{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Contents","Summary","Control","Scenarios","Valuation Model"," Steps for Incremental Method"],"not_rendered":{"charts":2,"images":1,"macros":1,"external_links":0,"defined_names":9,"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":21,"n_cols":13,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Contents"]
[null,null,null,null,null," Colour Codes ",null,null,null,null," File Name: ",null,{"$f":"IFERROR(File_name(),\"\")","v":""}]
[null,null,"Summary",null,null,null," Inputs ",null,"1234567890"]
[null,null,null,null,null,null," Section Titles ",null,"TITLE ROW",null," Last Save Date ",null,{"$f":"IFERROR(lastsaved(),\"\")","v":""}]
[null,null,"Control",null,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,"Scenarios",null,null,null," False or 0 ",null,{"$f":"1=2","v":false}]
[null,null,null,"General Assumptions",null,null," Other Sheet Links ",null,"|||||||||||||||||||"]
[null,null,null,"Rate of Return Scenarios"]
[null,null,null,"Growth Rate Scenarios"]
[]
[null,null,"Valuation Model"]
[null,null,null,"Theoretical Long-term Model"]
[null,null,null,"Net Income and Dividend"]
[null,null,null,"Value Driver Method - V =NI x (1-g/ROE)/(k-g) - Black Box"]
[null,null,null,"Value Driver Method - Sudden Change (Multiply by Inv Cap x ROIC)"]
[null,null,null,"Value Driver Method - Incremental Change"]
[null,null,null,"Graphs"]
[]
[null,null," Steps for Incremental Method"]

{"sheet":"Summary","index":1,"n_rows":23,"n_cols":10,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["          "]
[]
[null,null,null,null,null,"Theoretical Value","Growth Rate","Value Driver Basic","Value Driver Sudden","Value Driver Fade Period"]
[null,null,"Value of Corporation",null,null,{"$f":"'Valuation Model'!E19","v":154.87192739012136},{"$f":"'Valuation Model'!E29","v":268.5328481537515},{"$f":"'Valuation Model'!E38","v":214.89327065411578},{"$f":"'Valuation Model'!E46","v":139.79786215462568},{"$f":"'Valuation Model'!E65","v":155.05752585246435}]
[null,null,"Driver (g or ROIC)",null,null,null,{"$f":"'Valuation Model'!F27","v":2.5000000000000001E-2},{"$f":"'Valuation Model'!H33","v":0.06},{"$f":"'Valuation Model'!H61","v":0.06},{"$f":"TEXT(Scenarios!H53,\"0.00% -- \")&TEXT(Scenarios!I53,\"0.00%\")","v":"013% -- 006%"}]
[]
[null,null,"Price to Book",null,null,{"$f":"'Valuation Model'!E22","v":1.5487192739012137}]
[null,null,"Price to Earnings",null,null,{"$f":"'Valuation Model'!E21","v":11.91322518385549}]
[]
[null,null,"Explicit Period",null,null,{"$f":"Scenarios!D5","v":10}]
[null,null,"Fade Period",null,null,{"$f":"Scenarios!D6","v":6}]
[]
[null,null,"Cost of Capital",null,null,{"$f":"Scenarios!D3","v":6.8000000000000005E-2}]
[]
[null,null,"Terminal Period",null,null,{"$f":"Scenarios!H12","v":"2032-07-11"},"Value Driver Basic = Income * (1-g/ROI)/(k-g)"]
[null,null,"End of Post Terminal",null,null,{"$f":"Scenarios!I12","v":"2038-07-11"},"Value Driver Basic = Capital * ROI * (1-g/ROI)/(k-g)"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,1]

{"sheet":"Control","index":2,"n_rows":64,"n_cols":15,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
["          "]
[]
[null,null,null,"Scenario Code Number",null,4]
[null,null,null,null,null,null,null,null,null,null,"Theoretical Value","Growth Rate","Value Driver Basic","Value Sudden","Value Incremental"]
[null,null,null,"Description","Return",null,"Growth",null,"Cost of Capital"]
[null,null,1,"Constant Return, Growth",{"$f":"INDEX(Scenarios!C$16:C$25,F6)","v":"Flat Constant Return Case"},1,{"$f":"INDEX(Scenarios!$C$34:$C$42,H6)","v":"Flat Growth Case"},1,6.8000000000000005E-2,null,159.09090901471058,159.09090909090907,159.09090909090907,159.09090909090907,159.09090909090904]
[null,null,2,"Higher Return, Constant Growth",{"$f":"INDEX(Scenarios!C$16:C$25,F7)","v":"High Constant Return Case"},2,{"$f":"INDEX(Scenarios!$C$34:$C$42,H7)","v":"Flat Growth Case"},1,6.8000000000000005E-2,null,204.54545444748504,204.5454545454545,204.5454545454545,204.5454545454545,204.54545454545442]
[null,null,3,"Constant Return, Higher Growth",{"$f":"INDEX(Scenarios!C$16:C$25,F8)","v":"Flat Constant Return Case"},1,{"$f":"INDEX(Scenarios!$C$34:$C$42,H8)","v":"High Flat Growth Case"},2,6.8000000000000005E-2,null,236.81711479653097,236.84210526315795,236.84210526315792,236.84210526315795,236.84210526315778]
[null,null,4,"Higher Return, Lower Growth",{"$f":"INDEX(Scenarios!C$16:C$25,F9)","v":"High Constant Return Case"},2,{"$f":"INDEX(Scenarios!$C$34:$C$42,H9)","v":"Low Flat Growth Case"},3,6.8000000000000005E-2,null,171.87499999999653,171.87499999999997,171.87499999999997,171.87499999999997,171.87499999999991]
[null,null,5,"Lower Return, Higher Growth",{"$f":"INDEX(Scenarios!C$16:C$25,F10)","v":"Low Constant Return Case"},3,{"$f":"INDEX(Scenarios!$C$34:$C$42,H10)","v":"High Flat Growth Case"},2,6.8000000000000005E-2,null,78.939038265510362,78.947368421052644,78.947368421052644,78.947368421052659,78.94736842105263]
[null,null,6,"Low Terminal Return",{"$f":"INDEX(Scenarios!C$16:C$25,F11)","v":"Lower Terminal Return"},4,{"$f":"INDEX(Scenarios!$C$34:$C$42,H11)","v":"Flat Growth Case"},1,6.8000000000000005E-2,null,149.2316799693144,149.2316800346272,149.2316800346272,149.2316800346272,149.23168003462717]
[null,null,7,"Low Terminal Growth",{"$f":"INDEX(Scenarios!C$16:C$25,F12)","v":"Flat Constant Return Case"},1,{"$f":"INDEX(Scenarios!$C$34:$C$42,H12)","v":"Lower Terminal Growth Case"},4,6.8000000000000005E-2,null,156.5393215674269,156.53932157392202,156.53932157392202,156.53932157392202,156.53932157392194]
[null,null,8,"Low Terminal Growth and Return",{"$f":"INDEX(Scenarios!C$16:C$25,F13)","v":"Lower Terminal Return"},4,{"$f":"INDEX(Scenarios!$C$34:$C$42,H13)","v":"Lower Terminal Growth Case"},4,6.8000000000000005E-2,null,147.90317920310625,147.90317920873494,147.90317920873494,147.90317920873494,147.90317920873485]
[null,null,9,"Low Final-terminal Return",{"$f":"INDEX(Scenarios!C$16:C$25,F14)","v":"Lower Final Terminal Return"},5,{"$f":"INDEX(Scenarios!$C$34:$C$42,H14)","v":"Flat Growth Case"},1,6.8000000000000005E-2,null,123.97015850901792,186.10752970851206,155.7945806549595,115.37731525022269,123.97015855256018]
[null,null,10,"Low Final-terminal Growth",{"$f":"INDEX(Scenarios!C$16:C$25,F15)","v":"Flat Constant Return Case"},1,{"$f":"INDEX(Scenarios!$C$34:$C$42,H15)","v":"Lower Final Terminal Growth"},5,6.8000000000000005E-2,null,147.65820604878184,156.53932157392202,156.53932157392202,156.53932157392202,147.01916360908245]
[null,null,11,"Low Final-terminal Growth and Return",{"$f":"INDEX(Scenarios!C$16:C$25,F16)","v":"Lower Final Terminal Return"},5,{"$f":"INDEX(Scenarios!$C$34:$C$42,H16)","v":"Lower Final Terminal Growth"},5,6.8000000000000005E-2,null,126.50408985890544,182.65513133625552,158.96482079441688,116.32226181910734,126.29930265470915]
[null,null,12,"Extremene Low Final-terminal Return",{"$f":"INDEX(Scenarios!C$16:C$25,F17)","v":"Lower Final Terminal Return Extreme"},6,{"$f":"INDEX(Scenarios!$C$34:$C$42,H17)","v":"Flat Growth Case"},1,6.8000000000000005E-2,null,117.59918336312541,227.27272727272722,165.38378962172402,103.49485197072079,117.59918339578186]
[null,null,13,"Extreme Low Final Terminal Growth",{"$f":"INDEX(Scenarios!C$16:C$25,F18)","v":"Flat Constant Return Case"},1,{"$f":"INDEX(Scenarios!$C$34:$C$42,H18)","v":"Lower Final Terminal Growth"},5,6.8000000000000005E-2,null,147.65820604878184,156.53932157392202,156.53932157392202,156.53932157392202,147.01916360908245]
[null,null,14,"Increasing Return Case",{"$f":"INDEX(Scenarios!C$16:C$25,F19)","v":"Increasing Return Case"},7,{"$f":"INDEX(Scenarios!$C$34:$C$42,H19)","v":"Flat Growth Case"},1,6.8000000000000005E-2,null,178.91711550250793,148.38115597719195,157.22243278447812,183.74626320633666,178.91711560047744]
[null,null,15,"Extremene Increasing Return Case",{"$f":"INDEX(Scenarios!C$16:C$25,F20)","v":"Extreme Increasing Case"},9,{"$f":"INDEX(Scenarios!$C$34:$C$42,H20)","v":"Flat Growth Case"},1,6.8000000000000005E-2,null,217.62276649624977,171.87009999393763,182.47963216268107,224.91776083765467,217.6227666268756]
[null,null,16,"Decreasing Return Case",{"$f":"INDEX(Scenarios!C$16:C$25,F21)","v":"Decreasing Return Case"},8,{"$f":"INDEX(Scenarios!$C$34:$C$42,H21)","v":"Flat Growth Case"},1,6.8000000000000005E-2,null,188.61983785060403,219.46224421510652,208.85271204636308,184.09713698596178,188.61983792680252]
[null,null,17,"Decreasing Growth Case",{"$f":"INDEX(Scenarios!C$16:C$25,F22)","v":"Flat Constant Return Case"},1,{"$f":"INDEX(Scenarios!$C$34:$C$42,H22)","v":"Decreasing Growth Case"},7,6.8000000000000005E-2,null,158.14755312914585,158.14755313581668,158.14755313581668,158.14755313581668,158.14755313581665]
[null,null,18,"Extreme Decreasing Return Case",{"$f":"INDEX(Scenarios!C$16:C$25,F23)","v":"Extreme Decreasing Case"},10,{"$f":"INDEX(Scenarios!$C$34:$C$42,H23)","v":"Flat Growth Case"},1,6.8000000000000005E-2,null,155.32316382819025,233.17646504619051,195.28527872924974,144.76369697332876,155.3231638717325]
[null,null,19,"Return = WACC, Flat Growth",{"$f":"INDEX(Scenarios!C$16:C$26,F24)","v":"Return =WACC"},11,{"$f":"INDEX(Scenarios!$C$34:$C$42,H24)","v":"Flat Growth Case"},1,6.8000000000000005E-2,null,99.999999952103877,99.999999999999972,99.999999999999972,99.999999999999972,99.999999999999943]
[null,null,20,"Return = WACC, Flat Growth",{"$f":"INDEX(Scenarios!C$16:C$26,F25)","v":"Return =WACC"},11,{"$f":"INDEX(Scenarios!$C$34:$C$42,H25)","v":"High Flat Growth Case"},2,6.8000000000000005E-2,null,99.989448469646376,99.999999999999972,99.999999999999943,99.999999999999943,99.999999999999886]
[null,null,21,"Return = WACC, Flat Growth",{"$f":"INDEX(Scenarios!C$16:C$26,F26)","v":"Return =WACC"},11,{"$f":"INDEX(Scenarios!$C$34:$C$42,H26)","v":"Low Flat Growth Case"},3,6.8000000000000005E-2,null,99.999999999997925,99.999999999999972,99.999999999999972,99.999999999999972,99.999999999999943]
[null,null,22,"Constant Return, Zero Growth",{"$f":"INDEX(Scenarios!C$16:C$26,F27)","v":"Flat Constant Return Case"},1,{"$f":"INDEX(Scenarios!$C$34:$C$43,H27)","v":"Zero Growth"},10,6.8000000000000005E-2,null,135.13513513513476,135.13513513513507,135.13513513513507,135.13513513513507,135.13513513513507]
[null,null,23,"High Return, Zero Growth",{"$f":"INDEX(Scenarios!C$16:C$26,F28)","v":"High Constant Return Case"},2,{"$f":"INDEX(Scenarios!$C$34:$C$43,H28)","v":"Zero Growth"},10,6.8000000000000005E-2,null,162.16216216216188,162.1621621621621,162.1621621621621,162.1621621621621,162.16216216216208]
[null,null,24,"Low Return, Zero Growth",{"$f":"INDEX(Scenarios!C$16:C$26,F29)","v":"Low Constant Return Case"},3,{"$f":"INDEX(Scenarios!$C$34:$C$43,H29)","v":"Zero Growth"},10,6.8000000000000005E-2,null,94.594594594594383,94.594594594594582,94.594594594594582,94.594594594594582,94.594594594594554]
[]
[null,null,null,{"$f":"INDEX(D6:D30,$F$3)","v":"Higher Return, Lower Growth"},{"$f":"INDEX(E6:E30,$F$3)","v":"High Constant Return Case"},{"$f":"INDEX(F6:F30,$F$3)","v":2},{"$f":"INDEX(G6:G30,$F$3)","v":"Low Flat Growth Case"},{"$f":"INDEX(H6:H30,$F$3)","v":3},{"$f":"INDEX(I6:I30,$F$3)","v":6.8000000000000005E-2},"Index"]
[]
[null,null,null,"Higher Return, Lower Growth","High Constant Return Case",6,"Low Flat Growth Case",7,68,"Applied"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Applied","=Control!$D$33:$I$33"]
[null,null,null,null,null,null,null,null,null,null,"Growth_Rate","=Summary!$G$4"]
[null,null,null,null,null,null,null,null,null,null,"Index","=Control!$D$31:$I$31"]
[null,null,null,null,null,null,null,null,null,null,"output","=Control!$K$6:$O$29"]
[null,null,null,null,null,null,null,null,null,null,"scenario_code","=Control!$F$3"]
[null,null,null,null,null,null,null,null,null,null,"Theoretical_Value","=Summary!$F$4"]
[null,null,null,null,null,null,null,null,null,null,"Value_Driver_Basic","=Summary!$H$4"]
[null,null,null,null,null,null,null,null,null,null,"Value_Incremental","=Summary!$J$4"]
[null,null,null,null,null,null,null,null,null,null,"Value_Sudden","=Summary!$I$4"]

{"sheet":"Scenarios","index":3,"n_rows":54,"n_cols":9,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,"General Assumptions"]
[null,null,"Cost of Equity Capital",{"$f":"Control!I33/1000","v":6.8000000000000005E-2}]
[null,null,"Starting Book Value of Equity",100]
[null,null,"Terminal Period",10]
[null,null,"Fade Period",6]
[]
[null,null,"Apply Stable Adjustment to Growth Rate",true]
[]
[null,null,"P/E Ratio",{"$f":"(1-D54/D53)/(D3-D54)","v":-32.051282051282058}]
[]
[null,null,"Date",{"$f":"TODAY()","v":"2021-07-11"},{"$f":"EDATE($D$12,E51*12)","v":"2026-07-11"},{"$f":"EDATE($D$12,F51*12)","v":"2029-07-11"},{"$f":"EDATE($D$12,G51*12)","v":"2031-07-11"},"2032-07-11",{"$f":"EDATE($D$12,I51*12)","v":"2038-07-11"}]
[null,"Rate of Return Scenarios",null,{"$f":"Control!F33","v":6},null,null,"Pre","Intial","Final "]
[null,null,null,"Short-term","Intermediate","Long-term","Terminal","Terminal","Terminal"]
[null,null,null,{"$f":"D51","v":1},{"$f":"E51","v":5},8,10,11,17]
[null,1,"Flat Constant Return Case",0.1,0.1,0.1,0.1,0.1,0.1]
[null,2,"High Constant Return Case",0.12,0.12,0.12,0.12,0.12,0.12]
[null,3,"Low Constant Return Case",7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,4,"Lower Terminal Return",0.12,0.12,0.12,0.12,0.09,0.09]
[null,5,"Lower Final Terminal Return",0.12,0.12,0.12,0.12,0.11,7.0000000000000007E-2]
[null,6,"Lower Final Terminal Return Extreme",0.13,0.13,0.13,0.13,0.13,0.06]
[null,7,"Increasing Return Case",0.05,7.0000000000000007E-2,0.09,0.09,0.1,0.1]
[null,8,"Decreasing Return Case",0.18,0.16,0.14000000000000001,0.14000000000000001,0.12,0.1]
[null,9,"Extreme Increasing Case",0.01,0.03,7.0000000000000007E-2,7.0000000000000007E-2,0.12,0.09]
[null,10,"Extreme Decreasing Case",0.25,0.2,0.15,0.15,0.12,7.0000000000000007E-2]
[null,11,"Return =WACC",{"$f":"D3","v":6.8000000000000005E-2},{"$f":"$D$26","v":6.8000000000000005E-2},{"$f":"$D$26","v":6.8000000000000005E-2},6.8000000000000005E-2,6.8000000000000005E-2,{"$f":"$D$26","v":6.8000000000000005E-2}]
[]
[null,null,{"$f":"INDEX(C16:C27,$D$13)","v":"Lower Final Terminal Return Extreme"},{"$f":"INDEX(D16:D27,$D$13)","v":0.13},{"$f":"INDEX(E16:E27,$D$13)","v":0.13},{"$f":"INDEX(F16:F27,$D$13)","v":0.13},{"$f":"INDEX(G16:G27,$D$13)","v":0.13},{"$f":"INDEX(H16:H27,$D$13)","v":0.13},{"$f":"INDEX(I16:I27,$D$13)","v":0.06}]
[]
[]
[null,"Growth Rate Scenarios",null,{"$f":"Control!H33","v":7},null,null,"Pre","Initial ","Final"]
[null,null,null,"Short-term","Intermediate","Long-term","Terminal","Terminal","Terminal"]
[null,null,null,{"$f":"D51","v":1},{"$f":"E51","v":5},8,10,11,17]
[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 Final 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,"Zero Growth",0,{"$f":"D43","v":0},{"$f":"E43","v":0},0,0,0]
[]
[null,null,{"$f":"INDEX(C34:C44,$D$31)","v":"Decreasing Growth Case"},{"$f":"INDEX(D34:D44,$D$31)","v":0.08},{"$f":"INDEX(E34:E44,$D$31)","v":0.05},{"$f":"INDEX(F34:F44,$D$31)","v":0.03},{"$f":"INDEX(G34:G44,$D$31)","v":0.03},{"$f":"INDEX(H34:H44,$D$31)","v":2.5000000000000001E-2},{"$f":"INDEX(I34:I44,$D$31)","v":2.5000000000000001E-2}]
[]
[]
[]
[null,null,null,null,null,null,"Pre",null,"Final"]
[null,null,null,"Short-term","Intermediate","Long-term","Terminal","Terminal","Terminal"]
[null,null,null,1,{"$f":"ROUND((G51-D51)/2,0)","v":5},{"$f":"ROUND((G51-D51)/1.1,0)","v":8},{"$f":"D5","v":10},{"$f":"G51+1","v":11},{"$f":"H51+D6","v":17}]
[]
[null,null,"Rate of Return",{"$f":"Scenarios!D28","v":0.13},{"$f":"Scenarios!E28","v":0.13},{"$f":"Scenarios!F28","v":0.13},{"$f":"Scenarios!G28","v":0.13},{"$f":"Scenarios!H28","v":0.13},{"$f":"Scenarios!I28","v":0.06}]
[null,null,"Growth Rate",{"$f":"Scenarios!D45","v":0.08},{"$f":"Scenarios!E45","v":0.05},{"$f":"Scenarios!F45","v":0.03},{"$f":"Scenarios!G45","v":0.03},{"$f":"Scenarios!H45","v":2.5000000000000001E-2},{"$f":"Scenarios!I45","v":2.5000000000000001E-2}]

{"sheet":"Valuation Model","index":4,"n_rows":86,"n_cols":523,"rows_kept":86,"cut":false,"hidden":false,"merged":[]}
["          ","Time Line",null,null,null,"Driver 1 ","Driver2","Driver 3",null,"Cost of Capital",null,{"$f":"Scenarios!$D$3","v":6.8000000000000005E-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":10},null,null,null,{"$f":"J23<=Scenarios!$D$5","v":true},{"$f":"K23<=Scenarios!$D$5","v":true},{"$f":"L23<=Scenarios!$D$5","v":true},{"$f":"M23<=Scenarios!$D$5","v":true},{"$f":"N23<=Scenarios!$D$5","v":true},{"$f":"O23<=Scenarios!$D$5","v":true},{"$f":"P23<=Scenarios!$D$5","v":true},{"$f":"Q23<=Scenarios!$D$5","v":true},{"$f":"R23<=Scenarios!$D$5","v":true},{"$f":"S23<=Scenarios!$D$5","v":true},{"$f":"T23<=Scenarios!$D$5","v":true},{"$f":"U23<=Scenarios!$D$5","v":false},{"$f":"V23<=Scenarios!$D$5","v":false},{"$f":"W23<=Scenarios!$D$5","v":false},{"$f":"X23<=Scenarios!$D$5","v":false},{"$f":"Y23<=Scenarios!$D$5","v":false},{"$f":"Z23<=Scenarios!$D$5","v":false},{"$f":"AA23<=Scenarios!$D$5","v":false},{"$f":"AB23<=Scenarios!$D$5","v":false},{"$f":"AC23<=Scenarios!$D$5","v":false},{"$f":"AD23<=Scenarios!$D$5","v":false},{"$f":"AE23<=Scenarios!$D$5","v":false},{"$f":"AF23<=Scenarios!$D$5","v":false},{"$f":"AG23<=Scenarios!$D$5","v":false},{"$f":"AH23<=Scenarios!$D$5","v":false},{"$f":"AI23<=Scenarios!$D$5","v":false},{"$f":"AJ23<=Scenarios!$D$5","v":false},{"$f":"AK23<=Scenarios!$D$5","v":false},{"$f":"AL23<=Scenarios!$D$5","v":false},{"$f":"AM23<=Scenarios!$D$5","v":false},{"$f":"AN23<=Scenarios!$D$5","v":false},{"$f":"AO23<=Scenarios!$D$5","v":false},{"$f":"AP23<=Scenarios!$D$5","v":false},{"$f":"AQ23<=Scenarios!$D$5","v":false},{"$f":"AR23<=Scenarios!$D$5","v":false},{"$f":"AS23<=Scenarios!$D$5","v":false},{"$f":"AT23<=Scenarios!$D$5","v":false},{"$f":"AU23<=Scenarios!$D$5","v":false},{"$f":"AV23<=Scenarios!$D$5","v":false},{"$f":"AW23<=Scenarios!$D$5","v":false},{"$f":"AX23<=Scenarios!$D$5","v":false},{"$f":"AY23<=Scenarios!$D$5","v":false},{"$f":"AZ23<=Scenarios!$D$5","v":false},{"$f":"BA23<=Scenarios!$D$5","v":false},{"$f":"BB23<=Scenarios!$D$5","v":false},{"$f":"BC23<=Scenarios!$D$5","v":false},{"$f":"BD23<=Scenarios!$D$5","v":false},{"$f":"BE23<=Scenarios!$D$5","v":false},{"$f":"BF23<=Scenarios!$D$5","v":false},{"$f":"BG23<=Scenarios!$D$5","v":false},{"$f":"BH23<=Scenarios!$D$5","v":false},{"$f":"BI23<=Scenarios!$D$5","v":false},{"$f":"BJ23<=Scenarios!$D$5","v":false},{"$f":"BK23<=Scenarios!$D$5","v":false},{"$f":"BL23<=Scenarios!$D$5","v":false},{"$f":"BM23<=Scenarios!$D$5","v":false},{"$f":"BN23<=Scenarios!$D$5","v":false},{"$f":"BO23<=Scenarios!$D$5","v":false},{"$f":"BP23<=Scenarios!$D$5","v":false},{"$f":"BQ23<=Scenarios!$D$5","v":false},{"$f":"BR23<=Scenarios!$D$5","v":false},{"$f":"BS23<=Scenarios!$D$5","v":false},{"$f":"BT23<=Scenarios!$D$5","v":false},{"$f":"BU23<=Scenarios!$D$5","v":false},{"$f":"BV23<=Scenarios!$D$5","v":false},{"$f":"BW23<=Scenarios!$D$5","v":false},{"$f":"BX23<=Scenarios!$D$5","v":false},{"$f":"BY23<=Scenarios!$D$5","v":false},{"$f":"BZ23<=Scenarios!$D$5","v":false},{"$f":"CA23<=Scenarios!$D$5","v":false},{"$f":"CB23<=Scenarios!$D$5","v":false},{"$f":"CC23<=Scenarios!$D$5","v":false},{"$f":"CD23<=Scenarios!$D$5","v":false},{"$f":"CE23<=Scenarios!$D$5","v":false},{"$f":"CF23<=Scenarios!$D$5","v":false},{"$f":"CG23<=Scenarios!$D$5","v":false},{"$f":"CH23<=Scenarios!$D$5","v":false},{"$f":"CI23<=Scenarios!$D$5","v":false},{"$f":"CJ23<=Scenarios!$D$5","v":false},{"$f":"CK23<=Scenarios!$D$5","v":false},{"$f":"CL23<=Scenarios!$D$5","v":false},{"$f":"CM23<=Scenarios!$D$5","v":false},{"$f":"CN23<=Scenarios!$D$5","v":false},{"$f":"CO23<=Scenarios!$D$5","v":false},{"$f":"CP23<=Scenarios!$D$5","v":false},{"$f":"CQ23<=Scenarios!$D$5","v":false},{"$f":"CR23<=Scenarios!$D$5","v":false},{"$f":"CS23<=Scenarios!$D$5","v":false},{"$f":"CT23<=Scenarios!$D$5","v":false},{"$f":"CU23<=Scenarios!$D$5","v":false},{"$f":"CV23<=Scenarios!$D$5","v":false},{"$f":"CW23<=Scenarios!$D$5","v":false},{"$f":"CX23<=Scenarios!$D$5","v":false},{"$f":"CY23<=Scenarios!$D$5","v":false},{"$f":"CZ23<=Scenarios!$D$5","v":false},{"$f":"DA23<=Scenarios!$D$5","v":false},{"$f":"DB23<=Scenarios!$D$5","v":false},{"$f":"DC23<=Scenarios!$D$5","v":false},{"$f":"DD23<=Scenarios!$D$5","v":false},{"$f":"DE23<=Scenarios!$D$5","v":false},{"$f":"DF23<=Scenarios!$D$5","v":false},{"$f":"DG23<=Scenarios!$D$5","v":false},{"$f":"DH23<=Scenarios!$D$5","v":false},{"$f":"DI23<=Scenarios!$D$5","v":false},{"$f":"DJ23<=Scenarios!$D$5","v":false},{"$f":"DK23<=Scenarios!$D$5","v":false},{"$f":"DL23<=Scenarios!$D$5","v":false},{"$f":"DM23<=Scenarios!$D$5","v":false},{"$f":"DN23<=Scenarios!$D$5","v":false},{"$f":"DO23<=Scenarios!$D$5","v":false},{"$f":"DP23<=Scenarios!$D$5","v":false},{"$f":"DQ23<=Scenarios!$D$5","v":false},{"$f":"DR23<=Scenarios!$D$5","v":false},{"$f":"DS23<=Scenarios!$D$5","v":false},{"$f":"DT23<=Scenarios!$D$5","v":false},{"$f":"DU23<=Scenarios!$D$5","v":false},{"$f":"DV23<=Scenarios!$D$5","v":false},{"$f":"DW23<=Scenarios!$D$5","v":false},{"$f":"DX23<=Scenarios!$D$5","v":false},{"$f":"DY23<=Scenarios!$D$5","v":false},{"$f":"DZ23<=Scenarios!$D$5","v":false},{"$f":"EA23<=Scenarios!$D$5","v":false},{"$f":"EB23<=Scenarios!$D$5","v":false},{"$f":"EC23<=Scenarios!$D$5","v":false},{"$f":"ED23<=Scenarios!$D$5","v":false},{"$f":"EE23<=Scenarios!$D$5","v":false},{"$f":"EF23<=Scenarios!$D$5","v":false},{"$f":"EG23<=Scenarios!$D$5","v":false},{"$f":"EH23<=Scenarios!$D$5","v":false},{"$f":"EI23<=Scenarios!$D$5","v":false},{"$f":"EJ23<=Scenarios!$D$5","v":false},{"$f":"EK23<=Scenarios!$D$5","v":false},{"$f":"EL23<=Scenarios!$D$5","v":false},{"$f":"EM23<=Scenarios!$D$5","v":false},{"$f":"EN23<=Scenarios!$D$5","v":false},{"$f":"EO23<=Scenarios!$D$5","v":false},{"$f":"EP23<=Scenarios!$D$5","v":false},{"$f":"EQ23<=Scenarios!$D$5","v":false},{"$f":"ER23<=Scenarios!$D$5","v":false},{"$f":"ES23<=Scenarios!$D$5","v":false},{"$f":"ET23<=Scenarios!$D$5","v":false},{"$f":"EU23<=Scenarios!$D$5","v":false},{"$f":"EV23<=Scenarios!$D$5","v":false},{"$f":"EW23<=Scenarios!$D$5","v":false},{"$f":"EX23<=Scenarios!$D$5","v":false},{"$f":"EY23<=Scenarios!$D$5","v":false},{"$f":"EZ23<=Scenarios!$D$5","v":false},{"$f":"FA23<=Scenarios!$D$5","v":false},{"$f":"FB23<=Scenarios!$D$5","v":false},{"$f":"FC23<=Scenarios!$D$5","v":false},{"$f":"FD23<=Scenarios!$D$5","v":false},{"$f":"FE23<=Scenarios!$D$5","v":false},{"$f":"FF23<=Scenarios!$D$5","v":false},{"$f":"FG23<=Scenarios!$D$5","v":false},{"$f":"FH23<=Scenarios!$D$5","v":false},{"$f":"FI23<=Scenarios!$D$5","v":false},{"$f":"FJ23<=Scenarios!$D$5","v":false},{"$f":"FK23<=Scenarios!$D$5","v":false},{"$f":"FL23<=Scenarios!$D$5","v":false},{"$f":"FM23<=Scenarios!$D$5","v":false},{"$f":"FN23<=Scenarios!$D$5","v":false},{"$f":"FO23<=Scenarios!$D$5","v":false},{"$f":"FP23<=Scenarios!$D$5","v":false},{"$f":"FQ23<=Scenarios!$D$5","v":false},{"$f":"FR23<=Scenarios!$D$5","v":false},{"$f":"FS23<=Scenarios!$D$5","v":false},{"$f":"FT23<=Scenarios!$D$5","v":false},{"$f":"FU23<=Scenarios!$D$5","v":false},{"$f":"FV23<=Scenarios!$D$5","v":false},{"$f":"FW23<=Scenarios!$D$5","v":false},{"$f":"FX23<=Scenarios!$D$5","v":false},{"$f":"FY23<=Scenarios!$D$5","v":false},{"$f":"FZ23<=Scenarios!$D$5","v":false},{"$f":"GA23<=Scenarios!$D$5","v":false},{"$f":"GB23<=Scenarios!$D$5","v":false},{"$f":"GC23<=Scenarios!$D$5","v":false},{"$f":"GD23<=Scenarios!$D$5","v":false},{"$f":"GE23<=Scenarios!$D$5","v":false},{"$f":"GF23<=Scenarios!$D$5","v":false},{"$f":"GG23<=Scenarios!$D$5","v":false},{"$f":"GH23<=Scenarios!$D$5","v":false},{"$f":"GI23<=Scenarios!$D$5","v":false},{"$f":"GJ23<=Scenarios!$D$5","v":false},{"$f":"GK23<=Scenarios!$D$5","v":false},{"$f":"GL23<=Scenarios!$D$5","v":false},{"$f":"GM23<=Scenarios!$D$5","v":false},{"$f":"GN23<=Scenarios!$D$5","v":false},{"$f":"GO23<=Scenarios!$D$5","v":false},{"$f":"GP23<=Scenarios!$D$5","v":false},{"$f":"GQ23<=Scenarios!$D$5","v":false},{"$f":"GR23<=Scenarios!$D$5","v":false},{"$f":"GS23<=Scenarios!$D$5","v":false},{"$f":"GT23<=Scenarios!$D$5","v":false},{"$f":"GU23<=Scenarios!$D$5","v":false},{"$f":"GV23<=Scenarios!$D$5","v":false},{"$f":"GW23<=Scenarios!$D$5","v":false},{"$f":"GX23<=Scenarios!$D$5","v":false},{"$f":"GY23<=Scenarios!$D$5","v":false},{"$f":"GZ23<=Scenarios!$D$5","v":false},{"$f":"HA23<=Scenarios!$D$5","v":false},{"$f":"HB23<=Scenarios!$D$5","v":false},{"$f":"HC23<=Scenarios!$D$5","v":false},{"$f":"HD23<=Scenarios!$D$5","v":false},{"$f":"HE23<=Scenarios!$D$5","v":false},{"$f":"HF23<=Scenarios!$D$5","v":false},{"$f":"HG23<=Scenarios!$D$5","v":false},{"$f":"HH23<=Scenarios!$D$5","v":false},{"$f":"HI23<=Scenarios!$D$5","v":false},{"$f":"HJ23<=Scenarios!$D$5","v":false},{"$f":"HK23<=Scenarios!$D$5","v":false},{"$f":"HL23<=Scenarios!$D$5","v":false},{"$f":"HM23<=Scenarios!$D$5","v":false},{"$f":"HN23<=Scenarios!$D$5","v":false},{"$f":"HO23<=Scenarios!$D$5","v":false},{"$f":"HP23<=Scenarios!$D$5","v":false},{"$f":"HQ23<=Scenarios!$D$5","v":false},{"$f":"HR23<=Scenarios!$D$5","v":false},{"$f":"HS23<=Scenarios!$D$5","v":false},{"$f":"HT23<=Scenarios!$D$5","v":false},{"$f":"HU23<=Scenarios!$D$5","v":false},{"$f":"HV23<=Scenarios!$D$5","v":false},{"$f":"HW23<=Scenarios!$D$5","v":false},{"$f":"HX23<=Scenarios!$D$5","v":false},{"$f":"HY23<=Scenarios!$D$5","v":false},{"$f":"HZ23<=Scenarios!$D$5","v":false},{"$f":"IA23<=Scenarios!$D$5","v":false},{"$f":"IB23<=Scenarios!$D$5","v":false},{"$f":"IC23<=Scenarios!$D$5","v":false},{"$f":"ID23<=Scenarios!$D$5","v":false},{"$f":"IE23<=Scenarios!$D$5","v":false},{"$f":"IF23<=Scenarios!$D$5","v":false},{"$f":"IG23<=Scenarios!$D$5","v":false},{"$f":"IH23<=Scenarios!$D$5","v":false},{"$f":"II23<=Scenarios!$D$5","v":false},{"$f":"IJ23<=Scenarios!$D$5","v":false},{"$f":"IK23<=Scenarios!$D$5","v":false},{"$f":"IL23<=Scenarios!$D$5","v":false},{"$f":"IM23<=Scenarios!$D$5","v":false},{"$f":"IN23<=Scenarios!$D$5","v":false},{"$f":"IO23<=Scenarios!$D$5","v":false},{"$f":"IP23<=Scenarios!$D$5","v":false},{"$f":"IQ23<=Scenarios!$D$5","v":false},{"$f":"IR23<=Scenarios!$D$5","v":false},{"$f":"IS23<=Scenarios!$D$5","v":false},{"$f":"IT23<=Scenarios!$D$5","v":false},{"$f":"IU23<=Scenarios!$D$5","v":false},{"$f":"IV23<=Scenarios!$D$5","v":false},{"$f":"IW23<=Scenarios!$D$5","v":false},{"$f":"IX23<=Scenarios!$D$5","v":false},{"$f":"IY23<=Scenarios!$D$5","v":false},{"$f":"IZ23<=Scenarios!$D$5","v":false},{"$f":"JA23<=Scenarios!$D$5","v":false},{"$f":"JB23<=Scenarios!$D$5","v":false},{"$f":"JC23<=Scenarios!$D$5","v":false},{"$f":"JD23<=Scenarios!$D$5","v":false},{"$f":"JE23<=Scenarios!$D$5","v":false},{"$f":"JF23<=Scenarios!$D$5","v":false},{"$f":"JG23<=Scenarios!$D$5","v":false},{"$f":"JH23<=Scenarios!$D$5","v":false},{"$f":"JI23<=Scenarios!$D$5","v":false},{"$f":"JJ23<=Scenarios!$D$5","v":false},{"$f":"JK23<=Scenarios!$D$5","v":false},{"$f":"JL23<=Scenarios!$D$5","v":false},{"$f":"JM23<=Scenarios!$D$5","v":false},{"$f":"JN23<=Scenarios!$D$5","v":false},{"$f":"JO23<=Scenarios!$D$5","v":false},{"$f":"JP23<=Scenarios!$D$5","v":false},{"$f":"JQ23<=Scenarios!$D$5","v":false},{"$f":"JR23<=Scenarios!$D$5","v":false},{"$f":"JS23<=Scenarios!$D$5","v":false},{"$f":"JT23<=Scenarios!$D$5","v":false},{"$f":"JU23<=Scenarios!$D$5","v":false},{"$f":"JV23<=Scenarios!$D$5","v":false},{"$f":"JW23<=Scenarios!$D$5","v":false},{"$f":"JX23<=Scenarios!$D$5","v":false},{"$f":"JY23<=Scenarios!$D$5","v":false},{"$f":"JZ23<=Scenarios!$D$5","v":false},{"$f":"KA23<=Scenarios!$D$5","v":false},{"$f":"KB23<=Scenarios!$D$5","v":false},{"$f":"KC23<=Scenarios!$D$5","v":false},{"$f":"KD23<=Scenarios!$D$5","v":false},{"$f":"KE23<=Scenarios!$D$5","v":false},{"$f":"KF23<=Scenarios!$D$5","v":false},{"$f":"KG23<=Scenarios!$D$5","v":false},{"$f":"KH23<=Scenarios!$D$5","v":false},{"$f":"KI23<=Scenarios!$D$5","v":false},{"$f":"KJ23<=Scenarios!$D$5","v":false},{"$f":"KK23<=Scenarios!$D$5","v":false},{"$f":"KL23<=Scenarios!$D$5","v":false},{"$f":"KM23<=Scenarios!$D$5","v":false},{"$f":"KN23<=Scenarios!$D$5","v":false},{"$f":"KO23<=Scenarios!$D$5","v":false},{"$f":"KP23<=Scenarios!$D$5","v":false},{"$f":"KQ23<=Scenarios!$D$5","v":false},{"$f":"KR23<=Scenarios!$D$5","v":false},{"$f":"KS23<=Scenarios!$D$5","v":false},{"$f":"KT23<=Scenarios!$D$5","v":false},{"$f":"KU23<=Scenarios!$D$5","v":false},{"$f":"KV23<=Scenarios!$D$5","v":false},{"$f":"KW23<=Scenarios!$D$5","v":false},{"$f":"KX23<=Scenarios!$D$5","v":false},{"$f":"KY23<=Scenarios!$D$5","v":false},{"$f":"KZ23<=Scenarios!$D$5","v":false},{"$f":"LA23<=Scenarios!$D$5","v":false},{"$f":"LB23<=Scenarios!$D$5","v":false},{"$f":"LC23<=Scenarios!$D$5","v":false},{"$f":"LD23<=Scenarios!$D$5","v":false},{"$f":"LE23<=Scenarios!$D$5","v":false},{"$f":"LF23<=Scenarios!$D$5","v":false},{"$f":"LG23<=Scenarios!$D$5","v":false},{"$f":"LH23<=Scenarios!$D$5","v":false},{"$f":"LI23<=Scenarios!$D$5","v":false},{"$f":"LJ23<=Scenarios!$D$5","v":false},{"$f":"LK23<=Scenarios!$D$5","v":false},{"$f":"LL23<=Scenarios!$D$5","v":false},{"$f":"LM23<=Scenarios!$D$5","v":false},{"$f":"LN23<=Scenarios!$D$5","v":false},{"$f":"LO23<=Scenarios!$D$5","v":false},{"$f":"LP23<=Scenarios!$D$5","v":false},{"$f":"LQ23<=Scenarios!$D$5","v":false},{"$f":"LR23<=Scenarios!$D$5","v":false},{"$f":"LS23<=Scenarios!$D$5","v":false},{"$f":"LT23<=Scenarios!$D$5","v":false},{"$f":"LU23<=Scenarios!$D$5","v":false},{"$f":"LV23<=Scenarios!$D$5","v":false},{"$f":"LW23<=Scenarios!$D$5","v":false},{"$f":"LX23<=Scenarios!$D$5","v":false},{"$f":"LY23<=Scenarios!$D$5","v":false},{"$f":"LZ23<=Scenarios!$D$5","v":false},{"$f":"MA23<=Scenarios!$D$5","v":false},{"$f":"MB23<=Scenarios!$D$5","v":false},{"$f":"MC23<=Scenarios!$D$5","v":false},{"$f":"MD23<=Scenarios!$D$5","v":false},{"$f":"ME23<=Scenarios!$D$5","v":false},{"$f":"MF23<=Scenarios!$D$5","v":false},{"$f":"MG23<=Scenarios!$D$5","v":false},{"$f":"MH23<=Scenarios!$D$5","v":false},{"$f":"MI23<=Scenarios!$D$5","v":false},{"$f":"MJ23<=Scenarios!$D$5","v":false},{"$f":"MK23<=Scenarios!$D$5","v":false},{"$f":"ML23<=Scenarios!$D$5","v":false},{"$f":"MM23<=Scenarios!$D$5","v":false},{"$f":"MN23<=Scenarios!$D$5","v":false},{"$f":"MO23<=Scenarios!$D$5","v":false},{"$f":"MP23<=Scenarios!$D$5","v":false},{"$f":"MQ23<=Scenarios!$D$5","v":false},{"$f":"MR23<=Scenarios!$D$5","v":false},{"$f":"MS23<=Scenarios!$D$5","v":false},{"$f":"MT23<=Scenarios!$D$5","v":false},{"$f":"MU23<=Scenarios!$D$5","v":false},{"$f":"MV23<=Scenarios!$D$5","v":false},{"$f":"MW23<=Scenarios!$D$5","v":false},{"$f":"MX23<=Scenarios!$D$5","v":false},{"$f":"MY23<=Scenarios!$D$5","v":false},{"$f":"MZ23<=Scenarios!$D$5","v":false},{"$f":"NA23<=Scenarios!$D$5","v":false},{"$f":"NB23<=Scenarios!$D$5","v":false},{"$f":"NC23<=Scenarios!$D$5","v":false},{"$f":"ND23<=Scenarios!$D$5","v":false},{"$f":"NE23<=Scenarios!$D$5","v":false},{"$f":"NF23<=Scenarios!$D$5","v":false},{"$f":"NG23<=Scenarios!$D$5","v":false},{"$f":"NH23<=Scenarios!$D$5","v":false},{"$f":"NI23<=Scenarios!$D$5","v":false},{"$f":"NJ23<=Scenarios!$D$5","v":false},{"$f":"NK23<=Scenarios!$D$5","v":false},{"$f":"NL23<=Scenarios!$D$5","v":false},{"$f":"NM23<=Scenarios!$D$5","v":false},{"$f":"NN23<=Scenarios!$D$5","v":false},{"$f":"NO23<=Scenarios!$D$5","v":false},{"$f":"NP23<=Scenarios!$D$5","v":false},{"$f":"NQ23<=Scenarios!$D$5","v":false},{"$f":"NR23<=Scenarios!$D$5","v":false},{"$f":"NS23<=Scenarios!$D$5","v":false},{"$f":"NT23<=Scenarios!$D$5","v":false},{"$f":"NU23<=Scenarios!$D$5","v":false},{"$f":"NV23<=Scenarios!$D$5","v":false},{"$f":"NW23<=Scenarios!$D$5","v":false},{"$f":"NX23<=Scenarios!$D$5","v":false},{"$f":"NY23<=Scenarios!$D$5","v":false},{"$f":"NZ23<=Scenarios!$D$5","v":false},{"$f":"OA23<=Scenarios!$D$5","v":false},{"$f":"OB23<=Scenarios!$D$5","v":false},{"$f":"OC23<=Scenarios!$D$5","v":false},{"$f":"OD23<=Scenarios!$D$5","v":false},{"$f":"OE23<=Scenarios!$D$5","v":false},{"$f":"OF23<=Scenarios!$D$5","v":false},{"$f":"OG23<=Scenarios!$D$5","v":false},{"$f":"OH23<=Scenarios!$D$5","v":false},{"$f":"OI23<=Scenarios!$D$5","v":false},{"$f":"OJ23<=Scenarios!$D$5","v":false},{"$f":"OK23<=Scenarios!$D$5","v":false},{"$f":"OL23<=Scenarios!$D$5","v":false},{"$f":"OM23<=Scenarios!$D$5","v":false},{"$f":"ON23<=Scenarios!$D$5","v":false},{"$f":"OO23<=Scenarios!$D$5","v":false},{"$f":"OP23<=Scenarios!$D$5","v":false},{"$f":"OQ23<=Scenarios!$D$5","v":false},{"$f":"OR23<=Scenarios!$D$5","v":false},{"$f":"OS23<=Scenarios!$D$5","v":false},{"$f":"OT23<=Scenarios!$D$5","v":false},{"$f":"OU23<=Scenarios!$D$5","v":false},{"$f":"OV23<=Scenarios!$D$5","v":false},{"$f":"OW23<=Scenarios!$D$5","v":false},{"$f":"OX23<=Scenarios!$D$5","v":false},{"$f":"OY23<=Scenarios!$D$5","v":false},{"$f":"OZ23<=Scenarios!$D$5","v":false},{"$f":"PA23<=Scenarios!$D$5","v":false},{"$f":"PB23<=Scenarios!$D$5","v":false},{"$f":"PC23<=Scenarios!$D$5","v":false},{"$f":"PD23<=Scenarios!$D$5","v":false},{"$f":"PE23<=Scenarios!$D$5","v":false},{"$f":"PF23<=Scenarios!$D$5","v":false},{"$f":"PG23<=Scenarios!$D$5","v":false},{"$f":"PH23<=Scenarios!$D$5","v":false},{"$f":"PI23<=Scenarios!$D$5","v":false},{"$f":"PJ23<=Scenarios!$D$5","v":false},{"$f":"PK23<=Scenarios!$D$5","v":false},{"$f":"PL23<=Scenarios!$D$5","v":false},{"$f":"PM23<=Scenarios!$D$5","v":false},{"$f":"PN23<=Scenarios!$D$5","v":false},{"$f":"PO23<=Scenarios!$D$5","v":false},{"$f":"PP23<=Scenarios!$D$5","v":false},{"$f":"PQ23<=Scenarios!$D$5","v":false},{"$f":"PR23<=Scenarios!$D$5","v":false},{"$f":"PS23<=Scenarios!$D$5","v":false},{"$f":"PT23<=Scenarios!$D$5","v":false},{"$f":"PU23<=Scenarios!$D$5","v":false},{"$f":"PV23<=Scenarios!$D$5","v":false},{"$f":"PW23<=Scenarios!$D$5","v":false},{"$f":"PX23<=Scenarios!$D$5","v":false},{"$f":"PY23<=Scenarios!$D$5","v":false},{"$f":"PZ23<=Scenarios!$D$5","v":false},{"$f":"QA23<=Scenarios!$D$5","v":false},{"$f":"QB23<=Scenarios!$D$5","v":false},{"$f":"QC23<=Scenarios!$D$5","v":false},{"$f":"QD23<=Scenarios!$D$5","v":false},{"$f":"QE23<=Scenarios!$D$5","v":false},{"$f":"QF23<=Scenarios!$D$5","v":false},{"$f":"QG23<=Scenarios!$D$5","v":false},{"$f":"QH23<=Scenarios!$D$5","v":false},{"$f":"QI23<=Scenarios!$D$5","v":false},{"$f":"QJ23<=Scenarios!$D$5","v":false},{"$f":"QK23<=Scenarios!$D$5","v":false},{"$f":"QL23<=Scenarios!$D$5","v":false},{"$f":"QM23<=Scenarios!$D$5","v":false},{"$f":"QN23<=Scenarios!$D$5","v":false},{"$f":"QO23<=Scenarios!$D$5","v":false},{"$f":"QP23<=Scenarios!$D$5","v":false},{"$f":"QQ23<=Scenarios!$D$5","v":false},{"$f":"QR23<=Scenarios!$D$5","v":false},{"$f":"QS23<=Scenarios!$D$5","v":false},{"$f":"QT23<=Scenarios!$D$5","v":false},{"$f":"QU23<=Scenarios!$D$5","v":false},{"$f":"QV23<=Scenarios!$D$5","v":false},{"$f":"QW23<=Scenarios!$D$5","v":false},{"$f":"QX23<=Scenarios!$D$5","v":false},{"$f":"QY23<=Scenarios!$D$5","v":false},{"$f":"QZ23<=Scenarios!$D$5","v":false},{"$f":"RA23<=Scenarios!$D$5","v":false},{"$f":"RB23<=Scenarios!$D$5","v":false},{"$f":"RC23<=Scenarios!$D$5","v":false},{"$f":"RD23<=Scenarios!$D$5","v":false},{"$f":"RE23<=Scenarios!$D$5","v":false},{"$f":"RF23<=Scenarios!$D$5","v":false},{"$f":"RG23<=Scenarios!$D$5","v":false},{"$f":"RH23<=Scenarios!$D$5","v":false},{"$f":"RI23<=Scenarios!$D$5","v":false},{"$f":"RJ23<=Scenarios!$D$5","v":false},{"$f":"RK23<=Scenarios!$D$5","v":false},{"$f":"RL23<=Scenarios!$D$5","v":false},{"$f":"RM23<=Scenarios!$D$5","v":false},{"$f":"RN23<=Scenarios!$D$5","v":false},{"$f":"RO23<=Scenarios!$D$5","v":false},{"$f":"RP23<=Scenarios!$D$5","v":false},{"$f":"RQ23<=Scenarios!$D$5","v":false},{"$f":"RR23<=Scenarios!$D$5","v":false},{"$f":"RS23<=Scenarios!$D$5","v":false},{"$f":"RT23<=Scenarios!$D$5","v":false},{"$f":"RU23<=Scenarios!$D$5","v":false},{"$f":"RV23<=Scenarios!$D$5","v":false},{"$f":"RW23<=Scenarios!$D$5","v":false},{"$f":"RX23<=Scenarios!$D$5","v":false},{"$f":"RY23<=Scenarios!$D$5","v":false},{"$f":"RZ23<=Scenarios!$D$5","v":false},{"$f":"SA23<=Scenarios!$D$5","v":false},{"$f":"SB23<=Scenarios!$D$5","v":false},{"$f":"SC23<=Scenarios!$D$5","v":false},{"$f":"SD23<=Scenarios!$D$5","v":false},{"$f":"SE23<=Scenarios!$D$5","v":false},{"$f":"SF23<=Scenarios!$D$5","v":false},{"$f":"SG23<=Scenarios!$D$5","v":false},{"$f":"SH23<=Scenarios!$D$5","v":false},{"$f":"SI23<=Scenarios!$D$5","v":false},{"$f":"SJ23<=Scenarios!$D$5","v":false},{"$f":"SK23<=Scenarios!$D$5","v":false},{"$f":"SL23<=Scenarios!$D$5","v":false},{"$f":"SM23<=Scenarios!$D$5","v":false},{"$f":"SN23<=Scenarios!$D$5","v":false},{"$f":"SO23<=Scenarios!$D$5","v":false},{"$f":"SP23<=Scenarios!$D$5","v":false},{"$f":"SQ23<=Scenarios!$D$5","v":false},{"$f":"SR23<=Scenarios!$D$5","v":false},{"$f":"SS23<=Scenarios!$D$5","v":false},{"$f":"ST23<=Scenarios!$D$5","v":false},{"$f":"SU23<=Scenarios!$D$5","v":false},{"$f":"SV23<=Scenarios!$D$5","v":false},{"$f":"SW23<=Scenarios!$D$5","v":false},{"$f":"SX23<=Scenarios!$D$5","v":false},{"$f":"SY23<=Scenarios!$D$5","v":false},{"$f":"SZ23<=Scenarios!$D$5","v":false},{"$f":"TA23<=Scenarios!$D$5","v":false},{"$f":"TB23<=Scenarios!$D$5","v":false},{"$f":"TC23<=Scenarios!$D$5","v":false}]
[null,null,"Exit Period",null,null,{"$f":"Scenarios!D5","v":10},null,null,null,{"$f":"J23=Scenarios!$D$5","v":false},{"$f":"K23=Scenarios!$D$5","v":false},{"$f":"L23=Scenarios!$D$5","v":false},{"$f":"M23=Scenarios!$D$5","v":false},{"$f":"N23=Scenarios!$D$5","v":false},{"$f":"O23=Scenarios!$D$5","v":false},{"$f":"P23=Scenarios!$D$5","v":false},{"$f":"Q23=Scenarios!$D$5","v":false},{"$f":"R23=Scenarios!$D$5","v":false},{"$f":"S23=Scenarios!$D$5","v":false},{"$f":"T23=Scenarios!$D$5","v":true},{"$f":"U23=Scenarios!$D$5","v":false},{"$f":"V23=Scenarios!$D$5","v":false},{"$f":"W23=Scenarios!$D$5","v":false},{"$f":"X23=Scenarios!$D$5","v":false},{"$f":"Y23=Scenarios!$D$5","v":false},{"$f":"Z23=Scenarios!$D$5","v":false},{"$f":"AA23=Scenarios!$D$5","v":false},{"$f":"AB23=Scenarios!$D$5","v":false},{"$f":"AC23=Scenarios!$D$5","v":false},{"$f":"AD23=Scenarios!$D$5","v":false},{"$f":"AE23=Scenarios!$D$5","v":false},{"$f":"AF23=Scenarios!$D$5","v":false},{"$f":"AG23=Scenarios!$D$5","v":false},{"$f":"AH23=Scenarios!$D$5","v":false},{"$f":"AI23=Scenarios!$D$5","v":false},{"$f":"AJ23=Scenarios!$D$5","v":false},{"$f":"AK23=Scenarios!$D$5","v":false},{"$f":"AL23=Scenarios!$D$5","v":false},{"$f":"AM23=Scenarios!$D$5","v":false},{"$f":"AN23=Scenarios!$D$5","v":false},{"$f":"AO23=Scenarios!$D$5","v":false},{"$f":"AP23=Scenarios!$D$5","v":false},{"$f":"AQ23=Scenarios!$D$5","v":false},{"$f":"AR23=Scenarios!$D$5","v":false},{"$f":"AS23=Scenarios!$D$5","v":false},{"$f":"AT23=Scenarios!$D$5","v":false},{"$f":"AU23=Scenarios!$D$5","v":false},{"$f":"AV23=Scenarios!$D$5","v":false},{"$f":"AW23=Scenarios!$D$5","v":false},{"$f":"AX23=Scenarios!$D$5","v":false},{"$f":"AY23=Scenarios!$D$5","v":false},{"$f":"AZ23=Scenarios!$D$5","v":false},{"$f":"BA23=Scenarios!$D$5","v":false},{"$f":"BB23=Scenarios!$D$5","v":false},{"$f":"BC23=Scenarios!$D$5","v":false},{"$f":"BD23=Scenarios!$D$5","v":false},{"$f":"BE23=Scenarios!$D$5","v":false},{"$f":"BF23=Scenarios!$D$5","v":false},{"$f":"BG23=Scenarios!$D$5","v":false},{"$f":"BH23=Scenarios!$D$5","v":false},{"$f":"BI23=Scenarios!$D$5","v":false},{"$f":"BJ23=Scenarios!$D$5","v":false},{"$f":"BK23=Scenarios!$D$5","v":false},{"$f":"BL23=Scenarios!$D$5","v":false},{"$f":"BM23=Scenarios!$D$5","v":false},{"$f":"BN23=Scenarios!$D$5","v":false},{"$f":"BO23=Scenarios!$D$5","v":false},{"$f":"BP23=Scenarios!$D$5","v":false},{"$f":"BQ23=Scenarios!$D$5","v":false},{"$f":"BR23=Scenarios!$D$5","v":false},{"$f":"BS23=Scenarios!$D$5","v":false},{"$f":"BT23=Scenarios!$D$5","v":false},{"$f":"BU23=Scenarios!$D$5","v":false},{"$f":"BV23=Scenarios!$D$5","v":false},{"$f":"BW23=Scenarios!$D$5","v":false},{"$f":"BX23=Scenarios!$D$5","v":false},{"$f":"BY23=Scenarios!$D$5","v":false},{"$f":"BZ23=Scenarios!$D$5","v":false},{"$f":"CA23=Scenarios!$D$5","v":false},{"$f":"CB23=Scenarios!$D$5","v":false},{"$f":"CC23=Scenarios!$D$5","v":false},{"$f":"CD23=Scenarios!$D$5","v":false},{"$f":"CE23=Scenarios!$D$5","v":false},{"$f":"CF23=Scenarios!$D$5","v":false},{"$f":"CG23=Scenarios!$D$5","v":false},{"$f":"CH23=Scenarios!$D$5","v":false},{"$f":"CI23=Scenarios!$D$5","v":false},{"$f":"CJ23=Scenarios!$D$5","v":false},{"$f":"CK23=Scenarios!$D$5","v":false},{"$f":"CL23=Scenarios!$D$5","v":false},{"$f":"CM23=Scenarios!$D$5","v":false},{"$f":"CN23=Scenarios!$D$5","v":false},{"$f":"CO23=Scenarios!$D$5","v":false},{"$f":"CP23=Scenarios!$D$5","v":false},{"$f":"CQ23=Scenarios!$D$5","v":false},{"$f":"CR23=Scenarios!$D$5","v":false},{"$f":"CS23=Scenarios!$D$5","v":false},{"$f":"CT23=Scenarios!$D$5","v":false},{"$f":"CU23=Scenarios!$D$5","v":false},{"$f":"CV23=Scenarios!$D$5","v":false},{"$f":"CW23=Scenarios!$D$5","v":false},{"$f":"CX23=Scenarios!$D$5","v":false},{"$f":"CY23=Scenarios!$D$5","v":false},{"$f":"CZ23=Scenarios!$D$5","v":false},{"$f":"DA23=Scenarios!$D$5","v":false},{"$f":"DB23=Scenarios!$D$5","v":false},{"$f":"DC23=Scenarios!$D$5","v":false},{"$f":"DD23=Scenarios!$D$5","v":false},{"$f":"DE23=Scenarios!$D$5","v":false},{"$f":"DF23=Scenarios!$D$5","v":false},{"$f":"DG23=Scenarios!$D$5","v":false},{"$f":"DH23=Scenarios!$D$5","v":false},{"$f":"DI23=Scenarios!$D$5","v":false},{"$f":"DJ23=Scenarios!$D$5","v":false},{"$f":"DK23=Scenarios!$D$5","v":false},{"$f":"DL23=Scenarios!$D$5","v":false},{"$f":"DM23=Scenarios!$D$5","v":false},{"$f":"DN23=Scenarios!$D$5","v":false},{"$f":"DO23=Scenarios!$D$5","v":false},{"$f":"DP23=Scenarios!$D$5","v":false},{"$f":"DQ23=Scenarios!$D$5","v":false},{"$f":"DR23=Scenarios!$D$5","v":false},{"$f":"DS23=Scenarios!$D$5","v":false},{"$f":"DT23=Scenarios!$D$5","v":false},{"$f":"DU23=Scenarios!$D$5","v":false},{"$f":"DV23=Scenarios!$D$5","v":false},{"$f":"DW23=Scenarios!$D$5","v":false},{"$f":"DX23=Scenarios!$D$5","v":false},{"$f":"DY23=Scenarios!$D$5","v":false},{"$f":"DZ23=Scenarios!$D$5","v":false},{"$f":"EA23=Scenarios!$D$5","v":false},{"$f":"EB23=Scenarios!$D$5","v":false},{"$f":"EC23=Scenarios!$D$5","v":false},{"$f":"ED23=Scenarios!$D$5","v":false},{"$f":"EE23=Scenarios!$D$5","v":false},{"$f":"EF23=Scenarios!$D$5","v":false},{"$f":"EG23=Scenarios!$D$5","v":false},{"$f":"EH23=Scenarios!$D$5","v":false},{"$f":"EI23=Scenarios!$D$5","v":false},{"$f":"EJ23=Scenarios!$D$5","v":false},{"$f":"EK23=Scenarios!$D$5","v":false},{"$f":"EL23=Scenarios!$D$5","v":false},{"$f":"EM23=Scenarios!$D$5","v":false},{"$f":"EN23=Scenarios!$D$5","v":false},{"$f":"EO23=Scenarios!$D$5","v":false},{"$f":"EP23=Scenarios!$D$5","v":false},{"$f":"EQ23=Scenarios!$D$5","v":false},{"$f":"ER23=Scenarios!$D$5","v":false},{"$f":"ES23=Scenarios!$D$5","v":false},{"$f":"ET23=Scenarios!$D$5","v":false},{"$f":"EU23=Scenarios!$D$5","v":false},{"$f":"EV23=Scenarios!$D$5","v":false},{"$f":"EW23=Scenarios!$D$5","v":false},{"$f":"EX23=Scenarios!$D$5","v":false},{"$f":"EY23=Scenarios!$D$5","v":false},{"$f":"EZ23=Scenarios!$D$5","v":false},{"$f":"FA23=Scenarios!$D$5","v":false},{"$f":"FB23=Scenarios!$D$5","v":false},{"$f":"FC23=Scenarios!$D$5","v":false},{"$f":"FD23=Scenarios!$D$5","v":false},{"$f":"FE23=Scenarios!$D$5","v":false},{"$f":"FF23=Scenarios!$D$5","v":false},{"$f":"FG23=Scenarios!$D$5","v":false},{"$f":"FH23=Scenarios!$D$5","v":false},{"$f":"FI23=Scenarios!$D$5","v":false},{"$f":"FJ23=Scenarios!$D$5","v":false},{"$f":"FK23=Scenarios!$D$5","v":false},{"$f":"FL23=Scenarios!$D$5","v":false},{"$f":"FM23=Scenarios!$D$5","v":false},{"$f":"FN23=Scenarios!$D$5","v":false},{"$f":"FO23=Scenarios!$D$5","v":false},{"$f":"FP23=Scenarios!$D$5","v":false},{"$f":"FQ23=Scenarios!$D$5","v":false},{"$f":"FR23=Scenarios!$D$5","v":false},{"$f":"FS23=Scenarios!$D$5","v":false},{"$f":"FT23=Scenarios!$D$5","v":false},{"$f":"FU23=Scenarios!$D$5","v":false},{"$f":"FV23=Scenarios!$D$5","v":false},{"$f":"FW23=Scenarios!$D$5","v":false},{"$f":"FX23=Scenarios!$D$5","v":false},{"$f":"FY23=Scenarios!$D$5","v":false},{"$f":"FZ23=Scenarios!$D$5","v":false},{"$f":"GA23=Scenarios!$D$5","v":false},{"$f":"GB23=Scenarios!$D$5","v":false},{"$f":"GC23=Scenarios!$D$5","v":false},{"$f":"GD23=Scenarios!$D$5","v":false},{"$f":"GE23=Scenarios!$D$5","v":false},{"$f":"GF23=Scenarios!$D$5","v":false},{"$f":"GG23=Scenarios!$D$5","v":false},{"$f":"GH23=Scenarios!$D$5","v":false},{"$f":"GI23=Scenarios!$D$5","v":false},{"$f":"GJ23=Scenarios!$D$5","v":false},{"$f":"GK23=Scenarios!$D$5","v":false},{"$f":"GL23=Scenarios!$D$5","v":false},{"$f":"GM23=Scenarios!$D$5","v":false},{"$f":"GN23=Scenarios!$D$5","v":false},{"$f":"GO23=Scenarios!$D$5","v":false},{"$f":"GP23=Scenarios!$D$5","v":false},{"$f":"GQ23=Scenarios!$D$5","v":false},{"$f":"GR23=Scenarios!$D$5","v":false},{"$f":"GS23=Scenarios!$D$5","v":false},{"$f":"GT23=Scenarios!$D$5","v":false},{"$f":"GU23=Scenarios!$D$5","v":false},{"$f":"GV23=Scenarios!$D$5","v":false},{"$f":"GW23=Scenarios!$D$5","v":false},{"$f":"GX23=Scenarios!$D$5","v":false},{"$f":"GY23=Scenarios!$D$5","v":false},{"$f":"GZ23=Scenarios!$D$5","v":false},{"$f":"HA23=Scenarios!$D$5","v":false},{"$f":"HB23=Scenarios!$D$5","v":false},{"$f":"HC23=Scenarios!$D$5","v":false},{"$f":"HD23=Scenarios!$D$5","v":false},{"$f":"HE23=Scenarios!$D$5","v":false},{"$f":"HF23=Scenarios!$D$5","v":false},{"$f":"HG23=Scenarios!$D$5","v":false},{"$f":"HH23=Scenarios!$D$5","v":false},{"$f":"HI23=Scenarios!$D$5","v":false},{"$f":"HJ23=Scenarios!$D$5","v":false},{"$f":"HK23=Scenarios!$D$5","v":false},{"$f":"HL23=Scenarios!$D$5","v":false},{"$f":"HM23=Scenarios!$D$5","v":false},{"$f":"HN23=Scenarios!$D$5","v":false},{"$f":"HO23=Scenarios!$D$5","v":false},{"$f":"HP23=Scenarios!$D$5","v":false},{"$f":"HQ23=Scenarios!$D$5","v":false},{"$f":"HR23=Scenarios!$D$5","v":false},{"$f":"HS23=Scenarios!$D$5","v":false},{"$f":"HT23=Scenarios!$D$5","v":false},{"$f":"HU23=Scenarios!$D$5","v":false},{"$f":"HV23=Scenarios!$D$5","v":false},{"$f":"HW23=Scenarios!$D$5","v":false},{"$f":"HX23=Scenarios!$D$5","v":false},{"$f":"HY23=Scenarios!$D$5","v":false},{"$f":"HZ23=Scenarios!$D$5","v":false},{"$f":"IA23=Scenarios!$D$5","v":false},{"$f":"IB23=Scenarios!$D$5","v":false},{"$f":"IC23=Scenarios!$D$5","v":false},{"$f":"ID23=Scenarios!$D$5","v":false},{"$f":"IE23=Scenarios!$D$5","v":false},{"$f":"IF23=Scenarios!$D$5","v":false},{"$f":"IG23=Scenarios!$D$5","v":false},{"$f":"IH23=Scenarios!$D$5","v":false},{"$f":"II23=Scenarios!$D$5","v":false},{"$f":"IJ23=Scenarios!$D$5","v":false},{"$f":"IK23=Scenarios!$D$5","v":false},{"$f":"IL23=Scenarios!$D$5","v":false},{"$f":"IM23=Scenarios!$D$5","v":false},{"$f":"IN23=Scenarios!$D$5","v":false},{"$f":"IO23=Scenarios!$D$5","v":false},{"$f":"IP23=Scenarios!$D$5","v":false},{"$f":"IQ23=Scenarios!$D$5","v":false},{"$f":"IR23=Scenarios!$D$5","v":false},{"$f":"IS23=Scenarios!$D$5","v":false},{"$f":"IT23=Scenarios!$D$5","v":false},{"$f":"IU23=Scenarios!$D$5","v":false},{"$f":"IV23=Scenarios!$D$5","v":false},{"$f":"IW23=Scenarios!$D$5","v":false},{"$f":"IX23=Scenarios!$D$5","v":false},{"$f":"IY23=Scenarios!$D$5","v":false},{"$f":"IZ23=Scenarios!$D$5","v":false},{"$f":"JA23=Scenarios!$D$5","v":false},{"$f":"JB23=Scenarios!$D$5","v":false},{"$f":"JC23=Scenarios!$D$5","v":false},{"$f":"JD23=Scenarios!$D$5","v":false},{"$f":"JE23=Scenarios!$D$5","v":false},{"$f":"JF23=Scenarios!$D$5","v":false},{"$f":"JG23=Scenarios!$D$5","v":false},{"$f":"JH23=Scenarios!$D$5","v":false},{"$f":"JI23=Scenarios!$D$5","v":false},{"$f":"JJ23=Scenarios!$D$5","v":false},{"$f":"JK23=Scenarios!$D$5","v":false},{"$f":"JL23=Scenarios!$D$5","v":false},{"$f":"JM23=Scenarios!$D$5","v":false},{"$f":"JN23=Scenarios!$D$5","v":false},{"$f":"JO23=Scenarios!$D$5","v":false},{"$f":"JP23=Scenarios!$D$5","v":false},{"$f":"JQ23=Scenarios!$D$5","v":false},{"$f":"JR23=Scenarios!$D$5","v":false},{"$f":"JS23=Scenarios!$D$5","v":false},{"$f":"JT23=Scenarios!$D$5","v":false},{"$f":"JU23=Scenarios!$D$5","v":false},{"$f":"JV23=Scenarios!$D$5","v":false},{"$f":"JW23=Scenarios!$D$5","v":false},{"$f":"JX23=Scenarios!$D$5","v":false},{"$f":"JY23=Scenarios!$D$5","v":false},{"$f":"JZ23=Scenarios!$D$5","v":false},{"$f":"KA23=Scenarios!$D$5","v":false},{"$f":"KB23=Scenarios!$D$5","v":false},{"$f":"KC23=Scenarios!$D$5","v":false},{"$f":"KD23=Scenarios!$D$5","v":false},{"$f":"KE23=Scenarios!$D$5","v":false},{"$f":"KF23=Scenarios!$D$5","v":false},{"$f":"KG23=Scenarios!$D$5","v":false},{"$f":"KH23=Scenarios!$D$5","v":false},{"$f":"KI23=Scenarios!$D$5","v":false},{"$f":"KJ23=Scenarios!$D$5","v":false},{"$f":"KK23=Scenarios!$D$5","v":false},{"$f":"KL23=Scenarios!$D$5","v":false},{"$f":"KM23=Scenarios!$D$5","v":false},{"$f":"KN23=Scenarios!$D$5","v":false},{"$f":"KO23=Scenarios!$D$5","v":false},{"$f":"KP23=Scenarios!$D$5","v":false},{"$f":"KQ23=Scenarios!$D$5","v":false},{"$f":"KR23=Scenarios!$D$5","v":false},{"$f":"KS23=Scenarios!$D$5","v":false},{"$f":"KT23=Scenarios!$D$5","v":false},{"$f":"KU23=Scenarios!$D$5","v":false},{"$f":"KV23=Scenarios!$D$5","v":false},{"$f":"KW23=Scenarios!$D$5","v":false},{"$f":"KX23=Scenarios!$D$5","v":false},{"$f":"KY23=Scenarios!$D$5","v":false},{"$f":"KZ23=Scenarios!$D$5","v":false},{"$f":"LA23=Scenarios!$D$5","v":false},{"$f":"LB23=Scenarios!$D$5","v":false},{"$f":"LC23=Scenarios!$D$5","v":false},{"$f":"LD23=Scenarios!$D$5","v":false},{"$f":"LE23=Scenarios!$D$5","v":false},{"$f":"LF23=Scenarios!$D$5","v":false},{"$f":"LG23=Scenarios!$D$5","v":false},{"$f":"LH23=Scenarios!$D$5","v":false},{"$f":"LI23=Scenarios!$D$5","v":false},{"$f":"LJ23=Scenarios!$D$5","v":false},{"$f":"LK23=Scenarios!$D$5","v":false},{"$f":"LL23=Scenarios!$D$5","v":false},{"$f":"LM23=Scenarios!$D$5","v":false},{"$f":"LN23=Scenarios!$D$5","v":false},{"$f":"LO23=Scenarios!$D$5","v":false},{"$f":"LP23=Scenarios!$D$5","v":false},{"$f":"LQ23=Scenarios!$D$5","v":false},{"$f":"LR23=Scenarios!$D$5","v":false},{"$f":"LS23=Scenarios!$D$5","v":false},{"$f":"LT23=Scenarios!$D$5","v":false},{"$f":"LU23=Scenarios!$D$5","v":false},{"$f":"LV23=Scenarios!$D$5","v":false},{"$f":"LW23=Scenarios!$D$5","v":false},{"$f":"LX23=Scenarios!$D$5","v":false},{"$f":"LY23=Scenarios!$D$5","v":false},{"$f":"LZ23=Scenarios!$D$5","v":false},{"$f":"MA23=Scenarios!$D$5","v":false},{"$f":"MB23=Scenarios!$D$5","v":false},{"$f":"MC23=Scenarios!$D$5","v":false},{"$f":"MD23=Scenarios!$D$5","v":false},{"$f":"ME23=Scenarios!$D$5","v":false},{"$f":"MF23=Scenarios!$D$5","v":false},{"$f":"MG23=Scenarios!$D$5","v":false},{"$f":"MH23=Scenarios!$D$5","v":false},{"$f":"MI23=Scenarios!$D$5","v":false},{"$f":"MJ23=Scenarios!$D$5","v":false},{"$f":"MK23=Scenarios!$D$5","v":false},{"$f":"ML23=Scenarios!$D$5","v":false},{"$f":"MM23=Scenarios!$D$5","v":false},{"$f":"MN23=Scenarios!$D$5","v":false},{"$f":"MO23=Scenarios!$D$5","v":false},{"$f":"MP23=Scenarios!$D$5","v":false},{"$f":"MQ23=Scenarios!$D$5","v":false},{"$f":"MR23=Scenarios!$D$5","v":false},{"$f":"MS23=Scenarios!$D$5","v":false},{"$f":"MT23=Scenarios!$D$5","v":false},{"$f":"MU23=Scenarios!$D$5","v":false},{"$f":"MV23=Scenarios!$D$5","v":false},{"$f":"MW23=Scenarios!$D$5","v":false},{"$f":"MX23=Scenarios!$D$5","v":false},{"$f":"MY23=Scenarios!$D$5","v":false},{"$f":"MZ23=Scenarios!$D$5","v":false},{"$f":"NA23=Scenarios!$D$5","v":false},{"$f":"NB23=Scenarios!$D$5","v":false},{"$f":"NC23=Scenarios!$D$5","v":false},{"$f":"ND23=Scenarios!$D$5","v":false},{"$f":"NE23=Scenarios!$D$5","v":false},{"$f":"NF23=Scenarios!$D$5","v":false},{"$f":"NG23=Scenarios!$D$5","v":false},{"$f":"NH23=Scenarios!$D$5","v":false},{"$f":"NI23=Scenarios!$D$5","v":false},{"$f":"NJ23=Scenarios!$D$5","v":false},{"$f":"NK23=Scenarios!$D$5","v":false},{"$f":"NL23=Scenarios!$D$5","v":false},{"$f":"NM23=Scenarios!$D$5","v":false},{"$f":"NN23=Scenarios!$D$5","v":false},{"$f":"NO23=Scenarios!$D$5","v":false},{"$f":"NP23=Scenarios!$D$5","v":false},{"$f":"NQ23=Scenarios!$D$5","v":false},{"$f":"NR23=Scenarios!$D$5","v":false},{"$f":"NS23=Scenarios!$D$5","v":false},{"$f":"NT23=Scenarios!$D$5","v":false},{"$f":"NU23=Scenarios!$D$5","v":false},{"$f":"NV23=Scenarios!$D$5","v":false},{"$f":"NW23=Scenarios!$D$5","v":false},{"$f":"NX23=Scenarios!$D$5","v":false},{"$f":"NY23=Scenarios!$D$5","v":false},{"$f":"NZ23=Scenarios!$D$5","v":false},{"$f":"OA23=Scenarios!$D$5","v":false},{"$f":"OB23=Scenarios!$D$5","v":false},{"$f":"OC23=Scenarios!$D$5","v":false},{"$f":"OD23=Scenarios!$D$5","v":false},{"$f":"OE23=Scenarios!$D$5","v":false},{"$f":"OF23=Scenarios!$D$5","v":false},{"$f":"OG23=Scenarios!$D$5","v":false},{"$f":"OH23=Scenarios!$D$5","v":false},{"$f":"OI23=Scenarios!$D$5","v":false},{"$f":"OJ23=Scenarios!$D$5","v":false},{"$f":"OK23=Scenarios!$D$5","v":false},{"$f":"OL23=Scenarios!$D$5","v":false},{"$f":"OM23=Scenarios!$D$5","v":false},{"$f":"ON23=Scenarios!$D$5","v":false},{"$f":"OO23=Scenarios!$D$5","v":false},{"$f":"OP23=Scenarios!$D$5","v":false},{"$f":"OQ23=Scenarios!$D$5","v":false},{"$f":"OR23=Scenarios!$D$5","v":false},{"$f":"OS23=Scenarios!$D$5","v":false},{"$f":"OT23=Scenarios!$D$5","v":false},{"$f":"OU23=Scenarios!$D$5","v":false},{"$f":"OV23=Scenarios!$D$5","v":false},{"$f":"OW23=Scenarios!$D$5","v":false},{"$f":"OX23=Scenarios!$D$5","v":false},{"$f":"OY23=Scenarios!$D$5","v":false},{"$f":"OZ23=Scenarios!$D$5","v":false},{"$f":"PA23=Scenarios!$D$5","v":false},{"$f":"PB23=Scenarios!$D$5","v":false},{"$f":"PC23=Scenarios!$D$5","v":false},{"$f":"PD23=Scenarios!$D$5","v":false},{"$f":"PE23=Scenarios!$D$5","v":false},{"$f":"PF23=Scenarios!$D$5","v":false},{"$f":"PG23=Scenarios!$D$5","v":false},{"$f":"PH23=Scenarios!$D$5","v":false},{"$f":"PI23=Scenarios!$D$5","v":false},{"$f":"PJ23=Scenarios!$D$5","v":false},{"$f":"PK23=Scenarios!$D$5","v":false},{"$f":"PL23=Scenarios!$D$5","v":false},{"$f":"PM23=Scenarios!$D$5","v":false},{"$f":"PN23=Scenarios!$D$5","v":false},{"$f":"PO23=Scenarios!$D$5","v":false},{"$f":"PP23=Scenarios!$D$5","v":false},{"$f":"PQ23=Scenarios!$D$5","v":false},{"$f":"PR23=Scenarios!$D$5","v":false},{"$f":"PS23=Scenarios!$D$5","v":false},{"$f":"PT23=Scenarios!$D$5","v":false},{"$f":"PU23=Scenarios!$D$5","v":false},{"$f":"PV23=Scenarios!$D$5","v":false},{"$f":"PW23=Scenarios!$D$5","v":false},{"$f":"PX23=Scenarios!$D$5","v":false},{"$f":"PY23=Scenarios!$D$5","v":false},{"$f":"PZ23=Scenarios!$D$5","v":false},{"$f":"QA23=Scenarios!$D$5","v":false},{"$f":"QB23=Scenarios!$D$5","v":false},{"$f":"QC23=Scenarios!$D$5","v":false},{"$f":"QD23=Scenarios!$D$5","v":false},{"$f":"QE23=Scenarios!$D$5","v":false},{"$f":"QF23=Scenarios!$D$5","v":false},{"$f":"QG23=Scenarios!$D$5","v":false},{"$f":"QH23=Scenarios!$D$5","v":false},{"$f":"QI23=Scenarios!$D$5","v":false},{"$f":"QJ23=Scenarios!$D$5","v":false},{"$f":"QK23=Scenarios!$D$5","v":false},{"$f":"QL23=Scenarios!$D$5","v":false},{"$f":"QM23=Scenarios!$D$5","v":false},{"$f":"QN23=Scenarios!$D$5","v":false},{"$f":"QO23=Scenarios!$D$5","v":false},{"$f":"QP23=Scenarios!$D$5","v":false},{"$f":"QQ23=Scenarios!$D$5","v":false},{"$f":"QR23=Scenarios!$D$5","v":false},{"$f":"QS23=Scenarios!$D$5","v":false},{"$f":"QT23=Scenarios!$D$5","v":false},{"$f":"QU23=Scenarios!$D$5","v":false},{"$f":"QV23=Scenarios!$D$5","v":false},{"$f":"QW23=Scenarios!$D$5","v":false},{"$f":"QX23=Scenarios!$D$5","v":false},{"$f":"QY23=Scenarios!$D$5","v":false},{"$f":"QZ23=Scenarios!$D$5","v":false},{"$f":"RA23=Scenarios!$D$5","v":false},{"$f":"RB23=Scenarios!$D$5","v":false},{"$f":"RC23=Scenarios!$D$5","v":false},{"$f":"RD23=Scenarios!$D$5","v":false},{"$f":"RE23=Scenarios!$D$5","v":false},{"$f":"RF23=Scenarios!$D$5","v":false},{"$f":"RG23=Scenarios!$D$5","v":false},{"$f":"RH23=Scenarios!$D$5","v":false},{"$f":"RI23=Scenarios!$D$5","v":false},{"$f":"RJ23=Scenarios!$D$5","v":false},{"$f":"RK23=Scenarios!$D$5","v":false},{"$f":"RL23=Scenarios!$D$5","v":false},{"$f":"RM23=Scenarios!$D$5","v":false},{"$f":"RN23=Scenarios!$D$5","v":false},{"$f":"RO23=Scenarios!$D$5","v":false},{"$f":"RP23=Scenarios!$D$5","v":false},{"$f":"RQ23=Scenarios!$D$5","v":false},{"$f":"RR23=Scenarios!$D$5","v":false},{"$f":"RS23=Scenarios!$D$5","v":false},{"$f":"RT23=Scenarios!$D$5","v":false},{"$f":"RU23=Scenarios!$D$5","v":false},{"$f":"RV23=Scenarios!$D$5","v":false},{"$f":"RW23=Scenarios!$D$5","v":false},{"$f":"RX23=Scenarios!$D$5","v":false},{"$f":"RY23=Scenarios!$D$5","v":false},{"$f":"RZ23=Scenarios!$D$5","v":false},{"$f":"SA23=Scenarios!$D$5","v":false},{"$f":"SB23=Scenarios!$D$5","v":false},{"$f":"SC23=Scenarios!$D$5","v":false},{"$f":"SD23=Scenarios!$D$5","v":false},{"$f":"SE23=Scenarios!$D$5","v":false},{"$f":"SF23=Scenarios!$D$5","v":false},{"$f":"SG23=Scenarios!$D$5","v":false},{"$f":"SH23=Scenarios!$D$5","v":false},{"$f":"SI23=Scenarios!$D$5","v":false},{"$f":"SJ23=Scenarios!$D$5","v":false},{"$f":"SK23=Scenarios!$D$5","v":false},{"$f":"SL23=Scenarios!$D$5","v":false},{"$f":"SM23=Scenarios!$D$5","v":false},{"$f":"SN23=Scenarios!$D$5","v":false},{"$f":"SO23=Scenarios!$D$5","v":false},{"$f":"SP23=Scenarios!$D$5","v":false},{"$f":"SQ23=Scenarios!$D$5","v":false},{"$f":"SR23=Scenarios!$D$5","v":false},{"$f":"SS23=Scenarios!$D$5","v":false},{"$f":"ST23=Scenarios!$D$5","v":false},{"$f":"SU23=Scenarios!$D$5","v":false},{"$f":"SV23=Scenarios!$D$5","v":false},{"$f":"SW23=Scenarios!$D$5","v":false},{"$f":"SX23=Scenarios!$D$5","v":false},{"$f":"SY23=Scenarios!$D$5","v":false},{"$f":"SZ23=Scenarios!$D$5","v":false},{"$f":"TA23=Scenarios!$D$5","v":false},{"$f":"TB23=Scenarios!$D$5","v":false},{"$f":"TC23=Scenarios!$D$5","v":false}]
[null,null,null,"Rate of Return Earned on Capital (Equity or Total)",null,null,null,null,null,null,{"$f":"interpolate_look_up(K3,Scenarios!51:51,Scenarios!53:53)","v":0.13},{"$f":"interpolate_look_up(L3,Scenarios!51:51,Scenarios!53:53)","v":0.13},{"$f":"interpolate_look_up(M3,Scenarios!51:51,Scenarios!53:53)","v":0.13},{"$f":"interpolate_look_up(N3,Scenarios!51:51,Scenarios!53:53)","v":0.13},{"$f":"interpolate_look_up(O3,Scenarios!51:51,Scenarios!53:53)","v":0.13},{"$f":"interpolate_look_up(P3,Scenarios!51:51,Scenarios!53:53)","v":0.13},{"$f":"interpolate_look_up(Q3,Scenarios!51:51,Scenarios!53:53)","v":0.13},{"$f":"interpolate_look_up(R3,Scenarios!51:51,Scenarios!53:53)","v":0.13},{"$f":"interpolate_look_up(S3,Scenarios!51:51,Scenarios!53:53)","v":0.13},{"$f":"interpolate_look_up(T3,Scenarios!51:51,Scenarios!53:53)","v":0.13},{"$f":"interpolate_look_up(U3,Scenarios!51:51,Scenarios!53:53)","v":0.13},{"$f":"interpolate_look_up(V3,Scenarios!51:51,Scenarios!53:53)","v":0.11428204468414022},{"$f":"interpolate_look_up(W3,Scenarios!51:51,Scenarios!53:53)","v":0.10046450567067555},{"$f":"interpolate_look_up(X3,Scenarios!51:51,Scenarios!53:53)","v":8.8317608663278466E-2},{"$f":"interpolate_look_up(Y3,Scenarios!51:51,Scenarios!53:53)","v":7.7639360766563081E-2},{"$f":"interpolate_look_up(Z3,Scenarios!51:51,Scenarios!53:53)","v":6.8252191510557239E-2},{"$f":"interpolate_look_up(AA3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(AB3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(AC3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(AD3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(AE3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(AF3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(AG3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(AH3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(AI3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(AJ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(AK3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(AL3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(AM3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(AN3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(AO3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(AP3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(AQ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(AR3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(AS3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(AT3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(AU3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(AV3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(AW3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(AX3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(AY3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(AZ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BA3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BB3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BC3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BD3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BE3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BF3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BG3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BH3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BI3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BJ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BK3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BL3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BM3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BN3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BO3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BP3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BQ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BR3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BS3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BT3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BU3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BV3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BW3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BX3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BY3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(BZ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CA3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CB3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CC3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CD3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CE3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CF3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CG3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CH3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CI3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CJ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CK3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CL3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CM3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CN3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CO3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CP3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CQ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CR3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CS3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CT3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CU3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CV3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CW3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CX3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CY3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(CZ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DA3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DB3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DC3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DD3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DE3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DF3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DG3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DH3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DI3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DJ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DK3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DL3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DM3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DN3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DO3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DP3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DQ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DR3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DS3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DT3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DU3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DV3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DW3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DX3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DY3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(DZ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(EA3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(EB3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(EC3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(ED3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(EE3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(EF3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(EG3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(EH3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(EI3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(EJ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(EK3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(EL3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(EM3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(EN3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(EO3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(EP3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(EQ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(ER3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(ES3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(ET3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(EU3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(EV3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(EW3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(EX3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(EY3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(EZ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FA3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FB3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FC3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FD3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FE3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FF3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FG3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FH3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FI3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FJ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FK3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FL3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FM3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FN3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FO3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FP3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FQ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FR3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FS3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FT3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FU3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FV3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FW3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FX3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FY3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(FZ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GA3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GB3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GC3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GD3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GE3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GF3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GG3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GH3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GI3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GJ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GK3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GL3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GM3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GN3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GO3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GP3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GQ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GR3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GS3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GT3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GU3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GV3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GW3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GX3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GY3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(GZ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HA3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HB3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HC3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HD3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HE3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HF3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HG3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HH3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HI3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HJ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HK3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HL3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HM3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HN3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HO3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HP3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HQ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HR3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HS3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HT3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HU3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HV3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HW3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HX3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HY3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(HZ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(IA3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(IB3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(IC3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(ID3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(IE3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(IF3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(IG3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(IH3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(II3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(IJ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(IK3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(IL3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(IM3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(IN3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(IO3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(IP3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(IQ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(IR3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(IS3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(IT3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(IU3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(IV3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(IW3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(IX3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(IY3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(IZ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JA3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JB3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JC3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JD3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JE3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JF3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JG3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JH3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JI3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JJ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JK3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JL3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JM3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JN3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JO3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JP3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JQ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JR3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JS3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JT3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JU3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JV3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JW3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JX3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JY3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(JZ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KA3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KB3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KC3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KD3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KE3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KF3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KG3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KH3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KI3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KJ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KK3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KL3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KM3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KN3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KO3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KP3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KQ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KR3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KS3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KT3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KU3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KV3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KW3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KX3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KY3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(KZ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LA3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LB3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LC3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LD3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LE3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LF3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LG3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LH3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LI3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LJ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LK3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LL3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LM3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LN3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LO3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LP3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LQ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LR3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LS3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LT3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LU3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LV3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LW3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LX3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LY3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(LZ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(MA3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(MB3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(MC3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(MD3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(ME3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(MF3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(MG3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(MH3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(MI3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(MJ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(MK3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(ML3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(MM3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(MN3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(MO3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(MP3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(MQ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(MR3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(MS3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(MT3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(MU3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(MV3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(MW3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(MX3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(MY3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(MZ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(NA3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(NB3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(NC3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(ND3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(NE3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(NF3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(NG3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(NH3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(NI3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(NJ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(NK3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(NL3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(NM3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(NN3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(NO3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(NP3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(NQ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(NR3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(NS3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(NT3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(NU3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(NV3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(NW3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(NX3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(NY3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(NZ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(OA3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(OB3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(OC3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(OD3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(OE3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(OF3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(OG3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(OH3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(OI3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(OJ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(OK3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(OL3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(OM3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(ON3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(OO3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(OP3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(OQ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(OR3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(OS3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(OT3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(OU3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(OV3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(OW3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(OX3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(OY3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(OZ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PA3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PB3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PC3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PD3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PE3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PF3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PG3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PH3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PI3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PJ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PK3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PL3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PM3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PN3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PO3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PP3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PQ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PR3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PS3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PT3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PU3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PV3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PW3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PX3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PY3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(PZ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QA3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QB3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QC3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QD3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QE3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QF3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QG3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QH3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QI3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QJ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QK3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QL3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QM3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QN3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QO3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QP3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QQ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QR3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QS3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QT3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QU3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QV3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QW3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QX3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QY3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(QZ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RA3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RB3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RC3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RD3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RE3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RF3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RG3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RH3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RI3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RJ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RK3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RL3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RM3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RN3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RO3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RP3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RQ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RR3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RS3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RT3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RU3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RV3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RW3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RX3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RY3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(RZ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(SA3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(SB3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(SC3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(SD3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(SE3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(SF3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(SG3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(SH3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(SI3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(SJ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(SK3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(SL3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(SM3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(SN3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(SO3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(SP3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(SQ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(SR3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(SS3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(ST3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(SU3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(SV3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(SW3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(SX3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(SY3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(SZ3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(TA3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(TB3,Scenarios!51:51,Scenarios!53:53)","v":0.06},{"$f":"interpolate_look_up(TC3,Scenarios!51:51,Scenarios!53:53)","v":0.06}]
[null,null,null,"Growth Rate",null,null,null,null,null,null,{"$f":"interpolate_look_up(K3,Scenarios!51:51,Scenarios!54:54)","v":0.08},{"$f":"interpolate_look_up(L3,Scenarios!51:51,Scenarios!54:54)","v":7.1131176401556917E-2},{"$f":"interpolate_look_up(M3,Scenarios!51:51,Scenarios!54:54)","v":6.3245553203367597E-2},{"$f":"interpolate_look_up(N3,Scenarios!51:51,Scenarios!54:54)","v":5.6234132519034911E-2},{"$f":"interpolate_look_up(O3,Scenarios!51:51,Scenarios!54:54)","v":0.05},{"$f":"interpolate_look_up(P3,Scenarios!51:51,Scenarios!54:54)","v":4.2171633265087466E-2},{"$f":"interpolate_look_up(Q3,Scenarios!51:51,Scenarios!54:54)","v":3.5568933044900629E-2},{"$f":"interpolate_look_up(R3,Scenarios!51:51,Scenarios!54:54)","v":0.03},{"$f":"interpolate_look_up(S3,Scenarios!51:51,Scenarios!54:54)","v":0.03},{"$f":"interpolate_look_up(T3,Scenarios!51:51,Scenarios!54:54)","v":0.03},{"$f":"interpolate_look_up(U3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(V3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(W3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(X3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(Y3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(Z3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AA3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AB3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AC3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AD3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AE3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AF3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AG3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AH3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AI3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AJ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AK3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AL3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AM3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AN3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AO3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AP3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AQ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AR3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AS3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AT3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AU3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AV3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AW3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AX3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AY3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(AZ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BA3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BB3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BC3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BD3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BE3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BF3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BG3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BH3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BI3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BJ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BK3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BL3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BM3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BN3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BO3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BP3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BQ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BR3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BS3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BT3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BU3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BV3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BW3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BX3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BY3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(BZ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CA3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CB3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CC3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CD3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CE3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CF3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CG3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CH3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CI3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CJ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CK3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CL3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CM3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CN3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CO3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CP3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CQ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CR3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CS3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CT3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CU3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CV3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CW3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CX3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CY3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(CZ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DA3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DB3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DC3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DD3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DE3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DF3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DG3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DH3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DI3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DJ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DK3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DL3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DM3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DN3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DO3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DP3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DQ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DR3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DS3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DT3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DU3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DV3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DW3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DX3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DY3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(DZ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(EA3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(EB3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(EC3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(ED3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(EE3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(EF3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(EG3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(EH3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(EI3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(EJ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(EK3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(EL3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(EM3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(EN3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(EO3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(EP3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(EQ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(ER3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(ES3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(ET3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(EU3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(EV3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(EW3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(EX3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(EY3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(EZ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FA3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FB3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FC3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FD3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FE3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FF3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FG3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FH3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FI3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FJ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FK3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FL3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FM3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FN3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FO3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FP3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FQ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FR3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FS3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FT3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FU3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FV3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FW3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FX3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FY3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(FZ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GA3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GB3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GC3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GD3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GE3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GF3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GG3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GH3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GI3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GJ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GK3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GL3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GM3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GN3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GO3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GP3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GQ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GR3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GS3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GT3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GU3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GV3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GW3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GX3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GY3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(GZ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HA3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HB3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HC3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HD3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HE3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HF3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HG3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HH3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HI3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HJ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HK3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HL3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HM3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HN3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HO3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HP3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HQ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HR3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HS3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HT3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HU3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HV3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HW3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HX3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HY3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(HZ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(IA3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(IB3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(IC3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(ID3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(IE3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(IF3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(IG3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(IH3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(II3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(IJ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(IK3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(IL3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(IM3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(IN3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(IO3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(IP3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(IQ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(IR3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(IS3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(IT3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(IU3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(IV3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(IW3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(IX3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(IY3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(IZ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JA3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JB3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JC3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JD3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JE3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JF3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JG3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JH3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JI3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JJ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JK3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JL3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JM3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JN3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JO3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JP3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JQ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JR3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JS3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JT3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JU3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JV3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JW3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JX3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JY3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(JZ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KA3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KB3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KC3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KD3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KE3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KF3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KG3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KH3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KI3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KJ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KK3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KL3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KM3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KN3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KO3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KP3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KQ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KR3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KS3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KT3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KU3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KV3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KW3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KX3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KY3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(KZ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LA3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LB3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LC3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LD3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LE3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LF3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LG3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LH3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LI3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LJ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LK3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LL3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LM3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LN3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LO3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LP3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LQ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LR3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LS3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LT3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LU3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LV3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LW3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LX3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LY3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(LZ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(MA3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(MB3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(MC3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(MD3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(ME3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(MF3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(MG3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(MH3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(MI3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(MJ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(MK3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(ML3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(MM3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(MN3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(MO3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(MP3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(MQ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(MR3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(MS3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(MT3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(MU3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(MV3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(MW3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(MX3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(MY3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(MZ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(NA3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(NB3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(NC3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(ND3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(NE3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(NF3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(NG3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(NH3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(NI3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(NJ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(NK3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(NL3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(NM3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(NN3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(NO3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(NP3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(NQ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(NR3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(NS3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(NT3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(NU3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(NV3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(NW3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(NX3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(NY3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(NZ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(OA3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(OB3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(OC3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(OD3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(OE3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(OF3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(OG3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(OH3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(OI3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(OJ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(OK3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(OL3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(OM3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(ON3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(OO3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(OP3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(OQ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(OR3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(OS3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(OT3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(OU3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(OV3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(OW3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(OX3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(OY3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(OZ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PA3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PB3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PC3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PD3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PE3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PF3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PG3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PH3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PI3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PJ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PK3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PL3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PM3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PN3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PO3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PP3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PQ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PR3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PS3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PT3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PU3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PV3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PW3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PX3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PY3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(PZ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QA3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QB3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QC3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QD3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QE3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QF3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QG3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QH3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QI3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QJ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QK3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QL3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QM3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QN3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QO3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QP3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QQ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QR3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QS3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QT3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QU3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QV3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QW3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QX3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QY3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(QZ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RA3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RB3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RC3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RD3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RE3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RF3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RG3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RH3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RI3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RJ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RK3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RL3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RM3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RN3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RO3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RP3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RQ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RR3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RS3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RT3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RU3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RV3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RW3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RX3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RY3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(RZ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(SA3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(SB3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(SC3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(SD3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(SE3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(SF3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(SG3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(SH3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(SI3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(SJ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(SK3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(SL3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(SM3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(SN3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(SO3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(SP3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(SQ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(SR3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(SS3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(ST3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(SU3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(SV3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(SW3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(SX3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(SY3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(SZ3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(TA3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(TB3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(TC3,Scenarios!51:51,Scenarios!54:54)","v":2.5000000000000001E-2}]
[null,null,null,"Dividend Payout (Money Extracted)",null,null,null,null,null,{"$f":"1-K7/K6","v":0.38461538461538458},{"$f":"1-K7/K6","v":0.38461538461538458},{"$f":"1-L7/L6","v":0.45283710460340831},0.51349574458948011,0.56742974985357764,0.61538461538461542,0.67560282103778868,0.72639282273153372,0.76923076923076927,0.76923076923076927,0.76923076923076927,0.80769230769230771,0.78124297592770109,0.75115589497896451,0.71693074146385105,0.67799837926065532,0.63371139524314024,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,{"$f":"1-BX7/BX6","v":0.58333333333333326},0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,{"$f":"1-EJ7/EJ6","v":0.58333333333333326},0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,{"$f":"1-GV7/GV6","v":0.58333333333333326},0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,{"$f":"1-JH7/JH6","v":0.58333333333333326},0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,{"$f":"1-LT7/LT6","v":0.58333333333333326},0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,{"$f":"1-OF7/OF6","v":0.58333333333333326},0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,{"$f":"1-QR7/QR6","v":0.58333333333333326},0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326,0.58333333333333326]
[]
[null,"Theoretical Long-term Model"]
[null,null,null,"Opening Balance",null,null,null,null,null,null,{"$f":"J14","v":100},107.11311764015569,113.88754602064473,120.29191337583735,126.30650904462924,131.6330608230528,136.31510834996331,140.40456160046222,144.61669844847609,148.95519940193037,152.67907938697863,157.02103012280182,161.48645904743785,166.07887768463263,170.80189742029512,175.65923234241868,180.65470216176541,185.17106971580955,189.80034645870481,194.54535512017245,199.40898899817674,204.39421372313114,209.50406906620944,214.74167079286468,220.11021256268629,225.61296787675343,231.25329207367227,237.03462437551408,242.96048998490193,249.0345022345245,255.2603647903876,261.6418739101473,268.182920757901,274.88749377684854,281.75968112126975,288.80367314930146,296.02376497803397,303.4243591024848,311.00996808004692,318.78521728204811,326.7548477140993,334.92371890695176,343.29681187962558,351.8792321766162,360.6762129810316,369.69311830555739,378.93544626319635,388.40883241977627,398.11905323027065,408.07202956102742,418.27383030005308,428.73067605755438,439.44894295899326,450.43516653296808,461.69604569629229,473.23844683869959,485.06940800966703,497.19614320990866,509.62604679015635,522.3666979599102,535.42586540890795,548.81151204413072,562.53179984523399,576.59509484136481,{"$f":"BV14","v":591.00997221239891},605.78522151770892,620.92985205565162,636.4530983570429,652.36442581596896,668.67353646136814,685.39037487290238,702.525134244725,720.08826260084311,738.09046916586419,756.54273089501078,775.45629916738596,794.8427066465706,814.71377431273481,835.0816186705531,855.958659137317,877.35762561574995,899.29156625614371,921.77385541254728,944.81820179786087,968.43865684280729,992.64962326387752,1017.4658638454744,1042.9025104416112,1068.9750732026514,1095.6994500327178,1123.0919362835357,1151.1692346906241,1179.9484655578897,1209.4471771968369,1239.6833566267578,1270.6754405424267,1302.4423265559874,1335.003384719887,1368.3784693378841,1402.5879310713312,1437.6526293481145,1473.5939450818173,1510.4337937088628,1548.1946385515846,1586.8995045153742,1626.5719921282584,1667.2362919314648,1708.9171992297515,1751.6401292104954,1795.4311324407579,1840.316910751777,1886.3248335205715,1933.4829543585859,1981.8200282175503,2031.3655289229891,2082.1496671460636,2134.2034088247151,2187.5584940453327,2242.2474563964661,2298.3036428063779,2355.7612338765371,2414.6552647234507,2475.0216463415368,2536.8971875000752,2600.3196171875775,2665.3276076172669,2731.9607978076988,2800.2598177528912,{"$f":"EH14","v":2870.2663131967138},2942.0229710266312,3015.5735453022971,3090.9628839348547,3168.2369560332259,3247.4428799340567,3328.6289519324082,3411.8446757307183,3497.1407926239863,3584.5693124395862,3674.1835452505761,3766.0381338818406,3860.1890872288864,3956.6938144096084,4055.6111597698482,4157.001438764094,4260.9264747331963,4367.4496366015264,4476.6358775165645,4588.5517744544786,4703.2655688158411,4820.8472080362371,4941.3683882371424,5064.9025979430708,5191.5251628916476,5321.3132919639384,5454.3461242630365,5590.7047773696122,5730.4723968038525,5873.7342067239488,6020.577561892047,6171.0920009393485,6325.3693009628323,6483.5035334869035,6645.5911218240763,6811.7308998696781,6982.0241723664203,7156.5747766755812,7335.4891460924709,7518.8763747447829,7706.8482841134028,7899.5194912162378,8097.0074784966446,8299.4326654590604,8506.9184820955379,8719.5914441479254,8937.5812302516242,9161.020761007916,9390.0462800331134,9624.7974370339398,9865.4173729597878,10112.052807283782,10364.854127465876,10623.975480652523,10889.574867668836,11161.814239360556,11440.859595344569,11726.881085228182,12020.053112358888,12320.55444016786,12628.568301172058,12944.282508701359,13267.889571418893,13599.586810704364,{"$f":"GT14","v":13939.576480971973},14288.065892996272,14645.267540321178,15011.399228829208,15386.68420954994,15771.351314788688,16165.635097658405,16569.775975099867,16984.020374477364,17408.620883839296,17843.836405935279,18289.932316083661,18747.180623985751,19215.860139585395,19696.256643075027,20188.663059151902,20693.379635630703,21210.71412652147,21740.981979684508,22284.506529176622,22841.619192406037,23412.659672216188,23997.976164021595,24597.925568122133,25212.873707325187,25843.195550008317,26489.275438758526,27151.507324727489,27830.295007845678,28526.052383041821,29239.203692617866,29970.183784933313,30719.438379556646,31487.424339045563,32274.609947521705,33081.475196209751,33908.512076114996,34756.224878017871,35625.13049996832,36515.758762467522,37428.652731529211,38364.36904981744,39323.47827606288,40306.565232964458,41314.229363788567,42347.085097883275,43405.762225330356,44490.906280963609,45603.178937987701,46743.258411437397,47911.839871723329,49109.635868516416,50337.376765229325,51595.811184360056,52885.706463969051,54207.849125568282,55563.045353707494,56952.121487550183,58375.924524738934,59835.322637857411,61331.205703803847,62864.485846398944,64436.097992558913,66047.000442372897,{"$f":"JF14","v":67698.175453432224},69390.629839768037,71125.39558576225,72903.530475406311,74726.118737291472,76594.271705723761,78509.128498366859,80471.856710826032,82483.653128596678,84545.744456811604,86659.3880682319,88825.87276993769,91046.519589186137,93322.682578915788,95655.749643388684,98047.143384473398,100498.32196908524,103010.78001831236,105586.04951877017,108225.70075673943,110931.34327565791,113704.62685754936,116547.24252898809,119460.9235922128,122447.44668201811,125508.63284906857,128646.34867029527,131862.50738705264,135159.07007172896,138538.04682352219,142001.49799411025,145551.53544396299,149190.32383006206,152920.08192581363,156743.08397395897,160661.66107330794,164678.20260014065,168795.15766514416,173015.03660677277,177340.41252194208,181773.92283499063,186318.27090586541,190976.22767851205,{"$f":"KW14","v":195750.63337047482},200644.39920473669,205660.50918485512,210802.0219144765,216072.07246233843,221473.87427389689,227010.72113074429,232685.98915901291,238503.13888798823,244465.71736018793,250577.36029419265,256841.79430154746,263262.83915908611,269844.41013806325,276590.52039151482,283505.2834013027,290592.91548633529,297857.73837349366,305304.181832831,312936.7863786518,320760.20603811805,328779.21118907101,336998.6914687978,345423.65875551774,354059.25022440567,362910.73148001585,371983.49976701621,381283.08726119163,390815.16444272141,400585.54355378944,410600.18214263418,420865.18669620005,431386.81636360503,442171.48677269515,453225.77394201251,464556.41829056281,476170.32874782686,488074.5869665225,500276.45164068555,512783.36293170264,525602.94700499519,538743.0206801201,552211.59619712306,566016.88610205112,580167.30825460237,594671.49096096738,609538.27823499159,624776.7351908664,640396.15357063804,656406.05740990397,672816.20884515159,689636.61406628042,706877.52941793751,724549.46765338595,742663.20434472058,761229.78445333859,780260.52906467207,799767.04229128885,819761.2183485711,840255.24880728533,861261.6300274675,882793.17077815416,904863.00004760805,927484.57504879823,{"$f":"NI14","v":950671.68942501827},974438.48166064371,998799.4437021598,1023769.4297947139,1049363.6655395818,1075597.7571780714,1102487.7011075232,1130049.8936352113,1158301.1409760916,1187258.6695004939,1216940.1362380064,1247363.6396439564,1278547.7306350553,1310511.4239009318,1343274.2094984553,1376856.0647359167,1411277.4663543145,1446559.4030131723,1482723.3880885015,1519791.4727907141,1557786.2596104818,1596730.9161007439,1636649.1890032627,1677565.4187283441,1719504.5541965528,1762492.1680514666,1806554.4722527533,1851718.3340590722,1898011.292410549,1945461.5747208127,1994098.1140888331,2043950.5669410541,2095049.3311145806,2147425.5643924451,2201111.2035022564,2256138.9835898131,2312542.4581795586,2370356.019634048,2429614.9201248991,2490355.2931280215,2552614.1754562217,2616429.5298426272,2681840.2680886928,2748886.2747909101,2817608.4316606829,2888048.6424521999,2960249.8585135052,3034256.104976343,3110112.5076007517,3187865.3202907704,3267561.9532980397,3349251.0021304907,3432982.277183753,3518806.8341133469,3606777.0049661808,3696946.4300903352,3789370.0908425935,3884104.3431136585,3981206.9516914999,4080737.1254837876,4182755.5536208828,4287324.442461404,4394507.5535229389,4504370.2423610128,{"$f":"PU14","v":4616979.4984200383},4732403.9858805388,4850714.0855275523,4971981.937665741,5096281.4861073848,5223688.5232600691,5354280.7363415705,5488137.7547501102,5625341.1986188628,5765974.7285843343,5910124.0967989424,6057877.1992189158,6209324.1291993884,6364557.2324293731,6523671.1632401068,6686762.9423211096,6853932.0158791374,7025280.3162761163,7200912.3241830198,7380935.1322875954,7565458.5105947852,7754594.9733596547,7948459.8476936463,8147171.3438859871,8350850.6274831379,8559621.8931702152,8773612.4404994715,8992952.7515119594,9217776.5702997576,9448220.9845572524,9684426.5091711823,9926537.1719004624,10174700.601197973,10429068.116227921,10689794.819133619,10957039.689611958,11230965.681852257,11511739.823898563,11799533.319496026,12094521.652483426,12396884.693795511,12706806.811140399,13024476.98141891,13350088.905954383,13683841.128603244,14025937.156818325,14376585.585738782,14736000.225382252,15104400.231016809,15482010.236792229,15869060.492712036,16265787.005029835,16672431.680155579,17089242.472159471,17516473.53396346,17954385.37231255,18403245.006620362,18863326.131785873,19334909.285080519,19818282.017207529,20313739.067637715,20821582.54432866,21342122.107936874,21875675.160635296,{"$f":"SG14","v":22422567.039651182},22983131.21564246,23557709.49603352,24146652.233434357,24750318.539270215,25369076.502751969,26003303.415320769,26653386.000703786,27319720.650721379,28002713.666989416,28702781.50866415,29420351.046380755,30155859.822540276,30909756.318103783,31682500.226056378,32474562.731707789,33286426.800000489,34118587.470000505,34971552.156750515,35845840.960669279,36741986.98468601,37660536.659303166]
[null,null,null,"Add: Net Income",null,null,null,null,null,null,{"$f":"K11*K6","v":13},{"$f":"L11*L6","v":13.92470529322024},14.805380982683817,15.637948738858857,16.419846175801801,17.112297906996865,17.720964085495233,18.252593008060089,18.800170798301892,19.364175922250951,19.848280320307222,17.944684380843764,16.223657280708636,14.667689326587876,13.260950133427793,11.989127566432229,10.839282129705925,11.110264182948573,11.388020787522288,11.672721307210347,11.964539339890603,12.263652823387869,12.570244143972566,12.88450024757188,13.206612753761176,13.536778072605205,13.875197524420336,14.222077462530844,14.577629399094114,14.94207013407147,15.315621887423255,15.698512434608837,16.090975245474059,16.493249626610911,16.905580867276186,17.328220388958087,17.761425898682038,18.205461546149088,18.660598084802814,19.127113036922886,19.605290862845958,20.095423134417103,20.597808712777535,21.11275393059697,21.640572778861895,22.181587098333441,22.736126775791782,23.304529945186577,23.88714319381624,24.484321773661645,25.096429818003184,25.723840563453262,26.366936577539594,27.026109991978085,27.701762741777536,28.394306810321975,29.104164480580021,29.831768592594518,30.577562807409379,31.342001877594612,32.125551924534477,32.928690722647843,33.751907990714038,34.595705690481886,{"$f":"BW11*BW6","v":35.460598332743935},36.347113291062534,37.255791123339094,38.187185901422573,39.141865548958137,40.120412187682085,41.123422492374139,42.151508054683497,43.205295756050582,44.285428149951848,45.392563853700644,46.527377950043153,47.690562398794235,48.882826458764086,50.104897120233183,51.357519548239019,52.641457536944998,53.957493975368621,55.306431324752836,56.689092107871652,58.106319410568432,59.558977395832649,61.047951830728458,62.574150626496667,64.138504392159078,65.741967001963062,67.385516177012136,69.070154081437437,70.796907933473378,72.56683063181022,74.381001397605459,76.240526432545593,78.146539593359236,80.100203083193222,82.102708160273039,84.155275864279872,86.259157760886865,88.415636704909033,90.626027622531765,92.891678313095071,95.213970270922445,97.594319527695504,100.03417751588789,102.53503195378509,105.09840775262973,107.72586794644548,110.41901464510661,113.17949001123428,116.00897726151514,118.90920169305302,121.88193173537934,124.92898002876382,128.05220452948291,131.25350964271996,134.53484738378796,137.89821856838267,141.34567403259223,144.87931588340703,148.50129878049219,152.21383125000452,156.01917703125466,159.91965645703601,163.91764786846193,168.01558906517346,{"$f":"EI11*EI6","v":172.21597879180283},176.52137826159787,180.93441271813782,185.45777303609128,190.09421736199354,194.8465727960434,199.71773711594449,204.7106805438431,209.82844755743918,215.07415874637516,220.45101271503455,225.96228803291044,231.61134523373318,237.40162886457651,243.33666958619088,249.42008632584563,255.65558848399178,262.04697819609157,268.59815265099388,275.31310646726871,282.19593412895046,289.25083248217419,296.48210329422852,303.89415587658425,311.49150977349882,319.27879751783627,327.26076745578217,335.44228664217673,343.82834380823112,352.42405240343692,361.23465371352279,370.26552005636091,379.5221580577699,389.01021200921417,398.73546730944457,408.70385399218065,418.92145034198518,429.39448660053483,440.12934876554823,451.13258248468696,462.41089704680417,473.97116947297422,485.82044870979865,497.96595992754362,510.41510892573228,523.17548664887545,536.25487381509743,549.66124566047495,563.40277680198676,577.48784622203641,591.92504237758726,606.72316843702697,621.89124764795258,637.43852883915133,653.37449206013014,669.70885436163337,686.4515757206741,703.61286511369087,721.20318674153327,739.23326641007156,757.71409807032342,776.6569505220815,796.07337428513358,815.9752086422618,{"$f":"GU11*GU6","v":836.37458885831836},857.28395357977627,878.71605241927068,900.68395372975249,923.20105257299633,946.2810788873212,969.93810585950428,994.18655850599191,1019.0412224686419,1044.5172530303578,1070.6301843561166,1097.3959389650197,1124.8308374391449,1152.9516083751237,1181.7753985845015,1211.3197835491142,1241.6027781378421,1272.6428475912883,1304.4589187810705,1337.0703917505973,1370.4971515443622,1404.7595803329712,1439.8785698412955,1475.8755340873279,1512.772422439511,1550.5917330004991,1589.3565263255116,1629.0904394836493,1669.8177004707406,1711.5631429825091,1754.352221557072,1798.2110270959988,1843.1663027733987,1889.2454603427336,1936.4765968513022,1984.8885117725849,2034.5107245668996,2085.3734926810721,2137.5078299980992,2190.9455257480513,2245.7191638917525,2301.8621429890463,2359.4086965637725,2418.3939139778672,2478.853761827314,2540.8251058729966,2604.3457335198214,2669.4543768578164,2736.1907362792617,2804.5955046862437,2874.7103923033997,2946.5781521109848,3020.2426059137592,3095.7486710616031,3173.1423878381429,3252.4709475340969,3333.7827212224497,3417.127289253011,3502.5554714843361,3590.1193582714445,3679.8723422282305,3771.8691507839367,3866.1658795535345,3962.8200265423739,{"$f":"JG11*JG6","v":4061.8905272059333},4163.4377903860823,4267.5237351457345,4374.2118285243787,4483.5671242374883,4595.6563023434255,4710.5477099020118,4828.3114026495614,4949.0191877158004,5072.7446674086959,5199.5632840939134,5329.5523661962616,5462.791175351168,5599.360954734947,5739.3449786033207,5882.8286030684039,6029.8993181451142,6180.6468010987419,6335.1629711262103,6493.542045404366,6655.8805965394749,6822.2776114529615,6992.8345517392854,7167.6554155327676,7346.8468009210865,7530.5179709441136,7718.7809202177159,7911.7504432231581,8109.5442043037374,8312.282809411332,8520.0898796466154,8733.0921266377791,8951.4194298037237,9175.2049155488185,9404.5850384375372,9639.6996643984767,9880.6921560084393,10127.709459908649,10380.902196406367,10640.424751316525,10906.435370099438,11179.096254351924,11458.573660710723,{"$f":"KX11*KX6","v":11745.03800222849},12038.663952284202,12339.630551091306,12648.121314868589,12964.324347740305,13288.432456433813,13620.643267844656,13961.159349540774,14310.188333279293,14667.943041611275,15034.641617651558,15410.507658092847,15795.770349545166,16190.664608283794,16595.431223490887,17010.317004078162,17435.574929180118,17871.464302409619,18318.250909969858,18776.207182719107,19245.612362287084,19726.75267134426,20219.921488127868,20725.419525331065,21243.555013464338,21774.643888800951,22319.00998602097,22876.985235671498,23448.909866563285,24035.132613227364,24636.010928558051,25251.911201772004,25883.2089818163,26530.289206361707,27193.546436520748,27873.385097433769,28570.21972486961,29284.475217991348,30016.58709844113,30767.001775902158,31536.176820299712,32324.581240807205,33132.695771827384,33961.01316612307,34810.038495276138,35680.289457658044,36572.296694099496,37486.604111451983,38423.76921423828,39384.363444594237,40368.972530709092,41378.196843976824,42412.651765076247,43472.968059203158,44559.792260683236,45673.787067200312,46815.631743880323,47986.022537477329,49185.673100914268,50415.314928437117,51675.69780164805,52967.590246689251,54291.780002856482,55649.074502927891,{"$f":"NJ11*NJ6","v":57040.301365501095},58466.308899638621,59927.966622129585,61426.165787682832,62961.819932374907,64535.86543068428,66149.262066451382,67802.993618112669,69498.068458565496,71235.520170029631,73016.408174280383,74841.818378637385,76712.863838103323,78630.685434055908,80596.452569907313,82611.363884154998,84676.647981258866,86793.56418079033,88963.403285310094,91187.488367442842,93467.175576628899,95803.85496604463,98198.951340195752,100653.92512370064,103170.27325179317,105749.53008308799,108393.26833516519,111103.10004354433,113880.67754463294,116727.69448324876,119645.88684532998,122637.03401646324,125702.95986687484,128845.53386354671,132066.67221013538,135368.33901538877,138752.54749077352,142221.36117804286,145776.89520749394,149421.31758768129,153156.85052737329,156985.77179055763,160910.41608532157,164933.17648745459,169056.50589964096,173282.91854713199,177614.9915108103,182055.36629858057,186606.75045604509,191271.91921744621,196053.71719788239,200955.06012782943,205978.93663102516,211128.4100468008,216406.62029797083,221816.78580542011,227362.2054505556,233046.2605868195,238872.41710148999,244844.22752902724,250965.33321725295,257239.46654768422,263670.45321137633,270262.21454166074,{"$f":"PV11*PV6","v":277018.76990520227},283944.23915283231,291042.84513165313,298318.91625994444,305776.88916644308,313421.31139560411,321256.8441804942,329288.26528500661,337520.47191713174,345958.48371506005,354607.44580793654,363472.63195313496,372559.44775196328,381873.43394576234,391420.26979440637,401205.77653926658,411235.92095274822,421516.81897656695,432054.7394509812,442856.1079372557,453927.5106356871,465275.69840157928,476907.59086161875,488830.28063315921,501051.03764898825,513577.3135902129,526416.74642996828,539577.16509071749,553066.5942179854,566893.2590734351,581065.59055027086,595592.23031402775,610482.03607187839,625744.08697367529,641387.68914801709,657422.38137671747,673857.9409111354,690704.38943391375,707971.99916976155,725671.29914900556,743813.08162773063,762408.40866842389,781468.61888513458,801005.33435726294,821030.46771619457,841556.22940909944,862595.13514432684,884160.0135229351,906264.01386100857,928920.61420753377,952143.62956272205,975947.22030179005,1000345.9008093347,1025354.5483295682,1050988.4120378075,1077263.122338753,1104194.7003972216,1131799.5679071525,1160094.5571048311,1189096.9210324518,1218824.3440582629,1249294.9526597196,1280527.3264762124,1312540.5096381176,{"$f":"SH11*SH6","v":1345354.0223790708},1378987.8729385475,1413462.5697620111,1448799.1340060614,1485019.1123562129,1522144.590165118,1560198.204919246,1599203.160042227,1639183.2390432826,1680162.8200193648,1722166.890519849,1765221.0627828452,1809351.5893524166,1854585.3790862269,1900950.0135633827,1948473.7639024672,1997185.6080000293,2047115.2482000303,2098293.129405031,2150750.4576401566,2204519.2190811606,2259632.1995581901]
[null,null,null,"Less Cash Flow (Dividend or Income - Cap Exp + Dep)",null,{"$f":"Scenarios!D8","v":true},null,null,null,null,{"$f":"IF($F$13,K12*L8,K12*K8)","v":5.8868823598443081},{"$f":"IF($F$13,L12*M8,L12*L8)","v":7.1502769127312025},8.401013627491194,9.6233530700669885,11.093294397378243,12.430250380086369,13.631510834996334,14.040456160046222,{"$f":"IF($F$13,S12*T8,S12*S8)","v":14.461669844847609},15.640295937202691,15.506329584484037,13.479255456207744,11.631238643513848,9.9446695909253933,8.4036152113042331,6.9936577470854662,6.3229145756617884,6.4809874400533332,6.6430121260546677,6.809087429206035,6.9793146149361842,7.1537974803095894,7.332642417317329,7.5159584777502628,7.7038574396940183,7.8964538756863689,8.093865222578529,8.2962118531429923,8.503617149471566,8.7162075782083566,8.9341127676635637,9.1574655868551531,9.386402226526533,9.6210622821896976,9.8615888392444404,10.10812856022555,10.360831774231187,10.619852568586968,10.88534888280164,11.157482604871682,11.436419669993475,11.722330161743308,12.015388415786894,12.315773126181565,12.623667454336104,12.939259140694507,13.26274061921187,13.594309134692168,13.934166863059472,14.282521034635957,14.639584060501855,15.005573662014401,15.380713003564761,15.76523082865388,16.159361599370229,16.563345639354484,16.977429280338342,17.4018650123468,17.836911637655469,18.282834428596853,18.739905289311775,19.208402921544572,19.688612994583185,20.180828319447762,20.685349027433958,{"$f":"IF($F$13,BX12*BY8,BX12*BX8)","v":21.20248275311981},21.732544821947801,22.275858442496499,22.832754903558911,23.40357377614788,23.988663120551578,24.588379698565369,25.203089191029502,25.833166420805242,26.478995581325371,27.140970470858502,27.819494732629966,28.514982100945712,29.227856653469352,29.95855306980609,30.707516896551244,31.475204818965025,32.262084939439148,33.068637062925127,33.895352989498249,34.742736814235705,35.611305234591597,36.501587865456386,37.414127562092787,38.349480751145116,39.308217769923743,40.290923214171833,41.298196294526129,42.330651201889289,43.38891748193651,44.473640418984921,45.585481429459549,46.72511846519604,47.893246426825932,49.090577587496583,50.317842027184,51.575788077863599,52.865182779810191,54.186812349305448,55.541482658038085,56.930019724489036,58.353270217601263,59.812101973041294,61.307404522367335,62.840089635426523,64.411091876312184,66.021369173219981,67.671903402550484,69.363700987614251,71.097793512304605,72.875238350112213,74.697119308865012,76.564547291586635,78.478660973876302,80.440627498223222,82.45164318567879,84.512934265320752,86.625757621953767,88.791401562502628,91.0111866015652,93.286466266604336,95.618627923269443,98.00909362135117,100.45932096188497,{"$f":"IF($F$13,EJ12*EK8,EJ12*EJ8)","v":102.97080398593208},105.54507408558038,108.18370093771991,110.88829346116289,113.66050079769197,116.50201331763427,119.41456365057512,122.39992774183951,125.4599259353855,128.59642408377013,131.81133468586441,135.106618053011,138.48428350433628,141.94639059194466,145.49505035674326,149.13242661566184,152.86073728105339,156.68225571307974,160.59931210590673,164.6142949085544,168.72965228126824,172.94789358829996,177.27159092800747,181.70338070120764,186.24596521873781,190.90211434920624,195.67466720793641,200.56653388813479,205.58069723533816,210.72021466622161,215.98822003287717,221.38792553369908,226.92262367204157,232.59568926384264,238.41058149543869,244.37084603282466,250.48011718364529,256.74212011323641,263.16067311606736,269.73968994396904,276.48318219256828,283.39526174738251,290.48014329106707,297.74214687334381,305.18570054517733,312.81534305880677,320.63572663527702,328.65161980115892,336.86791029618786,345.28960805359253,353.92184825493234,362.76989446130563,371.83914182283826,381.13512036840922,390.66349837761942,400.43008583705983,410.4408379829863,420.70185893256104,431.21940540587502,441.99989054102195,453.0498878045475,464.37613499966119,475.98553837465266,487.88517683401898,{"$f":"IF($F$13,GV12*GW8,GV12*GV8)","v":500.08230625486942},512.58436391124121,525.39897300902226,538.53394733424784,551.99729601760396,565.79722841804414,579.94215912849518,594.44071310670768,609.30173093437531,624.5342742077346,640.1476310629281,656.15132183950118,672.55510488548873,689.36898250762579,706.60320707031656,724.26828724707445,742.3749944282514,760.93436928895767,779.95772852118171,799.45667173421111,819.44308852756637,839.92916574075559,860.92739488427446,882.45057975638133,904.51184425029101,927.1246403565483,950.30275636546196,974.06032527459854,998.41183340646353,1023.3721292416252,1048.9564324726659,1075.1803432844824,1102.0598518665945,1129.6113481632594,1157.851631867341,1186.7979226640246,1216.4678707306252,1246.879567498891,1278.051556686363,1310.002845603522,1342.7529167436103,1376.3217396622006,1410.7297831537558,1445.9980277325997,1482.1479784259145,1519.2016778865623,1557.181719833726,1596.1112628295691,1636.0140444003086,1676.9143955103164,1718.8372553980741,1761.808186783026,1805.8533914526015,1850.9997262389165,1897.2747193948896,1944.7065873797621,1993.3242520642561,2043.1573583658624,2094.2362923250089,2146.592199633134,2200.257004623963,2255.2634297395616,2311.6450154830513,2369.4361408701275,{"$f":"IF($F$13,JH12*JI8,JH12*JH8)","v":2428.6720443918812},2489.3888455016781,2551.6235666392204,2615.4141558052011,2680.7995097003313,2747.8194974428397,2816.5149848789106,2886.9278595008832,2959.1010559884057,3033.0785823881156,3108.9055469478189,3186.6281856215141,3266.2938902620522,3347.9512375186032,3431.6500184565684,3517.4412689179831,3605.3773006409324,3695.5117331569554,3787.8995264858795,3882.5970146480267,3979.6619400142272,4079.1534885145825,4181.1323257274471,4285.6606338706333,4392.8021497173986,4502.6222034603334,4615.1877585468419,4730.5674525105132,4848.8316388232761,4970.0524297938582,5094.303740538704,5221.6613340521717,5352.2028674034764,5486.007939088563,5623.158137565777,5763.7370910049221,5907.8305182800441,6055.5262812370465,6206.9144382679715,6362.0872992246714,6521.1394817052878,6684.1679687479209,6851.2721679666183,7022.5539721657833,7198.1178214699275,7378.0707670066759,7562.5225361818439,7751.5855995863903,7945.3752395760484,8144.0096205654509,8347.6098610795871,8556.3001076065757,8770.2076102967403,8989.4628005541599,9214.1993705680125,9444.554354832213,9680.6682137030166,9922.6849190455941,10170.752042021735,10425.020843072276,10685.646364149083,10952.787523252811,11226.607211334131,11507.272391617484,{"$f":"IF($F$13,LT12*LU8,LT12*LT8)","v":11794.954201407922},12089.828056443119,12392.073757854196,12701.875601800553,13019.422491845564,13344.908054141706,13678.530755495247,14020.494024382628,14371.006374992194,14730.281534367001,15098.538572726173,15476.002037044327,15862.902087970435,16259.474640169698,16665.961506173939,17082.610543828283,17509.675807423992,17947.417702609589,18396.103145174831,18856.005723804199,19327.405866899306,19810.59101357179,20305.855788911078,20813.502183633856,21333.839738224702,21867.185731680322,22413.865374972327,22974.212009346636,23548.567309580299,24137.281492319809,24740.713529627807,25359.231367868506,25993.212152065218,26643.042455866846,27309.11851726352,27991.846480195105,28691.642642199986,29408.933708254983,30144.157050961359,30897.760977235394,31670.205001666276,32461.960126707934,33273.509129875638,34105.346858122524,34957.980529575587,35831.93004281498,36727.72829388536,37645.921501232493,38587.069538763302,39551.746277232385,40540.5399341632,41554.053432517278,42592.90476833022,43657.727387538471,44749.170572226933,45867.899836532604,47014.597332445926,48189.962265757073,49394.711322400995,50629.579105461016,51895.318583097549,53192.701547674988,54522.519086366854,55885.582063526024,{"$f":"IF($F$13,OF12*OG8,OF12*OF8)","v":57282.721615114184},58714.78965549203,60182.659396879346,61687.225881801314,63229.406528846353,64810.141692067518,66430.395234369207,68091.155115228437,69793.433993109153,71538.269842936876,73326.726589010315,75159.894753735571,77038.892122578967,78964.864425643435,80938.986036284536,82962.460687191662,85036.52220437146,87162.435259480742,89341.496140967734,91575.033544491933,93864.409383104241,96211.019617681828,98616.295108123886,101081.70248582699,103608.74504797267,106198.96367417199,108853.93776602628,111575.28621017694,114364.66836543138,117223.78507456716,120154.37970143133,123158.23919396712,126237.1951738163,129393.12505316171,132627.95317949075,135943.65200897801,139342.24330920249,142825.79939193252,146396.44437673085,150056.35548614911,153807.76437330284,157652.95848263541,161594.2824447013,165634.13950581884,169774.99299346432,174019.3678183009,178369.85201375844,182829.09831410236,187399.82577195493,192084.82141625384,196886.94195166015,201809.11550045168,206854.34338796296,212025.70197266203,217326.34452197855,222759.503135028,228328.49071340368,234036.70298123881,239887.62055576977,245884.81106966402,252031.93134640568,258332.72963006579,264791.04787081742,271410.82406758791,{"$f":"IF($F$13,QR12*QS8,QR12*QR8)","v":278196.09466927755},285150.9970360095,292279.77196190978,299586.76626095746,307076.43541748147,314753.34630291851,322622.17996049143,330687.73445950379,338954.92782099132,347428.80101651617,356114.52104192902,365017.3840679772,374142.81866967661,383496.38913641847,393083.79886482895,402910.89383644966,412983.66618236084,423308.25783691986,433890.96428284282,444738.23838991387,455856.69434966176,467253.11170840333,478934.43950111343,490907.80048864125,503180.49550085724,515760.00788837875,528654.00808558823,541870.35828772793,555417.11724492116,569302.54517604411,583535.10880544514,598123.48652558145,613076.57368872094,628403.48803093913,644113.57523171254,660216.41461250547,676721.82497781806,693639.87060226349,710980.86736731988,728755.38905150304,746974.27377779048,765648.63062223513,784789.84638779121,804409.59254748595,824519.832361173,845132.82817020232,866261.14887445746,887917.67759631877,910115.61953622673,932868.51002463233,956190.222775248,980094.9783446294,1004597.3528032452,1029712.2866233262,1055455.0937889095,1081841.4711336321,1108887.5079119732,1136609.6956097723,1165024.9380000171,1194150.5614500176,1224004.3254862679,1254604.4336234245,1285969.5444640103,{"$f":"(TB13*TC8)/(F19-TC7)*(1+TC7)","v":17881456.359552853}]
[null,null,null,"Closing Balance",null,null,null,null,null,{"$f":"Scenarios!D4","v":100},{"$f":"K11+K12-K13","v":107.11311764015569},113.88754602064473,120.29191337583735,126.30650904462924,131.6330608230528,136.31510834996331,140.40456160046222,144.61669844847609,148.95519940193037,152.67907938697863,157.02103012280182,161.48645904743785,166.07887768463263,170.80189742029512,175.65923234241868,180.65470216176541,185.17106971580955,189.80034645870481,194.54535512017245,199.40898899817674,204.39421372313114,209.50406906620944,214.74167079286468,220.11021256268629,225.61296787675343,231.25329207367227,237.03462437551408,242.96048998490193,249.0345022345245,255.2603647903876,261.6418739101473,268.182920757901,274.88749377684854,281.75968112126975,288.80367314930146,296.02376497803397,303.4243591024848,311.00996808004692,318.78521728204811,326.7548477140993,334.92371890695176,343.29681187962558,351.8792321766162,360.6762129810316,369.69311830555739,378.93544626319635,388.40883241977627,398.11905323027065,408.07202956102742,418.27383030005308,428.73067605755438,439.44894295899326,450.43516653296808,461.69604569629229,473.23844683869959,485.06940800966703,497.19614320990866,509.62604679015635,522.3666979599102,535.42586540890795,548.81151204413072,562.53179984523399,576.59509484136481,591.00997221239891,{"$f":"BW11+BW12-BW13","v":605.78522151770892},620.92985205565162,636.4530983570429,652.36442581596896,668.67353646136814,685.39037487290238,702.525134244725,720.08826260084311,738.09046916586419,756.54273089501078,775.45629916738596,794.8427066465706,814.71377431273481,835.0816186705531,855.958659137317,877.35762561574995,899.29156625614371,921.77385541254728,944.81820179786087,968.43865684280729,992.64962326387752,1017.4658638454744,1042.9025104416112,1068.9750732026514,1095.6994500327178,1123.0919362835357,1151.1692346906241,1179.9484655578897,1209.4471771968369,1239.6833566267578,1270.6754405424267,1302.4423265559874,1335.003384719887,1368.3784693378841,1402.5879310713312,1437.6526293481145,1473.5939450818173,1510.4337937088628,1548.1946385515846,1586.8995045153742,1626.5719921282584,1667.2362919314648,1708.9171992297515,1751.6401292104954,1795.4311324407579,1840.316910751777,1886.3248335205715,1933.4829543585859,1981.8200282175503,2031.3655289229891,2082.1496671460636,2134.2034088247151,2187.5584940453327,2242.2474563964661,2298.3036428063779,2355.7612338765371,2414.6552647234507,2475.0216463415368,2536.8971875000752,2600.3196171875775,2665.3276076172669,2731.9607978076988,2800.2598177528912,2870.2663131967138,{"$f":"EI11+EI12-EI13","v":2942.0229710266312},3015.5735453022971,3090.9628839348547,3168.2369560332259,3247.4428799340567,3328.6289519324082,3411.8446757307183,3497.1407926239863,3584.5693124395862,3674.1835452505761,3766.0381338818406,3860.1890872288864,3956.6938144096084,4055.6111597698482,4157.001438764094,4260.9264747331963,4367.4496366015264,4476.6358775165645,4588.5517744544786,4703.2655688158411,4820.8472080362371,4941.3683882371424,5064.9025979430708,5191.5251628916476,5321.3132919639384,5454.3461242630365,5590.7047773696122,5730.4723968038525,5873.7342067239488,6020.577561892047,6171.0920009393485,6325.3693009628323,6483.5035334869035,6645.5911218240763,6811.7308998696781,6982.0241723664203,7156.5747766755812,7335.4891460924709,7518.8763747447829,7706.8482841134028,7899.5194912162378,8097.0074784966446,8299.4326654590604,8506.9184820955379,8719.5914441479254,8937.5812302516242,9161.020761007916,9390.0462800331134,9624.7974370339398,9865.4173729597878,10112.052807283782,10364.854127465876,10623.975480652523,10889.574867668836,11161.814239360556,11440.859595344569,11726.881085228182,12020.053112358888,12320.55444016786,12628.568301172058,12944.282508701359,13267.889571418893,13599.586810704364,13939.576480971973,{"$f":"GU11+GU12-GU13","v":14288.065892996272},14645.267540321178,15011.399228829208,15386.68420954994,15771.351314788688,16165.635097658405,16569.775975099867,16984.020374477364,17408.620883839296,17843.836405935279,18289.932316083661,18747.180623985751,19215.860139585395,19696.256643075027,20188.663059151902,20693.379635630703,21210.71412652147,21740.981979684508,22284.506529176622,22841.619192406037,23412.659672216188,23997.976164021595,24597.925568122133,25212.873707325187,25843.195550008317,26489.275438758526,27151.507324727489,27830.295007845678,28526.052383041821,29239.203692617866,29970.183784933313,30719.438379556646,31487.424339045563,32274.609947521705,33081.475196209751,33908.512076114996,34756.224878017871,35625.13049996832,36515.758762467522,37428.652731529211,38364.36904981744,39323.47827606288,40306.565232964458,41314.229363788567,42347.085097883275,43405.762225330356,44490.906280963609,45603.178937987701,46743.258411437397,47911.839871723329,49109.635868516416,50337.376765229325,51595.811184360056,52885.706463969051,54207.849125568282,55563.045353707494,56952.121487550183,58375.924524738934,59835.322637857411,61331.205703803847,62864.485846398944,64436.097992558913,66047.000442372897,67698.175453432224,{"$f":"JG11+JG12-JG13","v":69390.629839768037},71125.39558576225,72903.530475406311,74726.118737291472,76594.271705723761,78509.128498366859,80471.856710826032,82483.653128596678,84545.744456811604,86659.3880682319,88825.87276993769,91046.519589186137,93322.682578915788,95655.749643388684,98047.143384473398,100498.32196908524,103010.78001831236,105586.04951877017,108225.70075673943,110931.34327565791,113704.62685754936,116547.24252898809,119460.9235922128,122447.44668201811,125508.63284906857,128646.34867029527,131862.50738705264,135159.07007172896,138538.04682352219,142001.49799411025,145551.53544396299,149190.32383006206,152920.08192581363,156743.08397395897,160661.66107330794,164678.20260014065,168795.15766514416,173015.03660677277,177340.41252194208,181773.92283499063,186318.27090586541,190976.22767851205,195750.63337047482,{"$f":"KX11+KX12-KX13","v":200644.39920473669},205660.50918485512,210802.0219144765,216072.07246233843,221473.87427389689,227010.72113074429,232685.98915901291,238503.13888798823,244465.71736018793,250577.36029419265,256841.79430154746,263262.83915908611,269844.41013806325,276590.52039151482,283505.2834013027,290592.91548633529,297857.73837349366,305304.181832831,312936.7863786518,320760.20603811805,328779.21118907101,336998.6914687978,345423.65875551774,354059.25022440567,362910.73148001585,371983.49976701621,381283.08726119163,390815.16444272141,400585.54355378944,410600.18214263418,420865.18669620005,431386.81636360503,442171.48677269515,453225.77394201251,464556.41829056281,476170.32874782686,488074.5869665225,500276.45164068555,512783.36293170264,525602.94700499519,538743.0206801201,552211.59619712306,566016.88610205112,580167.30825460237,594671.49096096738,609538.27823499159,624776.7351908664,640396.15357063804,656406.05740990397,672816.20884515159,689636.61406628042,706877.52941793751,724549.46765338595,742663.20434472058,761229.78445333859,780260.52906467207,799767.04229128885,819761.2183485711,840255.24880728533,861261.6300274675,882793.17077815416,904863.00004760805,927484.57504879823,950671.68942501827,{"$f":"NJ11+NJ12-NJ13","v":974438.48166064371},998799.4437021598,1023769.4297947139,1049363.6655395818,1075597.7571780714,1102487.7011075232,1130049.8936352113,1158301.1409760916,1187258.6695004939,1216940.1362380064,1247363.6396439564,1278547.7306350553,1310511.4239009318,1343274.2094984553,1376856.0647359167,1411277.4663543145,1446559.4030131723,1482723.3880885015,1519791.4727907141,1557786.2596104818,1596730.9161007439,1636649.1890032627,1677565.4187283441,1719504.5541965528,1762492.1680514666,1806554.4722527533,1851718.3340590722,1898011.292410549,1945461.5747208127,1994098.1140888331,2043950.5669410541,2095049.3311145806,2147425.5643924451,2201111.2035022564,2256138.9835898131,2312542.4581795586,2370356.019634048,2429614.9201248991,2490355.2931280215,2552614.1754562217,2616429.5298426272,2681840.2680886928,2748886.2747909101,2817608.4316606829,2888048.6424521999,2960249.8585135052,3034256.104976343,3110112.5076007517,3187865.3202907704,3267561.9532980397,3349251.0021304907,3432982.277183753,3518806.8341133469,3606777.0049661808,3696946.4300903352,3789370.0908425935,3884104.3431136585,3981206.9516914999,4080737.1254837876,4182755.5536208828,4287324.442461404,4394507.5535229389,4504370.2423610128,4616979.4984200383,{"$f":"PV11+PV12-PV13","v":4732403.9858805388},4850714.0855275523,4971981.937665741,5096281.4861073848,5223688.5232600691,5354280.7363415705,5488137.7547501102,5625341.1986188628,5765974.7285843343,5910124.0967989424,6057877.1992189158,6209324.1291993884,6364557.2324293731,6523671.1632401068,6686762.9423211096,6853932.0158791374,7025280.3162761163,7200912.3241830198,7380935.1322875954,7565458.5105947852,7754594.9733596547,7948459.8476936463,8147171.3438859871,8350850.6274831379,8559621.8931702152,8773612.4404994715,8992952.7515119594,9217776.5702997576,9448220.9845572524,9684426.5091711823,9926537.1719004624,10174700.601197973,10429068.116227921,10689794.819133619,10957039.689611958,11230965.681852257,11511739.823898563,11799533.319496026,12094521.652483426,12396884.693795511,12706806.811140399,13024476.98141891,13350088.905954383,13683841.128603244,14025937.156818325,14376585.585738782,14736000.225382252,15104400.231016809,15482010.236792229,15869060.492712036,16265787.005029835,16672431.680155579,17089242.472159471,17516473.53396346,17954385.37231255,18403245.006620362,18863326.131785873,19334909.285080519,19818282.017207529,20313739.067637715,20821582.54432866,21342122.107936874,21875675.160635296,22422567.039651182,{"$f":"SH11+SH12-SH13","v":22983131.21564246},23557709.49603352,24146652.233434357,24750318.539270215,25369076.502751969,26003303.415320769,26653386.000703786,27319720.650721379,28002713.666989416,28702781.50866415,29420351.046380755,30155859.822540276,30909756.318103783,31682500.226056378,32474562.731707789,33286426.800000489,34118587.470000505,34971552.156750515,35845840.960669279,36741986.98468601,37660536.659303166,22038712.499308504]
[null,null,null,"Change in Investment",null,null,null,null,null,null,{"$f":"K14-K11","v":7.1131176401556928},{"$f":"L14-L11","v":6.7744283804890415},6.404367355192619,6.014595668791884,5.3265517784235641,4.6820475269105089,4.0894532504989058,4.2121368480138699,4.338500953454286,3.7238799850482565,4.3419507358231897,4.4654289246360293,4.5924186371947826,4.7230197356624899,4.857334922123556,4.9954698193467379,4.5163675540441375,4.6292767428952573,4.7450086614676366,4.8636338780042934,4.9852247249544064,5.1098553430782943,5.2376017266552424,5.3685417698216042,5.5027553140671444,5.64032419691884,5.7813323018418146,5.9258656093878415,6.0740122496225695,6.2258625558631024,6.3815091197596985,6.5410468477537052,6.7045730189475421,6.8721873444212065,7.0439920280317097,7.2200918287325067,7.4005941244508335,7.5856089775621172,7.7752492020011914,7.9696304320511899,8.168871192852464,8.3730929726738168,8.5824202969906196,8.7969808044153979,9.0169053245257942,9.2423279576389632,9.4733861565799202,9.710220810494377,9.9529763307567691,10.201800739025657,10.456845757501299,10.718266901438881,10.986223573974826,11.260879163324205,11.5424011424073,11.830961170967441,12.126735200241626,12.429903580247696,12.740651169753846,13.059167448997755,13.38564663522277,13.720287801103268,14.063294996130821,14.414877371034095,14.775249305310012,{"$f":"BX14-BX11","v":15.144630537942703},15.523246301391282,15.911327458926053,16.309110645399187,16.716838411534241,17.134759371822611,17.563128356118114,18.002206565021083,18.452261729146585,18.913568272375187,19.386407479184641,19.871067666164208,20.367844357818285,20.877040466763901,21.398966478432953,21.933940640393757,22.482289156403567,23.044346385313588,23.620455044946425,24.210966421070225,24.816240581596844,25.436646596136825,26.072562761040217,26.724376830066376,27.39248625081791,28.077298407088392,28.779230867265596,29.49871163894727,30.236179429920867,30.9920839156689,31.766886013560679,32.561058163899588,33.375084617997118,34.209461733447142,35.064698276783247,35.941315733702822,36.839848627045512,37.760844842721781,38.704865963789644,39.672487612884197,40.664299803206404,41.680907298286684,42.722929980743857,43.791003230262504,44.885778311019067,46.007922768794515,47.158120838014383,48.337073858964459,49.545500705438826,50.784138223074478,52.053741678651477,53.355085220617639,54.688962351133341,56.056186409911788,57.457591070159197,58.894030846913665,60.366381618086052,61.875541158538454,63.422429687502245,65.007990429689471,66.633190190431833,68.299019945192413,70.006495443822587,71.756657829917458,{"$f":"EJ14-EJ11","v":73.550574275665895},75.38933863255761,77.274072098371107,79.20592390083084,81.186071998351508,83.215723798310137,85.296116893267936,87.428519815599884,89.614232810989961,91.854588631264505,94.150953347045743,96.504727180722057,98.917345360239779,101.39027899424582,103.92503596910228,106.52316186833013,109.18624091503807,111.91589693791411,114.71379436136249,117.58163922039603,120.52118020090529,123.53420970592833,126.62256494857684,129.78812907229076,133.03283229909812,136.35865310657573,139.76761943424026,143.26180992009631,146.84335516809824,150.51443904730149,154.2773000234838,158.13423252407119,162.08758833717275,166.13977804560182,170.29327249674225,174.55060430916092,178.91436941688971,183.38722865231193,187.97190936861989,192.67120710283507,197.48798728040674,202.42518696241586,207.48581663647747,212.67296205238745,217.98978610369886,223.43953075629179,229.02551902519735,234.75115700082642,240.61993592584804,246.63543432399456,252.80132018209406,259.12135318664696,265.5993870163129,272.2393716917195,279.04535598401344,286.02148988361296,293.17202713070583,300.50132780897184,308.01386100419768,315.71420752930135,323.60706271753406,331.69723928547137,339.98967026760874,348.48941202429887,{"$f":"GV14-GV11","v":357.20164732490593},366.13168850803049,375.28498072073126,384.66710523874826,394.28378286971747,404.14087744146127,414.24439937749776,424.60050936193147,435.21552209598303,446.09591014838225,457.24830790208944,468.67951559964422,480.39650348963187,492.40641607687576,504.71657647880056,517.33449089076748,530.26785316303722,543.5245494921146,557.11266322941447,571.04047981015174,585.31649180540626,599.94940410053823,614.94813920305387,630.32184268312994,646.07988875020965,662.23188596896216,678.78768311818931,695.75737519614268,713.15130957604561,730.98009231544711,749.25459462333311,767.98595948891671,787.18560847614208,806.86524868804554,827.03687990524486,847.71280190287507,868.90562195044913,890.62826249920181,912.89396906168986,935.71631828822865,959.10922624544037,983.08695690157765,1007.6641308241087,1032.8557340947082,1058.6771274470811,1085.1440556332527,1112.272657024092,1140.0794734496958,1168.5814602859318,1197.7959967930874,1227.7408967129086,1258.4344191307318,1289.8952796089943,1322.1426615992314,1355.1962281392116,1389.0761338426892,1423.8030371887507,1459.3981131184773,1495.8830659464365,1533.2801425950965,1571.6121461599687,1610.9024498139843,1651.1750110593275,1692.4543863358122,{"$f":"JH14-JH11","v":1734.7657459942129},1778.1348896440613,1822.588261885161,1868.1529684322886,1914.8567926430987,1962.7282124591729,2011.7964177706453,2062.0913282149268,2113.6436114202952,2166.4847017057909,2220.6468192484463,2276.1629897296516,2333.0670644728962,2391.3937410847138,2451.1785846118437,2512.4580492271198,2575.2695004578127,2639.6512379692576,2705.6425189184811,2773.2835818914464,2842.6156714387325,2913.681063224707,2986.5230898053123,3061.1861670504586,3137.715821226695,3216.1587167573743,3296.5626846763189,3378.9767517932341,3463.4511705880577,3550.0374498527381,3638.7883860990696,3729.7580957515747,3823.0020481453394,3918.5770993489714,4016.5415268327051,4116.9550650035089,4219.8789416286163,4325.3759151693084,4433.5103130485513,4544.3480708747811,4657.9567726466339,4774.4056919627765,{"$f":"KX14-KX11","v":4893.765834261867},{"$f":"KY14-KY11","v":5016.1099801184318},{"$f":"KZ14-KZ11","v":5141.5127296213759},{"$f":"LA14-LA11","v":5270.0505478619307},{"$f":"LB14-LB11","v":5401.8018115584564},{"$f":"LC14-LC11","v":5536.8468568474054},{"$f":"LD14-LD11","v":5675.2680282686197},{"$f":"LE14-LE11","v":5817.149728975317},{"$f":"LF14-LF11","v":5962.5784721997043},{"$f":"LG14-LG11","v":6111.642934004718},{"$f":"LH14-LH11","v":6264.4340073548083},{"$f":"LI14-LI11","v":6421.0448575386545},{"$f":"LJ14-LJ11","v":6581.5709789771354},{"$f":"LK14-LK11","v":6746.1102534515667},{"$f":"LL14-LL11","v":6914.7630097878864},{"$f":"LM14-LM11","v":7087.6320850325865},{"$f":"LN14-LN11","v":7264.8228871583706},{"$f":"LO14-LO11","v":7446.4434593373444},{"$f":"LP14-LP11","v":7632.6045458207955},{"$f":"LQ14-LQ11","v":7823.4196594662499},{"$f":"LR14-LR11","v":8019.0051509529585},{"$f":"LS14-LS11","v":8219.4802797267912},{"$f":"LT14-LT11","v":8424.9672867199406},{"$f":"LU14-LU11","v":8635.5914688879275},{"$f":"LV14-LV11","v":8851.4812556101824},{"$f":"LW14-LW11","v":9072.7682870003628},{"$f":"LX14-LX11","v":9299.5874941754155},{"$f":"LY14-LY11","v":9532.0771815297776},{"$f":"LZ14-LZ11","v":9770.3791110680322},{"$f":"MA14-MA11","v":10014.63858884474},{"$f":"MB14-MB11","v":10265.004553565872},{"$f":"MC14-MC11","v":10521.629667404981},{"$f":"MD14-MD11","v":10784.670409090118},{"$f":"ME14-ME11","v":11054.287169317366},{"$f":"MF14-MF11","v":11330.644348550297},{"$f":"MG14-MG11","v":11613.91045726405},{"$f":"MH14-MH11","v":11904.258218695642},{"$f":"MI14-MI11","v":12201.864674163051},{"$f":"MJ14-MJ11","v":12506.911291017081},{"$f":"MK14-MK11","v":12819.584073292557},{"$f":"ML14-ML11","v":13140.073675124906},{"$f":"MM14-MM11","v":13468.575517002959},{"$f":"MN14-MN11","v":13805.289904928068},{"$f":"MO14-MO11","v":14150.42215255124},{"$f":"MP14-MP11","v":14504.182706365013},{"$f":"MQ14-MQ11","v":14866.787274024216},{"$f":"MR14-MR11","v":15238.456955874804},{"$f":"MS14-MS11","v":15619.41837977164},{"$f":"MT14-MT11","v":16009.903839265928},{"$f":"MU14-MU11","v":16410.151435247622},{"$f":"MV14-MV11","v":16820.405221128836},{"$f":"MW14-MW11","v":17240.91535165708},{"$f":"MX14-MX11","v":17671.938235448441},{"$f":"MY14-MY11","v":18113.736691334634},{"$f":"MZ14-MZ11","v":18566.580108618014},{"$f":"NA14-NA11","v":19030.744611333474},{"$f":"NB14-NB11","v":19506.513226616778},{"$f":"NC14-NC11","v":19994.176057282253},{"$f":"ND14-ND11","v":20494.030458714231},{"$f":"NE14-NE11","v":21006.381220182171},{"$f":"NF14-NF11","v":21531.540750686661},{"$f":"NG14-NG11","v":22069.829269453883},{"$f":"NH14-NH11","v":22621.575001190184},{"$f":"NI14-NI11","v":23187.114376220037},{"$f":"NJ14-NJ11","v":23766.792235625442},{"$f":"NK14-NK11","v":24360.96204151609},{"$f":"NL14-NL11","v":24969.986092554056},{"$f":"NM14-NM11","v":25594.23574486794},{"$f":"NN14-NN11","v":26234.091638489626},{"$f":"NO14-NO11","v":26889.943929451751},{"$f":"NP14-NP11","v":27562.192527688108},{"$f":"NQ14-NQ11","v":28251.247340880334},{"$f":"NR14-NR11","v":28957.528524402296},{"$f":"NS14-NS11","v":29681.466737512499},{"$f":"NT14-NT11","v":30423.503405950032},{"$f":"NU14-NU11","v":31184.090991098899},{"$f":"NV14-NV11","v":31963.6932658765},{"$f":"NW14-NW11","v":32762.785597523442},{"$f":"NX14-NX11","v":33581.855237461394},{"$f":"NY14-NY11","v":34421.401618397795},{"$f":"NZ14-NZ11","v":35281.936658857856},{"$f":"OA14-OA11","v":36163.985075329198},{"$f":"OB14-OB11","v":37068.084702212596},{"$f":"OC14-OC11","v":37994.786819767673},{"$f":"OD14-OD11","v":38944.656490262132},{"$f":"OE14-OE11","v":39918.272902518744},{"$f":"OF14-OF11","v":40916.229725081474},{"$f":"OG14-OG11","v":41939.135468208697},{"$f":"OH14-OH11","v":42987.613854913739},{"$f":"OI14-OI11","v":44062.304201286752},{"$f":"OJ14-OJ11","v":45163.861806318862},{"$f":"OK14-OK11","v":46292.958351476816},{"$f":"OL14-OL11","v":47450.282310263719},{"$f":"OM14-OM11","v":48636.539368020371},{"$f":"ON14-ON11","v":49852.452852220973},{"$f":"OO14-OO11","v":51098.76417352655},{"$f":"OP14-OP11","v":52376.233277864521},{"$f":"OQ14-OQ11","v":53685.63910981128},{"$f":"OR14-OR11","v":55027.78008755669},{"$f":"OS14-OS11","v":56403.474589745514},{"$f":"OT14-OT11","v":57813.561454489361},{"$f":"OU14-OU11","v":59258.900490851142},{"$f":"OV14-OV11","v":60740.373003122397},{"$f":"OW14-OW11","v":62258.882328200154},{"$f":"OX14-OX11","v":63815.354386405554},{"$f":"OY14-OY11","v":65410.738246065564},{"$f":"OZ14-OZ11","v":67046.006702217273},{"$f":"PA14-PA11","v":68722.156869772822},{"$f":"PB14-PB11","v":70440.210791517049},{"$f":"PC14-PC11","v":72201.216061305255},{"$f":"PD14-PD11","v":74006.246462837793},{"$f":"PE14-PE11","v":75856.402624408714},{"$f":"PF14-PF11","v":77752.812690018676},{"$f":"PG14-PG11","v":79696.633007269353},{"$f":"PH14-PH11","v":81689.048832450993},{"$f":"PI14-PI11","v":83731.275053262245},{"$f":"PJ14-PJ11","v":85824.556929593906},{"$f":"PK14-PK11","v":87970.170852833893},{"$f":"PL14-PL11","v":90169.425124154426},{"$f":"PM14-PM11","v":92423.660752258264},{"$f":"PN14-PN11","v":94734.252271065023},{"$f":"PO14-PO11","v":97102.608577841427},{"$f":"PP14-PP11","v":99530.173792287707},{"$f":"PQ14-PQ11","v":102018.42813709518},{"$f":"PR14-PR11","v":104568.88884052122},{"$f":"PS14-PS11","v":107183.11106153484},{"$f":"PT14-PT11","v":109862.68883807398},{"$f":"PU14-PU11","v":112609.25605902541},{"$f":"PV14-PV11","v":115424.48746050056},{"$f":"PW14-PW11","v":118310.09964701347},{"$f":"PX14-PX11","v":121267.85213818867},{"$f":"PY14-PY11","v":124299.54844164383},{"$f":"PZ14-PZ11","v":127407.03715268429},{"$f":"QA14-QA11","v":130592.21308150142},{"$f":"QB14-QB11","v":133857.0184085397},{"$f":"QC14-QC11","v":137203.44386875257},{"$f":"QD14-QD11","v":140633.52996547148},{"$f":"QE14-QE11","v":144149.36821460817},{"$f":"QF14-QF11","v":147753.10241997335},{"$f":"QG14-QG11","v":151446.92998047266},{"$f":"QH14-QH11","v":155233.10322998464},{"$f":"QI14-QI11","v":159113.9308107337},{"$f":"QJ14-QJ11","v":163091.77908100281},{"$f":"QK14-QK11","v":167169.07355802786},{"$f":"QL14-QL11","v":171348.30039697886},{"$f":"QM14-QM11","v":175632.00790690351},{"$f":"QN14-QN11","v":180022.80810457561},{"$f":"QO14-QO11","v":184523.37830718979},{"$f":"QP14-QP11","v":189136.46276486944},{"$f":"QQ14-QQ11","v":193864.87433399167},{"$f":"QR14-QR11","v":198711.49619234074},{"$f":"QS14-QS11","v":203679.28359715082},{"$f":"QT14-QT11","v":208771.26568707731},{"$f":"QU14-QU11","v":213990.54732925631},{"$f":"QV14-QV11","v":219340.31101248786},{"$f":"QW14-QW11","v":224823.81878779829},{"$f":"QX14-QX11","v":230444.41425749473},{"$f":"QY14-QY11","v":236205.52461392991},{"$f":"QZ14-QZ11","v":242110.66272928007},{"$f":"RA14-RA11","v":248163.42929751053},{"$f":"RB14-RB11","v":254367.5150299482},{"$f":"RC14-RC11","v":260726.70290569775},{"$f":"RD14-RD11","v":267244.87047833949},{"$f":"RE14-RE11","v":273925.99224029854},{"$f":"RF14-RF11","v":280774.14204630628},{"$f":"RG14-RG11","v":287793.4955974631},{"$f":"RH14-RH11","v":294988.33298739977},{"$f":"RI14-RI11","v":302363.04131208546},{"$f":"RJ14-RJ11","v":309922.11734488793},{"$f":"RK14-RK11","v":317670.17027851008},{"$f":"RL14-RL11","v":325611.92453547381},{"$f":"RM14-RM11","v":333752.22264886089},{"$f":"RN14-RN11","v":342096.0282150805},{"$f":"RO14-RO11","v":350648.42892045714},{"$f":"RP14-RP11","v":359414.63964346983},{"$f":"RQ14-RQ11","v":368400.00563455746},{"$f":"RR14-RR11","v":377610.00577542},{"$f":"RS14-RS11","v":387050.25591980666},{"$f":"RT14-RT11","v":396726.51231779903},{"$f":"RU14-RU11","v":406644.67512574419},{"$f":"RV14-RV11","v":416810.79200389236},{"$f":"RW14-RW11","v":427231.06180398911},{"$f":"RX14-RX11","v":437911.83834908903},{"$f":"RY14-RY11","v":448859.6343078129},{"$f":"RZ14-RZ11","v":460081.12516551092},{"$f":"SA14-SA11","v":471583.15329464525},{"$f":"SB14-SB11","v":483372.73212701082},{"$f":"SC14-SC11","v":495457.05043018609},{"$f":"SD14-SD11","v":507843.47669094428},{"$f":"SE14-SE11","v":520539.56360821426},{"$f":"SF14-SF11","v":533553.05269842222},{"$f":"SG14-SG11","v":546891.87901588529},{"$f":"SH14-SH11","v":560564.17599127814},{"$f":"SI14-SI11","v":574578.28039105982},{"$f":"SJ14-SJ11","v":588942.73740083724},{"$f":"SK14-SK11","v":603666.30583585799},{"$f":"SL14-SL11","v":618757.96348175406},{"$f":"SM14-SM11","v":634226.91256880015},{"$f":"SN14-SN11","v":650082.58538301662},{"$f":"SO14-SO11","v":666334.65001759306},{"$f":"SP14-SP11","v":682993.01626803726},{"$f":"SQ14-SQ11","v":700067.84167473391},{"$f":"SR14-SR11","v":717569.53771660477},{"$f":"SS14-SS11","v":735508.77615952119},{"$f":"ST14-ST11","v":753896.49556350708},{"$f":"SU14-SU11","v":772743.9079525955},{"$f":"SV14-SV11","v":792062.50565141067},{"$f":"SW14-SW11","v":811864.06829269975},{"$f":"SX14-SX11","v":832160.67000001669},{"$f":"SY14-SY11","v":852964.68675000966},{"$f":"SZ14-SZ11","v":874288.803918764},{"$f":"TA14-TA11","v":896146.02401673049},{"$f":"TB14-TB11","v":918549.67461715639},{"$f":"TC14-TC11","v":-15621824.159994662}]
[]
[null,null,null,"Cash Flow Growth",null,null,null,null,null,null,null,{"$f":"L13/K13-1","v":0.21461182263548872},{"$f":"M13/L13-1","v":0.17492143731287269},0.14549904294594307,0.15274731339572711,0.12051929163838815,9.6640085129292341E-2,2.9999999999999805E-2,3.0000000000000027E-2,8.1500000000000128E-2,-8.5654615012747959E-3,-0.13072559287690022,-0.13710080788199686,-0.14500339166619791,-0.1549628537711687,-0.16777986958781077,-9.5907348583536667E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999689E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999689E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999689E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999689E-2,2.5000000000000355E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999689E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,{"$f":"BY13/BX13-1","v":2.4999999999999911E-2},2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999689E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999689E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,{"$f":"EK13/EJ13-1","v":2.4999999999999911E-2},2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000355E-2,2.4999999999999689E-2,2.5000000000000133E-2,2.5000000000000355E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,{"$f":"GW13/GV13-1","v":2.5000000000000133E-2},2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999689E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999689E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000355E-2,2.4999999999999689E-2,2.5000000000000355E-2,2.4999999999999911E-2,2.5000000000000133E-2,{"$f":"JI13/JH13-1","v":2.4999999999999911E-2},2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999689E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999689E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,{"$f":"LU13/LT13-1","v":2.4999999999999911E-2},2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999689E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999689E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999689E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999689E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000355E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,{"$f":"OG13/OF13-1","v":2.4999999999999911E-2},2.5000000000000355E-2,2.4999999999999689E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000355E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999689E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999689E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999689E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999689E-2,{"$f":"QS13/QR13-1","v":2.5000000000000133E-2},2.5000000000000133E-2,2.4999999999999689E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000355E-2,2.4999999999999911E-2,2.5000000000000355E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999689E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000355E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000355E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,12.905038759689919]
[null,null,null,"Income Growth",null,"CoC",null,null,null,null,null,{"$f":"L12/K12-1","v":7.1131176401556973E-2},{"$f":"M12/L12-1","v":6.3245553203367777E-2},5.6234132519034752E-2,5.0000000000000044E-2,4.2171633265087438E-2,3.5568933044900719E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,2.4999999999999911E-2,-9.5907348583536778E-2,-9.5907348583536667E-2,-9.5907348583536889E-2,-9.5907348583536667E-2,-9.5907348583537222E-2,-9.5907348583536667E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999689E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,{"$f":"BY12/BX12-1","v":2.4999999999999911E-2},2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999689E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,{"$f":"EK12/EJ12-1","v":2.4999999999999911E-2},2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999689E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,{"$f":"GW12/GV12-1","v":2.4999999999999911E-2},2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999689E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000355E-2,2.4999999999999911E-2,2.5000000000000133E-2,{"$f":"JI12/JH12-1","v":2.5000000000000133E-2},2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,{"$f":"LU12/LT12-1","v":2.4999999999999911E-2},2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999689E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,{"$f":"OG12/OF12-1","v":2.4999999999999911E-2},2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999689E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999689E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,{"$f":"QS12/QR12-1","v":2.4999999999999911E-2},2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000355E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999689E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2,2.4999999999999911E-2,2.4999999999999911E-2,2.5000000000000133E-2,2.5000000000000133E-2]
[null,null,null,"NPV of Dividends: True Value",{"$f":"NPV(F19,13:13)","v":154.87192739012136},{"$f":"Scenarios!D3","v":6.8000000000000005E-2}]
[]
[null,null,null,"Price to Earnings",{"$f":"E19/K12","v":11.91322518385549}]
[null,null,null,"Price to Book",{"$f":"E19/J14","v":1.5487192739012137}]
[null,null,null,null,null,null,null,null,null,{"$f":"J3","v":0},1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,{"$f":"BV3","v":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,{"$f":"EH3","v":128},129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,{"$f":"GT3","v":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,{"$f":"JF3","v":256},257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,{"$f":"LR3","v":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,{"$f":"OD3","v":384},385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,{"$f":"QP3","v":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,"Net Income and Dividend"]
[null,null,null,"Terminal Period Cash Flow Before Change",null,"Term g","k",null,null,null,{"$f":"K13*K5","v":0},0,0,0,0,0,0,0,0,15.640295937202691,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW13*BW5","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,{"$f":"EI13*EI5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU13*GU5","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,{"$f":"JG13*JG5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS13*LS5","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,{"$f":"OE13*OE5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ13*QQ5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Value over Explicit Period",{"$f":"NPV(G26,K26:KW26)","v":75.430369155062778},null,{"$f":"Scenarios!D3","v":6.8000000000000005E-2},null,null,null,{"$f":"K13*K4","v":5.8868823598443081},7.1502769127312025,8.401013627491194,9.6233530700669885,11.093294397378243,12.430250380086369,13.631510834996334,14.040456160046222,14.461669844847609,15.640295937202691,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW13*BW4","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,{"$f":"EI13*EI4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU13*GU4","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,{"$f":"JG13*JG4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS13*LS4","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,{"$f":"OE13*OE4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ13*QQ4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Growth Rate Multiplier (1+g)/(k-g)",{"$f":"(1+F27)/(G27-F27)","v":23.837209302325576},{"$f":"G83","v":2.5000000000000001E-2},{"$f":"F83","v":6.8000000000000005E-2},null,null,null,{"$f":"$E$27*K25","v":0},{"$f":"$E$27*L25","v":0},0,0,0,0,0,0,0,372.82100780541288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$27*BX25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$27*EJ25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$27*GV25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$27*JH25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$27*LT25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$27*OF25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$27*QR25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"NPV of Terminal - Growth",{"$f":"NPV(G28,K27:KW27)","v":193.10247899868875},null,{"$f":"Scenarios!D3","v":6.8000000000000005E-2}]
[null,null,null,"Total Value",{"$f":"E26+E28","v":268.5328481537515}]
[]
[null,"Value Driver Method - V =NI x (1-g/ROE)/(k-g) - Black Box",null,null,null,"g","k","ROC"]
[null,null,null,"Net Income (t-1)",null,null,null,null,null,null,{"$f":"K12*K5","v":0},0,0,0,0,0,0,0,0,19.364175922250951,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW12*BW5","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,{"$f":"EI12*EI5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU12*GU5","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,{"$f":"JG12*JG5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS12*LS5","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,{"$f":"OE12*OE5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ12*QQ5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Part 1 - (1-g/ROE)/(k-g) Multiple",{"$f":"(1-F33/H33)/(G33-F33)","v":13.565891472868215},{"$f":"Scenarios!$H$45","v":2.5000000000000001E-2},{"$f":"Scenarios!D3","v":6.8000000000000005E-2},{"$f":"Scenarios!I53","v":0.06},null,null,{"$f":"$E$33*K4","v":13.565891472868215},13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$33*BW4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$33*EI4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$33*GU4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$33*JG4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$33*LS4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$33*OE4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$33*QQ4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Part 1a - Muliply by (1+g)",{"$f":"E33*(1+F34)","v":13.905038759689919},{"$f":"F33","v":2.5000000000000001E-2},null,null,null,null,{"$f":"$E$34*K4","v":13.905038759689919},13.905038759689919,13.905038759689919,13.905038759689919,13.905038759689919,13.905038759689919,13.905038759689919,13.905038759689919,13.905038759689919,13.905038759689919,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$34*BW4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$34*EI4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$34*GU4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$34*JG4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$34*LS4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$34*OE4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$34*QQ4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Part 2 - TV =Part 1 x NI",null,null,null,null,null,null,{"$f":"K32*K34*K5","v":0},0,0,0,0,0,0,0,0,269.25961674835378,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW32*BW34*BW5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI32*EI34*EI5","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,{"$f":"GU32*GU34*GU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG32*JG34*JG5","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,{"$f":"LS32*LS34*LS5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE32*OE34*OE5","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,{"$f":"QQ32*QQ34*QQ5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC32*TC34*TC5","v":0}]
[null,null,null,"PV of Terminal Value",{"$f":"NPV(G36,K35:KW35)","v":139.462901499053},null,{"$f":"Scenarios!D3","v":6.8000000000000005E-2}]
[null,null,null,"Explict Period Value",{"$f":"E26","v":75.430369155062778}]
[null,null,null,"Total Value",{"$f":"SUM(E36:E37)","v":214.89327065411578}]
[]
[null,"Value Driver Method - Sudden Change (Multiply by Inv Cap x ROIC)",null,null,null,"g","k","ROC"]
[null,null,null,"Opening Balance of Investment (Invested Capital)",null,null,null,null,null,null,{"$f":"K5*K11","v":0},0,0,0,0,0,0,0,0,148.95519940193037,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW5*BW11","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,{"$f":"EI5*EI11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU5*GU11","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,{"$f":"JG5*JG11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS5*LS11","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,{"$f":"OE5*OE11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ5*QQ11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Terminal ROIC x Terminal ROIC",null,null,null,null,null,null,{"$f":"K41*$H$43","v":0},{"$f":"L41*$H$43","v":0},0,0,0,0,0,0,0,8.9373119641158212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX41*$H$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ41*$H$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV41*$H$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH41*$H$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT41*$H$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF41*$H$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR41*$H$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"V =BV * ROE * (1-g/ROE)/(k-g)",{"$f":"(1-F43/H43)/(G43-F43)","v":13.565891472868215},{"$f":"Scenarios!H54","v":2.5000000000000001E-2},{"$f":"Scenarios!D3","v":6.8000000000000005E-2},{"$f":"Scenarios!I28","v":0.06},null,null,{"$f":"$E$43*K5","v":0},0,0,0,0,0,0,0,0,13.565891472868215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$43*BW5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$43*EI5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$43*GU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$43*JG5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$43*LS5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$43*OE5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$43*QQ5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PV of Terminal Value x (1+g)",{"$f":"NPV(G44,K44:KW44)","v":64.367492999562899},null,{"$f":"Scenarios!D3","v":6.8000000000000005E-2},null,null,null,{"$f":"K43*K42*(1+$F$43)","v":0},{"$f":"L43*L42*(1+$F$43)","v":0},0,0,0,0,0,0,0,124.27366926847093,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX43*BX42*(1+$F$43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ43*EJ42*(1+$F$43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV43*GV42*(1+$F$43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH43*JH42*(1+$F$43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT43*LT42*(1+$F$43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF43*OF42*(1+$F$43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR43*QR42*(1+$F$43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Explicit Period Value",{"$f":"E37","v":75.430369155062778}]
[null,null,null,"Total Value",{"$f":"SUM(E44:E45)","v":139.79786215462568}]
[]
[null,"Value Driver Method - Fade Period"]
[null,null,"Post Exit Period",null,null,{"$f":"Scenarios!H15-1","v":10},{"$f":"Scenarios!$I$51","v":17},null,null,{"$f":"AND(J3>$F$49)","v":false},false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BV3>$F$49)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EH3>$F$49)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(GT3>$F$49)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(JF3>$F$49)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(LR3>$F$49)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(OD3>$F$49)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(QP3>$F$49)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"End of Fade Period",null,null,{"$f":"Scenarios!$I$51","v":17},null,null,null,{"$f":"J3=$F$50","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BV3=$F$50","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EH3=$F$50","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GT3=$F$50","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JF3=$F$50","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LR3=$F$50","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OD3=$F$50","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QP3=$F$50","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Fade Holding Period",null,null,{"$f":"Scenarios!D5","v":10},{"$f":"G49","v":17},null,null,{"$f":"AND(J3>$F$51,J3<=$G$51)","v":false},false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BV3>$F$51,BV3<=$G$51)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EH3>$F$51,EH3<=$G$51)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GT3>$F$51,GT3<=$G$51)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JF3>$F$51,JF3<=$G$51)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LR3>$F$51,LR3<=$G$51)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OD3>$F$51,OD3<=$G$51)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(QP3>$F$51,QP3<=$G$51)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,null,"g","ROIC"]
[null,null,null,"Invested Capital Balance Fade Start",{"$f":"LOOKUP(F49,3:3,11:11)","v":148.95519940193037},null,null,null,null,null,{"$f":"$E$53","v":148.95519940193037},148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,{"$f":"$E$53","v":148.95519940193037},148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,{"$f":"$E$53","v":148.95519940193037},148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,{"$f":"$E$53","v":148.95519940193037},148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,{"$f":"$E$53","v":148.95519940193037},148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,{"$f":"$E$53","v":148.95519940193037},148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,{"$f":"$E$53","v":148.95519940193037},148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,{"$f":"$E$53","v":148.95519940193037},148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037]
[null,null,null,"Post Terminal Growth Index",null,null,null,null,null,1,{"$f":"J54*(1+K7*K49)","v":1},1,1,1,1,1,1,1,1,1,1.0249999999999999,1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,{"$f":"AD54*(1+AE7)","v":1.3120866578012655},{"$f":"AE54*(1+AF7*AF49)","v":1.3448888242462971},1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,1.5596587177065029,1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858,2.1500067685588302,2.2037569377728006,2.2588508612171205,2.3153221327475482,2.3732051860662366,2.4325353157178924,2.4933486986108395,2.5556824160761105,2.6195744764780131,2.6850638383899632,2.7521904343497119,2.8209951952084547,2.8915200750886658,2.9638080769658823,3.0379032788900293,3.1138508608622799,3.1916971323838368,3.2714895606934324,3.353276799710768,3.437108719703537,3.523036437696125,3.6111123486385277,3.7013901573544907,3.7939249112883529,3.8887730340705615,3.9859923599223253,4.0856421689203835,4.1877832231433922,4.2924778037219768,4.3997897488150262,4.5097844925354016,4.6225291048487867,4.7380923324700062,4.8565446407817561,4.9779582568012994,5.1024072132213316,5.2299673935518642,5.3607165783906607,5.4947344928504265,5.632102855171687,5.7729054265509783,5.9172280622147522,6.0651587637701203,6.2167877328643728,6.372207426185982,{"$f":"CQ54*(1+CR7*CR49)","v":6.5315126118406308},6.6948004271366459,6.8621704378150614,7.0337246987604374,7.2095678162294474,7.3898070116351828,7.5745521869260619,7.7639159915992124,7.958013891389192,8.1569642386739218,8.3608883446407685,8.5699105532567863,8.784158317088206,9.0037622750154096,9.2288563318907944,9.4595777401880632,9.6960671836927634,9.9384688632850811,10.186930584867207,10.441603849488887,10.702643945726109,10.97021004436926,11.244465295478491,11.525576927865453,11.813716351062089,12.10905925983864,12.411785741334604,12.722080384867969,13.040132394489667,13.366135704351908,13.700289096960704,14.042796324384721,14.393866232494338,14.753712888306694,15.12255571051436,15.500619603277219,15.888135093359148,16.285338470693127,16.692471932460453,17.109783730771962,17.537528324041261,17.975966532142291,18.425365695445848,18.885999837831992,19.358149833777791,19.842103579622233,20.338156169112786,20.846610073340603,21.367775325174115,21.901969708303465,22.449518951011051,23.010756924786325,23.586025847905979,24.175676494103627,24.780068406456216,25.399570116617621,26.03455936953306,26.685423353771384,27.352558937615665,28.036372911056056,28.737282233832456,29.455714289678266,30.192107146920218,30.94690982559322,{"$f":"FC54*(1+FD7*FD49)","v":31.720582571233049},32.513597135513869,33.326437063901714,34.159597990499257,35.013587940261736,35.88892763876828,36.786150829737487,37.705804600480924,38.648449715492944,39.614660958380263,40.605027482339764,41.620153169398257,42.660656998633208,43.727173423599034,44.820352759189007,45.940861578168729,47.089383117622944,48.266617695563511,49.473283137952592,50.710115216401405,51.977868096811434,53.277314799231718,54.609247669212508,55.974478860942817,57.373840832466385,58.808186853278038,60.278391524609987,61.785351312725233,63.329985095543357,64.913234722931932,66.536065591005226,68.199467230780357,69.904453911549865,71.652065259338599,73.443366890822062,75.279451063092608,77.161437339669916,79.090473273161663,81.067735104990703,83.09442848261547,85.171789194680855,87.301083924547868,89.483611022661563,91.720701298228093,94.013718830683786,96.364061801450873,98.773163346487138,101.24249243014931,103.77355474090304,106.36789360942561,109.02709094966124,111.75276822340277,114.54658742898783,117.41025211471252,120.34550841758032,123.35414612801982,126.4379997812203,129.59894977575078,132.83892352014453,136.15989660814813,139.56389402335182,143.05299137393561,146.62931615828398,150.29504906224108,{"$f":"HO54*(1+HP7*HP49)","v":154.05242528879708},157.90373592101699,161.85132931904241,165.89761255201844,170.04505286581889,174.29617918746433,178.65358366715091,183.11992325882966,187.69792134030038,192.39036937380789,197.20012860815308,202.13013182335689,207.18338511894081,212.3629697469143,217.67204399058713,223.11384509035179,228.69169121761055,234.40898349805079,240.26920808550204,246.27593828763958,252.43283674483055,258.7436576634513,265.21224910503759,271.84255533266349,278.63861921598004,285.6045846963795,292.74469931378894,300.06331679663361,307.56489971654941,315.25402220946313,323.1353727646997,331.21375708381714,339.49410101091252,347.98145353618531,356.6809898745899,365.59801462145464,374.73796498699096,384.10641411166569,393.70907446445727,403.5518013260687,413.64059635922035,423.98161126820082,434.58115154990583,445.44568033865346,456.58182234711978,467.99636790579774,479.69627710344264,491.68868403102869,503.98090113180439,516.58042366009943,529.49493425160188,542.73230760789193,556.30061529808916,570.20813068054133,584.46333394755482,599.0749172962436,614.05179022864968,629.40308498436582,645.13816210897494,661.26661616169929,677.79828156574172,694.74323860488516,712.11181957000724,729.91461505925736,{"$f":"KA54*(1+KB7*KB49)","v":748.16248043573876},766.86654244663214,786.03820600779784,805.68916115799277,825.83139018694249,846.477174941616,867.63910431515637,889.33008192303521,911.56333397111098,934.35241732038867,957.71122775339825,981.65400844723308,1006.1953586584139,1031.350242624874,1057.1339986904957,1083.5623486577579,1110.6514073742017,1138.4176925585566,1166.8781348725204,1196.0500882443332,1225.9513404504414,1256.6001239617024,1288.0151270607448,1320.2155052372634,1353.2208928681948,1387.0514151898997,1421.7277005696471,1457.2708930838883,1493.7026654109854,1531.04523204626,1569.3213628474164,1608.5543969186017,1648.7682568415667,1689.9874632626056,1732.2371498441705,1775.5430785902747,1819.9316555550315,1865.4299469439072,1912.0656956175048,1959.8673380079424,2008.8640214581408,2059.085621994594,2110.5627625444586,2163.3268316080698,2217.4100023982714,2272.8452524582281,2329.6663837696838,2387.9080433639256,2447.6057444480234,2508.7958880592237,2571.515785260704,2635.8036798922212,2701.6987718895266,2769.2412411867645,2838.4722722164333,2909.4340790218439,2982.1699309973897,3056.7241792723239,3133.1422837541318,3211.4708408479846,3291.7576118691841,3374.0515521659136,3458.4028409700609,3544.8629119943121,{"$f":"MM54*(1+MN7*MN49)","v":3633.4844847941695},3724.3215969140233,3817.4296368368737,3912.8653777577952,4010.6870122017399,4110.9541875067835,4213.7280421944524,4319.0712432493137,4427.0480243305465,4537.72422493881,4651.1673305622799,4767.4465138263367,4886.6326766719949,5008.7984935887944,5134.0184559285135,5262.3689173267258,5393.9281402598936,5528.7763437663907,5666.9957523605499,5808.670646169563,5953.887412323802,6102.7345976318966,6255.3029625726931,6411.68553663701,6571.9776750529345,6736.2771169292573,6904.6840448524881,7077.3011459738,7254.233674623144,7435.5895164887215,7621.4792544009388,7812.0162357609615,8007.3166416549848,8207.4995576963593,8412.6870466387682,8623.0042228047369,8838.5793283748553,9059.5438115842262,9286.0324068738319,9518.1832170456764,9756.137797471818,10000.041242408612,10250.042273468825,10506.293330305545,10768.950663563182,11038.174430152261,11314.128790906067,11596.982010678717,11886.906560945685,12184.079224969326,12488.681205593559,12800.898235733397,13120.92069162673,13448.943708917397,13785.167301640331,14129.796484181337,14483.041396285869,14845.117431193015,15216.24536697284,15596.65150114716,15986.567788675839,16386.231983392732,16795.887782977548,17215.784977551986,{"$f":"OY54*(1+OZ7*OZ49)","v":17646.179601990785},18087.334092040554,18539.517444341567,19003.005380450104,19478.080514961355,19965.032527835388,20464.158341031271,20975.762299557049,21500.156357045973,22037.660265972121,22588.601772621423,23153.316816936956,23732.149737360378,24325.453480794386,24933.589817814242,25556.929563259597,26195.852802341084,26850.749122399608,27522.017850459597,28210.068296721085,28915.32000413911,29638.203004242587,30379.15807934865,31138.637031332364,31917.102957115669,32715.030531043558,33532.90629431964,34371.228951677629,35230.50967546957,36111.272417356304,37014.054227790206,37939.405583484957,38887.89072307208,39860.087991148881,40856.5901909276,41878.004945700784,42924.955069343298,43998.078946076879,45098.030919728801,46225.481692722016,47381.118735040065,48565.64670341606,49779.787871001456,51024.282567776485,52299.889631970895,53607.386872770163,54947.571544589409,56321.260833204142,57729.292354034238,59172.524662885087,60651.837779457208,62168.133723943633,63722.337067042215,65315.395493718264,66948.280381061209,68621.987390587732,70337.537075352418,72095.975502236222,73898.374889792118,75745.834262036908,77639.480118587817,79580.467121552501,81569.978799591307,83609.228269581086,{"$f":"RK54*(1+RL7*RL49)","v":85699.458976320602},87841.945450728614,90037.994086996827,92288.943939171746,94596.167537651025,96961.071726092297,99385.098519244595,101869.7259822257,104416.46913178134,107026.88086007586,109702.55288157775,112445.11670361718,115256.2446212076,118137.65073673778,121091.09200515621,124118.3693052851,127221.32853791722,130401.86175136514,133661.90829514925,137003.45600252796,140428.54240259115,143939.25596265591,147537.73736172231,151226.18079576534,155006.83531565947,158882.00619855095,162854.05635351472,166925.40776235258,171098.54295641137,175376.00653032164,179760.40669357966,184254.41686091913,188860.77728244208,193582.29671450311,198421.85413236567,203382.40048567479,208466.96049781665,213678.63451026205,219020.60037301859,224496.11538234403,230108.5182669026,235861.23122357513,241757.76200416448,247801.70605426858]
[null,null,null,"Invested Capital at Beginning of Period",null,null,null,null,null,null,{"$f":"K53*K54","v":148.95519940193037},148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,148.95519940193037,152.67907938697863,156.49605637165308,160.40845778094442,164.41866922546799,168.52913595610468,172.74236435500728,177.06092346388246,181.48744655047949,186.02463271424145,190.67524853209747,195.44212974539988,200.32818298903487,205.33638756376072,210.46979725285473,215.73154218417608,221.12483073878045,226.65295150724995,232.31927529493117,238.12725717730441,244.080438606737,250.18244957190541,256.43701081120298,262.84793608148306,269.41913448352011,276.15461284560809,283.05847816674827,290.13494012091695,297.38831362393984,304.82302146453833,312.44359700115177,320.25468692618051,328.26105409933496,336.46758045181832,344.87926996311376,353.50125171219156,362.33878300499629,371.39725258012118,380.68218389462425,390.19923849198983,399.9542194542895,409.95307494064667,420.20190181416285,430.7069493595169,441.47462309350482,452.51148867084243,463.82427588761345,475.41988278480375,487.30537985442385,499.4880143507844,511.975214709554,524.7745950772927,537.89395995422501,551.34130895308056,565.12484167690764,{"$f":"BW53*BW54","v":579.2529627188303},593.73428678680102,608.57764395647098,623.7920850553827,639.38688718176718,655.37155936131137,671.75584834534413,688.54974455397769,705.76348816782718,723.40757537202273,741.49276475632325,760.0300838752313,779.03083597211196,798.50660687141476,818.46927204320002,838.93100384427999,859.90427894038692,881.40188591389642,903.43693306174373,926.02285638828732,949.17342779799446,972.90276349294425,997.22533258026772,1022.1559658947743,1047.7098650421435,1073.9026116681971,1100.7501769599019,1128.2689313838994,1156.4756546684966,1185.387546035209,1215.0222346860892,1245.3977905532413,1276.5327353170721,1308.4460536999989,1341.1572050424986,1374.6861351685609,1409.0532885477749,1444.279620761469,1480.3866112805056,1517.3962765625181,1555.3311834765809,1594.2144630634955,1634.0698246400825,1674.9215702560846,1716.7946095124867,1759.7144747502987,1803.7073366190559,1848.8000200345323,1895.0200205353954,1942.3955210487802,1990.9554090749996,2040.7292943018742,2091.7475266594211,2144.0412148259065,2197.6422451965536,2252.5833013264673,2308.897883859629,2366.6203309561197,2425.7858392300227,2486.430485210773,2548.5912473410417,2612.3060285245679,2677.6136792376819,2744.5540212186238,{"$f":"EI53*EI54","v":2813.167871749089},2883.4970685428161,2955.5844952563862,3029.4741076377954,3105.2109603287399,3182.8412343369578,3262.4122651953812,3343.9725718252657,3427.571886120897,3513.261183273919,3601.0927128557669,3691.1200306771607,3783.3980314440896,3877.9829822301917,3974.932556785946,4074.3058707055943,4176.1635174732337,4280.567605410065,4387.5817955453158,4497.2713404339484,4609.7031239447961,4724.9457020434156,4843.0693445945008,4964.1460782093627,5088.2497301645972,5215.4559734187114,5345.8423727541795,5479.4884320730334,5616.4756428748597,5756.8875339467304,5900.8097222953984,6048.329965352782,6199.5382144866016,6354.5266698487658,6513.3898365949844,6676.2245825098589,6843.1301970726045,7014.2084519994196,7189.5636632994037,7369.3027548818882,7553.5353237539348,7742.3737068477822,7935.9330495189761,8134.3313757569504,8337.6896601508743,8546.1319016546458,8759.7851991960106,8978.77982917591,9203.2493249053077,9433.3305580279393,9669.1638219786364,9910.892917528101,10158.665240466304,10412.631871477961,10672.947668264909,10939.771359971532,11213.265643970819,11493.597285070087,11780.937217196841,12075.460647626762,12377.347163817431,12686.780842912865,13003.950363985687,13329.049123085328,{"$f":"GU53*GU54","v":13662.27535116246},14003.832234941519,14353.928040815057,14712.776241835432,15080.595647881317,15457.610539078349,15844.050802555306,16240.152072619188,16646.155874434666,17062.309771295535,17488.86751557792,17926.089203467367,18374.241433554049,18833.597469392898,19304.437406127716,19787.048341280908,20281.724549812927,20788.76766355825,21308.486855147203,21841.199026525883,22387.229002189029,22946.90972724375,23520.582470424841,24108.597032185462,24711.311957990096,25329.094756939845,25962.322125863335,26611.380179009917,27276.66468348516,27958.581300572285,28657.545833086591,29373.984478913757,30108.334090886598,30861.04244315876,31632.568504237726,32423.382716843666,33233.967284764753,34064.816466883865,34916.436878555964,35789.347800519856,36684.081495532853,37601.183532921168,38541.213121244196,39504.743449275302,40492.362035507183,41504.671086394854,42542.287863554724,43605.845060143583,44695.991186647167,45813.390966313338,46958.725740471164,48132.693883982945,49336.011231082513,50569.411511859566,51833.646799656053,53129.487969647445,54457.725168888632,55819.168298110839,57214.647505563604,58645.013693202687,60111.139035532753,61613.917511421059,63154.265449206585,64733.122085436742,{"$f":"JG53*JG54","v":66351.450137572669},68010.236391011975,69710.492300787271,71453.254608306946,73239.585973514622,75070.575622852484,76947.340013423775,78871.02351375937,80842.799101603348,82863.869079143435,84935.465806122011,87058.852451275045,89235.323762556916,91466.206856620833,93752.862028036339,96096.68357873724,98499.100668205676,100961.5781849108,103485.61763953356,106072.75808052189,108724.57703253493,111442.6914583483,114228.758744807,117084.47771342716,120011.58965626283,123011.87939766939,126087.17638261111,129239.35579217639,132470.33968698079,135782.09817915529,139176.65063363416,142656.066899475,146222.46857196186,149878.03028626088,153624.98104341739,157465.60556950278,161402.24570874032,165437.30185145882,169573.23439774525,173812.56525768887,178157.87938913106,182611.82637385934,187177.12203320579,191856.55008403593,196652.96383613683,201569.28793204023,206608.52013034123,211773.73313359974,217068.07646193972,222494.77837348823,228057.14783282543,233758.57652864602,239602.54094186216,245592.60446540872,251732.41957704391,258025.73006646996,264476.37331813172,271088.282651085,277865.4897173621,284812.12696029613,291932.43013430352,299230.74088766112,306711.50940985256,314379.29714509886,{"$f":"LS53*LS54","v":322238.77957372629},330294.74906306941,338552.11778964614,347015.9207343873,355691.31875274691,364583.60172156559,373698.19176460465,383040.64655871975,392616.66272268764,402432.07929075486,412492.88127302367,422805.20330484922,433375.3333874704,444209.71672215714,455314.95964021096,466697.8336312162,478365.27947199653,490324.41145879641,502582.52174526633,515147.08478889789,528025.76190862036,541226.40595633572,554757.0661052441,568625.99275787512,582841.64257682196,597412.68364124256,612348.00073227356,627656.70075058029,643348.11826934479,659431.82122607843,675917.61675673036,692815.55717564863,710135.94610503979,727889.34475766576,746086.57837660739,764738.7428360224,783857.2114069229,803453.6416920959,823539.98273439822,844128.48230275814,865231.69436032698,886862.4867193352,909034.04888731847,931759.90010950132,955053.89761223877,978930.24505254463,1003403.5011788581,1028488.5887083295,1054200.8034260378,1080555.8235116885,1107569.7190994807,1135258.9620769673,1163640.4361288915,1192731.4470321138,1222549.7332079166,1253113.4765381145,1284441.3134515672,1316552.3462878563,1349466.1549450527,1383202.8088186791,1417782.8790391458,1453227.4510151243,1489558.1372905022,1526797.0907227646,{"$f":"OE53*OE54","v":1564967.0179908336},1604091.1934406043,1644193.4732766193,1685298.3101085345,1727430.7678612478,1770616.5370577788,1814881.9504842232,1860253.9992463288,1906760.3492274869,1954429.3579581738,2003290.091907128,2053372.344204806,2104706.6528099258,2157324.3191301739,2211257.427108428,2266538.8627861384,2323202.334355792,2381282.3927146867,2440814.4525325536,2501834.8138458668,2564380.6841920135,2628490.2012968138,2694202.4563292339,2761557.5177374645,2830596.4556809012,2901361.3670729231,2973895.4012497463,3048242.7862809896,3124448.8559380136,3202560.0773364636,3282624.0792698753,3364689.6812516218,3448806.923282912,3535027.0963649848,3623402.7737741088,3713987.8431184613,3806837.5391964223,3902008.4776763325,3999558.6896182406,4099547.6568586966,4202036.3482801635,4307087.2569871675,4414764.4384118468,4525133.5493721422,4638261.8881064458,4754218.4353091056,4873073.8961918335,4994900.7435966283,5119773.2621865431,5247767.5937412074,5378961.7835847363,5513435.8281743536,5651271.7238787124,5792553.5169756804,5937367.3549000714,6085801.5387725728,6237946.5772418864,6393895.2416729331,6553742.6227147561,6717586.1882826248,6885525.8429896897,7057663.9890644317,7234105.5887910416,7414958.2285108166,{"$f":"QQ53*QQ54","v":7600332.1842235858},7790340.4888291759,7985099.0010499042,8184726.4760761503,8389344.6379780546,8599078.2539275046,8814055.210275691,9034406.5905325823,9260266.755295895,9491773.424178293,9729067.7597827483,9972294.4537773151,10221601.815121748,10477141.86049979,10739070.407012284,11007547.16718759,11282735.846367277,11564804.242526457,11853924.348589616,12150272.457304357,12454029.268736964,12765380.000455387,13084514.500466771,13411627.36297844,13746918.047052901,14090590.998229221,14442855.773184951,14803927.167514574,15174025.346702438,15553375.980369996,15942210.379879246,16340765.639376225,16749284.78036063,17168016.899869643,17597217.322366383,18037147.755425539,18488076.449311178,18950278.360543955,19424035.319557551,19909636.202546488,20407377.107610147,20917561.5353004,21440500.573682908,21976513.088024978,22525925.915225599,23089074.063106239,23666300.914683893,24257958.437550992,24864407.398489766,25486017.583452005,26123168.023038302,26776247.223614257,27445653.404204611,28131794.739309721,28835089.607792463,29555966.847987272,30294866.019186947,31052237.669666622,31828543.611408286,32624257.20169349,33439863.631735824,34275860.22252921,35132756.728092439,36011075.64629475,{"$f":"TC53*TC54","v":36911352.537452117}]
[null,null,null,"Increase in Invested Capital",null,null,null,null,null,null,{"$f":"(L55-K55)*K51","v":0},{"$f":"(M55-L55)*L51","v":0},0,0,0,0,0,0,0,0,3.8169769846744543,3.9124014092913342,4.010211444523577,4.1104667306366878,4.2132283989026007,4.3185591088751778,4.4265230865970295,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY55-BX55)*BX51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK55-EJ55)*EJ51","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,{"$f":"(GW55-GV55)*GV51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JI55-JH55)*JH51","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,{"$f":"(LU55-LT55)*LT51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OG55-OF55)*OF51","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,{"$f":"(QS55-QR55)*QR51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROC",null,null,null,null,null,null,{"$f":"K6","v":0.13},0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.11428204468414022,0.10046450567067555,8.8317608663278466E-2,7.7639360766563081E-2,6.8252191510557239E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"BW6","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"EI6","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"GU6","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"JG6","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"LS6","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"OE6","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"QQ6","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,null,null,"NOPAT",null,null,null,null,null,null,{"$f":"K57*K55*K49","v":0},{"$f":"L57*L55*L49","v":0},0,0,0,0,0,0,0,0,19.848280320307222,17.884689307156982,16.115356416358011,14.521063685591908,13.084494386173169,11.790044933944413,10.623655407832947,10.88924679302877,11.161477962854487,11.440514911925847,11.726527784723993,12.019690979342093,12.320183253825643,12.628187835171284,12.943892531050563,13.267489844326827,13.599177090434997,13.939156517695871,14.287635430638264,14.64482631640422,15.010946974314324,15.386220648672179,15.770876164888982,16.165148069011206,16.569276770736483,16.983508690004896,17.408096407255016,17.843298817436388,18.289381287872299,18.746615820069106,19.21528121557083,19.695663245960098,20.188054827109099,20.692756197786824,21.210075102731494,21.740326980299777,22.283835154807271,22.840931033677453,23.411954309519388,23.997253167257369,24.5971844964388,25.212114108849772,25.842416961571011,26.488477385610288,27.150689320250546,27.829456553256808,28.525192967088223,29.238322791265428,29.969280861047064,30.71851288257324,31.486475704637559,32.273637597253497,33.080478537184831,33.907490500614458,34.755177763129815,{"$f":"BX57*BX55*BX49","v":35.624057207208061},36.514658637388258,37.427525103322964,38.363213230906027,39.322293561678684,40.305350900720647,41.31298467323866,42.345809290069631,43.404454522321359,44.489565885379392,45.601805032513873,46.741850158326713,47.910396412284882,49.108156322592002,50.335860230656799,51.594256736423212,52.884113154833784,54.206215983704624,55.561371383297235,56.950405667879664,58.374165809576652,59.833519954816062,61.329357953686461,62.862591902528607,64.434156700091819,66.045010617594116,67.696135883033961,69.388539280109796,71.123252762112529,72.901334081165345,74.723867433194471,76.591964119024325,78.506763221999933,80.469432302549919,82.481168110113657,84.543197312866482,86.656777245688133,88.823196676830335,91.043776593751076,93.319871008594845,95.652867783809725,98.044189478404945,100.49529421536506,103.0076765707492,105.58286848501791,108.22244019714336,110.92800120207194,113.70120123212372,116.54373126292681,119.45732454449997,122.44375765811245,125.50485159956526,128.6424728895544,131.85853471179323,135.15499807958804,138.53387303157774,141.99721985736718,145.54715035380136,149.18582911264636,152.91547484046251,156.73836171147406,160.65682075426091,164.67324127311741,168.79007230494534,{"$f":"EJ57*EJ55*EJ49","v":173.00982411256896},177.33506971538316,181.76844645826773,186.31265761972438,190.97047406021747,195.74473591172287,200.63835430951593,205.6543131672538,210.79567099643512,216.06556277134601,221.46720184062963,227.00388188664536,232.67897893381149,238.49595340715675,244.45835224233565,250.569811048394,256.83405632460386,263.25490773271895,269.83628042603686,276.58218743668778,283.49674212260493,290.58416067567003,297.84876469256176,305.29498380987582,312.92735840512267,320.75054236525074,328.76930592438197,336.98853857249156,345.41325203680378,354.04858333772387,362.89979792116691,371.97229286919611,381.27160019092594,390.80339019569908,400.5734749505915,410.58781182435627,420.85250711996514,431.37381979796419,442.15816529291328,453.2121194252361,464.54242241086689,476.15598297113854,488.059882545417,500.26137960905243,512.76791409927876,525.58711195176056,538.72678975055453,552.19495949431848,565.99983348167632,580.14982931871816,594.65357505168606,609.51991442797816,624.75791228867763,640.37686009589459,656.38628159829193,672.79593863824914,689.61583710420518,706.85623303181046,724.52763885760567,742.64082982904586,761.20685057477192,780.23702183914122,799.74294738511958,819.7365210697476,{"$f":"GV57*GV55*GV49","v":840.22993409649109},861.23568244890339,882.76657451012591,904.83573887287901,927.45663234470089,950.64304815331832,974.40912435715131,998.76935246607991,1023.7385862777321,1049.3320509346752,1075.565352208042,1102.4544860132428,1130.0158481635738,1158.2662443676629,1187.2229004768544,1216.9034729887755,1247.326059813495,1278.5092113088322,1310.4719415915529,1343.2337401313416,1376.814583634625,1411.2349482254904,1446.5158219311277,1482.6787174794058,1519.7456854163906,1557.7393275518,1596.682810740595,1636.5998810091096,1677.514878034337,1719.4527499851954,1762.4390687348252,1806.5000454531958,1851.6625465895256,1897.9541102542635,1945.4029630106199,1994.038037085885,2043.8889880130318,2094.9862127133579,2147.3608680311913,2201.0448897319711,2256.0710119752698,2312.4727872746516,2370.284606956518,2429.541722130431,2490.280265183691,2552.5372718132835,2616.3507036086148,2681.7594711988299,2748.8034579788,2817.5235444282698,2887.9616330389767,2960.1606738649507,3034.1646907115737,3110.0188079793629,3187.7692781788464,3267.4635101333179,3349.1500978866502,3432.878850333816,3518.700821592161,3606.6683421319649,3696.8350506852635,3789.2559269523949,3883.9873251262043,3981.0870082543602,{"$f":"JH57*JH55*JH49","v":4080.6141834607183},4182.6295380472366,4287.1952764984162,4394.3751584108768,4504.2345373711487,4616.8404008054267,4732.2614108255621,4850.567946096201,4971.832144748606,5096.1279483673206,5223.5311470765027,5354.1194257534144,5487.9724113972497,5625.1717216821799,5765.8010147242339,5909.9460400923399,6057.6946910946481,6209.1370583720136,6364.3654848313136,6523.4746219520957,6686.5614875008978,6853.7255246884197,7025.0686628056292,7200.6953793757693,7380.7127638601632,7565.2305829566667,7754.3613475305829,7948.2203812188473,8146.9258907493167,8350.5990380180483,8559.3640139684994,8773.3481143177105,8992.6818171756531,9217.4988626050435,9447.9363341701664,9684.1347425244185,9926.2381110875285,10174.394063864715,10428.753915461331,10689.472763347863,10956.70958243156,11230.627321992346,11511.393005042155,11799.17783016821,12094.157275922413,12396.511207820473,12706.423988015984,13024.084587716383,13349.686702409294,13683.428869969526,14025.51459171876,14376.152456511729,14735.556267924523,15103.945174622633,15481.543803988197,15868.582399087903,16265.296959065099,16671.929383041726,17088.727617617766,17515.945808058212,17953.844453259666,18402.690564591154,18862.75782870593,19334.326774423578,{"$f":"LT57*LT55*LT49","v":19817.684943784163},20313.127067378769,20820.955244063236,21341.479125164813,21875.016103293936,22421.89150587628,22982.438793523183,23556.999763361258,24145.924757445289,24749.572876381419,25368.312198290951,26002.520003248224,26652.583003329426,27318.897578412656,28001.87001787297,28701.916768319792,29419.464687527783,30154.951304715978,30908.825087333873,31681.545714517222,32473.584357380143,33285.423966314644,34117.559565472504,34970.498554609316,35844.76101847455,36740.880043936413,37659.402045034818,38600.887096160688,39565.909273564706,40555.057005403818,41568.933430538913,42608.156766302389,43673.360685459942,44765.19470259644,45884.324570161341,47031.432684415369,48207.218501525749,49412.39896406389,50647.708938165488,51913.901661619617,53211.749203160107,54542.042933239107,55905.594006570078,57303.233856734325,58735.814703152675,60204.210070731482,61709.315322499766,63252.048205562263,64833.34941070131,66454.18314596884,68115.537724618043,69818.426167733487,71563.886821926819,73352.983992474998,75186.808592286863,77066.478807094027,78993.140777271372,80967.969296703159,82992.16852912074,85066.972742348749,87193.64706090746,89373.488237430123,91607.825443365873,93898.021079450016,{"$f":"OF57*OF55*OF49","v":96245.471606436258},98651.608396597163,101117.89860651207,103645.84607167487,106236.99222346672,108892.91702905339,111615.23995477972,114405.62095364921,117265.76147749042,120197.40551442768,123202.34065228836,126282.39916859554,129439.45914781043,132675.44562650568,135992.3317671683,139392.14006134751,142876.94356288121,146448.86715195322,150110.08883075201,153862.84105152081,157709.41207780881,161652.14737975402,165693.45106424787,169835.78734085406,174081.68202437539,178433.72407498478,182894.56717685936,187466.93135628081,192153.60464018781,196957.4447561925,201881.3808750973,206928.41539697471,212101.62578189909,217404.16642644652,222839.27058710766,228410.25235178534,234120.50866057994,239973.52137709444,245972.85941152179,252122.18089680979,258425.23541923004,264885.8663047108,271508.0129623285,278295.71328638674,285253.10611854633,292384.43377151003,299694.0446157977,307186.39573119255,314866.05562447244,322737.70701508416,330806.14969046123,339076.30343272275,347553.21101854078,356242.04129400424,365148.09232635435,374276.79463451315,383633.71450037597,393224.55736288533,403055.17129695747,413131.55057938135,423459.83934386587,434046.33532746247,444897.49371064897,456019.93105341512,{"$f":"QR57*QR55*QR49","v":467420.42932975054},479105.94006299425,491083.58856456901,503360.67827868328,515944.69523565029,528843.3126165414,542064.39543195488,555616.00531775365,569506.40545069752,583744.06558696483,598337.66722663888,613296.10890730482,628628.51162998739,644344.22442073701,660452.83003125538,676964.1507820366,693888.25455158739,711235.4609153769,729016.34743826138,747241.75612421776,765922.80002732319,785070.87002800626,804697.64177870634,824815.08282317407,845435.45989375317,866571.34639109706,888235.63005087443,910441.52080214629,933202.5588221997,956532.62279275467,980445.93836257351,1004957.0868216377,1030081.0139921786,1055833.0393419829,1082228.8653255324,1109284.5869586708,1137016.7016326373,1165442.119173453,1194578.1721527893,1224442.6264566088,1255053.692118024,1286430.0344209743,1318590.7852814987,1351555.5549135359,1385344.4437863743,1419978.0548810335,1455477.5062530595,1491864.4439093859,1529161.0550071201,1567390.0813822981,1606574.8334168554,1646739.2042522766,1687907.6843585831,1730105.3764675476,1773358.0108792363,1817691.9611512169,1863134.2601799972,1909712.6166844971,1957455.4321016094,2006391.8179041494,2056551.6133517525,2107965.4036855465,2160664.5387776848,2214681.1522471271]
[null,null,null,"Cash Flow",null,null,null,null,null,null,{"$f":"(K58-K56)*K51","v":0},{"$f":"(L58-L56)*L51","v":0},0,0,0,0,0,0,0,0,16.031303335632767,13.972287897865648,12.105144971834434,10.410596954955221,8.8712659872705686,7.4714858250692355,6.1971323212359177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX58-BX56)*BX51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EJ58-EJ56)*EJ51","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,{"$f":"(GV58-GV56)*GV51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JH58-JH56)*JH51","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,{"$f":"(LT58-LT56)*LT51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF58-OF56)*OF51","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,{"$f":"(QR58-QR56)*QR51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Value Driver Multipler with Final ROIC",{"$f":"(1-F61/H61)/(G61-F61)","v":13.565891472868215},{"$f":"Scenarios!$I$54","v":2.5000000000000001E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$I$53","v":0.06},null,null,{"$f":"$E$61","v":13.565891472868215},{"$f":"$E$61","v":13.565891472868215},13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,{"$f":"$E$61","v":13.565891472868215},13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,{"$f":"$E$61","v":13.565891472868215},13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,{"$f":"$E$61","v":13.565891472868215},13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,{"$f":"$E$61","v":13.565891472868215},13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,{"$f":"$E$61","v":13.565891472868215},13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,{"$f":"$E$61","v":13.565891472868215},13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,{"$f":"$E$61","v":13.565891472868215},13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215,13.565891472868215]
[null,null,null,"Value at End of Fade Period",null,null,null,null,null,null,{"$f":"K61*K55*K50*K6*(1+$F$61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,147.72234021550653,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW61*BW55*BW50*BW6*(1+$F$61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI61*EI55*EI50*EI6*(1+$F$61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU61*GU55*GU50*GU6*(1+$F$61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG61*JG55*JG50*JG6*(1+$F$61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS61*LS55*LS50*LS6*(1+$F$61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE61*OE55*OE50*OE6*(1+$F$61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ61*QQ55*QQ50*QQ6*(1+$F$61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"TC61*TC55*TC50*TC6*(1+$F$61)","v":0}]
[null,null,null,"Total Cash Flow",{"$f":"NPV(G63,K63:KW63)","v":79.627156697401574},null,{"$f":"G33","v":6.8000000000000005E-2},null,null,null,{"$f":"(K62+K59)","v":0},{"$f":"(L62+L59)","v":0},0,0,0,0,0,0,0,0,16.031303335632767,13.972287897865648,12.105144971834434,10.410596954955221,8.8712659872705686,7.4714858250692355,153.91947253674246,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX62+BX59)","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,{"$f":"(EJ62+EJ59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GV62+GV59)","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,{"$f":"(JH62+JH59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT62+LT59)","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,{"$f":"(OF62+OF59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QR62+QR59)","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",{"$f":"E37","v":75.430369155062778}]
[null,null,null,"Total Value",{"$f":"E63+E64","v":155.05752585246435}]
[]
[]
[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,{"$f":"Scenarios!D12","v":"2021-07-11"},{"$f":"Scenarios!I12","v":"2038-07-11"},null,null,{"$f":"TODAY()","v":"2021-07-11"},{"$f":"EDATE(J74,12)","v":"2022-07-11"},{"$f":"EDATE(K74,12)","v":"2023-07-11"},"2024-07-11","2025-07-11","2026-07-11","2027-07-11","2028-07-11","2029-07-11","2030-07-11","2031-07-11","2032-07-11","2033-07-11","2034-07-11","2035-07-11","2036-07-11","2037-07-11","2038-07-11","2039-07-11","2040-07-11","2041-07-11","2042-07-11","2043-07-11","2044-07-11","2045-07-11","2046-07-11","2047-07-11","2048-07-11","2049-07-11","2050-07-11","2051-07-11","2052-07-11","2053-07-11","2054-07-11","2055-07-11","2056-07-11","2057-07-11","2058-07-11","2059-07-11","2060-07-11","2061-07-11","2062-07-11","2063-07-11","2064-07-11","2065-07-11","2066-07-11","2067-07-11","2068-07-11","2069-07-11","2070-07-11","2071-07-11","2072-07-11","2073-07-11","2074-07-11","2075-07-11","2076-07-11","2077-07-11","2078-07-11","2079-07-11","2080-07-11","2081-07-11","2082-07-11","2083-07-11","2084-07-11","2085-07-11","2086-07-11",{"$f":"EDATE(BW74,12)","v":"2087-07-11"},"2088-07-11","2089-07-11","2090-07-11","2091-07-11","2092-07-11","2093-07-11","2094-07-11","2095-07-11","2096-07-11","2097-07-11","2098-07-11","2099-07-11","2100-07-11","2101-07-11","2102-07-11","2103-07-11","2104-07-11","2105-07-11","2106-07-11","2107-07-11","2108-07-11","2109-07-11","2110-07-11","2111-07-11","2112-07-11","2113-07-11","2114-07-11","2115-07-11","2116-07-11","2117-07-11","2118-07-11","2119-07-11","2120-07-11","2121-07-11","2122-07-11","2123-07-11","2124-07-11","2125-07-11","2126-07-11","2127-07-11","2128-07-11","2129-07-11","2130-07-11","2131-07-11","2132-07-11","2133-07-11","2134-07-11","2135-07-11","2136-07-11","2137-07-11","2138-07-11","2139-07-11","2140-07-11","2141-07-11","2142-07-11","2143-07-11","2144-07-11","2145-07-11","2146-07-11","2147-07-11","2148-07-11","2149-07-11","2150-07-11",{"$f":"EDATE(EI74,12)","v":"2151-07-11"},"2152-07-11","2153-07-11","2154-07-11","2155-07-11","2156-07-11","2157-07-11","2158-07-11","2159-07-11","2160-07-11","2161-07-11","2162-07-11","2163-07-11","2164-07-11","2165-07-11","2166-07-11","2167-07-11","2168-07-11","2169-07-11","2170-07-11","2171-07-11","2172-07-11","2173-07-11","2174-07-11","2175-07-11","2176-07-11","2177-07-11","2178-07-11","2179-07-11","2180-07-11","2181-07-11","2182-07-11","2183-07-11","2184-07-11","2185-07-11","2186-07-11","2187-07-11","2188-07-11","2189-07-11","2190-07-11","2191-07-11","2192-07-11","2193-07-11","2194-07-11","2195-07-11","2196-07-11","2197-07-11","2198-07-11","2199-07-11","2200-07-11","2201-07-11","2202-07-11","2203-07-11","2204-07-11","2205-07-11","2206-07-11","2207-07-11","2208-07-11","2209-07-11","2210-07-11","2211-07-11","2212-07-11","2213-07-11","2214-07-11",{"$f":"EDATE(GU74,12)","v":"2215-07-11"},"2216-07-11","2217-07-11","2218-07-11","2219-07-11","2220-07-11","2221-07-11","2222-07-11","2223-07-11","2224-07-11","2225-07-11","2226-07-11","2227-07-11","2228-07-11","2229-07-11","2230-07-11","2231-07-11","2232-07-11","2233-07-11","2234-07-11","2235-07-11","2236-07-11","2237-07-11","2238-07-11","2239-07-11","2240-07-11","2241-07-11","2242-07-11","2243-07-11","2244-07-11","2245-07-11","2246-07-11","2247-07-11","2248-07-11","2249-07-11","2250-07-11","2251-07-11","2252-07-11","2253-07-11","2254-07-11","2255-07-11","2256-07-11","2257-07-11","2258-07-11","2259-07-11","2260-07-11","2261-07-11","2262-07-11","2263-07-11","2264-07-11","2265-07-11","2266-07-11","2267-07-11","2268-07-11","2269-07-11","2270-07-11","2271-07-11","2272-07-11","2273-07-11","2274-07-11","2275-07-11","2276-07-11","2277-07-11","2278-07-11",{"$f":"EDATE(JG74,12)","v":"2279-07-11"},"2280-07-11","2281-07-11","2282-07-11","2283-07-11","2284-07-11","2285-07-11","2286-07-11","2287-07-11","2288-07-11","2289-07-11","2290-07-11","2291-07-11","2292-07-11","2293-07-11","2294-07-11","2295-07-11","2296-07-11","2297-07-11","2298-07-11","2299-07-11","2300-07-11","2301-07-11","2302-07-11","2303-07-11","2304-07-11","2305-07-11","2306-07-11","2307-07-11","2308-07-11","2309-07-11","2310-07-11","2311-07-11","2312-07-11","2313-07-11","2314-07-11","2315-07-11","2316-07-11","2317-07-11","2318-07-11","2319-07-11","2320-07-11","2321-07-11","2322-07-11","2323-07-11","2324-07-11","2325-07-11","2326-07-11","2327-07-11","2328-07-11","2329-07-11","2330-07-11","2331-07-11","2332-07-11","2333-07-11","2334-07-11","2335-07-11","2336-07-11","2337-07-11","2338-07-11","2339-07-11","2340-07-11","2341-07-11","2342-07-11",{"$f":"EDATE(LS74,12)","v":"2343-07-11"},"2344-07-11","2345-07-11","2346-07-11","2347-07-11","2348-07-11","2349-07-11","2350-07-11","2351-07-11","2352-07-11","2353-07-11","2354-07-11","2355-07-11","2356-07-11","2357-07-11","2358-07-11","2359-07-11","2360-07-11","2361-07-11","2362-07-11","2363-07-11","2364-07-11","2365-07-11","2366-07-11","2367-07-11","2368-07-11","2369-07-11","2370-07-11","2371-07-11","2372-07-11","2373-07-11","2374-07-11","2375-07-11","2376-07-11","2377-07-11","2378-07-11","2379-07-11","2380-07-11","2381-07-11","2382-07-11","2383-07-11","2384-07-11","2385-07-11","2386-07-11","2387-07-11","2388-07-11","2389-07-11","2390-07-11","2391-07-11","2392-07-11","2393-07-11","2394-07-11","2395-07-11","2396-07-11","2397-07-11","2398-07-11","2399-07-11","2400-07-11","2401-07-11","2402-07-11","2403-07-11","2404-07-11","2405-07-11","2406-07-11",{"$f":"EDATE(OE74,12)","v":"2407-07-11"},"2408-07-11","2409-07-11","2410-07-11","2411-07-11","2412-07-11","2413-07-11","2414-07-11","2415-07-11","2416-07-11","2417-07-11","2418-07-11","2419-07-11","2420-07-11","2421-07-11","2422-07-11","2423-07-11","2424-07-11","2425-07-11","2426-07-11","2427-07-11","2428-07-11","2429-07-11","2430-07-11","2431-07-11","2432-07-11","2433-07-11","2434-07-11","2435-07-11","2436-07-11","2437-07-11","2438-07-11","2439-07-11","2440-07-11","2441-07-11","2442-07-11","2443-07-11","2444-07-11","2445-07-11","2446-07-11","2447-07-11","2448-07-11","2449-07-11","2450-07-11","2451-07-11","2452-07-11","2453-07-11","2454-07-11","2455-07-11","2456-07-11","2457-07-11","2458-07-11","2459-07-11","2460-07-11","2461-07-11","2462-07-11","2463-07-11","2464-07-11","2465-07-11","2466-07-11","2467-07-11","2468-07-11","2469-07-11","2470-07-11",{"$f":"EDATE(QQ74,12)","v":"2471-07-11"},"2472-07-11","2473-07-11","2474-07-11","2475-07-11","2476-07-11","2477-07-11","2478-07-11","2479-07-11","2480-07-11","2481-07-11","2482-07-11","2483-07-11","2484-07-11","2485-07-11","2486-07-11","2487-07-11","2488-07-11","2489-07-11","2490-07-11","2491-07-11","2492-07-11","2493-07-11","2494-07-11","2495-07-11","2496-07-11","2497-07-11","2498-07-11","2499-07-11","2500-07-11","2501-07-11","2502-07-11","2503-07-11","2504-07-11","2505-07-11","2506-07-11","2507-07-11","2508-07-11","2509-07-11","2510-07-11","2511-07-11","2512-07-11","2513-07-11","2514-07-11","2515-07-11","2516-07-11","2517-07-11","2518-07-11","2519-07-11","2520-07-11","2521-07-11","2522-07-11","2523-07-11","2524-07-11","2525-07-11","2526-07-11","2527-07-11","2528-07-11","2529-07-11","2530-07-11","2531-07-11","2532-07-11","2533-07-11","2534-07-11"]
[null,"Graphs",null,null,null,null,null,null,null,null,{"$f":"AND(K74>=$F$74,K74<=$G$74)","v":true},{"$f":"AND(L74>=$F$74,L74<=$G$74)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX74>=$F$74,BX74<=$G$74)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EJ74>=$F$74,EJ74<=$G$74)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV74>=$F$74,GV74<=$G$74)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH74>=$F$74,JH74<=$G$74)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT74>=$F$74,LT74<=$G$74)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF74>=$F$74,OF74<=$G$74)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(QR74>=$F$74,QR74<=$G$74)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K75,K74,NA())","v":"2022-07-11"},{"$f":"IF(L75,L74,NA())","v":"2023-07-11"},"2024-07-11","2025-07-11","2026-07-11","2027-07-11","2028-07-11","2029-07-11","2030-07-11","2031-07-11","2032-07-11","2033-07-11","2034-07-11","2035-07-11","2036-07-11","2037-07-11","2038-07-11",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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(BX75,BX74,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"},{"$f":"IF(EJ75,EJ74,NA())","v":{"$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(GV75,GV74,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"},{"$f":"IF(JH75,JH74,NA())","v":{"$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(LT75,LT74,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"},{"$f":"IF(OF75,OF74,NA())","v":{"$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(QR75,QR74,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,{"$f":"K6","v":0.13},0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.11428204468414022,0.10046450567067555,8.8317608663278466E-2,7.7639360766563081E-2,6.8252191510557239E-2,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"BW6","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"EI6","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"GU6","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"JG6","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"LS6","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"OE6","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"QQ6","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,null,"Cost of Capital",null,null,null,null,null,null,null,{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2},{"$f":"Scenarios!$D$3","v":6.8000000000000005E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K76","v":"2022-07-11"},{"$f":"L76","v":"2023-07-11"},"2024-07-11","2025-07-11","2026-07-11","2027-07-11","2028-07-11","2029-07-11","2030-07-11","2031-07-11","2032-07-11","2033-07-11","2034-07-11","2035-07-11","2036-07-11","2037-07-11","2038-07-11",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"BX76","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"},{"$f":"EJ76","v":{"$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":"GV76","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"},{"$f":"JH76","v":{"$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":"LT76","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"},{"$f":"OF76","v":{"$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":"QR76","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,{"$f":"K7","v":0.08},{"$f":"L7","v":7.1131176401556917E-2},6.3245553203367597E-2,5.6234132519034911E-2,0.05,4.2171633265087466E-2,3.5568933044900629E-2,0.03,0.03,0.03,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"BX7","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"EJ7","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"GV7","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"JH7","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"LT7","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"OF7","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"QR7","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,null,null,"Growth Method - Initial Period",{"$f":"K13*H83","v":136.90424092661181},{"$f":"Scenarios!D3","v":6.8000000000000005E-2},{"$f":"Scenarios!H54","v":2.5000000000000001E-2},{"$f":"1/(F83-G83)","v":23.255813953488371}]
[]
[null,null,null,null,null,"ROC","(1-g/r)"]
[null,null,null,"Value Driver",{"$f":"K12*H86","v":244.18604651162792},{"$f":"Scenarios!H53","v":0.13},{"$f":"(1-G83/F86)","v":0.80769230769230771},{"$f":"G86/(F83-G83)","v":18.783542039355993}]

{"sheet":" Steps for Incremental Method","index":5,"n_rows":14,"n_cols":3,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
["          "]
[]
[null,null,"Flag for greater than terminal period"]
[null,null,"Flag for final terminal period"]
[null,null,"Flag for transition period"]
[]
[null,null,"Create Invested Capital with Growth Index (Opening Balance)"]
[null,null,"Compute Cash Flow  = Growth in Invested Capital (Cash Outflow) from Invested Capital Balance"]
[]
[null,null,"Compute NOPAT from Invested Capital"]
[null,null,"Cash Flow is NOPAT minus Change in Invested Capital"]
[]
[null,null,"Compute standard multipler from (1-g/ROIC)/(WACC-g)"]
[null,null,"In final terminal value year, multiply opening balance by multiplier"]