{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Contents","Summary","Control","Scenarios","Valuation Model"],"not_rendered":{"charts":2,"images":1,"macros":1,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"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":"Contents","index":0,"n_rows":9,"n_cols":13,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Contents"]
[null,null,null,null,null," Colour Codes ",null,null,null,null," File Name: ",null,{"$f":"IFERROR(File_name(),\"\")","v":""}]
[null,null,"Model",null,null,null," Inputs ",null,"1234567890"]
[null,null,null,"True Value",null,null," Section Titles ",null,"TITLE ROW",null," Last Save Date ",null,{"$f":"IFERROR(lastsaved(),\"\")","v":""}]
[null,null,null,"Alternative terminal Value Models",null,null," Sum Column ",null,"1000000000"]
[null,null,null,null,null,null," True or 1 ",null,{"$f":"1=1","v":true},null," Last Save By",null,{"$f":"IFERROR(last_save_by(),\"\")","v":""}]
[null,null,"Assumptions",null,null,null," False or 0 ",null,{"$f":"1=2","v":false}]
[null,null,null,null,null,null," Other Sheet Links ",null,"|||||||||||||||||||"]

{"sheet":"Summary","index":1,"n_rows":12,"n_cols":10,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,"Theoretical Value","Growth Rate","Value Incremental","Value Sudden","Value Incremental"]
[null,null,"Value of Corporation",null,null,{"$f":"'Valuation Model'!E16","v":0},{"$f":"'Valuation Model'!E32","v":0},{"$f":"'Valuation Model'!E41","v":0},{"$f":"'Valuation Model'!E49","v":0},{"$f":"'Valuation Model'!E67","v":0}]
[]
[null,null,"Price to Book",null,null,{"$f":"'Valuation Model'!E24","v":0}]
[null,null,"Price to Earnings",null,null,{"$f":"'Valuation Model'!E23","v":{"$error":"#DIV/0!"}}]
[]
[null,null,"Explicit Period",null,null,{"$f":"Scenarios!D5","v":15}]
[null,null,"Post Terminal Period",null,null,{"$f":"Scenarios!D6","v":5}]
[]
[null,null,"Cost of Capital",null,null,{"$f":"Scenarios!D3","v":8.4000000000000005E-2}]

{"sheet":"Control","index":2,"n_rows":27,"n_cols":10,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,"Scenario Code Number",null,11]
[]
[null,null,null,"Description","Return",null,"Growth",null,"Cost of Capital"]
[null,null,null,"Constant Return, Growth",{"$f":"INDEX(Scenarios!C$14:C$23,F6)","v":"Flat Constant Return Case"},1,{"$f":"INDEX(Scenarios!$C$31:$C$39,H6)","v":"Flat Growth Case"},1,6.8000000000000005E-2]
[null,null,null,"Higher Return, Constant Growth",{"$f":"INDEX(Scenarios!C$14:C$23,F7)","v":"High Constant Return Case"},2,{"$f":"INDEX(Scenarios!$C$31:$C$39,H7)","v":"Flat Growth Case"},1,6.8000000000000005E-2]
[null,null,null,"Constant Return, Higher Growth",{"$f":"INDEX(Scenarios!C$14:C$23,F8)","v":"Flat Constant Return Case"},1,{"$f":"INDEX(Scenarios!$C$31:$C$39,H8)","v":"High Flat Growth Case"},2,6.8000000000000005E-2]
[null,null,null,"Higher Return, Lower Growth",{"$f":"INDEX(Scenarios!C$14:C$23,F9)","v":"Flat Constant Return Case"},1,{"$f":"INDEX(Scenarios!$C$31:$C$39,H9)","v":"Low Flat Growth Case"},3,6.8000000000000005E-2]
[null,null,null,"Lower Return, Higher Growth",{"$f":"INDEX(Scenarios!C$14:C$23,F10)","v":"Low Constant Return Case"},3,{"$f":"INDEX(Scenarios!$C$31:$C$39,H10)","v":"High Flat Growth Case"},2,6.8000000000000005E-2]
[null,null,null,"Low Terminal Return",{"$f":"INDEX(Scenarios!C$14:C$23,F11)","v":"Lower Terminal Return"},4,{"$f":"INDEX(Scenarios!$C$31:$C$39,H11)","v":"Flat Growth Case"},1,6.8000000000000005E-2]
[null,null,null,"Low Terminal Growth",{"$f":"INDEX(Scenarios!C$14:C$23,F12)","v":"Flat Constant Return Case"},1,{"$f":"INDEX(Scenarios!$C$31:$C$39,H12)","v":"Lower Terminal Growth Case"},4,6.8000000000000005E-2]
[null,null,null,"Low Terminal Growth and Return",{"$f":"INDEX(Scenarios!C$14:C$23,F13)","v":"Lower Terminal Return"},4,{"$f":"INDEX(Scenarios!$C$31:$C$39,H13)","v":"Lower Terminal Growth Case"},4,6.8000000000000005E-2]
[null,null,null,"Low Post-terminal Return",{"$f":"INDEX(Scenarios!C$14:C$23,F14)","v":"Lower Post Terminal Return"},5,{"$f":"INDEX(Scenarios!$C$31:$C$39,H14)","v":"Flat Growth Case"},1,6.8000000000000005E-2]
[null,null,null,"Low Post-terminal Growth",{"$f":"INDEX(Scenarios!C$14:C$23,F15)","v":"Flat Constant Return Case"},1,{"$f":"INDEX(Scenarios!$C$31:$C$39,H15)","v":"Lower Post Terminal Growth"},5,6.8000000000000005E-2]
[null,null,null,"Low Post-terminal Growth and Return",{"$f":"INDEX(Scenarios!C$14:C$23,F16)","v":"Lower Post Terminal Return"},5,{"$f":"INDEX(Scenarios!$C$31:$C$39,H16)","v":"Lower Post Terminal Growth"},5,6.8000000000000005E-2]
[null,null,null,"Extremene Low Post-terminal Return",{"$f":"INDEX(Scenarios!C$14:C$23,F17)","v":"Lower Post Terminal Return Extreme"},6,{"$f":"INDEX(Scenarios!$C$31:$C$39,H17)","v":"Flat Growth Case"},1,6.8000000000000005E-2]
[null,null,null,"Extreme Low Post Terminal Growth",{"$f":"INDEX(Scenarios!C$14:C$23,F18)","v":"Flat Constant Return Case"},1,{"$f":"INDEX(Scenarios!$C$31:$C$39,H18)","v":"Lower Post Terminal Growth"},5,6.8000000000000005E-2]
[null,null,null,"Increasing Return Case",{"$f":"INDEX(Scenarios!C$14:C$23,F19)","v":"Increasing Return Case"},7,{"$f":"INDEX(Scenarios!$C$31:$C$39,H19)","v":"Flat Growth Case"},1,6.8000000000000005E-2]
[null,null,null,"Extremene Increasing Return Case",{"$f":"INDEX(Scenarios!C$14:C$23,F20)","v":"Extreme Increasing Case"},9,{"$f":"INDEX(Scenarios!$C$31:$C$39,H20)","v":"Flat Growth Case"},1,6.8000000000000005E-2]
[null,null,null,"Decreasing Return Case",{"$f":"INDEX(Scenarios!C$14:C$23,F21)","v":"Decreasing Return Case"},8,{"$f":"INDEX(Scenarios!$C$31:$C$39,H21)","v":"Flat Growth Case"},1,6.8000000000000005E-2]
[null,null,null,"Decreasing Growth Case",{"$f":"INDEX(Scenarios!C$14:C$23,F22)","v":"Flat Constant Return Case"},1,{"$f":"INDEX(Scenarios!$C$31:$C$39,H22)","v":"Decreasing Growth Case"},7,6.8000000000000005E-2]
[null,null,null,"Extreme Decreasing Return Case",{"$f":"INDEX(Scenarios!C$14:C$23,F23)","v":"Extreme Decreasing Case"},10,{"$f":"INDEX(Scenarios!$C$31:$C$39,H23)","v":"Flat Growth Case"},1,6.8000000000000005E-2]
[]
[null,null,null,{"$f":"INDEX(D6:D23,$F$3)","v":"Low Post-terminal Growth and Return"},{"$f":"INDEX(E6:E23,$F$3)","v":"Lower Post Terminal Return"},{"$f":"INDEX(F6:F23,$F$3)","v":5},{"$f":"INDEX(G6:G23,$F$3)","v":"Lower Post Terminal Growth"},{"$f":"INDEX(H6:H23,$F$3)","v":5},{"$f":"INDEX(I6:I23,$F$3)","v":6.8000000000000005E-2},"Index"]
[]
[null,null,null,"Low Post-terminal Growth and Return","Lower Post Terminal Return",5,"Lower Post Terminal Growth",5,6.8000000000000005E-2,"Applied"]

{"sheet":"Scenarios","index":3,"n_rows":48,"n_cols":9,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[]
[null,"General Assumptions"]
[null,null,"Cost of Equity Capital",{"$f":"F3/1000","v":8.4000000000000005E-2},null,84]
[null,null,"Starting Book Value of Equity",100]
[null,null,"Terminal Period",15]
[null,null,"Post Terminal Period",5]
[]
[null,null,"P/E Ratio",{"$f":"(1-D48/D47)/(D3-D48)","v":15.151515151515149}]
[]
[null,null,"Date",{"$f":"TODAY()","v":"2020-04-29"},{"$f":"EDATE($D$10,E45*12)","v":"2025-04-29"},{"$f":"EDATE($D$10,F45*12)","v":"2027-04-29"},{"$f":"EDATE($D$10,G45*12)","v":"2034-04-29"},{"$f":"EDATE($D$10,H45*12)","v":"2035-04-29"},{"$f":"EDATE($D$10,I45*12)","v":"2040-04-29"}]
[null,"Rate of Return Scenarios",null,{"$f":"Control!F27","v":5},null,null,"Pre","Initial ","Post"]
[null,null,null,"Short-term","Intermediate","Long-term","Terminal","Terminal","Terminal"]
[null,null,null,{"$f":"Scenarios!D45","v":1},{"$f":"Scenarios!E45","v":5},{"$f":"Scenarios!F45","v":7},{"$f":"Scenarios!G45","v":14},{"$f":"Scenarios!H45","v":15},{"$f":"Scenarios!I45","v":20}]
[null,null,"Flat Constant Return Case",0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"High Constant Return Case",0.12,0.12,0.12,0.12,0.12,0.12]
[null,null,"Low Constant Return Case",7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,"Lower Terminal Return",0.12,0.12,0.12,0.12,0.09,0.09]
[null,null,"Lower Post Terminal Return",0.12,0.12,0.12,0.12,0.11,7.0000000000000007E-2]
[null,null,"Lower Post Terminal Return Extreme",0.13,0.13,0.13,0.13,0.13,0.06]
[null,null,"Increasing Return Case",0.05,7.0000000000000007E-2,0.09,0.09,0.1,0.12]
[null,null,"Decreasing Return Case",0.18,0.16,0.14000000000000001,0.14000000000000001,0.12,0.1]
[null,null,"Extreme Increasing Case",-0.05,0,7.0000000000000007E-2,7.0000000000000007E-2,0.12,0.15]
[null,null,"Extreme Decreasing Case",0.25,0.2,0.15,0.15,0.12,7.0000000000000007E-2]
[]
[null,null,{"$f":"INDEX(C14:C23,$D$11)","v":"Lower Post Terminal Return"},{"$f":"INDEX(D14:D23,$D$11)","v":0.12},{"$f":"INDEX(E14:E23,$D$11)","v":0.12},{"$f":"INDEX(F14:F23,$D$11)","v":0.12},{"$f":"INDEX(G14:G23,$D$11)","v":0.12},{"$f":"INDEX(H14:H23,$D$11)","v":0.11},{"$f":"INDEX(I14:I23,$D$11)","v":7.0000000000000007E-2}]
[]
[]
[null,"Growth Rate Scenarios",null,{"$f":"Control!H27","v":5},null,null,"Pre","Initial ","Post"]
[null,null,null,"Short-term","Intermediate","Long-term","Terminal","Terminal","Terminal"]
[null,null,null,1,5,7,9,10,{"$f":"I13","v":20}]
[null,null,"Flat Growth Case",0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,"High Flat Growth Case",5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2]
[null,null,"Low Flat Growth Case",0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,"Lower Terminal Growth Case",0.04,0.04,0.04,0.04,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"Lower Post Terminal Growth",0.04,0.04,0.04,0.04,2.5000000000000001E-2,0.01]
[null,null,"Increasing Growth Case",0,0.04,0.08,0.08,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"Decreasing Growth Case",0.08,0.05,0.03,0.03,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"Extreme Increasing Growth Case",-0.04,0.05,0.15,0.15,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"Extreme Decreasing Growth Case",0.15,0.1,0.05,0.05,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,null,{"$f":"INDEX(C31:C39,$D$28)","v":"Lower Post Terminal Growth"},{"$f":"INDEX(D31:D39,$D$28)","v":0.04},{"$f":"INDEX(E31:E39,$D$28)","v":0.04},{"$f":"INDEX(F31:F39,$D$28)","v":0.04},{"$f":"INDEX(G31:G39,$D$28)","v":0.04},{"$f":"INDEX(H31:H39,$D$28)","v":2.5000000000000001E-2},{"$f":"INDEX(I31:I39,$D$28)","v":0.01}]
[]
[null,null,null,null,null,null,"Pre",null,"Post"]
[null,null,null,"Short-term","Intermediate","Long-term","Terminal","Terminal","Terminal"]
[null,null,null,1,5,7,{"$f":"H45-1","v":14},{"$f":"D5","v":15},{"$f":"H45+D6","v":20}]
[]
[null,null,"Rate of Return",{"$f":"Scenarios!D25","v":0.12},{"$f":"Scenarios!E25","v":0.12},{"$f":"Scenarios!F25","v":0.12},{"$f":"Scenarios!G25","v":0.12},{"$f":"Scenarios!H25","v":0.11},{"$f":"Scenarios!I25","v":7.0000000000000007E-2}]
[null,null,"Growth Rate",{"$f":"Scenarios!D41","v":0.04},{"$f":"Scenarios!E41","v":0.04},{"$f":"Scenarios!F41","v":0.04},{"$f":"Scenarios!G41","v":0.04},{"$f":"Scenarios!H41","v":2.5000000000000001E-2},{"$f":"Scenarios!I41","v":0.01}]

{"sheet":"Valuation Model","index":4,"n_rows":83,"n_cols":523,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
[null,"Time Line",null,null,null,"Driver 1 ","Driver2","Driver 3",null,"Cost of Capital",null,{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2}]
[]
[null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513]
[null,null,"Holding Period",null,null,{"$f":"Scenarios!D5","v":15},null,null,null,{"$f":"J25<=Scenarios!$D$5","v":true},{"$f":"K25<=Scenarios!$D$5","v":true},{"$f":"L25<=Scenarios!$D$5","v":true},{"$f":"M25<=Scenarios!$D$5","v":true},{"$f":"N25<=Scenarios!$D$5","v":true},{"$f":"O25<=Scenarios!$D$5","v":true},{"$f":"P25<=Scenarios!$D$5","v":true},{"$f":"Q25<=Scenarios!$D$5","v":true},{"$f":"R25<=Scenarios!$D$5","v":true},{"$f":"S25<=Scenarios!$D$5","v":true},{"$f":"T25<=Scenarios!$D$5","v":true},{"$f":"U25<=Scenarios!$D$5","v":true},{"$f":"V25<=Scenarios!$D$5","v":true},{"$f":"W25<=Scenarios!$D$5","v":true},{"$f":"X25<=Scenarios!$D$5","v":true},{"$f":"Y25<=Scenarios!$D$5","v":true},{"$f":"Z25<=Scenarios!$D$5","v":false},{"$f":"AA25<=Scenarios!$D$5","v":false},{"$f":"AB25<=Scenarios!$D$5","v":false},{"$f":"AC25<=Scenarios!$D$5","v":false},{"$f":"AD25<=Scenarios!$D$5","v":false},{"$f":"AE25<=Scenarios!$D$5","v":false},{"$f":"AF25<=Scenarios!$D$5","v":false},{"$f":"AG25<=Scenarios!$D$5","v":false},{"$f":"AH25<=Scenarios!$D$5","v":false},{"$f":"AI25<=Scenarios!$D$5","v":false},{"$f":"AJ25<=Scenarios!$D$5","v":false},{"$f":"AK25<=Scenarios!$D$5","v":false},{"$f":"AL25<=Scenarios!$D$5","v":false},{"$f":"AM25<=Scenarios!$D$5","v":false},{"$f":"AN25<=Scenarios!$D$5","v":false},{"$f":"AO25<=Scenarios!$D$5","v":false},{"$f":"AP25<=Scenarios!$D$5","v":false},{"$f":"AQ25<=Scenarios!$D$5","v":false},{"$f":"AR25<=Scenarios!$D$5","v":false},{"$f":"AS25<=Scenarios!$D$5","v":false},{"$f":"AT25<=Scenarios!$D$5","v":false},{"$f":"AU25<=Scenarios!$D$5","v":false},{"$f":"AV25<=Scenarios!$D$5","v":false},{"$f":"AW25<=Scenarios!$D$5","v":false},{"$f":"AX25<=Scenarios!$D$5","v":false},{"$f":"AY25<=Scenarios!$D$5","v":false},{"$f":"AZ25<=Scenarios!$D$5","v":false},{"$f":"BA25<=Scenarios!$D$5","v":false},{"$f":"BB25<=Scenarios!$D$5","v":false},{"$f":"BC25<=Scenarios!$D$5","v":false},{"$f":"BD25<=Scenarios!$D$5","v":false},{"$f":"BE25<=Scenarios!$D$5","v":false},{"$f":"BF25<=Scenarios!$D$5","v":false},{"$f":"BG25<=Scenarios!$D$5","v":false},{"$f":"BH25<=Scenarios!$D$5","v":false},{"$f":"BI25<=Scenarios!$D$5","v":false},{"$f":"BJ25<=Scenarios!$D$5","v":false},{"$f":"BK25<=Scenarios!$D$5","v":false},{"$f":"BL25<=Scenarios!$D$5","v":false},{"$f":"BM25<=Scenarios!$D$5","v":false},{"$f":"BN25<=Scenarios!$D$5","v":false},{"$f":"BO25<=Scenarios!$D$5","v":false},{"$f":"BP25<=Scenarios!$D$5","v":false},{"$f":"BQ25<=Scenarios!$D$5","v":false},{"$f":"BR25<=Scenarios!$D$5","v":false},{"$f":"BS25<=Scenarios!$D$5","v":false},{"$f":"BT25<=Scenarios!$D$5","v":false},{"$f":"BU25<=Scenarios!$D$5","v":false},{"$f":"BV25<=Scenarios!$D$5","v":false},{"$f":"BW25<=Scenarios!$D$5","v":false},{"$f":"BX25<=Scenarios!$D$5","v":false},{"$f":"BY25<=Scenarios!$D$5","v":false},{"$f":"BZ25<=Scenarios!$D$5","v":false},{"$f":"CA25<=Scenarios!$D$5","v":false},{"$f":"CB25<=Scenarios!$D$5","v":false},{"$f":"CC25<=Scenarios!$D$5","v":false},{"$f":"CD25<=Scenarios!$D$5","v":false},{"$f":"CE25<=Scenarios!$D$5","v":false},{"$f":"CF25<=Scenarios!$D$5","v":false},{"$f":"CG25<=Scenarios!$D$5","v":false},{"$f":"CH25<=Scenarios!$D$5","v":false},{"$f":"CI25<=Scenarios!$D$5","v":false},{"$f":"CJ25<=Scenarios!$D$5","v":false},{"$f":"CK25<=Scenarios!$D$5","v":false},{"$f":"CL25<=Scenarios!$D$5","v":false},{"$f":"CM25<=Scenarios!$D$5","v":false},{"$f":"CN25<=Scenarios!$D$5","v":false},{"$f":"CO25<=Scenarios!$D$5","v":false},{"$f":"CP25<=Scenarios!$D$5","v":false},{"$f":"CQ25<=Scenarios!$D$5","v":false},{"$f":"CR25<=Scenarios!$D$5","v":false},{"$f":"CS25<=Scenarios!$D$5","v":false},{"$f":"CT25<=Scenarios!$D$5","v":false},{"$f":"CU25<=Scenarios!$D$5","v":false},{"$f":"CV25<=Scenarios!$D$5","v":false},{"$f":"CW25<=Scenarios!$D$5","v":false},{"$f":"CX25<=Scenarios!$D$5","v":false},{"$f":"CY25<=Scenarios!$D$5","v":false},{"$f":"CZ25<=Scenarios!$D$5","v":false},{"$f":"DA25<=Scenarios!$D$5","v":false},{"$f":"DB25<=Scenarios!$D$5","v":false},{"$f":"DC25<=Scenarios!$D$5","v":false},{"$f":"DD25<=Scenarios!$D$5","v":false},{"$f":"DE25<=Scenarios!$D$5","v":false},{"$f":"DF25<=Scenarios!$D$5","v":false},{"$f":"DG25<=Scenarios!$D$5","v":false},{"$f":"DH25<=Scenarios!$D$5","v":false},{"$f":"DI25<=Scenarios!$D$5","v":false},{"$f":"DJ25<=Scenarios!$D$5","v":false},{"$f":"DK25<=Scenarios!$D$5","v":false},{"$f":"DL25<=Scenarios!$D$5","v":false},{"$f":"DM25<=Scenarios!$D$5","v":false},{"$f":"DN25<=Scenarios!$D$5","v":false},{"$f":"DO25<=Scenarios!$D$5","v":false},{"$f":"DP25<=Scenarios!$D$5","v":false},{"$f":"DQ25<=Scenarios!$D$5","v":false},{"$f":"DR25<=Scenarios!$D$5","v":false},{"$f":"DS25<=Scenarios!$D$5","v":false},{"$f":"DT25<=Scenarios!$D$5","v":false},{"$f":"DU25<=Scenarios!$D$5","v":false},{"$f":"DV25<=Scenarios!$D$5","v":false},{"$f":"DW25<=Scenarios!$D$5","v":false},{"$f":"DX25<=Scenarios!$D$5","v":false},{"$f":"DY25<=Scenarios!$D$5","v":false},{"$f":"DZ25<=Scenarios!$D$5","v":false},{"$f":"EA25<=Scenarios!$D$5","v":false},{"$f":"EB25<=Scenarios!$D$5","v":false},{"$f":"EC25<=Scenarios!$D$5","v":false},{"$f":"ED25<=Scenarios!$D$5","v":false},{"$f":"EE25<=Scenarios!$D$5","v":false},{"$f":"EF25<=Scenarios!$D$5","v":false},{"$f":"EG25<=Scenarios!$D$5","v":false},{"$f":"EH25<=Scenarios!$D$5","v":false},{"$f":"EI25<=Scenarios!$D$5","v":false},{"$f":"EJ25<=Scenarios!$D$5","v":false},{"$f":"EK25<=Scenarios!$D$5","v":false},{"$f":"EL25<=Scenarios!$D$5","v":false},{"$f":"EM25<=Scenarios!$D$5","v":false},{"$f":"EN25<=Scenarios!$D$5","v":false},{"$f":"EO25<=Scenarios!$D$5","v":false},{"$f":"EP25<=Scenarios!$D$5","v":false},{"$f":"EQ25<=Scenarios!$D$5","v":false},{"$f":"ER25<=Scenarios!$D$5","v":false},{"$f":"ES25<=Scenarios!$D$5","v":false},{"$f":"ET25<=Scenarios!$D$5","v":false},{"$f":"EU25<=Scenarios!$D$5","v":false},{"$f":"EV25<=Scenarios!$D$5","v":false},{"$f":"EW25<=Scenarios!$D$5","v":false},{"$f":"EX25<=Scenarios!$D$5","v":false},{"$f":"EY25<=Scenarios!$D$5","v":false},{"$f":"EZ25<=Scenarios!$D$5","v":false},{"$f":"FA25<=Scenarios!$D$5","v":false},{"$f":"FB25<=Scenarios!$D$5","v":false},{"$f":"FC25<=Scenarios!$D$5","v":false},{"$f":"FD25<=Scenarios!$D$5","v":false},{"$f":"FE25<=Scenarios!$D$5","v":false},{"$f":"FF25<=Scenarios!$D$5","v":false},{"$f":"FG25<=Scenarios!$D$5","v":false},{"$f":"FH25<=Scenarios!$D$5","v":false},{"$f":"FI25<=Scenarios!$D$5","v":false},{"$f":"FJ25<=Scenarios!$D$5","v":false},{"$f":"FK25<=Scenarios!$D$5","v":false},{"$f":"FL25<=Scenarios!$D$5","v":false},{"$f":"FM25<=Scenarios!$D$5","v":false},{"$f":"FN25<=Scenarios!$D$5","v":false},{"$f":"FO25<=Scenarios!$D$5","v":false},{"$f":"FP25<=Scenarios!$D$5","v":false},{"$f":"FQ25<=Scenarios!$D$5","v":false},{"$f":"FR25<=Scenarios!$D$5","v":false},{"$f":"FS25<=Scenarios!$D$5","v":false},{"$f":"FT25<=Scenarios!$D$5","v":false},{"$f":"FU25<=Scenarios!$D$5","v":false},{"$f":"FV25<=Scenarios!$D$5","v":false},{"$f":"FW25<=Scenarios!$D$5","v":false},{"$f":"FX25<=Scenarios!$D$5","v":false},{"$f":"FY25<=Scenarios!$D$5","v":false},{"$f":"FZ25<=Scenarios!$D$5","v":false},{"$f":"GA25<=Scenarios!$D$5","v":false},{"$f":"GB25<=Scenarios!$D$5","v":false},{"$f":"GC25<=Scenarios!$D$5","v":false},{"$f":"GD25<=Scenarios!$D$5","v":false},{"$f":"GE25<=Scenarios!$D$5","v":false},{"$f":"GF25<=Scenarios!$D$5","v":false},{"$f":"GG25<=Scenarios!$D$5","v":false},{"$f":"GH25<=Scenarios!$D$5","v":false},{"$f":"GI25<=Scenarios!$D$5","v":false},{"$f":"GJ25<=Scenarios!$D$5","v":false},{"$f":"GK25<=Scenarios!$D$5","v":false},{"$f":"GL25<=Scenarios!$D$5","v":false},{"$f":"GM25<=Scenarios!$D$5","v":false},{"$f":"GN25<=Scenarios!$D$5","v":false},{"$f":"GO25<=Scenarios!$D$5","v":false},{"$f":"GP25<=Scenarios!$D$5","v":false},{"$f":"GQ25<=Scenarios!$D$5","v":false},{"$f":"GR25<=Scenarios!$D$5","v":false},{"$f":"GS25<=Scenarios!$D$5","v":false},{"$f":"GT25<=Scenarios!$D$5","v":false},{"$f":"GU25<=Scenarios!$D$5","v":false},{"$f":"GV25<=Scenarios!$D$5","v":false},{"$f":"GW25<=Scenarios!$D$5","v":false},{"$f":"GX25<=Scenarios!$D$5","v":false},{"$f":"GY25<=Scenarios!$D$5","v":false},{"$f":"GZ25<=Scenarios!$D$5","v":false},{"$f":"HA25<=Scenarios!$D$5","v":false},{"$f":"HB25<=Scenarios!$D$5","v":false},{"$f":"HC25<=Scenarios!$D$5","v":false},{"$f":"HD25<=Scenarios!$D$5","v":false},{"$f":"HE25<=Scenarios!$D$5","v":false},{"$f":"HF25<=Scenarios!$D$5","v":false},{"$f":"HG25<=Scenarios!$D$5","v":false},{"$f":"HH25<=Scenarios!$D$5","v":false},{"$f":"HI25<=Scenarios!$D$5","v":false},{"$f":"HJ25<=Scenarios!$D$5","v":false},{"$f":"HK25<=Scenarios!$D$5","v":false},{"$f":"HL25<=Scenarios!$D$5","v":false},{"$f":"HM25<=Scenarios!$D$5","v":false},{"$f":"HN25<=Scenarios!$D$5","v":false},{"$f":"HO25<=Scenarios!$D$5","v":false},{"$f":"HP25<=Scenarios!$D$5","v":false},{"$f":"HQ25<=Scenarios!$D$5","v":false},{"$f":"HR25<=Scenarios!$D$5","v":false},{"$f":"HS25<=Scenarios!$D$5","v":false},{"$f":"HT25<=Scenarios!$D$5","v":false},{"$f":"HU25<=Scenarios!$D$5","v":false},{"$f":"HV25<=Scenarios!$D$5","v":false},{"$f":"HW25<=Scenarios!$D$5","v":false},{"$f":"HX25<=Scenarios!$D$5","v":false},{"$f":"HY25<=Scenarios!$D$5","v":false},{"$f":"HZ25<=Scenarios!$D$5","v":false},{"$f":"IA25<=Scenarios!$D$5","v":false},{"$f":"IB25<=Scenarios!$D$5","v":false},{"$f":"IC25<=Scenarios!$D$5","v":false},{"$f":"ID25<=Scenarios!$D$5","v":false},{"$f":"IE25<=Scenarios!$D$5","v":false},{"$f":"IF25<=Scenarios!$D$5","v":false},{"$f":"IG25<=Scenarios!$D$5","v":false},{"$f":"IH25<=Scenarios!$D$5","v":false},{"$f":"II25<=Scenarios!$D$5","v":false},{"$f":"IJ25<=Scenarios!$D$5","v":false},{"$f":"IK25<=Scenarios!$D$5","v":false},{"$f":"IL25<=Scenarios!$D$5","v":false},{"$f":"IM25<=Scenarios!$D$5","v":false},{"$f":"IN25<=Scenarios!$D$5","v":false},{"$f":"IO25<=Scenarios!$D$5","v":false},{"$f":"IP25<=Scenarios!$D$5","v":false},{"$f":"IQ25<=Scenarios!$D$5","v":false},{"$f":"IR25<=Scenarios!$D$5","v":false},{"$f":"IS25<=Scenarios!$D$5","v":false},{"$f":"IT25<=Scenarios!$D$5","v":false},{"$f":"IU25<=Scenarios!$D$5","v":false},{"$f":"IV25<=Scenarios!$D$5","v":false},{"$f":"IW25<=Scenarios!$D$5","v":false},{"$f":"IX25<=Scenarios!$D$5","v":false},{"$f":"IY25<=Scenarios!$D$5","v":false},{"$f":"IZ25<=Scenarios!$D$5","v":false},{"$f":"JA25<=Scenarios!$D$5","v":false},{"$f":"JB25<=Scenarios!$D$5","v":false},{"$f":"JC25<=Scenarios!$D$5","v":false},{"$f":"JD25<=Scenarios!$D$5","v":false},{"$f":"JE25<=Scenarios!$D$5","v":false},{"$f":"JF25<=Scenarios!$D$5","v":false},{"$f":"JG25<=Scenarios!$D$5","v":false},{"$f":"JH25<=Scenarios!$D$5","v":false},{"$f":"JI25<=Scenarios!$D$5","v":false},{"$f":"JJ25<=Scenarios!$D$5","v":false},{"$f":"JK25<=Scenarios!$D$5","v":false},{"$f":"JL25<=Scenarios!$D$5","v":false},{"$f":"JM25<=Scenarios!$D$5","v":false},{"$f":"JN25<=Scenarios!$D$5","v":false},{"$f":"JO25<=Scenarios!$D$5","v":false},{"$f":"JP25<=Scenarios!$D$5","v":false},{"$f":"JQ25<=Scenarios!$D$5","v":false},{"$f":"JR25<=Scenarios!$D$5","v":false},{"$f":"JS25<=Scenarios!$D$5","v":false},{"$f":"JT25<=Scenarios!$D$5","v":false},{"$f":"JU25<=Scenarios!$D$5","v":false},{"$f":"JV25<=Scenarios!$D$5","v":false},{"$f":"JW25<=Scenarios!$D$5","v":false},{"$f":"JX25<=Scenarios!$D$5","v":false},{"$f":"JY25<=Scenarios!$D$5","v":false},{"$f":"JZ25<=Scenarios!$D$5","v":false},{"$f":"KA25<=Scenarios!$D$5","v":false},{"$f":"KB25<=Scenarios!$D$5","v":false},{"$f":"KC25<=Scenarios!$D$5","v":false},{"$f":"KD25<=Scenarios!$D$5","v":false},{"$f":"KE25<=Scenarios!$D$5","v":false},{"$f":"KF25<=Scenarios!$D$5","v":false},{"$f":"KG25<=Scenarios!$D$5","v":false},{"$f":"KH25<=Scenarios!$D$5","v":false},{"$f":"KI25<=Scenarios!$D$5","v":false},{"$f":"KJ25<=Scenarios!$D$5","v":false},{"$f":"KK25<=Scenarios!$D$5","v":false},{"$f":"KL25<=Scenarios!$D$5","v":false},{"$f":"KM25<=Scenarios!$D$5","v":false},{"$f":"KN25<=Scenarios!$D$5","v":false},{"$f":"KO25<=Scenarios!$D$5","v":false},{"$f":"KP25<=Scenarios!$D$5","v":false},{"$f":"KQ25<=Scenarios!$D$5","v":false},{"$f":"KR25<=Scenarios!$D$5","v":false},{"$f":"KS25<=Scenarios!$D$5","v":false},{"$f":"KT25<=Scenarios!$D$5","v":false},{"$f":"KU25<=Scenarios!$D$5","v":false},{"$f":"KV25<=Scenarios!$D$5","v":false},{"$f":"KW25<=Scenarios!$D$5","v":false},{"$f":"KX25<=Scenarios!$D$5","v":false},{"$f":"KY25<=Scenarios!$D$5","v":false},{"$f":"KZ25<=Scenarios!$D$5","v":false},{"$f":"LA25<=Scenarios!$D$5","v":false},{"$f":"LB25<=Scenarios!$D$5","v":false},{"$f":"LC25<=Scenarios!$D$5","v":false},{"$f":"LD25<=Scenarios!$D$5","v":false},{"$f":"LE25<=Scenarios!$D$5","v":false},{"$f":"LF25<=Scenarios!$D$5","v":false},{"$f":"LG25<=Scenarios!$D$5","v":false},{"$f":"LH25<=Scenarios!$D$5","v":false},{"$f":"LI25<=Scenarios!$D$5","v":false},{"$f":"LJ25<=Scenarios!$D$5","v":false},{"$f":"LK25<=Scenarios!$D$5","v":false},{"$f":"LL25<=Scenarios!$D$5","v":false},{"$f":"LM25<=Scenarios!$D$5","v":false},{"$f":"LN25<=Scenarios!$D$5","v":false},{"$f":"LO25<=Scenarios!$D$5","v":false},{"$f":"LP25<=Scenarios!$D$5","v":false},{"$f":"LQ25<=Scenarios!$D$5","v":false},{"$f":"LR25<=Scenarios!$D$5","v":false},{"$f":"LS25<=Scenarios!$D$5","v":false},{"$f":"LT25<=Scenarios!$D$5","v":false},{"$f":"LU25<=Scenarios!$D$5","v":false},{"$f":"LV25<=Scenarios!$D$5","v":false},{"$f":"LW25<=Scenarios!$D$5","v":false},{"$f":"LX25<=Scenarios!$D$5","v":false},{"$f":"LY25<=Scenarios!$D$5","v":false},{"$f":"LZ25<=Scenarios!$D$5","v":false},{"$f":"MA25<=Scenarios!$D$5","v":false},{"$f":"MB25<=Scenarios!$D$5","v":false},{"$f":"MC25<=Scenarios!$D$5","v":false},{"$f":"MD25<=Scenarios!$D$5","v":false},{"$f":"ME25<=Scenarios!$D$5","v":false},{"$f":"MF25<=Scenarios!$D$5","v":false},{"$f":"MG25<=Scenarios!$D$5","v":false},{"$f":"MH25<=Scenarios!$D$5","v":false},{"$f":"MI25<=Scenarios!$D$5","v":false},{"$f":"MJ25<=Scenarios!$D$5","v":false},{"$f":"MK25<=Scenarios!$D$5","v":false},{"$f":"ML25<=Scenarios!$D$5","v":false},{"$f":"MM25<=Scenarios!$D$5","v":false},{"$f":"MN25<=Scenarios!$D$5","v":false},{"$f":"MO25<=Scenarios!$D$5","v":false},{"$f":"MP25<=Scenarios!$D$5","v":false},{"$f":"MQ25<=Scenarios!$D$5","v":false},{"$f":"MR25<=Scenarios!$D$5","v":false},{"$f":"MS25<=Scenarios!$D$5","v":false},{"$f":"MT25<=Scenarios!$D$5","v":false},{"$f":"MU25<=Scenarios!$D$5","v":false},{"$f":"MV25<=Scenarios!$D$5","v":false},{"$f":"MW25<=Scenarios!$D$5","v":false},{"$f":"MX25<=Scenarios!$D$5","v":false},{"$f":"MY25<=Scenarios!$D$5","v":false},{"$f":"MZ25<=Scenarios!$D$5","v":false},{"$f":"NA25<=Scenarios!$D$5","v":false},{"$f":"NB25<=Scenarios!$D$5","v":false},{"$f":"NC25<=Scenarios!$D$5","v":false},{"$f":"ND25<=Scenarios!$D$5","v":false},{"$f":"NE25<=Scenarios!$D$5","v":false},{"$f":"NF25<=Scenarios!$D$5","v":false},{"$f":"NG25<=Scenarios!$D$5","v":false},{"$f":"NH25<=Scenarios!$D$5","v":false},{"$f":"NI25<=Scenarios!$D$5","v":false},{"$f":"NJ25<=Scenarios!$D$5","v":false},{"$f":"NK25<=Scenarios!$D$5","v":false},{"$f":"NL25<=Scenarios!$D$5","v":false},{"$f":"NM25<=Scenarios!$D$5","v":false},{"$f":"NN25<=Scenarios!$D$5","v":false},{"$f":"NO25<=Scenarios!$D$5","v":false},{"$f":"NP25<=Scenarios!$D$5","v":false},{"$f":"NQ25<=Scenarios!$D$5","v":false},{"$f":"NR25<=Scenarios!$D$5","v":false},{"$f":"NS25<=Scenarios!$D$5","v":false},{"$f":"NT25<=Scenarios!$D$5","v":false},{"$f":"NU25<=Scenarios!$D$5","v":false},{"$f":"NV25<=Scenarios!$D$5","v":false},{"$f":"NW25<=Scenarios!$D$5","v":false},{"$f":"NX25<=Scenarios!$D$5","v":false},{"$f":"NY25<=Scenarios!$D$5","v":false},{"$f":"NZ25<=Scenarios!$D$5","v":false},{"$f":"OA25<=Scenarios!$D$5","v":false},{"$f":"OB25<=Scenarios!$D$5","v":false},{"$f":"OC25<=Scenarios!$D$5","v":false},{"$f":"OD25<=Scenarios!$D$5","v":false},{"$f":"OE25<=Scenarios!$D$5","v":false},{"$f":"OF25<=Scenarios!$D$5","v":false},{"$f":"OG25<=Scenarios!$D$5","v":false},{"$f":"OH25<=Scenarios!$D$5","v":false},{"$f":"OI25<=Scenarios!$D$5","v":false},{"$f":"OJ25<=Scenarios!$D$5","v":false},{"$f":"OK25<=Scenarios!$D$5","v":false},{"$f":"OL25<=Scenarios!$D$5","v":false},{"$f":"OM25<=Scenarios!$D$5","v":false},{"$f":"ON25<=Scenarios!$D$5","v":false},{"$f":"OO25<=Scenarios!$D$5","v":false},{"$f":"OP25<=Scenarios!$D$5","v":false},{"$f":"OQ25<=Scenarios!$D$5","v":false},{"$f":"OR25<=Scenarios!$D$5","v":false},{"$f":"OS25<=Scenarios!$D$5","v":false},{"$f":"OT25<=Scenarios!$D$5","v":false},{"$f":"OU25<=Scenarios!$D$5","v":false},{"$f":"OV25<=Scenarios!$D$5","v":false},{"$f":"OW25<=Scenarios!$D$5","v":false},{"$f":"OX25<=Scenarios!$D$5","v":false},{"$f":"OY25<=Scenarios!$D$5","v":false},{"$f":"OZ25<=Scenarios!$D$5","v":false},{"$f":"PA25<=Scenarios!$D$5","v":false},{"$f":"PB25<=Scenarios!$D$5","v":false},{"$f":"PC25<=Scenarios!$D$5","v":false},{"$f":"PD25<=Scenarios!$D$5","v":false},{"$f":"PE25<=Scenarios!$D$5","v":false},{"$f":"PF25<=Scenarios!$D$5","v":false},{"$f":"PG25<=Scenarios!$D$5","v":false},{"$f":"PH25<=Scenarios!$D$5","v":false},{"$f":"PI25<=Scenarios!$D$5","v":false},{"$f":"PJ25<=Scenarios!$D$5","v":false},{"$f":"PK25<=Scenarios!$D$5","v":false},{"$f":"PL25<=Scenarios!$D$5","v":false},{"$f":"PM25<=Scenarios!$D$5","v":false},{"$f":"PN25<=Scenarios!$D$5","v":false},{"$f":"PO25<=Scenarios!$D$5","v":false},{"$f":"PP25<=Scenarios!$D$5","v":false},{"$f":"PQ25<=Scenarios!$D$5","v":false},{"$f":"PR25<=Scenarios!$D$5","v":false},{"$f":"PS25<=Scenarios!$D$5","v":false},{"$f":"PT25<=Scenarios!$D$5","v":false},{"$f":"PU25<=Scenarios!$D$5","v":false},{"$f":"PV25<=Scenarios!$D$5","v":false},{"$f":"PW25<=Scenarios!$D$5","v":false},{"$f":"PX25<=Scenarios!$D$5","v":false},{"$f":"PY25<=Scenarios!$D$5","v":false},{"$f":"PZ25<=Scenarios!$D$5","v":false},{"$f":"QA25<=Scenarios!$D$5","v":false},{"$f":"QB25<=Scenarios!$D$5","v":false},{"$f":"QC25<=Scenarios!$D$5","v":false},{"$f":"QD25<=Scenarios!$D$5","v":false},{"$f":"QE25<=Scenarios!$D$5","v":false},{"$f":"QF25<=Scenarios!$D$5","v":false},{"$f":"QG25<=Scenarios!$D$5","v":false},{"$f":"QH25<=Scenarios!$D$5","v":false},{"$f":"QI25<=Scenarios!$D$5","v":false},{"$f":"QJ25<=Scenarios!$D$5","v":false},{"$f":"QK25<=Scenarios!$D$5","v":false},{"$f":"QL25<=Scenarios!$D$5","v":false},{"$f":"QM25<=Scenarios!$D$5","v":false},{"$f":"QN25<=Scenarios!$D$5","v":false},{"$f":"QO25<=Scenarios!$D$5","v":false},{"$f":"QP25<=Scenarios!$D$5","v":false},{"$f":"QQ25<=Scenarios!$D$5","v":false},{"$f":"QR25<=Scenarios!$D$5","v":false},{"$f":"QS25<=Scenarios!$D$5","v":false},{"$f":"QT25<=Scenarios!$D$5","v":false},{"$f":"QU25<=Scenarios!$D$5","v":false},{"$f":"QV25<=Scenarios!$D$5","v":false},{"$f":"QW25<=Scenarios!$D$5","v":false},{"$f":"QX25<=Scenarios!$D$5","v":false},{"$f":"QY25<=Scenarios!$D$5","v":false},{"$f":"QZ25<=Scenarios!$D$5","v":false},{"$f":"RA25<=Scenarios!$D$5","v":false},{"$f":"RB25<=Scenarios!$D$5","v":false},{"$f":"RC25<=Scenarios!$D$5","v":false},{"$f":"RD25<=Scenarios!$D$5","v":false},{"$f":"RE25<=Scenarios!$D$5","v":false},{"$f":"RF25<=Scenarios!$D$5","v":false},{"$f":"RG25<=Scenarios!$D$5","v":false},{"$f":"RH25<=Scenarios!$D$5","v":false},{"$f":"RI25<=Scenarios!$D$5","v":false},{"$f":"RJ25<=Scenarios!$D$5","v":false},{"$f":"RK25<=Scenarios!$D$5","v":false},{"$f":"RL25<=Scenarios!$D$5","v":false},{"$f":"RM25<=Scenarios!$D$5","v":false},{"$f":"RN25<=Scenarios!$D$5","v":false},{"$f":"RO25<=Scenarios!$D$5","v":false},{"$f":"RP25<=Scenarios!$D$5","v":false},{"$f":"RQ25<=Scenarios!$D$5","v":false},{"$f":"RR25<=Scenarios!$D$5","v":false},{"$f":"RS25<=Scenarios!$D$5","v":false},{"$f":"RT25<=Scenarios!$D$5","v":false},{"$f":"RU25<=Scenarios!$D$5","v":false},{"$f":"RV25<=Scenarios!$D$5","v":false},{"$f":"RW25<=Scenarios!$D$5","v":false},{"$f":"RX25<=Scenarios!$D$5","v":false},{"$f":"RY25<=Scenarios!$D$5","v":false},{"$f":"RZ25<=Scenarios!$D$5","v":false},{"$f":"SA25<=Scenarios!$D$5","v":false},{"$f":"SB25<=Scenarios!$D$5","v":false},{"$f":"SC25<=Scenarios!$D$5","v":false},{"$f":"SD25<=Scenarios!$D$5","v":false},{"$f":"SE25<=Scenarios!$D$5","v":false},{"$f":"SF25<=Scenarios!$D$5","v":false},{"$f":"SG25<=Scenarios!$D$5","v":false},{"$f":"SH25<=Scenarios!$D$5","v":false},{"$f":"SI25<=Scenarios!$D$5","v":false},{"$f":"SJ25<=Scenarios!$D$5","v":false},{"$f":"SK25<=Scenarios!$D$5","v":false},{"$f":"SL25<=Scenarios!$D$5","v":false},{"$f":"SM25<=Scenarios!$D$5","v":false},{"$f":"SN25<=Scenarios!$D$5","v":false},{"$f":"SO25<=Scenarios!$D$5","v":false},{"$f":"SP25<=Scenarios!$D$5","v":false},{"$f":"SQ25<=Scenarios!$D$5","v":false},{"$f":"SR25<=Scenarios!$D$5","v":false},{"$f":"SS25<=Scenarios!$D$5","v":false},{"$f":"ST25<=Scenarios!$D$5","v":false},{"$f":"SU25<=Scenarios!$D$5","v":false},{"$f":"SV25<=Scenarios!$D$5","v":false},{"$f":"SW25<=Scenarios!$D$5","v":false},{"$f":"SX25<=Scenarios!$D$5","v":false},{"$f":"SY25<=Scenarios!$D$5","v":false},{"$f":"SZ25<=Scenarios!$D$5","v":false},{"$f":"TA25<=Scenarios!$D$5","v":false},{"$f":"TB25<=Scenarios!$D$5","v":false},{"$f":"TC25<=Scenarios!$D$5","v":false}]
[null,null,"Exit Period",null,null,{"$f":"Scenarios!D5","v":15},null,null,null,{"$f":"J25=Scenarios!$D$5","v":false},{"$f":"K25=Scenarios!$D$5","v":false},{"$f":"L25=Scenarios!$D$5","v":false},{"$f":"M25=Scenarios!$D$5","v":false},{"$f":"N25=Scenarios!$D$5","v":false},{"$f":"O25=Scenarios!$D$5","v":false},{"$f":"P25=Scenarios!$D$5","v":false},{"$f":"Q25=Scenarios!$D$5","v":false},{"$f":"R25=Scenarios!$D$5","v":false},{"$f":"S25=Scenarios!$D$5","v":false},{"$f":"T25=Scenarios!$D$5","v":false},{"$f":"U25=Scenarios!$D$5","v":false},{"$f":"V25=Scenarios!$D$5","v":false},{"$f":"W25=Scenarios!$D$5","v":false},{"$f":"X25=Scenarios!$D$5","v":false},{"$f":"Y25=Scenarios!$D$5","v":true},{"$f":"Z25=Scenarios!$D$5","v":false},{"$f":"AA25=Scenarios!$D$5","v":false},{"$f":"AB25=Scenarios!$D$5","v":false},{"$f":"AC25=Scenarios!$D$5","v":false},{"$f":"AD25=Scenarios!$D$5","v":false},{"$f":"AE25=Scenarios!$D$5","v":false},{"$f":"AF25=Scenarios!$D$5","v":false},{"$f":"AG25=Scenarios!$D$5","v":false},{"$f":"AH25=Scenarios!$D$5","v":false},{"$f":"AI25=Scenarios!$D$5","v":false},{"$f":"AJ25=Scenarios!$D$5","v":false},{"$f":"AK25=Scenarios!$D$5","v":false},{"$f":"AL25=Scenarios!$D$5","v":false},{"$f":"AM25=Scenarios!$D$5","v":false},{"$f":"AN25=Scenarios!$D$5","v":false},{"$f":"AO25=Scenarios!$D$5","v":false},{"$f":"AP25=Scenarios!$D$5","v":false},{"$f":"AQ25=Scenarios!$D$5","v":false},{"$f":"AR25=Scenarios!$D$5","v":false},{"$f":"AS25=Scenarios!$D$5","v":false},{"$f":"AT25=Scenarios!$D$5","v":false},{"$f":"AU25=Scenarios!$D$5","v":false},{"$f":"AV25=Scenarios!$D$5","v":false},{"$f":"AW25=Scenarios!$D$5","v":false},{"$f":"AX25=Scenarios!$D$5","v":false},{"$f":"AY25=Scenarios!$D$5","v":false},{"$f":"AZ25=Scenarios!$D$5","v":false},{"$f":"BA25=Scenarios!$D$5","v":false},{"$f":"BB25=Scenarios!$D$5","v":false},{"$f":"BC25=Scenarios!$D$5","v":false},{"$f":"BD25=Scenarios!$D$5","v":false},{"$f":"BE25=Scenarios!$D$5","v":false},{"$f":"BF25=Scenarios!$D$5","v":false},{"$f":"BG25=Scenarios!$D$5","v":false},{"$f":"BH25=Scenarios!$D$5","v":false},{"$f":"BI25=Scenarios!$D$5","v":false},{"$f":"BJ25=Scenarios!$D$5","v":false},{"$f":"BK25=Scenarios!$D$5","v":false},{"$f":"BL25=Scenarios!$D$5","v":false},{"$f":"BM25=Scenarios!$D$5","v":false},{"$f":"BN25=Scenarios!$D$5","v":false},{"$f":"BO25=Scenarios!$D$5","v":false},{"$f":"BP25=Scenarios!$D$5","v":false},{"$f":"BQ25=Scenarios!$D$5","v":false},{"$f":"BR25=Scenarios!$D$5","v":false},{"$f":"BS25=Scenarios!$D$5","v":false},{"$f":"BT25=Scenarios!$D$5","v":false},{"$f":"BU25=Scenarios!$D$5","v":false},{"$f":"BV25=Scenarios!$D$5","v":false},{"$f":"BW25=Scenarios!$D$5","v":false},{"$f":"BX25=Scenarios!$D$5","v":false},{"$f":"BY25=Scenarios!$D$5","v":false},{"$f":"BZ25=Scenarios!$D$5","v":false},{"$f":"CA25=Scenarios!$D$5","v":false},{"$f":"CB25=Scenarios!$D$5","v":false},{"$f":"CC25=Scenarios!$D$5","v":false},{"$f":"CD25=Scenarios!$D$5","v":false},{"$f":"CE25=Scenarios!$D$5","v":false},{"$f":"CF25=Scenarios!$D$5","v":false},{"$f":"CG25=Scenarios!$D$5","v":false},{"$f":"CH25=Scenarios!$D$5","v":false},{"$f":"CI25=Scenarios!$D$5","v":false},{"$f":"CJ25=Scenarios!$D$5","v":false},{"$f":"CK25=Scenarios!$D$5","v":false},{"$f":"CL25=Scenarios!$D$5","v":false},{"$f":"CM25=Scenarios!$D$5","v":false},{"$f":"CN25=Scenarios!$D$5","v":false},{"$f":"CO25=Scenarios!$D$5","v":false},{"$f":"CP25=Scenarios!$D$5","v":false},{"$f":"CQ25=Scenarios!$D$5","v":false},{"$f":"CR25=Scenarios!$D$5","v":false},{"$f":"CS25=Scenarios!$D$5","v":false},{"$f":"CT25=Scenarios!$D$5","v":false},{"$f":"CU25=Scenarios!$D$5","v":false},{"$f":"CV25=Scenarios!$D$5","v":false},{"$f":"CW25=Scenarios!$D$5","v":false},{"$f":"CX25=Scenarios!$D$5","v":false},{"$f":"CY25=Scenarios!$D$5","v":false},{"$f":"CZ25=Scenarios!$D$5","v":false},{"$f":"DA25=Scenarios!$D$5","v":false},{"$f":"DB25=Scenarios!$D$5","v":false},{"$f":"DC25=Scenarios!$D$5","v":false},{"$f":"DD25=Scenarios!$D$5","v":false},{"$f":"DE25=Scenarios!$D$5","v":false},{"$f":"DF25=Scenarios!$D$5","v":false},{"$f":"DG25=Scenarios!$D$5","v":false},{"$f":"DH25=Scenarios!$D$5","v":false},{"$f":"DI25=Scenarios!$D$5","v":false},{"$f":"DJ25=Scenarios!$D$5","v":false},{"$f":"DK25=Scenarios!$D$5","v":false},{"$f":"DL25=Scenarios!$D$5","v":false},{"$f":"DM25=Scenarios!$D$5","v":false},{"$f":"DN25=Scenarios!$D$5","v":false},{"$f":"DO25=Scenarios!$D$5","v":false},{"$f":"DP25=Scenarios!$D$5","v":false},{"$f":"DQ25=Scenarios!$D$5","v":false},{"$f":"DR25=Scenarios!$D$5","v":false},{"$f":"DS25=Scenarios!$D$5","v":false},{"$f":"DT25=Scenarios!$D$5","v":false},{"$f":"DU25=Scenarios!$D$5","v":false},{"$f":"DV25=Scenarios!$D$5","v":false},{"$f":"DW25=Scenarios!$D$5","v":false},{"$f":"DX25=Scenarios!$D$5","v":false},{"$f":"DY25=Scenarios!$D$5","v":false},{"$f":"DZ25=Scenarios!$D$5","v":false},{"$f":"EA25=Scenarios!$D$5","v":false},{"$f":"EB25=Scenarios!$D$5","v":false},{"$f":"EC25=Scenarios!$D$5","v":false},{"$f":"ED25=Scenarios!$D$5","v":false},{"$f":"EE25=Scenarios!$D$5","v":false},{"$f":"EF25=Scenarios!$D$5","v":false},{"$f":"EG25=Scenarios!$D$5","v":false},{"$f":"EH25=Scenarios!$D$5","v":false},{"$f":"EI25=Scenarios!$D$5","v":false},{"$f":"EJ25=Scenarios!$D$5","v":false},{"$f":"EK25=Scenarios!$D$5","v":false},{"$f":"EL25=Scenarios!$D$5","v":false},{"$f":"EM25=Scenarios!$D$5","v":false},{"$f":"EN25=Scenarios!$D$5","v":false},{"$f":"EO25=Scenarios!$D$5","v":false},{"$f":"EP25=Scenarios!$D$5","v":false},{"$f":"EQ25=Scenarios!$D$5","v":false},{"$f":"ER25=Scenarios!$D$5","v":false},{"$f":"ES25=Scenarios!$D$5","v":false},{"$f":"ET25=Scenarios!$D$5","v":false},{"$f":"EU25=Scenarios!$D$5","v":false},{"$f":"EV25=Scenarios!$D$5","v":false},{"$f":"EW25=Scenarios!$D$5","v":false},{"$f":"EX25=Scenarios!$D$5","v":false},{"$f":"EY25=Scenarios!$D$5","v":false},{"$f":"EZ25=Scenarios!$D$5","v":false},{"$f":"FA25=Scenarios!$D$5","v":false},{"$f":"FB25=Scenarios!$D$5","v":false},{"$f":"FC25=Scenarios!$D$5","v":false},{"$f":"FD25=Scenarios!$D$5","v":false},{"$f":"FE25=Scenarios!$D$5","v":false},{"$f":"FF25=Scenarios!$D$5","v":false},{"$f":"FG25=Scenarios!$D$5","v":false},{"$f":"FH25=Scenarios!$D$5","v":false},{"$f":"FI25=Scenarios!$D$5","v":false},{"$f":"FJ25=Scenarios!$D$5","v":false},{"$f":"FK25=Scenarios!$D$5","v":false},{"$f":"FL25=Scenarios!$D$5","v":false},{"$f":"FM25=Scenarios!$D$5","v":false},{"$f":"FN25=Scenarios!$D$5","v":false},{"$f":"FO25=Scenarios!$D$5","v":false},{"$f":"FP25=Scenarios!$D$5","v":false},{"$f":"FQ25=Scenarios!$D$5","v":false},{"$f":"FR25=Scenarios!$D$5","v":false},{"$f":"FS25=Scenarios!$D$5","v":false},{"$f":"FT25=Scenarios!$D$5","v":false},{"$f":"FU25=Scenarios!$D$5","v":false},{"$f":"FV25=Scenarios!$D$5","v":false},{"$f":"FW25=Scenarios!$D$5","v":false},{"$f":"FX25=Scenarios!$D$5","v":false},{"$f":"FY25=Scenarios!$D$5","v":false},{"$f":"FZ25=Scenarios!$D$5","v":false},{"$f":"GA25=Scenarios!$D$5","v":false},{"$f":"GB25=Scenarios!$D$5","v":false},{"$f":"GC25=Scenarios!$D$5","v":false},{"$f":"GD25=Scenarios!$D$5","v":false},{"$f":"GE25=Scenarios!$D$5","v":false},{"$f":"GF25=Scenarios!$D$5","v":false},{"$f":"GG25=Scenarios!$D$5","v":false},{"$f":"GH25=Scenarios!$D$5","v":false},{"$f":"GI25=Scenarios!$D$5","v":false},{"$f":"GJ25=Scenarios!$D$5","v":false},{"$f":"GK25=Scenarios!$D$5","v":false},{"$f":"GL25=Scenarios!$D$5","v":false},{"$f":"GM25=Scenarios!$D$5","v":false},{"$f":"GN25=Scenarios!$D$5","v":false},{"$f":"GO25=Scenarios!$D$5","v":false},{"$f":"GP25=Scenarios!$D$5","v":false},{"$f":"GQ25=Scenarios!$D$5","v":false},{"$f":"GR25=Scenarios!$D$5","v":false},{"$f":"GS25=Scenarios!$D$5","v":false},{"$f":"GT25=Scenarios!$D$5","v":false},{"$f":"GU25=Scenarios!$D$5","v":false},{"$f":"GV25=Scenarios!$D$5","v":false},{"$f":"GW25=Scenarios!$D$5","v":false},{"$f":"GX25=Scenarios!$D$5","v":false},{"$f":"GY25=Scenarios!$D$5","v":false},{"$f":"GZ25=Scenarios!$D$5","v":false},{"$f":"HA25=Scenarios!$D$5","v":false},{"$f":"HB25=Scenarios!$D$5","v":false},{"$f":"HC25=Scenarios!$D$5","v":false},{"$f":"HD25=Scenarios!$D$5","v":false},{"$f":"HE25=Scenarios!$D$5","v":false},{"$f":"HF25=Scenarios!$D$5","v":false},{"$f":"HG25=Scenarios!$D$5","v":false},{"$f":"HH25=Scenarios!$D$5","v":false},{"$f":"HI25=Scenarios!$D$5","v":false},{"$f":"HJ25=Scenarios!$D$5","v":false},{"$f":"HK25=Scenarios!$D$5","v":false},{"$f":"HL25=Scenarios!$D$5","v":false},{"$f":"HM25=Scenarios!$D$5","v":false},{"$f":"HN25=Scenarios!$D$5","v":false},{"$f":"HO25=Scenarios!$D$5","v":false},{"$f":"HP25=Scenarios!$D$5","v":false},{"$f":"HQ25=Scenarios!$D$5","v":false},{"$f":"HR25=Scenarios!$D$5","v":false},{"$f":"HS25=Scenarios!$D$5","v":false},{"$f":"HT25=Scenarios!$D$5","v":false},{"$f":"HU25=Scenarios!$D$5","v":false},{"$f":"HV25=Scenarios!$D$5","v":false},{"$f":"HW25=Scenarios!$D$5","v":false},{"$f":"HX25=Scenarios!$D$5","v":false},{"$f":"HY25=Scenarios!$D$5","v":false},{"$f":"HZ25=Scenarios!$D$5","v":false},{"$f":"IA25=Scenarios!$D$5","v":false},{"$f":"IB25=Scenarios!$D$5","v":false},{"$f":"IC25=Scenarios!$D$5","v":false},{"$f":"ID25=Scenarios!$D$5","v":false},{"$f":"IE25=Scenarios!$D$5","v":false},{"$f":"IF25=Scenarios!$D$5","v":false},{"$f":"IG25=Scenarios!$D$5","v":false},{"$f":"IH25=Scenarios!$D$5","v":false},{"$f":"II25=Scenarios!$D$5","v":false},{"$f":"IJ25=Scenarios!$D$5","v":false},{"$f":"IK25=Scenarios!$D$5","v":false},{"$f":"IL25=Scenarios!$D$5","v":false},{"$f":"IM25=Scenarios!$D$5","v":false},{"$f":"IN25=Scenarios!$D$5","v":false},{"$f":"IO25=Scenarios!$D$5","v":false},{"$f":"IP25=Scenarios!$D$5","v":false},{"$f":"IQ25=Scenarios!$D$5","v":false},{"$f":"IR25=Scenarios!$D$5","v":false},{"$f":"IS25=Scenarios!$D$5","v":false},{"$f":"IT25=Scenarios!$D$5","v":false},{"$f":"IU25=Scenarios!$D$5","v":false},{"$f":"IV25=Scenarios!$D$5","v":false},{"$f":"IW25=Scenarios!$D$5","v":false},{"$f":"IX25=Scenarios!$D$5","v":false},{"$f":"IY25=Scenarios!$D$5","v":false},{"$f":"IZ25=Scenarios!$D$5","v":false},{"$f":"JA25=Scenarios!$D$5","v":false},{"$f":"JB25=Scenarios!$D$5","v":false},{"$f":"JC25=Scenarios!$D$5","v":false},{"$f":"JD25=Scenarios!$D$5","v":false},{"$f":"JE25=Scenarios!$D$5","v":false},{"$f":"JF25=Scenarios!$D$5","v":false},{"$f":"JG25=Scenarios!$D$5","v":false},{"$f":"JH25=Scenarios!$D$5","v":false},{"$f":"JI25=Scenarios!$D$5","v":false},{"$f":"JJ25=Scenarios!$D$5","v":false},{"$f":"JK25=Scenarios!$D$5","v":false},{"$f":"JL25=Scenarios!$D$5","v":false},{"$f":"JM25=Scenarios!$D$5","v":false},{"$f":"JN25=Scenarios!$D$5","v":false},{"$f":"JO25=Scenarios!$D$5","v":false},{"$f":"JP25=Scenarios!$D$5","v":false},{"$f":"JQ25=Scenarios!$D$5","v":false},{"$f":"JR25=Scenarios!$D$5","v":false},{"$f":"JS25=Scenarios!$D$5","v":false},{"$f":"JT25=Scenarios!$D$5","v":false},{"$f":"JU25=Scenarios!$D$5","v":false},{"$f":"JV25=Scenarios!$D$5","v":false},{"$f":"JW25=Scenarios!$D$5","v":false},{"$f":"JX25=Scenarios!$D$5","v":false},{"$f":"JY25=Scenarios!$D$5","v":false},{"$f":"JZ25=Scenarios!$D$5","v":false},{"$f":"KA25=Scenarios!$D$5","v":false},{"$f":"KB25=Scenarios!$D$5","v":false},{"$f":"KC25=Scenarios!$D$5","v":false},{"$f":"KD25=Scenarios!$D$5","v":false},{"$f":"KE25=Scenarios!$D$5","v":false},{"$f":"KF25=Scenarios!$D$5","v":false},{"$f":"KG25=Scenarios!$D$5","v":false},{"$f":"KH25=Scenarios!$D$5","v":false},{"$f":"KI25=Scenarios!$D$5","v":false},{"$f":"KJ25=Scenarios!$D$5","v":false},{"$f":"KK25=Scenarios!$D$5","v":false},{"$f":"KL25=Scenarios!$D$5","v":false},{"$f":"KM25=Scenarios!$D$5","v":false},{"$f":"KN25=Scenarios!$D$5","v":false},{"$f":"KO25=Scenarios!$D$5","v":false},{"$f":"KP25=Scenarios!$D$5","v":false},{"$f":"KQ25=Scenarios!$D$5","v":false},{"$f":"KR25=Scenarios!$D$5","v":false},{"$f":"KS25=Scenarios!$D$5","v":false},{"$f":"KT25=Scenarios!$D$5","v":false},{"$f":"KU25=Scenarios!$D$5","v":false},{"$f":"KV25=Scenarios!$D$5","v":false},{"$f":"KW25=Scenarios!$D$5","v":false},{"$f":"KX25=Scenarios!$D$5","v":false},{"$f":"KY25=Scenarios!$D$5","v":false},{"$f":"KZ25=Scenarios!$D$5","v":false},{"$f":"LA25=Scenarios!$D$5","v":false},{"$f":"LB25=Scenarios!$D$5","v":false},{"$f":"LC25=Scenarios!$D$5","v":false},{"$f":"LD25=Scenarios!$D$5","v":false},{"$f":"LE25=Scenarios!$D$5","v":false},{"$f":"LF25=Scenarios!$D$5","v":false},{"$f":"LG25=Scenarios!$D$5","v":false},{"$f":"LH25=Scenarios!$D$5","v":false},{"$f":"LI25=Scenarios!$D$5","v":false},{"$f":"LJ25=Scenarios!$D$5","v":false},{"$f":"LK25=Scenarios!$D$5","v":false},{"$f":"LL25=Scenarios!$D$5","v":false},{"$f":"LM25=Scenarios!$D$5","v":false},{"$f":"LN25=Scenarios!$D$5","v":false},{"$f":"LO25=Scenarios!$D$5","v":false},{"$f":"LP25=Scenarios!$D$5","v":false},{"$f":"LQ25=Scenarios!$D$5","v":false},{"$f":"LR25=Scenarios!$D$5","v":false},{"$f":"LS25=Scenarios!$D$5","v":false},{"$f":"LT25=Scenarios!$D$5","v":false},{"$f":"LU25=Scenarios!$D$5","v":false},{"$f":"LV25=Scenarios!$D$5","v":false},{"$f":"LW25=Scenarios!$D$5","v":false},{"$f":"LX25=Scenarios!$D$5","v":false},{"$f":"LY25=Scenarios!$D$5","v":false},{"$f":"LZ25=Scenarios!$D$5","v":false},{"$f":"MA25=Scenarios!$D$5","v":false},{"$f":"MB25=Scenarios!$D$5","v":false},{"$f":"MC25=Scenarios!$D$5","v":false},{"$f":"MD25=Scenarios!$D$5","v":false},{"$f":"ME25=Scenarios!$D$5","v":false},{"$f":"MF25=Scenarios!$D$5","v":false},{"$f":"MG25=Scenarios!$D$5","v":false},{"$f":"MH25=Scenarios!$D$5","v":false},{"$f":"MI25=Scenarios!$D$5","v":false},{"$f":"MJ25=Scenarios!$D$5","v":false},{"$f":"MK25=Scenarios!$D$5","v":false},{"$f":"ML25=Scenarios!$D$5","v":false},{"$f":"MM25=Scenarios!$D$5","v":false},{"$f":"MN25=Scenarios!$D$5","v":false},{"$f":"MO25=Scenarios!$D$5","v":false},{"$f":"MP25=Scenarios!$D$5","v":false},{"$f":"MQ25=Scenarios!$D$5","v":false},{"$f":"MR25=Scenarios!$D$5","v":false},{"$f":"MS25=Scenarios!$D$5","v":false},{"$f":"MT25=Scenarios!$D$5","v":false},{"$f":"MU25=Scenarios!$D$5","v":false},{"$f":"MV25=Scenarios!$D$5","v":false},{"$f":"MW25=Scenarios!$D$5","v":false},{"$f":"MX25=Scenarios!$D$5","v":false},{"$f":"MY25=Scenarios!$D$5","v":false},{"$f":"MZ25=Scenarios!$D$5","v":false},{"$f":"NA25=Scenarios!$D$5","v":false},{"$f":"NB25=Scenarios!$D$5","v":false},{"$f":"NC25=Scenarios!$D$5","v":false},{"$f":"ND25=Scenarios!$D$5","v":false},{"$f":"NE25=Scenarios!$D$5","v":false},{"$f":"NF25=Scenarios!$D$5","v":false},{"$f":"NG25=Scenarios!$D$5","v":false},{"$f":"NH25=Scenarios!$D$5","v":false},{"$f":"NI25=Scenarios!$D$5","v":false},{"$f":"NJ25=Scenarios!$D$5","v":false},{"$f":"NK25=Scenarios!$D$5","v":false},{"$f":"NL25=Scenarios!$D$5","v":false},{"$f":"NM25=Scenarios!$D$5","v":false},{"$f":"NN25=Scenarios!$D$5","v":false},{"$f":"NO25=Scenarios!$D$5","v":false},{"$f":"NP25=Scenarios!$D$5","v":false},{"$f":"NQ25=Scenarios!$D$5","v":false},{"$f":"NR25=Scenarios!$D$5","v":false},{"$f":"NS25=Scenarios!$D$5","v":false},{"$f":"NT25=Scenarios!$D$5","v":false},{"$f":"NU25=Scenarios!$D$5","v":false},{"$f":"NV25=Scenarios!$D$5","v":false},{"$f":"NW25=Scenarios!$D$5","v":false},{"$f":"NX25=Scenarios!$D$5","v":false},{"$f":"NY25=Scenarios!$D$5","v":false},{"$f":"NZ25=Scenarios!$D$5","v":false},{"$f":"OA25=Scenarios!$D$5","v":false},{"$f":"OB25=Scenarios!$D$5","v":false},{"$f":"OC25=Scenarios!$D$5","v":false},{"$f":"OD25=Scenarios!$D$5","v":false},{"$f":"OE25=Scenarios!$D$5","v":false},{"$f":"OF25=Scenarios!$D$5","v":false},{"$f":"OG25=Scenarios!$D$5","v":false},{"$f":"OH25=Scenarios!$D$5","v":false},{"$f":"OI25=Scenarios!$D$5","v":false},{"$f":"OJ25=Scenarios!$D$5","v":false},{"$f":"OK25=Scenarios!$D$5","v":false},{"$f":"OL25=Scenarios!$D$5","v":false},{"$f":"OM25=Scenarios!$D$5","v":false},{"$f":"ON25=Scenarios!$D$5","v":false},{"$f":"OO25=Scenarios!$D$5","v":false},{"$f":"OP25=Scenarios!$D$5","v":false},{"$f":"OQ25=Scenarios!$D$5","v":false},{"$f":"OR25=Scenarios!$D$5","v":false},{"$f":"OS25=Scenarios!$D$5","v":false},{"$f":"OT25=Scenarios!$D$5","v":false},{"$f":"OU25=Scenarios!$D$5","v":false},{"$f":"OV25=Scenarios!$D$5","v":false},{"$f":"OW25=Scenarios!$D$5","v":false},{"$f":"OX25=Scenarios!$D$5","v":false},{"$f":"OY25=Scenarios!$D$5","v":false},{"$f":"OZ25=Scenarios!$D$5","v":false},{"$f":"PA25=Scenarios!$D$5","v":false},{"$f":"PB25=Scenarios!$D$5","v":false},{"$f":"PC25=Scenarios!$D$5","v":false},{"$f":"PD25=Scenarios!$D$5","v":false},{"$f":"PE25=Scenarios!$D$5","v":false},{"$f":"PF25=Scenarios!$D$5","v":false},{"$f":"PG25=Scenarios!$D$5","v":false},{"$f":"PH25=Scenarios!$D$5","v":false},{"$f":"PI25=Scenarios!$D$5","v":false},{"$f":"PJ25=Scenarios!$D$5","v":false},{"$f":"PK25=Scenarios!$D$5","v":false},{"$f":"PL25=Scenarios!$D$5","v":false},{"$f":"PM25=Scenarios!$D$5","v":false},{"$f":"PN25=Scenarios!$D$5","v":false},{"$f":"PO25=Scenarios!$D$5","v":false},{"$f":"PP25=Scenarios!$D$5","v":false},{"$f":"PQ25=Scenarios!$D$5","v":false},{"$f":"PR25=Scenarios!$D$5","v":false},{"$f":"PS25=Scenarios!$D$5","v":false},{"$f":"PT25=Scenarios!$D$5","v":false},{"$f":"PU25=Scenarios!$D$5","v":false},{"$f":"PV25=Scenarios!$D$5","v":false},{"$f":"PW25=Scenarios!$D$5","v":false},{"$f":"PX25=Scenarios!$D$5","v":false},{"$f":"PY25=Scenarios!$D$5","v":false},{"$f":"PZ25=Scenarios!$D$5","v":false},{"$f":"QA25=Scenarios!$D$5","v":false},{"$f":"QB25=Scenarios!$D$5","v":false},{"$f":"QC25=Scenarios!$D$5","v":false},{"$f":"QD25=Scenarios!$D$5","v":false},{"$f":"QE25=Scenarios!$D$5","v":false},{"$f":"QF25=Scenarios!$D$5","v":false},{"$f":"QG25=Scenarios!$D$5","v":false},{"$f":"QH25=Scenarios!$D$5","v":false},{"$f":"QI25=Scenarios!$D$5","v":false},{"$f":"QJ25=Scenarios!$D$5","v":false},{"$f":"QK25=Scenarios!$D$5","v":false},{"$f":"QL25=Scenarios!$D$5","v":false},{"$f":"QM25=Scenarios!$D$5","v":false},{"$f":"QN25=Scenarios!$D$5","v":false},{"$f":"QO25=Scenarios!$D$5","v":false},{"$f":"QP25=Scenarios!$D$5","v":false},{"$f":"QQ25=Scenarios!$D$5","v":false},{"$f":"QR25=Scenarios!$D$5","v":false},{"$f":"QS25=Scenarios!$D$5","v":false},{"$f":"QT25=Scenarios!$D$5","v":false},{"$f":"QU25=Scenarios!$D$5","v":false},{"$f":"QV25=Scenarios!$D$5","v":false},{"$f":"QW25=Scenarios!$D$5","v":false},{"$f":"QX25=Scenarios!$D$5","v":false},{"$f":"QY25=Scenarios!$D$5","v":false},{"$f":"QZ25=Scenarios!$D$5","v":false},{"$f":"RA25=Scenarios!$D$5","v":false},{"$f":"RB25=Scenarios!$D$5","v":false},{"$f":"RC25=Scenarios!$D$5","v":false},{"$f":"RD25=Scenarios!$D$5","v":false},{"$f":"RE25=Scenarios!$D$5","v":false},{"$f":"RF25=Scenarios!$D$5","v":false},{"$f":"RG25=Scenarios!$D$5","v":false},{"$f":"RH25=Scenarios!$D$5","v":false},{"$f":"RI25=Scenarios!$D$5","v":false},{"$f":"RJ25=Scenarios!$D$5","v":false},{"$f":"RK25=Scenarios!$D$5","v":false},{"$f":"RL25=Scenarios!$D$5","v":false},{"$f":"RM25=Scenarios!$D$5","v":false},{"$f":"RN25=Scenarios!$D$5","v":false},{"$f":"RO25=Scenarios!$D$5","v":false},{"$f":"RP25=Scenarios!$D$5","v":false},{"$f":"RQ25=Scenarios!$D$5","v":false},{"$f":"RR25=Scenarios!$D$5","v":false},{"$f":"RS25=Scenarios!$D$5","v":false},{"$f":"RT25=Scenarios!$D$5","v":false},{"$f":"RU25=Scenarios!$D$5","v":false},{"$f":"RV25=Scenarios!$D$5","v":false},{"$f":"RW25=Scenarios!$D$5","v":false},{"$f":"RX25=Scenarios!$D$5","v":false},{"$f":"RY25=Scenarios!$D$5","v":false},{"$f":"RZ25=Scenarios!$D$5","v":false},{"$f":"SA25=Scenarios!$D$5","v":false},{"$f":"SB25=Scenarios!$D$5","v":false},{"$f":"SC25=Scenarios!$D$5","v":false},{"$f":"SD25=Scenarios!$D$5","v":false},{"$f":"SE25=Scenarios!$D$5","v":false},{"$f":"SF25=Scenarios!$D$5","v":false},{"$f":"SG25=Scenarios!$D$5","v":false},{"$f":"SH25=Scenarios!$D$5","v":false},{"$f":"SI25=Scenarios!$D$5","v":false},{"$f":"SJ25=Scenarios!$D$5","v":false},{"$f":"SK25=Scenarios!$D$5","v":false},{"$f":"SL25=Scenarios!$D$5","v":false},{"$f":"SM25=Scenarios!$D$5","v":false},{"$f":"SN25=Scenarios!$D$5","v":false},{"$f":"SO25=Scenarios!$D$5","v":false},{"$f":"SP25=Scenarios!$D$5","v":false},{"$f":"SQ25=Scenarios!$D$5","v":false},{"$f":"SR25=Scenarios!$D$5","v":false},{"$f":"SS25=Scenarios!$D$5","v":false},{"$f":"ST25=Scenarios!$D$5","v":false},{"$f":"SU25=Scenarios!$D$5","v":false},{"$f":"SV25=Scenarios!$D$5","v":false},{"$f":"SW25=Scenarios!$D$5","v":false},{"$f":"SX25=Scenarios!$D$5","v":false},{"$f":"SY25=Scenarios!$D$5","v":false},{"$f":"SZ25=Scenarios!$D$5","v":false},{"$f":"TA25=Scenarios!$D$5","v":false},{"$f":"TB25=Scenarios!$D$5","v":false},{"$f":"TC25=Scenarios!$D$5","v":false}]
[null,null,null,"Rate of Return Earned on Capital (Equity or Total)"]
[null,null,null,"Growth Rate"]
[null,null,null,"Dividend Payout (Money Extracted)"]
[null,"Theoretical Long-term Model"]
[null,null,null,"Opening Balance"]
[null,null,null,"Add: Net Income"]
[null,null,null,"Less Dividend"]
[null,null,null,"Closing Balance",null,null,null,null,null,{"$f":"Scenarios!D4","v":100}]
[null,null,null,"Change in Investment"]
[null,null,null,null,null,"CoC","Growth","Mult",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10-Z10","v":0},null,null,{"$f":"AD10*AD6*AD63*(1+G18)","v":0}]
[null,null,null,"NPV of Dividends: True Value",{"$f":"NPV(F16,12:12)","v":0},{"$f":"Scenarios!D3","v":8.4000000000000005E-2}]
[]
[null,null,null,"Growth Method - Initial Period",{"$f":"K12*H18","v":0},{"$f":"Scenarios!D3","v":8.4000000000000005E-2},{"$f":"Scenarios!H48","v":2.5000000000000001E-2},{"$f":"1/(F18-G18)","v":16.949152542372879}]
[]
[null,null,null,null,null,"ROC","(1-g/r)"]
[null,null,null,"Value Driver",{"$f":"K11*H21","v":0},{"$f":"Scenarios!H47","v":0.11},{"$f":"(1-G18/F21)","v":0.77272727272727271},{"$f":"G21/(F18-G18)","v":13.097072419106317}]
[]
[null,null,null,"Price to Earnings",{"$f":"E16/K11","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Price to Book",{"$f":"E16/Scenarios!D4","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"J3","v":0},{"$f":"K3","v":1},{"$f":"L3","v":2},{"$f":"M3","v":3},{"$f":"N3","v":4},{"$f":"O3","v":5},{"$f":"P3","v":6},{"$f":"Q3","v":7},{"$f":"R3","v":8},{"$f":"S3","v":9},{"$f":"T3","v":10},{"$f":"U3","v":11},{"$f":"V3","v":12},{"$f":"W3","v":13},{"$f":"X3","v":14},{"$f":"Y3","v":15},{"$f":"Z3","v":16},{"$f":"AA3","v":17},{"$f":"AB3","v":18},{"$f":"AC3","v":19},{"$f":"AD3","v":20},{"$f":"AE3","v":21},{"$f":"AF3","v":22},{"$f":"AG3","v":23},{"$f":"AH3","v":24},{"$f":"AI3","v":25},{"$f":"AJ3","v":26},{"$f":"AK3","v":27},{"$f":"AL3","v":28},{"$f":"AM3","v":29},{"$f":"AN3","v":30},{"$f":"AO3","v":31},{"$f":"AP3","v":32},{"$f":"AQ3","v":33},{"$f":"AR3","v":34},{"$f":"AS3","v":35},{"$f":"AT3","v":36},{"$f":"AU3","v":37},{"$f":"AV3","v":38},{"$f":"AW3","v":39},{"$f":"AX3","v":40},{"$f":"AY3","v":41},{"$f":"AZ3","v":42},{"$f":"BA3","v":43},{"$f":"BB3","v":44},{"$f":"BC3","v":45},{"$f":"BD3","v":46},{"$f":"BE3","v":47},{"$f":"BF3","v":48},{"$f":"BG3","v":49},{"$f":"BH3","v":50},{"$f":"BI3","v":51},{"$f":"BJ3","v":52},{"$f":"BK3","v":53},{"$f":"BL3","v":54},{"$f":"BM3","v":55},{"$f":"BN3","v":56},{"$f":"BO3","v":57},{"$f":"BP3","v":58},{"$f":"BQ3","v":59},{"$f":"BR3","v":60},{"$f":"BS3","v":61},{"$f":"BT3","v":62},{"$f":"BU3","v":63},{"$f":"BV3","v":64},{"$f":"BW3","v":65},{"$f":"BX3","v":66},{"$f":"BY3","v":67},{"$f":"BZ3","v":68},{"$f":"CA3","v":69},{"$f":"CB3","v":70},{"$f":"CC3","v":71},{"$f":"CD3","v":72},{"$f":"CE3","v":73},{"$f":"CF3","v":74},{"$f":"CG3","v":75},{"$f":"CH3","v":76},{"$f":"CI3","v":77},{"$f":"CJ3","v":78},{"$f":"CK3","v":79},{"$f":"CL3","v":80},{"$f":"CM3","v":81},{"$f":"CN3","v":82},{"$f":"CO3","v":83},{"$f":"CP3","v":84},{"$f":"CQ3","v":85},{"$f":"CR3","v":86},{"$f":"CS3","v":87},{"$f":"CT3","v":88},{"$f":"CU3","v":89},{"$f":"CV3","v":90},{"$f":"CW3","v":91},{"$f":"CX3","v":92},{"$f":"CY3","v":93},{"$f":"CZ3","v":94},{"$f":"DA3","v":95},{"$f":"DB3","v":96},{"$f":"DC3","v":97},{"$f":"DD3","v":98},{"$f":"DE3","v":99},{"$f":"DF3","v":100},{"$f":"DG3","v":101},{"$f":"DH3","v":102},{"$f":"DI3","v":103},{"$f":"DJ3","v":104},{"$f":"DK3","v":105},{"$f":"DL3","v":106},{"$f":"DM3","v":107},{"$f":"DN3","v":108},{"$f":"DO3","v":109},{"$f":"DP3","v":110},{"$f":"DQ3","v":111},{"$f":"DR3","v":112},{"$f":"DS3","v":113},{"$f":"DT3","v":114},{"$f":"DU3","v":115},{"$f":"DV3","v":116},{"$f":"DW3","v":117},{"$f":"DX3","v":118},{"$f":"DY3","v":119},{"$f":"DZ3","v":120},{"$f":"EA3","v":121},{"$f":"EB3","v":122},{"$f":"EC3","v":123},{"$f":"ED3","v":124},{"$f":"EE3","v":125},{"$f":"EF3","v":126},{"$f":"EG3","v":127},{"$f":"EH3","v":128},{"$f":"EI3","v":129},{"$f":"EJ3","v":130},{"$f":"EK3","v":131},{"$f":"EL3","v":132},{"$f":"EM3","v":133},{"$f":"EN3","v":134},{"$f":"EO3","v":135},{"$f":"EP3","v":136},{"$f":"EQ3","v":137},{"$f":"ER3","v":138},{"$f":"ES3","v":139},{"$f":"ET3","v":140},{"$f":"EU3","v":141},{"$f":"EV3","v":142},{"$f":"EW3","v":143},{"$f":"EX3","v":144},{"$f":"EY3","v":145},{"$f":"EZ3","v":146},{"$f":"FA3","v":147},{"$f":"FB3","v":148},{"$f":"FC3","v":149},{"$f":"FD3","v":150},{"$f":"FE3","v":151},{"$f":"FF3","v":152},{"$f":"FG3","v":153},{"$f":"FH3","v":154},{"$f":"FI3","v":155},{"$f":"FJ3","v":156},{"$f":"FK3","v":157},{"$f":"FL3","v":158},{"$f":"FM3","v":159},{"$f":"FN3","v":160},{"$f":"FO3","v":161},{"$f":"FP3","v":162},{"$f":"FQ3","v":163},{"$f":"FR3","v":164},{"$f":"FS3","v":165},{"$f":"FT3","v":166},{"$f":"FU3","v":167},{"$f":"FV3","v":168},{"$f":"FW3","v":169},{"$f":"FX3","v":170},{"$f":"FY3","v":171},{"$f":"FZ3","v":172},{"$f":"GA3","v":173},{"$f":"GB3","v":174},{"$f":"GC3","v":175},{"$f":"GD3","v":176},{"$f":"GE3","v":177},{"$f":"GF3","v":178},{"$f":"GG3","v":179},{"$f":"GH3","v":180},{"$f":"GI3","v":181},{"$f":"GJ3","v":182},{"$f":"GK3","v":183},{"$f":"GL3","v":184},{"$f":"GM3","v":185},{"$f":"GN3","v":186},{"$f":"GO3","v":187},{"$f":"GP3","v":188},{"$f":"GQ3","v":189},{"$f":"GR3","v":190},{"$f":"GS3","v":191},{"$f":"GT3","v":192},{"$f":"GU3","v":193},{"$f":"GV3","v":194},{"$f":"GW3","v":195},{"$f":"GX3","v":196},{"$f":"GY3","v":197},{"$f":"GZ3","v":198},{"$f":"HA3","v":199},{"$f":"HB3","v":200},{"$f":"HC3","v":201},{"$f":"HD3","v":202},{"$f":"HE3","v":203},{"$f":"HF3","v":204},{"$f":"HG3","v":205},{"$f":"HH3","v":206},{"$f":"HI3","v":207},{"$f":"HJ3","v":208},{"$f":"HK3","v":209},{"$f":"HL3","v":210},{"$f":"HM3","v":211},{"$f":"HN3","v":212},{"$f":"HO3","v":213},{"$f":"HP3","v":214},{"$f":"HQ3","v":215},{"$f":"HR3","v":216},{"$f":"HS3","v":217},{"$f":"HT3","v":218},{"$f":"HU3","v":219},{"$f":"HV3","v":220},{"$f":"HW3","v":221},{"$f":"HX3","v":222},{"$f":"HY3","v":223},{"$f":"HZ3","v":224},{"$f":"IA3","v":225},{"$f":"IB3","v":226},{"$f":"IC3","v":227},{"$f":"ID3","v":228},{"$f":"IE3","v":229},{"$f":"IF3","v":230},{"$f":"IG3","v":231},{"$f":"IH3","v":232},{"$f":"II3","v":233},{"$f":"IJ3","v":234},{"$f":"IK3","v":235},{"$f":"IL3","v":236},{"$f":"IM3","v":237},{"$f":"IN3","v":238},{"$f":"IO3","v":239},{"$f":"IP3","v":240},{"$f":"IQ3","v":241},{"$f":"IR3","v":242},{"$f":"IS3","v":243},{"$f":"IT3","v":244},{"$f":"IU3","v":245},{"$f":"IV3","v":246},{"$f":"IW3","v":247},{"$f":"IX3","v":248},{"$f":"IY3","v":249},{"$f":"IZ3","v":250},{"$f":"JA3","v":251},{"$f":"JB3","v":252},{"$f":"JC3","v":253},{"$f":"JD3","v":254},{"$f":"JE3","v":255},{"$f":"JF3","v":256},{"$f":"JG3","v":257},{"$f":"JH3","v":258},{"$f":"JI3","v":259},{"$f":"JJ3","v":260},{"$f":"JK3","v":261},{"$f":"JL3","v":262},{"$f":"JM3","v":263},{"$f":"JN3","v":264},{"$f":"JO3","v":265},{"$f":"JP3","v":266},{"$f":"JQ3","v":267},{"$f":"JR3","v":268},{"$f":"JS3","v":269},{"$f":"JT3","v":270},{"$f":"JU3","v":271},{"$f":"JV3","v":272},{"$f":"JW3","v":273},{"$f":"JX3","v":274},{"$f":"JY3","v":275},{"$f":"JZ3","v":276},{"$f":"KA3","v":277},{"$f":"KB3","v":278},{"$f":"KC3","v":279},{"$f":"KD3","v":280},{"$f":"KE3","v":281},{"$f":"KF3","v":282},{"$f":"KG3","v":283},{"$f":"KH3","v":284},{"$f":"KI3","v":285},{"$f":"KJ3","v":286},{"$f":"KK3","v":287},{"$f":"KL3","v":288},{"$f":"KM3","v":289},{"$f":"KN3","v":290},{"$f":"KO3","v":291},{"$f":"KP3","v":292},{"$f":"KQ3","v":293},{"$f":"KR3","v":294},{"$f":"KS3","v":295},{"$f":"KT3","v":296},{"$f":"KU3","v":297},{"$f":"KV3","v":298},{"$f":"KW3","v":299},{"$f":"KX3","v":300},{"$f":"KY3","v":301},{"$f":"KZ3","v":302},{"$f":"LA3","v":303},{"$f":"LB3","v":304},{"$f":"LC3","v":305},{"$f":"LD3","v":306},{"$f":"LE3","v":307},{"$f":"LF3","v":308},{"$f":"LG3","v":309},{"$f":"LH3","v":310},{"$f":"LI3","v":311},{"$f":"LJ3","v":312},{"$f":"LK3","v":313},{"$f":"LL3","v":314},{"$f":"LM3","v":315},{"$f":"LN3","v":316},{"$f":"LO3","v":317},{"$f":"LP3","v":318},{"$f":"LQ3","v":319},{"$f":"LR3","v":320},{"$f":"LS3","v":321},{"$f":"LT3","v":322},{"$f":"LU3","v":323},{"$f":"LV3","v":324},{"$f":"LW3","v":325},{"$f":"LX3","v":326},{"$f":"LY3","v":327},{"$f":"LZ3","v":328},{"$f":"MA3","v":329},{"$f":"MB3","v":330},{"$f":"MC3","v":331},{"$f":"MD3","v":332},{"$f":"ME3","v":333},{"$f":"MF3","v":334},{"$f":"MG3","v":335},{"$f":"MH3","v":336},{"$f":"MI3","v":337},{"$f":"MJ3","v":338},{"$f":"MK3","v":339},{"$f":"ML3","v":340},{"$f":"MM3","v":341},{"$f":"MN3","v":342},{"$f":"MO3","v":343},{"$f":"MP3","v":344},{"$f":"MQ3","v":345},{"$f":"MR3","v":346},{"$f":"MS3","v":347},{"$f":"MT3","v":348},{"$f":"MU3","v":349},{"$f":"MV3","v":350},{"$f":"MW3","v":351},{"$f":"MX3","v":352},{"$f":"MY3","v":353},{"$f":"MZ3","v":354},{"$f":"NA3","v":355},{"$f":"NB3","v":356},{"$f":"NC3","v":357},{"$f":"ND3","v":358},{"$f":"NE3","v":359},{"$f":"NF3","v":360},{"$f":"NG3","v":361},{"$f":"NH3","v":362},{"$f":"NI3","v":363},{"$f":"NJ3","v":364},{"$f":"NK3","v":365},{"$f":"NL3","v":366},{"$f":"NM3","v":367},{"$f":"NN3","v":368},{"$f":"NO3","v":369},{"$f":"NP3","v":370},{"$f":"NQ3","v":371},{"$f":"NR3","v":372},{"$f":"NS3","v":373},{"$f":"NT3","v":374},{"$f":"NU3","v":375},{"$f":"NV3","v":376},{"$f":"NW3","v":377},{"$f":"NX3","v":378},{"$f":"NY3","v":379},{"$f":"NZ3","v":380},{"$f":"OA3","v":381},{"$f":"OB3","v":382},{"$f":"OC3","v":383},{"$f":"OD3","v":384},{"$f":"OE3","v":385},{"$f":"OF3","v":386},{"$f":"OG3","v":387},{"$f":"OH3","v":388},{"$f":"OI3","v":389},{"$f":"OJ3","v":390},{"$f":"OK3","v":391},{"$f":"OL3","v":392},{"$f":"OM3","v":393},{"$f":"ON3","v":394},{"$f":"OO3","v":395},{"$f":"OP3","v":396},{"$f":"OQ3","v":397},{"$f":"OR3","v":398},{"$f":"OS3","v":399},{"$f":"OT3","v":400},{"$f":"OU3","v":401},{"$f":"OV3","v":402},{"$f":"OW3","v":403},{"$f":"OX3","v":404},{"$f":"OY3","v":405},{"$f":"OZ3","v":406},{"$f":"PA3","v":407},{"$f":"PB3","v":408},{"$f":"PC3","v":409},{"$f":"PD3","v":410},{"$f":"PE3","v":411},{"$f":"PF3","v":412},{"$f":"PG3","v":413},{"$f":"PH3","v":414},{"$f":"PI3","v":415},{"$f":"PJ3","v":416},{"$f":"PK3","v":417},{"$f":"PL3","v":418},{"$f":"PM3","v":419},{"$f":"PN3","v":420},{"$f":"PO3","v":421},{"$f":"PP3","v":422},{"$f":"PQ3","v":423},{"$f":"PR3","v":424},{"$f":"PS3","v":425},{"$f":"PT3","v":426},{"$f":"PU3","v":427},{"$f":"PV3","v":428},{"$f":"PW3","v":429},{"$f":"PX3","v":430},{"$f":"PY3","v":431},{"$f":"PZ3","v":432},{"$f":"QA3","v":433},{"$f":"QB3","v":434},{"$f":"QC3","v":435},{"$f":"QD3","v":436},{"$f":"QE3","v":437},{"$f":"QF3","v":438},{"$f":"QG3","v":439},{"$f":"QH3","v":440},{"$f":"QI3","v":441},{"$f":"QJ3","v":442},{"$f":"QK3","v":443},{"$f":"QL3","v":444},{"$f":"QM3","v":445},{"$f":"QN3","v":446},{"$f":"QO3","v":447},{"$f":"QP3","v":448},{"$f":"QQ3","v":449},{"$f":"QR3","v":450},{"$f":"QS3","v":451},{"$f":"QT3","v":452},{"$f":"QU3","v":453},{"$f":"QV3","v":454},{"$f":"QW3","v":455},{"$f":"QX3","v":456},{"$f":"QY3","v":457},{"$f":"QZ3","v":458},{"$f":"RA3","v":459},{"$f":"RB3","v":460},{"$f":"RC3","v":461},{"$f":"RD3","v":462},{"$f":"RE3","v":463},{"$f":"RF3","v":464},{"$f":"RG3","v":465},{"$f":"RH3","v":466},{"$f":"RI3","v":467},{"$f":"RJ3","v":468},{"$f":"RK3","v":469},{"$f":"RL3","v":470},{"$f":"RM3","v":471},{"$f":"RN3","v":472},{"$f":"RO3","v":473},{"$f":"RP3","v":474},{"$f":"RQ3","v":475},{"$f":"RR3","v":476},{"$f":"RS3","v":477},{"$f":"RT3","v":478},{"$f":"RU3","v":479},{"$f":"RV3","v":480},{"$f":"RW3","v":481},{"$f":"RX3","v":482},{"$f":"RY3","v":483},{"$f":"RZ3","v":484},{"$f":"SA3","v":485},{"$f":"SB3","v":486},{"$f":"SC3","v":487},{"$f":"SD3","v":488},{"$f":"SE3","v":489},{"$f":"SF3","v":490},{"$f":"SG3","v":491},{"$f":"SH3","v":492},{"$f":"SI3","v":493},{"$f":"SJ3","v":494},{"$f":"SK3","v":495},{"$f":"SL3","v":496},{"$f":"SM3","v":497},{"$f":"SN3","v":498},{"$f":"SO3","v":499},{"$f":"SP3","v":500},{"$f":"SQ3","v":501},{"$f":"SR3","v":502},{"$f":"SS3","v":503},{"$f":"ST3","v":504},{"$f":"SU3","v":505},{"$f":"SV3","v":506},{"$f":"SW3","v":507},{"$f":"SX3","v":508},{"$f":"SY3","v":509},{"$f":"SZ3","v":510},{"$f":"TA3","v":511},{"$f":"TB3","v":512},{"$f":"TC3","v":513}]
[null,"Net Income and Dividend"]
[null,null,null,"Net Income",null,null,null,null,null,null,{"$f":"K4*K11","v":0},{"$f":"L4*L11","v":0},{"$f":"M4*M11","v":0},{"$f":"N4*N11","v":0},{"$f":"O4*O11","v":0},{"$f":"P4*P11","v":0},{"$f":"Q4*Q11","v":0},{"$f":"R4*R11","v":0},{"$f":"S4*S11","v":0},{"$f":"T4*T11","v":0},{"$f":"U4*U11","v":0},{"$f":"V4*V11","v":0},{"$f":"W4*W11","v":0},{"$f":"X4*X11","v":0},{"$f":"Y4*Y11","v":0},{"$f":"Z4*Z11","v":0},{"$f":"AA4*AA11","v":0},{"$f":"AB4*AB11","v":0},{"$f":"AC4*AC11","v":0},{"$f":"AD4*AD11","v":0},{"$f":"AE4*AE11","v":0},{"$f":"AF4*AF11","v":0},{"$f":"AG4*AG11","v":0},{"$f":"AH4*AH11","v":0},{"$f":"AI4*AI11","v":0},{"$f":"AJ4*AJ11","v":0},{"$f":"AK4*AK11","v":0},{"$f":"AL4*AL11","v":0},{"$f":"AM4*AM11","v":0},{"$f":"AN4*AN11","v":0},{"$f":"AO4*AO11","v":0},{"$f":"AP4*AP11","v":0},{"$f":"AQ4*AQ11","v":0},{"$f":"AR4*AR11","v":0},{"$f":"AS4*AS11","v":0},{"$f":"AT4*AT11","v":0},{"$f":"AU4*AU11","v":0},{"$f":"AV4*AV11","v":0},{"$f":"AW4*AW11","v":0},{"$f":"AX4*AX11","v":0},{"$f":"AY4*AY11","v":0},{"$f":"AZ4*AZ11","v":0},{"$f":"BA4*BA11","v":0},{"$f":"BB4*BB11","v":0},{"$f":"BC4*BC11","v":0},{"$f":"BD4*BD11","v":0},{"$f":"BE4*BE11","v":0},{"$f":"BF4*BF11","v":0},{"$f":"BG4*BG11","v":0},{"$f":"BH4*BH11","v":0},{"$f":"BI4*BI11","v":0},{"$f":"BJ4*BJ11","v":0},{"$f":"BK4*BK11","v":0},{"$f":"BL4*BL11","v":0},{"$f":"BM4*BM11","v":0},{"$f":"BN4*BN11","v":0},{"$f":"BO4*BO11","v":0},{"$f":"BP4*BP11","v":0},{"$f":"BQ4*BQ11","v":0},{"$f":"BR4*BR11","v":0},{"$f":"BS4*BS11","v":0},{"$f":"BT4*BT11","v":0},{"$f":"BU4*BU11","v":0},{"$f":"BV4*BV11","v":0},{"$f":"BW4*BW11","v":0},{"$f":"BX4*BX11","v":0},{"$f":"BY4*BY11","v":0},{"$f":"BZ4*BZ11","v":0},{"$f":"CA4*CA11","v":0},{"$f":"CB4*CB11","v":0},{"$f":"CC4*CC11","v":0},{"$f":"CD4*CD11","v":0},{"$f":"CE4*CE11","v":0},{"$f":"CF4*CF11","v":0},{"$f":"CG4*CG11","v":0},{"$f":"CH4*CH11","v":0},{"$f":"CI4*CI11","v":0},{"$f":"CJ4*CJ11","v":0},{"$f":"CK4*CK11","v":0},{"$f":"CL4*CL11","v":0},{"$f":"CM4*CM11","v":0},{"$f":"CN4*CN11","v":0},{"$f":"CO4*CO11","v":0},{"$f":"CP4*CP11","v":0},{"$f":"CQ4*CQ11","v":0},{"$f":"CR4*CR11","v":0},{"$f":"CS4*CS11","v":0},{"$f":"CT4*CT11","v":0},{"$f":"CU4*CU11","v":0},{"$f":"CV4*CV11","v":0},{"$f":"CW4*CW11","v":0},{"$f":"CX4*CX11","v":0},{"$f":"CY4*CY11","v":0},{"$f":"CZ4*CZ11","v":0},{"$f":"DA4*DA11","v":0},{"$f":"DB4*DB11","v":0},{"$f":"DC4*DC11","v":0},{"$f":"DD4*DD11","v":0},{"$f":"DE4*DE11","v":0},{"$f":"DF4*DF11","v":0},{"$f":"DG4*DG11","v":0},{"$f":"DH4*DH11","v":0},{"$f":"DI4*DI11","v":0},{"$f":"DJ4*DJ11","v":0},{"$f":"DK4*DK11","v":0},{"$f":"DL4*DL11","v":0},{"$f":"DM4*DM11","v":0},{"$f":"DN4*DN11","v":0},{"$f":"DO4*DO11","v":0},{"$f":"DP4*DP11","v":0},{"$f":"DQ4*DQ11","v":0},{"$f":"DR4*DR11","v":0},{"$f":"DS4*DS11","v":0},{"$f":"DT4*DT11","v":0},{"$f":"DU4*DU11","v":0},{"$f":"DV4*DV11","v":0},{"$f":"DW4*DW11","v":0},{"$f":"DX4*DX11","v":0},{"$f":"DY4*DY11","v":0},{"$f":"DZ4*DZ11","v":0},{"$f":"EA4*EA11","v":0},{"$f":"EB4*EB11","v":0},{"$f":"EC4*EC11","v":0},{"$f":"ED4*ED11","v":0},{"$f":"EE4*EE11","v":0},{"$f":"EF4*EF11","v":0},{"$f":"EG4*EG11","v":0},{"$f":"EH4*EH11","v":0},{"$f":"EI4*EI11","v":0},{"$f":"EJ4*EJ11","v":0},{"$f":"EK4*EK11","v":0},{"$f":"EL4*EL11","v":0},{"$f":"EM4*EM11","v":0},{"$f":"EN4*EN11","v":0},{"$f":"EO4*EO11","v":0},{"$f":"EP4*EP11","v":0},{"$f":"EQ4*EQ11","v":0},{"$f":"ER4*ER11","v":0},{"$f":"ES4*ES11","v":0},{"$f":"ET4*ET11","v":0},{"$f":"EU4*EU11","v":0},{"$f":"EV4*EV11","v":0},{"$f":"EW4*EW11","v":0},{"$f":"EX4*EX11","v":0},{"$f":"EY4*EY11","v":0},{"$f":"EZ4*EZ11","v":0},{"$f":"FA4*FA11","v":0},{"$f":"FB4*FB11","v":0},{"$f":"FC4*FC11","v":0},{"$f":"FD4*FD11","v":0},{"$f":"FE4*FE11","v":0},{"$f":"FF4*FF11","v":0},{"$f":"FG4*FG11","v":0},{"$f":"FH4*FH11","v":0},{"$f":"FI4*FI11","v":0},{"$f":"FJ4*FJ11","v":0},{"$f":"FK4*FK11","v":0},{"$f":"FL4*FL11","v":0},{"$f":"FM4*FM11","v":0},{"$f":"FN4*FN11","v":0},{"$f":"FO4*FO11","v":0},{"$f":"FP4*FP11","v":0},{"$f":"FQ4*FQ11","v":0},{"$f":"FR4*FR11","v":0},{"$f":"FS4*FS11","v":0},{"$f":"FT4*FT11","v":0},{"$f":"FU4*FU11","v":0},{"$f":"FV4*FV11","v":0},{"$f":"FW4*FW11","v":0},{"$f":"FX4*FX11","v":0},{"$f":"FY4*FY11","v":0},{"$f":"FZ4*FZ11","v":0},{"$f":"GA4*GA11","v":0},{"$f":"GB4*GB11","v":0},{"$f":"GC4*GC11","v":0},{"$f":"GD4*GD11","v":0},{"$f":"GE4*GE11","v":0},{"$f":"GF4*GF11","v":0},{"$f":"GG4*GG11","v":0},{"$f":"GH4*GH11","v":0},{"$f":"GI4*GI11","v":0},{"$f":"GJ4*GJ11","v":0},{"$f":"GK4*GK11","v":0},{"$f":"GL4*GL11","v":0},{"$f":"GM4*GM11","v":0},{"$f":"GN4*GN11","v":0},{"$f":"GO4*GO11","v":0},{"$f":"GP4*GP11","v":0},{"$f":"GQ4*GQ11","v":0},{"$f":"GR4*GR11","v":0},{"$f":"GS4*GS11","v":0},{"$f":"GT4*GT11","v":0},{"$f":"GU4*GU11","v":0},{"$f":"GV4*GV11","v":0},{"$f":"GW4*GW11","v":0},{"$f":"GX4*GX11","v":0},{"$f":"GY4*GY11","v":0},{"$f":"GZ4*GZ11","v":0},{"$f":"HA4*HA11","v":0},{"$f":"HB4*HB11","v":0},{"$f":"HC4*HC11","v":0},{"$f":"HD4*HD11","v":0},{"$f":"HE4*HE11","v":0},{"$f":"HF4*HF11","v":0},{"$f":"HG4*HG11","v":0},{"$f":"HH4*HH11","v":0},{"$f":"HI4*HI11","v":0},{"$f":"HJ4*HJ11","v":0},{"$f":"HK4*HK11","v":0},{"$f":"HL4*HL11","v":0},{"$f":"HM4*HM11","v":0},{"$f":"HN4*HN11","v":0},{"$f":"HO4*HO11","v":0},{"$f":"HP4*HP11","v":0},{"$f":"HQ4*HQ11","v":0},{"$f":"HR4*HR11","v":0},{"$f":"HS4*HS11","v":0},{"$f":"HT4*HT11","v":0},{"$f":"HU4*HU11","v":0},{"$f":"HV4*HV11","v":0},{"$f":"HW4*HW11","v":0},{"$f":"HX4*HX11","v":0},{"$f":"HY4*HY11","v":0},{"$f":"HZ4*HZ11","v":0},{"$f":"IA4*IA11","v":0},{"$f":"IB4*IB11","v":0},{"$f":"IC4*IC11","v":0},{"$f":"ID4*ID11","v":0},{"$f":"IE4*IE11","v":0},{"$f":"IF4*IF11","v":0},{"$f":"IG4*IG11","v":0},{"$f":"IH4*IH11","v":0},{"$f":"II4*II11","v":0},{"$f":"IJ4*IJ11","v":0},{"$f":"IK4*IK11","v":0},{"$f":"IL4*IL11","v":0},{"$f":"IM4*IM11","v":0},{"$f":"IN4*IN11","v":0},{"$f":"IO4*IO11","v":0},{"$f":"IP4*IP11","v":0},{"$f":"IQ4*IQ11","v":0},{"$f":"IR4*IR11","v":0},{"$f":"IS4*IS11","v":0},{"$f":"IT4*IT11","v":0},{"$f":"IU4*IU11","v":0},{"$f":"IV4*IV11","v":0},{"$f":"IW4*IW11","v":0},{"$f":"IX4*IX11","v":0},{"$f":"IY4*IY11","v":0},{"$f":"IZ4*IZ11","v":0},{"$f":"JA4*JA11","v":0},{"$f":"JB4*JB11","v":0},{"$f":"JC4*JC11","v":0},{"$f":"JD4*JD11","v":0},{"$f":"JE4*JE11","v":0},{"$f":"JF4*JF11","v":0},{"$f":"JG4*JG11","v":0},{"$f":"JH4*JH11","v":0},{"$f":"JI4*JI11","v":0},{"$f":"JJ4*JJ11","v":0},{"$f":"JK4*JK11","v":0},{"$f":"JL4*JL11","v":0},{"$f":"JM4*JM11","v":0},{"$f":"JN4*JN11","v":0},{"$f":"JO4*JO11","v":0},{"$f":"JP4*JP11","v":0},{"$f":"JQ4*JQ11","v":0},{"$f":"JR4*JR11","v":0},{"$f":"JS4*JS11","v":0},{"$f":"JT4*JT11","v":0},{"$f":"JU4*JU11","v":0},{"$f":"JV4*JV11","v":0},{"$f":"JW4*JW11","v":0},{"$f":"JX4*JX11","v":0},{"$f":"JY4*JY11","v":0},{"$f":"JZ4*JZ11","v":0},{"$f":"KA4*KA11","v":0},{"$f":"KB4*KB11","v":0},{"$f":"KC4*KC11","v":0},{"$f":"KD4*KD11","v":0},{"$f":"KE4*KE11","v":0},{"$f":"KF4*KF11","v":0},{"$f":"KG4*KG11","v":0},{"$f":"KH4*KH11","v":0},{"$f":"KI4*KI11","v":0},{"$f":"KJ4*KJ11","v":0},{"$f":"KK4*KK11","v":0},{"$f":"KL4*KL11","v":0},{"$f":"KM4*KM11","v":0},{"$f":"KN4*KN11","v":0},{"$f":"KO4*KO11","v":0},{"$f":"KP4*KP11","v":0},{"$f":"KQ4*KQ11","v":0},{"$f":"KR4*KR11","v":0},{"$f":"KS4*KS11","v":0},{"$f":"KT4*KT11","v":0},{"$f":"KU4*KU11","v":0},{"$f":"KV4*KV11","v":0},{"$f":"KW4*KW11","v":0},{"$f":"KX4*KX11","v":0},{"$f":"KY4*KY11","v":0},{"$f":"KZ4*KZ11","v":0},{"$f":"LA4*LA11","v":0},{"$f":"LB4*LB11","v":0},{"$f":"LC4*LC11","v":0},{"$f":"LD4*LD11","v":0},{"$f":"LE4*LE11","v":0},{"$f":"LF4*LF11","v":0},{"$f":"LG4*LG11","v":0},{"$f":"LH4*LH11","v":0},{"$f":"LI4*LI11","v":0},{"$f":"LJ4*LJ11","v":0},{"$f":"LK4*LK11","v":0},{"$f":"LL4*LL11","v":0},{"$f":"LM4*LM11","v":0},{"$f":"LN4*LN11","v":0},{"$f":"LO4*LO11","v":0},{"$f":"LP4*LP11","v":0},{"$f":"LQ4*LQ11","v":0},{"$f":"LR4*LR11","v":0},{"$f":"LS4*LS11","v":0},{"$f":"LT4*LT11","v":0},{"$f":"LU4*LU11","v":0},{"$f":"LV4*LV11","v":0},{"$f":"LW4*LW11","v":0},{"$f":"LX4*LX11","v":0},{"$f":"LY4*LY11","v":0},{"$f":"LZ4*LZ11","v":0},{"$f":"MA4*MA11","v":0},{"$f":"MB4*MB11","v":0},{"$f":"MC4*MC11","v":0},{"$f":"MD4*MD11","v":0},{"$f":"ME4*ME11","v":0},{"$f":"MF4*MF11","v":0},{"$f":"MG4*MG11","v":0},{"$f":"MH4*MH11","v":0},{"$f":"MI4*MI11","v":0},{"$f":"MJ4*MJ11","v":0},{"$f":"MK4*MK11","v":0},{"$f":"ML4*ML11","v":0},{"$f":"MM4*MM11","v":0},{"$f":"MN4*MN11","v":0},{"$f":"MO4*MO11","v":0},{"$f":"MP4*MP11","v":0},{"$f":"MQ4*MQ11","v":0},{"$f":"MR4*MR11","v":0},{"$f":"MS4*MS11","v":0},{"$f":"MT4*MT11","v":0},{"$f":"MU4*MU11","v":0},{"$f":"MV4*MV11","v":0},{"$f":"MW4*MW11","v":0},{"$f":"MX4*MX11","v":0},{"$f":"MY4*MY11","v":0},{"$f":"MZ4*MZ11","v":0},{"$f":"NA4*NA11","v":0},{"$f":"NB4*NB11","v":0},{"$f":"NC4*NC11","v":0},{"$f":"ND4*ND11","v":0},{"$f":"NE4*NE11","v":0},{"$f":"NF4*NF11","v":0},{"$f":"NG4*NG11","v":0},{"$f":"NH4*NH11","v":0},{"$f":"NI4*NI11","v":0},{"$f":"NJ4*NJ11","v":0},{"$f":"NK4*NK11","v":0},{"$f":"NL4*NL11","v":0},{"$f":"NM4*NM11","v":0},{"$f":"NN4*NN11","v":0},{"$f":"NO4*NO11","v":0},{"$f":"NP4*NP11","v":0},{"$f":"NQ4*NQ11","v":0},{"$f":"NR4*NR11","v":0},{"$f":"NS4*NS11","v":0},{"$f":"NT4*NT11","v":0},{"$f":"NU4*NU11","v":0},{"$f":"NV4*NV11","v":0},{"$f":"NW4*NW11","v":0},{"$f":"NX4*NX11","v":0},{"$f":"NY4*NY11","v":0},{"$f":"NZ4*NZ11","v":0},{"$f":"OA4*OA11","v":0},{"$f":"OB4*OB11","v":0},{"$f":"OC4*OC11","v":0},{"$f":"OD4*OD11","v":0},{"$f":"OE4*OE11","v":0},{"$f":"OF4*OF11","v":0},{"$f":"OG4*OG11","v":0},{"$f":"OH4*OH11","v":0},{"$f":"OI4*OI11","v":0},{"$f":"OJ4*OJ11","v":0},{"$f":"OK4*OK11","v":0},{"$f":"OL4*OL11","v":0},{"$f":"OM4*OM11","v":0},{"$f":"ON4*ON11","v":0},{"$f":"OO4*OO11","v":0},{"$f":"OP4*OP11","v":0},{"$f":"OQ4*OQ11","v":0},{"$f":"OR4*OR11","v":0},{"$f":"OS4*OS11","v":0},{"$f":"OT4*OT11","v":0},{"$f":"OU4*OU11","v":0},{"$f":"OV4*OV11","v":0},{"$f":"OW4*OW11","v":0},{"$f":"OX4*OX11","v":0},{"$f":"OY4*OY11","v":0},{"$f":"OZ4*OZ11","v":0},{"$f":"PA4*PA11","v":0},{"$f":"PB4*PB11","v":0},{"$f":"PC4*PC11","v":0},{"$f":"PD4*PD11","v":0},{"$f":"PE4*PE11","v":0},{"$f":"PF4*PF11","v":0},{"$f":"PG4*PG11","v":0},{"$f":"PH4*PH11","v":0},{"$f":"PI4*PI11","v":0},{"$f":"PJ4*PJ11","v":0},{"$f":"PK4*PK11","v":0},{"$f":"PL4*PL11","v":0},{"$f":"PM4*PM11","v":0},{"$f":"PN4*PN11","v":0},{"$f":"PO4*PO11","v":0},{"$f":"PP4*PP11","v":0},{"$f":"PQ4*PQ11","v":0},{"$f":"PR4*PR11","v":0},{"$f":"PS4*PS11","v":0},{"$f":"PT4*PT11","v":0},{"$f":"PU4*PU11","v":0},{"$f":"PV4*PV11","v":0},{"$f":"PW4*PW11","v":0},{"$f":"PX4*PX11","v":0},{"$f":"PY4*PY11","v":0},{"$f":"PZ4*PZ11","v":0},{"$f":"QA4*QA11","v":0},{"$f":"QB4*QB11","v":0},{"$f":"QC4*QC11","v":0},{"$f":"QD4*QD11","v":0},{"$f":"QE4*QE11","v":0},{"$f":"QF4*QF11","v":0},{"$f":"QG4*QG11","v":0},{"$f":"QH4*QH11","v":0},{"$f":"QI4*QI11","v":0},{"$f":"QJ4*QJ11","v":0},{"$f":"QK4*QK11","v":0},{"$f":"QL4*QL11","v":0},{"$f":"QM4*QM11","v":0},{"$f":"QN4*QN11","v":0},{"$f":"QO4*QO11","v":0},{"$f":"QP4*QP11","v":0},{"$f":"QQ4*QQ11","v":0},{"$f":"QR4*QR11","v":0},{"$f":"QS4*QS11","v":0},{"$f":"QT4*QT11","v":0},{"$f":"QU4*QU11","v":0},{"$f":"QV4*QV11","v":0},{"$f":"QW4*QW11","v":0},{"$f":"QX4*QX11","v":0},{"$f":"QY4*QY11","v":0},{"$f":"QZ4*QZ11","v":0},{"$f":"RA4*RA11","v":0},{"$f":"RB4*RB11","v":0},{"$f":"RC4*RC11","v":0},{"$f":"RD4*RD11","v":0},{"$f":"RE4*RE11","v":0},{"$f":"RF4*RF11","v":0},{"$f":"RG4*RG11","v":0},{"$f":"RH4*RH11","v":0},{"$f":"RI4*RI11","v":0},{"$f":"RJ4*RJ11","v":0},{"$f":"RK4*RK11","v":0},{"$f":"RL4*RL11","v":0},{"$f":"RM4*RM11","v":0},{"$f":"RN4*RN11","v":0},{"$f":"RO4*RO11","v":0},{"$f":"RP4*RP11","v":0},{"$f":"RQ4*RQ11","v":0},{"$f":"RR4*RR11","v":0},{"$f":"RS4*RS11","v":0},{"$f":"RT4*RT11","v":0},{"$f":"RU4*RU11","v":0},{"$f":"RV4*RV11","v":0},{"$f":"RW4*RW11","v":0},{"$f":"RX4*RX11","v":0},{"$f":"RY4*RY11","v":0},{"$f":"RZ4*RZ11","v":0},{"$f":"SA4*SA11","v":0},{"$f":"SB4*SB11","v":0},{"$f":"SC4*SC11","v":0},{"$f":"SD4*SD11","v":0},{"$f":"SE4*SE11","v":0},{"$f":"SF4*SF11","v":0},{"$f":"SG4*SG11","v":0},{"$f":"SH4*SH11","v":0},{"$f":"SI4*SI11","v":0},{"$f":"SJ4*SJ11","v":0},{"$f":"SK4*SK11","v":0},{"$f":"SL4*SL11","v":0},{"$f":"SM4*SM11","v":0},{"$f":"SN4*SN11","v":0},{"$f":"SO4*SO11","v":0},{"$f":"SP4*SP11","v":0},{"$f":"SQ4*SQ11","v":0},{"$f":"SR4*SR11","v":0},{"$f":"SS4*SS11","v":0},{"$f":"ST4*ST11","v":0},{"$f":"SU4*SU11","v":0},{"$f":"SV4*SV11","v":0},{"$f":"SW4*SW11","v":0},{"$f":"SX4*SX11","v":0},{"$f":"SY4*SY11","v":0},{"$f":"SZ4*SZ11","v":0},{"$f":"TA4*TA11","v":0},{"$f":"TB4*TB11","v":0},{"$f":"TC4*TC11","v":0}]
[null,null,null,"Prior Cash Flow (t-t)",null,null,null,null,null,null,{"$f":"J12*K5","v":0},{"$f":"K12*L5","v":0},{"$f":"L12*M5","v":0},{"$f":"M12*N5","v":0},{"$f":"N12*O5","v":0},{"$f":"O12*P5","v":0},{"$f":"P12*Q5","v":0},{"$f":"Q12*R5","v":0},{"$f":"R12*S5","v":0},{"$f":"S12*T5","v":0},{"$f":"T12*U5","v":0},{"$f":"U12*V5","v":0},{"$f":"V12*W5","v":0},{"$f":"W12*X5","v":0},{"$f":"X12*Y5","v":0},{"$f":"Y12*Z5","v":0},{"$f":"Z12*AA5","v":0},{"$f":"AA12*AB5","v":0},{"$f":"AB12*AC5","v":0},{"$f":"AC12*AD5","v":0},{"$f":"AD12*AE5","v":0},{"$f":"AE12*AF5","v":0},{"$f":"AF12*AG5","v":0},{"$f":"AG12*AH5","v":0},{"$f":"AH12*AI5","v":0},{"$f":"AI12*AJ5","v":0},{"$f":"AJ12*AK5","v":0},{"$f":"AK12*AL5","v":0},{"$f":"AL12*AM5","v":0},{"$f":"AM12*AN5","v":0},{"$f":"AN12*AO5","v":0},{"$f":"AO12*AP5","v":0},{"$f":"AP12*AQ5","v":0},{"$f":"AQ12*AR5","v":0},{"$f":"AR12*AS5","v":0},{"$f":"AS12*AT5","v":0},{"$f":"AT12*AU5","v":0},{"$f":"AU12*AV5","v":0},{"$f":"AV12*AW5","v":0},{"$f":"AW12*AX5","v":0},{"$f":"AX12*AY5","v":0},{"$f":"AY12*AZ5","v":0},{"$f":"AZ12*BA5","v":0},{"$f":"BA12*BB5","v":0},{"$f":"BB12*BC5","v":0},{"$f":"BC12*BD5","v":0},{"$f":"BD12*BE5","v":0},{"$f":"BE12*BF5","v":0},{"$f":"BF12*BG5","v":0},{"$f":"BG12*BH5","v":0},{"$f":"BH12*BI5","v":0},{"$f":"BI12*BJ5","v":0},{"$f":"BJ12*BK5","v":0},{"$f":"BK12*BL5","v":0},{"$f":"BL12*BM5","v":0},{"$f":"BM12*BN5","v":0},{"$f":"BN12*BO5","v":0},{"$f":"BO12*BP5","v":0},{"$f":"BP12*BQ5","v":0},{"$f":"BQ12*BR5","v":0},{"$f":"BR12*BS5","v":0},{"$f":"BS12*BT5","v":0},{"$f":"BT12*BU5","v":0},{"$f":"BU12*BV5","v":0},{"$f":"BV12*BW5","v":0},{"$f":"BW12*BX5","v":0},{"$f":"BX12*BY5","v":0},{"$f":"BY12*BZ5","v":0},{"$f":"BZ12*CA5","v":0},{"$f":"CA12*CB5","v":0},{"$f":"CB12*CC5","v":0},{"$f":"CC12*CD5","v":0},{"$f":"CD12*CE5","v":0},{"$f":"CE12*CF5","v":0},{"$f":"CF12*CG5","v":0},{"$f":"CG12*CH5","v":0},{"$f":"CH12*CI5","v":0},{"$f":"CI12*CJ5","v":0},{"$f":"CJ12*CK5","v":0},{"$f":"CK12*CL5","v":0},{"$f":"CL12*CM5","v":0},{"$f":"CM12*CN5","v":0},{"$f":"CN12*CO5","v":0},{"$f":"CO12*CP5","v":0},{"$f":"CP12*CQ5","v":0},{"$f":"CQ12*CR5","v":0},{"$f":"CR12*CS5","v":0},{"$f":"CS12*CT5","v":0},{"$f":"CT12*CU5","v":0},{"$f":"CU12*CV5","v":0},{"$f":"CV12*CW5","v":0},{"$f":"CW12*CX5","v":0},{"$f":"CX12*CY5","v":0},{"$f":"CY12*CZ5","v":0},{"$f":"CZ12*DA5","v":0},{"$f":"DA12*DB5","v":0},{"$f":"DB12*DC5","v":0},{"$f":"DC12*DD5","v":0},{"$f":"DD12*DE5","v":0},{"$f":"DE12*DF5","v":0},{"$f":"DF12*DG5","v":0},{"$f":"DG12*DH5","v":0},{"$f":"DH12*DI5","v":0},{"$f":"DI12*DJ5","v":0},{"$f":"DJ12*DK5","v":0},{"$f":"DK12*DL5","v":0},{"$f":"DL12*DM5","v":0},{"$f":"DM12*DN5","v":0},{"$f":"DN12*DO5","v":0},{"$f":"DO12*DP5","v":0},{"$f":"DP12*DQ5","v":0},{"$f":"DQ12*DR5","v":0},{"$f":"DR12*DS5","v":0},{"$f":"DS12*DT5","v":0},{"$f":"DT12*DU5","v":0},{"$f":"DU12*DV5","v":0},{"$f":"DV12*DW5","v":0},{"$f":"DW12*DX5","v":0},{"$f":"DX12*DY5","v":0},{"$f":"DY12*DZ5","v":0},{"$f":"DZ12*EA5","v":0},{"$f":"EA12*EB5","v":0},{"$f":"EB12*EC5","v":0},{"$f":"EC12*ED5","v":0},{"$f":"ED12*EE5","v":0},{"$f":"EE12*EF5","v":0},{"$f":"EF12*EG5","v":0},{"$f":"EG12*EH5","v":0},{"$f":"EH12*EI5","v":0},{"$f":"EI12*EJ5","v":0},{"$f":"EJ12*EK5","v":0},{"$f":"EK12*EL5","v":0},{"$f":"EL12*EM5","v":0},{"$f":"EM12*EN5","v":0},{"$f":"EN12*EO5","v":0},{"$f":"EO12*EP5","v":0},{"$f":"EP12*EQ5","v":0},{"$f":"EQ12*ER5","v":0},{"$f":"ER12*ES5","v":0},{"$f":"ES12*ET5","v":0},{"$f":"ET12*EU5","v":0},{"$f":"EU12*EV5","v":0},{"$f":"EV12*EW5","v":0},{"$f":"EW12*EX5","v":0},{"$f":"EX12*EY5","v":0},{"$f":"EY12*EZ5","v":0},{"$f":"EZ12*FA5","v":0},{"$f":"FA12*FB5","v":0},{"$f":"FB12*FC5","v":0},{"$f":"FC12*FD5","v":0},{"$f":"FD12*FE5","v":0},{"$f":"FE12*FF5","v":0},{"$f":"FF12*FG5","v":0},{"$f":"FG12*FH5","v":0},{"$f":"FH12*FI5","v":0},{"$f":"FI12*FJ5","v":0},{"$f":"FJ12*FK5","v":0},{"$f":"FK12*FL5","v":0},{"$f":"FL12*FM5","v":0},{"$f":"FM12*FN5","v":0},{"$f":"FN12*FO5","v":0},{"$f":"FO12*FP5","v":0},{"$f":"FP12*FQ5","v":0},{"$f":"FQ12*FR5","v":0},{"$f":"FR12*FS5","v":0},{"$f":"FS12*FT5","v":0},{"$f":"FT12*FU5","v":0},{"$f":"FU12*FV5","v":0},{"$f":"FV12*FW5","v":0},{"$f":"FW12*FX5","v":0},{"$f":"FX12*FY5","v":0},{"$f":"FY12*FZ5","v":0},{"$f":"FZ12*GA5","v":0},{"$f":"GA12*GB5","v":0},{"$f":"GB12*GC5","v":0},{"$f":"GC12*GD5","v":0},{"$f":"GD12*GE5","v":0},{"$f":"GE12*GF5","v":0},{"$f":"GF12*GG5","v":0},{"$f":"GG12*GH5","v":0},{"$f":"GH12*GI5","v":0},{"$f":"GI12*GJ5","v":0},{"$f":"GJ12*GK5","v":0},{"$f":"GK12*GL5","v":0},{"$f":"GL12*GM5","v":0},{"$f":"GM12*GN5","v":0},{"$f":"GN12*GO5","v":0},{"$f":"GO12*GP5","v":0},{"$f":"GP12*GQ5","v":0},{"$f":"GQ12*GR5","v":0},{"$f":"GR12*GS5","v":0},{"$f":"GS12*GT5","v":0},{"$f":"GT12*GU5","v":0},{"$f":"GU12*GV5","v":0},{"$f":"GV12*GW5","v":0},{"$f":"GW12*GX5","v":0},{"$f":"GX12*GY5","v":0},{"$f":"GY12*GZ5","v":0},{"$f":"GZ12*HA5","v":0},{"$f":"HA12*HB5","v":0},{"$f":"HB12*HC5","v":0},{"$f":"HC12*HD5","v":0},{"$f":"HD12*HE5","v":0},{"$f":"HE12*HF5","v":0},{"$f":"HF12*HG5","v":0},{"$f":"HG12*HH5","v":0},{"$f":"HH12*HI5","v":0},{"$f":"HI12*HJ5","v":0},{"$f":"HJ12*HK5","v":0},{"$f":"HK12*HL5","v":0},{"$f":"HL12*HM5","v":0},{"$f":"HM12*HN5","v":0},{"$f":"HN12*HO5","v":0},{"$f":"HO12*HP5","v":0},{"$f":"HP12*HQ5","v":0},{"$f":"HQ12*HR5","v":0},{"$f":"HR12*HS5","v":0},{"$f":"HS12*HT5","v":0},{"$f":"HT12*HU5","v":0},{"$f":"HU12*HV5","v":0},{"$f":"HV12*HW5","v":0},{"$f":"HW12*HX5","v":0},{"$f":"HX12*HY5","v":0},{"$f":"HY12*HZ5","v":0},{"$f":"HZ12*IA5","v":0},{"$f":"IA12*IB5","v":0},{"$f":"IB12*IC5","v":0},{"$f":"IC12*ID5","v":0},{"$f":"ID12*IE5","v":0},{"$f":"IE12*IF5","v":0},{"$f":"IF12*IG5","v":0},{"$f":"IG12*IH5","v":0},{"$f":"IH12*II5","v":0},{"$f":"II12*IJ5","v":0},{"$f":"IJ12*IK5","v":0},{"$f":"IK12*IL5","v":0},{"$f":"IL12*IM5","v":0},{"$f":"IM12*IN5","v":0},{"$f":"IN12*IO5","v":0},{"$f":"IO12*IP5","v":0},{"$f":"IP12*IQ5","v":0},{"$f":"IQ12*IR5","v":0},{"$f":"IR12*IS5","v":0},{"$f":"IS12*IT5","v":0},{"$f":"IT12*IU5","v":0},{"$f":"IU12*IV5","v":0},{"$f":"IV12*IW5","v":0},{"$f":"IW12*IX5","v":0},{"$f":"IX12*IY5","v":0},{"$f":"IY12*IZ5","v":0},{"$f":"IZ12*JA5","v":0},{"$f":"JA12*JB5","v":0},{"$f":"JB12*JC5","v":0},{"$f":"JC12*JD5","v":0},{"$f":"JD12*JE5","v":0},{"$f":"JE12*JF5","v":0},{"$f":"JF12*JG5","v":0},{"$f":"JG12*JH5","v":0},{"$f":"JH12*JI5","v":0},{"$f":"JI12*JJ5","v":0},{"$f":"JJ12*JK5","v":0},{"$f":"JK12*JL5","v":0},{"$f":"JL12*JM5","v":0},{"$f":"JM12*JN5","v":0},{"$f":"JN12*JO5","v":0},{"$f":"JO12*JP5","v":0},{"$f":"JP12*JQ5","v":0},{"$f":"JQ12*JR5","v":0},{"$f":"JR12*JS5","v":0},{"$f":"JS12*JT5","v":0},{"$f":"JT12*JU5","v":0},{"$f":"JU12*JV5","v":0},{"$f":"JV12*JW5","v":0},{"$f":"JW12*JX5","v":0},{"$f":"JX12*JY5","v":0},{"$f":"JY12*JZ5","v":0},{"$f":"JZ12*KA5","v":0},{"$f":"KA12*KB5","v":0},{"$f":"KB12*KC5","v":0},{"$f":"KC12*KD5","v":0},{"$f":"KD12*KE5","v":0},{"$f":"KE12*KF5","v":0},{"$f":"KF12*KG5","v":0},{"$f":"KG12*KH5","v":0},{"$f":"KH12*KI5","v":0},{"$f":"KI12*KJ5","v":0},{"$f":"KJ12*KK5","v":0},{"$f":"KK12*KL5","v":0},{"$f":"KL12*KM5","v":0},{"$f":"KM12*KN5","v":0},{"$f":"KN12*KO5","v":0},{"$f":"KO12*KP5","v":0},{"$f":"KP12*KQ5","v":0},{"$f":"KQ12*KR5","v":0},{"$f":"KR12*KS5","v":0},{"$f":"KS12*KT5","v":0},{"$f":"KT12*KU5","v":0},{"$f":"KU12*KV5","v":0},{"$f":"KV12*KW5","v":0},{"$f":"KW12*KX5","v":0},{"$f":"KX12*KY5","v":0},{"$f":"KY12*KZ5","v":0},{"$f":"KZ12*LA5","v":0},{"$f":"LA12*LB5","v":0},{"$f":"LB12*LC5","v":0},{"$f":"LC12*LD5","v":0},{"$f":"LD12*LE5","v":0},{"$f":"LE12*LF5","v":0},{"$f":"LF12*LG5","v":0},{"$f":"LG12*LH5","v":0},{"$f":"LH12*LI5","v":0},{"$f":"LI12*LJ5","v":0},{"$f":"LJ12*LK5","v":0},{"$f":"LK12*LL5","v":0},{"$f":"LL12*LM5","v":0},{"$f":"LM12*LN5","v":0},{"$f":"LN12*LO5","v":0},{"$f":"LO12*LP5","v":0},{"$f":"LP12*LQ5","v":0},{"$f":"LQ12*LR5","v":0},{"$f":"LR12*LS5","v":0},{"$f":"LS12*LT5","v":0},{"$f":"LT12*LU5","v":0},{"$f":"LU12*LV5","v":0},{"$f":"LV12*LW5","v":0},{"$f":"LW12*LX5","v":0},{"$f":"LX12*LY5","v":0},{"$f":"LY12*LZ5","v":0},{"$f":"LZ12*MA5","v":0},{"$f":"MA12*MB5","v":0},{"$f":"MB12*MC5","v":0},{"$f":"MC12*MD5","v":0},{"$f":"MD12*ME5","v":0},{"$f":"ME12*MF5","v":0},{"$f":"MF12*MG5","v":0},{"$f":"MG12*MH5","v":0},{"$f":"MH12*MI5","v":0},{"$f":"MI12*MJ5","v":0},{"$f":"MJ12*MK5","v":0},{"$f":"MK12*ML5","v":0},{"$f":"ML12*MM5","v":0},{"$f":"MM12*MN5","v":0},{"$f":"MN12*MO5","v":0},{"$f":"MO12*MP5","v":0},{"$f":"MP12*MQ5","v":0},{"$f":"MQ12*MR5","v":0},{"$f":"MR12*MS5","v":0},{"$f":"MS12*MT5","v":0},{"$f":"MT12*MU5","v":0},{"$f":"MU12*MV5","v":0},{"$f":"MV12*MW5","v":0},{"$f":"MW12*MX5","v":0},{"$f":"MX12*MY5","v":0},{"$f":"MY12*MZ5","v":0},{"$f":"MZ12*NA5","v":0},{"$f":"NA12*NB5","v":0},{"$f":"NB12*NC5","v":0},{"$f":"NC12*ND5","v":0},{"$f":"ND12*NE5","v":0},{"$f":"NE12*NF5","v":0},{"$f":"NF12*NG5","v":0},{"$f":"NG12*NH5","v":0},{"$f":"NH12*NI5","v":0},{"$f":"NI12*NJ5","v":0},{"$f":"NJ12*NK5","v":0},{"$f":"NK12*NL5","v":0},{"$f":"NL12*NM5","v":0},{"$f":"NM12*NN5","v":0},{"$f":"NN12*NO5","v":0},{"$f":"NO12*NP5","v":0},{"$f":"NP12*NQ5","v":0},{"$f":"NQ12*NR5","v":0},{"$f":"NR12*NS5","v":0},{"$f":"NS12*NT5","v":0},{"$f":"NT12*NU5","v":0},{"$f":"NU12*NV5","v":0},{"$f":"NV12*NW5","v":0},{"$f":"NW12*NX5","v":0},{"$f":"NX12*NY5","v":0},{"$f":"NY12*NZ5","v":0},{"$f":"NZ12*OA5","v":0},{"$f":"OA12*OB5","v":0},{"$f":"OB12*OC5","v":0},{"$f":"OC12*OD5","v":0},{"$f":"OD12*OE5","v":0},{"$f":"OE12*OF5","v":0},{"$f":"OF12*OG5","v":0},{"$f":"OG12*OH5","v":0},{"$f":"OH12*OI5","v":0},{"$f":"OI12*OJ5","v":0},{"$f":"OJ12*OK5","v":0},{"$f":"OK12*OL5","v":0},{"$f":"OL12*OM5","v":0},{"$f":"OM12*ON5","v":0},{"$f":"ON12*OO5","v":0},{"$f":"OO12*OP5","v":0},{"$f":"OP12*OQ5","v":0},{"$f":"OQ12*OR5","v":0},{"$f":"OR12*OS5","v":0},{"$f":"OS12*OT5","v":0},{"$f":"OT12*OU5","v":0},{"$f":"OU12*OV5","v":0},{"$f":"OV12*OW5","v":0},{"$f":"OW12*OX5","v":0},{"$f":"OX12*OY5","v":0},{"$f":"OY12*OZ5","v":0},{"$f":"OZ12*PA5","v":0},{"$f":"PA12*PB5","v":0},{"$f":"PB12*PC5","v":0},{"$f":"PC12*PD5","v":0},{"$f":"PD12*PE5","v":0},{"$f":"PE12*PF5","v":0},{"$f":"PF12*PG5","v":0},{"$f":"PG12*PH5","v":0},{"$f":"PH12*PI5","v":0},{"$f":"PI12*PJ5","v":0},{"$f":"PJ12*PK5","v":0},{"$f":"PK12*PL5","v":0},{"$f":"PL12*PM5","v":0},{"$f":"PM12*PN5","v":0},{"$f":"PN12*PO5","v":0},{"$f":"PO12*PP5","v":0},{"$f":"PP12*PQ5","v":0},{"$f":"PQ12*PR5","v":0},{"$f":"PR12*PS5","v":0},{"$f":"PS12*PT5","v":0},{"$f":"PT12*PU5","v":0},{"$f":"PU12*PV5","v":0},{"$f":"PV12*PW5","v":0},{"$f":"PW12*PX5","v":0},{"$f":"PX12*PY5","v":0},{"$f":"PY12*PZ5","v":0},{"$f":"PZ12*QA5","v":0},{"$f":"QA12*QB5","v":0},{"$f":"QB12*QC5","v":0},{"$f":"QC12*QD5","v":0},{"$f":"QD12*QE5","v":0},{"$f":"QE12*QF5","v":0},{"$f":"QF12*QG5","v":0},{"$f":"QG12*QH5","v":0},{"$f":"QH12*QI5","v":0},{"$f":"QI12*QJ5","v":0},{"$f":"QJ12*QK5","v":0},{"$f":"QK12*QL5","v":0},{"$f":"QL12*QM5","v":0},{"$f":"QM12*QN5","v":0},{"$f":"QN12*QO5","v":0},{"$f":"QO12*QP5","v":0},{"$f":"QP12*QQ5","v":0},{"$f":"QQ12*QR5","v":0},{"$f":"QR12*QS5","v":0},{"$f":"QS12*QT5","v":0},{"$f":"QT12*QU5","v":0},{"$f":"QU12*QV5","v":0},{"$f":"QV12*QW5","v":0},{"$f":"QW12*QX5","v":0},{"$f":"QX12*QY5","v":0},{"$f":"QY12*QZ5","v":0},{"$f":"QZ12*RA5","v":0},{"$f":"RA12*RB5","v":0},{"$f":"RB12*RC5","v":0},{"$f":"RC12*RD5","v":0},{"$f":"RD12*RE5","v":0},{"$f":"RE12*RF5","v":0},{"$f":"RF12*RG5","v":0},{"$f":"RG12*RH5","v":0},{"$f":"RH12*RI5","v":0},{"$f":"RI12*RJ5","v":0},{"$f":"RJ12*RK5","v":0},{"$f":"RK12*RL5","v":0},{"$f":"RL12*RM5","v":0},{"$f":"RM12*RN5","v":0},{"$f":"RN12*RO5","v":0},{"$f":"RO12*RP5","v":0},{"$f":"RP12*RQ5","v":0},{"$f":"RQ12*RR5","v":0},{"$f":"RR12*RS5","v":0},{"$f":"RS12*RT5","v":0},{"$f":"RT12*RU5","v":0},{"$f":"RU12*RV5","v":0},{"$f":"RV12*RW5","v":0},{"$f":"RW12*RX5","v":0},{"$f":"RX12*RY5","v":0},{"$f":"RY12*RZ5","v":0},{"$f":"RZ12*SA5","v":0},{"$f":"SA12*SB5","v":0},{"$f":"SB12*SC5","v":0},{"$f":"SC12*SD5","v":0},{"$f":"SD12*SE5","v":0},{"$f":"SE12*SF5","v":0},{"$f":"SF12*SG5","v":0},{"$f":"SG12*SH5","v":0},{"$f":"SH12*SI5","v":0},{"$f":"SI12*SJ5","v":0},{"$f":"SJ12*SK5","v":0},{"$f":"SK12*SL5","v":0},{"$f":"SL12*SM5","v":0},{"$f":"SM12*SN5","v":0},{"$f":"SN12*SO5","v":0},{"$f":"SO12*SP5","v":0},{"$f":"SP12*SQ5","v":0},{"$f":"SQ12*SR5","v":0},{"$f":"SR12*SS5","v":0},{"$f":"SS12*ST5","v":0},{"$f":"ST12*SU5","v":0},{"$f":"SU12*SV5","v":0},{"$f":"SV12*SW5","v":0},{"$f":"SW12*SX5","v":0},{"$f":"SX12*SY5","v":0},{"$f":"SY12*SZ5","v":0},{"$f":"SZ12*TA5","v":0},{"$f":"TA12*TB5","v":0},{"$f":"TB12*TC5","v":0}]
[null,null,null,"Value over Explicit Period",{"$f":"NPV(F29,K29:KW29)","v":0},{"$f":"Scenarios!D3","v":8.4000000000000005E-2},null,null,null,null,{"$f":"K12*K4","v":0},{"$f":"L12*L4","v":0},{"$f":"M12*M4","v":0},{"$f":"N12*N4","v":0},{"$f":"O12*O4","v":0},{"$f":"P12*P4","v":0},{"$f":"Q12*Q4","v":0},{"$f":"R12*R4","v":0},{"$f":"S12*S4","v":0},{"$f":"T12*T4","v":0},{"$f":"U12*U4","v":0},{"$f":"V12*V4","v":0},{"$f":"W12*W4","v":0},{"$f":"X12*X4","v":0},{"$f":"Y12*Y4","v":0},{"$f":"Z12*Z4","v":0},{"$f":"AA12*AA4","v":0},{"$f":"AB12*AB4","v":0},{"$f":"AC12*AC4","v":0},{"$f":"AD12*AD4","v":0},{"$f":"AE12*AE4","v":0},{"$f":"AF12*AF4","v":0},{"$f":"AG12*AG4","v":0},{"$f":"AH12*AH4","v":0},{"$f":"AI12*AI4","v":0},{"$f":"AJ12*AJ4","v":0},{"$f":"AK12*AK4","v":0},{"$f":"AL12*AL4","v":0},{"$f":"AM12*AM4","v":0},{"$f":"AN12*AN4","v":0},{"$f":"AO12*AO4","v":0},{"$f":"AP12*AP4","v":0},{"$f":"AQ12*AQ4","v":0},{"$f":"AR12*AR4","v":0},{"$f":"AS12*AS4","v":0},{"$f":"AT12*AT4","v":0},{"$f":"AU12*AU4","v":0},{"$f":"AV12*AV4","v":0},{"$f":"AW12*AW4","v":0},{"$f":"AX12*AX4","v":0},{"$f":"AY12*AY4","v":0},{"$f":"AZ12*AZ4","v":0},{"$f":"BA12*BA4","v":0},{"$f":"BB12*BB4","v":0},{"$f":"BC12*BC4","v":0},{"$f":"BD12*BD4","v":0},{"$f":"BE12*BE4","v":0},{"$f":"BF12*BF4","v":0},{"$f":"BG12*BG4","v":0},{"$f":"BH12*BH4","v":0},{"$f":"BI12*BI4","v":0},{"$f":"BJ12*BJ4","v":0},{"$f":"BK12*BK4","v":0},{"$f":"BL12*BL4","v":0},{"$f":"BM12*BM4","v":0},{"$f":"BN12*BN4","v":0},{"$f":"BO12*BO4","v":0},{"$f":"BP12*BP4","v":0},{"$f":"BQ12*BQ4","v":0},{"$f":"BR12*BR4","v":0},{"$f":"BS12*BS4","v":0},{"$f":"BT12*BT4","v":0},{"$f":"BU12*BU4","v":0},{"$f":"BV12*BV4","v":0},{"$f":"BW12*BW4","v":0},{"$f":"BX12*BX4","v":0},{"$f":"BY12*BY4","v":0},{"$f":"BZ12*BZ4","v":0},{"$f":"CA12*CA4","v":0},{"$f":"CB12*CB4","v":0},{"$f":"CC12*CC4","v":0},{"$f":"CD12*CD4","v":0},{"$f":"CE12*CE4","v":0},{"$f":"CF12*CF4","v":0},{"$f":"CG12*CG4","v":0},{"$f":"CH12*CH4","v":0},{"$f":"CI12*CI4","v":0},{"$f":"CJ12*CJ4","v":0},{"$f":"CK12*CK4","v":0},{"$f":"CL12*CL4","v":0},{"$f":"CM12*CM4","v":0},{"$f":"CN12*CN4","v":0},{"$f":"CO12*CO4","v":0},{"$f":"CP12*CP4","v":0},{"$f":"CQ12*CQ4","v":0},{"$f":"CR12*CR4","v":0},{"$f":"CS12*CS4","v":0},{"$f":"CT12*CT4","v":0},{"$f":"CU12*CU4","v":0},{"$f":"CV12*CV4","v":0},{"$f":"CW12*CW4","v":0},{"$f":"CX12*CX4","v":0},{"$f":"CY12*CY4","v":0},{"$f":"CZ12*CZ4","v":0},{"$f":"DA12*DA4","v":0},{"$f":"DB12*DB4","v":0},{"$f":"DC12*DC4","v":0},{"$f":"DD12*DD4","v":0},{"$f":"DE12*DE4","v":0},{"$f":"DF12*DF4","v":0},{"$f":"DG12*DG4","v":0},{"$f":"DH12*DH4","v":0},{"$f":"DI12*DI4","v":0},{"$f":"DJ12*DJ4","v":0},{"$f":"DK12*DK4","v":0},{"$f":"DL12*DL4","v":0},{"$f":"DM12*DM4","v":0},{"$f":"DN12*DN4","v":0},{"$f":"DO12*DO4","v":0},{"$f":"DP12*DP4","v":0},{"$f":"DQ12*DQ4","v":0},{"$f":"DR12*DR4","v":0},{"$f":"DS12*DS4","v":0},{"$f":"DT12*DT4","v":0},{"$f":"DU12*DU4","v":0},{"$f":"DV12*DV4","v":0},{"$f":"DW12*DW4","v":0},{"$f":"DX12*DX4","v":0},{"$f":"DY12*DY4","v":0},{"$f":"DZ12*DZ4","v":0},{"$f":"EA12*EA4","v":0},{"$f":"EB12*EB4","v":0},{"$f":"EC12*EC4","v":0},{"$f":"ED12*ED4","v":0},{"$f":"EE12*EE4","v":0},{"$f":"EF12*EF4","v":0},{"$f":"EG12*EG4","v":0},{"$f":"EH12*EH4","v":0},{"$f":"EI12*EI4","v":0},{"$f":"EJ12*EJ4","v":0},{"$f":"EK12*EK4","v":0},{"$f":"EL12*EL4","v":0},{"$f":"EM12*EM4","v":0},{"$f":"EN12*EN4","v":0},{"$f":"EO12*EO4","v":0},{"$f":"EP12*EP4","v":0},{"$f":"EQ12*EQ4","v":0},{"$f":"ER12*ER4","v":0},{"$f":"ES12*ES4","v":0},{"$f":"ET12*ET4","v":0},{"$f":"EU12*EU4","v":0},{"$f":"EV12*EV4","v":0},{"$f":"EW12*EW4","v":0},{"$f":"EX12*EX4","v":0},{"$f":"EY12*EY4","v":0},{"$f":"EZ12*EZ4","v":0},{"$f":"FA12*FA4","v":0},{"$f":"FB12*FB4","v":0},{"$f":"FC12*FC4","v":0},{"$f":"FD12*FD4","v":0},{"$f":"FE12*FE4","v":0},{"$f":"FF12*FF4","v":0},{"$f":"FG12*FG4","v":0},{"$f":"FH12*FH4","v":0},{"$f":"FI12*FI4","v":0},{"$f":"FJ12*FJ4","v":0},{"$f":"FK12*FK4","v":0},{"$f":"FL12*FL4","v":0},{"$f":"FM12*FM4","v":0},{"$f":"FN12*FN4","v":0},{"$f":"FO12*FO4","v":0},{"$f":"FP12*FP4","v":0},{"$f":"FQ12*FQ4","v":0},{"$f":"FR12*FR4","v":0},{"$f":"FS12*FS4","v":0},{"$f":"FT12*FT4","v":0},{"$f":"FU12*FU4","v":0},{"$f":"FV12*FV4","v":0},{"$f":"FW12*FW4","v":0},{"$f":"FX12*FX4","v":0},{"$f":"FY12*FY4","v":0},{"$f":"FZ12*FZ4","v":0},{"$f":"GA12*GA4","v":0},{"$f":"GB12*GB4","v":0},{"$f":"GC12*GC4","v":0},{"$f":"GD12*GD4","v":0},{"$f":"GE12*GE4","v":0},{"$f":"GF12*GF4","v":0},{"$f":"GG12*GG4","v":0},{"$f":"GH12*GH4","v":0},{"$f":"GI12*GI4","v":0},{"$f":"GJ12*GJ4","v":0},{"$f":"GK12*GK4","v":0},{"$f":"GL12*GL4","v":0},{"$f":"GM12*GM4","v":0},{"$f":"GN12*GN4","v":0},{"$f":"GO12*GO4","v":0},{"$f":"GP12*GP4","v":0},{"$f":"GQ12*GQ4","v":0},{"$f":"GR12*GR4","v":0},{"$f":"GS12*GS4","v":0},{"$f":"GT12*GT4","v":0},{"$f":"GU12*GU4","v":0},{"$f":"GV12*GV4","v":0},{"$f":"GW12*GW4","v":0},{"$f":"GX12*GX4","v":0},{"$f":"GY12*GY4","v":0},{"$f":"GZ12*GZ4","v":0},{"$f":"HA12*HA4","v":0},{"$f":"HB12*HB4","v":0},{"$f":"HC12*HC4","v":0},{"$f":"HD12*HD4","v":0},{"$f":"HE12*HE4","v":0},{"$f":"HF12*HF4","v":0},{"$f":"HG12*HG4","v":0},{"$f":"HH12*HH4","v":0},{"$f":"HI12*HI4","v":0},{"$f":"HJ12*HJ4","v":0},{"$f":"HK12*HK4","v":0},{"$f":"HL12*HL4","v":0},{"$f":"HM12*HM4","v":0},{"$f":"HN12*HN4","v":0},{"$f":"HO12*HO4","v":0},{"$f":"HP12*HP4","v":0},{"$f":"HQ12*HQ4","v":0},{"$f":"HR12*HR4","v":0},{"$f":"HS12*HS4","v":0},{"$f":"HT12*HT4","v":0},{"$f":"HU12*HU4","v":0},{"$f":"HV12*HV4","v":0},{"$f":"HW12*HW4","v":0},{"$f":"HX12*HX4","v":0},{"$f":"HY12*HY4","v":0},{"$f":"HZ12*HZ4","v":0},{"$f":"IA12*IA4","v":0},{"$f":"IB12*IB4","v":0},{"$f":"IC12*IC4","v":0},{"$f":"ID12*ID4","v":0},{"$f":"IE12*IE4","v":0},{"$f":"IF12*IF4","v":0},{"$f":"IG12*IG4","v":0},{"$f":"IH12*IH4","v":0},{"$f":"II12*II4","v":0},{"$f":"IJ12*IJ4","v":0},{"$f":"IK12*IK4","v":0},{"$f":"IL12*IL4","v":0},{"$f":"IM12*IM4","v":0},{"$f":"IN12*IN4","v":0},{"$f":"IO12*IO4","v":0},{"$f":"IP12*IP4","v":0},{"$f":"IQ12*IQ4","v":0},{"$f":"IR12*IR4","v":0},{"$f":"IS12*IS4","v":0},{"$f":"IT12*IT4","v":0},{"$f":"IU12*IU4","v":0},{"$f":"IV12*IV4","v":0},{"$f":"IW12*IW4","v":0},{"$f":"IX12*IX4","v":0},{"$f":"IY12*IY4","v":0},{"$f":"IZ12*IZ4","v":0},{"$f":"JA12*JA4","v":0},{"$f":"JB12*JB4","v":0},{"$f":"JC12*JC4","v":0},{"$f":"JD12*JD4","v":0},{"$f":"JE12*JE4","v":0},{"$f":"JF12*JF4","v":0},{"$f":"JG12*JG4","v":0},{"$f":"JH12*JH4","v":0},{"$f":"JI12*JI4","v":0},{"$f":"JJ12*JJ4","v":0},{"$f":"JK12*JK4","v":0},{"$f":"JL12*JL4","v":0},{"$f":"JM12*JM4","v":0},{"$f":"JN12*JN4","v":0},{"$f":"JO12*JO4","v":0},{"$f":"JP12*JP4","v":0},{"$f":"JQ12*JQ4","v":0},{"$f":"JR12*JR4","v":0},{"$f":"JS12*JS4","v":0},{"$f":"JT12*JT4","v":0},{"$f":"JU12*JU4","v":0},{"$f":"JV12*JV4","v":0},{"$f":"JW12*JW4","v":0},{"$f":"JX12*JX4","v":0},{"$f":"JY12*JY4","v":0},{"$f":"JZ12*JZ4","v":0},{"$f":"KA12*KA4","v":0},{"$f":"KB12*KB4","v":0},{"$f":"KC12*KC4","v":0},{"$f":"KD12*KD4","v":0},{"$f":"KE12*KE4","v":0},{"$f":"KF12*KF4","v":0},{"$f":"KG12*KG4","v":0},{"$f":"KH12*KH4","v":0},{"$f":"KI12*KI4","v":0},{"$f":"KJ12*KJ4","v":0},{"$f":"KK12*KK4","v":0},{"$f":"KL12*KL4","v":0},{"$f":"KM12*KM4","v":0},{"$f":"KN12*KN4","v":0},{"$f":"KO12*KO4","v":0},{"$f":"KP12*KP4","v":0},{"$f":"KQ12*KQ4","v":0},{"$f":"KR12*KR4","v":0},{"$f":"KS12*KS4","v":0},{"$f":"KT12*KT4","v":0},{"$f":"KU12*KU4","v":0},{"$f":"KV12*KV4","v":0},{"$f":"KW12*KW4","v":0},{"$f":"KX12*KX4","v":0},{"$f":"KY12*KY4","v":0},{"$f":"KZ12*KZ4","v":0},{"$f":"LA12*LA4","v":0},{"$f":"LB12*LB4","v":0},{"$f":"LC12*LC4","v":0},{"$f":"LD12*LD4","v":0},{"$f":"LE12*LE4","v":0},{"$f":"LF12*LF4","v":0},{"$f":"LG12*LG4","v":0},{"$f":"LH12*LH4","v":0},{"$f":"LI12*LI4","v":0},{"$f":"LJ12*LJ4","v":0},{"$f":"LK12*LK4","v":0},{"$f":"LL12*LL4","v":0},{"$f":"LM12*LM4","v":0},{"$f":"LN12*LN4","v":0},{"$f":"LO12*LO4","v":0},{"$f":"LP12*LP4","v":0},{"$f":"LQ12*LQ4","v":0},{"$f":"LR12*LR4","v":0},{"$f":"LS12*LS4","v":0},{"$f":"LT12*LT4","v":0},{"$f":"LU12*LU4","v":0},{"$f":"LV12*LV4","v":0},{"$f":"LW12*LW4","v":0},{"$f":"LX12*LX4","v":0},{"$f":"LY12*LY4","v":0},{"$f":"LZ12*LZ4","v":0},{"$f":"MA12*MA4","v":0},{"$f":"MB12*MB4","v":0},{"$f":"MC12*MC4","v":0},{"$f":"MD12*MD4","v":0},{"$f":"ME12*ME4","v":0},{"$f":"MF12*MF4","v":0},{"$f":"MG12*MG4","v":0},{"$f":"MH12*MH4","v":0},{"$f":"MI12*MI4","v":0},{"$f":"MJ12*MJ4","v":0},{"$f":"MK12*MK4","v":0},{"$f":"ML12*ML4","v":0},{"$f":"MM12*MM4","v":0},{"$f":"MN12*MN4","v":0},{"$f":"MO12*MO4","v":0},{"$f":"MP12*MP4","v":0},{"$f":"MQ12*MQ4","v":0},{"$f":"MR12*MR4","v":0},{"$f":"MS12*MS4","v":0},{"$f":"MT12*MT4","v":0},{"$f":"MU12*MU4","v":0},{"$f":"MV12*MV4","v":0},{"$f":"MW12*MW4","v":0},{"$f":"MX12*MX4","v":0},{"$f":"MY12*MY4","v":0},{"$f":"MZ12*MZ4","v":0},{"$f":"NA12*NA4","v":0},{"$f":"NB12*NB4","v":0},{"$f":"NC12*NC4","v":0},{"$f":"ND12*ND4","v":0},{"$f":"NE12*NE4","v":0},{"$f":"NF12*NF4","v":0},{"$f":"NG12*NG4","v":0},{"$f":"NH12*NH4","v":0},{"$f":"NI12*NI4","v":0},{"$f":"NJ12*NJ4","v":0},{"$f":"NK12*NK4","v":0},{"$f":"NL12*NL4","v":0},{"$f":"NM12*NM4","v":0},{"$f":"NN12*NN4","v":0},{"$f":"NO12*NO4","v":0},{"$f":"NP12*NP4","v":0},{"$f":"NQ12*NQ4","v":0},{"$f":"NR12*NR4","v":0},{"$f":"NS12*NS4","v":0},{"$f":"NT12*NT4","v":0},{"$f":"NU12*NU4","v":0},{"$f":"NV12*NV4","v":0},{"$f":"NW12*NW4","v":0},{"$f":"NX12*NX4","v":0},{"$f":"NY12*NY4","v":0},{"$f":"NZ12*NZ4","v":0},{"$f":"OA12*OA4","v":0},{"$f":"OB12*OB4","v":0},{"$f":"OC12*OC4","v":0},{"$f":"OD12*OD4","v":0},{"$f":"OE12*OE4","v":0},{"$f":"OF12*OF4","v":0},{"$f":"OG12*OG4","v":0},{"$f":"OH12*OH4","v":0},{"$f":"OI12*OI4","v":0},{"$f":"OJ12*OJ4","v":0},{"$f":"OK12*OK4","v":0},{"$f":"OL12*OL4","v":0},{"$f":"OM12*OM4","v":0},{"$f":"ON12*ON4","v":0},{"$f":"OO12*OO4","v":0},{"$f":"OP12*OP4","v":0},{"$f":"OQ12*OQ4","v":0},{"$f":"OR12*OR4","v":0},{"$f":"OS12*OS4","v":0},{"$f":"OT12*OT4","v":0},{"$f":"OU12*OU4","v":0},{"$f":"OV12*OV4","v":0},{"$f":"OW12*OW4","v":0},{"$f":"OX12*OX4","v":0},{"$f":"OY12*OY4","v":0},{"$f":"OZ12*OZ4","v":0},{"$f":"PA12*PA4","v":0},{"$f":"PB12*PB4","v":0},{"$f":"PC12*PC4","v":0},{"$f":"PD12*PD4","v":0},{"$f":"PE12*PE4","v":0},{"$f":"PF12*PF4","v":0},{"$f":"PG12*PG4","v":0},{"$f":"PH12*PH4","v":0},{"$f":"PI12*PI4","v":0},{"$f":"PJ12*PJ4","v":0},{"$f":"PK12*PK4","v":0},{"$f":"PL12*PL4","v":0},{"$f":"PM12*PM4","v":0},{"$f":"PN12*PN4","v":0},{"$f":"PO12*PO4","v":0},{"$f":"PP12*PP4","v":0},{"$f":"PQ12*PQ4","v":0},{"$f":"PR12*PR4","v":0},{"$f":"PS12*PS4","v":0},{"$f":"PT12*PT4","v":0},{"$f":"PU12*PU4","v":0},{"$f":"PV12*PV4","v":0},{"$f":"PW12*PW4","v":0},{"$f":"PX12*PX4","v":0},{"$f":"PY12*PY4","v":0},{"$f":"PZ12*PZ4","v":0},{"$f":"QA12*QA4","v":0},{"$f":"QB12*QB4","v":0},{"$f":"QC12*QC4","v":0},{"$f":"QD12*QD4","v":0},{"$f":"QE12*QE4","v":0},{"$f":"QF12*QF4","v":0},{"$f":"QG12*QG4","v":0},{"$f":"QH12*QH4","v":0},{"$f":"QI12*QI4","v":0},{"$f":"QJ12*QJ4","v":0},{"$f":"QK12*QK4","v":0},{"$f":"QL12*QL4","v":0},{"$f":"QM12*QM4","v":0},{"$f":"QN12*QN4","v":0},{"$f":"QO12*QO4","v":0},{"$f":"QP12*QP4","v":0},{"$f":"QQ12*QQ4","v":0},{"$f":"QR12*QR4","v":0},{"$f":"QS12*QS4","v":0},{"$f":"QT12*QT4","v":0},{"$f":"QU12*QU4","v":0},{"$f":"QV12*QV4","v":0},{"$f":"QW12*QW4","v":0},{"$f":"QX12*QX4","v":0},{"$f":"QY12*QY4","v":0},{"$f":"QZ12*QZ4","v":0},{"$f":"RA12*RA4","v":0},{"$f":"RB12*RB4","v":0},{"$f":"RC12*RC4","v":0},{"$f":"RD12*RD4","v":0},{"$f":"RE12*RE4","v":0},{"$f":"RF12*RF4","v":0},{"$f":"RG12*RG4","v":0},{"$f":"RH12*RH4","v":0},{"$f":"RI12*RI4","v":0},{"$f":"RJ12*RJ4","v":0},{"$f":"RK12*RK4","v":0},{"$f":"RL12*RL4","v":0},{"$f":"RM12*RM4","v":0},{"$f":"RN12*RN4","v":0},{"$f":"RO12*RO4","v":0},{"$f":"RP12*RP4","v":0},{"$f":"RQ12*RQ4","v":0},{"$f":"RR12*RR4","v":0},{"$f":"RS12*RS4","v":0},{"$f":"RT12*RT4","v":0},{"$f":"RU12*RU4","v":0},{"$f":"RV12*RV4","v":0},{"$f":"RW12*RW4","v":0},{"$f":"RX12*RX4","v":0},{"$f":"RY12*RY4","v":0},{"$f":"RZ12*RZ4","v":0},{"$f":"SA12*SA4","v":0},{"$f":"SB12*SB4","v":0},{"$f":"SC12*SC4","v":0},{"$f":"SD12*SD4","v":0},{"$f":"SE12*SE4","v":0},{"$f":"SF12*SF4","v":0},{"$f":"SG12*SG4","v":0},{"$f":"SH12*SH4","v":0},{"$f":"SI12*SI4","v":0},{"$f":"SJ12*SJ4","v":0},{"$f":"SK12*SK4","v":0},{"$f":"SL12*SL4","v":0},{"$f":"SM12*SM4","v":0},{"$f":"SN12*SN4","v":0},{"$f":"SO12*SO4","v":0},{"$f":"SP12*SP4","v":0},{"$f":"SQ12*SQ4","v":0},{"$f":"SR12*SR4","v":0},{"$f":"SS12*SS4","v":0},{"$f":"ST12*ST4","v":0},{"$f":"SU12*SU4","v":0},{"$f":"SV12*SV4","v":0},{"$f":"SW12*SW4","v":0},{"$f":"SX12*SX4","v":0},{"$f":"SY12*SY4","v":0},{"$f":"SZ12*SZ4","v":0},{"$f":"TA12*TA4","v":0},{"$f":"TB12*TB4","v":0},{"$f":"TC12*TC4","v":0}]
[null,null,null,"Growth Rate Model (1+g)/(k-g)",{"$f":"(1+F30)/(G30-F30)","v":17.372881355932201},{"$f":"G18","v":2.5000000000000001E-2},{"$f":"F18","v":8.4000000000000005E-2},null,null,null,{"$f":"K28*K5*$E$30*(1+$F$30)","v":0},{"$f":"L28*L5*$E$30*(1+$F$30)","v":0},{"$f":"M28*M5*$E$30*(1+$F$30)","v":0},{"$f":"N28*N5*$E$30*(1+$F$30)","v":0},{"$f":"O28*O5*$E$30*(1+$F$30)","v":0},{"$f":"P28*P5*$E$30*(1+$F$30)","v":0},{"$f":"Q28*Q5*$E$30*(1+$F$30)","v":0},{"$f":"R28*R5*$E$30*(1+$F$30)","v":0},{"$f":"S28*S5*$E$30*(1+$F$30)","v":0},{"$f":"T28*T5*$E$30*(1+$F$30)","v":0},{"$f":"U28*U5*$E$30*(1+$F$30)","v":0},{"$f":"V28*V5*$E$30*(1+$F$30)","v":0},{"$f":"W28*W5*$E$30*(1+$F$30)","v":0},{"$f":"X28*X5*$E$30*(1+$F$30)","v":0},{"$f":"Y28*Y5*$E$30*(1+$F$30)","v":0},{"$f":"Z28*Z5*$E$30*(1+$F$30)","v":0},{"$f":"AA28*AA5*$E$30*(1+$F$30)","v":0},{"$f":"AB28*AB5*$E$30*(1+$F$30)","v":0},{"$f":"AC28*AC5*$E$30*(1+$F$30)","v":0},{"$f":"AD28*AD5*$E$30*(1+$F$30)","v":0},{"$f":"AE28*AE5*$E$30*(1+$F$30)","v":0},{"$f":"AF28*AF5*$E$30*(1+$F$30)","v":0},{"$f":"AG28*AG5*$E$30*(1+$F$30)","v":0},{"$f":"AH28*AH5*$E$30*(1+$F$30)","v":0},{"$f":"AI28*AI5*$E$30*(1+$F$30)","v":0},{"$f":"AJ28*AJ5*$E$30*(1+$F$30)","v":0},{"$f":"AK28*AK5*$E$30*(1+$F$30)","v":0},{"$f":"AL28*AL5*$E$30*(1+$F$30)","v":0},{"$f":"AM28*AM5*$E$30*(1+$F$30)","v":0},{"$f":"AN28*AN5*$E$30*(1+$F$30)","v":0},{"$f":"AO28*AO5*$E$30*(1+$F$30)","v":0},{"$f":"AP28*AP5*$E$30*(1+$F$30)","v":0},{"$f":"AQ28*AQ5*$E$30*(1+$F$30)","v":0},{"$f":"AR28*AR5*$E$30*(1+$F$30)","v":0},{"$f":"AS28*AS5*$E$30*(1+$F$30)","v":0},{"$f":"AT28*AT5*$E$30*(1+$F$30)","v":0},{"$f":"AU28*AU5*$E$30*(1+$F$30)","v":0},{"$f":"AV28*AV5*$E$30*(1+$F$30)","v":0},{"$f":"AW28*AW5*$E$30*(1+$F$30)","v":0},{"$f":"AX28*AX5*$E$30*(1+$F$30)","v":0},{"$f":"AY28*AY5*$E$30*(1+$F$30)","v":0},{"$f":"AZ28*AZ5*$E$30*(1+$F$30)","v":0},{"$f":"BA28*BA5*$E$30*(1+$F$30)","v":0},{"$f":"BB28*BB5*$E$30*(1+$F$30)","v":0},{"$f":"BC28*BC5*$E$30*(1+$F$30)","v":0},{"$f":"BD28*BD5*$E$30*(1+$F$30)","v":0},{"$f":"BE28*BE5*$E$30*(1+$F$30)","v":0},{"$f":"BF28*BF5*$E$30*(1+$F$30)","v":0},{"$f":"BG28*BG5*$E$30*(1+$F$30)","v":0},{"$f":"BH28*BH5*$E$30*(1+$F$30)","v":0},{"$f":"BI28*BI5*$E$30*(1+$F$30)","v":0},{"$f":"BJ28*BJ5*$E$30*(1+$F$30)","v":0},{"$f":"BK28*BK5*$E$30*(1+$F$30)","v":0},{"$f":"BL28*BL5*$E$30*(1+$F$30)","v":0},{"$f":"BM28*BM5*$E$30*(1+$F$30)","v":0},{"$f":"BN28*BN5*$E$30*(1+$F$30)","v":0},{"$f":"BO28*BO5*$E$30*(1+$F$30)","v":0},{"$f":"BP28*BP5*$E$30*(1+$F$30)","v":0},{"$f":"BQ28*BQ5*$E$30*(1+$F$30)","v":0},{"$f":"BR28*BR5*$E$30*(1+$F$30)","v":0},{"$f":"BS28*BS5*$E$30*(1+$F$30)","v":0},{"$f":"BT28*BT5*$E$30*(1+$F$30)","v":0},{"$f":"BU28*BU5*$E$30*(1+$F$30)","v":0},{"$f":"BV28*BV5*$E$30*(1+$F$30)","v":0},{"$f":"BW28*BW5*$E$30*(1+$F$30)","v":0},{"$f":"BX28*BX5*$E$30*(1+$F$30)","v":0},{"$f":"BY28*BY5*$E$30*(1+$F$30)","v":0},{"$f":"BZ28*BZ5*$E$30*(1+$F$30)","v":0},{"$f":"CA28*CA5*$E$30*(1+$F$30)","v":0},{"$f":"CB28*CB5*$E$30*(1+$F$30)","v":0},{"$f":"CC28*CC5*$E$30*(1+$F$30)","v":0},{"$f":"CD28*CD5*$E$30*(1+$F$30)","v":0},{"$f":"CE28*CE5*$E$30*(1+$F$30)","v":0},{"$f":"CF28*CF5*$E$30*(1+$F$30)","v":0},{"$f":"CG28*CG5*$E$30*(1+$F$30)","v":0},{"$f":"CH28*CH5*$E$30*(1+$F$30)","v":0},{"$f":"CI28*CI5*$E$30*(1+$F$30)","v":0},{"$f":"CJ28*CJ5*$E$30*(1+$F$30)","v":0},{"$f":"CK28*CK5*$E$30*(1+$F$30)","v":0},{"$f":"CL28*CL5*$E$30*(1+$F$30)","v":0},{"$f":"CM28*CM5*$E$30*(1+$F$30)","v":0},{"$f":"CN28*CN5*$E$30*(1+$F$30)","v":0},{"$f":"CO28*CO5*$E$30*(1+$F$30)","v":0},{"$f":"CP28*CP5*$E$30*(1+$F$30)","v":0},{"$f":"CQ28*CQ5*$E$30*(1+$F$30)","v":0},{"$f":"CR28*CR5*$E$30*(1+$F$30)","v":0},{"$f":"CS28*CS5*$E$30*(1+$F$30)","v":0},{"$f":"CT28*CT5*$E$30*(1+$F$30)","v":0},{"$f":"CU28*CU5*$E$30*(1+$F$30)","v":0},{"$f":"CV28*CV5*$E$30*(1+$F$30)","v":0},{"$f":"CW28*CW5*$E$30*(1+$F$30)","v":0},{"$f":"CX28*CX5*$E$30*(1+$F$30)","v":0},{"$f":"CY28*CY5*$E$30*(1+$F$30)","v":0},{"$f":"CZ28*CZ5*$E$30*(1+$F$30)","v":0},{"$f":"DA28*DA5*$E$30*(1+$F$30)","v":0},{"$f":"DB28*DB5*$E$30*(1+$F$30)","v":0},{"$f":"DC28*DC5*$E$30*(1+$F$30)","v":0},{"$f":"DD28*DD5*$E$30*(1+$F$30)","v":0},{"$f":"DE28*DE5*$E$30*(1+$F$30)","v":0},{"$f":"DF28*DF5*$E$30*(1+$F$30)","v":0},{"$f":"DG28*DG5*$E$30*(1+$F$30)","v":0},{"$f":"DH28*DH5*$E$30*(1+$F$30)","v":0},{"$f":"DI28*DI5*$E$30*(1+$F$30)","v":0},{"$f":"DJ28*DJ5*$E$30*(1+$F$30)","v":0},{"$f":"DK28*DK5*$E$30*(1+$F$30)","v":0},{"$f":"DL28*DL5*$E$30*(1+$F$30)","v":0},{"$f":"DM28*DM5*$E$30*(1+$F$30)","v":0},{"$f":"DN28*DN5*$E$30*(1+$F$30)","v":0},{"$f":"DO28*DO5*$E$30*(1+$F$30)","v":0},{"$f":"DP28*DP5*$E$30*(1+$F$30)","v":0},{"$f":"DQ28*DQ5*$E$30*(1+$F$30)","v":0},{"$f":"DR28*DR5*$E$30*(1+$F$30)","v":0},{"$f":"DS28*DS5*$E$30*(1+$F$30)","v":0},{"$f":"DT28*DT5*$E$30*(1+$F$30)","v":0},{"$f":"DU28*DU5*$E$30*(1+$F$30)","v":0},{"$f":"DV28*DV5*$E$30*(1+$F$30)","v":0},{"$f":"DW28*DW5*$E$30*(1+$F$30)","v":0},{"$f":"DX28*DX5*$E$30*(1+$F$30)","v":0},{"$f":"DY28*DY5*$E$30*(1+$F$30)","v":0},{"$f":"DZ28*DZ5*$E$30*(1+$F$30)","v":0},{"$f":"EA28*EA5*$E$30*(1+$F$30)","v":0},{"$f":"EB28*EB5*$E$30*(1+$F$30)","v":0},{"$f":"EC28*EC5*$E$30*(1+$F$30)","v":0},{"$f":"ED28*ED5*$E$30*(1+$F$30)","v":0},{"$f":"EE28*EE5*$E$30*(1+$F$30)","v":0},{"$f":"EF28*EF5*$E$30*(1+$F$30)","v":0},{"$f":"EG28*EG5*$E$30*(1+$F$30)","v":0},{"$f":"EH28*EH5*$E$30*(1+$F$30)","v":0},{"$f":"EI28*EI5*$E$30*(1+$F$30)","v":0},{"$f":"EJ28*EJ5*$E$30*(1+$F$30)","v":0},{"$f":"EK28*EK5*$E$30*(1+$F$30)","v":0},{"$f":"EL28*EL5*$E$30*(1+$F$30)","v":0},{"$f":"EM28*EM5*$E$30*(1+$F$30)","v":0},{"$f":"EN28*EN5*$E$30*(1+$F$30)","v":0},{"$f":"EO28*EO5*$E$30*(1+$F$30)","v":0},{"$f":"EP28*EP5*$E$30*(1+$F$30)","v":0},{"$f":"EQ28*EQ5*$E$30*(1+$F$30)","v":0},{"$f":"ER28*ER5*$E$30*(1+$F$30)","v":0},{"$f":"ES28*ES5*$E$30*(1+$F$30)","v":0},{"$f":"ET28*ET5*$E$30*(1+$F$30)","v":0},{"$f":"EU28*EU5*$E$30*(1+$F$30)","v":0},{"$f":"EV28*EV5*$E$30*(1+$F$30)","v":0},{"$f":"EW28*EW5*$E$30*(1+$F$30)","v":0},{"$f":"EX28*EX5*$E$30*(1+$F$30)","v":0},{"$f":"EY28*EY5*$E$30*(1+$F$30)","v":0},{"$f":"EZ28*EZ5*$E$30*(1+$F$30)","v":0},{"$f":"FA28*FA5*$E$30*(1+$F$30)","v":0},{"$f":"FB28*FB5*$E$30*(1+$F$30)","v":0},{"$f":"FC28*FC5*$E$30*(1+$F$30)","v":0},{"$f":"FD28*FD5*$E$30*(1+$F$30)","v":0},{"$f":"FE28*FE5*$E$30*(1+$F$30)","v":0},{"$f":"FF28*FF5*$E$30*(1+$F$30)","v":0},{"$f":"FG28*FG5*$E$30*(1+$F$30)","v":0},{"$f":"FH28*FH5*$E$30*(1+$F$30)","v":0},{"$f":"FI28*FI5*$E$30*(1+$F$30)","v":0},{"$f":"FJ28*FJ5*$E$30*(1+$F$30)","v":0},{"$f":"FK28*FK5*$E$30*(1+$F$30)","v":0},{"$f":"FL28*FL5*$E$30*(1+$F$30)","v":0},{"$f":"FM28*FM5*$E$30*(1+$F$30)","v":0},{"$f":"FN28*FN5*$E$30*(1+$F$30)","v":0},{"$f":"FO28*FO5*$E$30*(1+$F$30)","v":0},{"$f":"FP28*FP5*$E$30*(1+$F$30)","v":0},{"$f":"FQ28*FQ5*$E$30*(1+$F$30)","v":0},{"$f":"FR28*FR5*$E$30*(1+$F$30)","v":0},{"$f":"FS28*FS5*$E$30*(1+$F$30)","v":0},{"$f":"FT28*FT5*$E$30*(1+$F$30)","v":0},{"$f":"FU28*FU5*$E$30*(1+$F$30)","v":0},{"$f":"FV28*FV5*$E$30*(1+$F$30)","v":0},{"$f":"FW28*FW5*$E$30*(1+$F$30)","v":0},{"$f":"FX28*FX5*$E$30*(1+$F$30)","v":0},{"$f":"FY28*FY5*$E$30*(1+$F$30)","v":0},{"$f":"FZ28*FZ5*$E$30*(1+$F$30)","v":0},{"$f":"GA28*GA5*$E$30*(1+$F$30)","v":0},{"$f":"GB28*GB5*$E$30*(1+$F$30)","v":0},{"$f":"GC28*GC5*$E$30*(1+$F$30)","v":0},{"$f":"GD28*GD5*$E$30*(1+$F$30)","v":0},{"$f":"GE28*GE5*$E$30*(1+$F$30)","v":0},{"$f":"GF28*GF5*$E$30*(1+$F$30)","v":0},{"$f":"GG28*GG5*$E$30*(1+$F$30)","v":0},{"$f":"GH28*GH5*$E$30*(1+$F$30)","v":0},{"$f":"GI28*GI5*$E$30*(1+$F$30)","v":0},{"$f":"GJ28*GJ5*$E$30*(1+$F$30)","v":0},{"$f":"GK28*GK5*$E$30*(1+$F$30)","v":0},{"$f":"GL28*GL5*$E$30*(1+$F$30)","v":0},{"$f":"GM28*GM5*$E$30*(1+$F$30)","v":0},{"$f":"GN28*GN5*$E$30*(1+$F$30)","v":0},{"$f":"GO28*GO5*$E$30*(1+$F$30)","v":0},{"$f":"GP28*GP5*$E$30*(1+$F$30)","v":0},{"$f":"GQ28*GQ5*$E$30*(1+$F$30)","v":0},{"$f":"GR28*GR5*$E$30*(1+$F$30)","v":0},{"$f":"GS28*GS5*$E$30*(1+$F$30)","v":0},{"$f":"GT28*GT5*$E$30*(1+$F$30)","v":0},{"$f":"GU28*GU5*$E$30*(1+$F$30)","v":0},{"$f":"GV28*GV5*$E$30*(1+$F$30)","v":0},{"$f":"GW28*GW5*$E$30*(1+$F$30)","v":0},{"$f":"GX28*GX5*$E$30*(1+$F$30)","v":0},{"$f":"GY28*GY5*$E$30*(1+$F$30)","v":0},{"$f":"GZ28*GZ5*$E$30*(1+$F$30)","v":0},{"$f":"HA28*HA5*$E$30*(1+$F$30)","v":0},{"$f":"HB28*HB5*$E$30*(1+$F$30)","v":0},{"$f":"HC28*HC5*$E$30*(1+$F$30)","v":0},{"$f":"HD28*HD5*$E$30*(1+$F$30)","v":0},{"$f":"HE28*HE5*$E$30*(1+$F$30)","v":0},{"$f":"HF28*HF5*$E$30*(1+$F$30)","v":0},{"$f":"HG28*HG5*$E$30*(1+$F$30)","v":0},{"$f":"HH28*HH5*$E$30*(1+$F$30)","v":0},{"$f":"HI28*HI5*$E$30*(1+$F$30)","v":0},{"$f":"HJ28*HJ5*$E$30*(1+$F$30)","v":0},{"$f":"HK28*HK5*$E$30*(1+$F$30)","v":0},{"$f":"HL28*HL5*$E$30*(1+$F$30)","v":0},{"$f":"HM28*HM5*$E$30*(1+$F$30)","v":0},{"$f":"HN28*HN5*$E$30*(1+$F$30)","v":0},{"$f":"HO28*HO5*$E$30*(1+$F$30)","v":0},{"$f":"HP28*HP5*$E$30*(1+$F$30)","v":0},{"$f":"HQ28*HQ5*$E$30*(1+$F$30)","v":0},{"$f":"HR28*HR5*$E$30*(1+$F$30)","v":0},{"$f":"HS28*HS5*$E$30*(1+$F$30)","v":0},{"$f":"HT28*HT5*$E$30*(1+$F$30)","v":0},{"$f":"HU28*HU5*$E$30*(1+$F$30)","v":0},{"$f":"HV28*HV5*$E$30*(1+$F$30)","v":0},{"$f":"HW28*HW5*$E$30*(1+$F$30)","v":0},{"$f":"HX28*HX5*$E$30*(1+$F$30)","v":0},{"$f":"HY28*HY5*$E$30*(1+$F$30)","v":0},{"$f":"HZ28*HZ5*$E$30*(1+$F$30)","v":0},{"$f":"IA28*IA5*$E$30*(1+$F$30)","v":0},{"$f":"IB28*IB5*$E$30*(1+$F$30)","v":0},{"$f":"IC28*IC5*$E$30*(1+$F$30)","v":0},{"$f":"ID28*ID5*$E$30*(1+$F$30)","v":0},{"$f":"IE28*IE5*$E$30*(1+$F$30)","v":0},{"$f":"IF28*IF5*$E$30*(1+$F$30)","v":0},{"$f":"IG28*IG5*$E$30*(1+$F$30)","v":0},{"$f":"IH28*IH5*$E$30*(1+$F$30)","v":0},{"$f":"II28*II5*$E$30*(1+$F$30)","v":0},{"$f":"IJ28*IJ5*$E$30*(1+$F$30)","v":0},{"$f":"IK28*IK5*$E$30*(1+$F$30)","v":0},{"$f":"IL28*IL5*$E$30*(1+$F$30)","v":0},{"$f":"IM28*IM5*$E$30*(1+$F$30)","v":0},{"$f":"IN28*IN5*$E$30*(1+$F$30)","v":0},{"$f":"IO28*IO5*$E$30*(1+$F$30)","v":0},{"$f":"IP28*IP5*$E$30*(1+$F$30)","v":0},{"$f":"IQ28*IQ5*$E$30*(1+$F$30)","v":0},{"$f":"IR28*IR5*$E$30*(1+$F$30)","v":0},{"$f":"IS28*IS5*$E$30*(1+$F$30)","v":0},{"$f":"IT28*IT5*$E$30*(1+$F$30)","v":0},{"$f":"IU28*IU5*$E$30*(1+$F$30)","v":0},{"$f":"IV28*IV5*$E$30*(1+$F$30)","v":0},{"$f":"IW28*IW5*$E$30*(1+$F$30)","v":0},{"$f":"IX28*IX5*$E$30*(1+$F$30)","v":0},{"$f":"IY28*IY5*$E$30*(1+$F$30)","v":0},{"$f":"IZ28*IZ5*$E$30*(1+$F$30)","v":0},{"$f":"JA28*JA5*$E$30*(1+$F$30)","v":0},{"$f":"JB28*JB5*$E$30*(1+$F$30)","v":0},{"$f":"JC28*JC5*$E$30*(1+$F$30)","v":0},{"$f":"JD28*JD5*$E$30*(1+$F$30)","v":0},{"$f":"JE28*JE5*$E$30*(1+$F$30)","v":0},{"$f":"JF28*JF5*$E$30*(1+$F$30)","v":0},{"$f":"JG28*JG5*$E$30*(1+$F$30)","v":0},{"$f":"JH28*JH5*$E$30*(1+$F$30)","v":0},{"$f":"JI28*JI5*$E$30*(1+$F$30)","v":0},{"$f":"JJ28*JJ5*$E$30*(1+$F$30)","v":0},{"$f":"JK28*JK5*$E$30*(1+$F$30)","v":0},{"$f":"JL28*JL5*$E$30*(1+$F$30)","v":0},{"$f":"JM28*JM5*$E$30*(1+$F$30)","v":0},{"$f":"JN28*JN5*$E$30*(1+$F$30)","v":0},{"$f":"JO28*JO5*$E$30*(1+$F$30)","v":0},{"$f":"JP28*JP5*$E$30*(1+$F$30)","v":0},{"$f":"JQ28*JQ5*$E$30*(1+$F$30)","v":0},{"$f":"JR28*JR5*$E$30*(1+$F$30)","v":0},{"$f":"JS28*JS5*$E$30*(1+$F$30)","v":0},{"$f":"JT28*JT5*$E$30*(1+$F$30)","v":0},{"$f":"JU28*JU5*$E$30*(1+$F$30)","v":0},{"$f":"JV28*JV5*$E$30*(1+$F$30)","v":0},{"$f":"JW28*JW5*$E$30*(1+$F$30)","v":0},{"$f":"JX28*JX5*$E$30*(1+$F$30)","v":0},{"$f":"JY28*JY5*$E$30*(1+$F$30)","v":0},{"$f":"JZ28*JZ5*$E$30*(1+$F$30)","v":0},{"$f":"KA28*KA5*$E$30*(1+$F$30)","v":0},{"$f":"KB28*KB5*$E$30*(1+$F$30)","v":0},{"$f":"KC28*KC5*$E$30*(1+$F$30)","v":0},{"$f":"KD28*KD5*$E$30*(1+$F$30)","v":0},{"$f":"KE28*KE5*$E$30*(1+$F$30)","v":0},{"$f":"KF28*KF5*$E$30*(1+$F$30)","v":0},{"$f":"KG28*KG5*$E$30*(1+$F$30)","v":0},{"$f":"KH28*KH5*$E$30*(1+$F$30)","v":0},{"$f":"KI28*KI5*$E$30*(1+$F$30)","v":0},{"$f":"KJ28*KJ5*$E$30*(1+$F$30)","v":0},{"$f":"KK28*KK5*$E$30*(1+$F$30)","v":0},{"$f":"KL28*KL5*$E$30*(1+$F$30)","v":0},{"$f":"KM28*KM5*$E$30*(1+$F$30)","v":0},{"$f":"KN28*KN5*$E$30*(1+$F$30)","v":0},{"$f":"KO28*KO5*$E$30*(1+$F$30)","v":0},{"$f":"KP28*KP5*$E$30*(1+$F$30)","v":0},{"$f":"KQ28*KQ5*$E$30*(1+$F$30)","v":0},{"$f":"KR28*KR5*$E$30*(1+$F$30)","v":0},{"$f":"KS28*KS5*$E$30*(1+$F$30)","v":0},{"$f":"KT28*KT5*$E$30*(1+$F$30)","v":0},{"$f":"KU28*KU5*$E$30*(1+$F$30)","v":0},{"$f":"KV28*KV5*$E$30*(1+$F$30)","v":0},{"$f":"KW28*KW5*$E$30*(1+$F$30)","v":0},{"$f":"KX28*KX5*$E$30*(1+$F$30)","v":0},{"$f":"KY28*KY5*$E$30*(1+$F$30)","v":0},{"$f":"KZ28*KZ5*$E$30*(1+$F$30)","v":0},{"$f":"LA28*LA5*$E$30*(1+$F$30)","v":0},{"$f":"LB28*LB5*$E$30*(1+$F$30)","v":0},{"$f":"LC28*LC5*$E$30*(1+$F$30)","v":0},{"$f":"LD28*LD5*$E$30*(1+$F$30)","v":0},{"$f":"LE28*LE5*$E$30*(1+$F$30)","v":0},{"$f":"LF28*LF5*$E$30*(1+$F$30)","v":0},{"$f":"LG28*LG5*$E$30*(1+$F$30)","v":0},{"$f":"LH28*LH5*$E$30*(1+$F$30)","v":0},{"$f":"LI28*LI5*$E$30*(1+$F$30)","v":0},{"$f":"LJ28*LJ5*$E$30*(1+$F$30)","v":0},{"$f":"LK28*LK5*$E$30*(1+$F$30)","v":0},{"$f":"LL28*LL5*$E$30*(1+$F$30)","v":0},{"$f":"LM28*LM5*$E$30*(1+$F$30)","v":0},{"$f":"LN28*LN5*$E$30*(1+$F$30)","v":0},{"$f":"LO28*LO5*$E$30*(1+$F$30)","v":0},{"$f":"LP28*LP5*$E$30*(1+$F$30)","v":0},{"$f":"LQ28*LQ5*$E$30*(1+$F$30)","v":0},{"$f":"LR28*LR5*$E$30*(1+$F$30)","v":0},{"$f":"LS28*LS5*$E$30*(1+$F$30)","v":0},{"$f":"LT28*LT5*$E$30*(1+$F$30)","v":0},{"$f":"LU28*LU5*$E$30*(1+$F$30)","v":0},{"$f":"LV28*LV5*$E$30*(1+$F$30)","v":0},{"$f":"LW28*LW5*$E$30*(1+$F$30)","v":0},{"$f":"LX28*LX5*$E$30*(1+$F$30)","v":0},{"$f":"LY28*LY5*$E$30*(1+$F$30)","v":0},{"$f":"LZ28*LZ5*$E$30*(1+$F$30)","v":0},{"$f":"MA28*MA5*$E$30*(1+$F$30)","v":0},{"$f":"MB28*MB5*$E$30*(1+$F$30)","v":0},{"$f":"MC28*MC5*$E$30*(1+$F$30)","v":0},{"$f":"MD28*MD5*$E$30*(1+$F$30)","v":0},{"$f":"ME28*ME5*$E$30*(1+$F$30)","v":0},{"$f":"MF28*MF5*$E$30*(1+$F$30)","v":0},{"$f":"MG28*MG5*$E$30*(1+$F$30)","v":0},{"$f":"MH28*MH5*$E$30*(1+$F$30)","v":0},{"$f":"MI28*MI5*$E$30*(1+$F$30)","v":0},{"$f":"MJ28*MJ5*$E$30*(1+$F$30)","v":0},{"$f":"MK28*MK5*$E$30*(1+$F$30)","v":0},{"$f":"ML28*ML5*$E$30*(1+$F$30)","v":0},{"$f":"MM28*MM5*$E$30*(1+$F$30)","v":0},{"$f":"MN28*MN5*$E$30*(1+$F$30)","v":0},{"$f":"MO28*MO5*$E$30*(1+$F$30)","v":0},{"$f":"MP28*MP5*$E$30*(1+$F$30)","v":0},{"$f":"MQ28*MQ5*$E$30*(1+$F$30)","v":0},{"$f":"MR28*MR5*$E$30*(1+$F$30)","v":0},{"$f":"MS28*MS5*$E$30*(1+$F$30)","v":0},{"$f":"MT28*MT5*$E$30*(1+$F$30)","v":0},{"$f":"MU28*MU5*$E$30*(1+$F$30)","v":0},{"$f":"MV28*MV5*$E$30*(1+$F$30)","v":0},{"$f":"MW28*MW5*$E$30*(1+$F$30)","v":0},{"$f":"MX28*MX5*$E$30*(1+$F$30)","v":0},{"$f":"MY28*MY5*$E$30*(1+$F$30)","v":0},{"$f":"MZ28*MZ5*$E$30*(1+$F$30)","v":0},{"$f":"NA28*NA5*$E$30*(1+$F$30)","v":0},{"$f":"NB28*NB5*$E$30*(1+$F$30)","v":0},{"$f":"NC28*NC5*$E$30*(1+$F$30)","v":0},{"$f":"ND28*ND5*$E$30*(1+$F$30)","v":0},{"$f":"NE28*NE5*$E$30*(1+$F$30)","v":0},{"$f":"NF28*NF5*$E$30*(1+$F$30)","v":0},{"$f":"NG28*NG5*$E$30*(1+$F$30)","v":0},{"$f":"NH28*NH5*$E$30*(1+$F$30)","v":0},{"$f":"NI28*NI5*$E$30*(1+$F$30)","v":0},{"$f":"NJ28*NJ5*$E$30*(1+$F$30)","v":0},{"$f":"NK28*NK5*$E$30*(1+$F$30)","v":0},{"$f":"NL28*NL5*$E$30*(1+$F$30)","v":0},{"$f":"NM28*NM5*$E$30*(1+$F$30)","v":0},{"$f":"NN28*NN5*$E$30*(1+$F$30)","v":0},{"$f":"NO28*NO5*$E$30*(1+$F$30)","v":0},{"$f":"NP28*NP5*$E$30*(1+$F$30)","v":0},{"$f":"NQ28*NQ5*$E$30*(1+$F$30)","v":0},{"$f":"NR28*NR5*$E$30*(1+$F$30)","v":0},{"$f":"NS28*NS5*$E$30*(1+$F$30)","v":0},{"$f":"NT28*NT5*$E$30*(1+$F$30)","v":0},{"$f":"NU28*NU5*$E$30*(1+$F$30)","v":0},{"$f":"NV28*NV5*$E$30*(1+$F$30)","v":0},{"$f":"NW28*NW5*$E$30*(1+$F$30)","v":0},{"$f":"NX28*NX5*$E$30*(1+$F$30)","v":0},{"$f":"NY28*NY5*$E$30*(1+$F$30)","v":0},{"$f":"NZ28*NZ5*$E$30*(1+$F$30)","v":0},{"$f":"OA28*OA5*$E$30*(1+$F$30)","v":0},{"$f":"OB28*OB5*$E$30*(1+$F$30)","v":0},{"$f":"OC28*OC5*$E$30*(1+$F$30)","v":0},{"$f":"OD28*OD5*$E$30*(1+$F$30)","v":0},{"$f":"OE28*OE5*$E$30*(1+$F$30)","v":0},{"$f":"OF28*OF5*$E$30*(1+$F$30)","v":0},{"$f":"OG28*OG5*$E$30*(1+$F$30)","v":0},{"$f":"OH28*OH5*$E$30*(1+$F$30)","v":0},{"$f":"OI28*OI5*$E$30*(1+$F$30)","v":0},{"$f":"OJ28*OJ5*$E$30*(1+$F$30)","v":0},{"$f":"OK28*OK5*$E$30*(1+$F$30)","v":0},{"$f":"OL28*OL5*$E$30*(1+$F$30)","v":0},{"$f":"OM28*OM5*$E$30*(1+$F$30)","v":0},{"$f":"ON28*ON5*$E$30*(1+$F$30)","v":0},{"$f":"OO28*OO5*$E$30*(1+$F$30)","v":0},{"$f":"OP28*OP5*$E$30*(1+$F$30)","v":0},{"$f":"OQ28*OQ5*$E$30*(1+$F$30)","v":0},{"$f":"OR28*OR5*$E$30*(1+$F$30)","v":0},{"$f":"OS28*OS5*$E$30*(1+$F$30)","v":0},{"$f":"OT28*OT5*$E$30*(1+$F$30)","v":0},{"$f":"OU28*OU5*$E$30*(1+$F$30)","v":0},{"$f":"OV28*OV5*$E$30*(1+$F$30)","v":0},{"$f":"OW28*OW5*$E$30*(1+$F$30)","v":0},{"$f":"OX28*OX5*$E$30*(1+$F$30)","v":0},{"$f":"OY28*OY5*$E$30*(1+$F$30)","v":0},{"$f":"OZ28*OZ5*$E$30*(1+$F$30)","v":0},{"$f":"PA28*PA5*$E$30*(1+$F$30)","v":0},{"$f":"PB28*PB5*$E$30*(1+$F$30)","v":0},{"$f":"PC28*PC5*$E$30*(1+$F$30)","v":0},{"$f":"PD28*PD5*$E$30*(1+$F$30)","v":0},{"$f":"PE28*PE5*$E$30*(1+$F$30)","v":0},{"$f":"PF28*PF5*$E$30*(1+$F$30)","v":0},{"$f":"PG28*PG5*$E$30*(1+$F$30)","v":0},{"$f":"PH28*PH5*$E$30*(1+$F$30)","v":0},{"$f":"PI28*PI5*$E$30*(1+$F$30)","v":0},{"$f":"PJ28*PJ5*$E$30*(1+$F$30)","v":0},{"$f":"PK28*PK5*$E$30*(1+$F$30)","v":0},{"$f":"PL28*PL5*$E$30*(1+$F$30)","v":0},{"$f":"PM28*PM5*$E$30*(1+$F$30)","v":0},{"$f":"PN28*PN5*$E$30*(1+$F$30)","v":0},{"$f":"PO28*PO5*$E$30*(1+$F$30)","v":0},{"$f":"PP28*PP5*$E$30*(1+$F$30)","v":0},{"$f":"PQ28*PQ5*$E$30*(1+$F$30)","v":0},{"$f":"PR28*PR5*$E$30*(1+$F$30)","v":0},{"$f":"PS28*PS5*$E$30*(1+$F$30)","v":0},{"$f":"PT28*PT5*$E$30*(1+$F$30)","v":0},{"$f":"PU28*PU5*$E$30*(1+$F$30)","v":0},{"$f":"PV28*PV5*$E$30*(1+$F$30)","v":0},{"$f":"PW28*PW5*$E$30*(1+$F$30)","v":0},{"$f":"PX28*PX5*$E$30*(1+$F$30)","v":0},{"$f":"PY28*PY5*$E$30*(1+$F$30)","v":0},{"$f":"PZ28*PZ5*$E$30*(1+$F$30)","v":0},{"$f":"QA28*QA5*$E$30*(1+$F$30)","v":0},{"$f":"QB28*QB5*$E$30*(1+$F$30)","v":0},{"$f":"QC28*QC5*$E$30*(1+$F$30)","v":0},{"$f":"QD28*QD5*$E$30*(1+$F$30)","v":0},{"$f":"QE28*QE5*$E$30*(1+$F$30)","v":0},{"$f":"QF28*QF5*$E$30*(1+$F$30)","v":0},{"$f":"QG28*QG5*$E$30*(1+$F$30)","v":0},{"$f":"QH28*QH5*$E$30*(1+$F$30)","v":0},{"$f":"QI28*QI5*$E$30*(1+$F$30)","v":0},{"$f":"QJ28*QJ5*$E$30*(1+$F$30)","v":0},{"$f":"QK28*QK5*$E$30*(1+$F$30)","v":0},{"$f":"QL28*QL5*$E$30*(1+$F$30)","v":0},{"$f":"QM28*QM5*$E$30*(1+$F$30)","v":0},{"$f":"QN28*QN5*$E$30*(1+$F$30)","v":0},{"$f":"QO28*QO5*$E$30*(1+$F$30)","v":0},{"$f":"QP28*QP5*$E$30*(1+$F$30)","v":0},{"$f":"QQ28*QQ5*$E$30*(1+$F$30)","v":0},{"$f":"QR28*QR5*$E$30*(1+$F$30)","v":0},{"$f":"QS28*QS5*$E$30*(1+$F$30)","v":0},{"$f":"QT28*QT5*$E$30*(1+$F$30)","v":0},{"$f":"QU28*QU5*$E$30*(1+$F$30)","v":0},{"$f":"QV28*QV5*$E$30*(1+$F$30)","v":0},{"$f":"QW28*QW5*$E$30*(1+$F$30)","v":0},{"$f":"QX28*QX5*$E$30*(1+$F$30)","v":0},{"$f":"QY28*QY5*$E$30*(1+$F$30)","v":0},{"$f":"QZ28*QZ5*$E$30*(1+$F$30)","v":0},{"$f":"RA28*RA5*$E$30*(1+$F$30)","v":0},{"$f":"RB28*RB5*$E$30*(1+$F$30)","v":0},{"$f":"RC28*RC5*$E$30*(1+$F$30)","v":0},{"$f":"RD28*RD5*$E$30*(1+$F$30)","v":0},{"$f":"RE28*RE5*$E$30*(1+$F$30)","v":0},{"$f":"RF28*RF5*$E$30*(1+$F$30)","v":0},{"$f":"RG28*RG5*$E$30*(1+$F$30)","v":0},{"$f":"RH28*RH5*$E$30*(1+$F$30)","v":0},{"$f":"RI28*RI5*$E$30*(1+$F$30)","v":0},{"$f":"RJ28*RJ5*$E$30*(1+$F$30)","v":0},{"$f":"RK28*RK5*$E$30*(1+$F$30)","v":0},{"$f":"RL28*RL5*$E$30*(1+$F$30)","v":0},{"$f":"RM28*RM5*$E$30*(1+$F$30)","v":0},{"$f":"RN28*RN5*$E$30*(1+$F$30)","v":0},{"$f":"RO28*RO5*$E$30*(1+$F$30)","v":0},{"$f":"RP28*RP5*$E$30*(1+$F$30)","v":0},{"$f":"RQ28*RQ5*$E$30*(1+$F$30)","v":0},{"$f":"RR28*RR5*$E$30*(1+$F$30)","v":0},{"$f":"RS28*RS5*$E$30*(1+$F$30)","v":0},{"$f":"RT28*RT5*$E$30*(1+$F$30)","v":0},{"$f":"RU28*RU5*$E$30*(1+$F$30)","v":0},{"$f":"RV28*RV5*$E$30*(1+$F$30)","v":0},{"$f":"RW28*RW5*$E$30*(1+$F$30)","v":0},{"$f":"RX28*RX5*$E$30*(1+$F$30)","v":0},{"$f":"RY28*RY5*$E$30*(1+$F$30)","v":0},{"$f":"RZ28*RZ5*$E$30*(1+$F$30)","v":0},{"$f":"SA28*SA5*$E$30*(1+$F$30)","v":0},{"$f":"SB28*SB5*$E$30*(1+$F$30)","v":0},{"$f":"SC28*SC5*$E$30*(1+$F$30)","v":0},{"$f":"SD28*SD5*$E$30*(1+$F$30)","v":0},{"$f":"SE28*SE5*$E$30*(1+$F$30)","v":0},{"$f":"SF28*SF5*$E$30*(1+$F$30)","v":0},{"$f":"SG28*SG5*$E$30*(1+$F$30)","v":0},{"$f":"SH28*SH5*$E$30*(1+$F$30)","v":0},{"$f":"SI28*SI5*$E$30*(1+$F$30)","v":0},{"$f":"SJ28*SJ5*$E$30*(1+$F$30)","v":0},{"$f":"SK28*SK5*$E$30*(1+$F$30)","v":0},{"$f":"SL28*SL5*$E$30*(1+$F$30)","v":0},{"$f":"SM28*SM5*$E$30*(1+$F$30)","v":0},{"$f":"SN28*SN5*$E$30*(1+$F$30)","v":0},{"$f":"SO28*SO5*$E$30*(1+$F$30)","v":0},{"$f":"SP28*SP5*$E$30*(1+$F$30)","v":0},{"$f":"SQ28*SQ5*$E$30*(1+$F$30)","v":0},{"$f":"SR28*SR5*$E$30*(1+$F$30)","v":0},{"$f":"SS28*SS5*$E$30*(1+$F$30)","v":0},{"$f":"ST28*ST5*$E$30*(1+$F$30)","v":0},{"$f":"SU28*SU5*$E$30*(1+$F$30)","v":0},{"$f":"SV28*SV5*$E$30*(1+$F$30)","v":0},{"$f":"SW28*SW5*$E$30*(1+$F$30)","v":0},{"$f":"SX28*SX5*$E$30*(1+$F$30)","v":0},{"$f":"SY28*SY5*$E$30*(1+$F$30)","v":0},{"$f":"SZ28*SZ5*$E$30*(1+$F$30)","v":0},{"$f":"TA28*TA5*$E$30*(1+$F$30)","v":0},{"$f":"TB28*TB5*$E$30*(1+$F$30)","v":0},{"$f":"TC28*TC5*$E$30*(1+$F$30)","v":0}]
[null,null,null,"NPV of Terminal - Growth",{"$f":"NPV(F31,K30:KW30)","v":0},{"$f":"Scenarios!D3","v":8.4000000000000005E-2}]
[null,null,null,"Total Value",{"$f":"E29+E31","v":0}]
[]
[null,"Value Driver Method - V =NI x (1-g/ROE)/(k-g)",null,null,null,"g","k","ROC"]
[null,null,null,"Net Income (t-1)"]
[null,null,null,"Part 1 - (1-g/ROE)/(k-g) Multiple",{"$f":"(1-F36/H36)/(G36-F36)","v":10.895883777239707},{"$f":"Scenarios!$H$41","v":2.5000000000000001E-2},{"$f":"Scenarios!D3","v":8.4000000000000005E-2},{"$f":"Scenarios!I47","v":7.0000000000000007E-2}]
[null,null,null,"Part 1a - Muliply by (1+g)",{"$f":"E36*(1+F37)","v":11.168280871670699},{"$f":"F36","v":2.5000000000000001E-2}]
[null,null,null,"Part 2 - TV =Part 1 x NI"]
[null,null,null,"PV of Terminal Value",{"$f":"NPV(G39,K38:KW38)","v":0},null,{"$f":"Scenarios!D3","v":8.4000000000000005E-2}]
[null,null,null,"Explict Period Value",{"$f":"E29","v":0}]
[null,null,null,"Total Value",{"$f":"SUM(E39:E40)","v":0}]
[]
[null,"Value Driver Method - Sudden Change",null,null,null,"g","k","ROC"]
[null,null,null,"Opening Balance of Investment (Invested Capital)"]
[null,null,null,"Terminal ROIC x Terminal ROIC"]
[null,null,null,"V =BV * ROE * (1-g/ROE)/(k-g)",{"$f":"(1-F46/H46)/(G46-F46)","v":10.895883777239707},{"$f":"Scenarios!H48","v":2.5000000000000001E-2},{"$f":"Scenarios!D3","v":8.4000000000000005E-2},{"$f":"Scenarios!I25","v":7.0000000000000007E-2}]
[null,null,null,"PV of Terminal Value x (1+g)",{"$f":"NPV(G47,K47:KW47)","v":0},null,{"$f":"Scenarios!D3","v":8.4000000000000005E-2}]
[null,null,null,"Explicit Period Value",{"$f":"E40","v":0}]
[null,null,null,"Total Value",{"$f":"SUM(E47:E48)","v":0}]
[]
[null,"Value Driver Method - Incremental Change",null,null,null,"g","k","ROC"]
[null,null,"Post Exit Period",null,null,{"$f":"Scenarios!$H$45","v":15},{"$f":"Scenarios!$I$45","v":20},null,null,{"$f":"AND(J3>$F$52)","v":false},{"$f":"AND(K3>$F$52)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BW3>$F$52)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EI3>$F$52)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(GU3>$F$52)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(JG3>$F$52)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(LS3>$F$52)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(OE3>$F$52)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(QQ3>$F$52)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(TC3>$F$52)","v":true}]
[null,null,"Final Terminal Period",null,null,{"$f":"Scenarios!$I$45","v":20},null,null,null,{"$f":"J3=$F$53","v":false},{"$f":"K3=$F$53","v":false},{"$f":"L3=$F$53","v":false},{"$f":"M3=$F$53","v":false},{"$f":"N3=$F$53","v":false},{"$f":"O3=$F$53","v":false},{"$f":"P3=$F$53","v":false},{"$f":"Q3=$F$53","v":false},{"$f":"R3=$F$53","v":false},{"$f":"S3=$F$53","v":false},{"$f":"T3=$F$53","v":false},{"$f":"U3=$F$53","v":false},{"$f":"V3=$F$53","v":false},{"$f":"W3=$F$53","v":false},{"$f":"X3=$F$53","v":false},{"$f":"Y3=$F$53","v":false},{"$f":"Z3=$F$53","v":false},{"$f":"AA3=$F$53","v":false},{"$f":"AB3=$F$53","v":false},{"$f":"AC3=$F$53","v":false},{"$f":"AD3=$F$53","v":true},{"$f":"AE3=$F$53","v":false},{"$f":"AF3=$F$53","v":false},{"$f":"AG3=$F$53","v":false},{"$f":"AH3=$F$53","v":false},{"$f":"AI3=$F$53","v":false},{"$f":"AJ3=$F$53","v":false},{"$f":"AK3=$F$53","v":false},{"$f":"AL3=$F$53","v":false},{"$f":"AM3=$F$53","v":false},{"$f":"AN3=$F$53","v":false},{"$f":"AO3=$F$53","v":false},{"$f":"AP3=$F$53","v":false},{"$f":"AQ3=$F$53","v":false},{"$f":"AR3=$F$53","v":false},{"$f":"AS3=$F$53","v":false},{"$f":"AT3=$F$53","v":false},{"$f":"AU3=$F$53","v":false},{"$f":"AV3=$F$53","v":false},{"$f":"AW3=$F$53","v":false},{"$f":"AX3=$F$53","v":false},{"$f":"AY3=$F$53","v":false},{"$f":"AZ3=$F$53","v":false},{"$f":"BA3=$F$53","v":false},{"$f":"BB3=$F$53","v":false},{"$f":"BC3=$F$53","v":false},{"$f":"BD3=$F$53","v":false},{"$f":"BE3=$F$53","v":false},{"$f":"BF3=$F$53","v":false},{"$f":"BG3=$F$53","v":false},{"$f":"BH3=$F$53","v":false},{"$f":"BI3=$F$53","v":false},{"$f":"BJ3=$F$53","v":false},{"$f":"BK3=$F$53","v":false},{"$f":"BL3=$F$53","v":false},{"$f":"BM3=$F$53","v":false},{"$f":"BN3=$F$53","v":false},{"$f":"BO3=$F$53","v":false},{"$f":"BP3=$F$53","v":false},{"$f":"BQ3=$F$53","v":false},{"$f":"BR3=$F$53","v":false},{"$f":"BS3=$F$53","v":false},{"$f":"BT3=$F$53","v":false},{"$f":"BU3=$F$53","v":false},{"$f":"BV3=$F$53","v":false},{"$f":"BW3=$F$53","v":false},{"$f":"BX3=$F$53","v":false},{"$f":"BY3=$F$53","v":false},{"$f":"BZ3=$F$53","v":false},{"$f":"CA3=$F$53","v":false},{"$f":"CB3=$F$53","v":false},{"$f":"CC3=$F$53","v":false},{"$f":"CD3=$F$53","v":false},{"$f":"CE3=$F$53","v":false},{"$f":"CF3=$F$53","v":false},{"$f":"CG3=$F$53","v":false},{"$f":"CH3=$F$53","v":false},{"$f":"CI3=$F$53","v":false},{"$f":"CJ3=$F$53","v":false},{"$f":"CK3=$F$53","v":false},{"$f":"CL3=$F$53","v":false},{"$f":"CM3=$F$53","v":false},{"$f":"CN3=$F$53","v":false},{"$f":"CO3=$F$53","v":false},{"$f":"CP3=$F$53","v":false},{"$f":"CQ3=$F$53","v":false},{"$f":"CR3=$F$53","v":false},{"$f":"CS3=$F$53","v":false},{"$f":"CT3=$F$53","v":false},{"$f":"CU3=$F$53","v":false},{"$f":"CV3=$F$53","v":false},{"$f":"CW3=$F$53","v":false},{"$f":"CX3=$F$53","v":false},{"$f":"CY3=$F$53","v":false},{"$f":"CZ3=$F$53","v":false},{"$f":"DA3=$F$53","v":false},{"$f":"DB3=$F$53","v":false},{"$f":"DC3=$F$53","v":false},{"$f":"DD3=$F$53","v":false},{"$f":"DE3=$F$53","v":false},{"$f":"DF3=$F$53","v":false},{"$f":"DG3=$F$53","v":false},{"$f":"DH3=$F$53","v":false},{"$f":"DI3=$F$53","v":false},{"$f":"DJ3=$F$53","v":false},{"$f":"DK3=$F$53","v":false},{"$f":"DL3=$F$53","v":false},{"$f":"DM3=$F$53","v":false},{"$f":"DN3=$F$53","v":false},{"$f":"DO3=$F$53","v":false},{"$f":"DP3=$F$53","v":false},{"$f":"DQ3=$F$53","v":false},{"$f":"DR3=$F$53","v":false},{"$f":"DS3=$F$53","v":false},{"$f":"DT3=$F$53","v":false},{"$f":"DU3=$F$53","v":false},{"$f":"DV3=$F$53","v":false},{"$f":"DW3=$F$53","v":false},{"$f":"DX3=$F$53","v":false},{"$f":"DY3=$F$53","v":false},{"$f":"DZ3=$F$53","v":false},{"$f":"EA3=$F$53","v":false},{"$f":"EB3=$F$53","v":false},{"$f":"EC3=$F$53","v":false},{"$f":"ED3=$F$53","v":false},{"$f":"EE3=$F$53","v":false},{"$f":"EF3=$F$53","v":false},{"$f":"EG3=$F$53","v":false},{"$f":"EH3=$F$53","v":false},{"$f":"EI3=$F$53","v":false},{"$f":"EJ3=$F$53","v":false},{"$f":"EK3=$F$53","v":false},{"$f":"EL3=$F$53","v":false},{"$f":"EM3=$F$53","v":false},{"$f":"EN3=$F$53","v":false},{"$f":"EO3=$F$53","v":false},{"$f":"EP3=$F$53","v":false},{"$f":"EQ3=$F$53","v":false},{"$f":"ER3=$F$53","v":false},{"$f":"ES3=$F$53","v":false},{"$f":"ET3=$F$53","v":false},{"$f":"EU3=$F$53","v":false},{"$f":"EV3=$F$53","v":false},{"$f":"EW3=$F$53","v":false},{"$f":"EX3=$F$53","v":false},{"$f":"EY3=$F$53","v":false},{"$f":"EZ3=$F$53","v":false},{"$f":"FA3=$F$53","v":false},{"$f":"FB3=$F$53","v":false},{"$f":"FC3=$F$53","v":false},{"$f":"FD3=$F$53","v":false},{"$f":"FE3=$F$53","v":false},{"$f":"FF3=$F$53","v":false},{"$f":"FG3=$F$53","v":false},{"$f":"FH3=$F$53","v":false},{"$f":"FI3=$F$53","v":false},{"$f":"FJ3=$F$53","v":false},{"$f":"FK3=$F$53","v":false},{"$f":"FL3=$F$53","v":false},{"$f":"FM3=$F$53","v":false},{"$f":"FN3=$F$53","v":false},{"$f":"FO3=$F$53","v":false},{"$f":"FP3=$F$53","v":false},{"$f":"FQ3=$F$53","v":false},{"$f":"FR3=$F$53","v":false},{"$f":"FS3=$F$53","v":false},{"$f":"FT3=$F$53","v":false},{"$f":"FU3=$F$53","v":false},{"$f":"FV3=$F$53","v":false},{"$f":"FW3=$F$53","v":false},{"$f":"FX3=$F$53","v":false},{"$f":"FY3=$F$53","v":false},{"$f":"FZ3=$F$53","v":false},{"$f":"GA3=$F$53","v":false},{"$f":"GB3=$F$53","v":false},{"$f":"GC3=$F$53","v":false},{"$f":"GD3=$F$53","v":false},{"$f":"GE3=$F$53","v":false},{"$f":"GF3=$F$53","v":false},{"$f":"GG3=$F$53","v":false},{"$f":"GH3=$F$53","v":false},{"$f":"GI3=$F$53","v":false},{"$f":"GJ3=$F$53","v":false},{"$f":"GK3=$F$53","v":false},{"$f":"GL3=$F$53","v":false},{"$f":"GM3=$F$53","v":false},{"$f":"GN3=$F$53","v":false},{"$f":"GO3=$F$53","v":false},{"$f":"GP3=$F$53","v":false},{"$f":"GQ3=$F$53","v":false},{"$f":"GR3=$F$53","v":false},{"$f":"GS3=$F$53","v":false},{"$f":"GT3=$F$53","v":false},{"$f":"GU3=$F$53","v":false},{"$f":"GV3=$F$53","v":false},{"$f":"GW3=$F$53","v":false},{"$f":"GX3=$F$53","v":false},{"$f":"GY3=$F$53","v":false},{"$f":"GZ3=$F$53","v":false},{"$f":"HA3=$F$53","v":false},{"$f":"HB3=$F$53","v":false},{"$f":"HC3=$F$53","v":false},{"$f":"HD3=$F$53","v":false},{"$f":"HE3=$F$53","v":false},{"$f":"HF3=$F$53","v":false},{"$f":"HG3=$F$53","v":false},{"$f":"HH3=$F$53","v":false},{"$f":"HI3=$F$53","v":false},{"$f":"HJ3=$F$53","v":false},{"$f":"HK3=$F$53","v":false},{"$f":"HL3=$F$53","v":false},{"$f":"HM3=$F$53","v":false},{"$f":"HN3=$F$53","v":false},{"$f":"HO3=$F$53","v":false},{"$f":"HP3=$F$53","v":false},{"$f":"HQ3=$F$53","v":false},{"$f":"HR3=$F$53","v":false},{"$f":"HS3=$F$53","v":false},{"$f":"HT3=$F$53","v":false},{"$f":"HU3=$F$53","v":false},{"$f":"HV3=$F$53","v":false},{"$f":"HW3=$F$53","v":false},{"$f":"HX3=$F$53","v":false},{"$f":"HY3=$F$53","v":false},{"$f":"HZ3=$F$53","v":false},{"$f":"IA3=$F$53","v":false},{"$f":"IB3=$F$53","v":false},{"$f":"IC3=$F$53","v":false},{"$f":"ID3=$F$53","v":false},{"$f":"IE3=$F$53","v":false},{"$f":"IF3=$F$53","v":false},{"$f":"IG3=$F$53","v":false},{"$f":"IH3=$F$53","v":false},{"$f":"II3=$F$53","v":false},{"$f":"IJ3=$F$53","v":false},{"$f":"IK3=$F$53","v":false},{"$f":"IL3=$F$53","v":false},{"$f":"IM3=$F$53","v":false},{"$f":"IN3=$F$53","v":false},{"$f":"IO3=$F$53","v":false},{"$f":"IP3=$F$53","v":false},{"$f":"IQ3=$F$53","v":false},{"$f":"IR3=$F$53","v":false},{"$f":"IS3=$F$53","v":false},{"$f":"IT3=$F$53","v":false},{"$f":"IU3=$F$53","v":false},{"$f":"IV3=$F$53","v":false},{"$f":"IW3=$F$53","v":false},{"$f":"IX3=$F$53","v":false},{"$f":"IY3=$F$53","v":false},{"$f":"IZ3=$F$53","v":false},{"$f":"JA3=$F$53","v":false},{"$f":"JB3=$F$53","v":false},{"$f":"JC3=$F$53","v":false},{"$f":"JD3=$F$53","v":false},{"$f":"JE3=$F$53","v":false},{"$f":"JF3=$F$53","v":false},{"$f":"JG3=$F$53","v":false},{"$f":"JH3=$F$53","v":false},{"$f":"JI3=$F$53","v":false},{"$f":"JJ3=$F$53","v":false},{"$f":"JK3=$F$53","v":false},{"$f":"JL3=$F$53","v":false},{"$f":"JM3=$F$53","v":false},{"$f":"JN3=$F$53","v":false},{"$f":"JO3=$F$53","v":false},{"$f":"JP3=$F$53","v":false},{"$f":"JQ3=$F$53","v":false},{"$f":"JR3=$F$53","v":false},{"$f":"JS3=$F$53","v":false},{"$f":"JT3=$F$53","v":false},{"$f":"JU3=$F$53","v":false},{"$f":"JV3=$F$53","v":false},{"$f":"JW3=$F$53","v":false},{"$f":"JX3=$F$53","v":false},{"$f":"JY3=$F$53","v":false},{"$f":"JZ3=$F$53","v":false},{"$f":"KA3=$F$53","v":false},{"$f":"KB3=$F$53","v":false},{"$f":"KC3=$F$53","v":false},{"$f":"KD3=$F$53","v":false},{"$f":"KE3=$F$53","v":false},{"$f":"KF3=$F$53","v":false},{"$f":"KG3=$F$53","v":false},{"$f":"KH3=$F$53","v":false},{"$f":"KI3=$F$53","v":false},{"$f":"KJ3=$F$53","v":false},{"$f":"KK3=$F$53","v":false},{"$f":"KL3=$F$53","v":false},{"$f":"KM3=$F$53","v":false},{"$f":"KN3=$F$53","v":false},{"$f":"KO3=$F$53","v":false},{"$f":"KP3=$F$53","v":false},{"$f":"KQ3=$F$53","v":false},{"$f":"KR3=$F$53","v":false},{"$f":"KS3=$F$53","v":false},{"$f":"KT3=$F$53","v":false},{"$f":"KU3=$F$53","v":false},{"$f":"KV3=$F$53","v":false},{"$f":"KW3=$F$53","v":false},{"$f":"KX3=$F$53","v":false},{"$f":"KY3=$F$53","v":false},{"$f":"KZ3=$F$53","v":false},{"$f":"LA3=$F$53","v":false},{"$f":"LB3=$F$53","v":false},{"$f":"LC3=$F$53","v":false},{"$f":"LD3=$F$53","v":false},{"$f":"LE3=$F$53","v":false},{"$f":"LF3=$F$53","v":false},{"$f":"LG3=$F$53","v":false},{"$f":"LH3=$F$53","v":false},{"$f":"LI3=$F$53","v":false},{"$f":"LJ3=$F$53","v":false},{"$f":"LK3=$F$53","v":false},{"$f":"LL3=$F$53","v":false},{"$f":"LM3=$F$53","v":false},{"$f":"LN3=$F$53","v":false},{"$f":"LO3=$F$53","v":false},{"$f":"LP3=$F$53","v":false},{"$f":"LQ3=$F$53","v":false},{"$f":"LR3=$F$53","v":false},{"$f":"LS3=$F$53","v":false},{"$f":"LT3=$F$53","v":false},{"$f":"LU3=$F$53","v":false},{"$f":"LV3=$F$53","v":false},{"$f":"LW3=$F$53","v":false},{"$f":"LX3=$F$53","v":false},{"$f":"LY3=$F$53","v":false},{"$f":"LZ3=$F$53","v":false},{"$f":"MA3=$F$53","v":false},{"$f":"MB3=$F$53","v":false},{"$f":"MC3=$F$53","v":false},{"$f":"MD3=$F$53","v":false},{"$f":"ME3=$F$53","v":false},{"$f":"MF3=$F$53","v":false},{"$f":"MG3=$F$53","v":false},{"$f":"MH3=$F$53","v":false},{"$f":"MI3=$F$53","v":false},{"$f":"MJ3=$F$53","v":false},{"$f":"MK3=$F$53","v":false},{"$f":"ML3=$F$53","v":false},{"$f":"MM3=$F$53","v":false},{"$f":"MN3=$F$53","v":false},{"$f":"MO3=$F$53","v":false},{"$f":"MP3=$F$53","v":false},{"$f":"MQ3=$F$53","v":false},{"$f":"MR3=$F$53","v":false},{"$f":"MS3=$F$53","v":false},{"$f":"MT3=$F$53","v":false},{"$f":"MU3=$F$53","v":false},{"$f":"MV3=$F$53","v":false},{"$f":"MW3=$F$53","v":false},{"$f":"MX3=$F$53","v":false},{"$f":"MY3=$F$53","v":false},{"$f":"MZ3=$F$53","v":false},{"$f":"NA3=$F$53","v":false},{"$f":"NB3=$F$53","v":false},{"$f":"NC3=$F$53","v":false},{"$f":"ND3=$F$53","v":false},{"$f":"NE3=$F$53","v":false},{"$f":"NF3=$F$53","v":false},{"$f":"NG3=$F$53","v":false},{"$f":"NH3=$F$53","v":false},{"$f":"NI3=$F$53","v":false},{"$f":"NJ3=$F$53","v":false},{"$f":"NK3=$F$53","v":false},{"$f":"NL3=$F$53","v":false},{"$f":"NM3=$F$53","v":false},{"$f":"NN3=$F$53","v":false},{"$f":"NO3=$F$53","v":false},{"$f":"NP3=$F$53","v":false},{"$f":"NQ3=$F$53","v":false},{"$f":"NR3=$F$53","v":false},{"$f":"NS3=$F$53","v":false},{"$f":"NT3=$F$53","v":false},{"$f":"NU3=$F$53","v":false},{"$f":"NV3=$F$53","v":false},{"$f":"NW3=$F$53","v":false},{"$f":"NX3=$F$53","v":false},{"$f":"NY3=$F$53","v":false},{"$f":"NZ3=$F$53","v":false},{"$f":"OA3=$F$53","v":false},{"$f":"OB3=$F$53","v":false},{"$f":"OC3=$F$53","v":false},{"$f":"OD3=$F$53","v":false},{"$f":"OE3=$F$53","v":false},{"$f":"OF3=$F$53","v":false},{"$f":"OG3=$F$53","v":false},{"$f":"OH3=$F$53","v":false},{"$f":"OI3=$F$53","v":false},{"$f":"OJ3=$F$53","v":false},{"$f":"OK3=$F$53","v":false},{"$f":"OL3=$F$53","v":false},{"$f":"OM3=$F$53","v":false},{"$f":"ON3=$F$53","v":false},{"$f":"OO3=$F$53","v":false},{"$f":"OP3=$F$53","v":false},{"$f":"OQ3=$F$53","v":false},{"$f":"OR3=$F$53","v":false},{"$f":"OS3=$F$53","v":false},{"$f":"OT3=$F$53","v":false},{"$f":"OU3=$F$53","v":false},{"$f":"OV3=$F$53","v":false},{"$f":"OW3=$F$53","v":false},{"$f":"OX3=$F$53","v":false},{"$f":"OY3=$F$53","v":false},{"$f":"OZ3=$F$53","v":false},{"$f":"PA3=$F$53","v":false},{"$f":"PB3=$F$53","v":false},{"$f":"PC3=$F$53","v":false},{"$f":"PD3=$F$53","v":false},{"$f":"PE3=$F$53","v":false},{"$f":"PF3=$F$53","v":false},{"$f":"PG3=$F$53","v":false},{"$f":"PH3=$F$53","v":false},{"$f":"PI3=$F$53","v":false},{"$f":"PJ3=$F$53","v":false},{"$f":"PK3=$F$53","v":false},{"$f":"PL3=$F$53","v":false},{"$f":"PM3=$F$53","v":false},{"$f":"PN3=$F$53","v":false},{"$f":"PO3=$F$53","v":false},{"$f":"PP3=$F$53","v":false},{"$f":"PQ3=$F$53","v":false},{"$f":"PR3=$F$53","v":false},{"$f":"PS3=$F$53","v":false},{"$f":"PT3=$F$53","v":false},{"$f":"PU3=$F$53","v":false},{"$f":"PV3=$F$53","v":false},{"$f":"PW3=$F$53","v":false},{"$f":"PX3=$F$53","v":false},{"$f":"PY3=$F$53","v":false},{"$f":"PZ3=$F$53","v":false},{"$f":"QA3=$F$53","v":false},{"$f":"QB3=$F$53","v":false},{"$f":"QC3=$F$53","v":false},{"$f":"QD3=$F$53","v":false},{"$f":"QE3=$F$53","v":false},{"$f":"QF3=$F$53","v":false},{"$f":"QG3=$F$53","v":false},{"$f":"QH3=$F$53","v":false},{"$f":"QI3=$F$53","v":false},{"$f":"QJ3=$F$53","v":false},{"$f":"QK3=$F$53","v":false},{"$f":"QL3=$F$53","v":false},{"$f":"QM3=$F$53","v":false},{"$f":"QN3=$F$53","v":false},{"$f":"QO3=$F$53","v":false},{"$f":"QP3=$F$53","v":false},{"$f":"QQ3=$F$53","v":false},{"$f":"QR3=$F$53","v":false},{"$f":"QS3=$F$53","v":false},{"$f":"QT3=$F$53","v":false},{"$f":"QU3=$F$53","v":false},{"$f":"QV3=$F$53","v":false},{"$f":"QW3=$F$53","v":false},{"$f":"QX3=$F$53","v":false},{"$f":"QY3=$F$53","v":false},{"$f":"QZ3=$F$53","v":false},{"$f":"RA3=$F$53","v":false},{"$f":"RB3=$F$53","v":false},{"$f":"RC3=$F$53","v":false},{"$f":"RD3=$F$53","v":false},{"$f":"RE3=$F$53","v":false},{"$f":"RF3=$F$53","v":false},{"$f":"RG3=$F$53","v":false},{"$f":"RH3=$F$53","v":false},{"$f":"RI3=$F$53","v":false},{"$f":"RJ3=$F$53","v":false},{"$f":"RK3=$F$53","v":false},{"$f":"RL3=$F$53","v":false},{"$f":"RM3=$F$53","v":false},{"$f":"RN3=$F$53","v":false},{"$f":"RO3=$F$53","v":false},{"$f":"RP3=$F$53","v":false},{"$f":"RQ3=$F$53","v":false},{"$f":"RR3=$F$53","v":false},{"$f":"RS3=$F$53","v":false},{"$f":"RT3=$F$53","v":false},{"$f":"RU3=$F$53","v":false},{"$f":"RV3=$F$53","v":false},{"$f":"RW3=$F$53","v":false},{"$f":"RX3=$F$53","v":false},{"$f":"RY3=$F$53","v":false},{"$f":"RZ3=$F$53","v":false},{"$f":"SA3=$F$53","v":false},{"$f":"SB3=$F$53","v":false},{"$f":"SC3=$F$53","v":false},{"$f":"SD3=$F$53","v":false},{"$f":"SE3=$F$53","v":false},{"$f":"SF3=$F$53","v":false},{"$f":"SG3=$F$53","v":false},{"$f":"SH3=$F$53","v":false},{"$f":"SI3=$F$53","v":false},{"$f":"SJ3=$F$53","v":false},{"$f":"SK3=$F$53","v":false},{"$f":"SL3=$F$53","v":false},{"$f":"SM3=$F$53","v":false},{"$f":"SN3=$F$53","v":false},{"$f":"SO3=$F$53","v":false},{"$f":"SP3=$F$53","v":false},{"$f":"SQ3=$F$53","v":false},{"$f":"SR3=$F$53","v":false},{"$f":"SS3=$F$53","v":false},{"$f":"ST3=$F$53","v":false},{"$f":"SU3=$F$53","v":false},{"$f":"SV3=$F$53","v":false},{"$f":"SW3=$F$53","v":false},{"$f":"SX3=$F$53","v":false},{"$f":"SY3=$F$53","v":false},{"$f":"SZ3=$F$53","v":false},{"$f":"TA3=$F$53","v":false},{"$f":"TB3=$F$53","v":false},{"$f":"TC3=$F$53","v":false}]
[null,null,"Post Terminal Holding Period",null,null,{"$f":"Scenarios!D5","v":15},{"$f":"Scenarios!D5+Scenarios!D6","v":20},null,null,{"$f":"AND(J3>$F$54,J3<=$G$54)","v":false},{"$f":"AND(K3>$F$54,K3<=$G$54)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BW3>$F$54,BW3<=$G$54)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EI3>$F$54,EI3<=$G$54)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GU3>$F$54,GU3<=$G$54)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JG3>$F$54,JG3<=$G$54)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LS3>$F$54,LS3<=$G$54)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OE3>$F$54,OE3<=$G$54)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(QQ3>$F$54,QQ3<=$G$54)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(TC3>$F$54,TC3<=$G$54)","v":false}]
[]
[null,null,null,"Invested Capital Balance Terminal",{"$f":"LOOKUP(F52,3:3,10:10)","v":0},null,null,null,null,null,{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0},{"$f":"$E$56","v":0}]
[null,null,null,"Post Terminal Growth Index",null,null,null,null,null,1,{"$f":"J57*(1+K7*K52)","v":1},{"$f":"K57*(1+L7*L52)","v":1},{"$f":"L57*(1+M7*M52)","v":1},{"$f":"M57*(1+N7*N52)","v":1},{"$f":"N57*(1+O7*O52)","v":1},{"$f":"O57*(1+P7*P52)","v":1},{"$f":"P57*(1+Q7*Q52)","v":1},{"$f":"Q57*(1+R7*R52)","v":1},{"$f":"R57*(1+S7*S52)","v":1},{"$f":"S57*(1+T7*T52)","v":1},{"$f":"T57*(1+U7*U52)","v":1},{"$f":"U57*(1+V7*V52)","v":1},{"$f":"V57*(1+W7*W52)","v":1},{"$f":"W57*(1+X7*X52)","v":1},{"$f":"X57*(1+Y7*Y52)","v":1},{"$f":"Y57*(1+Z7*Z52)","v":1},{"$f":"Z57*(1+AA7*AA52)","v":1},{"$f":"AA57*(1+AB7*AB52)","v":1},{"$f":"AB57*(1+AC7*AC52)","v":1},{"$f":"AC57*(1+AD7*AD52)","v":1},{"$f":"AD57*(1+AE7)","v":1},{"$f":"AE57*(1+AF7*AF52)","v":1},{"$f":"AF57*(1+AG7*AG52)","v":1},{"$f":"AG57*(1+AH7*AH52)","v":1},{"$f":"AH57*(1+AI7*AI52)","v":1},{"$f":"AI57*(1+AJ7*AJ52)","v":1},{"$f":"AJ57*(1+AK7*AK52)","v":1},{"$f":"AK57*(1+AL7*AL52)","v":1},{"$f":"AL57*(1+AM7*AM52)","v":1},{"$f":"AM57*(1+AN7*AN52)","v":1},{"$f":"AN57*(1+AO7*AO52)","v":1},{"$f":"AO57*(1+AP7*AP52)","v":1},{"$f":"AP57*(1+AQ7*AQ52)","v":1},{"$f":"AQ57*(1+AR7*AR52)","v":1},{"$f":"AR57*(1+AS7*AS52)","v":1},{"$f":"AS57*(1+AT7*AT52)","v":1},{"$f":"AT57*(1+AU7*AU52)","v":1},{"$f":"AU57*(1+AV7*AV52)","v":1},{"$f":"AV57*(1+AW7*AW52)","v":1},{"$f":"AW57*(1+AX7*AX52)","v":1},{"$f":"AX57*(1+AY7*AY52)","v":1},{"$f":"AY57*(1+AZ7*AZ52)","v":1},{"$f":"AZ57*(1+BA7*BA52)","v":1},{"$f":"BA57*(1+BB7*BB52)","v":1},{"$f":"BB57*(1+BC7*BC52)","v":1},{"$f":"BC57*(1+BD7*BD52)","v":1},{"$f":"BD57*(1+BE7*BE52)","v":1},{"$f":"BE57*(1+BF7*BF52)","v":1},{"$f":"BF57*(1+BG7*BG52)","v":1},{"$f":"BG57*(1+BH7*BH52)","v":1},{"$f":"BH57*(1+BI7*BI52)","v":1},{"$f":"BI57*(1+BJ7*BJ52)","v":1},{"$f":"BJ57*(1+BK7*BK52)","v":1},{"$f":"BK57*(1+BL7*BL52)","v":1},{"$f":"BL57*(1+BM7*BM52)","v":1},{"$f":"BM57*(1+BN7*BN52)","v":1},{"$f":"BN57*(1+BO7*BO52)","v":1},{"$f":"BO57*(1+BP7*BP52)","v":1},{"$f":"BP57*(1+BQ7*BQ52)","v":1},{"$f":"BQ57*(1+BR7*BR52)","v":1},{"$f":"BR57*(1+BS7*BS52)","v":1},{"$f":"BS57*(1+BT7*BT52)","v":1},{"$f":"BT57*(1+BU7*BU52)","v":1},{"$f":"BU57*(1+BV7*BV52)","v":1},{"$f":"BV57*(1+BW7*BW52)","v":1},{"$f":"BW57*(1+BX7*BX52)","v":1},{"$f":"BX57*(1+BY7*BY52)","v":1},{"$f":"BY57*(1+BZ7*BZ52)","v":1},{"$f":"BZ57*(1+CA7*CA52)","v":1},{"$f":"CA57*(1+CB7*CB52)","v":1},{"$f":"CB57*(1+CC7*CC52)","v":1},{"$f":"CC57*(1+CD7*CD52)","v":1},{"$f":"CD57*(1+CE7*CE52)","v":1},{"$f":"CE57*(1+CF7*CF52)","v":1},{"$f":"CF57*(1+CG7*CG52)","v":1},{"$f":"CG57*(1+CH7*CH52)","v":1},{"$f":"CH57*(1+CI7*CI52)","v":1},{"$f":"CI57*(1+CJ7*CJ52)","v":1},{"$f":"CJ57*(1+CK7*CK52)","v":1},{"$f":"CK57*(1+CL7*CL52)","v":1},{"$f":"CL57*(1+CM7*CM52)","v":1},{"$f":"CM57*(1+CN7*CN52)","v":1},{"$f":"CN57*(1+CO7*CO52)","v":1},{"$f":"CO57*(1+CP7*CP52)","v":1},{"$f":"CP57*(1+CQ7*CQ52)","v":1},{"$f":"CQ57*(1+CR7*CR52)","v":1},{"$f":"CR57*(1+CS7*CS52)","v":1},{"$f":"CS57*(1+CT7*CT52)","v":1},{"$f":"CT57*(1+CU7*CU52)","v":1},{"$f":"CU57*(1+CV7*CV52)","v":1},{"$f":"CV57*(1+CW7*CW52)","v":1},{"$f":"CW57*(1+CX7*CX52)","v":1},{"$f":"CX57*(1+CY7*CY52)","v":1},{"$f":"CY57*(1+CZ7*CZ52)","v":1},{"$f":"CZ57*(1+DA7*DA52)","v":1},{"$f":"DA57*(1+DB7*DB52)","v":1},{"$f":"DB57*(1+DC7*DC52)","v":1},{"$f":"DC57*(1+DD7*DD52)","v":1},{"$f":"DD57*(1+DE7*DE52)","v":1},{"$f":"DE57*(1+DF7*DF52)","v":1},{"$f":"DF57*(1+DG7*DG52)","v":1},{"$f":"DG57*(1+DH7*DH52)","v":1},{"$f":"DH57*(1+DI7*DI52)","v":1},{"$f":"DI57*(1+DJ7*DJ52)","v":1},{"$f":"DJ57*(1+DK7*DK52)","v":1},{"$f":"DK57*(1+DL7*DL52)","v":1},{"$f":"DL57*(1+DM7*DM52)","v":1},{"$f":"DM57*(1+DN7*DN52)","v":1},{"$f":"DN57*(1+DO7*DO52)","v":1},{"$f":"DO57*(1+DP7*DP52)","v":1},{"$f":"DP57*(1+DQ7*DQ52)","v":1},{"$f":"DQ57*(1+DR7*DR52)","v":1},{"$f":"DR57*(1+DS7*DS52)","v":1},{"$f":"DS57*(1+DT7*DT52)","v":1},{"$f":"DT57*(1+DU7*DU52)","v":1},{"$f":"DU57*(1+DV7*DV52)","v":1},{"$f":"DV57*(1+DW7*DW52)","v":1},{"$f":"DW57*(1+DX7*DX52)","v":1},{"$f":"DX57*(1+DY7*DY52)","v":1},{"$f":"DY57*(1+DZ7*DZ52)","v":1},{"$f":"DZ57*(1+EA7*EA52)","v":1},{"$f":"EA57*(1+EB7*EB52)","v":1},{"$f":"EB57*(1+EC7*EC52)","v":1},{"$f":"EC57*(1+ED7*ED52)","v":1},{"$f":"ED57*(1+EE7*EE52)","v":1},{"$f":"EE57*(1+EF7*EF52)","v":1},{"$f":"EF57*(1+EG7*EG52)","v":1},{"$f":"EG57*(1+EH7*EH52)","v":1},{"$f":"EH57*(1+EI7*EI52)","v":1},{"$f":"EI57*(1+EJ7*EJ52)","v":1},{"$f":"EJ57*(1+EK7*EK52)","v":1},{"$f":"EK57*(1+EL7*EL52)","v":1},{"$f":"EL57*(1+EM7*EM52)","v":1},{"$f":"EM57*(1+EN7*EN52)","v":1},{"$f":"EN57*(1+EO7*EO52)","v":1},{"$f":"EO57*(1+EP7*EP52)","v":1},{"$f":"EP57*(1+EQ7*EQ52)","v":1},{"$f":"EQ57*(1+ER7*ER52)","v":1},{"$f":"ER57*(1+ES7*ES52)","v":1},{"$f":"ES57*(1+ET7*ET52)","v":1},{"$f":"ET57*(1+EU7*EU52)","v":1},{"$f":"EU57*(1+EV7*EV52)","v":1},{"$f":"EV57*(1+EW7*EW52)","v":1},{"$f":"EW57*(1+EX7*EX52)","v":1},{"$f":"EX57*(1+EY7*EY52)","v":1},{"$f":"EY57*(1+EZ7*EZ52)","v":1},{"$f":"EZ57*(1+FA7*FA52)","v":1},{"$f":"FA57*(1+FB7*FB52)","v":1},{"$f":"FB57*(1+FC7*FC52)","v":1},{"$f":"FC57*(1+FD7*FD52)","v":1},{"$f":"FD57*(1+FE7*FE52)","v":1},{"$f":"FE57*(1+FF7*FF52)","v":1},{"$f":"FF57*(1+FG7*FG52)","v":1},{"$f":"FG57*(1+FH7*FH52)","v":1},{"$f":"FH57*(1+FI7*FI52)","v":1},{"$f":"FI57*(1+FJ7*FJ52)","v":1},{"$f":"FJ57*(1+FK7*FK52)","v":1},{"$f":"FK57*(1+FL7*FL52)","v":1},{"$f":"FL57*(1+FM7*FM52)","v":1},{"$f":"FM57*(1+FN7*FN52)","v":1},{"$f":"FN57*(1+FO7*FO52)","v":1},{"$f":"FO57*(1+FP7*FP52)","v":1},{"$f":"FP57*(1+FQ7*FQ52)","v":1},{"$f":"FQ57*(1+FR7*FR52)","v":1},{"$f":"FR57*(1+FS7*FS52)","v":1},{"$f":"FS57*(1+FT7*FT52)","v":1},{"$f":"FT57*(1+FU7*FU52)","v":1},{"$f":"FU57*(1+FV7*FV52)","v":1},{"$f":"FV57*(1+FW7*FW52)","v":1},{"$f":"FW57*(1+FX7*FX52)","v":1},{"$f":"FX57*(1+FY7*FY52)","v":1},{"$f":"FY57*(1+FZ7*FZ52)","v":1},{"$f":"FZ57*(1+GA7*GA52)","v":1},{"$f":"GA57*(1+GB7*GB52)","v":1},{"$f":"GB57*(1+GC7*GC52)","v":1},{"$f":"GC57*(1+GD7*GD52)","v":1},{"$f":"GD57*(1+GE7*GE52)","v":1},{"$f":"GE57*(1+GF7*GF52)","v":1},{"$f":"GF57*(1+GG7*GG52)","v":1},{"$f":"GG57*(1+GH7*GH52)","v":1},{"$f":"GH57*(1+GI7*GI52)","v":1},{"$f":"GI57*(1+GJ7*GJ52)","v":1},{"$f":"GJ57*(1+GK7*GK52)","v":1},{"$f":"GK57*(1+GL7*GL52)","v":1},{"$f":"GL57*(1+GM7*GM52)","v":1},{"$f":"GM57*(1+GN7*GN52)","v":1},{"$f":"GN57*(1+GO7*GO52)","v":1},{"$f":"GO57*(1+GP7*GP52)","v":1},{"$f":"GP57*(1+GQ7*GQ52)","v":1},{"$f":"GQ57*(1+GR7*GR52)","v":1},{"$f":"GR57*(1+GS7*GS52)","v":1},{"$f":"GS57*(1+GT7*GT52)","v":1},{"$f":"GT57*(1+GU7*GU52)","v":1},{"$f":"GU57*(1+GV7*GV52)","v":1},{"$f":"GV57*(1+GW7*GW52)","v":1},{"$f":"GW57*(1+GX7*GX52)","v":1},{"$f":"GX57*(1+GY7*GY52)","v":1},{"$f":"GY57*(1+GZ7*GZ52)","v":1},{"$f":"GZ57*(1+HA7*HA52)","v":1},{"$f":"HA57*(1+HB7*HB52)","v":1},{"$f":"HB57*(1+HC7*HC52)","v":1},{"$f":"HC57*(1+HD7*HD52)","v":1},{"$f":"HD57*(1+HE7*HE52)","v":1},{"$f":"HE57*(1+HF7*HF52)","v":1},{"$f":"HF57*(1+HG7*HG52)","v":1},{"$f":"HG57*(1+HH7*HH52)","v":1},{"$f":"HH57*(1+HI7*HI52)","v":1},{"$f":"HI57*(1+HJ7*HJ52)","v":1},{"$f":"HJ57*(1+HK7*HK52)","v":1},{"$f":"HK57*(1+HL7*HL52)","v":1},{"$f":"HL57*(1+HM7*HM52)","v":1},{"$f":"HM57*(1+HN7*HN52)","v":1},{"$f":"HN57*(1+HO7*HO52)","v":1},{"$f":"HO57*(1+HP7*HP52)","v":1},{"$f":"HP57*(1+HQ7*HQ52)","v":1},{"$f":"HQ57*(1+HR7*HR52)","v":1},{"$f":"HR57*(1+HS7*HS52)","v":1},{"$f":"HS57*(1+HT7*HT52)","v":1},{"$f":"HT57*(1+HU7*HU52)","v":1},{"$f":"HU57*(1+HV7*HV52)","v":1},{"$f":"HV57*(1+HW7*HW52)","v":1},{"$f":"HW57*(1+HX7*HX52)","v":1},{"$f":"HX57*(1+HY7*HY52)","v":1},{"$f":"HY57*(1+HZ7*HZ52)","v":1},{"$f":"HZ57*(1+IA7*IA52)","v":1},{"$f":"IA57*(1+IB7*IB52)","v":1},{"$f":"IB57*(1+IC7*IC52)","v":1},{"$f":"IC57*(1+ID7*ID52)","v":1},{"$f":"ID57*(1+IE7*IE52)","v":1},{"$f":"IE57*(1+IF7*IF52)","v":1},{"$f":"IF57*(1+IG7*IG52)","v":1},{"$f":"IG57*(1+IH7*IH52)","v":1},{"$f":"IH57*(1+II7*II52)","v":1},{"$f":"II57*(1+IJ7*IJ52)","v":1},{"$f":"IJ57*(1+IK7*IK52)","v":1},{"$f":"IK57*(1+IL7*IL52)","v":1},{"$f":"IL57*(1+IM7*IM52)","v":1},{"$f":"IM57*(1+IN7*IN52)","v":1},{"$f":"IN57*(1+IO7*IO52)","v":1},{"$f":"IO57*(1+IP7*IP52)","v":1},{"$f":"IP57*(1+IQ7*IQ52)","v":1},{"$f":"IQ57*(1+IR7*IR52)","v":1},{"$f":"IR57*(1+IS7*IS52)","v":1},{"$f":"IS57*(1+IT7*IT52)","v":1},{"$f":"IT57*(1+IU7*IU52)","v":1},{"$f":"IU57*(1+IV7*IV52)","v":1},{"$f":"IV57*(1+IW7*IW52)","v":1},{"$f":"IW57*(1+IX7*IX52)","v":1},{"$f":"IX57*(1+IY7*IY52)","v":1},{"$f":"IY57*(1+IZ7*IZ52)","v":1},{"$f":"IZ57*(1+JA7*JA52)","v":1},{"$f":"JA57*(1+JB7*JB52)","v":1},{"$f":"JB57*(1+JC7*JC52)","v":1},{"$f":"JC57*(1+JD7*JD52)","v":1},{"$f":"JD57*(1+JE7*JE52)","v":1},{"$f":"JE57*(1+JF7*JF52)","v":1},{"$f":"JF57*(1+JG7*JG52)","v":1},{"$f":"JG57*(1+JH7*JH52)","v":1},{"$f":"JH57*(1+JI7*JI52)","v":1},{"$f":"JI57*(1+JJ7*JJ52)","v":1},{"$f":"JJ57*(1+JK7*JK52)","v":1},{"$f":"JK57*(1+JL7*JL52)","v":1},{"$f":"JL57*(1+JM7*JM52)","v":1},{"$f":"JM57*(1+JN7*JN52)","v":1},{"$f":"JN57*(1+JO7*JO52)","v":1},{"$f":"JO57*(1+JP7*JP52)","v":1},{"$f":"JP57*(1+JQ7*JQ52)","v":1},{"$f":"JQ57*(1+JR7*JR52)","v":1},{"$f":"JR57*(1+JS7*JS52)","v":1},{"$f":"JS57*(1+JT7*JT52)","v":1},{"$f":"JT57*(1+JU7*JU52)","v":1},{"$f":"JU57*(1+JV7*JV52)","v":1},{"$f":"JV57*(1+JW7*JW52)","v":1},{"$f":"JW57*(1+JX7*JX52)","v":1},{"$f":"JX57*(1+JY7*JY52)","v":1},{"$f":"JY57*(1+JZ7*JZ52)","v":1},{"$f":"JZ57*(1+KA7*KA52)","v":1},{"$f":"KA57*(1+KB7*KB52)","v":1},{"$f":"KB57*(1+KC7*KC52)","v":1},{"$f":"KC57*(1+KD7*KD52)","v":1},{"$f":"KD57*(1+KE7*KE52)","v":1},{"$f":"KE57*(1+KF7*KF52)","v":1},{"$f":"KF57*(1+KG7*KG52)","v":1},{"$f":"KG57*(1+KH7*KH52)","v":1},{"$f":"KH57*(1+KI7*KI52)","v":1},{"$f":"KI57*(1+KJ7*KJ52)","v":1},{"$f":"KJ57*(1+KK7*KK52)","v":1},{"$f":"KK57*(1+KL7*KL52)","v":1},{"$f":"KL57*(1+KM7*KM52)","v":1},{"$f":"KM57*(1+KN7*KN52)","v":1},{"$f":"KN57*(1+KO7*KO52)","v":1},{"$f":"KO57*(1+KP7*KP52)","v":1},{"$f":"KP57*(1+KQ7*KQ52)","v":1},{"$f":"KQ57*(1+KR7*KR52)","v":1},{"$f":"KR57*(1+KS7*KS52)","v":1},{"$f":"KS57*(1+KT7*KT52)","v":1},{"$f":"KT57*(1+KU7*KU52)","v":1},{"$f":"KU57*(1+KV7*KV52)","v":1},{"$f":"KV57*(1+KW7*KW52)","v":1},{"$f":"KW57*(1+KX7*KX52)","v":1},{"$f":"KX57*(1+KY7*KY52)","v":1},{"$f":"KY57*(1+KZ7*KZ52)","v":1},{"$f":"KZ57*(1+LA7*LA52)","v":1},{"$f":"LA57*(1+LB7*LB52)","v":1},{"$f":"LB57*(1+LC7*LC52)","v":1},{"$f":"LC57*(1+LD7*LD52)","v":1},{"$f":"LD57*(1+LE7*LE52)","v":1},{"$f":"LE57*(1+LF7*LF52)","v":1},{"$f":"LF57*(1+LG7*LG52)","v":1},{"$f":"LG57*(1+LH7*LH52)","v":1},{"$f":"LH57*(1+LI7*LI52)","v":1},{"$f":"LI57*(1+LJ7*LJ52)","v":1},{"$f":"LJ57*(1+LK7*LK52)","v":1},{"$f":"LK57*(1+LL7*LL52)","v":1},{"$f":"LL57*(1+LM7*LM52)","v":1},{"$f":"LM57*(1+LN7*LN52)","v":1},{"$f":"LN57*(1+LO7*LO52)","v":1},{"$f":"LO57*(1+LP7*LP52)","v":1},{"$f":"LP57*(1+LQ7*LQ52)","v":1},{"$f":"LQ57*(1+LR7*LR52)","v":1},{"$f":"LR57*(1+LS7*LS52)","v":1},{"$f":"LS57*(1+LT7*LT52)","v":1},{"$f":"LT57*(1+LU7*LU52)","v":1},{"$f":"LU57*(1+LV7*LV52)","v":1},{"$f":"LV57*(1+LW7*LW52)","v":1},{"$f":"LW57*(1+LX7*LX52)","v":1},{"$f":"LX57*(1+LY7*LY52)","v":1},{"$f":"LY57*(1+LZ7*LZ52)","v":1},{"$f":"LZ57*(1+MA7*MA52)","v":1},{"$f":"MA57*(1+MB7*MB52)","v":1},{"$f":"MB57*(1+MC7*MC52)","v":1},{"$f":"MC57*(1+MD7*MD52)","v":1},{"$f":"MD57*(1+ME7*ME52)","v":1},{"$f":"ME57*(1+MF7*MF52)","v":1},{"$f":"MF57*(1+MG7*MG52)","v":1},{"$f":"MG57*(1+MH7*MH52)","v":1},{"$f":"MH57*(1+MI7*MI52)","v":1},{"$f":"MI57*(1+MJ7*MJ52)","v":1},{"$f":"MJ57*(1+MK7*MK52)","v":1},{"$f":"MK57*(1+ML7*ML52)","v":1},{"$f":"ML57*(1+MM7*MM52)","v":1},{"$f":"MM57*(1+MN7*MN52)","v":1},{"$f":"MN57*(1+MO7*MO52)","v":1},{"$f":"MO57*(1+MP7*MP52)","v":1},{"$f":"MP57*(1+MQ7*MQ52)","v":1},{"$f":"MQ57*(1+MR7*MR52)","v":1},{"$f":"MR57*(1+MS7*MS52)","v":1},{"$f":"MS57*(1+MT7*MT52)","v":1},{"$f":"MT57*(1+MU7*MU52)","v":1},{"$f":"MU57*(1+MV7*MV52)","v":1},{"$f":"MV57*(1+MW7*MW52)","v":1},{"$f":"MW57*(1+MX7*MX52)","v":1},{"$f":"MX57*(1+MY7*MY52)","v":1},{"$f":"MY57*(1+MZ7*MZ52)","v":1},{"$f":"MZ57*(1+NA7*NA52)","v":1},{"$f":"NA57*(1+NB7*NB52)","v":1},{"$f":"NB57*(1+NC7*NC52)","v":1},{"$f":"NC57*(1+ND7*ND52)","v":1},{"$f":"ND57*(1+NE7*NE52)","v":1},{"$f":"NE57*(1+NF7*NF52)","v":1},{"$f":"NF57*(1+NG7*NG52)","v":1},{"$f":"NG57*(1+NH7*NH52)","v":1},{"$f":"NH57*(1+NI7*NI52)","v":1},{"$f":"NI57*(1+NJ7*NJ52)","v":1},{"$f":"NJ57*(1+NK7*NK52)","v":1},{"$f":"NK57*(1+NL7*NL52)","v":1},{"$f":"NL57*(1+NM7*NM52)","v":1},{"$f":"NM57*(1+NN7*NN52)","v":1},{"$f":"NN57*(1+NO7*NO52)","v":1},{"$f":"NO57*(1+NP7*NP52)","v":1},{"$f":"NP57*(1+NQ7*NQ52)","v":1},{"$f":"NQ57*(1+NR7*NR52)","v":1},{"$f":"NR57*(1+NS7*NS52)","v":1},{"$f":"NS57*(1+NT7*NT52)","v":1},{"$f":"NT57*(1+NU7*NU52)","v":1},{"$f":"NU57*(1+NV7*NV52)","v":1},{"$f":"NV57*(1+NW7*NW52)","v":1},{"$f":"NW57*(1+NX7*NX52)","v":1},{"$f":"NX57*(1+NY7*NY52)","v":1},{"$f":"NY57*(1+NZ7*NZ52)","v":1},{"$f":"NZ57*(1+OA7*OA52)","v":1},{"$f":"OA57*(1+OB7*OB52)","v":1},{"$f":"OB57*(1+OC7*OC52)","v":1},{"$f":"OC57*(1+OD7*OD52)","v":1},{"$f":"OD57*(1+OE7*OE52)","v":1},{"$f":"OE57*(1+OF7*OF52)","v":1},{"$f":"OF57*(1+OG7*OG52)","v":1},{"$f":"OG57*(1+OH7*OH52)","v":1},{"$f":"OH57*(1+OI7*OI52)","v":1},{"$f":"OI57*(1+OJ7*OJ52)","v":1},{"$f":"OJ57*(1+OK7*OK52)","v":1},{"$f":"OK57*(1+OL7*OL52)","v":1},{"$f":"OL57*(1+OM7*OM52)","v":1},{"$f":"OM57*(1+ON7*ON52)","v":1},{"$f":"ON57*(1+OO7*OO52)","v":1},{"$f":"OO57*(1+OP7*OP52)","v":1},{"$f":"OP57*(1+OQ7*OQ52)","v":1},{"$f":"OQ57*(1+OR7*OR52)","v":1},{"$f":"OR57*(1+OS7*OS52)","v":1},{"$f":"OS57*(1+OT7*OT52)","v":1},{"$f":"OT57*(1+OU7*OU52)","v":1},{"$f":"OU57*(1+OV7*OV52)","v":1},{"$f":"OV57*(1+OW7*OW52)","v":1},{"$f":"OW57*(1+OX7*OX52)","v":1},{"$f":"OX57*(1+OY7*OY52)","v":1},{"$f":"OY57*(1+OZ7*OZ52)","v":1},{"$f":"OZ57*(1+PA7*PA52)","v":1},{"$f":"PA57*(1+PB7*PB52)","v":1},{"$f":"PB57*(1+PC7*PC52)","v":1},{"$f":"PC57*(1+PD7*PD52)","v":1},{"$f":"PD57*(1+PE7*PE52)","v":1},{"$f":"PE57*(1+PF7*PF52)","v":1},{"$f":"PF57*(1+PG7*PG52)","v":1},{"$f":"PG57*(1+PH7*PH52)","v":1},{"$f":"PH57*(1+PI7*PI52)","v":1},{"$f":"PI57*(1+PJ7*PJ52)","v":1},{"$f":"PJ57*(1+PK7*PK52)","v":1},{"$f":"PK57*(1+PL7*PL52)","v":1},{"$f":"PL57*(1+PM7*PM52)","v":1},{"$f":"PM57*(1+PN7*PN52)","v":1},{"$f":"PN57*(1+PO7*PO52)","v":1},{"$f":"PO57*(1+PP7*PP52)","v":1},{"$f":"PP57*(1+PQ7*PQ52)","v":1},{"$f":"PQ57*(1+PR7*PR52)","v":1},{"$f":"PR57*(1+PS7*PS52)","v":1},{"$f":"PS57*(1+PT7*PT52)","v":1},{"$f":"PT57*(1+PU7*PU52)","v":1},{"$f":"PU57*(1+PV7*PV52)","v":1},{"$f":"PV57*(1+PW7*PW52)","v":1},{"$f":"PW57*(1+PX7*PX52)","v":1},{"$f":"PX57*(1+PY7*PY52)","v":1},{"$f":"PY57*(1+PZ7*PZ52)","v":1},{"$f":"PZ57*(1+QA7*QA52)","v":1},{"$f":"QA57*(1+QB7*QB52)","v":1},{"$f":"QB57*(1+QC7*QC52)","v":1},{"$f":"QC57*(1+QD7*QD52)","v":1},{"$f":"QD57*(1+QE7*QE52)","v":1},{"$f":"QE57*(1+QF7*QF52)","v":1},{"$f":"QF57*(1+QG7*QG52)","v":1},{"$f":"QG57*(1+QH7*QH52)","v":1},{"$f":"QH57*(1+QI7*QI52)","v":1},{"$f":"QI57*(1+QJ7*QJ52)","v":1},{"$f":"QJ57*(1+QK7*QK52)","v":1},{"$f":"QK57*(1+QL7*QL52)","v":1},{"$f":"QL57*(1+QM7*QM52)","v":1},{"$f":"QM57*(1+QN7*QN52)","v":1},{"$f":"QN57*(1+QO7*QO52)","v":1},{"$f":"QO57*(1+QP7*QP52)","v":1},{"$f":"QP57*(1+QQ7*QQ52)","v":1},{"$f":"QQ57*(1+QR7*QR52)","v":1},{"$f":"QR57*(1+QS7*QS52)","v":1},{"$f":"QS57*(1+QT7*QT52)","v":1},{"$f":"QT57*(1+QU7*QU52)","v":1},{"$f":"QU57*(1+QV7*QV52)","v":1},{"$f":"QV57*(1+QW7*QW52)","v":1},{"$f":"QW57*(1+QX7*QX52)","v":1},{"$f":"QX57*(1+QY7*QY52)","v":1},{"$f":"QY57*(1+QZ7*QZ52)","v":1},{"$f":"QZ57*(1+RA7*RA52)","v":1},{"$f":"RA57*(1+RB7*RB52)","v":1},{"$f":"RB57*(1+RC7*RC52)","v":1},{"$f":"RC57*(1+RD7*RD52)","v":1},{"$f":"RD57*(1+RE7*RE52)","v":1},{"$f":"RE57*(1+RF7*RF52)","v":1},{"$f":"RF57*(1+RG7*RG52)","v":1},{"$f":"RG57*(1+RH7*RH52)","v":1},{"$f":"RH57*(1+RI7*RI52)","v":1},{"$f":"RI57*(1+RJ7*RJ52)","v":1},{"$f":"RJ57*(1+RK7*RK52)","v":1},{"$f":"RK57*(1+RL7*RL52)","v":1},{"$f":"RL57*(1+RM7*RM52)","v":1},{"$f":"RM57*(1+RN7*RN52)","v":1},{"$f":"RN57*(1+RO7*RO52)","v":1},{"$f":"RO57*(1+RP7*RP52)","v":1},{"$f":"RP57*(1+RQ7*RQ52)","v":1},{"$f":"RQ57*(1+RR7*RR52)","v":1},{"$f":"RR57*(1+RS7*RS52)","v":1},{"$f":"RS57*(1+RT7*RT52)","v":1},{"$f":"RT57*(1+RU7*RU52)","v":1},{"$f":"RU57*(1+RV7*RV52)","v":1},{"$f":"RV57*(1+RW7*RW52)","v":1},{"$f":"RW57*(1+RX7*RX52)","v":1},{"$f":"RX57*(1+RY7*RY52)","v":1},{"$f":"RY57*(1+RZ7*RZ52)","v":1},{"$f":"RZ57*(1+SA7*SA52)","v":1},{"$f":"SA57*(1+SB7*SB52)","v":1},{"$f":"SB57*(1+SC7*SC52)","v":1},{"$f":"SC57*(1+SD7*SD52)","v":1},{"$f":"SD57*(1+SE7*SE52)","v":1},{"$f":"SE57*(1+SF7*SF52)","v":1},{"$f":"SF57*(1+SG7*SG52)","v":1},{"$f":"SG57*(1+SH7*SH52)","v":1},{"$f":"SH57*(1+SI7*SI52)","v":1},{"$f":"SI57*(1+SJ7*SJ52)","v":1},{"$f":"SJ57*(1+SK7*SK52)","v":1},{"$f":"SK57*(1+SL7*SL52)","v":1},{"$f":"SL57*(1+SM7*SM52)","v":1},{"$f":"SM57*(1+SN7*SN52)","v":1},{"$f":"SN57*(1+SO7*SO52)","v":1},{"$f":"SO57*(1+SP7*SP52)","v":1},{"$f":"SP57*(1+SQ7*SQ52)","v":1},{"$f":"SQ57*(1+SR7*SR52)","v":1},{"$f":"SR57*(1+SS7*SS52)","v":1},{"$f":"SS57*(1+ST7*ST52)","v":1},{"$f":"ST57*(1+SU7*SU52)","v":1},{"$f":"SU57*(1+SV7*SV52)","v":1},{"$f":"SV57*(1+SW7*SW52)","v":1},{"$f":"SW57*(1+SX7*SX52)","v":1},{"$f":"SX57*(1+SY7*SY52)","v":1},{"$f":"SY57*(1+SZ7*SZ52)","v":1},{"$f":"SZ57*(1+TA7*TA52)","v":1},{"$f":"TA57*(1+TB7*TB52)","v":1},{"$f":"TB57*(1+TC7*TC52)","v":1}]
[null,null,null,"Invested Capital at Beginning of Period",null,null,null,null,null,null,{"$f":"K56*K57","v":0},{"$f":"L56*L57","v":0},{"$f":"M56*M57","v":0},{"$f":"N56*N57","v":0},{"$f":"O56*O57","v":0},{"$f":"P56*P57","v":0},{"$f":"Q56*Q57","v":0},{"$f":"R56*R57","v":0},{"$f":"S56*S57","v":0},{"$f":"T56*T57","v":0},{"$f":"U56*U57","v":0},{"$f":"V56*V57","v":0},{"$f":"W56*W57","v":0},{"$f":"X56*X57","v":0},{"$f":"Y56*Y57","v":0},{"$f":"Z56*Z57","v":0},{"$f":"AA56*AA57","v":0},{"$f":"AB56*AB57","v":0},{"$f":"AC56*AC57","v":0},{"$f":"AD56*AD57","v":0},{"$f":"AE56*AE57","v":0},{"$f":"AF56*AF57","v":0},{"$f":"AG56*AG57","v":0},{"$f":"AH56*AH57","v":0},{"$f":"AI56*AI57","v":0},{"$f":"AJ56*AJ57","v":0},{"$f":"AK56*AK57","v":0},{"$f":"AL56*AL57","v":0},{"$f":"AM56*AM57","v":0},{"$f":"AN56*AN57","v":0},{"$f":"AO56*AO57","v":0},{"$f":"AP56*AP57","v":0},{"$f":"AQ56*AQ57","v":0},{"$f":"AR56*AR57","v":0},{"$f":"AS56*AS57","v":0},{"$f":"AT56*AT57","v":0},{"$f":"AU56*AU57","v":0},{"$f":"AV56*AV57","v":0},{"$f":"AW56*AW57","v":0},{"$f":"AX56*AX57","v":0},{"$f":"AY56*AY57","v":0},{"$f":"AZ56*AZ57","v":0},{"$f":"BA56*BA57","v":0},{"$f":"BB56*BB57","v":0},{"$f":"BC56*BC57","v":0},{"$f":"BD56*BD57","v":0},{"$f":"BE56*BE57","v":0},{"$f":"BF56*BF57","v":0},{"$f":"BG56*BG57","v":0},{"$f":"BH56*BH57","v":0},{"$f":"BI56*BI57","v":0},{"$f":"BJ56*BJ57","v":0},{"$f":"BK56*BK57","v":0},{"$f":"BL56*BL57","v":0},{"$f":"BM56*BM57","v":0},{"$f":"BN56*BN57","v":0},{"$f":"BO56*BO57","v":0},{"$f":"BP56*BP57","v":0},{"$f":"BQ56*BQ57","v":0},{"$f":"BR56*BR57","v":0},{"$f":"BS56*BS57","v":0},{"$f":"BT56*BT57","v":0},{"$f":"BU56*BU57","v":0},{"$f":"BV56*BV57","v":0},{"$f":"BW56*BW57","v":0},{"$f":"BX56*BX57","v":0},{"$f":"BY56*BY57","v":0},{"$f":"BZ56*BZ57","v":0},{"$f":"CA56*CA57","v":0},{"$f":"CB56*CB57","v":0},{"$f":"CC56*CC57","v":0},{"$f":"CD56*CD57","v":0},{"$f":"CE56*CE57","v":0},{"$f":"CF56*CF57","v":0},{"$f":"CG56*CG57","v":0},{"$f":"CH56*CH57","v":0},{"$f":"CI56*CI57","v":0},{"$f":"CJ56*CJ57","v":0},{"$f":"CK56*CK57","v":0},{"$f":"CL56*CL57","v":0},{"$f":"CM56*CM57","v":0},{"$f":"CN56*CN57","v":0},{"$f":"CO56*CO57","v":0},{"$f":"CP56*CP57","v":0},{"$f":"CQ56*CQ57","v":0},{"$f":"CR56*CR57","v":0},{"$f":"CS56*CS57","v":0},{"$f":"CT56*CT57","v":0},{"$f":"CU56*CU57","v":0},{"$f":"CV56*CV57","v":0},{"$f":"CW56*CW57","v":0},{"$f":"CX56*CX57","v":0},{"$f":"CY56*CY57","v":0},{"$f":"CZ56*CZ57","v":0},{"$f":"DA56*DA57","v":0},{"$f":"DB56*DB57","v":0},{"$f":"DC56*DC57","v":0},{"$f":"DD56*DD57","v":0},{"$f":"DE56*DE57","v":0},{"$f":"DF56*DF57","v":0},{"$f":"DG56*DG57","v":0},{"$f":"DH56*DH57","v":0},{"$f":"DI56*DI57","v":0},{"$f":"DJ56*DJ57","v":0},{"$f":"DK56*DK57","v":0},{"$f":"DL56*DL57","v":0},{"$f":"DM56*DM57","v":0},{"$f":"DN56*DN57","v":0},{"$f":"DO56*DO57","v":0},{"$f":"DP56*DP57","v":0},{"$f":"DQ56*DQ57","v":0},{"$f":"DR56*DR57","v":0},{"$f":"DS56*DS57","v":0},{"$f":"DT56*DT57","v":0},{"$f":"DU56*DU57","v":0},{"$f":"DV56*DV57","v":0},{"$f":"DW56*DW57","v":0},{"$f":"DX56*DX57","v":0},{"$f":"DY56*DY57","v":0},{"$f":"DZ56*DZ57","v":0},{"$f":"EA56*EA57","v":0},{"$f":"EB56*EB57","v":0},{"$f":"EC56*EC57","v":0},{"$f":"ED56*ED57","v":0},{"$f":"EE56*EE57","v":0},{"$f":"EF56*EF57","v":0},{"$f":"EG56*EG57","v":0},{"$f":"EH56*EH57","v":0},{"$f":"EI56*EI57","v":0},{"$f":"EJ56*EJ57","v":0},{"$f":"EK56*EK57","v":0},{"$f":"EL56*EL57","v":0},{"$f":"EM56*EM57","v":0},{"$f":"EN56*EN57","v":0},{"$f":"EO56*EO57","v":0},{"$f":"EP56*EP57","v":0},{"$f":"EQ56*EQ57","v":0},{"$f":"ER56*ER57","v":0},{"$f":"ES56*ES57","v":0},{"$f":"ET56*ET57","v":0},{"$f":"EU56*EU57","v":0},{"$f":"EV56*EV57","v":0},{"$f":"EW56*EW57","v":0},{"$f":"EX56*EX57","v":0},{"$f":"EY56*EY57","v":0},{"$f":"EZ56*EZ57","v":0},{"$f":"FA56*FA57","v":0},{"$f":"FB56*FB57","v":0},{"$f":"FC56*FC57","v":0},{"$f":"FD56*FD57","v":0},{"$f":"FE56*FE57","v":0},{"$f":"FF56*FF57","v":0},{"$f":"FG56*FG57","v":0},{"$f":"FH56*FH57","v":0},{"$f":"FI56*FI57","v":0},{"$f":"FJ56*FJ57","v":0},{"$f":"FK56*FK57","v":0},{"$f":"FL56*FL57","v":0},{"$f":"FM56*FM57","v":0},{"$f":"FN56*FN57","v":0},{"$f":"FO56*FO57","v":0},{"$f":"FP56*FP57","v":0},{"$f":"FQ56*FQ57","v":0},{"$f":"FR56*FR57","v":0},{"$f":"FS56*FS57","v":0},{"$f":"FT56*FT57","v":0},{"$f":"FU56*FU57","v":0},{"$f":"FV56*FV57","v":0},{"$f":"FW56*FW57","v":0},{"$f":"FX56*FX57","v":0},{"$f":"FY56*FY57","v":0},{"$f":"FZ56*FZ57","v":0},{"$f":"GA56*GA57","v":0},{"$f":"GB56*GB57","v":0},{"$f":"GC56*GC57","v":0},{"$f":"GD56*GD57","v":0},{"$f":"GE56*GE57","v":0},{"$f":"GF56*GF57","v":0},{"$f":"GG56*GG57","v":0},{"$f":"GH56*GH57","v":0},{"$f":"GI56*GI57","v":0},{"$f":"GJ56*GJ57","v":0},{"$f":"GK56*GK57","v":0},{"$f":"GL56*GL57","v":0},{"$f":"GM56*GM57","v":0},{"$f":"GN56*GN57","v":0},{"$f":"GO56*GO57","v":0},{"$f":"GP56*GP57","v":0},{"$f":"GQ56*GQ57","v":0},{"$f":"GR56*GR57","v":0},{"$f":"GS56*GS57","v":0},{"$f":"GT56*GT57","v":0},{"$f":"GU56*GU57","v":0},{"$f":"GV56*GV57","v":0},{"$f":"GW56*GW57","v":0},{"$f":"GX56*GX57","v":0},{"$f":"GY56*GY57","v":0},{"$f":"GZ56*GZ57","v":0},{"$f":"HA56*HA57","v":0},{"$f":"HB56*HB57","v":0},{"$f":"HC56*HC57","v":0},{"$f":"HD56*HD57","v":0},{"$f":"HE56*HE57","v":0},{"$f":"HF56*HF57","v":0},{"$f":"HG56*HG57","v":0},{"$f":"HH56*HH57","v":0},{"$f":"HI56*HI57","v":0},{"$f":"HJ56*HJ57","v":0},{"$f":"HK56*HK57","v":0},{"$f":"HL56*HL57","v":0},{"$f":"HM56*HM57","v":0},{"$f":"HN56*HN57","v":0},{"$f":"HO56*HO57","v":0},{"$f":"HP56*HP57","v":0},{"$f":"HQ56*HQ57","v":0},{"$f":"HR56*HR57","v":0},{"$f":"HS56*HS57","v":0},{"$f":"HT56*HT57","v":0},{"$f":"HU56*HU57","v":0},{"$f":"HV56*HV57","v":0},{"$f":"HW56*HW57","v":0},{"$f":"HX56*HX57","v":0},{"$f":"HY56*HY57","v":0},{"$f":"HZ56*HZ57","v":0},{"$f":"IA56*IA57","v":0},{"$f":"IB56*IB57","v":0},{"$f":"IC56*IC57","v":0},{"$f":"ID56*ID57","v":0},{"$f":"IE56*IE57","v":0},{"$f":"IF56*IF57","v":0},{"$f":"IG56*IG57","v":0},{"$f":"IH56*IH57","v":0},{"$f":"II56*II57","v":0},{"$f":"IJ56*IJ57","v":0},{"$f":"IK56*IK57","v":0},{"$f":"IL56*IL57","v":0},{"$f":"IM56*IM57","v":0},{"$f":"IN56*IN57","v":0},{"$f":"IO56*IO57","v":0},{"$f":"IP56*IP57","v":0},{"$f":"IQ56*IQ57","v":0},{"$f":"IR56*IR57","v":0},{"$f":"IS56*IS57","v":0},{"$f":"IT56*IT57","v":0},{"$f":"IU56*IU57","v":0},{"$f":"IV56*IV57","v":0},{"$f":"IW56*IW57","v":0},{"$f":"IX56*IX57","v":0},{"$f":"IY56*IY57","v":0},{"$f":"IZ56*IZ57","v":0},{"$f":"JA56*JA57","v":0},{"$f":"JB56*JB57","v":0},{"$f":"JC56*JC57","v":0},{"$f":"JD56*JD57","v":0},{"$f":"JE56*JE57","v":0},{"$f":"JF56*JF57","v":0},{"$f":"JG56*JG57","v":0},{"$f":"JH56*JH57","v":0},{"$f":"JI56*JI57","v":0},{"$f":"JJ56*JJ57","v":0},{"$f":"JK56*JK57","v":0},{"$f":"JL56*JL57","v":0},{"$f":"JM56*JM57","v":0},{"$f":"JN56*JN57","v":0},{"$f":"JO56*JO57","v":0},{"$f":"JP56*JP57","v":0},{"$f":"JQ56*JQ57","v":0},{"$f":"JR56*JR57","v":0},{"$f":"JS56*JS57","v":0},{"$f":"JT56*JT57","v":0},{"$f":"JU56*JU57","v":0},{"$f":"JV56*JV57","v":0},{"$f":"JW56*JW57","v":0},{"$f":"JX56*JX57","v":0},{"$f":"JY56*JY57","v":0},{"$f":"JZ56*JZ57","v":0},{"$f":"KA56*KA57","v":0},{"$f":"KB56*KB57","v":0},{"$f":"KC56*KC57","v":0},{"$f":"KD56*KD57","v":0},{"$f":"KE56*KE57","v":0},{"$f":"KF56*KF57","v":0},{"$f":"KG56*KG57","v":0},{"$f":"KH56*KH57","v":0},{"$f":"KI56*KI57","v":0},{"$f":"KJ56*KJ57","v":0},{"$f":"KK56*KK57","v":0},{"$f":"KL56*KL57","v":0},{"$f":"KM56*KM57","v":0},{"$f":"KN56*KN57","v":0},{"$f":"KO56*KO57","v":0},{"$f":"KP56*KP57","v":0},{"$f":"KQ56*KQ57","v":0},{"$f":"KR56*KR57","v":0},{"$f":"KS56*KS57","v":0},{"$f":"KT56*KT57","v":0},{"$f":"KU56*KU57","v":0},{"$f":"KV56*KV57","v":0},{"$f":"KW56*KW57","v":0},{"$f":"KX56*KX57","v":0},{"$f":"KY56*KY57","v":0},{"$f":"KZ56*KZ57","v":0},{"$f":"LA56*LA57","v":0},{"$f":"LB56*LB57","v":0},{"$f":"LC56*LC57","v":0},{"$f":"LD56*LD57","v":0},{"$f":"LE56*LE57","v":0},{"$f":"LF56*LF57","v":0},{"$f":"LG56*LG57","v":0},{"$f":"LH56*LH57","v":0},{"$f":"LI56*LI57","v":0},{"$f":"LJ56*LJ57","v":0},{"$f":"LK56*LK57","v":0},{"$f":"LL56*LL57","v":0},{"$f":"LM56*LM57","v":0},{"$f":"LN56*LN57","v":0},{"$f":"LO56*LO57","v":0},{"$f":"LP56*LP57","v":0},{"$f":"LQ56*LQ57","v":0},{"$f":"LR56*LR57","v":0},{"$f":"LS56*LS57","v":0},{"$f":"LT56*LT57","v":0},{"$f":"LU56*LU57","v":0},{"$f":"LV56*LV57","v":0},{"$f":"LW56*LW57","v":0},{"$f":"LX56*LX57","v":0},{"$f":"LY56*LY57","v":0},{"$f":"LZ56*LZ57","v":0},{"$f":"MA56*MA57","v":0},{"$f":"MB56*MB57","v":0},{"$f":"MC56*MC57","v":0},{"$f":"MD56*MD57","v":0},{"$f":"ME56*ME57","v":0},{"$f":"MF56*MF57","v":0},{"$f":"MG56*MG57","v":0},{"$f":"MH56*MH57","v":0},{"$f":"MI56*MI57","v":0},{"$f":"MJ56*MJ57","v":0},{"$f":"MK56*MK57","v":0},{"$f":"ML56*ML57","v":0},{"$f":"MM56*MM57","v":0},{"$f":"MN56*MN57","v":0},{"$f":"MO56*MO57","v":0},{"$f":"MP56*MP57","v":0},{"$f":"MQ56*MQ57","v":0},{"$f":"MR56*MR57","v":0},{"$f":"MS56*MS57","v":0},{"$f":"MT56*MT57","v":0},{"$f":"MU56*MU57","v":0},{"$f":"MV56*MV57","v":0},{"$f":"MW56*MW57","v":0},{"$f":"MX56*MX57","v":0},{"$f":"MY56*MY57","v":0},{"$f":"MZ56*MZ57","v":0},{"$f":"NA56*NA57","v":0},{"$f":"NB56*NB57","v":0},{"$f":"NC56*NC57","v":0},{"$f":"ND56*ND57","v":0},{"$f":"NE56*NE57","v":0},{"$f":"NF56*NF57","v":0},{"$f":"NG56*NG57","v":0},{"$f":"NH56*NH57","v":0},{"$f":"NI56*NI57","v":0},{"$f":"NJ56*NJ57","v":0},{"$f":"NK56*NK57","v":0},{"$f":"NL56*NL57","v":0},{"$f":"NM56*NM57","v":0},{"$f":"NN56*NN57","v":0},{"$f":"NO56*NO57","v":0},{"$f":"NP56*NP57","v":0},{"$f":"NQ56*NQ57","v":0},{"$f":"NR56*NR57","v":0},{"$f":"NS56*NS57","v":0},{"$f":"NT56*NT57","v":0},{"$f":"NU56*NU57","v":0},{"$f":"NV56*NV57","v":0},{"$f":"NW56*NW57","v":0},{"$f":"NX56*NX57","v":0},{"$f":"NY56*NY57","v":0},{"$f":"NZ56*NZ57","v":0},{"$f":"OA56*OA57","v":0},{"$f":"OB56*OB57","v":0},{"$f":"OC56*OC57","v":0},{"$f":"OD56*OD57","v":0},{"$f":"OE56*OE57","v":0},{"$f":"OF56*OF57","v":0},{"$f":"OG56*OG57","v":0},{"$f":"OH56*OH57","v":0},{"$f":"OI56*OI57","v":0},{"$f":"OJ56*OJ57","v":0},{"$f":"OK56*OK57","v":0},{"$f":"OL56*OL57","v":0},{"$f":"OM56*OM57","v":0},{"$f":"ON56*ON57","v":0},{"$f":"OO56*OO57","v":0},{"$f":"OP56*OP57","v":0},{"$f":"OQ56*OQ57","v":0},{"$f":"OR56*OR57","v":0},{"$f":"OS56*OS57","v":0},{"$f":"OT56*OT57","v":0},{"$f":"OU56*OU57","v":0},{"$f":"OV56*OV57","v":0},{"$f":"OW56*OW57","v":0},{"$f":"OX56*OX57","v":0},{"$f":"OY56*OY57","v":0},{"$f":"OZ56*OZ57","v":0},{"$f":"PA56*PA57","v":0},{"$f":"PB56*PB57","v":0},{"$f":"PC56*PC57","v":0},{"$f":"PD56*PD57","v":0},{"$f":"PE56*PE57","v":0},{"$f":"PF56*PF57","v":0},{"$f":"PG56*PG57","v":0},{"$f":"PH56*PH57","v":0},{"$f":"PI56*PI57","v":0},{"$f":"PJ56*PJ57","v":0},{"$f":"PK56*PK57","v":0},{"$f":"PL56*PL57","v":0},{"$f":"PM56*PM57","v":0},{"$f":"PN56*PN57","v":0},{"$f":"PO56*PO57","v":0},{"$f":"PP56*PP57","v":0},{"$f":"PQ56*PQ57","v":0},{"$f":"PR56*PR57","v":0},{"$f":"PS56*PS57","v":0},{"$f":"PT56*PT57","v":0},{"$f":"PU56*PU57","v":0},{"$f":"PV56*PV57","v":0},{"$f":"PW56*PW57","v":0},{"$f":"PX56*PX57","v":0},{"$f":"PY56*PY57","v":0},{"$f":"PZ56*PZ57","v":0},{"$f":"QA56*QA57","v":0},{"$f":"QB56*QB57","v":0},{"$f":"QC56*QC57","v":0},{"$f":"QD56*QD57","v":0},{"$f":"QE56*QE57","v":0},{"$f":"QF56*QF57","v":0},{"$f":"QG56*QG57","v":0},{"$f":"QH56*QH57","v":0},{"$f":"QI56*QI57","v":0},{"$f":"QJ56*QJ57","v":0},{"$f":"QK56*QK57","v":0},{"$f":"QL56*QL57","v":0},{"$f":"QM56*QM57","v":0},{"$f":"QN56*QN57","v":0},{"$f":"QO56*QO57","v":0},{"$f":"QP56*QP57","v":0},{"$f":"QQ56*QQ57","v":0},{"$f":"QR56*QR57","v":0},{"$f":"QS56*QS57","v":0},{"$f":"QT56*QT57","v":0},{"$f":"QU56*QU57","v":0},{"$f":"QV56*QV57","v":0},{"$f":"QW56*QW57","v":0},{"$f":"QX56*QX57","v":0},{"$f":"QY56*QY57","v":0},{"$f":"QZ56*QZ57","v":0},{"$f":"RA56*RA57","v":0},{"$f":"RB56*RB57","v":0},{"$f":"RC56*RC57","v":0},{"$f":"RD56*RD57","v":0},{"$f":"RE56*RE57","v":0},{"$f":"RF56*RF57","v":0},{"$f":"RG56*RG57","v":0},{"$f":"RH56*RH57","v":0},{"$f":"RI56*RI57","v":0},{"$f":"RJ56*RJ57","v":0},{"$f":"RK56*RK57","v":0},{"$f":"RL56*RL57","v":0},{"$f":"RM56*RM57","v":0},{"$f":"RN56*RN57","v":0},{"$f":"RO56*RO57","v":0},{"$f":"RP56*RP57","v":0},{"$f":"RQ56*RQ57","v":0},{"$f":"RR56*RR57","v":0},{"$f":"RS56*RS57","v":0},{"$f":"RT56*RT57","v":0},{"$f":"RU56*RU57","v":0},{"$f":"RV56*RV57","v":0},{"$f":"RW56*RW57","v":0},{"$f":"RX56*RX57","v":0},{"$f":"RY56*RY57","v":0},{"$f":"RZ56*RZ57","v":0},{"$f":"SA56*SA57","v":0},{"$f":"SB56*SB57","v":0},{"$f":"SC56*SC57","v":0},{"$f":"SD56*SD57","v":0},{"$f":"SE56*SE57","v":0},{"$f":"SF56*SF57","v":0},{"$f":"SG56*SG57","v":0},{"$f":"SH56*SH57","v":0},{"$f":"SI56*SI57","v":0},{"$f":"SJ56*SJ57","v":0},{"$f":"SK56*SK57","v":0},{"$f":"SL56*SL57","v":0},{"$f":"SM56*SM57","v":0},{"$f":"SN56*SN57","v":0},{"$f":"SO56*SO57","v":0},{"$f":"SP56*SP57","v":0},{"$f":"SQ56*SQ57","v":0},{"$f":"SR56*SR57","v":0},{"$f":"SS56*SS57","v":0},{"$f":"ST56*ST57","v":0},{"$f":"SU56*SU57","v":0},{"$f":"SV56*SV57","v":0},{"$f":"SW56*SW57","v":0},{"$f":"SX56*SX57","v":0},{"$f":"SY56*SY57","v":0},{"$f":"SZ56*SZ57","v":0},{"$f":"TA56*TA57","v":0},{"$f":"TB56*TB57","v":0},{"$f":"TC56*TC57","v":0}]
[null,null,null,"Increase in Invested Capital",null,null,null,null,null,null,{"$f":"(L58-K58)*K54","v":0},{"$f":"(M58-L58)*L54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY58-BX58)*BX54","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,{"$f":"(EK58-EJ58)*EJ54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GW58-GV58)*GV54","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,{"$f":"(JI58-JH58)*JH54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LU58-LT58)*LT54","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,{"$f":"(OG58-OF58)*OF54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QS58-QR58)*QR54","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]
[null,null,null,"ROIC",null,null,null,null,null,null,{"$f":"K6","v":0},{"$f":"L6","v":0},{"$f":"M6","v":0},{"$f":"N6","v":0},{"$f":"O6","v":0},{"$f":"P6","v":0},{"$f":"Q6","v":0},{"$f":"R6","v":0},{"$f":"S6","v":0},{"$f":"T6","v":0},{"$f":"U6","v":0},{"$f":"V6","v":0},{"$f":"W6","v":0},{"$f":"X6","v":0},{"$f":"Y6","v":0},{"$f":"Z6","v":0},{"$f":"AA6","v":0},{"$f":"AB6","v":0},{"$f":"AC6","v":0},{"$f":"AD6","v":0},{"$f":"AE6","v":0},{"$f":"AF6","v":0},{"$f":"AG6","v":0},{"$f":"AH6","v":0},{"$f":"AI6","v":0},{"$f":"AJ6","v":0},{"$f":"AK6","v":0},{"$f":"AL6","v":0},{"$f":"AM6","v":0},{"$f":"AN6","v":0},{"$f":"AO6","v":0},{"$f":"AP6","v":0},{"$f":"AQ6","v":0},{"$f":"AR6","v":0},{"$f":"AS6","v":0},{"$f":"AT6","v":0},{"$f":"AU6","v":0},{"$f":"AV6","v":0},{"$f":"AW6","v":0},{"$f":"AX6","v":0},{"$f":"AY6","v":0},{"$f":"AZ6","v":0},{"$f":"BA6","v":0},{"$f":"BB6","v":0},{"$f":"BC6","v":0},{"$f":"BD6","v":0},{"$f":"BE6","v":0},{"$f":"BF6","v":0},{"$f":"BG6","v":0},{"$f":"BH6","v":0},{"$f":"BI6","v":0},{"$f":"BJ6","v":0},{"$f":"BK6","v":0},{"$f":"BL6","v":0},{"$f":"BM6","v":0},{"$f":"BN6","v":0},{"$f":"BO6","v":0},{"$f":"BP6","v":0},{"$f":"BQ6","v":0},{"$f":"BR6","v":0},{"$f":"BS6","v":0},{"$f":"BT6","v":0},{"$f":"BU6","v":0},{"$f":"BV6","v":0},{"$f":"BW6","v":0},{"$f":"BX6","v":0},{"$f":"BY6","v":0},{"$f":"BZ6","v":0},{"$f":"CA6","v":0},{"$f":"CB6","v":0},{"$f":"CC6","v":0},{"$f":"CD6","v":0},{"$f":"CE6","v":0},{"$f":"CF6","v":0},{"$f":"CG6","v":0},{"$f":"CH6","v":0},{"$f":"CI6","v":0},{"$f":"CJ6","v":0},{"$f":"CK6","v":0},{"$f":"CL6","v":0},{"$f":"CM6","v":0},{"$f":"CN6","v":0},{"$f":"CO6","v":0},{"$f":"CP6","v":0},{"$f":"CQ6","v":0},{"$f":"CR6","v":0},{"$f":"CS6","v":0},{"$f":"CT6","v":0},{"$f":"CU6","v":0},{"$f":"CV6","v":0},{"$f":"CW6","v":0},{"$f":"CX6","v":0},{"$f":"CY6","v":0},{"$f":"CZ6","v":0},{"$f":"DA6","v":0},{"$f":"DB6","v":0},{"$f":"DC6","v":0},{"$f":"DD6","v":0},{"$f":"DE6","v":0},{"$f":"DF6","v":0},{"$f":"DG6","v":0},{"$f":"DH6","v":0},{"$f":"DI6","v":0},{"$f":"DJ6","v":0},{"$f":"DK6","v":0},{"$f":"DL6","v":0},{"$f":"DM6","v":0},{"$f":"DN6","v":0},{"$f":"DO6","v":0},{"$f":"DP6","v":0},{"$f":"DQ6","v":0},{"$f":"DR6","v":0},{"$f":"DS6","v":0},{"$f":"DT6","v":0},{"$f":"DU6","v":0},{"$f":"DV6","v":0},{"$f":"DW6","v":0},{"$f":"DX6","v":0},{"$f":"DY6","v":0},{"$f":"DZ6","v":0},{"$f":"EA6","v":0},{"$f":"EB6","v":0},{"$f":"EC6","v":0},{"$f":"ED6","v":0},{"$f":"EE6","v":0},{"$f":"EF6","v":0},{"$f":"EG6","v":0},{"$f":"EH6","v":0},{"$f":"EI6","v":0},{"$f":"EJ6","v":0},{"$f":"EK6","v":0},{"$f":"EL6","v":0},{"$f":"EM6","v":0},{"$f":"EN6","v":0},{"$f":"EO6","v":0},{"$f":"EP6","v":0},{"$f":"EQ6","v":0},{"$f":"ER6","v":0},{"$f":"ES6","v":0},{"$f":"ET6","v":0},{"$f":"EU6","v":0},{"$f":"EV6","v":0},{"$f":"EW6","v":0},{"$f":"EX6","v":0},{"$f":"EY6","v":0},{"$f":"EZ6","v":0},{"$f":"FA6","v":0},{"$f":"FB6","v":0},{"$f":"FC6","v":0},{"$f":"FD6","v":0},{"$f":"FE6","v":0},{"$f":"FF6","v":0},{"$f":"FG6","v":0},{"$f":"FH6","v":0},{"$f":"FI6","v":0},{"$f":"FJ6","v":0},{"$f":"FK6","v":0},{"$f":"FL6","v":0},{"$f":"FM6","v":0},{"$f":"FN6","v":0},{"$f":"FO6","v":0},{"$f":"FP6","v":0},{"$f":"FQ6","v":0},{"$f":"FR6","v":0},{"$f":"FS6","v":0},{"$f":"FT6","v":0},{"$f":"FU6","v":0},{"$f":"FV6","v":0},{"$f":"FW6","v":0},{"$f":"FX6","v":0},{"$f":"FY6","v":0},{"$f":"FZ6","v":0},{"$f":"GA6","v":0},{"$f":"GB6","v":0},{"$f":"GC6","v":0},{"$f":"GD6","v":0},{"$f":"GE6","v":0},{"$f":"GF6","v":0},{"$f":"GG6","v":0},{"$f":"GH6","v":0},{"$f":"GI6","v":0},{"$f":"GJ6","v":0},{"$f":"GK6","v":0},{"$f":"GL6","v":0},{"$f":"GM6","v":0},{"$f":"GN6","v":0},{"$f":"GO6","v":0},{"$f":"GP6","v":0},{"$f":"GQ6","v":0},{"$f":"GR6","v":0},{"$f":"GS6","v":0},{"$f":"GT6","v":0},{"$f":"GU6","v":0},{"$f":"GV6","v":0},{"$f":"GW6","v":0},{"$f":"GX6","v":0},{"$f":"GY6","v":0},{"$f":"GZ6","v":0},{"$f":"HA6","v":0},{"$f":"HB6","v":0},{"$f":"HC6","v":0},{"$f":"HD6","v":0},{"$f":"HE6","v":0},{"$f":"HF6","v":0},{"$f":"HG6","v":0},{"$f":"HH6","v":0},{"$f":"HI6","v":0},{"$f":"HJ6","v":0},{"$f":"HK6","v":0},{"$f":"HL6","v":0},{"$f":"HM6","v":0},{"$f":"HN6","v":0},{"$f":"HO6","v":0},{"$f":"HP6","v":0},{"$f":"HQ6","v":0},{"$f":"HR6","v":0},{"$f":"HS6","v":0},{"$f":"HT6","v":0},{"$f":"HU6","v":0},{"$f":"HV6","v":0},{"$f":"HW6","v":0},{"$f":"HX6","v":0},{"$f":"HY6","v":0},{"$f":"HZ6","v":0},{"$f":"IA6","v":0},{"$f":"IB6","v":0},{"$f":"IC6","v":0},{"$f":"ID6","v":0},{"$f":"IE6","v":0},{"$f":"IF6","v":0},{"$f":"IG6","v":0},{"$f":"IH6","v":0},{"$f":"II6","v":0},{"$f":"IJ6","v":0},{"$f":"IK6","v":0},{"$f":"IL6","v":0},{"$f":"IM6","v":0},{"$f":"IN6","v":0},{"$f":"IO6","v":0},{"$f":"IP6","v":0},{"$f":"IQ6","v":0},{"$f":"IR6","v":0},{"$f":"IS6","v":0},{"$f":"IT6","v":0},{"$f":"IU6","v":0},{"$f":"IV6","v":0},{"$f":"IW6","v":0},{"$f":"IX6","v":0},{"$f":"IY6","v":0},{"$f":"IZ6","v":0},{"$f":"JA6","v":0},{"$f":"JB6","v":0},{"$f":"JC6","v":0},{"$f":"JD6","v":0},{"$f":"JE6","v":0},{"$f":"JF6","v":0},{"$f":"JG6","v":0},{"$f":"JH6","v":0},{"$f":"JI6","v":0},{"$f":"JJ6","v":0},{"$f":"JK6","v":0},{"$f":"JL6","v":0},{"$f":"JM6","v":0},{"$f":"JN6","v":0},{"$f":"JO6","v":0},{"$f":"JP6","v":0},{"$f":"JQ6","v":0},{"$f":"JR6","v":0},{"$f":"JS6","v":0},{"$f":"JT6","v":0},{"$f":"JU6","v":0},{"$f":"JV6","v":0},{"$f":"JW6","v":0},{"$f":"JX6","v":0},{"$f":"JY6","v":0},{"$f":"JZ6","v":0},{"$f":"KA6","v":0},{"$f":"KB6","v":0},{"$f":"KC6","v":0},{"$f":"KD6","v":0},{"$f":"KE6","v":0},{"$f":"KF6","v":0},{"$f":"KG6","v":0},{"$f":"KH6","v":0},{"$f":"KI6","v":0},{"$f":"KJ6","v":0},{"$f":"KK6","v":0},{"$f":"KL6","v":0},{"$f":"KM6","v":0},{"$f":"KN6","v":0},{"$f":"KO6","v":0},{"$f":"KP6","v":0},{"$f":"KQ6","v":0},{"$f":"KR6","v":0},{"$f":"KS6","v":0},{"$f":"KT6","v":0},{"$f":"KU6","v":0},{"$f":"KV6","v":0},{"$f":"KW6","v":0},{"$f":"KX6","v":0},{"$f":"KY6","v":0},{"$f":"KZ6","v":0},{"$f":"LA6","v":0},{"$f":"LB6","v":0},{"$f":"LC6","v":0},{"$f":"LD6","v":0},{"$f":"LE6","v":0},{"$f":"LF6","v":0},{"$f":"LG6","v":0},{"$f":"LH6","v":0},{"$f":"LI6","v":0},{"$f":"LJ6","v":0},{"$f":"LK6","v":0},{"$f":"LL6","v":0},{"$f":"LM6","v":0},{"$f":"LN6","v":0},{"$f":"LO6","v":0},{"$f":"LP6","v":0},{"$f":"LQ6","v":0},{"$f":"LR6","v":0},{"$f":"LS6","v":0},{"$f":"LT6","v":0},{"$f":"LU6","v":0},{"$f":"LV6","v":0},{"$f":"LW6","v":0},{"$f":"LX6","v":0},{"$f":"LY6","v":0},{"$f":"LZ6","v":0},{"$f":"MA6","v":0},{"$f":"MB6","v":0},{"$f":"MC6","v":0},{"$f":"MD6","v":0},{"$f":"ME6","v":0},{"$f":"MF6","v":0},{"$f":"MG6","v":0},{"$f":"MH6","v":0},{"$f":"MI6","v":0},{"$f":"MJ6","v":0},{"$f":"MK6","v":0},{"$f":"ML6","v":0},{"$f":"MM6","v":0},{"$f":"MN6","v":0},{"$f":"MO6","v":0},{"$f":"MP6","v":0},{"$f":"MQ6","v":0},{"$f":"MR6","v":0},{"$f":"MS6","v":0},{"$f":"MT6","v":0},{"$f":"MU6","v":0},{"$f":"MV6","v":0},{"$f":"MW6","v":0},{"$f":"MX6","v":0},{"$f":"MY6","v":0},{"$f":"MZ6","v":0},{"$f":"NA6","v":0},{"$f":"NB6","v":0},{"$f":"NC6","v":0},{"$f":"ND6","v":0},{"$f":"NE6","v":0},{"$f":"NF6","v":0},{"$f":"NG6","v":0},{"$f":"NH6","v":0},{"$f":"NI6","v":0},{"$f":"NJ6","v":0},{"$f":"NK6","v":0},{"$f":"NL6","v":0},{"$f":"NM6","v":0},{"$f":"NN6","v":0},{"$f":"NO6","v":0},{"$f":"NP6","v":0},{"$f":"NQ6","v":0},{"$f":"NR6","v":0},{"$f":"NS6","v":0},{"$f":"NT6","v":0},{"$f":"NU6","v":0},{"$f":"NV6","v":0},{"$f":"NW6","v":0},{"$f":"NX6","v":0},{"$f":"NY6","v":0},{"$f":"NZ6","v":0},{"$f":"OA6","v":0},{"$f":"OB6","v":0},{"$f":"OC6","v":0},{"$f":"OD6","v":0},{"$f":"OE6","v":0},{"$f":"OF6","v":0},{"$f":"OG6","v":0},{"$f":"OH6","v":0},{"$f":"OI6","v":0},{"$f":"OJ6","v":0},{"$f":"OK6","v":0},{"$f":"OL6","v":0},{"$f":"OM6","v":0},{"$f":"ON6","v":0},{"$f":"OO6","v":0},{"$f":"OP6","v":0},{"$f":"OQ6","v":0},{"$f":"OR6","v":0},{"$f":"OS6","v":0},{"$f":"OT6","v":0},{"$f":"OU6","v":0},{"$f":"OV6","v":0},{"$f":"OW6","v":0},{"$f":"OX6","v":0},{"$f":"OY6","v":0},{"$f":"OZ6","v":0},{"$f":"PA6","v":0},{"$f":"PB6","v":0},{"$f":"PC6","v":0},{"$f":"PD6","v":0},{"$f":"PE6","v":0},{"$f":"PF6","v":0},{"$f":"PG6","v":0},{"$f":"PH6","v":0},{"$f":"PI6","v":0},{"$f":"PJ6","v":0},{"$f":"PK6","v":0},{"$f":"PL6","v":0},{"$f":"PM6","v":0},{"$f":"PN6","v":0},{"$f":"PO6","v":0},{"$f":"PP6","v":0},{"$f":"PQ6","v":0},{"$f":"PR6","v":0},{"$f":"PS6","v":0},{"$f":"PT6","v":0},{"$f":"PU6","v":0},{"$f":"PV6","v":0},{"$f":"PW6","v":0},{"$f":"PX6","v":0},{"$f":"PY6","v":0},{"$f":"PZ6","v":0},{"$f":"QA6","v":0},{"$f":"QB6","v":0},{"$f":"QC6","v":0},{"$f":"QD6","v":0},{"$f":"QE6","v":0},{"$f":"QF6","v":0},{"$f":"QG6","v":0},{"$f":"QH6","v":0},{"$f":"QI6","v":0},{"$f":"QJ6","v":0},{"$f":"QK6","v":0},{"$f":"QL6","v":0},{"$f":"QM6","v":0},{"$f":"QN6","v":0},{"$f":"QO6","v":0},{"$f":"QP6","v":0},{"$f":"QQ6","v":0},{"$f":"QR6","v":0},{"$f":"QS6","v":0},{"$f":"QT6","v":0},{"$f":"QU6","v":0},{"$f":"QV6","v":0},{"$f":"QW6","v":0},{"$f":"QX6","v":0},{"$f":"QY6","v":0},{"$f":"QZ6","v":0},{"$f":"RA6","v":0},{"$f":"RB6","v":0},{"$f":"RC6","v":0},{"$f":"RD6","v":0},{"$f":"RE6","v":0},{"$f":"RF6","v":0},{"$f":"RG6","v":0},{"$f":"RH6","v":0},{"$f":"RI6","v":0},{"$f":"RJ6","v":0},{"$f":"RK6","v":0},{"$f":"RL6","v":0},{"$f":"RM6","v":0},{"$f":"RN6","v":0},{"$f":"RO6","v":0},{"$f":"RP6","v":0},{"$f":"RQ6","v":0},{"$f":"RR6","v":0},{"$f":"RS6","v":0},{"$f":"RT6","v":0},{"$f":"RU6","v":0},{"$f":"RV6","v":0},{"$f":"RW6","v":0},{"$f":"RX6","v":0},{"$f":"RY6","v":0},{"$f":"RZ6","v":0},{"$f":"SA6","v":0},{"$f":"SB6","v":0},{"$f":"SC6","v":0},{"$f":"SD6","v":0},{"$f":"SE6","v":0},{"$f":"SF6","v":0},{"$f":"SG6","v":0},{"$f":"SH6","v":0},{"$f":"SI6","v":0},{"$f":"SJ6","v":0},{"$f":"SK6","v":0},{"$f":"SL6","v":0},{"$f":"SM6","v":0},{"$f":"SN6","v":0},{"$f":"SO6","v":0},{"$f":"SP6","v":0},{"$f":"SQ6","v":0},{"$f":"SR6","v":0},{"$f":"SS6","v":0},{"$f":"ST6","v":0},{"$f":"SU6","v":0},{"$f":"SV6","v":0},{"$f":"SW6","v":0},{"$f":"SX6","v":0},{"$f":"SY6","v":0},{"$f":"SZ6","v":0},{"$f":"TA6","v":0},{"$f":"TB6","v":0},{"$f":"TC6","v":0}]
[null,null,null,"NOPAT",null,null,null,null,null,null,{"$f":"K60*J58*K52","v":0},{"$f":"L60*K58*L52","v":0},{"$f":"M60*L58*M52","v":0},{"$f":"N60*M58*N52","v":0},{"$f":"O60*N58*O52","v":0},{"$f":"P60*O58*P52","v":0},{"$f":"Q60*P58*Q52","v":0},{"$f":"R60*Q58*R52","v":0},{"$f":"S60*R58*S52","v":0},{"$f":"T60*S58*T52","v":0},{"$f":"U60*T58*U52","v":0},{"$f":"V60*U58*V52","v":0},{"$f":"W60*V58*W52","v":0},{"$f":"X60*W58*X52","v":0},{"$f":"Y60*X58*Y52","v":0},{"$f":"Z60*Z58*Z52","v":0},{"$f":"AA60*AA58*AA52","v":0},{"$f":"AB60*AB58*AB52","v":0},{"$f":"AC60*AC58*AC52","v":0},{"$f":"AD60*AD58*AD52","v":0},{"$f":"AE60*AE58*AE52","v":0},{"$f":"AF60*AF58*AF52","v":0},{"$f":"AG60*AG58*AG52","v":0},{"$f":"AH60*AH58*AH52","v":0},{"$f":"AI60*AI58*AI52","v":0},{"$f":"AJ60*AJ58*AJ52","v":0},{"$f":"AK60*AK58*AK52","v":0},{"$f":"AL60*AL58*AL52","v":0},{"$f":"AM60*AM58*AM52","v":0},{"$f":"AN60*AN58*AN52","v":0},{"$f":"AO60*AO58*AO52","v":0},{"$f":"AP60*AP58*AP52","v":0},{"$f":"AQ60*AQ58*AQ52","v":0},{"$f":"AR60*AR58*AR52","v":0},{"$f":"AS60*AS58*AS52","v":0},{"$f":"AT60*AT58*AT52","v":0},{"$f":"AU60*AU58*AU52","v":0},{"$f":"AV60*AV58*AV52","v":0},{"$f":"AW60*AW58*AW52","v":0},{"$f":"AX60*AX58*AX52","v":0},{"$f":"AY60*AY58*AY52","v":0},{"$f":"AZ60*AZ58*AZ52","v":0},{"$f":"BA60*BA58*BA52","v":0},{"$f":"BB60*BB58*BB52","v":0},{"$f":"BC60*BC58*BC52","v":0},{"$f":"BD60*BD58*BD52","v":0},{"$f":"BE60*BE58*BE52","v":0},{"$f":"BF60*BF58*BF52","v":0},{"$f":"BG60*BG58*BG52","v":0},{"$f":"BH60*BH58*BH52","v":0},{"$f":"BI60*BI58*BI52","v":0},{"$f":"BJ60*BJ58*BJ52","v":0},{"$f":"BK60*BK58*BK52","v":0},{"$f":"BL60*BL58*BL52","v":0},{"$f":"BM60*BM58*BM52","v":0},{"$f":"BN60*BN58*BN52","v":0},{"$f":"BO60*BO58*BO52","v":0},{"$f":"BP60*BP58*BP52","v":0},{"$f":"BQ60*BQ58*BQ52","v":0},{"$f":"BR60*BR58*BR52","v":0},{"$f":"BS60*BS58*BS52","v":0},{"$f":"BT60*BT58*BT52","v":0},{"$f":"BU60*BU58*BU52","v":0},{"$f":"BV60*BV58*BV52","v":0},{"$f":"BW60*BW58*BW52","v":0},{"$f":"BX60*BX58*BX52","v":0},{"$f":"BY60*BY58*BY52","v":0},{"$f":"BZ60*BZ58*BZ52","v":0},{"$f":"CA60*CA58*CA52","v":0},{"$f":"CB60*CB58*CB52","v":0},{"$f":"CC60*CC58*CC52","v":0},{"$f":"CD60*CD58*CD52","v":0},{"$f":"CE60*CE58*CE52","v":0},{"$f":"CF60*CF58*CF52","v":0},{"$f":"CG60*CG58*CG52","v":0},{"$f":"CH60*CH58*CH52","v":0},{"$f":"CI60*CI58*CI52","v":0},{"$f":"CJ60*CJ58*CJ52","v":0},{"$f":"CK60*CK58*CK52","v":0},{"$f":"CL60*CL58*CL52","v":0},{"$f":"CM60*CM58*CM52","v":0},{"$f":"CN60*CN58*CN52","v":0},{"$f":"CO60*CO58*CO52","v":0},{"$f":"CP60*CP58*CP52","v":0},{"$f":"CQ60*CQ58*CQ52","v":0},{"$f":"CR60*CR58*CR52","v":0},{"$f":"CS60*CS58*CS52","v":0},{"$f":"CT60*CT58*CT52","v":0},{"$f":"CU60*CU58*CU52","v":0},{"$f":"CV60*CV58*CV52","v":0},{"$f":"CW60*CW58*CW52","v":0},{"$f":"CX60*CX58*CX52","v":0},{"$f":"CY60*CY58*CY52","v":0},{"$f":"CZ60*CZ58*CZ52","v":0},{"$f":"DA60*DA58*DA52","v":0},{"$f":"DB60*DB58*DB52","v":0},{"$f":"DC60*DC58*DC52","v":0},{"$f":"DD60*DD58*DD52","v":0},{"$f":"DE60*DE58*DE52","v":0},{"$f":"DF60*DF58*DF52","v":0},{"$f":"DG60*DG58*DG52","v":0},{"$f":"DH60*DH58*DH52","v":0},{"$f":"DI60*DI58*DI52","v":0},{"$f":"DJ60*DJ58*DJ52","v":0},{"$f":"DK60*DK58*DK52","v":0},{"$f":"DL60*DL58*DL52","v":0},{"$f":"DM60*DM58*DM52","v":0},{"$f":"DN60*DN58*DN52","v":0},{"$f":"DO60*DO58*DO52","v":0},{"$f":"DP60*DP58*DP52","v":0},{"$f":"DQ60*DQ58*DQ52","v":0},{"$f":"DR60*DR58*DR52","v":0},{"$f":"DS60*DS58*DS52","v":0},{"$f":"DT60*DT58*DT52","v":0},{"$f":"DU60*DU58*DU52","v":0},{"$f":"DV60*DV58*DV52","v":0},{"$f":"DW60*DW58*DW52","v":0},{"$f":"DX60*DX58*DX52","v":0},{"$f":"DY60*DY58*DY52","v":0},{"$f":"DZ60*DZ58*DZ52","v":0},{"$f":"EA60*EA58*EA52","v":0},{"$f":"EB60*EB58*EB52","v":0},{"$f":"EC60*EC58*EC52","v":0},{"$f":"ED60*ED58*ED52","v":0},{"$f":"EE60*EE58*EE52","v":0},{"$f":"EF60*EF58*EF52","v":0},{"$f":"EG60*EG58*EG52","v":0},{"$f":"EH60*EH58*EH52","v":0},{"$f":"EI60*EI58*EI52","v":0},{"$f":"EJ60*EJ58*EJ52","v":0},{"$f":"EK60*EK58*EK52","v":0},{"$f":"EL60*EL58*EL52","v":0},{"$f":"EM60*EM58*EM52","v":0},{"$f":"EN60*EN58*EN52","v":0},{"$f":"EO60*EO58*EO52","v":0},{"$f":"EP60*EP58*EP52","v":0},{"$f":"EQ60*EQ58*EQ52","v":0},{"$f":"ER60*ER58*ER52","v":0},{"$f":"ES60*ES58*ES52","v":0},{"$f":"ET60*ET58*ET52","v":0},{"$f":"EU60*EU58*EU52","v":0},{"$f":"EV60*EV58*EV52","v":0},{"$f":"EW60*EW58*EW52","v":0},{"$f":"EX60*EX58*EX52","v":0},{"$f":"EY60*EY58*EY52","v":0},{"$f":"EZ60*EZ58*EZ52","v":0},{"$f":"FA60*FA58*FA52","v":0},{"$f":"FB60*FB58*FB52","v":0},{"$f":"FC60*FC58*FC52","v":0},{"$f":"FD60*FD58*FD52","v":0},{"$f":"FE60*FE58*FE52","v":0},{"$f":"FF60*FF58*FF52","v":0},{"$f":"FG60*FG58*FG52","v":0},{"$f":"FH60*FH58*FH52","v":0},{"$f":"FI60*FI58*FI52","v":0},{"$f":"FJ60*FJ58*FJ52","v":0},{"$f":"FK60*FK58*FK52","v":0},{"$f":"FL60*FL58*FL52","v":0},{"$f":"FM60*FM58*FM52","v":0},{"$f":"FN60*FN58*FN52","v":0},{"$f":"FO60*FO58*FO52","v":0},{"$f":"FP60*FP58*FP52","v":0},{"$f":"FQ60*FQ58*FQ52","v":0},{"$f":"FR60*FR58*FR52","v":0},{"$f":"FS60*FS58*FS52","v":0},{"$f":"FT60*FT58*FT52","v":0},{"$f":"FU60*FU58*FU52","v":0},{"$f":"FV60*FV58*FV52","v":0},{"$f":"FW60*FW58*FW52","v":0},{"$f":"FX60*FX58*FX52","v":0},{"$f":"FY60*FY58*FY52","v":0},{"$f":"FZ60*FZ58*FZ52","v":0},{"$f":"GA60*GA58*GA52","v":0},{"$f":"GB60*GB58*GB52","v":0},{"$f":"GC60*GC58*GC52","v":0},{"$f":"GD60*GD58*GD52","v":0},{"$f":"GE60*GE58*GE52","v":0},{"$f":"GF60*GF58*GF52","v":0},{"$f":"GG60*GG58*GG52","v":0},{"$f":"GH60*GH58*GH52","v":0},{"$f":"GI60*GI58*GI52","v":0},{"$f":"GJ60*GJ58*GJ52","v":0},{"$f":"GK60*GK58*GK52","v":0},{"$f":"GL60*GL58*GL52","v":0},{"$f":"GM60*GM58*GM52","v":0},{"$f":"GN60*GN58*GN52","v":0},{"$f":"GO60*GO58*GO52","v":0},{"$f":"GP60*GP58*GP52","v":0},{"$f":"GQ60*GQ58*GQ52","v":0},{"$f":"GR60*GR58*GR52","v":0},{"$f":"GS60*GS58*GS52","v":0},{"$f":"GT60*GT58*GT52","v":0},{"$f":"GU60*GU58*GU52","v":0},{"$f":"GV60*GV58*GV52","v":0},{"$f":"GW60*GW58*GW52","v":0},{"$f":"GX60*GX58*GX52","v":0},{"$f":"GY60*GY58*GY52","v":0},{"$f":"GZ60*GZ58*GZ52","v":0},{"$f":"HA60*HA58*HA52","v":0},{"$f":"HB60*HB58*HB52","v":0},{"$f":"HC60*HC58*HC52","v":0},{"$f":"HD60*HD58*HD52","v":0},{"$f":"HE60*HE58*HE52","v":0},{"$f":"HF60*HF58*HF52","v":0},{"$f":"HG60*HG58*HG52","v":0},{"$f":"HH60*HH58*HH52","v":0},{"$f":"HI60*HI58*HI52","v":0},{"$f":"HJ60*HJ58*HJ52","v":0},{"$f":"HK60*HK58*HK52","v":0},{"$f":"HL60*HL58*HL52","v":0},{"$f":"HM60*HM58*HM52","v":0},{"$f":"HN60*HN58*HN52","v":0},{"$f":"HO60*HO58*HO52","v":0},{"$f":"HP60*HP58*HP52","v":0},{"$f":"HQ60*HQ58*HQ52","v":0},{"$f":"HR60*HR58*HR52","v":0},{"$f":"HS60*HS58*HS52","v":0},{"$f":"HT60*HT58*HT52","v":0},{"$f":"HU60*HU58*HU52","v":0},{"$f":"HV60*HV58*HV52","v":0},{"$f":"HW60*HW58*HW52","v":0},{"$f":"HX60*HX58*HX52","v":0},{"$f":"HY60*HY58*HY52","v":0},{"$f":"HZ60*HZ58*HZ52","v":0},{"$f":"IA60*IA58*IA52","v":0},{"$f":"IB60*IB58*IB52","v":0},{"$f":"IC60*IC58*IC52","v":0},{"$f":"ID60*ID58*ID52","v":0},{"$f":"IE60*IE58*IE52","v":0},{"$f":"IF60*IF58*IF52","v":0},{"$f":"IG60*IG58*IG52","v":0},{"$f":"IH60*IH58*IH52","v":0},{"$f":"II60*II58*II52","v":0},{"$f":"IJ60*IJ58*IJ52","v":0},{"$f":"IK60*IK58*IK52","v":0},{"$f":"IL60*IL58*IL52","v":0},{"$f":"IM60*IM58*IM52","v":0},{"$f":"IN60*IN58*IN52","v":0},{"$f":"IO60*IO58*IO52","v":0},{"$f":"IP60*IP58*IP52","v":0},{"$f":"IQ60*IQ58*IQ52","v":0},{"$f":"IR60*IR58*IR52","v":0},{"$f":"IS60*IS58*IS52","v":0},{"$f":"IT60*IT58*IT52","v":0},{"$f":"IU60*IU58*IU52","v":0},{"$f":"IV60*IV58*IV52","v":0},{"$f":"IW60*IW58*IW52","v":0},{"$f":"IX60*IX58*IX52","v":0},{"$f":"IY60*IY58*IY52","v":0},{"$f":"IZ60*IZ58*IZ52","v":0},{"$f":"JA60*JA58*JA52","v":0},{"$f":"JB60*JB58*JB52","v":0},{"$f":"JC60*JC58*JC52","v":0},{"$f":"JD60*JD58*JD52","v":0},{"$f":"JE60*JE58*JE52","v":0},{"$f":"JF60*JF58*JF52","v":0},{"$f":"JG60*JG58*JG52","v":0},{"$f":"JH60*JH58*JH52","v":0},{"$f":"JI60*JI58*JI52","v":0},{"$f":"JJ60*JJ58*JJ52","v":0},{"$f":"JK60*JK58*JK52","v":0},{"$f":"JL60*JL58*JL52","v":0},{"$f":"JM60*JM58*JM52","v":0},{"$f":"JN60*JN58*JN52","v":0},{"$f":"JO60*JO58*JO52","v":0},{"$f":"JP60*JP58*JP52","v":0},{"$f":"JQ60*JQ58*JQ52","v":0},{"$f":"JR60*JR58*JR52","v":0},{"$f":"JS60*JS58*JS52","v":0},{"$f":"JT60*JT58*JT52","v":0},{"$f":"JU60*JU58*JU52","v":0},{"$f":"JV60*JV58*JV52","v":0},{"$f":"JW60*JW58*JW52","v":0},{"$f":"JX60*JX58*JX52","v":0},{"$f":"JY60*JY58*JY52","v":0},{"$f":"JZ60*JZ58*JZ52","v":0},{"$f":"KA60*KA58*KA52","v":0},{"$f":"KB60*KB58*KB52","v":0},{"$f":"KC60*KC58*KC52","v":0},{"$f":"KD60*KD58*KD52","v":0},{"$f":"KE60*KE58*KE52","v":0},{"$f":"KF60*KF58*KF52","v":0},{"$f":"KG60*KG58*KG52","v":0},{"$f":"KH60*KH58*KH52","v":0},{"$f":"KI60*KI58*KI52","v":0},{"$f":"KJ60*KJ58*KJ52","v":0},{"$f":"KK60*KK58*KK52","v":0},{"$f":"KL60*KL58*KL52","v":0},{"$f":"KM60*KM58*KM52","v":0},{"$f":"KN60*KN58*KN52","v":0},{"$f":"KO60*KO58*KO52","v":0},{"$f":"KP60*KP58*KP52","v":0},{"$f":"KQ60*KQ58*KQ52","v":0},{"$f":"KR60*KR58*KR52","v":0},{"$f":"KS60*KS58*KS52","v":0},{"$f":"KT60*KT58*KT52","v":0},{"$f":"KU60*KU58*KU52","v":0},{"$f":"KV60*KV58*KV52","v":0},{"$f":"KW60*KW58*KW52","v":0},{"$f":"KX60*KX58*KX52","v":0},{"$f":"KY60*KY58*KY52","v":0},{"$f":"KZ60*KZ58*KZ52","v":0},{"$f":"LA60*LA58*LA52","v":0},{"$f":"LB60*LB58*LB52","v":0},{"$f":"LC60*LC58*LC52","v":0},{"$f":"LD60*LD58*LD52","v":0},{"$f":"LE60*LE58*LE52","v":0},{"$f":"LF60*LF58*LF52","v":0},{"$f":"LG60*LG58*LG52","v":0},{"$f":"LH60*LH58*LH52","v":0},{"$f":"LI60*LI58*LI52","v":0},{"$f":"LJ60*LJ58*LJ52","v":0},{"$f":"LK60*LK58*LK52","v":0},{"$f":"LL60*LL58*LL52","v":0},{"$f":"LM60*LM58*LM52","v":0},{"$f":"LN60*LN58*LN52","v":0},{"$f":"LO60*LO58*LO52","v":0},{"$f":"LP60*LP58*LP52","v":0},{"$f":"LQ60*LQ58*LQ52","v":0},{"$f":"LR60*LR58*LR52","v":0},{"$f":"LS60*LS58*LS52","v":0},{"$f":"LT60*LT58*LT52","v":0},{"$f":"LU60*LU58*LU52","v":0},{"$f":"LV60*LV58*LV52","v":0},{"$f":"LW60*LW58*LW52","v":0},{"$f":"LX60*LX58*LX52","v":0},{"$f":"LY60*LY58*LY52","v":0},{"$f":"LZ60*LZ58*LZ52","v":0},{"$f":"MA60*MA58*MA52","v":0},{"$f":"MB60*MB58*MB52","v":0},{"$f":"MC60*MC58*MC52","v":0},{"$f":"MD60*MD58*MD52","v":0},{"$f":"ME60*ME58*ME52","v":0},{"$f":"MF60*MF58*MF52","v":0},{"$f":"MG60*MG58*MG52","v":0},{"$f":"MH60*MH58*MH52","v":0},{"$f":"MI60*MI58*MI52","v":0},{"$f":"MJ60*MJ58*MJ52","v":0},{"$f":"MK60*MK58*MK52","v":0},{"$f":"ML60*ML58*ML52","v":0},{"$f":"MM60*MM58*MM52","v":0},{"$f":"MN60*MN58*MN52","v":0},{"$f":"MO60*MO58*MO52","v":0},{"$f":"MP60*MP58*MP52","v":0},{"$f":"MQ60*MQ58*MQ52","v":0},{"$f":"MR60*MR58*MR52","v":0},{"$f":"MS60*MS58*MS52","v":0},{"$f":"MT60*MT58*MT52","v":0},{"$f":"MU60*MU58*MU52","v":0},{"$f":"MV60*MV58*MV52","v":0},{"$f":"MW60*MW58*MW52","v":0},{"$f":"MX60*MX58*MX52","v":0},{"$f":"MY60*MY58*MY52","v":0},{"$f":"MZ60*MZ58*MZ52","v":0},{"$f":"NA60*NA58*NA52","v":0},{"$f":"NB60*NB58*NB52","v":0},{"$f":"NC60*NC58*NC52","v":0},{"$f":"ND60*ND58*ND52","v":0},{"$f":"NE60*NE58*NE52","v":0},{"$f":"NF60*NF58*NF52","v":0},{"$f":"NG60*NG58*NG52","v":0},{"$f":"NH60*NH58*NH52","v":0},{"$f":"NI60*NI58*NI52","v":0},{"$f":"NJ60*NJ58*NJ52","v":0},{"$f":"NK60*NK58*NK52","v":0},{"$f":"NL60*NL58*NL52","v":0},{"$f":"NM60*NM58*NM52","v":0},{"$f":"NN60*NN58*NN52","v":0},{"$f":"NO60*NO58*NO52","v":0},{"$f":"NP60*NP58*NP52","v":0},{"$f":"NQ60*NQ58*NQ52","v":0},{"$f":"NR60*NR58*NR52","v":0},{"$f":"NS60*NS58*NS52","v":0},{"$f":"NT60*NT58*NT52","v":0},{"$f":"NU60*NU58*NU52","v":0},{"$f":"NV60*NV58*NV52","v":0},{"$f":"NW60*NW58*NW52","v":0},{"$f":"NX60*NX58*NX52","v":0},{"$f":"NY60*NY58*NY52","v":0},{"$f":"NZ60*NZ58*NZ52","v":0},{"$f":"OA60*OA58*OA52","v":0},{"$f":"OB60*OB58*OB52","v":0},{"$f":"OC60*OC58*OC52","v":0},{"$f":"OD60*OD58*OD52","v":0},{"$f":"OE60*OE58*OE52","v":0},{"$f":"OF60*OF58*OF52","v":0},{"$f":"OG60*OG58*OG52","v":0},{"$f":"OH60*OH58*OH52","v":0},{"$f":"OI60*OI58*OI52","v":0},{"$f":"OJ60*OJ58*OJ52","v":0},{"$f":"OK60*OK58*OK52","v":0},{"$f":"OL60*OL58*OL52","v":0},{"$f":"OM60*OM58*OM52","v":0},{"$f":"ON60*ON58*ON52","v":0},{"$f":"OO60*OO58*OO52","v":0},{"$f":"OP60*OP58*OP52","v":0},{"$f":"OQ60*OQ58*OQ52","v":0},{"$f":"OR60*OR58*OR52","v":0},{"$f":"OS60*OS58*OS52","v":0},{"$f":"OT60*OT58*OT52","v":0},{"$f":"OU60*OU58*OU52","v":0},{"$f":"OV60*OV58*OV52","v":0},{"$f":"OW60*OW58*OW52","v":0},{"$f":"OX60*OX58*OX52","v":0},{"$f":"OY60*OY58*OY52","v":0},{"$f":"OZ60*OZ58*OZ52","v":0},{"$f":"PA60*PA58*PA52","v":0},{"$f":"PB60*PB58*PB52","v":0},{"$f":"PC60*PC58*PC52","v":0},{"$f":"PD60*PD58*PD52","v":0},{"$f":"PE60*PE58*PE52","v":0},{"$f":"PF60*PF58*PF52","v":0},{"$f":"PG60*PG58*PG52","v":0},{"$f":"PH60*PH58*PH52","v":0},{"$f":"PI60*PI58*PI52","v":0},{"$f":"PJ60*PJ58*PJ52","v":0},{"$f":"PK60*PK58*PK52","v":0},{"$f":"PL60*PL58*PL52","v":0},{"$f":"PM60*PM58*PM52","v":0},{"$f":"PN60*PN58*PN52","v":0},{"$f":"PO60*PO58*PO52","v":0},{"$f":"PP60*PP58*PP52","v":0},{"$f":"PQ60*PQ58*PQ52","v":0},{"$f":"PR60*PR58*PR52","v":0},{"$f":"PS60*PS58*PS52","v":0},{"$f":"PT60*PT58*PT52","v":0},{"$f":"PU60*PU58*PU52","v":0},{"$f":"PV60*PV58*PV52","v":0},{"$f":"PW60*PW58*PW52","v":0},{"$f":"PX60*PX58*PX52","v":0},{"$f":"PY60*PY58*PY52","v":0},{"$f":"PZ60*PZ58*PZ52","v":0},{"$f":"QA60*QA58*QA52","v":0},{"$f":"QB60*QB58*QB52","v":0},{"$f":"QC60*QC58*QC52","v":0},{"$f":"QD60*QD58*QD52","v":0},{"$f":"QE60*QE58*QE52","v":0},{"$f":"QF60*QF58*QF52","v":0},{"$f":"QG60*QG58*QG52","v":0},{"$f":"QH60*QH58*QH52","v":0},{"$f":"QI60*QI58*QI52","v":0},{"$f":"QJ60*QJ58*QJ52","v":0},{"$f":"QK60*QK58*QK52","v":0},{"$f":"QL60*QL58*QL52","v":0},{"$f":"QM60*QM58*QM52","v":0},{"$f":"QN60*QN58*QN52","v":0},{"$f":"QO60*QO58*QO52","v":0},{"$f":"QP60*QP58*QP52","v":0},{"$f":"QQ60*QQ58*QQ52","v":0},{"$f":"QR60*QR58*QR52","v":0},{"$f":"QS60*QS58*QS52","v":0},{"$f":"QT60*QT58*QT52","v":0},{"$f":"QU60*QU58*QU52","v":0},{"$f":"QV60*QV58*QV52","v":0},{"$f":"QW60*QW58*QW52","v":0},{"$f":"QX60*QX58*QX52","v":0},{"$f":"QY60*QY58*QY52","v":0},{"$f":"QZ60*QZ58*QZ52","v":0},{"$f":"RA60*RA58*RA52","v":0},{"$f":"RB60*RB58*RB52","v":0},{"$f":"RC60*RC58*RC52","v":0},{"$f":"RD60*RD58*RD52","v":0},{"$f":"RE60*RE58*RE52","v":0},{"$f":"RF60*RF58*RF52","v":0},{"$f":"RG60*RG58*RG52","v":0},{"$f":"RH60*RH58*RH52","v":0},{"$f":"RI60*RI58*RI52","v":0},{"$f":"RJ60*RJ58*RJ52","v":0},{"$f":"RK60*RK58*RK52","v":0},{"$f":"RL60*RL58*RL52","v":0},{"$f":"RM60*RM58*RM52","v":0},{"$f":"RN60*RN58*RN52","v":0},{"$f":"RO60*RO58*RO52","v":0},{"$f":"RP60*RP58*RP52","v":0},{"$f":"RQ60*RQ58*RQ52","v":0},{"$f":"RR60*RR58*RR52","v":0},{"$f":"RS60*RS58*RS52","v":0},{"$f":"RT60*RT58*RT52","v":0},{"$f":"RU60*RU58*RU52","v":0},{"$f":"RV60*RV58*RV52","v":0},{"$f":"RW60*RW58*RW52","v":0},{"$f":"RX60*RX58*RX52","v":0},{"$f":"RY60*RY58*RY52","v":0},{"$f":"RZ60*RZ58*RZ52","v":0},{"$f":"SA60*SA58*SA52","v":0},{"$f":"SB60*SB58*SB52","v":0},{"$f":"SC60*SC58*SC52","v":0},{"$f":"SD60*SD58*SD52","v":0},{"$f":"SE60*SE58*SE52","v":0},{"$f":"SF60*SF58*SF52","v":0},{"$f":"SG60*SG58*SG52","v":0},{"$f":"SH60*SH58*SH52","v":0},{"$f":"SI60*SI58*SI52","v":0},{"$f":"SJ60*SJ58*SJ52","v":0},{"$f":"SK60*SK58*SK52","v":0},{"$f":"SL60*SL58*SL52","v":0},{"$f":"SM60*SM58*SM52","v":0},{"$f":"SN60*SN58*SN52","v":0},{"$f":"SO60*SO58*SO52","v":0},{"$f":"SP60*SP58*SP52","v":0},{"$f":"SQ60*SQ58*SQ52","v":0},{"$f":"SR60*SR58*SR52","v":0},{"$f":"SS60*SS58*SS52","v":0},{"$f":"ST60*ST58*ST52","v":0},{"$f":"SU60*SU58*SU52","v":0},{"$f":"SV60*SV58*SV52","v":0},{"$f":"SW60*SW58*SW52","v":0},{"$f":"SX60*SX58*SX52","v":0},{"$f":"SY60*SY58*SY52","v":0},{"$f":"SZ60*SZ58*SZ52","v":0},{"$f":"TA60*TA58*TA52","v":0},{"$f":"TB60*TB58*TB52","v":0},{"$f":"TC60*TC58*TC52","v":0}]
[null,null,null,"Cash Flow",null,null,null,null,null,null,{"$f":"(K61-K59)*K54","v":0},{"$f":"(L61-L59)*L54","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,{"$f":"(BX61-BX59)*BX54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EJ61-EJ59)*EJ54","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,{"$f":"(GV61-GV59)*GV54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JH61-JH59)*JH54","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,{"$f":"(LT61-LT59)*LT54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF61-OF59)*OF54","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,{"$f":"(QR61-QR59)*QR54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Value Driver Multipler with Final ROIC",{"$f":"(1-F63/H63)/(G63-F63)","v":11.583011583011583},{"$f":"Scenarios!$I$48","v":0.01},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$I$47","v":7.0000000000000007E-2},null,null,{"$f":"$E$63","v":11.583011583011583},{"$f":"$E$63","v":11.583011583011583},11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,{"$f":"$E$63","v":11.583011583011583},11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,{"$f":"$E$63","v":11.583011583011583},11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,{"$f":"$E$63","v":11.583011583011583},11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,{"$f":"$E$63","v":11.583011583011583},11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,{"$f":"$E$63","v":11.583011583011583},11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,{"$f":"$E$63","v":11.583011583011583},11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,{"$f":"$E$63","v":11.583011583011583},11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583]
[null,null,null,"Value at Final Terminal Period",null,null,null,null,null,null,{"$f":"K63*K58*K53*K6*(1+$F$63)","v":0},{"$f":"L63*L58*L53*L6*(1+$F$63)","v":0},{"$f":"M63*M58*M53*M6*(1+$F$63)","v":0},{"$f":"N63*N58*N53*N6*(1+$F$63)","v":0},{"$f":"O63*O58*O53*O6*(1+$F$63)","v":0},{"$f":"P63*P58*P53*P6*(1+$F$63)","v":0},{"$f":"Q63*Q58*Q53*Q6*(1+$F$63)","v":0},{"$f":"R63*R58*R53*R6*(1+$F$63)","v":0},{"$f":"S63*S58*S53*S6*(1+$F$63)","v":0},{"$f":"T63*T58*T53*T6*(1+$F$63)","v":0},{"$f":"U63*U58*U53*U6*(1+$F$63)","v":0},{"$f":"V63*V58*V53*V6*(1+$F$63)","v":0},{"$f":"W63*W58*W53*W6*(1+$F$63)","v":0},{"$f":"X63*X58*X53*X6*(1+$F$63)","v":0},{"$f":"Y63*Y58*Y53*Y6*(1+$F$63)","v":0},{"$f":"Z63*Z58*Z53*Z6*(1+$F$63)","v":0},{"$f":"AA63*AA58*AA53*AA6*(1+$F$63)","v":0},{"$f":"AB63*AB58*AB53*AB6*(1+$F$63)","v":0},{"$f":"AC63*AC58*AC53*AC6*(1+$F$63)","v":0},{"$f":"AD63*AD58*AD53*AD6*(1+$F$63)","v":0},{"$f":"AE63*AE58*AE53*AE6*(1+$F$63)","v":0},{"$f":"AF63*AF58*AF53*AF6*(1+$F$63)","v":0},{"$f":"AG63*AG58*AG53*AG6*(1+$F$63)","v":0},{"$f":"AH63*AH58*AH53*AH6*(1+$F$63)","v":0},{"$f":"AI63*AI58*AI53*AI6*(1+$F$63)","v":0},{"$f":"AJ63*AJ58*AJ53*AJ6*(1+$F$63)","v":0},{"$f":"AK63*AK58*AK53*AK6*(1+$F$63)","v":0},{"$f":"AL63*AL58*AL53*AL6*(1+$F$63)","v":0},{"$f":"AM63*AM58*AM53*AM6*(1+$F$63)","v":0},{"$f":"AN63*AN58*AN53*AN6*(1+$F$63)","v":0},{"$f":"AO63*AO58*AO53*AO6*(1+$F$63)","v":0},{"$f":"AP63*AP58*AP53*AP6*(1+$F$63)","v":0},{"$f":"AQ63*AQ58*AQ53*AQ6*(1+$F$63)","v":0},{"$f":"AR63*AR58*AR53*AR6*(1+$F$63)","v":0},{"$f":"AS63*AS58*AS53*AS6*(1+$F$63)","v":0},{"$f":"AT63*AT58*AT53*AT6*(1+$F$63)","v":0},{"$f":"AU63*AU58*AU53*AU6*(1+$F$63)","v":0},{"$f":"AV63*AV58*AV53*AV6*(1+$F$63)","v":0},{"$f":"AW63*AW58*AW53*AW6*(1+$F$63)","v":0},{"$f":"AX63*AX58*AX53*AX6*(1+$F$63)","v":0},{"$f":"AY63*AY58*AY53*AY6*(1+$F$63)","v":0},{"$f":"AZ63*AZ58*AZ53*AZ6*(1+$F$63)","v":0},{"$f":"BA63*BA58*BA53*BA6*(1+$F$63)","v":0},{"$f":"BB63*BB58*BB53*BB6*(1+$F$63)","v":0},{"$f":"BC63*BC58*BC53*BC6*(1+$F$63)","v":0},{"$f":"BD63*BD58*BD53*BD6*(1+$F$63)","v":0},{"$f":"BE63*BE58*BE53*BE6*(1+$F$63)","v":0},{"$f":"BF63*BF58*BF53*BF6*(1+$F$63)","v":0},{"$f":"BG63*BG58*BG53*BG6*(1+$F$63)","v":0},{"$f":"BH63*BH58*BH53*BH6*(1+$F$63)","v":0},{"$f":"BI63*BI58*BI53*BI6*(1+$F$63)","v":0},{"$f":"BJ63*BJ58*BJ53*BJ6*(1+$F$63)","v":0},{"$f":"BK63*BK58*BK53*BK6*(1+$F$63)","v":0},{"$f":"BL63*BL58*BL53*BL6*(1+$F$63)","v":0},{"$f":"BM63*BM58*BM53*BM6*(1+$F$63)","v":0},{"$f":"BN63*BN58*BN53*BN6*(1+$F$63)","v":0},{"$f":"BO63*BO58*BO53*BO6*(1+$F$63)","v":0},{"$f":"BP63*BP58*BP53*BP6*(1+$F$63)","v":0},{"$f":"BQ63*BQ58*BQ53*BQ6*(1+$F$63)","v":0},{"$f":"BR63*BR58*BR53*BR6*(1+$F$63)","v":0},{"$f":"BS63*BS58*BS53*BS6*(1+$F$63)","v":0},{"$f":"BT63*BT58*BT53*BT6*(1+$F$63)","v":0},{"$f":"BU63*BU58*BU53*BU6*(1+$F$63)","v":0},{"$f":"BV63*BV58*BV53*BV6*(1+$F$63)","v":0},{"$f":"BW63*BW58*BW53*BW6*(1+$F$63)","v":0},{"$f":"BX63*BX58*BX53*BX6*(1+$F$63)","v":0},{"$f":"BY63*BY58*BY53*BY6*(1+$F$63)","v":0},{"$f":"BZ63*BZ58*BZ53*BZ6*(1+$F$63)","v":0},{"$f":"CA63*CA58*CA53*CA6*(1+$F$63)","v":0},{"$f":"CB63*CB58*CB53*CB6*(1+$F$63)","v":0},{"$f":"CC63*CC58*CC53*CC6*(1+$F$63)","v":0},{"$f":"CD63*CD58*CD53*CD6*(1+$F$63)","v":0},{"$f":"CE63*CE58*CE53*CE6*(1+$F$63)","v":0},{"$f":"CF63*CF58*CF53*CF6*(1+$F$63)","v":0},{"$f":"CG63*CG58*CG53*CG6*(1+$F$63)","v":0},{"$f":"CH63*CH58*CH53*CH6*(1+$F$63)","v":0},{"$f":"CI63*CI58*CI53*CI6*(1+$F$63)","v":0},{"$f":"CJ63*CJ58*CJ53*CJ6*(1+$F$63)","v":0},{"$f":"CK63*CK58*CK53*CK6*(1+$F$63)","v":0},{"$f":"CL63*CL58*CL53*CL6*(1+$F$63)","v":0},{"$f":"CM63*CM58*CM53*CM6*(1+$F$63)","v":0},{"$f":"CN63*CN58*CN53*CN6*(1+$F$63)","v":0},{"$f":"CO63*CO58*CO53*CO6*(1+$F$63)","v":0},{"$f":"CP63*CP58*CP53*CP6*(1+$F$63)","v":0},{"$f":"CQ63*CQ58*CQ53*CQ6*(1+$F$63)","v":0},{"$f":"CR63*CR58*CR53*CR6*(1+$F$63)","v":0},{"$f":"CS63*CS58*CS53*CS6*(1+$F$63)","v":0},{"$f":"CT63*CT58*CT53*CT6*(1+$F$63)","v":0},{"$f":"CU63*CU58*CU53*CU6*(1+$F$63)","v":0},{"$f":"CV63*CV58*CV53*CV6*(1+$F$63)","v":0},{"$f":"CW63*CW58*CW53*CW6*(1+$F$63)","v":0},{"$f":"CX63*CX58*CX53*CX6*(1+$F$63)","v":0},{"$f":"CY63*CY58*CY53*CY6*(1+$F$63)","v":0},{"$f":"CZ63*CZ58*CZ53*CZ6*(1+$F$63)","v":0},{"$f":"DA63*DA58*DA53*DA6*(1+$F$63)","v":0},{"$f":"DB63*DB58*DB53*DB6*(1+$F$63)","v":0},{"$f":"DC63*DC58*DC53*DC6*(1+$F$63)","v":0},{"$f":"DD63*DD58*DD53*DD6*(1+$F$63)","v":0},{"$f":"DE63*DE58*DE53*DE6*(1+$F$63)","v":0},{"$f":"DF63*DF58*DF53*DF6*(1+$F$63)","v":0},{"$f":"DG63*DG58*DG53*DG6*(1+$F$63)","v":0},{"$f":"DH63*DH58*DH53*DH6*(1+$F$63)","v":0},{"$f":"DI63*DI58*DI53*DI6*(1+$F$63)","v":0},{"$f":"DJ63*DJ58*DJ53*DJ6*(1+$F$63)","v":0},{"$f":"DK63*DK58*DK53*DK6*(1+$F$63)","v":0},{"$f":"DL63*DL58*DL53*DL6*(1+$F$63)","v":0},{"$f":"DM63*DM58*DM53*DM6*(1+$F$63)","v":0},{"$f":"DN63*DN58*DN53*DN6*(1+$F$63)","v":0},{"$f":"DO63*DO58*DO53*DO6*(1+$F$63)","v":0},{"$f":"DP63*DP58*DP53*DP6*(1+$F$63)","v":0},{"$f":"DQ63*DQ58*DQ53*DQ6*(1+$F$63)","v":0},{"$f":"DR63*DR58*DR53*DR6*(1+$F$63)","v":0},{"$f":"DS63*DS58*DS53*DS6*(1+$F$63)","v":0},{"$f":"DT63*DT58*DT53*DT6*(1+$F$63)","v":0},{"$f":"DU63*DU58*DU53*DU6*(1+$F$63)","v":0},{"$f":"DV63*DV58*DV53*DV6*(1+$F$63)","v":0},{"$f":"DW63*DW58*DW53*DW6*(1+$F$63)","v":0},{"$f":"DX63*DX58*DX53*DX6*(1+$F$63)","v":0},{"$f":"DY63*DY58*DY53*DY6*(1+$F$63)","v":0},{"$f":"DZ63*DZ58*DZ53*DZ6*(1+$F$63)","v":0},{"$f":"EA63*EA58*EA53*EA6*(1+$F$63)","v":0},{"$f":"EB63*EB58*EB53*EB6*(1+$F$63)","v":0},{"$f":"EC63*EC58*EC53*EC6*(1+$F$63)","v":0},{"$f":"ED63*ED58*ED53*ED6*(1+$F$63)","v":0},{"$f":"EE63*EE58*EE53*EE6*(1+$F$63)","v":0},{"$f":"EF63*EF58*EF53*EF6*(1+$F$63)","v":0},{"$f":"EG63*EG58*EG53*EG6*(1+$F$63)","v":0},{"$f":"EH63*EH58*EH53*EH6*(1+$F$63)","v":0},{"$f":"EI63*EI58*EI53*EI6*(1+$F$63)","v":0},{"$f":"EJ63*EJ58*EJ53*EJ6*(1+$F$63)","v":0},{"$f":"EK63*EK58*EK53*EK6*(1+$F$63)","v":0},{"$f":"EL63*EL58*EL53*EL6*(1+$F$63)","v":0},{"$f":"EM63*EM58*EM53*EM6*(1+$F$63)","v":0},{"$f":"EN63*EN58*EN53*EN6*(1+$F$63)","v":0},{"$f":"EO63*EO58*EO53*EO6*(1+$F$63)","v":0},{"$f":"EP63*EP58*EP53*EP6*(1+$F$63)","v":0},{"$f":"EQ63*EQ58*EQ53*EQ6*(1+$F$63)","v":0},{"$f":"ER63*ER58*ER53*ER6*(1+$F$63)","v":0},{"$f":"ES63*ES58*ES53*ES6*(1+$F$63)","v":0},{"$f":"ET63*ET58*ET53*ET6*(1+$F$63)","v":0},{"$f":"EU63*EU58*EU53*EU6*(1+$F$63)","v":0},{"$f":"EV63*EV58*EV53*EV6*(1+$F$63)","v":0},{"$f":"EW63*EW58*EW53*EW6*(1+$F$63)","v":0},{"$f":"EX63*EX58*EX53*EX6*(1+$F$63)","v":0},{"$f":"EY63*EY58*EY53*EY6*(1+$F$63)","v":0},{"$f":"EZ63*EZ58*EZ53*EZ6*(1+$F$63)","v":0},{"$f":"FA63*FA58*FA53*FA6*(1+$F$63)","v":0},{"$f":"FB63*FB58*FB53*FB6*(1+$F$63)","v":0},{"$f":"FC63*FC58*FC53*FC6*(1+$F$63)","v":0},{"$f":"FD63*FD58*FD53*FD6*(1+$F$63)","v":0},{"$f":"FE63*FE58*FE53*FE6*(1+$F$63)","v":0},{"$f":"FF63*FF58*FF53*FF6*(1+$F$63)","v":0},{"$f":"FG63*FG58*FG53*FG6*(1+$F$63)","v":0},{"$f":"FH63*FH58*FH53*FH6*(1+$F$63)","v":0},{"$f":"FI63*FI58*FI53*FI6*(1+$F$63)","v":0},{"$f":"FJ63*FJ58*FJ53*FJ6*(1+$F$63)","v":0},{"$f":"FK63*FK58*FK53*FK6*(1+$F$63)","v":0},{"$f":"FL63*FL58*FL53*FL6*(1+$F$63)","v":0},{"$f":"FM63*FM58*FM53*FM6*(1+$F$63)","v":0},{"$f":"FN63*FN58*FN53*FN6*(1+$F$63)","v":0},{"$f":"FO63*FO58*FO53*FO6*(1+$F$63)","v":0},{"$f":"FP63*FP58*FP53*FP6*(1+$F$63)","v":0},{"$f":"FQ63*FQ58*FQ53*FQ6*(1+$F$63)","v":0},{"$f":"FR63*FR58*FR53*FR6*(1+$F$63)","v":0},{"$f":"FS63*FS58*FS53*FS6*(1+$F$63)","v":0},{"$f":"FT63*FT58*FT53*FT6*(1+$F$63)","v":0},{"$f":"FU63*FU58*FU53*FU6*(1+$F$63)","v":0},{"$f":"FV63*FV58*FV53*FV6*(1+$F$63)","v":0},{"$f":"FW63*FW58*FW53*FW6*(1+$F$63)","v":0},{"$f":"FX63*FX58*FX53*FX6*(1+$F$63)","v":0},{"$f":"FY63*FY58*FY53*FY6*(1+$F$63)","v":0},{"$f":"FZ63*FZ58*FZ53*FZ6*(1+$F$63)","v":0},{"$f":"GA63*GA58*GA53*GA6*(1+$F$63)","v":0},{"$f":"GB63*GB58*GB53*GB6*(1+$F$63)","v":0},{"$f":"GC63*GC58*GC53*GC6*(1+$F$63)","v":0},{"$f":"GD63*GD58*GD53*GD6*(1+$F$63)","v":0},{"$f":"GE63*GE58*GE53*GE6*(1+$F$63)","v":0},{"$f":"GF63*GF58*GF53*GF6*(1+$F$63)","v":0},{"$f":"GG63*GG58*GG53*GG6*(1+$F$63)","v":0},{"$f":"GH63*GH58*GH53*GH6*(1+$F$63)","v":0},{"$f":"GI63*GI58*GI53*GI6*(1+$F$63)","v":0},{"$f":"GJ63*GJ58*GJ53*GJ6*(1+$F$63)","v":0},{"$f":"GK63*GK58*GK53*GK6*(1+$F$63)","v":0},{"$f":"GL63*GL58*GL53*GL6*(1+$F$63)","v":0},{"$f":"GM63*GM58*GM53*GM6*(1+$F$63)","v":0},{"$f":"GN63*GN58*GN53*GN6*(1+$F$63)","v":0},{"$f":"GO63*GO58*GO53*GO6*(1+$F$63)","v":0},{"$f":"GP63*GP58*GP53*GP6*(1+$F$63)","v":0},{"$f":"GQ63*GQ58*GQ53*GQ6*(1+$F$63)","v":0},{"$f":"GR63*GR58*GR53*GR6*(1+$F$63)","v":0},{"$f":"GS63*GS58*GS53*GS6*(1+$F$63)","v":0},{"$f":"GT63*GT58*GT53*GT6*(1+$F$63)","v":0},{"$f":"GU63*GU58*GU53*GU6*(1+$F$63)","v":0},{"$f":"GV63*GV58*GV53*GV6*(1+$F$63)","v":0},{"$f":"GW63*GW58*GW53*GW6*(1+$F$63)","v":0},{"$f":"GX63*GX58*GX53*GX6*(1+$F$63)","v":0},{"$f":"GY63*GY58*GY53*GY6*(1+$F$63)","v":0},{"$f":"GZ63*GZ58*GZ53*GZ6*(1+$F$63)","v":0},{"$f":"HA63*HA58*HA53*HA6*(1+$F$63)","v":0},{"$f":"HB63*HB58*HB53*HB6*(1+$F$63)","v":0},{"$f":"HC63*HC58*HC53*HC6*(1+$F$63)","v":0},{"$f":"HD63*HD58*HD53*HD6*(1+$F$63)","v":0},{"$f":"HE63*HE58*HE53*HE6*(1+$F$63)","v":0},{"$f":"HF63*HF58*HF53*HF6*(1+$F$63)","v":0},{"$f":"HG63*HG58*HG53*HG6*(1+$F$63)","v":0},{"$f":"HH63*HH58*HH53*HH6*(1+$F$63)","v":0},{"$f":"HI63*HI58*HI53*HI6*(1+$F$63)","v":0},{"$f":"HJ63*HJ58*HJ53*HJ6*(1+$F$63)","v":0},{"$f":"HK63*HK58*HK53*HK6*(1+$F$63)","v":0},{"$f":"HL63*HL58*HL53*HL6*(1+$F$63)","v":0},{"$f":"HM63*HM58*HM53*HM6*(1+$F$63)","v":0},{"$f":"HN63*HN58*HN53*HN6*(1+$F$63)","v":0},{"$f":"HO63*HO58*HO53*HO6*(1+$F$63)","v":0},{"$f":"HP63*HP58*HP53*HP6*(1+$F$63)","v":0},{"$f":"HQ63*HQ58*HQ53*HQ6*(1+$F$63)","v":0},{"$f":"HR63*HR58*HR53*HR6*(1+$F$63)","v":0},{"$f":"HS63*HS58*HS53*HS6*(1+$F$63)","v":0},{"$f":"HT63*HT58*HT53*HT6*(1+$F$63)","v":0},{"$f":"HU63*HU58*HU53*HU6*(1+$F$63)","v":0},{"$f":"HV63*HV58*HV53*HV6*(1+$F$63)","v":0},{"$f":"HW63*HW58*HW53*HW6*(1+$F$63)","v":0},{"$f":"HX63*HX58*HX53*HX6*(1+$F$63)","v":0},{"$f":"HY63*HY58*HY53*HY6*(1+$F$63)","v":0},{"$f":"HZ63*HZ58*HZ53*HZ6*(1+$F$63)","v":0},{"$f":"IA63*IA58*IA53*IA6*(1+$F$63)","v":0},{"$f":"IB63*IB58*IB53*IB6*(1+$F$63)","v":0},{"$f":"IC63*IC58*IC53*IC6*(1+$F$63)","v":0},{"$f":"ID63*ID58*ID53*ID6*(1+$F$63)","v":0},{"$f":"IE63*IE58*IE53*IE6*(1+$F$63)","v":0},{"$f":"IF63*IF58*IF53*IF6*(1+$F$63)","v":0},{"$f":"IG63*IG58*IG53*IG6*(1+$F$63)","v":0},{"$f":"IH63*IH58*IH53*IH6*(1+$F$63)","v":0},{"$f":"II63*II58*II53*II6*(1+$F$63)","v":0},{"$f":"IJ63*IJ58*IJ53*IJ6*(1+$F$63)","v":0},{"$f":"IK63*IK58*IK53*IK6*(1+$F$63)","v":0},{"$f":"IL63*IL58*IL53*IL6*(1+$F$63)","v":0},{"$f":"IM63*IM58*IM53*IM6*(1+$F$63)","v":0},{"$f":"IN63*IN58*IN53*IN6*(1+$F$63)","v":0},{"$f":"IO63*IO58*IO53*IO6*(1+$F$63)","v":0},{"$f":"IP63*IP58*IP53*IP6*(1+$F$63)","v":0},{"$f":"IQ63*IQ58*IQ53*IQ6*(1+$F$63)","v":0},{"$f":"IR63*IR58*IR53*IR6*(1+$F$63)","v":0},{"$f":"IS63*IS58*IS53*IS6*(1+$F$63)","v":0},{"$f":"IT63*IT58*IT53*IT6*(1+$F$63)","v":0},{"$f":"IU63*IU58*IU53*IU6*(1+$F$63)","v":0},{"$f":"IV63*IV58*IV53*IV6*(1+$F$63)","v":0},{"$f":"IW63*IW58*IW53*IW6*(1+$F$63)","v":0},{"$f":"IX63*IX58*IX53*IX6*(1+$F$63)","v":0},{"$f":"IY63*IY58*IY53*IY6*(1+$F$63)","v":0},{"$f":"IZ63*IZ58*IZ53*IZ6*(1+$F$63)","v":0},{"$f":"JA63*JA58*JA53*JA6*(1+$F$63)","v":0},{"$f":"JB63*JB58*JB53*JB6*(1+$F$63)","v":0},{"$f":"JC63*JC58*JC53*JC6*(1+$F$63)","v":0},{"$f":"JD63*JD58*JD53*JD6*(1+$F$63)","v":0},{"$f":"JE63*JE58*JE53*JE6*(1+$F$63)","v":0},{"$f":"JF63*JF58*JF53*JF6*(1+$F$63)","v":0},{"$f":"JG63*JG58*JG53*JG6*(1+$F$63)","v":0},{"$f":"JH63*JH58*JH53*JH6*(1+$F$63)","v":0},{"$f":"JI63*JI58*JI53*JI6*(1+$F$63)","v":0},{"$f":"JJ63*JJ58*JJ53*JJ6*(1+$F$63)","v":0},{"$f":"JK63*JK58*JK53*JK6*(1+$F$63)","v":0},{"$f":"JL63*JL58*JL53*JL6*(1+$F$63)","v":0},{"$f":"JM63*JM58*JM53*JM6*(1+$F$63)","v":0},{"$f":"JN63*JN58*JN53*JN6*(1+$F$63)","v":0},{"$f":"JO63*JO58*JO53*JO6*(1+$F$63)","v":0},{"$f":"JP63*JP58*JP53*JP6*(1+$F$63)","v":0},{"$f":"JQ63*JQ58*JQ53*JQ6*(1+$F$63)","v":0},{"$f":"JR63*JR58*JR53*JR6*(1+$F$63)","v":0},{"$f":"JS63*JS58*JS53*JS6*(1+$F$63)","v":0},{"$f":"JT63*JT58*JT53*JT6*(1+$F$63)","v":0},{"$f":"JU63*JU58*JU53*JU6*(1+$F$63)","v":0},{"$f":"JV63*JV58*JV53*JV6*(1+$F$63)","v":0},{"$f":"JW63*JW58*JW53*JW6*(1+$F$63)","v":0},{"$f":"JX63*JX58*JX53*JX6*(1+$F$63)","v":0},{"$f":"JY63*JY58*JY53*JY6*(1+$F$63)","v":0},{"$f":"JZ63*JZ58*JZ53*JZ6*(1+$F$63)","v":0},{"$f":"KA63*KA58*KA53*KA6*(1+$F$63)","v":0},{"$f":"KB63*KB58*KB53*KB6*(1+$F$63)","v":0},{"$f":"KC63*KC58*KC53*KC6*(1+$F$63)","v":0},{"$f":"KD63*KD58*KD53*KD6*(1+$F$63)","v":0},{"$f":"KE63*KE58*KE53*KE6*(1+$F$63)","v":0},{"$f":"KF63*KF58*KF53*KF6*(1+$F$63)","v":0},{"$f":"KG63*KG58*KG53*KG6*(1+$F$63)","v":0},{"$f":"KH63*KH58*KH53*KH6*(1+$F$63)","v":0},{"$f":"KI63*KI58*KI53*KI6*(1+$F$63)","v":0},{"$f":"KJ63*KJ58*KJ53*KJ6*(1+$F$63)","v":0},{"$f":"KK63*KK58*KK53*KK6*(1+$F$63)","v":0},{"$f":"KL63*KL58*KL53*KL6*(1+$F$63)","v":0},{"$f":"KM63*KM58*KM53*KM6*(1+$F$63)","v":0},{"$f":"KN63*KN58*KN53*KN6*(1+$F$63)","v":0},{"$f":"KO63*KO58*KO53*KO6*(1+$F$63)","v":0},{"$f":"KP63*KP58*KP53*KP6*(1+$F$63)","v":0},{"$f":"KQ63*KQ58*KQ53*KQ6*(1+$F$63)","v":0},{"$f":"KR63*KR58*KR53*KR6*(1+$F$63)","v":0},{"$f":"KS63*KS58*KS53*KS6*(1+$F$63)","v":0},{"$f":"KT63*KT58*KT53*KT6*(1+$F$63)","v":0},{"$f":"KU63*KU58*KU53*KU6*(1+$F$63)","v":0},{"$f":"KV63*KV58*KV53*KV6*(1+$F$63)","v":0},{"$f":"KW63*KW58*KW53*KW6*(1+$F$63)","v":0},{"$f":"KX63*KX58*KX53*KX6*(1+$F$63)","v":0},{"$f":"KY63*KY58*KY53*KY6*(1+$F$63)","v":0},{"$f":"KZ63*KZ58*KZ53*KZ6*(1+$F$63)","v":0},{"$f":"LA63*LA58*LA53*LA6*(1+$F$63)","v":0},{"$f":"LB63*LB58*LB53*LB6*(1+$F$63)","v":0},{"$f":"LC63*LC58*LC53*LC6*(1+$F$63)","v":0},{"$f":"LD63*LD58*LD53*LD6*(1+$F$63)","v":0},{"$f":"LE63*LE58*LE53*LE6*(1+$F$63)","v":0},{"$f":"LF63*LF58*LF53*LF6*(1+$F$63)","v":0},{"$f":"LG63*LG58*LG53*LG6*(1+$F$63)","v":0},{"$f":"LH63*LH58*LH53*LH6*(1+$F$63)","v":0},{"$f":"LI63*LI58*LI53*LI6*(1+$F$63)","v":0},{"$f":"LJ63*LJ58*LJ53*LJ6*(1+$F$63)","v":0},{"$f":"LK63*LK58*LK53*LK6*(1+$F$63)","v":0},{"$f":"LL63*LL58*LL53*LL6*(1+$F$63)","v":0},{"$f":"LM63*LM58*LM53*LM6*(1+$F$63)","v":0},{"$f":"LN63*LN58*LN53*LN6*(1+$F$63)","v":0},{"$f":"LO63*LO58*LO53*LO6*(1+$F$63)","v":0},{"$f":"LP63*LP58*LP53*LP6*(1+$F$63)","v":0},{"$f":"LQ63*LQ58*LQ53*LQ6*(1+$F$63)","v":0},{"$f":"LR63*LR58*LR53*LR6*(1+$F$63)","v":0},{"$f":"LS63*LS58*LS53*LS6*(1+$F$63)","v":0},{"$f":"LT63*LT58*LT53*LT6*(1+$F$63)","v":0},{"$f":"LU63*LU58*LU53*LU6*(1+$F$63)","v":0},{"$f":"LV63*LV58*LV53*LV6*(1+$F$63)","v":0},{"$f":"LW63*LW58*LW53*LW6*(1+$F$63)","v":0},{"$f":"LX63*LX58*LX53*LX6*(1+$F$63)","v":0},{"$f":"LY63*LY58*LY53*LY6*(1+$F$63)","v":0},{"$f":"LZ63*LZ58*LZ53*LZ6*(1+$F$63)","v":0},{"$f":"MA63*MA58*MA53*MA6*(1+$F$63)","v":0},{"$f":"MB63*MB58*MB53*MB6*(1+$F$63)","v":0},{"$f":"MC63*MC58*MC53*MC6*(1+$F$63)","v":0},{"$f":"MD63*MD58*MD53*MD6*(1+$F$63)","v":0},{"$f":"ME63*ME58*ME53*ME6*(1+$F$63)","v":0},{"$f":"MF63*MF58*MF53*MF6*(1+$F$63)","v":0},{"$f":"MG63*MG58*MG53*MG6*(1+$F$63)","v":0},{"$f":"MH63*MH58*MH53*MH6*(1+$F$63)","v":0},{"$f":"MI63*MI58*MI53*MI6*(1+$F$63)","v":0},{"$f":"MJ63*MJ58*MJ53*MJ6*(1+$F$63)","v":0},{"$f":"MK63*MK58*MK53*MK6*(1+$F$63)","v":0},{"$f":"ML63*ML58*ML53*ML6*(1+$F$63)","v":0},{"$f":"MM63*MM58*MM53*MM6*(1+$F$63)","v":0},{"$f":"MN63*MN58*MN53*MN6*(1+$F$63)","v":0},{"$f":"MO63*MO58*MO53*MO6*(1+$F$63)","v":0},{"$f":"MP63*MP58*MP53*MP6*(1+$F$63)","v":0},{"$f":"MQ63*MQ58*MQ53*MQ6*(1+$F$63)","v":0},{"$f":"MR63*MR58*MR53*MR6*(1+$F$63)","v":0},{"$f":"MS63*MS58*MS53*MS6*(1+$F$63)","v":0},{"$f":"MT63*MT58*MT53*MT6*(1+$F$63)","v":0},{"$f":"MU63*MU58*MU53*MU6*(1+$F$63)","v":0},{"$f":"MV63*MV58*MV53*MV6*(1+$F$63)","v":0},{"$f":"MW63*MW58*MW53*MW6*(1+$F$63)","v":0},{"$f":"MX63*MX58*MX53*MX6*(1+$F$63)","v":0},{"$f":"MY63*MY58*MY53*MY6*(1+$F$63)","v":0},{"$f":"MZ63*MZ58*MZ53*MZ6*(1+$F$63)","v":0},{"$f":"NA63*NA58*NA53*NA6*(1+$F$63)","v":0},{"$f":"NB63*NB58*NB53*NB6*(1+$F$63)","v":0},{"$f":"NC63*NC58*NC53*NC6*(1+$F$63)","v":0},{"$f":"ND63*ND58*ND53*ND6*(1+$F$63)","v":0},{"$f":"NE63*NE58*NE53*NE6*(1+$F$63)","v":0},{"$f":"NF63*NF58*NF53*NF6*(1+$F$63)","v":0},{"$f":"NG63*NG58*NG53*NG6*(1+$F$63)","v":0},{"$f":"NH63*NH58*NH53*NH6*(1+$F$63)","v":0},{"$f":"NI63*NI58*NI53*NI6*(1+$F$63)","v":0},{"$f":"NJ63*NJ58*NJ53*NJ6*(1+$F$63)","v":0},{"$f":"NK63*NK58*NK53*NK6*(1+$F$63)","v":0},{"$f":"NL63*NL58*NL53*NL6*(1+$F$63)","v":0},{"$f":"NM63*NM58*NM53*NM6*(1+$F$63)","v":0},{"$f":"NN63*NN58*NN53*NN6*(1+$F$63)","v":0},{"$f":"NO63*NO58*NO53*NO6*(1+$F$63)","v":0},{"$f":"NP63*NP58*NP53*NP6*(1+$F$63)","v":0},{"$f":"NQ63*NQ58*NQ53*NQ6*(1+$F$63)","v":0},{"$f":"NR63*NR58*NR53*NR6*(1+$F$63)","v":0},{"$f":"NS63*NS58*NS53*NS6*(1+$F$63)","v":0},{"$f":"NT63*NT58*NT53*NT6*(1+$F$63)","v":0},{"$f":"NU63*NU58*NU53*NU6*(1+$F$63)","v":0},{"$f":"NV63*NV58*NV53*NV6*(1+$F$63)","v":0},{"$f":"NW63*NW58*NW53*NW6*(1+$F$63)","v":0},{"$f":"NX63*NX58*NX53*NX6*(1+$F$63)","v":0},{"$f":"NY63*NY58*NY53*NY6*(1+$F$63)","v":0},{"$f":"NZ63*NZ58*NZ53*NZ6*(1+$F$63)","v":0},{"$f":"OA63*OA58*OA53*OA6*(1+$F$63)","v":0},{"$f":"OB63*OB58*OB53*OB6*(1+$F$63)","v":0},{"$f":"OC63*OC58*OC53*OC6*(1+$F$63)","v":0},{"$f":"OD63*OD58*OD53*OD6*(1+$F$63)","v":0},{"$f":"OE63*OE58*OE53*OE6*(1+$F$63)","v":0},{"$f":"OF63*OF58*OF53*OF6*(1+$F$63)","v":0},{"$f":"OG63*OG58*OG53*OG6*(1+$F$63)","v":0},{"$f":"OH63*OH58*OH53*OH6*(1+$F$63)","v":0},{"$f":"OI63*OI58*OI53*OI6*(1+$F$63)","v":0},{"$f":"OJ63*OJ58*OJ53*OJ6*(1+$F$63)","v":0},{"$f":"OK63*OK58*OK53*OK6*(1+$F$63)","v":0},{"$f":"OL63*OL58*OL53*OL6*(1+$F$63)","v":0},{"$f":"OM63*OM58*OM53*OM6*(1+$F$63)","v":0},{"$f":"ON63*ON58*ON53*ON6*(1+$F$63)","v":0},{"$f":"OO63*OO58*OO53*OO6*(1+$F$63)","v":0},{"$f":"OP63*OP58*OP53*OP6*(1+$F$63)","v":0},{"$f":"OQ63*OQ58*OQ53*OQ6*(1+$F$63)","v":0},{"$f":"OR63*OR58*OR53*OR6*(1+$F$63)","v":0},{"$f":"OS63*OS58*OS53*OS6*(1+$F$63)","v":0},{"$f":"OT63*OT58*OT53*OT6*(1+$F$63)","v":0},{"$f":"OU63*OU58*OU53*OU6*(1+$F$63)","v":0},{"$f":"OV63*OV58*OV53*OV6*(1+$F$63)","v":0},{"$f":"OW63*OW58*OW53*OW6*(1+$F$63)","v":0},{"$f":"OX63*OX58*OX53*OX6*(1+$F$63)","v":0},{"$f":"OY63*OY58*OY53*OY6*(1+$F$63)","v":0},{"$f":"OZ63*OZ58*OZ53*OZ6*(1+$F$63)","v":0},{"$f":"PA63*PA58*PA53*PA6*(1+$F$63)","v":0},{"$f":"PB63*PB58*PB53*PB6*(1+$F$63)","v":0},{"$f":"PC63*PC58*PC53*PC6*(1+$F$63)","v":0},{"$f":"PD63*PD58*PD53*PD6*(1+$F$63)","v":0},{"$f":"PE63*PE58*PE53*PE6*(1+$F$63)","v":0},{"$f":"PF63*PF58*PF53*PF6*(1+$F$63)","v":0},{"$f":"PG63*PG58*PG53*PG6*(1+$F$63)","v":0},{"$f":"PH63*PH58*PH53*PH6*(1+$F$63)","v":0},{"$f":"PI63*PI58*PI53*PI6*(1+$F$63)","v":0},{"$f":"PJ63*PJ58*PJ53*PJ6*(1+$F$63)","v":0},{"$f":"PK63*PK58*PK53*PK6*(1+$F$63)","v":0},{"$f":"PL63*PL58*PL53*PL6*(1+$F$63)","v":0},{"$f":"PM63*PM58*PM53*PM6*(1+$F$63)","v":0},{"$f":"PN63*PN58*PN53*PN6*(1+$F$63)","v":0},{"$f":"PO63*PO58*PO53*PO6*(1+$F$63)","v":0},{"$f":"PP63*PP58*PP53*PP6*(1+$F$63)","v":0},{"$f":"PQ63*PQ58*PQ53*PQ6*(1+$F$63)","v":0},{"$f":"PR63*PR58*PR53*PR6*(1+$F$63)","v":0},{"$f":"PS63*PS58*PS53*PS6*(1+$F$63)","v":0},{"$f":"PT63*PT58*PT53*PT6*(1+$F$63)","v":0},{"$f":"PU63*PU58*PU53*PU6*(1+$F$63)","v":0},{"$f":"PV63*PV58*PV53*PV6*(1+$F$63)","v":0},{"$f":"PW63*PW58*PW53*PW6*(1+$F$63)","v":0},{"$f":"PX63*PX58*PX53*PX6*(1+$F$63)","v":0},{"$f":"PY63*PY58*PY53*PY6*(1+$F$63)","v":0},{"$f":"PZ63*PZ58*PZ53*PZ6*(1+$F$63)","v":0},{"$f":"QA63*QA58*QA53*QA6*(1+$F$63)","v":0},{"$f":"QB63*QB58*QB53*QB6*(1+$F$63)","v":0},{"$f":"QC63*QC58*QC53*QC6*(1+$F$63)","v":0},{"$f":"QD63*QD58*QD53*QD6*(1+$F$63)","v":0},{"$f":"QE63*QE58*QE53*QE6*(1+$F$63)","v":0},{"$f":"QF63*QF58*QF53*QF6*(1+$F$63)","v":0},{"$f":"QG63*QG58*QG53*QG6*(1+$F$63)","v":0},{"$f":"QH63*QH58*QH53*QH6*(1+$F$63)","v":0},{"$f":"QI63*QI58*QI53*QI6*(1+$F$63)","v":0},{"$f":"QJ63*QJ58*QJ53*QJ6*(1+$F$63)","v":0},{"$f":"QK63*QK58*QK53*QK6*(1+$F$63)","v":0},{"$f":"QL63*QL58*QL53*QL6*(1+$F$63)","v":0},{"$f":"QM63*QM58*QM53*QM6*(1+$F$63)","v":0},{"$f":"QN63*QN58*QN53*QN6*(1+$F$63)","v":0},{"$f":"QO63*QO58*QO53*QO6*(1+$F$63)","v":0},{"$f":"QP63*QP58*QP53*QP6*(1+$F$63)","v":0},{"$f":"QQ63*QQ58*QQ53*QQ6*(1+$F$63)","v":0},{"$f":"QR63*QR58*QR53*QR6*(1+$F$63)","v":0},{"$f":"QS63*QS58*QS53*QS6*(1+$F$63)","v":0},{"$f":"QT63*QT58*QT53*QT6*(1+$F$63)","v":0},{"$f":"QU63*QU58*QU53*QU6*(1+$F$63)","v":0},{"$f":"QV63*QV58*QV53*QV6*(1+$F$63)","v":0},{"$f":"QW63*QW58*QW53*QW6*(1+$F$63)","v":0},{"$f":"QX63*QX58*QX53*QX6*(1+$F$63)","v":0},{"$f":"QY63*QY58*QY53*QY6*(1+$F$63)","v":0},{"$f":"QZ63*QZ58*QZ53*QZ6*(1+$F$63)","v":0},{"$f":"RA63*RA58*RA53*RA6*(1+$F$63)","v":0},{"$f":"RB63*RB58*RB53*RB6*(1+$F$63)","v":0},{"$f":"RC63*RC58*RC53*RC6*(1+$F$63)","v":0},{"$f":"RD63*RD58*RD53*RD6*(1+$F$63)","v":0},{"$f":"RE63*RE58*RE53*RE6*(1+$F$63)","v":0},{"$f":"RF63*RF58*RF53*RF6*(1+$F$63)","v":0},{"$f":"RG63*RG58*RG53*RG6*(1+$F$63)","v":0},{"$f":"RH63*RH58*RH53*RH6*(1+$F$63)","v":0},{"$f":"RI63*RI58*RI53*RI6*(1+$F$63)","v":0},{"$f":"RJ63*RJ58*RJ53*RJ6*(1+$F$63)","v":0},{"$f":"RK63*RK58*RK53*RK6*(1+$F$63)","v":0},{"$f":"RL63*RL58*RL53*RL6*(1+$F$63)","v":0},{"$f":"RM63*RM58*RM53*RM6*(1+$F$63)","v":0},{"$f":"RN63*RN58*RN53*RN6*(1+$F$63)","v":0},{"$f":"RO63*RO58*RO53*RO6*(1+$F$63)","v":0},{"$f":"RP63*RP58*RP53*RP6*(1+$F$63)","v":0},{"$f":"RQ63*RQ58*RQ53*RQ6*(1+$F$63)","v":0},{"$f":"RR63*RR58*RR53*RR6*(1+$F$63)","v":0},{"$f":"RS63*RS58*RS53*RS6*(1+$F$63)","v":0},{"$f":"RT63*RT58*RT53*RT6*(1+$F$63)","v":0},{"$f":"RU63*RU58*RU53*RU6*(1+$F$63)","v":0},{"$f":"RV63*RV58*RV53*RV6*(1+$F$63)","v":0},{"$f":"RW63*RW58*RW53*RW6*(1+$F$63)","v":0},{"$f":"RX63*RX58*RX53*RX6*(1+$F$63)","v":0},{"$f":"RY63*RY58*RY53*RY6*(1+$F$63)","v":0},{"$f":"RZ63*RZ58*RZ53*RZ6*(1+$F$63)","v":0},{"$f":"SA63*SA58*SA53*SA6*(1+$F$63)","v":0},{"$f":"SB63*SB58*SB53*SB6*(1+$F$63)","v":0},{"$f":"SC63*SC58*SC53*SC6*(1+$F$63)","v":0},{"$f":"SD63*SD58*SD53*SD6*(1+$F$63)","v":0},{"$f":"SE63*SE58*SE53*SE6*(1+$F$63)","v":0},{"$f":"SF63*SF58*SF53*SF6*(1+$F$63)","v":0},{"$f":"SG63*SG58*SG53*SG6*(1+$F$63)","v":0},{"$f":"SH63*SH58*SH53*SH6*(1+$F$63)","v":0},{"$f":"SI63*SI58*SI53*SI6*(1+$F$63)","v":0},{"$f":"SJ63*SJ58*SJ53*SJ6*(1+$F$63)","v":0},{"$f":"SK63*SK58*SK53*SK6*(1+$F$63)","v":0},{"$f":"SL63*SL58*SL53*SL6*(1+$F$63)","v":0},{"$f":"SM63*SM58*SM53*SM6*(1+$F$63)","v":0},{"$f":"SN63*SN58*SN53*SN6*(1+$F$63)","v":0},{"$f":"SO63*SO58*SO53*SO6*(1+$F$63)","v":0},{"$f":"SP63*SP58*SP53*SP6*(1+$F$63)","v":0},{"$f":"SQ63*SQ58*SQ53*SQ6*(1+$F$63)","v":0},{"$f":"SR63*SR58*SR53*SR6*(1+$F$63)","v":0},{"$f":"SS63*SS58*SS53*SS6*(1+$F$63)","v":0},{"$f":"ST63*ST58*ST53*ST6*(1+$F$63)","v":0},{"$f":"SU63*SU58*SU53*SU6*(1+$F$63)","v":0},{"$f":"SV63*SV58*SV53*SV6*(1+$F$63)","v":0},{"$f":"SW63*SW58*SW53*SW6*(1+$F$63)","v":0},{"$f":"SX63*SX58*SX53*SX6*(1+$F$63)","v":0},{"$f":"SY63*SY58*SY53*SY6*(1+$F$63)","v":0},{"$f":"SZ63*SZ58*SZ53*SZ6*(1+$F$63)","v":0},{"$f":"TA63*TA58*TA53*TA6*(1+$F$63)","v":0},{"$f":"TB63*TB58*TB53*TB6*(1+$F$63)","v":0},{"$f":"TC63*TC58*TC53*TC6*(1+$F$63)","v":0}]
[null,null,null,"Total Cash Flow",{"$f":"NPV(G65,K65:KW65)","v":0},null,{"$f":"G36","v":8.4000000000000005E-2},null,null,null,{"$f":"(K64+K62)","v":0},{"$f":"(L64+L62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX64+BX62)","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,{"$f":"(EJ64+EJ62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GV64+GV62)","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,{"$f":"(JH64+JH62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT64+LT62)","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,{"$f":"(OF64+OF62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QR64+QR62)","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]
[null,null,null,"Explicit Value",{"$f":"E40","v":0}]
[null,null,null,"Total Value",{"$f":"E65+E66","v":0}]
[]
[]
[null,null,null,"ROIC =Income/Investment"]
[null,null,null,"Given Growth and ROIC"]
[null,null,null,"Need Income"]
[null,null,null,"Need Change in Investment"]
[null,null,null,"Investment (t) =Investment (t-1) * (1+g)"]
[]
[null,null,null,null,null,{"$f":"Scenarios!D10","v":"2020-04-29"},{"$f":"Scenarios!I10","v":"2040-04-29"},null,null,{"$f":"TODAY()","v":"2020-04-29"},{"$f":"EDATE(J76,12)","v":"2021-04-29"},{"$f":"EDATE(K76,12)","v":"2022-04-29"},"2023-04-29","2024-04-29","2025-04-29","2026-04-29","2027-04-29","2028-04-29","2029-04-29","2030-04-29","2031-04-29","2032-04-29","2033-04-29","2034-04-29","2035-04-29","2036-04-29","2037-04-29","2038-04-29","2039-04-29","2040-04-29","2041-04-29","2042-04-29","2043-04-29","2044-04-29","2045-04-29","2046-04-29","2047-04-29","2048-04-29","2049-04-29","2050-04-29","2051-04-29","2052-04-29","2053-04-29","2054-04-29","2055-04-29","2056-04-29","2057-04-29","2058-04-29","2059-04-29","2060-04-29","2061-04-29","2062-04-29","2063-04-29","2064-04-29","2065-04-29","2066-04-29","2067-04-29","2068-04-29","2069-04-29","2070-04-29","2071-04-29","2072-04-29","2073-04-29","2074-04-29","2075-04-29","2076-04-29","2077-04-29","2078-04-29","2079-04-29","2080-04-29","2081-04-29","2082-04-29","2083-04-29","2084-04-29","2085-04-29",{"$f":"EDATE(BW76,12)","v":"2086-04-29"},"2087-04-29","2088-04-29","2089-04-29","2090-04-29","2091-04-29","2092-04-29","2093-04-29","2094-04-29","2095-04-29","2096-04-29","2097-04-29","2098-04-29","2099-04-29","2100-04-29","2101-04-29","2102-04-29","2103-04-29","2104-04-29","2105-04-29","2106-04-29","2107-04-29","2108-04-29","2109-04-29","2110-04-29","2111-04-29","2112-04-29","2113-04-29","2114-04-29","2115-04-29","2116-04-29","2117-04-29","2118-04-29","2119-04-29","2120-04-29","2121-04-29","2122-04-29","2123-04-29","2124-04-29","2125-04-29","2126-04-29","2127-04-29","2128-04-29","2129-04-29","2130-04-29","2131-04-29","2132-04-29","2133-04-29","2134-04-29","2135-04-29","2136-04-29","2137-04-29","2138-04-29","2139-04-29","2140-04-29","2141-04-29","2142-04-29","2143-04-29","2144-04-29","2145-04-29","2146-04-29","2147-04-29","2148-04-29","2149-04-29",{"$f":"EDATE(EI76,12)","v":"2150-04-29"},"2151-04-29","2152-04-29","2153-04-29","2154-04-29","2155-04-29","2156-04-29","2157-04-29","2158-04-29","2159-04-29","2160-04-29","2161-04-29","2162-04-29","2163-04-29","2164-04-29","2165-04-29","2166-04-29","2167-04-29","2168-04-29","2169-04-29","2170-04-29","2171-04-29","2172-04-29","2173-04-29","2174-04-29","2175-04-29","2176-04-29","2177-04-29","2178-04-29","2179-04-29","2180-04-29","2181-04-29","2182-04-29","2183-04-29","2184-04-29","2185-04-29","2186-04-29","2187-04-29","2188-04-29","2189-04-29","2190-04-29","2191-04-29","2192-04-29","2193-04-29","2194-04-29","2195-04-29","2196-04-29","2197-04-29","2198-04-29","2199-04-29","2200-04-29","2201-04-29","2202-04-29","2203-04-29","2204-04-29","2205-04-29","2206-04-29","2207-04-29","2208-04-29","2209-04-29","2210-04-29","2211-04-29","2212-04-29","2213-04-29",{"$f":"EDATE(GU76,12)","v":"2214-04-29"},"2215-04-29","2216-04-29","2217-04-29","2218-04-29","2219-04-29","2220-04-29","2221-04-29","2222-04-29","2223-04-29","2224-04-29","2225-04-29","2226-04-29","2227-04-29","2228-04-29","2229-04-29","2230-04-29","2231-04-29","2232-04-29","2233-04-29","2234-04-29","2235-04-29","2236-04-29","2237-04-29","2238-04-29","2239-04-29","2240-04-29","2241-04-29","2242-04-29","2243-04-29","2244-04-29","2245-04-29","2246-04-29","2247-04-29","2248-04-29","2249-04-29","2250-04-29","2251-04-29","2252-04-29","2253-04-29","2254-04-29","2255-04-29","2256-04-29","2257-04-29","2258-04-29","2259-04-29","2260-04-29","2261-04-29","2262-04-29","2263-04-29","2264-04-29","2265-04-29","2266-04-29","2267-04-29","2268-04-29","2269-04-29","2270-04-29","2271-04-29","2272-04-29","2273-04-29","2274-04-29","2275-04-29","2276-04-29","2277-04-29",{"$f":"EDATE(JG76,12)","v":"2278-04-29"},"2279-04-29","2280-04-29","2281-04-29","2282-04-29","2283-04-29","2284-04-29","2285-04-29","2286-04-29","2287-04-29","2288-04-29","2289-04-29","2290-04-29","2291-04-29","2292-04-29","2293-04-29","2294-04-29","2295-04-29","2296-04-29","2297-04-29","2298-04-29","2299-04-29","2300-04-29","2301-04-29","2302-04-29","2303-04-29","2304-04-29","2305-04-29","2306-04-29","2307-04-29","2308-04-29","2309-04-29","2310-04-29","2311-04-29","2312-04-29","2313-04-29","2314-04-29","2315-04-29","2316-04-29","2317-04-29","2318-04-29","2319-04-29","2320-04-29","2321-04-29","2322-04-29","2323-04-29","2324-04-29","2325-04-29","2326-04-29","2327-04-29","2328-04-29","2329-04-29","2330-04-29","2331-04-29","2332-04-29","2333-04-29","2334-04-29","2335-04-29","2336-04-29","2337-04-29","2338-04-29","2339-04-29","2340-04-29","2341-04-29",{"$f":"EDATE(LS76,12)","v":"2342-04-29"},"2343-04-29","2344-04-29","2345-04-29","2346-04-29","2347-04-29","2348-04-29","2349-04-29","2350-04-29","2351-04-29","2352-04-29","2353-04-29","2354-04-29","2355-04-29","2356-04-29","2357-04-29","2358-04-29","2359-04-29","2360-04-29","2361-04-29","2362-04-29","2363-04-29","2364-04-29","2365-04-29","2366-04-29","2367-04-29","2368-04-29","2369-04-29","2370-04-29","2371-04-29","2372-04-29","2373-04-29","2374-04-29","2375-04-29","2376-04-29","2377-04-29","2378-04-29","2379-04-29","2380-04-29","2381-04-29","2382-04-29","2383-04-29","2384-04-29","2385-04-29","2386-04-29","2387-04-29","2388-04-29","2389-04-29","2390-04-29","2391-04-29","2392-04-29","2393-04-29","2394-04-29","2395-04-29","2396-04-29","2397-04-29","2398-04-29","2399-04-29","2400-04-29","2401-04-29","2402-04-29","2403-04-29","2404-04-29","2405-04-29",{"$f":"EDATE(OE76,12)","v":"2406-04-29"},"2407-04-29","2408-04-29","2409-04-29","2410-04-29","2411-04-29","2412-04-29","2413-04-29","2414-04-29","2415-04-29","2416-04-29","2417-04-29","2418-04-29","2419-04-29","2420-04-29","2421-04-29","2422-04-29","2423-04-29","2424-04-29","2425-04-29","2426-04-29","2427-04-29","2428-04-29","2429-04-29","2430-04-29","2431-04-29","2432-04-29","2433-04-29","2434-04-29","2435-04-29","2436-04-29","2437-04-29","2438-04-29","2439-04-29","2440-04-29","2441-04-29","2442-04-29","2443-04-29","2444-04-29","2445-04-29","2446-04-29","2447-04-29","2448-04-29","2449-04-29","2450-04-29","2451-04-29","2452-04-29","2453-04-29","2454-04-29","2455-04-29","2456-04-29","2457-04-29","2458-04-29","2459-04-29","2460-04-29","2461-04-29","2462-04-29","2463-04-29","2464-04-29","2465-04-29","2466-04-29","2467-04-29","2468-04-29","2469-04-29",{"$f":"EDATE(QQ76,12)","v":"2470-04-29"},"2471-04-29","2472-04-29","2473-04-29","2474-04-29","2475-04-29","2476-04-29","2477-04-29","2478-04-29","2479-04-29","2480-04-29","2481-04-29","2482-04-29","2483-04-29","2484-04-29","2485-04-29","2486-04-29","2487-04-29","2488-04-29","2489-04-29","2490-04-29","2491-04-29","2492-04-29","2493-04-29","2494-04-29","2495-04-29","2496-04-29","2497-04-29","2498-04-29","2499-04-29","2500-04-29","2501-04-29","2502-04-29","2503-04-29","2504-04-29","2505-04-29","2506-04-29","2507-04-29","2508-04-29","2509-04-29","2510-04-29","2511-04-29","2512-04-29","2513-04-29","2514-04-29","2515-04-29","2516-04-29","2517-04-29","2518-04-29","2519-04-29","2520-04-29","2521-04-29","2522-04-29","2523-04-29","2524-04-29","2525-04-29","2526-04-29","2527-04-29","2528-04-29","2529-04-29","2530-04-29","2531-04-29","2532-04-29","2533-04-29"]
[null,"Graphs",null,null,null,null,null,null,null,null,{"$f":"AND(K76>=$F$76,K76<=$G$76)","v":true},{"$f":"AND(L76>=$F$76,L76<=$G$76)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX76>=$F$76,BX76<=$G$76)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EJ76>=$F$76,EJ76<=$G$76)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV76>=$F$76,GV76<=$G$76)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH76>=$F$76,JH76<=$G$76)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT76>=$F$76,LT76<=$G$76)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF76>=$F$76,OF76<=$G$76)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(QR76>=$F$76,QR76<=$G$76)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K77,K76,NA())","v":"2021-04-29"},{"$f":"IF(L77,L76,NA())","v":"2022-04-29"},"2023-04-29","2024-04-29","2025-04-29","2026-04-29","2027-04-29","2028-04-29","2029-04-29","2030-04-29","2031-04-29","2032-04-29","2033-04-29","2034-04-29","2035-04-29","2036-04-29","2037-04-29","2038-04-29","2039-04-29","2040-04-29",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BX77,BX76,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EJ77,EJ76,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GV77,GV76,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(JH77,JH76,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LT77,LT76,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(OF77,OF76,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(QR77,QR76,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Return on Investment",null,null,null,null,null,null,null,{"$f":"K6","v":0},{"$f":"L6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX6","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,{"$f":"EJ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV6","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,{"$f":"JH6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KX6","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,{"$f":"NJ6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PV6","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,{"$f":"SH6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cost of Capital",null,null,null,null,null,null,null,{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K78","v":"2021-04-29"},{"$f":"L78","v":"2022-04-29"},"2023-04-29","2024-04-29","2025-04-29","2026-04-29","2027-04-29","2028-04-29","2029-04-29","2030-04-29","2031-04-29","2032-04-29","2033-04-29","2034-04-29","2035-04-29","2036-04-29","2037-04-29","2038-04-29","2039-04-29","2040-04-29",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BX78","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EJ78","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GV78","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"JH78","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"LT78","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"OF78","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"QR78","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Growth",null,null,null,null,null,null,null,{"$f":"K7","v":0},{"$f":"L7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX7","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,{"$f":"EJ7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV7","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,{"$f":"JH7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT7","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,{"$f":"OF7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR7","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]