{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Timing Inputs","Scenarios","Financial Model","Valuation","Pro Forma Balance","Pro Forma Exercise"],"not_rendered":{"charts":2,"images":1,"macros":1,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Timing Inputs","index":0,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["          "]
[]
[null,"Timing"]
[null,null,"First Period Year",null,2016]
[null,null,"First Period Date",null,{"$f":"DATE(E4,12,31)","v":"2016-12-31"}]
[null,null,"Last Historic Year",null,2019]
[null,null,"Valuation Period",null,{"$f":"DATE(E6,12,31)","v":"2019-12-31"}]
[null,null,"Valuation Period Column Number",null,{"$f":"MATCH(E7,'Financial Model'!6:6,0)","v":11}]
[]
[null,null,"Start of Month by Month",null,2020]
[null,null,"Months/Period in Model",null,1]
[]
[null,null,"Quarter by quarter forecast",null,2022]
[null,null,"Months/Period in Model",null,3]
[]
[null,null,"Years of Monthly",null,{"$f":"E13-E10+1","v":3}]
[]
[null,null,"End of Annual",null,{"$f":"E6-E4+1","v":4}]
[null,null,"Start of Monthly",null,{"$f":"E18+1","v":5}]
[null,null,"Periods of Monthly",null,{"$f":"E16*12","v":36}]
[null,null,"End of Monthly",null,{"$f":"E18+E20","v":40}]
[null,null,"Start of Quarterly",null,{"$f":"E21+1","v":41}]
[]
[null,null,"Terminal value period",null,2028]
[null,null,"Terminal value Date",null,{"$f":"DATE(E24,12,31)","v":"2028-12-31"}]
[]
[]
[]
[null,null,null,"WACC","%","Cost","AT Cost","WACC"]
[null,null,null,"Debt",0.3,0.05,{"$f":"F30*(1-0.25)","v":3.7500000000000006E-2},{"$f":"G30*E30","v":1.1250000000000001E-2}]
[null,null,null,"Equity ",{"$f":"1-E30","v":0.7},7.0000000000000007E-2,{"$f":"F31","v":7.0000000000000007E-2},{"$f":"G31*E31","v":4.9000000000000002E-2}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H30:H31)","v":6.0250000000000005E-2}]

{"sheet":"Scenarios","index":1,"n_rows":42,"n_cols":98,"rows_kept":42,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,null,null,null,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]
[null,"Time Period",null,null,null,null,{"$f":"'Financial Model'!H6","v":"2016-12-31"},{"$f":"'Financial Model'!I6","v":"2017-12-31"},{"$f":"'Financial Model'!J6","v":"2018-12-31"},{"$f":"'Financial Model'!K6","v":"2019-12-31"},{"$f":"'Financial Model'!L6","v":"2020-01-31"},{"$f":"'Financial Model'!M6","v":"2020-02-29"},{"$f":"'Financial Model'!N6","v":"2020-03-31"},{"$f":"'Financial Model'!O6","v":"2020-04-30"},{"$f":"'Financial Model'!P6","v":"2020-05-31"},{"$f":"'Financial Model'!Q6","v":"2020-06-30"},{"$f":"'Financial Model'!R6","v":"2020-07-31"},{"$f":"'Financial Model'!S6","v":"2020-08-31"},{"$f":"'Financial Model'!T6","v":"2020-09-30"},{"$f":"'Financial Model'!U6","v":"2020-10-31"},{"$f":"'Financial Model'!V6","v":"2020-11-30"},{"$f":"'Financial Model'!W6","v":"2020-12-31"},{"$f":"'Financial Model'!X6","v":"2021-01-31"},{"$f":"'Financial Model'!Y6","v":"2021-02-28"},{"$f":"'Financial Model'!Z6","v":"2021-03-31"},{"$f":"'Financial Model'!AA6","v":"2021-04-30"},{"$f":"'Financial Model'!AB6","v":"2021-05-31"},{"$f":"'Financial Model'!AC6","v":"2021-06-30"},{"$f":"'Financial Model'!AD6","v":"2021-07-31"},{"$f":"'Financial Model'!AE6","v":"2021-08-31"},{"$f":"'Financial Model'!AF6","v":"2021-09-30"},{"$f":"'Financial Model'!AG6","v":"2021-10-31"},{"$f":"'Financial Model'!AH6","v":"2021-11-30"},{"$f":"'Financial Model'!AI6","v":"2021-12-31"},{"$f":"'Financial Model'!AJ6","v":"2022-01-31"},{"$f":"'Financial Model'!AK6","v":"2022-02-28"},{"$f":"'Financial Model'!AL6","v":"2022-03-31"},{"$f":"'Financial Model'!AM6","v":"2022-04-30"},{"$f":"'Financial Model'!AN6","v":"2022-05-31"},{"$f":"'Financial Model'!AO6","v":"2022-06-30"},{"$f":"'Financial Model'!AP6","v":"2022-07-31"},{"$f":"'Financial Model'!AQ6","v":"2022-08-31"},{"$f":"'Financial Model'!AR6","v":"2022-09-30"},{"$f":"'Financial Model'!AS6","v":"2022-10-31"},{"$f":"'Financial Model'!AT6","v":"2022-11-30"},{"$f":"'Financial Model'!AU6","v":"2022-12-31"},{"$f":"'Financial Model'!AV6","v":"2023-03-31"},{"$f":"'Financial Model'!AW6","v":"2023-06-30"},{"$f":"'Financial Model'!AX6","v":"2023-09-30"},{"$f":"'Financial Model'!AY6","v":"2023-12-31"},{"$f":"'Financial Model'!AZ6","v":"2024-03-31"},{"$f":"'Financial Model'!BA6","v":"2024-06-30"},{"$f":"'Financial Model'!BB6","v":"2024-09-30"},{"$f":"'Financial Model'!BC6","v":"2024-12-31"},{"$f":"'Financial Model'!BD6","v":"2025-03-31"},{"$f":"'Financial Model'!BE6","v":"2025-06-30"},{"$f":"'Financial Model'!BF6","v":"2025-09-30"},{"$f":"'Financial Model'!BG6","v":"2025-12-31"},{"$f":"'Financial Model'!BH6","v":"2026-03-31"},{"$f":"'Financial Model'!BI6","v":"2026-06-30"},{"$f":"'Financial Model'!BJ6","v":"2026-09-30"},{"$f":"'Financial Model'!BK6","v":"2026-12-31"},{"$f":"'Financial Model'!BL6","v":"2027-03-31"},{"$f":"'Financial Model'!BM6","v":"2027-06-30"},{"$f":"'Financial Model'!BN6","v":"2027-09-30"},{"$f":"'Financial Model'!BO6","v":"2027-12-31"},{"$f":"'Financial Model'!BP6","v":"2028-03-31"},{"$f":"'Financial Model'!BQ6","v":"2028-06-30"},{"$f":"'Financial Model'!BR6","v":"2028-09-30"},{"$f":"'Financial Model'!BS6","v":"2028-12-31"},{"$f":"'Financial Model'!BT6","v":"2029-03-31"},{"$f":"'Financial Model'!BU6","v":"2029-06-30"},{"$f":"'Financial Model'!BV6","v":"2029-09-30"},{"$f":"'Financial Model'!BW6","v":"2029-12-31"},{"$f":"'Financial Model'!BX6","v":"2030-03-31"},{"$f":"'Financial Model'!BY6","v":"2030-06-30"},{"$f":"'Financial Model'!BZ6","v":"2030-09-30"},{"$f":"'Financial Model'!CA6","v":"2030-12-31"},{"$f":"'Financial Model'!CB6","v":"2031-03-31"},{"$f":"'Financial Model'!CC6","v":"2031-06-30"},{"$f":"'Financial Model'!CD6","v":"2031-09-30"},{"$f":"'Financial Model'!CE6","v":"2031-12-31"},{"$f":"'Financial Model'!CF6","v":"2032-03-31"},{"$f":"'Financial Model'!CG6","v":"2032-06-30"},{"$f":"'Financial Model'!CH6","v":"2032-09-30"},{"$f":"'Financial Model'!CI6","v":"2032-12-31"},{"$f":"'Financial Model'!CJ6","v":"2033-03-31"},{"$f":"'Financial Model'!CK6","v":"2033-06-30"},{"$f":"'Financial Model'!CL6","v":"2033-09-30"},{"$f":"'Financial Model'!CM6","v":"2033-12-31"},{"$f":"'Financial Model'!CN6","v":"2034-03-31"},{"$f":"'Financial Model'!CO6","v":"2034-06-30"},{"$f":"'Financial Model'!CP6","v":"2034-09-30"},{"$f":"'Financial Model'!CQ6","v":"2034-12-31"},{"$f":"'Financial Model'!CR6","v":"2035-03-31"},{"$f":"'Financial Model'!CS6","v":"2035-06-30"},{"$f":"'Financial Model'!CT6","v":"2035-09-30"},{"$f":"'Financial Model'!CU6","v":"2035-12-31"}]
[null,"Year",null,null,null,null,{"$f":"YEAR(G2)","v":2016},{"$f":"YEAR(H2)","v":2017},2018,2019,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,{"$f":"YEAR(BT2)","v":2029},2029,2029,2030,2030,2030,2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035]
[null,"Months in Period",null,null,null,null,{"$f":"'Financial Model'!H5","v":12},{"$f":"'Financial Model'!I5","v":12},{"$f":"'Financial Model'!J5","v":12},{"$f":"'Financial Model'!K5","v":12},{"$f":"'Financial Model'!L5","v":1},{"$f":"'Financial Model'!M5","v":1},{"$f":"'Financial Model'!N5","v":1},{"$f":"'Financial Model'!O5","v":1},{"$f":"'Financial Model'!P5","v":1},{"$f":"'Financial Model'!Q5","v":1},{"$f":"'Financial Model'!R5","v":1},{"$f":"'Financial Model'!S5","v":1},{"$f":"'Financial Model'!T5","v":1},{"$f":"'Financial Model'!U5","v":1},{"$f":"'Financial Model'!V5","v":1},{"$f":"'Financial Model'!W5","v":1},{"$f":"'Financial Model'!X5","v":1},{"$f":"'Financial Model'!Y5","v":1},{"$f":"'Financial Model'!Z5","v":1},{"$f":"'Financial Model'!AA5","v":1},{"$f":"'Financial Model'!AB5","v":1},{"$f":"'Financial Model'!AC5","v":1},{"$f":"'Financial Model'!AD5","v":1},{"$f":"'Financial Model'!AE5","v":1},{"$f":"'Financial Model'!AF5","v":1},{"$f":"'Financial Model'!AG5","v":1},{"$f":"'Financial Model'!AH5","v":1},{"$f":"'Financial Model'!AI5","v":1},{"$f":"'Financial Model'!AJ5","v":1},{"$f":"'Financial Model'!AK5","v":1},{"$f":"'Financial Model'!AL5","v":1},{"$f":"'Financial Model'!AM5","v":1},{"$f":"'Financial Model'!AN5","v":1},{"$f":"'Financial Model'!AO5","v":1},{"$f":"'Financial Model'!AP5","v":1},{"$f":"'Financial Model'!AQ5","v":1},{"$f":"'Financial Model'!AR5","v":1},{"$f":"'Financial Model'!AS5","v":1},{"$f":"'Financial Model'!AT5","v":1},{"$f":"'Financial Model'!AU5","v":1},{"$f":"'Financial Model'!AV5","v":3},{"$f":"'Financial Model'!AW5","v":3},{"$f":"'Financial Model'!AX5","v":3},{"$f":"'Financial Model'!AY5","v":3},{"$f":"'Financial Model'!AZ5","v":3},{"$f":"'Financial Model'!BA5","v":3},{"$f":"'Financial Model'!BB5","v":3},{"$f":"'Financial Model'!BC5","v":3},{"$f":"'Financial Model'!BD5","v":3},{"$f":"'Financial Model'!BE5","v":3},{"$f":"'Financial Model'!BF5","v":3},{"$f":"'Financial Model'!BG5","v":3},{"$f":"'Financial Model'!BH5","v":3},{"$f":"'Financial Model'!BI5","v":3},{"$f":"'Financial Model'!BJ5","v":3},{"$f":"'Financial Model'!BK5","v":3},{"$f":"'Financial Model'!BL5","v":3},{"$f":"'Financial Model'!BM5","v":3},{"$f":"'Financial Model'!BN5","v":3},{"$f":"'Financial Model'!BO5","v":3},{"$f":"'Financial Model'!BP5","v":3},{"$f":"'Financial Model'!BQ5","v":3},{"$f":"'Financial Model'!BR5","v":3},{"$f":"'Financial Model'!BS5","v":3},{"$f":"'Financial Model'!BT5","v":3},{"$f":"'Financial Model'!BU5","v":3},{"$f":"'Financial Model'!BV5","v":3},{"$f":"'Financial Model'!BW5","v":3},{"$f":"'Financial Model'!BX5","v":3},{"$f":"'Financial Model'!BY5","v":3},{"$f":"'Financial Model'!BZ5","v":3},{"$f":"'Financial Model'!CA5","v":3},{"$f":"'Financial Model'!CB5","v":3},{"$f":"'Financial Model'!CC5","v":3},{"$f":"'Financial Model'!CD5","v":3},{"$f":"'Financial Model'!CE5","v":3},{"$f":"'Financial Model'!CF5","v":3},{"$f":"'Financial Model'!CG5","v":3},{"$f":"'Financial Model'!CH5","v":3},{"$f":"'Financial Model'!CI5","v":3},{"$f":"'Financial Model'!CJ5","v":3},{"$f":"'Financial Model'!CK5","v":3},{"$f":"'Financial Model'!CL5","v":3},{"$f":"'Financial Model'!CM5","v":3},{"$f":"'Financial Model'!CN5","v":3},{"$f":"'Financial Model'!CO5","v":3},{"$f":"'Financial Model'!CP5","v":3},{"$f":"'Financial Model'!CQ5","v":3},{"$f":"'Financial Model'!CR5","v":3},{"$f":"'Financial Model'!CS5","v":3},{"$f":"'Financial Model'!CT5","v":3},{"$f":"'Financial Model'!CU5","v":3}]
[null,"History",null,null,null,null,{"$f":"'Financial Model'!H2","v":true},{"$f":"'Financial Model'!I2","v":true},{"$f":"'Financial Model'!J2","v":true},{"$f":"'Financial Model'!K2","v":true},{"$f":"'Financial Model'!L2","v":false},{"$f":"'Financial Model'!M2","v":false},{"$f":"'Financial Model'!N2","v":false},{"$f":"'Financial Model'!O2","v":false},{"$f":"'Financial Model'!P2","v":false},{"$f":"'Financial Model'!Q2","v":false},{"$f":"'Financial Model'!R2","v":false},{"$f":"'Financial Model'!S2","v":false},{"$f":"'Financial Model'!T2","v":false},{"$f":"'Financial Model'!U2","v":false},{"$f":"'Financial Model'!V2","v":false},{"$f":"'Financial Model'!W2","v":false},{"$f":"'Financial Model'!X2","v":false},{"$f":"'Financial Model'!Y2","v":false},{"$f":"'Financial Model'!Z2","v":false},{"$f":"'Financial Model'!AA2","v":false},{"$f":"'Financial Model'!AB2","v":false},{"$f":"'Financial Model'!AC2","v":false},{"$f":"'Financial Model'!AD2","v":false},{"$f":"'Financial Model'!AE2","v":false},{"$f":"'Financial Model'!AF2","v":false},{"$f":"'Financial Model'!AG2","v":false},{"$f":"'Financial Model'!AH2","v":false},{"$f":"'Financial Model'!AI2","v":false},{"$f":"'Financial Model'!AJ2","v":false},{"$f":"'Financial Model'!AK2","v":false},{"$f":"'Financial Model'!AL2","v":false},{"$f":"'Financial Model'!AM2","v":false},{"$f":"'Financial Model'!AN2","v":false},{"$f":"'Financial Model'!AO2","v":false},{"$f":"'Financial Model'!AP2","v":false},{"$f":"'Financial Model'!AQ2","v":false},{"$f":"'Financial Model'!AR2","v":false},{"$f":"'Financial Model'!AS2","v":false},{"$f":"'Financial Model'!AT2","v":false},{"$f":"'Financial Model'!AU2","v":false},{"$f":"'Financial Model'!AV2","v":false},{"$f":"'Financial Model'!AW2","v":false},{"$f":"'Financial Model'!AX2","v":false},{"$f":"'Financial Model'!AY2","v":false},{"$f":"'Financial Model'!AZ2","v":false},{"$f":"'Financial Model'!BA2","v":false},{"$f":"'Financial Model'!BB2","v":false},{"$f":"'Financial Model'!BC2","v":false},{"$f":"'Financial Model'!BD2","v":false},{"$f":"'Financial Model'!BE2","v":false},{"$f":"'Financial Model'!BF2","v":false},{"$f":"'Financial Model'!BG2","v":false},{"$f":"'Financial Model'!BH2","v":false},{"$f":"'Financial Model'!BI2","v":false},{"$f":"'Financial Model'!BJ2","v":false},{"$f":"'Financial Model'!BK2","v":false},{"$f":"'Financial Model'!BL2","v":false},{"$f":"'Financial Model'!BM2","v":false},{"$f":"'Financial Model'!BN2","v":false},{"$f":"'Financial Model'!BO2","v":false},{"$f":"'Financial Model'!BP2","v":false},{"$f":"'Financial Model'!BQ2","v":false},{"$f":"'Financial Model'!BR2","v":false},{"$f":"'Financial Model'!BS2","v":false},{"$f":"'Financial Model'!BT2","v":false},{"$f":"'Financial Model'!BU2","v":false},{"$f":"'Financial Model'!BV2","v":false},{"$f":"'Financial Model'!BW2","v":false},{"$f":"'Financial Model'!BX2","v":false},{"$f":"'Financial Model'!BY2","v":false},{"$f":"'Financial Model'!BZ2","v":false},{"$f":"'Financial Model'!CA2","v":false},{"$f":"'Financial Model'!CB2","v":false},{"$f":"'Financial Model'!CC2","v":false},{"$f":"'Financial Model'!CD2","v":false},{"$f":"'Financial Model'!CE2","v":false},{"$f":"'Financial Model'!CF2","v":false},{"$f":"'Financial Model'!CG2","v":false},{"$f":"'Financial Model'!CH2","v":false},{"$f":"'Financial Model'!CI2","v":false},{"$f":"'Financial Model'!CJ2","v":false},{"$f":"'Financial Model'!CK2","v":false},{"$f":"'Financial Model'!CL2","v":false},{"$f":"'Financial Model'!CM2","v":false},{"$f":"'Financial Model'!CN2","v":false},{"$f":"'Financial Model'!CO2","v":false},{"$f":"'Financial Model'!CP2","v":false},{"$f":"'Financial Model'!CQ2","v":false},{"$f":"'Financial Model'!CR2","v":false},{"$f":"'Financial Model'!CS2","v":false},{"$f":"'Financial Model'!CT2","v":false},{"$f":"'Financial Model'!CU2","v":false}]
[]
[null,"Price Assumptions"]
[null,null,"Year",null,null,null,2020,2021,2022,2023,2024,2025,2026,2027]
[null,null,"Date",null,null,null,{"$f":"DATE(G8,1,1)","v":"2020-01-01"},{"$f":"DATE(H8,1,1)","v":"2021-01-01"},"2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01"]
[null,null,"Annual Base Case",null,null,null,24,27,29,32,35,38,42,44]
[]
[null,null,"Code Number",null,1]
[]
[null,null,"Graph Flag",null,null,"2025-01-01",{"$f":"G2<=$F$14","v":true},{"$f":"H2<=$F$14","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BT2<=$F$14","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,null,null,{"$f":"IF(G14,G2,NA())","v":"2016-12-31"},{"$f":"IF(H14,H2,NA())","v":"2017-12-31"},"2018-12-31","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BT14,BT2,NA())","v":{"$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"}]
[null,null,"Base Case",null,null,null,{"$f":"IF(G5,'Financial Model'!H62,interpolate_look_up(G2,9:9,10:10))","v":27.781381395348838},{"$f":"IF(H5,'Financial Model'!I62,interpolate_look_up(H2,9:9,10:10))","v":31.421138297872339},{"$f":"IF(I5,'Financial Model'!J62,interpolate_look_up(I2,9:9,10:10))","v":31.164839130434782},{"$f":"IF(J5,'Financial Model'!K62,interpolate_look_up(J2,9:9,10:10))","v":27.41424090909091},{"$f":"IF(K5,'Financial Model'!L62,interpolate_look_up(K2,9:9,10:10))","v":24.232826417566375},{"$f":"IF(L5,'Financial Model'!M62,interpolate_look_up(L2,9:9,10:10))","v":24.460038717421874},{"$f":"IF(M5,'Financial Model'!N62,interpolate_look_up(M2,9:9,10:10))","v":24.705277181898452},{"$f":"IF(N5,'Financial Model'!O62,interpolate_look_up(N2,9:9,10:10))","v":24.94494556445035},{"$f":"IF(O5,'Financial Model'!P62,interpolate_look_up(O2,9:9,10:10))","v":25.195045746929637},{"$f":"IF(P5,'Financial Model'!Q62,interpolate_look_up(P2,9:9,10:10))","v":25.439465423666242},{"$f":"IF(Q5,'Financial Model'!R62,interpolate_look_up(Q2,9:9,10:10))","v":25.694523705040154},{"$f":"IF(R5,'Financial Model'!S62,interpolate_look_up(R2,9:9,10:10))","v":25.952139222810892},{"$f":"IF(S5,'Financial Model'!T62,interpolate_look_up(S2,9:9,10:10))","v":26.203903539620512},{"$f":"IF(T5,'Financial Model'!U62,interpolate_look_up(T2,9:9,10:10))","v":26.466626143684572},{"$f":"IF(U5,'Financial Model'!V62,interpolate_look_up(U2,9:9,10:10))","v":26.723381549938846},{"$f":"IF(V5,'Financial Model'!W62,interpolate_look_up(V2,9:9,10:10))","v":26.991312485479874},{"$f":"IF(W5,'Financial Model'!X62,interpolate_look_up(W2,9:9,10:10))","v":27.159046777297707},{"$f":"IF(X5,'Financial Model'!Y62,interpolate_look_up(X2,9:9,10:10))","v":27.308335603510638},{"$f":"IF(Y5,'Financial Model'!Z62,interpolate_look_up(Y2,9:9,10:10))","v":27.47457705989925},{"$f":"IF(Z5,'Financial Model'!AA62,interpolate_look_up(Z2,9:9,10:10))","v":27.636419390973117},{"$f":"IF(AA5,'Financial Model'!AB62,interpolate_look_up(AA2,9:9,10:10))","v":27.80465808100633},{"$f":"IF(AB5,'Financial Model'!AC62,interpolate_look_up(AB2,9:9,10:10))","v":27.968444794400721},{"$f":"IF(AC5,'Financial Model'!AD62,interpolate_look_up(AC2,9:9,10:10))","v":28.13870471294911},{"$f":"IF(AD5,'Financial Model'!AE62,interpolate_look_up(AD2,9:9,10:10))","v":28.310001100992924},{"$f":"IF(AE5,'Financial Model'!AF62,interpolate_look_up(AE2,9:9,10:10))","v":28.476764598785792},{"$f":"IF(AF5,'Financial Model'!AG62,interpolate_look_up(AF2,9:9,10:10))","v":28.650118950690317},{"$f":"IF(AG5,'Financial Model'!AH62,interpolate_look_up(AG2,9:9,10:10))","v":28.818885953960802},{"$f":"IF(AH5,'Financial Model'!AI62,interpolate_look_up(AH2,9:9,10:10))","v":28.994322994212641},{"$f":"IF(AI5,'Financial Model'!AJ62,interpolate_look_up(AI2,9:9,10:10))","v":29.235589770842385},{"$f":"IF(AJ5,'Financial Model'!AK62,interpolate_look_up(AJ2,9:9,10:10))","v":29.45719999160087},{"$f":"IF(AK5,'Financial Model'!AL62,interpolate_look_up(AK2,9:9,10:10))","v":29.704514149451505},{"$f":"IF(AL5,'Financial Model'!AM62,interpolate_look_up(AL2,9:9,10:10))","v":29.945827241915421},{"$f":"IF(AM5,'Financial Model'!AN62,interpolate_look_up(AM2,9:9,10:10))","v":30.197243773275716},{"$f":"IF(AN5,'Financial Model'!AO62,interpolate_look_up(AN2,9:9,10:10))","v":30.442559695365979},{"$f":"IF(AO5,'Financial Model'!AP62,interpolate_look_up(AO2,9:9,10:10))","v":30.698146649184526},{"$f":"IF(AP5,'Financial Model'!AQ62,interpolate_look_up(AP2,9:9,10:10))","v":30.955879437374954},{"$f":"IF(AQ5,'Financial Model'!AR62,interpolate_look_up(AQ2,9:9,10:10))","v":31.207358352646523},{"$f":"IF(AR5,'Financial Model'!AS62,interpolate_look_up(AR2,9:9,10:10))","v":31.46936633548021},{"$f":"IF(AS5,'Financial Model'!AT62,interpolate_look_up(AS2,9:9,10:10))","v":31.725016708015747},{"$f":"IF(AT5,'Financial Model'!AU62,interpolate_look_up(AT2,9:9,10:10))","v":31.991370801146708},{"$f":"IF(AU5,'Financial Model'!AV62,interpolate_look_up(AU2,9:9,10:10))","v":32.706915500980479},{"$f":"IF(AV5,'Financial Model'!AW62,interpolate_look_up(AV2,9:9,10:10))","v":33.4458662924173},{"$f":"IF(AW5,'Financial Model'!AX62,interpolate_look_up(AW2,9:9,10:10))","v":34.209910215675031},{"$f":"IF(AX5,'Financial Model'!AY62,interpolate_look_up(AX2,9:9,10:10))","v":34.991408108029063},{"$f":"IF(AY5,'Financial Model'!AZ62,interpolate_look_up(AY2,9:9,10:10))","v":35.714992001823212},{"$f":"IF(AZ5,'Financial Model'!BA62,interpolate_look_up(AZ2,9:9,10:10))","v":36.452779915617072},{"$f":"IF(BA5,'Financial Model'!BB62,interpolate_look_up(BA2,9:9,10:10))","v":37.214169667031491},{"$f":"IF(BB5,'Financial Model'!BC62,interpolate_look_up(BB2,9:9,10:10))","v":37.991462577406665},{"$f":"IF(BC5,'Financial Model'!BD62,interpolate_look_up(BC2,9:9,10:10))","v":38.938756727751681},{"$f":"IF(BD5,'Financial Model'!BE62,interpolate_look_up(BD2,9:9,10:10))","v":39.92259226624158},{"$f":"IF(BE5,'Financial Model'!BF62,interpolate_look_up(BE2,9:9,10:10))","v":40.942510567411141},{"$f":"IF(BF5,'Financial Model'!BG62,interpolate_look_up(BF2,9:9,10:10))","v":41.988485126003148},{"$f":"IF(BG5,'Financial Model'!BH62,interpolate_look_up(BG2,9:9,10:10))","v":42.479128236030895},{"$f":"IF(BH5,'Financial Model'!BI62,interpolate_look_up(BH2,9:9,10:10))","v":42.974675307388466},{"$f":"IF(BI5,'Financial Model'!BJ62,interpolate_look_up(BI2,9:9,10:10))","v":43.481544723384452},{"$f":"IF(BJ5,'Financial Model'!BK62,interpolate_look_up(BJ2,9:9,10:10))","v":43.994392465057928},{"$f":"IF(BK5,'Financial Model'!BL62,interpolate_look_up(BK2,9:9,10:10))","v":44},{"$f":"IF(BL5,'Financial Model'!BM62,interpolate_look_up(BL2,9:9,10:10))","v":44},{"$f":"IF(BM5,'Financial Model'!BN62,interpolate_look_up(BM2,9:9,10:10))","v":44},{"$f":"IF(BN5,'Financial Model'!BO62,interpolate_look_up(BN2,9:9,10:10))","v":44},{"$f":"IF(BO5,'Financial Model'!BP62,interpolate_look_up(BO2,9:9,10:10))","v":44},{"$f":"IF(BP5,'Financial Model'!BQ62,interpolate_look_up(BP2,9:9,10:10))","v":44},{"$f":"IF(BQ5,'Financial Model'!BR62,interpolate_look_up(BQ2,9:9,10:10))","v":44},{"$f":"IF(BR5,'Financial Model'!BS62,interpolate_look_up(BR2,9:9,10:10))","v":44},{"$f":"IF(BS5,'Financial Model'!BT62,interpolate_look_up(BS2,9:9,10:10))","v":44},{"$f":"IF(BT5,'Financial Model'!BU62,interpolate_look_up(BT2,9:9,10:10))","v":44},{"$f":"IF(BU5,'Financial Model'!BV62,interpolate_look_up(BU2,9:9,10:10))","v":44},{"$f":"IF(BV5,'Financial Model'!BW62,interpolate_look_up(BV2,9:9,10:10))","v":44},{"$f":"IF(BW5,'Financial Model'!BX62,interpolate_look_up(BW2,9:9,10:10))","v":44},{"$f":"IF(BX5,'Financial Model'!BY62,interpolate_look_up(BX2,9:9,10:10))","v":44},{"$f":"IF(BY5,'Financial Model'!BZ62,interpolate_look_up(BY2,9:9,10:10))","v":44},{"$f":"IF(BZ5,'Financial Model'!CA62,interpolate_look_up(BZ2,9:9,10:10))","v":44},{"$f":"IF(CA5,'Financial Model'!CB62,interpolate_look_up(CA2,9:9,10:10))","v":44},{"$f":"IF(CB5,'Financial Model'!CC62,interpolate_look_up(CB2,9:9,10:10))","v":44},{"$f":"IF(CC5,'Financial Model'!CD62,interpolate_look_up(CC2,9:9,10:10))","v":44},{"$f":"IF(CD5,'Financial Model'!CE62,interpolate_look_up(CD2,9:9,10:10))","v":44},{"$f":"IF(CE5,'Financial Model'!CF62,interpolate_look_up(CE2,9:9,10:10))","v":44},{"$f":"IF(CF5,'Financial Model'!CG62,interpolate_look_up(CF2,9:9,10:10))","v":44},{"$f":"IF(CG5,'Financial Model'!CH62,interpolate_look_up(CG2,9:9,10:10))","v":44},{"$f":"IF(CH5,'Financial Model'!CI62,interpolate_look_up(CH2,9:9,10:10))","v":44},{"$f":"IF(CI5,'Financial Model'!CJ62,interpolate_look_up(CI2,9:9,10:10))","v":44},{"$f":"IF(CJ5,'Financial Model'!CK62,interpolate_look_up(CJ2,9:9,10:10))","v":44},{"$f":"IF(CK5,'Financial Model'!CL62,interpolate_look_up(CK2,9:9,10:10))","v":44},{"$f":"IF(CL5,'Financial Model'!CM62,interpolate_look_up(CL2,9:9,10:10))","v":44},{"$f":"IF(CM5,'Financial Model'!CN62,interpolate_look_up(CM2,9:9,10:10))","v":44},{"$f":"IF(CN5,'Financial Model'!CO62,interpolate_look_up(CN2,9:9,10:10))","v":44},{"$f":"IF(CO5,'Financial Model'!CP62,interpolate_look_up(CO2,9:9,10:10))","v":44},{"$f":"IF(CP5,'Financial Model'!CQ62,interpolate_look_up(CP2,9:9,10:10))","v":44},{"$f":"IF(CQ5,'Financial Model'!CR62,interpolate_look_up(CQ2,9:9,10:10))","v":44},{"$f":"IF(CR5,'Financial Model'!CS62,interpolate_look_up(CR2,9:9,10:10))","v":44},{"$f":"IF(CS5,'Financial Model'!CT62,interpolate_look_up(CS2,9:9,10:10))","v":44},{"$f":"IF(CT5,'Financial Model'!CU62,interpolate_look_up(CT2,9:9,10:10))","v":44}]
[null,null,"Pandemic Case 1",null,null,null,{"$f":"IF(G5,G16)","v":27.781381395348838},{"$f":"IF(H5,H16)","v":31.421138297872339},{"$f":"IF(I5,I16)","v":31.164839130434782},{"$f":"IF(J5,J16)","v":27.41424090909091},{"$f":"K16","v":24.232826417566375},{"$f":"L16","v":24.460038717421874},24.705277181898452,21,21,21,21,21,21,21.5,21.5,21.5,21.5,21.5,21.5,21.5,21.5,22,22,22,22,22,22,22,22,22,22,23,23,23,23,24,24,24,25,26,26,28,29,30,30,{"$f":"AZ16","v":36.452779915617072},{"$f":"BA16","v":37.214169667031491},37.991462577406665,38.938756727751681,39.92259226624158,40.942510567411141,41.988485126003148,42.479128236030895,42.974675307388466,43.481544723384452,43.994392465057928,44,44,44,44,44,44,44,44,44,44,{"$f":"BU16","v":44},{"$f":"BV16","v":44},{"$f":"BW16","v":44},{"$f":"BX16","v":44},{"$f":"BY16","v":44},{"$f":"BZ16","v":44},{"$f":"CA16","v":44},{"$f":"CB16","v":44},{"$f":"CC16","v":44},{"$f":"CD16","v":44},{"$f":"CE16","v":44},{"$f":"CF16","v":44},{"$f":"CG16","v":44},{"$f":"CH16","v":44},{"$f":"CI16","v":44},{"$f":"CJ16","v":44},{"$f":"CK16","v":44},{"$f":"CL16","v":44},{"$f":"CM16","v":44},{"$f":"CN16","v":44},{"$f":"CO16","v":44},{"$f":"CP16","v":44},{"$f":"CQ16","v":44},{"$f":"CR16","v":44},{"$f":"CS16","v":44},{"$f":"CT16","v":44}]
[null,null,"Pandemic Case 2",null,null,null,{"$f":"G17","v":27.781381395348838},{"$f":"H17","v":31.421138297872339},31.164839130434782,27.41424090909091,24.232826417566375,24.460038717421874,24.705277181898452,{"$f":"N17","v":21},21,21,19,19,19,19,19,19,19,18,18,18,18,18,18,18,18,18,17,17,17,17,17,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,22,22,22,22,22,22,22,24,24,24,24,24,27,27,27,27,{"$f":"BS17*0.9","v":39.6},{"$f":"BT17*0.9","v":39.6},39.6,39.6,39.6,39.6,39.6,39.6,39.6,39.6,39.6,39.6,39.6,39.6,39.6,39.6,39.6,39.6,39.6,39.6,39.6,39.6,39.6,39.6,39.6,39.6,39.6,39.6]
[null,null,"Pandemic Case 3",null,null,null,{"$f":"G18","v":27.781381395348838},31.421138297872339,31.164839130434782,27.41424090909091,24.232826417566375,24.460038717421874,24.705277181898452,21,21,21,{"$f":"Q18","v":19},19,19,19,19,19,19,18,18,18,18,16,16,16,16,16,17,17,17,17,17,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,22,22,22,22,22,22,22,24,24,{"$f":"BL16","v":44},{"$f":"BM16","v":44},44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44,44]
[]
[null,null,{"$f":"INDEX(C16:C19,$E$12)","v":"Base Case"},null,null,null,{"$f":"INDEX(G16:G19,$E$12)","v":27.781381395348838},{"$f":"INDEX(H16:H19,$E$12)","v":31.421138297872339},{"$f":"INDEX(I16:I19,$E$12)","v":31.164839130434782},{"$f":"INDEX(J16:J19,$E$12)","v":27.41424090909091},{"$f":"INDEX(K16:K19,$E$12)","v":24.232826417566375},{"$f":"INDEX(L16:L19,$E$12)","v":24.460038717421874},{"$f":"INDEX(M16:M19,$E$12)","v":24.705277181898452},{"$f":"INDEX(N16:N19,$E$12)","v":24.94494556445035},{"$f":"INDEX(O16:O19,$E$12)","v":25.195045746929637},{"$f":"INDEX(P16:P19,$E$12)","v":25.439465423666242},{"$f":"INDEX(Q16:Q19,$E$12)","v":25.694523705040154},{"$f":"INDEX(R16:R19,$E$12)","v":25.952139222810892},{"$f":"INDEX(S16:S19,$E$12)","v":26.203903539620512},{"$f":"INDEX(T16:T19,$E$12)","v":26.466626143684572},{"$f":"INDEX(U16:U19,$E$12)","v":26.723381549938846},{"$f":"INDEX(V16:V19,$E$12)","v":26.991312485479874},{"$f":"INDEX(W16:W19,$E$12)","v":27.159046777297707},{"$f":"INDEX(X16:X19,$E$12)","v":27.308335603510638},{"$f":"INDEX(Y16:Y19,$E$12)","v":27.47457705989925},{"$f":"INDEX(Z16:Z19,$E$12)","v":27.636419390973117},{"$f":"INDEX(AA16:AA19,$E$12)","v":27.80465808100633},{"$f":"INDEX(AB16:AB19,$E$12)","v":27.968444794400721},{"$f":"INDEX(AC16:AC19,$E$12)","v":28.13870471294911},{"$f":"INDEX(AD16:AD19,$E$12)","v":28.310001100992924},{"$f":"INDEX(AE16:AE19,$E$12)","v":28.476764598785792},{"$f":"INDEX(AF16:AF19,$E$12)","v":28.650118950690317},{"$f":"INDEX(AG16:AG19,$E$12)","v":28.818885953960802},{"$f":"INDEX(AH16:AH19,$E$12)","v":28.994322994212641},{"$f":"INDEX(AI16:AI19,$E$12)","v":29.235589770842385},{"$f":"INDEX(AJ16:AJ19,$E$12)","v":29.45719999160087},{"$f":"INDEX(AK16:AK19,$E$12)","v":29.704514149451505},{"$f":"INDEX(AL16:AL19,$E$12)","v":29.945827241915421},{"$f":"INDEX(AM16:AM19,$E$12)","v":30.197243773275716},{"$f":"INDEX(AN16:AN19,$E$12)","v":30.442559695365979},{"$f":"INDEX(AO16:AO19,$E$12)","v":30.698146649184526},{"$f":"INDEX(AP16:AP19,$E$12)","v":30.955879437374954},{"$f":"INDEX(AQ16:AQ19,$E$12)","v":31.207358352646523},{"$f":"INDEX(AR16:AR19,$E$12)","v":31.46936633548021},{"$f":"INDEX(AS16:AS19,$E$12)","v":31.725016708015747},{"$f":"INDEX(AT16:AT19,$E$12)","v":31.991370801146708},{"$f":"INDEX(AU16:AU19,$E$12)","v":32.706915500980479},{"$f":"INDEX(AV16:AV19,$E$12)","v":33.4458662924173},{"$f":"INDEX(AW16:AW19,$E$12)","v":34.209910215675031},{"$f":"INDEX(AX16:AX19,$E$12)","v":34.991408108029063},{"$f":"INDEX(AY16:AY19,$E$12)","v":35.714992001823212},{"$f":"INDEX(AZ16:AZ19,$E$12)","v":36.452779915617072},{"$f":"INDEX(BA16:BA19,$E$12)","v":37.214169667031491},{"$f":"INDEX(BB16:BB19,$E$12)","v":37.991462577406665},{"$f":"INDEX(BC16:BC19,$E$12)","v":38.938756727751681},{"$f":"INDEX(BD16:BD19,$E$12)","v":39.92259226624158},{"$f":"INDEX(BE16:BE19,$E$12)","v":40.942510567411141},{"$f":"INDEX(BF16:BF19,$E$12)","v":41.988485126003148},{"$f":"INDEX(BG16:BG19,$E$12)","v":42.479128236030895},{"$f":"INDEX(BH16:BH19,$E$12)","v":42.974675307388466},{"$f":"INDEX(BI16:BI19,$E$12)","v":43.481544723384452},{"$f":"INDEX(BJ16:BJ19,$E$12)","v":43.994392465057928},{"$f":"INDEX(BK16:BK19,$E$12)","v":44},{"$f":"INDEX(BL16:BL19,$E$12)","v":44},{"$f":"INDEX(BM16:BM19,$E$12)","v":44},{"$f":"INDEX(BN16:BN19,$E$12)","v":44},{"$f":"INDEX(BO16:BO19,$E$12)","v":44},{"$f":"INDEX(BP16:BP19,$E$12)","v":44},{"$f":"INDEX(BQ16:BQ19,$E$12)","v":44},{"$f":"INDEX(BR16:BR19,$E$12)","v":44},{"$f":"INDEX(BS16:BS19,$E$12)","v":44},{"$f":"INDEX(BT16:BT19,$E$12)","v":44},{"$f":"INDEX(BU16:BU19,$E$12)","v":44},{"$f":"INDEX(BV16:BV19,$E$12)","v":44},{"$f":"INDEX(BW16:BW19,$E$12)","v":44},{"$f":"INDEX(BX16:BX19,$E$12)","v":44},{"$f":"INDEX(BY16:BY19,$E$12)","v":44},{"$f":"INDEX(BZ16:BZ19,$E$12)","v":44},{"$f":"INDEX(CA16:CA19,$E$12)","v":44},{"$f":"INDEX(CB16:CB19,$E$12)","v":44},{"$f":"INDEX(CC16:CC19,$E$12)","v":44},{"$f":"INDEX(CD16:CD19,$E$12)","v":44},{"$f":"INDEX(CE16:CE19,$E$12)","v":44},{"$f":"INDEX(CF16:CF19,$E$12)","v":44},{"$f":"INDEX(CG16:CG19,$E$12)","v":44},{"$f":"INDEX(CH16:CH19,$E$12)","v":44},{"$f":"INDEX(CI16:CI19,$E$12)","v":44},{"$f":"INDEX(CJ16:CJ19,$E$12)","v":44},{"$f":"INDEX(CK16:CK19,$E$12)","v":44},{"$f":"INDEX(CL16:CL19,$E$12)","v":44},{"$f":"INDEX(CM16:CM19,$E$12)","v":44},{"$f":"INDEX(CN16:CN19,$E$12)","v":44},{"$f":"INDEX(CO16:CO19,$E$12)","v":44},{"$f":"INDEX(CP16:CP19,$E$12)","v":44},{"$f":"INDEX(CQ16:CQ19,$E$12)","v":44},{"$f":"INDEX(CR16:CR19,$E$12)","v":44},{"$f":"INDEX(CS16:CS19,$E$12)","v":44},{"$f":"INDEX(CT16:CT19,$E$12)","v":44}]
[]
[null,"Quantity Assumptions"]
[null,null,"Year",null,null,null,{"$f":"G3","v":2016},{"$f":"G24+1","v":2017},{"$f":"H24+1","v":2018},2019,2020,2021,2022,2023,2030,2035,2040]
[null,null,"Date",null,null,null,{"$f":"DATE(G24,12,31)","v":"2016-12-31"},{"$f":"DATE(H24,12,31)","v":"2017-12-31"},"2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31",{"$f":"DATE(O24,12,31)","v":"2030-12-31"},"2035-12-31","2040-12-31"]
[]
[null,null,"Code Number",null,1]
[]
[null,null,"Annual Base Case",null,null,null,{"$f":"'Financial Model'!H61","v":430000},{"$f":"'Financial Model'!I61","v":470000},{"$f":"'Financial Model'!J61","v":460000},{"$f":"'Financial Model'!K61","v":440000},440000,460000,470000,480000,500000,510000,540000]
[null,null,"Pandemic Case 1",null,null,null,{"$f":"G29","v":430000},{"$f":"H29","v":470000},460000,440000,420000,450000,470000,480000,{"$f":"O29","v":500000},510000,540000]
[null,null,"Pandemic Case 2",null,null,null,{"$f":"G30","v":430000},470000,460000,440000,410000,430000,{"$f":"M30*0.95","v":446500},{"$f":"N30*0.95","v":456000},475000,484500,513000]
[null,null,"Pandemic Case 3",null,null,null,{"$f":"G31","v":430000},470000,460000,440000,400000,420000,446500,456000,{"$f":"O31","v":475000},484500,513000]
[]
[null,null,{"$f":"INDEX(C29:C32,$E$27)","v":"Annual Base Case"},null,null,null,{"$f":"INDEX(G29:G32,$E$27)","v":430000},{"$f":"INDEX(H29:H32,$E$27)","v":470000},{"$f":"INDEX(I29:I32,$E$27)","v":460000},{"$f":"INDEX(J29:J32,$E$27)","v":440000},{"$f":"INDEX(K29:K32,$E$27)","v":440000},{"$f":"INDEX(L29:L32,$E$27)","v":460000},{"$f":"INDEX(M29:M32,$E$27)","v":470000},{"$f":"INDEX(N29:N32,$E$27)","v":480000},{"$f":"INDEX(O29:O32,$E$27)","v":500000},{"$f":"INDEX(P29:P32,$E$27)","v":510000},{"$f":"INDEX(Q29:Q32,$E$27)","v":540000}]
[]
[null,"Variable Cost"]
[null,null,"Year",null,null,null,{"$f":"G24","v":2016},{"$f":"H24","v":2017},2018,2019,2020,2021,2022,2023,2030,2040,2045]
[null,null,"Date",null,null,null,{"$f":"G25","v":"2016-12-31"},{"$f":"H25","v":"2017-12-31"},"2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31","2023-12-31",{"$f":"O25","v":"2030-12-31"},"2035-12-31","2040-12-31"]
[]
[null,null,"Variable Cost",null,null,null,{"$f":"'Financial Model'!H65","v":9},{"$f":"'Financial Model'!I65","v":9.18},{"$f":"'Financial Model'!J65","v":9.3635999999999999},{"$f":"'Financial Model'!K65","v":9.550872},9.4,{"$f":"K40*1.015","v":9.5409999999999986},{"$f":"L40*1.015","v":9.6841149999999985},9.8293767249999977,{"$f":"N40*1.015","v":9.9768173758749974},{"$f":"O40*1.015","v":10.126469636513121},{"$f":"P40*1.015","v":10.278366681060817}]
[]
[null,null,"Fixed Cost",null,null,null,{"$f":"'Financial Model'!H67","v":5681218},{"$f":"'Financial Model'!I67","v":4379472},{"$f":"'Financial Model'!J67","v":6155587},{"$f":"'Financial Model'!K67","v":6247983.3200000003},{"$f":"J42*0.98","v":6123023.6535999998},{"$f":"K42*1.01","v":6184253.8901359998},6246096.4290373595,6308557.3933277335,{"$f":"N42*1.01","v":6371642.9672610108},{"$f":"O42*1.01","v":6435359.3969336208},{"$f":"P42*1.01","v":6499712.9909029575}]

{"sheet":"Financial Model","index":2,"n_rows":193,"n_cols":16384,"rows_kept":193,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,"Period",null,null,null,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]
[null,null,null,"Annual Period",{"$f":"'Timing Inputs'!E18","v":4},null,null,{"$f":"H1<=$E$2","v":true},true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AN1<=$E$2","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BT1<=$E$2","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Monthly Period",{"$f":"'Timing Inputs'!E19","v":5},{"$f":"'Timing Inputs'!E21","v":40},null,{"$f":"AND(H1>=$E$3,H1<=$F$3)","v":false},false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(AN1>=$E$3,AN1<=$F$3)","v":true},true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BT1>=$E$3,BT1<=$F$3)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Quarterly Period",{"$f":"'Timing Inputs'!E22","v":41},null,null,{"$f":"H1>=$E$4","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AN1>=$E$4","v":false},false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BT1>=$E$4","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,"Months in Period",12,1,3,{"$f":"H2*$E$5+H3*$F$5+H4*$G$5","v":12},12,12,12,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AN2*$E$5+AN3*$F$5+AN4*$G$5","v":1},1,1,1,1,1,1,1,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"BT2*$E$5+BT3*$F$5+BT4*$G$5","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,null,"Date",null,null,{"$f":"EDATE('Timing Inputs'!E5,-12)","v":"2015-12-31"},{"$f":"EOMONTH(G6,H5)","v":"2016-12-31"},"2017-12-31","2018-12-31","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30",{"$f":"EOMONTH(AM6,AN5)","v":"2022-05-31"},"2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31",{"$f":"EOMONTH(BS6,BT5)","v":"2029-03-31"},"2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31"]
[null,null,null,"Historic period",{"$f":"'Timing Inputs'!E6","v":2019},null,null,{"$f":"H6<=$E$7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AN6<=$E$7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BT6<=$E$7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
["          ",null,null,"Terminal period",{"$f":"'Timing Inputs'!E24","v":2028},null,null,{"$f":"$E$8=H6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$E$8=AN6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$E$8=BT6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"History"]
[null,null,"Income Statement"]
[null,null,null,"Revenue",null,null,null,11945994,14767935,14335826,12062266]
[null,null,null,"Cash Expenses",null,null,null,9551218,8694072,10462843,10450367]
[null,null,null,"EBITDA",null,null,null,{"$f":"H12-H13","v":2394776},{"$f":"I12-I13","v":6073863},{"$f":"J12-J13","v":3872983},{"$f":"K12-K13","v":1611899}]
[null,null,null,"Depreciation and Amortisation",null,null,null,1119172,1225048,1136234,1206013]
[null,null,null,"EBIT",null,null,null,1275604,4848815,2736749,405886]
[null,null,null,"Interest",null,null,null,{"$f":"H16-H18","v":420330},{"$f":"I16-I18","v":424372},159027,154570]
[null,null,null,"Profit before tax*",null,null,null,855274,4424443,2577722,251316]
[null,null,null,"Tax Expense",null,null,null,-163896,479053,491547,-23569]
[null,null,null,"Profit after tax*",null,null,null,1019170,3945390,2086175,274885]
[null,null,null,"Perpetual sukuk*",null,null,null,0,-2724,-124300,-124300]
[null,null,null,"Non controlling interests*",null,null,null,-35756,-42087,-33624,-28952]
[null,null,null,"Profit from continuing operations",null,null,null,983414,3900579,1928251,121633]
[null,null,null,"Loss from discontinuing operations",null,null,null,-16235,-393480,-200772,-321793]
[null,null,null,"Profit attributable to equity holders of the Company",null,null,null,967179,3507099,1727479,-200160]
[]
[null,null,"FINANCIAL POSITION"]
[null,null,null,"Non current assets",null,null,null,23732635,23794526,22517962,23541567]
[null,null,null,"Current assets excluding Cash",null,null,null,4064272,4763309,4391511,4012270]
[null,null,null,"Assets held for sale",null,null,null,3862,183594,218964,522538]
[null,null,null,"Cash",null,null,null,636340,713448,363238,431347]
[null,null,null,"Total assets",null,null,null,{"$f":"SUM(H28:H31)","v":28437109},{"$f":"SUM(I28:I31)","v":29454877},{"$f":"SUM(J28:J31)","v":27491675},{"$f":"SUM(K28:K31)","v":28507722}]
[]
[null,null,null,"Current Liabilities",null,null,null,12867607,6578200,4642482,4866338]
[null,null,null,"Borrowings",null,null,null,5522365,7737927,6489398,7744927]
[null,null,null,"Liabilities associated with assets held for sale",null,null,null,0,15395,45993,35735]
[]
[null,null,null,"Share capital",null,null,null,600000,600000,1100000,1506119]
[null,null,null,"Reserves",null,null,null,8992178,11858084,12574687,11754854]
[null,null,null,"Shareholders’ equity",null,null,null,{"$f":"H38+H39","v":9592178},{"$f":"I38+I39","v":12458084},{"$f":"J38+J39","v":13674687},{"$f":"K38+K39","v":13260973}]
[null,null,null,"Perpetual sukuk",null,null,null,0,2231384,2230717,2231398]
[null,null,null,"Non controlling interests",null,null,null,454959,433887,408398,368351]
[null,null,null,"Total equity",null,null,null,10047137,15123355,16313802,15860722]
[null,null,null,"Total equity and liabilities",null,null,null,28437109,29454877,27491675,28507722]
[null,null,null,null,null,null,null,null,null,{"$f":"J42/J43","v":2.503389461267214E-2},{"$f":"K42/K43","v":2.3224100390890151E-2}]
[null,null,null,"FINANCIAL RATIOS Operating margin *",null,null,null,10.8,32.9,19.2,3.4]
[null,null,null,"Return on shareholders’ equity",null,null,null,null,10.1,28.2,-1.5]
[null,null,null,"Debt/Equity",null,null,null,55,51.2,39.799999999999997,48.8]
[null,null,null,"Debt/EBITDA times",null,null,null,2.2999999999999998,1.4,1.8,4.8]
[null,null,null,"SHARE INFORMATION Basic earnings per share sen",null,null,null,14.4,52.2,25.5,-2.9]
[null,null,null,"Net assets per share attributable to owners of the Company RM",null,null,null,1.4,1.8,2,1.9]
[null,null,null,"Net dividend per share sen",null,null,null,116.7,150,17.5,1]
[]
[null,null,null,"Row number",null,null,null,32]
[null,null,null,null,null,null,null,{"$f":"H6","v":42735},{"$f":"I6","v":43100},{"$f":"J6","v":43465},{"$f":"K6","v":43830}]
[null,null,null,{"$f":"INDEX(D:D,$H$54)","v":"Total assets"},null,null,null,{"$f":"INDEX(H:H,$H$54)","v":28437109},{"$f":"INDEX(I:I,$H$54)","v":29454877},{"$f":"INDEX(J:J,$H$54)","v":27491675},{"$f":"INDEX(K:K,$H$54)","v":28507722}]
[]
[null,"Historic Analysis",null,null,null,null,null,{"$f":"H6","v":"2016-12-31"},{"$f":"I6","v":"2017-12-31"},{"$f":"J6","v":"2018-12-31"},{"$f":"K6","v":"2019-12-31"}]
[]
[null,null,"Revenue",null,null,null,null,{"$f":"IF(H2,H12)","v":11945994},14767935,14335826,12062266,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AO2,'Financial Model'!AO12)","v":false},{"$f":"IF(AP2,'Financial Model'!AP12)","v":false},{"$f":"IF(AQ2,'Financial Model'!AQ12)","v":false},{"$f":"IF(AR2,'Financial Model'!AR12)","v":false},{"$f":"IF(AS2,'Financial Model'!AS12)","v":false},{"$f":"IF(AT2,'Financial Model'!AT12)","v":false},{"$f":"IF(AU2,'Financial Model'!AU12)","v":false},{"$f":"IF(AV2,'Financial Model'!AV12)","v":false},{"$f":"IF(AW2,'Financial Model'!AW12)","v":false},{"$f":"IF(AX2,'Financial Model'!AX12)","v":false},{"$f":"IF(AY2,'Financial Model'!AY12)","v":false},{"$f":"IF(AZ2,'Financial Model'!AZ12)","v":false},{"$f":"IF(BA2,'Financial Model'!BA12)","v":false},{"$f":"IF(BB2,'Financial Model'!BB12)","v":false},{"$f":"IF(BC2,'Financial Model'!BC12)","v":false},{"$f":"IF(BD2,'Financial Model'!BD12)","v":false},{"$f":"IF(BE2,'Financial Model'!BE12)","v":false},{"$f":"IF(BF2,'Financial Model'!BF12)","v":false},{"$f":"IF(BG2,'Financial Model'!BG12)","v":false},{"$f":"IF(BH2,'Financial Model'!BH12)","v":false},{"$f":"IF(BI2,'Financial Model'!BI12)","v":false},{"$f":"IF(BJ2,'Financial Model'!BJ12)","v":false},{"$f":"IF(BK2,'Financial Model'!BK12)","v":false},{"$f":"IF(BL2,'Financial Model'!BL12)","v":false},{"$f":"IF(BM2,'Financial Model'!BM12)","v":false},{"$f":"IF(BN2,'Financial Model'!BN12)","v":false},{"$f":"IF(BO2,'Financial Model'!BO12)","v":false},{"$f":"IF(BP2,'Financial Model'!BP12)","v":false},{"$f":"IF(BQ2,'Financial Model'!BQ12)","v":false},{"$f":"IF(BR2,'Financial Model'!BR12)","v":false},{"$f":"IF(BS2,'Financial Model'!BS12)","v":false},{"$f":"IF(BT2,'Financial Model'!BT12)","v":false},{"$f":"IF(BU2,'Financial Model'!BU12)","v":false},{"$f":"IF(BV2,'Financial Model'!BV12)","v":false},{"$f":"IF(BW2,'Financial Model'!BW12)","v":false},{"$f":"IF(BX2,'Financial Model'!BX12)","v":false},{"$f":"IF(BY2,'Financial Model'!BY12)","v":false},{"$f":"IF(BZ2,'Financial Model'!BZ12)","v":false},{"$f":"IF(CA2,'Financial Model'!CA12)","v":false},{"$f":"IF(CB2,'Financial Model'!CB12)","v":false},{"$f":"IF(CC2,'Financial Model'!CC12)","v":false},{"$f":"IF(CD2,'Financial Model'!CD12)","v":false},{"$f":"IF(CE2,'Financial Model'!CE12)","v":false},{"$f":"IF(CF2,'Financial Model'!CF12)","v":false},{"$f":"IF(CG2,'Financial Model'!CG12)","v":false},{"$f":"IF(CH2,'Financial Model'!CH12)","v":false},{"$f":"IF(CI2,'Financial Model'!CI12)","v":false},{"$f":"IF(CJ2,'Financial Model'!CJ12)","v":false},{"$f":"IF(CK2,'Financial Model'!CK12)","v":false},{"$f":"IF(CL2,'Financial Model'!CL12)","v":false},{"$f":"IF(CM2,'Financial Model'!CM12)","v":false},{"$f":"IF(CN2,'Financial Model'!CN12)","v":false},{"$f":"IF(CO2,'Financial Model'!CO12)","v":false},{"$f":"IF(CP2,'Financial Model'!CP12)","v":false},{"$f":"IF(CQ2,'Financial Model'!CQ12)","v":false},{"$f":"IF(CR2,'Financial Model'!CR12)","v":false},{"$f":"IF(CS2,'Financial Model'!CS12)","v":false},{"$f":"IF(CT2,'Financial Model'!CT12)","v":false},{"$f":"IF(CU2,'Financial Model'!CU12)","v":false}]
[null,null,"Quantity",null,null,null,null,430000,470000,460000,440000]
[null,null,"Average Price Realised",null,null,null,null,{"$f":"H60/H61","v":27.781381395348838},{"$f":"I60/I61","v":31.421138297872339},{"$f":"J60/J61","v":31.164839130434782},{"$f":"K60/K61","v":27.41424090909091}]
[]
[null,null,"Total Costs",null,null,null,null,{"$f":"IF(H2,H13)","v":9551218},8694072,10462843,10450367,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AO2,'Financial Model'!AO13)","v":false},{"$f":"IF(AP2,'Financial Model'!AP13)","v":false},{"$f":"IF(AQ2,'Financial Model'!AQ13)","v":false},{"$f":"IF(AR2,'Financial Model'!AR13)","v":false},{"$f":"IF(AS2,'Financial Model'!AS13)","v":false},{"$f":"IF(AT2,'Financial Model'!AT13)","v":false},{"$f":"IF(AU2,'Financial Model'!AU13)","v":false},{"$f":"IF(AV2,'Financial Model'!AV13)","v":false},{"$f":"IF(AW2,'Financial Model'!AW13)","v":false},{"$f":"IF(AX2,'Financial Model'!AX13)","v":false},{"$f":"IF(AY2,'Financial Model'!AY13)","v":false},{"$f":"IF(AZ2,'Financial Model'!AZ13)","v":false},{"$f":"IF(BA2,'Financial Model'!BA13)","v":false},{"$f":"IF(BB2,'Financial Model'!BB13)","v":false},{"$f":"IF(BC2,'Financial Model'!BC13)","v":false},{"$f":"IF(BD2,'Financial Model'!BD13)","v":false},{"$f":"IF(BE2,'Financial Model'!BE13)","v":false},{"$f":"IF(BF2,'Financial Model'!BF13)","v":false},{"$f":"IF(BG2,'Financial Model'!BG13)","v":false},{"$f":"IF(BH2,'Financial Model'!BH13)","v":false},{"$f":"IF(BI2,'Financial Model'!BI13)","v":false},{"$f":"IF(BJ2,'Financial Model'!BJ13)","v":false},{"$f":"IF(BK2,'Financial Model'!BK13)","v":false},{"$f":"IF(BL2,'Financial Model'!BL13)","v":false},{"$f":"IF(BM2,'Financial Model'!BM13)","v":false},{"$f":"IF(BN2,'Financial Model'!BN13)","v":false},{"$f":"IF(BO2,'Financial Model'!BO13)","v":false},{"$f":"IF(BP2,'Financial Model'!BP13)","v":false},{"$f":"IF(BQ2,'Financial Model'!BQ13)","v":false},{"$f":"IF(BR2,'Financial Model'!BR13)","v":false},{"$f":"IF(BS2,'Financial Model'!BS13)","v":false},{"$f":"IF(BT2,'Financial Model'!BT13)","v":false},{"$f":"IF(BU2,'Financial Model'!BU13)","v":false},{"$f":"IF(BV2,'Financial Model'!BV13)","v":false},{"$f":"IF(BW2,'Financial Model'!BW13)","v":false},{"$f":"IF(BX2,'Financial Model'!BX13)","v":false},{"$f":"IF(BY2,'Financial Model'!BY13)","v":false},{"$f":"IF(BZ2,'Financial Model'!BZ13)","v":false},{"$f":"IF(CA2,'Financial Model'!CA13)","v":false},{"$f":"IF(CB2,'Financial Model'!CB13)","v":false},{"$f":"IF(CC2,'Financial Model'!CC13)","v":false},{"$f":"IF(CD2,'Financial Model'!CD13)","v":false},{"$f":"IF(CE2,'Financial Model'!CE13)","v":false},{"$f":"IF(CF2,'Financial Model'!CF13)","v":false},{"$f":"IF(CG2,'Financial Model'!CG13)","v":false},{"$f":"IF(CH2,'Financial Model'!CH13)","v":false},{"$f":"IF(CI2,'Financial Model'!CI13)","v":false},{"$f":"IF(CJ2,'Financial Model'!CJ13)","v":false},{"$f":"IF(CK2,'Financial Model'!CK13)","v":false},{"$f":"IF(CL2,'Financial Model'!CL13)","v":false},{"$f":"IF(CM2,'Financial Model'!CM13)","v":false},{"$f":"IF(CN2,'Financial Model'!CN13)","v":false},{"$f":"IF(CO2,'Financial Model'!CO13)","v":false},{"$f":"IF(CP2,'Financial Model'!CP13)","v":false},{"$f":"IF(CQ2,'Financial Model'!CQ13)","v":false},{"$f":"IF(CR2,'Financial Model'!CR13)","v":false},{"$f":"IF(CS2,'Financial Model'!CS13)","v":false},{"$f":"IF(CT2,'Financial Model'!CT13)","v":false},{"$f":"IF(CU2,'Financial Model'!CU13)","v":false}]
[null,null,"Variable Cost/Unit",null,null,null,null,9,{"$f":"H65*1.02","v":9.18},{"$f":"I65*1.02","v":9.3635999999999999},{"$f":"J65*1.02","v":9.550872}]
[null,null,"Variable Costs",null,null,null,null,{"$f":"H65*H61","v":3870000},{"$f":"I65*I61","v":4314600},{"$f":"J65*J61","v":4307256},{"$f":"K65*K61","v":4202383.68}]
[null,null,"Fixed Costs",null,null,null,null,{"$f":"H64-H66","v":5681218},{"$f":"I64-I66","v":4379472},{"$f":"J64-J66","v":6155587},{"$f":"K64-K66","v":6247983.3200000003}]
[]
[null,null,"Capital Expenditure Analysis"]
[null,null,null,"Total Non-Current Assets",null,null,null,{"$f":"H28","v":23732635},{"$f":"I28","v":23794526},{"$f":"J28","v":22517962},{"$f":"K28","v":23541567}]
[null,null,null,"Depreciation",null,null,null,{"$f":"H15","v":1119172},{"$f":"I15","v":1225048},{"$f":"J15","v":1136234},{"$f":"K15","v":1206013}]
[null,null,null,"Implied Cap Exp",null,null,null,null,{"$f":"I70-H70+I71","v":1286939},{"$f":"J70-I70+J71","v":-140330},{"$f":"K70-J70+K71","v":2229618}]
[]
[null,null,null,"Cap Exp to Depreciation",null,null,null,null,{"$f":"I72/I71","v":1.0505212856965604},{"$f":"J72/J71","v":-0.12350448939214986},{"$f":"K72/K71","v":1.8487512157829145}]
[null,null,null,"Net Depreciation Rate",null,null,null,{"$f":"H71/H70","v":4.7157511165532191E-2},{"$f":"I71/H70","v":5.1618709848274325E-2},{"$f":"J71/I70","v":4.7751907308428841E-2},{"$f":"K71/J70","v":5.3557821973409497E-2}]
[]
[null,null,"Working Capital Analysis"]
[null,null,null,"Current Assets non-Cash",null,null,null,{"$f":"H29","v":4064272},{"$f":"I29","v":4763309},4391511,4012270]
[null,null,null,"Current Assets to Revenues",null,null,null,{"$f":"H78/H60","v":0.34022049567411466},{"$f":"I78/I60","v":0.32254401173894659},{"$f":"J78/J60","v":0.30633121523656887},{"$f":"K78/K60","v":0.33262987236394886}]
[]
[null,null,null,"Current Liabilities",null,null,null,{"$f":"H34","v":12867607},{"$f":"I34","v":6578200},{"$f":"J34","v":4642482},{"$f":"K34","v":4866338}]
[null,null,null,"Current Liabilities to Cost",null,null,null,{"$f":"H81/H64","v":1.3472215794886055},{"$f":"I81/I64","v":0.75663049489353207},{"$f":"J81/J64","v":0.44371133161417026},{"$f":"K81/K64","v":0.46566192364344716}]
[]
[null,null,"Tax Rate",null,null,null,null,{"$f":"H19/H18","v":-0.19162981687739836},{"$f":"I19/I18","v":0.10827419406239384},{"$f":"J19/J18","v":0.19069046235396991},{"$f":"K19/K18","v":-9.3782329815849372E-2}]
[]
[]
[null,"Forecast Cash Flow"]
[null,null,"EBITDA"]
[null,null,null,"Price",null,null,null,{"$f":"LOOKUP(H6,Scenarios!2:2,Scenarios!21:21)","v":27.781381395348838},{"$f":"LOOKUP(I6,Scenarios!2:2,Scenarios!21:21)","v":31.421138297872339},{"$f":"LOOKUP(J6,Scenarios!2:2,Scenarios!21:21)","v":31.164839130434782},{"$f":"LOOKUP(K6,Scenarios!2:2,Scenarios!21:21)","v":27.41424090909091},{"$f":"LOOKUP(L6,Scenarios!2:2,Scenarios!21:21)","v":24.232826417566375},{"$f":"LOOKUP(M6,Scenarios!2:2,Scenarios!21:21)","v":24.460038717421874},{"$f":"LOOKUP(N6,Scenarios!2:2,Scenarios!21:21)","v":24.705277181898452},{"$f":"LOOKUP(O6,Scenarios!2:2,Scenarios!21:21)","v":24.94494556445035},{"$f":"LOOKUP(P6,Scenarios!2:2,Scenarios!21:21)","v":25.195045746929637},{"$f":"LOOKUP(Q6,Scenarios!2:2,Scenarios!21:21)","v":25.439465423666242},{"$f":"LOOKUP(R6,Scenarios!2:2,Scenarios!21:21)","v":25.694523705040154},{"$f":"LOOKUP(S6,Scenarios!2:2,Scenarios!21:21)","v":25.952139222810892},{"$f":"LOOKUP(T6,Scenarios!2:2,Scenarios!21:21)","v":26.203903539620512},{"$f":"LOOKUP(U6,Scenarios!2:2,Scenarios!21:21)","v":26.466626143684572},{"$f":"LOOKUP(V6,Scenarios!2:2,Scenarios!21:21)","v":26.723381549938846},{"$f":"LOOKUP(W6,Scenarios!2:2,Scenarios!21:21)","v":26.991312485479874},{"$f":"LOOKUP(X6,Scenarios!2:2,Scenarios!21:21)","v":27.159046777297707},{"$f":"LOOKUP(Y6,Scenarios!2:2,Scenarios!21:21)","v":27.308335603510638},{"$f":"LOOKUP(Z6,Scenarios!2:2,Scenarios!21:21)","v":27.47457705989925},{"$f":"LOOKUP(AA6,Scenarios!2:2,Scenarios!21:21)","v":27.636419390973117},{"$f":"LOOKUP(AB6,Scenarios!2:2,Scenarios!21:21)","v":27.80465808100633},{"$f":"LOOKUP(AC6,Scenarios!2:2,Scenarios!21:21)","v":27.968444794400721},{"$f":"LOOKUP(AD6,Scenarios!2:2,Scenarios!21:21)","v":28.13870471294911},{"$f":"LOOKUP(AE6,Scenarios!2:2,Scenarios!21:21)","v":28.310001100992924},{"$f":"LOOKUP(AF6,Scenarios!2:2,Scenarios!21:21)","v":28.476764598785792},{"$f":"LOOKUP(AG6,Scenarios!2:2,Scenarios!21:21)","v":28.650118950690317},{"$f":"LOOKUP(AH6,Scenarios!2:2,Scenarios!21:21)","v":28.818885953960802},{"$f":"LOOKUP(AI6,Scenarios!2:2,Scenarios!21:21)","v":28.994322994212641},{"$f":"LOOKUP(AJ6,Scenarios!2:2,Scenarios!21:21)","v":29.235589770842385},{"$f":"LOOKUP(AK6,Scenarios!2:2,Scenarios!21:21)","v":29.45719999160087},{"$f":"LOOKUP(AL6,Scenarios!2:2,Scenarios!21:21)","v":29.704514149451505},{"$f":"LOOKUP(AM6,Scenarios!2:2,Scenarios!21:21)","v":29.945827241915421},{"$f":"LOOKUP(AN6,Scenarios!2:2,Scenarios!21:21)","v":30.197243773275716},{"$f":"LOOKUP(AO6,Scenarios!2:2,Scenarios!21:21)","v":30.442559695365979},{"$f":"LOOKUP(AP6,Scenarios!2:2,Scenarios!21:21)","v":30.698146649184526},{"$f":"LOOKUP(AQ6,Scenarios!2:2,Scenarios!21:21)","v":30.955879437374954},{"$f":"LOOKUP(AR6,Scenarios!2:2,Scenarios!21:21)","v":31.207358352646523},{"$f":"LOOKUP(AS6,Scenarios!2:2,Scenarios!21:21)","v":31.46936633548021},{"$f":"LOOKUP(AT6,Scenarios!2:2,Scenarios!21:21)","v":31.725016708015747},{"$f":"LOOKUP(AU6,Scenarios!2:2,Scenarios!21:21)","v":31.991370801146708},{"$f":"LOOKUP(AV6,Scenarios!2:2,Scenarios!21:21)","v":32.706915500980479},{"$f":"LOOKUP(AW6,Scenarios!2:2,Scenarios!21:21)","v":33.4458662924173},{"$f":"LOOKUP(AX6,Scenarios!2:2,Scenarios!21:21)","v":34.209910215675031},{"$f":"LOOKUP(AY6,Scenarios!2:2,Scenarios!21:21)","v":34.991408108029063},{"$f":"LOOKUP(AZ6,Scenarios!2:2,Scenarios!21:21)","v":35.714992001823212},{"$f":"LOOKUP(BA6,Scenarios!2:2,Scenarios!21:21)","v":36.452779915617072},{"$f":"LOOKUP(BB6,Scenarios!2:2,Scenarios!21:21)","v":37.214169667031491},{"$f":"LOOKUP(BC6,Scenarios!2:2,Scenarios!21:21)","v":37.991462577406665},{"$f":"LOOKUP(BD6,Scenarios!2:2,Scenarios!21:21)","v":38.938756727751681},{"$f":"LOOKUP(BE6,Scenarios!2:2,Scenarios!21:21)","v":39.92259226624158},{"$f":"LOOKUP(BF6,Scenarios!2:2,Scenarios!21:21)","v":40.942510567411141},{"$f":"LOOKUP(BG6,Scenarios!2:2,Scenarios!21:21)","v":41.988485126003148},{"$f":"LOOKUP(BH6,Scenarios!2:2,Scenarios!21:21)","v":42.479128236030895},{"$f":"LOOKUP(BI6,Scenarios!2:2,Scenarios!21:21)","v":42.974675307388466},{"$f":"LOOKUP(BJ6,Scenarios!2:2,Scenarios!21:21)","v":43.481544723384452},{"$f":"LOOKUP(BK6,Scenarios!2:2,Scenarios!21:21)","v":43.994392465057928},{"$f":"LOOKUP(BL6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(BM6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(BN6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(BO6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(BP6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(BQ6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(BR6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(BS6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(BT6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(BU6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(BV6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(BW6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(BX6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(BY6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(BZ6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(CA6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(CB6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(CC6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(CD6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(CE6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(CF6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(CG6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(CH6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(CI6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(CJ6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(CK6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(CL6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(CM6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(CN6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(CO6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(CP6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(CQ6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(CR6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(CS6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(CT6,Scenarios!2:2,Scenarios!21:21)","v":44},{"$f":"LOOKUP(CU6,Scenarios!2:2,Scenarios!21:21)","v":44}]
[null,null,null,"Quantity",null,null,null,{"$f":"interpolate_look_up(H6,Scenarios!25:25,Scenarios!34:34)/12*H5","v":430000},{"$f":"interpolate_look_up(I6,Scenarios!25:25,Scenarios!34:34)/12*I5","v":470000},{"$f":"interpolate_look_up(J6,Scenarios!25:25,Scenarios!34:34)/12*J5","v":460000},{"$f":"interpolate_look_up(K6,Scenarios!25:25,Scenarios!34:34)/12*K5","v":440000},{"$f":"interpolate_look_up(L6,Scenarios!25:25,Scenarios!34:34)/12*L5","v":36666.666666666664},{"$f":"interpolate_look_up(M6,Scenarios!25:25,Scenarios!34:34)/12*M5","v":36666.666666666664},{"$f":"interpolate_look_up(N6,Scenarios!25:25,Scenarios!34:34)/12*N5","v":36666.666666666664},{"$f":"interpolate_look_up(O6,Scenarios!25:25,Scenarios!34:34)/12*O5","v":36666.666666666664},{"$f":"interpolate_look_up(P6,Scenarios!25:25,Scenarios!34:34)/12*P5","v":36666.666666666664},{"$f":"interpolate_look_up(Q6,Scenarios!25:25,Scenarios!34:34)/12*Q5","v":36666.666666666664},{"$f":"interpolate_look_up(R6,Scenarios!25:25,Scenarios!34:34)/12*R5","v":36666.666666666664},{"$f":"interpolate_look_up(S6,Scenarios!25:25,Scenarios!34:34)/12*S5","v":36666.666666666664},{"$f":"interpolate_look_up(T6,Scenarios!25:25,Scenarios!34:34)/12*T5","v":36666.666666666664},{"$f":"interpolate_look_up(U6,Scenarios!25:25,Scenarios!34:34)/12*U5","v":36666.666666666664},{"$f":"interpolate_look_up(V6,Scenarios!25:25,Scenarios!34:34)/12*V5","v":36666.666666666664},{"$f":"interpolate_look_up(W6,Scenarios!25:25,Scenarios!34:34)/12*W5","v":36666.666666666664},{"$f":"interpolate_look_up(X6,Scenarios!25:25,Scenarios!34:34)/12*X5","v":36805.357996279636},{"$f":"interpolate_look_up(Y6,Scenarios!25:25,Scenarios!34:34)/12*Y5","v":36931.078433112365},{"$f":"interpolate_look_up(Z6,Scenarios!25:25,Scenarios!34:34)/12*Z5","v":37070.769897801343},{"$f":"interpolate_look_up(AA6,Scenarios!25:25,Scenarios!34:34)/12*AA5","v":37206.458255506317},{"$f":"interpolate_look_up(AB6,Scenarios!25:25,Scenarios!34:34)/12*AB5","v":37347.19134184211},{"$f":"interpolate_look_up(AC6,Scenarios!25:25,Scenarios!34:34)/12*AC5","v":37483.89147167591},{"$f":"interpolate_look_up(AD6,Scenarios!25:25,Scenarios!34:34)/12*AD5","v":37625.673946601593},{"$f":"interpolate_look_up(AE6,Scenarios!25:25,Scenarios!34:34)/12*AE5","v":37767.992712435364},{"$f":"interpolate_look_up(AF6,Scenarios!25:25,Scenarios!34:34)/12*AF5","v":37906.233081305276},{"$f":"interpolate_look_up(AG6,Scenarios!25:25,Scenarios!34:34)/12*AG5","v":38049.61305948707},{"$f":"interpolate_look_up(AH6,Scenarios!25:25,Scenarios!34:34)/12*AH5","v":38188.884229780677},{"$f":"interpolate_look_up(AI6,Scenarios!25:25,Scenarios!34:34)/12*AI5","v":38333.333333333336},{"$f":"interpolate_look_up(AJ6,Scenarios!25:25,Scenarios!34:34)/12*AJ5","v":38403.415237335466},{"$f":"interpolate_look_up(AK6,Scenarios!25:25,Scenarios!34:34)/12*AK5","v":38466.825141609537},{"$f":"interpolate_look_up(AL6,Scenarios!25:25,Scenarios!34:34)/12*AL5","v":38537.15109848365},{"$f":"interpolate_look_up(AM6,Scenarios!25:25,Scenarios!34:34)/12*AM5","v":38605.330890960751},{"$f":"interpolate_look_up(AN6,Scenarios!25:25,Scenarios!34:34)/12*AN5","v":38675.910067312165},{"$f":"interpolate_look_up(AO6,Scenarios!25:25,Scenarios!34:34)/12*AO5","v":38744.335351669935},{"$f":"interpolate_look_up(AP6,Scenarios!25:25,Scenarios!34:34)/12*AP5","v":38815.168659254508},{"$f":"interpolate_look_up(AQ6,Scenarios!25:25,Scenarios!34:34)/12*AQ5","v":38886.131465962455},{"$f":"interpolate_look_up(AR6,Scenarios!25:25,Scenarios!34:34)/12*AR5","v":38954.928673280949},{"$f":"interpolate_look_up(AS6,Scenarios!25:25,Scenarios!34:34)/12*AS5","v":39026.146992542439},{"$f":"interpolate_look_up(AT6,Scenarios!25:25,Scenarios!34:34)/12*AT5","v":39095.191914839175},{"$f":"interpolate_look_up(AU6,Scenarios!25:25,Scenarios!34:34)/12*AU5","v":39166.666666666664},{"$f":"interpolate_look_up(AV6,Scenarios!25:25,Scenarios!34:34)/12*AV5","v":118111.5580634776},{"$f":"interpolate_look_up(AW6,Scenarios!25:25,Scenarios!34:34)/12*AW5","v":118733.14753195515},{"$f":"interpolate_look_up(AX6,Scenarios!25:25,Scenarios!34:34)/12*AX5","v":119364.89309606332},{"$f":"interpolate_look_up(AY6,Scenarios!25:25,Scenarios!34:34)/12*AY5","v":120000},{"$f":"interpolate_look_up(AZ6,Scenarios!25:25,Scenarios!34:34)/12*AZ5","v":120174.46231839657},{"$f":"interpolate_look_up(BA6,Scenarios!25:25,Scenarios!34:34)/12*BA5","v":120349.17827929766},{"$f":"interpolate_look_up(BB6,Scenarios!25:25,Scenarios!34:34)/12*BB5","v":120526.07241078684},{"$f":"interpolate_look_up(BC6,Scenarios!25:25,Scenarios!34:34)/12*BC5","v":120703.22654848627},{"$f":"interpolate_look_up(BD6,Scenarios!25:25,Scenarios!34:34)/12*BD5","v":120876.78146557772},{"$f":"interpolate_look_up(BE6,Scenarios!25:25,Scenarios!34:34)/12*BE5","v":121052.5184950344},{"$f":"interpolate_look_up(BF6,Scenarios!25:25,Scenarios!34:34)/12*BF5","v":121230.44642466315},{"$f":"interpolate_look_up(BG6,Scenarios!25:25,Scenarios!34:34)/12*BG5","v":121408.63588002085},{"$f":"interpolate_look_up(BH6,Scenarios!25:25,Scenarios!34:34)/12*BH5","v":121583.20508033858},{"$f":"interpolate_look_up(BI6,Scenarios!25:25,Scenarios!34:34)/12*BI5","v":121759.96914564194},{"$f":"interpolate_look_up(BJ6,Scenarios!25:25,Scenarios!34:34)/12*BJ5","v":121938.93691509511},{"$f":"interpolate_look_up(BK6,Scenarios!25:25,Scenarios!34:34)/12*BK5","v":122118.16773867622},{"$f":"interpolate_look_up(BL6,Scenarios!25:25,Scenarios!34:34)/12*BL5","v":122293.7571498568},{"$f":"interpolate_look_up(BM6,Scenarios!25:25,Scenarios!34:34)/12*BM5","v":122471.55425317172},{"$f":"interpolate_look_up(BN6,Scenarios!25:25,Scenarios!34:34)/12*BN5","v":122651.56793944273},{"$f":"interpolate_look_up(BO6,Scenarios!25:25,Scenarios!34:34)/12*BO5","v":122831.84621717289},{"$f":"interpolate_look_up(BP6,Scenarios!25:25,Scenarios!34:34)/12*BP5","v":123010.42562270607},{"$f":"interpolate_look_up(BQ6,Scenarios!25:25,Scenarios!34:34)/12*BQ5","v":123189.2646563818},{"$f":"interpolate_look_up(BR6,Scenarios!25:25,Scenarios!34:34)/12*BR5","v":123370.33326268011},{"$f":"interpolate_look_up(BS6,Scenarios!25:25,Scenarios!34:34)/12*BS5","v":123551.66801100207},{"$f":"interpolate_look_up(BT6,Scenarios!25:25,Scenarios!34:34)/12*BT5","v":123729.31860172213},{"$f":"interpolate_look_up(BU6,Scenarios!25:25,Scenarios!34:34)/12*BU5","v":123909.20279986283},{"$f":"interpolate_look_up(BV6,Scenarios!25:25,Scenarios!34:34)/12*BV5","v":124091.32960061199},{"$f":"interpolate_look_up(BW6,Scenarios!25:25,Scenarios!34:34)/12*BW5","v":124273.72409876215},{"$f":"interpolate_look_up(BX6,Scenarios!25:25,Scenarios!34:34)/12*BX5","v":124452.41290849284},{"$f":"interpolate_look_up(BY6,Scenarios!25:25,Scenarios!34:34)/12*BY5","v":124633.34837921007},{"$f":"interpolate_look_up(BZ6,Scenarios!25:25,Scenarios!34:34)/12*BZ5","v":124816.53955867092},{"$f":"interpolate_look_up(CA6,Scenarios!25:25,Scenarios!34:34)/12*CA5","v":125000},{"$f":"interpolate_look_up(CB6,Scenarios!25:25,Scenarios!34:34)/12*CB5","v":125122.06369801419},{"$f":"interpolate_look_up(CC6,Scenarios!25:25,Scenarios!34:34)/12*CC5","v":125245.60485011287},{"$f":"interpolate_look_up(CD6,Scenarios!25:25,Scenarios!34:34)/12*CD5","v":125370.62759598112},{"$f":"interpolate_look_up(CE6,Scenarios!25:25,Scenarios!34:34)/12*CE5","v":125495.7751421328},{"$f":"interpolate_look_up(CF6,Scenarios!25:25,Scenarios!34:34)/12*CF5","v":125619.6852838484},{"$f":"interpolate_look_up(CG6,Scenarios!25:25,Scenarios!34:34)/12*CG5","v":125743.71777010673},{"$f":"interpolate_look_up(CH6,Scenarios!25:25,Scenarios!34:34)/12*CH5","v":125869.23774256493},{"$f":"interpolate_look_up(CI6,Scenarios!25:25,Scenarios!34:34)/12*CI5","v":125994.88301164843},{"$f":"interpolate_look_up(CJ6,Scenarios!25:25,Scenarios!34:34)/12*CJ5","v":126117.9182224586},{"$f":"interpolate_look_up(CK6,Scenarios!25:25,Scenarios!34:34)/12*CK5","v":126242.44264650493},{"$f":"interpolate_look_up(CL6,Scenarios!25:25,Scenarios!34:34)/12*CL5","v":126368.46045642064},{"$f":"interpolate_look_up(CM6,Scenarios!25:25,Scenarios!34:34)/12*CM5","v":126494.60405991325},{"$f":"interpolate_look_up(CN6,Scenarios!25:25,Scenarios!34:34)/12*CN5","v":126618.12725311643},{"$f":"interpolate_look_up(CO6,Scenarios!25:25,Scenarios!34:34)/12*CO5","v":126743.14556607502},{"$f":"interpolate_look_up(CP6,Scenarios!25:25,Scenarios!34:34)/12*CP5","v":126869.66318797172},{"$f":"interpolate_look_up(CQ6,Scenarios!25:25,Scenarios!34:34)/12*CQ5","v":126996.30710236789},{"$f":"interpolate_look_up(CR6,Scenarios!25:25,Scenarios!34:34)/12*CR5","v":127120.32021340042},{"$f":"interpolate_look_up(CS6,Scenarios!25:25,Scenarios!34:34)/12*CS5","v":127245.83437413404},{"$f":"interpolate_look_up(CT6,Scenarios!25:25,Scenarios!34:34)/12*CT5","v":127372.85379036653},{"$f":"interpolate_look_up(CU6,Scenarios!25:25,Scenarios!34:34)/12*CU5","v":127500}]
[null,null,null,"Revenues",null,null,null,{"$f":"H89*H90","v":11945994},{"$f":"I89*I90","v":14767935},14335826,12062266,888536.96864410036,896868.08630546869,905860.16333627654,914648.00402984617,923818.3440540866,932780.39886776218,942132.53585147229,951578.43816973269,960809.79645275208,970442.95860176755,979857.32349775766,989681.45780092862,999598.43947614683,1008526.2840510063,1018503.7242269365,1028253.2844019065,1038425.8855458399,1048366.1493048756,1058737.7288091248,1069211.9152713378,1079446.876283037,1090125.9401820442,1100561.0993270616,1111449.0481114846,1122746.4936780573,1133124.9612383326,1144727.3500844582,1156068.5694776913,1167905.8844559139,1179476.7418004905,1191553.739714626,1203754.3974462464,1215680.4187088637,1228128.1163706172,1240295.616701355,1252995.3563782461,3863064.7492713113,3971132.9768316294,4083462.2757199742,4198968.9729634877,4292029.960524939,4387062.1088405997,4485277.7079959447,4585692.1143890545,4706791.5875217337,4832730.3386789262,4963478.833833741,5097764.7018165877,5164748.5599553455,5232595.1394715998,5302093.3389956634,5372514.5986090973,5380925.3145936988,5388748.387139556,5396668.9893354801,5404601.2335556075,5412458.727399067,5420327.6448807996,5428294.6635579253,5436273.3924840912,5444090.0184757737,{"$f":"BU89*BU90","v":5452004.9231939651},5460018.5024269279,5468043.860345535,5475906.1679736851,5483867.3286852436,5491927.7405815208,5500000,5505370.802712624,5510806.613404966,5516307.6142231692,5521814.1062538428,5527266.1524893297,5532723.5818846961,5538246.4606728572,5543774.852512531,5549188.4017881779,5554667.4764462169,5560212.2600825084,5565762.5786361834,5571197.5991371227,5576698.4049073011,5582265.1802707557,5587837.5125041874,5593294.0893896185,5598816.7124618972,5604405.5667761276,5610000]
[]
[null,null,null,"Variable Cost per Unit",null,null,null,{"$f":"LOOKUP(H6,Scenarios!38:38,Scenarios!40:40)","v":9},{"$f":"LOOKUP(I6,Scenarios!38:38,Scenarios!40:40)","v":9.18},{"$f":"LOOKUP(J6,Scenarios!38:38,Scenarios!40:40)","v":9.3635999999999999},{"$f":"LOOKUP(K6,Scenarios!38:38,Scenarios!40:40)","v":9.550872},{"$f":"LOOKUP(L6,Scenarios!38:38,Scenarios!40:40)","v":9.550872},{"$f":"LOOKUP(M6,Scenarios!38:38,Scenarios!40:40)","v":9.550872},{"$f":"LOOKUP(N6,Scenarios!38:38,Scenarios!40:40)","v":9.550872},{"$f":"LOOKUP(O6,Scenarios!38:38,Scenarios!40:40)","v":9.550872},{"$f":"LOOKUP(P6,Scenarios!38:38,Scenarios!40:40)","v":9.550872},{"$f":"LOOKUP(Q6,Scenarios!38:38,Scenarios!40:40)","v":9.550872},{"$f":"LOOKUP(R6,Scenarios!38:38,Scenarios!40:40)","v":9.550872},{"$f":"LOOKUP(S6,Scenarios!38:38,Scenarios!40:40)","v":9.550872},{"$f":"LOOKUP(T6,Scenarios!38:38,Scenarios!40:40)","v":9.550872},{"$f":"LOOKUP(U6,Scenarios!38:38,Scenarios!40:40)","v":9.550872},{"$f":"LOOKUP(V6,Scenarios!38:38,Scenarios!40:40)","v":9.550872},{"$f":"LOOKUP(W6,Scenarios!38:38,Scenarios!40:40)","v":9.4},{"$f":"LOOKUP(X6,Scenarios!38:38,Scenarios!40:40)","v":9.4},{"$f":"LOOKUP(Y6,Scenarios!38:38,Scenarios!40:40)","v":9.4},{"$f":"LOOKUP(Z6,Scenarios!38:38,Scenarios!40:40)","v":9.4},{"$f":"LOOKUP(AA6,Scenarios!38:38,Scenarios!40:40)","v":9.4},{"$f":"LOOKUP(AB6,Scenarios!38:38,Scenarios!40:40)","v":9.4},{"$f":"LOOKUP(AC6,Scenarios!38:38,Scenarios!40:40)","v":9.4},{"$f":"LOOKUP(AD6,Scenarios!38:38,Scenarios!40:40)","v":9.4},{"$f":"LOOKUP(AE6,Scenarios!38:38,Scenarios!40:40)","v":9.4},{"$f":"LOOKUP(AF6,Scenarios!38:38,Scenarios!40:40)","v":9.4},{"$f":"LOOKUP(AG6,Scenarios!38:38,Scenarios!40:40)","v":9.4},{"$f":"LOOKUP(AH6,Scenarios!38:38,Scenarios!40:40)","v":9.4},{"$f":"LOOKUP(AI6,Scenarios!38:38,Scenarios!40:40)","v":9.5409999999999986},{"$f":"LOOKUP(AJ6,Scenarios!38:38,Scenarios!40:40)","v":9.5409999999999986},{"$f":"LOOKUP(AK6,Scenarios!38:38,Scenarios!40:40)","v":9.5409999999999986},{"$f":"LOOKUP(AL6,Scenarios!38:38,Scenarios!40:40)","v":9.5409999999999986},{"$f":"LOOKUP(AM6,Scenarios!38:38,Scenarios!40:40)","v":9.5409999999999986},{"$f":"LOOKUP(AN6,Scenarios!38:38,Scenarios!40:40)","v":9.5409999999999986},{"$f":"LOOKUP(AO6,Scenarios!38:38,Scenarios!40:40)","v":9.5409999999999986},{"$f":"LOOKUP(AP6,Scenarios!38:38,Scenarios!40:40)","v":9.5409999999999986},{"$f":"LOOKUP(AQ6,Scenarios!38:38,Scenarios!40:40)","v":9.5409999999999986},{"$f":"LOOKUP(AR6,Scenarios!38:38,Scenarios!40:40)","v":9.5409999999999986},{"$f":"LOOKUP(AS6,Scenarios!38:38,Scenarios!40:40)","v":9.5409999999999986},{"$f":"LOOKUP(AT6,Scenarios!38:38,Scenarios!40:40)","v":9.5409999999999986},{"$f":"LOOKUP(AU6,Scenarios!38:38,Scenarios!40:40)","v":9.6841149999999985},{"$f":"LOOKUP(AV6,Scenarios!38:38,Scenarios!40:40)","v":9.6841149999999985},{"$f":"LOOKUP(AW6,Scenarios!38:38,Scenarios!40:40)","v":9.6841149999999985},{"$f":"LOOKUP(AX6,Scenarios!38:38,Scenarios!40:40)","v":9.6841149999999985},{"$f":"LOOKUP(AY6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(AZ6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BA6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BB6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BC6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BD6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BE6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BF6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BG6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BH6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BI6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BJ6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BK6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BL6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BM6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BN6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BO6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BP6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BQ6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BR6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BS6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BT6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BU6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BV6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BW6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BX6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BY6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(BZ6,Scenarios!38:38,Scenarios!40:40)","v":9.8293767249999977},{"$f":"LOOKUP(CA6,Scenarios!38:38,Scenarios!40:40)","v":9.9768173758749974},{"$f":"LOOKUP(CB6,Scenarios!38:38,Scenarios!40:40)","v":9.9768173758749974},{"$f":"LOOKUP(CC6,Scenarios!38:38,Scenarios!40:40)","v":9.9768173758749974},{"$f":"LOOKUP(CD6,Scenarios!38:38,Scenarios!40:40)","v":9.9768173758749974},{"$f":"LOOKUP(CE6,Scenarios!38:38,Scenarios!40:40)","v":9.9768173758749974},{"$f":"LOOKUP(CF6,Scenarios!38:38,Scenarios!40:40)","v":9.9768173758749974},{"$f":"LOOKUP(CG6,Scenarios!38:38,Scenarios!40:40)","v":9.9768173758749974},{"$f":"LOOKUP(CH6,Scenarios!38:38,Scenarios!40:40)","v":9.9768173758749974},{"$f":"LOOKUP(CI6,Scenarios!38:38,Scenarios!40:40)","v":9.9768173758749974},{"$f":"LOOKUP(CJ6,Scenarios!38:38,Scenarios!40:40)","v":9.9768173758749974},{"$f":"LOOKUP(CK6,Scenarios!38:38,Scenarios!40:40)","v":9.9768173758749974},{"$f":"LOOKUP(CL6,Scenarios!38:38,Scenarios!40:40)","v":9.9768173758749974},{"$f":"LOOKUP(CM6,Scenarios!38:38,Scenarios!40:40)","v":9.9768173758749974},{"$f":"LOOKUP(CN6,Scenarios!38:38,Scenarios!40:40)","v":9.9768173758749974},{"$f":"LOOKUP(CO6,Scenarios!38:38,Scenarios!40:40)","v":9.9768173758749974},{"$f":"LOOKUP(CP6,Scenarios!38:38,Scenarios!40:40)","v":9.9768173758749974},{"$f":"LOOKUP(CQ6,Scenarios!38:38,Scenarios!40:40)","v":9.9768173758749974},{"$f":"LOOKUP(CR6,Scenarios!38:38,Scenarios!40:40)","v":9.9768173758749974},{"$f":"LOOKUP(CS6,Scenarios!38:38,Scenarios!40:40)","v":9.9768173758749974},{"$f":"LOOKUP(CT6,Scenarios!38:38,Scenarios!40:40)","v":9.9768173758749974},{"$f":"LOOKUP(CU6,Scenarios!38:38,Scenarios!40:40)","v":10.126469636513121}]
[null,null,null,"Variable Cost  ",null,null,null,{"$f":"H93*H90","v":3870000},{"$f":"I93*I90","v":4314600},4307256,4202383.68,350198.63999999996,350198.63999999996,350198.63999999996,350198.63999999996,350198.63999999996,350198.63999999996,350198.63999999996,350198.63999999996,350198.63999999996,350198.63999999996,350198.63999999996,344666.66666666663,345970.3651650286,347152.13727125624,348465.23703933263,349740.70760175941,351063.59861331584,352348.57983375358,353681.33509805502,355019.13149689243,356318.59096426959,357666.36275917845,358975.51175993838,365738.33333333331,366406.98477941763,367011.97867609654,367682.95863063243,368333.46203065646,369006.85795222531,369659.70359028282,370335.5241779472,371012.58031674771,371668.97447177349,372348.46845584735,373007.22605948051,379294.50416666659,1143805.9111158941,1149825.4550114197,1155943.351704983,1179525.2069999997,1181240.0628518364,1182957.4118514038,1184696.1709102525,1186437.4856680927,1188143.4223306607,1189870.8077977228,1191619.7284479432,1193371.2197330766,1195087.1261675814,1196824.6067568907,1198583.748384479,1200345.4756701896,1202071.4101416045,1203819.0448507005,1205588.4671887143,1207360.4902958581,1209115.8145481704,1210873.6907833042,1212653.482327681,1214435.8898822705,1216182.0844638767,{"$f":"BU93*BU90","v":1217950.2340142762},1219740.4269505588,1221533.251185444,1223289.6508128289,1225068.1337174238,1226868.7888330414,1247102.1719843748,1248319.9792076861,1249552.5267205799,1250799.8558239378,1252048.430036932,1253284.6588918474,1254522.1083559224,1255774.3981981629,1257027.9381019515,1258255.437931007,1259497.7953685531,1260755.05204419,1262013.5637393706,1263245.9320796435,1264493.2169566713,1265755.4601651647,1267018.9633708613,1268256.2195318469,1269508.4513915724,1270775.7009105142,1291124.8786554229]
[null,null,null,"Fixed Cost",null,null,null,{"$f":"LOOKUP(H6,Scenarios!38:38,Scenarios!42:42)/12*H5","v":5681218},{"$f":"LOOKUP(I6,Scenarios!38:38,Scenarios!42:42)/12*I5","v":4379472},{"$f":"LOOKUP(J6,Scenarios!38:38,Scenarios!42:42)/12*J5","v":6155587},{"$f":"LOOKUP(K6,Scenarios!38:38,Scenarios!42:42)/12*K5","v":6247983.3200000003},{"$f":"LOOKUP(L6,Scenarios!38:38,Scenarios!42:42)/12*L5","v":520665.27666666667},{"$f":"LOOKUP(M6,Scenarios!38:38,Scenarios!42:42)/12*M5","v":520665.27666666667},{"$f":"LOOKUP(N6,Scenarios!38:38,Scenarios!42:42)/12*N5","v":520665.27666666667},{"$f":"LOOKUP(O6,Scenarios!38:38,Scenarios!42:42)/12*O5","v":520665.27666666667},{"$f":"LOOKUP(P6,Scenarios!38:38,Scenarios!42:42)/12*P5","v":520665.27666666667},{"$f":"LOOKUP(Q6,Scenarios!38:38,Scenarios!42:42)/12*Q5","v":520665.27666666667},{"$f":"LOOKUP(R6,Scenarios!38:38,Scenarios!42:42)/12*R5","v":520665.27666666667},{"$f":"LOOKUP(S6,Scenarios!38:38,Scenarios!42:42)/12*S5","v":520665.27666666667},{"$f":"LOOKUP(T6,Scenarios!38:38,Scenarios!42:42)/12*T5","v":520665.27666666667},{"$f":"LOOKUP(U6,Scenarios!38:38,Scenarios!42:42)/12*U5","v":520665.27666666667},{"$f":"LOOKUP(V6,Scenarios!38:38,Scenarios!42:42)/12*V5","v":520665.27666666667},{"$f":"LOOKUP(W6,Scenarios!38:38,Scenarios!42:42)/12*W5","v":510251.97113333334},{"$f":"LOOKUP(X6,Scenarios!38:38,Scenarios!42:42)/12*X5","v":510251.97113333334},{"$f":"LOOKUP(Y6,Scenarios!38:38,Scenarios!42:42)/12*Y5","v":510251.97113333334},{"$f":"LOOKUP(Z6,Scenarios!38:38,Scenarios!42:42)/12*Z5","v":510251.97113333334},{"$f":"LOOKUP(AA6,Scenarios!38:38,Scenarios!42:42)/12*AA5","v":510251.97113333334},{"$f":"LOOKUP(AB6,Scenarios!38:38,Scenarios!42:42)/12*AB5","v":510251.97113333334},{"$f":"LOOKUP(AC6,Scenarios!38:38,Scenarios!42:42)/12*AC5","v":510251.97113333334},{"$f":"LOOKUP(AD6,Scenarios!38:38,Scenarios!42:42)/12*AD5","v":510251.97113333334},{"$f":"LOOKUP(AE6,Scenarios!38:38,Scenarios!42:42)/12*AE5","v":510251.97113333334},{"$f":"LOOKUP(AF6,Scenarios!38:38,Scenarios!42:42)/12*AF5","v":510251.97113333334},{"$f":"LOOKUP(AG6,Scenarios!38:38,Scenarios!42:42)/12*AG5","v":510251.97113333334},{"$f":"LOOKUP(AH6,Scenarios!38:38,Scenarios!42:42)/12*AH5","v":510251.97113333334},{"$f":"LOOKUP(AI6,Scenarios!38:38,Scenarios!42:42)/12*AI5","v":515354.49084466667},{"$f":"LOOKUP(AJ6,Scenarios!38:38,Scenarios!42:42)/12*AJ5","v":515354.49084466667},{"$f":"LOOKUP(AK6,Scenarios!38:38,Scenarios!42:42)/12*AK5","v":515354.49084466667},{"$f":"LOOKUP(AL6,Scenarios!38:38,Scenarios!42:42)/12*AL5","v":515354.49084466667},{"$f":"LOOKUP(AM6,Scenarios!38:38,Scenarios!42:42)/12*AM5","v":515354.49084466667},{"$f":"LOOKUP(AN6,Scenarios!38:38,Scenarios!42:42)/12*AN5","v":515354.49084466667},{"$f":"LOOKUP(AO6,Scenarios!38:38,Scenarios!42:42)/12*AO5","v":515354.49084466667},{"$f":"LOOKUP(AP6,Scenarios!38:38,Scenarios!42:42)/12*AP5","v":515354.49084466667},{"$f":"LOOKUP(AQ6,Scenarios!38:38,Scenarios!42:42)/12*AQ5","v":515354.49084466667},{"$f":"LOOKUP(AR6,Scenarios!38:38,Scenarios!42:42)/12*AR5","v":515354.49084466667},{"$f":"LOOKUP(AS6,Scenarios!38:38,Scenarios!42:42)/12*AS5","v":515354.49084466667},{"$f":"LOOKUP(AT6,Scenarios!38:38,Scenarios!42:42)/12*AT5","v":515354.49084466667},{"$f":"LOOKUP(AU6,Scenarios!38:38,Scenarios!42:42)/12*AU5","v":520508.03575311328},{"$f":"LOOKUP(AV6,Scenarios!38:38,Scenarios!42:42)/12*AV5","v":1561524.1072593399},{"$f":"LOOKUP(AW6,Scenarios!38:38,Scenarios!42:42)/12*AW5","v":1561524.1072593399},{"$f":"LOOKUP(AX6,Scenarios!38:38,Scenarios!42:42)/12*AX5","v":1561524.1072593399},{"$f":"LOOKUP(AY6,Scenarios!38:38,Scenarios!42:42)/12*AY5","v":1577139.3483319334},{"$f":"LOOKUP(AZ6,Scenarios!38:38,Scenarios!42:42)/12*AZ5","v":1577139.3483319334},{"$f":"LOOKUP(BA6,Scenarios!38:38,Scenarios!42:42)/12*BA5","v":1577139.3483319334},{"$f":"LOOKUP(BB6,Scenarios!38:38,Scenarios!42:42)/12*BB5","v":1577139.3483319334},{"$f":"LOOKUP(BC6,Scenarios!38:38,Scenarios!42:42)/12*BC5","v":1577139.3483319334},{"$f":"LOOKUP(BD6,Scenarios!38:38,Scenarios!42:42)/12*BD5","v":1577139.3483319334},{"$f":"LOOKUP(BE6,Scenarios!38:38,Scenarios!42:42)/12*BE5","v":1577139.3483319334},{"$f":"LOOKUP(BF6,Scenarios!38:38,Scenarios!42:42)/12*BF5","v":1577139.3483319334},{"$f":"LOOKUP(BG6,Scenarios!38:38,Scenarios!42:42)/12*BG5","v":1577139.3483319334},{"$f":"LOOKUP(BH6,Scenarios!38:38,Scenarios!42:42)/12*BH5","v":1577139.3483319334},{"$f":"LOOKUP(BI6,Scenarios!38:38,Scenarios!42:42)/12*BI5","v":1577139.3483319334},{"$f":"LOOKUP(BJ6,Scenarios!38:38,Scenarios!42:42)/12*BJ5","v":1577139.3483319334},{"$f":"LOOKUP(BK6,Scenarios!38:38,Scenarios!42:42)/12*BK5","v":1577139.3483319334},{"$f":"LOOKUP(BL6,Scenarios!38:38,Scenarios!42:42)/12*BL5","v":1577139.3483319334},{"$f":"LOOKUP(BM6,Scenarios!38:38,Scenarios!42:42)/12*BM5","v":1577139.3483319334},{"$f":"LOOKUP(BN6,Scenarios!38:38,Scenarios!42:42)/12*BN5","v":1577139.3483319334},{"$f":"LOOKUP(BO6,Scenarios!38:38,Scenarios!42:42)/12*BO5","v":1577139.3483319334},{"$f":"LOOKUP(BP6,Scenarios!38:38,Scenarios!42:42)/12*BP5","v":1577139.3483319334},{"$f":"LOOKUP(BQ6,Scenarios!38:38,Scenarios!42:42)/12*BQ5","v":1577139.3483319334},{"$f":"LOOKUP(BR6,Scenarios!38:38,Scenarios!42:42)/12*BR5","v":1577139.3483319334},{"$f":"LOOKUP(BS6,Scenarios!38:38,Scenarios!42:42)/12*BS5","v":1577139.3483319334},{"$f":"LOOKUP(BT6,Scenarios!38:38,Scenarios!42:42)/12*BT5","v":1577139.3483319334},{"$f":"LOOKUP(BU6,Scenarios!38:38,Scenarios!42:42)/12*BU5","v":1577139.3483319334},{"$f":"LOOKUP(BV6,Scenarios!38:38,Scenarios!42:42)/12*BV5","v":1577139.3483319334},{"$f":"LOOKUP(BW6,Scenarios!38:38,Scenarios!42:42)/12*BW5","v":1577139.3483319334},{"$f":"LOOKUP(BX6,Scenarios!38:38,Scenarios!42:42)/12*BX5","v":1577139.3483319334},{"$f":"LOOKUP(BY6,Scenarios!38:38,Scenarios!42:42)/12*BY5","v":1577139.3483319334},{"$f":"LOOKUP(BZ6,Scenarios!38:38,Scenarios!42:42)/12*BZ5","v":1577139.3483319334},{"$f":"LOOKUP(CA6,Scenarios!38:38,Scenarios!42:42)/12*CA5","v":1592910.7418152527},{"$f":"LOOKUP(CB6,Scenarios!38:38,Scenarios!42:42)/12*CB5","v":1592910.7418152527},{"$f":"LOOKUP(CC6,Scenarios!38:38,Scenarios!42:42)/12*CC5","v":1592910.7418152527},{"$f":"LOOKUP(CD6,Scenarios!38:38,Scenarios!42:42)/12*CD5","v":1592910.7418152527},{"$f":"LOOKUP(CE6,Scenarios!38:38,Scenarios!42:42)/12*CE5","v":1592910.7418152527},{"$f":"LOOKUP(CF6,Scenarios!38:38,Scenarios!42:42)/12*CF5","v":1592910.7418152527},{"$f":"LOOKUP(CG6,Scenarios!38:38,Scenarios!42:42)/12*CG5","v":1592910.7418152527},{"$f":"LOOKUP(CH6,Scenarios!38:38,Scenarios!42:42)/12*CH5","v":1592910.7418152527},{"$f":"LOOKUP(CI6,Scenarios!38:38,Scenarios!42:42)/12*CI5","v":1592910.7418152527},{"$f":"LOOKUP(CJ6,Scenarios!38:38,Scenarios!42:42)/12*CJ5","v":1592910.7418152527},{"$f":"LOOKUP(CK6,Scenarios!38:38,Scenarios!42:42)/12*CK5","v":1592910.7418152527},{"$f":"LOOKUP(CL6,Scenarios!38:38,Scenarios!42:42)/12*CL5","v":1592910.7418152527},{"$f":"LOOKUP(CM6,Scenarios!38:38,Scenarios!42:42)/12*CM5","v":1592910.7418152527},{"$f":"LOOKUP(CN6,Scenarios!38:38,Scenarios!42:42)/12*CN5","v":1592910.7418152527},{"$f":"LOOKUP(CO6,Scenarios!38:38,Scenarios!42:42)/12*CO5","v":1592910.7418152527},{"$f":"LOOKUP(CP6,Scenarios!38:38,Scenarios!42:42)/12*CP5","v":1592910.7418152527},{"$f":"LOOKUP(CQ6,Scenarios!38:38,Scenarios!42:42)/12*CQ5","v":1592910.7418152527},{"$f":"LOOKUP(CR6,Scenarios!38:38,Scenarios!42:42)/12*CR5","v":1592910.7418152527},{"$f":"LOOKUP(CS6,Scenarios!38:38,Scenarios!42:42)/12*CS5","v":1592910.7418152527},{"$f":"LOOKUP(CT6,Scenarios!38:38,Scenarios!42:42)/12*CT5","v":1592910.7418152527},{"$f":"LOOKUP(CU6,Scenarios!38:38,Scenarios!42:42)/12*CU5","v":1608839.8492334052}]
[null,null,null,"Operating Cost",null,null,null,{"$f":"H94+H95","v":9551218},{"$f":"I94+I95","v":8694072},10462843,10450367,870863.91666666663,870863.91666666663,870863.91666666663,870863.91666666663,870863.91666666663,870863.91666666663,870863.91666666663,870863.91666666663,870863.91666666663,870863.91666666663,870863.91666666663,854918.63779999991,856222.33629836189,857404.10840458958,858717.20817266591,859992.67873509275,861315.56974664913,862600.55096708692,863933.30623138836,865271.10263022571,866570.56209760299,867918.33389251179,869227.48289327172,881092.82417799998,881761.47562408424,882366.46952076326,883037.4494752991,883687.95287532313,884361.34879689198,885014.19443494943,885690.01502261381,886367.07116141438,887023.46531644021,887702.95930051408,888361.71690414718,899802.53991977987,2705330.0183752337,2711349.5622707596,2717467.4589643227,2756664.5553319333,2758379.4111837698,2760096.7601833371,2761835.5192421861,2763576.8340000259,2765282.7706625941,2767010.1561296564,2768759.0767798768,2770510.56806501,2772226.4744995148,2773963.955088824,2775723.0967164123,2777484.824002123,2779210.7584735379,2780958.3931826339,2782727.8155206479,2784499.8386277915,2786255.162880104,2788013.0391152375,2789792.8306596144,2791575.2382142041,2793321.43279581,{"$f":"BU94+BU95","v":2795089.5823462093},2796879.7752824919,2798672.5995173771,2800428.9991447623,2802207.4820493571,2804008.1371649746,2840012.9137996277,2841230.7210229388,2842463.2685358329,2843710.5976391905,2844959.1718521845,2846195.4007071001,2847432.8501711749,2848685.1400134154,2849938.6799172042,2851166.1797462599,2852408.5371838058,2853665.7938594427,2854924.3055546232,2856156.6738948962,2857403.958771924,2858666.2019804176,2859929.7051861137,2861166.9613470994,2862419.1932068253,2863686.4427257669,2899964.7278888281]
[]
[null,null,null,"EBITDA",null,null,null,{"$f":"H91-H96","v":2394776},{"$f":"I91-I96","v":6073863},3872983,1611899,17673.05197743373,26004.169638802065,34996.246669609915,43784.08736317954,52954.427387419972,61916.482201095554,71268.619184805662,80714.521503066062,89945.879786085454,99579.041935100919,108993.40683109104,134762.82000092871,143376.10317778494,151122.17564641673,159786.51605427056,168260.60566681379,177110.31579919078,185765.59833778872,194804.42257773643,203940.81264111213,212876.31418543402,222207.60628953238,231333.61643378984,230356.22393348464,240985.01805397309,250758.4917175693,261689.90060915914,272380.61660236819,283544.53565902193,294462.5473655411,305863.72469201218,317387.32628483197,328656.95339242346,340425.1570701031,351933.89979720779,353192.81645846623,1157734.7308960776,1259783.4145608698,1365994.8167556515,1442304.4176315544,1533650.5493411692,1626965.3486572625,1723442.1887537586,1822115.2803890286,1941508.8168591396,2065720.1825492699,2194719.7570538642,2327254.1337515777,2392522.0854558307,2458631.1843827758,2526370.2422792511,2595029.7746069743,2601714.556120161,2607789.9939569221,2613941.1738148322,2620101.394927816,2626203.564518963,2632314.605765562,2638501.8328983109,2644698.1542698871,2650768.5856799637,{"$f":"BU91-BU96","v":2656915.3408477558},2663138.727144436,2669371.2608281579,2675477.1688289228,2681659.8466358865,2687919.6034165462,2659987.0862003723,2664140.0816896851,2668343.3448691331,2672597.0165839787,2676854.9344016584,2681070.7517822296,2685290.7317135213,2689561.3206594419,2693836.1725953268,2698022.222041918,2702258.9392624111,2706546.4662230657,2710838.2730815602,2715040.9252422266,2719294.446135377,2723598.9782903381,2727907.8073180737,2732127.1280425191,2736397.5192550719,2740719.1240503606,2710035.2721111719]
[]
[null,null,"Capital Expeditures and Depreciation"]
[null,null,null,"Depreciation Rate",{"$f":"F101/1000","v":5.2999999999999999E-2},53,null,{"$f":"IF(H2,H75,$E$101/12*H5)","v":4.7157511165532191E-2},5.1618709848274325E-2,4.7751907308428841E-2,5.3557821973409497E-2,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,{"$f":"IF(AN2,AN75,$E$101/12*AN5)","v":4.4166666666666668E-3},4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,4.4166666666666668E-3,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,{"$f":"IF(BT2,BT75,$E$101/12*BT5)","v":1.3250000000000001E-2},1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2,1.3250000000000001E-2]
[null,null,null,"Depreciaiton Expense",null,null,null,{"$f":"IF(H2,H110,H101*H108)","v":1119172},1225048,1136234,1206013,103975.25425,104067.09905792084,104159.02499542201,104251.03213416795,104343.12054588646,104435.29030236867,104527.54147546909,104619.87413710575,104712.2883592602,104804.78421397755,104897.36177336655,104990.02110959969,105082.76229491316,105175.58540160701,105268.49050204511,105361.47766865525,105454.54697392923,105547.69849042287,105640.93229075609,105734.24844761292,105827.64703374165,105921.1281219548,106014.69178512919,106108.33809620606,106202.06712819106,106295.87895415428,106389.77364723045,106483.75128061883,{"$f":"IF(AN2,AN110,AN101*AN108)","v":106577.81192758337},106671.95566145274,106766.18255562035,106860.49268354451,106954.8861187483,107049.36293481986,107143.92320541227,107238.56700424373,321999.88321529242,322853.18290581298,323708.7438405134,324566.57201169076,325426.67342752172,326289.05411210464,327153.72010550176,328020.67746378132,328889.93225906038,329761.49057954689,330635.35852958268,331511.54222968605,332390.04781659471,333270.88144330872,334154.04927913344,335039.55750972318,335927.41233712388,336817.6199798173,337710.18667276378,338605.1186674466,339502.42223191535,340402.10365082987,341304.16922550456,342208.6252739522,{"$f":"IF(BT2,BT110,BT101*BT108)","v":343115.47813092818},344024.7341479751,344936.39969346731,345850.48115265497,346766.98492770956,347685.91743776796,348607.28511897806,349531.09442454338,350457.35182476841,351386.06380710407,352317.23687619291,353250.87755391479,354186.99237943266,355125.58790923818,356066.67071719764,357010.24739459821,357956.32455019385,358904.90881025186,359856.00681859907,360809.62523666833,361765.77074354549,362724.45003601594,363685.66982861137,364649.43685365719,365615.75786131935,366584.63961965189,367556.08891464391,368530.11255026778]
[]
[null,null,null,"Capital Expenditures to Depreciation",{"$f":"F104/100","v":1.2},120,null,{"$f":"IF(H2,H74,$E$104)","v":0},1.0505212856965604,-0.12350448939214986,1.8487512157829145,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"IF(AN2,AN74,$E$104)","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"IF(BT2,BT74,$E$104)","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[null,null,null,"Capital Expenditures  ",null,null,null,{"$f":"IF(H2,H109,H104*H102)","v":0},61891,-1276564,1023605,124770.3051,124880.518869505,124990.82999450641,125101.23856100153,125211.74465506374,125322.3483628424,125433.04977056289,125543.8489645269,125654.74603111224,125765.74105677305,125876.83412803985,125988.02533151963,126099.31475389579,126210.7024819284,126322.18860245413,126433.77320238629,126545.45636871507,126657.23818850744,126769.11874890729,126881.0981371355,126993.17644048997,127105.35374634575,127217.63014215503,127330.00571544727,127442.48055382927,127555.05474498513,127667.72837667653,127780.50153674259,{"$f":"IF(AN2,AN109,AN104*AN102)","v":127893.37431310004},128006.34679374329,128119.41906674442,128232.59122025341,128345.86334249795,128459.23552178382,128572.70784649471,128686.28040509246,386399.85985835089,387423.81948697555,388450.49260861607,389479.88641402888,390512.00811302604,391546.86493452557,392584.46412660211,393624.81295653759,394667.91871087247,395713.78869545629,396762.43023549923,397813.85067562322,398868.05737991363,399925.05773197045,400984.8591349601,402047.46901166782,403112.89480454865,404181.14397578075,405252.22400731652,406326.14240093593,407402.90667829843,408482.52438099583,409565.00307060545,410650.35032874264,{"$f":"IF(BT2,BT109,BT104*BT102)","v":411738.57375711383},412829.68097757013,413923.67963216075,415020.57738318597,416120.38191325148,417223.10092532152,418328.74214277364,419437.31330945203,420548.82218972209,421663.27656852489,422780.68425143149,423901.05306469771,425024.39085531916,426150.70549108583,427280.00486063719,428412.29687351786,429547.58946023259,430685.89057230222,431827.20818231889,432971.55028400198,434118.92489225458,435269.3400432191,436422.80379433365,437579.32422438863,438738.90943358321,439901.56754358223,441067.3066975727,442236.13506032131]
[]
[null,null,"Other Asset Balance"]
[null,null,null,"Opening Balance",null,null,null,{"$f":"G111","v":0},{"$f":"H111","v":23732635},23794526,22517962,23541567,23562362.05085,23583175.470661584,23604007.275660668,23624857.4820875,23645726.106196679,23666613.16425715,23687518.672552247,23708442.647379667,23729385.105051517,23750346.061894313,23771325.534248985,23792323.538470905,23813340.090929888,23834375.208010212,23855428.906110622,23876501.201644354,23897592.111039139,23918701.650737226,23939829.837195378,23960976.686884902,23982142.216291651,24003326.441916045,24024529.38027307,24045751.047892313,24066991.461317949,24088250.63710878,24109528.591838226,24130825.342094347,24152140.904479865,24173475.295612156,24194828.532123283,24216200.63065999,24237591.60788374,24259001.480470702,24280430.265111785,24301877.978512634,24366277.955155693,24430848.591736857,24495590.340504959,24560503.654907297,24625588.989592802,24690846.800415225,24756277.544436324,24821881.679929081,24887659.666380893,24953611.964496803,25019739.036202718,25086041.344648656,25152519.354211975,25219173.530500636,25286004.340356462,25353012.251858406,25420197.73432583,25487561.258321792,25555103.295656346,25622824.319389835,25690724.803836215,25758805.224566381,25827066.058411483,25895507.783466276,{"$f":"BT111","v":25964130.879092459},26032935.825922057,26101923.105860751,26171093.202091284,26240446.599076826,26309983.782564379,26379705.239588175,26449611.458473086,26519702.928838041,26589980.141599461,26660443.588974699,26731093.764485482,26801931.162961368,26872956.280543216,26944169.614686653,27015571.664165571,27087162.92907561,27158943.910837661,27230915.112201381,27303077.037248716,27375430.191397425,27447975.08140463,27520712.21537035,27593642.102741081,27666765.254313346,27740082.182237275,27813593.400020204]
[null,null,null,"Add: Capital Expenditure",null,null,null,null,{"$f":"IF(I2,I111-I108,I105)","v":61891},-1276564,1023605,124770.3051,124880.518869505,124990.82999450641,125101.23856100153,125211.74465506374,125322.3483628424,125433.04977056289,125543.8489645269,125654.74603111224,125765.74105677305,125876.83412803985,125988.02533151963,126099.31475389579,126210.7024819284,126322.18860245413,126433.77320238629,126545.45636871507,126657.23818850744,126769.11874890729,126881.0981371355,126993.17644048997,127105.35374634575,127217.63014215503,127330.00571544727,127442.48055382927,127555.05474498513,127667.72837667653,127780.50153674259,127893.37431310004,{"$f":"IF(AO2,AO111-AO108,AO105)","v":128006.34679374329},128119.41906674442,128232.59122025341,128345.86334249795,128459.23552178382,128572.70784649471,128686.28040509246,386399.85985835089,387423.81948697555,388450.49260861607,389479.88641402888,390512.00811302604,391546.86493452557,392584.46412660211,393624.81295653759,394667.91871087247,395713.78869545629,396762.43023549923,397813.85067562322,398868.05737991363,399925.05773197045,400984.8591349601,402047.46901166782,403112.89480454865,404181.14397578075,405252.22400731652,406326.14240093593,407402.90667829843,408482.52438099583,409565.00307060545,410650.35032874264,411738.57375711383,{"$f":"IF(BU2,BU111-BU108,BU105)","v":412829.68097757013},413923.67963216075,415020.57738318597,416120.38191325148,417223.10092532152,418328.74214277364,419437.31330945203,420548.82218972209,421663.27656852489,422780.68425143149,423901.05306469771,425024.39085531916,426150.70549108583,427280.00486063719,428412.29687351786,429547.58946023259,430685.89057230222,431827.20818231889,432971.55028400198,434118.92489225458,435269.3400432191,436422.80379433365,437579.32422438863,438738.90943358321,439901.56754358223,441067.3066975727,442236.13506032131]
[null,null,null,"Less: Deprecaition",null,null,null,{"$f":"IF(H2,H15,H102)","v":1119172},1225048,1136234,1206013,103975.25425,104067.09905792084,104159.02499542201,104251.03213416795,104343.12054588646,104435.29030236867,104527.54147546909,104619.87413710575,104712.2883592602,104804.78421397755,104897.36177336655,104990.02110959969,105082.76229491316,105175.58540160701,105268.49050204511,105361.47766865525,105454.54697392923,105547.69849042287,105640.93229075609,105734.24844761292,105827.64703374165,105921.1281219548,106014.69178512919,106108.33809620606,106202.06712819106,106295.87895415428,106389.77364723045,106483.75128061883,{"$f":"IF(AN2,AN15,AN102)","v":106577.81192758337},106671.95566145274,106766.18255562035,106860.49268354451,106954.8861187483,107049.36293481986,107143.92320541227,107238.56700424373,321999.88321529242,322853.18290581298,323708.7438405134,324566.57201169076,325426.67342752172,326289.05411210464,327153.72010550176,328020.67746378132,328889.93225906038,329761.49057954689,330635.35852958268,331511.54222968605,332390.04781659471,333270.88144330872,334154.04927913344,335039.55750972318,335927.41233712388,336817.6199798173,337710.18667276378,338605.1186674466,339502.42223191535,340402.10365082987,341304.16922550456,342208.6252739522,{"$f":"IF(BT2,BT15,BT102)","v":343115.47813092818},344024.7341479751,344936.39969346731,345850.48115265497,346766.98492770956,347685.91743776796,348607.28511897806,349531.09442454338,350457.35182476841,351386.06380710407,352317.23687619291,353250.87755391479,354186.99237943266,355125.58790923818,356066.67071719764,357010.24739459821,357956.32455019385,358904.90881025186,359856.00681859907,360809.62523666833,361765.77074354549,362724.45003601594,363685.66982861137,364649.43685365719,365615.75786131935,366584.63961965189,367556.08891464391,368530.11255026778]
[null,null,null,"Closing Balance",null,null,null,{"$f":"IF(H2,H28,H108+H109-H110)","v":23732635},{"$f":"IF(I2,I28,I108+I109-I110)","v":23794526},22517962,23541567,23562362.05085,23583175.470661584,23604007.275660668,23624857.4820875,23645726.106196679,23666613.16425715,23687518.672552247,23708442.647379667,23729385.105051517,23750346.061894313,23771325.534248985,23792323.538470905,23813340.090929888,23834375.208010212,23855428.906110622,23876501.201644354,23897592.111039139,23918701.650737226,23939829.837195378,23960976.686884902,23982142.216291651,24003326.441916045,24024529.38027307,24045751.047892313,24066991.461317949,24088250.63710878,24109528.591838226,24130825.342094347,24152140.904479865,24173475.295612156,24194828.532123283,24216200.63065999,24237591.60788374,24259001.480470702,24280430.265111785,24301877.978512634,24366277.955155693,24430848.591736857,24495590.340504959,24560503.654907297,24625588.989592802,24690846.800415225,24756277.544436324,24821881.679929081,24887659.666380893,24953611.964496803,25019739.036202718,25086041.344648656,25152519.354211975,25219173.530500636,25286004.340356462,25353012.251858406,25420197.73432583,25487561.258321792,25555103.295656346,25622824.319389835,25690724.803836215,25758805.224566381,25827066.058411483,25895507.783466276,25964130.879092459,{"$f":"IF(BU2,BU28,BU108+BU109-BU110)","v":26032935.825922057},26101923.105860751,26171093.202091284,26240446.599076826,26309983.782564379,26379705.239588175,26449611.458473086,26519702.928838041,26589980.141599461,26660443.588974699,26731093.764485482,26801931.162961368,26872956.280543216,26944169.614686653,27015571.664165571,27087162.92907561,27158943.910837661,27230915.112201381,27303077.037248716,27375430.191397425,27447975.08140463,27520712.21537035,27593642.102741081,27666765.254313346,27740082.182237275,27813593.400020204,27887299.42253026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EG2,EG28,EG108+EG109-EG110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GS2,GS28,GS108+GS109-GS110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JE2,JE28,JE108+JE109-JE110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LQ2,LQ28,LQ108+LQ109-LQ110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OC2,OC28,OC108+OC109-OC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QO2,QO28,QO108+QO109-QO110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TA2,TA28,TA108+TA109-TA110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VM2,VM28,VM108+VM109-VM110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XY2,XY28,XY108+XY109-XY110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AAK2,AAK28,AAK108+AAK109-AAK110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ACW2,ACW28,ACW108+ACW109-ACW110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AFI2,AFI28,AFI108+AFI109-AFI110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AHU2,AHU28,AHU108+AHU109-AHU110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AKG2,AKG28,AKG108+AKG109-AKG110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AMS2,AMS28,AMS108+AMS109-AMS110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(APE2,APE28,APE108+APE109-APE110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ARQ2,ARQ28,ARQ108+ARQ109-ARQ110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AUC2,AUC28,AUC108+AUC109-AUC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AWO2,AWO28,AWO108+AWO109-AWO110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AZA2,AZA28,AZA108+AZA109-AZA110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BBM2,BBM28,BBM108+BBM109-BBM110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BDY2,BDY28,BDY108+BDY109-BDY110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BGK2,BGK28,BGK108+BGK109-BGK110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BIW2,BIW28,BIW108+BIW109-BIW110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BLI2,BLI28,BLI108+BLI109-BLI110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BNU2,BNU28,BNU108+BNU109-BNU110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BQG2,BQG28,BQG108+BQG109-BQG110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BSS2,BSS28,BSS108+BSS109-BSS110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BVE2,BVE28,BVE108+BVE109-BVE110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BXQ2,BXQ28,BXQ108+BXQ109-BXQ110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CAC2,CAC28,CAC108+CAC109-CAC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CCO2,CCO28,CCO108+CCO109-CCO110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CFA2,CFA28,CFA108+CFA109-CFA110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CHM2,CHM28,CHM108+CHM109-CHM110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CJY2,CJY28,CJY108+CJY109-CJY110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CMK2,CMK28,CMK108+CMK109-CMK110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(COW2,COW28,COW108+COW109-COW110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CRI2,CRI28,CRI108+CRI109-CRI110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CTU2,CTU28,CTU108+CTU109-CTU110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CWG2,CWG28,CWG108+CWG109-CWG110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(CYS2,CYS28,CYS108+CYS109-CYS110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DBE2,DBE28,DBE108+DBE109-DBE110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DDQ2,DDQ28,DDQ108+DDQ109-DDQ110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DGC2,DGC28,DGC108+DGC109-DGC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DIO2,DIO28,DIO108+DIO109-DIO110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DLA2,DLA28,DLA108+DLA109-DLA110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DNM2,DNM28,DNM108+DNM109-DNM110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DPY2,DPY28,DPY108+DPY109-DPY110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DSK2,DSK28,DSK108+DSK109-DSK110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DUW2,DUW28,DUW108+DUW109-DUW110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DXI2,DXI28,DXI108+DXI109-DXI110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(DZU2,DZU28,DZU108+DZU109-DZU110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ECG2,ECG28,ECG108+ECG109-ECG110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EES2,EES28,EES108+EES109-EES110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EHE2,EHE28,EHE108+EHE109-EHE110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EJQ2,EJQ28,EJQ108+EJQ109-EJQ110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EMC2,EMC28,EMC108+EMC109-EMC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EOO2,EOO28,EOO108+EOO109-EOO110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ERA2,ERA28,ERA108+ERA109-ERA110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ETM2,ETM28,ETM108+ETM109-ETM110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EVY2,EVY28,EVY108+EVY109-EVY110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EYK2,EYK28,EYK108+EYK109-EYK110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FAW2,FAW28,FAW108+FAW109-FAW110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FDI2,FDI28,FDI108+FDI109-FDI110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FFU2,FFU28,FFU108+FFU109-FFU110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FIG2,FIG28,FIG108+FIG109-FIG110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FKS2,FKS28,FKS108+FKS109-FKS110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FNE2,FNE28,FNE108+FNE109-FNE110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FPQ2,FPQ28,FPQ108+FPQ109-FPQ110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FSC2,FSC28,FSC108+FSC109-FSC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FUO2,FUO28,FUO108+FUO109-FUO110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FXA2,FXA28,FXA108+FXA109-FXA110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(FZM2,FZM28,FZM108+FZM109-FZM110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GBY2,GBY28,GBY108+GBY109-GBY110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GEK2,GEK28,GEK108+GEK109-GEK110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GGW2,GGW28,GGW108+GGW109-GGW110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GJI2,GJI28,GJI108+GJI109-GJI110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GLU2,GLU28,GLU108+GLU109-GLU110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GOG2,GOG28,GOG108+GOG109-GOG110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GQS2,GQS28,GQS108+GQS109-GQS110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GTE2,GTE28,GTE108+GTE109-GTE110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GVQ2,GVQ28,GVQ108+GVQ109-GVQ110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GYC2,GYC28,GYC108+GYC109-GYC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HAO2,HAO28,HAO108+HAO109-HAO110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HDA2,HDA28,HDA108+HDA109-HDA110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HFM2,HFM28,HFM108+HFM109-HFM110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HHY2,HHY28,HHY108+HHY109-HHY110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HKK2,HKK28,HKK108+HKK109-HKK110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HMW2,HMW28,HMW108+HMW109-HMW110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HPI2,HPI28,HPI108+HPI109-HPI110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HRU2,HRU28,HRU108+HRU109-HRU110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HUG2,HUG28,HUG108+HUG109-HUG110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HWS2,HWS28,HWS108+HWS109-HWS110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(HZE2,HZE28,HZE108+HZE109-HZE110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IBQ2,IBQ28,IBQ108+IBQ109-IBQ110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IEC2,IEC28,IEC108+IEC109-IEC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IGO2,IGO28,IGO108+IGO109-IGO110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IJA2,IJA28,IJA108+IJA109-IJA110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ILM2,ILM28,ILM108+ILM109-ILM110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(INY2,INY28,INY108+INY109-INY110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IQK2,IQK28,IQK108+IQK109-IQK110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ISW2,ISW28,ISW108+ISW109-ISW110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IVI2,IVI28,IVI108+IVI109-IVI110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(IXU2,IXU28,IXU108+IXU109-IXU110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JAG2,JAG28,JAG108+JAG109-JAG110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JCS2,JCS28,JCS108+JCS109-JCS110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JFE2,JFE28,JFE108+JFE109-JFE110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JHQ2,JHQ28,JHQ108+JHQ109-JHQ110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JKC2,JKC28,JKC108+JKC109-JKC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JMO2,JMO28,JMO108+JMO109-JMO110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JPA2,JPA28,JPA108+JPA109-JPA110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JRM2,JRM28,JRM108+JRM109-JRM110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JTY2,JTY28,JTY108+JTY109-JTY110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JWK2,JWK28,JWK108+JWK109-JWK110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(JYW2,JYW28,JYW108+JYW109-JYW110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(KBI2,KBI28,KBI108+KBI109-KBI110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(KDU2,KDU28,KDU108+KDU109-KDU110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(KGG2,KGG28,KGG108+KGG109-KGG110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(KIS2,KIS28,KIS108+KIS109-KIS110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(KLE2,KLE28,KLE108+KLE109-KLE110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(KNQ2,KNQ28,KNQ108+KNQ109-KNQ110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(KQC2,KQC28,KQC108+KQC109-KQC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(KSO2,KSO28,KSO108+KSO109-KSO110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(KVA2,KVA28,KVA108+KVA109-KVA110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(KXM2,KXM28,KXM108+KXM109-KXM110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(KZY2,KZY28,KZY108+KZY109-KZY110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LCK2,LCK28,LCK108+LCK109-LCK110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LEW2,LEW28,LEW108+LEW109-LEW110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LHI2,LHI28,LHI108+LHI109-LHI110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LJU2,LJU28,LJU108+LJU109-LJU110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LMG2,LMG28,LMG108+LMG109-LMG110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LOS2,LOS28,LOS108+LOS109-LOS110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LRE2,LRE28,LRE108+LRE109-LRE110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LTQ2,LTQ28,LTQ108+LTQ109-LTQ110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LWC2,LWC28,LWC108+LWC109-LWC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(LYO2,LYO28,LYO108+LYO109-LYO110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MBA2,MBA28,MBA108+MBA109-MBA110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MDM2,MDM28,MDM108+MDM109-MDM110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MFY2,MFY28,MFY108+MFY109-MFY110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MIK2,MIK28,MIK108+MIK109-MIK110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MKW2,MKW28,MKW108+MKW109-MKW110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MNI2,MNI28,MNI108+MNI109-MNI110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MPU2,MPU28,MPU108+MPU109-MPU110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MSG2,MSG28,MSG108+MSG109-MSG110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MUS2,MUS28,MUS108+MUS109-MUS110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MXE2,MXE28,MXE108+MXE109-MXE110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MZQ2,MZQ28,MZQ108+MZQ109-MZQ110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(NCC2,NCC28,NCC108+NCC109-NCC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(NEO2,NEO28,NEO108+NEO109-NEO110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(NHA2,NHA28,NHA108+NHA109-NHA110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(NJM2,NJM28,NJM108+NJM109-NJM110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(NLY2,NLY28,NLY108+NLY109-NLY110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(NOK2,NOK28,NOK108+NOK109-NOK110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(NQW2,NQW28,NQW108+NQW109-NQW110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(NTI2,NTI28,NTI108+NTI109-NTI110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(NVU2,NVU28,NVU108+NVU109-NVU110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(NYG2,NYG28,NYG108+NYG109-NYG110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OAS2,OAS28,OAS108+OAS109-OAS110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ODE2,ODE28,ODE108+ODE109-ODE110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OFQ2,OFQ28,OFQ108+OFQ109-OFQ110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OIC2,OIC28,OIC108+OIC109-OIC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OKO2,OKO28,OKO108+OKO109-OKO110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ONA2,ONA28,ONA108+ONA109-ONA110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OPM2,OPM28,OPM108+OPM109-OPM110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ORY2,ORY28,ORY108+ORY109-ORY110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OUK2,OUK28,OUK108+OUK109-OUK110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OWW2,OWW28,OWW108+OWW109-OWW110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(OZI2,OZI28,OZI108+OZI109-OZI110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(PBU2,PBU28,PBU108+PBU109-PBU110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(PEG2,PEG28,PEG108+PEG109-PEG110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(PGS2,PGS28,PGS108+PGS109-PGS110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(PJE2,PJE28,PJE108+PJE109-PJE110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(PLQ2,PLQ28,PLQ108+PLQ109-PLQ110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(POC2,POC28,POC108+POC109-POC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(PQO2,PQO28,PQO108+PQO109-PQO110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(PTA2,PTA28,PTA108+PTA109-PTA110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(PVM2,PVM28,PVM108+PVM109-PVM110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(PXY2,PXY28,PXY108+PXY109-PXY110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QAK2,QAK28,QAK108+QAK109-QAK110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QCW2,QCW28,QCW108+QCW109-QCW110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QFI2,QFI28,QFI108+QFI109-QFI110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QHU2,QHU28,QHU108+QHU109-QHU110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QKG2,QKG28,QKG108+QKG109-QKG110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QMS2,QMS28,QMS108+QMS109-QMS110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QPE2,QPE28,QPE108+QPE109-QPE110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QRQ2,QRQ28,QRQ108+QRQ109-QRQ110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QUC2,QUC28,QUC108+QUC109-QUC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QWO2,QWO28,QWO108+QWO109-QWO110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(QZA2,QZA28,QZA108+QZA109-QZA110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(RBM2,RBM28,RBM108+RBM109-RBM110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(RDY2,RDY28,RDY108+RDY109-RDY110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(RGK2,RGK28,RGK108+RGK109-RGK110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(RIW2,RIW28,RIW108+RIW109-RIW110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(RLI2,RLI28,RLI108+RLI109-RLI110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(RNU2,RNU28,RNU108+RNU109-RNU110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(RQG2,RQG28,RQG108+RQG109-RQG110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(RSS2,RSS28,RSS108+RSS109-RSS110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(RVE2,RVE28,RVE108+RVE109-RVE110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(RXQ2,RXQ28,RXQ108+RXQ109-RXQ110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SAC2,SAC28,SAC108+SAC109-SAC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SCO2,SCO28,SCO108+SCO109-SCO110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SFA2,SFA28,SFA108+SFA109-SFA110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SHM2,SHM28,SHM108+SHM109-SHM110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SJY2,SJY28,SJY108+SJY109-SJY110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SMK2,SMK28,SMK108+SMK109-SMK110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SOW2,SOW28,SOW108+SOW109-SOW110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SRI2,SRI28,SRI108+SRI109-SRI110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(STU2,STU28,STU108+STU109-STU110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SWG2,SWG28,SWG108+SWG109-SWG110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SYS2,SYS28,SYS108+SYS109-SYS110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TBE2,TBE28,TBE108+TBE109-TBE110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TDQ2,TDQ28,TDQ108+TDQ109-TDQ110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TGC2,TGC28,TGC108+TGC109-TGC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TIO2,TIO28,TIO108+TIO109-TIO110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TLA2,TLA28,TLA108+TLA109-TLA110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TNM2,TNM28,TNM108+TNM109-TNM110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TPY2,TPY28,TPY108+TPY109-TPY110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TSK2,TSK28,TSK108+TSK109-TSK110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TUW2,TUW28,TUW108+TUW109-TUW110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TXI2,TXI28,TXI108+TXI109-TXI110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(TZU2,TZU28,TZU108+TZU109-TZU110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(UCG2,UCG28,UCG108+UCG109-UCG110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(UES2,UES28,UES108+UES109-UES110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(UHE2,UHE28,UHE108+UHE109-UHE110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(UJQ2,UJQ28,UJQ108+UJQ109-UJQ110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(UMC2,UMC28,UMC108+UMC109-UMC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(UOO2,UOO28,UOO108+UOO109-UOO110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(URA2,URA28,URA108+URA109-URA110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(UTM2,UTM28,UTM108+UTM109-UTM110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(UVY2,UVY28,UVY108+UVY109-UVY110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(UYK2,UYK28,UYK108+UYK109-UYK110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VAW2,VAW28,VAW108+VAW109-VAW110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VDI2,VDI28,VDI108+VDI109-VDI110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VFU2,VFU28,VFU108+VFU109-VFU110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VIG2,VIG28,VIG108+VIG109-VIG110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VKS2,VKS28,VKS108+VKS109-VKS110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VNE2,VNE28,VNE108+VNE109-VNE110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VPQ2,VPQ28,VPQ108+VPQ109-VPQ110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VSC2,VSC28,VSC108+VSC109-VSC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VUO2,VUO28,VUO108+VUO109-VUO110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VXA2,VXA28,VXA108+VXA109-VXA110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(VZM2,VZM28,VZM108+VZM109-VZM110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(WBY2,WBY28,WBY108+WBY109-WBY110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(WEK2,WEK28,WEK108+WEK109-WEK110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(WGW2,WGW28,WGW108+WGW109-WGW110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(WJI2,WJI28,WJI108+WJI109-WJI110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(WLU2,WLU28,WLU108+WLU109-WLU110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(WOG2,WOG28,WOG108+WOG109-WOG110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(WQS2,WQS28,WQS108+WQS109-WQS110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(WTE2,WTE28,WTE108+WTE109-WTE110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(WVQ2,WVQ28,WVQ108+WVQ109-WVQ110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(WYC2,WYC28,WYC108+WYC109-WYC110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XAO2,XAO28,XAO108+XAO109-XAO110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(XDA2,XDA28,XDA108+XDA109-XDA110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Working Capital"]
[null,null,null,"Current Assets to Revenues",1.95,null,null,{"$f":"IF(H2,H79,$E$114)*12/H5","v":0.34022049567411466},0.32254401173894659,0.30633121523656887,0.33262987236394886,23.4,23.4,23.4,23.4,23.4,23.4,23.4,23.4,23.4,23.4,23.4,23.4,23.4,23.4,23.4,23.4,23.4,23.4,23.4,23.4,23.4,23.4,23.4,23.4,23.4,23.4,23.4,23.4,{"$f":"IF(AN2,AN79,$E$114)*12/AN5","v":23.4},23.4,23.4,23.4,23.4,23.4,23.4,23.4,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,{"$f":"IF(BT2,BT79,$E$114)*12/BT5","v":7.8},7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8,7.8]
[null,null,null,"Current Assets Total",null,null,null,{"$f":"H114*H91","v":4064271.9999999995},{"$f":"I114*I91","v":4763309},4391511,4012270,20791765.066271946,20986713.219547965,21197127.82206887,21402763.294298399,21617349.250865623,21827061.333505634,22045901.338924449,22266935.453171745,22482949.236994397,22708365.231281359,22928661.369847529,23158546.112541728,23390603.483741835,23599515.046793547,23832987.146910314,24061126.855004612,24299165.721772652,24531767.89373409,24774462.85413352,25019558.817349304,25259056.905023064,25508947.000259832,25753129.724253237,26007907.72580874,26272267.952066541,26515124.09297698,26786619.991976321,27052004.525777977,27328997.696268383,27599755.758131478,27882357.509322245,28167852.900242165,28446921.797787409,28738197.923072439,29022917.430811703,29320091.339250956,30131905.044316228,30974837.21928671,31851005.750615798,32751957.989115205,33477833.692094523,34219084.448956676,34985166.122368366,35768398.492234625,36712974.382669523,37695296.641695626,38715134.903903179,39762564.674169384,40285038.767651692,40814242.087878481,41356328.044166178,41905613.869150959,41971217.453830853,42032237.419688538,42094018.116816744,42155889.62173374,42217178.073712721,42278555.630070239,42340698.375751816,42402932.461375907,42463902.144111037,{"$f":"BU114*BU91","v":42525638.400912926},42588144.318930037,42650742.110695168,42712068.110194743,42774165.163744897,42837036.376535863,42900000,42941892.261158466,42984291.584558733,43027199.390940718,43070150.028779976,43112675.989416771,43155243.938700631,43198322.393248282,43241443.849597737,43283669.533947788,43326406.316280492,43369655.628643565,43412948.11336223,43455341.273269556,43498247.558276944,43541668.406111896,43585132.59753266,43627693.897239022,43670770.357202798,43714363.420853794,43758000]
[]
[null,null,null,"Current Liability ",0.45,null,null,{"$f":"IF(H2,H82,$E$117)","v":1.3472215794886055},{"$f":"IF(I2,I82,$E$117)","v":0.75663049489353207},0.44371133161417026,0.46566192364344716,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,{"$f":"IF(BU2,BU82,$E$117)","v":0.45},0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45]
[null,null,null,"Currrent Liabilities Total",null,null,null,{"$f":"H117*H96","v":12867607},{"$f":"I117*I96","v":6578200},4642482,4866338,391888.76250000001,391888.76250000001,391888.76250000001,391888.76250000001,391888.76250000001,391888.76250000001,391888.76250000001,391888.76250000001,391888.76250000001,391888.76250000001,391888.76250000001,384713.38700999995,385300.05133426288,385831.84878206532,386422.74367769965,386996.70543079177,387592.00638599211,388170.24793518911,388769.98780412477,389371.99618360156,389956.75294392137,390563.25025163032,391152.36730197229,396491.77088010003,396792.66403083794,397064.91128434346,397366.85226388462,397659.57879389543,397962.60695860139,398256.38749572728,398560.50676017621,398865.18202263647,399160.55939239811,399466.33168523136,399762.77260686626,404911.14296390093,1217398.5082688553,1220107.3030218419,1222860.3565339453,1240499.0498993699,1241270.7350326965,1242043.5420825018,1242825.9836589838,1243609.5753000118,1244377.2467981675,1245154.5702583455,1245941.5845509446,1246729.7556292545,1247501.9135247816,1248283.779789971,1249075.3935223855,1249868.1708009553,1250644.841313092,1251431.2769321853,1252227.5169842916,1253024.9273825062,1253814.8232960468,1254605.8676018568,1255406.7737968266,1256208.8571963918,1256994.6447581146,{"$f":"BU117*BU96","v":1257790.3120557943},1258595.8988771215,1259402.6697828197,1260193.0496151431,1260993.3669222107,1261803.6617242387,1278005.8112098326,1278553.8244603225,1279108.4708411249,1279669.7689376357,1280231.627333483,1280787.9303181951,1281344.7825770287,1281908.3130060369,1282472.4059627419,1283024.780885817,1283583.8417327127,1284149.6072367493,1284715.9374995804,1285270.5032527032,1285831.7814473659,1286399.790891188,1286968.3673337512,1287525.1326061948,1288088.6369430714,1288658.8992265952,1304984.1275499726]
[]
[null,null,null,"Total Working Capital",null,null,null,{"$f":"H115-H118","v":-8803335},{"$f":"I115-I118","v":-1814891},-250971,-854068,20399876.303771947,20594824.457047965,20805239.059568871,21010874.5317984,21225460.488365624,21435172.571005635,21654012.57642445,21875046.690671746,22091060.474494398,22316476.468781359,22536772.607347529,22773832.725531727,23005303.432407573,23213683.19801148,23446564.403232615,23674130.149573822,23911573.715386659,24143597.645798899,24385692.866329394,24630186.821165703,24869100.152079143,25118383.750008203,25361977.356951267,25611415.95492864,25875475.288035702,26118059.181692638,26389253.139712438,26654344.946984082,26931035.089309782,27201499.370635752,27483797.002562068,27768987.71821953,28047761.238395013,28338731.591387209,28623154.658204839,28915180.196287055,28914506.536047373,29754729.916264869,30628145.394081853,31511458.939215835,32236562.957061827,32977040.906874172,33742340.138709381,34524788.916934609,35468597.135871358,36450142.071437284,37469193.319352232,38515834.918540128,39037536.854126908,39565958.308088511,40107252.650643796,40655745.698350005,40720572.612517759,40780806.14275635,40841790.599832453,40902864.694351234,40963363.250416674,41023949.762468383,41085291.601954989,41146723.604179516,41206907.499352925,{"$f":"BU115-BU118","v":41267848.088857129},41329548.420052916,41391339.440912351,41451875.060579598,41513171.796822689,41575232.714811623,41621994.188790165,41663338.436698146,41705183.113717608,41747529.622003086,41789918.401446491,41831888.059098579,41873899.156123601,41916414.080242246,41958971.443634994,42000644.753061973,42042822.474547781,42085506.021406814,42128232.175862648,42170070.770016856,42212415.776829578,42255268.615220711,42298164.230198905,42340168.764632829,42382681.720259726,42425704.521627195,42453015.872450024]
[null,null,null,"Change in Working Capital",null,null,null,null,{"$f":"I120-H120","v":6988444},{"$f":"J120-I120","v":1563920},-603097,21253944.303771947,194948.1532760188,210414.60252090544,205635.47222952917,214585.95656722412,209712.08264001086,218840.00541881472,221034.11424729601,216013.78382265195,225415.99428696185,220296.13856616989,237060.11818419769,231470.70687584579,208379.76560390741,232881.20522113517,227565.74634120613,237443.56581283733,232023.93041224033,242095.22053049505,244493.95483630896,238913.33091343939,249283.59792906046,243593.60694306344,249438.59797737375,264059.33310706168,242583.89365693554,271193.95801980048,265091.80727164447,276690.14232569933,270464.28132596985,282297.63192631677,285190.71565746143,278773.52017548308,290970.35299219564,284423.06681763008,292025.53808221593,-673.66023968160152,840223.38021749631,873415.47781698406,883313.54513398185,725104.017845992,740477.94981234521,765299.23183520883,782448.77822522819,943808.2189367488,981544.93556592613,1019051.2479149476,1046641.5991878957,521701.93558678031,528421.45396160334,541294.3425552845,548493.04770620912,64826.914167754352,60233.530238591135,60984.457076102495,61074.094518780708,60498.556065440178,60586.512051708996,61341.839486606419,61432.002224527299,60183.895173408091,60940.58950420469,{"$f":"BV120-BU120","v":61700.331195786595},61791.020859435201,60535.619667246938,61296.736243091524,62060.917988933623,46761.473978541791,41344.247907981277,41844.677019461989,42346.508285477757,42388.779443405569,41969.65765208751,42011.097025021911,42514.924118645489,42557.363392747939,41673.30942697823,42177.721485808492,42683.546859033406,42726.154455833137,41838.594154208899,42345.006812721491,42852.838391132653,42895.614978194237,42004.534433923662,42512.955626897514,43022.801367469132,27311.35082282871]
[]
[null,"ROIC"]
[null,null,"Taxes on Operations"]
[null,null,null,"Tax Rate",0.25,null,null,{"$f":"IF(H2,H84,$E$125)","v":-0.19162981687739836},0.10827419406239384,0.19069046235396991,-9.3782329815849372E-2,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"IF(AN2,AN84,$E$125)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,{"$f":"IF(BT2,BT84,$E$125)","v":0.25},0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
[]
[null,null,null,"EBITDA",null,null,null,{"$f":"H98","v":2394776},{"$f":"I98","v":6073863},3872983,1611899,17673.05197743373,26004.169638802065,34996.246669609915,43784.08736317954,52954.427387419972,61916.482201095554,71268.619184805662,80714.521503066062,89945.879786085454,99579.041935100919,108993.40683109104,134762.82000092871,143376.10317778494,151122.17564641673,159786.51605427056,168260.60566681379,177110.31579919078,185765.59833778872,194804.42257773643,203940.81264111213,212876.31418543402,222207.60628953238,231333.61643378984,230356.22393348464,240985.01805397309,250758.4917175693,261689.90060915914,272380.61660236819,283544.53565902193,294462.5473655411,305863.72469201218,317387.32628483197,328656.95339242346,340425.1570701031,351933.89979720779,353192.81645846623,1157734.7308960776,1259783.4145608698,1365994.8167556515,1442304.4176315544,1533650.5493411692,1626965.3486572625,1723442.1887537586,1822115.2803890286,1941508.8168591396,2065720.1825492699,2194719.7570538642,2327254.1337515777,2392522.0854558307,2458631.1843827758,2526370.2422792511,2595029.7746069743,2601714.556120161,2607789.9939569221,2613941.1738148322,2620101.394927816,2626203.564518963,2632314.605765562,2638501.8328983109,2644698.1542698871,2650768.5856799637,{"$f":"BU98","v":2656915.3408477558},2663138.727144436,2669371.2608281579,2675477.1688289228,2681659.8466358865,2687919.6034165462,2659987.0862003723,2664140.0816896851,2668343.3448691331,2672597.0165839787,2676854.9344016584,2681070.7517822296,2685290.7317135213,2689561.3206594419,2693836.1725953268,2698022.222041918,2702258.9392624111,2706546.4662230657,2710838.2730815602,2715040.9252422266,2719294.446135377,2723598.9782903381,2727907.8073180737,2732127.1280425191,2736397.5192550719,2740719.1240503606,2710035.2721111719]
[null,null,null,"Depreciation Expense",null,null,null,{"$f":"H110","v":1119172},{"$f":"I110","v":1225048},1136234,1206013,103975.25425,104067.09905792084,104159.02499542201,104251.03213416795,104343.12054588646,104435.29030236867,104527.54147546909,104619.87413710575,104712.2883592602,104804.78421397755,104897.36177336655,104990.02110959969,105082.76229491316,105175.58540160701,105268.49050204511,105361.47766865525,105454.54697392923,105547.69849042287,105640.93229075609,105734.24844761292,105827.64703374165,105921.1281219548,106014.69178512919,106108.33809620606,106202.06712819106,106295.87895415428,106389.77364723045,106483.75128061883,106577.81192758337,106671.95566145274,106766.18255562035,106860.49268354451,106954.8861187483,107049.36293481986,107143.92320541227,107238.56700424373,321999.88321529242,322853.18290581298,323708.7438405134,324566.57201169076,325426.67342752172,326289.05411210464,327153.72010550176,328020.67746378132,328889.93225906038,329761.49057954689,330635.35852958268,331511.54222968605,332390.04781659471,333270.88144330872,334154.04927913344,335039.55750972318,335927.41233712388,336817.6199798173,337710.18667276378,338605.1186674466,339502.42223191535,340402.10365082987,341304.16922550456,342208.6252739522,343115.47813092818,{"$f":"BU110","v":344024.7341479751},344936.39969346731,345850.48115265497,346766.98492770956,347685.91743776796,348607.28511897806,349531.09442454338,350457.35182476841,351386.06380710407,352317.23687619291,353250.87755391479,354186.99237943266,355125.58790923818,356066.67071719764,357010.24739459821,357956.32455019385,358904.90881025186,359856.00681859907,360809.62523666833,361765.77074354549,362724.45003601594,363685.66982861137,364649.43685365719,365615.75786131935,366584.63961965189,367556.08891464391,368530.11255026778]
[null,null,null,"EBIT",null,null,null,{"$f":"H127-H128","v":1275604},{"$f":"I127-I128","v":4848815},2736749,405886,-86302.202272566268,-78062.92941911878,-69162.778325812091,-60466.944770988412,-51388.693158466485,-42518.808101273113,-33258.922290663424,-23905.352634039693,-14766.408573174747,-5225.7422788766271,4096.0450577244919,29772.798891329017,38293.34088287178,45946.590244809719,54518.025552225445,62899.127998158539,71655.768825261548,80217.899847365843,89163.490286980348,98206.564193499216,107048.66715169237,116286.47816757759,125318.92464866064,124247.88583727858,134782.95092578203,144462.61276341503,155300.12696192868,165896.86532174936,176966.72373143857,187790.59170408838,199097.54213639183,210526.83360128745,221702.06727367517,233375.79413528324,244789.97659179551,245954.2494542225,835734.84768078523,936930.23165505682,1042286.0729151381,1117737.8456198636,1208223.8759136475,1300676.2945451578,1396288.4686482567,1494094.6029252473,1612618.8846000792,1735958.691969723,1864084.3985242816,1995742.5915218918,2060132.0376392361,2125360.3029394671,2192216.1930001178,2259990.2170972512,2265787.1437830371,2270972.3739771047,2276230.9871420683,2281496.2762603695,2286701.1422870476,2291912.5021147323,2297197.6636728062,2302489.5289959349,2307653.1075490355,{"$f":"BU127-BU128","v":2312890.6066997806},2318202.3274509688,2323520.7796755028,2328710.1839012131,2333973.9291981184,2339312.3182975682,2310455.9917758289,2313682.7298649168,2316957.2810620288,2320279.7797077857,2323604.0568477437,2326883.7594027971,2330165.1438042829,2333494.6499422444,2336825.9252007287,2340065.8974917242,2343354.0304521592,2346690.4594044667,2350028.647844892,2353275.154498681,2356569.9960993612,2359913.3084617266,2363258.3704644167,2366511.3701811996,2369812.8796354202,2373163.0351357167,2341505.1595609039]
[null,null,null,"Taxes on EBIT",0.25,null,null,{"$f":"H129*$E$130","v":318901},{"$f":"I129*$E$130","v":1212203.75},684187.25,101471.5,-21575.550568141567,-19515.732354779695,-17290.694581453023,-15116.736192747103,-12847.173289616621,-10629.702025318278,-8314.730572665856,-5976.3381585099232,-3691.6021432936868,-1306.4355697191568,1024.011264431123,7443.1997228322543,9573.335220717945,11486.64756120243,13629.506388056361,15724.781999539635,17913.942206315387,20054.474961841461,22290.872571745087,24551.641048374804,26762.166787923092,29071.619541894397,31329.731162165161,31061.971459319644,33695.737731445508,36115.653190853758,38825.031740482169,41474.216330437339,44241.680932859643,46947.647926022095,49774.385534097957,52631.708400321862,55425.516818418793,58343.948533820811,61197.494147948877,61488.562363555626,208933.71192019631,234232.55791376421,260571.51822878452,279434.4614049659,302055.96897841187,325169.07363628945,349072.11716206418,373523.65073131182,403154.72115001979,433989.67299243074,466021.09963107039,498935.64788047294,515033.00940980902,531340.07573486678,548054.04825002945,564997.5542743128,566446.78594575927,567743.09349427617,569057.74678551708,570374.06906509236,571675.28557176189,572978.12552868307,574299.41591820156,575622.38224898372,576913.27688725886,{"$f":"BU129*$E$130","v":578222.65167494514},579550.5818627422,580880.1949188757,582177.54597530328,583493.4822995296,584828.07957439206,577613.99794395722,578420.68246622919,579239.32026550721,580069.94492694642,580901.01421193592,581720.93985069927,582541.28595107072,583373.6624855611,584206.48130018217,585016.47437293106,585838.50761303981,586672.61485111667,587507.161961223,588318.78862467024,589142.4990248403,589978.32711543166,590814.59261610417,591627.84254529991,592453.21990885504,593290.75878392917,585376.28989022598]
[null,null,null,"NOPAT",null,null,null,{"$f":"H129-H130","v":956703},{"$f":"I129-I130","v":3636611.25},2052561.75,304414.5,-64726.651704424701,-58547.197064339081,-51872.083744359072,-45350.208578241305,-38541.519868849864,-31889.106075954835,-24944.191717997568,-17929.01447552977,-11074.80642988106,-3919.3067091574703,3072.0337932933689,22329.599168496763,28720.005662153835,34459.942683607289,40888.519164169084,47174.345998618905,53741.826618946157,60163.424885524379,66872.617715235261,73654.923145124412,80286.500363769272,87214.858625683191,93989.193486495482,93185.914377958936,101087.21319433652,108346.95957256127,116475.09522144651,124422.64899131202,132725.04279857891,140842.94377806628,149323.15660229386,157895.12520096559,166276.55045525637,175031.84560146244,183592.48244384665,184465.68709066688,626801.13576058892,702697.67374129267,781714.55468635354,838303.38421489764,906167.9069352356,975507.22090886836,1047216.3514861926,1120570.9521939354,1209464.1634500595,1301969.0189772923,1398063.2988932112,1496806.9436414188,1545099.0282294271,1594020.2272046003,1644162.1447500885,1694992.6628229385,1699340.3578372779,1703229.2804828286,1707173.2403565513,1711122.2071952771,1715025.8567152857,1718934.3765860493,1722898.2477546046,1726867.1467469512,1730739.8306617765,{"$f":"BU129-BU130","v":1734667.9550248354},1738651.7455882267,1742640.5847566272,1746532.6379259098,1750480.4468985889,1754484.2387231761,1732841.9938318715,1735262.0473986876,1737717.9607965215,1740209.8347808393,1742703.0426358078,1745162.8195520979,1747623.8578532122,1750120.9874566833,1752619.4439005465,1755049.4231187932,1757515.5228391194,1760017.84455335,1762521.485883669,1764956.3658740106,1767427.4970745209,1769934.981346295,1772443.7778483126,1774883.5276358998,1777359.6597265652,1779872.2763517876,1756128.8696706779]
[]
[null,null,"Invested Capital"]
[null,null,null,"Equity Capital",null,null,null,{"$f":"H43","v":10047137},{"$f":"I43","v":15123355},16313802,15860722]
[null,null,null,"Borrowings",null,null,null,{"$f":"H35","v":5522365},{"$f":"I35","v":7737927},6489398,7744927]
[null,null,null,"Less: Cash",null,null,null,{"$f":"-H31-H30","v":-640202},{"$f":"-I31-I30","v":-897042},-582202,-953885]
[null,null,null,null,null,null,null,{"$f":"SUM(H134:H136)","v":14929300},{"$f":"SUM(I134:I136)","v":21964240},22220998,22651764]
[]
[null,null,null,"Plant Assets",null,null,null,{"$f":"H111","v":23732635},{"$f":"I111","v":23794526},22517962,23541567,23562362.05085,23583175.470661584,23604007.275660668,23624857.4820875,23645726.106196679,23666613.16425715,23687518.672552247,23708442.647379667,23729385.105051517,23750346.061894313,23771325.534248985,23792323.538470905,23813340.090929888,23834375.208010212,23855428.906110622,23876501.201644354,23897592.111039139,23918701.650737226,23939829.837195378,23960976.686884902,23982142.216291651,24003326.441916045,24024529.38027307,24045751.047892313,24066991.461317949,24088250.63710878,24109528.591838226,24130825.342094347,24152140.904479865,24173475.295612156,24194828.532123283,24216200.63065999,24237591.60788374,24259001.480470702,24280430.265111785,24301877.978512634,24366277.955155693,24430848.591736857,24495590.340504959,24560503.654907297,24625588.989592802,24690846.800415225,24756277.544436324,24821881.679929081,24887659.666380893,24953611.964496803,25019739.036202718,25086041.344648656,25152519.354211975,25219173.530500636,25286004.340356462,25353012.251858406,25420197.73432583,25487561.258321792,25555103.295656346,25622824.319389835,25690724.803836215,25758805.224566381,25827066.058411483,25895507.783466276,25964130.879092459,{"$f":"BU111","v":26032935.825922057},26101923.105860751,26171093.202091284,26240446.599076826,26309983.782564379,26379705.239588175,26449611.458473086,26519702.928838041,26589980.141599461,26660443.588974699,26731093.764485482,26801931.162961368,26872956.280543216,26944169.614686653,27015571.664165571,27087162.92907561,27158943.910837661,27230915.112201381,27303077.037248716,27375430.191397425,27447975.08140463,27520712.21537035,27593642.102741081,27666765.254313346,27740082.182237275,27813593.400020204,27887299.42253026]
[null,null,null,"Working Capital",null,null,null,{"$f":"H120","v":-8803335},{"$f":"I120","v":-1814891},-250971,-854068,20399876.303771947,20594824.457047965,20805239.059568871,21010874.5317984,21225460.488365624,21435172.571005635,21654012.57642445,21875046.690671746,22091060.474494398,22316476.468781359,22536772.607347529,22773832.725531727,23005303.432407573,23213683.19801148,23446564.403232615,23674130.149573822,23911573.715386659,24143597.645798899,24385692.866329394,24630186.821165703,24869100.152079143,25118383.750008203,25361977.356951267,25611415.95492864,25875475.288035702,26118059.181692638,26389253.139712438,26654344.946984082,26931035.089309782,27201499.370635752,27483797.002562068,27768987.71821953,28047761.238395013,28338731.591387209,28623154.658204839,28915180.196287055,28914506.536047373,29754729.916264869,30628145.394081853,31511458.939215835,32236562.957061827,32977040.906874172,33742340.138709381,34524788.916934609,35468597.135871358,36450142.071437284,37469193.319352232,38515834.918540128,39037536.854126908,39565958.308088511,40107252.650643796,40655745.698350005,40720572.612517759,40780806.14275635,40841790.599832453,40902864.694351234,40963363.250416674,41023949.762468383,41085291.601954989,41146723.604179516,41206907.499352925,{"$f":"BU120","v":41267848.088857129},41329548.420052916,41391339.440912351,41451875.060579598,41513171.796822689,41575232.714811623,41621994.188790165,41663338.436698146,41705183.113717608,41747529.622003086,41789918.401446491,41831888.059098579,41873899.156123601,41916414.080242246,41958971.443634994,42000644.753061973,42042822.474547781,42085506.021406814,42128232.175862648,42170070.770016856,42212415.776829578,42255268.615220711,42298164.230198905,42340168.764632829,42382681.720259726,42425704.521627195,42453015.872450024]
[null,null,null,"Invested Capital",null,null,null,{"$f":"H139+H140","v":14929300},{"$f":"I139+I140","v":21979635},22266991,22687499,43962238.354621947,44177999.92770955,44409246.335229538,44635732.0138859,44871186.594562307,45101785.735262781,45341531.248976693,45583489.338051409,45820445.579545915,46066822.530675672,46308098.141596511,46566156.264002636,46818643.523337461,47048058.406021692,47301993.309343234,47550631.351218179,47809165.826425798,48062299.296536125,48325522.703524768,48591163.508050606,48851242.368370794,49121710.191924244,49386506.73722434,49657167.002820954,49942466.749353647,50206309.818801418,50498781.731550664,50785170.289078429,51083175.993789643,51374974.666247904,51678625.534685351,51985188.348879516,52285352.846278757,52597733.071857914,52903584.923316628,53217058.174799688,53280784.49120307,54185578.50800173,55123735.734586813,56071962.594123133,56862151.946654633,57667887.707289398,58498617.683145702,59346670.596863687,60356256.802252248,61403754.035934091,62488932.355554953,63601876.263188779,64190056.208338886,64785131.838589147,65393256.991000257,66008757.950208411,66140770.346843585,66268367.401078142,66396893.895488799,66525689.013741069,66654088.054252893,66782754.987034768,66912357.660366476,67042231.387645796,67171038.378445387,{"$f":"BU139+BU140","v":67300783.914779186},67431471.525913671,67562432.643003643,67692321.65965642,67823155.579387069,67954937.954399794,68071605.647263259,68183041.365536183,68295163.255317062,68407973.210977793,68521012.16593197,68633819.22205995,68746855.436666816,68860583.694928899,68974543.107800573,69087807.682137579,69201766.385385439,69316421.133608192,69431309.213111371,69545500.961414278,69660390.858234212,69775980.830591053,69891806.332939982,70006934.018946171,70122763.902496994,70239297.9216474,70340315.294980288]
[]
[null,null,null,"WC to EBITDA",null,null,null,{"$f":"H120/H127","v":-3.6760578024834056},{"$f":"I120/I127","v":-0.29880341390643811},-6.480043935127007E-2,-0.52985205648741018,1154.2927803200052,791.98162229788886,594.49915460893556,479.87467130507338,400.82504023842989,346.19493564552607,303.83656683839672,271.01748586641611,245.60391790077153,224.10816608705449,206.77188889299657,168.99195731712041,160.45423834599009,153.60871492695389,146.73681473391113,140.69918538420603,135.00949172547246,129.96807730728028,125.18038627484609,120.7712497670049,116.82417673962527,113.04016171831407,109.63377371576317,111.1817840976762,107.37379235019667,104.15623017508638,100.84169499198784,97.85698145288778,94.979912156359973,92.376771219289381,89.85634707167948,87.49242776410955,85.340538056121346,83.24511571144393,81.331053003697974,81.867973664428533,24.975070510036243,23.618924945631747,22.421860623765895,21.847994469129908,21.019496893154781,20.269049327995944,19.578457785757738,18.947642494696293,18.268573816342691,17.645246621183119,17.072427219432299,16.549905040431433,16.316479204700574,16.092677323630912,15.875445324458726,15.66677426832509,15.651437440255867,15.638071408072902,15.624602041149693,15.611176259641704,15.597939094991618,15.584744191523905,15.571447057447784,15.558192732787971,15.545267784582073,{"$f":"BU120/BU127","v":15.532240510038074},15.519112090855565,15.506025725350364,15.49326435804474,15.480401755241449,15.467439078894474,15.64744220177573,15.638568978803056,15.629616478670592,15.620585282012826,15.611573815369097,15.602679650020807,15.593804671348671,15.584851610657809,15.575918042265501,15.56719748634058,15.558398887570517,15.549522813157662,15.540665997744362,15.53202030140838,15.523297168800999,15.514497160571434,15.505716181729797,15.497144452047586,15.488495886298546,15.479771038678543,15.66511562020308]
[]
[null,null,null,"ROIC",null,null,null,{"$f":"H131/AVERAGE(G141:H141)*12/H5","v":6.4082240962402795E-2},{"$f":"I131/AVERAGE(H141:I141)*12/I5","v":0.19705858486569716},9.2778226751119963E-2,1.3543230053327264E-2,-2.3307513316081607E-2,-1.5942011922445751E-2,-1.4053151693749398E-2,-1.2223092487153191E-2,-1.0334357290287614E-2,-8.5063161303298909E-3,-6.6191800698360429E-3,-4.7324305744958287E-3,-2.9079202613844345E-3,-1.023682202706771E-3,7.9814748962671366E-4,5.7702792175698334E-3,7.3810741947442256E-3,8.8107774898597765E-3,1.0400889475932837E-2,1.1936246445667438E-2,1.352565627265289E-2,1.5061021497905065E-2,1.665088796346734E-2,1.8239564563979654E-2,1.9774511840093205E-2,2.1364637405698422E-2,2.2899009991200214E-2,2.2580563307263199E-2,2.4358454195732491E-2,2.5964640995607659E-2,2.7758301415346295E-2,2.9482889601141184E-2,3.1269782453527531E-2,3.2991329912730946E-2,3.4775648317647019E-2,3.6555504402717799E-2,3.8271952606988624E-2,4.005187545410209E-2,4.1764592731001263E-2,4.1718334538198718E-2,4.7084607167215964E-2,5.2310148338898736E-2,5.7211194497223249E-2,6.0311929099038077E-2,6.4190907105083142E-2,6.8139832928122118E-2,7.2118299364623439E-2,7.6070649479434316E-2,8.0831049982090383E-2,8.5543291924147516E-2,9.0275759747461756E-2,9.4966918527250324E-2,9.6725919913523709E-2,9.8872984879827333E-2,0.10104055885358276,0.10319431790030344,0.1028737903032038,0.10290705366425133,0.10294621055561763,0.10298458966081137,0.10302019687807056,0.10305605782679865,0.10309416484346523,0.10313149607009008,0.10316355953047769,{"$f":"BU131/AVERAGE(BT141:BU141)*12/BU5","v":0.10319889627090968},0.10323596171689149,0.10327225339455733,0.1033032899689537,0.10333759553151654,0.10337362636700108,0.10191199146580011,0.10188347101207822,0.10186054047964849,0.10183876565026147,0.10181645838323307,0.10179227676582682,0.10176825013821252,0.10174571947570483,0.10172265863165093,0.10169604750764244,0.10167161391246878,0.10164833231373412,0.10162452280721379,0.10159717228551131,0.1015719937695944,0.1015479654216012,0.10152341145194971,0.1014953257289694,0.1014694064764461,0.10144463557862173,9.993647468439408E-2]
[]
[null,null,"Graph"]
[null,null,null,null,null,null,null,{"$f":"H6","v":"2016-12-31"},"2017-12-31","2018-12-31","2019-12-31","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30",{"$f":"AN6","v":"2022-05-31"},"2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31",{"$f":"BT6","v":"2029-03-31"},"2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31"]
[null,null,null,"ROIC",null,null,null,{"$f":"H145","v":6.4082240962402795E-2},{"$f":"I145","v":0.19705858486569716},9.2778226751119963E-2,1.3543230053327264E-2,-2.3307513316081607E-2,-1.5942011922445751E-2,-1.4053151693749398E-2,-1.2223092487153191E-2,-1.0334357290287614E-2,-8.5063161303298909E-3,-6.6191800698360429E-3,-4.7324305744958287E-3,-2.9079202613844345E-3,-1.023682202706771E-3,7.9814748962671366E-4,5.7702792175698334E-3,7.3810741947442256E-3,8.8107774898597765E-3,1.0400889475932837E-2,1.1936246445667438E-2,1.352565627265289E-2,1.5061021497905065E-2,1.665088796346734E-2,1.8239564563979654E-2,1.9774511840093205E-2,2.1364637405698422E-2,2.2899009991200214E-2,2.2580563307263199E-2,2.4358454195732491E-2,2.5964640995607659E-2,2.7758301415346295E-2,2.9482889601141184E-2,3.1269782453527531E-2,3.2991329912730946E-2,3.4775648317647019E-2,3.6555504402717799E-2,3.8271952606988624E-2,4.005187545410209E-2,4.1764592731001263E-2,4.1718334538198718E-2,4.7084607167215964E-2,5.2310148338898736E-2,5.7211194497223249E-2,6.0311929099038077E-2,6.4190907105083142E-2,6.8139832928122118E-2,7.2118299364623439E-2,7.6070649479434316E-2,8.0831049982090383E-2,8.5543291924147516E-2,9.0275759747461756E-2,9.4966918527250324E-2,9.6725919913523709E-2,9.8872984879827333E-2,0.10104055885358276,0.10319431790030344,0.1028737903032038,0.10290705366425133,0.10294621055561763,0.10298458966081137,0.10302019687807056,0.10305605782679865,0.10309416484346523,0.10313149607009008,0.10316355953047769,{"$f":"BU145","v":0.10319889627090968},0.10323596171689149,0.10327225339455733,0.1033032899689537,0.10333759553151654,0.10337362636700108,0.10191199146580011,0.10188347101207822,0.10186054047964849,0.10183876565026147,0.10181645838323307,0.10179227676582682,0.10176825013821252,0.10174571947570483,0.10172265863165093,0.10169604750764244,0.10167161391246878,0.10164833231373412,0.10162452280721379,0.10159717228551131,0.1015719937695944,0.1015479654216012,0.10152341145194971,0.1014953257289694,0.1014694064764461,0.10144463557862173,9.993647468439408E-2]
[]
[null,"WACC"]
[null,null,"Interest",null,null,null,null,{"$f":"H17","v":420330},{"$f":"I17","v":424372},159027,154570,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt",null,null,null,null,{"$f":"H35","v":5522365},{"$f":"I35","v":7737927},6489398,7744927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Interest Cost",null,null,null,null,{"$f":"IF(H2,H152/AVERAGE(H153,G154))","v":7.6114128638726339E-2},0.10968622366834536,4.9011325029553257E-2,3.9915159696625305E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AN2,AN152/AVERAGE(AN153,AM154))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BT2,BT152/AVERAGE(BT153,BS154))","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]
[]
[]
[null,null,"Perpetual sukuk Cost",null,null,null,null,{"$f":"-H21","v":0},{"$f":"-I21","v":2724},124300,124300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BU21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"D41","v":"Perpetual sukuk"},null,null,null,null,{"$f":"IF(H2,H41)","v":0},2231384,2230717,2231398,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(AN2,AN41)","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,{"$f":"IF(BT2,BT41)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,null,null,null,{"$f":"IF(H158,H157/H158)","v":false},{"$f":"IF(I158,I157/I158)","v":1.220767021722841E-3},5.5721994318418698E-2,5.5704988531853128E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BU158,BU157/BU158)","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]
[]
[]
[null,null,"Total Capital",null,null,null,null,{"$f":"H35+H43","v":15569502},{"$f":"I35+I43","v":22861282},22803200,23605649,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU35+BU43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Borrowing",null,null,null,null,{"$f":"H35","v":5522365},{"$f":"I35","v":7737927},6489398,7744927,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C158","v":"Perpetual sukuk"},null,null,null,null,{"$f":"H41","v":0},{"$f":"I41","v":2231384},2230717,2231398,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity",null,null,null,null,{"$f":"H162-H163-H164","v":10047137},{"$f":"I162-I163-I164","v":12891971},14083085,13629324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU162-BU163-BU164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Borrowing Percent",null,null,null,null,{"$f":"H163/H162","v":0.35469117766258679},{"$f":"I163/I162","v":0.33847301301825505},0.28458277785573954,0.32809633829597312]
[null,null,"Perpetutual Sukuk Percent",null,null,null,null,{"$f":"H164/H162","v":0},{"$f":"I164/I162","v":9.7605374886675214E-2},9.7824735124894757E-2,9.4528136040657046E-2]
[null,null,"Equity",null,null,null,null,{"$f":"H165/H162","v":0.64530882233741327},{"$f":"I165/I162","v":0.56392161209506975},0.61759248701936575,0.5773755256633698]
[null,null,"Market to Book"]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"E130","v":0.25}]
[null,null,null,null,"Item",null,"Percent","Cost","After-Tax","WACC"]
[null,null,null,null,{"$f":"C163","v":"Borrowing"},null,{"$f":"K167","v":0.32809633829597312},{"$f":"K154","v":3.9915159696625305E-2},{"$f":"(1-I173)*H175","v":2.9936369772468979E-2},{"$f":"I175*G175","v":9.8220133042213262E-3}]
[null,null,null,null,{"$f":"C164","v":"Perpetual sukuk"},null,{"$f":"K168","v":9.4528136040657046E-2},{"$f":"K159","v":5.5704988531853128E-2},{"$f":"H176","v":5.5704988531853128E-2},{"$f":"I176*G176","v":5.2656887340822535E-3}]
[null,null,null,null,{"$f":"C165","v":"Equity"},null,0.5773755256633698,{"$f":"M177/100","v":0.15},{"$f":"H177","v":0.15},8.6606328849505462E-2,null,null,15]
[null,null,null,null,"WACC",null,null,null,null,{"$f":"SUM(J175:J177)","v":0.10169403088780904}]
[]
[]
[null,null,null,null,"Beta"]
[null,null,null,null,"EMRP"]
[null,null,null,null,"Rf"]
[null,null,null,null,"Cost of Equity"]
[]
[]
[null,null,null,null,null,null,"Be","Debt/Cap"]
[null,null,null,null,"Company 1",null,0.8,0.7]
[null,null,null,null,"Company 2",null,1.2,0.9]
[null,null,null,null,"Company 3",null,0.7,0.6]
[null,null,null,null,"Company 4",null,0.6,0.4]
[null,null,null,null,"Company 5",null,0.8,0.7]
[null,null,null,null,"Company 6",null,0.5,0.5]

{"sheet":"Valuation","index":3,"n_rows":78,"n_cols":95,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,"Periods"]
[null,null,null,"Valuation Period",null,null,{"$f":"'Timing Inputs'!E7","v":"2019-12-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!H3)","v":"2020-01-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!I3)","v":"2020-02-29"},{"$f":"INDEX('Financial Model'!6:6,Valuation!J3)","v":"2020-03-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!K3)","v":"2020-04-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!L3)","v":"2020-05-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!M3)","v":"2020-06-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!N3)","v":"2020-07-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!O3)","v":"2020-08-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!P3)","v":"2020-09-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!Q3)","v":"2020-10-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!R3)","v":"2020-11-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!S3)","v":"2020-12-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!T3)","v":"2021-01-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!U3)","v":"2021-02-28"},{"$f":"INDEX('Financial Model'!6:6,Valuation!V3)","v":"2021-03-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!W3)","v":"2021-04-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!X3)","v":"2021-05-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!Y3)","v":"2021-06-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!Z3)","v":"2021-07-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AA3)","v":"2021-08-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AB3)","v":"2021-09-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AC3)","v":"2021-10-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AD3)","v":"2021-11-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AE3)","v":"2021-12-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AF3)","v":"2022-01-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AG3)","v":"2022-02-28"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AH3)","v":"2022-03-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AI3)","v":"2022-04-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AJ3)","v":"2022-05-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AK3)","v":"2022-06-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AL3)","v":"2022-07-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AM3)","v":"2022-08-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AN3)","v":"2022-09-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AO3)","v":"2022-10-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AP3)","v":"2022-11-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AQ3)","v":"2022-12-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AR3)","v":"2023-03-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AS3)","v":"2023-06-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AT3)","v":"2023-09-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AU3)","v":"2023-12-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AV3)","v":"2024-03-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AW3)","v":"2024-06-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AX3)","v":"2024-09-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AY3)","v":"2024-12-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!AZ3)","v":"2025-03-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BA3)","v":"2025-06-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BB3)","v":"2025-09-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BC3)","v":"2025-12-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BD3)","v":"2026-03-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BE3)","v":"2026-06-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BF3)","v":"2026-09-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BG3)","v":"2026-12-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BH3)","v":"2027-03-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BI3)","v":"2027-06-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BJ3)","v":"2027-09-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BK3)","v":"2027-12-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BL3)","v":"2028-03-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BM3)","v":"2028-06-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BN3)","v":"2028-09-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BO3)","v":"2028-12-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BP3)","v":"2029-03-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BQ3)","v":"2029-06-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BR3)","v":"2029-09-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BS3)","v":"2029-12-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BT3)","v":"2030-03-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BU3)","v":"2030-06-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BV3)","v":"2030-09-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BW3)","v":"2030-12-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BX3)","v":"2031-03-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BY3)","v":"2031-06-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!BZ3)","v":"2031-09-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!CA3)","v":"2031-12-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!CB3)","v":"2032-03-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!CC3)","v":"2032-06-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!CD3)","v":"2032-09-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!CE3)","v":"2032-12-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!CF3)","v":"2033-03-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!CG3)","v":"2033-06-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!CH3)","v":"2033-09-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!CI3)","v":"2033-12-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!CJ3)","v":"2034-03-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!CK3)","v":"2034-06-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!CL3)","v":"2034-09-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!CM3)","v":"2034-12-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!CN3)","v":"2035-03-31"},{"$f":"INDEX('Financial Model'!6:6,Valuation!CO3)","v":"2035-06-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!CP3)","v":"2035-09-30"},{"$f":"INDEX('Financial Model'!6:6,Valuation!CQ3)","v":"2035-12-31"}]
[null,null,null,"Code Number",null,null,{"$f":"'Timing Inputs'!E8","v":11},{"$f":"G3+1","v":12},{"$f":"H3+1","v":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,{"$f":"BB3+1","v":59},60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,{"$f":"CI3+1","v":92},93,94,95,96,97,98,99]
[null,null,null,"Months in Period",null,null,{"$f":"INDEX('Financial Model'!5:5,Valuation!G3)","v":12},{"$f":"INDEX('Financial Model'!5:5,Valuation!H3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!I3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!J3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!K3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!L3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!M3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!N3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!O3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!P3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!Q3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!R3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!S3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!T3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!U3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!V3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!W3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!X3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!Y3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!Z3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!AA3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!AB3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!AC3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!AD3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!AE3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!AF3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!AG3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!AH3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!AI3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!AJ3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!AK3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!AL3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!AM3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!AN3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!AO3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!AP3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!AQ3)","v":1},{"$f":"INDEX('Financial Model'!5:5,Valuation!AR3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!AS3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!AT3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!AU3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!AV3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!AW3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!AX3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!AY3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!AZ3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BA3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BB3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BC3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BD3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BE3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BF3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BG3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BH3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BI3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BJ3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BK3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BL3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BM3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BN3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BO3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BP3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BQ3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BR3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BS3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BT3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BU3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BV3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BW3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BX3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BY3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!BZ3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!CA3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!CB3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!CC3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!CD3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!CE3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!CF3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!CG3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!CH3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!CI3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!CJ3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!CK3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!CL3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!CM3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!CN3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!CO3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!CP3)","v":3},{"$f":"INDEX('Financial Model'!5:5,Valuation!CQ3)","v":3}]
[null,null,null,"Terminal Period",{"$f":"'Timing Inputs'!E25","v":"2028-12-31"},null,null,{"$f":"H2=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,{"$f":"BT2=$E$5","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Holding Period",{"$f":"E5","v":"2028-12-31"},null,null,{"$f":"H2<=$E$6","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,{"$f":"BT2<=$E$6","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[]
[null,"FCFF"]
[]
[null,null,"EBITDA",null,null,null,{"$f":"INDEX('Financial Model'!98:98,Valuation!G3)","v":1611899},{"$f":"INDEX('Financial Model'!98:98,Valuation!H3)","v":17673.05197743373},{"$f":"INDEX('Financial Model'!98:98,Valuation!I3)","v":26004.169638802065},{"$f":"INDEX('Financial Model'!98:98,Valuation!J3)","v":34996.246669609915},{"$f":"INDEX('Financial Model'!98:98,Valuation!K3)","v":43784.08736317954},{"$f":"INDEX('Financial Model'!98:98,Valuation!L3)","v":52954.427387419972},{"$f":"INDEX('Financial Model'!98:98,Valuation!M3)","v":61916.482201095554},{"$f":"INDEX('Financial Model'!98:98,Valuation!N3)","v":71268.619184805662},{"$f":"INDEX('Financial Model'!98:98,Valuation!O3)","v":80714.521503066062},{"$f":"INDEX('Financial Model'!98:98,Valuation!P3)","v":89945.879786085454},{"$f":"INDEX('Financial Model'!98:98,Valuation!Q3)","v":99579.041935100919},{"$f":"INDEX('Financial Model'!98:98,Valuation!R3)","v":108993.40683109104},{"$f":"INDEX('Financial Model'!98:98,Valuation!S3)","v":134762.82000092871},{"$f":"INDEX('Financial Model'!98:98,Valuation!T3)","v":143376.10317778494},{"$f":"INDEX('Financial Model'!98:98,Valuation!U3)","v":151122.17564641673},{"$f":"INDEX('Financial Model'!98:98,Valuation!V3)","v":159786.51605427056},{"$f":"INDEX('Financial Model'!98:98,Valuation!W3)","v":168260.60566681379},{"$f":"INDEX('Financial Model'!98:98,Valuation!X3)","v":177110.31579919078},{"$f":"INDEX('Financial Model'!98:98,Valuation!Y3)","v":185765.59833778872},{"$f":"INDEX('Financial Model'!98:98,Valuation!Z3)","v":194804.42257773643},{"$f":"INDEX('Financial Model'!98:98,Valuation!AA3)","v":203940.81264111213},{"$f":"INDEX('Financial Model'!98:98,Valuation!AB3)","v":212876.31418543402},{"$f":"INDEX('Financial Model'!98:98,Valuation!AC3)","v":222207.60628953238},{"$f":"INDEX('Financial Model'!98:98,Valuation!AD3)","v":231333.61643378984},{"$f":"INDEX('Financial Model'!98:98,Valuation!AE3)","v":230356.22393348464},{"$f":"INDEX('Financial Model'!98:98,Valuation!AF3)","v":240985.01805397309},{"$f":"INDEX('Financial Model'!98:98,Valuation!AG3)","v":250758.4917175693},{"$f":"INDEX('Financial Model'!98:98,Valuation!AH3)","v":261689.90060915914},{"$f":"INDEX('Financial Model'!98:98,Valuation!AI3)","v":272380.61660236819},{"$f":"INDEX('Financial Model'!98:98,Valuation!AJ3)","v":283544.53565902193},{"$f":"INDEX('Financial Model'!98:98,Valuation!AK3)","v":294462.5473655411},{"$f":"INDEX('Financial Model'!98:98,Valuation!AL3)","v":305863.72469201218},{"$f":"INDEX('Financial Model'!98:98,Valuation!AM3)","v":317387.32628483197},{"$f":"INDEX('Financial Model'!98:98,Valuation!AN3)","v":328656.95339242346},{"$f":"INDEX('Financial Model'!98:98,Valuation!AO3)","v":340425.1570701031},{"$f":"INDEX('Financial Model'!98:98,Valuation!AP3)","v":351933.89979720779},{"$f":"INDEX('Financial Model'!98:98,Valuation!AQ3)","v":353192.81645846623},{"$f":"INDEX('Financial Model'!98:98,Valuation!AR3)","v":1157734.7308960776},{"$f":"INDEX('Financial Model'!98:98,Valuation!AS3)","v":1259783.4145608698},{"$f":"INDEX('Financial Model'!98:98,Valuation!AT3)","v":1365994.8167556515},{"$f":"INDEX('Financial Model'!98:98,Valuation!AU3)","v":1442304.4176315544},{"$f":"INDEX('Financial Model'!98:98,Valuation!AV3)","v":1533650.5493411692},{"$f":"INDEX('Financial Model'!98:98,Valuation!AW3)","v":1626965.3486572625},{"$f":"INDEX('Financial Model'!98:98,Valuation!AX3)","v":1723442.1887537586},{"$f":"INDEX('Financial Model'!98:98,Valuation!AY3)","v":1822115.2803890286},{"$f":"INDEX('Financial Model'!98:98,Valuation!AZ3)","v":1941508.8168591396},{"$f":"INDEX('Financial Model'!98:98,Valuation!BA3)","v":2065720.1825492699},{"$f":"INDEX('Financial Model'!98:98,Valuation!BB3)","v":2194719.7570538642},{"$f":"INDEX('Financial Model'!98:98,Valuation!BC3)","v":2327254.1337515777},{"$f":"INDEX('Financial Model'!98:98,Valuation!BD3)","v":2392522.0854558307},{"$f":"INDEX('Financial Model'!98:98,Valuation!BE3)","v":2458631.1843827758},{"$f":"INDEX('Financial Model'!98:98,Valuation!BF3)","v":2526370.2422792511},{"$f":"INDEX('Financial Model'!98:98,Valuation!BG3)","v":2595029.7746069743},{"$f":"INDEX('Financial Model'!98:98,Valuation!BH3)","v":2601714.556120161},{"$f":"INDEX('Financial Model'!98:98,Valuation!BI3)","v":2607789.9939569221},{"$f":"INDEX('Financial Model'!98:98,Valuation!BJ3)","v":2613941.1738148322},{"$f":"INDEX('Financial Model'!98:98,Valuation!BK3)","v":2620101.394927816},{"$f":"INDEX('Financial Model'!98:98,Valuation!BL3)","v":2626203.564518963},{"$f":"INDEX('Financial Model'!98:98,Valuation!BM3)","v":2632314.605765562},{"$f":"INDEX('Financial Model'!98:98,Valuation!BN3)","v":2638501.8328983109},{"$f":"INDEX('Financial Model'!98:98,Valuation!BO3)","v":2644698.1542698871},{"$f":"INDEX('Financial Model'!98:98,Valuation!BP3)","v":2650768.5856799637},{"$f":"INDEX('Financial Model'!98:98,Valuation!BQ3)","v":2656915.3408477558},{"$f":"INDEX('Financial Model'!98:98,Valuation!BR3)","v":2663138.727144436},{"$f":"INDEX('Financial Model'!98:98,Valuation!BS3)","v":2669371.2608281579},{"$f":"INDEX('Financial Model'!98:98,Valuation!BT3)","v":2675477.1688289228},{"$f":"INDEX('Financial Model'!98:98,Valuation!BU3)","v":2681659.8466358865},{"$f":"INDEX('Financial Model'!98:98,Valuation!BV3)","v":2687919.6034165462},{"$f":"INDEX('Financial Model'!98:98,Valuation!BW3)","v":2659987.0862003723},{"$f":"INDEX('Financial Model'!98:98,Valuation!BX3)","v":2664140.0816896851},{"$f":"INDEX('Financial Model'!98:98,Valuation!BY3)","v":2668343.3448691331},{"$f":"INDEX('Financial Model'!98:98,Valuation!BZ3)","v":2672597.0165839787},{"$f":"INDEX('Financial Model'!98:98,Valuation!CA3)","v":2676854.9344016584},{"$f":"INDEX('Financial Model'!98:98,Valuation!CB3)","v":2681070.7517822296},{"$f":"INDEX('Financial Model'!98:98,Valuation!CC3)","v":2685290.7317135213},{"$f":"INDEX('Financial Model'!98:98,Valuation!CD3)","v":2689561.3206594419},{"$f":"INDEX('Financial Model'!98:98,Valuation!CE3)","v":2693836.1725953268},{"$f":"INDEX('Financial Model'!98:98,Valuation!CF3)","v":2698022.222041918},{"$f":"INDEX('Financial Model'!98:98,Valuation!CG3)","v":2702258.9392624111},{"$f":"INDEX('Financial Model'!98:98,Valuation!CH3)","v":2706546.4662230657},{"$f":"INDEX('Financial Model'!98:98,Valuation!CI3)","v":2710838.2730815602},{"$f":"INDEX('Financial Model'!98:98,Valuation!CJ3)","v":2715040.9252422266},{"$f":"INDEX('Financial Model'!98:98,Valuation!CK3)","v":2719294.446135377},{"$f":"INDEX('Financial Model'!98:98,Valuation!CL3)","v":2723598.9782903381},{"$f":"INDEX('Financial Model'!98:98,Valuation!CM3)","v":2727907.8073180737},{"$f":"INDEX('Financial Model'!98:98,Valuation!CN3)","v":2732127.1280425191},{"$f":"INDEX('Financial Model'!98:98,Valuation!CO3)","v":2736397.5192550719},{"$f":"INDEX('Financial Model'!98:98,Valuation!CP3)","v":2740719.1240503606},{"$f":"INDEX('Financial Model'!98:98,Valuation!CQ3)","v":2710035.2721111719}]
[null,null,"Less: working cap changes",null,null,null,{"$f":"INDEX('Financial Model'!121:121,Valuation!G3)","v":-603097},{"$f":"INDEX('Financial Model'!121:121,Valuation!H3)","v":21253944.303771947},{"$f":"INDEX('Financial Model'!121:121,Valuation!I3)","v":194948.1532760188},{"$f":"INDEX('Financial Model'!121:121,Valuation!J3)","v":210414.60252090544},{"$f":"INDEX('Financial Model'!121:121,Valuation!K3)","v":205635.47222952917},{"$f":"INDEX('Financial Model'!121:121,Valuation!L3)","v":214585.95656722412},{"$f":"INDEX('Financial Model'!121:121,Valuation!M3)","v":209712.08264001086},{"$f":"INDEX('Financial Model'!121:121,Valuation!N3)","v":218840.00541881472},{"$f":"INDEX('Financial Model'!121:121,Valuation!O3)","v":221034.11424729601},{"$f":"INDEX('Financial Model'!121:121,Valuation!P3)","v":216013.78382265195},{"$f":"INDEX('Financial Model'!121:121,Valuation!Q3)","v":225415.99428696185},{"$f":"INDEX('Financial Model'!121:121,Valuation!R3)","v":220296.13856616989},{"$f":"INDEX('Financial Model'!121:121,Valuation!S3)","v":237060.11818419769},{"$f":"INDEX('Financial Model'!121:121,Valuation!T3)","v":231470.70687584579},{"$f":"INDEX('Financial Model'!121:121,Valuation!U3)","v":208379.76560390741},{"$f":"INDEX('Financial Model'!121:121,Valuation!V3)","v":232881.20522113517},{"$f":"INDEX('Financial Model'!121:121,Valuation!W3)","v":227565.74634120613},{"$f":"INDEX('Financial Model'!121:121,Valuation!X3)","v":237443.56581283733},{"$f":"INDEX('Financial Model'!121:121,Valuation!Y3)","v":232023.93041224033},{"$f":"INDEX('Financial Model'!121:121,Valuation!Z3)","v":242095.22053049505},{"$f":"INDEX('Financial Model'!121:121,Valuation!AA3)","v":244493.95483630896},{"$f":"INDEX('Financial Model'!121:121,Valuation!AB3)","v":238913.33091343939},{"$f":"INDEX('Financial Model'!121:121,Valuation!AC3)","v":249283.59792906046},{"$f":"INDEX('Financial Model'!121:121,Valuation!AD3)","v":243593.60694306344},{"$f":"INDEX('Financial Model'!121:121,Valuation!AE3)","v":249438.59797737375},{"$f":"INDEX('Financial Model'!121:121,Valuation!AF3)","v":264059.33310706168},{"$f":"INDEX('Financial Model'!121:121,Valuation!AG3)","v":242583.89365693554},{"$f":"INDEX('Financial Model'!121:121,Valuation!AH3)","v":271193.95801980048},{"$f":"INDEX('Financial Model'!121:121,Valuation!AI3)","v":265091.80727164447},{"$f":"INDEX('Financial Model'!121:121,Valuation!AJ3)","v":276690.14232569933},{"$f":"INDEX('Financial Model'!121:121,Valuation!AK3)","v":270464.28132596985},{"$f":"INDEX('Financial Model'!121:121,Valuation!AL3)","v":282297.63192631677},{"$f":"INDEX('Financial Model'!121:121,Valuation!AM3)","v":285190.71565746143},{"$f":"INDEX('Financial Model'!121:121,Valuation!AN3)","v":278773.52017548308},{"$f":"INDEX('Financial Model'!121:121,Valuation!AO3)","v":290970.35299219564},{"$f":"INDEX('Financial Model'!121:121,Valuation!AP3)","v":284423.06681763008},{"$f":"INDEX('Financial Model'!121:121,Valuation!AQ3)","v":292025.53808221593},{"$f":"INDEX('Financial Model'!121:121,Valuation!AR3)","v":-673.66023968160152},{"$f":"INDEX('Financial Model'!121:121,Valuation!AS3)","v":840223.38021749631},{"$f":"INDEX('Financial Model'!121:121,Valuation!AT3)","v":873415.47781698406},{"$f":"INDEX('Financial Model'!121:121,Valuation!AU3)","v":883313.54513398185},{"$f":"INDEX('Financial Model'!121:121,Valuation!AV3)","v":725104.017845992},{"$f":"INDEX('Financial Model'!121:121,Valuation!AW3)","v":740477.94981234521},{"$f":"INDEX('Financial Model'!121:121,Valuation!AX3)","v":765299.23183520883},{"$f":"INDEX('Financial Model'!121:121,Valuation!AY3)","v":782448.77822522819},{"$f":"INDEX('Financial Model'!121:121,Valuation!AZ3)","v":943808.2189367488},{"$f":"INDEX('Financial Model'!121:121,Valuation!BA3)","v":981544.93556592613},{"$f":"INDEX('Financial Model'!121:121,Valuation!BB3)","v":1019051.2479149476},{"$f":"INDEX('Financial Model'!121:121,Valuation!BC3)","v":1046641.5991878957},{"$f":"INDEX('Financial Model'!121:121,Valuation!BD3)","v":521701.93558678031},{"$f":"INDEX('Financial Model'!121:121,Valuation!BE3)","v":528421.45396160334},{"$f":"INDEX('Financial Model'!121:121,Valuation!BF3)","v":541294.3425552845},{"$f":"INDEX('Financial Model'!121:121,Valuation!BG3)","v":548493.04770620912},{"$f":"INDEX('Financial Model'!121:121,Valuation!BH3)","v":64826.914167754352},{"$f":"INDEX('Financial Model'!121:121,Valuation!BI3)","v":60233.530238591135},{"$f":"INDEX('Financial Model'!121:121,Valuation!BJ3)","v":60984.457076102495},{"$f":"INDEX('Financial Model'!121:121,Valuation!BK3)","v":61074.094518780708},{"$f":"INDEX('Financial Model'!121:121,Valuation!BL3)","v":60498.556065440178},{"$f":"INDEX('Financial Model'!121:121,Valuation!BM3)","v":60586.512051708996},{"$f":"INDEX('Financial Model'!121:121,Valuation!BN3)","v":61341.839486606419},{"$f":"INDEX('Financial Model'!121:121,Valuation!BO3)","v":61432.002224527299},{"$f":"INDEX('Financial Model'!121:121,Valuation!BP3)","v":60183.895173408091},{"$f":"INDEX('Financial Model'!121:121,Valuation!BQ3)","v":60940.58950420469},{"$f":"INDEX('Financial Model'!121:121,Valuation!BR3)","v":61700.331195786595},{"$f":"INDEX('Financial Model'!121:121,Valuation!BS3)","v":61791.020859435201},{"$f":"INDEX('Financial Model'!121:121,Valuation!BT3)","v":60535.619667246938},{"$f":"INDEX('Financial Model'!121:121,Valuation!BU3)","v":61296.736243091524},{"$f":"INDEX('Financial Model'!121:121,Valuation!BV3)","v":62060.917988933623},{"$f":"INDEX('Financial Model'!121:121,Valuation!BW3)","v":46761.473978541791},{"$f":"INDEX('Financial Model'!121:121,Valuation!BX3)","v":41344.247907981277},{"$f":"INDEX('Financial Model'!121:121,Valuation!BY3)","v":41844.677019461989},{"$f":"INDEX('Financial Model'!121:121,Valuation!BZ3)","v":42346.508285477757},{"$f":"INDEX('Financial Model'!121:121,Valuation!CA3)","v":42388.779443405569},{"$f":"INDEX('Financial Model'!121:121,Valuation!CB3)","v":41969.65765208751},{"$f":"INDEX('Financial Model'!121:121,Valuation!CC3)","v":42011.097025021911},{"$f":"INDEX('Financial Model'!121:121,Valuation!CD3)","v":42514.924118645489},{"$f":"INDEX('Financial Model'!121:121,Valuation!CE3)","v":42557.363392747939},{"$f":"INDEX('Financial Model'!121:121,Valuation!CF3)","v":41673.30942697823},{"$f":"INDEX('Financial Model'!121:121,Valuation!CG3)","v":42177.721485808492},{"$f":"INDEX('Financial Model'!121:121,Valuation!CH3)","v":42683.546859033406},{"$f":"INDEX('Financial Model'!121:121,Valuation!CI3)","v":42726.154455833137},{"$f":"INDEX('Financial Model'!121:121,Valuation!CJ3)","v":41838.594154208899},{"$f":"INDEX('Financial Model'!121:121,Valuation!CK3)","v":42345.006812721491},{"$f":"INDEX('Financial Model'!121:121,Valuation!CL3)","v":42852.838391132653},{"$f":"INDEX('Financial Model'!121:121,Valuation!CM3)","v":42895.614978194237},{"$f":"INDEX('Financial Model'!121:121,Valuation!CN3)","v":42004.534433923662},{"$f":"INDEX('Financial Model'!121:121,Valuation!CO3)","v":42512.955626897514},{"$f":"INDEX('Financial Model'!121:121,Valuation!CP3)","v":43022.801367469132},{"$f":"INDEX('Financial Model'!121:121,Valuation!CQ3)","v":27311.35082282871}]
[null,null,"Less: taxes on operations",null,null,null,{"$f":"INDEX('Financial Model'!130:130,Valuation!G3)","v":101471.5},{"$f":"INDEX('Financial Model'!130:130,Valuation!H3)","v":-21575.550568141567},{"$f":"INDEX('Financial Model'!130:130,Valuation!I3)","v":-19515.732354779695},{"$f":"INDEX('Financial Model'!130:130,Valuation!J3)","v":-17290.694581453023},{"$f":"INDEX('Financial Model'!130:130,Valuation!K3)","v":-15116.736192747103},{"$f":"INDEX('Financial Model'!130:130,Valuation!L3)","v":-12847.173289616621},{"$f":"INDEX('Financial Model'!130:130,Valuation!M3)","v":-10629.702025318278},{"$f":"INDEX('Financial Model'!130:130,Valuation!N3)","v":-8314.730572665856},{"$f":"INDEX('Financial Model'!130:130,Valuation!O3)","v":-5976.3381585099232},{"$f":"INDEX('Financial Model'!130:130,Valuation!P3)","v":-3691.6021432936868},{"$f":"INDEX('Financial Model'!130:130,Valuation!Q3)","v":-1306.4355697191568},{"$f":"INDEX('Financial Model'!130:130,Valuation!R3)","v":1024.011264431123},{"$f":"INDEX('Financial Model'!130:130,Valuation!S3)","v":7443.1997228322543},{"$f":"INDEX('Financial Model'!130:130,Valuation!T3)","v":9573.335220717945},{"$f":"INDEX('Financial Model'!130:130,Valuation!U3)","v":11486.64756120243},{"$f":"INDEX('Financial Model'!130:130,Valuation!V3)","v":13629.506388056361},{"$f":"INDEX('Financial Model'!130:130,Valuation!W3)","v":15724.781999539635},{"$f":"INDEX('Financial Model'!130:130,Valuation!X3)","v":17913.942206315387},{"$f":"INDEX('Financial Model'!130:130,Valuation!Y3)","v":20054.474961841461},{"$f":"INDEX('Financial Model'!130:130,Valuation!Z3)","v":22290.872571745087},{"$f":"INDEX('Financial Model'!130:130,Valuation!AA3)","v":24551.641048374804},{"$f":"INDEX('Financial Model'!130:130,Valuation!AB3)","v":26762.166787923092},{"$f":"INDEX('Financial Model'!130:130,Valuation!AC3)","v":29071.619541894397},{"$f":"INDEX('Financial Model'!130:130,Valuation!AD3)","v":31329.731162165161},{"$f":"INDEX('Financial Model'!130:130,Valuation!AE3)","v":31061.971459319644},{"$f":"INDEX('Financial Model'!130:130,Valuation!AF3)","v":33695.737731445508},{"$f":"INDEX('Financial Model'!130:130,Valuation!AG3)","v":36115.653190853758},{"$f":"INDEX('Financial Model'!130:130,Valuation!AH3)","v":38825.031740482169},{"$f":"INDEX('Financial Model'!130:130,Valuation!AI3)","v":41474.216330437339},{"$f":"INDEX('Financial Model'!130:130,Valuation!AJ3)","v":44241.680932859643},{"$f":"INDEX('Financial Model'!130:130,Valuation!AK3)","v":46947.647926022095},{"$f":"INDEX('Financial Model'!130:130,Valuation!AL3)","v":49774.385534097957},{"$f":"INDEX('Financial Model'!130:130,Valuation!AM3)","v":52631.708400321862},{"$f":"INDEX('Financial Model'!130:130,Valuation!AN3)","v":55425.516818418793},{"$f":"INDEX('Financial Model'!130:130,Valuation!AO3)","v":58343.948533820811},{"$f":"INDEX('Financial Model'!130:130,Valuation!AP3)","v":61197.494147948877},{"$f":"INDEX('Financial Model'!130:130,Valuation!AQ3)","v":61488.562363555626},{"$f":"INDEX('Financial Model'!130:130,Valuation!AR3)","v":208933.71192019631},{"$f":"INDEX('Financial Model'!130:130,Valuation!AS3)","v":234232.55791376421},{"$f":"INDEX('Financial Model'!130:130,Valuation!AT3)","v":260571.51822878452},{"$f":"INDEX('Financial Model'!130:130,Valuation!AU3)","v":279434.4614049659},{"$f":"INDEX('Financial Model'!130:130,Valuation!AV3)","v":302055.96897841187},{"$f":"INDEX('Financial Model'!130:130,Valuation!AW3)","v":325169.07363628945},{"$f":"INDEX('Financial Model'!130:130,Valuation!AX3)","v":349072.11716206418},{"$f":"INDEX('Financial Model'!130:130,Valuation!AY3)","v":373523.65073131182},{"$f":"INDEX('Financial Model'!130:130,Valuation!AZ3)","v":403154.72115001979},{"$f":"INDEX('Financial Model'!130:130,Valuation!BA3)","v":433989.67299243074},{"$f":"INDEX('Financial Model'!130:130,Valuation!BB3)","v":466021.09963107039},{"$f":"INDEX('Financial Model'!130:130,Valuation!BC3)","v":498935.64788047294},{"$f":"INDEX('Financial Model'!130:130,Valuation!BD3)","v":515033.00940980902},{"$f":"INDEX('Financial Model'!130:130,Valuation!BE3)","v":531340.07573486678},{"$f":"INDEX('Financial Model'!130:130,Valuation!BF3)","v":548054.04825002945},{"$f":"INDEX('Financial Model'!130:130,Valuation!BG3)","v":564997.5542743128},{"$f":"INDEX('Financial Model'!130:130,Valuation!BH3)","v":566446.78594575927},{"$f":"INDEX('Financial Model'!130:130,Valuation!BI3)","v":567743.09349427617},{"$f":"INDEX('Financial Model'!130:130,Valuation!BJ3)","v":569057.74678551708},{"$f":"INDEX('Financial Model'!130:130,Valuation!BK3)","v":570374.06906509236},{"$f":"INDEX('Financial Model'!130:130,Valuation!BL3)","v":571675.28557176189},{"$f":"INDEX('Financial Model'!130:130,Valuation!BM3)","v":572978.12552868307},{"$f":"INDEX('Financial Model'!130:130,Valuation!BN3)","v":574299.41591820156},{"$f":"INDEX('Financial Model'!130:130,Valuation!BO3)","v":575622.38224898372},{"$f":"INDEX('Financial Model'!130:130,Valuation!BP3)","v":576913.27688725886},{"$f":"INDEX('Financial Model'!130:130,Valuation!BQ3)","v":578222.65167494514},{"$f":"INDEX('Financial Model'!130:130,Valuation!BR3)","v":579550.5818627422},{"$f":"INDEX('Financial Model'!130:130,Valuation!BS3)","v":580880.1949188757},{"$f":"INDEX('Financial Model'!130:130,Valuation!BT3)","v":582177.54597530328},{"$f":"INDEX('Financial Model'!130:130,Valuation!BU3)","v":583493.4822995296},{"$f":"INDEX('Financial Model'!130:130,Valuation!BV3)","v":584828.07957439206},{"$f":"INDEX('Financial Model'!130:130,Valuation!BW3)","v":577613.99794395722},{"$f":"INDEX('Financial Model'!130:130,Valuation!BX3)","v":578420.68246622919},{"$f":"INDEX('Financial Model'!130:130,Valuation!BY3)","v":579239.32026550721},{"$f":"INDEX('Financial Model'!130:130,Valuation!BZ3)","v":580069.94492694642},{"$f":"INDEX('Financial Model'!130:130,Valuation!CA3)","v":580901.01421193592},{"$f":"INDEX('Financial Model'!130:130,Valuation!CB3)","v":581720.93985069927},{"$f":"INDEX('Financial Model'!130:130,Valuation!CC3)","v":582541.28595107072},{"$f":"INDEX('Financial Model'!130:130,Valuation!CD3)","v":583373.6624855611},{"$f":"INDEX('Financial Model'!130:130,Valuation!CE3)","v":584206.48130018217},{"$f":"INDEX('Financial Model'!130:130,Valuation!CF3)","v":585016.47437293106},{"$f":"INDEX('Financial Model'!130:130,Valuation!CG3)","v":585838.50761303981},{"$f":"INDEX('Financial Model'!130:130,Valuation!CH3)","v":586672.61485111667},{"$f":"INDEX('Financial Model'!130:130,Valuation!CI3)","v":587507.161961223},{"$f":"INDEX('Financial Model'!130:130,Valuation!CJ3)","v":588318.78862467024},{"$f":"INDEX('Financial Model'!130:130,Valuation!CK3)","v":589142.4990248403},{"$f":"INDEX('Financial Model'!130:130,Valuation!CL3)","v":589978.32711543166},{"$f":"INDEX('Financial Model'!130:130,Valuation!CM3)","v":590814.59261610417},{"$f":"INDEX('Financial Model'!130:130,Valuation!CN3)","v":591627.84254529991},{"$f":"INDEX('Financial Model'!130:130,Valuation!CO3)","v":592453.21990885504},{"$f":"INDEX('Financial Model'!130:130,Valuation!CP3)","v":593290.75878392917},{"$f":"INDEX('Financial Model'!130:130,Valuation!CQ3)","v":585376.28989022598}]
[null,null,"Less: CAPEX",null,null,null,{"$f":"INDEX('Financial Model'!105:105,Valuation!G3)","v":1023605},{"$f":"INDEX('Financial Model'!105:105,Valuation!H3)","v":124770.3051},{"$f":"INDEX('Financial Model'!105:105,Valuation!I3)","v":124880.518869505},{"$f":"INDEX('Financial Model'!105:105,Valuation!J3)","v":124990.82999450641},{"$f":"INDEX('Financial Model'!105:105,Valuation!K3)","v":125101.23856100153},{"$f":"INDEX('Financial Model'!105:105,Valuation!L3)","v":125211.74465506374},{"$f":"INDEX('Financial Model'!105:105,Valuation!M3)","v":125322.3483628424},{"$f":"INDEX('Financial Model'!105:105,Valuation!N3)","v":125433.04977056289},{"$f":"INDEX('Financial Model'!105:105,Valuation!O3)","v":125543.8489645269},{"$f":"INDEX('Financial Model'!105:105,Valuation!P3)","v":125654.74603111224},{"$f":"INDEX('Financial Model'!105:105,Valuation!Q3)","v":125765.74105677305},{"$f":"INDEX('Financial Model'!105:105,Valuation!R3)","v":125876.83412803985},{"$f":"INDEX('Financial Model'!105:105,Valuation!S3)","v":125988.02533151963},{"$f":"INDEX('Financial Model'!105:105,Valuation!T3)","v":126099.31475389579},{"$f":"INDEX('Financial Model'!105:105,Valuation!U3)","v":126210.7024819284},{"$f":"INDEX('Financial Model'!105:105,Valuation!V3)","v":126322.18860245413},{"$f":"INDEX('Financial Model'!105:105,Valuation!W3)","v":126433.77320238629},{"$f":"INDEX('Financial Model'!105:105,Valuation!X3)","v":126545.45636871507},{"$f":"INDEX('Financial Model'!105:105,Valuation!Y3)","v":126657.23818850744},{"$f":"INDEX('Financial Model'!105:105,Valuation!Z3)","v":126769.11874890729},{"$f":"INDEX('Financial Model'!105:105,Valuation!AA3)","v":126881.0981371355},{"$f":"INDEX('Financial Model'!105:105,Valuation!AB3)","v":126993.17644048997},{"$f":"INDEX('Financial Model'!105:105,Valuation!AC3)","v":127105.35374634575},{"$f":"INDEX('Financial Model'!105:105,Valuation!AD3)","v":127217.63014215503},{"$f":"INDEX('Financial Model'!105:105,Valuation!AE3)","v":127330.00571544727},{"$f":"INDEX('Financial Model'!105:105,Valuation!AF3)","v":127442.48055382927},{"$f":"INDEX('Financial Model'!105:105,Valuation!AG3)","v":127555.05474498513},{"$f":"INDEX('Financial Model'!105:105,Valuation!AH3)","v":127667.72837667653},{"$f":"INDEX('Financial Model'!105:105,Valuation!AI3)","v":127780.50153674259},{"$f":"INDEX('Financial Model'!105:105,Valuation!AJ3)","v":127893.37431310004},{"$f":"INDEX('Financial Model'!105:105,Valuation!AK3)","v":128006.34679374329},{"$f":"INDEX('Financial Model'!105:105,Valuation!AL3)","v":128119.41906674442},{"$f":"INDEX('Financial Model'!105:105,Valuation!AM3)","v":128232.59122025341},{"$f":"INDEX('Financial Model'!105:105,Valuation!AN3)","v":128345.86334249795},{"$f":"INDEX('Financial Model'!105:105,Valuation!AO3)","v":128459.23552178382},{"$f":"INDEX('Financial Model'!105:105,Valuation!AP3)","v":128572.70784649471},{"$f":"INDEX('Financial Model'!105:105,Valuation!AQ3)","v":128686.28040509246},{"$f":"INDEX('Financial Model'!105:105,Valuation!AR3)","v":386399.85985835089},{"$f":"INDEX('Financial Model'!105:105,Valuation!AS3)","v":387423.81948697555},{"$f":"INDEX('Financial Model'!105:105,Valuation!AT3)","v":388450.49260861607},{"$f":"INDEX('Financial Model'!105:105,Valuation!AU3)","v":389479.88641402888},{"$f":"INDEX('Financial Model'!105:105,Valuation!AV3)","v":390512.00811302604},{"$f":"INDEX('Financial Model'!105:105,Valuation!AW3)","v":391546.86493452557},{"$f":"INDEX('Financial Model'!105:105,Valuation!AX3)","v":392584.46412660211},{"$f":"INDEX('Financial Model'!105:105,Valuation!AY3)","v":393624.81295653759},{"$f":"INDEX('Financial Model'!105:105,Valuation!AZ3)","v":394667.91871087247},{"$f":"INDEX('Financial Model'!105:105,Valuation!BA3)","v":395713.78869545629},{"$f":"INDEX('Financial Model'!105:105,Valuation!BB3)","v":396762.43023549923},{"$f":"INDEX('Financial Model'!105:105,Valuation!BC3)","v":397813.85067562322},{"$f":"INDEX('Financial Model'!105:105,Valuation!BD3)","v":398868.05737991363},{"$f":"INDEX('Financial Model'!105:105,Valuation!BE3)","v":399925.05773197045},{"$f":"INDEX('Financial Model'!105:105,Valuation!BF3)","v":400984.8591349601},{"$f":"INDEX('Financial Model'!105:105,Valuation!BG3)","v":402047.46901166782},{"$f":"INDEX('Financial Model'!105:105,Valuation!BH3)","v":403112.89480454865},{"$f":"INDEX('Financial Model'!105:105,Valuation!BI3)","v":404181.14397578075},{"$f":"INDEX('Financial Model'!105:105,Valuation!BJ3)","v":405252.22400731652},{"$f":"INDEX('Financial Model'!105:105,Valuation!BK3)","v":406326.14240093593},{"$f":"INDEX('Financial Model'!105:105,Valuation!BL3)","v":407402.90667829843},{"$f":"INDEX('Financial Model'!105:105,Valuation!BM3)","v":408482.52438099583},{"$f":"INDEX('Financial Model'!105:105,Valuation!BN3)","v":409565.00307060545},{"$f":"INDEX('Financial Model'!105:105,Valuation!BO3)","v":410650.35032874264},{"$f":"INDEX('Financial Model'!105:105,Valuation!BP3)","v":411738.57375711383},{"$f":"INDEX('Financial Model'!105:105,Valuation!BQ3)","v":412829.68097757013},{"$f":"INDEX('Financial Model'!105:105,Valuation!BR3)","v":413923.67963216075},{"$f":"INDEX('Financial Model'!105:105,Valuation!BS3)","v":415020.57738318597},{"$f":"INDEX('Financial Model'!105:105,Valuation!BT3)","v":416120.38191325148},{"$f":"INDEX('Financial Model'!105:105,Valuation!BU3)","v":417223.10092532152},{"$f":"INDEX('Financial Model'!105:105,Valuation!BV3)","v":418328.74214277364},{"$f":"INDEX('Financial Model'!105:105,Valuation!BW3)","v":419437.31330945203},{"$f":"INDEX('Financial Model'!105:105,Valuation!BX3)","v":420548.82218972209},{"$f":"INDEX('Financial Model'!105:105,Valuation!BY3)","v":421663.27656852489},{"$f":"INDEX('Financial Model'!105:105,Valuation!BZ3)","v":422780.68425143149},{"$f":"INDEX('Financial Model'!105:105,Valuation!CA3)","v":423901.05306469771},{"$f":"INDEX('Financial Model'!105:105,Valuation!CB3)","v":425024.39085531916},{"$f":"INDEX('Financial Model'!105:105,Valuation!CC3)","v":426150.70549108583},{"$f":"INDEX('Financial Model'!105:105,Valuation!CD3)","v":427280.00486063719},{"$f":"INDEX('Financial Model'!105:105,Valuation!CE3)","v":428412.29687351786},{"$f":"INDEX('Financial Model'!105:105,Valuation!CF3)","v":429547.58946023259},{"$f":"INDEX('Financial Model'!105:105,Valuation!CG3)","v":430685.89057230222},{"$f":"INDEX('Financial Model'!105:105,Valuation!CH3)","v":431827.20818231889},{"$f":"INDEX('Financial Model'!105:105,Valuation!CI3)","v":432971.55028400198},{"$f":"INDEX('Financial Model'!105:105,Valuation!CJ3)","v":434118.92489225458},{"$f":"INDEX('Financial Model'!105:105,Valuation!CK3)","v":435269.3400432191},{"$f":"INDEX('Financial Model'!105:105,Valuation!CL3)","v":436422.80379433365},{"$f":"INDEX('Financial Model'!105:105,Valuation!CM3)","v":437579.32422438863},{"$f":"INDEX('Financial Model'!105:105,Valuation!CN3)","v":438738.90943358321},{"$f":"INDEX('Financial Model'!105:105,Valuation!CO3)","v":439901.56754358223},{"$f":"INDEX('Financial Model'!105:105,Valuation!CP3)","v":441067.3066975727},{"$f":"INDEX('Financial Model'!105:105,Valuation!CQ3)","v":442236.13506032131}]
[null,null,"Less: Deferred taxes"]
[null,null,"Add: Changes in provison "]
[null,null,null,"FCFF",null,null,{"$f":"G11-G12-G13-G14-G15+G16","v":1089919.5},{"$f":"H11-H12-H13-H14-H15+H16","v":-21339466.006326374},-274308.77015194204,-283118.49126434891,-271835.88723460404,-273996.10054525128,-262488.24677643942,-264689.7054319061,-259887.10355024692,-248031.04792438506,-250296.25783891484,-238203.5771275498,-235728.52323762089,-223767.25367267459,-194954.94000062151,-213046.38415737508,-201463.69587631826,-204792.648588677,-192970.04522480053,-196350.78927341098,-191985.88138070714,-179792.35995641846,-183252.96492776822,-170807.35181359379,-177474.35121865603,-184212.53333836337,-155496.10987520515,-175996.81752780004,-161965.90853645623,-165280.66191263706,-150955.72868019412,-154327.71183514697,-148667.68899320473,-133887.94694397636,-137348.37997769716,-122259.36901486588,-129007.56439239779,563074.81935721193,-202096.34305736626,-156442.67189873316,-109923.47532142221,115978.55440373928,169771.46027410228,216486.37562988343,272518.03847595095,199877.95806149853,254471.78529545671,312884.979272347,{"$f":"BC11-BC12-BC13-BC14-BC15+BC16","v":383863.03600758588},{"$f":"BD11-BD12-BD13-BD14-BD15+BD16","v":956919.08307932771},{"$f":"BE11-BE12-BE13-BE14-BE15+BE16","v":998944.59695433523},{"$f":"BF11-BF12-BF13-BF14-BF15+BF16","v":1036036.9923389772},{"$f":"BG11-BG12-BG13-BG14-BG15+BG16","v":1079491.7036147846},{"$f":"BH11-BH12-BH13-BH14-BH15+BH16","v":1567327.9612020988},{"$f":"BI11-BI12-BI13-BI14-BI15+BI16","v":1575632.2262482741},{"$f":"BJ11-BJ12-BJ13-BJ14-BJ15+BJ16","v":1578646.745945896},{"$f":"BK11-BK12-BK13-BK14-BK15+BK16","v":1582327.0889430069},{"$f":"BL11-BL12-BL13-BL14-BL15+BL16","v":1586626.8162034624},{"$f":"BM11-BM12-BM13-BM14-BM15+BM16","v":1590267.4438041742},{"$f":"BN11-BN12-BN13-BN14-BN15+BN16","v":1593295.5744228973},{"$f":"BO11-BO12-BO13-BO14-BO15+BO16","v":1596993.4194676336},{"$f":"BP11-BP12-BP13-BP14-BP15+BP16","v":1601932.8398621827},{"$f":"BQ11-BQ12-BQ13-BQ14-BQ15+BQ16","v":1604922.4186910358},{"$f":"BR11-BR12-BR13-BR14-BR15+BR16","v":1607964.1344537465},{"$f":"BS11-BS12-BS13-BS14-BS15+BS16","v":1611679.4676666611},{"$f":"BT11-BT12-BT13-BT14-BT15+BT16","v":1616643.6212731211},{"$f":"BU11-BU12-BU13-BU14-BU15+BU16","v":1619646.527167944},{"$f":"BV11-BV12-BV13-BV14-BV15+BV16","v":1622701.8637104467},{"$f":"BW11-BW12-BW13-BW14-BW15+BW16","v":1616174.3009684212},{"$f":"BX11-BX12-BX13-BX14-BX15+BX16","v":1623826.3291257527},{"$f":"BY11-BY12-BY13-BY14-BY15+BY16","v":1625596.0710156388},{"$f":"BZ11-BZ12-BZ13-BZ14-BZ15+BZ16","v":1627399.8791201231},{"$f":"CA11-CA12-CA13-CA14-CA15+CA16","v":1629664.0876816192},{"$f":"CB11-CB12-CB13-CB14-CB15+CB16","v":1632355.7634241239},{"$f":"CC11-CC12-CC13-CC14-CC15+CC16","v":1634587.6432463429},{"$f":"CD11-CD12-CD13-CD14-CD15+CD16","v":1636392.729194598},{"$f":"CE11-CE12-CE13-CE14-CE15+CE16","v":1638660.0310288789},{"$f":"CF11-CF12-CF13-CF14-CF15+CF16","v":1641784.8487817761},{"$f":"CG11-CG12-CG13-CG14-CG15+CG16","v":1643556.8195912605},{"$f":"CH11-CH12-CH13-CH14-CH15+CH16","v":1645363.0963305968},{"$f":"CI11-CI12-CI13-CI14-CI15+CI16","v":1647633.406380502},{"$f":"CJ11-CJ12-CJ13-CJ14-CJ15+CJ16","v":1650764.6175710927},{"$f":"CK11-CK12-CK13-CK14-CK15+CK16","v":1652537.6002545962},{"$f":"CL11-CL12-CL13-CL14-CL15+CL16","v":1654345.00898944},{"$f":"CM11-CM12-CM13-CM14-CM15+CM16","v":1656618.2754993867},{"$f":"CN11-CN12-CN13-CN14-CN15+CN16","v":1659755.8416297124},{"$f":"CO11-CO12-CO13-CO14-CO15+CO16","v":1661529.7761757371},{"$f":"CP11-CP12-CP13-CP14-CP15+CP16","v":1663338.2572013899},{"$f":"CQ11-CQ12-CQ13-CQ14-CQ15+CQ16","v":1655111.4963377959}]
[]
[null,null,"Depreciation",null,null,null,{"$f":"INDEX('Financial Model'!128:128,Valuation!G3)","v":1206013},{"$f":"INDEX('Financial Model'!128:128,Valuation!H3)","v":103975.25425},{"$f":"INDEX('Financial Model'!128:128,Valuation!I3)","v":104067.09905792084},{"$f":"INDEX('Financial Model'!128:128,Valuation!J3)","v":104159.02499542201},{"$f":"INDEX('Financial Model'!128:128,Valuation!K3)","v":104251.03213416795},{"$f":"INDEX('Financial Model'!128:128,Valuation!L3)","v":104343.12054588646},{"$f":"INDEX('Financial Model'!128:128,Valuation!M3)","v":104435.29030236867},{"$f":"INDEX('Financial Model'!128:128,Valuation!N3)","v":104527.54147546909},{"$f":"INDEX('Financial Model'!128:128,Valuation!O3)","v":104619.87413710575},{"$f":"INDEX('Financial Model'!128:128,Valuation!P3)","v":104712.2883592602},{"$f":"INDEX('Financial Model'!128:128,Valuation!Q3)","v":104804.78421397755},{"$f":"INDEX('Financial Model'!128:128,Valuation!R3)","v":104897.36177336655},{"$f":"INDEX('Financial Model'!128:128,Valuation!S3)","v":104990.02110959969},{"$f":"INDEX('Financial Model'!128:128,Valuation!T3)","v":105082.76229491316},{"$f":"INDEX('Financial Model'!128:128,Valuation!U3)","v":105175.58540160701},{"$f":"INDEX('Financial Model'!128:128,Valuation!V3)","v":105268.49050204511},{"$f":"INDEX('Financial Model'!128:128,Valuation!W3)","v":105361.47766865525},{"$f":"INDEX('Financial Model'!128:128,Valuation!X3)","v":105454.54697392923},{"$f":"INDEX('Financial Model'!128:128,Valuation!Y3)","v":105547.69849042287},{"$f":"INDEX('Financial Model'!128:128,Valuation!Z3)","v":105640.93229075609},{"$f":"INDEX('Financial Model'!128:128,Valuation!AA3)","v":105734.24844761292},{"$f":"INDEX('Financial Model'!128:128,Valuation!AB3)","v":105827.64703374165},{"$f":"INDEX('Financial Model'!128:128,Valuation!AC3)","v":105921.1281219548},{"$f":"INDEX('Financial Model'!128:128,Valuation!AD3)","v":106014.69178512919},{"$f":"INDEX('Financial Model'!128:128,Valuation!AE3)","v":106108.33809620606},{"$f":"INDEX('Financial Model'!128:128,Valuation!AF3)","v":106202.06712819106},{"$f":"INDEX('Financial Model'!128:128,Valuation!AG3)","v":106295.87895415428},{"$f":"INDEX('Financial Model'!128:128,Valuation!AH3)","v":106389.77364723045},{"$f":"INDEX('Financial Model'!128:128,Valuation!AI3)","v":106483.75128061883},{"$f":"INDEX('Financial Model'!128:128,Valuation!AJ3)","v":106577.81192758337},{"$f":"INDEX('Financial Model'!128:128,Valuation!AK3)","v":106671.95566145274},{"$f":"INDEX('Financial Model'!128:128,Valuation!AL3)","v":106766.18255562035},{"$f":"INDEX('Financial Model'!128:128,Valuation!AM3)","v":106860.49268354451},{"$f":"INDEX('Financial Model'!128:128,Valuation!AN3)","v":106954.8861187483},{"$f":"INDEX('Financial Model'!128:128,Valuation!AO3)","v":107049.36293481986},{"$f":"INDEX('Financial Model'!128:128,Valuation!AP3)","v":107143.92320541227},{"$f":"INDEX('Financial Model'!128:128,Valuation!AQ3)","v":107238.56700424373},{"$f":"INDEX('Financial Model'!128:128,Valuation!AR3)","v":321999.88321529242},{"$f":"INDEX('Financial Model'!128:128,Valuation!AS3)","v":322853.18290581298},{"$f":"INDEX('Financial Model'!128:128,Valuation!AT3)","v":323708.7438405134},{"$f":"INDEX('Financial Model'!128:128,Valuation!AU3)","v":324566.57201169076},{"$f":"INDEX('Financial Model'!128:128,Valuation!AV3)","v":325426.67342752172},{"$f":"INDEX('Financial Model'!128:128,Valuation!AW3)","v":326289.05411210464},{"$f":"INDEX('Financial Model'!128:128,Valuation!AX3)","v":327153.72010550176},{"$f":"INDEX('Financial Model'!128:128,Valuation!AY3)","v":328020.67746378132},{"$f":"INDEX('Financial Model'!128:128,Valuation!AZ3)","v":328889.93225906038},{"$f":"INDEX('Financial Model'!128:128,Valuation!BA3)","v":329761.49057954689},{"$f":"INDEX('Financial Model'!128:128,Valuation!BB3)","v":330635.35852958268},{"$f":"INDEX('Financial Model'!128:128,Valuation!BC3)","v":331511.54222968605},{"$f":"INDEX('Financial Model'!128:128,Valuation!BD3)","v":332390.04781659471},{"$f":"INDEX('Financial Model'!128:128,Valuation!BE3)","v":333270.88144330872},{"$f":"INDEX('Financial Model'!128:128,Valuation!BF3)","v":334154.04927913344},{"$f":"INDEX('Financial Model'!128:128,Valuation!BG3)","v":335039.55750972318},{"$f":"INDEX('Financial Model'!128:128,Valuation!BH3)","v":335927.41233712388},{"$f":"INDEX('Financial Model'!128:128,Valuation!BI3)","v":336817.6199798173},{"$f":"INDEX('Financial Model'!128:128,Valuation!BJ3)","v":337710.18667276378},{"$f":"INDEX('Financial Model'!128:128,Valuation!BK3)","v":338605.1186674466},{"$f":"INDEX('Financial Model'!128:128,Valuation!BL3)","v":339502.42223191535},{"$f":"INDEX('Financial Model'!128:128,Valuation!BM3)","v":340402.10365082987},{"$f":"INDEX('Financial Model'!128:128,Valuation!BN3)","v":341304.16922550456},{"$f":"INDEX('Financial Model'!128:128,Valuation!BO3)","v":342208.6252739522},{"$f":"INDEX('Financial Model'!128:128,Valuation!BP3)","v":343115.47813092818},{"$f":"INDEX('Financial Model'!128:128,Valuation!BQ3)","v":344024.7341479751},{"$f":"INDEX('Financial Model'!128:128,Valuation!BR3)","v":344936.39969346731},{"$f":"INDEX('Financial Model'!128:128,Valuation!BS3)","v":345850.48115265497},{"$f":"INDEX('Financial Model'!128:128,Valuation!BT3)","v":346766.98492770956},{"$f":"INDEX('Financial Model'!128:128,Valuation!BU3)","v":347685.91743776796},{"$f":"INDEX('Financial Model'!128:128,Valuation!BV3)","v":348607.28511897806},{"$f":"INDEX('Financial Model'!128:128,Valuation!BW3)","v":349531.09442454338},{"$f":"INDEX('Financial Model'!128:128,Valuation!BX3)","v":350457.35182476841},{"$f":"INDEX('Financial Model'!128:128,Valuation!BY3)","v":351386.06380710407},{"$f":"INDEX('Financial Model'!128:128,Valuation!BZ3)","v":352317.23687619291},{"$f":"INDEX('Financial Model'!128:128,Valuation!CA3)","v":353250.87755391479},{"$f":"INDEX('Financial Model'!128:128,Valuation!CB3)","v":354186.99237943266},{"$f":"INDEX('Financial Model'!128:128,Valuation!CC3)","v":355125.58790923818},{"$f":"INDEX('Financial Model'!128:128,Valuation!CD3)","v":356066.67071719764},{"$f":"INDEX('Financial Model'!128:128,Valuation!CE3)","v":357010.24739459821},{"$f":"INDEX('Financial Model'!128:128,Valuation!CF3)","v":357956.32455019385},{"$f":"INDEX('Financial Model'!128:128,Valuation!CG3)","v":358904.90881025186},{"$f":"INDEX('Financial Model'!128:128,Valuation!CH3)","v":359856.00681859907},{"$f":"INDEX('Financial Model'!128:128,Valuation!CI3)","v":360809.62523666833},{"$f":"INDEX('Financial Model'!128:128,Valuation!CJ3)","v":361765.77074354549},{"$f":"INDEX('Financial Model'!128:128,Valuation!CK3)","v":362724.45003601594},{"$f":"INDEX('Financial Model'!128:128,Valuation!CL3)","v":363685.66982861137},{"$f":"INDEX('Financial Model'!128:128,Valuation!CM3)","v":364649.43685365719},{"$f":"INDEX('Financial Model'!128:128,Valuation!CN3)","v":365615.75786131935},{"$f":"INDEX('Financial Model'!128:128,Valuation!CO3)","v":366584.63961965189},{"$f":"INDEX('Financial Model'!128:128,Valuation!CP3)","v":367556.08891464391},{"$f":"INDEX('Financial Model'!128:128,Valuation!CQ3)","v":368530.11255026778}]
[null,null,"EBIT",null,null,null,{"$f":"G11-G19","v":405886},{"$f":"H11-H19","v":-86302.202272566268},-78062.92941911878,-69162.778325812091,-60466.944770988412,-51388.693158466485,-42518.808101273113,-33258.922290663424,-23905.352634039693,-14766.408573174747,-5225.7422788766271,4096.0450577244919,29772.798891329017,38293.34088287178,45946.590244809719,54518.025552225445,62899.127998158539,71655.768825261548,80217.899847365843,89163.490286980348,98206.564193499216,107048.66715169237,116286.47816757759,125318.92464866064,124247.88583727858,134782.95092578203,144462.61276341503,155300.12696192868,165896.86532174936,176966.72373143857,187790.59170408838,199097.54213639183,210526.83360128745,221702.06727367517,233375.79413528324,244789.97659179551,245954.2494542225,835734.84768078523,936930.23165505682,1042286.0729151381,1117737.8456198636,1208223.8759136475,1300676.2945451578,1396288.4686482567,1494094.6029252473,1612618.8846000792,1735958.691969723,1864084.3985242816,1995742.5915218918,2060132.0376392361,2125360.3029394671,2192216.1930001178,2259990.2170972512,2265787.1437830371,2270972.3739771047,2276230.9871420683,2281496.2762603695,2286701.1422870476,2291912.5021147323,2297197.6636728062,2302489.5289959349,2307653.1075490355,2312890.6066997806,2318202.3274509688,2323520.7796755028,{"$f":"BT11-BT19","v":2328710.1839012131},2333973.9291981184,2339312.3182975682,2310455.9917758289,2313682.7298649168,2316957.2810620288,2320279.7797077857,2323604.0568477437,2326883.7594027971,2330165.1438042829,2333494.6499422444,2336825.9252007287,2340065.8974917242,2343354.0304521592,2346690.4594044667,2350028.647844892,2353275.154498681,2356569.9960993612,2359913.3084617266,2363258.3704644167,2366511.3701811996,2369812.8796354202,2373163.0351357167,2341505.1595609039]
[null,null,"Taxes on EBIT",null,{"$f":"'Financial Model'!E130","v":0.25},null,{"$f":"G20*$E$21","v":101471.5},{"$f":"H20*$E$21","v":-21575.550568141567},-19515.732354779695,-17290.694581453023,-15116.736192747103,-12847.173289616621,-10629.702025318278,-8314.730572665856,-5976.3381585099232,-3691.6021432936868,-1306.4355697191568,1024.011264431123,7443.1997228322543,9573.335220717945,11486.64756120243,13629.506388056361,15724.781999539635,17913.942206315387,20054.474961841461,22290.872571745087,24551.641048374804,26762.166787923092,29071.619541894397,31329.731162165161,31061.971459319644,33695.737731445508,36115.653190853758,38825.031740482169,41474.216330437339,44241.680932859643,46947.647926022095,49774.385534097957,52631.708400321862,55425.516818418793,58343.948533820811,61197.494147948877,61488.562363555626,208933.71192019631,234232.55791376421,260571.51822878452,279434.4614049659,302055.96897841187,325169.07363628945,349072.11716206418,373523.65073131182,403154.72115001979,433989.67299243074,466021.09963107039,498935.64788047294,515033.00940980902,531340.07573486678,548054.04825002945,564997.5542743128,566446.78594575927,567743.09349427617,569057.74678551708,570374.06906509236,571675.28557176189,572978.12552868307,574299.41591820156,575622.38224898372,576913.27688725886,578222.65167494514,579550.5818627422,580880.1949188757,{"$f":"BT20*$E$21","v":582177.54597530328},583493.4822995296,584828.07957439206,577613.99794395722,578420.68246622919,579239.32026550721,580069.94492694642,580901.01421193592,581720.93985069927,582541.28595107072,583373.6624855611,584206.48130018217,585016.47437293106,585838.50761303981,586672.61485111667,587507.161961223,588318.78862467024,589142.4990248403,589978.32711543166,590814.59261610417,591627.84254529991,592453.21990885504,593290.75878392917,585376.28989022598]
[null,null,"NOPAT",null,null,null,{"$f":"G20-G21","v":304414.5},{"$f":"H20-H21","v":-64726.651704424701},-58547.197064339081,-51872.083744359072,-45350.208578241305,-38541.519868849864,-31889.106075954835,-24944.191717997568,-17929.01447552977,-11074.80642988106,-3919.3067091574703,3072.0337932933689,22329.599168496763,28720.005662153835,34459.942683607289,40888.519164169084,47174.345998618905,53741.826618946157,60163.424885524379,66872.617715235261,73654.923145124412,80286.500363769272,87214.858625683191,93989.193486495482,93185.914377958936,101087.21319433652,108346.95957256127,116475.09522144651,124422.64899131202,132725.04279857891,140842.94377806628,149323.15660229386,157895.12520096559,166276.55045525637,175031.84560146244,183592.48244384665,184465.68709066688,626801.13576058892,702697.67374129267,781714.55468635354,838303.38421489764,906167.9069352356,975507.22090886836,1047216.3514861926,1120570.9521939354,1209464.1634500595,1301969.0189772923,1398063.2988932112,1496806.9436414188,1545099.0282294271,1594020.2272046003,1644162.1447500885,1694992.6628229385,1699340.3578372779,1703229.2804828286,1707173.2403565513,1711122.2071952771,1715025.8567152857,1718934.3765860493,1722898.2477546046,1726867.1467469512,1730739.8306617765,1734667.9550248354,1738651.7455882267,1742640.5847566272,{"$f":"BT20-BT21","v":1746532.6379259098},1750480.4468985889,1754484.2387231761,1732841.9938318715,1735262.0473986876,1737717.9607965215,1740209.8347808393,1742703.0426358078,1745162.8195520979,1747623.8578532122,1750120.9874566833,1752619.4439005465,1755049.4231187932,1757515.5228391194,1760017.84455335,1762521.485883669,1764956.3658740106,1767427.4970745209,1769934.981346295,1772443.7778483126,1774883.5276358998,1777359.6597265652,1779872.2763517876,1756128.8696706779]
[]
[]
[]
[null,"DCF Valuation"]
[null,null,"FCFF over Explicit Period",null,null,null,{"$f":"G17*G6","v":0},{"$f":"H17*H6","v":-21339466.006326374},-274308.77015194204,-283118.49126434891,-271835.88723460404,-273996.10054525128,-262488.24677643942,-264689.7054319061,-259887.10355024692,-248031.04792438506,-250296.25783891484,-238203.5771275498,-235728.52323762089,-223767.25367267459,-194954.94000062151,-213046.38415737508,-201463.69587631826,-204792.648588677,-192970.04522480053,-196350.78927341098,-191985.88138070714,-179792.35995641846,-183252.96492776822,-170807.35181359379,-177474.35121865603,-184212.53333836337,-155496.10987520515,-175996.81752780004,-161965.90853645623,-165280.66191263706,-150955.72868019412,-154327.71183514697,-148667.68899320473,-133887.94694397636,-137348.37997769716,-122259.36901486588,-129007.56439239779,563074.81935721193,-202096.34305736626,-156442.67189873316,-109923.47532142221,115978.55440373928,169771.46027410228,216486.37562988343,272518.03847595095,199877.95806149853,254471.78529545671,312884.979272347,383863.03600758588,956919.08307932771,998944.59695433523,1036036.9923389772,1079491.7036147846,1567327.9612020988,1575632.2262482741,1578646.745945896,1582327.0889430069,1586626.8162034624,1590267.4438041742,1593295.5744228973,1596993.4194676336,0,0,0,0,{"$f":"BT17*BT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"WACC",null,{"$f":"'Financial Model'!J178","v":0.10169403088780904},null,{"$f":"G17*G6","v":0},{"$f":"H17*H6","v":-21339466.006326374},-274308.77015194204,-283118.49126434891,-271835.88723460404,-273996.10054525128,-262488.24677643942,-264689.7054319061,-259887.10355024692,-248031.04792438506,-250296.25783891484,-238203.5771275498,-235728.52323762089,-223767.25367267459,-194954.94000062151,-213046.38415737508,-201463.69587631826,-204792.648588677,-192970.04522480053,-196350.78927341098,-191985.88138070714,-179792.35995641846,-183252.96492776822,-170807.35181359379,-177474.35121865603,-184212.53333836337,-155496.10987520515,-175996.81752780004,-161965.90853645623,-165280.66191263706,-150955.72868019412,-154327.71183514697,-148667.68899320473,-133887.94694397636,-137348.37997769716,-122259.36901486588,-129007.56439239779,563074.81935721193,-202096.34305736626,-156442.67189873316,-109923.47532142221,115978.55440373928,169771.46027410228,216486.37562988343,272518.03847595095,199877.95806149853,254471.78529545671,312884.979272347,383863.03600758588,956919.08307932771,998944.59695433523,1036036.9923389772,1079491.7036147846,1567327.9612020988,1575632.2262482741,1578646.745945896,1582327.0889430069,1586626.8162034624,1590267.4438041742,1593295.5744228973,1596993.4194676336,0,0,0,0,{"$f":"BT17*BT6","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"NPV of explicit cash flow",null,{"$f":"XNPV(E28,G27:CQ27,G2:CQ2)","v":-18161494.242583677}]
[]
[null,null,"Terminal Growth",null,0.02]
[null,null,"EV/EBITDA",null,8]
[null,null,"Long-term ROIC",null,0.12,"EV=NOPAT*(1-g/ROIC)(WACC-g)"]
[null,null,"Plant Life",null,15]
[]
[null,null,"EBITDA in Terminal Year",null,null,null,null,{"$f":"H11*H5","v":0},{"$f":"I11*I5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2644698.1542698871,0,0,0,0,0,{"$f":"BU11*BU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stable Annual EBITDA",null,null,null,null,{"$f":"H36*12/H4","v":0},{"$f":"I36*12/I4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10578792.617079549,0,0,0,0,0,{"$f":"BU36*12/BU4","v":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,"Stable CAPEX in Terminal Period",null,{"$f":"#REF!","v":1.239029552774878},null,null,{"$f":"H19*$E$38*12/H4*H5","v":0},{"$f":"I19*$E$38*12/I4*I5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1696026.3997155633,0,0,0,0,0,{"$f":"BU19*$E$38*12/BU4*BU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stable WC in Terminal Period",null,null,null,null,{"$f":"H12*12/H4*H5","v":0},{"$f":"I12*12/I4*I5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,245728.0088981092,0,0,0,0,0,{"$f":"BU12*12/BU4*BU5","v":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,"Stable Taxes in Terminal Year",null,null,null,null,{"$f":"H13*12/H4*H5","v":0},{"$f":"I13*12/I4*I5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2302489.5289959349,0,0,0,0,0,{"$f":"BU13*12/BU4*BU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stable cash flows in Terminal Period",null,null,null,null,{"$f":"H37-H38-H39","v":0},{"$f":"I37-I38-I39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8637038.2084658761,0,0,0,0,0,{"$f":"BU37-BU38-BU39","v":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,"Total Normalised Cash Flow",null,null,null,{"$f":"H37-H38-H39-H40","v":0},{"$f":"I37-I38-I39-I40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6334548.6794699412,0,0,0,0,0,{"$f":"BU37-BU38-BU39-BU40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Depreciation in Terminal Year",null,null,null,null,{"$f":"H19*12/H4*H5","v":0},{"$f":"I19*12/I4*I5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1368834.5010958088,0,0,0,0,0,{"$f":"BU19*12/BU4*BU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBIT in Terminal Year",null,null,null,null,{"$f":"H37-H44","v":0},{"$f":"I37-I44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9209958.1159837395,0,0,0,0,0,{"$f":"BU37-BU44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Taxes on EBIT",null,{"$f":"E21","v":0.25},null,null,{"$f":"H45*$E$46","v":0},{"$f":"I45*$E$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2302489.5289959349,0,0,0,0,0,{"$f":"BU45*$E$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"NOPAT in Terminal Year",null,null,null,null,{"$f":"H45-H46","v":0},{"$f":"I45-I46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6907468.5869878046,0,0,0,0,0,{"$f":"BU45-BU46","v":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,"Terminal value using growth rate",null,{"$f":"E31","v":0.02},{"$f":"E28","v":0.10169403088780904},0,{"$f":"(1+$E$49)/($F$49-$E$49)*H42","v":0},{"$f":"(1+$E$49)/($F$49-$E$49)*I42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,79090719.148533672,0,0,0,0,0,{"$f":"(1+$E$49)/($F$49-$E$49)*BU42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Terminal value using EV/EBITDA",null,{"$f":"E32","v":8},null,0,{"$f":"$E$50*H37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$E$50*BO37","v":84630340.936636388},{"$f":"$E$50*BP37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Terminal value using value driver formula",null,{"$f":"(1-E31/E33)/(E28-E31)","v":10.200663674898788},null,0,{"$f":"$E$51*H47","v":0},{"$f":"$E$51*I47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70460763.90079096,0,0,0,0,0,{"$f":"$E$51*BU47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Implied EV/EBITDA",null,{"$f":"BO49/BO37","v":7.4763464992064455},{"$f":"BO51/BO37","v":6.6605676518349997}]
[]
[null,null,"PV Terminal value using growth rate",null,{"$f":"XNPV($E$28,G49:CQ49,G2:CQ2)","v":33054519.641930476}]
[null,null,"PV Terminal value using EV/EBITDA"]
[null,null,"Terminal value using value driver formula"]
[]
[null,null,"Enterprise value using growth rate",null,{"$f":"E54+E29","v":14893025.399346799}]
[null,null,"Enterprise value using EV/EBITDA"]
[null,null,"Enterprise value using value driver formula"]
[]
[null,"Bridge from Enterprise Value to Equity Value",null,null,{"$f":"'Timing Inputs'!E7","v":"2019-12-31"}]
[null,null,"Add: Cash ",null,{"$f":"LOOKUP(E62,'Financial Model'!6:6,'Financial Model'!31:31)","v":431347}]
[null,null,"Less: Debt",null,{"$f":"-LOOKUP(E62,'Financial Model'!6:6,'Financial Model'!35:35)","v":-7744927}]
[null,null,"Less: Sukuk",null,{"$f":"-LOOKUP(E62,'Financial Model'!6:6,'Financial Model'!41:41)","v":-2231398}]
[null,null,null,"Net Bridge",{"$f":"SUM(E63:E65)","v":-9544978}]
[]
[null,null,"Enterprise Value",null,{"$f":"E58","v":14893025.399346799}]
[null,null,"Add: Bridge",null,{"$f":"E66","v":-9544978}]
[null,null,"Total Equity",null,{"$f":"SUM(E68:E69)","v":5348047.3993467987}]
[null,null,"Minority Interest Percent",null,{"$f":"LOOKUP(E62,'Financial Model'!6:6,'Financial Model'!45:45)","v":2.3224100390890151E-2}]
[null,null,"Minority Interest  ",null,{"$f":"E70*E71","v":124203.58969766904}]
[null,null,"Common Equity",null,{"$f":"E70-E72","v":5223843.8096491294}]
[]
[null,null,"ROIC",null,{"$f":"Scenarios!C21","v":"Base Case"},null,"EV",{"$f":"E58","v":14893025.399346799}]
[]
[]
[null,null,null,"WACC",{"$f":"E28","v":0.10169403088780904}]

{"sheet":"Pro Forma Balance","index":4,"n_rows":74,"n_cols":13,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,"Valuation"]
[null,null,"DCF Results"]
[null,null,null,"Growth Model",{"$f":"Valuation!E73","v":5223843.8096491294}]
[null,null,null,"EV/EBITDA Terminal"]
[null,null,null,"Value Driver Terminal McKinsey"]
[null,null,null,"Value Driver Terminal Corrected"]
[]
[null,null,null,"Value of Synergies",5000000]
[null,null,null,"Total Value Applied",{"$f":"E4+E9","v":10223843.809649128}]
[]
[null,null,"Payment for Company"]
[null,null,null,"Equity Consideration",30000000]
[]
[null,null,null,"Total Debt and Sukuk",{"$f":"-Valuation!E64-Valuation!E65","v":9976325}]
[null,null,null,"Debt Assumed",6000000]
[null,null,null,"Debt Retired",{"$f":"E15-E16","v":3976325}]
[]
[null,null,null,"Transaction and Consulting Fees",500000]
[]
[null,"Financing "]
[null,null,"Debt",null,20000000]
[null,null,"Interest rate",null,0.04]
[]
[]
[null,"Valuation Adjustments"]
[null,null,"Gross Asset to FMV",null,300000]
[null,null,"Current Assets to FMV",null,200000]
[null,null,"Current Liabilities to FMV",null,10000]
[]
[null,null,"Consideration",null,{"$f":"E13","v":30000000}]
[null,null,"Less: Existing Equity",null,{"$f":"-E72","v":-15860722}]
[null,null,"Net Before Adjustments",null,{"$f":"SUM(E31:E32)","v":14139278}]
[]
[null,null,"Less: Asset Write-ups",null,{"$f":"-(E27+E28)","v":-500000}]
[null,null,"Add: Liability Write-ups",null,{"$f":"E29","v":10000}]
[null,null,"Net Goodwill",null,{"$f":"SUM(E35:E36)+E33","v":13649278}]
[]
[null,"Sources and Uses of Funds"]
[null,null,"Uses of Funds"]
[null,null,null,"Consideration",{"$f":"E13","v":30000000}]
[null,null,null,"Debt repaid",{"$f":"E17","v":3976325}]
[null,null,null,"Fees paid",{"$f":"E19","v":500000}]
[null,null,null,"Total",{"$f":"SUM(E41:E43)","v":34476325}]
[]
[null,null,"Sources of funds"]
[null,null,null,"Debt financing",{"$f":"E22","v":20000000}]
[null,null,null,"Equity",{"$f":"E44-E47","v":14476325}]
[null,null,null,"Total",{"$f":"SUM(E47:E48)","v":34476325}]
[]
[]
[]
[]
[null,"Pro-Forma Balance Sheet"]
[null,null,"FINANCIAL POSITION",null,"Before Acquisition","FMV writeup","Goodwill","Debt retired","Debt issued","Remove equity","New equity issued","Total adjustment","Pro-forma balance sheet"]
[null,null,null,"Non current assets",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!28:28)","v":23541567},{"$f":"E27","v":300000},null,null,null,null,null,{"$f":"SUM(F56:K56)","v":300000},{"$f":"E56+L56","v":23841567}]
[null,null,null,"Current assets excluding Cash",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!29:29)","v":4012270},{"$f":"E28","v":200000},null,null,null,null,null,{"$f":"SUM(F57:K57)","v":200000},{"$f":"E57+L57","v":4212270}]
[null,null,null,"Assets held for sale",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!30:30)","v":522538},null,null,null,null,null,null,0,522538]
[null,null,null,"Cash",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!31:31)","v":431347},null,null,null,null,null,null,0,431347]
[null,null,null,"Goodwill",0,null,{"$f":"E37","v":13649278},null,null,null,null,13649278,13649278]
[null,null,null,"Total assets",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!32:32)","v":28507722},null,null,null,null,null,null,{"$f":"SUM(L56:L60)","v":14149278},42657000]
[null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,"Current Liabilities",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!34:34)","v":4866338},{"$f":"E36","v":10000},null,null,null,null,null,10000,{"$f":"E63+L63","v":4876338}]
[null,null,null,"Borrowings",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!35:35)","v":7744927},null,null,{"$f":"-E42","v":-3976325},{"$f":"E47","v":20000000},null,null,16023675,{"$f":"E64+L64","v":23768602}]
[null,null,null,"Liabilities associated with assets held for sale",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!36:36)","v":35735},null,null,null,null,null,null,0,35735]
[null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Share capital",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!38:38)","v":1506119},null,null,null,null,null,null,0,1506119]
[null,null,null,"Reserves",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!39:39)","v":11754854},null,null,null,null,null,null,0,11754854]
[null,null,null,"Shareholders’ equity",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!40:40)","v":13260973},null,null,null,null,null,null,0,13260973]
[null,null,null,"Perpetual sukuk",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!41:41)","v":2231398},null,null,null,null,null,null,0,2231398]
[null,null,null,"Non controlling interests",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!42:42)","v":368351},null,null,null,null,null,null,0,368351]
[null,null,null,"Total equity",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!43:43)","v":15860722},null,null,null,null,{"$f":"-E72-E19","v":-16360722},{"$f":"E48","v":14476325},-1884397,13976325]
[null,null,null,"Total equity and liabilities",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!44:44)","v":28507722},null,null,null,null,null,null,{"$f":"SUM(L63:L72)","v":14149278},42657000]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L61-L73","v":0}]

{"sheet":"Pro Forma Exercise","index":5,"n_rows":74,"n_cols":13,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,"Valuation"]
[null,null,"DCF Results"]
[null,null,null,"Growth Model",{"$f":"Valuation!E73","v":5223843.8096491294}]
[null,null,null,"EV/EBITDA Terminal"]
[null,null,null,"Value Driver Terminal McKinsey"]
[null,null,null,"Value Driver Terminal Corrected"]
[]
[null,null,null,"Value of Synergies",5000000]
[null,null,null,"Total Value Applied",{"$f":"E4+E9","v":10223843.809649128}]
[]
[null,null,"Payment for Company"]
[null,null,null,"Equity Consideration",30000000]
[]
[null,null,null,"Total Debt and Sukuk",{"$f":"-Valuation!E64-Valuation!E65","v":9976325}]
[null,null,null,"Debt Assumed",6000000]
[null,null,null,"Debt Retired",{"$f":"E15-E16","v":3976325}]
[]
[null,null,null,"Transaction and Consulting Fees",500000]
[]
[null,"Financing "]
[null,null,"Debt",null,20000000]
[null,null,"Interest rate",null,0.04]
[]
[]
[null,"Valuation Adjustments"]
[null,null,"Gross Asset to FMV",null,300000]
[null,null,"Current Assets to FMV",null,200000]
[null,null,"Current Liabilities to FMV",null,10000]
[]
[null,null,"Consideration",null,{"$f":"E13","v":30000000}]
[null,null,"Less: Existing Equity",null,{"$f":"-E72","v":-15860722}]
[null,null,"Net Before Adjustments",null,{"$f":"SUM(E31:E32)","v":14139278}]
[]
[null,null,"Less: Asset Write-ups",null,{"$f":"-(E27+E28)","v":-500000}]
[null,null,"Add: Liability Write-ups",null,{"$f":"E29","v":10000}]
[null,null,"Net Goodwill",null,{"$f":"SUM(E35:E36)+E33","v":13649278}]
[]
[null,"Sources and Uses of Funds"]
[null,null,"Uses of Funds"]
[null,null,null,"Consideration"]
[null,null,null,"Debt repaid"]
[null,null,null,"Fees paid"]
[null,null,null,"Total"]
[]
[null,null,"Sources of funds"]
[null,null,null,"Debt financing"]
[null,null,null,"Equity"]
[null,null,null,"Total"]
[]
[]
[]
[null,null,null,null,{"$f":"Valuation!E62","v":"2019-12-31"}]
[null,"Pro-Forma Balance Sheet"]
[null,null,"FINANCIAL POSITION",null,"Before Acquisition","FMV writeup","Goodwill","Debt retired","Debt issued","Remove equity","New equity issued","Total adjustment","Pro-forma balance sheet"]
[null,null,null,"Non current assets",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!28:28)","v":23541567}]
[null,null,null,"Current assets excluding Cash",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!29:29)","v":4012270}]
[null,null,null,"Assets held for sale",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!30:30)","v":522538}]
[null,null,null,"Cash",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!31:31)","v":431347}]
[null,null,null,"Goodwill",0]
[null,null,null,"Total assets",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!32:32)","v":28507722}]
[]
[null,null,null,"Current Liabilities",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!34:34)","v":4866338}]
[null,null,null,"Borrowings",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!35:35)","v":7744927}]
[null,null,null,"Liabilities associated with assets held for sale",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!36:36)","v":35735}]
[]
[null,null,null,"Share capital",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!38:38)","v":1506119}]
[null,null,null,"Reserves",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!39:39)","v":11754854}]
[null,null,null,"Shareholders’ equity",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!40:40)","v":13260973}]
[null,null,null,"Perpetual sukuk",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!41:41)","v":2231398}]
[null,null,null,"Non controlling interests",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!42:42)","v":368351}]
[null,null,null,"Total equity",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!43:43)","v":15860722}]
[null,null,null,"Total equity and liabilities",{"$f":"LOOKUP($E$53,'Financial Model'!$6:$6,'Financial Model'!44:44)","v":28507722}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L61-L73","v":0}]