181639.44149214277,185272.2304068885,188977.67503259529,192757.22854150302,196612.3730737821,200544.62048809967,204555.51285114844,208646.62288212124,212819.55549722386,217075.94669932517,221417.46567809623,225845.81499889158,230362.73130065779,234969.98590348393,239669.38559464458,244462.77328092844,249352.02862766129,{"$f":"JD110","v":254339.06928881677},259425.85072520023,264614.36776319216,269906.65512105904,275304.78822297422,280810.88397366164,286427.10163789941,292155.64365672099,297998.75646744028,303958.73164655006,310037.9063071998,316238.66444558476,322563.43773515424,329014.70648877614,335595.00061045756,342306.90061410156,349153.03861885349,356136.09935852198,363258.82137358759,370523.9978162027,377934.477778862,385493.16733436653,393203.03068002849,401067.0912889152,409088.43310990988,417270.20176806767,425615.60578632064,434127.91791765636,442810.47628426197,451666.68581319938,460700.019529182,469914.01991897053,479312.30031462724,488898.5463182634,498676.51724247681,508650.04757839587,518823.04853868252,529199.50951394101,539783.49970587518,550579.16969970288,561590.75309313752,572822.56815343769,{"$error":"#DIV/0!"}]
[null,"Retirements",null,null,null,{"$f":"IF(F82>$E$7,OFFSET(F113,0,-$E$7),F94)","v":95.383573496033932},107.78343805051833,121.7952849970857,137.62867204670684,155.52039941277872,175.73805133643992,198.58399801017708,224.39991775150008,253.57190705919507,-24.533012313540429,266.97489667663365,300.81994552357003,339.01949873529094,382.13725493262251,430.8100679283304,485.75745029003212,547.79231201828145,617.83309488649536,533.19681686449883,764.0725261600046,862.39755342142871,973.47345352833804,1098.9573189938467,1240.7216964473632,1400.882600490643,1581.831169773729,1786.2694388100185,1931.081988506766,2270.651703222637,2564.9614645716679,2897.5217914268369,3273.3061240229499,1965.2648051405472,2093.9944828376247,2232.1367742501898,2380.5176361308959,2494.6972538572259,2709.9021083767702,2894.8768156648734,3094.3680508159709,3309.7470366339116,2630.6043572592412,2740.9045111826981,2855.3392938056495,2974.068642451713,3073.3934108314534,3225.2673364163611,3358.0604618133607,3495.9137365983238,3639.0544782657839,3307.7653186110256,3410.4569146970325,3515.1041573966472,3621.6801405140891,3717.5907835468929,3841.170179601791,3953.4126759998785,4067.4355056384279,4183.1896615770183,4048.0092068098729,4151.7720582400125,4256.8356679881927,4363.1557088690206,4464.0727205717476,{"$f":"IF(BR82>$E$7,OFFSET(BR113,0,-$E$7),BR94)","v":4580.0439808726105},4689.8808426808746,4800.7655850152951,4912.6386141140274,4892.4835950225015,5004.3941918413084,5117.6752779922199,5232.3123344507612,5344.8108648500674,5466.1150221639855,5584.7494677368813,5704.6822651601115,5825.9009080983296,5878.4182498171213,6004.5698477309325,6132.4994819165095,6262.2271046154319,6391.9430382040027,6527.5256941934194,6662.7872615308006,6799.9464569366455,6939.0350224491413,7043.2584065327555,7189.3179663867086,7337.7282543819701,7488.5372560178221,7640.8316159939923,7797.7916663618098,7956.1052443214139,8117.0361811242146,8280.647170543396,8427.6204377526537,8599.2928924666321,8773.9893764684639,8951.7793573235958,9132.2276398933791,9317.0789466665919,9504.5855217737917,9695.4905507190015,9889.8778289481979,10077.632209659594,10281.046610718897,10488.247589949007,10699.322330479288,10914.093545629699,11133.545061853529,11356.782730155615,11584.268572573679,11816.10299270098,12047.01963547489,12289.064457742374,12535.762048780931,12787.216416483567,13043.39351028191,13304.878186200001,13571.246154475364,13842.811895010211,14119.69206815781,14399.179856821636,14687.815181825128,14982.100372358527,15282.157626357639,15588.037736344195,15900.122006131951,{"$f":"IF(ED82>$E$7,OFFSET(ED113,0,-$E$7),ED94)","v":16218.250208564836},16542.665158556858,16873.50210788531,17209.411576802577,17553.982565894134,17905.366165293141,18263.705787087209,18629.108736107242,19001.859609993629,19381.953272757582,19769.605258427277,20164.973440534584,20567.435840852617,20979.008374056368,21398.762513928781,21826.867185460778,22263.474080458524,22708.830975296725,23163.031662140249,23626.291736051095,24098.796910792542,24580.324389490284,25072.061231328724,25573.601657251689,26085.145508405065,26606.885694323904,27139.068386269919,27681.859158682026,28235.492013418876,28800.186747588319,29375.950511098828,29963.545161655471,30562.872429368785,31174.169575610147,31797.672794095815,32433.649212441323,33082.325277610267,33743.96730329303,34418.836489065601,35107.084968679039,35809.270409412689,36525.48773488115,37256.01934815033,38001.150196532981,38761.184819217422,39536.409073347822,40327.133700399325,41133.669879003224,41956.274821502491,42795.425531818379,43651.352058010503,44524.391088999546,45414.884382699805,46323.187888792156,47249.651338143529,48194.641846598541,49158.530671865796,50141.664794005366,51144.512580348244,52167.412969432495,53210.767780227543,54274.985970527559,55360.48856821005,56467.697838436077,{"$f":"IF(GP82>$E$7,OFFSET(GP113,0,-$E$7),GP94)","v":57597.050120827334},58748.988707306366,59923.949054956945,61122.436340213717,62344.89075453543,63591.792135529584,64863.629430848152,66160.90342226655,67484.121037220204,68833.8023894863,70210.477010392366,71614.67622284661,73046.974493511865,74507.91716515088,75998.07744170216,77518.039725594514,79068.401191184836,80649.768870578991,82262.763585623994,83908.018027709666,85586.172905403248,87297.899069309409,89043.858825714342,90824.737046091788,92641.232153440797,94494.057109861606,96383.938012105049,98311.616370556963,100277.84822186078,102283.40227972636,104329.07186416393,106415.65428898773,108543.96793604297,110714.84747409492,112929.14456512606,115187.72729772222,117491.4816040695,119841.31096596514,122238.13564674501,124682.89923283427,127176.55776544979,129720.08922123149,132314.49109137943,134960.78097411813,137659.99649223851,140413.19628115938,143221.46005495917,146085.88844290984,149007.6067061105,151987.75914348202,155027.51448646581,158128.06481589592,161290.62613643336,164516.43859604353,167806.76728603683,171162.902547198,174586.16016905717,178077.88365172062,181639.44149214277,185272.2304068885,188977.67503259529,192757.22854150302,196612.3730737821,200544.62048809967,{"$f":"IF(JB82>$E$7,OFFSET(JB113,0,-$E$7),JB94)","v":204555.51285114844},208646.62288212124,212819.55549722386,217075.94669932517,221417.46567809623,225845.81499889158,230362.73130065779,234969.98590348393,239669.38559464458,244462.77328092844,249352.02862766129,254339.06928881677,259425.85072520023,264614.36776319216,269906.65512105904,275304.78822297422,280810.88397366164,286427.10163789941,292155.64365672099,297998.75646744028,303958.73164655006,310037.9063071998,316238.66444558476,322563.43773515424,329014.70648877614,335595.00061045756,342306.90061410156,349153.03861885349,356136.09935852198,363258.82137358759,370523.9978162027,377934.477778862,385493.16733436653,393203.03068002849,401067.0912889152,409088.43310990988,417270.20176806767,425615.60578632064,434127.91791765636,442810.47628426197,451666.68581319938,460700.019529182,469914.01991897053,479312.30031462724,488898.5463182634]
[null,"Closing Balance",null,null,{"$f":"E101","v":1470.4052421604356},{"$f":"F112+F113-F114","v":1350.4886563508612},{"$f":"G112+G113-G114","v":1509.6801149769767},{"$f":"H112+H113-H114","v":1688.704775503461},1890.0956021920449,2116.7124577118889,2371.784474303779,2658.9579265836337,2982.3503208504148,3346.6115086777154,3904.3413378557548,4401.4389673391261,4963.0165752369849,5597.470530030032,6314.290594091256,7124.202222610289,8039.3273728108989,9073.3662305663456,10241.80257448987,11639.687746132138,13146.266923194769,14848.830834345008,16772.879172243505,18947.227977272611,19671.771085965796,20364.882968312777,21015.188572789237,21609.436770110115,22173.052035460576,22612.302440614709,22942.217791707913,23139.064051097048,23175.504963708008,23840.844515826702,24487.754544171774,25110.957063727234,25704.50807004805,26283.204227022277,26798.569455061868,27261.753101210357,27663.298786992709,27992.606228624583,28669.767189976366,29339.319593490698,29999.084457081699,30646.695955144074,31290.89332785951,31906.796171044942,32502.14838523146,33073.67015427156,33617.805337582795,34358.049225781644,35099.364369324627,35841.095879916167,36582.571448271105,37329.053385295963,38067.927186566783,38804.395353247783,39537.725432624648,40267.174385161656,41111.648773374283,41964.27090697558,42825.110516979606,43694.267142561352,44575.005286839667,45461.076328131043,{"$f":"BS112+BS113-BS114","v":46355.944953187049},47259.861633331864,48173.12392731617,49159.058582110789,50159.234238000412,51174.058441924702,52203.973212089375,53251.105385443312,54312.516057472749,55390.553851266668,56485.818043043204,57598.952157394015,58763.792314109647,59948.540432765425,61153.769205230892,62380.079356633287,63628.967934423272,64899.23390659166,66192.551889382274,67509.641613569853,68851.253761664106,70235.615792884011,71645.59071896394,73081.851841050433,74545.093942356209,76036.489966255598,77555.777246560378,79104.257524012748,80682.711893607528,82291.942552012333,83941.954323919272,85623.708042171536,87337.966255652078,89085.509228807772,90867.375134544098,92683.841249731035,94536.03845811286,96424.816479967543,98351.041643720324,100320.42906953562,102328.44691655909,104375.96137539101,106463.85546139529,108593.15542604749,110764.48855039397,112978.95197471372,115237.49529715025,117541.08437260707,119893.24459395383,122291.99531803658,124738.33364161417,127233.27485148824,129777.91907755054,132373.16289748251,135020.16695157197,137720.02021511862,140473.83025484614,143284.06197482708,146150.22935889609,149073.49515183072,152055.0433125603,155096.11431232333,158197.85191618503,161361.55498037778,{"$f":"EE112+EE113-EE114","v":164588.49508024819},167879.96641289745,171237.99067694749,174663.01648510972,178156.41283374536,181719.57423211893,185353.93957647021,189060.9109417733,192841.98933115596,196698.67580877978,200632.49927903773,204645.38782767538,208738.44068494774,212913.27982827064,217171.55815121491,221514.96976508028,225945.20717605346,230464.03467259524,235073.23494996302,239774.6247867588,244570.25090836734,249461.73483869407,254451.0056108112,259540.02967801632,264730.81677778822,270025.39760395966,275425.86372288794,280934.33901276212,286552.9887542394,292284.12321181962,298129.84845957684,304092.46376508923,310174.31353762944,316377.79094006657,322705.32654684264,329159.41034258017,335742.57673968642,342457.41012962401,349306.59998244746,356292.75510485313,363418.61942798248,370686.99116883171,378100.72535499849,385662.7284245732,393375.9706893689,401243.47883556812,409268.33962843067,417453.7296009335,425802.81664946338,434318.87756088533,443005.25425211329,451865.35583994107,460902.65651935898,470120.70301965153,479523.11129388033,489113.56932932092,498895.85359027248,508873.777350138,519051.25513524091,529432.27949054295,540020.92295086361,550821.33780492016,561837.76100370428,573074.51327236323,{"$f":"GQ112+GQ113-GQ114","v":584536.00157544925},596226.72874333896,608151.26689663704,620314.29330725246,632720.57861342502,645374.98890817142,658282.48667708971,671448.13451044844,684877.09570658614,698574.63672390347,712546.13340646005,726797.05798225768,741332.99964282115,756159.65924721083,771282.85167505709,786708.50759373384,802442.67673525994,818491.52952019288,834861.35971434403,851558.58908866718,868589.76188352169,885961.5573467951,903680.78823674622,921754.40355740034,940189.49101266474,958993.28029828181,978173.14553179441,997736.60827589873,1017691.3416429175,1038045.1690115877,1058806.07248805,1079982.1937732385,1101581.8373905229,1123613.4737995148,1146085.7429940312,1169007.457671121,1192387.6067601151,1216235.3595562798,1240560.067029556,1265371.2684075881,1290678.6936728226,1316492.267397339,1342822.1125596543,1369678.5546634593,1397072.1256683369,1425013.5681605758,1453513.8398867231,1482584.1168323332,1512235.799180994,1542480.5151014167,1573330.1253181163,1604796.7277231859,1636892.6622009245,1669630.5154029874,1703023.1257069376,1737083.5884200018,1771825.2602655052,1807261.7654726875,1843407.0007438953,1880275.1407101918,1917880.6434693465,1956238.2562990484,1995363.0214055935,2035270.2818353735,{"$f":"JC112+JC113-JC114","v":2075975.6875809133},2117495.2013725061,2159845.1053983811,2203042.0074834772,2247102.8476056447,2292044.9045279613,2337885.8025981393,2384643.5186413941,2432336.3890171866,2480983.1168569652,2530602.7792146984,2581214.8347966983,2632839.131479091,2685495.9140931861,2739205.832358988,2793989.9489957839,2849869.747971986,2906867.1429341184,2965004.4858252001,3024304.5755522377,3084790.6670612404,3146486.480394518,3209416.2099937303,3273604.534184983,3339076.6248634406,3405858.157359249,3473975.3205084633,3543454.8269362622,3614323.923480331,3686610.4019483901,3760342.6099827271,3835549.462177543,3912260.451416485,3990505.6604421972,4070315.7736505507,4151722.0891249599,4234756.5309170354,4319451.6615380617,4405840.6947677406,4493957.5086604161,4583836.658830937,4675513.3920051036,4769023.6598439142,{"$error":"#DIV/0!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T114/S114-1","v":0.12736997601631317},{"$f":"U114/T114-1","v":0.12754433206710192},{"$f":"V114/U114-1","v":0.12770748383006802}]
[null,"Retirement Increase",null,null,null,null,{"$f":"G114/F114-1","v":0.12999999999999989},{"$f":"H114/G114-1","v":0.12999999999999989},{"$f":"I114/H114-1","v":0.12999999999999989},0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,-1.0967497251492191,-11.882271335643647,0.12677240170610604,0.12698477537862551,0.12718370582866756,0.12736997601631317,0.12754433206710192,0.12770748383006802,0.12786010561220951,-0.1369889031884014,0.43300278995134756,0.12868546361112565,{"$f":"AA114/Z114-1","v":0.1287989508623173},0.12890322279533617,0.12899898385799857,0.12908688910807209,0.12916754710188494,0.12924152270025946,8.1069824378352973E-2,0.17584427628494814,0.12961466566243063,0.12965509675238129,0.12969163293542096,-0.39960861261420833,6.5502459190414974E-2,6.5970704576721273E-2,6.6474807275441083E-2,4.796419736335511E-2,8.6264918192698881E-2,6.8258815222998148E-2,6.8911821764436665E-2,6.9603544982681065E-2,-0.20519473901104357,4.1929586871959579E-2,4.1750736720693959E-2,4.1581520243017644E-2,3.3396932055294037E-2,4.9415712628804398E-2,4.1172749898167549E-2,4.1051457039734673E-2,4.0945158391334502E-2,-9.1037153093854295E-2,3.1045611219216784E-2,3.0684229508558758E-2,3.0319438157523582E-2,2.6482361586793735E-2,3.3241796434892334E-2,2.9220912156962431E-2,2.8841620893956144E-2,2.8458756328927137E-2,-3.2315162759362859E-2,2.5633057171802198E-2,2.5305726873820156E-2,2.4976308500787248E-2,2.3129362882372551E-2,2.5978801771403326E-2,2.3981617265460775E-2,{"$f":"BT114/BS114-1","v":2.3643402903822164E-2},2.330316428028123E-2,-4.1026871045675151E-3,2.2873985092696447E-2,2.2636323560520921E-2,2.2400220848618702E-2,2.1500729163010712E-2,2.2695687533429876E-2,2.1703613094832042E-2,2.1475054183913267E-2,2.1248973615678901E-2,9.0144584583973231E-3,2.1460126270827384E-2,2.1305378641555794E-2,2.1154118819163736E-2,2.0714025764566601E-2,2.1211493153029171E-2,2.0721721165755547E-2,2.0585858443622707E-2,2.0454361867895399E-2,1.5019867135189768E-2,2.0737498388314179E-2,2.0643166526942647E-2,2.0552546565865359E-2,2.0336997035540705E-2,2.0542273178650428E-2,2.030236055709711E-2,2.0227351431488794E-2,2.0156493795069119E-2,1.7749007315766674E-2,2.0370216715616341E-2,2.031521500504696E-2,2.0263300219163449E-2,2.0157811689377247E-2,2.024164465258238E-2,2.0125038778842308E-2,2.0085571170659788E-2,2.0049246318411429E-2,1.8984499501280894E-2,2.0184741497544012E-2,2.0153685424797674E-2,2.0124881561010888E-2,2.0073347499643956E-2,2.0107168342138992E-2,2.0050906253297418E-2,2.0030835124988489E-2,2.0012866472742141E-2,1.9542538086926742E-2,2.0091676579884865E-2,2.0074562379167382E-2,2.0058961451576707E-2,2.0033843602436763E-2,2.0047288745215441E-2,2.0020323714924571E-2,2.0010376161756716E-2,2.0001729074091035E-2,1.9794184413845395E-2,2.0045261457495522E-2,2.0036008547925643E-2,2.0027716177413168E-2,2.0015505497665842E-2,2.002075405938486E-2,2.0007909518568345E-2,2.0003079606004448E-2,{"$f":"EF114/EE114-1","v":1.9999011414271628E-2},1.9907513376271169E-2,2.002224117621898E-2,2.0017315049732032E-2,2.0012973679848889E-2,2.0007054060100948E-2,2.0009055675536125E-2,2.0002971844084616E-2,2.0000666610550555E-2,1.9998789906984671E-2,1.9958488986106193E-2,2.0010882075355951E-2,2.0008292688967089E-2,2.0006048071861127E-2,2.000318649891164E-2,2.0003926306771058E-2,2.0001059822833511E-2,1.9999975852385443E-2,1.9999125551322106E-2,1.9981390792255471E-2,2.0005303186669376E-2,2.000395664702137E-2,2.0002808286814888E-2,2.0001429002982851E-2,2.0001690466898481E-2,2.000034653682925E-2,1.9999843636340886E-2,1.9999464996079075E-2,1.9991667712318639E-2,2.0002574906797799E-2,2.0001881101848973E-2,2.0001298884915863E-2,2.0000636006467287E-2,2.0000722142898386E-2,2.000009499147315E-2,1.9999864584202998E-2,1.9999698900452501E-2,1.9996273837789014E-2,2.0001245941100088E-2,2.0000891313334268E-2,2.000059844708213E-2,2.000028079810523E-2,2.0000305747424063E-2,2.0000014389293108E-2,1.9999910097665996E-2,1.9999838932165837E-2,1.9998335789609856E-2,2.0000600956256109E-2,2.0000420969193078E-2,2.0000274672564933E-2,2.0000122897138706E-2,2.0000128117431792E-2,1.9999993341898836E-2,1.9999946702085936E-2,1.9999916761188397E-2,1.9999257681276417E-2,2.0000288990460025E-2,2.0000198212413611E-2,2.0000125584268558E-2,2.0000053272966722E-2,2.0000053031279386E-2,1.9999990947728419E-2,1.9999970348048013E-2,1.9999958054492284E-2,{"$f":"GR114/GQ114-1","v":1.9999669330553971E-2},2.0000138578277316E-2,2.0000093051222745E-2,2.0000057196402077E-2,2.0000022842695975E-2,2.0000021626934039E-2,1.9999993145624506E-2,1.9999984166967133E-2,1.9999979270596491E-2,1.9999852902956361E-2,2.0000066274241224E-2,2.0000043557844904E-2,2.000002594688377E-2,2.00000096720645E-2,2.000000865706153E-2,1.9999995643904089E-2,1.9999991787123639E-2,1.9999989914916805E-2,1.9999934656296903E-2,2.0000031614897607E-2,2.0000020332891832E-2,2.000001172302257E-2,2.0000004034442354E-2,2.0000003382424802E-2,1.9999997460646846E-2,1.9999995831357475E-2,1.9999995157160999E-2,1.999997101481843E-2,2.0000015044894903E-2,2.0000009465631186E-2,2.0000005274369625E-2,2.0000001652151544E-2,2.0000001278502877E-2,1.9999998594637747E-2,1.9999997919855073E-2,1.9999997700379968E-2,1.9999987161860799E-2,2.0000007143060161E-2,2.0000004394819415E-2,2.0000002362642322E-2,2.0000000660832962E-2,2.0000000460350886E-2,1.9999999248952349E-2,1.9999998976290234E-2,1.9999998918738271E-2,1.9999994322439374E-2,2.0000003383916498E-2,2.0000002035126307E-2,2.0000001053467331E-2,2.0000000256088724E-2,2.0000000153163944E-2,1.9999999608665942E-2,1.9999999502009924E-2,1.9999999496089549E-2,1.9999997493120425E-2,2.0000001599681738E-2,2.0000000939969231E-2,2.0000000467425227E-2,2.0000000094828163E-2,2.000000004368685E-2,1.9999999800002444E-2,1.9999999760146991E-2,1.9999999767068122E-2,1.9999998894920212E-2,{"$f":"JD114/JC114-1","v":2.0000000754674119E-2},2.0000000433028076E-2,2.0000000206308322E-2,2.0000000032668774E-2,2.0000000007918572E-2,1.9999999899345644E-2,1.9999999885478958E-2,1.9999999893148379E-2,1.9999999513685918E-2,2.0000000355330005E-2,2.0000000198975076E-2,2.0000000090538039E-2,2.0000000009837038E-2,1.9999999998125295E-2,1.9999999949975145E-2,1.9999999945744751E-2,1.999999995134405E-2,1.9999999786363354E-2,2.0000000166983778E-2,2.0000000091192405E-2,2.0000000039482213E-2,2.0000000002080132E-2,1.9999999996648254E-2,1.999999997539903E-2,1.9999999974477767E-2,1.9999999978001837E-2,1.9999999906320287E-2,2.0000000078327362E-2,2.000000004168756E-2,2.0000000017098118E-2,1.9999999999807727E-2,1.9999999997340145E-2,1.9999999988011607E-2,1.999999998807267E-2,1.9999999990123474E-2,1.9999999958999259E-2,2.0000000036674681E-2,2.0000000019009256E-2,2.0000000007344365E-2,1.9999999999376961E-2,1.9999999998274065E-2,1.9999999994205986E-2,1.9999999994458006E-2]
[null,"Capital Expenditure Increase",null,null,null,null,{"$f":"G113/F113-1","v":-11.882271335643647},{"$f":"H113/G113-1","v":0.12677240170610604},0.12698477537862551,0.12718370582866756,0.12736997601631317,0.12754433206710192,0.12770748383006802,0.12786010561220951,-0.1369889031884014,0.43300278995134756,0.12868546361112565,0.1287989508623173,0.12890322279533617,0.12899898385799857,0.12908688910807209,0.12916754710188494,0.12924152270025946,8.1069824378352973E-2,0.17584427628494814,0.12961466566243063,0.12965509675238129,0.12969163293542096,-0.39960861261420833,6.5502459190414974E-2,6.5970704576721273E-2,6.6474807275441083E-2,4.796419736335511E-2,8.6264918192698881E-2,6.8258815222998148E-2,6.8911821764436665E-2,6.9603544982681065E-2,-0.20519473901104357,4.1929586871959579E-2,4.1750736720693959E-2,4.1581520243017644E-2,3.3396932055294037E-2,4.9415712628804398E-2,4.1172749898167549E-2,4.1051457039734673E-2,4.0945158391334502E-2,-9.1037153093854295E-2,3.1045611219216784E-2,3.0684229508558758E-2,3.0319438157523582E-2,2.6482361586793735E-2,3.3241796434892334E-2,2.9220912156962431E-2,2.8841620893956144E-2,2.8458756328927137E-2,-3.2315162759362859E-2,2.5633057171802198E-2,2.5305726873820156E-2,2.4976308500787248E-2,2.3129362882372551E-2,2.5978801771403326E-2,2.3981617265460775E-2,2.3643402903822164E-2,2.330316428028123E-2,-4.1026871045675151E-3,2.2873985092696447E-2,2.2636323560520921E-2,2.2400220848618702E-2,2.1500729163010712E-2,2.2695687533429876E-2,2.1703613094832042E-2,{"$f":"BT113/BS113-1","v":2.1475054183913267E-2},2.1248973615678901E-2,9.0144584583973231E-3,2.1460126270827384E-2,2.1305378641555794E-2,2.1154118819163736E-2,2.0714025764566601E-2,2.1211493153029171E-2,2.0721721165755547E-2,2.0585858443622707E-2,2.0454361867895399E-2,1.5019867135189768E-2,2.0737498388314179E-2,2.0643166526942647E-2,2.0552546565865359E-2,2.0336997035540705E-2,2.0542273178650428E-2,2.030236055709711E-2,2.0227351431488794E-2,2.0156493795069119E-2,1.7749007315766674E-2,2.0370216715616341E-2,2.031521500504696E-2,2.0263300219163449E-2,2.0157811689377247E-2,2.024164465258238E-2,2.0125038778842308E-2,2.0085571170659788E-2,2.0049246318411429E-2,1.8984499501280894E-2,2.0184741497544012E-2,2.0153685424797674E-2,2.0124881561010888E-2,2.0073347499643956E-2,2.0107168342138992E-2,2.0050906253297418E-2,2.0030835124988489E-2,2.0012866472742141E-2,1.9542538086926742E-2,2.0091676579884865E-2,2.0074562379167382E-2,2.0058961451576707E-2,2.0033843602436763E-2,2.0047288745215441E-2,2.0020323714924571E-2,2.0010376161756716E-2,2.0001729074091035E-2,1.9794184413845395E-2,2.0045261457495522E-2,2.0036008547925643E-2,2.0027716177413168E-2,2.0015505497665842E-2,2.002075405938486E-2,2.0007909518568345E-2,2.0003079606004448E-2,1.9999011414271628E-2,1.9907513376271169E-2,2.002224117621898E-2,2.0017315049732032E-2,2.0012973679848889E-2,2.0007054060100948E-2,2.0009055675536125E-2,2.0002971844084616E-2,2.0000666610550555E-2,{"$f":"EF113/EE113-1","v":1.9998789906984671E-2},1.9958488986106193E-2,2.0010882075355951E-2,2.0008292688967089E-2,2.0006048071861127E-2,2.000318649891164E-2,2.0003926306771058E-2,2.0001059822833511E-2,1.9999975852385443E-2,1.9999125551322106E-2,1.9981390792255471E-2,2.0005303186669376E-2,2.000395664702137E-2,2.0002808286814888E-2,2.0001429002982851E-2,2.0001690466898481E-2,2.000034653682925E-2,1.9999843636340886E-2,1.9999464996079075E-2,1.9991667712318639E-2,2.0002574906797799E-2,2.0001881101848973E-2,2.0001298884915863E-2,2.0000636006467287E-2,2.0000722142898386E-2,2.000009499147315E-2,1.9999864584202998E-2,1.9999698900452501E-2,1.9996273837789014E-2,2.0001245941100088E-2,2.0000891313334268E-2,2.000059844708213E-2,2.000028079810523E-2,2.0000305747424063E-2,2.0000014389293108E-2,1.9999910097665996E-2,1.9999838932165837E-2,1.9998335789609856E-2,2.0000600956256109E-2,2.0000420969193078E-2,2.0000274672564933E-2,2.0000122897138706E-2,2.0000128117431792E-2,1.9999993341898836E-2,1.9999946702085936E-2,1.9999916761188397E-2,1.9999257681276417E-2,2.0000288990460025E-2,2.0000198212413611E-2,2.0000125584268558E-2,2.0000053272966722E-2,2.0000053031279386E-2,1.9999990947728419E-2,1.9999970348048013E-2,1.9999958054492284E-2,1.9999669330553971E-2,2.0000138578277316E-2,2.0000093051222745E-2,2.0000057196402077E-2,2.0000022842695975E-2,2.0000021626934039E-2,1.9999993145624506E-2,1.9999984166967133E-2,1.9999979270596491E-2,{"$f":"GR113/GQ113-1","v":1.9999852902956361E-2},2.0000066274241224E-2,2.0000043557844904E-2,2.000002594688377E-2,2.00000096720645E-2,2.000000865706153E-2,1.9999995643904089E-2,1.9999991787123639E-2,1.9999989914916805E-2,1.9999934656296903E-2,2.0000031614897607E-2,2.0000020332891832E-2,2.000001172302257E-2,2.0000004034442354E-2,2.0000003382424802E-2,1.9999997460646846E-2,1.9999995831357475E-2,1.9999995157160999E-2,1.999997101481843E-2,2.0000015044894903E-2,2.0000009465631186E-2,2.0000005274369625E-2,2.0000001652151544E-2,2.0000001278502877E-2,1.9999998594637747E-2,1.9999997919855073E-2,1.9999997700379968E-2,1.9999987161860799E-2,2.0000007143060161E-2,2.0000004394819415E-2,2.0000002362642322E-2,2.0000000660832962E-2,2.0000000460350886E-2,1.9999999248952349E-2,1.9999998976290234E-2,1.9999998918738271E-2,1.9999994322439374E-2,2.0000003383916498E-2,2.0000002035126307E-2,2.0000001053467331E-2,2.0000000256088724E-2,2.0000000153163944E-2,1.9999999608665942E-2,1.9999999502009924E-2,1.9999999496089549E-2,1.9999997493120425E-2,2.0000001599681738E-2,2.0000000939969231E-2,2.0000000467425227E-2,2.0000000094828163E-2,2.000000004368685E-2,1.9999999800002444E-2,1.9999999760146991E-2,1.9999999767068122E-2,1.9999998894920212E-2,2.0000000754674119E-2,2.0000000433028076E-2,2.0000000206308322E-2,2.0000000032668774E-2,2.0000000007918572E-2,1.9999999899345644E-2,1.9999999885478958E-2,1.9999999893148379E-2,1.9999999513685918E-2,{"$f":"JD113/JC113-1","v":2.0000000355330005E-2},2.0000000198975076E-2,2.0000000090538039E-2,2.0000000009837038E-2,1.9999999998125295E-2,1.9999999949975145E-2,1.9999999945744751E-2,1.999999995134405E-2,1.9999999786363354E-2,2.0000000166983778E-2,2.0000000091192405E-2,2.0000000039482213E-2,2.0000000002080132E-2,1.9999999996648254E-2,1.999999997539903E-2,1.9999999974477767E-2,1.9999999978001837E-2,1.9999999906320287E-2,2.0000000078327362E-2,2.000000004168756E-2,2.0000000017098118E-2,1.9999999999807727E-2,1.9999999997340145E-2,1.9999999988011607E-2,1.999999998807267E-2,1.9999999990123474E-2,1.9999999958999259E-2,2.0000000036674681E-2,2.0000000019009256E-2,2.0000000007344365E-2,1.9999999999376961E-2,1.9999999998274065E-2,1.9999999994205986E-2,1.9999999994458006E-2,1.999999999559865E-2,1.9999999982091676E-2,2.0000000017140973E-2,2.0000000008644214E-2,2.000000000312796E-2,1.9999999999463114E-2,1.9999999998983942E-2,1.9999999997217577E-2,{"$error":"#DIV/0!"}]
[null,"Depreciation Rate",null,null,{"$f":"$E$5","v":0.1111111111111111},0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,{"$f":"$E$5","v":0.1111111111111111},0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,{"$f":"$E$5","v":0.1111111111111111},0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,{"$f":"$E$5","v":0.1111111111111111},0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,{"$f":"$E$5","v":0.1111111111111111},0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111]
[null,"Depreciation Expense",null,null,null,{"$f":"F119*F112","v":163.37836024004838},{"$f":"G119*G112","v":150.05429515009567},{"$f":"H119*H112","v":167.74223499744184},{"$f":"I119*I112","v":187.63386394482899},210.01062246578275,235.19027307909874,263.53160825597541,295.43976962040375,331.37225787226828,371.84572318641278,433.81570420619494,489.04877414879178,551.44628613744271,621.94117000333688,701.58784378791734,791.57802473447657,893.25859697898875,1008.1518033962606,1137.9780638322077,1293.2986384591263,1460.6963247994188,1649.8700927050008,1863.6532413603893,2105.24755303029,2185.7523428850882,2262.7647742569752,2335.0209525321375,2401.048530012235,2463.6724483845082,2512.4780489571899,2549.135310189768,2571.0071167885608,2575.0561070786675,2648.9827239807446,2720.8616160190859,2790.1063404141369,2856.0564522275608,2920.3560252246975,2977.6188283402075,3029.0836779122619,3073.699865221412,3110.2895809582869,3185.5296877751516,3259.9243992767442,3333.2316063424109,3405.1884394604526,3476.765925317723,3545.1995745605491,3611.349820581273,3674.8522393635067,3735.311704175866,3817.561025086849,3899.9293743694029,3982.3439866573517,4064.7301609190113,4147.6725983662182,4229.7696873963087,4311.5994836941982,4393.0806036249605,4474.1304872401834,4567.9609748193643,4662.696767441731,4758.345612997734,4854.9185713957058,4952.7783652044072,{"$f":"BS119*BS112","v":5051.2307031256714},5150.6605503541159,5251.0957370368733,5352.5693252573519,5462.1176202345314,5573.2482486667122,5686.0064935471892,5800.4414680099298,5916.7894872714787,6034.7240063858608,6154.5059834740741,6276.2020047825781,6399.8835730437786,6529.3102571232939,6660.9489369739358,6794.8632450256546,6931.1199285148095,7069.8853260470296,7211.0259896212956,7354.7279877091414,7501.0712903966496,7650.1393068515672,7803.9573103204457,7960.6211909959929,8120.2057601167144,8282.7882158173561,8448.4988851395101,8617.3085829511529,8789.3619471125276,8964.7457659563916,9143.5491724458134,9326.8838137688072,9513.7453380190582,9704.2184728502307,9898.3899143119743,10096.375014949344,10298.204583303448,10504.00427312365,10713.86849777417,10927.893515968924,11146.714341059513,11369.827435173231,11597.329041710111,11829.317273488365,12065.906158449721,12307.165394488218,12553.216886079303,12804.166144127805,13060.120485845229,13321.471621550425,13587.999479781842,13859.81484906824,14137.030539054249,14419.768786394503,14708.12921083139,15002.240772396884,15302.224468346512,15608.20336164957,15920.451330536342,16238.914373210675,16563.721683536747,16895.004812506701,17232.901590258149,17577.539101798335,{"$f":"EE119*EE112","v":17929.06166448642},18287.610564472019,18653.329601433048,19026.44340854972,19407.001831678856,19795.15698152726,20191.06380356877,20594.882175163355,21006.767882419255,21426.887703461773,21855.40842319775,22292.499919893078,22738.376425297265,23193.160076105301,23657.031092030069,24130.173127912767,24612.774418342251,25105.023019561493,25607.114963621691,26119.248327773668,26641.624976306532,27174.472323151924,27717.970537632675,28272.3339567568,28837.781075335144,29414.535197532023,30002.821955995518,30602.873746987549,31214.926556973569,31839.220972693263,32476.013690202177,33125.538717730757,33788.051529454358,34463.812615292161,35153.087882229614,35856.147394093627,36573.267815842242,37304.730748854046,38050.823347735997,38811.844442494163,39588.083900539234,40379.846603109159,41187.443463203519,42011.191706110942,42851.414269397021,43708.441187707656,44582.608759507566,45474.259958714516,46383.747733437056,47311.424072162597,48257.653062320591,49222.806028012586,50207.261759993453,51211.406279928771,52235.633668850169,53280.345699320031,54345.952147702323,55432.872621141381,56541.530816681996,57672.36168169343,58825.80883228255,60002.324772318178,61202.370867213351,62426.417889300472,{"$f":"GQ119*GQ112","v":63674.945919151469},64948.444619494359,66247.414304815436,67572.362988515219,68923.810367472499,70302.286512602775,71708.332100907937,73142.498519676636,74605.348278938705,76097.455078509563,77619.404080433713,79171.792600717774,80755.2286646953,82370.333293646792,84017.739916356761,85698.0946305619,87412.05639930375,89160.297415028879,90943.503280021425,92762.373301593776,94617.621009851908,96509.973542613516,98440.173038532783,100408.97647074958,102417.15595082226,104465.49900140718,106554.80892203131,108685.90505908825,110859.62314176653,113076.81573810194,115338.35211239863,117645.11916533888,119998.02153035982,122397.98193228032,124845.94153327942,127342.86033267013,129889.71751901344,132487.511862235,135137.26217291999,137840.00744772845,140596.80760084311,143408.74374142473,146276.91859970431,149202.4569510727,152186.5060737177,155230.23618537074,158334.84090673065,161501.53776519143,164731.56853692589,168026.19990899932,171386.72390015741,174814.45836867957,178310.74752479841,181876.96246676939,185514.50171144304,189224.79174521528,193009.28760222241,196869.4733628339,200806.8628302986,204823.00008265502,208919.4600789102,213097.84927437181,217359.8062554498,221707.00237839925,{"$f":"JC119*JC112","v":226141.1424261526},230663.96528676813,235277.24459694512,239982.78948870901,244782.44527594189,249678.09417840495,254671.65605866234,259765.089177571,264960.39096015488,270259.59877968737,275664.790761885,281178.08657941094,286801.64831074426,292537.68127545452,298388.43489924289,304356.2035954431,310443.32766619819,316652.19421910954,322985.23810379091,329444.94286946667,336033.8417280264,342754.51856236003,349609.60893272422,356601.80111041444,363733.83713166474,371008.51387371559,378428.68415102764,385997.25783427368,393717.20299291803,401591.5470533701,409623.37799426552,417815.84555363632,426172.16246417142,434695.60571294278,443389.51782691077,452257.30818339449,461302.45434721775,470528.50343522616,479939.07350422908,489537.85497419338,499328.61207337957,509315.1843145485,519501.48800056707,529891.51776043489]
[]
[null,"Accumulated Depreciation"]
[null,"Opening Balance",null,null,null,{"$f":"E126","v":523.03682110780392},{"$f":"F126","v":591.03160785181831},633.30246495139568,679.24941495175187,729.25460684987399,783.744829902878,843.19705164553693,908.14466189133532,979.18451376023893,1056.9848645733121,1453.3636000732654,1620.2044076028264,1808.4332362280484,2020.8600236302002,2260.6639387009145,2531.4417145605016,2837.2622890049461,3182.7285739656536,3573.0472824754183,4177.8285294431271,4707.0546417422493,5305.3534131202396,5981.750052296903,6746.4459746634457,7610.9718312463738,8395.8415736408188,9076.7751781240659,9625.5266918461839,10095.493233351652,10288.513978513523,10236.030562899045,9887.6440816619761,9185.345074427587,9795.1363763657082,10350.124617508827,10838.849459277724,11248.438163560964,11609.797361931298,11820.251278779226,11902.993291454561,11837.708918550852,11601.661747138352,12081.346970837398,12525.972147429851,12930.557252900946,13289.720216791644,13621.515245420644,13873.013834322006,14060.152947069195,14175.589031052144,14211.386792149866,14638.933177714705,15046.037288104522,15430.862505077279,15791.52635122054,16138.665728592659,16445.168147357086,16721.525158753513,16965.689136809284,17175.580078857223,17601.70135928753,18017.890275866885,18423.751375320426,18818.94127944914,19209.787130273096,{"$f":"BR126","v":19582.52151460489},19943.871375049686,20293.766340388509,20632.223463311355,21092.309193546203,21550.032621939426,22005.60559261392,22459.299751710347,22914.930354870208,23365.6048199777,23815.579358626681,24265.403076940645,24715.704173624894,25237.169496851551,25761.909906243913,26290.359361301336,26822.995501711561,27362.172392022367,27904.532023875974,28452.770751966469,29007.552282738965,29569.588550686472,30176.469451005287,30791.108794939024,31414.001731553046,32045.670235651938,32687.626835475305,33338.334054253006,33999.537392882747,34671.863158871056,35355.961754284057,36071.890488977217,36799.48141027939,37539.237371829979,38291.676487356614,39057.838761775216,39837.13483005797,40630.753891587628,41439.267613992284,42263.258282818257,43113.51958912758,43979.187319468198,44860.767164692421,45758.773875923245,46673.997603781907,47606.358700378099,48556.741364710702,49525.689678216324,50513.752829643148,51526.85368001349,52559.260843821539,53611.498274822443,54684.096707407109,55777.733736179449,56892.624336373949,58029.507392729982,59188.936270116654,60371.468670305352,61580.492175133288,62813.128323844496,64069.942324696647,65351.506381875748,66658.47345803825,67991.253042164448,{"$f":"ED126","v":69350.541935397952},70736.938441327511,72151.046897914232,73594.964922544692,75067.425765200285,76569.061431585986,78100.512626026029,79662.467693487561,81255.490258657286,82880.304868318955,84537.587313353462,86228.022296016628,87953.086375057086,89712.454426297976,91506.851988474489,93337.015895043776,95203.714942498016,97107.658385543531,99049.649742964772,101030.47297053537,103050.9243875165,105112.22497433274,107214.63606615594,109359.00494653694,111546.19339488867,113777.08877589992,116052.55558716202,118373.51838447552,120740.9001180442,123155.63992742945,125618.91038902391,128131.37891757063,130694.04520593261,133307.92715977682,135974.06698097318,138693.50565076148,141467.32776724483,144296.62827979404,147182.52253958248,150126.26091863945,153128.83495172093,156191.43111737902,159315.25837233785,162501.55163900839,165751.55852590193,169066.56372195116,172447.87120925949,175896.81008976384,179414.79522697587,183003.11742859453,186663.18944274663,190396.45141606769,194204.37306138047,198088.44693258175,202050.20187436699,206091.19369661863,210213.00872407286,214417.2960777698,218705.65611856297,223079.77396581246,227541.36786727834,232092.19072903332,236734.02693314146,241468.69996191873,{"$f":"GP126","v":246298.06773039186},251224.02494223698,256248.52050677437,261373.49847137605,266600.97070535581,271932.98893729877,277371.64601905335,282919.07469769474,288577.45218015113,294348.99806960352,300235.97613772075,306240.70399530785,312365.52210251382,318612.83360205824,324985.08945400291,331484.78964476514,338114.48308414221,344876.77061286697,351774.30444227188,358809.78969458363,365985.99009077414,373305.71203131665,380771.82674821583,388387.26274065685,396155.00705796562,404078.10589892627,412159.66688822838,420402.8594397027,428810.91627693019,437387.13713897031,446134.88101290836,455057.57883631927,464158.73006561521,473441.90412188007,482910.74148903438,492568.95572459151,502420.33445319219,512468.74100624048,522718.11722173053,533172.48016181623,543835.92984409491,554712.64822370652,565806.90087375185,577123.03849933797,588665.49895817216,600438.80875073047,612447.58488114201,624696.53734496282,637190.4684040437,649934.27779748756,662932.96322002099,676191.62230428238,689715.45453652856,703509.76346528344,717579.95864601596,731931.55781026103,746570.18938641914,761501.59333692095,776731.62520761217,792266.25763102225,808111.58268108196,824273.81421848922,840759.2904190789,857574.47618642903,{"$f":"JB126","v":874725.96571367979},892220.48525771126,910064.89504725544,928266.19294487522,946831.516755488,965768.14703253831,985083.50991028547,1004785.1800654639,1024880.8836483904,1045378.5013276169,1066286.071479643,1087611.7929527112,1109364.0288069218,1131551.3093544738,1154182.3355088695,1177265.9821851382,1200811.3018069197,1224827.5278352185,1249324.078397607,1274310.5600339575,1299796.7712568741,1325792.7066777006,1352308.560794476,1379354.7319920459,1406941.8266136842,1435080.6631348913,1463782.2763945055,1493057.9219266796,1522919.0804024311,1553377.4620217616,1584445.011258929,1616133.9114743324,1648456.5896936022,1681425.7214777451,1715054.2359017727,1749355.3206187738,1784342.4270341005,1820029.2755949977,1856429.8611125676,1893558.4583325346,1931429.6274935286,1970058.2200377262,2009459.3844333042,2049648.5721192439]
[null,"Add: Depreciation",null,null,null,{"$f":"F120","v":163.37836024004838},{"$f":"G120","v":150.05429515009567},167.74223499744184,187.63386394482899,210.01062246578275,235.19027307909874,263.53160825597541,295.43976962040375,331.37225787226828,371.84572318641278,433.81570420619494,489.04877414879178,551.44628613744271,621.94117000333688,701.58784378791734,791.57802473447657,893.25859697898875,1008.1518033962606,1137.9780638322077,1293.2986384591263,1460.6963247994188,1649.8700927050008,1863.6532413603893,2105.24755303029,2185.7523428850882,2262.7647742569752,2335.0209525321375,2401.048530012235,2463.6724483845082,2512.4780489571899,2549.135310189768,2571.0071167885608,2575.0561070786675,2648.9827239807446,2720.8616160190859,2790.1063404141369,2856.0564522275608,2920.3560252246975,2977.6188283402075,3029.0836779122619,3073.699865221412,3110.2895809582869,3185.5296877751516,3259.9243992767442,3333.2316063424109,3405.1884394604526,3476.765925317723,3545.1995745605491,3611.349820581273,3674.8522393635067,3735.311704175866,3817.561025086849,3899.9293743694029,3982.3439866573517,4064.7301609190113,4147.6725983662182,4229.7696873963087,4311.5994836941982,4393.0806036249605,4474.1304872401834,4567.9609748193643,4662.696767441731,4758.345612997734,4854.9185713957058,4952.7783652044072,{"$f":"BS120","v":5051.2307031256714},5150.6605503541159,5251.0957370368733,5352.5693252573519,5462.1176202345314,5573.2482486667122,5686.0064935471892,5800.4414680099298,5916.7894872714787,6034.7240063858608,6154.5059834740741,6276.2020047825781,6399.8835730437786,6529.3102571232939,6660.9489369739358,6794.8632450256546,6931.1199285148095,7069.8853260470296,7211.0259896212956,7354.7279877091414,7501.0712903966496,7650.1393068515672,7803.9573103204457,7960.6211909959929,8120.2057601167144,8282.7882158173561,8448.4988851395101,8617.3085829511529,8789.3619471125276,8964.7457659563916,9143.5491724458134,9326.8838137688072,9513.7453380190582,9704.2184728502307,9898.3899143119743,10096.375014949344,10298.204583303448,10504.00427312365,10713.86849777417,10927.893515968924,11146.714341059513,11369.827435173231,11597.329041710111,11829.317273488365,12065.906158449721,12307.165394488218,12553.216886079303,12804.166144127805,13060.120485845229,13321.471621550425,13587.999479781842,13859.81484906824,14137.030539054249,14419.768786394503,14708.12921083139,15002.240772396884,15302.224468346512,15608.20336164957,15920.451330536342,16238.914373210675,16563.721683536747,16895.004812506701,17232.901590258149,17577.539101798335,{"$f":"EE120","v":17929.06166448642},18287.610564472019,18653.329601433048,19026.44340854972,19407.001831678856,19795.15698152726,20191.06380356877,20594.882175163355,21006.767882419255,21426.887703461773,21855.40842319775,22292.499919893078,22738.376425297265,23193.160076105301,23657.031092030069,24130.173127912767,24612.774418342251,25105.023019561493,25607.114963621691,26119.248327773668,26641.624976306532,27174.472323151924,27717.970537632675,28272.3339567568,28837.781075335144,29414.535197532023,30002.821955995518,30602.873746987549,31214.926556973569,31839.220972693263,32476.013690202177,33125.538717730757,33788.051529454358,34463.812615292161,35153.087882229614,35856.147394093627,36573.267815842242,37304.730748854046,38050.823347735997,38811.844442494163,39588.083900539234,40379.846603109159,41187.443463203519,42011.191706110942,42851.414269397021,43708.441187707656,44582.608759507566,45474.259958714516,46383.747733437056,47311.424072162597,48257.653062320591,49222.806028012586,50207.261759993453,51211.406279928771,52235.633668850169,53280.345699320031,54345.952147702323,55432.872621141381,56541.530816681996,57672.36168169343,58825.80883228255,60002.324772318178,61202.370867213351,62426.417889300472,{"$f":"GQ120","v":63674.945919151469},64948.444619494359,66247.414304815436,67572.362988515219,68923.810367472499,70302.286512602775,71708.332100907937,73142.498519676636,74605.348278938705,76097.455078509563,77619.404080433713,79171.792600717774,80755.2286646953,82370.333293646792,84017.739916356761,85698.0946305619,87412.05639930375,89160.297415028879,90943.503280021425,92762.373301593776,94617.621009851908,96509.973542613516,98440.173038532783,100408.97647074958,102417.15595082226,104465.49900140718,106554.80892203131,108685.90505908825,110859.62314176653,113076.81573810194,115338.35211239863,117645.11916533888,119998.02153035982,122397.98193228032,124845.94153327942,127342.86033267013,129889.71751901344,132487.511862235,135137.26217291999,137840.00744772845,140596.80760084311,143408.74374142473,146276.91859970431,149202.4569510727,152186.5060737177,155230.23618537074,158334.84090673065,161501.53776519143,164731.56853692589,168026.19990899932,171386.72390015741,174814.45836867957,178310.74752479841,181876.96246676939,185514.50171144304,189224.79174521528,193009.28760222241,196869.4733628339,200806.8628302986,204823.00008265502,208919.4600789102,213097.84927437181,217359.8062554498,221707.00237839925,{"$f":"JC120","v":226141.1424261526},230663.96528676813,235277.24459694512,239982.78948870901,244782.44527594189,249678.09417840495,254671.65605866234,259765.089177571,264960.39096015488,270259.59877968737,275664.790761885,281178.08657941094,286801.64831074426,292537.68127545452,298388.43489924289,304356.2035954431,310443.32766619819,316652.19421910954,322985.23810379091,329444.94286946667,336033.8417280264,342754.51856236003,349609.60893272422,356601.80111041444,363733.83713166474,371008.51387371559,378428.68415102764,385997.25783427368,393717.20299291803,401591.5470533701,409623.37799426552,417815.84555363632,426172.16246417142,434695.60571294278,443389.51782691077,452257.30818339449,461302.45434721775,470528.50343522616,479939.07350422908,489537.85497419338,499328.61207337957,509315.1843145485,519501.48800056707,529891.51776043489]
[null,"Less: Retirements",null,null,null,{"$f":"F114","v":95.383573496033932},{"$f":"G114","v":107.78343805051833},121.7952849970857,137.62867204670684,155.52039941277872,175.73805133643992,198.58399801017708,224.39991775150008,253.57190705919507,-24.533012313540429,266.97489667663365,300.81994552357003,339.01949873529094,382.13725493262251,430.8100679283304,485.75745029003212,547.79231201828145,617.83309488649536,533.19681686449883,764.0725261600046,862.39755342142871,973.47345352833804,1098.9573189938467,1240.7216964473632,1400.882600490643,1581.831169773729,1786.2694388100185,1931.081988506766,2270.651703222637,2564.9614645716679,2897.5217914268369,3273.3061240229499,1965.2648051405472,2093.9944828376247,2232.1367742501898,2380.5176361308959,2494.6972538572259,2709.9021083767702,2894.8768156648734,3094.3680508159709,3309.7470366339116,2630.6043572592412,2740.9045111826981,2855.3392938056495,2974.068642451713,3073.3934108314534,3225.2673364163611,3358.0604618133607,3495.9137365983238,3639.0544782657839,3307.7653186110256,3410.4569146970325,3515.1041573966472,3621.6801405140891,3717.5907835468929,3841.170179601791,3953.4126759998785,4067.4355056384279,4183.1896615770183,4048.0092068098729,4151.7720582400125,4256.8356679881927,4363.1557088690206,4464.0727205717476,4580.0439808726105,{"$f":"BS114","v":4689.8808426808746},4800.7655850152951,4912.6386141140274,4892.4835950225015,5004.3941918413084,5117.6752779922199,5232.3123344507612,5344.8108648500674,5466.1150221639855,5584.7494677368813,5704.6822651601115,5825.9009080983296,5878.4182498171213,6004.5698477309325,6132.4994819165095,6262.2271046154319,6391.9430382040027,6527.5256941934194,6662.7872615308006,6799.9464569366455,6939.0350224491413,7043.2584065327555,7189.3179663867086,7337.7282543819701,7488.5372560178221,7640.8316159939923,7797.7916663618098,7956.1052443214139,8117.0361811242146,8280.647170543396,8427.6204377526537,8599.2928924666321,8773.9893764684639,8951.7793573235958,9132.2276398933791,9317.0789466665919,9504.5855217737917,9695.4905507190015,9889.8778289481979,10077.632209659594,10281.046610718897,10488.247589949007,10699.322330479288,10914.093545629699,11133.545061853529,11356.782730155615,11584.268572573679,11816.10299270098,12047.01963547489,12289.064457742374,12535.762048780931,12787.216416483567,13043.39351028191,13304.878186200001,13571.246154475364,13842.811895010211,14119.69206815781,14399.179856821636,14687.815181825128,14982.100372358527,15282.157626357639,15588.037736344195,15900.122006131951,16218.250208564836,{"$f":"EE114","v":16542.665158556858},16873.50210788531,17209.411576802577,17553.982565894134,17905.366165293141,18263.705787087209,18629.108736107242,19001.859609993629,19381.953272757582,19769.605258427277,20164.973440534584,20567.435840852617,20979.008374056368,21398.762513928781,21826.867185460778,22263.474080458524,22708.830975296725,23163.031662140249,23626.291736051095,24098.796910792542,24580.324389490284,25072.061231328724,25573.601657251689,26085.145508405065,26606.885694323904,27139.068386269919,27681.859158682026,28235.492013418876,28800.186747588319,29375.950511098828,29963.545161655471,30562.872429368785,31174.169575610147,31797.672794095815,32433.649212441323,33082.325277610267,33743.96730329303,34418.836489065601,35107.084968679039,35809.270409412689,36525.48773488115,37256.01934815033,38001.150196532981,38761.184819217422,39536.409073347822,40327.133700399325,41133.669879003224,41956.274821502491,42795.425531818379,43651.352058010503,44524.391088999546,45414.884382699805,46323.187888792156,47249.651338143529,48194.641846598541,49158.530671865796,50141.664794005366,51144.512580348244,52167.412969432495,53210.767780227543,54274.985970527559,55360.48856821005,56467.697838436077,57597.050120827334,{"$f":"GQ114","v":58748.988707306366},59923.949054956945,61122.436340213717,62344.89075453543,63591.792135529584,64863.629430848152,66160.90342226655,67484.121037220204,68833.8023894863,70210.477010392366,71614.67622284661,73046.974493511865,74507.91716515088,75998.07744170216,77518.039725594514,79068.401191184836,80649.768870578991,82262.763585623994,83908.018027709666,85586.172905403248,87297.899069309409,89043.858825714342,90824.737046091788,92641.232153440797,94494.057109861606,96383.938012105049,98311.616370556963,100277.84822186078,102283.40227972636,104329.07186416393,106415.65428898773,108543.96793604297,110714.84747409492,112929.14456512606,115187.72729772222,117491.4816040695,119841.31096596514,122238.13564674501,124682.89923283427,127176.55776544979,129720.08922123149,132314.49109137943,134960.78097411813,137659.99649223851,140413.19628115938,143221.46005495917,146085.88844290984,149007.6067061105,151987.75914348202,155027.51448646581,158128.06481589592,161290.62613643336,164516.43859604353,167806.76728603683,171162.902547198,174586.16016905717,178077.88365172062,181639.44149214277,185272.2304068885,188977.67503259529,192757.22854150302,196612.3730737821,200544.62048809967,204555.51285114844,{"$f":"JC114","v":208646.62288212124},212819.55549722386,217075.94669932517,221417.46567809623,225845.81499889158,230362.73130065779,234969.98590348393,239669.38559464458,244462.77328092844,249352.02862766129,254339.06928881677,259425.85072520023,264614.36776319216,269906.65512105904,275304.78822297422,280810.88397366164,286427.10163789941,292155.64365672099,297998.75646744028,303958.73164655006,310037.9063071998,316238.66444558476,322563.43773515424,329014.70648877614,335595.00061045756,342306.90061410156,349153.03861885349,356136.09935852198,363258.82137358759,370523.9978162027,377934.477778862,385493.16733436653,393203.03068002849,401067.0912889152,409088.43310990988,417270.20176806767,425615.60578632064,434127.91791765636,442810.47628426197,451666.68581319938,460700.019529182,469914.01991897053,479312.30031462724,488898.5463182634]
[null,"Closing Balance",null,null,{"$f":"E100","v":523.03682110780392},{"$f":"F123+F124-F125","v":591.03160785181831},{"$f":"G123+G124-G125","v":633.30246495139568},679.24941495175187,729.25460684987399,783.744829902878,843.19705164553693,908.14466189133532,979.18451376023893,1056.9848645733121,1453.3636000732654,1620.2044076028264,1808.4332362280484,2020.8600236302002,2260.6639387009145,2531.4417145605016,2837.2622890049461,3182.7285739656536,3573.0472824754183,4177.8285294431271,4707.0546417422493,5305.3534131202396,5981.750052296903,6746.4459746634457,7610.9718312463738,8395.8415736408188,9076.7751781240659,9625.5266918461839,10095.493233351652,10288.513978513523,10236.030562899045,9887.6440816619761,9185.345074427587,9795.1363763657082,10350.124617508827,10838.849459277724,11248.438163560964,11609.797361931298,11820.251278779226,11902.993291454561,11837.708918550852,11601.661747138352,12081.346970837398,12525.972147429851,12930.557252900946,13289.720216791644,13621.515245420644,13873.013834322006,14060.152947069195,14175.589031052144,14211.386792149866,14638.933177714705,15046.037288104522,15430.862505077279,15791.52635122054,16138.665728592659,16445.168147357086,16721.525158753513,16965.689136809284,17175.580078857223,17601.70135928753,18017.890275866885,18423.751375320426,18818.94127944914,19209.787130273096,19582.52151460489,{"$f":"BS123+BS124-BS125","v":19943.871375049686},20293.766340388509,20632.223463311355,21092.309193546203,21550.032621939426,22005.60559261392,22459.299751710347,22914.930354870208,23365.6048199777,23815.579358626681,24265.403076940645,24715.704173624894,25237.169496851551,25761.909906243913,26290.359361301336,26822.995501711561,27362.172392022367,27904.532023875974,28452.770751966469,29007.552282738965,29569.588550686472,30176.469451005287,30791.108794939024,31414.001731553046,32045.670235651938,32687.626835475305,33338.334054253006,33999.537392882747,34671.863158871056,35355.961754284057,36071.890488977217,36799.48141027939,37539.237371829979,38291.676487356614,39057.838761775216,39837.13483005797,40630.753891587628,41439.267613992284,42263.258282818257,43113.51958912758,43979.187319468198,44860.767164692421,45758.773875923245,46673.997603781907,47606.358700378099,48556.741364710702,49525.689678216324,50513.752829643148,51526.85368001349,52559.260843821539,53611.498274822443,54684.096707407109,55777.733736179449,56892.624336373949,58029.507392729982,59188.936270116654,60371.468670305352,61580.492175133288,62813.128323844496,64069.942324696647,65351.506381875748,66658.47345803825,67991.253042164448,69350.541935397952,{"$f":"EE123+EE124-EE125","v":70736.938441327511},72151.046897914232,73594.964922544692,75067.425765200285,76569.061431585986,78100.512626026029,79662.467693487561,81255.490258657286,82880.304868318955,84537.587313353462,86228.022296016628,87953.086375057086,89712.454426297976,91506.851988474489,93337.015895043776,95203.714942498016,97107.658385543531,99049.649742964772,101030.47297053537,103050.9243875165,105112.22497433274,107214.63606615594,109359.00494653694,111546.19339488867,113777.08877589992,116052.55558716202,118373.51838447552,120740.9001180442,123155.63992742945,125618.91038902391,128131.37891757063,130694.04520593261,133307.92715977682,135974.06698097318,138693.50565076148,141467.32776724483,144296.62827979404,147182.52253958248,150126.26091863945,153128.83495172093,156191.43111737902,159315.25837233785,162501.55163900839,165751.55852590193,169066.56372195116,172447.87120925949,175896.81008976384,179414.79522697587,183003.11742859453,186663.18944274663,190396.45141606769,194204.37306138047,198088.44693258175,202050.20187436699,206091.19369661863,210213.00872407286,214417.2960777698,218705.65611856297,223079.77396581246,227541.36786727834,232092.19072903332,236734.02693314146,241468.69996191873,246298.06773039186,{"$f":"GQ123+GQ124-GQ125","v":251224.02494223698},256248.52050677437,261373.49847137605,266600.97070535581,271932.98893729877,277371.64601905335,282919.07469769474,288577.45218015113,294348.99806960352,300235.97613772075,306240.70399530785,312365.52210251382,318612.83360205824,324985.08945400291,331484.78964476514,338114.48308414221,344876.77061286697,351774.30444227188,358809.78969458363,365985.99009077414,373305.71203131665,380771.82674821583,388387.26274065685,396155.00705796562,404078.10589892627,412159.66688822838,420402.8594397027,428810.91627693019,437387.13713897031,446134.88101290836,455057.57883631927,464158.73006561521,473441.90412188007,482910.74148903438,492568.95572459151,502420.33445319219,512468.74100624048,522718.11722173053,533172.48016181623,543835.92984409491,554712.64822370652,565806.90087375185,577123.03849933797,588665.49895817216,600438.80875073047,612447.58488114201,624696.53734496282,637190.4684040437,649934.27779748756,662932.96322002099,676191.62230428238,689715.45453652856,703509.76346528344,717579.95864601596,731931.55781026103,746570.18938641914,761501.59333692095,776731.62520761217,792266.25763102225,808111.58268108196,824273.81421848922,840759.2904190789,857574.47618642903,874725.96571367979,{"$f":"JC123+JC124-JC125","v":892220.48525771126},910064.89504725544,928266.19294487522,946831.516755488,965768.14703253831,985083.50991028547,1004785.1800654639,1024880.8836483904,1045378.5013276169,1066286.071479643,1087611.7929527112,1109364.0288069218,1131551.3093544738,1154182.3355088695,1177265.9821851382,1200811.3018069197,1224827.5278352185,1249324.078397607,1274310.5600339575,1299796.7712568741,1325792.7066777006,1352308.560794476,1379354.7319920459,1406941.8266136842,1435080.6631348913,1463782.2763945055,1493057.9219266796,1522919.0804024311,1553377.4620217616,1584445.011258929,1616133.9114743324,1648456.5896936022,1681425.7214777451,1715054.2359017727,1749355.3206187738,1784342.4270341005,1820029.2755949977,1856429.8611125676,1893558.4583325346,1931429.6274935286,1970058.2200377262,2009459.3844333042,2049648.5721192439,2090641.5435614153]
[]
[null,"Net Plant",null,null,{"$f":"E115-E126","v":947.36842105263167},{"$f":"F115-F126","v":759.45704849904291},{"$f":"G115-G126","v":876.37765002558103},{"$f":"H115-H126","v":1009.4553605517091},{"$f":"I115-I126","v":1160.840995342171},1332.967627809011,1528.5874226582421,1750.8132646922984,2003.1658070901758,2289.6266441044036,2450.9777377824894,2781.2345597362996,3154.5833390089365,3576.610506399832,4053.6266553903415,4592.7605080497869,5202.0650838059528,5890.637656600692,6668.7552920144517,7461.8592166890112,8439.212281452521,9543.4774212247685,10791.129119946603,12200.782002609165,12060.799254719423,11969.041394671958,11938.413394665171,11983.910078263931,12077.558802108924,12323.788462101185,12706.187228808869,13251.419969435072,13990.159889280421,14045.708139460994,14137.629926662947,14272.107604449509,14456.069906487086,14673.406865090979,14978.318176282643,15358.759809755797,15825.589868441857,16390.944481486229,16588.42021913897,16813.347446060849,17068.527204180755,17356.97573835243,17669.378082438867,18033.782336722936,18441.995438162267,18898.081123219417,19406.418545432927,19719.116048066939,20053.327081220104,20410.233374838888,20791.045097050563,21190.387656703304,21622.759039209697,22082.87019449427,22572.036295815364,23091.594306304432,23509.947414086753,23946.380631108696,24401.359141659181,24875.325863112212,25365.218156566571,25878.554813526152,{"$f":"BS115-BS126","v":26412.073578137362},26966.095292943355,27540.900464004815,28066.749388564585,28609.201616060986,29168.452849310783,29744.673460379028,30336.175030573104,30946.911237495049,31574.974492639987,32220.414966102559,32883.247983769121,33526.622817258096,34186.630526521512,34863.409843929556,35557.08385492173,36266.795542400905,36994.701882715686,37739.781137415805,38502.089330830888,39281.665210977633,40059.146341878724,40854.48192402492,41667.850109497391,42499.42370670427,43348.863130780293,44217.443192307372,45104.720131130001,46010.848734736472,46935.980797728276,47870.063834942055,48824.226631892147,49798.728883822099,50793.832741451159,51809.536372768882,52846.706419673064,53905.284566525232,54985.548865975259,56087.783360902067,57206.909480408038,58349.259597090888,59515.194210698588,60705.081585472042,61919.157822265588,63158.129850015874,64422.210610003021,65711.805618933926,67027.331542963919,68366.39091394034,69732.734474215045,71126.835366791725,72549.178144081132,74000.185341371092,75480.538561108566,76990.659558841988,78531.08394500197,80102.361584540777,81703.569799693796,83337.101035051601,85003.552827134074,86703.536930684553,88437.640854285084,90206.598874020579,92011.013044979831,{"$f":"EE115-EE126","v":93851.55663892068},95728.919514983223,97643.025754402799,99595.590719909436,101587.35140215937,103619.0616060929,105691.47188298265,107805.42068311601,109961.684462837,112161.08849542632,114404.4769830211,116692.3014526183,119025.98625864976,121406.42783979615,123834.54225617113,126311.25482258227,128837.54879050993,131414.38492963047,134042.76197942765,136723.70039924228,139458.02593403461,142247.09877253813,145092.00066427427,147993.83628312766,150953.72800188832,153972.84201679763,157052.34533841242,160193.43889471792,163397.34882680996,166665.21282279573,169998.46954200621,173398.41855915662,176866.38637785261,180403.72395909339,184011.82089608116,187692.08257533534,191445.94845989239,195274.88759004153,199180.339063808,203163.9201531322,207227.18831060347,211371.73279649386,215599.17371599009,219911.16989867127,224309.40696741774,228795.60762630863,233371.52953866683,238038.93437395763,242799.69922086885,247655.6881181387,252608.80283604559,257660.9827785606,262814.20958677726,268070.50114528451,273431.91759726172,278900.56060524809,284478.55751250265,290168.12123157503,295971.48116942844,301890.9116232646,307928.73222183029,314087.3108717787,320369.06104178552,326776.44554197136,{"$f":"GQ115-GQ126","v":333311.9766332123},339978.20823656459,346777.76842526102,353713.32260189665,360787.58967612626,368003.34288911807,375363.41197939496,382870.68233029731,390528.09763698262,398338.66058618273,406305.4294111522,414431.53587974387,422720.16604076291,431174.56979320792,439798.06203029194,448594.02450959163,457565.90612239297,466717.225077921,476051.5700197604,485572.59899789304,495284.04985220503,505189.73059857928,515293.52549608937,525599.39649943472,536111.38511373848,546833.61341005343,557770.2860920917,568925.6919989686,580304.20450394717,591910.28799867933,603748.49365173071,615823.4637076233,628139.93326864287,640702.73231048044,653516.78726943966,666587.12321792881,679918.86575387465,693517.24233454932,707387.5868677398,721535.33856349322,735966.04544911603,750685.36652358714,765699.07406031631,781013.05570528714,796633.3169176064,812565.9832794338,828817.30254176026,845393.64842828945,862301.52138350648,879547.55188139575,897138.50301383389,915081.27318665734,933382.89873564104,952050.5567569714,971091.5678966766,990513.39903358265,1010323.6669285842,1030530.1402650754,1051140.7431128731,1072163.5580291098,1093606.8292508572,1115478.9658799695,1137788.5452191643,1160544.3161216937,{"$f":"JC115-JC126","v":1183755.202323202},1207430.3063252508,1231578.9124535059,1256210.4907279892,1281334.7005731063,1306961.3946176758,1333100.6225326755,1359762.6349930037,1386957.8876895697,1414697.0453773222,1442990.9862619871,1471850.8059897765,1501287.8221246172,1531313.5785843167,1561939.8501738498,1593178.6471888642,1625042.2201367675,1657543.0645365114,1690693.9257912426,1724507.8042953636,1758997.9603835398,1794177.919600042,1830061.4780016844,1866662.7075712988,1903995.9617285493,1942075.8809647434,1980917.3985817838,2020535.7465338311,2060946.4614585694,2102165.390689461,2144208.6985083949,2187092.8724839408,2230834.7299387399,2275451.4245404247,2320960.4530317769,2367379.6620908594,2414727.2553220377,2463021.8004254941,2512282.2364352057,2562527.8811668875,2613778.4387932108,2666054.0075717997,2719375.0877246703,{"$error":"#DIV/0!"}]
[]
[null,"Openining Net Plant",null,null,null,{"$f":"F112-F123","v":947.36842105263167},{"$f":"G112-G123","v":759.45704849904291},876.37765002558103,1009.4553605517091,1160.840995342171,1332.967627809011,1528.5874226582421,1750.8132646922984,2003.1658070901758,2289.6266441044036,2450.9777377824894,2781.2345597362996,3154.5833390089365,3576.610506399832,4053.6266553903415,4592.7605080497869,5202.0650838059528,5890.637656600692,6668.7552920144517,7461.8592166890112,8439.212281452521,9543.4774212247685,10791.129119946603,12200.782002609165,12060.799254719423,11969.041394671958,11938.413394665171,11983.910078263931,12077.558802108924,12323.788462101185,12706.187228808869,13251.419969435072,13990.159889280421,14045.708139460994,14137.629926662947,14272.107604449509,14456.069906487086,14673.406865090979,14978.318176282643,15358.759809755797,15825.589868441857,16390.944481486229,16588.42021913897,16813.347446060849,17068.527204180755,17356.97573835243,17669.378082438867,18033.782336722936,18441.995438162267,18898.081123219417,19406.418545432927,19719.116048066939,20053.327081220104,20410.233374838888,20791.045097050563,21190.387656703304,21622.759039209697,22082.87019449427,22572.036295815364,23091.594306304432,23509.947414086753,23946.380631108696,24401.359141659181,24875.325863112212,25365.218156566571,{"$f":"BS112-BS123","v":25878.554813526152},26412.073578137362,26966.095292943355,27540.900464004815,28066.749388564585,28609.201616060986,29168.452849310783,29744.673460379028,30336.175030573104,30946.911237495049,31574.974492639987,32220.414966102559,32883.247983769121,33526.622817258096,34186.630526521512,34863.409843929556,35557.08385492173,36266.795542400905,36994.701882715686,37739.781137415805,38502.089330830888,39281.665210977633,40059.146341878724,40854.48192402492,41667.850109497391,42499.42370670427,43348.863130780293,44217.443192307372,45104.720131130001,46010.848734736472,46935.980797728276,47870.063834942055,48824.226631892147,49798.728883822099,50793.832741451159,51809.536372768882,52846.706419673064,53905.284566525232,54985.548865975259,56087.783360902067,57206.909480408038,58349.259597090888,59515.194210698588,60705.081585472042,61919.157822265588,63158.129850015874,64422.210610003021,65711.805618933926,67027.331542963919,68366.39091394034,69732.734474215045,71126.835366791725,72549.178144081132,74000.185341371092,75480.538561108566,76990.659558841988,78531.08394500197,80102.361584540777,81703.569799693796,83337.101035051601,85003.552827134074,86703.536930684553,88437.640854285084,90206.598874020579,{"$f":"EE112-EE123","v":92011.013044979831},93851.55663892068,95728.919514983223,97643.025754402799,99595.590719909436,101587.35140215937,103619.0616060929,105691.47188298265,107805.42068311601,109961.684462837,112161.08849542632,114404.4769830211,116692.3014526183,119025.98625864976,121406.42783979615,123834.54225617113,126311.25482258227,128837.54879050993,131414.38492963047,134042.76197942765,136723.70039924228,139458.02593403461,142247.09877253813,145092.00066427427,147993.83628312766,150953.72800188832,153972.84201679763,157052.34533841242,160193.43889471792,163397.34882680996,166665.21282279573,169998.46954200621,173398.41855915662,176866.38637785261,180403.72395909339,184011.82089608116,187692.08257533534,191445.94845989239,195274.88759004153,199180.339063808,203163.9201531322,207227.18831060347,211371.73279649386,215599.17371599009,219911.16989867127,224309.40696741774,228795.60762630863,233371.52953866683,238038.93437395763,242799.69922086885,247655.6881181387,252608.80283604559,257660.9827785606,262814.20958677726,268070.50114528451,273431.91759726172,278900.56060524809,284478.55751250265,290168.12123157503,295971.48116942844,301890.9116232646,307928.73222183029,314087.3108717787,320369.06104178552,{"$f":"GQ112-GQ123","v":326776.44554197136},333311.9766332123,339978.20823656459,346777.76842526102,353713.32260189665,360787.58967612626,368003.34288911807,375363.41197939496,382870.68233029731,390528.09763698262,398338.66058618273,406305.4294111522,414431.53587974387,422720.16604076291,431174.56979320792,439798.06203029194,448594.02450959163,457565.90612239297,466717.225077921,476051.5700197604,485572.59899789304,495284.04985220503,505189.73059857928,515293.52549608937,525599.39649943472,536111.38511373848,546833.61341005343,557770.2860920917,568925.6919989686,580304.20450394717,591910.28799867933,603748.49365173071,615823.4637076233,628139.93326864287,640702.73231048044,653516.78726943966,666587.12321792881,679918.86575387465,693517.24233454932,707387.5868677398,721535.33856349322,735966.04544911603,750685.36652358714,765699.07406031631,781013.05570528714,796633.3169176064,812565.9832794338,828817.30254176026,845393.64842828945,862301.52138350648,879547.55188139575,897138.50301383389,915081.27318665734,933382.89873564104,952050.5567569714,971091.5678966766,990513.39903358265,1010323.6669285842,1030530.1402650754,1051140.7431128731,1072163.5580291098,1093606.8292508572,1115478.9658799695,1137788.5452191643,{"$f":"JC112-JC123","v":1160544.3161216937},1183755.202323202,1207430.3063252508,1231578.9124535059,1256210.4907279892,1281334.7005731063,1306961.3946176758,1333100.6225326755,1359762.6349930037,1386957.8876895697,1414697.0453773222,1442990.9862619871,1471850.8059897765,1501287.8221246172,1531313.5785843167,1561939.8501738498,1593178.6471888642,1625042.2201367675,1657543.0645365114,1690693.9257912426,1724507.8042953636,1758997.9603835398,1794177.919600042,1830061.4780016844,1866662.7075712988,1903995.9617285493,1942075.8809647434,1980917.3985817838,2020535.7465338311,2060946.4614585694,2102165.390689461,2144208.6985083949,2187092.8724839408,2230834.7299387399,2275451.4245404247,2320960.4530317769,2367379.6620908594,2414727.2553220377,2463021.8004254941,2512282.2364352057,2562527.8811668875,2613778.4387932108,2666054.0075717997,2719375.0877246703]
[null,"Add: Working Capital"]
[null,"Less: Deferred Taxes"]
[null,"Invested Capital",null,null,{"$f":"E128","v":947.36842105263167},{"$f":"F130+F131-F132","v":947.36842105263167},{"$f":"G130+G131-G132","v":759.45704849904291},876.37765002558103,1009.4553605517091,1160.840995342171,1332.967627809011,1528.5874226582421,1750.8132646922984,2003.1658070901758,2289.6266441044036,2450.9777377824894,2781.2345597362996,3154.5833390089365,3576.610506399832,4053.6266553903415,4592.7605080497869,5202.0650838059528,5890.637656600692,6668.7552920144517,7461.8592166890112,8439.212281452521,9543.4774212247685,10791.129119946603,12200.782002609165,12060.799254719423,11969.041394671958,11938.413394665171,11983.910078263931,12077.558802108924,12323.788462101185,12706.187228808869,13251.419969435072,13990.159889280421,14045.708139460994,14137.629926662947,14272.107604449509,14456.069906487086,14673.406865090979,14978.318176282643,15358.759809755797,15825.589868441857,16390.944481486229,16588.42021913897,16813.347446060849,17068.527204180755,17356.97573835243,17669.378082438867,18033.782336722936,18441.995438162267,18898.081123219417,19406.418545432927,19719.116048066939,20053.327081220104,20410.233374838888,20791.045097050563,21190.387656703304,21622.759039209697,22082.87019449427,22572.036295815364,23091.594306304432,23509.947414086753,23946.380631108696,24401.359141659181,24875.325863112212,25365.218156566571,{"$f":"BS130+BS131-BS132","v":25878.554813526152},26412.073578137362,26966.095292943355,27540.900464004815,28066.749388564585,28609.201616060986,29168.452849310783,29744.673460379028,30336.175030573104,30946.911237495049,31574.974492639987,32220.414966102559,32883.247983769121,33526.622817258096,34186.630526521512,34863.409843929556,35557.08385492173,36266.795542400905,36994.701882715686,37739.781137415805,38502.089330830888,39281.665210977633,40059.146341878724,40854.48192402492,41667.850109497391,42499.42370670427,43348.863130780293,44217.443192307372,45104.720131130001,46010.848734736472,46935.980797728276,47870.063834942055,48824.226631892147,49798.728883822099,50793.832741451159,51809.536372768882,52846.706419673064,53905.284566525232,54985.548865975259,56087.783360902067,57206.909480408038,58349.259597090888,59515.194210698588,60705.081585472042,61919.157822265588,63158.129850015874,64422.210610003021,65711.805618933926,67027.331542963919,68366.39091394034,69732.734474215045,71126.835366791725,72549.178144081132,74000.185341371092,75480.538561108566,76990.659558841988,78531.08394500197,80102.361584540777,81703.569799693796,83337.101035051601,85003.552827134074,86703.536930684553,88437.640854285084,90206.598874020579,{"$f":"EE130+EE131-EE132","v":92011.013044979831},93851.55663892068,95728.919514983223,97643.025754402799,99595.590719909436,101587.35140215937,103619.0616060929,105691.47188298265,107805.42068311601,109961.684462837,112161.08849542632,114404.4769830211,116692.3014526183,119025.98625864976,121406.42783979615,123834.54225617113,126311.25482258227,128837.54879050993,131414.38492963047,134042.76197942765,136723.70039924228,139458.02593403461,142247.09877253813,145092.00066427427,147993.83628312766,150953.72800188832,153972.84201679763,157052.34533841242,160193.43889471792,163397.34882680996,166665.21282279573,169998.46954200621,173398.41855915662,176866.38637785261,180403.72395909339,184011.82089608116,187692.08257533534,191445.94845989239,195274.88759004153,199180.339063808,203163.9201531322,207227.18831060347,211371.73279649386,215599.17371599009,219911.16989867127,224309.40696741774,228795.60762630863,233371.52953866683,238038.93437395763,242799.69922086885,247655.6881181387,252608.80283604559,257660.9827785606,262814.20958677726,268070.50114528451,273431.91759726172,278900.56060524809,284478.55751250265,290168.12123157503,295971.48116942844,301890.9116232646,307928.73222183029,314087.3108717787,320369.06104178552,{"$f":"GQ130+GQ131-GQ132","v":326776.44554197136},333311.9766332123,339978.20823656459,346777.76842526102,353713.32260189665,360787.58967612626,368003.34288911807,375363.41197939496,382870.68233029731,390528.09763698262,398338.66058618273,406305.4294111522,414431.53587974387,422720.16604076291,431174.56979320792,439798.06203029194,448594.02450959163,457565.90612239297,466717.225077921,476051.5700197604,485572.59899789304,495284.04985220503,505189.73059857928,515293.52549608937,525599.39649943472,536111.38511373848,546833.61341005343,557770.2860920917,568925.6919989686,580304.20450394717,591910.28799867933,603748.49365173071,615823.4637076233,628139.93326864287,640702.73231048044,653516.78726943966,666587.12321792881,679918.86575387465,693517.24233454932,707387.5868677398,721535.33856349322,735966.04544911603,750685.36652358714,765699.07406031631,781013.05570528714,796633.3169176064,812565.9832794338,828817.30254176026,845393.64842828945,862301.52138350648,879547.55188139575,897138.50301383389,915081.27318665734,933382.89873564104,952050.5567569714,971091.5678966766,990513.39903358265,1010323.6669285842,1030530.1402650754,1051140.7431128731,1072163.5580291098,1093606.8292508572,1115478.9658799695,1137788.5452191643,{"$f":"JC130+JC131-JC132","v":1160544.3161216937},1183755.202323202,1207430.3063252508,1231578.9124535059,1256210.4907279892,1281334.7005731063,1306961.3946176758,1333100.6225326755,1359762.6349930037,1386957.8876895697,1414697.0453773222,1442990.9862619871,1471850.8059897765,1501287.8221246172,1531313.5785843167,1561939.8501738498,1593178.6471888642,1625042.2201367675,1657543.0645365114,1690693.9257912426,1724507.8042953636,1758997.9603835398,1794177.919600042,1830061.4780016844,1866662.7075712988,1903995.9617285493,1942075.8809647434,1980917.3985817838,2020535.7465338311,2060946.4614585694,2102165.390689461,2144208.6985083949,2187092.8724839408,2230834.7299387399,2275451.4245404247,2320960.4530317769,2367379.6620908594,2414727.2553220377,2463021.8004254941,2512282.2364352057,2562527.8811668875,2613778.4387932108,2666054.0075717997,2719375.0877246703]
[]
[null,"Capital Expenditures Method 2",null,null,null,{"$f":"F113","v":-24.533012313540429},{"$f":"G113","v":266.97489667663365},300.81994552357003,339.01949873529094,382.13725493262251,430.8100679283304,485.75745029003212,547.79231201828145,617.83309488649536,533.19681686449883,764.0725261600046,862.39755342142871,973.47345352833804,1098.9573189938467,1240.7216964473632,1400.882600490643,1581.831169773729,1786.2694388100185,1931.081988506766,2270.651703222637,2564.9614645716679,2897.5217914268369,3273.3061240229499,1965.2648051405472,2093.9944828376247,2232.1367742501898,2380.5176361308959,2494.6972538572259,2709.9021083767702,2894.8768156648734,3094.3680508159709,3309.7470366339116,2630.6043572592412,2740.9045111826981,2855.3392938056495,2974.068642451713,3073.3934108314534,3225.2673364163611,3358.0604618133607,3495.9137365983238,3639.0544782657839,3307.7653186110256,3410.4569146970325,3515.1041573966472,3621.6801405140891,3717.5907835468929,3841.170179601791,3953.4126759998785,4067.4355056384279,4183.1896615770183,4048.0092068098729,4151.7720582400125,4256.8356679881927,4363.1557088690206,4464.0727205717476,4580.0439808726105,4689.8808426808746,4800.7655850152951,4912.6386141140274,4892.4835950225015,5004.3941918413084,5117.6752779922199,5232.3123344507612,5344.8108648500674,5466.1150221639855,{"$f":"BS113","v":5584.7494677368813},5704.6822651601115,5825.9009080983296,5878.4182498171213,6004.5698477309325,6132.4994819165095,6262.2271046154319,6391.9430382040027,6527.5256941934194,6662.7872615308006,6799.9464569366455,6939.0350224491413,7043.2584065327555,7189.3179663867086,7337.7282543819701,7488.5372560178221,7640.8316159939923,7797.7916663618098,7956.1052443214139,8117.0361811242146,8280.647170543396,8427.6204377526537,8599.2928924666321,8773.9893764684639,8951.7793573235958,9132.2276398933791,9317.0789466665919,9504.5855217737917,9695.4905507190015,9889.8778289481979,10077.632209659594,10281.046610718897,10488.247589949007,10699.322330479288,10914.093545629699,11133.545061853529,11356.782730155615,11584.268572573679,11816.10299270098,12047.01963547489,12289.064457742374,12535.762048780931,12787.216416483567,13043.39351028191,13304.878186200001,13571.246154475364,13842.811895010211,14119.69206815781,14399.179856821636,14687.815181825128,14982.100372358527,15282.157626357639,15588.037736344195,15900.122006131951,16218.250208564836,16542.665158556858,16873.50210788531,17209.411576802577,17553.982565894134,17905.366165293141,18263.705787087209,18629.108736107242,19001.859609993629,19381.953272757582,{"$f":"EE113","v":19769.605258427277},20164.973440534584,20567.435840852617,20979.008374056368,21398.762513928781,21826.867185460778,22263.474080458524,22708.830975296725,23163.031662140249,23626.291736051095,24098.796910792542,24580.324389490284,25072.061231328724,25573.601657251689,26085.145508405065,26606.885694323904,27139.068386269919,27681.859158682026,28235.492013418876,28800.186747588319,29375.950511098828,29963.545161655471,30562.872429368785,31174.169575610147,31797.672794095815,32433.649212441323,33082.325277610267,33743.96730329303,34418.836489065601,35107.084968679039,35809.270409412689,36525.48773488115,37256.01934815033,38001.150196532981,38761.184819217422,39536.409073347822,40327.133700399325,41133.669879003224,41956.274821502491,42795.425531818379,43651.352058010503,44524.391088999546,45414.884382699805,46323.187888792156,47249.651338143529,48194.641846598541,49158.530671865796,50141.664794005366,51144.512580348244,52167.412969432495,53210.767780227543,54274.985970527559,55360.48856821005,56467.697838436077,57597.050120827334,58748.988707306366,59923.949054956945,61122.436340213717,62344.89075453543,63591.792135529584,64863.629430848152,66160.90342226655,67484.121037220204,68833.8023894863,{"$f":"GQ113","v":70210.477010392366},71614.67622284661,73046.974493511865,74507.91716515088,75998.07744170216,77518.039725594514,79068.401191184836,80649.768870578991,82262.763585623994,83908.018027709666,85586.172905403248,87297.899069309409,89043.858825714342,90824.737046091788,92641.232153440797,94494.057109861606,96383.938012105049,98311.616370556963,100277.84822186078,102283.40227972636,104329.07186416393,106415.65428898773,108543.96793604297,110714.84747409492,112929.14456512606,115187.72729772222,117491.4816040695,119841.31096596514,122238.13564674501,124682.89923283427,127176.55776544979,129720.08922123149,132314.49109137943,134960.78097411813,137659.99649223851,140413.19628115938,143221.46005495917,146085.88844290984,149007.6067061105,151987.75914348202,155027.51448646581,158128.06481589592,161290.62613643336,164516.43859604353,167806.76728603683,171162.902547198,174586.16016905717,178077.88365172062,181639.44149214277,185272.2304068885,188977.67503259529,192757.22854150302,196612.3730737821,200544.62048809967,204555.51285114844,208646.62288212124,212819.55549722386,217075.94669932517,221417.46567809623,225845.81499889158,230362.73130065779,234969.98590348393,239669.38559464458,244462.77328092844,{"$f":"JC113","v":249352.02862766129},254339.06928881677,259425.85072520023,264614.36776319216,269906.65512105904,275304.78822297422,280810.88397366164,286427.10163789941,292155.64365672099,297998.75646744028,303958.73164655006,310037.9063071998,316238.66444558476,322563.43773515424,329014.70648877614,335595.00061045756,342306.90061410156,349153.03861885349,356136.09935852198,363258.82137358759,370523.9978162027,377934.477778862,385493.16733436653,393203.03068002849,401067.0912889152,409088.43310990988,417270.20176806767,425615.60578632064,434127.91791765636,442810.47628426197,451666.68581319938,460700.019529182,469914.01991897053,479312.30031462724,488898.5463182634,498676.51724247681,508650.04757839587,518823.04853868252,529199.50951394101,539783.49970587518,550579.16969970288,561590.75309313752,572822.56815343769,{"$error":"#DIV/0!"}]
[null,"Cap Exp Growth Method 2",null,null,null,null,{"$f":"G135/F135-1","v":-11.882271335643647},{"$f":"H135/G135-1","v":0.12677240170610604},0.12698477537862551,0.12718370582866756,0.12736997601631317,0.12754433206710192,0.12770748383006802,0.12786010561220951,-0.1369889031884014,0.43300278995134756,0.12868546361112565,0.1287989508623173,0.12890322279533617,0.12899898385799857,0.12908688910807209,0.12916754710188494,0.12924152270025946,8.1069824378352973E-2,0.17584427628494814,0.12961466566243063,0.12965509675238129,0.12969163293542096,-0.39960861261420833,6.5502459190414974E-2,6.5970704576721273E-2,6.6474807275441083E-2,4.796419736335511E-2,8.6264918192698881E-2,6.8258815222998148E-2,6.8911821764436665E-2,6.9603544982681065E-2,-0.20519473901104357,4.1929586871959579E-2,4.1750736720693959E-2,4.1581520243017644E-2,3.3396932055294037E-2,4.9415712628804398E-2,4.1172749898167549E-2,4.1051457039734673E-2,4.0945158391334502E-2,-9.1037153093854295E-2,3.1045611219216784E-2,3.0684229508558758E-2,3.0319438157523582E-2,2.6482361586793735E-2,3.3241796434892334E-2,2.9220912156962431E-2,2.8841620893956144E-2,2.8458756328927137E-2,-3.2315162759362859E-2,2.5633057171802198E-2,2.5305726873820156E-2,2.4976308500787248E-2,2.3129362882372551E-2,2.5978801771403326E-2,2.3981617265460775E-2,2.3643402903822164E-2,2.330316428028123E-2,-4.1026871045675151E-3,2.2873985092696447E-2,2.2636323560520921E-2,2.2400220848618702E-2,2.1500729163010712E-2,2.2695687533429876E-2,2.1703613094832042E-2,{"$f":"BT135/BS135-1","v":2.1475054183913267E-2},2.1248973615678901E-2,9.0144584583973231E-3,2.1460126270827384E-2,2.1305378641555794E-2,2.1154118819163736E-2,2.0714025764566601E-2,2.1211493153029171E-2,2.0721721165755547E-2,2.0585858443622707E-2,2.0454361867895399E-2,1.5019867135189768E-2,2.0737498388314179E-2,2.0643166526942647E-2,2.0552546565865359E-2,2.0336997035540705E-2,2.0542273178650428E-2,2.030236055709711E-2,2.0227351431488794E-2,2.0156493795069119E-2,1.7749007315766674E-2,2.0370216715616341E-2,2.031521500504696E-2,2.0263300219163449E-2,2.0157811689377247E-2,2.024164465258238E-2,2.0125038778842308E-2,2.0085571170659788E-2,2.0049246318411429E-2,1.8984499501280894E-2,2.0184741497544012E-2,2.0153685424797674E-2,2.0124881561010888E-2,2.0073347499643956E-2,2.0107168342138992E-2,2.0050906253297418E-2,2.0030835124988489E-2,2.0012866472742141E-2,1.9542538086926742E-2,2.0091676579884865E-2,2.0074562379167382E-2,2.0058961451576707E-2,2.0033843602436763E-2,2.0047288745215441E-2,2.0020323714924571E-2,2.0010376161756716E-2,2.0001729074091035E-2,1.9794184413845395E-2,2.0045261457495522E-2,2.0036008547925643E-2,2.0027716177413168E-2,2.0015505497665842E-2,2.002075405938486E-2,2.0007909518568345E-2,2.0003079606004448E-2,1.9999011414271628E-2,1.9907513376271169E-2,2.002224117621898E-2,2.0017315049732032E-2,2.0012973679848889E-2,2.0007054060100948E-2,2.0009055675536125E-2,2.0002971844084616E-2,2.0000666610550555E-2,{"$f":"EF135/EE135-1","v":1.9998789906984671E-2},1.9958488986106193E-2,2.0010882075355951E-2,2.0008292688967089E-2,2.0006048071861127E-2,2.000318649891164E-2,2.0003926306771058E-2,2.0001059822833511E-2,1.9999975852385443E-2,1.9999125551322106E-2,1.9981390792255471E-2,2.0005303186669376E-2,2.000395664702137E-2,2.0002808286814888E-2,2.0001429002982851E-2,2.0001690466898481E-2,2.000034653682925E-2,1.9999843636340886E-2,1.9999464996079075E-2,1.9991667712318639E-2,2.0002574906797799E-2,2.0001881101848973E-2,2.0001298884915863E-2,2.0000636006467287E-2,2.0000722142898386E-2,2.000009499147315E-2,1.9999864584202998E-2,1.9999698900452501E-2,1.9996273837789014E-2,2.0001245941100088E-2,2.0000891313334268E-2,2.000059844708213E-2,2.000028079810523E-2,2.0000305747424063E-2,2.0000014389293108E-2,1.9999910097665996E-2,1.9999838932165837E-2,1.9998335789609856E-2,2.0000600956256109E-2,2.0000420969193078E-2,2.0000274672564933E-2,2.0000122897138706E-2,2.0000128117431792E-2,1.9999993341898836E-2,1.9999946702085936E-2,1.9999916761188397E-2,1.9999257681276417E-2,2.0000288990460025E-2,2.0000198212413611E-2,2.0000125584268558E-2,2.0000053272966722E-2,2.0000053031279386E-2,1.9999990947728419E-2,1.9999970348048013E-2,1.9999958054492284E-2,1.9999669330553971E-2,2.0000138578277316E-2,2.0000093051222745E-2,2.0000057196402077E-2,2.0000022842695975E-2,2.0000021626934039E-2,1.9999993145624506E-2,1.9999984166967133E-2,1.9999979270596491E-2,{"$f":"GR135/GQ135-1","v":1.9999852902956361E-2},2.0000066274241224E-2,2.0000043557844904E-2,2.000002594688377E-2,2.00000096720645E-2,2.000000865706153E-2,1.9999995643904089E-2,1.9999991787123639E-2,1.9999989914916805E-2,1.9999934656296903E-2,2.0000031614897607E-2,2.0000020332891832E-2,2.000001172302257E-2,2.0000004034442354E-2,2.0000003382424802E-2,1.9999997460646846E-2,1.9999995831357475E-2,1.9999995157160999E-2,1.999997101481843E-2,2.0000015044894903E-2,2.0000009465631186E-2,2.0000005274369625E-2,2.0000001652151544E-2,2.0000001278502877E-2,1.9999998594637747E-2,1.9999997919855073E-2,1.9999997700379968E-2,1.9999987161860799E-2,2.0000007143060161E-2,2.0000004394819415E-2,2.0000002362642322E-2,2.0000000660832962E-2,2.0000000460350886E-2,1.9999999248952349E-2,1.9999998976290234E-2,1.9999998918738271E-2,1.9999994322439374E-2,2.0000003383916498E-2,2.0000002035126307E-2,2.0000001053467331E-2,2.0000000256088724E-2,2.0000000153163944E-2,1.9999999608665942E-2,1.9999999502009924E-2,1.9999999496089549E-2,1.9999997493120425E-2,2.0000001599681738E-2,2.0000000939969231E-2,2.0000000467425227E-2,2.0000000094828163E-2,2.000000004368685E-2,1.9999999800002444E-2,1.9999999760146991E-2,1.9999999767068122E-2,1.9999998894920212E-2,2.0000000754674119E-2,2.0000000433028076E-2,2.0000000206308322E-2,2.0000000032668774E-2,2.0000000007918572E-2,1.9999999899345644E-2,1.9999999885478958E-2,1.9999999893148379E-2,1.9999999513685918E-2,{"$f":"JD135/JC135-1","v":2.0000000355330005E-2},2.0000000198975076E-2,2.0000000090538039E-2,2.0000000009837038E-2,1.9999999998125295E-2,1.9999999949975145E-2,1.9999999945744751E-2,1.999999995134405E-2,1.9999999786363354E-2,2.0000000166983778E-2,2.0000000091192405E-2,2.0000000039482213E-2,2.0000000002080132E-2,1.9999999996648254E-2,1.999999997539903E-2,1.9999999974477767E-2,1.9999999978001837E-2,1.9999999906320287E-2,2.0000000078327362E-2,2.000000004168756E-2,2.0000000017098118E-2,1.9999999999807727E-2,1.9999999997340145E-2,1.9999999988011607E-2,1.999999998807267E-2,1.9999999990123474E-2,1.9999999958999259E-2,2.0000000036674681E-2,2.0000000019009256E-2,2.0000000007344365E-2,1.9999999999376961E-2,1.9999999998274065E-2,1.9999999994205986E-2,1.9999999994458006E-2,1.999999999559865E-2,1.9999999982091676E-2,2.0000000017140973E-2,2.0000000008644214E-2,2.000000000312796E-2,1.9999999999463114E-2,1.9999999998983942E-2,1.9999999997217577E-2,{"$error":"#DIV/0!"}]
[null,"Cap Exp to Depreiation Method 2",null,null,null,{"$f":"F113/F120","v":-0.15016072065783126},{"$f":"G113/G120","v":1.7791886357507136},1.7933464731059396,1.8068140345656085,1.8196091723640528,1.8317512127019011,1.8432606756537633,1.8541590142793343,1.8644683741891486,1.4339194553468022,1.7612836943238845,1.7634182907879994,1.7653096557181438,1.7669795343954324,1.7684481101448792,1.7697340713324488,1.770854683205402,1.7718258627246772,1.6969413118595049,1.7557056318623807,1.7559854303897735,1.756212082538136,1.7563922576249069,0.93350770189080523,0.95802001066308018,0.98646434646887116,1.0194844862310213,1.039003261564444,1.0999441545704345,1.1521998438419787,1.213889289613902,1.2873348405072131,1.0215716659640444,1.0347007877287393,1.0494246664346418,1.0659337959177106,1.0760968707163971,1.1044089517024567,1.12776707006693,1.154115933504952,1.183932927037314,1.0634911099152047,1.0706090506031276,1.07827781471758,1.0865372012022279,1.0917430414323679,1.1048112706209197,1.1151453092707566,1.1262923027998835,1.138328669862807,1.0837138979015939,1.0875456950018396,1.0915160915385806,1.095625019708885,1.0982457737274367,1.1042443375778273,1.108779245512016,1.1134535114337607,1.1182673520855393,1.0935048964207512,1.095542238523437,1.0975784043533503,1.0996074602396169,1.1009063872545088,1.103646199992717,{"$f":"BS113/BS120","v":1.1056215397726878},1.10756323570341,1.1094638528502265,1.098242337951314,1.0993117075119136,1.1003456527140321,1.101340125397706,1.101975267478565,1.1032208781866906,1.1040748929827333,1.1048728322298642,1.1056105296103396,1.1005291465299247,1.101083833249211,1.1016040392760456,1.1020880017710419,1.1023949512919853,1.1029587195188317,1.1033249992126637,1.1036487270078519,1.1039286056572759,1.1016296696982713,1.1019143942643541,1.1021739592875548,1.1024079465191938,1.1025547680253225,1.102808803473345,1.1029645080342214,1.1030937864498975,1.10319668701649,1.1021575998113129,1.1023024212590176,1.1024309793153302,1.1025434310257016,1.1026130148549846,1.1027269733313674,1.1027924953606425,1.1028430940583369,1.1028792256649222,1.1024100498298768,1.1024831247782994,1.102546377265218,1.1026001220189574,1.102632823917447,1.10268371156547,1.1027109589794954,1.1027302420275225,1.102742022340387,1.1025303995034121,1.1025670135470875,1.1025979500993526,1.1026235049153648,1.1026387538232634,1.1026613700723278,1.10267254088449,1.1026796203000722,1.1026829558531879,1.1025876058923787,1.1026058370735121,1.1026208867035847,1.1026329792319642,1.1026400372681073,1.1026500389658977,1.1026545388697011,{"$f":"EE113/EE120","v":1.1026569950164526},1.1026576364060259,1.1026147224285641,1.1026237496719562,1.1026310348978632,1.1026367310867755,1.102639974646777,1.1026443745661585,1.1026461467937478,1.1026469202166949,1.1026468343283677,1.1026275419005667,1.1026319893022418,1.1026355000066952,1.1026381715832894,1.1026396517456472,1.1026415764833479,1.1026422535885627,1.1026424512691548,1.1026422501203412,1.1026335869986925,1.1026357680596923,1.1026374527627696,1.1026387005505727,1.1026393712827045,1.1026402081363711,1.1026404558255016,1.1026404769132077,1.1026403162039882,1.1026364306711034,1.1026374958148308,1.1026383011042336,1.1026388815487869,1.1026391833291029,1.1026395447556614,1.1026396293724636,1.1026396083461549,1.102639505855884,1.1026377652350818,1.1026382834040911,1.102638666920071,1.1026389358688466,1.1026390706496032,1.1026392255864998,1.102639251089726,1.1026392279611326,1.1026391689423598,1.1026383901470487,1.1026386413247771,1.1026388233392259,1.1026389474745162,1.1026390072040955,1.1026390730657778,1.1026390786805516,1.1026390621767139,1.1026390301378268,1.1026386821247449,1.1026388034760155,1.1026388895742669,1.1026389466501616,1.1026389729001422,1.1026390006273492,1.1026390004340836,1.1026389902997145,{"$f":"GQ113/GQ120","v":1.1026389735695905},1.102638818256648,1.1026388767025761,1.1026389173013595,1.1026389434436761,1.1026389548752187,1.1026389664163407,1.1026389650728539,1.1026389593150254,1.102638950818289,1.102638881596075,1.1026389096628584,1.102638928748928,1.1026389406766803,1.1026389456044532,1.1026389503432772,1.1026389491607105,1.1026389460426536,1.1026389418175178,1.1026389110073469,1.1026389244483417,1.1026389333947999,1.1026389388157132,1.1026389409152832,1.1026389428285956,1.1026389420316711,1.1026389403977142,1.1026389383316275,1.1026389246374013,1.1026389310573907,1.1026389352391188,1.1026389376929646,1.1026389385753623,1.1026389393314384,1.1026389388520357,1.1026389380161898,1.1026389370197391,1.1026389309417697,1.1026389340006177,1.1026389359498452,1.1026389370560372,1.102638937420797,1.1026389377111161,1.1026389374405052,1.1026389370208212,1.102638936545848,1.1026389338522125,1.1026389353061745,1.1026389362123195,1.1026389367088549,1.1026389368565421,1.1026389369635696,1.1026389368169656,1.1026389366093632,1.1026389363852676,1.1026389351933166,1.1026389358828623,1.1026389363029909,1.1026389365248717,1.102638936583064,1.1026389366201135,1.1026389365429534,1.1026389364415226,1.1026389363367544,{"$f":"JC113/JC120","v":1.1026389358101361},1.1026389361364488,1.1026389363307285,1.102638936429406,1.1026389364514877,1.1026389364629561,1.1026389364232125,1.1026389363741742,1.1026389363256026,1.1026389360933135,1.1026389362474112,1.1026389363370186,1.1026389363806794,1.1026389363885993,1.1026389363913345,1.1026389363712059,1.1026389363477138,1.1026389363253701,1.1026389362230793,1.1026389362957036,1.1026389363369282,1.1026389363561415,1.1026389363587183,1.1026389363588245,1.102638936348769,1.1026389363376066,1.1026389363274025,1.1026389362824358,1.1026389363165958,1.1026389363355151,1.1026389363439175,1.1026389363446019,1.1026389363441271,1.1026389363391627,1.1026389363338949,1.1026389363292697,1.102638936309539,1.1026389363255751,1.1026389363342342,1.1026389363378866,1.1026389363379636,1.1026389363375118,1.1026389363350821,{"$error":"#DIV/0!"}]
[null,"Depreciation to Net Plant Method 2",null,null,null,{"$f":"F135/F130","v":-2.589595744207045E-2},{"$f":"G135/G130","v":0.35153389807135366},0.34325378507175447,0.33584397288256784,0.32919000661238984,0.32319619692223861,0.317781922767159,0.3128787764322512,0.30842833513815193,0.23287500529286548,0.31174192828503439,0.31007724623672023,0.30859018415857431,0.30726222970810491,0.30607695328762058,0.30501973661271886,0.30407754310840424,0.30323872268877938,0.28957157729556426,0.30430106455830114,0.30393375341545475,0.30361278845620004,0.30333305140168193,0.16107695430672156,0.17361987697608341,0.18649252689892357,0.19939983291202329,0.20817055848758709,0.22437498775858417,0.23490153409946651,0.2435323826962095,0.2497654624385896,0.18803247268638223,0.19514178167223975,0.2019673246942619,0.20838328331580891,0.21260227923028263,0.21980357841023879,0.22419476087313114,0.227616928703953,0.22994747800980861,0.20180443673317219,0.20559262845067075,0.20906628907024644,0.212184689234757,0.21418424727830934,0.21739136271125636,0.21922260134799237,0.2205528962024158,0.22135526005533324,0.20859125537939738,0.21054554616544335,0.21227578100866412,0.21377294559736812,0.21471131921141498,0.21613780998592411,0.21689557905984452,0.21739771790227833,0.2176426862748215,0.21187292354632972,0.21286284072429537,0.21371393685039225,0.21442708596989191,0.21486395371310185,0.21549647191774349,{"$f":"BS135/BS130","v":0.21580607989816555},0.21598767125509494,0.21604540237692052,0.21344321176063394,0.21393891271845725,0.2143540936309726,0.21469178145879619,0.21489370346318645,0.21517299684666616,0.21529732678000565,0.21535873159681218,0.21536144179860325,0.21418986378745936,0.21443609174634642,0.21463736382822118,0.21479646682700293,0.21488915252920457,0.2150118738018944,0.21506066651231998,0.21507904753260107,0.21507007319503035,0.21454335992348603,0.21466490621335932,0.21476197869269331,0.21483660265167384,0.21487885819149996,0.21493248666193757,0.21495104274657226,0.21495512049585799,0.21494665064680082,0.21471016559959383,0.21476985378938218,0.21481646128313786,0.21485131388474318,0.21487044699273244,0.21489374044476733,0.21490048291690445,0.21490042517589122,0.21489469936004799,0.21478865652360016,0.21481783528178666,0.21484012197141786,0.21485633351398703,0.21486493666789599,0.21487498625854506,0.21487726420499692,0.21487638756781186,0.2148729887295841,0.21482549767913542,0.21483970391700449,0.21485032080447716,0.21485783175294618,0.21486167224922495,0.21486597544023597,0.2148666466579944,0.21486587143618016,0.21486399092240221,0.21484274915714693,0.21484964009442734,0.2148546798833588,0.21485814627335473,0.21485984765535399,0.21486167458155267,0.21486181182626948,{"$f":"EE135/EE130","v":0.21486129327543488},0.21486029814205634,0.21485080940074183,0.21485414049769355,0.21485652486472084,0.2148581184979769,0.2148588660751721,0.21485963409080944,0.21485961944553625,0.2148593107814378,0.21485880026721779,0.2148545672136439,0.21485617233720405,0.21485729680642091,0.21485802665099535,0.21485835219775268,0.21485867133843026,0.21485862947992573,0.2148584573031207,0.2148582013850808,0.21485631551310491,0.21485708664647671,0.21485761532641662,0.21485794828719393,0.2148580886386616,0.21485821941433339,0.21485818436735199,0.21485809225314262,0.21485796625969367,0.21485712724684508,0.2148574966720041,0.21485774450372797,0.21485789580854836,0.21485795562842755,0.21485800829702681,0.21485798510561782,0.21485793725056532,0.21485787612591165,0.21485750338561271,0.2148576798943431,0.2148577957400549,0.21485786422129102,0.21485788937740652,0.21485791012267019,0.21485789630383398,0.21485787198215497,0.21485784269143976,0.21485767734018943,0.21485776146183105,0.21485781546202451,0.21485784632915242,0.21485785673809021,0.21485786466858292,0.21485785691428264,0.21485784476379899,0.21485783087634208,0.21485775763560566,0.21485779763041515,0.21485782273366869,0.21485783658705468,0.21485784080771766,0.21485784371237099,0.21485783952847926,0.21485783354251037,{"$f":"GQ135/GQ130","v":0.21485782701977058},0.21485779462900551,0.21485781360046499,0.21485782523918956,0.2148578314287522,0.21485783309559323,0.21485783409040576,0.21485783189493746,0.21485782898011771,0.21485782594241604,0.21485781164062084,0.2148578206198917,0.21485782600181352,0.21485782875410198,0.21485782938885217,0.21485782969037537,0.21485782856219079,0.21485782715694704,0.214857825753311,0.21485781944901616,0.2148578236899579,0.21485782617215846,0.21485782738978784,0.2148578276187465,0.21485782768635184,0.21485782711606585,0.214857826444488,0.21485782580067114,0.21485782302650275,0.21485782502543663,0.2148578261672883,0.21485782670301762,0.21485782677842047,0.214857826777267,0.21485782649281626,0.21485782617435376,0.21485782588112712,0.21485782466255585,0.21485782560288524,0.21485782612679513,0.21485782636109069,0.2148578263816503,0.21485782636654804,0.21485782622623897,0.21485782607628803,0.21485782594365296,0.21485782540938417,0.21485782585088842,0.21485782609064674,0.2148578261924336,0.21485782619525537,0.21485782618175145,0.2148578261131974,0.21485782604304951,0.21485782598346301,0.21485782574967335,0.21485782595658595,0.21485782606601989,0.21485782610991144,0.21485782610810655,0.21485782609895729,0.214857826065738,0.21485782603312134,0.21485782600653555,{"$f":"JC135/JC130","v":0.21485782590443916},0.21485782600123626,0.21485782605105289,0.21485782606981896,0.2148578260675445,0.21485782606202566,0.2148578260460455,0.21485782603096701,0.21485782601918915,0.21485782597469799,0.21485782601990197,0.21485782604251819,0.21485782605046272,0.21485782604874767,0.21485782604562731,0.21485782603799022,0.21485782603105816,0.21485782602587883,0.21485782600653344,0.21485782602760753,0.21485782603784698,0.21485782604117146,0.21485782604007334,0.21485782603838108,0.21485782603475304,0.21485782603158335,0.21485782602932332,0.21485782602093126,0.21485782603073955,0.21485782603536285,0.21485782603673409,0.21485782603608736,0.21485782603519549,0.21485782603348186,0.21485782603203965,0.21485782603106218,0.21485782602743084,0.21485782603198811,0.21485782603406933,0.21485782603462544,0.21485782603426268,0.21485782603380324,0.21485782603299755,{"$error":"#DIV/0!"}]
[null,"EBITDA Growth Method 2",null,null,null,{"$f":"F84","v":0},{"$f":"G84","v":0.13},0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"BS84","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"EE84","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"GQ84","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"JC84","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,"ROIC Method 2",null,null,null,{"$f":"F85","v":0.1},{"$f":"G85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"BS85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"EE85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"GQ85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"JC85","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Net Plant Method 2",null,null,null,{"$f":"F130","v":947.36842105263167},{"$f":"G130","v":759.45704849904291},876.37765002558103,1009.4553605517091,1160.840995342171,1332.967627809011,1528.5874226582421,1750.8132646922984,2003.1658070901758,2289.6266441044036,2450.9777377824894,2781.2345597362996,3154.5833390089365,3576.610506399832,4053.6266553903415,4592.7605080497869,5202.0650838059528,5890.637656600692,6668.7552920144517,7461.8592166890112,8439.212281452521,9543.4774212247685,10791.129119946603,12200.782002609165,12060.799254719423,11969.041394671958,11938.413394665171,11983.910078263931,12077.558802108924,12323.788462101185,12706.187228808869,13251.419969435072,13990.159889280421,14045.708139460994,14137.629926662947,14272.107604449509,14456.069906487086,14673.406865090979,14978.318176282643,15358.759809755797,15825.589868441857,16390.944481486229,16588.42021913897,16813.347446060849,17068.527204180755,17356.97573835243,17669.378082438867,18033.782336722936,18441.995438162267,18898.081123219417,19406.418545432927,19719.116048066939,20053.327081220104,20410.233374838888,20791.045097050563,21190.387656703304,21622.759039209697,22082.87019449427,22572.036295815364,23091.594306304432,23509.947414086753,23946.380631108696,24401.359141659181,24875.325863112212,25365.218156566571,{"$f":"BS130","v":25878.554813526152},26412.073578137362,26966.095292943355,27540.900464004815,28066.749388564585,28609.201616060986,29168.452849310783,29744.673460379028,30336.175030573104,30946.911237495049,31574.974492639987,32220.414966102559,32883.247983769121,33526.622817258096,34186.630526521512,34863.409843929556,35557.08385492173,36266.795542400905,36994.701882715686,37739.781137415805,38502.089330830888,39281.665210977633,40059.146341878724,40854.48192402492,41667.850109497391,42499.42370670427,43348.863130780293,44217.443192307372,45104.720131130001,46010.848734736472,46935.980797728276,47870.063834942055,48824.226631892147,49798.728883822099,50793.832741451159,51809.536372768882,52846.706419673064,53905.284566525232,54985.548865975259,56087.783360902067,57206.909480408038,58349.259597090888,59515.194210698588,60705.081585472042,61919.157822265588,63158.129850015874,64422.210610003021,65711.805618933926,67027.331542963919,68366.39091394034,69732.734474215045,71126.835366791725,72549.178144081132,74000.185341371092,75480.538561108566,76990.659558841988,78531.08394500197,80102.361584540777,81703.569799693796,83337.101035051601,85003.552827134074,86703.536930684553,88437.640854285084,90206.598874020579,{"$f":"EE130","v":92011.013044979831},93851.55663892068,95728.919514983223,97643.025754402799,99595.590719909436,101587.35140215937,103619.0616060929,105691.47188298265,107805.42068311601,109961.684462837,112161.08849542632,114404.4769830211,116692.3014526183,119025.98625864976,121406.42783979615,123834.54225617113,126311.25482258227,128837.54879050993,131414.38492963047,134042.76197942765,136723.70039924228,139458.02593403461,142247.09877253813,145092.00066427427,147993.83628312766,150953.72800188832,153972.84201679763,157052.34533841242,160193.43889471792,163397.34882680996,166665.21282279573,169998.46954200621,173398.41855915662,176866.38637785261,180403.72395909339,184011.82089608116,187692.08257533534,191445.94845989239,195274.88759004153,199180.339063808,203163.9201531322,207227.18831060347,211371.73279649386,215599.17371599009,219911.16989867127,224309.40696741774,228795.60762630863,233371.52953866683,238038.93437395763,242799.69922086885,247655.6881181387,252608.80283604559,257660.9827785606,262814.20958677726,268070.50114528451,273431.91759726172,278900.56060524809,284478.55751250265,290168.12123157503,295971.48116942844,301890.9116232646,307928.73222183029,314087.3108717787,320369.06104178552,{"$f":"GQ130","v":326776.44554197136},333311.9766332123,339978.20823656459,346777.76842526102,353713.32260189665,360787.58967612626,368003.34288911807,375363.41197939496,382870.68233029731,390528.09763698262,398338.66058618273,406305.4294111522,414431.53587974387,422720.16604076291,431174.56979320792,439798.06203029194,448594.02450959163,457565.90612239297,466717.225077921,476051.5700197604,485572.59899789304,495284.04985220503,505189.73059857928,515293.52549608937,525599.39649943472,536111.38511373848,546833.61341005343,557770.2860920917,568925.6919989686,580304.20450394717,591910.28799867933,603748.49365173071,615823.4637076233,628139.93326864287,640702.73231048044,653516.78726943966,666587.12321792881,679918.86575387465,693517.24233454932,707387.5868677398,721535.33856349322,735966.04544911603,750685.36652358714,765699.07406031631,781013.05570528714,796633.3169176064,812565.9832794338,828817.30254176026,845393.64842828945,862301.52138350648,879547.55188139575,897138.50301383389,915081.27318665734,933382.89873564104,952050.5567569714,971091.5678966766,990513.39903358265,1010323.6669285842,1030530.1402650754,1051140.7431128731,1072163.5580291098,1093606.8292508572,1115478.9658799695,1137788.5452191643,{"$f":"JC130","v":1160544.3161216937},1183755.202323202,1207430.3063252508,1231578.9124535059,1256210.4907279892,1281334.7005731063,1306961.3946176758,1333100.6225326755,1359762.6349930037,1386957.8876895697,1414697.0453773222,1442990.9862619871,1471850.8059897765,1501287.8221246172,1531313.5785843167,1561939.8501738498,1593178.6471888642,1625042.2201367675,1657543.0645365114,1690693.9257912426,1724507.8042953636,1758997.9603835398,1794177.919600042,1830061.4780016844,1866662.7075712988,1903995.9617285493,1942075.8809647434,1980917.3985817838,2020535.7465338311,2060946.4614585694,2102165.390689461,2144208.6985083949,2187092.8724839408,2230834.7299387399,2275451.4245404247,2320960.4530317769,2367379.6620908594,2414727.2553220377,2463021.8004254941,2512282.2364352057,2562527.8811668875,2613778.4387932108,2666054.0075717997,2719375.0877246703]
[null,"Depreciation to EBITDA Method 2",null,null,null,{"$f":"F124/F130","v":0.17245493580893995},{"$f":"G124/G130","v":0.19758101586739671},0.19140405394015414,0.18587633616832677,0.1809124792356939,0.17644109892276924,0.17240205195309602,0.16874430619094416,0.16542427825963335,0.16240452308846262,0.17699699900117724,0.17583873767020949,0.17480796253450337,0.17389122156031869,0.17307658140025683,0.17235342956530569,0.17171230705277141,0.17114476601129705,0.17064324810281875,0.17332123280570161,0.17308443917327435,0.17287934155276324,0.17270233917557007,0.17255021461575806,0.18122781888022865,0.18905146198794578,0.19558888399488417,0.20035602022475013,0.20398761775883995,0.20387221483748322,0.2006215762671974,0.19401748059594301,0.18406194978884652,0.18859730657071733,0.19245528636222545,0.1954936452093653,0.19756797460877804,0.19902372039941321,0.19879527149150203,0.19722189261584813,0.19422339961878715,0.18975658080419935,0.19203333685143997,0.19388907591037161,0.1952852502426789,0.19618558502310163,0.19676787202675741,0.19658657891979281,0.19582207536545956,0.19445636916270526,0.19247815847272487,0.19359696528897316,0.19447792172211054,0.19511506377808807,0.1955038884262551,0.19573368196754795,0.19561655752285093,0.19524633554062062,0.19462491314704269,0.19375580689197641,0.19429907240380814,0.19471405049765353,0.19500330229040627,0.19517004915280717,0.19525865437598169,{"$f":"BS124/BS130","v":0.19518982955282743},0.19501159328200507,0.19472955502055986,0.19434983007374831,0.19461169316814425,0.19480614396236537,0.19493685602462604,0.19500773729240384,0.19504072221723665,0.1950024659997161,0.1949172115692023,0.19478960812222459,0.19462443540257046,0.19475001382370907,0.19484075600274395,0.1948995601819706,0.19492936925859344,0.19494099824125224,0.19492050544108758,0.19487998515226021,0.19482244784025526,0.19475089117947228,0.19481087399413738,0.19485306913939016,0.19487940315562066,0.19489177719157516,0.19489551224563878,0.19488482283956052,0.19486567972397989,0.1948398260949345,0.19480895076743268,0.19483750525021828,0.1948570616335098,0.19486879866933307,0.19487385338090912,0.19487483814381332,0.19486937372259344,0.19486038071388934,0.19484880516312988,0.1948355392412707,0.19484909152236216,0.19485812696996235,0.19486333188551283,0.19486535500051713,0.19486547593370088,0.19486272667848992,0.19485852421416486,0.19485336042019313,0.19484768653625736,0.19485410072793666,0.19485826251093386,0.19486055829132562,0.19486134647836265,0.1948612523046328,0.19485988694852491,0.19485793287601408,0.19485563804344264,0.19485322346178929,0.19485625131885007,0.19485816246932544,0.19485916920697724,0.19485946491448752,0.19485935427260054,0.19485868352432309,{"$f":"EE124/EE130","v":0.19485777920651468},0.19485676337613414,0.19485574156630359,0.19485716733529024,0.19485804232294535,0.1948584809851287,0.19485858577184331,0.19485850474260763,0.19485817827441806,0.19485776166609445,0.19485731385434055,0.19485688416897823,0.1948575539452356,0.1948579533355459,0.19485814312276031,0.19485817679202727,0.19485812608633757,0.19485796846680389,0.19485777738360791,0.19485758083515428,0.19485740144913588,0.19485771536738797,0.19485789711574658,0.19485797857440562,0.1948579873297254,0.19485795804369979,0.19485788248762964,0.19485779522136554,0.19485770935655231,0.19485763509199078,0.19485778189796457,0.19485786435004063,0.19485789899477787,0.19485789991584151,0.19485788381065011,0.19485784782458637,0.19485780813989617,0.19485777081706865,0.19485774037478684,0.19485780888273654,0.19485784617022658,0.19485786074839578,0.19485785974446398,0.19485785117828189,0.19485783413885577,0.19485781616843453,0.19485780003401221,0.19485778770276252,0.19485781960596618,0.19485783641405821,0.19485784247079493,0.19485784135543521,0.19485783690867411,0.19485782888394224,0.19485782078103531,0.19485781384818698,0.19485780892575119,0.19485782375251653,0.19485783130379711,0.19485783378121815,0.19485783297011733,0.19485783070445278,0.19485782694417184,0.19485782330634679,{"$f":"GQ124/GQ130","v":0.19485782034731453},0.19485781841846569,0.19485782529543474,0.19485782867617332,0.19485782966972395,0.19485782916123059,0.19485782802389964,0.19485782627021647,0.19485782464424292,0.19485782339084431,0.19485782265324542,0.19485782583673414,0.19485782734479973,0.19485782773302521,0.19485782743785612,0.19485782687386941,0.19485782605968427,0.19485782533626894,0.19485782480995406,0.19485782453725192,0.19485782600814028,0.19485782667827184,0.19485782682457722,0.19485782666118825,0.19485782638438096,0.19485782600801202,0.19485782568769999,0.19485782546893052,0.1948578253730322,0.19485782605135821,0.19485782634792786,0.19485782640014648,0.19485782631259355,0.19485782617793407,0.19485782600468118,0.19485782586357295,0.19485782577373356,0.19485782574268862,0.19485782605492949,0.19485782618560479,0.19485782620260525,0.1948578261567909,0.19485782609178937,0.19485782601236318,0.19485782595053674,0.19485782591418505,0.19485782590566653,0.19485782604912996,0.1948578261064369,0.19485782611100147,0.19485782608746136,0.19485782605630061,0.19485782602003568,0.19485782599310489,0.19485782597866708,0.19485782597728071,0.19485782604307664,0.19485782606807905,0.19485782606867433,0.19485782605675367,0.19485782604190874,0.19485782602541732,0.19485782601376159,0.19485782600816512,{"$f":"JC124/JC130","v":0.19485782600863613},0.19485782603875704,0.19485782604960344,0.19485782604918445,0.19485782604321947,0.19485782603618765,0.19485782602871846,0.19485782602370957,0.19485782602161161,0.19485782602231189,0.19485782603607602,0.19485782604075164,0.19485782604024093,0.19485782603728594,0.19485782603397264,0.19485782603060361,0.19485782602846832,0.19485782602771964,0.1948578260282518,0.19485782603453008,0.19485782603653123,0.1948578260361509,0.19485782603469959,0.19485782603314608,0.19485782603163276,0.19485782603073076,0.19485782603048438,0.19485782603081997,0.19485782603367852,0.19485782603452806,0.19485782603428678,0.19485782603357932,0.19485782603285434,0.19485782603217755,0.19485782603180052,0.19485782603173141,0.19485782603192486,0.19485782603322402,0.19485782603358129,0.19485782603344021,0.19485782603309759,0.19485782603276078,0.19485782603245946,0.19485782603230387]
[]
[]
["Second Try"]
[null,"Start with the EBITDA Growth"]
[null,"OB = EBITDA/(ROIC+DR)"]
[null,null,null,null,null,1,{"$f":"F148+1","v":2},{"$f":"G148+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"BS148+1","v":67},68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,{"$f":"EE148+1","v":131},132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,{"$f":"GQ148+1","v":195},196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,{"$f":"JC148+1","v":259},260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301]
[null,"Swith",null,null,null,{"$f":"F148<=$E$7","v":true},{"$f":"G148<=$E$7","v":true},true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BS148<=$E$7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EE148<=$E$7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GQ148<=$E$7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JC148<=$E$7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Historic Growth",null,null,{"$f":"E8","v":0.13}]
[null,"Plant Balance",null,null,{"$f":"E170","v":1139.3402858877707}]
[null,"Starting Retirements",null,null,84.819523674496963]
[null,null,null,null,{"$f":"SUM(F153:KT153)","v":1307.5529431041641},{"$f":"E152","v":84.819523674496963},{"$f":"F153*(1+$E$150)*G149","v":95.846061752181555},{"$f":"G153*(1+$E$150)*H149","v":108.30604977996515},122.3858362513606,138.29599496403748,156.27447430936235,176.59015596957943,199.54687624562473,225.48797015755594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS153*(1+$E$150)*BT149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EE153*(1+$E$150)*EF149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ153*(1+$E$150)*GR149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC153*(1+$E$150)*JD149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Differene",null,null,{"$f":"E153-E151","v":168.21265721639338}]
[]
[]
[null,"EBITDA",null,null,null,{"$f":"F83","v":200},{"$f":"G83","v":225.99999999999997},255.37999999999994,288.57939999999991,326.09472199999988,368.48703585999982,416.39035052179975,470.52109608963366,531.68883858128595,600.80838759685309,678.91347798444394,767.17223012242164,866.90462003833636,979.60222064332004,1106.9505093269515,1250.8540755394552,1413.4651053595842,1597.21556905633,1804.8535930336527,2039.4845601280274,2304.6175529446709,2604.2178348274779,2942.7661533550499,3325.3257532912062,3391.8322683570304,3459.668913724171,3528.8622919986547,3599.439537838628,3671.4283285954007,3744.8568951673087,3819.7540330706552,3896.1491137320681,3974.0720960067097,4053.553537926844,4134.6246086853807,4217.317100859088,4301.66344287627,4387.6967117337954,4475.4506459684717,4564.9596588878412,4656.2588520655981,4749.38402910691,4844.3717096890487,4941.2591438828294,5040.084326760486,5140.8860132956961,5243.7037335616105,5348.5778082328425,5455.5493643974996,5564.6603516854493,5675.9535587191585,5789.472629893542,5905.2620824914129,6023.3673241412416,6143.8346706240663,6266.7113640365478,6392.0455913172791,6519.8865031436244,6650.2842332064974,6783.2899178706275,6918.9557162280398,7057.3348305526006,7198.4815271636526,7342.4511577069261,7489.3001808610652,{"$f":"BS83","v":7639.0861844782867},7791.8679081678529,7947.7052663312097,8106.6593716578336,8268.7925590909908,8434.1684102728104,8602.8517784782671,8774.9088140478325,8950.4069903287891,9129.415130135365,9312.0034327380727,9498.2435013928334,9688.208371420691,9881.9725388491042,10079.611989626086,10281.204229418609,10486.828314006982,10696.564880287122,10910.496177892865,11128.706101450722,11351.280223479736,11578.305827949331,11809.871944508317,12046.069383398484,12286.990771066454,12532.730586487784,12783.38519821754,13039.052902181891,13299.833960225529,13565.83063943004,13837.147252218641,14113.890197263014,14396.168001208274,14684.09136123244,14977.773188457089,15277.328652226231,15582.875225270756,15894.532729776172,16212.423384371696,16536.671852059131,16867.405289100316,17204.753394882322,17548.84846277997,17899.82543203557,18257.82194067628,18622.978379489807,18995.437947079605,19375.346706021199,19762.853640141624,20158.110712944457,20561.272927203347,20972.498385747414,21391.948353462361,21819.78732053161,22256.183066942242,22701.306728281088,23155.33286284671,23618.439520103646,24090.808310505719,24572.624476715835,25064.076966250152,25565.358505575154,26076.665675686658,26598.198989200391,{"$f":"EE83","v":27130.162968984401},27672.766228364089,28226.221552931373,28790.74598399,29366.560903669801,29953.892121743196,30552.969964178061,31164.029363461621,31787.309950730854,32423.056149745473,33071.517272740384,33732.94761819519,34407.606570559095,35095.758701970277,35797.673876009685,36513.627353529882,37243.899900600481,37988.77789861249,38748.553456584741,39523.524525716435,40313.995016230765,41120.274916555383,41942.68041488649,42781.53402318422,43637.164703647904,44509.90799772086,45400.106157675276,46308.108280828783,47234.270446445356,48178.955855374261,49142.53497248175,50125.385671931384,51127.893385370015,52150.451253077415,53193.460278138962,54257.329483701746,55342.476073375779,56449.325594843292,57578.312106740159,58729.878348874961,59904.475915852461,61102.565434169512,62324.616742852901,63571.10907770996,64842.531259264157,66139.381884449438,67462.169522138429,68811.412912581203,70187.641170832823,71591.393994249476,73023.22187413447,74483.686311617159,75973.360037849503,77492.827238606493,79042.683783378627,80623.537459046202,82236.008208227126,83880.728372391663,85558.342939839495,87269.509798636282,89014.899994609004,90795.197994501184,92611.101954391212,94463.323993479033,{"$f":"GQ83","v":96352.59047334861},98279.642282815577,100245.23512847189,102250.13983104134,104295.14262766216,106381.04548021541,108508.66638981973,110678.83971761612,112892.41651196845,115150.26484220782,117453.27013905198,119802.33554183302,122198.38225266967,124642.34989772308,127135.19689567754,129677.90083359109,132271.45885026292,134916.88802726817,137615.22578781354,140367.5303035698,143174.88090964119,146038.37852783402,148959.14609839072,151938.32902035853,154977.09560076572,158076.63751278105,161238.17026303668,164462.93366829742,167752.19234166338,171107.23618849664,174529.38091226658,178019.96853051192,181580.36790112217,185211.97525914462,188916.21476432751,192694.53905961406,196548.42984080635,200479.39843762247,204488.98640637493,208578.76613450242,212750.34145719247,217005.34828633632,221345.45525206305,225772.36435710432,230287.81164424642,234893.56787713137,239591.43923467401,244383.2680193675,249270.93337975486,254256.35204734997,259341.47908829697,264528.30867006292,269818.87484346417,275215.25234033348,280719.55738714017,286333.94853488298,292060.62750558066,297901.8400556923,303859.87685680616,309937.07439394231,316135.81588182115,322458.53219945758,328907.70284344675,335485.85690031567,{"$f":"JC83","v":342195.57403832197},349039.4855190884,356020.27522947016,363140.6807340596,370403.49434874079,377811.5642357156,385367.79552042991,393075.15143083851,400936.65445945528,408955.38754864439,417134.49529961729,425477.18520560965,433986.72890972183,442666.46348791628,451519.79275767459,460550.18861282809,469761.19238508464,479156.41623278632,488739.54455744207,498514.33544859092,508484.62215756276,518654.31460071402,529027.40089272836,539607.94891058293,550400.10788879462,561408.11004657054,572636.272247502,584088.99769245205,595770.77764630108,607686.1931992271,619839.91706321167,632236.71540447592,644881.4497125654,657779.07870681677,670934.66028095316,684353.35348657228,698040.4205563037,712001.22896742984,726241.25354677846,740766.078617714,755581.40019006829,770693.02819386963,786106.88875774702,801829.02653290192]
[null,"Growth",null,null,null,null,{"$f":"G157/F157-1","v":0.12999999999999989},{"$f":"H157/G157-1","v":0.12999999999999989},0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"BT157/BS157-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"EF157/EE157-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"GR157/GQ157-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"JD157/JC157-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,"ROIC",null,null,null,{"$f":"$E$23","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$E$23","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$E$23","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$E$23","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$E$23","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Net Plant Depreciation Rate",null,null,null,{"$f":"E15","v":0.17245493580893995},{"$f":"F187","v":0.17245493580893997},{"$f":"G187","v":0.17099330075703045},0.16938550841989644,0.16785555268039101,0.16643324323480249,0.16511562330384394,0.16389500510966601,0.16276362024655211,0.16171430438150119,0.16074053760314949,0.16123518142436735,0.16170462800999377,0.16211946766960664,0.16250742016704284,0.1628781673400333,0.16323426156269963,0.16357646987906527,0.1639051885204334,0.16422075289496607,0.16452349757973528,0.165015386979974,0.16550677570291666,0.16596649339275782,0.16639541413586034,0.17280176477996301,0.17946227375146206,0.18525586688483228,0.18967349414635784,0.19227859612458828,0.19264215613950611,0.19042685548019089,0.18526837572357302,0.17694786875910193,0.17587260772610991,0.17822346506577302,0.18112649426931779,0.18369708426688966,0.18563882667807513,0.18679675901038478,0.18704468582488679,0.18627880030632935,0.18436554127839261,0.18117004443385992,0.18028886920826853,0.18105193489009822,0.18227812029387494,0.18343371007949155,0.18432489822425507,0.18487566581847381,0.18504379161293719,0.18480022510049218,0.18410619091391384,0.18291564311621436,0.18243925847037748,0.18267282248401381,0.18319231945537187,0.18372736916238383,0.18416088168642325,0.18444862716982374,0.18457322630319264,0.1845273553914841,0.18430247503142277,0.18388716191090604,0.18368655720954397,0.18377372817033516,{"$f":"BS187","v":0.18401211749939697},0.18427974667297187,0.18451269572329954,0.18468481468630618,0.18478722518694668,0.18481815476706784,0.18477698110994589,0.18466244366085435,0.1846104213025723,0.18467034702185078,0.18480315645659945,0.18495821297193593,0.18510347527846005,0.18522417423047555,0.18531521846160817,0.18537601440116655,0.18540732762050596,0.18541002277612148,0.1854299633913368,0.18549212599070258,0.18558725985810537,0.1856956865477426,0.18580239979236549,0.18589952663202458,0.18598409682012493,0.18605573240024059,0.18611506693875621,0.18616297958268579,0.18621509665887173,0.18628265492820645,0.18636437870043121,0.18645305549797336,0.18654203292495281,0.18662733584617491,0.18670728203277606,0.18678157316312677,0.18685054676346796,0.18691475167295418,0.18697957588071551,0.18704977490327351,0.18712571640729522,0.18720490776095361,0.1872845321439929,0.18736267552698524,0.18743842564914759,0.18751156341201008,0.18758223245207017,0.1876507203137566,0.18771891071229954,0.18778874425888489,0.18786067435088091,0.18793389600610147,0.18800726309522192,0.18807989105045053,0.18815130652976284,0.18822136491558422,0.18829011486245611,0.18835769241219255,0.18842476600349783,0.1884921097148749,0.18856000870710379,0.18862822617471398,0.18869631248227686,0.1887638733134121,{"$f":"EE187","v":0.18883067304005063},0.18889662458511899,0.18896173848350767,0.18902607455633824,0.18908987368403424,0.18915344047497223,0.18921692358090567,0.18928026408719351,0.18934329198696287,0.18940583735947186,0.18946778751932528,0.1895290940268608,0.18958975559145111,0.18964979723712275,0.18970930739085756,0.18976840541647774,0.18982716257150467,0.18988557020181979,0.18994356693903783,0.1900010822745527,0.19005806468468922,0.19011448930713831,0.19017035319333339,0.19022566684057324,0.19028046382439889,0.19033479150484922,0.19038868303398693,0.19044214160028611,0.19049514686951077,0.19054767124198543,0.19059969268135049,0.19065119977922779,0.19070219097116958,0.19075267131484988,0.19080265465257332,0.19085216075089487,0.19090120545421052,0.19094979362779249,0.19099792009306016,0.19104557541357184,0.1910927514275805,0.1911394440397815,0.19118565344299246,0.19123138298933284,0.19127663952764312,0.19132143242600344,0.19136577010284783,0.19140965704035448,0.19145309357518381,0.19149607785727016,0.19153860813094914,0.19158068412824716,0.19162230739613106,0.19166348094609059,0.1917042092349088,0.19174449779342922,0.19178435199327176,0.19182377582530313,0.19186277161467774,0.19190134064537567,0.19193948406518113,0.19197720353636999,0.19201450146680524,0.19205138092383942,{"$f":"GQ187","v":0.19208784558654821},0.19212389959400034,0.19215954710000652,0.1921947917835431,0.1922296366667888,0.1922640842981693,0.19229813709893356,0.19233179765233938,0.19236506883601928,0.19239795381373503,0.19243045600830608,0.19246257903756708,0.19249432655045812,0.19252570203289152,0.19255670871225203,0.1925873496036718,0.19261762763821194,0.19264754578633672,0.19267710712597669,0.19270631485105114,0.19273517226037537,0.19276368273060354,0.19279184965461227,0.19281967636479685,0.19284716608726502,0.19287432194974219,0.19290114702722813,0.19292764439292004,0.19295381715085211,0.19297966844433925,0.19300520145245084,0.1930304193787756,0.19305532542779838,0.193079922774546,0.19310421454367374,0.19312820380851117,0.19315189360660651,0.19317528696006964,0.19319838689044286,0.19322119642411942,0.19324371859163547,0.19326595642313352,0.19328791293916145,0.1933095911386053,0.19333099398941828,0.1933521244266562,0.19337298535746192,0.19339357966894935,0.19341391023471463,0.19343397991780129,0.19345379157081261,0.19347334803415184,0.19349265213241054,0.19351170666955392,0.19353051442489652,0.19354907815172137,0.19356740057874913,0.19358548441311391,0.19360333234313529,0.19362094703981866,0.19363833115710985,0.19365548733126239,0.19367241817943592,0.19368912629778773,{"$f":"JC187","v":0.19370561425977037},0.19372188461537662,0.19373793989153076,0.19375378259320278,0.19376941520458243,0.19378484018982217,0.19380005999326291,0.19381507703925419,0.19382989373164541,0.19384451245306167,0.19385893556422334,0.19387316540360461,0.19388720428754483,0.1939010545106914,0.19391471834652252,0.19392819804773553,0.19394149584643008,0.19395461395411231,0.19396755456155676,0.19398031983857575,0.19399291193379303,0.19400533297453734,0.19401758506691461,0.19402967029602608,0.19404159072624086,0.19405334840143251,0.1940649453451376,0.19407638356063814,0.19408766503098279,0.19409879171896782,0.19410976556711534,0.19412058849769384,0.19413126241280834,0.19414178919455394,0.19415217070519986,0.19416240878736668,0.19417250526417587,0.19418246193936747,0.19419228059739238,0.19420196300348641,0.19421151090374225,0.19422092602519578,0.19423021007593974]
[null,"Opening Net Plant Balance",null,null,null,{"$f":"F157/(F159+F160)","v":734.0663490135878},{"$f":"G157/(G159+G160)","v":829.49497438535411},942.38491979907212,1071.2506463049438,1217.4275229197904,1383.0370091440102,1570.5990666743269,1782.9859867719008,2023.4492053443332,2295.6650727086512,2603.7895151453549,2936.7109971155737,3312.5307207224155,3737.2356557586095,4216.8351226893292,4758.3033927708166,5369.6091723337904,6059.7805630721441,6839.0227685648861,7718.8659020238674,8712.3358568551757,9826.666536250088,11083.582125406085,12502.799547688266,12732.322286250817,12681.988756614819,12627.329780967235,12618.283988850777,12674.367530293979,12812.627899618778,13052.644511167869,13415.250828957216,13930.994229299404,14636.521869943523,14987.441641144353,15158.020909063509,15301.522732878026,15466.132558507526,15668.215340390188,15917.054553334563,16221.372775757203,16590.065432804964,17035.719897392311,17573.917427200071,17981.749831868823,18291.587337073393,18576.373287814444,18870.648119917652,19187.729947218879,19533.645794903794,19912.566860696872,20328.188391883181,20785.404441541184,21290.329717353237,21752.764484291543,22169.486648795017,22571.394604240311,22979.406330772905,23403.236201051794,23847.152947659732,24313.445808343127,24803.712883221164,25319.799014651679,25863.977463028958,26399.912123185743,{"$f":"BS157/(BS159+BS160)","v":26919.638522326226},27434.984030864096,27957.339062476534,28493.137541889864,29045.42895342824,29615.683795985784,30204.71706065899,30813.265804865179,31442.1771808868,32076.88280827141,32711.532936808835,33350.204469521916,33998.698512244089,34661.003445143557,35339.262588174774,36034.545527763497,36747.406175717173,37478.241954985438,38227.445805052084,38989.270675107029,39760.396837877779,40542.095027985612,41337.24273969663,42148.244353965936,42976.604109179898,43823.173126897615,44688.442671484067,45572.758686535512,46476.430947220375,47397.327386956837,48333.865199373322,49286.472924161084,50256.639700288077,51245.854618049336,52255.215449845477,53285.457362327281,54337.086770937407,55410.501772138959,56506.064222350498,57623.166391927065,58761.255934738438,59920.628532196453,61102.188676337748,62306.958534975391,63535.815523689162,64789.453036530838,66068.431202047839,67373.239788902429,68704.342608929277,70061.820625691427,71445.716128171887,72856.420673090921,74294.651134123691,75761.239789697516,77256.982380087706,78782.591693493829,80338.710732386418,81925.943008389499,83544.878268997738,85195.958783989554,86879.592620476527,88596.332596886918,90346.900652404642,92132.105050123413,{"$f":"EE157/(EE159+EE160)","v":93952.760287082259},95809.65185275476,97703.535281752469,99635.149397584391,101605.23042340785,103614.46335018228,105663.51869786097,107753.13206989349,109884.12932708631,112057.39703551303,114273.84317636327,116534.37471325936,118839.8930553313,121191.29915452827,123589.50089892106,126035.39624727347,128529.88526154411,131073.90474224478,133668.44520618187,136314.54197439208,139013.25712317275,141765.666682137,144572.85644386627,147435.92359581936,150355.98049850867,153334.14936475543,156371.56650210486,159469.39735047772,162628.84644147253,165851.15577512918,169137.59715373151,172489.46552360972,175908.07615521844,179394.7650647375,182950.8910015719,186577.83419660959,190276.99821963764,194049.81669534105,197897.75888412964,201822.33031113539,205825.06994215256,209907.5471117353,214071.36002614888,218318.13595911153,222649.53245660066,227067.23749527667,231572.97065424128,236168.48639526803,240855.57727798025,245636.07514353463,250511.85048839657,255484.81139129831,260556.90302322569,265730.10799665115,271006.44731723686,276387.98106653383,281876.80943499622,287475.07465488021,293184.96307531151,299008.70644047396,304948.58227715781,311006.91393367475,317186.0708051995,323488.46895953611,{"$f":"GQ157/(GQ159+GQ160)","v":329916.57210645155},336472.89254867146,343159.99227654684,349980.48445098737,356937.03502054082,364032.36404634436,371269.24661436892,378650.51353425102,386179.05208597146,393857.80695570336,401689.78136513475,409678.03824930667,417825.7015129897,426135.95746521617,434612.05634977843,443257.31378505996,452075.11202870874,461068.90113290568,470242.20011155342,479598.5982024605,489141.75624293688,498875.40810415207,508803.36218294036,518929.50298852386,529257.79279837094,539792.27330366604,550537.06719534623,561496.37970864249,572674.50018014712,584075.80366289464,595704.75261638826,607565.89865317172,619663.88433689752,632003.44504497421,644589.41088793986,657426.70865246723,670520.36374228762,683875.50211991672,697497.35227248608,711391.24722551904,725562.62661675818,740017.03882541822,754760.14315380924,769797.71206574643,785135.63347958319,800779.91310255125,816736.67679395515,833012.17295654328,849612.77496603609,866544.98365111311,883815.42983176478,901430.87691620516,919398.22355543193,937724.5063572115,956416.9026593013,975482.73335699516,994929.46577958111,1014764.7166149855,1034996.2548871619,1055632.0049927693,1076680.0498022684,1098148.6338271266,1120046.1664536088,1142381.2252444201,{"$f":"JC157/(JC159+JC160)","v":1165162.5593088891},1188399.0927404524,1212099.9281196636,1236274.3500827893,1260931.8289585544,1286082.0244769382,1311734.7895535845,1337900.1741519456,1364588.4292244455,1391810.010734112,1419575.5837579232,1447896.0266723654,1476782.4354213681,1506246.1278674896,1536298.6482283936,1566951.7716014618,1598217.5085794011,1630108.1099591393,1662636.0715458496,1695814.1390539142,1729655.3131065748,1764172.8543357349,1799380.2885832188,1835291.4122050731,1871920.2974810582,1909281.2981319155,1947389.0549471206,1986258.5015256393,2025904.8701319941,2066343.697669897,2107590.8317757137,2149662.4370339061,2192575.0013165837,2236345.3422493893,2280990.6138062468,2326528.3130357494,2372976.2869220912,2420352.7393834139,2468676.2384103662,2517965.7233476704,2568240.5123215113,2619520.3098155418,2671825.2143983403,2725175.7266052072]
[null,"Add: Capital Expenditure",null,null,null,{"$f":"F164-F161+F163","v":222.0219904704075},{"$f":"G164-G161+G163","v":255.94044797518256},290.00723452596441,327.63121198435215,369.96145593224065,417.74539247591548,471.71736395194097,532.68571598487597,601.55978541117065,679.36632276269165,751.45600844012711,849.3208540177061,960.35648300228877,1085.4781219981787,1226.7352671395058,1386.3295158253472,1566.6755788645587,1770.4797182418577,2000.7944496361454,2261.0679247569492,2547.7146466540657,2878.4667703584655,3253.6253630966226,2304.5685370849314,2068.2665100959507,2136.8110624151054,2257.0835217854733,2393.6946803967521,2542.2519448908015,2703.6107167545229,2877.0958997432149,3070.3674311785344,3286.5003137208882,2940.8211221333218,2806.459712490102,2845.016833767254,2936.1209952179684,3043.1662377657049,3157.4683248738265,3277.5724259770245,3402.8142315376385,3536.0319504137606,3678.9972497575759,3591.6998058315744,3551.7468487781734,3596.5132303294072,3680.3412368833751,3778.5948235423034,3882.6922173605262,3990.2168379881482,4100.3184038357795,4213.8698403632279,4331.6469141493471,4356.7691193442242,4385.2803866983859,4451.6706546023415,4542.9178574258412,4645.7757403452224,4753.877359709255,4864.867483788049,4977.8782102717632,5093.0496736609994,5210.6800740757626,5291.988071560816,5369.0353676829745,{"$f":"BS164-BS161+BS163","v":5462.4678407835327},5570.7245366938823,5687.7698394968866,5809.6370290072227,5934.5045063057105,6061.6332953474384,6190.928816618557,6322.4936095829353,6440.8948996247191,6556.376977845649,6679.5216717702697,6811.7170971628148,6950.6434530957513,7094.1313373659659,7240.9686703973339,7390.6103245959339,7542.9234757035283,7697.9445348552226,7849.5764674426009,8000.905196710768,8156.9387297997901,8319.2440368617863,8487.1492848079597,8659.6047032158531,8835.8993778661825,9015.6828183844736,9198.856946120577,9385.4492942132038,9573.0873052399547,9762.6357131508412,9956.3684570690693,10155.409680973899,10359.718948940723,10568.866731223645,10782.493555954345,11000.412324603629,11222.581549378565,11449.045002773813,11678.919131713212,11912.444755677796,12150.652293084486,12394.250685803971,12643.399453783835,12897.986567251803,13157.877901149041,13423.011241353726,13693.403413729409,13969.125547157808,14249.897396010849,14535.824152855776,14827.405859305192,15125.086779471092,15429.071895623816,15739.405931952046,16056.094142339594,16379.166597824295,16708.694065611147,17044.780479872934,17387.400998597761,17736.662434803853,18092.857680612888,18456.293301404185,18827.180008164967,19205.643721146891,{"$f":"EE164-EE161+EE163","v":19591.77850594867},19985.684472086326,20387.482140588047,20797.312070055013,21215.270788103455,21641.50113440365,22076.231466424477,22519.713413665093,22972.16472644894,23433.76258704441,23904.664492000142,24385.028488941196,24875.023364222943,25374.83053091024,25884.619134469987,26404.576743073183,26934.930855146733,27475.927888325114,28027.805704176757,28590.785477057892,29165.078862877748,29750.898010070956,30348.461922452945,30957.99856629159,31579.7355200438,32213.910198594753,32860.780355837654,33520.617636775831,34193.695135954753,34880.281656463667,35580.643626986814,36295.04975117914,37023.77467936722,37767.100683438075,38525.314373019464,39298.71008706883,40087.594727115436,40892.286114097777,41713.107645332944,42550.384948778606,43404.446091219943,44275.623637409553,45164.25667320066,46070.691979287934,46995.283052280101,47938.391293886372,48900.388197741057,49881.655155766624,50882.581308589179,51903.561824757948,52944.997728196555,54007.29680441472,55090.874708952382,56196.155759527108,57323.572800951901,58473.567720855201,59646.592484611494,60843.109327334918,62063.589997470794,63308.514991272721,64578.373423410172,65873.663472658489,67194.893028207851,68542.580244440876,{"$f":"GQ164-GQ161+GQ163","v":69917.253704923365},71319.452755823819,72749.72807525775,74208.641955496059,75696.768151411612,77214.691643605533,78763.00864826492,80342.326915911442,81953.266173103184,83596.458556068857,85272.548886710443,86982.19498058538,88726.068053597162,90504.853035763721,92319.248695981223,94169.967698733861,96057.736751588964,97983.296892625323,99947.403867565285,101950.82852380011,103994.35714656269,106078.79179620709,108204.95068568019,110373.66853135324,112585.7968262237,114842.20407409462,117143.77605679832,119491.41616893779,121886.04580639617,124328.60477570079,126820.05168741121,129361.36434892054,131953.54017550912,134597.59659761284,137294.57144006091,140045.52328418772,142851.53184420668,145713.69837820012,148633.14613215922,151611.02080318966,154648.4910041767,157746.74873218552,160907.00984861929,164130.51456436643,167418.52791925616,170772.34025828014,174193.26771786663,177682.65273320599,181241.86456822825,184872.2998628903,188575.38318956087,192352.56761766915,196205.3352897006,200135.19800670212,204143.69781890386,208232.40762176938,212402.93176302692,216656.90666637014,220996.0014736974,225421.91870416442,229936.39492645251,234541.2014432271,239238.14498889717,244029.0684403427,{"$f":"JC164-JC161+JC163","v":248915.8515389963},253900.41162425437,258984.70438062947,264170.72460154584,269460.50697126903,274856.1268646681,280359.7011634325,285973.38908814383,291699.39304667729,297539.9594990444,303497.37983826717,309573.9912873758,315772.1778137064,322094.37106207135,328543.05130790343,335120.74843062123,341830.04290688277,348673.56682358269,355654.00491092179,362774.0955958601,370036.63207606529,377444.46341462445,385000.4956562607,392707.69296606071,400569.07879154611,408587.73704858409,416766.81333130872,425109.51614624291,433619.11817100458,442298.95753805403,451152.43914383283,460183.03598376299,469394.29051371262,478789.81603873539,488373.29812983115,498148.49606933922,508119.24432541738,518289.45405604073,528663.11464304593,539244.29525678779,550037.14645194774,561045.90179511392,572274.87952477974,-2195864.2727328259]
[null,"Less: Depreciation",null,null,null,{"$f":"F173","v":126.59336509864119},{"$f":"G160*G161","v":143.05050256146455},161.14150802009277,181.45433536950554,204.35196970802082,230.1833349455988,259.33044385436705,292.22249741244354,329.34391804685271,371.24188032598789,418.53452646990831,473.50113041086428,535.65154796609477,605.87865506745902,685.26699705801843,775.02373626237329,876.50418812620501,991.23751274911569,1120.951316177164,1267.5979699256409,1433.3839672591535,1621.551181202469,1834.4079408144412,2075.0457985223802,2118.600039731949,2191.4700380626896,2266.1293139019313,2337.6111389535499,2403.9915755660031,2463.5941052054309,2514.4895819538683,2554.6240308363467,2580.9726730767693,2589.9013509324918,2635.8804445709457,2701.5150099527373,2771.5111695884675,2841.0834558830429,2908.6291119294519,2973.2542035543843,3034.1215744898777,3090.3774858264132,3140.7997199498163,3183.8674011628223,3241.9093435736031,3311.7272795883569,3386.0664047801665,3461.512996241077,3536.776369675611,3611.2957721950702,3684.6968726494706,3756.6537907052239,3826.7216383372938,3894.3343524059178,3968.5582221949126,4049.7626991570464,4134.9061308932478,4221.9458700663336,4309.960613101317,4398.5746231046533,4487.6111353937267,4576.9635422304846,4666.5016256984836,4756.0534114040311,4849.3089685424911,{"$f":"BS160*BS161","v":4947.1223322456626},5048.369505081444,5151.9713600835566,5257.3456174688472,5364.2496637481663,5472.6000306742326,5582.3800724123676,5693.5822335613148,5806.1892722401089,5921.7268493082238,6040.8501390571892,6163.2230544406411,6288.3385201962838,6415.8721943347491,6545.6857308086101,6677.7496766422582,6812.0876964352628,6948.7406847885768,7087.7515973876561,7229.7790339400181,7375.2405396919576,7524.0963251507674,7676.147670538654,7831.2449480018904,7989.3303601484658,8150.4132737980226,8314.5409310691321,8481.7770335283403,8652.1908655034931,8826.0979007343558,9003.7607322813074,9185.2429048469057,9370.5040311794637,9559.5058994275041,9752.2516434725403,9948.7829159935027,10149.166548177012,10353.482552562275,10561.816962136645,10774.355212866423,10991.27969562647,11212.690541662676,11438.629595146193,11669.129578538032,11904.240388307364,12144.033075836725,12388.59482687482,12638.02272713096,12892.419379248699,13151.928650375316,13416.701314386159,13686.856318438322,13962.483240049991,14243.663341561856,14530.484828933471,14823.047558931705,15121.461789608067,15425.845219264693,15736.320483605945,16053.028598316878,16376.117704202497,16705.72524588646,17041.975610446196,17384.988484188045,{"$f":"EE160*EE161","v":17734.88694027617},18091.801043088617,18455.868024756124,18827.231044231557,19206.03786132902,19592.445786724962,19986.618094391961,20388.71615647227,20798.89701802222,21217.316446194171,21644.132955104054,22079.510146869256,22523.617265025969,22976.628786517449,23438.723786117578,23910.08772880254,24390.91137444607,24881.387424388016,25381.708935966552,25892.070328277223,26412.669303913495,26943.708248341685,27485.394770499857,28037.941663602283,28601.566653797036,29176.493061245321,29762.949507464793,30361.16854578102,30971.385802298097,31593.840277861345,32228.775257108602,32876.439119570416,33537.085769848163,34210.974746603672,34898.371177981775,35599.546064040784,36314.776251412019,37044.343925309193,37788.536218327194,38547.645317761431,39321.968921637206,40111.810722995979,40917.480740238003,41739.295481798807,42577.578013604092,43432.658134921767,44304.8724567143,45194.564273054406,46102.083443034797,47027.786479896014,47972.03682529481,48935.205172487338,49917.669735526928,50919.816438941394,51942.039051654931,52984.739352392811,54048.327264727501,55133.220906903625,56239.846632308334,57368.639154588876,58520.041766893235,59694.506601133726,60892.494873871248,62114.477097525429,{"$f":"GQ160*GQ161","v":63360.93326270346},64632.353027948433,65929.235900817221,67252.091385942607,68601.439125608071,69977.809075580968,71381.741728382825,72813.788364191001,74274.511303371284,75764.484146637464,77284.292002538525,78834.531716902347,80415.812101370699,82028.754151201458,83673.991260699695,85352.169455085081,87063.947647392022,88809.997913977582,90591.005776658203,92407.670483323731,94260.705285347503,96150.837717418806,98078.809880096684,100045.37872150616,102051.3163209286,104097.41018241443,106184.46354350206,108313.29569743316,110484.74232364865,112699.65582220718,114958.90565062774,117263.37866519474,119613.97946743242,122011.63075464718,124457.27367553352,126951.86819436733,129496.39346657757,132091.84822563076,134739.25117912627,137439.64141195052,140194.07879551666,143003.64440379449,145869.44093668211,148792.59315052966,151774.2482962881,154815.57656687623,157917.77155527851,161082.05072371318,164309.65588315122,167601.85368223864,170959.93610512049,174385.22097844238,177879.05248792103,181442.80170461233,185077.86712121,188785.67519918343,192567.68092762254,196425.36839419373,200360.25136808996,204373.87389466536,208467.81090159432,212643.6688167449,216903.08619808583,221247.73437587373,{"$f":"JC160*JC161","v":225679.31810743301},230199.57624504314,234810.28241750377,239513.2457257807,244310.3114528853,249203.36178802178,254194.31656507141,259285.13401564397,264477.81153701077,269774.38647523319,275176.93692382501,280687.58253837307,286308.48536758492,292041.85070116731,297889.92793483526,303855.01145268197,309939.44152714458,316145.60523687239,322475.93740285712,328932.92154319951,335519.09084690525,342237.02916714048,349089.37203440646,356078.8076900756,363208.07814068877,370479.980233379,377897.36675279,385463.1475398881,393180.29063310171,401051.82343223732,409080.83388564043,417270.47170108539,425623.94958090706,434144.54448187788,442835.59890032856,451700.52218299743,460742.79186409462,469965.95502908842,479373.62970574183,488969.50628294691,498757.34895791713,508740.99721231539,518924.36731791293,529311.45387238113]
[null,"Closing Balance",null,null,{"$f":"F161","v":734.0663490135878},{"$f":"G161","v":829.49497438535411},{"$f":"H161","v":942.38491979907212},1071.2506463049438,1217.4275229197904,1383.0370091440102,1570.5990666743269,1782.9859867719008,2023.4492053443332,2295.6650727086512,2603.7895151453549,2936.7109971155737,3312.5307207224155,3737.2356557586095,4216.8351226893292,4758.3033927708166,5369.6091723337904,6059.7805630721441,6839.0227685648861,7718.8659020238674,8712.3358568551757,9826.666536250088,11083.582125406085,12502.799547688266,12732.322286250817,12681.988756614819,12627.329780967235,12618.283988850777,12674.367530293979,12812.627899618778,13052.644511167869,13415.250828957216,13930.994229299404,14636.521869943523,14987.441641144353,15158.020909063509,15301.522732878026,15466.132558507526,15668.215340390188,15917.054553334563,16221.372775757203,16590.065432804964,17035.719897392311,17573.917427200071,17981.749831868823,18291.587337073393,18576.373287814444,18870.648119917652,19187.729947218879,19533.645794903794,19912.566860696872,20328.188391883181,20785.404441541184,21290.329717353237,21752.764484291543,22169.486648795017,22571.394604240311,22979.406330772905,23403.236201051794,23847.152947659732,24313.445808343127,24803.712883221164,25319.799014651679,25863.977463028958,26399.912123185743,26919.638522326226,{"$f":"BT161","v":27434.984030864096},27957.339062476534,28493.137541889864,29045.42895342824,29615.683795985784,30204.71706065899,30813.265804865179,31442.1771808868,32076.88280827141,32711.532936808835,33350.204469521916,33998.698512244089,34661.003445143557,35339.262588174774,36034.545527763497,36747.406175717173,37478.241954985438,38227.445805052084,38989.270675107029,39760.396837877779,40542.095027985612,41337.24273969663,42148.244353965936,42976.604109179898,43823.173126897615,44688.442671484067,45572.758686535512,46476.430947220375,47397.327386956837,48333.865199373322,49286.472924161084,50256.639700288077,51245.854618049336,52255.215449845477,53285.457362327281,54337.086770937407,55410.501772138959,56506.064222350498,57623.166391927065,58761.255934738438,59920.628532196453,61102.188676337748,62306.958534975391,63535.815523689162,64789.453036530838,66068.431202047839,67373.239788902429,68704.342608929277,70061.820625691427,71445.716128171887,72856.420673090921,74294.651134123691,75761.239789697516,77256.982380087706,78782.591693493829,80338.710732386418,81925.943008389499,83544.878268997738,85195.958783989554,86879.592620476527,88596.332596886918,90346.900652404642,92132.105050123413,93952.760287082259,{"$f":"EF161","v":95809.65185275476},97703.535281752469,99635.149397584391,101605.23042340785,103614.46335018228,105663.51869786097,107753.13206989349,109884.12932708631,112057.39703551303,114273.84317636327,116534.37471325936,118839.8930553313,121191.29915452827,123589.50089892106,126035.39624727347,128529.88526154411,131073.90474224478,133668.44520618187,136314.54197439208,139013.25712317275,141765.666682137,144572.85644386627,147435.92359581936,150355.98049850867,153334.14936475543,156371.56650210486,159469.39735047772,162628.84644147253,165851.15577512918,169137.59715373151,172489.46552360972,175908.07615521844,179394.7650647375,182950.8910015719,186577.83419660959,190276.99821963764,194049.81669534105,197897.75888412964,201822.33031113539,205825.06994215256,209907.5471117353,214071.36002614888,218318.13595911153,222649.53245660066,227067.23749527667,231572.97065424128,236168.48639526803,240855.57727798025,245636.07514353463,250511.85048839657,255484.81139129831,260556.90302322569,265730.10799665115,271006.44731723686,276387.98106653383,281876.80943499622,287475.07465488021,293184.96307531151,299008.70644047396,304948.58227715781,311006.91393367475,317186.0708051995,323488.46895953611,329916.57210645155,{"$f":"GR161","v":336472.89254867146},343159.99227654684,349980.48445098737,356937.03502054082,364032.36404634436,371269.24661436892,378650.51353425102,386179.05208597146,393857.80695570336,401689.78136513475,409678.03824930667,417825.7015129897,426135.95746521617,434612.05634977843,443257.31378505996,452075.11202870874,461068.90113290568,470242.20011155342,479598.5982024605,489141.75624293688,498875.40810415207,508803.36218294036,518929.50298852386,529257.79279837094,539792.27330366604,550537.06719534623,561496.37970864249,572674.50018014712,584075.80366289464,595704.75261638826,607565.89865317172,619663.88433689752,632003.44504497421,644589.41088793986,657426.70865246723,670520.36374228762,683875.50211991672,697497.35227248608,711391.24722551904,725562.62661675818,740017.03882541822,754760.14315380924,769797.71206574643,785135.63347958319,800779.91310255125,816736.67679395515,833012.17295654328,849612.77496603609,866544.98365111311,883815.42983176478,901430.87691620516,919398.22355543193,937724.5063572115,956416.9026593013,975482.73335699516,994929.46577958111,1014764.7166149855,1034996.2548871619,1055632.0049927693,1076680.0498022684,1098148.6338271266,1120046.1664536088,1142381.2252444201,1165162.5593088891,{"$f":"JD161","v":1188399.0927404524},1212099.9281196636,1236274.3500827893,1260931.8289585544,1286082.0244769382,1311734.7895535845,1337900.1741519456,1364588.4292244455,1391810.010734112,1419575.5837579232,1447896.0266723654,1476782.4354213681,1506246.1278674896,1536298.6482283936,1566951.7716014618,1598217.5085794011,1630108.1099591393,1662636.0715458496,1695814.1390539142,1729655.3131065748,1764172.8543357349,1799380.2885832188,1835291.4122050731,1871920.2974810582,1909281.2981319155,1947389.0549471206,1986258.5015256393,2025904.8701319941,2066343.697669897,2107590.8317757137,2149662.4370339061,2192575.0013165837,2236345.3422493893,2280990.6138062468,2326528.3130357494,2372976.2869220912,2420352.7393834139,2468676.2384103662,2517965.7233476704,2568240.5123215113,2619520.3098155418,2671825.2143983403,2725175.7266052072,0]
[]
[null,"Gross Plant"]
[null,null,"Opening Balance",null,null,{"$f":"F161+E179","v":1139.3402858877707},{"$f":"G161+F179","v":1276.5427526836813},1436.6371389066824,1618.3383236526815,1823.5836993856731,2055.2491603538761,2316.7200785204295,2611.8472865027907,2944.9861262420422,3321.0579414956569,3778.4022737879413,4273.9178342528858,4833.2314537446273,5465.9567247625646,6181.4733908285025,6990.4632654920933,7905.0754173654987,8939.0652802451823,10107.985213075868,11429.413339949322,12939.025256266144,14637.419048902504,16555.529336258682,18723.676577357124,19801.50984730255,20483.446841573154,21053.582325123702,21540.186128667316,21933.086359427922,22214.270379561778,22370.166449662232,22368.795579046986,22185.537647128898,23167.469423764851,24040.024035802224,24709.672685877224,25297.605997859006,25840.032312680218,26340.946605555124,26794.804213674426,27195.280739908234,27527.72754026734,27777.259176960211,28515.435304584465,29300.675397925937,30007.405412936856,30667.797648048294,31304.972647165963,31926.09914583444,32531.218937217942,33118.621543668451,33682.907997090471,34217.780587696121,34957.727696013892,35762.749966579941,36551.517122948921,37322.846540667888,38087.169574551423,38850.253097536115,39613.913619257226,40378.4626992095,41142.47106911803,41903.873828629687,42757.784783361218,43664.492468223652,{"$f":"BS161+BR179","v":44581.857181304287},45501.407164661985,46426.355961010639,47360.24844079827,48305.017986017439,49261.644282051391,50230.227903737832,51210.476646280622,52240.982184302746,53312.841716244489,54406.750853306607,55515.547988382998,56639.495246048929,57780.501670137455,58940.128501197709,60119.46387624761,61319.145384224983,62539.575250345573,63796.624885576079,65089.824375173033,66411.207900113528,67756.42953275051,69125.030116516529,70518.048063958529,71936.684096777055,73381.973150047299,74854.732492728246,76355.644903993598,77891.517730764201,79463.699839293375,81069.396822644427,82706.521242851712,84374.781639017659,86074.895884742524,87807.863238099992,89574.673975669866,91376.229354152922,93213.361609318265,95089.319306852121,97005.602725414501,98961.679024023237,100956.92163613382,102991.45337299706,105065.98609555725,107181.47910685471,109338.94468340013,111539.37437537528,113783.73278633089,116073.93920177547,118411.39184210854,120796.56370187982,123229.71887538105,125711.40620106831,128242.49152944032,130824.01956024332,133457.10246122919,136142.86564532408,138882.43416377742,141677.3172476395,144528.8940933815,147438.15066888015,150405.92157002195,153433.14297580233,156520.91705201525,{"$f":"EE161+ED179","v":159670.46663082254},162883.07853894692,166160.0689454221,169502.77060613723,172912.68167759449,176391.29003089407,179939.93348468485,183559.87164970511,187252.40505520525,191018.92606050731,194860.91014160306,198779.89016151687,202777.43650987002,206855.14780403796,211014.70754684473,215257.8255469111,219586.17082355981,224001.38826504143,228505.15142691758,233099.19454404994,237785.3155291077,242565.36590304424,247441.24054889224,252414.87194043497,257488.25137225655,262663.41014922719,267942.3894926752,273327.24196018779,278820.05389278685,284422.9635516837,290138.16634526959,295967.91196218546,301914.49979091168,307980.27590398729,314167.6410673816,320479.04524180631,326916.97497303749,333483.95206337707,340182.54304152011,347015.36903038935,353985.11035218113,361094.50669222197,368346.3556502643,375743.51164002693,383288.88924629538,390985.46221150667,398836.25877827761,406844.36086192087,415012.90837235458,423345.10473216517,431844.22046570317,440513.59455649019,449356.63468770427,458376.8174173687,467577.69012461568,476962.87163168122,486536.05115479534,496300.98848364025,506261.51650238596,516421.54467509885,526785.061938175,537356.13855717052,548138.92732087662,559137.66458955733,{"$f":"GQ161+GP179","v":570356.67203304637},581800.35801711446,593473.21828832687,605379.83703624969,617524.88899427489,629913.14215441374,642549.4603746091,655438.80555021553,668586.23943791923,681996.92536658153,695676.13021772704,709629.22634861362,723861.69325394114,738379.11935204233,753187.20423639449,768291.76128877013,783698.72033923911,799414.13017491659,815444.16089443874,831795.10620593512,848473.38584302482,865485.54800900223,882838.27175161219,900538.36940152862,918592.78923690063,937008.61836439045,955793.08568689611,974953.56485106912,994497.5771524416,1014432.7944350376,1034767.0420641758,1055508.30195538,1076664.7156186202,1098244.5872627762,1120256.3870341652,1142708.7544001313,1165610.5016275209,1188970.6173027898,1212798.2698745937,1237102.811231052,1261893.7803468304,1287180.9070020863,1312974.1155587628,1339283.5288097691,1366119.4719340745,1393492.4765691431,1421413.2849832163,1449892.8543228828,1478942.3609239296,1508573.2046889681,1538797.0135476817,1569625.6480050571,1601071.2057741068,1633146.0264994409,1665862.6965868869,1699234.0541475106,1733273.1940514133,1767993.4730812344,1803408.5151793761,1839532.2167901832,1876378.7523047868,1913962.5796135701,1952298.4457670967,1991401.3927492918,{"$f":"JC161+JB179","v":2031286.7633707309},2071970.2072879579,2113467.6871491852,2155795.4848634442,2198970.2079912927,2243008.7962583974,2287928.5281966133,2333747.0279168189,2380482.2720160652,2428152.5966224,2476776.7045824481,2526373.6727964608,2576962.959703207,2628564.4129153676,2681198.2770061698,2734885.2014494054,2789646.2487165937,2845502.9025353328,2902477.0763122384,2960591.1217241157,3019867.8374817087,3080330.4782703985,3142002.7638713159,3204908.8884655056,3269073.5301236631,3334521.860484588,3401279.5546262888,3469372.8011340154,3538828.3123693364,3609673.334944481,3681935.6604064694,3755643.6361356778,3830826.1764631802,3907512.774010832,3985733.511258021,4065519.0723392679,4146900.7550772983,4229910.4832564732,4314580.819141509,4400944.9762465013,4489036.8323594555,4578890.942827641,4670542.5541090416,4764027.6175950859]
[null,null,"Add: Capital Expenditures",null,null,{"$f":"F162","v":222.0219904704075},{"$f":"G162","v":255.94044797518256},290.00723452596441,327.63121198435215,369.96145593224065,417.74539247591548,471.71736395194097,532.68571598487597,601.55978541117065,679.36632276269165,751.45600844012711,849.3208540177061,960.35648300228877,1085.4781219981787,1226.7352671395058,1386.3295158253472,1566.6755788645587,1770.4797182418577,2000.7944496361454,2261.0679247569492,2547.7146466540657,2878.4667703584655,3253.6253630966226,2304.5685370849314,2068.2665100959507,2136.8110624151054,2257.0835217854733,2393.6946803967521,2542.2519448908015,2703.6107167545229,2877.0958997432149,3070.3674311785344,3286.5003137208882,2940.8211221333218,2806.459712490102,2845.016833767254,2936.1209952179684,3043.1662377657049,3157.4683248738265,3277.5724259770245,3402.8142315376385,3536.0319504137606,3678.9972497575759,3591.6998058315744,3551.7468487781734,3596.5132303294072,3680.3412368833751,3778.5948235423034,3882.6922173605262,3990.2168379881482,4100.3184038357795,4213.8698403632279,4331.6469141493471,4356.7691193442242,4385.2803866983859,4451.6706546023415,4542.9178574258412,4645.7757403452224,4753.877359709255,4864.867483788049,4977.8782102717632,5093.0496736609994,5210.6800740757626,5291.988071560816,5369.0353676829745,{"$f":"BS162","v":5462.4678407835327},5570.7245366938823,5687.7698394968866,5809.6370290072227,5934.5045063057105,6061.6332953474384,6190.928816618557,6322.4936095829353,6440.8948996247191,6556.376977845649,6679.5216717702697,6811.7170971628148,6950.6434530957513,7094.1313373659659,7240.9686703973339,7390.6103245959339,7542.9234757035283,7697.9445348552226,7849.5764674426009,8000.905196710768,8156.9387297997901,8319.2440368617863,8487.1492848079597,8659.6047032158531,8835.8993778661825,9015.6828183844736,9198.856946120577,9385.4492942132038,9573.0873052399547,9762.6357131508412,9956.3684570690693,10155.409680973899,10359.718948940723,10568.866731223645,10782.493555954345,11000.412324603629,11222.581549378565,11449.045002773813,11678.919131713212,11912.444755677796,12150.652293084486,12394.250685803971,12643.399453783835,12897.986567251803,13157.877901149041,13423.011241353726,13693.403413729409,13969.125547157808,14249.897396010849,14535.824152855776,14827.405859305192,15125.086779471092,15429.071895623816,15739.405931952046,16056.094142339594,16379.166597824295,16708.694065611147,17044.780479872934,17387.400998597761,17736.662434803853,18092.857680612888,18456.293301404185,18827.180008164967,19205.643721146891,{"$f":"EE162","v":19591.77850594867},19985.684472086326,20387.482140588047,20797.312070055013,21215.270788103455,21641.50113440365,22076.231466424477,22519.713413665093,22972.16472644894,23433.76258704441,23904.664492000142,24385.028488941196,24875.023364222943,25374.83053091024,25884.619134469987,26404.576743073183,26934.930855146733,27475.927888325114,28027.805704176757,28590.785477057892,29165.078862877748,29750.898010070956,30348.461922452945,30957.99856629159,31579.7355200438,32213.910198594753,32860.780355837654,33520.617636775831,34193.695135954753,34880.281656463667,35580.643626986814,36295.04975117914,37023.77467936722,37767.100683438075,38525.314373019464,39298.71008706883,40087.594727115436,40892.286114097777,41713.107645332944,42550.384948778606,43404.446091219943,44275.623637409553,45164.25667320066,46070.691979287934,46995.283052280101,47938.391293886372,48900.388197741057,49881.655155766624,50882.581308589179,51903.561824757948,52944.997728196555,54007.29680441472,55090.874708952382,56196.155759527108,57323.572800951901,58473.567720855201,59646.592484611494,60843.109327334918,62063.589997470794,63308.514991272721,64578.373423410172,65873.663472658489,67194.893028207851,68542.580244440876,{"$f":"GQ162","v":69917.253704923365},71319.452755823819,72749.72807525775,74208.641955496059,75696.768151411612,77214.691643605533,78763.00864826492,80342.326915911442,81953.266173103184,83596.458556068857,85272.548886710443,86982.19498058538,88726.068053597162,90504.853035763721,92319.248695981223,94169.967698733861,96057.736751588964,97983.296892625323,99947.403867565285,101950.82852380011,103994.35714656269,106078.79179620709,108204.95068568019,110373.66853135324,112585.7968262237,114842.20407409462,117143.77605679832,119491.41616893779,121886.04580639617,124328.60477570079,126820.05168741121,129361.36434892054,131953.54017550912,134597.59659761284,137294.57144006091,140045.52328418772,142851.53184420668,145713.69837820012,148633.14613215922,151611.02080318966,154648.4910041767,157746.74873218552,160907.00984861929,164130.51456436643,167418.52791925616,170772.34025828014,174193.26771786663,177682.65273320599,181241.86456822825,184872.2998628903,188575.38318956087,192352.56761766915,196205.3352897006,200135.19800670212,204143.69781890386,208232.40762176938,212402.93176302692,216656.90666637014,220996.0014736974,225421.91870416442,229936.39492645251,234541.2014432271,239238.14498889717,244029.0684403427,{"$f":"JC162","v":248915.8515389963},253900.41162425437,258984.70438062947,264170.72460154584,269460.50697126903,274856.1268646681,280359.7011634325,285973.38908814383,291699.39304667729,297539.9594990444,303497.37983826717,309573.9912873758,315772.1778137064,322094.37106207135,328543.05130790343,335120.74843062123,341830.04290688277,348673.56682358269,355654.00491092179,362774.0955958601,370036.63207606529,377444.46341462445,385000.4956562607,392707.69296606071,400569.07879154611,408587.73704858409,416766.81333130872,425109.51614624291,433619.11817100458,442298.95753805403,451152.43914383283,460183.03598376299,469394.29051371262,478789.81603873539,488373.29812983115,498148.49606933922,508119.24432541738,518289.45405604073,528663.11464304593,539244.29525678779,550037.14645194774,561045.90179511392,572274.87952477974,-2195864.2727328259]
[null,null,"Less: Retirements",null,null,{"$f":"F153","v":84.819523674496963},{"$f":"G153","v":95.846061752181555},108.30604977996515,122.3858362513606,138.29599496403748,156.27447430936235,176.59015596957943,199.54687624562473,225.48797015755594,{"$f":"F168","v":222.0219904704075},{"$f":"G168","v":255.94044797518256},290.00723452596441,327.63121198435215,369.96145593224065,417.74539247591548,471.71736395194097,532.68571598487597,601.55978541117065,679.36632276269165,751.45600844012711,849.3208540177061,960.35648300228877,1085.4781219981787,1226.7352671395058,1386.3295158253472,1566.6755788645587,1770.4797182418577,2000.7944496361454,2261.0679247569492,2547.7146466540657,2878.4667703584655,3253.6253630966226,2304.5685370849314,2068.2665100959507,2136.8110624151054,2257.0835217854733,2393.6946803967521,2542.2519448908015,2703.6107167545229,2877.0958997432149,3070.3674311785344,3286.5003137208882,2940.8211221333218,2806.459712490102,2845.016833767254,2936.1209952179684,3043.1662377657049,3157.4683248738265,3277.5724259770245,3402.8142315376385,3536.0319504137606,3678.9972497575759,3591.6998058315744,3551.7468487781734,3596.5132303294072,3680.3412368833751,3778.5948235423034,3882.6922173605262,3990.2168379881482,4100.3184038357795,4213.8698403632279,4331.6469141493471,4356.7691193442242,4385.2803866983859,4451.6706546023415,4542.9178574258412,4645.7757403452224,4753.877359709255,4864.867483788049,4977.8782102717632,5093.0496736609994,5210.6800740757626,5291.988071560816,5369.0353676829745,{"$f":"BS168","v":5462.4678407835327},5570.7245366938823,5687.7698394968866,5809.6370290072227,5934.5045063057105,6061.6332953474384,6190.928816618557,6322.4936095829353,6440.8948996247191,6556.376977845649,6679.5216717702697,6811.7170971628148,6950.6434530957513,7094.1313373659659,7240.9686703973339,7390.6103245959339,7542.9234757035283,7697.9445348552226,7849.5764674426009,8000.905196710768,8156.9387297997901,8319.2440368617863,8487.1492848079597,8659.6047032158531,8835.8993778661825,9015.6828183844736,9198.856946120577,9385.4492942132038,9573.0873052399547,9762.6357131508412,9956.3684570690693,10155.409680973899,10359.718948940723,10568.866731223645,10782.493555954345,11000.412324603629,11222.581549378565,11449.045002773813,11678.919131713212,11912.444755677796,12150.652293084486,12394.250685803971,12643.399453783835,12897.986567251803,13157.877901149041,13423.011241353726,13693.403413729409,13969.125547157808,14249.897396010849,14535.824152855776,14827.405859305192,15125.086779471092,15429.071895623816,15739.405931952046,16056.094142339594,16379.166597824295,16708.694065611147,17044.780479872934,17387.400998597761,17736.662434803853,18092.857680612888,18456.293301404185,18827.180008164967,19205.643721146891,{"$f":"EE168","v":19591.77850594867},19985.684472086326,20387.482140588047,20797.312070055013,21215.270788103455,21641.50113440365,22076.231466424477,22519.713413665093,22972.16472644894,23433.76258704441,23904.664492000142,24385.028488941196,24875.023364222943,25374.83053091024,25884.619134469987,26404.576743073183,26934.930855146733,27475.927888325114,28027.805704176757,28590.785477057892,29165.078862877748,29750.898010070956,30348.461922452945,30957.99856629159,31579.7355200438,32213.910198594753,32860.780355837654,33520.617636775831,34193.695135954753,34880.281656463667,35580.643626986814,36295.04975117914,37023.77467936722,37767.100683438075,38525.314373019464,39298.71008706883,40087.594727115436,40892.286114097777,41713.107645332944,42550.384948778606,43404.446091219943,44275.623637409553,45164.25667320066,46070.691979287934,46995.283052280101,47938.391293886372,48900.388197741057,49881.655155766624,50882.581308589179,51903.561824757948,52944.997728196555,54007.29680441472,55090.874708952382,56196.155759527108,57323.572800951901,58473.567720855201,59646.592484611494,60843.109327334918,62063.589997470794,63308.514991272721,64578.373423410172,65873.663472658489,67194.893028207851,68542.580244440876,{"$f":"GQ168","v":69917.253704923365},71319.452755823819,72749.72807525775,74208.641955496059,75696.768151411612,77214.691643605533,78763.00864826492,80342.326915911442,81953.266173103184,83596.458556068857,85272.548886710443,86982.19498058538,88726.068053597162,90504.853035763721,92319.248695981223,94169.967698733861,96057.736751588964,97983.296892625323,99947.403867565285,101950.82852380011,103994.35714656269,106078.79179620709,108204.95068568019,110373.66853135324,112585.7968262237,114842.20407409462,117143.77605679832,119491.41616893779,121886.04580639617,124328.60477570079,126820.05168741121,129361.36434892054,131953.54017550912,134597.59659761284,137294.57144006091,140045.52328418772,142851.53184420668,145713.69837820012,148633.14613215922,151611.02080318966,154648.4910041767,157746.74873218552,160907.00984861929,164130.51456436643,167418.52791925616,170772.34025828014,174193.26771786663,177682.65273320599,181241.86456822825,184872.2998628903,188575.38318956087,192352.56761766915,196205.3352897006,200135.19800670212,204143.69781890386,208232.40762176938,212402.93176302692,216656.90666637014,220996.0014736974,225421.91870416442,229936.39492645251,234541.2014432271,239238.14498889717,244029.0684403427,{"$f":"JC168","v":248915.8515389963},253900.41162425437,258984.70438062947,264170.72460154584,269460.50697126903,274856.1268646681,280359.7011634325,285973.38908814383,291699.39304667729,297539.9594990444,303497.37983826717,309573.9912873758,315772.1778137064,322094.37106207135,328543.05130790343,335120.74843062123,341830.04290688277,348673.56682358269,355654.00491092179,362774.0955958601,370036.63207606529,377444.46341462445,385000.4956562607,392707.69296606071,400569.07879154611,408587.73704858409,416766.81333130872,425109.51614624291,433619.11817100458,442298.95753805403,451152.43914383283,460183.03598376299,469394.29051371262,478789.81603873539,488373.29812983115]
[null,null,"Closing Balance",null,{"$f":"F167","v":1139.3402858877707},{"$f":"F167+F168-F169","v":1276.5427526836811},{"$f":"G167+G168-G169","v":1436.6371389066824},1618.3383236526815,1823.5836993856731,2055.2491603538761,2316.7200785204295,2611.8472865027911,2944.9861262420418,3321.0579414956569,3778.4022737879409,4273.9178342528858,4833.2314537446282,5465.9567247625637,6181.4733908285025,6990.4632654920924,7905.0754173655005,8939.0652802451805,10107.985213075868,11429.413339949322,12939.025256266144,14637.419048902504,16555.529336258682,18723.676577357128,19801.50984730255,20483.446841573154,21053.582325123702,21540.186128667316,21933.086359427922,22214.270379561774,22370.166449662236,22368.795579046979,22185.537647128898,23167.469423764855,24040.024035802224,24709.67268587722,25297.605997859006,25840.032312680221,26340.94660555512,26794.804213674426,27195.280739908238,27527.72754026734,27777.259176960211,28515.435304584465,29300.675397925937,30007.405412936856,30667.797648048294,31304.972647165967,31926.09914583444,32531.218937217938,33118.621543668451,33682.907997090471,34217.780587696128,34957.727696013892,35762.749966579941,36551.517122948921,37322.846540667888,38087.169574551423,38850.253097536115,39613.913619257219,40378.462699209493,41142.471069118037,41903.873828629687,42757.784783361225,43664.492468223645,44581.857181304287,{"$f":"BS167+BS168-BS169","v":45501.407164661978},46426.355961010646,47360.24844079827,48305.017986017447,49261.644282051391,50230.227903737832,51210.476646280629,52240.982184302738,53312.841716244489,54406.750853306607,55515.547988382998,56639.495246048929,57780.501670137455,58940.128501197709,60119.463876247602,61319.14538422499,62539.575250345573,63796.624885576079,65089.824375173033,66411.207900113528,67756.42953275051,69125.030116516544,70518.048063958529,71936.684096777055,73381.973150047299,74854.732492728246,76355.644903993598,77891.517730764201,79463.699839293389,81069.396822644427,82706.521242851712,84374.781639017645,86074.895884742524,87807.863238099992,89574.673975669852,91376.229354152922,93213.361609318279,95089.319306852121,97005.602725414486,98961.679024023237,100956.92163613382,102991.45337299707,105065.98609555724,107181.47910685471,109338.94468340011,111539.37437537529,113783.73278633087,116073.93920177549,118411.39184210851,120796.56370187984,123229.71887538105,125711.4062010683,128242.49152944032,130824.01956024332,133457.10246122919,136142.86564532405,138882.43416377742,141677.3172476395,144528.89409338147,147438.15066888015,150405.92157002195,153433.14297580233,156520.91705201525,159670.46663082254,{"$f":"EE167+EE168-EE169","v":162883.07853894692},166160.0689454221,169502.77060613723,172912.68167759449,176391.2900308941,179939.93348468485,183559.87164970514,187252.40505520525,191018.92606050731,194860.91014160306,198779.8901615169,202777.43650987002,206855.14780403793,211014.70754684473,215257.82554691104,219586.17082355981,224001.38826504143,228505.15142691761,233099.19454404991,237785.3155291077,242565.36590304424,247441.24054889224,252414.87194043497,257488.25137225658,262663.41014922719,267942.3894926752,273327.24196018773,278820.05389278685,284422.9635516837,290138.16634526965,295967.91196218546,301914.49979091162,307980.27590398729,314167.64106738154,320479.04524180631,326916.97497303749,333483.95206337707,340182.54304152005,347015.36903038935,353985.11035218113,361094.50669222197,368346.3556502643,375743.51164002687,383288.88924629544,390985.46221150662,398836.25877827761,406844.36086192087,415012.90837235458,423345.10473216517,431844.22046570317,440513.59455649019,449356.63468770427,458376.8174173687,467577.69012461574,476962.87163168122,486536.05115479539,496300.98848364025,506261.51650238596,516421.54467509885,526785.061938175,537356.1385571704,548138.92732087662,559137.66458955733,570356.67203304626,{"$f":"GQ167+GQ168-GQ169","v":581800.35801711446},593473.21828832687,605379.83703624969,617524.88899427489,629913.14215441374,642549.4603746091,655438.80555021553,668586.23943791911,681996.92536658165,695676.13021772704,709629.22634861362,723861.69325394125,738379.11935204221,753187.20423639449,768291.76128877024,783698.72033923911,799414.1301749167,815444.16089443862,831795.10620593524,848473.38584302482,865485.54800900212,882838.27175161219,900538.36940152862,918592.78923690063,937008.61836439045,955793.085686896,974953.56485106912,994497.57715244149,1014432.7944350376,1034767.0420641758,1055508.3019553798,1076664.7156186204,1098244.5872627762,1120256.3870341654,1142708.7544001315,1165610.5016275207,1188970.6173027898,1212798.2698745937,1237102.8112310523,1261893.7803468304,1287180.9070020865,1312974.1155587626,1339283.5288097693,1366119.4719340748,1393492.4765691429,1421413.2849832166,1449892.8543228828,1478942.3609239296,1508573.2046889684,1538797.0135476817,1569625.6480050571,1601071.205774107,1633146.0264994409,1665862.6965868869,1699234.0541475108,1733273.1940514133,1767993.4730812341,1803408.5151793761,1839532.2167901832,1876378.7523047868,1913962.5796135701,1952298.4457670965,1991401.3927492918,2031286.7633707307,{"$f":"JC167+JC168-JC169","v":2071970.2072879577},2113467.6871491852,2155795.4848634447,2198970.2079912927,2243008.7962583974,2287928.5281966128,2333747.0279168189,2380482.2720160652,2428152.5966223995,2476776.7045824481,2526373.6727964613,2576962.959703207,2628564.4129153676,2681198.2770061702,2734885.2014494054,2789646.2487165942,2845502.9025353324,2902477.0763122384,2960591.1217241157,3019867.8374817083,3080330.4782703985,3142002.7638713163,3204908.8884655051,3269073.5301236627,3334521.860484588,3401279.5546262893,3469372.801134015,3538828.3123693368,3609673.334944481,3681935.6604064694,3755643.6361356778,3830826.1764631798,3907512.7740108324,3985733.5112580215,4065519.0723392684,4146900.7550772987,4229910.4832564732,4314580.819141509,4400944.9762465004,4489036.8323594565,4578890.942827641,4670542.5541090425,4764027.6175950859,2079790.0467324287]
[null,null,null,null,null,null,{"$f":"G168/F168-1","v":0.15277071173405199},{"$f":"H168/G168-1","v":0.13310434837593599},0.12973461686183985,0.12920088929106743,0.12915922936692792,0.12919824478767206,0.12924763151001262,0.12929588190468788,0.12934132107640739,0.1061131281637242,0.13023363241279662,0.13073460808047921,0.13028666043335457,0.13013357181377083,0.13009673151240064,0.13008888650245831,0.1300870085209378,0.1300860603040388,0.13008506454430435,0.12677492735116713,0.12982306481566885,0.13033278570432727,-0.29169210345361662,-0.10253634169972714,3.3141063777111901E-2,5.6285958775611711E-2,6.0525522114136088E-2,6.206191028064878E-2,6.3470802800645432E-2,6.4167959504520589E-2,6.7175908683672736E-2,7.0393165439288419E-2,-0.10518154833102622,-4.5688399281406E-2,1.3738704712401129E-2,3.2022362880038902E-2,3.6458048807280097E-2,3.7560250797223027E-2,3.8038101651581169E-2,3.8211758363594361E-2,3.9149277571912666E-2,4.0430997612192598E-2,-2.3728597223538039E-2,-1.1123690512367501E-2,1.2604046250265233E-2,2.3308132400861492E-2,2.6696868669203289E-2,2.7549234220523022E-2,2.7693315516190475E-2,2.7592877860528553E-2,2.7693321675024807E-2,2.7949860400996007E-2,5.7996890542522106E-3,6.5441308853320113E-3,1.5139343907252467E-2,2.0497294140384037E-2,2.2641369742411266E-2,2.3268798453883077E-2,2.3347283844441069E-2,2.3229970160609126E-2,2.3136657532436544E-2,2.3096260188290696E-2,1.5604104709782129E-2,1.4559234654403452E-2,1.740209678314697E-2,{"$f":"BT168/BS168-1","v":1.9818276109946131E-2},2.1010786304732409E-2,2.1426181605322503E-2,2.1493163286282924E-2,2.1421971945028817E-2,2.1330145683731594E-2,2.1251220432580986E-2,1.8726992442083867E-2,1.7929508247007453E-2,1.8782430348458279E-2,1.9791151505839766E-2,2.0395203434212084E-2,2.064382747273652E-2,2.0698423252745846E-2,2.06659717794897E-2,2.0609008514587357E-2,2.0551853621613825E-2,1.9697716955586086E-2,1.927858527091586E-2,1.9501984994543919E-2,1.9897821037817121E-2,2.018275304849837E-2,2.0319592906959949E-2,2.0358282010824347E-2,2.0346931628561382E-2,2.0317277285152535E-2,2.0284297188828182E-2,1.9992437777320182E-2,1.9800133631616923E-2,1.9844307378719339E-2,1.9991347725134556E-2,2.011826941355177E-2,2.0188557557761388E-2,2.021284118377431E-2,2.0210424195333143E-2,2.0196445207606439E-2,2.0179265563705195E-2,2.0078017763377254E-2,1.9995482572566337E-2,1.9996528193186647E-2,2.0048174109807082E-2,2.0101962941998064E-2,2.0135970108243084E-2,2.0149760006504147E-2,2.0150159637940757E-2,2.0143928028806046E-2,2.0135398417602479E-2,2.0099457758124828E-2,2.0065180042978303E-2,2.0059523518116462E-2,2.0076399269740364E-2,2.009807418528764E-2,2.0113590657144576E-2,2.0120721948256648E-2,2.0121484877991813E-2,2.0118695650279683E-2,2.0114463341183608E-2,2.0101198670725351E-2,2.0087040969162695E-2,2.0082427971910288E-2,2.0087242557638163E-2,2.009540597908499E-2,2.0101986214493772E-2,2.010527688674224E-2,{"$f":"EF168/EE168-1","v":2.010567677753472E-2},2.0104273589573785E-2,2.0102037448315624E-2,2.0096766189811488E-2,2.0090733253294468E-2,2.0087808573026056E-2,2.0088661777038608E-2,2.0091344169117953E-2,2.0093790293259195E-2,2.0095019022513982E-2,2.0094990126375167E-2,2.0094086644350861E-2,2.0092731547185494E-2,2.0090325448232971E-2,2.0087512429757259E-2,2.0085688827134129E-2,2.0085332169137882E-2,2.008586636617804E-2,2.0086473369452573E-2,2.0086659958352238E-2,2.0086321382756678E-2,2.008557564143798E-2,2.0084597545541039E-2,2.008324124768146E-2,2.0081696952415573E-2,2.0080460684686496E-2,2.0079781240525563E-2,2.0079507677104314E-2,2.0079330934519746E-2,2.0079022796347212E-2,2.0078504809577735E-2,2.0077804912346453E-2,2.0076991352399931E-2,2.0076036440729084E-2,2.0075000727080461E-2,2.0074059385124299E-2,2.007332673511697E-2,2.0072771890153218E-2,2.0072283047444905E-2,2.0071760654326365E-2,2.0071159170162334E-2,2.0070480385967482E-2,2.0069749240999579E-2,2.0068964308325166E-2,2.0068146851187407E-2,2.0067358914010347E-2,2.00666496563906E-2,2.00660172501681E-2,2.00654229779893E-2,2.0064825357358096E-2,2.0064200997262915E-2,2.0063546384515352E-2,2.0062869874801992E-2,2.0062173758810253E-2,2.006146622954752E-2,2.0060769497701081E-2,2.0060103903372539E-2,2.0059472364729158E-2,2.0058862109856301E-2,2.005825649697357E-2,2.0057644387474927E-2,2.0057022577737005E-2,2.0056393506977965E-2,2.0055758852089323E-2,{"$f":"GR168/GQ168-1","v":2.0055121970583345E-2},2.0054490944157344E-2,2.0053873998389316E-2,2.005327353663211E-2,2.0052685593626718E-2,2.0052103708525504E-2,2.005152285001377E-2,2.005094100495497E-2,2.0050358694611248E-2,2.0049776744040182E-2,2.0049196560856908E-2,2.0048621139085121E-2,2.0048053759037732E-2,2.0047495790093572E-2,2.004694610164437E-2,2.004640225527532E-2,2.0045862063312825E-2,2.0045324430064015E-2,2.0044789346299163E-2,2.0044257141917488E-2,2.004372839871249E-2,2.004320423971051E-2,2.0042685957806672E-2,2.0042174227832943E-2,2.0041668767097676E-2,2.0041168673659016E-2,2.0040673018779875E-2,2.0040181246766986E-2,2.0039693249089163E-2,2.0039209128142277E-2,2.0038729110229525E-2,2.0038253613318568E-2,2.0037783136298559E-2,2.0037317980579061E-2,2.0036858087486564E-2,2.0036403122468016E-2,2.0035952691882297E-2,2.0035506520338808E-2,2.0035064509652756E-2,2.0034626670907052E-2,2.0034193078063423E-2,2.003376387680178E-2,2.0033339248425541E-2,2.0032919311907094E-2,2.0032504052606814E-2,2.0032093337905899E-2,2.0031686993730258E-2,2.0031284879376887E-2,2.0030886921798219E-2,2.0030493099382429E-2,2.0030103421883716E-2,2.0029717927599666E-2,2.0029336670172704E-2,2.0028959683880743E-2,2.0028586953943606E-2,2.0028218416572541E-2,2.0027853985034705E-2,2.0027493580017763E-2,2.0027137147066387E-2,2.0026784654480378E-2,2.0026436085716082E-2,2.0026091436250226E-2,2.0025750708223766E-2,2.0025413897968747E-2,{"$f":"JD168/JC168-1","v":2.0025080983953281E-2},2.0024751924779594E-2,2.0024426667663242E-2,2.0024105160410421E-2,2.0023787359586542E-2,2.0023473231412625E-2,2.00231627491958E-2,2.002285589156183E-2,2.0022552640116542E-2,2.0022252974871035E-2,2.0021956869435975E-2,2.002166428954566E-2,2.0021375195679258E-2,2.0021089547663573E-2,2.0020807308304134E-2,2.002052844439306E-2,2.0020252925996296E-2,2.0019980725613618E-2,2.0019711817167885E-2,2.0019446174282196E-2,2.0019183768369198E-2,2.0018924567813512E-2,2.0018668538757556E-2,2.0018415646786858E-2,2.0018165858505688E-2,2.001791914217943E-2,2.0017675467605356E-2,2.0017434805750689E-2,2.0017197128348041E-2,2.0016962407190642E-2,2.0016730613421574E-2,2.0016501717100788E-2,2.0016275687418705E-2,2.0016052493314618E-2,2.0015832104132381E-2,2.0015614489961919E-2,2.0015399621648555E-2,2.0015187470674434E-2,2.0014978008984663E-2,2.0014771208697546E-2,2.0014567041842346E-2,2.0014365480146568E-2,-4.837079612084815]
[null,null,null,null,null,null,{"$f":"G169/F169-1","v":0.12999999999999989},{"$f":"H169/G169-1","v":0.12999999999999989},0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,-1.5371018173282791E-2,0.15277071173405199,0.13310434837593599,0.12973461686183985,0.12920088929106743,0.12915922936692792,0.12919824478767206,0.12924763151001262,0.12929588190468788,0.12934132107640739,0.1061131281637242,0.13023363241279662,0.13073460808047921,0.13028666043335457,0.13013357181377083,0.13009673151240064,0.13008888650245831,0.1300870085209378,0.1300860603040388,0.13008506454430435,0.12677492735116713,0.12982306481566885,0.13033278570432727,-0.29169210345361662,-0.10253634169972714,3.3141063777111901E-2,5.6285958775611711E-2,6.0525522114136088E-2,6.206191028064878E-2,6.3470802800645432E-2,6.4167959504520589E-2,6.7175908683672736E-2,7.0393165439288419E-2,-0.10518154833102622,-4.5688399281406E-2,1.3738704712401129E-2,3.2022362880038902E-2,3.6458048807280097E-2,3.7560250797223027E-2,3.8038101651581169E-2,3.8211758363594361E-2,3.9149277571912666E-2,4.0430997612192598E-2,-2.3728597223538039E-2,-1.1123690512367501E-2,1.2604046250265233E-2,2.3308132400861492E-2,2.6696868669203289E-2,2.7549234220523022E-2,2.7693315516190475E-2,2.7592877860528553E-2,2.7693321675024807E-2,2.7949860400996007E-2,5.7996890542522106E-3,6.5441308853320113E-3,1.5139343907252467E-2,2.0497294140384037E-2,{"$f":"BT169/BS169-1","v":2.2641369742411266E-2},2.3268798453883077E-2,2.3347283844441069E-2,2.3229970160609126E-2,2.3136657532436544E-2,2.3096260188290696E-2,1.5604104709782129E-2,1.4559234654403452E-2,1.740209678314697E-2,1.9818276109946131E-2,2.1010786304732409E-2,2.1426181605322503E-2,2.1493163286282924E-2,2.1421971945028817E-2,2.1330145683731594E-2,2.1251220432580986E-2,1.8726992442083867E-2,1.7929508247007453E-2,1.8782430348458279E-2,1.9791151505839766E-2,2.0395203434212084E-2,2.064382747273652E-2,2.0698423252745846E-2,2.06659717794897E-2,2.0609008514587357E-2,2.0551853621613825E-2,1.9697716955586086E-2,1.927858527091586E-2,1.9501984994543919E-2,1.9897821037817121E-2,2.018275304849837E-2,2.0319592906959949E-2,2.0358282010824347E-2,2.0346931628561382E-2,2.0317277285152535E-2,2.0284297188828182E-2,1.9992437777320182E-2,1.9800133631616923E-2,1.9844307378719339E-2,1.9991347725134556E-2,2.011826941355177E-2,2.0188557557761388E-2,2.021284118377431E-2,2.0210424195333143E-2,2.0196445207606439E-2,2.0179265563705195E-2,2.0078017763377254E-2,1.9995482572566337E-2,1.9996528193186647E-2,2.0048174109807082E-2,2.0101962941998064E-2,2.0135970108243084E-2,2.0149760006504147E-2,2.0150159637940757E-2,2.0143928028806046E-2,2.0135398417602479E-2,2.0099457758124828E-2,2.0065180042978303E-2,2.0059523518116462E-2,2.0076399269740364E-2,2.009807418528764E-2,2.0113590657144576E-2,2.0120721948256648E-2,2.0121484877991813E-2,{"$f":"EF169/EE169-1","v":2.0118695650279683E-2},2.0114463341183608E-2,2.0101198670725351E-2,2.0087040969162695E-2,2.0082427971910288E-2,2.0087242557638163E-2,2.009540597908499E-2,2.0101986214493772E-2,2.010527688674224E-2,2.010567677753472E-2,2.0104273589573785E-2,2.0102037448315624E-2,2.0096766189811488E-2,2.0090733253294468E-2,2.0087808573026056E-2,2.0088661777038608E-2,2.0091344169117953E-2,2.0093790293259195E-2,2.0095019022513982E-2,2.0094990126375167E-2,2.0094086644350861E-2,2.0092731547185494E-2,2.0090325448232971E-2,2.0087512429757259E-2,2.0085688827134129E-2,2.0085332169137882E-2,2.008586636617804E-2,2.0086473369452573E-2,2.0086659958352238E-2,2.0086321382756678E-2,2.008557564143798E-2,2.0084597545541039E-2,2.008324124768146E-2,2.0081696952415573E-2,2.0080460684686496E-2,2.0079781240525563E-2,2.0079507677104314E-2,2.0079330934519746E-2,2.0079022796347212E-2,2.0078504809577735E-2,2.0077804912346453E-2,2.0076991352399931E-2,2.0076036440729084E-2,2.0075000727080461E-2,2.0074059385124299E-2,2.007332673511697E-2,2.0072771890153218E-2,2.0072283047444905E-2,2.0071760654326365E-2,2.0071159170162334E-2,2.0070480385967482E-2,2.0069749240999579E-2,2.0068964308325166E-2,2.0068146851187407E-2,2.0067358914010347E-2,2.00666496563906E-2,2.00660172501681E-2,2.00654229779893E-2,2.0064825357358096E-2,2.0064200997262915E-2,2.0063546384515352E-2,2.0062869874801992E-2,2.0062173758810253E-2,2.006146622954752E-2,{"$f":"GR169/GQ169-1","v":2.0060769497701081E-2},2.0060103903372539E-2,2.0059472364729158E-2,2.0058862109856301E-2,2.005825649697357E-2,2.0057644387474927E-2,2.0057022577737005E-2,2.0056393506977965E-2,2.0055758852089323E-2,2.0055121970583345E-2,2.0054490944157344E-2,2.0053873998389316E-2,2.005327353663211E-2,2.0052685593626718E-2,2.0052103708525504E-2,2.005152285001377E-2,2.005094100495497E-2,2.0050358694611248E-2,2.0049776744040182E-2,2.0049196560856908E-2,2.0048621139085121E-2,2.0048053759037732E-2,2.0047495790093572E-2,2.004694610164437E-2,2.004640225527532E-2,2.0045862063312825E-2,2.0045324430064015E-2,2.0044789346299163E-2,2.0044257141917488E-2,2.004372839871249E-2,2.004320423971051E-2,2.0042685957806672E-2,2.0042174227832943E-2,2.0041668767097676E-2,2.0041168673659016E-2,2.0040673018779875E-2,2.0040181246766986E-2,2.0039693249089163E-2,2.0039209128142277E-2,2.0038729110229525E-2,2.0038253613318568E-2,2.0037783136298559E-2,2.0037317980579061E-2,2.0036858087486564E-2,2.0036403122468016E-2,2.0035952691882297E-2,2.0035506520338808E-2,2.0035064509652756E-2,2.0034626670907052E-2,2.0034193078063423E-2,2.003376387680178E-2,2.0033339248425541E-2,2.0032919311907094E-2,2.0032504052606814E-2,2.0032093337905899E-2,2.0031686993730258E-2,2.0031284879376887E-2,2.0030886921798219E-2,2.0030493099382429E-2,2.0030103421883716E-2,2.0029717927599666E-2,2.0029336670172704E-2,2.0028959683880743E-2,2.0028586953943606E-2,{"$f":"JD169/JC169-1","v":2.0028218416572541E-2},2.0027853985034705E-2,2.0027493580017763E-2,2.0027137147066387E-2,2.0026784654480378E-2,2.0026436085716082E-2,2.0026091436250226E-2,2.0025750708223766E-2,2.0025413897968747E-2,2.0025080983953281E-2,2.0024751924779594E-2,2.0024426667663242E-2,2.0024105160410421E-2,2.0023787359586542E-2,2.0023473231412625E-2,2.00231627491958E-2,2.002285589156183E-2,2.0022552640116542E-2,2.0022252974871035E-2,2.0021956869435975E-2,2.002166428954566E-2,2.0021375195679258E-2,2.0021089547663573E-2,2.0020807308304134E-2,2.002052844439306E-2,2.0020252925996296E-2,2.0019980725613618E-2,2.0019711817167885E-2,2.0019446174282196E-2,2.0019183768369198E-2,2.0018924567813512E-2,2.0018668538757556E-2,2.0018415646786858E-2,2.0018165858505688E-2,2.001791914217943E-2,2.0017675467605356E-2,2.0017434805750689E-2,2.0017197128348041E-2,2.0016962407190642E-2,2.0016730613421574E-2,2.0016501717100788E-2,2.0016275687418705E-2,2.0016052493314618E-2]
[null,null,"Depreciation",null,{"$f":"E7","v":9},{"$f":"1/$E$173*F167","v":126.59336509864119},{"$f":"1/$E$173*G167","v":141.83808363152013},159.62634876740916,179.8153692947424,202.62041104285254,228.36101781709732,257.4133420578255,290.20525405586562,327.22068069356021,369.00643794396188,419.8224748653268,474.87975936143175,537.02571708273638,607.3285249736183,686.83037675872242,776.71814061023258,878.3417130406109,993.22947558279793,1123.1094681195409,1269.9348155499247,1437.6694729184603,1626.3798943225004,1839.5032595842979,2080.4085085952361,2200.1677608113941,2275.9385379525725,2339.2869250137446,2393.3540142963684,2437.0095954919911,2468.2522643957532,2485.5740499624703,2485.4217310052204,2465.0597385698775,2574.1632693072056,2671.1137817558024,2745.5191873196914,2810.8451108732229,2871.1147014089129,2926.7718450616803,2977.2004681860471,3021.6978599898034,3058.6363933630378,3086.3621307733565,3168.3817005093847,3255.6305997695486,3334.1561569929836,3407.5330720053657,3478.3302941295515,3547.3443495371598,3614.5798819131046,3679.8468381853831,3742.5453330100522,3801.9756208551244,3884.1919662237656,3973.6388851755487,4061.2796803276578,4146.9829489630984,4231.9077305057135,4316.6947886151238,4401.5459576952471,4486.4958554677223,4571.3856743464476,4655.9859809588534,4750.8649759290238,4851.6102742470721,{"$f":"1/$E$173*BS167","v":4953.5396868115868},5055.7119071846646,5158.4839956678488,5262.2498267553628,5367.2242206686042,5473.5160313390434,5581.1364337486475,5690.0529606978462,5804.5535760336379,5923.6490795827203,6045.1945392562893,6168.3942209314437,6293.2772495609915,6420.0557411263835,6548.9031667997451,6679.9404306941788,6813.2383760249977,6948.8416944828414,7088.5138761751195,7232.2027083525591,7379.0231000126141,7528.4921703056116,7680.5589018351693,7835.3386737731698,7992.9648996418946,8153.552572227477,8317.1924991920278,8483.9605448881775,8654.6130811960211,8829.2999821437079,9007.710758071602,9189.6134714279669,9374.9757376686284,9563.8773205269463,9756.4292486777758,9952.741552852207,10152.914372683657,10357.04017881314,10565.479922983568,10778.400302823833,10995.742113780359,11217.435737348202,11443.494819221894,11673.998455061916,11909.053234094967,12148.771631488902,12393.263819486141,12642.636976258987,12897.10435575283,13156.821315789837,13421.840411319979,13692.19098615345,13967.934022340924,14249.165725493367,14536.002173360368,14828.566940136576,15126.985071702675,15431.381573753046,15741.924138626609,16058.766010375723,16382.016740986683,16711.769063335771,17048.12699731137,17391.213005779471,{"$f":"1/$E$173*EE167","v":17741.162958980283},18098.119837660768,18462.229882824675,18833.641178459689,19212.520186399386,19599.032225654897,19993.325942742758,20395.541294411676,20805.822783911692,21224.325117834145,21651.212237955893,22086.654462390761,22530.826278874447,22983.905311559771,23446.078616316081,23917.536171879012,24398.463424839978,24889.043140560159,25389.46126965751,25899.910504894437,26420.590614345299,26951.707322560469,27493.471172099136,28046.096882270551,28609.805708028503,29184.823349914132,29771.376610297244,30369.693551131975,30980.005988087425,31602.551505742631,32237.574038363287,32885.32355135394,33546.055532323517,34220.030655998584,34907.51567415351,35608.782804645147,36324.108330337498,37053.772451486337,37798.060337946677,38557.263225598814,39331.678928020126,40121.611854691328,40927.372850029366,41749.279071114099,42587.654360699482,43442.829134611849,44315.139864253062,45204.928984657869,46112.54537470606,47038.344970240571,47982.691162855903,48945.954950721127,49928.51496530047,50930.757490818745,51953.076680512851,52995.874625742355,54059.561239421702,55144.554275960021,56251.279611376216,57380.171630566532,58531.673548686107,59706.23761746339,60904.325257875178,62126.407176617475,{"$f":"1/$E$173*GQ167","v":63372.96355922737},64644.484224123822,65941.468698702985,67264.426337361074,68613.876554919436,69990.349128268193,71394.384486067676,72826.53395002395,74287.359937546571,75777.436151842383,77297.347801969663,78847.691816512626,80429.077028215674,82042.124372449136,83687.467137377156,85365.75125430779,87077.635593248779,88823.7922416574,90604.906766048749,92421.678467326114,94274.820649224974,96165.060889889137,98093.14130573468,100059.81882239206,102065.86547076673,104112.06870715448,106199.23174298846,108328.17387234101,110499.73079471572,112714.7549372264,114974.11578490841,117278.70021726444,119629.41284651334,122027.17636253068,124472.93189268501,126967.63937779237,129512.27795861343,132107.84636697665,134755.3633193993,137455.86791456133,140210.42003853671,143020.10077800957,145886.01283986252,148809.28097886321,151791.05243711939,154832.49739657145,157934.80944257957,161099.20603587586,164326.92899154773,167619.24496544088,170977.4459497424,174402.84977833967,177896.80064156742,181460.66961104897,185095.85517632077,188803.78379416783,192585.91045015704,196443.71923124825,200378.72390881955,204392.46853224258,208486.52803386518,212662.50884595222,216922.0495296774,221266.82141658798,{"$f":"1/$E$173*JC167","v":225698.52926341453},230218.91192088419,234829.74301657613,239532.83165149379,244330.02311014361,249223.19958426637,254214.28091073479,259305.22532409098,264498.03022400721,269794.73295804445,275197.41162027197,280708.18586627342,286329.21774480079,292062.71254615195,297910.91966735217,303876.13349437836,309960.6943018437,316166.98917059251,322497.45292358199,328954.56908045727,335540.87083130097,342258.94203004427,349111.41820792394,356100.9876072784,363230.39223596256,370502.42894273199,377919.9505140321,385485.86679266836,393203.14581881516,401074.81499383121,409103.96226738545,417293.73734840861,425647.35294035333,434168.08600120351,442859.279028669,451724.34137102973,460766.75056414423,469990.05369516369,479397.86879350099,488993.88624961121,498781.87026216171,508765.66031418229,518949.17267878237,529336.40195500955]
[]
[null,"Accumulated Depreciation"]
[null,null,"Opening Balance",null,{"$f":"E18","v":0.55209442228045968},{"$f":"E179","v":405.27393687418305},{"$f":"F179","v":447.04777829832722},494.25221910761024,547.08767734773778,606.15617646588271,672.21215120986597,746.12101184610242,828.8612997308901,921.53692089770891,1025.3928687870057,1174.6127586425862,1337.206837137312,1520.700733022212,1728.7210690039549,1964.6382681391735,2232.1598727212763,2535.4662450317087,2879.2847171730377,3268.9624445109826,3710.5474379254551,4226.6893994109687,4810.752512652416,5471.9472108525961,6220.877029668859,7069.1875610517345,7801.4580849583363,8426.2525441564667,8921.9021398165405,9258.7188291339444,9401.6424799429988,9317.5219384943648,8953.5447500897681,8254.5434178294927,8530.9475538213301,9052.5823946578712,9551.6517768137128,9996.0832649809781,10373.899754172693,10672.731265164934,10877.749660339861,10973.907964151031,10937.662107462374,10741.5392795679,10941.517877384395,11318.925566057114,11715.818075863463,12091.42436023385,12434.324527248311,12738.369198615561,12997.573142314148,13206.054682971579,13354.719605207289,13432.376146154937,13667.397978660656,14009.985482288401,14382.030474153906,14751.451936427577,15107.76324377852,15447.016896484325,15766.760671597494,16065.016890866369,16338.758185896868,16584.074813978004,16893.807320332264,17264.58034503791,{"$f":"BR179","v":17662.218658978061},18066.423133797885,18469.016898534104,18867.110898908406,19259.589032589203,19645.960486065607,20025.510843078839,20397.210841415443,20798.805003415942,21235.958907973079,21695.217916497772,22165.343518861082,22640.796733804837,23119.498224993898,23600.865913022935,24084.918348484109,24571.73920850781,25061.333295360138,25569.179080523994,26100.553700066004,26650.811062235749,27214.334504764891,27787.787376819902,28369.803709992593,28960.07998759715,29558.800023149681,30166.289821244172,30782.886217458083,31415.086783543818,32066.372452336545,32735.531623271112,33420.048318690635,34118.141938729583,34829.041266693195,35552.647788254515,36289.216613342578,37039.142583215507,37802.859837179312,38583.25508450163,39382.436333487436,40200.423089284792,41036.293103937365,41889.264696659317,42759.027560581868,43645.663583165551,44549.491646869283,45470.943173327447,46410.492997428453,47369.596592846203,48349.571216417105,49350.847573707935,50373.298202290127,51416.755066944614,52481.251739742802,53567.037180155618,54674.510767735366,55804.154912937665,56956.491155387921,58132.438978641767,59332.935309391942,60558.558048403633,61809.588973135033,63086.242323397688,64388.812001891842,{"$f":"ED179","v":65717.706343740283},67073.42668619215,68456.53366366963,69867.621208552824,71307.451254186628,72776.826680711791,74276.414786823865,75806.739579811634,77368.275728118941,78961.529024994277,80587.066965239792,82245.515448257516,83937.543454538725,85663.848649509688,87425.206647923682,89222.429299637617,91056.285562015677,92927.483522796654,94836.706220735723,96784.652569657861,98772.058405934935,100799.69922090723,102868.38410502598,104978.94834461559,107132.2708737479,109329.26078447176,111570.82299057036,113857.84460971005,116191.2074513143,118571.80777655452,121000.5691915381,123478.44643857575,126006.42363569322,128585.51083924979,131216.75006580967,133901.21104519669,136639.97675339982,139434.13536803602,142284.78415739047,145193.03871925399,148160.0404100286,151186.95958048667,154274.99562411543,157425.37568091537,160639.35678969472,163918.22471623,167263.28812403633,170675.87446665287,174157.33109437436,177709.02958863054,181332.36997730663,185028.78316519188,188799.73166447855,192646.70942071755,196571.24280737885,200574.89056514739,204659.24171979915,208825.91382876004,213076.55342707448,217412.83823462488,221836.47966101719,226349.22462349571,230952.85651567706,235649.19563002122,{"$f":"GP179","v":240440.09992659476},245327.46546844303,250313.22601177997,255399.35258526227,260587.85397373408,265880.77810806944,271280.21376024024,276788.29201596457,282407.18735194777,288139.11841087817,293986.34885259223,299951.18809930689,306035.99174095149,312243.16188682616,318575.147886616,325034.44750371017,331623.60831053031,338345.22904201091,345201.96078288532,352196.50800347468,359331.629600088,366610.13990485016,374034.90956867178,381608.86641300475,389334.99643852969,397216.34506072447,405256.01849154988,413457.18514242658,421823.07697229448,430356.99077214301,439062.28944778757,447942.40330220817,457000.8312817227,466241.14221780188,475666.97614622535,485282.04574766417,495090.13788523327,505095.11518287298,515300.91760210751,525711.56400553288,536331.15373007208,547163.86817666818,558213.97240495356,569485.81674402277,580983.83845449146,592712.56346659176,604676.60818926129,616880.68136633956,629329.5859578934,642028.22103785491,654981.58371591684,668194.77108885185,681672.98221867485,695421.52014222939,709445.79392758559,723751.3207905154,738343.72827183222,753228.75646624877,768412.26029221423,783900.21179741388,799698.70250251843,815813.94578644366,832252.27931348793,849020.16750487173,{"$f":"JB179","v":866124.20406184171},883571.11454750539,901367.75902952161,919521.13478065515,938038.37903273851,956926.77178145945,976193.73864302877,995846.85376487311,1015893.8427916198,1036342.5858882879,1057201.1208245249,1078477.6461240954,1100180.5242818389,1122318.285047878,1144899.6287777764,1167933.4298479436,1191428.7401371929,1215394.7925761936,1239841.0047663886,1264776.9826702015,1290212.5243751339,1316157.6239346634,1342622.4752880973,1369617.4762604325,1397153.2326426047,1425240.5623526722,1453890.4996791685,1483114.2996083759,1512923.4422373422,1543329.6372745838,1574344.8286307559,1605981.1991017717,1638251.1751465963,1671167.4317614427,1704742.8974517742,1738990.7593035186,1773924.4681552071,1809557.7438730591,1845904.5807311428,1882979.2528988307,1920796.3200379447,1959370.633012099,1998717.3397107015,2038851.8909898789]
[null,null,"Add: Depreication Expense",null,null,{"$f":"F163","v":126.59336509864119},{"$f":"G163","v":143.05050256146455},161.14150802009277,181.45433536950554,204.35196970802082,230.1833349455988,259.33044385436705,292.22249741244354,329.34391804685271,371.24188032598789,418.53452646990831,473.50113041086428,535.65154796609477,605.87865506745902,685.26699705801843,775.02373626237329,876.50418812620501,991.23751274911569,1120.951316177164,1267.5979699256409,1433.3839672591535,1621.551181202469,1834.4079408144412,2075.0457985223802,2118.600039731949,2191.4700380626896,2266.1293139019313,2337.6111389535499,2403.9915755660031,2463.5941052054309,2514.4895819538683,2554.6240308363467,2580.9726730767693,2589.9013509324918,2635.8804445709457,2701.5150099527373,2771.5111695884675,2841.0834558830429,2908.6291119294519,2973.2542035543843,3034.1215744898777,3090.3774858264132,3140.7997199498163,3183.8674011628223,3241.9093435736031,3311.7272795883569,3386.0664047801665,3461.512996241077,3536.776369675611,3611.2957721950702,3684.6968726494706,3756.6537907052239,3826.7216383372938,3894.3343524059178,3968.5582221949126,4049.7626991570464,4134.9061308932478,4221.9458700663336,4309.960613101317,4398.5746231046533,4487.6111353937267,4576.9635422304846,4666.5016256984836,4756.0534114040311,4849.3089685424911,{"$f":"BS163","v":4947.1223322456626},5048.369505081444,5151.9713600835566,5257.3456174688472,5364.2496637481663,5472.6000306742326,5582.3800724123676,5693.5822335613148,5806.1892722401089,5921.7268493082238,6040.8501390571892,6163.2230544406411,6288.3385201962838,6415.8721943347491,6545.6857308086101,6677.7496766422582,6812.0876964352628,6948.7406847885768,7087.7515973876561,7229.7790339400181,7375.2405396919576,7524.0963251507674,7676.147670538654,7831.2449480018904,7989.3303601484658,8150.4132737980226,8314.5409310691321,8481.7770335283403,8652.1908655034931,8826.0979007343558,9003.7607322813074,9185.2429048469057,9370.5040311794637,9559.5058994275041,9752.2516434725403,9948.7829159935027,10149.166548177012,10353.482552562275,10561.816962136645,10774.355212866423,10991.27969562647,11212.690541662676,11438.629595146193,11669.129578538032,11904.240388307364,12144.033075836725,12388.59482687482,12638.02272713096,12892.419379248699,13151.928650375316,13416.701314386159,13686.856318438322,13962.483240049991,14243.663341561856,14530.484828933471,14823.047558931705,15121.461789608067,15425.845219264693,15736.320483605945,16053.028598316878,16376.117704202497,16705.72524588646,17041.975610446196,17384.988484188045,{"$f":"EE163","v":17734.88694027617},18091.801043088617,18455.868024756124,18827.231044231557,19206.03786132902,19592.445786724962,19986.618094391961,20388.71615647227,20798.89701802222,21217.316446194171,21644.132955104054,22079.510146869256,22523.617265025969,22976.628786517449,23438.723786117578,23910.08772880254,24390.91137444607,24881.387424388016,25381.708935966552,25892.070328277223,26412.669303913495,26943.708248341685,27485.394770499857,28037.941663602283,28601.566653797036,29176.493061245321,29762.949507464793,30361.16854578102,30971.385802298097,31593.840277861345,32228.775257108602,32876.439119570416,33537.085769848163,34210.974746603672,34898.371177981775,35599.546064040784,36314.776251412019,37044.343925309193,37788.536218327194,38547.645317761431,39321.968921637206,40111.810722995979,40917.480740238003,41739.295481798807,42577.578013604092,43432.658134921767,44304.8724567143,45194.564273054406,46102.083443034797,47027.786479896014,47972.03682529481,48935.205172487338,49917.669735526928,50919.816438941394,51942.039051654931,52984.739352392811,54048.327264727501,55133.220906903625,56239.846632308334,57368.639154588876,58520.041766893235,59694.506601133726,60892.494873871248,62114.477097525429,{"$f":"GQ163","v":63360.93326270346},64632.353027948433,65929.235900817221,67252.091385942607,68601.439125608071,69977.809075580968,71381.741728382825,72813.788364191001,74274.511303371284,75764.484146637464,77284.292002538525,78834.531716902347,80415.812101370699,82028.754151201458,83673.991260699695,85352.169455085081,87063.947647392022,88809.997913977582,90591.005776658203,92407.670483323731,94260.705285347503,96150.837717418806,98078.809880096684,100045.37872150616,102051.3163209286,104097.41018241443,106184.46354350206,108313.29569743316,110484.74232364865,112699.65582220718,114958.90565062774,117263.37866519474,119613.97946743242,122011.63075464718,124457.27367553352,126951.86819436733,129496.39346657757,132091.84822563076,134739.25117912627,137439.64141195052,140194.07879551666,143003.64440379449,145869.44093668211,148792.59315052966,151774.2482962881,154815.57656687623,157917.77155527851,161082.05072371318,164309.65588315122,167601.85368223864,170959.93610512049,174385.22097844238,177879.05248792103,181442.80170461233,185077.86712121,188785.67519918343,192567.68092762254,196425.36839419373,200360.25136808996,204373.87389466536,208467.81090159432,212643.6688167449,216903.08619808583,221247.73437587373,{"$f":"JC163","v":225679.31810743301},230199.57624504314,234810.28241750377,239513.2457257807,244310.3114528853,249203.36178802178,254194.31656507141,259285.13401564397,264477.81153701077,269774.38647523319,275176.93692382501,280687.58253837307,286308.48536758492,292041.85070116731,297889.92793483526,303855.01145268197,309939.44152714458,316145.60523687239,322475.93740285712,328932.92154319951,335519.09084690525,342237.02916714048,349089.37203440646,356078.8076900756,363208.07814068877,370479.980233379,377897.36675279,385463.1475398881,393180.29063310171,401051.82343223732,409080.83388564043,417270.47170108539,425623.94958090706,434144.54448187788,442835.59890032856,451700.52218299743,460742.79186409462,469965.95502908842,479373.62970574183,488969.50628294691,498757.34895791713,508740.99721231539,518924.36731791293,529311.45387238113]
[null,null,"Less: Retirements",null,null,{"$f":"F169","v":84.819523674496963},{"$f":"G169","v":95.846061752181555},108.30604977996515,122.3858362513606,138.29599496403748,156.27447430936235,176.59015596957943,199.54687624562473,225.48797015755594,222.0219904704075,255.94044797518256,290.00723452596441,327.63121198435215,369.96145593224065,417.74539247591548,471.71736395194097,532.68571598487597,601.55978541117065,679.36632276269165,751.45600844012711,849.3208540177061,960.35648300228877,1085.4781219981787,1226.7352671395058,1386.3295158253472,1566.6755788645587,1770.4797182418577,2000.7944496361454,2261.0679247569492,2547.7146466540657,2878.4667703584655,3253.6253630966226,2304.5685370849314,2068.2665100959507,2136.8110624151054,2257.0835217854733,2393.6946803967521,2542.2519448908015,2703.6107167545229,2877.0958997432149,3070.3674311785344,3286.5003137208882,2940.8211221333218,2806.459712490102,2845.016833767254,2936.1209952179684,3043.1662377657049,3157.4683248738265,3277.5724259770245,3402.8142315376385,3536.0319504137606,3678.9972497575759,3591.6998058315744,3551.7468487781734,3596.5132303294072,3680.3412368833751,3778.5948235423034,3882.6922173605262,3990.2168379881482,4100.3184038357795,4213.8698403632279,4331.6469141493471,4356.7691193442242,4385.2803866983859,4451.6706546023415,{"$f":"BS169","v":4542.9178574258412},4645.7757403452224,4753.877359709255,4864.867483788049,4977.8782102717632,5093.0496736609994,5210.6800740757626,5291.988071560816,5369.0353676829745,5462.4678407835327,5570.7245366938823,5687.7698394968866,5809.6370290072227,5934.5045063057105,6061.6332953474384,6190.928816618557,6322.4936095829353,6440.8948996247191,6556.376977845649,6679.5216717702697,6811.7170971628148,6950.6434530957513,7094.1313373659659,7240.9686703973339,7390.6103245959339,7542.9234757035283,7697.9445348552226,7849.5764674426009,8000.905196710768,8156.9387297997901,8319.2440368617863,8487.1492848079597,8659.6047032158531,8835.8993778661825,9015.6828183844736,9198.856946120577,9385.4492942132038,9573.0873052399547,9762.6357131508412,9956.3684570690693,10155.409680973899,10359.718948940723,10568.866731223645,10782.493555954345,11000.412324603629,11222.581549378565,11449.045002773813,11678.919131713212,11912.444755677796,12150.652293084486,12394.250685803971,12643.399453783835,12897.986567251803,13157.877901149041,13423.011241353726,13693.403413729409,13969.125547157808,14249.897396010849,14535.824152855776,14827.405859305192,15125.086779471092,15429.071895623816,15739.405931952046,16056.094142339594,{"$f":"EE169","v":16379.166597824295},16708.694065611147,17044.780479872934,17387.400998597761,17736.662434803853,18092.857680612888,18456.293301404185,18827.180008164967,19205.643721146891,19591.77850594867,19985.684472086326,20387.482140588047,20797.312070055013,21215.270788103455,21641.50113440365,22076.231466424477,22519.713413665093,22972.16472644894,23433.76258704441,23904.664492000142,24385.028488941196,24875.023364222943,25374.83053091024,25884.619134469987,26404.576743073183,26934.930855146733,27475.927888325114,28027.805704176757,28590.785477057892,29165.078862877748,29750.898010070956,30348.461922452945,30957.99856629159,31579.7355200438,32213.910198594753,32860.780355837654,33520.617636775831,34193.695135954753,34880.281656463667,35580.643626986814,36295.04975117914,37023.77467936722,37767.100683438075,38525.314373019464,39298.71008706883,40087.594727115436,40892.286114097777,41713.107645332944,42550.384948778606,43404.446091219943,44275.623637409553,45164.25667320066,46070.691979287934,46995.283052280101,47938.391293886372,48900.388197741057,49881.655155766624,50882.581308589179,51903.561824757948,52944.997728196555,54007.29680441472,55090.874708952382,56196.155759527108,57323.572800951901,{"$f":"GQ169","v":58473.567720855201},59646.592484611494,60843.109327334918,62063.589997470794,63308.514991272721,64578.373423410172,65873.663472658489,67194.893028207851,68542.580244440876,69917.253704923365,71319.452755823819,72749.72807525775,74208.641955496059,75696.768151411612,77214.691643605533,78763.00864826492,80342.326915911442,81953.266173103184,83596.458556068857,85272.548886710443,86982.19498058538,88726.068053597162,90504.853035763721,92319.248695981223,94169.967698733861,96057.736751588964,97983.296892625323,99947.403867565285,101950.82852380011,103994.35714656269,106078.79179620709,108204.95068568019,110373.66853135324,112585.7968262237,114842.20407409462,117143.77605679832,119491.41616893779,121886.04580639617,124328.60477570079,126820.05168741121,129361.36434892054,131953.54017550912,134597.59659761284,137294.57144006091,140045.52328418772,142851.53184420668,145713.69837820012,148633.14613215922,151611.02080318966,154648.4910041767,157746.74873218552,160907.00984861929,164130.51456436643,167418.52791925616,170772.34025828014,174193.26771786663,177682.65273320599,181241.86456822825,184872.2998628903,188575.38318956087,192352.56761766915,196205.3352897006,200135.19800670212,204143.69781890386,{"$f":"JC169","v":208232.40762176938},212402.93176302692,216656.90666637014,220996.0014736974,225421.91870416442,229936.39492645251,234541.2014432271,239238.14498889717,244029.0684403427,248915.8515389963,253900.41162425437,258984.70438062947,264170.72460154584,269460.50697126903,274856.1268646681,280359.7011634325,285973.38908814383,291699.39304667729,297539.9594990444,303497.37983826717,309573.9912873758,315772.1778137064,322094.37106207135,328543.05130790343,335120.74843062123,341830.04290688277,348673.56682358269,355654.00491092179,362774.0955958601,370036.63207606529,377444.46341462445,385000.4956562607,392707.69296606071,400569.07879154611,408587.73704858409,416766.81333130872,425109.51614624291,433619.11817100458,442298.95753805403,451152.43914383283,460183.03598376299,469394.29051371262,478789.81603873539,488373.29812983115]
[null,null,"Closing Balance",null,{"$f":"E176*F161","v":405.27393687418305},{"$f":"E179+F177-F178","v":447.04777829832722},{"$f":"F179+G177-G178","v":494.25221910761024},547.08767734773778,606.15617646588271,672.21215120986597,746.12101184610242,828.8612997308901,921.53692089770891,1025.3928687870057,1174.6127586425862,1337.206837137312,1520.700733022212,1728.7210690039549,1964.6382681391735,2232.1598727212763,2535.4662450317087,2879.2847171730377,3268.9624445109826,3710.5474379254551,4226.6893994109687,4810.752512652416,5471.9472108525961,6220.877029668859,7069.1875610517345,7801.4580849583363,8426.2525441564667,8921.9021398165405,9258.7188291339444,9401.6424799429988,9317.5219384943648,8953.5447500897681,8254.5434178294927,8530.9475538213301,9052.5823946578712,9551.6517768137128,9996.0832649809781,10373.899754172693,10672.731265164934,10877.749660339861,10973.907964151031,10937.662107462374,10741.5392795679,10941.517877384395,11318.925566057114,11715.818075863463,12091.42436023385,12434.324527248311,12738.369198615561,12997.573142314148,13206.054682971579,13354.719605207289,13432.376146154937,13667.397978660656,14009.985482288401,14382.030474153906,14751.451936427577,15107.76324377852,15447.016896484325,15766.760671597494,16065.016890866369,16338.758185896868,16584.074813978004,16893.807320332264,17264.58034503791,17662.218658978061,{"$f":"BR179+BS177-BS178","v":18066.423133797885},18469.016898534104,18867.110898908406,19259.589032589203,19645.960486065607,20025.510843078839,20397.210841415443,20798.805003415942,21235.958907973079,21695.217916497772,22165.343518861082,22640.796733804837,23119.498224993898,23600.865913022935,24084.918348484109,24571.73920850781,25061.333295360138,25569.179080523994,26100.553700066004,26650.811062235749,27214.334504764891,27787.787376819902,28369.803709992593,28960.07998759715,29558.800023149681,30166.289821244172,30782.886217458083,31415.086783543818,32066.372452336545,32735.531623271112,33420.048318690635,34118.141938729583,34829.041266693195,35552.647788254515,36289.216613342578,37039.142583215507,37802.859837179312,38583.25508450163,39382.436333487436,40200.423089284792,41036.293103937365,41889.264696659317,42759.027560581868,43645.663583165551,44549.491646869283,45470.943173327447,46410.492997428453,47369.596592846203,48349.571216417105,49350.847573707935,50373.298202290127,51416.755066944614,52481.251739742802,53567.037180155618,54674.510767735366,55804.154912937665,56956.491155387921,58132.438978641767,59332.935309391942,60558.558048403633,61809.588973135033,63086.242323397688,64388.812001891842,65717.706343740283,{"$f":"ED179+EE177-EE178","v":67073.42668619215},68456.53366366963,69867.621208552824,71307.451254186628,72776.826680711791,74276.414786823865,75806.739579811634,77368.275728118941,78961.529024994277,80587.066965239792,82245.515448257516,83937.543454538725,85663.848649509688,87425.206647923682,89222.429299637617,91056.285562015677,92927.483522796654,94836.706220735723,96784.652569657861,98772.058405934935,100799.69922090723,102868.38410502598,104978.94834461559,107132.2708737479,109329.26078447176,111570.82299057036,113857.84460971005,116191.2074513143,118571.80777655452,121000.5691915381,123478.44643857575,126006.42363569322,128585.51083924979,131216.75006580967,133901.21104519669,136639.97675339982,139434.13536803602,142284.78415739047,145193.03871925399,148160.0404100286,151186.95958048667,154274.99562411543,157425.37568091537,160639.35678969472,163918.22471623,167263.28812403633,170675.87446665287,174157.33109437436,177709.02958863054,181332.36997730663,185028.78316519188,188799.73166447855,192646.70942071755,196571.24280737885,200574.89056514739,204659.24171979915,208825.91382876004,213076.55342707448,217412.83823462488,221836.47966101719,226349.22462349571,230952.85651567706,235649.19563002122,240440.09992659476,{"$f":"GP179+GQ177-GQ178","v":245327.46546844303},250313.22601177997,255399.35258526227,260587.85397373408,265880.77810806944,271280.21376024024,276788.29201596457,282407.18735194777,288139.11841087817,293986.34885259223,299951.18809930689,306035.99174095149,312243.16188682616,318575.147886616,325034.44750371017,331623.60831053031,338345.22904201091,345201.96078288532,352196.50800347468,359331.629600088,366610.13990485016,374034.90956867178,381608.86641300475,389334.99643852969,397216.34506072447,405256.01849154988,413457.18514242658,421823.07697229448,430356.99077214301,439062.28944778757,447942.40330220817,457000.8312817227,466241.14221780188,475666.97614622535,485282.04574766417,495090.13788523327,505095.11518287298,515300.91760210751,525711.56400553288,536331.15373007208,547163.86817666818,558213.97240495356,569485.81674402277,580983.83845449146,592712.56346659176,604676.60818926129,616880.68136633956,629329.5859578934,642028.22103785491,654981.58371591684,668194.77108885185,681672.98221867485,695421.52014222939,709445.79392758559,723751.3207905154,738343.72827183222,753228.75646624877,768412.26029221423,783900.21179741388,799698.70250251843,815813.94578644366,832252.27931348793,849020.16750487173,866124.20406184171,{"$f":"JB179+JC177-JC178","v":883571.11454750539},901367.75902952161,919521.13478065515,938038.37903273851,956926.77178145945,976193.73864302877,995846.85376487311,1015893.8427916198,1036342.5858882879,1057201.1208245249,1078477.6461240954,1100180.5242818389,1122318.285047878,1144899.6287777764,1167933.4298479436,1191428.7401371929,1215394.7925761936,1239841.0047663886,1264776.9826702015,1290212.5243751339,1316157.6239346634,1342622.4752880973,1369617.4762604325,1397153.2326426047,1425240.5623526722,1453890.4996791685,1483114.2996083759,1512923.4422373422,1543329.6372745838,1574344.8286307559,1605981.1991017717,1638251.1751465963,1671167.4317614427,1704742.8974517742,1738990.7593035186,1773924.4681552071,1809557.7438730591,1845904.5807311428,1882979.2528988307,1920796.3200379447,1959370.633012099,1998717.3397107015,2038851.8909898789,2079790.0467324287]
[null,null,null,null,{"$f":"E179/E170","v":0.35570930115790189}]
[null,"Net Plant",null,null,null,{"$f":"F167-E179","v":734.06634901358768},{"$f":"G167-F179","v":829.49497438535411},942.38491979907212,1071.2506463049438,1217.4275229197904,1383.03700914401,1570.5990666743271,1782.9859867719006,2023.4492053443332,2295.6650727086512,2603.7895151453549,2936.7109971155737,3312.530720722415,3737.2356557586099,4216.8351226893292,4758.3033927708166,5369.6091723337904,6059.780563072145,6839.0227685648861,7718.8659020238665,8712.3358568551757,9826.666536250088,11083.582125406087,12502.799547688264,12732.322286250816,12681.988756614817,12627.329780967235,12618.283988850775,12674.367530293977,12812.627899618779,13052.644511167868,13415.250828957218,13930.994229299406,14636.521869943521,14987.441641144353,15158.020909063511,15301.522732878027,15466.132558507525,15668.21534039019,15917.054553334565,16221.372775757203,16590.065432804964,17035.719897392311,17573.917427200071,17981.749831868823,18291.587337073393,18576.373287814444,18870.648119917652,19187.729947218879,19533.645794903794,19912.566860696872,20328.188391883181,20785.404441541184,21290.329717353234,21752.76448429154,22169.486648795013,22571.394604240311,22979.406330772901,23403.23620105179,23847.152947659732,24313.445808343131,24803.71288322116,25319.799014651682,25863.977463028954,26399.912123185743,{"$f":"BS167-BR179","v":26919.638522326226},27434.9840308641,27957.339062476534,28493.137541889864,29045.428953428236,29615.683795985784,30204.717060658993,30813.265804865179,31442.177180886803,32076.88280827141,32711.532936808835,33350.204469521916,33998.698512244096,34661.003445143557,35339.262588174774,36034.545527763505,36747.406175717173,37478.241954985438,38227.445805052084,38989.270675107029,39760.396837877779,40542.095027985619,41337.242739696623,42148.244353965936,42976.604109179905,43823.173126897615,44688.442671484074,45572.758686535512,46476.430947220382,47397.327386956829,48333.865199373315,49286.472924161077,50256.639700288077,51245.854618049329,52255.215449845477,53285.457362327288,54337.086770937414,55410.501772138952,56506.064222350491,57623.166391927065,58761.255934738445,59920.628532196453,61102.188676337741,62306.958534975383,63535.815523689154,64789.453036530846,66068.431202047825,67373.239788902429,68704.342608929262,70061.820625691442,71445.716128171887,72856.420673090921,74294.651134123706,75761.239789697516,77256.982380087706,78782.591693493829,80338.710732386418,81925.943008389499,83544.878268997738,85195.958783989568,86879.592620476513,88596.332596886918,90346.900652404642,92132.105050123413,{"$f":"EE167-ED179","v":93952.760287082259},95809.651852754774,97703.535281752469,99635.149397584406,101605.23042340786,103614.46335018228,105663.51869786099,107753.13206989347,109884.12932708631,112057.39703551303,114273.84317636327,116534.37471325936,118839.8930553313,121191.29915452827,123589.50089892105,126035.39624727349,128529.88526154413,131073.90474224478,133668.44520618184,136314.54197439208,139013.25712317275,141765.666682137,144572.85644386627,147435.92359581939,150355.98049850867,153334.14936475543,156371.56650210483,159469.39735047775,162628.84644147253,165851.15577512918,169137.59715373151,172489.46552360972,175908.07615521847,179394.7650647375,182950.89100157193,186577.83419660962,190276.99821963767,194049.81669534105,197897.75888412964,201822.33031113536,205825.06994215254,209907.5471117353,214071.36002614888,218318.13595911156,222649.53245660066,227067.23749527667,231572.97065424128,236168.486395268,240855.57727798022,245636.07514353463,250511.85048839654,255484.81139129831,260556.90302322572,265730.10799665115,271006.4473172368,276387.98106653383,281876.80943499622,287475.07465488021,293184.96307531151,299008.70644047396,304948.58227715781,311006.9139336748,317186.07080519956,323488.46895953611,{"$f":"GQ167-GP179","v":329916.57210645161},336472.89254867146,343159.99227654689,349980.48445098742,356937.03502054082,364032.3640463443,371269.24661436887,378650.51353425096,386179.05208597146,393857.80695570336,401689.78136513481,409678.03824930673,417825.70151298965,426135.95746521617,434612.05634977849,443257.31378505996,452075.1120287088,461068.90113290568,470242.20011155342,479598.59820246045,489141.75624293683,498875.40810415207,508803.36218294041,518929.50298852386,529257.79279837094,539792.27330366592,550537.06719534623,561496.37970864261,572674.50018014712,584075.80366289464,595704.75261638826,607565.89865317184,619663.8843368974,632003.44504497433,644589.41088793986,657426.70865246712,670520.36374228762,683875.50211991684,697497.3522724862,711391.24722551915,725562.62661675829,740017.0388254181,754760.14315380924,769797.71206574631,785135.63347958308,800779.91310255136,816736.67679395503,833012.17295654328,849612.7749660362,866544.98365111323,883815.42983176489,901430.87691620528,919398.22355543193,937724.5063572115,956416.9026593013,975482.73335699516,994929.46577958111,1014764.7166149856,1034996.2548871619,1055632.0049927693,1076680.0498022684,1098148.6338271266,1120046.1664536088,1142381.2252444201,{"$f":"JC167-JB179","v":1165162.5593088893},1188399.0927404524,1212099.9281196636,1236274.3500827891,1260931.8289585542,1286082.0244769379,1311734.7895535845,1337900.1741519459,1364588.4292244455,1391810.010734112,1419575.5837579232,1447896.0266723654,1476782.4354213681,1506246.1278674896,1536298.6482283934,1566951.7716014618,1598217.5085794008,1630108.1099591393,1662636.0715458498,1695814.1390539142,1729655.3131065748,1764172.8543357351,1799380.2885832186,1835291.4122050731,1871920.2974810584,1909281.2981319157,1947389.0549471204,1986258.5015256396,2025904.8701319941,2066343.6976698972,2107590.8317757137,2149662.4370339061,2192575.0013165837,2236345.3422493893,2280990.6138062468,2326528.3130357494,2372976.2869220912,2420352.7393834144,2468676.2384103662,2517965.7233476704,2568240.5123215108,2619520.3098155418,2671825.2143983403,2725175.7266052067]
[]
[null,"EBITDA",null,null,null,{"$f":"F157","v":200},{"$f":"G157","v":225.99999999999997},255.37999999999994,288.57939999999991,326.09472199999988,368.48703585999982,416.39035052179975,470.52109608963366,531.68883858128595,600.80838759685309,678.91347798444394,767.17223012242164,866.90462003833636,979.60222064332004,1106.9505093269515,1250.8540755394552,1413.4651053595842,1597.21556905633,1804.8535930336527,2039.4845601280274,2304.6175529446709,2604.2178348274779,2942.7661533550499,3325.3257532912062,3391.8322683570304,3459.668913724171,3528.8622919986547,3599.439537838628,3671.4283285954007,3744.8568951673087,3819.7540330706552,3896.1491137320681,3974.0720960067097,4053.553537926844,4134.6246086853807,4217.317100859088,4301.66344287627,4387.6967117337954,4475.4506459684717,4564.9596588878412,4656.2588520655981,4749.38402910691,4844.3717096890487,4941.2591438828294,5040.084326760486,5140.8860132956961,5243.7037335616105,5348.5778082328425,5455.5493643974996,5564.6603516854493,5675.9535587191585,5789.472629893542,5905.2620824914129,6023.3673241412416,6143.8346706240663,6266.7113640365478,6392.0455913172791,6519.8865031436244,6650.2842332064974,6783.2899178706275,6918.9557162280398,7057.3348305526006,7198.4815271636526,7342.4511577069261,7489.3001808610652,{"$f":"BS157","v":7639.0861844782867},7791.8679081678529,7947.7052663312097,8106.6593716578336,8268.7925590909908,8434.1684102728104,8602.8517784782671,8774.9088140478325,8950.4069903287891,9129.415130135365,9312.0034327380727,9498.2435013928334,9688.208371420691,9881.9725388491042,10079.611989626086,10281.204229418609,10486.828314006982,10696.564880287122,10910.496177892865,11128.706101450722,11351.280223479736,11578.305827949331,11809.871944508317,12046.069383398484,12286.990771066454,12532.730586487784,12783.38519821754,13039.052902181891,13299.833960225529,13565.83063943004,13837.147252218641,14113.890197263014,14396.168001208274,14684.09136123244,14977.773188457089,15277.328652226231,15582.875225270756,15894.532729776172,16212.423384371696,16536.671852059131,16867.405289100316,17204.753394882322,17548.84846277997,17899.82543203557,18257.82194067628,18622.978379489807,18995.437947079605,19375.346706021199,19762.853640141624,20158.110712944457,20561.272927203347,20972.498385747414,21391.948353462361,21819.78732053161,22256.183066942242,22701.306728281088,23155.33286284671,23618.439520103646,24090.808310505719,24572.624476715835,25064.076966250152,25565.358505575154,26076.665675686658,26598.198989200391,{"$f":"EE157","v":27130.162968984401},27672.766228364089,28226.221552931373,28790.74598399,29366.560903669801,29953.892121743196,30552.969964178061,31164.029363461621,31787.309950730854,32423.056149745473,33071.517272740384,33732.94761819519,34407.606570559095,35095.758701970277,35797.673876009685,36513.627353529882,37243.899900600481,37988.77789861249,38748.553456584741,39523.524525716435,40313.995016230765,41120.274916555383,41942.68041488649,42781.53402318422,43637.164703647904,44509.90799772086,45400.106157675276,46308.108280828783,47234.270446445356,48178.955855374261,49142.53497248175,50125.385671931384,51127.893385370015,52150.451253077415,53193.460278138962,54257.329483701746,55342.476073375779,56449.325594843292,57578.312106740159,58729.878348874961,59904.475915852461,61102.565434169512,62324.616742852901,63571.10907770996,64842.531259264157,66139.381884449438,67462.169522138429,68811.412912581203,70187.641170832823,71591.393994249476,73023.22187413447,74483.686311617159,75973.360037849503,77492.827238606493,79042.683783378627,80623.537459046202,82236.008208227126,83880.728372391663,85558.342939839495,87269.509798636282,89014.899994609004,90795.197994501184,92611.101954391212,94463.323993479033,{"$f":"GQ157","v":96352.59047334861},98279.642282815577,100245.23512847189,102250.13983104134,104295.14262766216,106381.04548021541,108508.66638981973,110678.83971761612,112892.41651196845,115150.26484220782,117453.27013905198,119802.33554183302,122198.38225266967,124642.34989772308,127135.19689567754,129677.90083359109,132271.45885026292,134916.88802726817,137615.22578781354,140367.5303035698,143174.88090964119,146038.37852783402,148959.14609839072,151938.32902035853,154977.09560076572,158076.63751278105,161238.17026303668,164462.93366829742,167752.19234166338,171107.23618849664,174529.38091226658,178019.96853051192,181580.36790112217,185211.97525914462,188916.21476432751,192694.53905961406,196548.42984080635,200479.39843762247,204488.98640637493,208578.76613450242,212750.34145719247,217005.34828633632,221345.45525206305,225772.36435710432,230287.81164424642,234893.56787713137,239591.43923467401,244383.2680193675,249270.93337975486,254256.35204734997,259341.47908829697,264528.30867006292,269818.87484346417,275215.25234033348,280719.55738714017,286333.94853488298,292060.62750558066,297901.8400556923,303859.87685680616,309937.07439394231,316135.81588182115,322458.53219945758,328907.70284344675,335485.85690031567,{"$f":"JC157","v":342195.57403832197},349039.4855190884,356020.27522947016,363140.6807340596,370403.49434874079,377811.5642357156,385367.79552042991,393075.15143083851,400936.65445945528,408955.38754864439,417134.49529961729,425477.18520560965,433986.72890972183,442666.46348791628,451519.79275767459,460550.18861282809,469761.19238508464,479156.41623278632,488739.54455744207,498514.33544859092,508484.62215756276,518654.31460071402,529027.40089272836,539607.94891058293,550400.10788879462,561408.11004657054,572636.272247502,584088.99769245205,595770.77764630108,607686.1931992271,619839.91706321167,632236.71540447592,644881.4497125654,657779.07870681677,670934.66028095316,684353.35348657228,698040.4205563037,712001.22896742984,726241.25354677846,740766.078617714,755581.40019006829,770693.02819386963,786106.88875774702,801829.02653290192]
[null,"Less: Depreciation",null,null,null,{"$f":"F163","v":126.59336509864119},{"$f":"G163","v":143.05050256146455},161.14150802009277,181.45433536950554,204.35196970802082,230.1833349455988,259.33044385436705,292.22249741244354,329.34391804685271,371.24188032598789,418.53452646990831,473.50113041086428,535.65154796609477,605.87865506745902,685.26699705801843,775.02373626237329,876.50418812620501,991.23751274911569,1120.951316177164,1267.5979699256409,1433.3839672591535,1621.551181202469,1834.4079408144412,2075.0457985223802,2118.600039731949,2191.4700380626896,2266.1293139019313,2337.6111389535499,2403.9915755660031,2463.5941052054309,2514.4895819538683,2554.6240308363467,2580.9726730767693,2589.9013509324918,2635.8804445709457,2701.5150099527373,2771.5111695884675,2841.0834558830429,2908.6291119294519,2973.2542035543843,3034.1215744898777,3090.3774858264132,3140.7997199498163,3183.8674011628223,3241.9093435736031,3311.7272795883569,3386.0664047801665,3461.512996241077,3536.776369675611,3611.2957721950702,3684.6968726494706,3756.6537907052239,3826.7216383372938,3894.3343524059178,3968.5582221949126,4049.7626991570464,4134.9061308932478,4221.9458700663336,4309.960613101317,4398.5746231046533,4487.6111353937267,4576.9635422304846,4666.5016256984836,4756.0534114040311,4849.3089685424911,{"$f":"BS163","v":4947.1223322456626},5048.369505081444,5151.9713600835566,5257.3456174688472,5364.2496637481663,5472.6000306742326,5582.3800724123676,5693.5822335613148,5806.1892722401089,5921.7268493082238,6040.8501390571892,6163.2230544406411,6288.3385201962838,6415.8721943347491,6545.6857308086101,6677.7496766422582,6812.0876964352628,6948.7406847885768,7087.7515973876561,7229.7790339400181,7375.2405396919576,7524.0963251507674,7676.147670538654,7831.2449480018904,7989.3303601484658,8150.4132737980226,8314.5409310691321,8481.7770335283403,8652.1908655034931,8826.0979007343558,9003.7607322813074,9185.2429048469057,9370.5040311794637,9559.5058994275041,9752.2516434725403,9948.7829159935027,10149.166548177012,10353.482552562275,10561.816962136645,10774.355212866423,10991.27969562647,11212.690541662676,11438.629595146193,11669.129578538032,11904.240388307364,12144.033075836725,12388.59482687482,12638.02272713096,12892.419379248699,13151.928650375316,13416.701314386159,13686.856318438322,13962.483240049991,14243.663341561856,14530.484828933471,14823.047558931705,15121.461789608067,15425.845219264693,15736.320483605945,16053.028598316878,16376.117704202497,16705.72524588646,17041.975610446196,17384.988484188045,{"$f":"EE163","v":17734.88694027617},18091.801043088617,18455.868024756124,18827.231044231557,19206.03786132902,19592.445786724962,19986.618094391961,20388.71615647227,20798.89701802222,21217.316446194171,21644.132955104054,22079.510146869256,22523.617265025969,22976.628786517449,23438.723786117578,23910.08772880254,24390.91137444607,24881.387424388016,25381.708935966552,25892.070328277223,26412.669303913495,26943.708248341685,27485.394770499857,28037.941663602283,28601.566653797036,29176.493061245321,29762.949507464793,30361.16854578102,30971.385802298097,31593.840277861345,32228.775257108602,32876.439119570416,33537.085769848163,34210.974746603672,34898.371177981775,35599.546064040784,36314.776251412019,37044.343925309193,37788.536218327194,38547.645317761431,39321.968921637206,40111.810722995979,40917.480740238003,41739.295481798807,42577.578013604092,43432.658134921767,44304.8724567143,45194.564273054406,46102.083443034797,47027.786479896014,47972.03682529481,48935.205172487338,49917.669735526928,50919.816438941394,51942.039051654931,52984.739352392811,54048.327264727501,55133.220906903625,56239.846632308334,57368.639154588876,58520.041766893235,59694.506601133726,60892.494873871248,62114.477097525429,{"$f":"GQ163","v":63360.93326270346},64632.353027948433,65929.235900817221,67252.091385942607,68601.439125608071,69977.809075580968,71381.741728382825,72813.788364191001,74274.511303371284,75764.484146637464,77284.292002538525,78834.531716902347,80415.812101370699,82028.754151201458,83673.991260699695,85352.169455085081,87063.947647392022,88809.997913977582,90591.005776658203,92407.670483323731,94260.705285347503,96150.837717418806,98078.809880096684,100045.37872150616,102051.3163209286,104097.41018241443,106184.46354350206,108313.29569743316,110484.74232364865,112699.65582220718,114958.90565062774,117263.37866519474,119613.97946743242,122011.63075464718,124457.27367553352,126951.86819436733,129496.39346657757,132091.84822563076,134739.25117912627,137439.64141195052,140194.07879551666,143003.64440379449,145869.44093668211,148792.59315052966,151774.2482962881,154815.57656687623,157917.77155527851,161082.05072371318,164309.65588315122,167601.85368223864,170959.93610512049,174385.22097844238,177879.05248792103,181442.80170461233,185077.86712121,188785.67519918343,192567.68092762254,196425.36839419373,200360.25136808996,204373.87389466536,208467.81090159432,212643.6688167449,216903.08619808583,221247.73437587373,{"$f":"JC163","v":225679.31810743301},230199.57624504314,234810.28241750377,239513.2457257807,244310.3114528853,249203.36178802178,254194.31656507141,259285.13401564397,264477.81153701077,269774.38647523319,275176.93692382501,280687.58253837307,286308.48536758492,292041.85070116731,297889.92793483526,303855.01145268197,309939.44152714458,316145.60523687239,322475.93740285712,328932.92154319951,335519.09084690525,342237.02916714048,349089.37203440646,356078.8076900756,363208.07814068877,370479.980233379,377897.36675279,385463.1475398881,393180.29063310171,401051.82343223732,409080.83388564043,417270.47170108539,425623.94958090706,434144.54448187788,442835.59890032856,451700.52218299743,460742.79186409462,469965.95502908842,479373.62970574183,488969.50628294691,498757.34895791713,508740.99721231539,518924.36731791293,529311.45387238113]
[null,"EBIT",null,null,null,{"$f":"F183-F184","v":73.406634901358814},{"$f":"G183-G184","v":82.949497438535417},94.238491979907167,107.12506463049436,121.74275229197906,138.30370091440102,157.0599066674327,178.29859867719011,202.34492053443324,229.5665072708652,260.37895151453563,293.67109971155736,331.25307207224159,373.72356557586102,421.6835122689331,475.83033927708186,536.96091723337918,605.97805630721427,683.9022768564887,771.88659020238651,871.23358568551748,982.66665362500885,1108.3582125406087,1250.279954768826,1273.2322286250815,1268.1988756614815,1262.7329780967234,1261.8283988850781,1267.4367530293976,1281.2627899618778,1305.2644511167869,1341.5250828957214,1393.0994229299404,1463.6521869943522,1498.7441641144351,1515.8020909063507,1530.1522732878025,1546.6132558507525,1566.8215340390198,1591.7054553334569,1622.1372775757204,1659.0065432804968,1703.5719897392323,1757.3917427200072,1798.1749831868829,1829.1587337073393,1857.637328781444,1887.0648119917655,1918.7729947218886,1953.3645794903791,1991.2566860696879,2032.8188391883182,2078.5404441541191,2129.0329717353238,2175.2764484291538,2216.9486648795014,2257.1394604240313,2297.9406330772908,2340.3236201051805,2384.7152947659742,2431.3445808343131,2480.371288322116,2531.979901465169,2586.397746302895,2639.9912123185741,{"$f":"BS183-BS184","v":2691.963852232624},2743.4984030864089,2795.7339062476531,2849.3137541889864,2904.5428953428245,2961.5683795985778,3020.4717060658995,3081.3265804865177,3144.2177180886802,3207.6882808271412,3271.1532936808835,3335.0204469521923,3399.8698512244073,3466.1003445143551,3533.9262588174761,3603.4545527763503,3674.7406175717188,3747.8241954985451,3822.7445805052084,3898.9270675107036,3976.0396837877788,4054.2095027985633,4133.724273969663,4214.8244353965938,4297.660410917988,4382.3173126897609,4468.8442671484081,4557.2758686535508,4647.643094722036,4739.732738695684,4833.386519937334,4928.647292416108,5025.6639700288106,5124.5854618049361,5225.5215449845491,5328.5457362327288,5433.708677093744,5541.0501772138978,5650.6064222350506,5762.316639192708,5876.1255934738456,5992.0628532196461,6110.2188676337773,6230.6958534975383,6353.5815523689162,6478.9453036530813,6606.843120204785,6737.3239788902392,6870.4342608929255,7006.1820625691416,7144.571612817188,7285.6420673090925,7429.4651134123706,7576.1239789697538,7725.6982380087702,7878.2591693493832,8033.8710732386426,8192.5943008389531,8354.4878268997745,8519.5958783989572,8687.9592620476542,8859.6332596886932,9034.690065240462,9213.2105050123464,{"$f":"EE183-EE184","v":9395.276028708231},9580.9651852754723,9770.3535281752484,9963.5149397584428,10160.523042340781,10361.446335018234,10566.3518697861,10775.313206989351,10988.412932708634,11205.739703551302,11427.38431763633,11653.437471325935,11883.989305533127,12119.129915452828,12358.950089892107,12603.539624727342,12852.988526154411,13107.390474224474,13366.84452061819,13631.454197439212,13901.32571231727,14176.566668213698,14457.285644386633,14743.592359581937,15035.598049850869,15333.414936475539,15637.156650210483,15946.939735047763,16262.88464414726,16585.115577512915,16913.759715373148,17248.946552360969,17590.807615521851,17939.476506473744,18295.089100157187,18657.783419660962,19027.699821963761,19404.9816695341,19789.775888412965,20182.23303111353,20582.506994215255,20990.754711173533,21407.136002614898,21831.813595911153,22264.953245660065,22706.723749527671,23157.297065424129,23616.848639526797,24085.557727798026,24563.607514353462,25051.185048839659,25548.481139129821,26055.690302322575,26573.010799665099,27100.644731723696,27638.79810665339,28187.680943499625,28747.507465488037,29318.496307531161,29900.870644047405,30494.858227715769,31100.691393367459,31718.607080519963,32348.846895953604,{"$f":"GQ183-GQ184","v":32991.657210645149},33647.289254867144,34315.999227654669,34998.048445098728,35693.703502054093,36403.236404634445,37126.924661436904,37865.051353425122,38617.905208597163,39385.780695570356,40168.978136513455,40967.80382493067,41782.570151298976,42613.59574652162,43461.205634977843,44325.731378506011,45207.511202870897,46106.890113290588,47024.220011155339,47959.859820246071,48914.175624293683,49887.540810415216,50880.336218294033,51892.950298852375,52925.779279837123,53979.227330366615,55053.706719534617,56149.637970864263,57267.45001801473,58407.580366289461,59570.475261638843,60756.589865317175,61966.388433689746,63200.344504497436,64458.941088793988,65742.670865246735,67052.036374228774,68387.550211991707,69749.735227248661,71139.124722551904,72556.262661675806,74001.703882541828,75476.014315380948,76979.77120657466,78513.563347958319,80077.991310255136,81673.667679395498,83301.217295654322,84961.277496603638,86654.498365111329,88381.542983176478,90143.087691620545,91939.822355543147,93772.45063572115,95641.69026593017,97548.273335699545,99492.946577958122,101476.47166149857,103499.62548871621,105563.20049927695,107668.00498022683,109814.86338271268,112004.61664536092,114238.12252444195,{"$f":"JC183-JC184","v":116516.25593088896},118839.90927404526,121209.9928119664,123627.4350082789,126093.18289585548,128608.20244769382,131173.4789553585,133790.01741519454,136458.84292244451,139181.0010734112,141957.55837579229,144789.60266723658,147678.24354213692,150624.61278674897,153629.86482283933,156695.17716014612,159821.75085794006,163010.81099591393,166263.60715458496,169581.41390539141,172965.5313106575,176417.28543357353,179938.02885832189,183529.14122050733,187192.02974810585,190928.12981319154,194738.905494712,198625.85015256394,202590.48701319937,206634.36976698978,210759.08317757124,214966.24370339053,219257.50013165834,223634.53422493889,228099.0613806246,232652.83130357484,237297.62869220908,242035.27393834142,246867.62384103663,251796.57233476709,256824.05123215116,261952.03098155424,267182.52143983409,272517.57266052079]
[null,"ROIC Check",null,null,null,{"$f":"F185/F181","v":0.10000000000000006},{"$f":"G185/G181","v":0.1},9.999999999999995E-2,9.9999999999999992E-2,0.10000000000000002,0.10000000000000002,9.9999999999999992E-2,0.10000000000000003,9.9999999999999964E-2,0.10000000000000003,0.10000000000000005,9.9999999999999992E-2,0.10000000000000003,0.1,0.10000000000000005,0.10000000000000005,0.10000000000000002,9.9999999999999964E-2,0.10000000000000002,9.9999999999999978E-2,9.9999999999999992E-2,0.1,0.1,9.9999999999999964E-2,9.9999999999999992E-2,9.9999999999999978E-2,9.9999999999999992E-2,0.10000000000000005,9.9999999999999992E-2,9.9999999999999992E-2,0.1,9.9999999999999978E-2,9.9999999999999992E-2,0.1,9.9999999999999992E-2,9.9999999999999978E-2,9.9999999999999978E-2,0.1,0.10000000000000005,0.10000000000000003,0.1,0.10000000000000002,0.10000000000000007,0.1,0.10000000000000003,9.9999999999999992E-2,9.9999999999999978E-2,0.10000000000000002,0.10000000000000003,9.9999999999999992E-2,0.10000000000000003,0.1,0.10000000000000003,0.10000000000000002,9.9999999999999992E-2,0.1,0.1,0.10000000000000003,0.10000000000000006,0.10000000000000005,0.1,0.1,0.10000000000000003,9.9999999999999992E-2,9.9999999999999992E-2,{"$f":"BS185/BS181","v":0.10000000000000005},9.9999999999999964E-2,9.9999999999999992E-2,0.1,0.10000000000000003,9.9999999999999978E-2,0.1,9.9999999999999992E-2,9.9999999999999992E-2,0.1,0.1,0.10000000000000002,9.9999999999999936E-2,9.9999999999999978E-2,9.9999999999999964E-2,9.9999999999999992E-2,0.10000000000000003,0.10000000000000003,0.1,0.10000000000000002,0.10000000000000002,0.10000000000000003,0.10000000000000002,0.1,9.9999999999999936E-2,9.9999999999999992E-2,0.10000000000000002,9.9999999999999992E-2,9.999999999999995E-2,0.10000000000000002,0.10000000000000005,0.1,0.10000000000000006,0.10000000000000006,0.10000000000000003,0.1,0.10000000000000005,0.10000000000000005,0.10000000000000002,0.10000000000000002,0.10000000000000002,0.1,0.10000000000000005,0.1,0.1,9.999999999999995E-2,0.10000000000000003,9.999999999999995E-2,9.9999999999999992E-2,9.9999999999999964E-2,9.9999999999999992E-2,0.1,0.1,0.10000000000000003,9.9999999999999992E-2,0.1,0.1,0.10000000000000003,0.1,0.1,0.10000000000000003,0.10000000000000002,9.9999999999999978E-2,0.10000000000000006,{"$f":"EE185/EE181","v":0.10000000000000006},9.999999999999995E-2,0.10000000000000002,0.10000000000000002,9.999999999999995E-2,0.10000000000000006,0.10000000000000002,0.10000000000000003,0.10000000000000003,9.9999999999999992E-2,0.10000000000000002,9.9999999999999992E-2,9.9999999999999978E-2,0.1,0.10000000000000002,9.999999999999995E-2,9.9999999999999992E-2,9.9999999999999978E-2,0.10000000000000003,0.10000000000000003,9.9999999999999964E-2,9.9999999999999978E-2,0.10000000000000005,9.9999999999999992E-2,0.10000000000000002,9.9999999999999978E-2,0.1,9.9999999999999922E-2,0.10000000000000005,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,0.10000000000000002,9.9999999999999964E-2,9.9999999999999964E-2,0.1,9.9999999999999964E-2,9.9999999999999964E-2,0.1,9.9999999999999978E-2,0.1,0.10000000000000002,0.10000000000000005,9.9999999999999992E-2,9.9999999999999992E-2,0.10000000000000002,0.1,9.9999999999999992E-2,0.10000000000000002,9.9999999999999992E-2,0.10000000000000002,9.9999999999999964E-2,0.1,9.9999999999999936E-2,0.10000000000000006,0.10000000000000002,0.1,0.10000000000000006,0.10000000000000003,0.10000000000000003,9.9999999999999964E-2,9.9999999999999936E-2,0.10000000000000002,9.9999999999999978E-2,{"$f":"GQ185/GQ181","v":9.9999999999999964E-2},9.9999999999999992E-2,9.9999999999999936E-2,9.9999999999999964E-2,0.10000000000000003,0.10000000000000003,0.10000000000000005,0.10000000000000007,0.10000000000000005,0.10000000000000005,9.9999999999999936E-2,9.9999999999999992E-2,0.10000000000000003,0.1,9.9999999999999992E-2,0.10000000000000003,0.10000000000000003,0.10000000000000005,9.9999999999999992E-2,0.10000000000000006,0.1,0.10000000000000002,9.9999999999999978E-2,9.9999999999999978E-2,0.10000000000000006,0.10000000000000005,9.9999999999999992E-2,0.1,0.10000000000000003,9.9999999999999992E-2,0.10000000000000003,9.9999999999999992E-2,0.1,0.1,0.1,0.10000000000000003,0.10000000000000002,0.10000000000000003,0.10000000000000006,9.9999999999999978E-2,9.9999999999999964E-2,0.10000000000000002,0.10000000000000003,0.10000000000000003,0.10000000000000002,0.1,9.9999999999999992E-2,9.9999999999999992E-2,0.10000000000000002,0.1,9.9999999999999992E-2,0.10000000000000002,9.999999999999995E-2,0.1,0.10000000000000005,0.10000000000000003,0.1,0.1,0.10000000000000002,0.10000000000000002,9.9999999999999992E-2,0.10000000000000002,0.10000000000000003,9.999999999999995E-2,{"$f":"JC185/JC181","v":0.10000000000000002},0.10000000000000002,0.10000000000000003,9.9999999999999992E-2,0.10000000000000005,0.10000000000000002,0.10000000000000003,9.9999999999999964E-2,9.9999999999999978E-2,0.1,9.9999999999999978E-2,0.10000000000000003,0.10000000000000007,0.1,9.9999999999999992E-2,9.9999999999999964E-2,9.9999999999999992E-2,0.1,9.9999999999999992E-2,9.9999999999999992E-2,0.10000000000000002,0.10000000000000002,0.10000000000000002,0.10000000000000002,0.1,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999992E-2,9.9999999999999978E-2,0.10000000000000003,9.9999999999999936E-2,9.9999999999999964E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999964E-2,9.9999999999999964E-2,9.9999999999999992E-2,9.9999999999999992E-2,0.1,0.10000000000000002,0.10000000000000003,0.10000000000000002,0.10000000000000002,0.10000000000000005]
[null,"Depreciation on Net Plant",null,null,null,{"$f":"F173/F181","v":0.17245493580893997},{"$f":"G173/G181","v":0.17099330075703045},0.16938550841989644,0.16785555268039101,0.16643324323480249,0.16511562330384394,0.16389500510966601,0.16276362024655211,0.16171430438150119,0.16074053760314949,0.16123518142436735,0.16170462800999377,0.16211946766960664,0.16250742016704284,0.1628781673400333,0.16323426156269963,0.16357646987906527,0.1639051885204334,0.16422075289496607,0.16452349757973528,0.165015386979974,0.16550677570291666,0.16596649339275782,0.16639541413586034,0.17280176477996301,0.17946227375146206,0.18525586688483228,0.18967349414635784,0.19227859612458828,0.19264215613950611,0.19042685548019089,0.18526837572357302,0.17694786875910193,0.17587260772610991,0.17822346506577302,0.18112649426931779,0.18369708426688966,0.18563882667807513,0.18679675901038478,0.18704468582488679,0.18627880030632935,0.18436554127839261,0.18117004443385992,0.18028886920826853,0.18105193489009822,0.18227812029387494,0.18343371007949155,0.18432489822425507,0.18487566581847381,0.18504379161293719,0.18480022510049218,0.18410619091391384,0.18291564311621436,0.18243925847037748,0.18267282248401381,0.18319231945537187,0.18372736916238383,0.18416088168642325,0.18444862716982374,0.18457322630319264,0.1845273553914841,0.18430247503142277,0.18388716191090604,0.18368655720954397,0.18377372817033516,{"$f":"BS173/BS181","v":0.18401211749939697},0.18427974667297187,0.18451269572329954,0.18468481468630618,0.18478722518694668,0.18481815476706784,0.18477698110994589,0.18466244366085435,0.1846104213025723,0.18467034702185078,0.18480315645659945,0.18495821297193593,0.18510347527846005,0.18522417423047555,0.18531521846160817,0.18537601440116655,0.18540732762050596,0.18541002277612148,0.1854299633913368,0.18549212599070258,0.18558725985810537,0.1856956865477426,0.18580239979236549,0.18589952663202458,0.18598409682012493,0.18605573240024059,0.18611506693875621,0.18616297958268579,0.18621509665887173,0.18628265492820645,0.18636437870043121,0.18645305549797336,0.18654203292495281,0.18662733584617491,0.18670728203277606,0.18678157316312677,0.18685054676346796,0.18691475167295418,0.18697957588071551,0.18704977490327351,0.18712571640729522,0.18720490776095361,0.1872845321439929,0.18736267552698524,0.18743842564914759,0.18751156341201008,0.18758223245207017,0.1876507203137566,0.18771891071229954,0.18778874425888489,0.18786067435088091,0.18793389600610147,0.18800726309522192,0.18807989105045053,0.18815130652976284,0.18822136491558422,0.18829011486245611,0.18835769241219255,0.18842476600349783,0.1884921097148749,0.18856000870710379,0.18862822617471398,0.18869631248227686,0.1887638733134121,{"$f":"EE173/EE181","v":0.18883067304005063},0.18889662458511899,0.18896173848350767,0.18902607455633824,0.18908987368403424,0.18915344047497223,0.18921692358090567,0.18928026408719351,0.18934329198696287,0.18940583735947186,0.18946778751932528,0.1895290940268608,0.18958975559145111,0.18964979723712275,0.18970930739085756,0.18976840541647774,0.18982716257150467,0.18988557020181979,0.18994356693903783,0.1900010822745527,0.19005806468468922,0.19011448930713831,0.19017035319333339,0.19022566684057324,0.19028046382439889,0.19033479150484922,0.19038868303398693,0.19044214160028611,0.19049514686951077,0.19054767124198543,0.19059969268135049,0.19065119977922779,0.19070219097116958,0.19075267131484988,0.19080265465257332,0.19085216075089487,0.19090120545421052,0.19094979362779249,0.19099792009306016,0.19104557541357184,0.1910927514275805,0.1911394440397815,0.19118565344299246,0.19123138298933284,0.19127663952764312,0.19132143242600344,0.19136577010284783,0.19140965704035448,0.19145309357518381,0.19149607785727016,0.19153860813094914,0.19158068412824716,0.19162230739613106,0.19166348094609059,0.1917042092349088,0.19174449779342922,0.19178435199327176,0.19182377582530313,0.19186277161467774,0.19190134064537567,0.19193948406518113,0.19197720353636999,0.19201450146680524,0.19205138092383942,{"$f":"GQ173/GQ181","v":0.19208784558654821},0.19212389959400034,0.19215954710000652,0.1921947917835431,0.1922296366667888,0.1922640842981693,0.19229813709893356,0.19233179765233938,0.19236506883601928,0.19239795381373503,0.19243045600830608,0.19246257903756708,0.19249432655045812,0.19252570203289152,0.19255670871225203,0.1925873496036718,0.19261762763821194,0.19264754578633672,0.19267710712597669,0.19270631485105114,0.19273517226037537,0.19276368273060354,0.19279184965461227,0.19281967636479685,0.19284716608726502,0.19287432194974219,0.19290114702722813,0.19292764439292004,0.19295381715085211,0.19297966844433925,0.19300520145245084,0.1930304193787756,0.19305532542779838,0.193079922774546,0.19310421454367374,0.19312820380851117,0.19315189360660651,0.19317528696006964,0.19319838689044286,0.19322119642411942,0.19324371859163547,0.19326595642313352,0.19328791293916145,0.1933095911386053,0.19333099398941828,0.1933521244266562,0.19337298535746192,0.19339357966894935,0.19341391023471463,0.19343397991780129,0.19345379157081261,0.19347334803415184,0.19349265213241054,0.19351170666955392,0.19353051442489652,0.19354907815172137,0.19356740057874913,0.19358548441311391,0.19360333234313529,0.19362094703981866,0.19363833115710985,0.19365548733126239,0.19367241817943592,0.19368912629778773,{"$f":"JC173/JC181","v":0.19370561425977037},0.19372188461537662,0.19373793989153076,0.19375378259320278,0.19376941520458243,0.19378484018982217,0.19380005999326291,0.19381507703925419,0.19382989373164541,0.19384451245306167,0.19385893556422334,0.19387316540360461,0.19388720428754483,0.1939010545106914,0.19391471834652252,0.19392819804773553,0.19394149584643008,0.19395461395411231,0.19396755456155676,0.19398031983857575,0.19399291193379303,0.19400533297453734,0.19401758506691461,0.19402967029602608,0.19404159072624086,0.19405334840143251,0.1940649453451376,0.19407638356063814,0.19408766503098279,0.19409879171896782,0.19410976556711534,0.19412058849769384,0.19413126241280834,0.19414178919455394,0.19415217070519986,0.19416240878736668,0.19417250526417587,0.19418246193936747,0.19419228059739238,0.19420196300348641,0.19421151090374225,0.19422092602519578,0.19423021007593974,0.19423936474526435]
[null,"Cap Exp to Depreciation",null,null,null,{"$f":"F168/F184","v":1.7538201176452541},{"$f":"G168/G184","v":1.7891614736915207},1.7997053527003317,1.8055849220531353,1.8104129676892449,1.8148376926359366,1.8189818246593703,1.8228771593620392,1.8265398340393593,1.8299829808160097,1.7954456822910525,1.7937039628199773,1.792875399406251,1.7915767669308647,1.7901566431859606,1.7887574934298851,1.7874136827729317,1.7861306654260671,1.7849075341287381,1.7837421472752806,1.7774125460086461,1.7751316170137317,1.7736651105272019,1.1106109266243627,0.9762420802926226,0.97505830574991392,0.99600826304970103,1.0239918181893626,1.0575128343751563,1.0974253879898279,1.1442067290283167,1.201886224398093,1.2733572687552177,1.1354954199604868,1.0647143417564686,1.053119017768118,1.0593935277749371,1.0711287735895996,1.0855520602210111,1.1023519018517967,1.1215154528241831,1.1442071289450171,1.1713568446880653,1.1280934012892001,1.0955725383927708,1.0859931771847013,1.0869075785660245,1.0916020906596484,1.0978054056939546,1.1049266218265907,1.1127966683694817,1.1217083274453599,1.1319472184110686,1.1187455223644611,1.1050059344405925,1.0992423470957822,1.098674967125421,1.1003873292843116,1.1029978662121716,1.1060099920174302,1.1092490102387229,1.112757317524756,1.1166137916636483,1.1126847437986556,1.1071753527176662,{"$f":"BS168/BS184","v":1.1041707631078403},1.1034700473265004,1.103998730187941,1.1050513798642512,1.1063065439349984,1.1076331654737495,1.1090124169820654,1.1104596983449977,1.1093153525702637,1.1071731514619869,1.1057254389715352,1.1052199534227354,1.1053227224921718,1.1057158126731581,1.1062200307473107,1.1067516277896958,1.1072851395689913,1.107818651472593,1.1074847022482746,1.1066597138239935,1.105989518023297,1.1056801610916491,1.1056521642205974,1.1057762540584706,1.1059624498619411,1.1061626589375686,1.1063577679613075,1.1065427984150797,1.1064350583628593,1.1061100639206101,1.1058010928002966,1.1056223320577674,1.1055668846061792,1.1055871341484909,1.1056414405765846,1.1057043276036855,1.1057638571705535,1.1058158397089692,1.1057679917746441,1.1056294804029014,1.105481129546666,1.1053770403946319,1.1053246674889157,1.1053083677272635,1.1053101644413221,1.1053174145302531,1.1053233724315563,1.1053252434155918,1.1052927287602132,1.1052237690204445,1.105145408835061,1.1050811397132334,1.105037809561487,1.1050110884062905,1.1049936964503959,1.1049796968339984,1.1049655316454838,1.1049495335650341,1.104921637603397,1.1048795139294463,1.1048319270427467,1.1047885099121197,1.1047533712361668,1.1047257085395694,{"$f":"EE168/EE184","v":1.1047027574478343},1.1046818624904791,1.1046612445017983,1.1046399771264859,1.1046146498971547,1.1045839488333327,1.1045506229299913,1.1045184621159361,1.1044895653141407,1.1044640186458552,1.1044408450819008,1.1044189081522195,1.1043973564072309,1.1043757013561555,1.104352752763829,1.1043278904939247,1.1043019443449738,1.1042763580536512,1.1042521122153686,1.1042294074813073,1.1042079286759721,1.1041872089712093,1.1041668557377253,1.1041466216644571,1.1041260747110646,1.1041049426664642,1.1040834628166103,1.1040621702761781,1.1040414966971726,1.104021586160427,1.1040023501711844,1.1039836041602731,1.103965172568864,1.1039469340810713,1.1039287242530682,1.1039104267333506,1.1038921030267044,1.1038739462236669,1.1038561378596707,1.1038387584512939,1.1038217892323374,1.1038051596116669,1.1037887928614922,1.1037726307426035,1.1037566072279756,1.1037406723983536,1.1037248385155958,1.1037091729526138,1.1036937489270158,1.1036786059864052,1.1036637431304479,1.1036491338709875,1.1036347449877779,1.103620548729052,1.1036065169475766,1.1035926275291663,1.1035788802947373,1.1035652974106636,1.1035519069466464,1.1035387264578109,1.1035257575626738,1.1035129901116798,1.1035004094903811,1.1034880022707547,{"$f":"GQ168/GQ184","v":1.1034757555580261},1.103463658904446,1.1034517097195113,1.1034399143014242,1.1034282825001982,1.1034168211841018,1.1034055311786706,1.1033944081313984,1.1033834452086575,1.1033726355778137,1.10336197275262,1.1033514512769809,1.1033410685668474,1.1033308255412302,1.1033207249352532,1.1033107687823795,1.1033009569083829,1.1032912869509703,1.1032817552989114,1.1032723581339341,1.103263091780921,1.1032539530021144,1.1032449396354107,1.1032360508984396,1.1032272868697401,1.1032186475422552,1.1032101321377059,1.1032017389880746,1.1031934658393745,1.1031853102713927,1.1031772699092208,1.1031693425640365,1.1031615264621843,1.1031538203786058,1.103146223482244,1.1031387349871338,1.1031313538556269,1.1031240787039438,1.1031169078902034,1.1031098396769168,1.1031028723384448,1.1030960042302238,1.1030892338750005,1.1030825600190983,1.1030759815883118,1.1030694975612547,1.1030631068453935,1.1030568082223267,1.103050600368358,1.1030444819148315,1.1030384514978346,1.1030325077917464,1.1030266495433689,1.1030208755953894,1.103015184874631,1.1030095763466594,1.1030040489653066,1.1029986016448496,1.1029932332621037,1.1029879426777771,1.1029827287580254,1.1029775903902099,1.1029725264969901,1.1029675360461146,{"$f":"JC168/JC184","v":1.1029626180477101},1.1029577715381289,1.1029529955598045,1.102948289148048,1.1029436513294033,1.1029390811287176,1.1029345775780277,1.1029301397236666,1.1029257666322498,1.102921457394771,1.1029172111261702,1.1029130269596221,1.1029089040385713,1.1029048415107305,1.1029008385264161,1.1028968942406538,1.1028930078166421,1.1028891784288404,1.1028854052654991,1.1028816875303744,1.1028780244427585,1.1028744152354404,1.1028708591515493,1.1028673554419059,1.1028639033639156,1.1028605021820601,1.1028571511691587,1.102853849607639,1.1028505967905664,1.1028473920223578,1.1028442346188079,1.1028411239063625,1.1028380592208316,1.1028350399062106,1.1028320653140444,1.1028291348034447,1.1028262477414892,1.1028234035036886,1.1028206014743862,1.102817841047022,1.1028151216241173,1.1028124426169843,1.1028098034451757]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Statistics for Graph"]
[null,null,7,null,null,null,17]
[null,{"$f":"B39","v":"Capital Expenditure Growth Rate"},null,null,null,null,{"$f":"G39","v":0.13},0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"BS39","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"EE39","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"GQ39","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"JC39","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,{"$f":"B42","v":"Capital Expendtitures"},null,null,null,null,{"$f":"G42","v":112.99999999999999},127.68999999999997,144.28969999999995,163.04736099999994,184.24351792999991,208.19517526089987,235.26054804481683,265.84441929064297,300.40419379842655,339.45673899222197,383.58611506121082,433.45231001916818,489.80111032166002,553.47525466347577,625.42703776972758,706.73255267979209,798.60778452816498,902.42679651682636,1019.7422800640137,1152.3087764723355,1302.1089174137389,1471.383076677525,1662.6628766456031,1695.9161341785152,1729.8344568620855,1764.4311459993273,1799.719768919314,1835.7141642977003,1872.4284475836544,1909.8770165353276,1948.0745568660341,1987.0360480033548,2026.776768963422,2067.3123043426904,2108.658550429544,2150.831721438135,2193.8483558668977,2237.7253229842358,2282.4798294439206,2328.1294260327991,2374.692014553455,2422.1858548445243,2470.6295719414147,2520.042163380243,2570.4430066478481,2621.8518667808053,2674.2889041164212,2727.7746821987498,2782.3301758427247,2837.9767793595793,2894.736314946771,2952.6310412457065,3011.6836620706208,3071.9173353120332,3133.3556820182739,3196.0227956586396,3259.9432515718122,3325.1421166032487,3391.6449589353138,3459.4778581140199,3528.6674152763003,3599.2407635818263,3671.225578853463,3744.6500904305326,{"$f":"BS42","v":3819.5430922391433},3895.9339540839264,3973.8526331656049,4053.3296858289168,4134.3962795454954,4217.0842051364052,4301.4258892391335,4387.4544070239162,4475.2034951643946,4564.7075650676825,4656.0017163690363,4749.1217506964167,4844.1041857103455,4940.9862694245521,5039.8059948130431,5140.6021147093043,5243.4141570034908,5348.282440143561,5455.2480889464323,5564.3530507253608,5675.6401117398682,5789.1529139746654,5904.9359722541585,6023.0346916992421,6143.4953855332269,6266.3652932438918,6391.6925991087701,6519.5264510909456,6649.9169801127646,6782.9153197150199,6918.5736261093207,7056.9450986315069,7198.0840006041371,7342.0456806162201,7488.8865942285447,7638.6643261131157,7791.4376126353782,7947.2663648880862,8106.2116921858478,8268.3359260295656,8433.7026445501579,8602.376697441161,8774.4242313899849,8949.912716017785,9128.91097033814,9311.4891897449033,9497.7189735398024,9687.6733530105994,9881.426820070812,10079.055356472229,10280.636463601673,10486.249192873707,10695.974176731181,10909.893660265805,11128.091533471121,11350.653364140544,11577.666431423355,11809.219760051823,12045.40415525286,12286.312238357918,12532.038483125076,12782.679252787577,13038.332837843329,13299.099494600196,{"$f":"EE42","v":13565.081484492201},13836.383114182045,14113.110776465686,14395.372991995,14683.2804518349,14976.946060871598,15276.48498208903,15582.01468173081,15893.654975365427,16211.528074872736,16535.758636370192,16866.473809097595,17203.803285279548,17547.879350985138,17898.836938004843,18256.813676764941,18621.949950300241,18994.388949306245,19374.276728292371,19761.762262858218,20156.997508115383,20560.137458277692,20971.340207443245,21390.76701159211,21818.582351823952,22254.95399886043,22700.053078837638,23154.054140414391,23617.135223222678,24089.47792768713,24571.267486240875,25062.692835965692,25563.946692685007,26075.225626538708,26596.730139069481,27128.664741850873,27671.23803668789,28224.662797421646,28789.156053370079,29364.939174437481,29952.237957926231,30551.282717084756,31162.30837142645,31785.55453885498,32421.265629632078,33069.690942224719,33731.084761069214,34405.706456290602,35093.820585416412,35795.696997124738,36511.610937067235,37241.843155808579,37986.680018924751,38746.413619303246,39521.341891689313,40311.768729523101,41118.004104113563,41940.364186195831,42779.171469919747,43634.754899318141,44507.449997304502,45397.598997250592,46305.550977195606,47231.661996739516,{"$f":"GQ42","v":48176.295236674305},49139.821141407789,50122.617564235945,51125.069915520668,52147.571313831082,53190.522740107706,54254.333194909865,55339.419858808062,56446.208255984224,57575.13242110391,58726.63506952599,59901.167770916509,61099.191126334837,62321.174948861539,63567.598447838769,64838.950416795546,66135.72942513146,67458.444013634085,68807.612893906771,70183.765151784901,71587.440454820593,73019.189263917011,74479.573049195358,75969.164510179267,77488.547800382861,79038.318756390523,80619.085131518339,82231.466834148712,83876.09617083169,85553.618094248319,87264.690456133292,89009.98426525596,90790.183950561084,92605.987629572308,94458.107382163755,96347.269529807032,98274.214920403174,100239.69921881123,102244.49320318746,104289.38306725121,106375.17072859623,108502.67414316816,110672.72762603153,112886.18217855216,115143.90582212321,117446.78393856568,119795.719617337,122191.63400968375,124635.46668987743,127128.17602367498,129670.73954414848,132264.15433503146,134909.43742173209,137607.62617016674,140359.77869357009,143166.97426744149,146030.31375279033,148950.92002784615,151929.93842840308,154968.53719697116,158067.90794091058,161229.26609972879,164453.85142172338,167742.92845015784,{"$f":"JC42","v":171097.78701916098},174519.7427595442,178010.13761473508,181570.3403670298,185201.74717437039,188905.7821178578,192683.89776021495,196537.57571541925,200468.32722972764,204477.69377432219,208567.24764980865,212738.59260280483,216993.36445486092,221333.23174395814,225759.89637883729,230275.09430641404,234880.59619254232,239578.20811639316,244369.77227872104,249257.16772429546,254242.31107878138,259327.15730035701,264513.70044636418,269803.97445529146,275200.05394439731,280704.05502328527,286318.136123751,292044.49884622602,297885.38882315054,303843.09659961355,309919.95853160584,316118.35770223796,322440.7248562827,328889.53935340839,335467.33014047658,342176.67674328614,349020.21027815185,356000.61448371492,363120.62677338923,370383.039308857,377790.70009503415,385346.51409693481,393053.44437887351,400914.51326645096]
[null,{"$f":"B43","v":"Retirements"},null,null,null,null,{"$f":"G43","v":false},false,false,false,false,false,false,false,100,112.99999999999999,127.68999999999997,144.28969999999995,163.04736099999994,184.24351792999991,208.19517526089987,235.26054804481683,265.84441929064297,300.40419379842655,339.45673899222197,383.58611506121082,433.45231001916818,489.80111032166002,553.47525466347577,625.42703776972758,706.73255267979209,798.60778452816498,902.42679651682636,1019.7422800640137,1152.3087764723355,1302.1089174137389,1471.383076677525,1662.6628766456031,1695.9161341785152,1729.8344568620855,1764.4311459993273,1799.719768919314,1835.7141642977003,1872.4284475836544,1909.8770165353276,1948.0745568660341,1987.0360480033548,2026.776768963422,2067.3123043426904,2108.658550429544,2150.831721438135,2193.8483558668977,2237.7253229842358,2282.4798294439206,2328.1294260327991,2374.692014553455,2422.1858548445243,2470.6295719414147,2520.042163380243,2570.4430066478481,2621.8518667808053,2674.2889041164212,2727.7746821987498,2782.3301758427247,2837.9767793595793,2894.736314946771,2952.6310412457065,3011.6836620706208,3071.9173353120332,3133.3556820182739,{"$f":"BS43","v":3196.0227956586396},3259.9432515718122,3325.1421166032487,3391.6449589353138,3459.4778581140199,3528.6674152763003,3599.2407635818263,3671.225578853463,3744.6500904305326,3819.5430922391433,3895.9339540839264,3973.8526331656049,4053.3296858289168,4134.3962795454954,4217.0842051364052,4301.4258892391335,4387.4544070239162,4475.2034951643946,4564.7075650676825,4656.0017163690363,4749.1217506964167,4844.1041857103455,4940.9862694245521,5039.8059948130431,5140.6021147093043,5243.4141570034908,5348.282440143561,5455.2480889464323,5564.3530507253608,5675.6401117398682,5789.1529139746654,5904.9359722541585,6023.0346916992421,6143.4953855332269,6266.3652932438918,6391.6925991087701,6519.5264510909456,6649.9169801127646,6782.9153197150199,6918.5736261093207,7056.9450986315069,7198.0840006041371,7342.0456806162201,7488.8865942285447,7638.6643261131157,7791.4376126353782,7947.2663648880862,8106.2116921858478,8268.3359260295656,8433.7026445501579,8602.376697441161,8774.4242313899849,8949.912716017785,9128.91097033814,9311.4891897449033,9497.7189735398024,9687.6733530105994,9881.426820070812,10079.055356472229,10280.636463601673,10486.249192873707,10695.974176731181,10909.893660265805,11128.091533471121,{"$f":"EE43","v":11350.653364140544},11577.666431423355,11809.219760051823,12045.40415525286,12286.312238357918,12532.038483125076,12782.679252787577,13038.332837843329,13299.099494600196,13565.081484492201,13836.383114182045,14113.110776465686,14395.372991995,14683.2804518349,14976.946060871598,15276.48498208903,15582.01468173081,15893.654975365427,16211.528074872736,16535.758636370192,16866.473809097595,17203.803285279548,17547.879350985138,17898.836938004843,18256.813676764941,18621.949950300241,18994.388949306245,19374.276728292371,19761.762262858218,20156.997508115383,20560.137458277692,20971.340207443245,21390.76701159211,21818.582351823952,22254.95399886043,22700.053078837638,23154.054140414391,23617.135223222678,24089.47792768713,24571.267486240875,25062.692835965692,25563.946692685007,26075.225626538708,26596.730139069481,27128.664741850873,27671.23803668789,28224.662797421646,28789.156053370079,29364.939174437481,29952.237957926231,30551.282717084756,31162.30837142645,31785.55453885498,32421.265629632078,33069.690942224719,33731.084761069214,34405.706456290602,35093.820585416412,35795.696997124738,36511.610937067235,37241.843155808579,37986.680018924751,38746.413619303246,39521.341891689313,{"$f":"GQ43","v":40311.768729523101},41118.004104113563,41940.364186195831,42779.171469919747,43634.754899318141,44507.449997304502,45397.598997250592,46305.550977195606,47231.661996739516,48176.295236674305,49139.821141407789,50122.617564235945,51125.069915520668,52147.571313831082,53190.522740107706,54254.333194909865,55339.419858808062,56446.208255984224,57575.13242110391,58726.63506952599,59901.167770916509,61099.191126334837,62321.174948861539,63567.598447838769,64838.950416795546,66135.72942513146,67458.444013634085,68807.612893906771,70183.765151784901,71587.440454820593,73019.189263917011,74479.573049195358,75969.164510179267,77488.547800382861,79038.318756390523,80619.085131518339,82231.466834148712,83876.09617083169,85553.618094248319,87264.690456133292,89009.98426525596,90790.183950561084,92605.987629572308,94458.107382163755,96347.269529807032,98274.214920403174,100239.69921881123,102244.49320318746,104289.38306725121,106375.17072859623,108502.67414316816,110672.72762603153,112886.18217855216,115143.90582212321,117446.78393856568,119795.719617337,122191.63400968375,124635.46668987743,127128.17602367498,129670.73954414848,132264.15433503146,134909.43742173209,137607.62617016674,140359.77869357009,{"$f":"JC43","v":143166.97426744149},146030.31375279033,148950.92002784615,151929.93842840308,154968.53719697116,158067.90794091058,161229.26609972879,164453.85142172338,167742.92845015784,171097.78701916098,174519.7427595442,178010.13761473508,181570.3403670298,185201.74717437039,188905.7821178578,192683.89776021495,196537.57571541925,200468.32722972764,204477.69377432219,208567.24764980865,212738.59260280483,216993.36445486092,221333.23174395814,225759.89637883729,230275.09430641404,234880.59619254232,239578.20811639316,244369.77227872104,249257.16772429546,254242.31107878138,259327.15730035701,264513.70044636418,269803.97445529146,275200.05394439731,280704.05502328527,286318.136123751,292044.49884622602,297885.38882315054,303843.09659961355,309919.95853160584,316118.35770223796,322440.7248562827,328889.53935340839,335467.33014047658]
[null,{"$f":"B46","v":"Depreciation Rate"},null,null,null,null,{"$f":"G46","v":0.1111111111111111},0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,{"$f":"BS46","v":0.1111111111111111},0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,{"$f":"EE46","v":0.1111111111111111},0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,{"$f":"GQ46","v":0.1111111111111111},0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,{"$f":"JC46","v":0.1111111111111111},0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111,0.1111111111111111]
[null,{"$f":"B47","v":"Depreciation Expense"},null,null,null,null,{"$f":"G47","v":11.111111111111111},23.666666666666664,37.854444444444432,53.886633333333315,72.003006777777742,92.474508769999957,115.60730602121106,141.7473669150796,171.28563572515102,193.55276836942065,218.71462825744533,247.14752993091318,279.27670882193189,315.582680968783,356.60842949472476,402.96752532903895,455.35330362181401,514.54923309264984,581.44063339469426,657.02791573600439,742.44154478168491,838.95894560330385,948.02360853173332,1071.2666776408587,1190.2099105751681,1303.8878999287563,1411.2016067588854,1510.9008259147176,1601.5643686073493,1681.5776653974958,1749.1074541887833,1802.0731742097287,1838.1146376939237,1874.8769304478021,1912.3744690567582,1950.6219584378935,1989.6343976066514,2029.4270855587843,2070.0156272699601,2111.4159398153593,2153.6442586116664,2196.7171437838997,2240.6514866595776,2285.4645163927694,2331.1738067206247,2377.7972828550378,2425.3532285121382,2473.8602930823808,2523.3374989440285,2573.8042489229092,2625.2803339013672,2677.7859405793947,2731.3416593909828,2785.9684925788024,2841.6878624303786,2898.5216196789861,2956.4920520725659,3015.6218931140174,3075.9343309762976,3137.4530175958239,3200.2020779477402,3264.2061195066954,3329.4902418968295,3396.0800467347658,{"$f":"BS47","v":3464.0016476694618},3533.2816806228511,3603.9473142353086,3676.0262605200146,3749.5467857304147,3824.5377214450232,3901.028475873924,3979.0490453914031,4058.6300262992313,4139.8026268252161,4222.5986793617203,4307.0506529489539,4393.1916660079332,4481.0554993280921,4570.6766093146543,4662.0901415009475,4755.3319443309674,4850.4385832175867,4947.4473548819387,5046.3963019795783,5147.3242280191698,5250.2707125795532,5355.2761268311442,5462.3816493677668,5571.6292823551221,5683.0618680022244,5796.7231053622691,5912.6575674695141,6030.9107188189046,6151.5289331952827,6274.5595118591891,6400.0507020963723,6528.0517161383004,6658.6127504610658,6791.7850054702876,6927.620705579694,7066.1731196912879,7207.4965820851139,7351.6465137268169,7498.6794440013546,7648.6530328813824,7801.6260935390092,7957.6586154097895,8116.8117877179848,8279.1480234723458,8444.7309839417921,8613.6256036206287,8785.8981156930422,8961.6160780069022,9140.8483995670413,9323.6653675583821,9510.1386749095491,9700.3414484077402,9894.3482773758951,10092.235242923414,10294.079947781882,10499.961546737521,10709.960777672271,10924.159993225716,11142.643193090231,11365.496056952035,11592.805978091073,11824.662097652896,12061.155339605953,{"$f":"EE47","v":12302.378446398074},12548.426015326037,12799.394535632557,13055.38242634521,13316.490074872114,13582.819876369558,13854.476273896951,14131.56579937489,14414.197115362385,14702.481057669633,14996.530678823026,15296.461292399486,15602.390518247479,15914.438328612427,16232.727095184675,16557.381637088372,16888.529269830142,17226.299855226745,17570.82585233128,17922.242369377906,18280.687216765466,18646.300961100773,19019.22698032279,19399.611519929247,19787.603750327831,20183.355825334384,20587.022941841074,20998.763400677894,21418.738668691454,21847.113442065285,22284.055710906589,22729.736825124721,23184.331561627216,23648.018192859759,24120.978556716957,24603.398127851295,25095.466090408321,25597.375412216486,26109.322920460814,26631.509378870032,27164.139566447429,27707.422357776377,28261.570804931907,28826.802221030543,29403.338265451148,29991.405030760168,30591.233131375368,31203.057794002878,31827.118949882937,32463.661328880593,33112.934555458211,33775.193246567374,34450.697111498717,35139.711053728694,35842.505274803276,36559.355380299341,37290.542487905332,38036.353337663437,38797.080404416709,39573.02201250504,40364.482452755139,41171.772101810246,41995.207543846453,42835.111694723375,{"$f":"GQ47","v":43691.813928617848},44565.6502071902,45456.963211334005,46366.102475560685,47293.424525071896,48239.293015573334,49204.078875884799,50188.160453402495,51191.923662470537,52215.762135719953,53260.077378434355,54325.27892600304,55411.784504523108,56520.020194613571,57650.420598505843,58803.429010475957,59979.497590685482,61179.08754249919,62402.669293349179,63650.722679216167,64923.737132800481,66222.211875456502,67546.656112965633,68897.589235224936,70275.541019929442,71681.051840328029,73114.672877134581,74576.966334677272,76068.505661370829,77589.875774598244,79141.673290090213,80724.506755892027,82338.996891009869,83985.776828830072,85665.492365406681,87378.802212714814,89126.378256969125,90908.905822108514,92727.083938550684,94581.625617321697,96473.258129668116,98402.723292261493,100370.77775810672,102378.19331326884,104425.75717953422,106514.27232312493,108644.55776958741,110817.44892497917,113033.79790347874,115294.47386154832,117600.36333877929,119952.3706055549,122351.418017666,124798.44637801932,127294.41530557972,129840.30361169131,132437.10968392514,135085.85187760365,137787.56891515575,140543.32029345888,143354.18669932807,146221.27043331464,149145.69584198092,152128.60975882056,{"$f":"JC47","v":155171.18195399697},158274.60559307694,161440.09770493844,164668.89965903721,167962.27765221798,171321.52320526232,174747.95366936756,178242.91274275491,181807.77099761,185443.92641756221,189152.80494591346,192935.86104483175,196794.57826572837,200730.46983104292,204745.07922766378,208839.98081221705,213016.78042846138,217277.11603703059,221622.6583577712,226055.11152492661,230576.21375542512,235187.73803053366,239891.49279114438,244689.32264696722,249583.10909990655,254574.77128190469,259666.26670754276,264859.59204169363,270156.7838825275,275559.91956017807,281071.1179513816,286692.54031040933,292426.39111661754,298274.91893894988,304240.41731772892,310325.2256640835,316531.73017736524,322862.36478091258,329319.61207653082,335906.00431806146,342624.12440442271,349476.60689251119,356466.13903036143,363595.46181096864]
[null,{"$f":"B58","v":"Net Plant Depreciation Rate"},null,null,null,null,{"$f":"G58","v":0.1111111111111111},0.11722619702806823,0.12374283109533961,0.13068258262118898,0.13806687224875919,0.14591668014193873,0.15425220646765733,0.16309248294732659,0.17245493580893995,0.17245493580893997,0.17245493580893997,0.17245493580893995,0.17245493580893997,0.17245493580893995,0.17245493580893995,0.17245493580893997,0.17245493580893997,0.17245493580893997,0.17245493580893997,0.17245493580893995,0.17245493580893995,0.17245493580893995,0.17245493580894,0.17245493580893997,0.17409602821761863,0.17677107280311788,0.18007642375214189,0.18369168643358097,0.18731718176559234,0.19063610346600274,0.19328912828386663,0.19485782603274354,0.19485782603274351,0.19485782603274354,0.19485782603274357,0.19485782603274354,0.19485782603274354,0.19485782603274354,0.19485782603274354,0.19485782603274354,0.19485782603274351,0.19485782603274357,0.19485782603274351,0.19485782603274351,0.19485782603274349,0.19485782603274351,0.19485782603274349,0.19485782603274349,0.19485782603274351,0.19485782603274349,0.19485782603274351,0.19485782603274354,0.19485782603274357,0.19485782603274357,0.19485782603274354,0.19485782603274351,0.19485782603274349,0.19485782603274351,0.19485782603274351,0.19485782603274349,0.19485782603274349,0.19485782603274349,0.19485782603274349,0.19485782603274346,{"$f":"BS58","v":0.19485782603274349},0.19485782603274351,0.19485782603274346,0.19485782603274349,0.19485782603274346,0.19485782603274349,0.19485782603274346,0.19485782603274343,0.19485782603274343,0.19485782603274349,0.19485782603274351,0.19485782603274351,0.19485782603274349,0.19485782603274346,0.19485782603274349,0.19485782603274351,0.19485782603274351,0.19485782603274346,0.19485782603274346,0.19485782603274349,0.19485782603274351,0.19485782603274351,0.19485782603274357,0.1948578260327436,0.19485782603274357,0.19485782603274357,0.19485782603274357,0.1948578260327436,0.19485782603274363,0.19485782603274363,0.19485782603274365,0.19485782603274363,0.1948578260327436,0.19485782603274363,0.19485782603274365,0.19485782603274363,0.19485782603274363,0.1948578260327436,0.1948578260327436,0.19485782603274363,0.19485782603274363,0.19485782603274363,0.19485782603274368,0.19485782603274368,0.19485782603274368,0.19485782603274365,0.19485782603274368,0.19485782603274374,0.19485782603274374,0.19485782603274376,0.19485782603274379,0.19485782603274376,0.19485782603274374,0.19485782603274371,0.19485782603274374,0.19485782603274371,0.19485782603274374,0.19485782603274376,0.19485782603274374,0.19485782603274376,0.19485782603274376,0.19485782603274376,0.19485782603274374,0.19485782603274374,{"$f":"EE58","v":0.19485782603274368},0.19485782603274371,0.19485782603274371,0.19485782603274371,0.19485782603274371,0.19485782603274368,0.19485782603274363,0.19485782603274368,0.19485782603274368,0.19485782603274365,0.19485782603274368,0.19485782603274368,0.19485782603274371,0.19485782603274371,0.19485782603274368,0.19485782603274365,0.19485782603274365,0.1948578260327436,0.19485782603274363,0.19485782603274363,0.19485782603274363,0.19485782603274368,0.19485782603274368,0.19485782603274368,0.19485782603274374,0.19485782603274374,0.19485782603274374,0.19485782603274374,0.19485782603274374,0.19485782603274374,0.19485782603274371,0.19485782603274371,0.19485782603274371,0.19485782603274371,0.19485782603274371,0.19485782603274374,0.19485782603274376,0.19485782603274376,0.19485782603274376,0.19485782603274379,0.19485782603274382,0.19485782603274376,0.19485782603274376,0.19485782603274376,0.19485782603274376,0.19485782603274379,0.19485782603274376,0.19485782603274374,0.19485782603274374,0.19485782603274371,0.19485782603274368,0.19485782603274363,0.19485782603274363,0.1948578260327436,0.19485782603274357,0.19485782603274351,0.19485782603274354,0.19485782603274357,0.19485782603274354,0.19485782603274357,0.1948578260327436,0.1948578260327436,0.1948578260327436,0.19485782603274357,{"$f":"GQ58","v":0.19485782603274357},0.19485782603274354,0.19485782603274357,0.1948578260327436,0.19485782603274357,0.1948578260327436,0.1948578260327436,0.1948578260327436,0.19485782603274357,0.19485782603274357,0.19485782603274357,0.19485782603274357,0.19485782603274354,0.19485782603274354,0.19485782603274354,0.19485782603274351,0.19485782603274354,0.19485782603274354,0.19485782603274351,0.19485782603274351,0.19485782603274354,0.19485782603274354,0.19485782603274351,0.19485782603274354,0.19485782603274354,0.19485782603274354,0.19485782603274354,0.19485782603274357,0.19485782603274357,0.19485782603274351,0.19485782603274351,0.19485782603274351,0.19485782603274349,0.19485782603274349,0.19485782603274349,0.19485782603274346,0.19485782603274346,0.19485782603274346,0.19485782603274346,0.19485782603274346,0.19485782603274346,0.19485782603274346,0.19485782603274346,0.19485782603274343,0.19485782603274343,0.19485782603274346,0.19485782603274343,0.19485782603274343,0.19485782603274343,0.19485782603274343,0.19485782603274343,0.19485782603274343,0.1948578260327434,0.1948578260327434,0.1948578260327434,0.19485782603274343,0.19485782603274338,0.1948578260327434,0.1948578260327434,0.19485782603274338,0.19485782603274338,0.19485782603274335,0.19485782603274332,0.19485782603274332,{"$f":"JC58","v":0.19485782603274332},0.19485782603274338,0.19485782603274338,0.1948578260327434,0.1948578260327434,0.19485782603274343,0.19485782603274343,0.19485782603274346,0.1948578260327434,0.19485782603274338,0.19485782603274338,0.19485782603274338,0.1948578260327434,0.1948578260327434,0.1948578260327434,0.19485782603274338,0.19485782603274338,0.1948578260327434,0.19485782603274338,0.19485782603274335,0.19485782603274338,0.19485782603274335,0.19485782603274332,0.19485782603274329,0.19485782603274329,0.19485782603274329,0.19485782603274329,0.19485782603274332,0.19485782603274329,0.19485782603274329,0.19485782603274329,0.19485782603274326,0.19485782603274321,0.19485782603274321,0.19485782603274324,0.19485782603274318,0.19485782603274321,0.19485782603274315,0.19485782603274313,0.19485782603274313,0.19485782603274315,0.19485782603274315,0.19485782603274318,0.19485782603274321]
[null,{"$f":"B59","v":"Capital Expenditures to Depreciation"},null,null,null,null,{"$f":"G59","v":10.17},5.395352112676056,3.8116977310751712,3.025747776659518,2.5588308901964205,2.2513790884655269,2.0349972345316338,1.8754804768254323,1.7538201176452544,1.7538201176452544,1.7538201176452544,1.7538201176452544,1.7538201176452544,1.7538201176452544,1.7538201176452544,1.7538201176452544,1.7538201176452541,1.7538201176452539,1.7538201176452539,1.7538201176452544,1.7538201176452544,1.7538201176452544,1.7538201176452544,1.5830942654850968,1.4533860300542651,1.3532076999071276,1.2753101755976175,1.2149799198013786,1.1691246910118491,1.135764975853117,1.1137535045092639,1.1026389363321714,1.1026389363321711,1.1026389363321711,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321714,{"$f":"BS59","v":1.1026389363321711},1.1026389363321711,1.1026389363321709,1.1026389363321709,1.1026389363321711,1.1026389363321709,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321705,1.1026389363321705,1.1026389363321705,1.1026389363321705,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321707,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321705,1.1026389363321705,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321707,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321711,{"$f":"EE59","v":1.1026389363321711},1.1026389363321711,1.1026389363321711,1.1026389363321709,1.1026389363321711,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321711,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321707,1.1026389363321709,1.1026389363321707,1.1026389363321705,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321709,1.1026389363321707,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321714,1.1026389363321711,1.1026389363321714,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321711,1.1026389363321709,1.1026389363321711,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321709,{"$f":"GQ59","v":1.1026389363321707},1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321716,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321711,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321711,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321711,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,{"$f":"JC59","v":1.1026389363321709},1.1026389363321707,1.1026389363321709,1.1026389363321711,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321716,1.1026389363321714,1.1026389363321714,1.1026389363321716,1.1026389363321716,1.1026389363321716,1.1026389363321718,1.1026389363321718,1.1026389363321718,1.1026389363321718,1.1026389363321718,1.1026389363321716,1.1026389363321714,1.1026389363321716,1.1026389363321716,1.1026389363321716,1.1026389363321714,1.1026389363321711,1.1026389363321714,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321709,1.1026389363321709]
[null,{"$f":"B64","v":"ROIC"},null,null,null,null,{"$f":"G64","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"BS64","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"EE64","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"GQ64","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"JC64","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,{"$f":"B75","v":"EBITDA Growth"},null,null,null,null,{"$f":"G75","v":{"$error":"#DIV/0!"}},1.0773684210526318,0.56070686597415742,0.38973562160415942,0.3052147253538966,0.25529259782852698,0.22268207807193097,0.19997132695845421,0.1834515963875778,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.13000000000000012,0.12999999999999967,0.13000000000000012,0.12999999999999967,0.12999999999999989,0.13000000000000012,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.13000000000000012,0.12999999999999989,0.13000000000000012,0.10718653096936293,8.9462568148980681E-2,7.5125104407376186E-2,6.3124945777891739E-2,5.2774397194502942E-2,4.359732995230492E-2,3.524630175737431E-2,2.7453557215723512E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,{"$f":"BS75","v":2.000000000000024E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"EE75","v":2.000000000000024E-2},2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000462E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,{"$f":"GQ75","v":2.0000000000000018E-2},2.000000000000024E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"JC75","v":2.0000000000000018E-2},2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000462E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000462E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2]
[null,{"$f":"B55","v":"Net Plant"},null,null,null,null,{"$f":"G55","v":201.88888888888889},305.91222222222217,412.34747777777767,521.50820544444423,633.74871659666644,749.46938308756637,869.12262511117228,993.21967748673558,1122.3382355600111,1268.2422061828124,1433.1136929865779,1619.4184730748329,1829.9428745745611,2067.8354482692539,2336.6540565442565,2640.4190838950099,2983.673564801361,3371.5511282255379,3809.8527748948572,4305.1336356311886,4864.8010082632427,5497.2251393374627,6211.864407451334,6836.5138639889892,7376.1384102759057,7836.6816563464772,8225.199818506906,8550.0131568898887,8820.8772358661936,9049.1765870040254,9248.1436896812738,9433.1065634749029,9621.7686947443999,9814.2040686392866,10010.488150012074,10210.697913012316,10414.911871272561,10623.210108698013,10835.674310871973,11052.387797089414,11273.435553031199,11498.904264091825,11728.882349373664,11963.459996361138,12202.729196288363,12446.783780214129,12695.719455818411,12949.633844934779,13208.626521833476,13472.799052270142,13742.255033315545,14017.100133981854,14297.442136661492,14583.390979394724,14875.05879898262,15172.559974962274,15476.011174461519,15785.531397950748,16101.242025909767,16423.266866427963,16751.732203756525,17086.766847831655,17428.502184788289,17777.072228484056,{"$f":"BS55","v":18132.613673053736},18495.265946514817,18865.171265445111,19242.474690754014,19627.324184569094,20019.870668260479,20420.268081625694,20828.673443258209,21245.24691212337,21670.151850365834,22103.554887373146,22545.625985120612,22996.538504823027,23456.469274919487,23925.598660417876,24404.110633626238,24892.192846298767,25390.036703224745,25897.837437289239,26415.794186035022,26944.110069755723,27482.99227115083,28032.652116573841,28593.305158905321,29165.171262083426,29748.474687325095,30343.444181071591,30950.313064693019,31569.319325986879,32200.705712506617,32844.719826756751,33501.614223291894,34171.646507757723,34855.079437912878,35552.18102667114,36263.224647204566,36988.48914014866,37728.258922951638,38482.824101410675,39252.48058343889,40037.530195107662,40838.280799009808,41655.04641499,42488.147343289806,43337.910290155603,44204.668495958715,45088.761865877881,45990.537103195435,46910.347845259341,47848.554802164523,48805.525898207816,49781.636416171983,50777.269144495425,51792.814527385337,52828.670817933045,53885.244234291706,54962.949118977536,56062.208101357086,57183.452263384228,58327.121308651906,59493.663734824935,60683.537009521446,61897.207749711873,63135.15190470613,{"$f":"EE55","v":64397.854942800259},65685.81204165626,66999.528282489395,68339.518848139182,69706.309225101984,71100.435409604048,72522.444117796113,73972.89300015202,75452.350860155071,76961.397877358162,78500.625834905324,80070.63835160344,81672.0511186355,83305.492141008217,84971.601983828412,86671.034023504995,88404.45470397512,90172.543798054612,91975.994674015703,93815.514567496022,95691.82485884591,97605.661356022829,99557.774583143299,101548.93007480614,103579.90867630224,105651.50684982829,107764.53698682485,109919.82772656136,112118.2242810926,114360.58876671444,116647.80054204875,118980.75655288971,121360.37168394751,123787.57911762646,126263.33069997898,128788.59731397855,131364.3692602581,133991.65664546326,136671.48977837252,139404.91957393993,142193.01796541875,145036.87832472715,147937.61589122168,150896.36820904608,153914.29557322696,156992.5814846915,160132.43311438538,163335.08177667309,166601.78341220657,169933.81908045075,173332.4954620598,176799.14537130098,180335.12827872703,183941.83084430164,187620.66746118772,191373.08081041148,195200.54242661968,199104.55327515211,203086.6443406551,207148.37722746818,211291.34477201756,215517.17166745791,219827.51510080707,224224.06540282324,{"$f":"GQ55","v":228708.54671087972},233282.71764509729,237948.3719979992,242707.33943795919,247561.48622671835,252512.7159512527,257562.97027027776,262714.22967568331,267968.51426919701,273327.88455458096,278794.44224567257,284370.33109058609,290057.73771239782,295858.8924666458,301776.07031597872,307811.5917222983,313967.82355674426,320247.18002787919,326652.12362843682,333185.16610100545,339848.86942302564,346645.84681148618,353578.7637477158,360650.33902267017,367863.34580312355,375220.612719186,382725.02497356967,390379.52547304111,398187.115982502,406150.85830215208,414273.87546819518,422559.35297755915,431010.54003711033,439630.7508378526,448423.3658546097,457391.83317170199,466539.66983513604,475870.46323183877,485387.87249647558,495095.62994640501,504997.54254533316,515097.49339623982,525399.44326416461,535907.43212944793,546625.58077203692,557558.09238747763,568709.25423522724,580083.43931993179,591685.10810633039,603518.81026845705,615589.1864738263,627900.97020330292,640458.98960736895,653268.16939951642,666333.5327875067,679660.20344325702,693253.40751212207,707118.47566236462,721260.84517561214,735686.06207912439,750399.78332070704,765407.7789871213,780715.93456686381,796330.25325820106,{"$f":"JC55","v":812256.85832336498},828501.99548983213,845072.03539962869,861973.47610762133,879212.94562977355,896797.204542369,914733.14863321627,933027.81160588074,951688.36783799855,970722.13519475865,990136.57789865381,1009939.3094566268,1030138.0956457591,1050740.8575586744,1071755.6747098479,1093190.7882040448,1115054.6039681255,1137355.6960474881,1160102.809968438,1183304.8661678066,1206970.963491163,1231110.3827609867,1255732.5904162063,1280847.2422245303,1306464.1870690209,1332593.4708104013,1359245.3402266093,1386430.2470311415,1414158.8519717646,1442442.0290111997,1471290.8695914245,1500716.6869832533,1530731.0207229184,1561345.6411373769,1592572.5539601247,1624424.0050393275,1656912.4851401146,1690050.734842917,1723851.7495397755,1758328.784530571,1793495.3602211825,1829365.267425606,1865952.5727741178,1903271.6242296004]
[null,{"$f":"B56","v":"Growth in Net Plant"},null,null,null,null,{"$f":"G56","v":1.0188888888888887},0.51525041276829908,0.34792743742758447,0.26472995119299725,0.21522290537416877,0.18259708218793524,0.15965060711442813,0.14278428473736904,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.13000000000000012,0.12999999999999989,0.13000000000000012,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999967,0.13000000000000012,0.10055748412479315,7.8932707081801334E-2,6.243690403490465E-2,4.9576871844193127E-2,3.949002401767121E-2,3.1679960487316139E-2,2.5881705983794134E-2,2.1987315725830348E-2,2.0000000000000462E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"BS56","v":2.0000000000000018E-2},2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,{"$f":"EE56","v":2.0000000000000018E-2},2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000462E-2,2.000000000000024E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999574E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.000000000000024E-2,1.9999999999999796E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000462E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,{"$f":"GQ56","v":2.0000000000000018E-2},2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,1.9999999999999574E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"JC56","v":1.9999999999999796E-2},1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000462E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000462E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2]
[null,{"$f":"B77","v":"WC Ratio"},null,null,null,null,{"$f":"G77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS77","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,{"$f":"EE77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ77","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,{"$f":"JC77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B73","v":"Depreciation to EBITDA"},null,null,null,null,{"$f":"G73","v":0.52631578947368418},0.53965036736762095,0.55305830577700721,0.56650389958476799,0.57994995668482296,0.59335820594893451,0.606689745629717,0.61990552189200754,0.63296682549320604,0.63296682549320604,0.63296682549320615,0.63296682549320604,0.63296682549320604,0.63296682549320604,0.63296682549320604,0.63296682549320615,0.63296682549320615,0.63296682549320615,0.63296682549320615,0.63296682549320604,0.63296682549320604,0.63296682549320604,0.63296682549320604,0.63296682549320604,0.63516435954845374,0.63869056477901731,0.64295459553390832,0.64750465106275712,0.6519525933482635,0.65592712396208697,0.65903952667753607,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107659,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107659,0.66085349897107648,0.66085349897107659,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107637,0.66085349897107637,0.66085349897107637,{"$f":"BS73","v":0.66085349897107648},0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107637,0.66085349897107648,0.66085349897107648,0.66085349897107637,0.66085349897107637,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107637,0.66085349897107637,0.66085349897107637,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107637,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107659,0.66085349897107648,0.66085349897107648,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.6608534989710767,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.6608534989710767,0.66085349897107659,0.6608534989710767,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.6608534989710767,0.6608534989710767,0.66085349897107681,0.66085349897107681,0.66085349897107681,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.66085349897107681,0.66085349897107681,0.6608534989710767,0.6608534989710767,0.6608534989710767,{"$f":"EE73","v":0.66085349897107659},0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.66085349897107659,0.6608534989710767,0.66085349897107659,0.6608534989710767,0.66085349897107659,0.66085349897107659,0.6608534989710767,0.66085349897107659,0.6608534989710767,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.6608534989710767,0.66085349897107659,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.66085349897107681,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.66085349897107681,0.66085349897107681,0.6608534989710767,0.66085349897107681,0.66085349897107681,0.6608534989710767,0.66085349897107681,0.6608534989710767,0.66085349897107681,0.66085349897107681,0.66085349897107681,0.6608534989710767,0.6608534989710767,0.6608534989710767,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107659,0.66085349897107659,0.66085349897107648,0.66085349897107659,0.66085349897107659,{"$f":"GQ73","v":0.66085349897107659},0.66085349897107637,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107648,0.66085349897107659,0.66085349897107659,0.66085349897107659,0.66085349897107648,0.66085349897107648,0.66085349897107659,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107659,0.66085349897107637,0.66085349897107648,0.66085349897107648,0.66085349897107637,0.66085349897107648,0.66085349897107648,0.66085349897107659,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107648,0.66085349897107637,0.66085349897107637,0.66085349897107648,0.66085349897107637,0.66085349897107648,0.66085349897107637,0.66085349897107648,0.66085349897107637,0.66085349897107637,0.66085349897107637,0.66085349897107637,0.66085349897107637,0.66085349897107637,0.66085349897107648,0.66085349897107637,0.66085349897107637,0.66085349897107637,0.66085349897107637,0.66085349897107637,0.66085349897107637,0.66085349897107637,0.66085349897107626,0.66085349897107637,0.66085349897107626,0.66085349897107626,0.66085349897107637,0.66085349897107626,0.66085349897107626,0.66085349897107626,{"$f":"JC73","v":0.66085349897107626},0.66085349897107626,0.66085349897107626,0.66085349897107626,0.66085349897107637,0.66085349897107637,0.66085349897107648,0.66085349897107648,0.66085349897107637,0.66085349897107626,0.66085349897107637,0.66085349897107626,0.66085349897107637,0.66085349897107637,0.66085349897107637,0.66085349897107626,0.66085349897107637,0.66085349897107637,0.66085349897107626,0.66085349897107626,0.66085349897107626,0.66085349897107626,0.66085349897107615,0.66085349897107626,0.66085349897107626,0.66085349897107626,0.66085349897107626,0.66085349897107626,0.66085349897107615,0.66085349897107615,0.66085349897107626,0.66085349897107626,0.66085349897107615,0.66085349897107615,0.66085349897107615,0.66085349897107615,0.66085349897107615,0.66085349897107615,0.66085349897107604,0.66085349897107604,0.66085349897107604,0.66085349897107604,0.66085349897107604,0.66085349897107604]
[]
[null,{"$f":"B135","v":"Capital Expenditures Method 2"},null,null,null,null,{"$f":"G168","v":255.94044797518256},{"$f":"H168","v":290.00723452596441},327.63121198435215,369.96145593224065,417.74539247591548,471.71736395194097,532.68571598487597,601.55978541117065,679.36632276269165,751.45600844012711,849.3208540177061,960.35648300228877,1085.4781219981787,1226.7352671395058,1386.3295158253472,1566.6755788645587,1770.4797182418577,2000.7944496361454,2261.0679247569492,2547.7146466540657,2878.4667703584655,3253.6253630966226,2304.5685370849314,2068.2665100959507,2136.8110624151054,2257.0835217854733,2393.6946803967521,2542.2519448908015,2703.6107167545229,2877.0958997432149,3070.3674311785344,3286.5003137208882,2940.8211221333218,2806.459712490102,2845.016833767254,2936.1209952179684,3043.1662377657049,3157.4683248738265,3277.5724259770245,3402.8142315376385,3536.0319504137606,3678.9972497575759,3591.6998058315744,3551.7468487781734,3596.5132303294072,3680.3412368833751,3778.5948235423034,3882.6922173605262,3990.2168379881482,4100.3184038357795,4213.8698403632279,4331.6469141493471,4356.7691193442242,4385.2803866983859,4451.6706546023415,4542.9178574258412,4645.7757403452224,4753.877359709255,4864.867483788049,4977.8782102717632,5093.0496736609994,5210.6800740757626,5291.988071560816,5369.0353676829745,5462.4678407835327,{"$f":"BT168","v":5570.7245366938823},5687.7698394968866,5809.6370290072227,5934.5045063057105,6061.6332953474384,6190.928816618557,6322.4936095829353,6440.8948996247191,6556.376977845649,6679.5216717702697,6811.7170971628148,6950.6434530957513,7094.1313373659659,7240.9686703973339,7390.6103245959339,7542.9234757035283,7697.9445348552226,7849.5764674426009,8000.905196710768,8156.9387297997901,8319.2440368617863,8487.1492848079597,8659.6047032158531,8835.8993778661825,9015.6828183844736,9198.856946120577,9385.4492942132038,9573.0873052399547,9762.6357131508412,9956.3684570690693,10155.409680973899,10359.718948940723,10568.866731223645,10782.493555954345,11000.412324603629,11222.581549378565,11449.045002773813,11678.919131713212,11912.444755677796,12150.652293084486,12394.250685803971,12643.399453783835,12897.986567251803,13157.877901149041,13423.011241353726,13693.403413729409,13969.125547157808,14249.897396010849,14535.824152855776,14827.405859305192,15125.086779471092,15429.071895623816,15739.405931952046,16056.094142339594,16379.166597824295,16708.694065611147,17044.780479872934,17387.400998597761,17736.662434803853,18092.857680612888,18456.293301404185,18827.180008164967,19205.643721146891,19591.77850594867,{"$f":"EF168","v":19985.684472086326},20387.482140588047,20797.312070055013,21215.270788103455,21641.50113440365,22076.231466424477,22519.713413665093,22972.16472644894,23433.76258704441,23904.664492000142,24385.028488941196,24875.023364222943,25374.83053091024,25884.619134469987,26404.576743073183,26934.930855146733,27475.927888325114,28027.805704176757,28590.785477057892,29165.078862877748,29750.898010070956,30348.461922452945,30957.99856629159,31579.7355200438,32213.910198594753,32860.780355837654,33520.617636775831,34193.695135954753,34880.281656463667,35580.643626986814,36295.04975117914,37023.77467936722,37767.100683438075,38525.314373019464,39298.71008706883,40087.594727115436,40892.286114097777,41713.107645332944,42550.384948778606,43404.446091219943,44275.623637409553,45164.25667320066,46070.691979287934,46995.283052280101,47938.391293886372,48900.388197741057,49881.655155766624,50882.581308589179,51903.561824757948,52944.997728196555,54007.29680441472,55090.874708952382,56196.155759527108,57323.572800951901,58473.567720855201,59646.592484611494,60843.109327334918,62063.589997470794,63308.514991272721,64578.373423410172,65873.663472658489,67194.893028207851,68542.580244440876,69917.253704923365,{"$f":"GR168","v":71319.452755823819},72749.72807525775,74208.641955496059,75696.768151411612,77214.691643605533,78763.00864826492,80342.326915911442,81953.266173103184,83596.458556068857,85272.548886710443,86982.19498058538,88726.068053597162,90504.853035763721,92319.248695981223,94169.967698733861,96057.736751588964,97983.296892625323,99947.403867565285,101950.82852380011,103994.35714656269,106078.79179620709,108204.95068568019,110373.66853135324,112585.7968262237,114842.20407409462,117143.77605679832,119491.41616893779,121886.04580639617,124328.60477570079,126820.05168741121,129361.36434892054,131953.54017550912,134597.59659761284,137294.57144006091,140045.52328418772,142851.53184420668,145713.69837820012,148633.14613215922,151611.02080318966,154648.4910041767,157746.74873218552,160907.00984861929,164130.51456436643,167418.52791925616,170772.34025828014,174193.26771786663,177682.65273320599,181241.86456822825,184872.2998628903,188575.38318956087,192352.56761766915,196205.3352897006,200135.19800670212,204143.69781890386,208232.40762176938,212402.93176302692,216656.90666637014,220996.0014736974,225421.91870416442,229936.39492645251,234541.2014432271,239238.14498889717,244029.0684403427,248915.8515389963,{"$f":"JD168","v":253900.41162425437},258984.70438062947,264170.72460154584,269460.50697126903,274856.1268646681,280359.7011634325,285973.38908814383,291699.39304667729,297539.9594990444,303497.37983826717,309573.9912873758,315772.1778137064,322094.37106207135,328543.05130790343,335120.74843062123,341830.04290688277,348673.56682358269,355654.00491092179,362774.0955958601,370036.63207606529,377444.46341462445,385000.4956562607,392707.69296606071,400569.07879154611,408587.73704858409,416766.81333130872,425109.51614624291,433619.11817100458,442298.95753805403,451152.43914383283,460183.03598376299,469394.29051371262,478789.81603873539,488373.29812983115,498148.49606933922,508119.24432541738,518289.45405604073,528663.11464304593,539244.29525678779,550037.14645194774,561045.90179511392,572274.87952477974,-2195864.2727328259]
[null,"Cap Exp Growth Method 2",null,null,null,null,{"$f":"G136","v":-11.882271335643647},0.12677240170610604,0.12698477537862551,0.12718370582866756,0.12736997601631317,0.12754433206710192,0.12770748383006802,0.12786010561220951,-0.1369889031884014,0.43300278995134756,0.12868546361112565,0.1287989508623173,0.12890322279533617,0.12899898385799857,0.12908688910807209,0.12916754710188494,0.12924152270025946,8.1069824378352973E-2,0.17584427628494814,0.12961466566243063,0.12965509675238129,0.12969163293542096,-0.39960861261420833,6.5502459190414974E-2,6.5970704576721273E-2,6.6474807275441083E-2,4.796419736335511E-2,8.6264918192698881E-2,6.8258815222998148E-2,6.8911821764436665E-2,6.9603544982681065E-2,-0.20519473901104357,4.1929586871959579E-2,4.1750736720693959E-2,4.1581520243017644E-2,3.3396932055294037E-2,4.9415712628804398E-2,4.1172749898167549E-2,4.1051457039734673E-2,4.0945158391334502E-2,-9.1037153093854295E-2,3.1045611219216784E-2,3.0684229508558758E-2,3.0319438157523582E-2,2.6482361586793735E-2,3.3241796434892334E-2,2.9220912156962431E-2,2.8841620893956144E-2,2.8458756328927137E-2,-3.2315162759362859E-2,2.5633057171802198E-2,2.5305726873820156E-2,2.4976308500787248E-2,2.3129362882372551E-2,2.5978801771403326E-2,2.3981617265460775E-2,2.3643402903822164E-2,2.330316428028123E-2,-4.1026871045675151E-3,2.2873985092696447E-2,2.2636323560520921E-2,2.2400220848618702E-2,2.1500729163010712E-2,2.2695687533429876E-2,{"$f":"BS136","v":2.1703613094832042E-2},2.1475054183913267E-2,2.1248973615678901E-2,9.0144584583973231E-3,2.1460126270827384E-2,2.1305378641555794E-2,2.1154118819163736E-2,2.0714025764566601E-2,2.1211493153029171E-2,2.0721721165755547E-2,2.0585858443622707E-2,2.0454361867895399E-2,1.5019867135189768E-2,2.0737498388314179E-2,2.0643166526942647E-2,2.0552546565865359E-2,2.0336997035540705E-2,2.0542273178650428E-2,2.030236055709711E-2,2.0227351431488794E-2,2.0156493795069119E-2,1.7749007315766674E-2,2.0370216715616341E-2,2.031521500504696E-2,2.0263300219163449E-2,2.0157811689377247E-2,2.024164465258238E-2,2.0125038778842308E-2,2.0085571170659788E-2,2.0049246318411429E-2,1.8984499501280894E-2,2.0184741497544012E-2,2.0153685424797674E-2,2.0124881561010888E-2,2.0073347499643956E-2,2.0107168342138992E-2,2.0050906253297418E-2,2.0030835124988489E-2,2.0012866472742141E-2,1.9542538086926742E-2,2.0091676579884865E-2,2.0074562379167382E-2,2.0058961451576707E-2,2.0033843602436763E-2,2.0047288745215441E-2,2.0020323714924571E-2,2.0010376161756716E-2,2.0001729074091035E-2,1.9794184413845395E-2,2.0045261457495522E-2,2.0036008547925643E-2,2.0027716177413168E-2,2.0015505497665842E-2,2.002075405938486E-2,2.0007909518568345E-2,2.0003079606004448E-2,1.9999011414271628E-2,1.9907513376271169E-2,2.002224117621898E-2,2.0017315049732032E-2,2.0012973679848889E-2,2.0007054060100948E-2,2.0009055675536125E-2,2.0002971844084616E-2,{"$f":"EE136","v":2.0000666610550555E-2},1.9998789906984671E-2,1.9958488986106193E-2,2.0010882075355951E-2,2.0008292688967089E-2,2.0006048071861127E-2,2.000318649891164E-2,2.0003926306771058E-2,2.0001059822833511E-2,1.9999975852385443E-2,1.9999125551322106E-2,1.9981390792255471E-2,2.0005303186669376E-2,2.000395664702137E-2,2.0002808286814888E-2,2.0001429002982851E-2,2.0001690466898481E-2,2.000034653682925E-2,1.9999843636340886E-2,1.9999464996079075E-2,1.9991667712318639E-2,2.0002574906797799E-2,2.0001881101848973E-2,2.0001298884915863E-2,2.0000636006467287E-2,2.0000722142898386E-2,2.000009499147315E-2,1.9999864584202998E-2,1.9999698900452501E-2,1.9996273837789014E-2,2.0001245941100088E-2,2.0000891313334268E-2,2.000059844708213E-2,2.000028079810523E-2,2.0000305747424063E-2,2.0000014389293108E-2,1.9999910097665996E-2,1.9999838932165837E-2,1.9998335789609856E-2,2.0000600956256109E-2,2.0000420969193078E-2,2.0000274672564933E-2,2.0000122897138706E-2,2.0000128117431792E-2,1.9999993341898836E-2,1.9999946702085936E-2,1.9999916761188397E-2,1.9999257681276417E-2,2.0000288990460025E-2,2.0000198212413611E-2,2.0000125584268558E-2,2.0000053272966722E-2,2.0000053031279386E-2,1.9999990947728419E-2,1.9999970348048013E-2,1.9999958054492284E-2,1.9999669330553971E-2,2.0000138578277316E-2,2.0000093051222745E-2,2.0000057196402077E-2,2.0000022842695975E-2,2.0000021626934039E-2,1.9999993145624506E-2,1.9999984166967133E-2,{"$f":"GQ136","v":1.9999979270596491E-2},1.9999852902956361E-2,2.0000066274241224E-2,2.0000043557844904E-2,2.000002594688377E-2,2.00000096720645E-2,2.000000865706153E-2,1.9999995643904089E-2,1.9999991787123639E-2,1.9999989914916805E-2,1.9999934656296903E-2,2.0000031614897607E-2,2.0000020332891832E-2,2.000001172302257E-2,2.0000004034442354E-2,2.0000003382424802E-2,1.9999997460646846E-2,1.9999995831357475E-2,1.9999995157160999E-2,1.999997101481843E-2,2.0000015044894903E-2,2.0000009465631186E-2,2.0000005274369625E-2,2.0000001652151544E-2,2.0000001278502877E-2,1.9999998594637747E-2,1.9999997919855073E-2,1.9999997700379968E-2,1.9999987161860799E-2,2.0000007143060161E-2,2.0000004394819415E-2,2.0000002362642322E-2,2.0000000660832962E-2,2.0000000460350886E-2,1.9999999248952349E-2,1.9999998976290234E-2,1.9999998918738271E-2,1.9999994322439374E-2,2.0000003383916498E-2,2.0000002035126307E-2,2.0000001053467331E-2,2.0000000256088724E-2,2.0000000153163944E-2,1.9999999608665942E-2,1.9999999502009924E-2,1.9999999496089549E-2,1.9999997493120425E-2,2.0000001599681738E-2,2.0000000939969231E-2,2.0000000467425227E-2,2.0000000094828163E-2,2.000000004368685E-2,1.9999999800002444E-2,1.9999999760146991E-2,1.9999999767068122E-2,1.9999998894920212E-2,2.0000000754674119E-2,2.0000000433028076E-2,2.0000000206308322E-2,2.0000000032668774E-2,2.0000000007918572E-2,1.9999999899345644E-2,1.9999999885478958E-2,1.9999999893148379E-2,{"$f":"JC136","v":1.9999999513685918E-2},2.0000000355330005E-2,2.0000000198975076E-2,2.0000000090538039E-2,2.0000000009837038E-2,1.9999999998125295E-2,1.9999999949975145E-2,1.9999999945744751E-2,1.999999995134405E-2,1.9999999786363354E-2,2.0000000166983778E-2,2.0000000091192405E-2,2.0000000039482213E-2,2.0000000002080132E-2,1.9999999996648254E-2,1.999999997539903E-2,1.9999999974477767E-2,1.9999999978001837E-2,1.9999999906320287E-2,2.0000000078327362E-2,2.000000004168756E-2,2.0000000017098118E-2,1.9999999999807727E-2,1.9999999997340145E-2,1.9999999988011607E-2,1.999999998807267E-2,1.9999999990123474E-2,1.9999999958999259E-2,2.0000000036674681E-2,2.0000000019009256E-2,2.0000000007344365E-2,1.9999999999376961E-2,1.9999999998274065E-2,1.9999999994205986E-2,1.9999999994458006E-2,1.999999999559865E-2,1.9999999982091676E-2,2.0000000017140973E-2,2.0000000008644214E-2,2.000000000312796E-2,1.9999999999463114E-2,1.9999999998983942E-2,1.9999999997217577E-2,{"$error":"#DIV/0!"}]
[null,"Cap Exp to Depreiation Method 2",null,null,null,null,{"$f":"G188","v":1.7891614736915207},{"$f":"H188","v":1.7997053527003317},1.8055849220531353,1.8104129676892449,1.8148376926359366,1.8189818246593703,1.8228771593620392,1.8265398340393593,1.8299829808160097,1.7954456822910525,1.7937039628199773,1.792875399406251,1.7915767669308647,1.7901566431859606,1.7887574934298851,1.7874136827729317,1.7861306654260671,1.7849075341287381,1.7837421472752806,1.7774125460086461,1.7751316170137317,1.7736651105272019,1.1106109266243627,0.9762420802926226,0.97505830574991392,0.99600826304970103,1.0239918181893626,1.0575128343751563,1.0974253879898279,1.1442067290283167,1.201886224398093,1.2733572687552177,1.1354954199604868,1.0647143417564686,1.053119017768118,1.0593935277749371,1.0711287735895996,1.0855520602210111,1.1023519018517967,1.1215154528241831,1.1442071289450171,1.1713568446880653,1.1280934012892001,1.0955725383927708,1.0859931771847013,1.0869075785660245,1.0916020906596484,1.0978054056939546,1.1049266218265907,1.1127966683694817,1.1217083274453599,1.1319472184110686,1.1187455223644611,1.1050059344405925,1.0992423470957822,1.098674967125421,1.1003873292843116,1.1029978662121716,1.1060099920174302,1.1092490102387229,1.112757317524756,1.1166137916636483,1.1126847437986556,1.1071753527176662,1.1041707631078403,{"$f":"BT188","v":1.1034700473265004},1.103998730187941,1.1050513798642512,1.1063065439349984,1.1076331654737495,1.1090124169820654,1.1104596983449977,1.1093153525702637,1.1071731514619869,1.1057254389715352,1.1052199534227354,1.1053227224921718,1.1057158126731581,1.1062200307473107,1.1067516277896958,1.1072851395689913,1.107818651472593,1.1074847022482746,1.1066597138239935,1.105989518023297,1.1056801610916491,1.1056521642205974,1.1057762540584706,1.1059624498619411,1.1061626589375686,1.1063577679613075,1.1065427984150797,1.1064350583628593,1.1061100639206101,1.1058010928002966,1.1056223320577674,1.1055668846061792,1.1055871341484909,1.1056414405765846,1.1057043276036855,1.1057638571705535,1.1058158397089692,1.1057679917746441,1.1056294804029014,1.105481129546666,1.1053770403946319,1.1053246674889157,1.1053083677272635,1.1053101644413221,1.1053174145302531,1.1053233724315563,1.1053252434155918,1.1052927287602132,1.1052237690204445,1.105145408835061,1.1050811397132334,1.105037809561487,1.1050110884062905,1.1049936964503959,1.1049796968339984,1.1049655316454838,1.1049495335650341,1.104921637603397,1.1048795139294463,1.1048319270427467,1.1047885099121197,1.1047533712361668,1.1047257085395694,1.1047027574478343,{"$f":"EF188","v":1.1046818624904791},1.1046612445017983,1.1046399771264859,1.1046146498971547,1.1045839488333327,1.1045506229299913,1.1045184621159361,1.1044895653141407,1.1044640186458552,1.1044408450819008,1.1044189081522195,1.1043973564072309,1.1043757013561555,1.104352752763829,1.1043278904939247,1.1043019443449738,1.1042763580536512,1.1042521122153686,1.1042294074813073,1.1042079286759721,1.1041872089712093,1.1041668557377253,1.1041466216644571,1.1041260747110646,1.1041049426664642,1.1040834628166103,1.1040621702761781,1.1040414966971726,1.104021586160427,1.1040023501711844,1.1039836041602731,1.103965172568864,1.1039469340810713,1.1039287242530682,1.1039104267333506,1.1038921030267044,1.1038739462236669,1.1038561378596707,1.1038387584512939,1.1038217892323374,1.1038051596116669,1.1037887928614922,1.1037726307426035,1.1037566072279756,1.1037406723983536,1.1037248385155958,1.1037091729526138,1.1036937489270158,1.1036786059864052,1.1036637431304479,1.1036491338709875,1.1036347449877779,1.103620548729052,1.1036065169475766,1.1035926275291663,1.1035788802947373,1.1035652974106636,1.1035519069466464,1.1035387264578109,1.1035257575626738,1.1035129901116798,1.1035004094903811,1.1034880022707547,1.1034757555580261,{"$f":"GR188","v":1.103463658904446},1.1034517097195113,1.1034399143014242,1.1034282825001982,1.1034168211841018,1.1034055311786706,1.1033944081313984,1.1033834452086575,1.1033726355778137,1.10336197275262,1.1033514512769809,1.1033410685668474,1.1033308255412302,1.1033207249352532,1.1033107687823795,1.1033009569083829,1.1032912869509703,1.1032817552989114,1.1032723581339341,1.103263091780921,1.1032539530021144,1.1032449396354107,1.1032360508984396,1.1032272868697401,1.1032186475422552,1.1032101321377059,1.1032017389880746,1.1031934658393745,1.1031853102713927,1.1031772699092208,1.1031693425640365,1.1031615264621843,1.1031538203786058,1.103146223482244,1.1031387349871338,1.1031313538556269,1.1031240787039438,1.1031169078902034,1.1031098396769168,1.1031028723384448,1.1030960042302238,1.1030892338750005,1.1030825600190983,1.1030759815883118,1.1030694975612547,1.1030631068453935,1.1030568082223267,1.103050600368358,1.1030444819148315,1.1030384514978346,1.1030325077917464,1.1030266495433689,1.1030208755953894,1.103015184874631,1.1030095763466594,1.1030040489653066,1.1029986016448496,1.1029932332621037,1.1029879426777771,1.1029827287580254,1.1029775903902099,1.1029725264969901,1.1029675360461146,1.1029626180477101,{"$f":"JD188","v":1.1029577715381289},1.1029529955598045,1.102948289148048,1.1029436513294033,1.1029390811287176,1.1029345775780277,1.1029301397236666,1.1029257666322498,1.102921457394771,1.1029172111261702,1.1029130269596221,1.1029089040385713,1.1029048415107305,1.1029008385264161,1.1028968942406538,1.1028930078166421,1.1028891784288404,1.1028854052654991,1.1028816875303744,1.1028780244427585,1.1028744152354404,1.1028708591515493,1.1028673554419059,1.1028639033639156,1.1028605021820601,1.1028571511691587,1.102853849607639,1.1028505967905664,1.1028473920223578,1.1028442346188079,1.1028411239063625,1.1028380592208316,1.1028350399062106,1.1028320653140444,1.1028291348034447,1.1028262477414892,1.1028234035036886,1.1028206014743862,1.102817841047022,1.1028151216241173,1.1028124426169843,1.1028098034451757,0]
[null,"Depreciation to Net Plant Method 2",null,null,null,null,{"$f":"G187","v":0.17099330075703045},{"$f":"H187","v":0.16938550841989644},0.16785555268039101,0.16643324323480249,0.16511562330384394,0.16389500510966601,0.16276362024655211,0.16171430438150119,0.16074053760314949,0.16123518142436735,0.16170462800999377,0.16211946766960664,0.16250742016704284,0.1628781673400333,0.16323426156269963,0.16357646987906527,0.1639051885204334,0.16422075289496607,0.16452349757973528,0.165015386979974,0.16550677570291666,0.16596649339275782,0.16639541413586034,0.17280176477996301,0.17946227375146206,0.18525586688483228,0.18967349414635784,0.19227859612458828,0.19264215613950611,0.19042685548019089,0.18526837572357302,0.17694786875910193,0.17587260772610991,0.17822346506577302,0.18112649426931779,0.18369708426688966,0.18563882667807513,0.18679675901038478,0.18704468582488679,0.18627880030632935,0.18436554127839261,0.18117004443385992,0.18028886920826853,0.18105193489009822,0.18227812029387494,0.18343371007949155,0.18432489822425507,0.18487566581847381,0.18504379161293719,0.18480022510049218,0.18410619091391384,0.18291564311621436,0.18243925847037748,0.18267282248401381,0.18319231945537187,0.18372736916238383,0.18416088168642325,0.18444862716982374,0.18457322630319264,0.1845273553914841,0.18430247503142277,0.18388716191090604,0.18368655720954397,0.18377372817033516,0.18401211749939697,{"$f":"BT187","v":0.18427974667297187},0.18451269572329954,0.18468481468630618,0.18478722518694668,0.18481815476706784,0.18477698110994589,0.18466244366085435,0.1846104213025723,0.18467034702185078,0.18480315645659945,0.18495821297193593,0.18510347527846005,0.18522417423047555,0.18531521846160817,0.18537601440116655,0.18540732762050596,0.18541002277612148,0.1854299633913368,0.18549212599070258,0.18558725985810537,0.1856956865477426,0.18580239979236549,0.18589952663202458,0.18598409682012493,0.18605573240024059,0.18611506693875621,0.18616297958268579,0.18621509665887173,0.18628265492820645,0.18636437870043121,0.18645305549797336,0.18654203292495281,0.18662733584617491,0.18670728203277606,0.18678157316312677,0.18685054676346796,0.18691475167295418,0.18697957588071551,0.18704977490327351,0.18712571640729522,0.18720490776095361,0.1872845321439929,0.18736267552698524,0.18743842564914759,0.18751156341201008,0.18758223245207017,0.1876507203137566,0.18771891071229954,0.18778874425888489,0.18786067435088091,0.18793389600610147,0.18800726309522192,0.18807989105045053,0.18815130652976284,0.18822136491558422,0.18829011486245611,0.18835769241219255,0.18842476600349783,0.1884921097148749,0.18856000870710379,0.18862822617471398,0.18869631248227686,0.1887638733134121,0.18883067304005063,{"$f":"EF187","v":0.18889662458511899},0.18896173848350767,0.18902607455633824,0.18908987368403424,0.18915344047497223,0.18921692358090567,0.18928026408719351,0.18934329198696287,0.18940583735947186,0.18946778751932528,0.1895290940268608,0.18958975559145111,0.18964979723712275,0.18970930739085756,0.18976840541647774,0.18982716257150467,0.18988557020181979,0.18994356693903783,0.1900010822745527,0.19005806468468922,0.19011448930713831,0.19017035319333339,0.19022566684057324,0.19028046382439889,0.19033479150484922,0.19038868303398693,0.19044214160028611,0.19049514686951077,0.19054767124198543,0.19059969268135049,0.19065119977922779,0.19070219097116958,0.19075267131484988,0.19080265465257332,0.19085216075089487,0.19090120545421052,0.19094979362779249,0.19099792009306016,0.19104557541357184,0.1910927514275805,0.1911394440397815,0.19118565344299246,0.19123138298933284,0.19127663952764312,0.19132143242600344,0.19136577010284783,0.19140965704035448,0.19145309357518381,0.19149607785727016,0.19153860813094914,0.19158068412824716,0.19162230739613106,0.19166348094609059,0.1917042092349088,0.19174449779342922,0.19178435199327176,0.19182377582530313,0.19186277161467774,0.19190134064537567,0.19193948406518113,0.19197720353636999,0.19201450146680524,0.19205138092383942,0.19208784558654821,{"$f":"GR187","v":0.19212389959400034},0.19215954710000652,0.1921947917835431,0.1922296366667888,0.1922640842981693,0.19229813709893356,0.19233179765233938,0.19236506883601928,0.19239795381373503,0.19243045600830608,0.19246257903756708,0.19249432655045812,0.19252570203289152,0.19255670871225203,0.1925873496036718,0.19261762763821194,0.19264754578633672,0.19267710712597669,0.19270631485105114,0.19273517226037537,0.19276368273060354,0.19279184965461227,0.19281967636479685,0.19284716608726502,0.19287432194974219,0.19290114702722813,0.19292764439292004,0.19295381715085211,0.19297966844433925,0.19300520145245084,0.1930304193787756,0.19305532542779838,0.193079922774546,0.19310421454367374,0.19312820380851117,0.19315189360660651,0.19317528696006964,0.19319838689044286,0.19322119642411942,0.19324371859163547,0.19326595642313352,0.19328791293916145,0.1933095911386053,0.19333099398941828,0.1933521244266562,0.19337298535746192,0.19339357966894935,0.19341391023471463,0.19343397991780129,0.19345379157081261,0.19347334803415184,0.19349265213241054,0.19351170666955392,0.19353051442489652,0.19354907815172137,0.19356740057874913,0.19358548441311391,0.19360333234313529,0.19362094703981866,0.19363833115710985,0.19365548733126239,0.19367241817943592,0.19368912629778773,0.19370561425977037,{"$f":"JD187","v":0.19372188461537662},0.19373793989153076,0.19375378259320278,0.19376941520458243,0.19378484018982217,0.19380005999326291,0.19381507703925419,0.19382989373164541,0.19384451245306167,0.19385893556422334,0.19387316540360461,0.19388720428754483,0.1939010545106914,0.19391471834652252,0.19392819804773553,0.19394149584643008,0.19395461395411231,0.19396755456155676,0.19398031983857575,0.19399291193379303,0.19400533297453734,0.19401758506691461,0.19402967029602608,0.19404159072624086,0.19405334840143251,0.1940649453451376,0.19407638356063814,0.19408766503098279,0.19409879171896782,0.19410976556711534,0.19412058849769384,0.19413126241280834,0.19414178919455394,0.19415217070519986,0.19416240878736668,0.19417250526417587,0.19418246193936747,0.19419228059739238,0.19420196300348641,0.19421151090374225,0.19422092602519578,0.19423021007593974,0.19423936474526435]
[null,"EBITDA Growth Method 2",null,null,null,null,{"$f":"G158","v":0.12999999999999989},{"$f":"H158","v":0.12999999999999989},0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"BT158","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"EF158","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"GR158","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"JD158","v":2.0000000000000018E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[null,"ROIC Method 2",null,null,null,null,{"$f":"G159","v":0.1},{"$f":"H159","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"BT159","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"EF159","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"GR159","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"JD159","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,"Net Plant Method 2",null,null,null,null,{"$f":"G161","v":829.49497438535411},{"$f":"H161","v":942.38491979907212},1071.2506463049438,1217.4275229197904,1383.0370091440102,1570.5990666743269,1782.9859867719008,2023.4492053443332,2295.6650727086512,2603.7895151453549,2936.7109971155737,3312.5307207224155,3737.2356557586095,4216.8351226893292,4758.3033927708166,5369.6091723337904,6059.7805630721441,6839.0227685648861,7718.8659020238674,8712.3358568551757,9826.666536250088,11083.582125406085,12502.799547688266,12732.322286250817,12681.988756614819,12627.329780967235,12618.283988850777,12674.367530293979,12812.627899618778,13052.644511167869,13415.250828957216,13930.994229299404,14636.521869943523,14987.441641144353,15158.020909063509,15301.522732878026,15466.132558507526,15668.215340390188,15917.054553334563,16221.372775757203,16590.065432804964,17035.719897392311,17573.917427200071,17981.749831868823,18291.587337073393,18576.373287814444,18870.648119917652,19187.729947218879,19533.645794903794,19912.566860696872,20328.188391883181,20785.404441541184,21290.329717353237,21752.764484291543,22169.486648795017,22571.394604240311,22979.406330772905,23403.236201051794,23847.152947659732,24313.445808343127,24803.712883221164,25319.799014651679,25863.977463028958,26399.912123185743,26919.638522326226,{"$f":"BT161","v":27434.984030864096},27957.339062476534,28493.137541889864,29045.42895342824,29615.683795985784,30204.71706065899,30813.265804865179,31442.1771808868,32076.88280827141,32711.532936808835,33350.204469521916,33998.698512244089,34661.003445143557,35339.262588174774,36034.545527763497,36747.406175717173,37478.241954985438,38227.445805052084,38989.270675107029,39760.396837877779,40542.095027985612,41337.24273969663,42148.244353965936,42976.604109179898,43823.173126897615,44688.442671484067,45572.758686535512,46476.430947220375,47397.327386956837,48333.865199373322,49286.472924161084,50256.639700288077,51245.854618049336,52255.215449845477,53285.457362327281,54337.086770937407,55410.501772138959,56506.064222350498,57623.166391927065,58761.255934738438,59920.628532196453,61102.188676337748,62306.958534975391,63535.815523689162,64789.453036530838,66068.431202047839,67373.239788902429,68704.342608929277,70061.820625691427,71445.716128171887,72856.420673090921,74294.651134123691,75761.239789697516,77256.982380087706,78782.591693493829,80338.710732386418,81925.943008389499,83544.878268997738,85195.958783989554,86879.592620476527,88596.332596886918,90346.900652404642,92132.105050123413,93952.760287082259,{"$f":"EF161","v":95809.65185275476},97703.535281752469,99635.149397584391,101605.23042340785,103614.46335018228,105663.51869786097,107753.13206989349,109884.12932708631,112057.39703551303,114273.84317636327,116534.37471325936,118839.8930553313,121191.29915452827,123589.50089892106,126035.39624727347,128529.88526154411,131073.90474224478,133668.44520618187,136314.54197439208,139013.25712317275,141765.666682137,144572.85644386627,147435.92359581936,150355.98049850867,153334.14936475543,156371.56650210486,159469.39735047772,162628.84644147253,165851.15577512918,169137.59715373151,172489.46552360972,175908.07615521844,179394.7650647375,182950.8910015719,186577.83419660959,190276.99821963764,194049.81669534105,197897.75888412964,201822.33031113539,205825.06994215256,209907.5471117353,214071.36002614888,218318.13595911153,222649.53245660066,227067.23749527667,231572.97065424128,236168.48639526803,240855.57727798025,245636.07514353463,250511.85048839657,255484.81139129831,260556.90302322569,265730.10799665115,271006.44731723686,276387.98106653383,281876.80943499622,287475.07465488021,293184.96307531151,299008.70644047396,304948.58227715781,311006.91393367475,317186.0708051995,323488.46895953611,329916.57210645155,{"$f":"GR161","v":336472.89254867146},343159.99227654684,349980.48445098737,356937.03502054082,364032.36404634436,371269.24661436892,378650.51353425102,386179.05208597146,393857.80695570336,401689.78136513475,409678.03824930667,417825.7015129897,426135.95746521617,434612.05634977843,443257.31378505996,452075.11202870874,461068.90113290568,470242.20011155342,479598.5982024605,489141.75624293688,498875.40810415207,508803.36218294036,518929.50298852386,529257.79279837094,539792.27330366604,550537.06719534623,561496.37970864249,572674.50018014712,584075.80366289464,595704.75261638826,607565.89865317172,619663.88433689752,632003.44504497421,644589.41088793986,657426.70865246723,670520.36374228762,683875.50211991672,697497.35227248608,711391.24722551904,725562.62661675818,740017.03882541822,754760.14315380924,769797.71206574643,785135.63347958319,800779.91310255125,816736.67679395515,833012.17295654328,849612.77496603609,866544.98365111311,883815.42983176478,901430.87691620516,919398.22355543193,937724.5063572115,956416.9026593013,975482.73335699516,994929.46577958111,1014764.7166149855,1034996.2548871619,1055632.0049927693,1076680.0498022684,1098148.6338271266,1120046.1664536088,1142381.2252444201,1165162.5593088891,{"$f":"JD161","v":1188399.0927404524},1212099.9281196636,1236274.3500827893,1260931.8289585544,1286082.0244769382,1311734.7895535845,1337900.1741519456,1364588.4292244455,1391810.010734112,1419575.5837579232,1447896.0266723654,1476782.4354213681,1506246.1278674896,1536298.6482283936,1566951.7716014618,1598217.5085794011,1630108.1099591393,1662636.0715458496,1695814.1390539142,1729655.3131065748,1764172.8543357349,1799380.2885832188,1835291.4122050731,1871920.2974810582,1909281.2981319155,1947389.0549471206,1986258.5015256393,2025904.8701319941,2066343.697669897,2107590.8317757137,2149662.4370339061,2192575.0013165837,2236345.3422493893,2280990.6138062468,2326528.3130357494,2372976.2869220912,2420352.7393834139,2468676.2384103662,2517965.7233476704,2568240.5123215113,2619520.3098155418,2671825.2143983403,2725175.7266052072]
[null,"Depreciation to EBITDA Method 2",null,null,null,null,{"$f":"G142","v":0.19758101586739671},0.19140405394015414,0.18587633616832677,0.1809124792356939,0.17644109892276924,0.17240205195309602,0.16874430619094416,0.16542427825963335,0.16240452308846262,0.17699699900117724,0.17583873767020949,0.17480796253450337,0.17389122156031869,0.17307658140025683,0.17235342956530569,0.17171230705277141,0.17114476601129705,0.17064324810281875,0.17332123280570161,0.17308443917327435,0.17287934155276324,0.17270233917557007,0.17255021461575806,0.18122781888022865,0.18905146198794578,0.19558888399488417,0.20035602022475013,0.20398761775883995,0.20387221483748322,0.2006215762671974,0.19401748059594301,0.18406194978884652,0.18859730657071733,0.19245528636222545,0.1954936452093653,0.19756797460877804,0.19902372039941321,0.19879527149150203,0.19722189261584813,0.19422339961878715,0.18975658080419935,0.19203333685143997,0.19388907591037161,0.1952852502426789,0.19618558502310163,0.19676787202675741,0.19658657891979281,0.19582207536545956,0.19445636916270526,0.19247815847272487,0.19359696528897316,0.19447792172211054,0.19511506377808807,0.1955038884262551,0.19573368196754795,0.19561655752285093,0.19524633554062062,0.19462491314704269,0.19375580689197641,0.19429907240380814,0.19471405049765353,0.19500330229040627,0.19517004915280717,0.19525865437598169,{"$f":"BS142","v":0.19518982955282743},0.19501159328200507,0.19472955502055986,0.19434983007374831,0.19461169316814425,0.19480614396236537,0.19493685602462604,0.19500773729240384,0.19504072221723665,0.1950024659997161,0.1949172115692023,0.19478960812222459,0.19462443540257046,0.19475001382370907,0.19484075600274395,0.1948995601819706,0.19492936925859344,0.19494099824125224,0.19492050544108758,0.19487998515226021,0.19482244784025526,0.19475089117947228,0.19481087399413738,0.19485306913939016,0.19487940315562066,0.19489177719157516,0.19489551224563878,0.19488482283956052,0.19486567972397989,0.1948398260949345,0.19480895076743268,0.19483750525021828,0.1948570616335098,0.19486879866933307,0.19487385338090912,0.19487483814381332,0.19486937372259344,0.19486038071388934,0.19484880516312988,0.1948355392412707,0.19484909152236216,0.19485812696996235,0.19486333188551283,0.19486535500051713,0.19486547593370088,0.19486272667848992,0.19485852421416486,0.19485336042019313,0.19484768653625736,0.19485410072793666,0.19485826251093386,0.19486055829132562,0.19486134647836265,0.1948612523046328,0.19485988694852491,0.19485793287601408,0.19485563804344264,0.19485322346178929,0.19485625131885007,0.19485816246932544,0.19485916920697724,0.19485946491448752,0.19485935427260054,0.19485868352432309,{"$f":"EE142","v":0.19485777920651468},0.19485676337613414,0.19485574156630359,0.19485716733529024,0.19485804232294535,0.1948584809851287,0.19485858577184331,0.19485850474260763,0.19485817827441806,0.19485776166609445,0.19485731385434055,0.19485688416897823,0.1948575539452356,0.1948579533355459,0.19485814312276031,0.19485817679202727,0.19485812608633757,0.19485796846680389,0.19485777738360791,0.19485758083515428,0.19485740144913588,0.19485771536738797,0.19485789711574658,0.19485797857440562,0.1948579873297254,0.19485795804369979,0.19485788248762964,0.19485779522136554,0.19485770935655231,0.19485763509199078,0.19485778189796457,0.19485786435004063,0.19485789899477787,0.19485789991584151,0.19485788381065011,0.19485784782458637,0.19485780813989617,0.19485777081706865,0.19485774037478684,0.19485780888273654,0.19485784617022658,0.19485786074839578,0.19485785974446398,0.19485785117828189,0.19485783413885577,0.19485781616843453,0.19485780003401221,0.19485778770276252,0.19485781960596618,0.19485783641405821,0.19485784247079493,0.19485784135543521,0.19485783690867411,0.19485782888394224,0.19485782078103531,0.19485781384818698,0.19485780892575119,0.19485782375251653,0.19485783130379711,0.19485783378121815,0.19485783297011733,0.19485783070445278,0.19485782694417184,0.19485782330634679,{"$f":"GQ142","v":0.19485782034731453},0.19485781841846569,0.19485782529543474,0.19485782867617332,0.19485782966972395,0.19485782916123059,0.19485782802389964,0.19485782627021647,0.19485782464424292,0.19485782339084431,0.19485782265324542,0.19485782583673414,0.19485782734479973,0.19485782773302521,0.19485782743785612,0.19485782687386941,0.19485782605968427,0.19485782533626894,0.19485782480995406,0.19485782453725192,0.19485782600814028,0.19485782667827184,0.19485782682457722,0.19485782666118825,0.19485782638438096,0.19485782600801202,0.19485782568769999,0.19485782546893052,0.1948578253730322,0.19485782605135821,0.19485782634792786,0.19485782640014648,0.19485782631259355,0.19485782617793407,0.19485782600468118,0.19485782586357295,0.19485782577373356,0.19485782574268862,0.19485782605492949,0.19485782618560479,0.19485782620260525,0.1948578261567909,0.19485782609178937,0.19485782601236318,0.19485782595053674,0.19485782591418505,0.19485782590566653,0.19485782604912996,0.1948578261064369,0.19485782611100147,0.19485782608746136,0.19485782605630061,0.19485782602003568,0.19485782599310489,0.19485782597866708,0.19485782597728071,0.19485782604307664,0.19485782606807905,0.19485782606867433,0.19485782605675367,0.19485782604190874,0.19485782602541732,0.19485782601376159,0.19485782600816512,{"$f":"JC142","v":0.19485782600863613},0.19485782603875704,0.19485782604960344,0.19485782604918445,0.19485782604321947,0.19485782603618765,0.19485782602871846,0.19485782602370957,0.19485782602161161,0.19485782602231189,0.19485782603607602,0.19485782604075164,0.19485782604024093,0.19485782603728594,0.19485782603397264,0.19485782603060361,0.19485782602846832,0.19485782602771964,0.1948578260282518,0.19485782603453008,0.19485782603653123,0.1948578260361509,0.19485782603469959,0.19485782603314608,0.19485782603163276,0.19485782603073076,0.19485782603048438,0.19485782603081997,0.19485782603367852,0.19485782603452806,0.19485782603428678,0.19485782603357932,0.19485782603285434,0.19485782603217755,0.19485782603180052,0.19485782603173141,0.19485782603192486,0.19485782603322402,0.19485782603358129,0.19485782603344021,0.19485782603309759,0.19485782603276078,0.19485782603245946,0.19485782603230387]
[null,{"$f":"B113","v":"Capital Expenditures"},null,null,null,{"$f":"F113","v":-24.533012313540429},266.97489667663365,300.81994552357003,339.01949873529094,382.13725493262251,430.8100679283304,485.75745029003212,547.79231201828145,617.83309488649536,533.19681686449883,764.0725261600046,862.39755342142871,973.47345352833804,1098.9573189938467,1240.7216964473632,1400.882600490643,1581.831169773729,1786.2694388100185,1931.081988506766,2270.651703222637,2564.9614645716679,2897.5217914268369,3273.3061240229499,1965.2648051405472,2093.9944828376247,2232.1367742501898,2380.5176361308959,2494.6972538572259,2709.9021083767702,2894.8768156648734,3094.3680508159709,3309.7470366339116,2630.6043572592412,2740.9045111826981,2855.3392938056495,2974.068642451713,3073.3934108314534,3225.2673364163611,3358.0604618133607,3495.9137365983238,3639.0544782657839,3307.7653186110256,3410.4569146970325,3515.1041573966472,3621.6801405140891,3717.5907835468929,3841.170179601791,3953.4126759998785,4067.4355056384279,4183.1896615770183,4048.0092068098729,4151.7720582400125,4256.8356679881927,4363.1557088690206,4464.0727205717476,4580.0439808726105,4689.8808426808746,4800.7655850152951,4912.6386141140274,4892.4835950225015,5004.3941918413084,5117.6752779922199,5232.3123344507612,5344.8108648500674,{"$f":"BR113","v":5466.1150221639855},5584.7494677368813,5704.6822651601115,5825.9009080983296,5878.4182498171213,6004.5698477309325,6132.4994819165095,6262.2271046154319,6391.9430382040027,6527.5256941934194,6662.7872615308006,6799.9464569366455,6939.0350224491413,7043.2584065327555,7189.3179663867086,7337.7282543819701,7488.5372560178221,7640.8316159939923,7797.7916663618098,7956.1052443214139,8117.0361811242146,8280.647170543396,8427.6204377526537,8599.2928924666321,8773.9893764684639,8951.7793573235958,9132.2276398933791,9317.0789466665919,9504.5855217737917,9695.4905507190015,9889.8778289481979,10077.632209659594,10281.046610718897,10488.247589949007,10699.322330479288,10914.093545629699,11133.545061853529,11356.782730155615,11584.268572573679,11816.10299270098,12047.01963547489,12289.064457742374,12535.762048780931,12787.216416483567,13043.39351028191,13304.878186200001,13571.246154475364,13842.811895010211,14119.69206815781,14399.179856821636,14687.815181825128,14982.100372358527,15282.157626357639,15588.037736344195,15900.122006131951,16218.250208564836,16542.665158556858,16873.50210788531,17209.411576802577,17553.982565894134,17905.366165293141,18263.705787087209,18629.108736107242,19001.859609993629,{"$f":"ED113","v":19381.953272757582},19769.605258427277,20164.973440534584,20567.435840852617,20979.008374056368,21398.762513928781,21826.867185460778,22263.474080458524,22708.830975296725,23163.031662140249,23626.291736051095,24098.796910792542,24580.324389490284,25072.061231328724,25573.601657251689,26085.145508405065,26606.885694323904,27139.068386269919,27681.859158682026,28235.492013418876,28800.186747588319,29375.950511098828,29963.545161655471,30562.872429368785,31174.169575610147,31797.672794095815,32433.649212441323,33082.325277610267,33743.96730329303,34418.836489065601,35107.084968679039,35809.270409412689,36525.48773488115,37256.01934815033,38001.150196532981,38761.184819217422,39536.409073347822,40327.133700399325,41133.669879003224,41956.274821502491,42795.425531818379,43651.352058010503,44524.391088999546,45414.884382699805,46323.187888792156,47249.651338143529,48194.641846598541,49158.530671865796,50141.664794005366,51144.512580348244,52167.412969432495,53210.767780227543,54274.985970527559,55360.48856821005,56467.697838436077,57597.050120827334,58748.988707306366,59923.949054956945,61122.436340213717,62344.89075453543,63591.792135529584,64863.629430848152,66160.90342226655,67484.121037220204,{"$f":"GP113","v":68833.8023894863},70210.477010392366,71614.67622284661,73046.974493511865,74507.91716515088,75998.07744170216,77518.039725594514,79068.401191184836,80649.768870578991,82262.763585623994,83908.018027709666,85586.172905403248,87297.899069309409,89043.858825714342,90824.737046091788,92641.232153440797,94494.057109861606,96383.938012105049,98311.616370556963,100277.84822186078,102283.40227972636,104329.07186416393,106415.65428898773,108543.96793604297,110714.84747409492,112929.14456512606,115187.72729772222,117491.4816040695,119841.31096596514,122238.13564674501,124682.89923283427,127176.55776544979,129720.08922123149,132314.49109137943,134960.78097411813,137659.99649223851,140413.19628115938,143221.46005495917,146085.88844290984,149007.6067061105,151987.75914348202,155027.51448646581,158128.06481589592,161290.62613643336,164516.43859604353,167806.76728603683,171162.902547198,174586.16016905717,178077.88365172062,181639.44149214277,185272.2304068885,188977.67503259529,192757.22854150302,196612.3730737821,200544.62048809967,204555.51285114844,208646.62288212124,212819.55549722386,217075.94669932517,221417.46567809623,225845.81499889158,230362.73130065779,234969.98590348393,239669.38559464458,{"$f":"JB113","v":244462.77328092844},249352.02862766129,254339.06928881677,259425.85072520023,264614.36776319216,269906.65512105904,275304.78822297422,280810.88397366164,286427.10163789941,292155.64365672099,297998.75646744028,303958.73164655006,310037.9063071998,316238.66444558476,322563.43773515424,329014.70648877614,335595.00061045756,342306.90061410156,349153.03861885349,356136.09935852198,363258.82137358759,370523.9978162027,377934.477778862,385493.16733436653,393203.03068002849,401067.0912889152,409088.43310990988,417270.20176806767,425615.60578632064,434127.91791765636,442810.47628426197,451666.68581319938,460700.019529182,469914.01991897053,479312.30031462724,488898.5463182634,498676.51724247681,508650.04757839587,518823.04853868252,529199.50951394101,539783.49970587518,550579.16969970288,561590.75309313752,572822.56815343769,{"$error":"#DIV/0!"}]
[null,{"$f":"B114","v":"Retirements"},null,null,null,{"$f":"F114","v":95.383573496033932},107.78343805051833,121.7952849970857,137.62867204670684,155.52039941277872,175.73805133643992,198.58399801017708,224.39991775150008,253.57190705919507,-24.533012313540429,266.97489667663365,300.81994552357003,339.01949873529094,382.13725493262251,430.8100679283304,485.75745029003212,547.79231201828145,617.83309488649536,533.19681686449883,764.0725261600046,862.39755342142871,973.47345352833804,1098.9573189938467,1240.7216964473632,1400.882600490643,1581.831169773729,1786.2694388100185,1931.081988506766,2270.651703222637,2564.9614645716679,2897.5217914268369,3273.3061240229499,1965.2648051405472,2093.9944828376247,2232.1367742501898,2380.5176361308959,2494.6972538572259,2709.9021083767702,2894.8768156648734,3094.3680508159709,3309.7470366339116,2630.6043572592412,2740.9045111826981,2855.3392938056495,2974.068642451713,3073.3934108314534,3225.2673364163611,3358.0604618133607,3495.9137365983238,3639.0544782657839,3307.7653186110256,3410.4569146970325,3515.1041573966472,3621.6801405140891,3717.5907835468929,3841.170179601791,3953.4126759998785,4067.4355056384279,4183.1896615770183,4048.0092068098729,4151.7720582400125,4256.8356679881927,4363.1557088690206,4464.0727205717476,{"$f":"BR114","v":4580.0439808726105},4689.8808426808746,4800.7655850152951,4912.6386141140274,4892.4835950225015,5004.3941918413084,5117.6752779922199,5232.3123344507612,5344.8108648500674,5466.1150221639855,5584.7494677368813,5704.6822651601115,5825.9009080983296,5878.4182498171213,6004.5698477309325,6132.4994819165095,6262.2271046154319,6391.9430382040027,6527.5256941934194,6662.7872615308006,6799.9464569366455,6939.0350224491413,7043.2584065327555,7189.3179663867086,7337.7282543819701,7488.5372560178221,7640.8316159939923,7797.7916663618098,7956.1052443214139,8117.0361811242146,8280.647170543396,8427.6204377526537,8599.2928924666321,8773.9893764684639,8951.7793573235958,9132.2276398933791,9317.0789466665919,9504.5855217737917,9695.4905507190015,9889.8778289481979,10077.632209659594,10281.046610718897,10488.247589949007,10699.322330479288,10914.093545629699,11133.545061853529,11356.782730155615,11584.268572573679,11816.10299270098,12047.01963547489,12289.064457742374,12535.762048780931,12787.216416483567,13043.39351028191,13304.878186200001,13571.246154475364,13842.811895010211,14119.69206815781,14399.179856821636,14687.815181825128,14982.100372358527,15282.157626357639,15588.037736344195,15900.122006131951,{"$f":"ED114","v":16218.250208564836},16542.665158556858,16873.50210788531,17209.411576802577,17553.982565894134,17905.366165293141,18263.705787087209,18629.108736107242,19001.859609993629,19381.953272757582,19769.605258427277,20164.973440534584,20567.435840852617,20979.008374056368,21398.762513928781,21826.867185460778,22263.474080458524,22708.830975296725,23163.031662140249,23626.291736051095,24098.796910792542,24580.324389490284,25072.061231328724,25573.601657251689,26085.145508405065,26606.885694323904,27139.068386269919,27681.859158682026,28235.492013418876,28800.186747588319,29375.950511098828,29963.545161655471,30562.872429368785,31174.169575610147,31797.672794095815,32433.649212441323,33082.325277610267,33743.96730329303,34418.836489065601,35107.084968679039,35809.270409412689,36525.48773488115,37256.01934815033,38001.150196532981,38761.184819217422,39536.409073347822,40327.133700399325,41133.669879003224,41956.274821502491,42795.425531818379,43651.352058010503,44524.391088999546,45414.884382699805,46323.187888792156,47249.651338143529,48194.641846598541,49158.530671865796,50141.664794005366,51144.512580348244,52167.412969432495,53210.767780227543,54274.985970527559,55360.48856821005,56467.697838436077,{"$f":"GP114","v":57597.050120827334},58748.988707306366,59923.949054956945,61122.436340213717,62344.89075453543,63591.792135529584,64863.629430848152,66160.90342226655,67484.121037220204,68833.8023894863,70210.477010392366,71614.67622284661,73046.974493511865,74507.91716515088,75998.07744170216,77518.039725594514,79068.401191184836,80649.768870578991,82262.763585623994,83908.018027709666,85586.172905403248,87297.899069309409,89043.858825714342,90824.737046091788,92641.232153440797,94494.057109861606,96383.938012105049,98311.616370556963,100277.84822186078,102283.40227972636,104329.07186416393,106415.65428898773,108543.96793604297,110714.84747409492,112929.14456512606,115187.72729772222,117491.4816040695,119841.31096596514,122238.13564674501,124682.89923283427,127176.55776544979,129720.08922123149,132314.49109137943,134960.78097411813,137659.99649223851,140413.19628115938,143221.46005495917,146085.88844290984,149007.6067061105,151987.75914348202,155027.51448646581,158128.06481589592,161290.62613643336,164516.43859604353,167806.76728603683,171162.902547198,174586.16016905717,178077.88365172062,181639.44149214277,185272.2304068885,188977.67503259529,192757.22854150302,196612.3730737821,200544.62048809967,{"$f":"JB114","v":204555.51285114844},208646.62288212124,212819.55549722386,217075.94669932517,221417.46567809623,225845.81499889158,230362.73130065779,234969.98590348393,239669.38559464458,244462.77328092844,249352.02862766129,254339.06928881677,259425.85072520023,264614.36776319216,269906.65512105904,275304.78822297422,280810.88397366164,286427.10163789941,292155.64365672099,297998.75646744028,303958.73164655006,310037.9063071998,316238.66444558476,322563.43773515424,329014.70648877614,335595.00061045756,342306.90061410156,349153.03861885349,356136.09935852198,363258.82137358759,370523.9978162027,377934.477778862,385493.16733436653,393203.03068002849,401067.0912889152,409088.43310990988,417270.20176806767,425615.60578632064,434127.91791765636,442810.47628426197,451666.68581319938,460700.019529182,469914.01991897053,479312.30031462724,488898.5463182634]
[null,"Growth in Cap Exp",null,null,null,null,{"$f":"G226/F226-1","v":-11.882271335643647},{"$f":"H226/G226-1","v":0.12677240170610604},0.12698477537862551,0.12718370582866756,0.12736997601631317,0.12754433206710192,0.12770748383006802,0.12786010561220951,-0.1369889031884014,0.43300278995134756,0.12868546361112565,0.1287989508623173,0.12890322279533617,0.12899898385799857,0.12908688910807209,0.12916754710188494,0.12924152270025946,8.1069824378352973E-2,0.17584427628494814,0.12961466566243063,0.12965509675238129,0.12969163293542096,-0.39960861261420833,6.5502459190414974E-2,6.5970704576721273E-2,6.6474807275441083E-2,4.796419736335511E-2,8.6264918192698881E-2,6.8258815222998148E-2,6.8911821764436665E-2,6.9603544982681065E-2,-0.20519473901104357,4.1929586871959579E-2,4.1750736720693959E-2,4.1581520243017644E-2,3.3396932055294037E-2,4.9415712628804398E-2,4.1172749898167549E-2,4.1051457039734673E-2,4.0945158391334502E-2,-9.1037153093854295E-2,3.1045611219216784E-2,3.0684229508558758E-2,3.0319438157523582E-2,2.6482361586793735E-2,3.3241796434892334E-2,2.9220912156962431E-2,2.8841620893956144E-2,2.8458756328927137E-2,-3.2315162759362859E-2,2.5633057171802198E-2,2.5305726873820156E-2,2.4976308500787248E-2,2.3129362882372551E-2,2.5978801771403326E-2,2.3981617265460775E-2,2.3643402903822164E-2,2.330316428028123E-2,-4.1026871045675151E-3,2.2873985092696447E-2,2.2636323560520921E-2,2.2400220848618702E-2,2.1500729163010712E-2,2.2695687533429876E-2,2.1703613094832042E-2,{"$f":"BT226/BS226-1","v":2.1475054183913267E-2},2.1248973615678901E-2,9.0144584583973231E-3,2.1460126270827384E-2,2.1305378641555794E-2,2.1154118819163736E-2,2.0714025764566601E-2,2.1211493153029171E-2,2.0721721165755547E-2,2.0585858443622707E-2,2.0454361867895399E-2,1.5019867135189768E-2,2.0737498388314179E-2,2.0643166526942647E-2,2.0552546565865359E-2,2.0336997035540705E-2,2.0542273178650428E-2,2.030236055709711E-2,2.0227351431488794E-2,2.0156493795069119E-2,1.7749007315766674E-2,2.0370216715616341E-2,2.031521500504696E-2,2.0263300219163449E-2,2.0157811689377247E-2,2.024164465258238E-2,2.0125038778842308E-2,2.0085571170659788E-2,2.0049246318411429E-2,1.8984499501280894E-2,2.0184741497544012E-2,2.0153685424797674E-2,2.0124881561010888E-2,2.0073347499643956E-2,2.0107168342138992E-2,2.0050906253297418E-2,2.0030835124988489E-2,2.0012866472742141E-2,1.9542538086926742E-2,2.0091676579884865E-2,2.0074562379167382E-2,2.0058961451576707E-2,2.0033843602436763E-2,2.0047288745215441E-2,2.0020323714924571E-2,2.0010376161756716E-2,2.0001729074091035E-2,1.9794184413845395E-2,2.0045261457495522E-2,2.0036008547925643E-2,2.0027716177413168E-2,2.0015505497665842E-2,2.002075405938486E-2,2.0007909518568345E-2,2.0003079606004448E-2,1.9999011414271628E-2,1.9907513376271169E-2,2.002224117621898E-2,2.0017315049732032E-2,2.0012973679848889E-2,2.0007054060100948E-2,2.0009055675536125E-2,2.0002971844084616E-2,2.0000666610550555E-2,{"$f":"EF226/EE226-1","v":1.9998789906984671E-2},1.9958488986106193E-2,2.0010882075355951E-2,2.0008292688967089E-2,2.0006048071861127E-2,2.000318649891164E-2,2.0003926306771058E-2,2.0001059822833511E-2,1.9999975852385443E-2,1.9999125551322106E-2,1.9981390792255471E-2,2.0005303186669376E-2,2.000395664702137E-2,2.0002808286814888E-2,2.0001429002982851E-2,2.0001690466898481E-2,2.000034653682925E-2,1.9999843636340886E-2,1.9999464996079075E-2,1.9991667712318639E-2,2.0002574906797799E-2,2.0001881101848973E-2,2.0001298884915863E-2,2.0000636006467287E-2,2.0000722142898386E-2,2.000009499147315E-2,1.9999864584202998E-2,1.9999698900452501E-2,1.9996273837789014E-2,2.0001245941100088E-2,2.0000891313334268E-2,2.000059844708213E-2,2.000028079810523E-2,2.0000305747424063E-2,2.0000014389293108E-2,1.9999910097665996E-2,1.9999838932165837E-2,1.9998335789609856E-2,2.0000600956256109E-2,2.0000420969193078E-2,2.0000274672564933E-2,2.0000122897138706E-2,2.0000128117431792E-2,1.9999993341898836E-2,1.9999946702085936E-2,1.9999916761188397E-2,1.9999257681276417E-2,2.0000288990460025E-2,2.0000198212413611E-2,2.0000125584268558E-2,2.0000053272966722E-2,2.0000053031279386E-2,1.9999990947728419E-2,1.9999970348048013E-2,1.9999958054492284E-2,1.9999669330553971E-2,2.0000138578277316E-2,2.0000093051222745E-2,2.0000057196402077E-2,2.0000022842695975E-2,2.0000021626934039E-2,1.9999993145624506E-2,1.9999984166967133E-2,1.9999979270596491E-2,{"$f":"GR226/GQ226-1","v":1.9999852902956361E-2},2.0000066274241224E-2,2.0000043557844904E-2,2.000002594688377E-2,2.00000096720645E-2,2.000000865706153E-2,1.9999995643904089E-2,1.9999991787123639E-2,1.9999989914916805E-2,1.9999934656296903E-2,2.0000031614897607E-2,2.0000020332891832E-2,2.000001172302257E-2,2.0000004034442354E-2,2.0000003382424802E-2,1.9999997460646846E-2,1.9999995831357475E-2,1.9999995157160999E-2,1.999997101481843E-2,2.0000015044894903E-2,2.0000009465631186E-2,2.0000005274369625E-2,2.0000001652151544E-2,2.0000001278502877E-2,1.9999998594637747E-2,1.9999997919855073E-2,1.9999997700379968E-2,1.9999987161860799E-2,2.0000007143060161E-2,2.0000004394819415E-2,2.0000002362642322E-2,2.0000000660832962E-2,2.0000000460350886E-2,1.9999999248952349E-2,1.9999998976290234E-2,1.9999998918738271E-2,1.9999994322439374E-2,2.0000003383916498E-2,2.0000002035126307E-2,2.0000001053467331E-2,2.0000000256088724E-2,2.0000000153163944E-2,1.9999999608665942E-2,1.9999999502009924E-2,1.9999999496089549E-2,1.9999997493120425E-2,2.0000001599681738E-2,2.0000000939969231E-2,2.0000000467425227E-2,2.0000000094828163E-2,2.000000004368685E-2,1.9999999800002444E-2,1.9999999760146991E-2,1.9999999767068122E-2,1.9999998894920212E-2,2.0000000754674119E-2,2.0000000433028076E-2,2.0000000206308322E-2,2.0000000032668774E-2,2.0000000007918572E-2,1.9999999899345644E-2,1.9999999885478958E-2,1.9999999893148379E-2,1.9999999513685918E-2,{"$f":"JD226/JC226-1","v":2.0000000355330005E-2},2.0000000198975076E-2,2.0000000090538039E-2,2.0000000009837038E-2,1.9999999998125295E-2,1.9999999949975145E-2,1.9999999945744751E-2,1.999999995134405E-2,1.9999999786363354E-2,2.0000000166983778E-2,2.0000000091192405E-2,2.0000000039482213E-2,2.0000000002080132E-2,1.9999999996648254E-2,1.999999997539903E-2,1.9999999974477767E-2,1.9999999978001837E-2,1.9999999906320287E-2,2.0000000078327362E-2,2.000000004168756E-2,2.0000000017098118E-2,1.9999999999807727E-2,1.9999999997340145E-2,1.9999999988011607E-2,1.999999998807267E-2,1.9999999990123474E-2,1.9999999958999259E-2,2.0000000036674681E-2,2.0000000019009256E-2,2.0000000007344365E-2,1.9999999999376961E-2,1.9999999998274065E-2,1.9999999994205986E-2,1.9999999994458006E-2,1.999999999559865E-2,1.9999999982091676E-2,2.0000000017140973E-2,2.0000000008644214E-2,2.000000000312796E-2,1.9999999999463114E-2,1.9999999998983942E-2,1.9999999997217577E-2,{"$error":"#DIV/0!"}]
[null,"Growth in Retirement",null,null,null,null,{"$f":"G227/F227-1","v":0.12999999999999989},{"$f":"H227/G227-1","v":0.12999999999999989},0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,0.12999999999999989,-1.0967497251492191,-11.882271335643647,0.12677240170610604,0.12698477537862551,0.12718370582866756,0.12736997601631317,0.12754433206710192,0.12770748383006802,0.12786010561220951,-0.1369889031884014,0.43300278995134756,0.12868546361112565,{"$f":"AA227/Z227-1","v":0.1287989508623173},0.12890322279533617,0.12899898385799857,0.12908688910807209,0.12916754710188494,0.12924152270025946,8.1069824378352973E-2,0.17584427628494814,0.12961466566243063,0.12965509675238129,0.12969163293542096,-0.39960861261420833,6.5502459190414974E-2,6.5970704576721273E-2,6.6474807275441083E-2,4.796419736335511E-2,8.6264918192698881E-2,6.8258815222998148E-2,6.8911821764436665E-2,6.9603544982681065E-2,-0.20519473901104357,4.1929586871959579E-2,4.1750736720693959E-2,4.1581520243017644E-2,3.3396932055294037E-2,4.9415712628804398E-2,4.1172749898167549E-2,4.1051457039734673E-2,4.0945158391334502E-2,-9.1037153093854295E-2,3.1045611219216784E-2,3.0684229508558758E-2,3.0319438157523582E-2,2.6482361586793735E-2,3.3241796434892334E-2,2.9220912156962431E-2,2.8841620893956144E-2,2.8458756328927137E-2,-3.2315162759362859E-2,2.5633057171802198E-2,2.5305726873820156E-2,2.4976308500787248E-2,2.3129362882372551E-2,2.5978801771403326E-2,2.3981617265460775E-2,{"$f":"BT227/BS227-1","v":2.3643402903822164E-2},2.330316428028123E-2,-4.1026871045675151E-3,2.2873985092696447E-2,2.2636323560520921E-2,2.2400220848618702E-2,2.1500729163010712E-2,2.2695687533429876E-2,2.1703613094832042E-2,2.1475054183913267E-2,2.1248973615678901E-2,9.0144584583973231E-3,2.1460126270827384E-2,2.1305378641555794E-2,2.1154118819163736E-2,2.0714025764566601E-2,2.1211493153029171E-2,2.0721721165755547E-2,2.0585858443622707E-2,2.0454361867895399E-2,1.5019867135189768E-2,2.0737498388314179E-2,2.0643166526942647E-2,2.0552546565865359E-2,2.0336997035540705E-2,2.0542273178650428E-2,2.030236055709711E-2,2.0227351431488794E-2,2.0156493795069119E-2,1.7749007315766674E-2,2.0370216715616341E-2,2.031521500504696E-2,2.0263300219163449E-2,2.0157811689377247E-2,2.024164465258238E-2,2.0125038778842308E-2,2.0085571170659788E-2,2.0049246318411429E-2,1.8984499501280894E-2,2.0184741497544012E-2,2.0153685424797674E-2,2.0124881561010888E-2,2.0073347499643956E-2,2.0107168342138992E-2,2.0050906253297418E-2,2.0030835124988489E-2,2.0012866472742141E-2,1.9542538086926742E-2,2.0091676579884865E-2,2.0074562379167382E-2,2.0058961451576707E-2,2.0033843602436763E-2,2.0047288745215441E-2,2.0020323714924571E-2,2.0010376161756716E-2,2.0001729074091035E-2,1.9794184413845395E-2,2.0045261457495522E-2,2.0036008547925643E-2,2.0027716177413168E-2,2.0015505497665842E-2,2.002075405938486E-2,2.0007909518568345E-2,2.0003079606004448E-2,{"$f":"EF227/EE227-1","v":1.9999011414271628E-2},1.9907513376271169E-2,2.002224117621898E-2,2.0017315049732032E-2,2.0012973679848889E-2,2.0007054060100948E-2,2.0009055675536125E-2,2.0002971844084616E-2,2.0000666610550555E-2,1.9998789906984671E-2,1.9958488986106193E-2,2.0010882075355951E-2,2.0008292688967089E-2,2.0006048071861127E-2,2.000318649891164E-2,2.0003926306771058E-2,2.0001059822833511E-2,1.9999975852385443E-2,1.9999125551322106E-2,1.9981390792255471E-2,2.0005303186669376E-2,2.000395664702137E-2,2.0002808286814888E-2,2.0001429002982851E-2,2.0001690466898481E-2,2.000034653682925E-2,1.9999843636340886E-2,1.9999464996079075E-2,1.9991667712318639E-2,2.0002574906797799E-2,2.0001881101848973E-2,2.0001298884915863E-2,2.0000636006467287E-2,2.0000722142898386E-2,2.000009499147315E-2,1.9999864584202998E-2,1.9999698900452501E-2,1.9996273837789014E-2,2.0001245941100088E-2,2.0000891313334268E-2,2.000059844708213E-2,2.000028079810523E-2,2.0000305747424063E-2,2.0000014389293108E-2,1.9999910097665996E-2,1.9999838932165837E-2,1.9998335789609856E-2,2.0000600956256109E-2,2.0000420969193078E-2,2.0000274672564933E-2,2.0000122897138706E-2,2.0000128117431792E-2,1.9999993341898836E-2,1.9999946702085936E-2,1.9999916761188397E-2,1.9999257681276417E-2,2.0000288990460025E-2,2.0000198212413611E-2,2.0000125584268558E-2,2.0000053272966722E-2,2.0000053031279386E-2,1.9999990947728419E-2,1.9999970348048013E-2,1.9999958054492284E-2,{"$f":"GR227/GQ227-1","v":1.9999669330553971E-2},2.0000138578277316E-2,2.0000093051222745E-2,2.0000057196402077E-2,2.0000022842695975E-2,2.0000021626934039E-2,1.9999993145624506E-2,1.9999984166967133E-2,1.9999979270596491E-2,1.9999852902956361E-2,2.0000066274241224E-2,2.0000043557844904E-2,2.000002594688377E-2,2.00000096720645E-2,2.000000865706153E-2,1.9999995643904089E-2,1.9999991787123639E-2,1.9999989914916805E-2,1.9999934656296903E-2,2.0000031614897607E-2,2.0000020332891832E-2,2.000001172302257E-2,2.0000004034442354E-2,2.0000003382424802E-2,1.9999997460646846E-2,1.9999995831357475E-2,1.9999995157160999E-2,1.999997101481843E-2,2.0000015044894903E-2,2.0000009465631186E-2,2.0000005274369625E-2,2.0000001652151544E-2,2.0000001278502877E-2,1.9999998594637747E-2,1.9999997919855073E-2,1.9999997700379968E-2,1.9999987161860799E-2,2.0000007143060161E-2,2.0000004394819415E-2,2.0000002362642322E-2,2.0000000660832962E-2,2.0000000460350886E-2,1.9999999248952349E-2,1.9999998976290234E-2,1.9999998918738271E-2,1.9999994322439374E-2,2.0000003383916498E-2,2.0000002035126307E-2,2.0000001053467331E-2,2.0000000256088724E-2,2.0000000153163944E-2,1.9999999608665942E-2,1.9999999502009924E-2,1.9999999496089549E-2,1.9999997493120425E-2,2.0000001599681738E-2,2.0000000939969231E-2,2.0000000467425227E-2,2.0000000094828163E-2,2.000000004368685E-2,1.9999999800002444E-2,1.9999999760146991E-2,1.9999999767068122E-2,1.9999998894920212E-2,{"$f":"JD227/JC227-1","v":2.0000000754674119E-2},2.0000000433028076E-2,2.0000000206308322E-2,2.0000000032668774E-2,2.0000000007918572E-2,1.9999999899345644E-2,1.9999999885478958E-2,1.9999999893148379E-2,1.9999999513685918E-2,2.0000000355330005E-2,2.0000000198975076E-2,2.0000000090538039E-2,2.0000000009837038E-2,1.9999999998125295E-2,1.9999999949975145E-2,1.9999999945744751E-2,1.999999995134405E-2,1.9999999786363354E-2,2.0000000166983778E-2,2.0000000091192405E-2,2.0000000039482213E-2,2.0000000002080132E-2,1.9999999996648254E-2,1.999999997539903E-2,1.9999999974477767E-2,1.9999999978001837E-2,1.9999999906320287E-2,2.0000000078327362E-2,2.000000004168756E-2,2.0000000017098118E-2,1.9999999999807727E-2,1.9999999997340145E-2,1.9999999988011607E-2,1.999999998807267E-2,1.9999999990123474E-2,1.9999999958999259E-2,2.0000000036674681E-2,2.0000000019009256E-2,2.0000000007344365E-2,1.9999999999376961E-2,1.9999999998274065E-2,1.9999999994205986E-2,1.9999999994458006E-2]
[]
[]
[]
[]
[null,{"$f":"B77","v":"WC Ratio"},null,null,null,null,{"$f":"G77","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,{"$f":"BS77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EE77","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,{"$f":"GQ77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,{"$f":"G33","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BS33","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,{"$f":"EE33","v":129},130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,{"$f":"GQ33","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,{"$f":"JC33","v":257},258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
[null,{"$f":"INDEX(B204:B234,$C$203)","v":"Capital Expenditures to Depreciation"},null,null,null,null,null,{"$f":"INDEX(H204:H234,$G$203)","v":1.7997053527003317},{"$f":"INDEX(I204:I234,$C$203)","v":3.8116977310751712},3.025747776659518,2.5588308901964205,2.2513790884655269,2.0349972345316338,1.8754804768254323,1.7538201176452544,1.7538201176452544,1.7538201176452544,1.7538201176452544,1.7538201176452544,1.7538201176452544,1.7538201176452544,1.7538201176452544,1.7538201176452541,1.7538201176452539,1.7538201176452539,1.7538201176452544,1.7538201176452544,1.7538201176452544,1.7538201176452544,1.5830942654850968,1.4533860300542651,1.3532076999071276,1.2753101755976175,1.2149799198013786,1.1691246910118491,1.135764975853117,1.1137535045092639,1.1026389363321714,1.1026389363321711,1.1026389363321711,{"$f":"INDEX(AO204:AO234,$C$203)","v":1.1026389363321709},1.1026389363321709,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321711,1.1026389363321711,{"$f":"INDEX(BP204:BP234,$C$203)","v":1.1026389363321711},1.1026389363321711,1.1026389363321714,1.1026389363321711,1.1026389363321711,1.1026389363321709,1.1026389363321709,1.1026389363321711,1.1026389363321709,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321705,1.1026389363321705,1.1026389363321705,1.1026389363321705,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321707,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321705,1.1026389363321705,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321707,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,{"$f":"INDEX(EB204:EB234,$C$203)","v":1.1026389363321711},1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321709,1.1026389363321711,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321711,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321707,1.1026389363321709,1.1026389363321707,1.1026389363321705,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321709,1.1026389363321707,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321714,1.1026389363321711,1.1026389363321714,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321711,1.1026389363321709,1.1026389363321711,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,{"$f":"INDEX(GN204:GN234,$C$203)","v":1.1026389363321707},1.1026389363321707,1.1026389363321709,1.1026389363321707,1.1026389363321707,1.1026389363321707,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321716,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321709,1.1026389363321709,1.1026389363321709,1.1026389363321711,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321711,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321711,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321711,{"$f":"INDEX(IZ204:IZ234,$C$203)","v":1.1026389363321711},1.1026389363321711,1.1026389363321711,1.1026389363321709,1.1026389363321707,1.1026389363321709,1.1026389363321711,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321709,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321714,1.1026389363321714,1.1026389363321714,1.1026389363321716,1.1026389363321714,1.1026389363321714,1.1026389363321716,1.1026389363321716,1.1026389363321716,1.1026389363321718,1.1026389363321718,1.1026389363321718,1.1026389363321718,1.1026389363321718,1.1026389363321716,1.1026389363321714,1.1026389363321716,1.1026389363321716,1.1026389363321716,1.1026389363321714,1.1026389363321711,1.1026389363321714,1.1026389363321711,1.1026389363321711,1.1026389363321711,1.1026389363321709,1.1026389363321709]
[null,{"$f":"INDEX(B204:B234,$G$203)","v":"Cap Exp to Depreiation Method 2"},null,null,null,null,{"$f":"INDEX(G204:G234,$G$203)","v":1.7891614736915207},1.7997053527003317,1.8055849220531353,1.8104129676892449,1.8148376926359366,1.8189818246593703,1.8228771593620392,1.8265398340393593,1.8299829808160097,1.7954456822910525,1.7937039628199773,1.792875399406251,1.7915767669308647,1.7901566431859606,1.7887574934298851,1.7874136827729317,1.7861306654260671,1.7849075341287381,1.7837421472752806,1.7774125460086461,1.7751316170137317,1.7736651105272019,1.1106109266243627,0.9762420802926226,0.97505830574991392,0.99600826304970103,1.0239918181893626,1.0575128343751563,1.0974253879898279,1.1442067290283167,1.201886224398093,1.2733572687552177,{"$f":"INDEX(AM204:AM234,$G$203)","v":1.1354954199604868},1.0647143417564686,1.053119017768118,1.0593935277749371,1.0711287735895996,1.0855520602210111,1.1023519018517967,1.1215154528241831,1.1442071289450171,1.1713568446880653,1.1280934012892001,1.0955725383927708,1.0859931771847013,1.0869075785660245,1.0916020906596484,1.0978054056939546,1.1049266218265907,1.1127966683694817,1.1217083274453599,1.1319472184110686,1.1187455223644611,1.1050059344405925,1.0992423470957822,1.098674967125421,1.1003873292843116,1.1029978662121716,1.1060099920174302,1.1092490102387229,1.112757317524756,{"$f":"INDEX(BP204:BP234,$G$203)","v":1.1166137916636483},1.1126847437986556,1.1071753527176662,1.1041707631078403,1.1034700473265004,1.103998730187941,1.1050513798642512,1.1063065439349984,1.1076331654737495,1.1090124169820654,1.1104596983449977,1.1093153525702637,1.1071731514619869,1.1057254389715352,1.1052199534227354,1.1053227224921718,1.1057158126731581,1.1062200307473107,1.1067516277896958,1.1072851395689913,1.107818651472593,1.1074847022482746,1.1066597138239935,1.105989518023297,1.1056801610916491,1.1056521642205974,1.1057762540584706,1.1059624498619411,1.1061626589375686,1.1063577679613075,1.1065427984150797,1.1064350583628593,1.1061100639206101,1.1058010928002966,1.1056223320577674,1.1055668846061792,1.1055871341484909,1.1056414405765846,1.1057043276036855,1.1057638571705535,1.1058158397089692,1.1057679917746441,1.1056294804029014,1.105481129546666,1.1053770403946319,1.1053246674889157,1.1053083677272635,1.1053101644413221,1.1053174145302531,1.1053233724315563,1.1053252434155918,1.1052927287602132,1.1052237690204445,1.105145408835061,1.1050811397132334,1.105037809561487,1.1050110884062905,1.1049936964503959,1.1049796968339984,1.1049655316454838,1.1049495335650341,1.104921637603397,1.1048795139294463,1.1048319270427467,{"$f":"INDEX(EB204:EB234,$G$203)","v":1.1047885099121197},1.1047533712361668,1.1047257085395694,1.1047027574478343,1.1046818624904791,1.1046612445017983,1.1046399771264859,1.1046146498971547,1.1045839488333327,1.1045506229299913,1.1045184621159361,1.1044895653141407,1.1044640186458552,1.1044408450819008,1.1044189081522195,1.1043973564072309,1.1043757013561555,1.104352752763829,1.1043278904939247,1.1043019443449738,1.1042763580536512,1.1042521122153686,1.1042294074813073,1.1042079286759721,1.1041872089712093,1.1041668557377253,1.1041466216644571,1.1041260747110646,1.1041049426664642,1.1040834628166103,1.1040621702761781,1.1040414966971726,1.104021586160427,1.1040023501711844,1.1039836041602731,1.103965172568864,1.1039469340810713,1.1039287242530682,1.1039104267333506,1.1038921030267044,1.1038739462236669,1.1038561378596707,1.1038387584512939,1.1038217892323374,1.1038051596116669,1.1037887928614922,1.1037726307426035,1.1037566072279756,1.1037406723983536,1.1037248385155958,1.1037091729526138,1.1036937489270158,1.1036786059864052,1.1036637431304479,1.1036491338709875,1.1036347449877779,1.103620548729052,1.1036065169475766,1.1035926275291663,1.1035788802947373,1.1035652974106636,1.1035519069466464,1.1035387264578109,1.1035257575626738,{"$f":"INDEX(GN204:GN234,$G$203)","v":1.1035129901116798},1.1035004094903811,1.1034880022707547,1.1034757555580261,1.103463658904446,1.1034517097195113,1.1034399143014242,1.1034282825001982,1.1034168211841018,1.1034055311786706,1.1033944081313984,1.1033834452086575,1.1033726355778137,1.10336197275262,1.1033514512769809,1.1033410685668474,1.1033308255412302,1.1033207249352532,1.1033107687823795,1.1033009569083829,1.1032912869509703,1.1032817552989114,1.1032723581339341,1.103263091780921,1.1032539530021144,1.1032449396354107,1.1032360508984396,1.1032272868697401,1.1032186475422552,1.1032101321377059,1.1032017389880746,1.1031934658393745,1.1031853102713927,1.1031772699092208,1.1031693425640365,1.1031615264621843,1.1031538203786058,1.103146223482244,1.1031387349871338,1.1031313538556269,1.1031240787039438,1.1031169078902034,1.1031098396769168,1.1031028723384448,1.1030960042302238,1.1030892338750005,1.1030825600190983,1.1030759815883118,1.1030694975612547,1.1030631068453935,1.1030568082223267,1.103050600368358,1.1030444819148315,1.1030384514978346,1.1030325077917464,1.1030266495433689,1.1030208755953894,1.103015184874631,1.1030095763466594,1.1030040489653066,1.1029986016448496,1.1029932332621037,1.1029879426777771,1.1029827287580254,{"$f":"INDEX(IZ204:IZ234,$G$203)","v":1.1029775903902099},1.1029725264969901,1.1029675360461146,1.1029626180477101,1.1029577715381289,1.1029529955598045,1.102948289148048,1.1029436513294033,1.1029390811287176,1.1029345775780277,1.1029301397236666,1.1029257666322498,1.102921457394771,1.1029172111261702,1.1029130269596221,1.1029089040385713,1.1029048415107305,1.1029008385264161,1.1028968942406538,1.1028930078166421,1.1028891784288404,1.1028854052654991,1.1028816875303744,1.1028780244427585,1.1028744152354404,1.1028708591515493,1.1028673554419059,1.1028639033639156,1.1028605021820601,1.1028571511691587,1.102853849607639,1.1028505967905664,1.1028473920223578,1.1028442346188079,1.1028411239063625,1.1028380592208316,1.1028350399062106,1.1028320653140444,1.1028291348034447,1.1028262477414892,1.1028234035036886,1.1028206014743862,1.102817841047022,1.1028151216241173,1.1028124426169843,1.1028098034451757,0]
[]
[null,"Post",null,null,null,0,{"$f":"F240","v":0}]
[null,"Prior",null,null,null,{"$f":"E10","v":15},{"$f":"F241","v":15}]
[null,"Graph Data"]
[null,"Start",null,null,null,{"$f":"CELL(\"address\",G237)","v":"$G$237"},{"$f":"CELL(\"address\",H237)","v":"$H$237"}]
[null,"Row",null,null,null,0,0]
[null,"Column",null,null,null,{"$f":"E7","v":9},{"$f":"F245","v":9}]
[null,"Height",null,null,null,1,1]
[null,"Width",null,null,null,{"$f":"F245+F241+E10","v":39},{"$f":"F247","v":39}]
[]
[]
[]
[]
[]
[null,null,null,"Plant Life",{"$f":"E7","v":9},"Added Years",{"$f":"I7","v":15},"\nShort-term Growth",null,{"$f":"E8","v":0.13},"Long-term Growth",null,{"$f":"E9","v":0.02}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"\"Growth \"&I282","v":"Growth 0"},{"$f":"\"Growth \"&J282","v":"Growth 0.01"},"Growth 0.02","Growth 0.03","Growth 0.04","Growth 0.05","Growth 0.075","Growth 0.1","Growth 0.125","Growth 0.15","Growth 0.2",null,null,null,null,null,null,null,{"$f":"I281","v":"Growth 0"},{"$f":"J281","v":"Growth 0.01"},"Growth 0.02","Growth 0.03","Growth 0.04","Growth 0.05","Growth 0.075","Growth 0.1","Growth 0.125","Growth 0.15","Growth 0.2"]
[null,null,null,null,null,null,null,{"$f":"H4","v":0.17245493580894},0,{"$f":"I282+1%","v":0.01},{"$f":"J282+1%","v":0.02},{"$f":"K282+1%","v":0.03},{"$f":"L282+1%","v":0.04},{"$f":"M282+1%","v":0.05},7.4999999999999997E-2,0.1,0.125,0.15,0.2,null,null,null,null,{"$f":"E5","v":0.1111111111111111}]
[null,null,null,null,null,null,"Life",2,0.66666666666666663,0.66556291390728473,0.66447368421052633,0.66339869281045749,0.66233766233766234,0.66129032258064513,0.65873015873015872,0.65625,0.65384615384615385,0.65151515151515149,0.6470588235294118,null,null,null,2,{"$f":"1/W283","v":0.5},"Life",{"$f":"W283","v":2},{"$f":"I283/$X283","v":1.3333333333333333},{"$f":"J283/$X283","v":1.3311258278145695},1.3289473684210527,1.326797385620915,1.3246753246753247,1.3225806451612903,1.3174603174603174,1.3125,1.3076923076923077,1.303030303030303,1.2941176470588236]
[null,null,null,null,null,null,"Life",{"$f":"H283+1","v":3},0.5,0.49834712103021234,0.49672141790560276,0.49512230284972847,0.49354920313685813,0.49200156067108852,0.48824029470104846,0.48462664714494874,0.48115299334811523,0.47781217750257998,0.47150259067357503,null,null,null,{"$f":"W283+1","v":3},{"$f":"1/W284","v":0.33333333333333331},"Life",{"$f":"W284","v":3},{"$f":"I284/$X284","v":1.5},{"$f":"J284/$X284","v":1.4950413630906372},{"$f":"K284/$X284","v":1.4901642537168083},{"$f":"L284/$X284","v":1.4853669085491854},{"$f":"M284/$X284","v":1.4806476094105745},{"$f":"N284/$X284","v":1.4760046820132657},{"$f":"O284/$X284","v":1.4647208841031454},{"$f":"P284/$X284","v":1.4538799414348462},{"$f":"Q284/$X284","v":1.4434589800443458},{"$f":"R284/$X284","v":1.4334365325077401},{"$f":"S284/$X284","v":1.4145077720207251}]
[null,null,null,null,null,null,"Life",{"$f":"H284+1","v":4},3,3,3,3,3,3,3,3,3,3,3,null,null,null,{"$f":"W284+1","v":4},0.25,"Life",4,12,12,12,12,12,12,12,12,12,12,12]
[null,null,null,null,null,null,"Life",5,3,3,3,3,3,3,3,3,3,3,3,null,null,null,5,0.2,"Life",5,15,15,15,15,15,15,15,15,15,15,15]
[null,null,null,null,null,null,"Life",6,3,3,3,3,3,3,3,3,3,3,3,null,null,null,6,0.16666666666666666,"Life",6,18,18,18,18,18,18,18,18,18,18,18]
[null,null,null,null,null,null,"Life",7,3,3,3,3,3,3,3,3,3,3,3,null,null,null,7,0.14285714285714285,"Life",7,21,21,21,21,21,21,21,21,21,21,21]
[null,null,null,null,null,null,"Life",8,3,3,3,3,3,3,3,3,3,3,3,null,null,null,8,0.125,"Life",8,24,24,24,24,24,24,24,24,24,24,24]
[null,null,null,null,null,null,"Life",9,3,3,3,3,3,3,3,3,3,3,3,null,null,null,9,0.1111111111111111,"Life",9,27,27,27,27,27,27,27,27,27,27,27]
[null,null,null,null,null,null,"Life",10,3,3,3,3,3,3,3,3,3,3,3,null,null,null,10,0.1,"Life",10,30,30,30,30,30,30,30,30,30,30,30]
[null,null,null,null,null,null,"Life",11,3,3,3,3,3,3,3,3,3,3,3,null,null,null,11,9.0909090909090912E-2,"Life",11,33,33,33,33,33,33,33,33,33,33,33]
[null,null,null,null,null,null,"Life",12,3,3,3,3,3,3,3,3,3,3,3,null,null,null,12,8.3333333333333329E-2,"Life",12,36,36,36,36,36,36,36,36,36,36,36]
[null,null,null,null,null,null,"Life",13,3,3,3,3,3,3,3,3,3,3,3,null,null,null,13,7.6923076923076927E-2,"Life",13,39,39,39,39,39,39,39,39,39,39,39]
[null,null,null,null,null,null,"Life",14,3,3,3,3,3,3,3,3,3,3,3,null,null,null,14,7.1428571428571425E-2,"Life",14,42,42,42,42,42,42,42,42,42,42,42]
[null,null,null,null,null,null,"Life",15,3,3,3,3,3,3,3,3,3,3,3,null,null,null,15,6.6666666666666666E-2,"Life",15,45,45,45,45,45,45,45,45,45,45,45]
[null,null,null,null,null,null,"Life",16,3,3,3,3,3,3,3,3,3,3,3,null,null,null,16,6.25E-2,"Life",16,48,48,48,48,48,48,48,48,48,48,48]
[null,null,null,null,null,null,"Life",17,3,3,3,3,3,3,3,3,3,3,3,null,null,null,17,5.8823529411764705E-2,"Life",17,51,51,51,51,51,51,51,51,51,51,51]
[null,null,null,null,null,null,"Life",18,3,3,3,3,3,3,3,3,3,3,3,null,null,null,18,5.5555555555555552E-2,"Life",18,54,54,54,54,54,54,54,54,54,54,54]
[null,null,null,null,null,null,"Life",19,3,3,3,3,3,3,3,3,3,3,3,null,null,null,19,5.2631578947368418E-2,"Life",19,57,57,57,57,57,57,57,57,57,57,57]
[null,null,null,null,null,null,"Life",20,3,3,3,3,3,3,3,3,3,3,3,null,null,null,20,0.05,"Life",20,60,60,60,60,60,60,60,60,60,60,60]
[null,null,null,null,null,null,"Life",21,3,3,3,3,3,3,3,3,3,3,3,null,null,null,21,4.7619047619047616E-2,"Life",21,63,63,63,63,63,63,63,63,63,63,63]
[null,null,null,null,null,null,"Life",22,3,3,3,3,3,3,3,3,3,3,3,null,null,null,22,4.5454545454545456E-2,"Life",22,66,66,66,66,66,66,66,66,66,66,66]
[null,null,null,null,null,null,"Life",23,3,3,3,3,3,3,3,3,3,3,3,null,null,null,23,4.3478260869565216E-2,"Life",23,69,69,69,69,69,69,69,69,69,69,69]
[null,null,null,null,null,null,"Life",24,3,3,3,3,3,3,3,3,3,3,3,null,null,null,24,4.1666666666666664E-2,"Life",24,72,72,72,72,72,72,72,72,72,72,72]
[null,null,null,null,null,null,"Life",25,3,3,3,3,3,3,3,3,3,3,3,null,null,null,25,0.04,"Life",25,75,75,75,75,75,75,75,75,75,75,75]
[null,null,null,null,null,null,"Life",26,3,3,3,3,3,3,3,3,3,3,3,null,null,null,26,3.8461538461538464E-2,"Life",26,78,78,78,78,78,78,78,78,78,78,78]
[null,null,null,null,null,null,"Life",27,3,3,3,3,3,3,3,3,3,3,3,null,null,null,27,3.7037037037037035E-2,"Life",27,81,81,81,81,81,81,81,81,81,81,81]
[null,null,null,null,null,null,"Life",28,3,3,3,3,3,3,3,3,3,3,3,null,null,null,28,3.5714285714285712E-2,"Life",28,84,84,84,84,84,84,84,84,84,84,84]
[null,null,null,null,null,null,"Life",29,3,3,3,3,3,3,3,3,3,3,3,null,null,null,29,3.4482758620689655E-2,"Life",29,87,87,87,87,87,87,87,87,87,87,87]
[null,null,null,null,null,null,"Life",30,3,3,3,3,3,3,3,3,3,3,3,null,null,null,30,3.3333333333333333E-2,"Life",30,90,90,90,90,90,90,90,90,90,90,90]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I282","v":0},{"$f":"J282","v":0.01},0.02,0.03,0.04,0.05,7.4999999999999997E-2,0.1,0.125,0.15,0.2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,null,null,{"$f":"INDEX(AA283:AA311,$W$315)","v":42},{"$f":"INDEX(AB283:AB311,$W$315)","v":42},42,42,42,42,42,42,42,42,42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA315^2","v":1764},{"$f":"AB315^2","v":1764},1764,1764,1764,1764,1764,1764,1764,1764,1764]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sq","Slope","Const"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LINEST(AA313:AK313,AA315:AK316,,TRUE)","v":0},0,7.2727272727272738E-2,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,2.0691451194153429E-2,{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2599234887897346E-2,6.8625779978958107E-2,{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.36014460867733877,8,{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Predicted",{"$f":"$AC$319+$AB$319*AA315+$AA$319*AA316","v":7.2727272727272738E-2},{"$f":"$AC$319+$AB$319*AB315+$AA$319*AB316","v":7.2727272727272738E-2},7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2,7.2727272727272738E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual",{"$f":"AA313","v":0},{"$f":"AB313","v":0.01},0.02,0.03,0.04,0.05,7.4999999999999997E-2,0.1,0.125,0.15,0.2]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"g = a + b x ratio"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SLOPE(AA313:AK313,AA311:AK311)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INTERCEPT(AA313:AK313,AA311:AK311)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RSQ(AA313:AK313,AA311:AK311)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA313","v":0},{"$f":"AB313","v":0.01},0.02,0.03,0.04,0.05,7.4999999999999997E-2,0.1,0.125,0.15,0.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Life 30",{"$f":"AA311","v":90},{"$f":"AB311","v":90},90,90,90,90,90,90,90,90,90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Life 20",{"$f":"AA301","v":60},{"$f":"AB301","v":60},60,60,60,60,60,60,60,60,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Life 10",{"$f":"AA291","v":30},{"$f":"AB291","v":30},30,30,30,30,30,30,30,30,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Life 5",{"$f":"AA286","v":15},{"$f":"AB286","v":15},15,15,15,15,15,15,15,15,15]

{"sheet":"Formulas","index":8,"n_rows":23,"n_cols":4,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,null,"IC  = Net Plant +  WC0  - Def Tax"]
[null,null,null,"WC = EBITDA x Ratio"]
[null,null,null,"NOPLAT = ROIC x IC"]
[null,null,null,"EBIT x (1-t) = ROIC x IC"]
[null,null,null,"EBIT = (ROIC x IC)/(1-t)"]
[null,null,null,"EBITDA = EBIT + DEP"]
[null,null,null,"EBITDA = (ROIC x IC)/(1-t) + DEP"]
[]
[null,null,null,"WC = ((ROIC x IC)/(1-t) + DEP) x Ratio"]
[]
[null,null,null,"WC = ((ROIC x (Net Plant + WC0 - Def Tax))/(1-t) + DEP) x Ratio"]
[]
[null,null,null,"WC = ((ROIC x (Net Plant - Def Tax))/(1-t) + DEP) x Ratio  + WC/(1-t) x Ratio"]
[]
[null,null,null,"WC - WC/(1-t) x Ratio = ((ROIC x (Net Plant - Def Tax))/(1-t) + DEP) x Ratio  "]
[]
[null,null,null,"WC x (1-Ratio/(1-t)) = ((ROIC x (Net Plant - Def Tax))/(1-t) + DEP) x Ratio  "]
[]
[null,null,null,"WC   = ((ROIC x (Net Plant - Def Tax))/(1-t) + DEP) x Ratio  / (1-Ratio/(1-t))"]

{"sheet":"Sheet1","index":9,"n_rows":37,"n_cols":30,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,"ROIC = NOPLAT/IC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ACC1 = ACC2 + DEP1 - RET1"]
[]
[null,null,"ROIC = ((EBITDA - DEP)/(1-t))/(Gross - Acc Dep - Def Tax+ WC)",null,null,null,null,null,null,"ROIC =( (EBITDA - DEP)*(1-t))/IC",null,null,null,null,null,null,null,null,null,null,null,"ROIC =( EBITDA - DEP)/IC",null,null,null,null,null,null,null,"ROIC =( EBITDA - DEP)/IC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROIC =( EBITDA - DEP)/CB1",null,null,null,null,null,null,null,"ROIC =( EBITDA - DEP)/(CB1-ACC1)"]
[null,null,"ROIC x (Gross - Acc Dep - Def Tax + WC) = (EBITDA - DEP)/(1-t)",null,null,null,null,null,null,"ROIC x IC = (EBITDA - DEP)*(1-t)",null,null,null,null,null,null,null,null,null,null,null,"ROIC =( EBITDA - DEP)/(CB2+CAP1-RET1)",null,null,null,null,null,null,null,"ROIC =( EBITDA - DEP)/(CB2+CAP1-ACC2-DEP1)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEP + ROIC x (CB1+WC-DEF) / (1-t) = EBITDA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CB1 = CB2 + CAP1 - RET1"]
[null,null,"ROIC x (Gross - Acc Dep - Def Tax + WC) x (1-t) = (EBITDA - DEP)",null,null,null,null,null,null,"ROIC x IC / (1-t)= (EBITDA - DEP)",null,null,null,null,null,null,null,null,null,null,null,"DEP = CB1*RATE",null,null,null,null,null,null,null,"DEP = CB1*RATE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEP = (CB2+CAP1-RET1)/RATE",null,null,null,null,null,null,null,"DEP = (CB2+CAP1-RET1)*RATE"]
[null,null,"DEP =ROIC x (Gross - Acc Dep - Def Tax + WC) x (1-t)  - EBITDA ",null,null,null,null,null,null,"DEP + ROIC x IC / (1-t) = EBITDA"]
[null,null,null,null,null,null,null,null,null,"DEP = EBITDA - ROIC x IC/ (1-t)",null,null,null,null,"DEP = EBITDA - ROIC x CB1/(1-t)",null,null,null,null,null,null,"ROIC =( EBITDA - ((CB2+CAP1-RET1)/RATE))/(CB2+CAP1-RET1)",null,null,null,null,null,null,null,"ROIC = ((EBITDA - (CB2+CAP1-RET)*RATE)/IC"]
[null,null,"DEP = OB plant x Rate",null,null,null,null,null,null,"DEP = OB x Rate",null,null,null,null,null,null,null,null,null,null,null,"ROIC x (CB2+CAP1-RET1) =( EBITDA - ((CB2+CAP1-RET1)/RATE))",null,null,null,null,null,null,null,"ROIC x IC  = ((EBITDA - (CB2+CAP1-RET)*RATE)"]
[null,null,null,null,null,null,null,null,null,"OB = DEP/Rate",null,null,null,null,null,null,null,null,null,null,null,"ROIC x (CB2-RET1) + ROIC x CAP1 =( EBITDA - ((CB2+CAP1-RET1)/RATE))",null,null,null,null,null,null,null,"ROIC x CB1  =( (EBITDA - (CB2+CAP1-RET)*RATE)"]
[null,null,"OB Plant = CB Prior + Cap Exp - Ret",null,null,null,null,null,null,"OB = CB-1 + CAP -1 - RET-1",null,null,null,null,"CB1 = CB2 + CAP1 - RET1",null,null,null,null,null,null,"ROIC x (CB2-RET1) + ROIC x CAP1 =( EBITDA - (CB2+CAP1-RET1)/RATE)",null,null,null,null,null,null,null,"ROIC x (CB2 + CAP1 - ACC2 - DEP1)  = EBITDA - (CB2+CAP1-RET)*RATE"]
[null,null,null,null,null,null,null,null,null,"CAP1 = OB - CB1+RET1",null,null,null,null,"CAP1 = CB1 -CB2 + RET1",null,null,null,null,null,null,"ROIC x (CB2-RET1) + ROIC x CAP1 = EBITDA - (CB2+CAP1-RET1)/RATE",null,null,null,null,null,null,null,"ROIC x (CB2 - ACC2 - DEP1)  + ROIC x CAP1 = EBITDA - (CB2+CAP1-RET)*RATE"]
[null,null,"Cap Exp = OB Plant - CB Prior + Retirement",null,null,null,null,null,null,"CAP1 = DEP/RATE + RET1",null,null,null,null,"CAP1 = DEP/RATE - CB2 + RET1",null,null,null,null,null,null,"ROIC x (CB2-RET1) x RATE + ROIC x CAP1 x RATE = EBITDA - (CB2+CAP1-RET1)",null,null,null,null,null,null,null,"ROIC x (CB2 - ACC2 -DEP1)  + ROIC x CAP1 = EBITDA - (CB2-RET)*RATE - CAP1*RATE"]
[null,null,null,null,null,null,null,null,null,"CAP1 = ((EBITDA - ROIC x IC) / (1-t))/RATE + RET",null,null,null,null,"CAP1 = (EBITDA-(ROIC x CB1)/(1-t))/RATE - CB2 + RET1",null,null,null,null,null,null,"ROIC x (CB2-RET1) x RATE + ROIC x CAP1 x RATE = EBITDA - CB2 - CAP1 +RET1",null,null,null,null,null,null,null," ROIC x CAP1 = EBITDA - (CB2-RET)*RATE - CAP1*RATE - ROIC x (CB2 - ACC2-DEP1)"]
[null,null,"Cap Exp = DEP/Rate - CB Prior + Retirement",null,null,null,null,null,null,null,null,null,null,null,"CAP1 = (EBITDA-(ROIC x( CB2 + CAP - RET1))/(1-t))/RATE - CB2 + RET1",null,null,null,null,null,null,"ROIC x CAP1 x RATE = EBITDA - CB2 - CAP1 +RET1 - ROIC x (CB2-RET1) x RATE",null,null,null,null,null,null,null," ROIC x CAP1 + CAP1*RATE = EBITDA - (CB2-RET)*RATE  - ROIC x (CB2 - ACC2-DEP1)"]
[null,null,null,null,null,null,null,null,null,"CAP1 = ((EBITDA - ROIC x (CB-1+CAP1-RET1)) / (1-t))/RATE + RET",null,null,null,null,"CAP1 = (EBITDA-(ROIC x( CB2 - RET1))/(1-t))/RATE - CB2 + RET1  +(CAP * ROIC/(1-t))/RATE",null,null,null,null,null,null,"ROIC x CAP1 x RATE + CAP1 = EBITDA - CB2  +RET1 - ROIC x (CB2-RET1) x RATE",null,null,null,null,null,null,null,"CAP1 x (ROIC + RATE) = EBITDA - (CB2-RET)*RATE  - ROIC x (CB2 - ACC2-DEP1)"]
[null,null,"Cap Exp - 1 = ((ROIC x IC - 1) x (1-t) - EBITDA)/Rate - CB Prior + Retirement",null,null,null,null,null,null,"CAP1 = ((EBITDA - ROIC x CB1-RET) / (1-t))/RATE + RET+ROI x CAP/(1-t)",null,null,null,null,"CAP1  - (CAP * ROIC/(1-t))/RATE = (EBITDA-(ROIC x( CB2 - RET1))/(1-t))/RATE - CB2 + RET1  ",null,null,null,null,null,null,"CAP1 + ROIC x CAP1 x RATE  = EBITDA - CB2  +RET1 - ROIC x (CB2-RET1) x RATE",null,null,null,null,null,null,null,"CAP1  = (EBITDA - (CB2-RET)*RATE  - ROIC x (CB2 -ACC2-DEP1))/ (ROIC + RATE)"]
[null,null,null,null,null,null,null,null,null,"CAP1 -ROI x CAP/(1-t) = ((EBITDA - ROIC x CB1-RET) / (1-t))/RATE + RET",null,null,null,null,"CAP1  x (1 - ROIC/(1-t))/RATE) = (EBITDA-(ROIC x( CB2 - RET1))/(1-t))/RATE - CB2 + RET1  ",null,null,null,null,null,null,"CAP1 x ( 1 + ROIC x  RATE)  = EBITDA - CB2  +RET1 - ROIC x (CB2-RET1) x RATE"]
[null,null,null,null,null,null,null,null,null,"CAP1 x (1-ROI/(1-t) = ((EBITDA - ROIC x CB1-RET) / (1-t))/RATE + RET",null,null,null,null,"CAP1   = ((EBITDA-(ROIC x( CB2 - RET1))/(1-t))/RATE - CB2 + RET1)/ (1 - ROIC/(1-t))/RATE)",null,null,null,null,null,null,"CAP1   = (EBITDA - CB2  +RET1 - ROIC x (CB2-RET1) x RATE)/(1+ROIC x RATE)"]
[null,null,null,null,null,null,null,null,null,"CAP1  = (((EBITDA - ROIC x CB1-RET) / (1-t))/RATE + RET)/ (1-ROI/(1-t)"]
[]
[null,null,null,null,null,null,null,null,null,"CAP1  = (((EBITDA - ROIC x OB1+CAP1-RET) / (1-t))/RATE + RET)/ (1-ROI/(1-t)"]
[null,null,null,null,null,null,null,null,null,"CAP1  = (((EBITDA - ROIC x OB1-RET) / (1-t))/RATE + RET)/ (1-ROI/(1-t)+CAP1  x ROI/(1-t)/(1-ROI/(1-t))"]
[]
[null,null,null,null,null,null,null,null,null,"CAP1 -CAP1  x ROI/(1-t)/(1-ROI/(1-t))  = (((EBITDA - ROIC x OB1-RET) / (1-t))/RATE + RET)/ (1-ROI/(1-t)"]
[]
[null,null,null,null,null,null,null,null,null,"CAP1  x (1 - ROI/(1-t)/(1-ROI/(1-t)))  = (((EBITDA - ROIC x OB1-RET) / (1-t))/RATE + RET)/ (1-ROI/(1-t)"]
[]
[null,null,null,null,null,null,null,null,null,"CAP1  x (1 - ROI/(1-t)/(1-ROI/(1-t)))  = [(((EBITDA - ROIC x OB1-RET) / (1-t))/RATE + RET)/ (1-ROI/(1-t)]"]
[]
[null,null,null,null,null,null,null,null,null,"CAP1   = [(((EBITDA - ROIC x OB1-RET) / (1-t))/RATE + RET)/ (1-ROI/(1-t)]/(1 - ROI/(1-t)/(1-ROI/(1-t)))"]

{"sheet":"Notes","index":10,"n_rows":29,"n_cols":3,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,"Finding Historic Record from Depreciation Like Finding things from a Tree"]
[]
[null,null,"Need stable analysis rather than one year of growth"]
[]
[null,null,"Diagram of how affected by historic growth and future growth"]
[]
[null,null,"To get to stable level, you need to work through one round of plant"]
[]
[null,null,"If growth in EBITDA slows from slowing capital expenditures versus slowing ROIC, very different implications"]
[]
[null,null,"Three Growth Approaches"]
[null,null,"1. Growth in Capital Expenditures Slows and ROIC is constant.  If ROIC stays the same, this means that EBITDA does not grow at the same rate as the capital expenditures"]
[null,null,"2. Growth in EBITDA with ROIC constant, back into the "]
[null,null,"3. Growth in EBITDA and Cap Exp constant and Implied ROIC changes"]
[]
[null,null,"You must decide"]
[null,null,"Then you can properly compute the stable Ratio "]
[]
[]
[null,null,"How should set cap exp to depreciation "]
[null,null,"How should adjust depreciation in terminal year"]
[]
[null,null,"How to make stable adjustments is a complex question that depends on how stable growth rate arrives"]
[null,null,"Rather than making implicit assumptions that you don't understand, it is better to make explicit assumptions with derived multiples"]
[]
[null,null,"Check with incremental growth rate to see driver formula works"]

{"sheet":"Sheet2","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}