{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["User journal","Cover","Instructions","Inputs ==>","Common Inputs","Oakley Greenwood Inputs","RESULTS==>","Annuity Analysis","Calculations ==>","QA log","Retail","ReticWater","ReticSewerage"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":3,"defined_names":60,"comments":3,"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":"User journal","index":0,"n_rows":10,"n_cols":6,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
[null,"THE INDEPENDENT PRICING AND REGULATORY TRIBUNAL OF NSW"]
[]
[null,"WSP Retail Minus Building Block Model"]
[null,"Journal of changes made by user"]
[]
[null,"Changes made by user of this model"]
[]
[null,"Description of changes:","Worksheet:","Made by:","Date","Notes"]
[]
[null,"Adjusted the calculation sheets so that AFOC and Tax depreciation estimates can be calcuated on an accelerated or straight line basis (see option on Common Inputs worksheet).\nAccelerated depreciation = (Opening value of asset at the beginning of each year * days held/365 * 200%/initial age of asset)","Retail\nReticWater\nReticWW","GMc","2017-01-11"]

{"sheet":"Cover","index":1,"n_rows":94,"n_cols":6,"rows_kept":94,"cut":false,"hidden":false,"merged":[]}
[null,"THE INDEPENDENT PRICING AND REGULATORY TRIBUNAL OF NSW"]
[]
[null,{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1, SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"Retail Minus Model - Wholesale Prices - Supplementary Draft Report.xlsm"}]
[]
[]
[null,"Purpose of the model template"]
[]
[null,"The purpose of the model is to calculate annuities for a range of notional revenue requirement scenarios over various timeframes, and the relevant relating minus price. "]
[]
[null,"A notional revenue requirement can be estimated separately for retail and reticulation asset, based on benchmark reasonably efficient cost estimates."]
[]
[]
[null,"WACC calculation method"]
[]
[null,"In December 2013 the Tribunal made a final decision on the methodology we use to determine the WACC, following a 12 month review."]
[null,"(IPART, Review of WACC Methodology Research — Final Report. December 2013)"]
[null,null,null,null,null," "]
[null,"Reflecting this decision, the model calculates the WACC using the following two-step process (on the \"Common Inputs\" worksheet):"]
[]
[null,"First, the model calculates a final WACC range and midpoint by:"]
[null,null,"g","Estimating two WACC ranges: one using current market data (ie, current WACC range: Columns J, K and L) and the other using long-term "]
[null,null,null,"averages (ie, long-term WACC range: Columns M, N and O)."]
[null,null,"g","Using the midpoints of the long-term and current WACC ranges as the upper and lower bounds of the final WACC range (Columns K and N)."]
[null,null,"g","Using the average of these midpoints as the midpoint of the final WACC range (Column Q)."]
[]
[null,"Second, reflecting the Tribunal's decision rule, the model user chooses a WACC point estimate based on the level of economic uncertainty. "]
[null,"IPART constructs a monthly uncertainty index using the S&P/ASX 200 VIX Index, the dispersion in analysts’ forecasts for companies in the S&P/ASX 200, "]
[null,"credit spread and Bills-OIS spread from July 2001."]
[null,"The decision rule is that:"]
[null,null,"g","If the uncertainty index is within, or at, one standard deviation of the long-term average of 0, the Tribunal will select the midpoint WACC."]
[null,null,null,"Using the midpoint WACC means that we give an equal weight to current market data and long-term averages."]
[null,null,"g","If not, the Tribunal will consider moving away from the midpoint WACC within the final WACC range."]
[null,null,null,"In deciding whether and by how much the WACC point estimate should deviate from the midpoint, the Tribunal will have regard to the value of the uncertainty index and additional financial market information, including debt and equity transaction data, interest rate swap curves, equity analyst reports and independent expert reports."]
[]
[null,"The report is available on our website at"]
[null,null,null,"http://www.ipart.nsw.gov.au/Home/Industries/Research/Reviews/WACC/Review_of_method_for_determining_the_WACC"]
[]
[null,"Pre-tax or post-tax WACC"]
[]
[null,"A post-tax WACC is used:"]
[null,null,"g","The model calculates a tax allowance as a component of the building block costs. The model shows the tax allowance before adjustment for franking credits and, as a separate line item, the adjustment for franking credits (gamma)."]
[null,null,"g","Tax depreciation is required to calculate the tax allowance. The model uses either forecast tax depreciation provided by the  "]
[null,null,null,"business, or forecast tax depreciation calculated by the model (in nominal $). "]
[]
[null,"A pre-tax WACC is used for all NPV calculations."]
[]
[null,"Regulatory assumptions"]
[]
[null,"The following assumptions apply to the wholealse cost building block model."]
[]
[null,"Timing assumptions"]
[null,"The following timing assumptions are made to calculate the building block revenue requirement:"]
[null,"g","Asset free of charge (AFOC) and capital expenditure occurs at the beginning of the year."]
[null,"g","Depreciation occurs at the end of the year."]
[null,"g","Revenue is received mid-year (a proxy for throughout the year). Therefore"]
[]
[null,null,"Building block revenue requirement"]
[null,null,"="," operating costs "]
[null,null,"+'"," year-end value of depreciation discounted by 6 months of nominal WACCa"]
[null,null,"+'"," year-end return on fixed assets discounted by 6 months of nominal WACCa"]
[null,null,"+'"," year-end return on working capital discounted by 6 months of nominal WACCa."]
[null,null,"+'"," an allowance for tax if a post-tax WACC is used."]
[null,null,"a","Nominal WACC applies only when calculation are undertaken in nominal terms. Otherwise the real WACC is used."]
[]
[null,"Return on working capital"]
[null,"A return on working capital is given because the return on and of the RAB are mid-year values."]
[]
[null,"The regulatory value of working capital = receivables - payables + inventory, where:"]
[null,null,"g","receivables are specified in days of revenue, and"]
[null,null,"g","payables and inventory are specified in days of opex + capex."]
[]
[null,"Rolling forward  the RAB"]
[null,"The RAB is rolled forward as follows:"]
[null,null,"Opening RAB"]
[null,null,"+","  capex net of cash capital contributions (net capex)"]
[null,null,"-","  disposals"]
[null,null,"-","  depreciation"]
[null,null,"+","  indexation (when the RAB is calculated in nominal prices) "]
[null,null,"=","Closing RAB"]
[]
[null,"Length of analysis"]
[null,"This model has been developed to estimate the NRR over a 125 year timeframe.  "]
[]
[null,"Colour coding"]
[]
[null,"This model uses standard IPART colour coding:"]
[null,"Dark blue cells with white text indicate key outputs"]
[null,"Blue cells indicate inputs"]
[null,"Light blue cells indicate inputs with default values"]
[null,null,null,"default values are shown in italics next to or below the light blue cells"]
[null,"Blue font indicates IPART hard-coded values used that should not be changed"]
[null,"Pink font indicates calculation checks"]
[null,"Red indicates assumptions made in calculations"]
[null,"red double line means formula changes across row"]

{"sheet":"Instructions","index":2,"n_rows":27,"n_cols":2,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"Cover!B1","v":"THE INDEPENDENT PRICING AND REGULATORY TRIBUNAL OF NSW"}]
[]
[null,{"$f":"Cover!B3","v":"Retail Minus Model - Wholesale Prices - Supplementary Draft Report.xlsm"}]
[]
[]
[null,"Using the model"]
[]
[null,"NOTE: ONLY BLUE CELLS MAY BE CHANGED BY THE MODEL USER; THESE ARE INPUT CELLS."]
[null,"Any blue cell may be changed, even if it contains a formula. The function of that formula will be to calculate an input value specific to the scenario"]
[null,"being modelled."]
[]
[null,"The 'Common Inputs' worksheet"]
[null,"Enter the inputs in the blue cells only. "]
[]
[null,"The 'Oakley Greenwood Inputs' worksheet"]
[null,"Enter the inputs in the blue cells only. "]
[]
[null,"The 'Calculations' worksheet"]
[null,"There is no optionality on the 'Calculations' worksheets.  The calculations are only influenced by values entered in the input cells."]
[]
[null,"The model does not require all of the input fields to be populated."]
[]
[null,"Calculations"]
[]
[null,"Following the input section on the calculations worksheet, the model estimates the NRR based on the inputs."]
[]
[null,"The estimated NRR from the various calculation worksheets are drawn together on the \"Annuity Analysis\" to estimate wholesale prices."]

{"sheet":"Inputs ==>","index":3,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,"This worksheet is intentially blank."]

{"sheet":"Common Inputs","index":4,"n_rows":97,"n_cols":134,"rows_kept":97,"cut":false,"hidden":false,"merged":[[28,15,28,17],[28,9,28,11],[28,12,28,14]]}
[null,null,null,{"$f":"Cover!B1","v":"THE INDEPENDENT PRICING AND REGULATORY TRIBUNAL OF NSW"},null,null,null,{"$f":"Cover!#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,"Common Inputs"]
[]
[null,null,null,"Year and $ basis assumptions"]
[]
[null,null,null,"First year of analysis",null,null,null,null,null,"2017-18"]
[null,null,null,"Dollar Basis of inputs",null,null,null,null,null,"$2015-16"]
[null,null,null,"Units of $ inputs",null,null,null,null,null,"$"]
[]
[]
[null,null,null,"Tax allowance assumptions"]
[null,null,null,null,null,null,null,null,null,1,{"$f":"J13+1","v":2},{"$f":"K13+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"BW13+1","v":67},68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[null,null,null,"CPI",null,null,null,null,null,2.5000000000000001E-2,{"$f":"J14","v":2.5000000000000001E-2},{"$f":"K14","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"BW14","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"CL14","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"DN14","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,null,"Debt to total asset",null,null,null,null,null,0.6]
[null,null,null,"Cost of Debt (nominal pre-tax)",null,null,null,null,null,{"$f":"J89","v":6.7000000000000004E-2}]
[null,null,null,"Gamma",null,null,null,null,null,0.25]
[null,null,null,"Corporate tax rate",null,null,null,null,null,0.3]
[]
[]
[null,null,null,"Working capital assumptions"]
[]
[null,null,null,"Receivables @ no. of days of sales","days",null,null,null,null,45]
[null,null,null,"Inventory @ no. of days opex + net capex ","days",null,null,null,null,2]
[null,null,null,"Accounts payable @ no. of days opex + net capex ","days",null,null,null,null,30]
[]
[]
[null,null,null,"WACC parameters, ranges and midpoints"]
[null,null,null,null,null,null,null,null,null,"Current WACC range",null,null,"Long-term WACC range",null,null,"Final WACC range"]
[null,null,null,null,null,null,null,null,null,"lower","midpt","upper","lower","midpt","upper","lower","midpt","upper"]
[null,null,null,"Nominal risk free rate",null,null,null,null,null,2.5999999999999999E-2,{"$f":"J31","v":2.5999999999999999E-2},{"$f":"J31","v":2.5999999999999999E-2},4.4999999999999998E-2,{"$f":"M31","v":4.4999999999999998E-2},{"$f":"M31","v":4.4999999999999998E-2}]
[null,null,null,"Inflation",null,null,null,null,null,2.5000000000000001E-2,{"$f":"J32","v":2.5000000000000001E-2},{"$f":"J32","v":2.5000000000000001E-2},2.5000000000000001E-2,{"$f":"M32","v":2.5000000000000001E-2},{"$f":"M32","v":2.5000000000000001E-2}]
[null,null,null,"Debt margin",null,null,null,null,null,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.1E-2,{"$f":"M33","v":3.1E-2},{"$f":"M33","v":3.1E-2}]
[]
[null,null,null,"Market risk premium",null,null,null,null,null,7.4999999999999997E-2,8.6499999999999994E-2,9.8000000000000004E-2,5.5E-2,0.06,6.5000000000000002E-2]
[null,null,null,"Debt funding ",null,null,null,null,null,0.6,0.6,0.6,{"$f":"J36","v":0.6},{"$f":"K36","v":0.6},{"$f":"L36","v":0.6}]
[null,null,null,"Equity funding ",null,null,null,null,null,{"$f":"1-J36","v":0.4},0.4,0.4,0.4,0.4,0.4]
[null,null,null,"Total funding (debt+equity)",null,null,null,null,null,{"$f":"J36+J37","v":1},{"$f":"K36+K37","v":1},1,1,1,1]
[null,null,null,"Gamma",null,null,null,null,null,0.25,0.25,0.25,{"$f":"J39","v":0.25},0.25,0.25]
[null,null,null,"Corporate tax rate",null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,"Effective tax rate for equity",null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,"Effective tax rate for debt",null,null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,"Equity beta",null,null,null,null,null,0.6,0.7,0.8,0.6,0.7,0.8]
[null,null,null," "]
[null,null,null,"Cost of equity (nominal post-tax)",null,null,null,null,null,{"$f":"J31+J43*J35","v":7.0999999999999994E-2},8.6549999999999988E-2,0.10440000000000001,7.8E-2,8.6999999999999994E-2,9.7000000000000003E-2]
[null,null,null,"Cost of equity (real post-tax)",null,null,null,null,null,{"$f":"(1+J45)/(1+J32)-1","v":4.4878048780487845E-2},6.0048780487804931E-2,7.746341463414641E-2,{"$f":"(1+M45)/(1+M32)-1","v":5.1707317073171E-2},6.0487804878048834E-2,7.0243902439024453E-2]
[]
[null,null,null,"Cost of debt (nominal pre-tax)",null,null,null,null,null,{"$f":"J31+J33","v":5.7999999999999996E-2},5.7999999999999996E-2,5.7999999999999996E-2,7.5999999999999998E-2,7.5999999999999998E-2,7.5999999999999998E-2]
[null,null,null,"Cost of debt (real pre-tax)",null,null,null,null,null,{"$f":"(1+J48)/(1+J32)-1","v":3.2195121951219763E-2},3.2195121951219763E-2,3.2195121951219763E-2,{"$f":"(1+M48)/(1+M32)-1","v":4.9756097560975876E-2},4.9756097560975876E-2,4.9756097560975876E-2]
[null,null,null,"Cost of debt (nominal post-tax)",null,null,null,null,null,{"$f":"J48*(1-J42)","v":4.0599999999999997E-2},4.0599999999999997E-2,4.0599999999999997E-2,5.3199999999999997E-2,5.3199999999999997E-2,5.3199999999999997E-2]
[null,null,null,"Cost of debt (real post-tax)",null,null,null,null,null,{"$f":"(1+J50)/(1+J32)-1","v":1.5219512195121965E-2},1.5219512195121965E-2,1.5219512195121965E-2,{"$f":"(1+M50)/(1+M32)-1","v":2.7512195121951244E-2},2.7512195121951244E-2,2.7512195121951244E-2]
[]
[null,null,null,"Nominal Vanilla (Post-tax nominal) WACC ",null,null,null,null,null,{"$f":"J45*J37+J48*J36","v":6.3199999999999992E-2},6.9419999999999996E-2,7.6560000000000003E-2,7.6799999999999993E-2,8.0399999999999999E-2,8.4400000000000003E-2,{"$f":"MIN(K53,N53)","v":6.9419999999999996E-2},{"$f":"AVERAGE(P53,R53)","v":7.4910000000000004E-2},{"$f":"MAX(K53,N53)","v":8.0399999999999999E-2}]
[null,null,null,"Post-tax real WACC",null,null,null,null,null,{"$f":"J46*J37+J49*J36","v":3.7268292682926994E-2},4.333658536585383E-2,5.0302439024390425E-2,5.0536585365853925E-2,5.4048780487805058E-2,5.7951219512195305E-2,{"$f":"MIN(K54,N54)","v":4.333658536585383E-2},{"$f":"AVERAGE(P54,R54)","v":4.8692682926829448E-2},{"$f":"MAX(K54,N54)","v":5.4048780487805058E-2}]
[null,null,null,"Pre-tax nominal WACC",null,null,null,null,null,{"$f":"J45*J37/(1-J41*(1-J39))+J36*J48","v":7.1445161290322579E-2},7.9470967741935475E-2,8.868387096774194E-2,8.5858064516129026E-2,9.0503225806451607E-2,9.5664516129032262E-2,{"$f":"MIN(K55,N55)","v":7.9470967741935475E-2},{"$f":"AVERAGE(K55,N55)","v":8.4987096774193541E-2},{"$f":"MAX(K55,N55)","v":9.0503225806451607E-2}]
[null,null,null,"Pre-tax real WACC point estimate",null,null,null,null,null,{"$f":"(1+J55)/(1+J32)-1","v":4.5312352478363627E-2},5.3142407553107729E-2,6.2130605822187324E-2,5.9373721479150321E-2,6.3905586152635641E-2,6.8940991345397329E-2,{"$f":"MIN(K56,N56)","v":5.3142407553107729E-2},{"$f":"AVERAGE(K56,N56)","v":5.8523996852871685E-2},{"$f":"MAX(K56,N56)","v":6.3905586152635641E-2}]
[]
[null,null,null,"Note: The final WACC range is given by the midpoints of the WACCs using current market data and long-term averages"]
[null,null,null,"             That is, the minimum of the 2 midpoints will be the lower bound of the final WACC range,  and the maximum of the 2 midpoints will be the upper bound of the final WACC range."]
[null,null,null,"             However, it may not always be the case that the individual WACC parameters used to estimate the lower bound are lower than those used to estimate the upper bound"]
[]
[]
[null,null,null,"Point estimates for WACC parameters"]
[null,null,null,"Based on the level of market uncertainty, using IPART's 'uncertainty index' (see Cover worksheet)"]
[]
[null,null,null,"Weights for current and long-term WACC range"]
[null,null,null,"Current market data",null,null,null,null,null,0.5,null,"Note: IPART uses 50% unless the 'uncertainty index'  exceeds one standard deviation of the long-term average of 0."]
[null,null,null,"Long-term averages",null,null,null,null,null,{"$f":"J69-J67","v":0.5}]
[null,null,null,"Total weight",null,null,null,null,null,1]
[]
[null,null,null,"Parameters",null,null,null,null,null,"Point estimate"]
[null,null,null,"Nominal risk free rate",null,null,null,null,null,{"$f":"K31*$J$67+N31*$J$68","v":3.5499999999999997E-2}]
[null,null,null,"Inflation",null,null,null,null,null,{"$f":"K32*$J$67+N32*$J$68","v":2.5000000000000001E-2}]
[null,null,null,"Debt margin",null,null,null,null,null,{"$f":"K33*$J$67+N33*$J$68","v":3.15E-2}]
[]
[null,null,null,"Market risk premium",null,null,null,null,null,{"$f":"K35*$J$67+N35*$J$68","v":7.3249999999999996E-2}]
[null,null,null,"Debt funding ",null,null,null,null,null,{"$f":"K36*$J$67+N36*$J$68","v":0.6}]
[null,null,null,"Equity funding ",null,null,null,null,null,{"$f":"1-J77","v":0.4}]
[null,null,null,"Total funding (debt+equity)",null,null,null,null,null,{"$f":"SUM(J77:J78)","v":1}]
[null,null,null,"Gamma",null,null,null,null,null,{"$f":"K39*$J$67+N39*$J$68","v":0.25}]
[null,null,null,"Corporate tax rate",null,null,null,null,null,{"$f":"K40*$J$67+N40*$J$68","v":0.3}]
[null,null,null,"Effective tax rate for equity",null,null,null,null,null,{"$f":"K41*$J$67+N41*$J$68","v":0.3}]
[null,null,null,"Effective tax rate for debt",null,null,null,null,null,{"$f":"K42*$J$67+N42*$J$68","v":0.3}]
[null,null,null,"Equity beta",null,null,null,null,null,{"$f":"K43*$J$67+N43*$J$68","v":0.7}]
[null,null,null," "]
[null,null,null,"Cost of equity (nominal post-tax)",null,null,null,null,null,{"$f":"J72+J84*J76","v":8.6774999999999991E-2}]
[null,null,null,"Cost of equity (real post-tax)",null,null,null,null,null,{"$f":"(1+J86)/(1+J73)-1","v":6.0268292682926994E-2}]
[]
[null,null,null,"Cost of debt (nominal pre-tax)",null,null,null,null,null,{"$f":"J72+J74","v":6.7000000000000004E-2}]
[null,null,null,"Cost of debt (real pre-tax)",null,null,null,null,null,{"$f":"(1+J89)/(1+J73)-1","v":4.0975609756097597E-2}]
[null,null,null,"Cost of debt (nominal post-tax)",null,null,null,null,null,{"$f":"J89*(1-J83)","v":4.6899999999999997E-2}]
[null,null,null,"Cost of debt (real post-tax)",null,null,null,null,null,{"$f":"(1+J91)/(1+J73)-1","v":2.1365853658536604E-2}]
[]
[null,null,null,"Nominal Vanilla (Post-tax nominal) WACC point estimate",null,null,null,null,null,{"$f":"J86*J78+J89*J77","v":7.4910000000000004E-2}]
[null,null,null,"Post-tax real WACC point estimate",null,null,null,null,null,{"$f":"J87*J78+J90*J77","v":4.8692682926829357E-2}]
[null,null,null,"Pre-tax nominal WACC point estimate",null,null,null,null,null,{"$f":"J86*J78/(1-J82*(1-J80))+J77*J89","v":8.4987096774193541E-2}]
[null,null,null,"Pre-tax real WACC point estimate",null,null,null,null,null,{"$f":"(1+J96)/(1+J73)-1","v":5.8523996852871685E-2}]

{"sheet":"Oakley Greenwood Inputs","index":5,"n_rows":58,"n_cols":104,"rows_kept":58,"cut":false,"hidden":false,"merged":[]}
[null,null,null,{"$f":"Cover!B1","v":"THE INDEPENDENT PRICING AND REGULATORY TRIBUNAL OF NSW"}]
[]
[null,null,null,"Oakley Greenwood Inputs & IPART Adjustments"]
[]
[]
[null,null,null,null,"Scheme 1","Scheme 2","Scheme 3"]
[]
[null,null,null,"Weighting",0.4,0.4,0.2]
[]
[]
[null,null,null,"Retail input costs ($, $2015-16)",null,null,null,"Weighted Average"]
[]
[null,null,null,"Number of meters (20mm equivalents)",2000,2000,10000]
[null,null,null,"Unit rate per meter",320,450,450,{"$f":"SUMPRODUCT($E$8:$G$8,E14:G14)","v":398}]
[null,null,null,"Retail Non-Meter Retail Operating Expenditure - Initial",358323.19999999995,353323.19999999995,837548.8]
[null,null,null,"Retail Non-Meter Retail Operating Expenditure - Ongoing",356423.19999999995,351423.19999999995,825634.8]
[null,null,null,"Unit rate for initial meter operating costs (per meter)",{"$f":"E15/E$13","v":179.16159999999996},{"$f":"F15/F$13","v":176.66159999999996},83.75488,{"$f":"SUMPRODUCT($E$8:$G$8,E17:G17)","v":159.08025599999999}]
[null,null,null,"Unit rate for ongoing meter operating costs (per meter)",{"$f":"E16/E$13","v":178.21159999999998},175.71159999999998,82.563479999999998,158.081976]
[]
[]
[]
[null,null,null,"Reticulation input costs ($, $2015-16)",null,null,null,"Weighted Average"]
[]
[null,null,null,"Water reticulation capital costs"]
[null,null,null,"Length of mains (kms)",3.16,53.84,204.16]
[]
[null,null,null,"Reticulation capital expenditure - initial costs",796076.34,6322009.5199999996,19139154.079999998]
[null,null,null,"Unit rate per km",{"$f":"E27/E25","v":251922.89240506326},{"$f":"F27/F25","v":117422.1679049034},93745.856583072091,{"$f":"SUMPRODUCT($E$8:$G$8,E28:G28)","v":166487.19544060109}]
[]
[null,null,null,"Reticulation capital expenditure - replacement costs",1273722.1440000003,13692801.728,38211849.075200006]
[null,null,null,"Unit rate per km",{"$f":"E30/E25","v":403076.62784810137},{"$f":"F30/F25","v":254323.95482912331},187166.18865203764,{"$f":"SUMPRODUCT($E$8:$G$8,E31:G31)","v":300393.4708012974}]
[]
[null,null,null,"Year",1,{"$f":"E33+1","v":2},{"$f":"F33+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"BR33+1","v":67},68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[null,null,null,"Water reticulation lifecycle operating costs",517.82483597883595,514.54441504997078,512.85103468547936,512.72093474426811,514.1303550852441,517.05553556731365,521.47271604938305,527.3581363903586,534.68803644914772,543.43865608465694,553.58623515579097,565.10701352145793,577.97723104056422,592.17312757201682,607.67094297472113,624.44691710758343,642.47728982951276,661.73830099941176,682.20619047619198,703.85719811875265,726.66756378600894,750.61352733686169,775.6713286302172,801.81720752498541,829.02740388007066,857.27815755437757,886.5457084068247,916.80629629629357,948.03616108171695,980.21154262198706,1013.3086807760137,1047.3038154027065,1082.1731863609614,1117.893033509702,1154.4395967078137,1191.7891158142274,1229.9178306878352,1268.8019811875365,1308.4178071722513,1348.7415485008823,1389.7494450323293,1431.4177366255124,1473.7226631393341,1516.6404644326831,1560.1473803644908,1604.2196507936524,1648.8335155790778,1693.9652145796485,1739.5909876543242,1785.6870746619647,1832.2297154614873,1879.1951499118156,1926.5596178718454,1974.2993592004723,2022.3906137566062,2070.8096213991707,2119.5326219870622,2168.5358553792043,2217.7955614344282,2267.2879800117726,2316.9893509700187,2366.8759141681335,2416.9239094650266,2467.1095767195652,2517.4091557907159,2567.7988865373322,2618.2550088183375,2668.7537624926422,2719.2713874191554,2769.7841234567877,2820.2682104644337,2870.6998883010046,2921.0553968254089,2971.3109758965429,3021.4428653732739,3071.427305114682,3121.2405349793926,3170.8587948265999,3220.2583245149726,3269.4153639036185,3318.3061528512353,3366.9069312169454,3415.1939388594601,3463.1434156378591,3510.7316014109529,3557.9347360376232,3604.7290593768366,3651.0908112874745,3696.9962316284464,3742.421560258691,3787.3430370370615,3831.7369018224099,3875.579394473817,3918.8467548501367,3961.5152228101069,4003.5610382128084,4044.9604409171229,4085.6896707818751,4125.7249676660595,4165.0425714286139]
[]
[]
[null,null,null,"Sewerage reticulation capital costs"]
[null,null,null,"Length of mains (kms)",1.92,57.6,272.12]
[]
[null,null,null,"Reticulation capital expenditure - initial costs",883649.48,17796420.920000002,91467763.120000005]
[null,null,null,"Unit rate per km",{"$f":"E40/E38","v":460234.10416666669},{"$f":"F40/F38","v":308965.64097222226},{"$f":"G40/G38","v":336130.24812582688},{"$f":"SUMPRODUCT($E$8:$G$8,E41:G41)","v":374905.94768072094}]
[]
[null,null,null,"Reticulation capital expenditure - replacement costs",706919.58399999992,19122516.940478764,97380677.317436278]
[null,null,null,"Unit rate per km",{"$f":"E43/E38","v":368187.28333333333},{"$f":"F43/F38","v":331988.14132775634},357859.31690958503,{"$f":"SUMPRODUCT($E$8:$G$8,E44:G44)","v":351642.03324635292}]
[]
[null,null,null,"Year",1,{"$f":"E46+1","v":2},{"$f":"F46+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,{"$f":"BR46+1","v":67},68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[null,null,null,"Sewerage reticulation lifecycle operating costs",775.13456999999994,803.73346363636369,829.90547386363664,853.75524886363598,875.38743681818153,894.90668590909195,912.41764431818149,928.02496022727257,941.83328181818206,953.94725727272794,964.47153477272707,973.51076250000017,981.1695886363641,987.55266136363673,992.76462886363606,996.91013931818156,1000.0938409090913,1002.4203818181796,1003.9944102272749,1004.9205743181808,1005.3035222727295,1005.2479022727248,1004.858362500002,1004.2395511363651,1003.4961163636353,1002.7327063636378,1002.0539693181796,1001.5645534090929,1001.3691068181813,1001.5722777272699,1002.2787143181802,1003.5930647727298,1005.6199772727297,1008.4640999999976,1012.2300811363658,1017.0225688636378,1022.9462113636387,1030.1056568181721,1038.6055534090985,1048.550549318179,1060.045292727274,1073.1944318181875,1088.1026147727225,1104.8744897727261,1123.6147050000013,1144.4279086363665,1167.4187488636248,1192.6918738636373,1220.3519318181861,1250.5035709090889,1283.2514393181852,1318.7001852272645,1356.9544568181868,1398.1189022727278,1442.2981697727196,1489.5969075000012,1540.1197636363761,1593.9713863636271,1651.2564238636357,1712.0795243181847,1776.5453359090911,1844.7585068181666,1916.8236852272855,1992.8455193181803,2072.928657272726,2157.1777472727263,2245.6974375000127,2338.5923761363756,2435.9672113636179,2537.9265913636432,2644.5751643181693,2756.0175784090716,2872.3584818181962,2993.7025227272757,3120.1543493181703,3251.8186097727266,3388.7999522727341,3531.2030249999821,3679.1324761363312,3832.6929538636705,3991.9891063636469,4157.1255818181644,4328.2070284091105,4505.3380943181764,4688.623427727236,4878.1676768181796,5074.0754897727529,5276.4515147727307,5485.4003999999459,5701.0267936364016,5923.4353438636444,6152.730698863621,6389.0175068181634,6632.4004159090746,6882.9840743182158,7140.8731302272481,7406.1722318182319,7678.9860272726855,7959.4191647727257,8247.5762924999581]
[]
[]
[null,null,null,"Sewerage pumping station capital costs"]
[null,null,null,"Pumping station capital expenditure",0,979450,2938350]
[null,null,null,"Unit rate per km",{"$f":"E51/E38","v":0},{"$f":"F51/F38","v":17004.340277777777},{"$f":"G51/G38","v":10797.993532265176},{"$f":"SUMPRODUCT($E$8:$G$8,E52:G52)","v":8961.3348175641477}]
[]
[null,null,null,"Sewerage pumping station operating costs"]
[null,null,null,"Number of pumping stations",0,1,3]
[null,null,null,"Operating costs per pumping station",14490,14490,14490]
[null,null,null,"Total operating costs",{"$f":"E55*E56","v":0},{"$f":"F55*F56","v":14490},43470]
[null,null,null,"Operating costs per km",{"$f":"E57/E38","v":0},{"$f":"F57/F38","v":251.5625},{"$f":"G57/G38","v":159.74570042628253},{"$f":"SUMPRODUCT($E$8:$G$8,E58:G58)","v":132.57414008525652}]

{"sheet":"RESULTS==>","index":6,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,"This worksheet is intentially blank."]

{"sheet":"Annuity Analysis","index":7,"n_rows":91,"n_cols":134,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,{"$f":"\"Annuity Analysis (\"&'Common Inputs'!J9&\", \"&'Common Inputs'!J8&\")\"","v":"Annuity Analysis ($, $2015-16)"}]
[]
[]
[null,null,null,"Discount Rate",null,{"$f":"ROUND('Common Inputs'!J97,3)","v":5.8999999999999997E-2},"Real pre tax"]
[null,null,null,null,null,"Consistent with retail reviews, the discount rate is rounded to 3 decimal places."]
[]
[null,null,null,"Scenario",{"$f":"MID(CELL(\"filename\",Retail!$A$1),FIND(\"]\",CELL(\"filename\",Retail!$A$1))+1,256)","v":"Retail"},null,null,null,null,{"$f":"'Common Inputs'!J13","v":1},{"$f":"'Common Inputs'!K13","v":2},{"$f":"'Common Inputs'!L13","v":3},{"$f":"'Common Inputs'!M13","v":4},{"$f":"'Common Inputs'!N13","v":5},{"$f":"'Common Inputs'!O13","v":6},{"$f":"'Common Inputs'!P13","v":7},{"$f":"'Common Inputs'!Q13","v":8},{"$f":"'Common Inputs'!R13","v":9},{"$f":"'Common Inputs'!S13","v":10},{"$f":"'Common Inputs'!T13","v":11},{"$f":"'Common Inputs'!U13","v":12},{"$f":"'Common Inputs'!V13","v":13},{"$f":"'Common Inputs'!W13","v":14},{"$f":"'Common Inputs'!X13","v":15},{"$f":"'Common Inputs'!Y13","v":16},{"$f":"'Common Inputs'!Z13","v":17},{"$f":"'Common Inputs'!AA13","v":18},{"$f":"'Common Inputs'!AB13","v":19},{"$f":"'Common Inputs'!AC13","v":20},{"$f":"'Common Inputs'!AD13","v":21},{"$f":"'Common Inputs'!AE13","v":22},{"$f":"'Common Inputs'!AF13","v":23},{"$f":"'Common Inputs'!AG13","v":24},{"$f":"'Common Inputs'!AH13","v":25},{"$f":"'Common Inputs'!AI13","v":26},{"$f":"'Common Inputs'!AJ13","v":27},{"$f":"'Common Inputs'!AK13","v":28},{"$f":"'Common Inputs'!AL13","v":29},{"$f":"'Common Inputs'!AM13","v":30},{"$f":"'Common Inputs'!AN13","v":31},{"$f":"'Common Inputs'!AO13","v":32},{"$f":"'Common Inputs'!AP13","v":33},{"$f":"'Common Inputs'!AQ13","v":34},{"$f":"'Common Inputs'!AR13","v":35},{"$f":"'Common Inputs'!AS13","v":36},{"$f":"'Common Inputs'!AT13","v":37},{"$f":"'Common Inputs'!AU13","v":38},{"$f":"'Common Inputs'!AV13","v":39},{"$f":"'Common Inputs'!AW13","v":40},{"$f":"'Common Inputs'!AX13","v":41},{"$f":"'Common Inputs'!AY13","v":42},{"$f":"'Common Inputs'!AZ13","v":43},{"$f":"'Common Inputs'!BA13","v":44},{"$f":"'Common Inputs'!BB13","v":45},{"$f":"'Common Inputs'!BC13","v":46},{"$f":"'Common Inputs'!BD13","v":47},{"$f":"'Common Inputs'!BE13","v":48},{"$f":"'Common Inputs'!BF13","v":49},{"$f":"'Common Inputs'!BG13","v":50},{"$f":"'Common Inputs'!BH13","v":51},{"$f":"'Common Inputs'!BI13","v":52},{"$f":"'Common Inputs'!BJ13","v":53},{"$f":"'Common Inputs'!BK13","v":54},{"$f":"'Common Inputs'!BL13","v":55},{"$f":"'Common Inputs'!BM13","v":56},{"$f":"'Common Inputs'!BN13","v":57},{"$f":"'Common Inputs'!BO13","v":58},{"$f":"'Common Inputs'!BP13","v":59},{"$f":"'Common Inputs'!BQ13","v":60},{"$f":"'Common Inputs'!BR13","v":61},{"$f":"'Common Inputs'!BS13","v":62},{"$f":"'Common Inputs'!BT13","v":63},{"$f":"'Common Inputs'!BU13","v":64},{"$f":"'Common Inputs'!BV13","v":65},{"$f":"'Common Inputs'!BW13","v":66},{"$f":"'Common Inputs'!BX13","v":67},{"$f":"'Common Inputs'!BY13","v":68},{"$f":"'Common Inputs'!BZ13","v":69},{"$f":"'Common Inputs'!CA13","v":70},{"$f":"'Common Inputs'!CB13","v":71},{"$f":"'Common Inputs'!CC13","v":72},{"$f":"'Common Inputs'!CD13","v":73},{"$f":"'Common Inputs'!CE13","v":74},{"$f":"'Common Inputs'!CF13","v":75},{"$f":"'Common Inputs'!CG13","v":76},{"$f":"'Common Inputs'!CH13","v":77},{"$f":"'Common Inputs'!CI13","v":78},{"$f":"'Common Inputs'!CJ13","v":79},{"$f":"'Common Inputs'!CK13","v":80},{"$f":"'Common Inputs'!CL13","v":81},{"$f":"'Common Inputs'!CM13","v":82},{"$f":"'Common Inputs'!CN13","v":83},{"$f":"'Common Inputs'!CO13","v":84},{"$f":"'Common Inputs'!CP13","v":85},{"$f":"'Common Inputs'!CQ13","v":86},{"$f":"'Common Inputs'!CR13","v":87},{"$f":"'Common Inputs'!CS13","v":88},{"$f":"'Common Inputs'!CT13","v":89},{"$f":"'Common Inputs'!CU13","v":90},{"$f":"'Common Inputs'!CV13","v":91},{"$f":"'Common Inputs'!CW13","v":92},{"$f":"'Common Inputs'!CX13","v":93},{"$f":"'Common Inputs'!CY13","v":94},{"$f":"'Common Inputs'!CZ13","v":95},{"$f":"'Common Inputs'!DA13","v":96},{"$f":"'Common Inputs'!DB13","v":97},{"$f":"'Common Inputs'!DC13","v":98},{"$f":"'Common Inputs'!DD13","v":99},{"$f":"'Common Inputs'!DE13","v":100},{"$f":"'Common Inputs'!DF13","v":101},{"$f":"'Common Inputs'!DG13","v":102},{"$f":"'Common Inputs'!DH13","v":103},{"$f":"'Common Inputs'!DI13","v":104},{"$f":"'Common Inputs'!DJ13","v":105},{"$f":"'Common Inputs'!DK13","v":106},{"$f":"'Common Inputs'!DL13","v":107},{"$f":"'Common Inputs'!DM13","v":108},{"$f":"'Common Inputs'!DN13","v":109},{"$f":"'Common Inputs'!DO13","v":110},{"$f":"'Common Inputs'!DP13","v":111},{"$f":"'Common Inputs'!DQ13","v":112},{"$f":"'Common Inputs'!DR13","v":113},{"$f":"'Common Inputs'!DS13","v":114},{"$f":"'Common Inputs'!DT13","v":115},{"$f":"'Common Inputs'!DU13","v":116},{"$f":"'Common Inputs'!DV13","v":117},{"$f":"'Common Inputs'!DW13","v":118},{"$f":"'Common Inputs'!DX13","v":119},{"$f":"'Common Inputs'!DY13","v":120},{"$f":"'Common Inputs'!DZ13","v":121},{"$f":"'Common Inputs'!EA13","v":122},{"$f":"'Common Inputs'!EB13","v":123},{"$f":"'Common Inputs'!EC13","v":124},{"$f":"'Common Inputs'!ED13","v":125}]
[]
[null,null,null,"NRR (mid year)(no carry over of tax losses)",null,null,null,null,null,{"$f":"Retail!J53","v":215.52879202215186},{"$f":"Retail!K53","v":213.54759130375297},{"$f":"Retail!L53","v":212.00914628899957},{"$f":"Retail!M53","v":210.47016260744252},{"$f":"Retail!N53","v":208.927984103276},{"$f":"Retail!O53","v":207.38267222453902},{"$f":"Retail!P53","v":205.83430329332379},{"$f":"Retail!Q53","v":204.28295187125838},{"$f":"Retail!R53","v":202.72869070201813},{"$f":"Retail!S53","v":201.17159075504634},{"$f":"Retail!T53","v":199.61172126882425},{"$f":"Retail!U53","v":198.04914979308973},{"$f":"Retail!V53","v":211.56561621475015},{"$f":"Retail!W53","v":209.43429440616163},{"$f":"Retail!X53","v":207.99465059440701},{"$f":"Retail!Y53","v":206.55357204158082},{"$f":"Retail!Z53","v":205.1069200785638},{"$f":"Retail!AA53","v":203.65480488299835},{"$f":"Retail!AB53","v":202.19735954547698},{"$f":"Retail!AC53","v":200.734714068481},{"$f":"Retail!AD53","v":202.70679153537512},{"$f":"Retail!AE53","v":201.17145559682803},{"$f":"Retail!AF53","v":199.61172043464896},{"$f":"Retail!AG53","v":198.0491497879413},{"$f":"Retail!AH53","v":211.56561621471835},{"$f":"Retail!AI53","v":209.43429440616148},{"$f":"Retail!AJ53","v":207.99465059440698},{"$f":"Retail!AK53","v":206.55357204158085},{"$f":"Retail!AL53","v":205.10692007856377},{"$f":"Retail!AM53","v":203.65480488299832},{"$f":"Retail!AN53","v":202.19735954547701},{"$f":"Retail!AO53","v":200.73471406848097},{"$f":"Retail!AP53","v":202.70679153537512},{"$f":"Retail!AQ53","v":201.171455596828},{"$f":"Retail!AR53","v":199.61172043464896},{"$f":"Retail!AS53","v":198.0491497879413},{"$f":"Retail!AT53","v":211.56561621471832},{"$f":"Retail!AU53","v":209.43429440616146},{"$f":"Retail!AV53","v":207.99465059440698},{"$f":"Retail!AW53","v":206.55357204158082},{"$f":"Retail!AX53","v":205.1069200785638},{"$f":"Retail!AY53","v":203.65480488299832},{"$f":"Retail!AZ53","v":202.19735954547698},{"$f":"Retail!BA53","v":200.73471406848097},{"$f":"Retail!BB53","v":202.70679153537512},{"$f":"Retail!BC53","v":201.17145559682803},{"$f":"Retail!BD53","v":199.61172043464896},{"$f":"Retail!BE53","v":198.0491497879413},{"$f":"Retail!BF53","v":211.56561621471832},{"$f":"Retail!BG53","v":209.43429440616148},{"$f":"Retail!BH53","v":207.99465059440701},{"$f":"Retail!BI53","v":206.55357204158082},{"$f":"Retail!BJ53","v":205.1069200785638},{"$f":"Retail!BK53","v":203.65480488299832},{"$f":"Retail!BL53","v":202.19735954547701},{"$f":"Retail!BM53","v":200.734714068481},{"$f":"Retail!BN53","v":202.70679153537512},{"$f":"Retail!BO53","v":201.171455596828},{"$f":"Retail!BP53","v":199.61172043464896},{"$f":"Retail!BQ53","v":198.0491497879413},{"$f":"Retail!BR53","v":211.56561621471835},{"$f":"Retail!BS53","v":209.43429440616146},{"$f":"Retail!BT53","v":207.99465059440698},{"$f":"Retail!BU53","v":206.55357204158082},{"$f":"Retail!BV53","v":205.1069200785638},{"$f":"Retail!BW53","v":203.65480488299832},{"$f":"Retail!BX53","v":202.19735954547698},{"$f":"Retail!BY53","v":200.734714068481},{"$f":"Retail!BZ53","v":202.70679153537512},{"$f":"Retail!CA53","v":201.171455596828},{"$f":"Retail!CB53","v":199.61172043464893},{"$f":"Retail!CC53","v":198.0491497879413},{"$f":"Retail!CD53","v":211.56561621471832},{"$f":"Retail!CE53","v":209.43429440616146},{"$f":"Retail!CF53","v":207.99465059440701},{"$f":"Retail!CG53","v":206.55357204158085},{"$f":"Retail!CH53","v":205.1069200785638},{"$f":"Retail!CI53","v":203.65480488299835},{"$f":"Retail!CJ53","v":202.19735954547698},{"$f":"Retail!CK53","v":200.734714068481},{"$f":"Retail!CL53","v":202.70679153537512},{"$f":"Retail!CM53","v":201.171455596828},{"$f":"Retail!CN53","v":199.61172043464896},{"$f":"Retail!CO53","v":198.0491497879413},{"$f":"Retail!CP53","v":211.56561621471832},{"$f":"Retail!CQ53","v":209.43429440616146},{"$f":"Retail!CR53","v":207.99465059440698},{"$f":"Retail!CS53","v":206.55357204158082},{"$f":"Retail!CT53","v":205.1069200785638},{"$f":"Retail!CU53","v":203.65480488299835},{"$f":"Retail!CV53","v":202.19735954547701},{"$f":"Retail!CW53","v":200.734714068481},{"$f":"Retail!CX53","v":202.70679153537512},{"$f":"Retail!CY53","v":201.171455596828},{"$f":"Retail!CZ53","v":199.61172043464896},{"$f":"Retail!DA53","v":198.0491497879413},{"$f":"Retail!DB53","v":211.56561621471835},{"$f":"Retail!DC53","v":209.43429440616146},{"$f":"Retail!DD53","v":207.99465059440698},{"$f":"Retail!DE53","v":206.55357204158085},{"$f":"Retail!DF53","v":205.1069200785638},{"$f":"Retail!DG53","v":203.65480488299832},{"$f":"Retail!DH53","v":202.19735954547698},{"$f":"Retail!DI53","v":200.734714068481},{"$f":"Retail!DJ53","v":202.70679153537512},{"$f":"Retail!DK53","v":201.171455596828},{"$f":"Retail!DL53","v":199.61172043464893},{"$f":"Retail!DM53","v":198.0491497879413},{"$f":"Retail!DN53","v":211.56561621471835},{"$f":"Retail!DO53","v":209.43429440616146},{"$f":"Retail!DP53","v":207.99465059440698},{"$f":"Retail!DQ53","v":206.55357204158085},{"$f":"Retail!DR53","v":205.1069200785638},{"$f":"Retail!DS53","v":203.65480488299832},{"$f":"Retail!DT53","v":202.19735954547701},{"$f":"Retail!DU53","v":200.734714068481},{"$f":"Retail!DV53","v":202.70679153537512},{"$f":"Retail!DW53","v":201.171455596828},{"$f":"Retail!DX53","v":199.61172043464893},{"$f":"Retail!DY53","v":198.0491497879413},{"$f":"Retail!DZ53","v":211.56561621471835},{"$f":"Retail!EA53","v":209.43429440616146},{"$f":"Retail!EB53","v":207.99465059440701},{"$f":"Retail!EC53","v":206.55357204158082},{"$f":"Retail!ED53","v":205.1069200785638}]
[]
[null,null,null,"Annuity",null,10,"years",null,{"$f":"NPV($F$6,OFFSET(J$11,0,0,1,$F13))","v":1545.0366225275109},{"$f":"-PMT($F$6,F13,I13,,0)","v":208.92754993543582},null,null,null,{"$f":"NPV($F$6,OFFSET(T11,0,0,1,$F24-$F13))","v":3454.3981005453575},{"$f":"-PMT($F$6,$F24-$F13,N13,,0)","v":204.18227636606767},"This annuity calculation is from the end of the initial annuity length at F13 to 120 years."]
[null,null,null,null,null,{"$f":"F13+10","v":20},"years",null,{"$f":"NPV($F$6,OFFSET(J$11,0,0,1,$F14))","v":2397.4790017438418},{"$f":"-PMT($F$6,F14,I14,,0)","v":207.32948163407482},null,null,null,{"$f":"NPV($F$6,OFFSET(AD11,0,0,1,$F24-$F14))","v":3445.4117886844265},{"$f":"-PMT($F$6,$F24-$F14,N14,,0)","v":203.93984610975545},"This annuity calculation is from the end of the initial annuity length at F14 to 120 years."]
[null,null,null,null,null,{"$f":"F14+10","v":30},"years",null,{"$f":"NPV($F$6,OFFSET(J$11,0,0,1,$F15))","v":2877.5034195857738},{"$f":"-PMT($F$6,F15,I15,,0)","v":206.81555141617326}]
[null,null,null,null,null,40,"years",null,{"$f":"NPV($F$6,OFFSET(J$11,0,0,1,$F16))","v":3147.1465000464568},{"$f":"-PMT($F$6,F16,I16,,0)","v":206.53389376380093}]
[null,null,null,null,null,50,"years",null,{"$f":"NPV($F$6,OFFSET(J$11,0,0,1,$F17))","v":3298.9061748432737},{"$f":"-PMT($F$6,F17,I17,,0)","v":206.38096783691572}]
[null,null,null,null,null,60,"years",null,3384.4449638403366,206.30049518056393,null,null,null,null,null,null,null,null,"The reference point for the offset function in these equations need to be manually changed if the values in range F13:F14 are adjusted."]
[null,null,null,null,null,70,"years",null,3433.237283909807,206.29147421863399]
[null,null,null,null,null,80,"years",null,3460.584141300862,206.27714980554313]
[null,null,null,null,null,90,"years",null,3475.9836094947045,206.26824475091129]
[null,null,null,null,null,100,"years",null,3484.6339195349974,206.26147145394003]
[null,null,null,null,null,{"$f":"F22+10","v":110},"years",null,3489.5024599639364,{"$f":"-PMT($F$6,F23,I23,,0)","v":206.25722193048495}]
[null,null,null,null,null,120,"years",null,3492.2465950777746,206.25481924255038]
[]
[]
[null,null,null,"Scenario",{"$f":"MID(CELL(\"filename\",ReticWater!$A$1),FIND(\"]\",CELL(\"filename\",ReticWater!$A$1))+1,256)","v":"ReticWater"},null,null,null,null,{"$f":"J9","v":1},{"$f":"K9","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BW9","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[]
[null,null,null,"NRR (mid year)(no carry over of tax losses)",null,null,null,null,null,{"$f":"ReticWater!J53","v":48123.838759317106},{"$f":"ReticWater!K53","v":796.50557967002203},{"$f":"ReticWater!L53","v":515.66688020603578},{"$f":"ReticWater!M53","v":513.88078253887909},{"$f":"ReticWater!N53","v":515.2744952513907},{"$f":"ReticWater!O53","v":518.1971606942451},{"$f":"ReticWater!P53","v":522.61536864861102},{"$f":"ReticWater!Q53","v":528.50524911060097},{"$f":"ReticWater!R53","v":535.84298834752406},{"$f":"ReticWater!S53","v":544.60477295859437},{"$f":"ReticWater!T53","v":554.76678954498129},{"$f":"ReticWater!U53","v":566.30522470786957},{"$f":"ReticWater!V53","v":579.196265048442},{"$f":"ReticWater!W53","v":593.41609716788219},{"$f":"ReticWater!X53","v":608.94090766737213},{"$f":"ReticWater!Y53","v":625.74688314809453},{"$f":"ReticWater!Z53","v":643.8102102112349},{"$f":"ReticWater!AA53","v":663.10707545797254},{"$f":"ReticWater!AB53","v":683.61366548949547},{"$f":"ReticWater!AC53","v":705.30616690697957},{"$f":"ReticWater!AD53","v":728.16076631161638},{"$f":"ReticWater!AE53","v":752.15365030458338},{"$f":"ReticWater!AF53","v":777.26100548706336},{"$f":"ReticWater!AG53","v":803.45901846024276},{"$f":"ReticWater!AH53","v":830.72387582530246},{"$f":"ReticWater!AI53","v":859.03176418342377},{"$f":"ReticWater!AJ53","v":888.35887013580145},{"$f":"ReticWater!AK53","v":918.68138028359397},{"$f":"ReticWater!AL53","v":949.97548122801027},{"$f":"ReticWater!AM53","v":982.2173595702194},{"$f":"ReticWater!AN53","v":4241.7371891340335},{"$f":"ReticWater!AO53","v":4382.1115497426517},{"$f":"ReticWater!AP53","v":4350.6144258223367},{"$f":"ReticWater!AQ53","v":4318.9509045827444},{"$f":"ReticWater!AR53","v":4288.1100838287994},{"$f":"ReticWater!AS53","v":4258.0741246313692},{"$f":"ReticWater!AT53","v":4228.8192488309296},{"$f":"ReticWater!AU53","v":4200.321643236507},{"$f":"ReticWater!AV53","v":4172.5574944505261},{"$f":"ReticWater!AW53","v":4145.5029890741725},{"$f":"ReticWater!AX53","v":4119.1343137086233},{"$f":"ReticWater!AY53","v":4093.427654955075},{"$f":"ReticWater!AZ53","v":4068.359199414705},{"$f":"ReticWater!BA53","v":4043.9051336886805},{"$f":"ReticWater!BB53","v":4020.0416443782087},{"$f":"ReticWater!BC53","v":3996.7449180844601},{"$f":"ReticWater!BD53","v":3973.9911414086241},{"$f":"ReticWater!BE53","v":3951.7565009518557},{"$f":"ReticWater!BF53","v":3930.0171833153922},{"$f":"ReticWater!BG53","v":3908.7493751003708},{"$f":"ReticWater!BH53","v":3887.9292629079846},{"$f":"ReticWater!BI53","v":3867.5330333394331},{"$f":"ReticWater!BJ53","v":3847.5368729958896},{"$f":"ReticWater!BK53","v":3827.9169684785261},{"$f":"ReticWater!BL53","v":3808.6495063885286},{"$f":"ReticWater!BM53","v":3789.710673327098},{"$f":"ReticWater!BN53","v":3771.0766558954065},{"$f":"ReticWater!BO53","v":3752.7236406946549},{"$f":"ReticWater!BP53","v":3734.6278143259501},{"$f":"ReticWater!BQ53","v":3716.7653633906066},{"$f":"ReticWater!BR53","v":5556.7624956780028},{"$f":"ReticWater!BS53","v":5704.5971698569065},{"$f":"ReticWater!BT53","v":5688.2669670515324},{"$f":"ReticWater!BU53","v":5671.1056347316571},{"$f":"ReticWater!BV53","v":5654.0528939009255},{"$f":"ReticWater!BW53","v":5637.0906143901884},{"$f":"ReticWater!BX53","v":5620.1950163221245},{"$f":"ReticWater!BY53","v":5603.3422864956392},{"$f":"ReticWater!BZ53","v":5586.5086115130871},{"$f":"ReticWater!CA53","v":5569.6701779756613},{"$f":"ReticWater!CB53","v":5552.8031724845332},{"$f":"ReticWater!CC53","v":5535.8837816408904},{"$f":"ReticWater!CD53","v":5518.8881920459171},{"$f":"ReticWater!CE53","v":5501.7925903007881},{"$f":"ReticWater!CF53","v":5484.5731630066448},{"$f":"ReticWater!CG53","v":5467.2060967648458},{"$f":"ReticWater!CH53","v":5449.6675781762924},{"$f":"ReticWater!CI53","v":5431.9337938424542},{"$f":"ReticWater!CJ53","v":5413.9809303642787},{"$f":"ReticWater!CK53","v":5395.7851743431484},{"$f":"ReticWater!CL53","v":5377.3227123800389},{"$f":"ReticWater!CM53","v":5358.5697310763471},{"$f":"ReticWater!CN53","v":5339.5024170330626},{"$f":"ReticWater!CO53","v":5320.0969568515411},{"$f":"ReticWater!CP53","v":5300.3295371328695},{"$f":"ReticWater!CQ53","v":5280.1763444782064},{"$f":"ReticWater!CR53","v":5280.0447735655898},{"$f":"ReticWater!CS53","v":5450.5875999002983},{"$f":"ReticWater!CT53","v":5432.1646094863299},{"$f":"ReticWater!CU53","v":5411.9758368219937},{"$f":"ReticWater!CV53","v":7372.6005195764164},{"$f":"ReticWater!CW53","v":7284.5228876114197},{"$f":"ReticWater!CX53","v":7266.9249293307721},{"$f":"ReticWater!CY53","v":7248.9585943784396},{"$f":"ReticWater!CZ53","v":7230.168571364221},{"$f":"ReticWater!DA53","v":7210.5338647448716},{"$f":"ReticWater!DB53","v":7190.0360257631655},{"$f":"ReticWater!DC53","v":7168.656490899205},{"$f":"ReticWater!DD53","v":7146.3765686264596},{"$f":"ReticWater!DE53","v":7123.1774424346249},{"$f":"ReticWater!DF53","v":19230.431287596901},{"$f":"ReticWater!DG53","v":18616.815928206863},{"$f":"ReticWater!DH53","v":18440.985137009633},{"$f":"ReticWater!DI53","v":18268.702698283305},{"$f":"ReticWater!DJ53","v":18097.282243485639},{"$f":"ReticWater!DK53","v":17926.700439097},{"$f":"ReticWater!DL53","v":17756.949974865493},{"$f":"ReticWater!DM53","v":17588.023236928475},{"$f":"ReticWater!DN53","v":17419.9122168629},{"$f":"ReticWater!DO53","v":17252.608520701651},{"$f":"ReticWater!DP53","v":17086.103378333322},{"$f":"ReticWater!DQ53","v":16920.387652676443},{"$f":"ReticWater!DR53","v":16755.451848629978},{"$f":"ReticWater!DS53","v":16591.2861218055},{"$f":"ReticWater!DT53","v":16427.880287046399},{"$f":"ReticWater!DU53","v":16265.223826739299},{"$f":"ReticWater!DV53","v":16103.305898922767},{"$f":"ReticWater!DW53","v":15942.115345198235},{"$f":"ReticWater!DX53","v":15781.640698447976},{"$f":"ReticWater!DY53","v":15621.870190364847},{"$f":"ReticWater!DZ53","v":17444.236338412844},{"$f":"ReticWater!EA53","v":17219.224804002934},{"$f":"ReticWater!EB53","v":17066.025885765415},{"$f":"ReticWater!EC53","v":16913.799683552166},{"$f":"ReticWater!ED53","v":16762.098837658796}]
[]
[null,null,null,"Annuity",null,{"$f":"F13","v":10},"years",null,{"$f":"NPV($F$6,OFFSET(J$29,0,0,1,$F31))","v":49060.801053221512},{"$f":"-PMT($F$6,F31,I31,,0)","v":6634.2459540870241},null,null,null,{"$f":"NPV($F$6,OFFSET(T29,0,0,1,$F42-$F31))","v":32326.032256105249},{"$f":"-PMT($F$6,$F42-$F31,N31,,0)","v":1910.7244329750158},"This annuity calculation is from the end of the initial annuity length at F31 to 120 years."]
[null,null,null,null,null,{"$f":"F14","v":20},"years",null,51622.774471792727,{"$f":"-PMT($F$6,F32,I32,,0)","v":4464.2405893710056},null,null,null,{"$f":"NPV($F$6,OFFSET(AD29,0,0,1,$F42-$F32))","v":49284.22428594825},{"$f":"-PMT($F$6,$F42-$F32,N32,,0)","v":2917.217950413054},"This annuity calculation is from the end of the initial annuity length at F32 to 120 years."]
[null,null,null,null,null,{"$f":"F15","v":30},"years",null,53586.610081373517,{"$f":"-PMT($F$6,F33,I33,,0)","v":3851.4443586997031}]
[null,null,null,null,null,{"$f":"F16","v":40},"years",null,59239.744375796909,{"$f":"-PMT($F$6,F34,I34,,0)","v":3887.6534890653975}]
[null,null,null,null,null,{"$f":"F17","v":50},"years",null,62242.401758936569,{"$f":"-PMT($F$6,F35,I35,,0)","v":3893.9110222235267}]
[null,null,null,null,null,60,"years",null,63845.651155366046,3891.7428379547218]
[null,null,null,null,null,70,"years",null,65181.908015217872,3916.5576931897067]
[null,null,null,null,null,80,"years",null,65915.203386390742,3929.047735358984]
[null,null,null,null,null,90,"years",null,66318.646360951519,3935.4129121219962]
[null,null,null,null,null,100,"years",null,66626.093543792202,3943.7130008205481]
[null,null,null,null,null,110,"years",null,{"$f":"NPV($F$6,OFFSET(J$29,0,0,1,$F41))","v":67060.885638392851},{"$f":"-PMT($F$6,F41,I41,,0)","v":3963.8292652517043}]
[null,null,null,null,null,120,"years",null,67282.66505092704,3973.7668977316189]
[]
[]
[null,null,null,"Scenario",{"$f":"MID(CELL(\"filename\",ReticSewerage!$A$1),FIND(\"]\",CELL(\"filename\",ReticSewerage!$A$1))+1,256)","v":"ReticSewerage"},null,null,null,null,{"$f":"J27","v":1},{"$f":"K27","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,{"$f":"BW27","v":66},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[]
[null,null,null,"NRR (mid year)(no carry over of tax losses)",null,null,null,null,null,{"$f":"ReticSewerage!J53","v":110920.67232849007},{"$f":"ReticSewerage!K53","v":1587.1163958367247},{"$f":"ReticSewerage!L53","v":968.3085662017462},{"$f":"ReticSewerage!M53","v":988.4208873323314},{"$f":"ReticSewerage!N53","v":1010.0923126089434},{"$f":"ReticSewerage!O53","v":1029.6677497282246},{"$f":"ReticSewerage!P53","v":1047.2299039196894},{"$f":"ReticSewerage!Q53","v":1062.8835271212754},{"$f":"ReticSewerage!R53","v":1076.7335013093534},{"$f":"ReticSewerage!S53","v":1088.8847092273036},{"$f":"ReticSewerage!T53","v":1099.4420336230282},{"$f":"ReticSewerage!U53","v":1108.5103572444602},{"$f":"ReticSewerage!V53","v":1116.1945628395288},{"$f":"ReticSewerage!W53","v":1122.5995331561649},{"$f":"ReticSewerage!X53","v":1127.8301509422984},{"$f":"ReticSewerage!Y53","v":1131.9912989458614},{"$f":"ReticSewerage!Z53","v":1135.1878599147849},{"$f":"ReticSewerage!AA53","v":1137.5247165969952},{"$f":"ReticSewerage!AB53","v":1139.1067517404335},{"$f":"ReticSewerage!AC53","v":1140.0388480930155},{"$f":"ReticSewerage!AD53","v":1140.4258884026867},{"$f":"ReticSewerage!AE53","v":1140.3727554173627},{"$f":"ReticSewerage!AF53","v":1139.9843318849914},{"$f":"ReticSewerage!AG53","v":1139.3655005534895},{"$f":"ReticSewerage!AH53","v":1138.6211441707906},{"$f":"ReticSewerage!AI53","v":1137.8561454848323},{"$f":"ReticSewerage!AJ53","v":1137.1753872435343},{"$f":"ReticSewerage!AK53","v":1136.683752194841},{"$f":"ReticSewerage!AL53","v":1136.4861230866688},{"$f":"ReticSewerage!AM53","v":1136.687382666955},{"$f":"ReticSewerage!AN53","v":1137.392413683634},{"$f":"ReticSewerage!AO53","v":1138.7060988846356},{"$f":"ReticSewerage!AP53","v":1140.7333210178833},{"$f":"ReticSewerage!AQ53","v":1143.5789628313073},{"$f":"ReticSewerage!AR53","v":1147.3479070728524},{"$f":"ReticSewerage!AS53","v":1152.1450364904347},{"$f":"ReticSewerage!AT53","v":1158.0752338319917},{"$f":"ReticSewerage!AU53","v":1165.2433818454394},{"$f":"ReticSewerage!AV53","v":1173.754363278751},{"$f":"ReticSewerage!AW53","v":1183.7130608798002},{"$f":"ReticSewerage!AX53","v":1809.801266049554},{"$f":"ReticSewerage!AY53","v":1848.7654946540067},{"$f":"ReticSewerage!AZ53","v":1853.1306068898962},{"$f":"ReticSewerage!BA53","v":1859.1484948064792},{"$f":"ReticSewerage!BB53","v":1867.1372476100728},{"$f":"ReticSewerage!BC53","v":1877.203005607525},{"$f":"ReticSewerage!BD53","v":1889.4506589642313},{"$f":"ReticSewerage!BE53","v":1903.9850904719151},{"$f":"ReticSewerage!BF53","v":1920.9111828787295},{"$f":"ReticSewerage!BG53","v":1940.3338189326064},{"$f":"ReticSewerage!BH53","v":1962.3578813814972},{"$f":"ReticSewerage!BI53","v":1987.0882529733046},{"$f":"ReticSewerage!BJ53","v":2014.6298164560005},{"$f":"ReticSewerage!BK53","v":2045.0874545774732},{"$f":"ReticSewerage!BL53","v":2078.5660500856679},{"$f":"ReticSewerage!BM53","v":2115.1704857285354},{"$f":"ReticSewerage!BN53","v":2155.0056442539917},{"$f":"ReticSewerage!BO53","v":2198.1764084099323},{"$f":"ReticSewerage!BP53","v":2244.7876609443515},{"$f":"ReticSewerage!BQ53","v":2294.9442846051438},{"$f":"ReticSewerage!BR53","v":2348.7511621402396},{"$f":"ReticSewerage!BS53","v":2406.3131762975627},{"$f":"ReticSewerage!BT53","v":2467.7352098250994},{"$f":"ReticSewerage!BU53","v":2533.1221454706961},{"$f":"ReticSewerage!BV53","v":2602.5788659823384},{"$f":"ReticSewerage!BW53","v":2676.2102541079439},{"$f":"ReticSewerage!BX53","v":2754.1211925954563},{"$f":"ReticSewerage!BY53","v":2836.416564192778},{"$f":"ReticSewerage!BZ53","v":2923.2012516478253},{"$f":"ReticSewerage!CA53","v":3014.5801377086132},{"$f":"ReticSewerage!CB53","v":3110.6581051229728},{"$f":"ReticSewerage!CC53","v":3211.5400366388913},{"$f":"ReticSewerage!CD53","v":3317.3308150043281},{"$f":"ReticSewerage!CE53","v":3428.1353229671281},{"$f":"ReticSewerage!CF53","v":3544.0584432752635},{"$f":"ReticSewerage!CG53","v":3665.2050586766936},{"$f":"ReticSewerage!CH53","v":3791.6800519193212},{"$f":"ReticSewerage!CI53","v":3923.5883057510464},{"$f":"ReticSewerage!CJ53","v":4061.0347029198438},{"$f":"ReticSewerage!CK53","v":4204.124126173715},{"$f":"ReticSewerage!CL53","v":4748.7999984190465},{"$f":"ReticSewerage!CM53","v":4938.7135646989445},{"$f":"ReticSewerage!CN53","v":5099.5691216662035},{"$f":"ReticSewerage!CO53","v":5266.2807021671779},{"$f":"ReticSewerage!CP53","v":5439.1585042928318},{"$f":"ReticSewerage!CQ53","v":5618.3086218057997},{"$f":"ReticSewerage!CR53","v":5803.8359445968881},{"$f":"ReticSewerage!CS53","v":5995.8453554561129},{"$f":"ReticSewerage!CT53","v":6194.4417371316704},{"$f":"ReticSewerage!CU53","v":6399.7299723716742},{"$f":"ReticSewerage!CV53","v":6611.8149439237877},{"$f":"ReticSewerage!CW53","v":6830.8015345360673},{"$f":"ReticSewerage!CX53","v":7056.7946269564582},{"$f":"ReticSewerage!CY53","v":7289.8991039328757},{"$f":"ReticSewerage!CZ53","v":7530.2198482132944},{"$f":"ReticSewerage!DA53","v":7777.8617425454868},{"$f":"ReticSewerage!DB53","v":8032.9296696776255},{"$f":"ReticSewerage!DC53","v":8295.5285123573431},{"$f":"ReticSewerage!DD53","v":8565.7631533328658},{"$f":"ReticSewerage!DE53","v":8843.7384753519163},{"$f":"ReticSewerage!DF53","v":20355.624055790322},{"$f":"ReticSewerage!DG53","v":21563.616709111873},{"$f":"ReticSewerage!DH53","v":21417.867410179751},{"$f":"ReticSewerage!DI53","v":21261.819601885789},{"$f":"ReticSewerage!DJ53","v":21103.501601374785},{"$f":"ReticSewerage!DK53","v":20943.065026309079},{"$f":"ReticSewerage!DL53","v":20780.615035093866},{"$f":"ReticSewerage!DM53","v":20616.256512102987},{"$f":"ReticSewerage!DN53","v":20737.961517277199},{"$f":"ReticSewerage!DO53","v":21090.026237944774},{"$f":"ReticSewerage!DP53","v":20939.748699262153},{"$f":"ReticSewerage!DQ53","v":20784.298394508205},{"$f":"ReticSewerage!DR53","v":20626.862486477414},{"$f":"ReticSewerage!DS53","v":20467.579003785027},{"$f":"ReticSewerage!DT53","v":20306.566812082536},{"$f":"ReticSewerage!DU53","v":20143.944322959007},{"$f":"ReticSewerage!DV53","v":19979.829617599571},{"$f":"ReticSewerage!DW53","v":19814.340455538921},{"$f":"ReticSewerage!DX53","v":19647.59428251069},{"$f":"ReticSewerage!DY53","v":19479.708238101182},{"$f":"ReticSewerage!DZ53","v":19675.759100182124},{"$f":"ReticSewerage!EA53","v":19492.792445931751},{"$f":"ReticSewerage!EB53","v":19324.521424344446},{"$f":"ReticSewerage!EC53","v":19155.612826314638},{"$f":"ReticSewerage!ED53","v":18986.088456292564}]
[]
[null,null,null,"Annuity",null,{"$f":"F31","v":10},"years",null,{"$f":"NPV($F$6,OFFSET(J$47,0,0,1,$F49))","v":111875.27195291538},{"$f":"-PMT($F$6,F49,I49,,0)","v":15128.331669734902},null,null,null,{"$f":"NPV($F$6,OFFSET(T47,0,0,1,$F60-$F49))","v":24433.199806242454},{"$f":"-PMT($F$6,$F60-$F49,N49,,0)","v":1444.1955472815785},"This annuity calculation is from the end of the initial annuity length at F49 to 120 years."]
[null,null,null,null,null,{"$f":"F32","v":20},"years",null,116559.55135688258,{"$f":"-PMT($F$6,F50,I50,,0)","v":10079.851103907533},null,null,null,{"$f":"NPV($F$6,OFFSET(AD47,0,0,1,$F60-$F50))","v":28602.904200838209},{"$f":"-PMT($F$6,$F60-$F50,N50,,0)","v":1693.0550653390433},"This annuity calculation is from the end of the initial annuity length at F50 to 120 years."]
[null,null,null,null,null,30,"years",null,119235.01016762148,{"$f":"-PMT($F$6,F51,I51,,0)","v":8569.8088864406982}]
[null,null,null,null,null,40,"years",null,120760.53388065142,{"$f":"-PMT($F$6,F52,I52,,0)","v":7925.002307645409}]
[null,null,null,null,null,50,"years",null,122157.62703077233,{"$f":"-PMT($F$6,F53,I53,,0)","v":7642.2328975359578}]
[null,null,null,null,null,60,"years",null,123038.24246302791,7499.8561410988259]
[null,null,null,null,null,70,"years",null,123660.21932536735,7430.319211079558]
[null,null,null,null,null,80,"years",null,124137.48027781924,7399.5385085838698]
[null,null,null,null,null,90,"years",null,124549.46990687246,7390.8865600438239]
[null,null,null,null,null,100,"years",null,124871.01749590991,7391.3301670707642]
[null,null,null,null,null,110,"years",null,{"$f":"NPV($F$6,OFFSET(J$47,0,0,1,$F59))","v":125374.00364914979},{"$f":"-PMT($F$6,F59,I59,,0)","v":7410.5962072436441}]
[null,null,null,null,null,120,"years",null,125648.0245249242,7420.8707435205106]
[]
[]
[]
[]
[null,null,null,"Prices in $2016-17 & $2017-18"]
[]
[null,null,null,1.2999999999999999E-2,"Inflation rate to move from $2015-16 to $2016-17 (Mar 16/Mar 15)"]
[null,null,null,0.02,"Inflation rate to move from $2016-17 to $2017-18 (Bloomberg forecast Mar 17/Mar 16, updated 9 February 2017)"]
[null,null,null,0.61839156507167548,"Allocation of retail to water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Annuity values for customer impact analysis"]
[]
[null,null,null,"Annuity length",null,null,{"$f":"TRANSPOSE(F13:F24)","v":10},20,30,40,50,60,70,80,90,100,110,120,null,null,null,5,"The value if V70 is not a random hard coded value, it relates to the drop down box at T70."]
[]
[null,null,null,"Retail - Water"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$2016-17",null,"$2017-18"]
[null,null,null,"Schedule 1",null,null,{"$f":"TRANSPOSE(J13:J24)*$D$69*(1+$D$67)","v":130.8786220408499},129.87754306742625,129.55560142418727,129.37916243640828,129.28336494779921,129.23295440893759,129.2273034018433,129.21833015036233,129.21275175115278,129.20850875029171,129.20584671852853,129.20434160115093,null,{"$f":"ROUND(OFFSET(G75,0,$V$71-1),0)","v":129},null,{"$f":"T75*(1+$D$68)","v":131.58000000000001}]
[null,null,null,"Schedule 2",null,null,{"$f":"TRANSPOSE(O13:O14)*$D$69*(1+$D$67)","v":127.90603720865477},127.75417146430006]
[]
[null,null,null,"Retail - Sewerage"]
[]
[null,null,null,"Schedule 1",null,null,{"$f":"TRANSPOSE(J13:J24)*(1-$D$69)*(1+$D$67)","v":80.764986043746546},80.147221827891528,79.948552160396233,79.839671946322056,79.780555470996376,79.749447208973663,79.745959981632907,79.740422602652842,79.736980181520352,79.73436183254951,79.73271909705268,79.731790291552585,null,{"$f":"ROUND(OFFSET(G80,0,$V$71-1),0)","v":80},null,{"$f":"T80*(1+$D$68)","v":81.599999999999994}]
[null,null,null,"Schedule 2",null,null,{"$f":"TRANSPOSE(O13:O14)*(1-$D$69)*(1+$D$67)","v":78.930608750171757},78.836892644882184]
[]
[null,null,null,"Reticulation - Water"]
[]
[null,null,null,"Schedule 1",null,null,{"$f":"TRANSPOSE(J31:J42)*(1+$D$67)","v":6720.4911514901551},4522.2757170328287,3901.5131353627989,3938.1929844232473,3944.531865512432,3942.3354948481328,3967.4729432011727,3980.1253559186503,3986.5732799795819,3994.9812698312148,4015.3590456999759,4025.4258674021294,null,{"$f":"ROUND(OFFSET(G85,0,$V$71-1),0)","v":3945},null,{"$f":"T85*(1+$D$68)","v":4023.9}]
[null,null,null,"Schedule 2",null,null,{"$f":"TRANSPOSE(O31:O32)*(1+$D$67)","v":1935.5638506036908},2955.1417837684235]
[]
[null,null,null,"Reticulation - Sewerage"]
[]
[null,null,null,"Schedule 1",null,null,{"$f":"TRANSPOSE(J49:J60)*(1+$D$67)","v":15324.999981441453},10210.889168258329,8681.216401964426,8028.0273376447985,7741.5819252039246,7597.3542709331095,7526.9133608235916,7495.732509195459,7486.9680853243926,7487.4174592426834,7506.9339579378111,7517.3420631862764,null,{"$f":"ROUND(OFFSET(G90,0,$V$71-1),0)","v":7742},null,{"$f":"T90*(1+$D$68)","v":7896.84}]
[null,null,null,"Schedule 2",null,null,{"$f":"TRANSPOSE(O49:O50)*(1+$D$67)","v":1462.9700893962388},1715.0647811884508]

{"sheet":"Calculations ==>","index":8,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
[null,"This worksheet is intentionally blank."]

{"sheet":"QA log","index":9,"n_rows":95,"n_cols":16,"rows_kept":95,"cut":false,"hidden":true,"merged":[[5,9,5,11],[11,9,11,11]]}
[]
[null,"Review that the QA log is for",null,null,null,"2016-17 Wholesale Pricing Review for SWC and HWC",null,null,null,"File name(s):  ","Version for QA - IPART's WSP Retail Minus Building Block Model"]
[null,"NAME OF MODEL:",null,null,null,"Version for QA - IPART's WSP Retail Minus Building Block Model"]
[]
[null,"NAME OF MODELLER:",null,null,null,"Greg McLennan",null,null,null,"An example QA log can be found at:"]
[null,"NAME(S) OF QA STAFF:",null,null,null,"Mike Smart",null,null,null,"\\\\Jabba\\shared\\QA\\1 QA Processes and Procedures\\QA modelling process\\QA log example for model and spreadsheet - July 2014 (Trim D14-25291).xlsm"]
[]
[null,"Signature of QA staff (see B49 below):"]
[]
[null,"PURPOSE OF MODEL"]
[null,null,"Purposes :",null,null,null,null,null,null,"Responses by team/model developer:"]
[null,1,"The context of the review is to set retail minuses that apply to retail prices on a reasonably efficient competitor (REC) basis.",null,null,null,null,null,null,"Industry team to confirm that QA team has understood model's purpose correctly"]
[null,2,"The model incorporates alternative inputs as per Tribunal decisions to calculate the notional revenue requirement (NRR) for a REC.  The NRR is calculated annually over 125 years.  A portion of, or the total resulting NRR profile is then used to estimate an annuity (the retail minus)."]
[null,3]
[]
[null,"The QA scope is to check Models, Spreadsheets and Charts by:  (see list in following rows)"]
[null,"Logic and calculations:"]
[null,"*  checking methodology and logic"]
[null,"*  checking calculations and cell referencing"]
[null,"*  checking labelling of tables, units for consistency with calculations and outputs."]
[null,"Inputs and additional outputs"]
[null,"*  reconciling inputs to TRIMmed source documents"]
[null,"*  checking labelling of tables, units for consistency with calculations and outputs."]
[null,"*  checking all additional outputs not previously QA'd."]
[null,"This list is from the QA Report which is signed by the QA-er at the end."]
[null,"For more detail, refer to the Model QA Manual D09/8510"]
[]
[null,"Have the following items been checked in the QA? (please circle one option)"]
[]
[null,null,"Yes  /  No  /  NA",null,"Has the Regulatory Asset Base (RAB) been rolled forward correctly?"]
[null,null,"Yes  /  No  /  NA",null,"Has a real weighted average cost of capital (WACC) correctly been applied to the RAB?"]
[null,null,"Yes  /  No  /  NA",null,"Are timing assumptions consistent with IPART's Cash Flow assumptions?"]
[null,null,"Yes  /  No  /  NA",null,"Are calculations consistent and clearly marked as real or nominal?"]
[null,null,"Yes  /  No  /  NA",null,"Are calculations consistent and clearly marked as inclusive or exclusive of Goods and Services Tax (GST)?"]
[null,null,"Yes  /  No  /  NA",null,"Have units been provided for all values and clearly marked, eg $m, $,000, $ or cents, kL, MWh, GJ,etc...?"]
[null,null,"Yes  /  No  /  NA",null,"Have adequate error checks been built into the model?"]
[null,null,"Yes  /  No  /  NA",null,"Are there any significant deviations from IPART's financial modelling policy?"]
[null,null,"Yes  /  No  /  NA",null,"  -  If so, have these been recorded in the model's documentation?"]
[]
[]
[null,"Specific areas of the model that the model developer/project team wants assurance on"]
[null,"Use this space to document any specific areas in the model that the project team/model developer specifically identified as needing checking."]
[]
[null,"The QA requires checking of changes since the Draft Report modelling."]
[null,"Two areas of optionality have been added, and in addition the use of tax asset lives for tax purposes."]
[null,"The changes are on the Common Inputs, Retail, ReticWater and ReticWW worksheets."]
[null,"All sections of the model which have structurally changed have been identified with green shading, eg"]
[]
[null,"NOTE:  if options are set consistent, and tax asset lives are set equal to regulatory asset lives, this model will produce identical results to that used in the draft report.  Final version for draft report is included in the subdirectory."]
[]
[null,"QA staff notes"]
[null,"In this space, the QA staff provide an assurance that the QA is completed to standard.  This is the basis for the QA signature in cell E8 above."]
[]
[null,"Use this space to document any notes about the QA tasks etc...   eg. which sheets were not checked, what QA symbols or codes have been used etc."]
[]
[]
[]
[]
[]
[]
[null,null,null,"Only required if there is more than one QA staff doing the task","These should be concise notes highlighting what the QA issue relates to,  Eg,\n\"Depreciation calcs for substations\",\n\"Hunter Water working capital\" etc...","If more than one spreadsheet consider using a code to identify each file and the worksheet","Provide the exact cell or range of cells, where the problem lies","select from the drop down list the category that the issue falls under","Explain why there is an issue and provide clear details of what corrections are needed, eg the correct cell reference, source data location, formula syntax etc...","Need to indicate here what is the impact of the issue, particularly whether the issue raised will impact on the output figures or not.","To be completed by the team/model developer. Developer should use this section to indicate what corrections have been made. However the QA staff can also complete this section as a record of what was discussed and agreed to with the team/model developer.","QA signoff that action addresses issue"]
[null,"DETAILS OF ISSUES FOUND IN THE QA THAT NEED TO BE DISCUSSED WITH THE MODEL DEVELOPER/PROJECT TEAM"]
[null,"Item no.","Date checked","QA'd by","Item relates to...","File / Tab sheet","Cell reference","Category","What exactly is the issue?","Comments of QA staff (impact of the issue)","Responses by industry team /model developer [changed / not changed & reason]","QA signoff",null,null,null,"Do not delete "]
[null,1,"2017-02-15","Mike Smart",null,"Retail, ReticWater, ReticWW","J1650:J1774","Calculation","Two formula mistakes:  (1) J$1648 and J$1509 are transposed.  (2) Formula gives same result whether accelerated dep'n is chosen or not.","Unsure whether this will affect outcome of calculations.","Corrected - no impact on previous analysis as all assets in year 1 were treated as AFOC.  The section with the error would have only impacted assets treated as capex.","OK MS",null,null,null,"Data"]
[null,2,"2017-02-15","Mike Smart",null,"Retail, ReticWater, ReticWW","J848, K848:ED848","Calculation","Reference to cell J719 and K719, respectively is redundant.  Suggest removal of these references from formulae, and then deletion of rows 718:843.","This suggestion applies to rows below row 848 in the same block.  It also applies to J and K1109, 1380, 1650.","Changes as suggested.  This has also resulted in an amendment to the formulae in the matricies from column K - please confirm this change is functioning as intended.","OK MS",null,null,null,"Calculation"]
[null,3,"2017-02-15","Mike Smart",null,"Retail, ReticWater, ReticWW","K848:ED848","Calculation","Query whether the expression:  \"SUM(OFFSET($J848,0,$D848-1,1,K$714-$D848):J848)\" does what it is thought to do?  Prima facie it seems puzzling that a summation range can have a vector as one end and a single cell as the other end.","This suggestion applies to rows below row 848 in the same block.  It also applies to K:ED1109, 1380, 1650.","Removed.  The componenet at the end of the formulae was redundant.  Fortuitiously, the redundant reference was the same as the end point of the vector, therefore there was no impact.","OK MS",null,null,null,"Formatting"]
[null,4,null,null,null,null,null,"Spelling",null,null,null,null,null,null,null,"Spelling"]
[null,5,null,null,null,null,null,"Documentation",null,null,null,null,null,null,null,"Documentation"]
[null,6,null,null,null,null,null,"Others ",null,null,null,null,null,null,null,"Others "]
[null,7]
[null,8]
[null,9]
[null,10]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]
[null,16]
[null,17]
[null,18]
[null,19]
[null,20]
[null,21]
[null,22]
[null,23]
[null,24]
[null,25]
[null,26]
[null,27]
[null,28]
[null,29]
[null,30]
[null,"IF A LONGER LOG IS REQUIRED, INSERT NEW ROWS  BETWEEN ROW 74 AND 75 AND UPDATE THE ITEM NUMBERING IN COLUMN B"]
[null,"DO NOT ENTER LOG INFORMATION AFTER THIS POINT"]

{"sheet":"Retail","index":10,"n_rows":1003,"n_cols":134,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[]
[null,null,null,"Retail - Notional Revenue Requirement Calculations (Water & Wastewater)"]
[]
[]
[null,null,null,{"$f":"\"Scenario Specific Inputs (\"&'Common Inputs'!J9&\", \"&'Common Inputs'!J8&\")\"","v":"Scenario Specific Inputs ($, $2015-16)"}]
[]
[null,null,null,"Opening Asset Value"]
[]
[null,null,null,null,"Meters"]
[null,null,null,null,"Billing System"]
[null,null,null,null,"Non-depreciation"]
[]
[null,null,null,"Capital Expenditure"]
[null,null,null,null,null,null,null,null,null,{"$f":"'Common Inputs'!J13","v":1},{"$f":"'Common Inputs'!K13","v":2},{"$f":"'Common Inputs'!L13","v":3},{"$f":"'Common Inputs'!M13","v":4},{"$f":"'Common Inputs'!N13","v":5},{"$f":"'Common Inputs'!O13","v":6},{"$f":"'Common Inputs'!P13","v":7},{"$f":"'Common Inputs'!Q13","v":8},{"$f":"'Common Inputs'!R13","v":9},{"$f":"'Common Inputs'!S13","v":10},{"$f":"'Common Inputs'!T13","v":11},{"$f":"'Common Inputs'!U13","v":12},{"$f":"'Common Inputs'!V13","v":13},{"$f":"'Common Inputs'!W13","v":14},{"$f":"'Common Inputs'!X13","v":15},{"$f":"'Common Inputs'!Y13","v":16},{"$f":"'Common Inputs'!Z13","v":17},{"$f":"'Common Inputs'!AA13","v":18},{"$f":"'Common Inputs'!AB13","v":19},{"$f":"'Common Inputs'!AC13","v":20},{"$f":"'Common Inputs'!AD13","v":21},{"$f":"'Common Inputs'!AE13","v":22},{"$f":"'Common Inputs'!AF13","v":23},{"$f":"'Common Inputs'!AG13","v":24},{"$f":"'Common Inputs'!AH13","v":25},{"$f":"'Common Inputs'!AI13","v":26},{"$f":"'Common Inputs'!AJ13","v":27},{"$f":"'Common Inputs'!AK13","v":28},{"$f":"'Common Inputs'!AL13","v":29},{"$f":"'Common Inputs'!AM13","v":30},{"$f":"'Common Inputs'!AN13","v":31},{"$f":"'Common Inputs'!AO13","v":32},{"$f":"'Common Inputs'!AP13","v":33},{"$f":"'Common Inputs'!AQ13","v":34},{"$f":"'Common Inputs'!AR13","v":35},{"$f":"'Common Inputs'!AS13","v":36},{"$f":"'Common Inputs'!AT13","v":37},{"$f":"'Common Inputs'!AU13","v":38},{"$f":"'Common Inputs'!AV13","v":39},{"$f":"'Common Inputs'!AW13","v":40},{"$f":"'Common Inputs'!AX13","v":41},{"$f":"'Common Inputs'!AY13","v":42},{"$f":"'Common Inputs'!AZ13","v":43},{"$f":"'Common Inputs'!BA13","v":44},{"$f":"'Common Inputs'!BB13","v":45},{"$f":"'Common Inputs'!BC13","v":46},{"$f":"'Common Inputs'!BD13","v":47},{"$f":"'Common Inputs'!BE13","v":48},{"$f":"'Common Inputs'!BF13","v":49},{"$f":"'Common Inputs'!BG13","v":50},{"$f":"'Common Inputs'!BH13","v":51},{"$f":"'Common Inputs'!BI13","v":52},{"$f":"'Common Inputs'!BJ13","v":53},{"$f":"'Common Inputs'!BK13","v":54},{"$f":"'Common Inputs'!BL13","v":55},{"$f":"'Common Inputs'!BM13","v":56},{"$f":"'Common Inputs'!BN13","v":57},{"$f":"'Common Inputs'!BO13","v":58},{"$f":"'Common Inputs'!BP13","v":59},{"$f":"'Common Inputs'!BQ13","v":60},{"$f":"'Common Inputs'!BR13","v":61},{"$f":"'Common Inputs'!BS13","v":62},{"$f":"'Common Inputs'!BT13","v":63},{"$f":"'Common Inputs'!BU13","v":64},{"$f":"'Common Inputs'!BV13","v":65},{"$f":"'Common Inputs'!BW13","v":66},{"$f":"'Common Inputs'!BX13","v":67},{"$f":"'Common Inputs'!BY13","v":68},{"$f":"'Common Inputs'!BZ13","v":69},{"$f":"'Common Inputs'!CA13","v":70},{"$f":"'Common Inputs'!CB13","v":71},{"$f":"'Common Inputs'!CC13","v":72},{"$f":"'Common Inputs'!CD13","v":73},{"$f":"'Common Inputs'!CE13","v":74},{"$f":"'Common Inputs'!CF13","v":75},{"$f":"'Common Inputs'!CG13","v":76},{"$f":"'Common Inputs'!CH13","v":77},{"$f":"'Common Inputs'!CI13","v":78},{"$f":"'Common Inputs'!CJ13","v":79},{"$f":"'Common Inputs'!CK13","v":80},{"$f":"'Common Inputs'!CL13","v":81},{"$f":"'Common Inputs'!CM13","v":82},{"$f":"'Common Inputs'!CN13","v":83},{"$f":"'Common Inputs'!CO13","v":84},{"$f":"'Common Inputs'!CP13","v":85},{"$f":"'Common Inputs'!CQ13","v":86},{"$f":"'Common Inputs'!CR13","v":87},{"$f":"'Common Inputs'!CS13","v":88},{"$f":"'Common Inputs'!CT13","v":89},{"$f":"'Common Inputs'!CU13","v":90},{"$f":"'Common Inputs'!CV13","v":91},{"$f":"'Common Inputs'!CW13","v":92},{"$f":"'Common Inputs'!CX13","v":93},{"$f":"'Common Inputs'!CY13","v":94},{"$f":"'Common Inputs'!CZ13","v":95},{"$f":"'Common Inputs'!DA13","v":96},{"$f":"'Common Inputs'!DB13","v":97},{"$f":"'Common Inputs'!DC13","v":98},{"$f":"'Common Inputs'!DD13","v":99},{"$f":"'Common Inputs'!DE13","v":100},{"$f":"'Common Inputs'!DF13","v":101},{"$f":"'Common Inputs'!DG13","v":102},{"$f":"'Common Inputs'!DH13","v":103},{"$f":"'Common Inputs'!DI13","v":104},{"$f":"'Common Inputs'!DJ13","v":105},{"$f":"'Common Inputs'!DK13","v":106},{"$f":"'Common Inputs'!DL13","v":107},{"$f":"'Common Inputs'!DM13","v":108},{"$f":"'Common Inputs'!DN13","v":109},{"$f":"'Common Inputs'!DO13","v":110},{"$f":"'Common Inputs'!DP13","v":111},{"$f":"'Common Inputs'!DQ13","v":112},{"$f":"'Common Inputs'!DR13","v":113},{"$f":"'Common Inputs'!DS13","v":114},{"$f":"'Common Inputs'!DT13","v":115},{"$f":"'Common Inputs'!DU13","v":116},{"$f":"'Common Inputs'!DV13","v":117},{"$f":"'Common Inputs'!DW13","v":118},{"$f":"'Common Inputs'!DX13","v":119},{"$f":"'Common Inputs'!DY13","v":120},{"$f":"'Common Inputs'!DZ13","v":121},{"$f":"'Common Inputs'!EA13","v":122},{"$f":"'Common Inputs'!EB13","v":123},{"$f":"'Common Inputs'!EC13","v":124},{"$f":"'Common Inputs'!ED13","v":125}]
[null,null,null,null,{"$f":"E9","v":"Meters"},null,null,null,null,{"$f":"'Oakley Greenwood Inputs'!H14","v":398},{"$f":"IF(MOD(K$14,$J$28)=1,$J$15,0)","v":0},{"$f":"IF(MOD(L$14,$J$28)=1,$J$15,0)","v":0},0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,{"$f":"IF(MOD(BX$14,$J$28)=1,$J$15,0)","v":0},0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0]
[null,null,null,null,{"$f":"E10","v":"Billing System"}]
[null,null,null,null,{"$f":"E11","v":"Non-depreciation"}]
[]
[null,null,null,"Asset lives"]
[]
[null,null,null,null,"Existing Assets"]
[]
[null,null,null,null,{"$f":"E9","v":"Meters"}]
[null,null,null,null,{"$f":"E10","v":"Billing System"}]
[]
[null,null,null,null,"New Assets",null,null,null,null,"Regulatory","Tax"]
[]
[null,null,null,null,{"$f":"E9","v":"Meters"},null,null,null,null,12,20]
[null,null,null,null,{"$f":"E10","v":"Billing System"},null,null,null,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[null,null,null,"Operating Costs",null,null,null,null,null,{"$f":"'Oakley Greenwood Inputs'!H17","v":159.08025599999999},{"$f":"'Oakley Greenwood Inputs'!H18","v":158.081976},{"$f":"K32","v":158.081976},158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,{"$f":"BW32","v":158.081976},158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,{"$f":"DE32","v":158.081976},{"$f":"DF32","v":158.081976},{"$f":"DG32","v":158.081976},{"$f":"DH32","v":158.081976},{"$f":"DI32","v":158.081976},{"$f":"DJ32","v":158.081976},{"$f":"DK32","v":158.081976},{"$f":"DL32","v":158.081976},{"$f":"DM32","v":158.081976},{"$f":"DN32","v":158.081976},{"$f":"DO32","v":158.081976},{"$f":"DP32","v":158.081976},{"$f":"DQ32","v":158.081976},{"$f":"DR32","v":158.081976},{"$f":"DS32","v":158.081976},{"$f":"DT32","v":158.081976},{"$f":"DU32","v":158.081976},{"$f":"DV32","v":158.081976},{"$f":"DW32","v":158.081976},{"$f":"DX32","v":158.081976},{"$f":"DY32","v":158.081976},{"$f":"DZ32","v":158.081976},{"$f":"EA32","v":158.081976},{"$f":"EB32","v":158.081976},{"$f":"EC32","v":158.081976}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[null,null,null,"AFOC",null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[null,null,null,"Tax depreciation"]
[]
[]
[]
[]
[null,null,null,{"$f":"\"Notional Revenue Requirement (\"&'Common Inputs'!J9&\", \"&'Common Inputs'!J8&\")\"","v":"Notional Revenue Requirement ($, $2015-16)"}]
[null,null,null,"Year",null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[]
[null,null,null,"  Operating expenditure",null,null,null,null,null,{"$f":"J32","v":159.08025599999999},158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,{"$f":"BV32","v":158.081976},158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976,158.081976]
[null,null,null,"  Depreciation (regulatory)",null,null,"mid-year value",null,null,{"$f":"J82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"K82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"L82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"M82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"N82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"O82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"P82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"Q82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"R82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"S82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"T82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"U82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"V82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"W82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"X82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"Y82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"Z82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AA82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AB82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AC82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AD82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AE82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AF82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AG82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AH82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AI82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AJ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AK82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AL82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AM82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AN82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AO82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AP82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AQ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AR82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AS82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AT82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AU82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AV82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AW82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AX82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AY82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"AZ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BA82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BB82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BC82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BD82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BE82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BF82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BG82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BH82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BI82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BJ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BK82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BL82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BM82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BN82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BO82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BP82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BQ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BR82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BS82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BT82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BU82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BV82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BW82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BX82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BY82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"BZ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CA82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CB82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CC82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CD82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CE82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CF82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CG82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CH82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CI82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CJ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CK82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CL82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CM82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CN82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CO82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CP82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CQ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CR82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CS82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CT82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CU82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CV82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CW82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CX82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CY82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"CZ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DA82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DB82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DC82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DD82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DE82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DF82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DG82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DH82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DI82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DJ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DK82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DL82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DM82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DN82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DO82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DP82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DQ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DR82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DS82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DT82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DU82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DV82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DW82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DX82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DY82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"DZ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"EA82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"EB82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"EC82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697},{"$f":"ED82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.3827764624697}]
[null,null,null,"  Return on RAB",null,null,"mid-year value",null,null,{"$f":"J106","v":19.041072559932189},17.45431651327117,15.867560466610154,14.280804419949138,12.694048373288121,11.107292326627107,9.5205362799660911,7.9337802333050753,6.3470241866440604,4.7602681399830455,3.1735120933220302,1.5867560466610149,19.041072559932189,17.45431651327117,15.867560466610154,14.280804419949138,12.694048373288121,11.107292326627107,9.5205362799660911,7.9337802333050753,6.3470241866440604,4.7602681399830455,3.1735120933220302,1.5867560466610149,19.041072559932189,17.45431651327117,15.867560466610154,14.280804419949138,12.694048373288121,11.107292326627107,9.5205362799660911,7.9337802333050753,6.3470241866440604,4.7602681399830455,3.1735120933220302,1.5867560466610149,19.041072559932189,17.45431651327117,15.867560466610154,14.280804419949138,12.694048373288121,11.107292326627107,9.5205362799660911,7.9337802333050753,6.3470241866440604,4.7602681399830455,3.1735120933220302,1.5867560466610149,19.041072559932189,17.45431651327117,15.867560466610154,14.280804419949138,12.694048373288121,11.107292326627107,9.5205362799660911,7.9337802333050753,6.3470241866440604,4.7602681399830455,3.1735120933220302,1.5867560466610149,19.041072559932189,17.45431651327117,15.867560466610154,14.280804419949138,{"$f":"BV106","v":12.694048373288121},11.107292326627107,9.5205362799660911,7.9337802333050753,6.3470241866440604,4.7602681399830455,3.1735120933220302,1.5867560466610149,19.041072559932189,17.45431651327117,15.867560466610154,14.280804419949138,12.694048373288121,11.107292326627107,9.5205362799660911,7.9337802333050753,6.3470241866440604,4.7602681399830455,3.1735120933220302,1.5867560466610149,19.041072559932189,17.45431651327117,15.867560466610154,14.280804419949138,12.694048373288121,11.107292326627107,9.5205362799660911,7.9337802333050753,6.3470241866440604,4.7602681399830455,3.1735120933220302,1.5867560466610149,19.041072559932189,17.45431651327117,15.867560466610154,14.280804419949138,12.694048373288121,11.107292326627107,9.5205362799660911,7.9337802333050753,6.3470241866440604,4.7602681399830455,3.1735120933220302,1.5867560466610149,19.041072559932189,17.45431651327117,15.867560466610154,14.280804419949138,12.694048373288121,11.107292326627107,9.5205362799660911,7.9337802333050753,6.3470241866440604,4.7602681399830455,3.1735120933220302,1.5867560466610149,19.041072559932189,17.45431651327117,15.867560466610154,14.280804419949138,12.694048373288121]
[null,null,null,"  Return on working capital",null,null,"mid-year value",null,null,{"$f":"J132","v":-2.0445195576075221},0.69108598493865125,0.67940023840759178,0.67032600462227931,0.6612485936103113,0.65215233852723087,0.643037601812947,0.63390483363922479,0.62475447379405669,0.61558695134257668,0.60640268488493909,0.59720208281153742,-0.87269947474414267,0.66770992439454269,0.65513871633874665,0.64664724320180533,0.63814730750963444,0.62961449808680192,0.6210494647957826,0.61245299264685593,0.60382584843564802,0.61545778315267297,0.6064018876791506,0.59720207789130852,-0.87269947477450971,0.66770992439435517,0.65513871633874587,0.64664724320180511,0.63814730750963466,0.6296144980868017,0.62104946479578238,0.61245299264685615,0.6038258484356479,0.61545778315267297,0.60640188767915038,0.59720207789130852,-0.87269947477450971,0.66770992439435495,0.65513871633874576,0.64664724320180511,0.63814730750963444,0.62961449808680192,0.62104946479578238,0.61245299264685593,0.6038258484356479,0.61545778315267297,0.6064018876791506,0.59720207789130852,-0.87269947477450971,0.66770992439435495,0.65513871633874587,0.64664724320180533,0.63814730750963444,0.62961449808680192,0.62104946479578238,0.61245299264685615,0.60382584843564802,0.61545778315267297,0.60640188767915038,0.59720207789130852,-0.87269947477450971,0.66770992439435517,0.65513871633874576,0.64664724320180511,{"$f":"BV132","v":0.63814730750963444},0.62961449808680192,0.62104946479578238,0.61245299264685593,0.60382584843564802,0.61545778315267297,0.60640188767915038,0.5972020778913083,-0.87269947477450971,0.66770992439435495,0.65513871633874576,0.64664724320180533,0.63814730750963466,0.62961449808680192,0.6210494647957826,0.61245299264685593,0.60382584843564802,0.61545778315267297,0.60640188767915038,0.59720207789130852,-0.87269947477450971,0.66770992439435495,0.65513871633874576,0.64664724320180511,0.63814730750963444,0.62961449808680192,0.6210494647957826,0.61245299264685615,0.60382584843564802,0.61545778315267297,0.60640188767915038,0.59720207789130852,-0.87269947477450971,0.66770992439435517,0.65513871633874576,0.64664724320180511,0.63814730750963466,0.62961449808680192,0.62104946479578238,0.61245299264685593,0.60382584843564802,0.61545778315267297,0.60640188767915038,0.5972020778913083,-0.87269947477450971,0.66770992439435517,0.65513871633874576,0.64664724320180511,0.63814730750963466,0.62961449808680192,0.62104946479578238,0.61245299264685615,0.60382584843564802,0.61545778315267297,0.60640188767915038,0.5972020778913083,-0.87269947477450971,0.66770992439435517,0.65513871633874576,0.64664724320180533,0.63814730750963444]
[null,null,null,"  Tax allowance",null,null,null,null,null,{"$f":"J156","v":9.4256087431433357},6.5832484574312709,6.6632441620161984,6.7390396272018869,6.8105795652104817,6.8779667958866284,6.941302598766721,7.0006857891258036,7.0562127721470622,7.1079776016680052,7.1560720375301123,7.2005856015299639,3.9099875561231894,1.1300206747016375,1.3429319319845245,1.548490554613593,1.7466292470618103,1.9375274610862876,2.1213617843272181,2.2983045067458008,7.0549187171009144,7.1079696149634399,7.1560719882374384,7.2005856012257219,3.9099875561212998,1.1300206747016408,1.342931931984513,1.548490554613577,1.7466292470617863,1.9375274610862718,2.1213617843272221,2.2983045067457923,7.0549187171009162,7.1079696149634319,7.1560719882374286,7.2005856012257281,3.9099875561212936,1.1300206747016215,1.3429319319845221,1.5484905546135839,1.7466292470617983,1.9375274610862685,2.1213617843272146,2.2983045067457843,7.0549187171009251,7.1079696149634453,7.1560719882374286,7.2005856012257334,3.9099875561212811,1.1300206747016412,1.3429319319845303,1.5484905546135803,1.7466292470618061,1.9375274610862687,2.1213617843272257,2.2983045067458074,7.0549187171009216,7.1079696149634284,7.1560719882374393,7.2005856012257228,3.9099875561212967,1.130020674701627,1.3429319319845201,1.5484905546135836,{"$f":"BV156","v":1.7466292470618008},1.9375274610862658,2.1213617843272186,2.2983045067457981,7.0549187171009189,7.1079696149634275,7.1560719882374242,7.2005856012257148,3.9099875561212847,1.1300206747016375,1.3429319319845243,1.5484905546135723,1.7466292470617906,1.9375274610862832,2.1213617843272163,2.298304506745807,7.0549187171009082,7.1079696149634177,7.1560719882374313,7.2005856012257325,3.9099875561212905,1.1300206747016293,1.3429319319845179,1.5484905546135816,1.746629247061797,1.9375274610862796,2.1213617843272332,2.2983045067458012,7.0549187171009162,7.1079696149634355,7.1560719882374286,7.200585601225713,3.9099875561213113,1.1300206747016364,1.3429319319845152,1.548490554613575,1.7466292470617995,1.9375274610862729,2.1213617843272137,2.2983045067458021,7.0549187171009153,7.1079696149634151,7.1560719882374197,7.2005856012257183,3.9099875561213007,1.1300206747016295,1.3429319319845174,1.5484905546135781,1.7466292470618101,1.9375274610862743,2.1213617843272323,2.2983045067458021,7.0549187171009127,7.1079696149634328,7.1560719882374206,7.2005856012257228,3.9099875561213038,1.1300206747016319,1.3429319319845268,1.5484905546135894,1.746629247061809]
[null,null,null,"     less adjustment for franking credits (gamma)",null,null,null,null,null,-2.3564021857858339,-1.6458121143578177,-1.6658110405040496,-1.6847599068004717,-1.7026448913026204,-1.7194916989716571,-1.7353256496916802,-1.7501714472814509,-1.7640531930367656,-1.7769944004170013,-1.7890180093825281,-1.800146400382491,-0.97749688903079734,-0.28250516867540937,-0.33573298299613114,-0.38712263865339824,-0.43665731176545258,-0.4843818652715719,-0.53034044608180453,-0.57457612668645019,-1.7637296792752286,-1.77699240374086,-1.7890179970593596,-1.8001464003064305,-0.97749688903032494,-0.2825051686754102,-0.33573298299612825,-0.38712263865339425,-0.43665731176544659,-0.48438186527156796,-0.53034044608180553,-0.57457612668644809,-1.7637296792752291,-1.776992403740858,-1.7890179970593572,-1.800146400306432,-0.97749688903032339,-0.28250516867540537,-0.33573298299613052,-0.38712263865339597,-0.43665731176544959,-0.48438186527156712,-0.53034044608180364,-0.57457612668644609,-1.7637296792752313,-1.7769924037408613,-1.7890179970593572,-1.8001464003064334,-0.97749688903032028,-0.28250516867541031,-0.33573298299613258,-0.38712263865339508,-0.43665731176545153,-0.48438186527156718,-0.53034044608180642,-0.57457612668645186,-1.7637296792752304,-1.7769924037408571,-1.7890179970593598,-1.8001464003064307,-0.97749688903032417,-0.28250516867540676,-0.33573298299613002,-0.38712263865339591,-0.4366573117654502,-0.48438186527156646,-0.53034044608180464,-0.57457612668644953,-1.7637296792752297,-1.7769924037408569,-1.789017997059356,-1.8001464003064287,-0.97749688903032117,-0.28250516867540937,-0.33573298299613108,-0.38712263865339308,-0.43665731176544764,-0.48438186527157079,-0.53034044608180408,-0.57457612668645175,-1.7637296792752271,-1.7769924037408544,-1.7890179970593578,-1.8001464003064331,-0.97749688903032261,-0.28250516867540731,-0.33573298299612947,-0.38712263865339541,-0.43665731176544925,-0.4843818652715699,-0.5303404460818083,-0.57457612668645031,-1.7637296792752291,-1.7769924037408589,-1.7890179970593572,-1.8001464003064283,-0.97749688903032783,-0.28250516867540909,-0.3357329829961288,-0.38712263865339375,-0.43665731176544986,-0.48438186527156823,-0.53034044608180342,-0.57457612668645053,-1.7637296792752288,-1.7769924037408538,-1.7890179970593549,-1.8001464003064296,-0.97749688903032517,-0.28250516867540737,-0.33573298299612936,-0.38712263865339452,-0.43665731176545253,-0.48438186527156857,-0.53034044608180808,-0.57457612668645053,-1.7637296792752282,-1.7769924037408582,-1.7890179970593552,-1.8001464003064307,-0.97749688903032594,-0.28250516867540798,-0.33573298299613169,-0.38712263865339736,-0.43665731176545225]
[null,null,null,"Notional revenue requirement ",null,null,null,null,null,{"$f":"SUM(J47:J52)","v":215.52879202215186},{"$f":"SUM(K47:K52)","v":213.54759130375297},212.00914628899957,210.47016260744252,208.927984103276,207.38267222453902,205.83430329332379,204.28295187125838,202.72869070201813,201.17159075504634,199.61172126882425,198.04914979308973,211.56561621475015,209.43429440616163,207.99465059440701,206.55357204158082,205.1069200785638,203.65480488299835,202.19735954547698,200.734714068481,202.70679153537512,201.17145559682803,199.61172043464896,198.0491497879413,211.56561621471835,209.43429440616148,207.99465059440698,206.55357204158085,205.10692007856377,203.65480488299832,202.19735954547701,200.73471406848097,202.70679153537512,201.171455596828,199.61172043464896,198.0491497879413,211.56561621471832,209.43429440616146,207.99465059440698,206.55357204158082,205.1069200785638,203.65480488299832,202.19735954547698,200.73471406848097,202.70679153537512,201.17145559682803,199.61172043464896,198.0491497879413,211.56561621471832,209.43429440616148,207.99465059440701,206.55357204158082,205.1069200785638,203.65480488299832,202.19735954547701,200.734714068481,202.70679153537512,201.171455596828,199.61172043464896,198.0491497879413,211.56561621471835,209.43429440616146,207.99465059440698,206.55357204158082,205.1069200785638,{"$f":"SUM(BW47:BW52)","v":203.65480488299832},202.19735954547698,200.734714068481,202.70679153537512,201.171455596828,199.61172043464893,198.0491497879413,211.56561621471832,209.43429440616146,207.99465059440701,206.55357204158085,205.1069200785638,203.65480488299835,202.19735954547698,200.734714068481,202.70679153537512,201.171455596828,199.61172043464896,198.0491497879413,211.56561621471832,209.43429440616146,207.99465059440698,206.55357204158082,205.1069200785638,203.65480488299835,202.19735954547701,200.734714068481,202.70679153537512,201.171455596828,199.61172043464896,198.0491497879413,211.56561621471835,209.43429440616146,207.99465059440698,206.55357204158085,205.1069200785638,203.65480488299832,202.19735954547698,200.734714068481,202.70679153537512,201.171455596828,199.61172043464893,198.0491497879413,211.56561621471835,209.43429440616146,207.99465059440698,206.55357204158085,205.1069200785638,203.65480488299832,202.19735954547701,200.734714068481,202.70679153537512,201.171455596828,199.61172043464893,198.0491497879413,211.56561621471835,209.43429440616146,207.99465059440701,206.55357204158082,205.1069200785638]
[]
[]
[]
[]
[null,null,null,{"$f":"\"RAB Roll Forward (\"&'Common Inputs'!J9&\", \"&'Common Inputs'!J8&\")\"","v":"RAB Roll Forward ($, $2015-16)"}]
[null,null,null,"Year",null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[]
[null,null,null,{"$f":"E9","v":"Meters"}]
[null,null,null,"Opening RAB",null,null,null,null,null,{"$f":"J9","v":0},{"$f":"J65","v":364.83333333333331},331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,{"$f":"BV65","v":232.1666666666666},198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326]
[null,null,null,"  capex",null,null,null,null,null,{"$f":"J15","v":398},0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,{"$f":"BV15","v":0},0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0]
[null,null,null,"  depreciation",null,null,null,null,null,{"$f":"J169+J302","v":33.166666666666664},33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,{"$f":"AP169+AP302","v":33.166666666666664},33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,{"$f":"BV169+BV302","v":33.166666666666664},33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,{"$f":"DB169+DB302","v":33.166666666666664},33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664]
[null,null,null,"Closing RAB",null,null,null,null,null,{"$f":"J62+J63-J64","v":364.83333333333331},{"$f":"K62+K63-K64","v":331.66666666666663},298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,{"$f":"BW62+BW63-BW64","v":198.99999999999994},165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666]
[]
[null,null,null,{"$f":"E10","v":"Billing System"}]
[null,null,null,"Opening RAB",null,null,null,null,null,{"$f":"J10","v":0},{"$f":"J71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"  capex",null,null,null,null,null,{"$f":"J16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"  depreciation",null,null,null,null,null,{"$f":"J312+J445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP312+AP445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV312+BV445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB312+DB445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing RAB",null,null,null,null,null,{"$f":"J68+J69-J70","v":0},{"$f":"K68+K69-K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW68+BW69-BW70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"E11","v":"Non-depreciation"}]
[null,null,null,"Opening RAB",null,null,null,null,null,{"$f":"J11","v":0},{"$f":"J76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"  capex",null,null,null,null,null,{"$f":"J17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing RAB",null,null,null,null,null,{"$f":"J74+J75","v":0},{"$f":"K74+K75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW74+BW75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total RAB"]
[null,null,null,{"$f":"D62","v":"Opening RAB"},null,null,null,null,null,{"$f":"SUM(J62,J68,J74)","v":0},364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,{"$f":"SUM(BV62,BV68,BV74)","v":265.33333333333326},232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326]
[null,null,null,{"$f":"D63","v":"  capex"},null,null,null,null,null,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0]
[null,null,null,{"$f":"D64","v":"  depreciation"},null,null,null,null,null,{"$f":"SUM(J64,J70)","v":33.166666666666664},33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,{"$f":"SUM(BV64,BV70)","v":33.166666666666664},33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664]
[null,null,null,{"$f":"D65","v":"Closing RAB"},null,null,null,null,null,{"$f":"SUM(J65,J71,J76)","v":364.83333333333331},331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,{"$f":"SUM(BV65,BV71,BV76)","v":232.1666666666666},198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666]
[]
[]
[null,null,null,"Total RAB for Tax Analysis"]
[null,null,null,{"$f":"D68","v":"Opening RAB"},null,null,null,null,null,{"$f":"J80","v":0},{"$f":"J91","v":373.95416666666659},{"$f":"K91","v":348.45729166666661},{"$f":"L91","v":321.45185156249988},{"$f":"M91","v":292.87835364583322},262.67527342610663,230.77899022436509,197.12372081664518,161.64145106964904,124.26186550979267,84.912274765024989,43.5175408170753,0,502.92677953033728,468.63631728963236,432.31700269968587,393.88882468193594,353.2690396366113,310.37208482359421,265.1094891201534,217.38978107852574,167.11839420411664,114.19756937281304,58.526254303566674,0,676.38060520453223,630.26374575876855,581.41830546246399,529.73667831024488,475.10758335950089,417.4159482372757,356.54278911933977,292.36508707785856,224.75566069110374,153.58303480558754,78.711305337863593,0,909.65671687652275,847.6346679985777,781.94298122868793,712.43693845280438,638.96687917485895,561.37804384648325,479.51041245220443,393.19853821080756,302.27137624955833,206.55210710386481,105.85795489073071,0,1223.3871524278138,1139.9743920350083,1051.626376652295,958.14847650542413,859.33941486580227,754.99105734638329,644.88819481670248,528.80831974969601,406.52139580757876,277.78962046851211,142.36718049011242,0,1645.3197090266688,1533.1388197748502,1414.3205612422994,1288.6031780207613,1155.7159752873702,1015.3790354310466,867.30292609735238,{"$f":"BY91","v":711.18839939982888},546.7260820386183,373.59615605972249,191.46802998060775,0,2212.7720889821367,2061.9012647333543,1902.1039167165195,1733.0280130083841,1554.3094991668943,1365.5719171251999,1166.4260125444418,956.46933028644207,735.28579765770235,502.44529506609661,257.50321372137444,0,2975.9324530762101,2773.0279676391956,2558.1183001471577,2330.7300068007435,2090.3734748494162,1836.5424100462728,1568.7133085811913,1286.3449130365766,988.87765189686843,675.73306212952673,346.31319434138243,0,4002.2982978540645,3729.4143230003783,3440.3847129678484,3134.5727384818169,2811.3199248258798,2469.9453625255933,2109.7449971572778,1729.9908976689678,1329.930502583019,908.78584343172952,465.75274475876131,0,5382.6462520839113,5015.6476439872795,4626.934951578266,4215.6518447713079,3780.9127482792665,3321.8019145596413,2837.3724686863607,2326.645424322815,1788.6086699481641,1222.2159244645786,626.38566128809646,0,7239.0607892988728,6745.4884627557667,6222.7131068921935,5669.5830529462191]
[null,null,null,{"$f":"D69","v":"  capex"},null,null,null,null,null,{"$f":"J81*(1+'Common Inputs'!J$14)^J59","v":407.95},{"$f":"K81*(1+'Common Inputs'!K$14)^K59","v":0},{"$f":"L81*(1+'Common Inputs'!L$14)^L59","v":0},{"$f":"M81*(1+'Common Inputs'!M$14)^M59","v":0},{"$f":"N81*(1+'Common Inputs'!N$14)^N59","v":0},{"$f":"O81*(1+'Common Inputs'!O$14)^O59","v":0},{"$f":"P81*(1+'Common Inputs'!P$14)^P59","v":0},{"$f":"Q81*(1+'Common Inputs'!Q$14)^Q59","v":0},{"$f":"R81*(1+'Common Inputs'!R$14)^R59","v":0},{"$f":"S81*(1+'Common Inputs'!S$14)^S59","v":0},{"$f":"T81*(1+'Common Inputs'!T$14)^T59","v":0},{"$f":"U81*(1+'Common Inputs'!U$14)^U59","v":0},{"$f":"V81*(1+'Common Inputs'!V$14)^V59","v":548.647395851277},{"$f":"W81*(1+'Common Inputs'!W$14)^W59","v":0},{"$f":"X81*(1+'Common Inputs'!X$14)^X59","v":0},{"$f":"Y81*(1+'Common Inputs'!Y$14)^Y59","v":0},{"$f":"Z81*(1+'Common Inputs'!Z$14)^Z59","v":0},{"$f":"AA81*(1+'Common Inputs'!AA$14)^AA59","v":0},{"$f":"AB81*(1+'Common Inputs'!AB$14)^AB59","v":0},{"$f":"AC81*(1+'Common Inputs'!AC$14)^AC59","v":0},{"$f":"AD81*(1+'Common Inputs'!AD$14)^AD59","v":0},{"$f":"AE81*(1+'Common Inputs'!AE$14)^AE59","v":0},{"$f":"AF81*(1+'Common Inputs'!AF$14)^AF59","v":0},{"$f":"AG81*(1+'Common Inputs'!AG$14)^AG59","v":0},{"$f":"AH81*(1+'Common Inputs'!AH$14)^AH59","v":737.86975113221706},{"$f":"AI81*(1+'Common Inputs'!AI$14)^AI59","v":0},{"$f":"AJ81*(1+'Common Inputs'!AJ$14)^AJ59","v":0},{"$f":"AK81*(1+'Common Inputs'!AK$14)^AK59","v":0},{"$f":"AL81*(1+'Common Inputs'!AL$14)^AL59","v":0},{"$f":"AM81*(1+'Common Inputs'!AM$14)^AM59","v":0},{"$f":"AN81*(1+'Common Inputs'!AN$14)^AN59","v":0},{"$f":"AO81*(1+'Common Inputs'!AO$14)^AO59","v":0},{"$f":"AP81*(1+'Common Inputs'!AP$14)^AP59","v":0},{"$f":"AQ81*(1+'Common Inputs'!AQ$14)^AQ59","v":0},{"$f":"AR81*(1+'Common Inputs'!AR$14)^AR59","v":0},{"$f":"AS81*(1+'Common Inputs'!AS$14)^AS59","v":0},{"$f":"AT81*(1+'Common Inputs'!AT$14)^AT59","v":992.35278204711574},{"$f":"AU81*(1+'Common Inputs'!AU$14)^AU59","v":0},{"$f":"AV81*(1+'Common Inputs'!AV$14)^AV59","v":0},{"$f":"AW81*(1+'Common Inputs'!AW$14)^AW59","v":0},{"$f":"AX81*(1+'Common Inputs'!AX$14)^AX59","v":0},{"$f":"AY81*(1+'Common Inputs'!AY$14)^AY59","v":0},{"$f":"AZ81*(1+'Common Inputs'!AZ$14)^AZ59","v":0},{"$f":"BA81*(1+'Common Inputs'!BA$14)^BA59","v":0},{"$f":"BB81*(1+'Common Inputs'!BB$14)^BB59","v":0},{"$f":"BC81*(1+'Common Inputs'!BC$14)^BC59","v":0},{"$f":"BD81*(1+'Common Inputs'!BD$14)^BD59","v":0},{"$f":"BE81*(1+'Common Inputs'!BE$14)^BE59","v":0},{"$f":"BF81*(1+'Common Inputs'!BF$14)^BF59","v":1334.6041662848877},{"$f":"BG81*(1+'Common Inputs'!BG$14)^BG59","v":0},{"$f":"BH81*(1+'Common Inputs'!BH$14)^BH59","v":0},{"$f":"BI81*(1+'Common Inputs'!BI$14)^BI59","v":0},{"$f":"BJ81*(1+'Common Inputs'!BJ$14)^BJ59","v":0},{"$f":"BK81*(1+'Common Inputs'!BK$14)^BK59","v":0},{"$f":"BL81*(1+'Common Inputs'!BL$14)^BL59","v":0},{"$f":"BM81*(1+'Common Inputs'!BM$14)^BM59","v":0},{"$f":"BN81*(1+'Common Inputs'!BN$14)^BN59","v":0},{"$f":"BO81*(1+'Common Inputs'!BO$14)^BO59","v":0},{"$f":"BP81*(1+'Common Inputs'!BP$14)^BP59","v":0},{"$f":"BQ81*(1+'Common Inputs'!BQ$14)^BQ59","v":0},{"$f":"BR81*(1+'Common Inputs'!BR$14)^BR59","v":1794.8942280290933},{"$f":"BS81*(1+'Common Inputs'!BS$14)^BS59","v":0},{"$f":"BT81*(1+'Common Inputs'!BT$14)^BT59","v":0},{"$f":"BU81*(1+'Common Inputs'!BU$14)^BU59","v":0},{"$f":"BV81*(1+'Common Inputs'!BV$14)^BV59","v":0},{"$f":"BW81*(1+'Common Inputs'!BW$14)^BW59","v":0},{"$f":"BX81*(1+'Common Inputs'!BX$14)^BX59","v":0},{"$f":"BY81*(1+'Common Inputs'!BY$14)^BY59","v":0},{"$f":"BZ81*(1+'Common Inputs'!BZ$14)^BZ59","v":0},{"$f":"CA81*(1+'Common Inputs'!CA$14)^CA59","v":0},{"$f":"CB81*(1+'Common Inputs'!CB$14)^CB59","v":0},{"$f":"CC81*(1+'Common Inputs'!CC$14)^CC59","v":0},{"$f":"CD81*(1+'Common Inputs'!CD$14)^CD59","v":2413.9331879805127},{"$f":"CE81*(1+'Common Inputs'!CE$14)^CE59","v":0},{"$f":"CF81*(1+'Common Inputs'!CF$14)^CF59","v":0},{"$f":"CG81*(1+'Common Inputs'!CG$14)^CG59","v":0},{"$f":"CH81*(1+'Common Inputs'!CH$14)^CH59","v":0},{"$f":"CI81*(1+'Common Inputs'!CI$14)^CI59","v":0},{"$f":"CJ81*(1+'Common Inputs'!CJ$14)^CJ59","v":0},{"$f":"CK81*(1+'Common Inputs'!CK$14)^CK59","v":0},{"$f":"CL81*(1+'Common Inputs'!CL$14)^CL59","v":0},{"$f":"CM81*(1+'Common Inputs'!CM$14)^CM59","v":0},{"$f":"CN81*(1+'Common Inputs'!CN$14)^CN59","v":0},{"$f":"CO81*(1+'Common Inputs'!CO$14)^CO59","v":0},{"$f":"CP81*(1+'Common Inputs'!CP$14)^CP59","v":3246.4717669922293},{"$f":"CQ81*(1+'Common Inputs'!CQ$14)^CQ59","v":0},{"$f":"CR81*(1+'Common Inputs'!CR$14)^CR59","v":0},{"$f":"CS81*(1+'Common Inputs'!CS$14)^CS59","v":0},{"$f":"CT81*(1+'Common Inputs'!CT$14)^CT59","v":0},{"$f":"CU81*(1+'Common Inputs'!CU$14)^CU59","v":0},{"$f":"CV81*(1+'Common Inputs'!CV$14)^CV59","v":0},{"$f":"CW81*(1+'Common Inputs'!CW$14)^CW59","v":0},{"$f":"CX81*(1+'Common Inputs'!CX$14)^CX59","v":0},{"$f":"CY81*(1+'Common Inputs'!CY$14)^CY59","v":0},{"$f":"CZ81*(1+'Common Inputs'!CZ$14)^CZ59","v":0},{"$f":"DA81*(1+'Common Inputs'!DA$14)^DA59","v":0},{"$f":"DB81*(1+'Common Inputs'!DB$14)^DB59","v":4366.1435976589801},{"$f":"DC81*(1+'Common Inputs'!DC$14)^DC59","v":0},{"$f":"DD81*(1+'Common Inputs'!DD$14)^DD59","v":0},{"$f":"DE81*(1+'Common Inputs'!DE$14)^DE59","v":0},{"$f":"DF81*(1+'Common Inputs'!DF$14)^DF59","v":0},{"$f":"DG81*(1+'Common Inputs'!DG$14)^DG59","v":0},{"$f":"DH81*(1+'Common Inputs'!DH$14)^DH59","v":0},{"$f":"DI81*(1+'Common Inputs'!DI$14)^DI59","v":0},{"$f":"DJ81*(1+'Common Inputs'!DJ$14)^DJ59","v":0},{"$f":"DK81*(1+'Common Inputs'!DK$14)^DK59","v":0},{"$f":"DL81*(1+'Common Inputs'!DL$14)^DL59","v":0},{"$f":"DM81*(1+'Common Inputs'!DM$14)^DM59","v":0},{"$f":"DN81*(1+'Common Inputs'!DN$14)^DN59","v":5871.9777295460854},{"$f":"DO81*(1+'Common Inputs'!DO$14)^DO59","v":0},{"$f":"DP81*(1+'Common Inputs'!DP$14)^DP59","v":0},{"$f":"DQ81*(1+'Common Inputs'!DQ$14)^DQ59","v":0},{"$f":"DR81*(1+'Common Inputs'!DR$14)^DR59","v":0},{"$f":"DS81*(1+'Common Inputs'!DS$14)^DS59","v":0},{"$f":"DT81*(1+'Common Inputs'!DT$14)^DT59","v":0},{"$f":"DU81*(1+'Common Inputs'!DU$14)^DU59","v":0},{"$f":"DV81*(1+'Common Inputs'!DV$14)^DV59","v":0},{"$f":"DW81*(1+'Common Inputs'!DW$14)^DW59","v":0},{"$f":"DX81*(1+'Common Inputs'!DX$14)^DX59","v":0},{"$f":"DY81*(1+'Common Inputs'!DY$14)^DY59","v":0},{"$f":"DZ81*(1+'Common Inputs'!DZ$14)^DZ59","v":7897.1572246896794},{"$f":"EA81*(1+'Common Inputs'!EA$14)^EA59","v":0},{"$f":"EB81*(1+'Common Inputs'!EB$14)^EB59","v":0},{"$f":"EC81*(1+'Common Inputs'!EC$14)^EC59","v":0},{"$f":"ED81*(1+'Common Inputs'!ED$14)^ED59","v":0}]
[null,null,null,{"$f":"D70","v":"  depreciation"},null,null,null,null,null,{"$f":"J82*(1+'Common Inputs'!J$14)^J59","v":33.99583333333333},{"$f":"K82*(1+'Common Inputs'!K$14)^K59","v":34.845729166666665},{"$f":"L82*(1+'Common Inputs'!L$14)^L59","v":35.716872395833327},{"$f":"M82*(1+'Common Inputs'!M$14)^M59","v":36.609794205729159},{"$f":"N82*(1+'Common Inputs'!N$14)^N59","v":37.525039060872381},{"$f":"O82*(1+'Common Inputs'!O$14)^O59","v":38.463165037394191},{"$f":"P82*(1+'Common Inputs'!P$14)^P59","v":39.424744163329045},{"$f":"Q82*(1+'Common Inputs'!Q$14)^Q59","v":40.410362767412266},{"$f":"R82*(1+'Common Inputs'!R$14)^R59","v":41.420621836597569},{"$f":"S82*(1+'Common Inputs'!S$14)^S59","v":42.456137382512509},{"$f":"T82*(1+'Common Inputs'!T$14)^T59","v":43.517540817075322},{"$f":"U82*(1+'Common Inputs'!U$14)^U59","v":44.605479337502196},{"$f":"V82*(1+'Common Inputs'!V$14)^V59","v":45.720616320939754},{"$f":"W82*(1+'Common Inputs'!W$14)^W59","v":46.863631728963242},{"$f":"X82*(1+'Common Inputs'!X$14)^X59","v":48.035222522187325},{"$f":"Y82*(1+'Common Inputs'!Y$14)^Y59","v":49.236103085242007},{"$f":"Z82*(1+'Common Inputs'!Z$14)^Z59","v":50.467005662373047},{"$f":"AA82*(1+'Common Inputs'!AA$14)^AA59","v":51.728680803932377},{"$f":"AB82*(1+'Common Inputs'!AB$14)^AB59","v":53.021897824030688},{"$f":"AC82*(1+'Common Inputs'!AC$14)^AC59","v":54.34744526963145},{"$f":"AD82*(1+'Common Inputs'!AD$14)^AD59","v":55.706131401372225},{"$f":"AE82*(1+'Common Inputs'!AE$14)^AE59","v":57.098784686406532},{"$f":"AF82*(1+'Common Inputs'!AF$14)^AF59","v":58.526254303566695},{"$f":"AG82*(1+'Common Inputs'!AG$14)^AG59","v":59.989410661155858},{"$f":"AH82*(1+'Common Inputs'!AH$14)^AH59","v":61.489145927684746},{"$f":"AI82*(1+'Common Inputs'!AI$14)^AI59","v":63.026374575876865},{"$f":"AJ82*(1+'Common Inputs'!AJ$14)^AJ59","v":64.602033940273785},{"$f":"AK82*(1+'Common Inputs'!AK$14)^AK59","v":66.217084788780625},{"$f":"AL82*(1+'Common Inputs'!AL$14)^AL59","v":67.872511908500144},{"$f":"AM82*(1+'Common Inputs'!AM$14)^AM59","v":69.569324706212626},{"$f":"AN82*(1+'Common Inputs'!AN$14)^AN59","v":71.308557823867972},{"$f":"AO82*(1+'Common Inputs'!AO$14)^AO59","v":73.091271769464655},{"$f":"AP82*(1+'Common Inputs'!AP$14)^AP59","v":74.918553563701266},{"$f":"AQ82*(1+'Common Inputs'!AQ$14)^AQ59","v":76.791517402793787},{"$f":"AR82*(1+'Common Inputs'!AR$14)^AR59","v":78.711305337863621},{"$f":"AS82*(1+'Common Inputs'!AS$14)^AS59","v":80.679087971310224},{"$f":"AT82*(1+'Common Inputs'!AT$14)^AT59","v":82.696065170592973},{"$f":"AU82*(1+'Common Inputs'!AU$14)^AU59","v":84.763466799857781},{"$f":"AV82*(1+'Common Inputs'!AV$14)^AV59","v":86.88255346985423},{"$f":"AW82*(1+'Common Inputs'!AW$14)^AW59","v":89.054617306600576},{"$f":"AX82*(1+'Common Inputs'!AX$14)^AX59","v":91.280982739265582},{"$f":"AY82*(1+'Common Inputs'!AY$14)^AY59","v":93.563007307747213},{"$f":"AZ82*(1+'Common Inputs'!AZ$14)^AZ59","v":95.902082490440904},{"$f":"BA82*(1+'Common Inputs'!BA$14)^BA59","v":98.299634552701903},{"$f":"BB82*(1+'Common Inputs'!BB$14)^BB59","v":100.75712541651946},{"$f":"BC82*(1+'Common Inputs'!BC$14)^BC59","v":103.27605355193242},{"$f":"BD82*(1+'Common Inputs'!BD$14)^BD59","v":105.85795489073075},{"$f":"BE82*(1+'Common Inputs'!BE$14)^BE59","v":108.50440376299902},{"$f":"BF82*(1+'Common Inputs'!BF$14)^BF59","v":111.21701385707398},{"$f":"BG82*(1+'Common Inputs'!BG$14)^BG59","v":113.99743920350083},{"$f":"BH82*(1+'Common Inputs'!BH$14)^BH59","v":116.84737518358835},{"$f":"BI82*(1+'Common Inputs'!BI$14)^BI59","v":119.76855956317804},{"$f":"BJ82*(1+'Common Inputs'!BJ$14)^BJ59","v":122.76277355225749},{"$f":"BK82*(1+'Common Inputs'!BK$14)^BK59","v":125.83184289106391},{"$f":"BL82*(1+'Common Inputs'!BL$14)^BL59","v":128.97763896334052},{"$f":"BM82*(1+'Common Inputs'!BM$14)^BM59","v":132.20207993742403},{"$f":"BN82*(1+'Common Inputs'!BN$14)^BN59","v":135.5071319358596},{"$f":"BO82*(1+'Common Inputs'!BO$14)^BO59","v":138.89481023425608},{"$f":"BP82*(1+'Common Inputs'!BP$14)^BP59","v":142.36718049011247},{"$f":"BQ82*(1+'Common Inputs'!BQ$14)^BQ59","v":145.9263600023653},{"$f":"BR82*(1+'Common Inputs'!BR$14)^BR59","v":149.57451900242444},{"$f":"BS82*(1+'Common Inputs'!BS$14)^BS59","v":153.31388197748501},{"$f":"BT82*(1+'Common Inputs'!BT$14)^BT59","v":157.14672902692217},{"$f":"BU82*(1+'Common Inputs'!BU$14)^BU59","v":161.0753972525952},{"$f":"BV82*(1+'Common Inputs'!BV$14)^BV59","v":165.10228218391003},{"$f":"BW82*(1+'Common Inputs'!BW$14)^BW59","v":169.22983923850782},{"$f":"BX82*(1+'Common Inputs'!BX$14)^BX59","v":173.46058521947052},{"$f":"BY82*(1+'Common Inputs'!BY$14)^BY59","v":177.79709984995725},{"$f":"BZ82*(1+'Common Inputs'!BZ$14)^BZ59","v":182.24202734620616},{"$f":"CA82*(1+'Common Inputs'!CA$14)^CA59","v":186.7980780298613},{"$f":"CB82*(1+'Common Inputs'!CB$14)^CB59","v":191.46802998060784},{"$f":"CC82*(1+'Common Inputs'!CC$14)^CC59","v":196.25473073012301},{"$f":"CD82*(1+'Common Inputs'!CD$14)^CD59","v":201.16109899837605},{"$f":"CE82*(1+'Common Inputs'!CE$14)^CE59","v":206.19012647333545},{"$f":"CF82*(1+'Common Inputs'!CF$14)^CF59","v":211.34487963516887},{"$f":"CG82*(1+'Common Inputs'!CG$14)^CG59","v":216.62850162604803},{"$f":"CH82*(1+'Common Inputs'!CH$14)^CH59","v":222.04421416669925},{"$f":"CI82*(1+'Common Inputs'!CI$14)^CI59","v":227.5953195208667},{"$f":"CJ82*(1+'Common Inputs'!CJ$14)^CJ59","v":233.2852025088884},{"$f":"CK82*(1+'Common Inputs'!CK$14)^CK59","v":239.11733257161058},{"$f":"CL82*(1+'Common Inputs'!CL$14)^CL59","v":245.09526588590083},{"$f":"CM82*(1+'Common Inputs'!CM$14)^CM59","v":251.22264753304836},{"$f":"CN82*(1+'Common Inputs'!CN$14)^CN59","v":257.50321372137455},{"$f":"CO82*(1+'Common Inputs'!CO$14)^CO59","v":263.94079406440886},{"$f":"CP82*(1+'Common Inputs'!CP$14)^CP59","v":270.53931391601907},{"$f":"CQ82*(1+'Common Inputs'!CQ$14)^CQ59","v":277.30279676391956},{"$f":"CR82*(1+'Common Inputs'!CR$14)^CR59","v":284.23536668301756},{"$f":"CS82*(1+'Common Inputs'!CS$14)^CS59","v":291.34125085009299},{"$f":"CT82*(1+'Common Inputs'!CT$14)^CT59","v":298.62478212134522},{"$f":"CU82*(1+'Common Inputs'!CU$14)^CU59","v":306.09040167437888},{"$f":"CV82*(1+'Common Inputs'!CV$14)^CV59","v":313.74266171623833},{"$f":"CW82*(1+'Common Inputs'!CW$14)^CW59","v":321.58622825914426},{"$f":"CX82*(1+'Common Inputs'!CX$14)^CX59","v":329.6258839656229},{"$f":"CY82*(1+'Common Inputs'!CY$14)^CY59","v":337.86653106476342},{"$f":"CZ82*(1+'Common Inputs'!CZ$14)^CZ59","v":346.3131943413826},{"$f":"DA82*(1+'Common Inputs'!DA$14)^DA59","v":354.97102419991705},{"$f":"DB82*(1+'Common Inputs'!DB$14)^DB59","v":363.84529980491493},{"$f":"DC82*(1+'Common Inputs'!DC$14)^DC59","v":372.94143230003783},{"$f":"DD82*(1+'Common Inputs'!DD$14)^DD59","v":382.26496810753872},{"$f":"DE82*(1+'Common Inputs'!DE$14)^DE59","v":391.82159231022723},{"$f":"DF82*(1+'Common Inputs'!DF$14)^DF59","v":401.61713211798286},{"$f":"DG82*(1+'Common Inputs'!DG$14)^DG59","v":411.65756042093233},{"$f":"DH82*(1+'Common Inputs'!DH$14)^DH59","v":421.94899943145566},{"$f":"DI82*(1+'Common Inputs'!DI$14)^DI59","v":432.49772441724201},{"$f":"DJ82*(1+'Common Inputs'!DJ$14)^DJ59","v":443.31016752767306},{"$f":"DK82*(1+'Common Inputs'!DK$14)^DK59","v":454.39292171586487},{"$f":"DL82*(1+'Common Inputs'!DL$14)^DL59","v":465.75274475876154},{"$f":"DM82*(1+'Common Inputs'!DM$14)^DM59","v":477.39656337773044},{"$f":"DN82*(1+'Common Inputs'!DN$14)^DN59","v":489.33147746217378},{"$f":"DO82*(1+'Common Inputs'!DO$14)^DO59","v":501.56476439872796},{"$f":"DP82*(1+'Common Inputs'!DP$14)^DP59","v":514.1038835086963},{"$f":"DQ82*(1+'Common Inputs'!DQ$14)^DQ59","v":526.9564805964136},{"$f":"DR82*(1+'Common Inputs'!DR$14)^DR59","v":540.13039261132383},{"$f":"DS82*(1+'Common Inputs'!DS$14)^DS59","v":553.633652426607},{"$f":"DT82*(1+'Common Inputs'!DT$14)^DT59","v":567.47449373727227},{"$f":"DU82*(1+'Common Inputs'!DU$14)^DU59","v":581.66135608070397},{"$f":"DV82*(1+'Common Inputs'!DV$14)^DV59","v":596.20288998272156},{"$f":"DW82*(1+'Common Inputs'!DW$14)^DW59","v":611.10796223228942},{"$f":"DX82*(1+'Common Inputs'!DX$14)^DX59","v":626.38566128809668},{"$f":"DY82*(1+'Common Inputs'!DY$14)^DY59","v":642.04530282029918},{"$f":"DZ82*(1+'Common Inputs'!DZ$14)^DZ59","v":658.09643539080662},{"$f":"EA82*(1+'Common Inputs'!EA$14)^EA59","v":674.54884627557669},{"$f":"EB82*(1+'Common Inputs'!EB$14)^EB59","v":691.41256743246595},{"$f":"EC82*(1+'Common Inputs'!EC$14)^EC59","v":708.69788161827762},{"$f":"ED82*(1+'Common Inputs'!ED$14)^ED59","v":726.41532865873467}]
[null,null,null,"indexation",null,null,null,null,null,{"$f":"J91-J87-J88+J89","v":-6.3948846218409017E-14},{"$f":"K91-K87-K88+K89","v":9.3488541666666762},8.711432291666604,8.0362962890624914,7.3219588411457934,6.5668818356526515,5.7694747556091315,4.928093020416128,4.0410362767412025,3.1065466377448274,2.1228068691256325,1.0879385204268956,0,12.573169488258316,11.715907932240839,10.807925067492079,9.8472206170484,8.8317259909152881,7.7593021205898793,6.6277372280037952,5.4347445269631223,4.1779598551029267,2.8549392343203337,1.4631563575891846,-8.5265128291212022E-14,16.909515130113185,15.756593643969225,14.535457636561517,13.243416957756153,11.877689583987433,10.435398705932045,8.9135697279834432,7.309127176946447,5.6188915172775893,3.8395758701396687,1.9677826334466317,0,22.741417921912728,21.190866699964459,19.548574530717033,17.810923461320144,15.974171979371519,14.034451096162087,11.987760311305024,9.8299634552702315,7.5567844062389042,5.1638026775966495,2.6464488722683086,0,30.584678810695365,28.499359800874998,26.290659416307179,23.953711912635626,21.483485371644932,18.874776433659719,16.122204870417562,13.220207993742349,10.16303489518944,6.9447405117127801,3.5591795122528822,0,41.132992725666412,38.328470494371402,35.358014031057138,32.215079450518857,{"$f":"BW91-BW87-BW88+BW89","v":28.892899382184311},25.384475885776254,21.682573152433747,17.779709984995577,13.668152050965489,9.339903901493102,4.786700749515262,0,55.319302224553098,51.547531618334062,47.552597917912578,43.325700325209482,38.8577374791723,34.139297928130361,29.160650313610802,23.911733257161103,18.382144941442618,12.561132376652381,6.4375803430344263,0,74.398311326905059,69.325699190979662,63.952957503678761,58.26825017001795,52.259336871235519,45.913560251156809,39.21783271452955,32.158622825914733,24.721941297421722,16.893326553238296,8.6578298585346261,-6.8212102632969618E-13,100.05745744635169,93.235358075008776,86.0096178241958,78.364318462045674,70.282998120645857,61.748634063140173,52.743624928932036,43.249772441724247,33.248262564575384,22.719646085793329,11.643818618969135,0,134.56615630209609,125.39119109968283,115.67337378945547,105.3912961192824,94.522818706981866,83.045047863991613,70.934311717158266,58.166135608070704,44.715216748703938,30.555398111614522,15.659641532202727,0,180.97651973247059,168.63721156889278,155.56782767230322,141.73957632365762]
[null,null,null,{"$f":"D71","v":"Closing RAB"},null,null,null,null,null,{"$f":"J83*(1+'Common Inputs'!J$14)^J59","v":373.95416666666659},{"$f":"K83*(1+'Common Inputs'!K$14)^K59","v":348.45729166666661},{"$f":"L83*(1+'Common Inputs'!L$14)^L59","v":321.45185156249988},{"$f":"M83*(1+'Common Inputs'!M$14)^M59","v":292.87835364583322},{"$f":"N83*(1+'Common Inputs'!N$14)^N59","v":262.67527342610663},{"$f":"O83*(1+'Common Inputs'!O$14)^O59","v":230.77899022436509},{"$f":"P83*(1+'Common Inputs'!P$14)^P59","v":197.12372081664518},{"$f":"Q83*(1+'Common Inputs'!Q$14)^Q59","v":161.64145106964904},{"$f":"R83*(1+'Common Inputs'!R$14)^R59","v":124.26186550979267},{"$f":"S83*(1+'Common Inputs'!S$14)^S59","v":84.912274765024989},{"$f":"T83*(1+'Common Inputs'!T$14)^T59","v":43.5175408170753},{"$f":"U83*(1+'Common Inputs'!U$14)^U59","v":0},{"$f":"V83*(1+'Common Inputs'!V$14)^V59","v":502.92677953033728},{"$f":"W83*(1+'Common Inputs'!W$14)^W59","v":468.63631728963236},{"$f":"X83*(1+'Common Inputs'!X$14)^X59","v":432.31700269968587},{"$f":"Y83*(1+'Common Inputs'!Y$14)^Y59","v":393.88882468193594},{"$f":"Z83*(1+'Common Inputs'!Z$14)^Z59","v":353.2690396366113},{"$f":"AA83*(1+'Common Inputs'!AA$14)^AA59","v":310.37208482359421},{"$f":"AB83*(1+'Common Inputs'!AB$14)^AB59","v":265.1094891201534},{"$f":"AC83*(1+'Common Inputs'!AC$14)^AC59","v":217.38978107852574},{"$f":"AD83*(1+'Common Inputs'!AD$14)^AD59","v":167.11839420411664},{"$f":"AE83*(1+'Common Inputs'!AE$14)^AE59","v":114.19756937281304},{"$f":"AF83*(1+'Common Inputs'!AF$14)^AF59","v":58.526254303566674},{"$f":"AG83*(1+'Common Inputs'!AG$14)^AG59","v":0},{"$f":"AH83*(1+'Common Inputs'!AH$14)^AH59","v":676.38060520453223},{"$f":"AI83*(1+'Common Inputs'!AI$14)^AI59","v":630.26374575876855},{"$f":"AJ83*(1+'Common Inputs'!AJ$14)^AJ59","v":581.41830546246399},{"$f":"AK83*(1+'Common Inputs'!AK$14)^AK59","v":529.73667831024488},{"$f":"AL83*(1+'Common Inputs'!AL$14)^AL59","v":475.10758335950089},{"$f":"AM83*(1+'Common Inputs'!AM$14)^AM59","v":417.4159482372757},{"$f":"AN83*(1+'Common Inputs'!AN$14)^AN59","v":356.54278911933977},{"$f":"AO83*(1+'Common Inputs'!AO$14)^AO59","v":292.36508707785856},{"$f":"AP83*(1+'Common Inputs'!AP$14)^AP59","v":224.75566069110374},{"$f":"AQ83*(1+'Common Inputs'!AQ$14)^AQ59","v":153.58303480558754},{"$f":"AR83*(1+'Common Inputs'!AR$14)^AR59","v":78.711305337863593},{"$f":"AS83*(1+'Common Inputs'!AS$14)^AS59","v":0},{"$f":"AT83*(1+'Common Inputs'!AT$14)^AT59","v":909.65671687652275},{"$f":"AU83*(1+'Common Inputs'!AU$14)^AU59","v":847.6346679985777},{"$f":"AV83*(1+'Common Inputs'!AV$14)^AV59","v":781.94298122868793},{"$f":"AW83*(1+'Common Inputs'!AW$14)^AW59","v":712.43693845280438},{"$f":"AX83*(1+'Common Inputs'!AX$14)^AX59","v":638.96687917485895},{"$f":"AY83*(1+'Common Inputs'!AY$14)^AY59","v":561.37804384648325},{"$f":"AZ83*(1+'Common Inputs'!AZ$14)^AZ59","v":479.51041245220443},{"$f":"BA83*(1+'Common Inputs'!BA$14)^BA59","v":393.19853821080756},{"$f":"BB83*(1+'Common Inputs'!BB$14)^BB59","v":302.27137624955833},{"$f":"BC83*(1+'Common Inputs'!BC$14)^BC59","v":206.55210710386481},{"$f":"BD83*(1+'Common Inputs'!BD$14)^BD59","v":105.85795489073071},{"$f":"BE83*(1+'Common Inputs'!BE$14)^BE59","v":0},{"$f":"BF83*(1+'Common Inputs'!BF$14)^BF59","v":1223.3871524278138},{"$f":"BG83*(1+'Common Inputs'!BG$14)^BG59","v":1139.9743920350083},{"$f":"BH83*(1+'Common Inputs'!BH$14)^BH59","v":1051.626376652295},{"$f":"BI83*(1+'Common Inputs'!BI$14)^BI59","v":958.14847650542413},{"$f":"BJ83*(1+'Common Inputs'!BJ$14)^BJ59","v":859.33941486580227},{"$f":"BK83*(1+'Common Inputs'!BK$14)^BK59","v":754.99105734638329},{"$f":"BL83*(1+'Common Inputs'!BL$14)^BL59","v":644.88819481670248},{"$f":"BM83*(1+'Common Inputs'!BM$14)^BM59","v":528.80831974969601},{"$f":"BN83*(1+'Common Inputs'!BN$14)^BN59","v":406.52139580757876},{"$f":"BO83*(1+'Common Inputs'!BO$14)^BO59","v":277.78962046851211},{"$f":"BP83*(1+'Common Inputs'!BP$14)^BP59","v":142.36718049011242},{"$f":"BQ83*(1+'Common Inputs'!BQ$14)^BQ59","v":0},{"$f":"BR83*(1+'Common Inputs'!BR$14)^BR59","v":1645.3197090266688},{"$f":"BS83*(1+'Common Inputs'!BS$14)^BS59","v":1533.1388197748502},{"$f":"BT83*(1+'Common Inputs'!BT$14)^BT59","v":1414.3205612422994},{"$f":"BU83*(1+'Common Inputs'!BU$14)^BU59","v":1288.6031780207613},{"$f":"BV83*(1+'Common Inputs'!BV$14)^BV59","v":1155.7159752873702},{"$f":"BW83*(1+'Common Inputs'!BW$14)^BW59","v":1015.3790354310466},{"$f":"BX83*(1+'Common Inputs'!BX$14)^BX59","v":867.30292609735238},{"$f":"BY83*(1+'Common Inputs'!BY$14)^BY59","v":711.18839939982888},{"$f":"BZ83*(1+'Common Inputs'!BZ$14)^BZ59","v":546.7260820386183},{"$f":"CA83*(1+'Common Inputs'!CA$14)^CA59","v":373.59615605972249},{"$f":"CB83*(1+'Common Inputs'!CB$14)^CB59","v":191.46802998060775},{"$f":"CC83*(1+'Common Inputs'!CC$14)^CC59","v":0},{"$f":"CD83*(1+'Common Inputs'!CD$14)^CD59","v":2212.7720889821367},{"$f":"CE83*(1+'Common Inputs'!CE$14)^CE59","v":2061.9012647333543},{"$f":"CF83*(1+'Common Inputs'!CF$14)^CF59","v":1902.1039167165195},{"$f":"CG83*(1+'Common Inputs'!CG$14)^CG59","v":1733.0280130083841},{"$f":"CH83*(1+'Common Inputs'!CH$14)^CH59","v":1554.3094991668943},{"$f":"CI83*(1+'Common Inputs'!CI$14)^CI59","v":1365.5719171251999},{"$f":"CJ83*(1+'Common Inputs'!CJ$14)^CJ59","v":1166.4260125444418},{"$f":"CK83*(1+'Common Inputs'!CK$14)^CK59","v":956.46933028644207},{"$f":"CL83*(1+'Common Inputs'!CL$14)^CL59","v":735.28579765770235},{"$f":"CM83*(1+'Common Inputs'!CM$14)^CM59","v":502.44529506609661},{"$f":"CN83*(1+'Common Inputs'!CN$14)^CN59","v":257.50321372137444},{"$f":"CO83*(1+'Common Inputs'!CO$14)^CO59","v":0},{"$f":"CP83*(1+'Common Inputs'!CP$14)^CP59","v":2975.9324530762101},{"$f":"CQ83*(1+'Common Inputs'!CQ$14)^CQ59","v":2773.0279676391956},{"$f":"CR83*(1+'Common Inputs'!CR$14)^CR59","v":2558.1183001471577},{"$f":"CS83*(1+'Common Inputs'!CS$14)^CS59","v":2330.7300068007435},{"$f":"CT83*(1+'Common Inputs'!CT$14)^CT59","v":2090.3734748494162},{"$f":"CU83*(1+'Common Inputs'!CU$14)^CU59","v":1836.5424100462728},{"$f":"CV83*(1+'Common Inputs'!CV$14)^CV59","v":1568.7133085811913},{"$f":"CW83*(1+'Common Inputs'!CW$14)^CW59","v":1286.3449130365766},{"$f":"CX83*(1+'Common Inputs'!CX$14)^CX59","v":988.87765189686843},{"$f":"CY83*(1+'Common Inputs'!CY$14)^CY59","v":675.73306212952673},{"$f":"CZ83*(1+'Common Inputs'!CZ$14)^CZ59","v":346.31319434138243},{"$f":"DA83*(1+'Common Inputs'!DA$14)^DA59","v":0},{"$f":"DB83*(1+'Common Inputs'!DB$14)^DB59","v":4002.2982978540645},{"$f":"DC83*(1+'Common Inputs'!DC$14)^DC59","v":3729.4143230003783},{"$f":"DD83*(1+'Common Inputs'!DD$14)^DD59","v":3440.3847129678484},{"$f":"DE83*(1+'Common Inputs'!DE$14)^DE59","v":3134.5727384818169},{"$f":"DF83*(1+'Common Inputs'!DF$14)^DF59","v":2811.3199248258798},{"$f":"DG83*(1+'Common Inputs'!DG$14)^DG59","v":2469.9453625255933},{"$f":"DH83*(1+'Common Inputs'!DH$14)^DH59","v":2109.7449971572778},{"$f":"DI83*(1+'Common Inputs'!DI$14)^DI59","v":1729.9908976689678},{"$f":"DJ83*(1+'Common Inputs'!DJ$14)^DJ59","v":1329.930502583019},{"$f":"DK83*(1+'Common Inputs'!DK$14)^DK59","v":908.78584343172952},{"$f":"DL83*(1+'Common Inputs'!DL$14)^DL59","v":465.75274475876131},{"$f":"DM83*(1+'Common Inputs'!DM$14)^DM59","v":0},{"$f":"DN83*(1+'Common Inputs'!DN$14)^DN59","v":5382.6462520839113},{"$f":"DO83*(1+'Common Inputs'!DO$14)^DO59","v":5015.6476439872795},{"$f":"DP83*(1+'Common Inputs'!DP$14)^DP59","v":4626.934951578266},{"$f":"DQ83*(1+'Common Inputs'!DQ$14)^DQ59","v":4215.6518447713079},{"$f":"DR83*(1+'Common Inputs'!DR$14)^DR59","v":3780.9127482792665},{"$f":"DS83*(1+'Common Inputs'!DS$14)^DS59","v":3321.8019145596413},{"$f":"DT83*(1+'Common Inputs'!DT$14)^DT59","v":2837.3724686863607},{"$f":"DU83*(1+'Common Inputs'!DU$14)^DU59","v":2326.645424322815},{"$f":"DV83*(1+'Common Inputs'!DV$14)^DV59","v":1788.6086699481641},{"$f":"DW83*(1+'Common Inputs'!DW$14)^DW59","v":1222.2159244645786},{"$f":"DX83*(1+'Common Inputs'!DX$14)^DX59","v":626.38566128809646},{"$f":"DY83*(1+'Common Inputs'!DY$14)^DY59","v":0},{"$f":"DZ83*(1+'Common Inputs'!DZ$14)^DZ59","v":7239.0607892988728},{"$f":"EA83*(1+'Common Inputs'!EA$14)^EA59","v":6745.4884627557667},{"$f":"EB83*(1+'Common Inputs'!EB$14)^EB59","v":6222.7131068921935},{"$f":"EC83*(1+'Common Inputs'!EC$14)^EC59","v":5669.5830529462191},{"$f":"ED83*(1+'Common Inputs'!ED$14)^ED59","v":5084.9073006111421}]
[]
[]
[]
[null,null,null,{"$f":"\"Return on Assets (\"&'Common Inputs'!J9&\", \"&'Common Inputs'!J8&\")\"","v":"Return on Assets ($, $2015-16)"}]
[null,null,null,"Year",null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[]
[null,null,null,{"$f":"D62","v":"Opening RAB"},null,null,null,null,null,{"$f":"SUM(J62,J68,J74)","v":0},364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,{"$f":"SUM(BV62,BV68,BV74)","v":265.33333333333326},232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326]
[null,null,null,{"$f":"D63","v":"  capex"},null,null,null,null,null,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0]
[null,null,null,{"$f":"D64","v":"  depreciation"},null,null,null,null,null,{"$f":"SUM(J64,J70)","v":33.166666666666664},33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,{"$f":"SUM(BV64,BV70)","v":33.166666666666664},33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664]
[null,null,null,{"$f":"D65","v":"Closing RAB"},null,null,null,null,null,{"$f":"SUM(J65,J71,J76)","v":364.83333333333331},331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,{"$f":"SUM(BV65,BV71,BV76)","v":232.1666666666666},198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666]
[]
[null,null,null,"Calculation of return on RAB "]
[null,null,null,"Value of fixed RAB on which year-end return given ",null,null,null,null,null,{"$f":"J98+J99","v":398},{"$f":"K98+K99","v":364.83333333333331},331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,398,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,398,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,398,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,398,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,398,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,{"$f":"BW98+BW99","v":232.1666666666666},198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,398,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,398,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,398,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,398,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,398,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326]
[null,null,null,"Return on fixed RAB (year-end value)",null,null,null,null,null,{"$f":"J104*ROUND('Common Inputs'!$J$95,3)","v":19.502000000000002},{"$f":"K104*ROUND('Common Inputs'!$J$95,3)","v":17.876833333333334},{"$f":"L104*ROUND('Common Inputs'!$J$95,3)","v":16.251666666666665},{"$f":"M104*ROUND('Common Inputs'!$J$95,3)","v":14.626499999999998},{"$f":"N104*ROUND('Common Inputs'!$J$95,3)","v":13.00133333333333},{"$f":"O104*ROUND('Common Inputs'!$J$95,3)","v":11.376166666666665},{"$f":"P104*ROUND('Common Inputs'!$J$95,3)","v":9.7509999999999977},{"$f":"Q104*ROUND('Common Inputs'!$J$95,3)","v":8.1258333333333308},{"$f":"R104*ROUND('Common Inputs'!$J$95,3)","v":6.5006666666666648},{"$f":"S104*ROUND('Common Inputs'!$J$95,3)","v":4.8754999999999988},{"$f":"T104*ROUND('Common Inputs'!$J$95,3)","v":3.2503333333333324},{"$f":"U104*ROUND('Common Inputs'!$J$95,3)","v":1.625166666666666},{"$f":"V104*ROUND('Common Inputs'!$J$95,3)","v":19.502000000000002},{"$f":"W104*ROUND('Common Inputs'!$J$95,3)","v":17.876833333333334},{"$f":"X104*ROUND('Common Inputs'!$J$95,3)","v":16.251666666666665},{"$f":"Y104*ROUND('Common Inputs'!$J$95,3)","v":14.626499999999998},{"$f":"Z104*ROUND('Common Inputs'!$J$95,3)","v":13.00133333333333},{"$f":"AA104*ROUND('Common Inputs'!$J$95,3)","v":11.376166666666665},{"$f":"AB104*ROUND('Common Inputs'!$J$95,3)","v":9.7509999999999977},{"$f":"AC104*ROUND('Common Inputs'!$J$95,3)","v":8.1258333333333308},{"$f":"AD104*ROUND('Common Inputs'!$J$95,3)","v":6.5006666666666648},{"$f":"AE104*ROUND('Common Inputs'!$J$95,3)","v":4.8754999999999988},{"$f":"AF104*ROUND('Common Inputs'!$J$95,3)","v":3.2503333333333324},{"$f":"AG104*ROUND('Common Inputs'!$J$95,3)","v":1.625166666666666},{"$f":"AH104*ROUND('Common Inputs'!$J$95,3)","v":19.502000000000002},{"$f":"AI104*ROUND('Common Inputs'!$J$95,3)","v":17.876833333333334},{"$f":"AJ104*ROUND('Common Inputs'!$J$95,3)","v":16.251666666666665},{"$f":"AK104*ROUND('Common Inputs'!$J$95,3)","v":14.626499999999998},{"$f":"AL104*ROUND('Common Inputs'!$J$95,3)","v":13.00133333333333},{"$f":"AM104*ROUND('Common Inputs'!$J$95,3)","v":11.376166666666665},{"$f":"AN104*ROUND('Common Inputs'!$J$95,3)","v":9.7509999999999977},{"$f":"AO104*ROUND('Common Inputs'!$J$95,3)","v":8.1258333333333308},{"$f":"AP104*ROUND('Common Inputs'!$J$95,3)","v":6.5006666666666648},{"$f":"AQ104*ROUND('Common Inputs'!$J$95,3)","v":4.8754999999999988},{"$f":"AR104*ROUND('Common Inputs'!$J$95,3)","v":3.2503333333333324},{"$f":"AS104*ROUND('Common Inputs'!$J$95,3)","v":1.625166666666666},{"$f":"AT104*ROUND('Common Inputs'!$J$95,3)","v":19.502000000000002},{"$f":"AU104*ROUND('Common Inputs'!$J$95,3)","v":17.876833333333334},{"$f":"AV104*ROUND('Common Inputs'!$J$95,3)","v":16.251666666666665},{"$f":"AW104*ROUND('Common Inputs'!$J$95,3)","v":14.626499999999998},{"$f":"AX104*ROUND('Common Inputs'!$J$95,3)","v":13.00133333333333},{"$f":"AY104*ROUND('Common Inputs'!$J$95,3)","v":11.376166666666665},{"$f":"AZ104*ROUND('Common Inputs'!$J$95,3)","v":9.7509999999999977},{"$f":"BA104*ROUND('Common Inputs'!$J$95,3)","v":8.1258333333333308},{"$f":"BB104*ROUND('Common Inputs'!$J$95,3)","v":6.5006666666666648},{"$f":"BC104*ROUND('Common Inputs'!$J$95,3)","v":4.8754999999999988},{"$f":"BD104*ROUND('Common Inputs'!$J$95,3)","v":3.2503333333333324},{"$f":"BE104*ROUND('Common Inputs'!$J$95,3)","v":1.625166666666666},{"$f":"BF104*ROUND('Common Inputs'!$J$95,3)","v":19.502000000000002},{"$f":"BG104*ROUND('Common Inputs'!$J$95,3)","v":17.876833333333334},{"$f":"BH104*ROUND('Common Inputs'!$J$95,3)","v":16.251666666666665},{"$f":"BI104*ROUND('Common Inputs'!$J$95,3)","v":14.626499999999998},{"$f":"BJ104*ROUND('Common Inputs'!$J$95,3)","v":13.00133333333333},{"$f":"BK104*ROUND('Common Inputs'!$J$95,3)","v":11.376166666666665},{"$f":"BL104*ROUND('Common Inputs'!$J$95,3)","v":9.7509999999999977},{"$f":"BM104*ROUND('Common Inputs'!$J$95,3)","v":8.1258333333333308},{"$f":"BN104*ROUND('Common Inputs'!$J$95,3)","v":6.5006666666666648},{"$f":"BO104*ROUND('Common Inputs'!$J$95,3)","v":4.8754999999999988},{"$f":"BP104*ROUND('Common Inputs'!$J$95,3)","v":3.2503333333333324},{"$f":"BQ104*ROUND('Common Inputs'!$J$95,3)","v":1.625166666666666},{"$f":"BR104*ROUND('Common Inputs'!$J$95,3)","v":19.502000000000002},{"$f":"BS104*ROUND('Common Inputs'!$J$95,3)","v":17.876833333333334},{"$f":"BT104*ROUND('Common Inputs'!$J$95,3)","v":16.251666666666665},{"$f":"BU104*ROUND('Common Inputs'!$J$95,3)","v":14.626499999999998},{"$f":"BV104*ROUND('Common Inputs'!$J$95,3)","v":13.00133333333333},{"$f":"BW104*ROUND('Common Inputs'!$J$95,3)","v":11.376166666666665},{"$f":"BX104*ROUND('Common Inputs'!$J$95,3)","v":9.7509999999999977},{"$f":"BY104*ROUND('Common Inputs'!$J$95,3)","v":8.1258333333333308},{"$f":"BZ104*ROUND('Common Inputs'!$J$95,3)","v":6.5006666666666648},{"$f":"CA104*ROUND('Common Inputs'!$J$95,3)","v":4.8754999999999988},{"$f":"CB104*ROUND('Common Inputs'!$J$95,3)","v":3.2503333333333324},{"$f":"CC104*ROUND('Common Inputs'!$J$95,3)","v":1.625166666666666},{"$f":"CD104*ROUND('Common Inputs'!$J$95,3)","v":19.502000000000002},{"$f":"CE104*ROUND('Common Inputs'!$J$95,3)","v":17.876833333333334},{"$f":"CF104*ROUND('Common Inputs'!$J$95,3)","v":16.251666666666665},{"$f":"CG104*ROUND('Common Inputs'!$J$95,3)","v":14.626499999999998},{"$f":"CH104*ROUND('Common Inputs'!$J$95,3)","v":13.00133333333333},{"$f":"CI104*ROUND('Common Inputs'!$J$95,3)","v":11.376166666666665},{"$f":"CJ104*ROUND('Common Inputs'!$J$95,3)","v":9.7509999999999977},{"$f":"CK104*ROUND('Common Inputs'!$J$95,3)","v":8.1258333333333308},{"$f":"CL104*ROUND('Common Inputs'!$J$95,3)","v":6.5006666666666648},{"$f":"CM104*ROUND('Common Inputs'!$J$95,3)","v":4.8754999999999988},{"$f":"CN104*ROUND('Common Inputs'!$J$95,3)","v":3.2503333333333324},{"$f":"CO104*ROUND('Common Inputs'!$J$95,3)","v":1.625166666666666},{"$f":"CP104*ROUND('Common Inputs'!$J$95,3)","v":19.502000000000002},{"$f":"CQ104*ROUND('Common Inputs'!$J$95,3)","v":17.876833333333334},{"$f":"CR104*ROUND('Common Inputs'!$J$95,3)","v":16.251666666666665},{"$f":"CS104*ROUND('Common Inputs'!$J$95,3)","v":14.626499999999998},{"$f":"CT104*ROUND('Common Inputs'!$J$95,3)","v":13.00133333333333},{"$f":"CU104*ROUND('Common Inputs'!$J$95,3)","v":11.376166666666665},{"$f":"CV104*ROUND('Common Inputs'!$J$95,3)","v":9.7509999999999977},{"$f":"CW104*ROUND('Common Inputs'!$J$95,3)","v":8.1258333333333308},{"$f":"CX104*ROUND('Common Inputs'!$J$95,3)","v":6.5006666666666648},{"$f":"CY104*ROUND('Common Inputs'!$J$95,3)","v":4.8754999999999988},{"$f":"CZ104*ROUND('Common Inputs'!$J$95,3)","v":3.2503333333333324},{"$f":"DA104*ROUND('Common Inputs'!$J$95,3)","v":1.625166666666666},{"$f":"DB104*ROUND('Common Inputs'!$J$95,3)","v":19.502000000000002},{"$f":"DC104*ROUND('Common Inputs'!$J$95,3)","v":17.876833333333334},{"$f":"DD104*ROUND('Common Inputs'!$J$95,3)","v":16.251666666666665},{"$f":"DE104*ROUND('Common Inputs'!$J$95,3)","v":14.626499999999998},{"$f":"DF104*ROUND('Common Inputs'!$J$95,3)","v":13.00133333333333},{"$f":"DG104*ROUND('Common Inputs'!$J$95,3)","v":11.376166666666665},{"$f":"DH104*ROUND('Common Inputs'!$J$95,3)","v":9.7509999999999977},{"$f":"DI104*ROUND('Common Inputs'!$J$95,3)","v":8.1258333333333308},{"$f":"DJ104*ROUND('Common Inputs'!$J$95,3)","v":6.5006666666666648},{"$f":"DK104*ROUND('Common Inputs'!$J$95,3)","v":4.8754999999999988},{"$f":"DL104*ROUND('Common Inputs'!$J$95,3)","v":3.2503333333333324},{"$f":"DM104*ROUND('Common Inputs'!$J$95,3)","v":1.625166666666666},{"$f":"DN104*ROUND('Common Inputs'!$J$95,3)","v":19.502000000000002},{"$f":"DO104*ROUND('Common Inputs'!$J$95,3)","v":17.876833333333334},{"$f":"DP104*ROUND('Common Inputs'!$J$95,3)","v":16.251666666666665},{"$f":"DQ104*ROUND('Common Inputs'!$J$95,3)","v":14.626499999999998},{"$f":"DR104*ROUND('Common Inputs'!$J$95,3)","v":13.00133333333333},{"$f":"DS104*ROUND('Common Inputs'!$J$95,3)","v":11.376166666666665},{"$f":"DT104*ROUND('Common Inputs'!$J$95,3)","v":9.7509999999999977},{"$f":"DU104*ROUND('Common Inputs'!$J$95,3)","v":8.1258333333333308},{"$f":"DV104*ROUND('Common Inputs'!$J$95,3)","v":6.5006666666666648},{"$f":"DW104*ROUND('Common Inputs'!$J$95,3)","v":4.8754999999999988},{"$f":"DX104*ROUND('Common Inputs'!$J$95,3)","v":3.2503333333333324},{"$f":"DY104*ROUND('Common Inputs'!$J$95,3)","v":1.625166666666666},{"$f":"DZ104*ROUND('Common Inputs'!$J$95,3)","v":19.502000000000002},{"$f":"EA104*ROUND('Common Inputs'!$J$95,3)","v":17.876833333333334},{"$f":"EB104*ROUND('Common Inputs'!$J$95,3)","v":16.251666666666665},{"$f":"EC104*ROUND('Common Inputs'!$J$95,3)","v":14.626499999999998},{"$f":"ED104*ROUND('Common Inputs'!$J$95,3)","v":13.00133333333333}]
[null,null,null,"Return on fixed RAB to be recovered from revenue (mid-year value)",null,null,null,null,null,{"$f":"J105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":19.041072559932189},{"$f":"K105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":17.45431651327117},{"$f":"L105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":15.867560466610154},{"$f":"M105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":14.280804419949138},{"$f":"N105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":12.694048373288121},{"$f":"O105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":11.107292326627107},{"$f":"P105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":9.5205362799660911},{"$f":"Q105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":7.9337802333050753},{"$f":"R105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.3470241866440604},{"$f":"S105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":4.7602681399830455},{"$f":"T105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3.1735120933220302},{"$f":"U105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.5867560466610149},{"$f":"V105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":19.041072559932189},{"$f":"W105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":17.45431651327117},{"$f":"X105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":15.867560466610154},{"$f":"Y105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":14.280804419949138},{"$f":"Z105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":12.694048373288121},{"$f":"AA105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":11.107292326627107},{"$f":"AB105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":9.5205362799660911},{"$f":"AC105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":7.9337802333050753},{"$f":"AD105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.3470241866440604},{"$f":"AE105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":4.7602681399830455},{"$f":"AF105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3.1735120933220302},{"$f":"AG105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.5867560466610149},{"$f":"AH105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":19.041072559932189},{"$f":"AI105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":17.45431651327117},{"$f":"AJ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":15.867560466610154},{"$f":"AK105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":14.280804419949138},{"$f":"AL105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":12.694048373288121},{"$f":"AM105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":11.107292326627107},{"$f":"AN105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":9.5205362799660911},{"$f":"AO105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":7.9337802333050753},{"$f":"AP105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.3470241866440604},{"$f":"AQ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":4.7602681399830455},{"$f":"AR105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3.1735120933220302},{"$f":"AS105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.5867560466610149},{"$f":"AT105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":19.041072559932189},{"$f":"AU105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":17.45431651327117},{"$f":"AV105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":15.867560466610154},{"$f":"AW105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":14.280804419949138},{"$f":"AX105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":12.694048373288121},{"$f":"AY105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":11.107292326627107},{"$f":"AZ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":9.5205362799660911},{"$f":"BA105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":7.9337802333050753},{"$f":"BB105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.3470241866440604},{"$f":"BC105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":4.7602681399830455},{"$f":"BD105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3.1735120933220302},{"$f":"BE105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.5867560466610149},{"$f":"BF105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":19.041072559932189},{"$f":"BG105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":17.45431651327117},{"$f":"BH105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":15.867560466610154},{"$f":"BI105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":14.280804419949138},{"$f":"BJ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":12.694048373288121},{"$f":"BK105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":11.107292326627107},{"$f":"BL105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":9.5205362799660911},{"$f":"BM105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":7.9337802333050753},{"$f":"BN105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.3470241866440604},{"$f":"BO105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":4.7602681399830455},{"$f":"BP105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3.1735120933220302},{"$f":"BQ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.5867560466610149},{"$f":"BR105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":19.041072559932189},{"$f":"BS105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":17.45431651327117},{"$f":"BT105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":15.867560466610154},{"$f":"BU105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":14.280804419949138},{"$f":"BV105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":12.694048373288121},{"$f":"BW105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":11.107292326627107},{"$f":"BX105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":9.5205362799660911},{"$f":"BY105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":7.9337802333050753},{"$f":"BZ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.3470241866440604},{"$f":"CA105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":4.7602681399830455},{"$f":"CB105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3.1735120933220302},{"$f":"CC105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.5867560466610149},{"$f":"CD105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":19.041072559932189},{"$f":"CE105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":17.45431651327117},{"$f":"CF105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":15.867560466610154},{"$f":"CG105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":14.280804419949138},{"$f":"CH105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":12.694048373288121},{"$f":"CI105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":11.107292326627107},{"$f":"CJ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":9.5205362799660911},{"$f":"CK105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":7.9337802333050753},{"$f":"CL105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.3470241866440604},{"$f":"CM105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":4.7602681399830455},{"$f":"CN105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3.1735120933220302},{"$f":"CO105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.5867560466610149},{"$f":"CP105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":19.041072559932189},{"$f":"CQ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":17.45431651327117},{"$f":"CR105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":15.867560466610154},{"$f":"CS105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":14.280804419949138},{"$f":"CT105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":12.694048373288121},{"$f":"CU105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":11.107292326627107},{"$f":"CV105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":9.5205362799660911},{"$f":"CW105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":7.9337802333050753},{"$f":"CX105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.3470241866440604},{"$f":"CY105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":4.7602681399830455},{"$f":"CZ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3.1735120933220302},{"$f":"DA105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.5867560466610149},{"$f":"DB105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":19.041072559932189},{"$f":"DC105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":17.45431651327117},{"$f":"DD105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":15.867560466610154},{"$f":"DE105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":14.280804419949138},{"$f":"DF105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":12.694048373288121},{"$f":"DG105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":11.107292326627107},{"$f":"DH105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":9.5205362799660911},{"$f":"DI105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":7.9337802333050753},{"$f":"DJ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.3470241866440604},{"$f":"DK105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":4.7602681399830455},{"$f":"DL105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3.1735120933220302},{"$f":"DM105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.5867560466610149},{"$f":"DN105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":19.041072559932189},{"$f":"DO105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":17.45431651327117},{"$f":"DP105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":15.867560466610154},{"$f":"DQ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":14.280804419949138},{"$f":"DR105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":12.694048373288121},{"$f":"DS105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":11.107292326627107},{"$f":"DT105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":9.5205362799660911},{"$f":"DU105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":7.9337802333050753},{"$f":"DV105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.3470241866440604},{"$f":"DW105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":4.7602681399830455},{"$f":"DX105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3.1735120933220302},{"$f":"DY105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.5867560466610149},{"$f":"DZ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":19.041072559932189},{"$f":"EA105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":17.45431651327117},{"$f":"EB105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":15.867560466610154},{"$f":"EC105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":14.280804419949138},{"$f":"ED105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":12.694048373288121}]
[]
[null,null,null,"Capital maintenance check"]
[]
[null,null,null,"Opening assets",null,null,null,null,null,{"$f":"J98","v":0},364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,{"$f":"BV98","v":265.33333333333326},232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326]
[null,null,null,"Capex",null,null,null,null,null,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0]
[null,null,null,"NPV of investment in assets",null,null,null,null,null,{"$f":"J110+J111","v":398},{"$f":"K110+K111","v":364.83333333333331},331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,398,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,398,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,398,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,398,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,398,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,{"$f":"BW110+BW111","v":232.1666666666666},198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,398,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,398,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,398,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,398,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,398,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326]
[]
[null,null,null,"Return on assets (year end value)",null,null,null,null,null,{"$f":"J105","v":19.502000000000002},17.876833333333334,16.251666666666665,14.626499999999998,13.00133333333333,11.376166666666665,9.7509999999999977,8.1258333333333308,6.5006666666666648,4.8754999999999988,3.2503333333333324,1.625166666666666,19.502000000000002,17.876833333333334,16.251666666666665,14.626499999999998,13.00133333333333,11.376166666666665,9.7509999999999977,8.1258333333333308,6.5006666666666648,4.8754999999999988,3.2503333333333324,1.625166666666666,19.502000000000002,17.876833333333334,16.251666666666665,14.626499999999998,13.00133333333333,11.376166666666665,9.7509999999999977,8.1258333333333308,6.5006666666666648,4.8754999999999988,3.2503333333333324,1.625166666666666,19.502000000000002,17.876833333333334,16.251666666666665,14.626499999999998,13.00133333333333,11.376166666666665,9.7509999999999977,8.1258333333333308,6.5006666666666648,4.8754999999999988,3.2503333333333324,1.625166666666666,19.502000000000002,17.876833333333334,16.251666666666665,14.626499999999998,13.00133333333333,11.376166666666665,9.7509999999999977,8.1258333333333308,6.5006666666666648,4.8754999999999988,3.2503333333333324,1.625166666666666,19.502000000000002,17.876833333333334,16.251666666666665,14.626499999999998,{"$f":"BV105","v":13.00133333333333},11.376166666666665,9.7509999999999977,8.1258333333333308,6.5006666666666648,4.8754999999999988,3.2503333333333324,1.625166666666666,19.502000000000002,17.876833333333334,16.251666666666665,14.626499999999998,13.00133333333333,11.376166666666665,9.7509999999999977,8.1258333333333308,6.5006666666666648,4.8754999999999988,3.2503333333333324,1.625166666666666,19.502000000000002,17.876833333333334,16.251666666666665,14.626499999999998,13.00133333333333,11.376166666666665,9.7509999999999977,8.1258333333333308,6.5006666666666648,4.8754999999999988,3.2503333333333324,1.625166666666666,19.502000000000002,17.876833333333334,16.251666666666665,14.626499999999998,13.00133333333333,11.376166666666665,9.7509999999999977,8.1258333333333308,6.5006666666666648,4.8754999999999988,3.2503333333333324,1.625166666666666,19.502000000000002,17.876833333333334,16.251666666666665,14.626499999999998,13.00133333333333,11.376166666666665,9.7509999999999977,8.1258333333333308,6.5006666666666648,4.8754999999999988,3.2503333333333324,1.625166666666666,19.502000000000002,17.876833333333334,16.251666666666665,14.626499999999998,13.00133333333333]
[null,null,null,"Depreciation (year end value)",null,null,null,null,null,{"$f":"J100","v":33.166666666666664},33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,{"$f":"BV100","v":33.166666666666664},33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664]
[null,null,null,"Closing asset value",null,null,null,null,null,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666,198.99999999999994,165.83333333333329,132.66666666666663,99.499999999999972,66.333333333333314,33.16666666666665,0,364.83333333333331,331.66666666666663,298.49999999999994,265.33333333333326,232.1666666666666]
[null,null,null,"NPV of asset returns",null,null,null,null,null,{"$f":"SUM(J114:J116)/(1+ROUND('Common Inputs'!$J$95,3))","v":398},{"$f":"SUM(K114:K116)/(1+ROUND('Common Inputs'!$J$95,3))","v":364.83333333333331},{"$f":"SUM(L114:L116)/(1+ROUND('Common Inputs'!$J$95,3))","v":331.66666666666663},{"$f":"SUM(M114:M116)/(1+ROUND('Common Inputs'!$J$95,3))","v":298.49999999999994},{"$f":"SUM(N114:N116)/(1+ROUND('Common Inputs'!$J$95,3))","v":265.33333333333326},{"$f":"SUM(O114:O116)/(1+ROUND('Common Inputs'!$J$95,3))","v":232.16666666666663},{"$f":"SUM(P114:P116)/(1+ROUND('Common Inputs'!$J$95,3))","v":198.99999999999997},{"$f":"SUM(Q114:Q116)/(1+ROUND('Common Inputs'!$J$95,3))","v":165.83333333333329},{"$f":"SUM(R114:R116)/(1+ROUND('Common Inputs'!$J$95,3))","v":132.66666666666666},{"$f":"SUM(S114:S116)/(1+ROUND('Common Inputs'!$J$95,3))","v":99.499999999999986},{"$f":"SUM(T114:T116)/(1+ROUND('Common Inputs'!$J$95,3))","v":66.333333333333314},{"$f":"SUM(U114:U116)/(1+ROUND('Common Inputs'!$J$95,3))","v":33.166666666666664},{"$f":"SUM(V114:V116)/(1+ROUND('Common Inputs'!$J$95,3))","v":398},{"$f":"SUM(W114:W116)/(1+ROUND('Common Inputs'!$J$95,3))","v":364.83333333333331},{"$f":"SUM(X114:X116)/(1+ROUND('Common Inputs'!$J$95,3))","v":331.66666666666663},{"$f":"SUM(Y114:Y116)/(1+ROUND('Common Inputs'!$J$95,3))","v":298.49999999999994},{"$f":"SUM(Z114:Z116)/(1+ROUND('Common Inputs'!$J$95,3))","v":265.33333333333326},{"$f":"SUM(AA114:AA116)/(1+ROUND('Common Inputs'!$J$95,3))","v":232.16666666666663},{"$f":"SUM(AB114:AB116)/(1+ROUND('Common Inputs'!$J$95,3))","v":198.99999999999997},{"$f":"SUM(AC114:AC116)/(1+ROUND('Common Inputs'!$J$95,3))","v":165.83333333333329},{"$f":"SUM(AD114:AD116)/(1+ROUND('Common Inputs'!$J$95,3))","v":132.66666666666666},{"$f":"SUM(AE114:AE116)/(1+ROUND('Common Inputs'!$J$95,3))","v":99.499999999999986},{"$f":"SUM(AF114:AF116)/(1+ROUND('Common Inputs'!$J$95,3))","v":66.333333333333314},{"$f":"SUM(AG114:AG116)/(1+ROUND('Common Inputs'!$J$95,3))","v":33.166666666666664},{"$f":"SUM(AH114:AH116)/(1+ROUND('Common Inputs'!$J$95,3))","v":398},{"$f":"SUM(AI114:AI116)/(1+ROUND('Common Inputs'!$J$95,3))","v":364.83333333333331},{"$f":"SUM(AJ114:AJ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":331.66666666666663},{"$f":"SUM(AK114:AK116)/(1+ROUND('Common Inputs'!$J$95,3))","v":298.49999999999994},{"$f":"SUM(AL114:AL116)/(1+ROUND('Common Inputs'!$J$95,3))","v":265.33333333333326},{"$f":"SUM(AM114:AM116)/(1+ROUND('Common Inputs'!$J$95,3))","v":232.16666666666663},{"$f":"SUM(AN114:AN116)/(1+ROUND('Common Inputs'!$J$95,3))","v":198.99999999999997},{"$f":"SUM(AO114:AO116)/(1+ROUND('Common Inputs'!$J$95,3))","v":165.83333333333329},{"$f":"SUM(AP114:AP116)/(1+ROUND('Common Inputs'!$J$95,3))","v":132.66666666666666},{"$f":"SUM(AQ114:AQ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":99.499999999999986},{"$f":"SUM(AR114:AR116)/(1+ROUND('Common Inputs'!$J$95,3))","v":66.333333333333314},{"$f":"SUM(AS114:AS116)/(1+ROUND('Common Inputs'!$J$95,3))","v":33.166666666666664},{"$f":"SUM(AT114:AT116)/(1+ROUND('Common Inputs'!$J$95,3))","v":398},{"$f":"SUM(AU114:AU116)/(1+ROUND('Common Inputs'!$J$95,3))","v":364.83333333333331},{"$f":"SUM(AV114:AV116)/(1+ROUND('Common Inputs'!$J$95,3))","v":331.66666666666663},{"$f":"SUM(AW114:AW116)/(1+ROUND('Common Inputs'!$J$95,3))","v":298.49999999999994},{"$f":"SUM(AX114:AX116)/(1+ROUND('Common Inputs'!$J$95,3))","v":265.33333333333326},{"$f":"SUM(AY114:AY116)/(1+ROUND('Common Inputs'!$J$95,3))","v":232.16666666666663},{"$f":"SUM(AZ114:AZ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":198.99999999999997},{"$f":"SUM(BA114:BA116)/(1+ROUND('Common Inputs'!$J$95,3))","v":165.83333333333329},{"$f":"SUM(BB114:BB116)/(1+ROUND('Common Inputs'!$J$95,3))","v":132.66666666666666},{"$f":"SUM(BC114:BC116)/(1+ROUND('Common Inputs'!$J$95,3))","v":99.499999999999986},{"$f":"SUM(BD114:BD116)/(1+ROUND('Common Inputs'!$J$95,3))","v":66.333333333333314},{"$f":"SUM(BE114:BE116)/(1+ROUND('Common Inputs'!$J$95,3))","v":33.166666666666664},{"$f":"SUM(BF114:BF116)/(1+ROUND('Common Inputs'!$J$95,3))","v":398},{"$f":"SUM(BG114:BG116)/(1+ROUND('Common Inputs'!$J$95,3))","v":364.83333333333331},{"$f":"SUM(BH114:BH116)/(1+ROUND('Common Inputs'!$J$95,3))","v":331.66666666666663},{"$f":"SUM(BI114:BI116)/(1+ROUND('Common Inputs'!$J$95,3))","v":298.49999999999994},{"$f":"SUM(BJ114:BJ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":265.33333333333326},{"$f":"SUM(BK114:BK116)/(1+ROUND('Common Inputs'!$J$95,3))","v":232.16666666666663},{"$f":"SUM(BL114:BL116)/(1+ROUND('Common Inputs'!$J$95,3))","v":198.99999999999997},{"$f":"SUM(BM114:BM116)/(1+ROUND('Common Inputs'!$J$95,3))","v":165.83333333333329},{"$f":"SUM(BN114:BN116)/(1+ROUND('Common Inputs'!$J$95,3))","v":132.66666666666666},{"$f":"SUM(BO114:BO116)/(1+ROUND('Common Inputs'!$J$95,3))","v":99.499999999999986},{"$f":"SUM(BP114:BP116)/(1+ROUND('Common Inputs'!$J$95,3))","v":66.333333333333314},{"$f":"SUM(BQ114:BQ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":33.166666666666664},{"$f":"SUM(BR114:BR116)/(1+ROUND('Common Inputs'!$J$95,3))","v":398},{"$f":"SUM(BS114:BS116)/(1+ROUND('Common Inputs'!$J$95,3))","v":364.83333333333331},{"$f":"SUM(BT114:BT116)/(1+ROUND('Common Inputs'!$J$95,3))","v":331.66666666666663},{"$f":"SUM(BU114:BU116)/(1+ROUND('Common Inputs'!$J$95,3))","v":298.49999999999994},{"$f":"SUM(BV114:BV116)/(1+ROUND('Common Inputs'!$J$95,3))","v":265.33333333333326},{"$f":"SUM(BW114:BW116)/(1+ROUND('Common Inputs'!$J$95,3))","v":232.16666666666663},{"$f":"SUM(BX114:BX116)/(1+ROUND('Common Inputs'!$J$95,3))","v":198.99999999999997},{"$f":"SUM(BY114:BY116)/(1+ROUND('Common Inputs'!$J$95,3))","v":165.83333333333329},{"$f":"SUM(BZ114:BZ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":132.66666666666666},{"$f":"SUM(CA114:CA116)/(1+ROUND('Common Inputs'!$J$95,3))","v":99.499999999999986},{"$f":"SUM(CB114:CB116)/(1+ROUND('Common Inputs'!$J$95,3))","v":66.333333333333314},{"$f":"SUM(CC114:CC116)/(1+ROUND('Common Inputs'!$J$95,3))","v":33.166666666666664},{"$f":"SUM(CD114:CD116)/(1+ROUND('Common Inputs'!$J$95,3))","v":398},{"$f":"SUM(CE114:CE116)/(1+ROUND('Common Inputs'!$J$95,3))","v":364.83333333333331},{"$f":"SUM(CF114:CF116)/(1+ROUND('Common Inputs'!$J$95,3))","v":331.66666666666663},{"$f":"SUM(CG114:CG116)/(1+ROUND('Common Inputs'!$J$95,3))","v":298.49999999999994},{"$f":"SUM(CH114:CH116)/(1+ROUND('Common Inputs'!$J$95,3))","v":265.33333333333326},{"$f":"SUM(CI114:CI116)/(1+ROUND('Common Inputs'!$J$95,3))","v":232.16666666666663},{"$f":"SUM(CJ114:CJ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":198.99999999999997},{"$f":"SUM(CK114:CK116)/(1+ROUND('Common Inputs'!$J$95,3))","v":165.83333333333329},{"$f":"SUM(CL114:CL116)/(1+ROUND('Common Inputs'!$J$95,3))","v":132.66666666666666},{"$f":"SUM(CM114:CM116)/(1+ROUND('Common Inputs'!$J$95,3))","v":99.499999999999986},{"$f":"SUM(CN114:CN116)/(1+ROUND('Common Inputs'!$J$95,3))","v":66.333333333333314},{"$f":"SUM(CO114:CO116)/(1+ROUND('Common Inputs'!$J$95,3))","v":33.166666666666664},{"$f":"SUM(CP114:CP116)/(1+ROUND('Common Inputs'!$J$95,3))","v":398},{"$f":"SUM(CQ114:CQ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":364.83333333333331},{"$f":"SUM(CR114:CR116)/(1+ROUND('Common Inputs'!$J$95,3))","v":331.66666666666663},{"$f":"SUM(CS114:CS116)/(1+ROUND('Common Inputs'!$J$95,3))","v":298.49999999999994},{"$f":"SUM(CT114:CT116)/(1+ROUND('Common Inputs'!$J$95,3))","v":265.33333333333326},{"$f":"SUM(CU114:CU116)/(1+ROUND('Common Inputs'!$J$95,3))","v":232.16666666666663},{"$f":"SUM(CV114:CV116)/(1+ROUND('Common Inputs'!$J$95,3))","v":198.99999999999997},{"$f":"SUM(CW114:CW116)/(1+ROUND('Common Inputs'!$J$95,3))","v":165.83333333333329},{"$f":"SUM(CX114:CX116)/(1+ROUND('Common Inputs'!$J$95,3))","v":132.66666666666666},{"$f":"SUM(CY114:CY116)/(1+ROUND('Common Inputs'!$J$95,3))","v":99.499999999999986},{"$f":"SUM(CZ114:CZ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":66.333333333333314},{"$f":"SUM(DA114:DA116)/(1+ROUND('Common Inputs'!$J$95,3))","v":33.166666666666664},{"$f":"SUM(DB114:DB116)/(1+ROUND('Common Inputs'!$J$95,3))","v":398},{"$f":"SUM(DC114:DC116)/(1+ROUND('Common Inputs'!$J$95,3))","v":364.83333333333331},{"$f":"SUM(DD114:DD116)/(1+ROUND('Common Inputs'!$J$95,3))","v":331.66666666666663},{"$f":"SUM(DE114:DE116)/(1+ROUND('Common Inputs'!$J$95,3))","v":298.49999999999994},{"$f":"SUM(DF114:DF116)/(1+ROUND('Common Inputs'!$J$95,3))","v":265.33333333333326},{"$f":"SUM(DG114:DG116)/(1+ROUND('Common Inputs'!$J$95,3))","v":232.16666666666663},{"$f":"SUM(DH114:DH116)/(1+ROUND('Common Inputs'!$J$95,3))","v":198.99999999999997},{"$f":"SUM(DI114:DI116)/(1+ROUND('Common Inputs'!$J$95,3))","v":165.83333333333329},{"$f":"SUM(DJ114:DJ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":132.66666666666666},{"$f":"SUM(DK114:DK116)/(1+ROUND('Common Inputs'!$J$95,3))","v":99.499999999999986},{"$f":"SUM(DL114:DL116)/(1+ROUND('Common Inputs'!$J$95,3))","v":66.333333333333314},{"$f":"SUM(DM114:DM116)/(1+ROUND('Common Inputs'!$J$95,3))","v":33.166666666666664},{"$f":"SUM(DN114:DN116)/(1+ROUND('Common Inputs'!$J$95,3))","v":398},{"$f":"SUM(DO114:DO116)/(1+ROUND('Common Inputs'!$J$95,3))","v":364.83333333333331},{"$f":"SUM(DP114:DP116)/(1+ROUND('Common Inputs'!$J$95,3))","v":331.66666666666663},{"$f":"SUM(DQ114:DQ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":298.49999999999994},{"$f":"SUM(DR114:DR116)/(1+ROUND('Common Inputs'!$J$95,3))","v":265.33333333333326},{"$f":"SUM(DS114:DS116)/(1+ROUND('Common Inputs'!$J$95,3))","v":232.16666666666663},{"$f":"SUM(DT114:DT116)/(1+ROUND('Common Inputs'!$J$95,3))","v":198.99999999999997},{"$f":"SUM(DU114:DU116)/(1+ROUND('Common Inputs'!$J$95,3))","v":165.83333333333329},{"$f":"SUM(DV114:DV116)/(1+ROUND('Common Inputs'!$J$95,3))","v":132.66666666666666},{"$f":"SUM(DW114:DW116)/(1+ROUND('Common Inputs'!$J$95,3))","v":99.499999999999986},{"$f":"SUM(DX114:DX116)/(1+ROUND('Common Inputs'!$J$95,3))","v":66.333333333333314},{"$f":"SUM(DY114:DY116)/(1+ROUND('Common Inputs'!$J$95,3))","v":33.166666666666664},{"$f":"SUM(DZ114:DZ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":398},{"$f":"SUM(EA114:EA116)/(1+ROUND('Common Inputs'!$J$95,3))","v":364.83333333333331},{"$f":"SUM(EB114:EB116)/(1+ROUND('Common Inputs'!$J$95,3))","v":331.66666666666663},{"$f":"SUM(EC114:EC116)/(1+ROUND('Common Inputs'!$J$95,3))","v":298.49999999999994},{"$f":"SUM(ED114:ED116)/(1+ROUND('Common Inputs'!$J$95,3))","v":265.33333333333326}]
[]
[null,null,null,"Difference (must=0)",null,null,null,null,null,{"$f":"J117-J112","v":0},{"$f":"K117-K112","v":0},0,0,0,0,0,0,{"$f":"R117-R112","v":0},{"$f":"S117-S112","v":0},{"$f":"T117-T112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF117-CF112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,{"$f":"\"Working Capital (\"&'Common Inputs'!J9&\", \"&'Common Inputs'!J8&\")\"","v":"Working Capital ($, $2015-16)"}]
[null,null,null,"Year",null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[]
[]
[null,null,null,"Receivables (option 1, where revenue = revenue from tariffs in previous year increased by CPI)",null,null,null,null,null,0,{"$f":"'Common Inputs'!$J$23/365*J53","v":26.572042852046117},{"$f":"'Common Inputs'!$J$23/365*K53","v":26.327785229229818},{"$f":"'Common Inputs'!$J$23/365*L53","v":26.138113926041044},{"$f":"'Common Inputs'!$J$23/365*M53","v":25.948376211876472},{"$f":"'Common Inputs'!$J$23/365*N53","v":25.758244615472382},{"$f":"'Common Inputs'!$J$23/365*O53","v":25.567726712614398},{"$f":"'Common Inputs'!$J$23/365*P53","v":25.376831912875534},{"$f":"'Common Inputs'!$J$23/365*Q53","v":25.185569408785277},{"$f":"'Common Inputs'!$J$23/365*R53","v":24.993948168741959},{"$f":"'Common Inputs'!$J$23/365*S53","v":24.801976942402973},{"$f":"'Common Inputs'!$J$23/365*T53","v":24.609664266019426},{"$f":"'Common Inputs'!$J$23/365*U53","v":24.417018467641199},{"$f":"'Common Inputs'!$J$23/365*V53","v":26.083432136065085},{"$f":"'Common Inputs'!$J$23/365*W53","v":25.820666433636365},{"$f":"'Common Inputs'!$J$23/365*X53","v":25.643176100680314},{"$f":"'Common Inputs'!$J$23/365*Y53","v":25.46550888183873},{"$f":"'Common Inputs'!$J$23/365*Z53","v":25.287154530233892},{"$f":"'Common Inputs'!$J$23/365*AA53","v":25.108126629410755},{"$f":"'Common Inputs'!$J$23/365*AB53","v":24.928441587798531},{"$f":"'Common Inputs'!$J$23/365*AC53","v":24.748115433100395},{"$f":"'Common Inputs'!$J$23/365*AD53","v":24.991248271484601},{"$f":"'Common Inputs'!$J$23/365*AE53","v":24.801960279060989},{"$f":"'Common Inputs'!$J$23/365*AF53","v":24.609664163175896},{"$f":"'Common Inputs'!$J$23/365*AG53","v":24.417018467006461},{"$f":"'Common Inputs'!$J$23/365*AH53","v":26.083432136061166},{"$f":"'Common Inputs'!$J$23/365*AI53","v":25.820666433636347},{"$f":"'Common Inputs'!$J$23/365*AJ53","v":25.643176100680311},{"$f":"'Common Inputs'!$J$23/365*AK53","v":25.465508881838733},{"$f":"'Common Inputs'!$J$23/365*AL53","v":25.287154530233888},{"$f":"'Common Inputs'!$J$23/365*AM53","v":25.108126629410751},{"$f":"'Common Inputs'!$J$23/365*AN53","v":24.928441587798535},{"$f":"'Common Inputs'!$J$23/365*AO53","v":24.748115433100391},{"$f":"'Common Inputs'!$J$23/365*AP53","v":24.991248271484601},{"$f":"'Common Inputs'!$J$23/365*AQ53","v":24.801960279060985},{"$f":"'Common Inputs'!$J$23/365*AR53","v":24.609664163175896},{"$f":"'Common Inputs'!$J$23/365*AS53","v":24.417018467006461},{"$f":"'Common Inputs'!$J$23/365*AT53","v":26.083432136061163},{"$f":"'Common Inputs'!$J$23/365*AU53","v":25.820666433636344},{"$f":"'Common Inputs'!$J$23/365*AV53","v":25.643176100680311},{"$f":"'Common Inputs'!$J$23/365*AW53","v":25.46550888183873},{"$f":"'Common Inputs'!$J$23/365*AX53","v":25.287154530233892},{"$f":"'Common Inputs'!$J$23/365*AY53","v":25.108126629410751},{"$f":"'Common Inputs'!$J$23/365*AZ53","v":24.928441587798531},{"$f":"'Common Inputs'!$J$23/365*BA53","v":24.748115433100391},{"$f":"'Common Inputs'!$J$23/365*BB53","v":24.991248271484601},{"$f":"'Common Inputs'!$J$23/365*BC53","v":24.801960279060989},{"$f":"'Common Inputs'!$J$23/365*BD53","v":24.609664163175896},{"$f":"'Common Inputs'!$J$23/365*BE53","v":24.417018467006461},{"$f":"'Common Inputs'!$J$23/365*BF53","v":26.083432136061163},{"$f":"'Common Inputs'!$J$23/365*BG53","v":25.820666433636347},{"$f":"'Common Inputs'!$J$23/365*BH53","v":25.643176100680314},{"$f":"'Common Inputs'!$J$23/365*BI53","v":25.46550888183873},{"$f":"'Common Inputs'!$J$23/365*BJ53","v":25.287154530233892},{"$f":"'Common Inputs'!$J$23/365*BK53","v":25.108126629410751},{"$f":"'Common Inputs'!$J$23/365*BL53","v":24.928441587798535},{"$f":"'Common Inputs'!$J$23/365*BM53","v":24.748115433100395},{"$f":"'Common Inputs'!$J$23/365*BN53","v":24.991248271484601},{"$f":"'Common Inputs'!$J$23/365*BO53","v":24.801960279060985},{"$f":"'Common Inputs'!$J$23/365*BP53","v":24.609664163175896},{"$f":"'Common Inputs'!$J$23/365*BQ53","v":24.417018467006461},{"$f":"'Common Inputs'!$J$23/365*BR53","v":26.083432136061166},{"$f":"'Common Inputs'!$J$23/365*BS53","v":25.820666433636344},{"$f":"'Common Inputs'!$J$23/365*BT53","v":25.643176100680311},{"$f":"'Common Inputs'!$J$23/365*BU53","v":25.46550888183873},{"$f":"'Common Inputs'!$J$23/365*BV53","v":25.287154530233892},{"$f":"'Common Inputs'!$J$23/365*BW53","v":25.108126629410751},{"$f":"'Common Inputs'!$J$23/365*BX53","v":24.928441587798531},{"$f":"'Common Inputs'!$J$23/365*BY53","v":24.748115433100395},{"$f":"'Common Inputs'!$J$23/365*BZ53","v":24.991248271484601},{"$f":"'Common Inputs'!$J$23/365*CA53","v":24.801960279060985},{"$f":"'Common Inputs'!$J$23/365*CB53","v":24.609664163175893},{"$f":"'Common Inputs'!$J$23/365*CC53","v":24.417018467006461},{"$f":"'Common Inputs'!$J$23/365*CD53","v":26.083432136061163},{"$f":"'Common Inputs'!$J$23/365*CE53","v":25.820666433636344},{"$f":"'Common Inputs'!$J$23/365*CF53","v":25.643176100680314},{"$f":"'Common Inputs'!$J$23/365*CG53","v":25.465508881838733},{"$f":"'Common Inputs'!$J$23/365*CH53","v":25.287154530233892},{"$f":"'Common Inputs'!$J$23/365*CI53","v":25.108126629410755},{"$f":"'Common Inputs'!$J$23/365*CJ53","v":24.928441587798531},{"$f":"'Common Inputs'!$J$23/365*CK53","v":24.748115433100395},{"$f":"'Common Inputs'!$J$23/365*CL53","v":24.991248271484601},{"$f":"'Common Inputs'!$J$23/365*CM53","v":24.801960279060985},{"$f":"'Common Inputs'!$J$23/365*CN53","v":24.609664163175896},{"$f":"'Common Inputs'!$J$23/365*CO53","v":24.417018467006461},{"$f":"'Common Inputs'!$J$23/365*CP53","v":26.083432136061163},{"$f":"'Common Inputs'!$J$23/365*CQ53","v":25.820666433636344},{"$f":"'Common Inputs'!$J$23/365*CR53","v":25.643176100680311},{"$f":"'Common Inputs'!$J$23/365*CS53","v":25.46550888183873},{"$f":"'Common Inputs'!$J$23/365*CT53","v":25.287154530233892},{"$f":"'Common Inputs'!$J$23/365*CU53","v":25.108126629410755},{"$f":"'Common Inputs'!$J$23/365*CV53","v":24.928441587798535},{"$f":"'Common Inputs'!$J$23/365*CW53","v":24.748115433100395},{"$f":"'Common Inputs'!$J$23/365*CX53","v":24.991248271484601},{"$f":"'Common Inputs'!$J$23/365*CY53","v":24.801960279060985},{"$f":"'Common Inputs'!$J$23/365*CZ53","v":24.609664163175896},{"$f":"'Common Inputs'!$J$23/365*DA53","v":24.417018467006461},{"$f":"'Common Inputs'!$J$23/365*DB53","v":26.083432136061166},{"$f":"'Common Inputs'!$J$23/365*DC53","v":25.820666433636344},{"$f":"'Common Inputs'!$J$23/365*DD53","v":25.643176100680311},{"$f":"'Common Inputs'!$J$23/365*DE53","v":25.465508881838733},{"$f":"'Common Inputs'!$J$23/365*DF53","v":25.287154530233892},{"$f":"'Common Inputs'!$J$23/365*DG53","v":25.108126629410751},{"$f":"'Common Inputs'!$J$23/365*DH53","v":24.928441587798531},{"$f":"'Common Inputs'!$J$23/365*DI53","v":24.748115433100395},{"$f":"'Common Inputs'!$J$23/365*DJ53","v":24.991248271484601},{"$f":"'Common Inputs'!$J$23/365*DK53","v":24.801960279060985},{"$f":"'Common Inputs'!$J$23/365*DL53","v":24.609664163175893},{"$f":"'Common Inputs'!$J$23/365*DM53","v":24.417018467006461},{"$f":"'Common Inputs'!$J$23/365*DN53","v":26.083432136061166},{"$f":"'Common Inputs'!$J$23/365*DO53","v":25.820666433636344},{"$f":"'Common Inputs'!$J$23/365*DP53","v":25.643176100680311},{"$f":"'Common Inputs'!$J$23/365*DQ53","v":25.465508881838733},{"$f":"'Common Inputs'!$J$23/365*DR53","v":25.287154530233892},{"$f":"'Common Inputs'!$J$23/365*DS53","v":25.108126629410751},{"$f":"'Common Inputs'!$J$23/365*DT53","v":24.928441587798535},{"$f":"'Common Inputs'!$J$23/365*DU53","v":24.748115433100395},{"$f":"'Common Inputs'!$J$23/365*DV53","v":24.991248271484601},{"$f":"'Common Inputs'!$J$23/365*DW53","v":24.801960279060985},{"$f":"'Common Inputs'!$J$23/365*DX53","v":24.609664163175893},{"$f":"'Common Inputs'!$J$23/365*DY53","v":24.417018467006461},{"$f":"'Common Inputs'!$J$23/365*DZ53","v":26.083432136061166},{"$f":"'Common Inputs'!$J$23/365*EA53","v":25.820666433636344},{"$f":"'Common Inputs'!$J$23/365*EB53","v":25.643176100680314},{"$f":"'Common Inputs'!$J$23/365*EC53","v":25.46550888183873}]
[null,null,null,"Inventory @ no. of days opex + net capex ",null,null,null,null,null,{"$f":"'Common Inputs'!$J$24/365*SUM(J15:J17,J32)","v":3.0524945534246575},{"$f":"'Common Inputs'!$J$24/365*SUM(K15:K17,K32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(L15:L17,L32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(M15:M17,M32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(N15:N17,N32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(O15:O17,O32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(P15:P17,P32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(Q15:Q17,Q32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(R15:R17,R32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(S15:S17,S32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(T15:T17,T32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(U15:U17,U32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(V15:V17,V32)","v":3.0470245260273972},{"$f":"'Common Inputs'!$J$24/365*SUM(W15:W17,W32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(X15:X17,X32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(Y15:Y17,Y32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(Z15:Z17,Z32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(AA15:AA17,AA32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(AB15:AB17,AB32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(AC15:AC17,AC32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(AD15:AD17,AD32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(AE15:AE17,AE32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(AF15:AF17,AF32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(AG15:AG17,AG32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(AH15:AH17,AH32)","v":3.0470245260273972},{"$f":"'Common Inputs'!$J$24/365*SUM(AI15:AI17,AI32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(AJ15:AJ17,AJ32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(AK15:AK17,AK32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(AL15:AL17,AL32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(AM15:AM17,AM32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(AN15:AN17,AN32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(AO15:AO17,AO32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(AP15:AP17,AP32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(AQ15:AQ17,AQ32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(AR15:AR17,AR32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(AS15:AS17,AS32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(AT15:AT17,AT32)","v":3.0470245260273972},{"$f":"'Common Inputs'!$J$24/365*SUM(AU15:AU17,AU32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(AV15:AV17,AV32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(AW15:AW17,AW32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(AX15:AX17,AX32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(AY15:AY17,AY32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(AZ15:AZ17,AZ32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(BA15:BA17,BA32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(BB15:BB17,BB32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(BC15:BC17,BC32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(BD15:BD17,BD32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(BE15:BE17,BE32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(BF15:BF17,BF32)","v":3.0470245260273972},{"$f":"'Common Inputs'!$J$24/365*SUM(BG15:BG17,BG32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(BH15:BH17,BH32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(BI15:BI17,BI32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(BJ15:BJ17,BJ32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(BK15:BK17,BK32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(BL15:BL17,BL32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(BM15:BM17,BM32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(BN15:BN17,BN32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(BO15:BO17,BO32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(BP15:BP17,BP32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(BQ15:BQ17,BQ32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(BR15:BR17,BR32)","v":3.0470245260273972},{"$f":"'Common Inputs'!$J$24/365*SUM(BS15:BS17,BS32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(BT15:BT17,BT32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(BU15:BU17,BU32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(BV15:BV17,BV32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(BW15:BW17,BW32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(BX15:BX17,BX32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(BY15:BY17,BY32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(BZ15:BZ17,BZ32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(CA15:CA17,CA32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(CB15:CB17,CB32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(CC15:CC17,CC32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(CD15:CD17,CD32)","v":3.0470245260273972},{"$f":"'Common Inputs'!$J$24/365*SUM(CE15:CE17,CE32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(CF15:CF17,CF32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(CG15:CG17,CG32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(CH15:CH17,CH32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(CI15:CI17,CI32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(CJ15:CJ17,CJ32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(CK15:CK17,CK32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(CL15:CL17,CL32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(CM15:CM17,CM32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(CN15:CN17,CN32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(CO15:CO17,CO32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(CP15:CP17,CP32)","v":3.0470245260273972},{"$f":"'Common Inputs'!$J$24/365*SUM(CQ15:CQ17,CQ32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(CR15:CR17,CR32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(CS15:CS17,CS32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(CT15:CT17,CT32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(CU15:CU17,CU32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(CV15:CV17,CV32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(CW15:CW17,CW32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(CX15:CX17,CX32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(CY15:CY17,CY32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(CZ15:CZ17,CZ32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(DA15:DA17,DA32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(DB15:DB17,DB32)","v":3.0470245260273972},{"$f":"'Common Inputs'!$J$24/365*SUM(DC15:DC17,DC32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(DD15:DD17,DD32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(DE15:DE17,DE32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(DF15:DF17,DF32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(DG15:DG17,DG32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(DH15:DH17,DH32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(DI15:DI17,DI32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(DJ15:DJ17,DJ32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(DK15:DK17,DK32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(DL15:DL17,DL32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(DM15:DM17,DM32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(DN15:DN17,DN32)","v":3.0470245260273972},{"$f":"'Common Inputs'!$J$24/365*SUM(DO15:DO17,DO32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(DP15:DP17,DP32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(DQ15:DQ17,DQ32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(DR15:DR17,DR32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(DS15:DS17,DS32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(DT15:DT17,DT32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(DU15:DU17,DU32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(DV15:DV17,DV32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(DW15:DW17,DW32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(DX15:DX17,DX32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(DY15:DY17,DY32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(DZ15:DZ17,DZ32)","v":3.0470245260273972},{"$f":"'Common Inputs'!$J$24/365*SUM(EA15:EA17,EA32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(EB15:EB17,EB32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(EC15:EC17,EC32)","v":0.86620260821917805},{"$f":"'Common Inputs'!$J$24/365*SUM(ED15:ED17,ED32)","v":0.86620260821917805}]
[null,null,null,"Accounts payable @ no. of days opex + net capex ",null,null,null,null,null,{"$f":"'Common Inputs'!$J$25/365*SUM(J15:J17,J32)","v":45.787418301369854},{"$f":"'Common Inputs'!$J$25/365*SUM(K15:K17,K32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(L15:L17,L32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(M15:M17,M32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(N15:N17,N32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(O15:O17,O32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(P15:P17,P32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(Q15:Q17,Q32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(R15:R17,R32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(S15:S17,S32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(T15:T17,T32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(U15:U17,U32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(V15:V17,V32)","v":45.705367890410955},{"$f":"'Common Inputs'!$J$25/365*SUM(W15:W17,W32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(X15:X17,X32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(Y15:Y17,Y32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(Z15:Z17,Z32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(AA15:AA17,AA32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(AB15:AB17,AB32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(AC15:AC17,AC32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(AD15:AD17,AD32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(AE15:AE17,AE32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(AF15:AF17,AF32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(AG15:AG17,AG32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(AH15:AH17,AH32)","v":45.705367890410955},{"$f":"'Common Inputs'!$J$25/365*SUM(AI15:AI17,AI32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(AJ15:AJ17,AJ32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(AK15:AK17,AK32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(AL15:AL17,AL32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(AM15:AM17,AM32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(AN15:AN17,AN32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(AO15:AO17,AO32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(AP15:AP17,AP32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(AQ15:AQ17,AQ32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(AR15:AR17,AR32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(AS15:AS17,AS32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(AT15:AT17,AT32)","v":45.705367890410955},{"$f":"'Common Inputs'!$J$25/365*SUM(AU15:AU17,AU32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(AV15:AV17,AV32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(AW15:AW17,AW32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(AX15:AX17,AX32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(AY15:AY17,AY32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(AZ15:AZ17,AZ32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(BA15:BA17,BA32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(BB15:BB17,BB32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(BC15:BC17,BC32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(BD15:BD17,BD32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(BE15:BE17,BE32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(BF15:BF17,BF32)","v":45.705367890410955},{"$f":"'Common Inputs'!$J$25/365*SUM(BG15:BG17,BG32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(BH15:BH17,BH32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(BI15:BI17,BI32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(BJ15:BJ17,BJ32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(BK15:BK17,BK32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(BL15:BL17,BL32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(BM15:BM17,BM32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(BN15:BN17,BN32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(BO15:BO17,BO32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(BP15:BP17,BP32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(BQ15:BQ17,BQ32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(BR15:BR17,BR32)","v":45.705367890410955},{"$f":"'Common Inputs'!$J$25/365*SUM(BS15:BS17,BS32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(BT15:BT17,BT32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(BU15:BU17,BU32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(BV15:BV17,BV32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(BW15:BW17,BW32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(BX15:BX17,BX32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(BY15:BY17,BY32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(BZ15:BZ17,BZ32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(CA15:CA17,CA32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(CB15:CB17,CB32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(CC15:CC17,CC32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(CD15:CD17,CD32)","v":45.705367890410955},{"$f":"'Common Inputs'!$J$25/365*SUM(CE15:CE17,CE32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(CF15:CF17,CF32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(CG15:CG17,CG32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(CH15:CH17,CH32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(CI15:CI17,CI32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(CJ15:CJ17,CJ32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(CK15:CK17,CK32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(CL15:CL17,CL32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(CM15:CM17,CM32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(CN15:CN17,CN32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(CO15:CO17,CO32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(CP15:CP17,CP32)","v":45.705367890410955},{"$f":"'Common Inputs'!$J$25/365*SUM(CQ15:CQ17,CQ32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(CR15:CR17,CR32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(CS15:CS17,CS32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(CT15:CT17,CT32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(CU15:CU17,CU32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(CV15:CV17,CV32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(CW15:CW17,CW32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(CX15:CX17,CX32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(CY15:CY17,CY32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(CZ15:CZ17,CZ32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(DA15:DA17,DA32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(DB15:DB17,DB32)","v":45.705367890410955},{"$f":"'Common Inputs'!$J$25/365*SUM(DC15:DC17,DC32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(DD15:DD17,DD32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(DE15:DE17,DE32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(DF15:DF17,DF32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(DG15:DG17,DG32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(DH15:DH17,DH32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(DI15:DI17,DI32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(DJ15:DJ17,DJ32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(DK15:DK17,DK32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(DL15:DL17,DL32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(DM15:DM17,DM32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(DN15:DN17,DN32)","v":45.705367890410955},{"$f":"'Common Inputs'!$J$25/365*SUM(DO15:DO17,DO32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(DP15:DP17,DP32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(DQ15:DQ17,DQ32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(DR15:DR17,DR32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(DS15:DS17,DS32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(DT15:DT17,DT32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(DU15:DU17,DU32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(DV15:DV17,DV32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(DW15:DW17,DW32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(DX15:DX17,DX32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(DY15:DY17,DY32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(DZ15:DZ17,DZ32)","v":45.705367890410955},{"$f":"'Common Inputs'!$J$25/365*SUM(EA15:EA17,EA32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(EB15:EB17,EB32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(EC15:EC17,EC32)","v":12.993039123287669},{"$f":"'Common Inputs'!$J$25/365*SUM(ED15:ED17,ED32)","v":12.993039123287669}]
[null,null,null,"Net working capital",null,null,null,null,null,{"$f":"SUM(J126:J127)-J128","v":-42.734923747945196},{"$f":"SUM(K126:K127)-K128","v":14.445206336977627},14.200948714161328,14.011277410972554,13.821539696807982,13.631408100403892,13.440890197545908,13.249995397807044,13.058732893716787,12.867111653673469,{"$f":"SUM(T126:T127)-T128","v":12.675140427334483},12.482827750950936,-18.241324896742359,13.956595620996595,13.693829918567875,13.516339585611824,13.33867236677024,13.160318015165402,12.981290114342265,12.801605072730041,12.621278918031905,12.864411756416111,12.675123763992499,12.482827648107406,-18.241324897377098,13.956595620992676,13.693829918567857,13.516339585611821,13.338672366770243,13.160318015165398,12.981290114342261,12.801605072730045,12.621278918031901,12.864411756416111,12.675123763992495,12.482827648107406,-18.241324897377098,13.956595620992672,13.693829918567854,13.516339585611821,13.33867236677024,13.160318015165402,12.981290114342261,12.801605072730041,12.621278918031901,12.864411756416111,12.675123763992499,12.482827648107406,-18.241324897377098,13.956595620992672,13.693829918567857,13.516339585611824,13.33867236677024,13.160318015165402,12.981290114342261,12.801605072730045,12.621278918031905,12.864411756416111,12.675123763992495,12.482827648107406,-18.241324897377098,13.956595620992676,13.693829918567854,13.516339585611821,13.33867236677024,13.160318015165402,12.981290114342261,12.801605072730041,12.621278918031905,12.864411756416111,12.675123763992495,12.482827648107403,-18.241324897377098,13.956595620992672,{"$f":"SUM(CF126:CF127)-CF128","v":13.693829918567854},13.516339585611824,13.338672366770243,13.160318015165402,12.981290114342265,12.801605072730041,12.621278918031905,12.864411756416111,12.675123763992495,12.482827648107406,-18.241324897377098,13.956595620992672,13.693829918567854,13.516339585611821,13.33867236677024,13.160318015165402,12.981290114342265,12.801605072730045,12.621278918031905,12.864411756416111,12.675123763992495,12.482827648107406,-18.241324897377098,13.956595620992676,13.693829918567854,13.516339585611821,13.338672366770243,13.160318015165402,12.981290114342261,12.801605072730041,12.621278918031905,12.864411756416111,12.675123763992495,12.482827648107403,-18.241324897377098,13.956595620992676,13.693829918567854,13.516339585611821,13.338672366770243,13.160318015165402,12.981290114342261,12.801605072730045,12.621278918031905,12.864411756416111,12.675123763992495,12.482827648107403,-18.241324897377098,13.956595620992676,13.693829918567854,13.516339585611824,13.33867236677024]
[]
[null,null,null,"Return on  working capital (year end value)",null,null,null,null,null,{"$f":"J129*ROUND('Common Inputs'!$J$95,3)","v":-2.0940112636493149},{"$f":"K129*ROUND('Common Inputs'!$J$95,3)","v":0.70781511051190371},{"$f":"L129*ROUND('Common Inputs'!$J$95,3)","v":0.69584648699390506},{"$f":"M129*ROUND('Common Inputs'!$J$95,3)","v":0.68655259313765515},{"$f":"N129*ROUND('Common Inputs'!$J$95,3)","v":0.67725544514359115},{"$f":"O129*ROUND('Common Inputs'!$J$95,3)","v":0.66793899691979075},{"$f":"P129*ROUND('Common Inputs'!$J$95,3)","v":0.65860361967974956},{"$f":"Q129*ROUND('Common Inputs'!$J$95,3)","v":0.64924977449254517},{"$f":"R129*ROUND('Common Inputs'!$J$95,3)","v":0.63987791179212261},{"$f":"S129*ROUND('Common Inputs'!$J$95,3)","v":0.63048847102999994},{"$f":"T129*ROUND('Common Inputs'!$J$95,3)","v":0.62108188093938965},{"$f":"U129*ROUND('Common Inputs'!$J$95,3)","v":0.61165855979659589},{"$f":"V129*ROUND('Common Inputs'!$J$95,3)","v":-0.89382491994037561},{"$f":"W129*ROUND('Common Inputs'!$J$95,3)","v":0.68387318542883313},{"$f":"X129*ROUND('Common Inputs'!$J$95,3)","v":0.67099766600982591},{"$f":"Y129*ROUND('Common Inputs'!$J$95,3)","v":0.66230063969497943},{"$f":"Z129*ROUND('Common Inputs'!$J$95,3)","v":0.65359494597174173},{"$f":"AA129*ROUND('Common Inputs'!$J$95,3)","v":0.64485558274310473},{"$f":"AB129*ROUND('Common Inputs'!$J$95,3)","v":0.63608321560277103},{"$f":"AC129*ROUND('Common Inputs'!$J$95,3)","v":0.62727864856377202},{"$f":"AD129*ROUND('Common Inputs'!$J$95,3)","v":0.61844266698356332},{"$f":"AE129*ROUND('Common Inputs'!$J$95,3)","v":0.63035617606438943},{"$f":"AF129*ROUND('Common Inputs'!$J$95,3)","v":0.62108106443563249},{"$f":"AG129*ROUND('Common Inputs'!$J$95,3)","v":0.61165855475726294},{"$f":"AH129*ROUND('Common Inputs'!$J$95,3)","v":-0.89382491997147784},{"$f":"AI129*ROUND('Common Inputs'!$J$95,3)","v":0.68387318542864117},{"$f":"AJ129*ROUND('Common Inputs'!$J$95,3)","v":0.67099766600982502},{"$f":"AK129*ROUND('Common Inputs'!$J$95,3)","v":0.66230063969497921},{"$f":"AL129*ROUND('Common Inputs'!$J$95,3)","v":0.65359494597174195},{"$f":"AM129*ROUND('Common Inputs'!$J$95,3)","v":0.64485558274310451},{"$f":"AN129*ROUND('Common Inputs'!$J$95,3)","v":0.63608321560277081},{"$f":"AO129*ROUND('Common Inputs'!$J$95,3)","v":0.62727864856377225},{"$f":"AP129*ROUND('Common Inputs'!$J$95,3)","v":0.61844266698356321},{"$f":"AQ129*ROUND('Common Inputs'!$J$95,3)","v":0.63035617606438943},{"$f":"AR129*ROUND('Common Inputs'!$J$95,3)","v":0.62108106443563227},{"$f":"AS129*ROUND('Common Inputs'!$J$95,3)","v":0.61165855475726294},{"$f":"AT129*ROUND('Common Inputs'!$J$95,3)","v":-0.89382491997147784},{"$f":"AU129*ROUND('Common Inputs'!$J$95,3)","v":0.68387318542864095},{"$f":"AV129*ROUND('Common Inputs'!$J$95,3)","v":0.67099766600982491},{"$f":"AW129*ROUND('Common Inputs'!$J$95,3)","v":0.66230063969497921},{"$f":"AX129*ROUND('Common Inputs'!$J$95,3)","v":0.65359494597174173},{"$f":"AY129*ROUND('Common Inputs'!$J$95,3)","v":0.64485558274310473},{"$f":"AZ129*ROUND('Common Inputs'!$J$95,3)","v":0.63608321560277081},{"$f":"BA129*ROUND('Common Inputs'!$J$95,3)","v":0.62727864856377202},{"$f":"BB129*ROUND('Common Inputs'!$J$95,3)","v":0.61844266698356321},{"$f":"BC129*ROUND('Common Inputs'!$J$95,3)","v":0.63035617606438943},{"$f":"BD129*ROUND('Common Inputs'!$J$95,3)","v":0.62108106443563249},{"$f":"BE129*ROUND('Common Inputs'!$J$95,3)","v":0.61165855475726294},{"$f":"BF129*ROUND('Common Inputs'!$J$95,3)","v":-0.89382491997147784},{"$f":"BG129*ROUND('Common Inputs'!$J$95,3)","v":0.68387318542864095},{"$f":"BH129*ROUND('Common Inputs'!$J$95,3)","v":0.67099766600982502},{"$f":"BI129*ROUND('Common Inputs'!$J$95,3)","v":0.66230063969497943},{"$f":"BJ129*ROUND('Common Inputs'!$J$95,3)","v":0.65359494597174173},{"$f":"BK129*ROUND('Common Inputs'!$J$95,3)","v":0.64485558274310473},{"$f":"BL129*ROUND('Common Inputs'!$J$95,3)","v":0.63608321560277081},{"$f":"BM129*ROUND('Common Inputs'!$J$95,3)","v":0.62727864856377225},{"$f":"BN129*ROUND('Common Inputs'!$J$95,3)","v":0.61844266698356332},{"$f":"BO129*ROUND('Common Inputs'!$J$95,3)","v":0.63035617606438943},{"$f":"BP129*ROUND('Common Inputs'!$J$95,3)","v":0.62108106443563227},{"$f":"BQ129*ROUND('Common Inputs'!$J$95,3)","v":0.61165855475726294},{"$f":"BR129*ROUND('Common Inputs'!$J$95,3)","v":-0.89382491997147784},{"$f":"BS129*ROUND('Common Inputs'!$J$95,3)","v":0.68387318542864117},{"$f":"BT129*ROUND('Common Inputs'!$J$95,3)","v":0.67099766600982491},{"$f":"BU129*ROUND('Common Inputs'!$J$95,3)","v":0.66230063969497921},{"$f":"BV129*ROUND('Common Inputs'!$J$95,3)","v":0.65359494597174173},{"$f":"BW129*ROUND('Common Inputs'!$J$95,3)","v":0.64485558274310473},{"$f":"BX129*ROUND('Common Inputs'!$J$95,3)","v":0.63608321560277081},{"$f":"BY129*ROUND('Common Inputs'!$J$95,3)","v":0.62727864856377202},{"$f":"BZ129*ROUND('Common Inputs'!$J$95,3)","v":0.61844266698356332},{"$f":"CA129*ROUND('Common Inputs'!$J$95,3)","v":0.63035617606438943},{"$f":"CB129*ROUND('Common Inputs'!$J$95,3)","v":0.62108106443563227},{"$f":"CC129*ROUND('Common Inputs'!$J$95,3)","v":0.61165855475726272},{"$f":"CD129*ROUND('Common Inputs'!$J$95,3)","v":-0.89382491997147784},{"$f":"CE129*ROUND('Common Inputs'!$J$95,3)","v":0.68387318542864095},{"$f":"CF129*ROUND('Common Inputs'!$J$95,3)","v":0.67099766600982491},{"$f":"CG129*ROUND('Common Inputs'!$J$95,3)","v":0.66230063969497943},{"$f":"CH129*ROUND('Common Inputs'!$J$95,3)","v":0.65359494597174195},{"$f":"CI129*ROUND('Common Inputs'!$J$95,3)","v":0.64485558274310473},{"$f":"CJ129*ROUND('Common Inputs'!$J$95,3)","v":0.63608321560277103},{"$f":"CK129*ROUND('Common Inputs'!$J$95,3)","v":0.62727864856377202},{"$f":"CL129*ROUND('Common Inputs'!$J$95,3)","v":0.61844266698356332},{"$f":"CM129*ROUND('Common Inputs'!$J$95,3)","v":0.63035617606438943},{"$f":"CN129*ROUND('Common Inputs'!$J$95,3)","v":0.62108106443563227},{"$f":"CO129*ROUND('Common Inputs'!$J$95,3)","v":0.61165855475726294},{"$f":"CP129*ROUND('Common Inputs'!$J$95,3)","v":-0.89382491997147784},{"$f":"CQ129*ROUND('Common Inputs'!$J$95,3)","v":0.68387318542864095},{"$f":"CR129*ROUND('Common Inputs'!$J$95,3)","v":0.67099766600982491},{"$f":"CS129*ROUND('Common Inputs'!$J$95,3)","v":0.66230063969497921},{"$f":"CT129*ROUND('Common Inputs'!$J$95,3)","v":0.65359494597174173},{"$f":"CU129*ROUND('Common Inputs'!$J$95,3)","v":0.64485558274310473},{"$f":"CV129*ROUND('Common Inputs'!$J$95,3)","v":0.63608321560277103},{"$f":"CW129*ROUND('Common Inputs'!$J$95,3)","v":0.62727864856377225},{"$f":"CX129*ROUND('Common Inputs'!$J$95,3)","v":0.61844266698356332},{"$f":"CY129*ROUND('Common Inputs'!$J$95,3)","v":0.63035617606438943},{"$f":"CZ129*ROUND('Common Inputs'!$J$95,3)","v":0.62108106443563227},{"$f":"DA129*ROUND('Common Inputs'!$J$95,3)","v":0.61165855475726294},{"$f":"DB129*ROUND('Common Inputs'!$J$95,3)","v":-0.89382491997147784},{"$f":"DC129*ROUND('Common Inputs'!$J$95,3)","v":0.68387318542864117},{"$f":"DD129*ROUND('Common Inputs'!$J$95,3)","v":0.67099766600982491},{"$f":"DE129*ROUND('Common Inputs'!$J$95,3)","v":0.66230063969497921},{"$f":"DF129*ROUND('Common Inputs'!$J$95,3)","v":0.65359494597174195},{"$f":"DG129*ROUND('Common Inputs'!$J$95,3)","v":0.64485558274310473},{"$f":"DH129*ROUND('Common Inputs'!$J$95,3)","v":0.63608321560277081},{"$f":"DI129*ROUND('Common Inputs'!$J$95,3)","v":0.62727864856377202},{"$f":"DJ129*ROUND('Common Inputs'!$J$95,3)","v":0.61844266698356332},{"$f":"DK129*ROUND('Common Inputs'!$J$95,3)","v":0.63035617606438943},{"$f":"DL129*ROUND('Common Inputs'!$J$95,3)","v":0.62108106443563227},{"$f":"DM129*ROUND('Common Inputs'!$J$95,3)","v":0.61165855475726272},{"$f":"DN129*ROUND('Common Inputs'!$J$95,3)","v":-0.89382491997147784},{"$f":"DO129*ROUND('Common Inputs'!$J$95,3)","v":0.68387318542864117},{"$f":"DP129*ROUND('Common Inputs'!$J$95,3)","v":0.67099766600982491},{"$f":"DQ129*ROUND('Common Inputs'!$J$95,3)","v":0.66230063969497921},{"$f":"DR129*ROUND('Common Inputs'!$J$95,3)","v":0.65359494597174195},{"$f":"DS129*ROUND('Common Inputs'!$J$95,3)","v":0.64485558274310473},{"$f":"DT129*ROUND('Common Inputs'!$J$95,3)","v":0.63608321560277081},{"$f":"DU129*ROUND('Common Inputs'!$J$95,3)","v":0.62727864856377225},{"$f":"DV129*ROUND('Common Inputs'!$J$95,3)","v":0.61844266698356332},{"$f":"DW129*ROUND('Common Inputs'!$J$95,3)","v":0.63035617606438943},{"$f":"DX129*ROUND('Common Inputs'!$J$95,3)","v":0.62108106443563227},{"$f":"DY129*ROUND('Common Inputs'!$J$95,3)","v":0.61165855475726272},{"$f":"DZ129*ROUND('Common Inputs'!$J$95,3)","v":-0.89382491997147784},{"$f":"EA129*ROUND('Common Inputs'!$J$95,3)","v":0.68387318542864117},{"$f":"EB129*ROUND('Common Inputs'!$J$95,3)","v":0.67099766600982491},{"$f":"EC129*ROUND('Common Inputs'!$J$95,3)","v":0.66230063969497943},{"$f":"ED129*ROUND('Common Inputs'!$J$95,3)","v":0.65359494597174173}]
[null,null,null,"Return in working capital to be recovered from revenue (mid-year value)",null,null,null,null,null,{"$f":"J131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":-2.0445195576075221},{"$f":"K131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.69108598493865125},{"$f":"L131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.67940023840759178},{"$f":"M131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.67032600462227931},{"$f":"N131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.6612485936103113},{"$f":"O131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.65215233852723087},{"$f":"P131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.643037601812947},{"$f":"Q131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.63390483363922479},{"$f":"R131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.62475447379405669},{"$f":"S131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.61558695134257668},{"$f":"T131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.60640268488493909},{"$f":"U131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.59720208281153742},{"$f":"V131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":-0.87269947474414267},{"$f":"W131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.66770992439454269},{"$f":"X131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.65513871633874665},{"$f":"Y131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.64664724320180533},{"$f":"Z131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.63814730750963444},{"$f":"AA131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.62961449808680192},{"$f":"AB131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.6210494647957826},{"$f":"AC131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.61245299264685593},{"$f":"AD131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.60382584843564802},{"$f":"AE131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.61545778315267297},{"$f":"AF131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.6064018876791506},{"$f":"AG131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.59720207789130852},{"$f":"AH131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":-0.87269947477450971},{"$f":"AI131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.66770992439435517},{"$f":"AJ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.65513871633874587},{"$f":"AK131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.64664724320180511},{"$f":"AL131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.63814730750963466},{"$f":"AM131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.6296144980868017},{"$f":"AN131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.62104946479578238},{"$f":"AO131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.61245299264685615},{"$f":"AP131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.6038258484356479},{"$f":"AQ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.61545778315267297},{"$f":"AR131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.60640188767915038},{"$f":"AS131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.59720207789130852},{"$f":"AT131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":-0.87269947477450971},{"$f":"AU131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.66770992439435495},{"$f":"AV131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.65513871633874576},{"$f":"AW131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.64664724320180511},{"$f":"AX131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.63814730750963444},{"$f":"AY131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.62961449808680192},{"$f":"AZ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.62104946479578238},{"$f":"BA131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.61245299264685593},{"$f":"BB131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.6038258484356479},{"$f":"BC131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.61545778315267297},{"$f":"BD131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.6064018876791506},{"$f":"BE131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.59720207789130852},{"$f":"BF131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":-0.87269947477450971},{"$f":"BG131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.66770992439435495},{"$f":"BH131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.65513871633874587},{"$f":"BI131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.64664724320180533},{"$f":"BJ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.63814730750963444},{"$f":"BK131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.62961449808680192},{"$f":"BL131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.62104946479578238},{"$f":"BM131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.61245299264685615},{"$f":"BN131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.60382584843564802},{"$f":"BO131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.61545778315267297},{"$f":"BP131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.60640188767915038},{"$f":"BQ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.59720207789130852},{"$f":"BR131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":-0.87269947477450971},{"$f":"BS131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.66770992439435517},{"$f":"BT131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.65513871633874576},{"$f":"BU131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.64664724320180511},{"$f":"BV131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.63814730750963444},{"$f":"BW131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.62961449808680192},{"$f":"BX131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.62104946479578238},{"$f":"BY131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.61245299264685593},{"$f":"BZ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.60382584843564802},{"$f":"CA131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.61545778315267297},{"$f":"CB131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.60640188767915038},{"$f":"CC131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.5972020778913083},{"$f":"CD131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":-0.87269947477450971},{"$f":"CE131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.66770992439435495},{"$f":"CF131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.65513871633874576},{"$f":"CG131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.64664724320180533},{"$f":"CH131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.63814730750963466},{"$f":"CI131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.62961449808680192},{"$f":"CJ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.6210494647957826},{"$f":"CK131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.61245299264685593},{"$f":"CL131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.60382584843564802},{"$f":"CM131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.61545778315267297},{"$f":"CN131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.60640188767915038},{"$f":"CO131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.59720207789130852},{"$f":"CP131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":-0.87269947477450971},{"$f":"CQ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.66770992439435495},{"$f":"CR131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.65513871633874576},{"$f":"CS131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.64664724320180511},{"$f":"CT131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.63814730750963444},{"$f":"CU131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.62961449808680192},{"$f":"CV131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.6210494647957826},{"$f":"CW131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.61245299264685615},{"$f":"CX131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.60382584843564802},{"$f":"CY131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.61545778315267297},{"$f":"CZ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.60640188767915038},{"$f":"DA131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.59720207789130852},{"$f":"DB131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":-0.87269947477450971},{"$f":"DC131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.66770992439435517},{"$f":"DD131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.65513871633874576},{"$f":"DE131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.64664724320180511},{"$f":"DF131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.63814730750963466},{"$f":"DG131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.62961449808680192},{"$f":"DH131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.62104946479578238},{"$f":"DI131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.61245299264685593},{"$f":"DJ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.60382584843564802},{"$f":"DK131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.61545778315267297},{"$f":"DL131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.60640188767915038},{"$f":"DM131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.5972020778913083},{"$f":"DN131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":-0.87269947477450971},{"$f":"DO131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.66770992439435517},{"$f":"DP131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.65513871633874576},{"$f":"DQ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.64664724320180511},{"$f":"DR131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.63814730750963466},{"$f":"DS131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.62961449808680192},{"$f":"DT131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.62104946479578238},{"$f":"DU131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.61245299264685615},{"$f":"DV131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.60382584843564802},{"$f":"DW131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.61545778315267297},{"$f":"DX131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.60640188767915038},{"$f":"DY131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.5972020778913083},{"$f":"DZ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":-0.87269947477450971},{"$f":"EA131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.66770992439435517},{"$f":"EB131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.65513871633874576},{"$f":"EC131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.64664724320180533},{"$f":"ED131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0.63814730750963444}]
[]
[]
[]
[null,null,null,{"$f":"\"Tax Allowance (\"&'Common Inputs'!J9&\", \"&\"$Nominal)\"","v":"Tax Allowance ($, $Nominal)"}]
[null,null,null,"Year",null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[]
[]
[]
[null,null,null,"Required revenue excluding tax liability",null,null,null,null,null,{"$f":"SUM(J47:J50)*(1+'Common Inputs'!J$14)^J137","v":213.6710751014142},{"$f":"SUM(K47:K50)*(1+'Common Inputs'!K$14)^K137","v":219.1710440555639},{"$f":"SUM(L47:L50)*(1+'Common Inputs'!L$14)^L137","v":222.92897317525626},{"$f":"SUM(M47:M50)*(1+'Common Inputs'!M$14)^M137","v":226.74069946983127},{"$f":"SUM(N47:N50)*(1+'Common Inputs'!N$14)^N137","v":230.60367787616019},{"$f":"SUM(O47:O50)*(1+'Common Inputs'!O$14)^O137","v":234.51807041229168},{"$f":"SUM(P47:P50)*(1+'Common Inputs'!P$14)^P137","v":238.4840333077054},{"$f":"SUM(Q47:Q50)*(1+'Common Inputs'!Q$14)^Q137","v":242.50169858429973},{"$f":"SUM(R47:R50)*(1+'Common Inputs'!R$14)^R137","v":246.57117263431937},{"$f":"SUM(S47:S50)*(1+'Common Inputs'!S$14)^S137","v":250.69253485563775},{"$f":"SUM(T47:T50)*(1+'Common Inputs'!T$14)^T137","v":254.8658362355385},{"$f":"SUM(U47:U50)*(1+'Common Inputs'!U$14)^U137","v":259.09109788056247},{"$f":"SUM(V47:V50)*(1+'Common Inputs'!V$14)^V137","v":287.60306788953511},{"$f":"SUM(W47:W50)*(1+'Common Inputs'!W$14)^W137","v":294.72765798713448},{"$f":"SUM(X47:X50)*(1+'Common Inputs'!X$14)^X137","v":299.77954670617606},{"$f":"SUM(Y47:Y50)*(1+'Common Inputs'!Y$14)^Y137","v":304.90588146434555},{"$f":"SUM(Z47:Z50)*(1+'Common Inputs'!Z$14)^Z137","v":310.10115786695354},{"$f":"SUM(AA47:AA50)*(1+'Common Inputs'!AA$14)^AA137","v":315.36558064197624},{"$f":"SUM(AB47:AB50)*(1+'Common Inputs'!AB$14)^AB137","v":320.69935981739025},{"$f":"SUM(AC47:AC50)*(1+'Common Inputs'!AC$14)^AC137","v":326.10267294744432},{"$f":"SUM(AD47:AD50)*(1+'Common Inputs'!AD$14)^AD137","v":331.5756631178761},{"$f":"SUM(AE47:AE50)*(1+'Common Inputs'!AE$14)^AE137","v":337.15336607706143},{"$f":"SUM(AF47:AF50)*(1+'Common Inputs'!AF$14)^AF137","v":342.766213428605},{"$f":"SUM(AG47:AG50)*(1+'Common Inputs'!AG$14)^AG137","v":348.44872199237273},{"$f":"SUM(AH47:AH50)*(1+'Common Inputs'!AH$14)^AH137","v":386.79415182352864},{"$f":"SUM(AI47:AI50)*(1+'Common Inputs'!AI$14)^AI137","v":396.37593342318189},{"$f":"SUM(AJ47:AJ50)*(1+'Common Inputs'!AJ$14)^AJ137","v":403.1701621027571},{"$f":"SUM(AK47:AK50)*(1+'Common Inputs'!AK$14)^AK137","v":410.06451242836465},{"$f":"SUM(AL47:AL50)*(1+'Common Inputs'!AL$14)^AL137","v":417.05158160110273},{"$f":"SUM(AM47:AM50)*(1+'Common Inputs'!AM$14)^AM137","v":424.13164495733827},{"$f":"SUM(AN47:AN50)*(1+'Common Inputs'!AN$14)^AN137","v":431.30498496135039},{"$f":"SUM(AO47:AO50)*(1+'Common Inputs'!AO$14)^AO137","v":438.57184040386335},{"$f":"SUM(AP47:AP50)*(1+'Common Inputs'!AP$14)^AP137","v":445.93240371928687},{"$f":"SUM(AQ47:AQ50)*(1+'Common Inputs'!AQ$14)^AQ137","v":453.43379409406077},{"$f":"SUM(AR47:AR50)*(1+'Common Inputs'!AR$14)^AR137","v":460.98244976935206},{"$f":"SUM(AS47:AS50)*(1+'Common Inputs'!AS$14)^AS137","v":468.62479203044722},{"$f":"SUM(AT47:AT50)*(1+'Common Inputs'!AT$14)^AT137","v":520.19513207128944},{"$f":"SUM(AU47:AU50)*(1+'Common Inputs'!AU$14)^AU137","v":533.08156306103183},{"$f":"SUM(AV47:AV50)*(1+'Common Inputs'!AV$14)^AV137","v":542.21904528156631},{"$f":"SUM(AW47:AW50)*(1+'Common Inputs'!AW$14)^AW137","v":551.49117998491465},{"$f":"SUM(AX47:AX50)*(1+'Common Inputs'!AX$14)^AX137","v":560.8880112295659},{"$f":"SUM(AY47:AY50)*(1+'Common Inputs'!AY$14)^AY137","v":570.40990931232284},{"$f":"SUM(AZ47:AZ50)*(1+'Common Inputs'!AZ$14)^AZ137","v":580.05725411623746},{"$f":"SUM(BA47:BA50)*(1+'Common Inputs'!BA$14)^BA137","v":589.8303667882866},{"$f":"SUM(BB47:BB50)*(1+'Common Inputs'!BB$14)^BB137","v":599.72950613135708},{"$f":"SUM(BC47:BC50)*(1+'Common Inputs'!BC$14)^BC137","v":609.81804221269908},{"$f":"SUM(BD47:BD50)*(1+'Common Inputs'!BD$14)^BD137","v":619.97014486848184},{"$f":"SUM(BE47:BE50)*(1+'Common Inputs'!BE$14)^BE137","v":630.24824556649389},{"$f":"SUM(BF47:BF50)*(1+'Common Inputs'!BF$14)^BF137","v":699.60461955000392},{"$f":"SUM(BG47:BG50)*(1+'Common Inputs'!BG$14)^BG137","v":716.93543657252985},{"$f":"SUM(BH47:BH50)*(1+'Common Inputs'!BH$14)^BH137","v":729.22433429267585},{"$f":"SUM(BI47:BI50)*(1+'Common Inputs'!BI$14)^BI137","v":741.69432463211524},{"$f":"SUM(BJ47:BJ50)*(1+'Common Inputs'!BJ$14)^BJ137","v":754.33201795637513},{"$f":"SUM(BK47:BK50)*(1+'Common Inputs'!BK$14)^BK137","v":767.13791227348725},{"$f":"SUM(BL47:BL50)*(1+'Common Inputs'!BL$14)^BL137","v":780.1125184839226},{"$f":"SUM(BM47:BM50)*(1+'Common Inputs'!BM$14)^BM137","v":793.25626849466141},{"$f":"SUM(BN47:BN50)*(1+'Common Inputs'!BN$14)^BN137","v":806.56951036681357},{"$f":"SUM(BO47:BO50)*(1+'Common Inputs'!BO$14)^BO137","v":820.13746979561608},{"$f":"SUM(BP47:BP50)*(1+'Common Inputs'!BP$14)^BP137","v":833.79091919997938},{"$f":"SUM(BQ47:BQ50)*(1+'Common Inputs'!BQ$14)^BQ137","v":847.61382196321381},{"$f":"SUM(BR47:BR50)*(1+'Common Inputs'!BR$14)^BR137","v":940.89043422388329},{"$f":"SUM(BS47:BS50)*(1+'Common Inputs'!BS$14)^BS137","v":964.19845635253557},{"$f":"SUM(BT47:BT50)*(1+'Common Inputs'!BT$14)^BT137","v":980.72565755866594},{"$f":"SUM(BU47:BU50)*(1+'Common Inputs'!BU$14)^BU137","v":997.49640820463731},{"$f":"SUM(BV47:BV50)*(1+'Common Inputs'!BV$14)^BV137","v":1014.4927007206863},{"$f":"SUM(BW47:BW50)*(1+'Common Inputs'!BW$14)^BW137","v":1031.7152048722496},{"$f":"SUM(BX47:BX50)*(1+'Common Inputs'!BX$14)^BX137","v":1049.1646077636608},{"$f":"SUM(BY47:BY50)*(1+'Common Inputs'!BY$14)^BY137","v":1066.8414902617906},{"$f":"SUM(BZ47:BZ50)*(1+'Common Inputs'!BZ$14)^BZ137","v":1084.7463204701357},{"$f":"SUM(CA47:CA50)*(1+'Common Inputs'!CA$14)^CA137","v":1102.9937174737595},{"$f":"SUM(CB47:CB50)*(1+'Common Inputs'!CB$14)^CB137","v":1121.3560889901},{"$f":"SUM(CC47:CC50)*(1+'Common Inputs'!CC$14)^CC137","v":1139.9463564350172},{"$f":"SUM(CD47:CD50)*(1+'Common Inputs'!CD$14)^CD137","v":1265.3930298279465},{"$f":"SUM(CE47:CE50)*(1+'Common Inputs'!CE$14)^CE137","v":1296.7397283040568},{"$f":"SUM(CF47:CF50)*(1+'Common Inputs'!CF$14)^CF137","v":1318.9669765022511},{"$f":"SUM(CG47:CG50)*(1+'Common Inputs'!CG$14)^CG137","v":1341.5217716202394},{"$f":"SUM(CH47:CH50)*(1+'Common Inputs'!CH$14)^CH137","v":1364.3798954786948},{"$f":"SUM(CI47:CI50)*(1+'Common Inputs'!CI$14)^CI137","v":1387.5422488376678},{"$f":"SUM(CJ47:CJ50)*(1+'Common Inputs'!CJ$14)^CJ137","v":1411.0097557760978},{"$f":"SUM(CK47:CK50)*(1+'Common Inputs'!CK$14)^CK137","v":1434.7831974953474},{"$f":"SUM(CL47:CL50)*(1+'Common Inputs'!CL$14)^CL137","v":1458.8632035425785},{"$f":"SUM(CM47:CM50)*(1+'Common Inputs'!CM$14)^CM137","v":1483.4039238443374},{"$f":"SUM(CN47:CN50)*(1+'Common Inputs'!CN$14)^CN137","v":1508.0992720833224},{"$f":"SUM(CO47:CO50)*(1+'Common Inputs'!CO$14)^CO137","v":1533.1011150097413},{"$f":"SUM(CP47:CP50)*(1+'Common Inputs'!CP$14)^CP137","v":1701.8129440947675},{"$f":"SUM(CQ47:CQ50)*(1+'Common Inputs'!CQ$14)^CQ137","v":1743.9707685523065},{"$f":"SUM(CR47:CR50)*(1+'Common Inputs'!CR$14)^CR137","v":1773.8639462478066},{"$f":"SUM(CS47:CS50)*(1+'Common Inputs'!CS$14)^CS137","v":1804.1976381351542},{"$f":"SUM(CT47:CT50)*(1+'Common Inputs'!CT$14)^CT137","v":1834.9392734556284},{"$f":"SUM(CU47:CU50)*(1+'Common Inputs'!CU$14)^CU137","v":1866.090063631355},{"$f":"SUM(CV47:CV50)*(1+'Common Inputs'!CV$14)^CV137","v":1897.6512514457718},{"$f":"SUM(CW47:CW50)*(1+'Common Inputs'!CW$14)^CW137","v":1929.6238875278609},{"$f":"SUM(CX47:CX50)*(1+'Common Inputs'!CX$14)^CX137","v":1962.0088185485658},{"$f":"SUM(CY47:CY50)*(1+'Common Inputs'!CY$14)^CY137","v":1995.0133590213554},{"$f":"SUM(CZ47:CZ50)*(1+'Common Inputs'!CZ$14)^CZ137","v":2028.225856878837},{"$f":"SUM(DA47:DA50)*(1+'Common Inputs'!DA$14)^DA137","v":2061.8505560161389},{"$f":"SUM(DB47:DB50)*(1+'Common Inputs'!DB$14)^DB137","v":2288.7492094707422},{"$f":"SUM(DC47:DC50)*(1+'Common Inputs'!DC$14)^DC137","v":2345.4467964382238},{"$f":"SUM(DD47:DD50)*(1+'Common Inputs'!DD$14)^DD137","v":2385.6497970421101},{"$f":"SUM(DE47:DE50)*(1+'Common Inputs'!DE$14)^DE137","v":2426.4452402595348},{"$f":"SUM(DF47:DF50)*(1+'Common Inputs'!DF$14)^DF137","v":2467.7893220410961},{"$f":"SUM(DG47:DG50)*(1+'Common Inputs'!DG$14)^DG137","v":2509.6836716148714},{"$f":"SUM(DH47:DH50)*(1+'Common Inputs'!DH$14)^DH137","v":2552.129960386419},{"$f":"SUM(DI47:DI50)*(1+'Common Inputs'!DI$14)^DI137","v":2595.1296013349152},{"$f":"SUM(DJ47:DJ50)*(1+'Common Inputs'!DJ$14)^DJ137","v":2638.6837331386478},{"$f":"SUM(DK47:DK50)*(1+'Common Inputs'!DK$14)^DK137","v":2683.0711707698874},{"$f":"SUM(DL47:DL50)*(1+'Common Inputs'!DL$14)^DL137","v":2727.7382879637184},{"$f":"SUM(DM47:DM50)*(1+'Common Inputs'!DM$14)^DM137","v":2772.9597700521199},{"$f":"SUM(DN47:DN50)*(1+'Common Inputs'!DN$14)^DN137","v":3078.1132333197497},{"$f":"SUM(DO47:DO50)*(1+'Common Inputs'!DO$14)^DO137","v":3154.3651843940474},{"$f":"SUM(DP47:DP50)*(1+'Common Inputs'!DP$14)^DP137","v":3208.4337506073825},{"$f":"SUM(DQ47:DQ50)*(1+'Common Inputs'!DQ$14)^DQ137","v":3263.2990862706706},{"$f":"SUM(DR47:DR50)*(1+'Common Inputs'!DR$14)^DR137","v":3318.9022798074175},{"$f":"SUM(DS47:DS50)*(1+'Common Inputs'!DS$14)^DS137","v":3375.2455223482561},{"$f":"SUM(DT47:DT50)*(1+'Common Inputs'!DT$14)^DT137","v":3432.3310617478423},{"$f":"SUM(DU47:DU50)*(1+'Common Inputs'!DU$14)^DU137","v":3490.1607983060776},{"$f":"SUM(DV47:DV50)*(1+'Common Inputs'!DV$14)^DV137","v":3548.7362634186679},{"$f":"SUM(DW47:DW50)*(1+'Common Inputs'!DW$14)^DW137","v":3608.4324322258512},{"$f":"SUM(DX47:DX50)*(1+'Common Inputs'!DX$14)^DX137","v":3668.5047389511337},{"$f":"SUM(DY47:DY50)*(1+'Common Inputs'!DY$14)^DY137","v":3729.3226048276802},{"$f":"SUM(DZ47:DZ50)*(1+'Common Inputs'!DZ$14)^DZ137","v":4139.7200872563681},{"$f":"SUM(EA47:EA50)*(1+'Common Inputs'!EA$14)^EA137","v":4242.2704840831675},{"$f":"SUM(EB47:EB50)*(1+'Common Inputs'!EB$14)^EB137","v":4314.9866945265012},{"$f":"SUM(EC47:EC50)*(1+'Common Inputs'!EC$14)^EC137","v":4388.7744712985796},{"$f":"SUM(ED47:ED50)*(1+'Common Inputs'!ED$14)^ED137","v":4463.554584878555}]
[null,null,null,"In-kind asset contributions",null,null,null,null,null,{"$f":"SUM(J35:J36)*(1+'Common Inputs'!J$14)^J137","v":0},{"$f":"SUM(K35:K36)*(1+'Common Inputs'!K$14)^K137","v":0},{"$f":"SUM(L35:L36)*(1+'Common Inputs'!L$14)^L137","v":0},{"$f":"SUM(M35:M36)*(1+'Common Inputs'!M$14)^M137","v":0},{"$f":"SUM(N35:N36)*(1+'Common Inputs'!N$14)^N137","v":0},{"$f":"SUM(O35:O36)*(1+'Common Inputs'!O$14)^O137","v":0},{"$f":"SUM(P35:P36)*(1+'Common Inputs'!P$14)^P137","v":0},{"$f":"SUM(Q35:Q36)*(1+'Common Inputs'!Q$14)^Q137","v":0},{"$f":"SUM(R35:R36)*(1+'Common Inputs'!R$14)^R137","v":0},{"$f":"SUM(S35:S36)*(1+'Common Inputs'!S$14)^S137","v":0},{"$f":"SUM(T35:T36)*(1+'Common Inputs'!T$14)^T137","v":0},{"$f":"SUM(U35:U36)*(1+'Common Inputs'!U$14)^U137","v":0},{"$f":"SUM(V35:V36)*(1+'Common Inputs'!V$14)^V137","v":0},{"$f":"SUM(W35:W36)*(1+'Common Inputs'!W$14)^W137","v":0},{"$f":"SUM(X35:X36)*(1+'Common Inputs'!X$14)^X137","v":0},{"$f":"SUM(Y35:Y36)*(1+'Common Inputs'!Y$14)^Y137","v":0},{"$f":"SUM(Z35:Z36)*(1+'Common Inputs'!Z$14)^Z137","v":0},{"$f":"SUM(AA35:AA36)*(1+'Common Inputs'!AA$14)^AA137","v":0},{"$f":"SUM(AB35:AB36)*(1+'Common Inputs'!AB$14)^AB137","v":0},{"$f":"SUM(AC35:AC36)*(1+'Common Inputs'!AC$14)^AC137","v":0},{"$f":"SUM(AD35:AD36)*(1+'Common Inputs'!AD$14)^AD137","v":0},{"$f":"SUM(AE35:AE36)*(1+'Common Inputs'!AE$14)^AE137","v":0},{"$f":"SUM(AF35:AF36)*(1+'Common Inputs'!AF$14)^AF137","v":0},{"$f":"SUM(AG35:AG36)*(1+'Common Inputs'!AG$14)^AG137","v":0},{"$f":"SUM(AH35:AH36)*(1+'Common Inputs'!AH$14)^AH137","v":0},{"$f":"SUM(AI35:AI36)*(1+'Common Inputs'!AI$14)^AI137","v":0},{"$f":"SUM(AJ35:AJ36)*(1+'Common Inputs'!AJ$14)^AJ137","v":0},{"$f":"SUM(AK35:AK36)*(1+'Common Inputs'!AK$14)^AK137","v":0},{"$f":"SUM(AL35:AL36)*(1+'Common Inputs'!AL$14)^AL137","v":0},{"$f":"SUM(AM35:AM36)*(1+'Common Inputs'!AM$14)^AM137","v":0},{"$f":"SUM(AN35:AN36)*(1+'Common Inputs'!AN$14)^AN137","v":0},{"$f":"SUM(AO35:AO36)*(1+'Common Inputs'!AO$14)^AO137","v":0},{"$f":"SUM(AP35:AP36)*(1+'Common Inputs'!AP$14)^AP137","v":0},{"$f":"SUM(AQ35:AQ36)*(1+'Common Inputs'!AQ$14)^AQ137","v":0},{"$f":"SUM(AR35:AR36)*(1+'Common Inputs'!AR$14)^AR137","v":0},{"$f":"SUM(AS35:AS36)*(1+'Common Inputs'!AS$14)^AS137","v":0},{"$f":"SUM(AT35:AT36)*(1+'Common Inputs'!AT$14)^AT137","v":0},{"$f":"SUM(AU35:AU36)*(1+'Common Inputs'!AU$14)^AU137","v":0},{"$f":"SUM(AV35:AV36)*(1+'Common Inputs'!AV$14)^AV137","v":0},{"$f":"SUM(AW35:AW36)*(1+'Common Inputs'!AW$14)^AW137","v":0},{"$f":"SUM(AX35:AX36)*(1+'Common Inputs'!AX$14)^AX137","v":0},{"$f":"SUM(AY35:AY36)*(1+'Common Inputs'!AY$14)^AY137","v":0},{"$f":"SUM(AZ35:AZ36)*(1+'Common Inputs'!AZ$14)^AZ137","v":0},{"$f":"SUM(BA35:BA36)*(1+'Common Inputs'!BA$14)^BA137","v":0},{"$f":"SUM(BB35:BB36)*(1+'Common Inputs'!BB$14)^BB137","v":0},{"$f":"SUM(BC35:BC36)*(1+'Common Inputs'!BC$14)^BC137","v":0},{"$f":"SUM(BD35:BD36)*(1+'Common Inputs'!BD$14)^BD137","v":0},{"$f":"SUM(BE35:BE36)*(1+'Common Inputs'!BE$14)^BE137","v":0},{"$f":"SUM(BF35:BF36)*(1+'Common Inputs'!BF$14)^BF137","v":0},{"$f":"SUM(BG35:BG36)*(1+'Common Inputs'!BG$14)^BG137","v":0},{"$f":"SUM(BH35:BH36)*(1+'Common Inputs'!BH$14)^BH137","v":0},{"$f":"SUM(BI35:BI36)*(1+'Common Inputs'!BI$14)^BI137","v":0},{"$f":"SUM(BJ35:BJ36)*(1+'Common Inputs'!BJ$14)^BJ137","v":0},{"$f":"SUM(BK35:BK36)*(1+'Common Inputs'!BK$14)^BK137","v":0},{"$f":"SUM(BL35:BL36)*(1+'Common Inputs'!BL$14)^BL137","v":0},{"$f":"SUM(BM35:BM36)*(1+'Common Inputs'!BM$14)^BM137","v":0},{"$f":"SUM(BN35:BN36)*(1+'Common Inputs'!BN$14)^BN137","v":0},{"$f":"SUM(BO35:BO36)*(1+'Common Inputs'!BO$14)^BO137","v":0},{"$f":"SUM(BP35:BP36)*(1+'Common Inputs'!BP$14)^BP137","v":0},{"$f":"SUM(BQ35:BQ36)*(1+'Common Inputs'!BQ$14)^BQ137","v":0},{"$f":"SUM(BR35:BR36)*(1+'Common Inputs'!BR$14)^BR137","v":0},{"$f":"SUM(BS35:BS36)*(1+'Common Inputs'!BS$14)^BS137","v":0},{"$f":"SUM(BT35:BT36)*(1+'Common Inputs'!BT$14)^BT137","v":0},{"$f":"SUM(BU35:BU36)*(1+'Common Inputs'!BU$14)^BU137","v":0},{"$f":"SUM(BV35:BV36)*(1+'Common Inputs'!BV$14)^BV137","v":0},{"$f":"SUM(BW35:BW36)*(1+'Common Inputs'!BW$14)^BW137","v":0},{"$f":"SUM(BX35:BX36)*(1+'Common Inputs'!BX$14)^BX137","v":0},{"$f":"SUM(BY35:BY36)*(1+'Common Inputs'!BY$14)^BY137","v":0},{"$f":"SUM(BZ35:BZ36)*(1+'Common Inputs'!BZ$14)^BZ137","v":0},{"$f":"SUM(CA35:CA36)*(1+'Common Inputs'!CA$14)^CA137","v":0},{"$f":"SUM(CB35:CB36)*(1+'Common Inputs'!CB$14)^CB137","v":0},{"$f":"SUM(CC35:CC36)*(1+'Common Inputs'!CC$14)^CC137","v":0},{"$f":"SUM(CD35:CD36)*(1+'Common Inputs'!CD$14)^CD137","v":0},{"$f":"SUM(CE35:CE36)*(1+'Common Inputs'!CE$14)^CE137","v":0},{"$f":"SUM(CF35:CF36)*(1+'Common Inputs'!CF$14)^CF137","v":0},{"$f":"SUM(CG35:CG36)*(1+'Common Inputs'!CG$14)^CG137","v":0},{"$f":"SUM(CH35:CH36)*(1+'Common Inputs'!CH$14)^CH137","v":0},{"$f":"SUM(CI35:CI36)*(1+'Common Inputs'!CI$14)^CI137","v":0},{"$f":"SUM(CJ35:CJ36)*(1+'Common Inputs'!CJ$14)^CJ137","v":0},{"$f":"SUM(CK35:CK36)*(1+'Common Inputs'!CK$14)^CK137","v":0},{"$f":"SUM(CL35:CL36)*(1+'Common Inputs'!CL$14)^CL137","v":0},{"$f":"SUM(CM35:CM36)*(1+'Common Inputs'!CM$14)^CM137","v":0},{"$f":"SUM(CN35:CN36)*(1+'Common Inputs'!CN$14)^CN137","v":0},{"$f":"SUM(CO35:CO36)*(1+'Common Inputs'!CO$14)^CO137","v":0},{"$f":"SUM(CP35:CP36)*(1+'Common Inputs'!CP$14)^CP137","v":0},{"$f":"SUM(CQ35:CQ36)*(1+'Common Inputs'!CQ$14)^CQ137","v":0},{"$f":"SUM(CR35:CR36)*(1+'Common Inputs'!CR$14)^CR137","v":0},{"$f":"SUM(CS35:CS36)*(1+'Common Inputs'!CS$14)^CS137","v":0},{"$f":"SUM(CT35:CT36)*(1+'Common Inputs'!CT$14)^CT137","v":0},{"$f":"SUM(CU35:CU36)*(1+'Common Inputs'!CU$14)^CU137","v":0},{"$f":"SUM(CV35:CV36)*(1+'Common Inputs'!CV$14)^CV137","v":0},{"$f":"SUM(CW35:CW36)*(1+'Common Inputs'!CW$14)^CW137","v":0},{"$f":"SUM(CX35:CX36)*(1+'Common Inputs'!CX$14)^CX137","v":0},{"$f":"SUM(CY35:CY36)*(1+'Common Inputs'!CY$14)^CY137","v":0},{"$f":"SUM(CZ35:CZ36)*(1+'Common Inputs'!CZ$14)^CZ137","v":0},{"$f":"SUM(DA35:DA36)*(1+'Common Inputs'!DA$14)^DA137","v":0},{"$f":"SUM(DB35:DB36)*(1+'Common Inputs'!DB$14)^DB137","v":0},{"$f":"SUM(DC35:DC36)*(1+'Common Inputs'!DC$14)^DC137","v":0},{"$f":"SUM(DD35:DD36)*(1+'Common Inputs'!DD$14)^DD137","v":0},{"$f":"SUM(DE35:DE36)*(1+'Common Inputs'!DE$14)^DE137","v":0},{"$f":"SUM(DF35:DF36)*(1+'Common Inputs'!DF$14)^DF137","v":0},{"$f":"SUM(DG35:DG36)*(1+'Common Inputs'!DG$14)^DG137","v":0},{"$f":"SUM(DH35:DH36)*(1+'Common Inputs'!DH$14)^DH137","v":0},{"$f":"SUM(DI35:DI36)*(1+'Common Inputs'!DI$14)^DI137","v":0},{"$f":"SUM(DJ35:DJ36)*(1+'Common Inputs'!DJ$14)^DJ137","v":0},{"$f":"SUM(DK35:DK36)*(1+'Common Inputs'!DK$14)^DK137","v":0},{"$f":"SUM(DL35:DL36)*(1+'Common Inputs'!DL$14)^DL137","v":0},{"$f":"SUM(DM35:DM36)*(1+'Common Inputs'!DM$14)^DM137","v":0},{"$f":"SUM(DN35:DN36)*(1+'Common Inputs'!DN$14)^DN137","v":0},{"$f":"SUM(DO35:DO36)*(1+'Common Inputs'!DO$14)^DO137","v":0},{"$f":"SUM(DP35:DP36)*(1+'Common Inputs'!DP$14)^DP137","v":0},{"$f":"SUM(DQ35:DQ36)*(1+'Common Inputs'!DQ$14)^DQ137","v":0},{"$f":"SUM(DR35:DR36)*(1+'Common Inputs'!DR$14)^DR137","v":0},{"$f":"SUM(DS35:DS36)*(1+'Common Inputs'!DS$14)^DS137","v":0},{"$f":"SUM(DT35:DT36)*(1+'Common Inputs'!DT$14)^DT137","v":0},{"$f":"SUM(DU35:DU36)*(1+'Common Inputs'!DU$14)^DU137","v":0},{"$f":"SUM(DV35:DV36)*(1+'Common Inputs'!DV$14)^DV137","v":0},{"$f":"SUM(DW35:DW36)*(1+'Common Inputs'!DW$14)^DW137","v":0},{"$f":"SUM(DX35:DX36)*(1+'Common Inputs'!DX$14)^DX137","v":0},{"$f":"SUM(DY35:DY36)*(1+'Common Inputs'!DY$14)^DY137","v":0},{"$f":"SUM(DZ35:DZ36)*(1+'Common Inputs'!DZ$14)^DZ137","v":0},{"$f":"SUM(EA35:EA36)*(1+'Common Inputs'!EA$14)^EA137","v":0},{"$f":"SUM(EB35:EB36)*(1+'Common Inputs'!EB$14)^EB137","v":0},{"$f":"SUM(EC35:EC36)*(1+'Common Inputs'!EC$14)^EC137","v":0},{"$f":"SUM(ED35:ED36)*(1+'Common Inputs'!ED$14)^ED137","v":0}]
[null,null,null,"Total income for tax calculation",null,null,null,null,null,{"$f":"SUM(J141:J142)","v":213.6710751014142},219.1710440555639,222.92897317525626,226.74069946983127,230.60367787616019,234.51807041229168,238.4840333077054,242.50169858429973,246.57117263431937,250.69253485563775,{"$f":"SUM(T141:T142)","v":254.8658362355385},259.09109788056247,287.60306788953511,294.72765798713448,299.77954670617606,304.90588146434555,310.10115786695354,315.36558064197624,320.69935981739025,326.10267294744432,331.5756631178761,337.15336607706143,342.766213428605,348.44872199237273,386.79415182352864,396.37593342318189,403.1701621027571,410.06451242836465,417.05158160110273,424.13164495733827,431.30498496135039,438.57184040386335,445.93240371928687,453.43379409406077,460.98244976935206,468.62479203044722,520.19513207128944,533.08156306103183,542.21904528156631,551.49117998491465,560.8880112295659,570.40990931232284,580.05725411623746,589.8303667882866,599.72950613135708,609.81804221269908,619.97014486848184,630.24824556649389,699.60461955000392,716.93543657252985,729.22433429267585,741.69432463211524,754.33201795637513,767.13791227348725,780.1125184839226,793.25626849466141,806.56951036681357,820.13746979561608,833.79091919997938,847.61382196321381,940.89043422388329,964.19845635253557,980.72565755866594,997.49640820463731,1014.4927007206863,1031.7152048722496,1049.1646077636608,1066.8414902617906,1084.7463204701357,1102.9937174737595,1121.3560889901,1139.9463564350172,1265.3930298279465,1296.7397283040568,{"$f":"SUM(CF141:CF142)","v":1318.9669765022511},1341.5217716202394,1364.3798954786948,1387.5422488376678,1411.0097557760978,1434.7831974953474,1458.8632035425785,1483.4039238443374,1508.0992720833224,1533.1011150097413,1701.8129440947675,1743.9707685523065,1773.8639462478066,1804.1976381351542,1834.9392734556284,1866.090063631355,1897.6512514457718,1929.6238875278609,1962.0088185485658,1995.0133590213554,2028.225856878837,2061.8505560161389,2288.7492094707422,2345.4467964382238,2385.6497970421101,2426.4452402595348,2467.7893220410961,2509.6836716148714,2552.129960386419,2595.1296013349152,2638.6837331386478,2683.0711707698874,2727.7382879637184,2772.9597700521199,3078.1132333197497,3154.3651843940474,3208.4337506073825,3263.2990862706706,3318.9022798074175,3375.2455223482561,3432.3310617478423,3490.1607983060776,3548.7362634186679,3608.4324322258512,3668.5047389511337,3729.3226048276802,4139.7200872563681,4242.2704840831675,4314.9866945265012,4388.7744712985796,4463.554584878555]
[null,null,null,"  less"]
[null,null,null,"Operating expenditure",null,null,null,null,null,{"$f":"J32*(1+'Common Inputs'!J$14)^J137","v":163.05726239999998},{"$f":"K32*(1+'Common Inputs'!K$14)^K137","v":166.08487603499998},{"$f":"L32*(1+'Common Inputs'!L$14)^L137","v":170.23699793587497},{"$f":"M32*(1+'Common Inputs'!M$14)^M137","v":174.49292288427185},{"$f":"N32*(1+'Common Inputs'!N$14)^N137","v":178.85524595637861},{"$f":"O32*(1+'Common Inputs'!O$14)^O137","v":183.32662710528805},{"$f":"P32*(1+'Common Inputs'!P$14)^P137","v":187.90979278292028},{"$f":"Q32*(1+'Common Inputs'!Q$14)^Q137","v":192.60753760249327},{"$f":"R32*(1+'Common Inputs'!R$14)^R137","v":197.42272604255555},{"$f":"S32*(1+'Common Inputs'!S$14)^S137","v":202.35829419361946},{"$f":"T32*(1+'Common Inputs'!T$14)^T137","v":207.41725154845994},{"$f":"U32*(1+'Common Inputs'!U$14)^U137","v":212.60268283717141},{"$f":"V32*(1+'Common Inputs'!V$14)^V137","v":217.91774990810069},{"$f":"W32*(1+'Common Inputs'!W$14)^W137","v":223.3656936558032},{"$f":"X32*(1+'Common Inputs'!X$14)^X137","v":228.94983599719831},{"$f":"Y32*(1+'Common Inputs'!Y$14)^Y137","v":234.67358189712823},{"$f":"Z32*(1+'Common Inputs'!Z$14)^Z137","v":240.54042144455642},{"$f":"AA32*(1+'Common Inputs'!AA$14)^AA137","v":246.55393198067034},{"$f":"AB32*(1+'Common Inputs'!AB$14)^AB137","v":252.7177802801871},{"$f":"AC32*(1+'Common Inputs'!AC$14)^AC137","v":259.03572478719173},{"$f":"AD32*(1+'Common Inputs'!AD$14)^AD137","v":265.51161790687149},{"$f":"AE32*(1+'Common Inputs'!AE$14)^AE137","v":272.14940835454325},{"$f":"AF32*(1+'Common Inputs'!AF$14)^AF137","v":278.95314356340685},{"$f":"AG32*(1+'Common Inputs'!AG$14)^AG137","v":285.926972152492},{"$f":"AH32*(1+'Common Inputs'!AH$14)^AH137","v":293.07514645630425},{"$f":"AI32*(1+'Common Inputs'!AI$14)^AI137","v":300.40202511771184},{"$f":"AJ32*(1+'Common Inputs'!AJ$14)^AJ137","v":307.91207574565465},{"$f":"AK32*(1+'Common Inputs'!AK$14)^AK137","v":315.60987763929597},{"$f":"AL32*(1+'Common Inputs'!AL$14)^AL137","v":323.50012458027845},{"$f":"AM32*(1+'Common Inputs'!AM$14)^AM137","v":331.58762769478534},{"$f":"AN32*(1+'Common Inputs'!AN$14)^AN137","v":339.87731838715501},{"$f":"AO32*(1+'Common Inputs'!AO$14)^AO137","v":348.37425134683383},{"$f":"AP32*(1+'Common Inputs'!AP$14)^AP137","v":357.08360763050467},{"$f":"AQ32*(1+'Common Inputs'!AQ$14)^AQ137","v":366.01069782126729},{"$f":"AR32*(1+'Common Inputs'!AR$14)^AR137","v":375.16096526679894},{"$f":"AS32*(1+'Common Inputs'!AS$14)^AS137","v":384.53998939846889},{"$f":"AT32*(1+'Common Inputs'!AT$14)^AT137","v":394.15348913343058},{"$f":"AU32*(1+'Common Inputs'!AU$14)^AU137","v":404.00732636176627},{"$f":"AV32*(1+'Common Inputs'!AV$14)^AV137","v":414.10750952081048},{"$f":"AW32*(1+'Common Inputs'!AW$14)^AW137","v":424.46019725883065},{"$f":"AX32*(1+'Common Inputs'!AX$14)^AX137","v":435.07170219030144},{"$f":"AY32*(1+'Common Inputs'!AY$14)^AY137","v":445.94849474505895},{"$f":"AZ32*(1+'Common Inputs'!AZ$14)^AZ137","v":457.09720711368544},{"$f":"BA32*(1+'Common Inputs'!BA$14)^BA137","v":468.52463729152748},{"$f":"BB32*(1+'Common Inputs'!BB$14)^BB137","v":480.23775322381567},{"$f":"BC32*(1+'Common Inputs'!BC$14)^BC137","v":492.24369705441097},{"$f":"BD32*(1+'Common Inputs'!BD$14)^BD137","v":504.54978948077132},{"$f":"BE32*(1+'Common Inputs'!BE$14)^BE137","v":517.16353421779058},{"$f":"BF32*(1+'Common Inputs'!BF$14)^BF137","v":530.0926225732353},{"$f":"BG32*(1+'Common Inputs'!BG$14)^BG137","v":543.34493813756615},{"$f":"BH32*(1+'Common Inputs'!BH$14)^BH137","v":556.9285615910054},{"$f":"BI32*(1+'Common Inputs'!BI$14)^BI137","v":570.85177563078037},{"$f":"BJ32*(1+'Common Inputs'!BJ$14)^BJ137","v":585.12307002154989},{"$f":"BK32*(1+'Common Inputs'!BK$14)^BK137","v":599.75114677208853},{"$f":"BL32*(1+'Common Inputs'!BL$14)^BL137","v":614.74492544139082},{"$f":"BM32*(1+'Common Inputs'!BM$14)^BM137","v":630.1135485774256},{"$f":"BN32*(1+'Common Inputs'!BN$14)^BN137","v":645.86638729186109},{"$f":"BO32*(1+'Common Inputs'!BO$14)^BO137","v":662.01304697415765},{"$f":"BP32*(1+'Common Inputs'!BP$14)^BP137","v":678.56337314851146},{"$f":"BQ32*(1+'Common Inputs'!BQ$14)^BQ137","v":695.52745747722429},{"$f":"BR32*(1+'Common Inputs'!BR$14)^BR137","v":712.91564391415488},{"$f":"BS32*(1+'Common Inputs'!BS$14)^BS137","v":730.73853501200858},{"$f":"BT32*(1+'Common Inputs'!BT$14)^BT137","v":749.00699838730907},{"$f":"BU32*(1+'Common Inputs'!BU$14)^BU137","v":767.73217334699154},{"$f":"BV32*(1+'Common Inputs'!BV$14)^BV137","v":786.92547768066629},{"$f":"BW32*(1+'Common Inputs'!BW$14)^BW137","v":806.59861462268293},{"$f":"BX32*(1+'Common Inputs'!BX$14)^BX137","v":826.76357998825006},{"$f":"BY32*(1+'Common Inputs'!BY$14)^BY137","v":847.43266948795622},{"$f":"BZ32*(1+'Common Inputs'!BZ$14)^BZ137","v":868.61848622515492},{"$f":"CA32*(1+'Common Inputs'!CA$14)^CA137","v":890.3339483807838},{"$f":"CB32*(1+'Common Inputs'!CB$14)^CB137","v":912.59229709030342},{"$f":"CC32*(1+'Common Inputs'!CC$14)^CC137","v":935.40710451756092},{"$f":"CD32*(1+'Common Inputs'!CD$14)^CD137","v":958.79228213049976},{"$f":"CE32*(1+'Common Inputs'!CE$14)^CE137","v":982.76208918376233},{"$f":"CF32*(1+'Common Inputs'!CF$14)^CF137","v":1007.3311414133564},{"$f":"CG32*(1+'Common Inputs'!CG$14)^CG137","v":1032.5144199486901},{"$f":"CH32*(1+'Common Inputs'!CH$14)^CH137","v":1058.3272804474075},{"$f":"CI32*(1+'Common Inputs'!CI$14)^CI137","v":1084.7854624585923},{"$f":"CJ32*(1+'Common Inputs'!CJ$14)^CJ137","v":1111.9050990200574},{"$f":"CK32*(1+'Common Inputs'!CK$14)^CK137","v":1139.7027264955586},{"$f":"CL32*(1+'Common Inputs'!CL$14)^CL137","v":1168.1952946579477},{"$f":"CM32*(1+'Common Inputs'!CM$14)^CM137","v":1197.4001770243963},{"$f":"CN32*(1+'Common Inputs'!CN$14)^CN137","v":1227.3351814500063},{"$f":"CO32*(1+'Common Inputs'!CO$14)^CO137","v":1258.0185609862563},{"$f":"CP32*(1+'Common Inputs'!CP$14)^CP137","v":1289.4690250109124},{"$f":"CQ32*(1+'Common Inputs'!CQ$14)^CQ137","v":1321.7057506361853},{"$f":"CR32*(1+'Common Inputs'!CR$14)^CR137","v":1354.7483944020898},{"$f":"CS32*(1+'Common Inputs'!CS$14)^CS137","v":1388.617104262142},{"$f":"CT32*(1+'Common Inputs'!CT$14)^CT137","v":1423.3325318686952},{"$f":"CU32*(1+'Common Inputs'!CU$14)^CU137","v":1458.9158451654127},{"$f":"CV32*(1+'Common Inputs'!CV$14)^CV137","v":1495.388741294548},{"$f":"CW32*(1+'Common Inputs'!CW$14)^CW137","v":1532.7734598269114},{"$f":"CX32*(1+'Common Inputs'!CX$14)^CX137","v":1571.0927963225845},{"$f":"CY32*(1+'Common Inputs'!CY$14)^CY137","v":1610.3701162306488},{"$f":"CZ32*(1+'Common Inputs'!CZ$14)^CZ137","v":1650.6293691364153},{"$f":"DA32*(1+'Common Inputs'!DA$14)^DA137","v":1691.8951033648254},{"$f":"DB32*(1+'Common Inputs'!DB$14)^DB137","v":1734.1924809489458},{"$f":"DC32*(1+'Common Inputs'!DC$14)^DC137","v":1777.5472929726695},{"$f":"DD32*(1+'Common Inputs'!DD$14)^DD137","v":1821.9859752969862},{"$f":"DE32*(1+'Common Inputs'!DE$14)^DE137","v":1867.5356246794108},{"$f":"DF32*(1+'Common Inputs'!DF$14)^DF137","v":1914.2240152963961},{"$f":"DG32*(1+'Common Inputs'!DG$14)^DG137","v":1962.0796156788053},{"$f":"DH32*(1+'Common Inputs'!DH$14)^DH137","v":2011.1316060707757},{"$f":"DI32*(1+'Common Inputs'!DI$14)^DI137","v":2061.4098962225448},{"$f":"DJ32*(1+'Common Inputs'!DJ$14)^DJ137","v":2112.9451436281083},{"$f":"DK32*(1+'Common Inputs'!DK$14)^DK137","v":2165.7687722188111},{"$f":"DL32*(1+'Common Inputs'!DL$14)^DL137","v":2219.9129915242816},{"$f":"DM32*(1+'Common Inputs'!DM$14)^DM137","v":2275.4108163123879},{"$f":"DN32*(1+'Common Inputs'!DN$14)^DN137","v":2332.2960867201978},{"$f":"DO32*(1+'Common Inputs'!DO$14)^DO137","v":2390.6034888882023},{"$f":"DP32*(1+'Common Inputs'!DP$14)^DP137","v":2450.368576110408},{"$f":"DQ32*(1+'Common Inputs'!DQ$14)^DQ137","v":2511.6277905131674},{"$f":"DR32*(1+'Common Inputs'!DR$14)^DR137","v":2574.4184852759963},{"$f":"DS32*(1+'Common Inputs'!DS$14)^DS137","v":2638.7789474078963},{"$f":"DT32*(1+'Common Inputs'!DT$14)^DT137","v":2704.7484210930943},{"$f":"DU32*(1+'Common Inputs'!DU$14)^DU137","v":2772.3671316204209},{"$f":"DV32*(1+'Common Inputs'!DV$14)^DV137","v":2841.6763099109316},{"$f":"DW32*(1+'Common Inputs'!DW$14)^DW137","v":2912.7182176587044},{"$f":"DX32*(1+'Common Inputs'!DX$14)^DX137","v":2985.5361731001722},{"$f":"DY32*(1+'Common Inputs'!DY$14)^DY137","v":3060.1745774276765},{"$f":"DZ32*(1+'Common Inputs'!DZ$14)^DZ137","v":3136.678941863368},{"$f":"EA32*(1+'Common Inputs'!EA$14)^EA137","v":3215.0959154099523},{"$f":"EB32*(1+'Common Inputs'!EB$14)^EB137","v":3295.4733132952001},{"$f":"EC32*(1+'Common Inputs'!EC$14)^EC137","v":3377.8601461275803},{"$f":"ED32*(1+'Common Inputs'!ED$14)^ED137","v":3462.3066497807704}]
[null,null,null,"Tax depreciation",null,null,null,null,null,{"$f":"IF(J39=0,SUM(J582,J716,J727,J860,J870,J1003),J39)","v":19.900000000000002},19.900000000000002,19.900000000000002,19.900000000000002,19.900000000000002,19.900000000000002,19.900000000000002,19.900000000000002,19.900000000000002,19.900000000000002,19.900000000000002,19.900000000000002,46.663287602501327,46.663287602501327,46.663287602501327,46.663287602501327,46.663287602501327,46.663287602501327,46.663287602501327,46.663287602501327,26.763287602501322,26.763287602501322,26.763287602501322,26.763287602501322,62.756933999194842,62.756933999194842,62.756933999194842,62.756933999194842,62.756933999194842,62.756933999194842,62.756933999194842,62.756933999194842,{"$f":"IF(AP39=0,SUM(AP582,AP716,AP727,AP860,AP870,AP1003),AP39)","v":35.993646396693521},35.993646396693521,35.993646396693521,35.993646396693521,84.401099179479672,84.401099179479672,84.401099179479672,84.401099179479672,84.401099179479672,84.401099179479672,84.401099179479672,84.401099179479672,48.407452782786144,48.407452782786144,48.407452782786144,48.407452782786144,113.51009504058555,113.51009504058555,113.51009504058555,113.51009504058555,113.51009504058555,113.51009504058555,113.51009504058555,113.51009504058555,65.102642257799417,65.102642257799417,65.102642257799417,65.102642257799417,152.65845825921861,152.65845825921861,152.65845825921861,152.65845825921861,{"$f":"IF(BV39=0,SUM(BV582,BV716,BV727,BV860,BV870,BV1003),BV39)","v":152.65845825921861},152.65845825921861,152.65845825921861,152.65845825921861,87.555816001419188,87.555816001419188,87.555816001419188,87.555816001419188,205.30865443949301,205.30865443949301,205.30865443949301,205.30865443949301,205.30865443949301,205.30865443949301,205.30865443949301,205.30865443949301,117.75283843807381,117.75283843807381,117.75283843807381,117.75283843807381,276.11731487671921,276.11731487671921,276.11731487671921,276.11731487671921,276.11731487671921,276.11731487671921,276.11731487671921,276.11731487671921,158.36447643864537,158.36447643864537,158.36447643864537,158.36447643864537,{"$f":"IF(DB39=0,SUM(DB582,DB716,DB727,DB860,DB870,DB1003),DB39)","v":371.34709095859557},371.34709095859557,371.34709095859557,371.34709095859557,371.34709095859557,371.34709095859557,371.34709095859557,371.34709095859557,212.98261451995023,212.98261451995023,212.98261451995023,212.98261451995023,499.42055254658851,499.42055254658851,499.42055254658851,499.42055254658851,499.42055254658851,499.42055254658851,499.42055254658851,499.42055254658851,286.43793802663828,286.43793802663828,286.43793802663828,286.43793802663828,671.66511971881778,671.66511971881778,671.66511971881778,671.66511971881778,671.66511971881778]
[null,null,null,"Interest deductible",null,null,null,null,null,{"$f":"SUM(AVERAGE(J98,J101),J129)*(1+'Common Inputs'!J14)^J137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":5.7555862169659164},{"$f":"SUM(AVERAGE(K98,K101),K129)*(1+'Common Inputs'!K14)^K137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":15.31847737654304},{"$f":"SUM(AVERAGE(L98,L101),L129)*(1+'Common Inputs'!L14)^L137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":14.255046883131469},{"$f":"SUM(AVERAGE(M98,M101),M129)*(1+'Common Inputs'!M14)^M137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":13.131292990635899},{"$f":"SUM(AVERAGE(N98,N101),N129)*(1+'Common Inputs'!N14)^N137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":11.942438978669067},{"$f":"SUM(AVERAGE(O98,O101),O129)*(1+'Common Inputs'!O14)^O137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":10.685916845322593},{"$f":"SUM(AVERAGE(P98,P101),P129)*(1+'Common Inputs'!P14)^P137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":9.3590861212286001},{"$f":"SUM(AVERAGE(Q98,Q101),Q129)*(1+'Common Inputs'!Q14)^Q137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":7.9592167025690603},{"$f":"SUM(AVERAGE(R98,R101),R129)*(1+'Common Inputs'!R14)^R137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":6.4834859238143734},{"$f":"SUM(AVERAGE(S98,S101),S129)*(1+'Common Inputs'!S14)^S137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":4.9289756353464185},{"$f":"SUM(AVERAGE(T98,T101),T129)*(1+'Common Inputs'!T14)^T137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3.2926691934162542},{"$f":"SUM(AVERAGE(U98,U101),U129)*(1+'Common Inputs'!U14)^U137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1.5714483592810613},{"$f":"SUM(AVERAGE(V98,V101),V129)*(1+'Common Inputs'!V14)^V137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":9.0979643812751423},{"$f":"SUM(AVERAGE(W98,W101),W129)*(1+'Common Inputs'!W14)^W137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":20.573895183339278},{"$f":"SUM(AVERAGE(X98,X101),X129)*(1+'Common Inputs'!X14)^X137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":19.141927981511969},{"$f":"SUM(AVERAGE(Y98,Y101),Y129)*(1+'Common Inputs'!Y14)^Y137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":17.630592724068219},{"$f":"SUM(AVERAGE(Z98,Z101),Z129)*(1+'Common Inputs'!Z14)^Z137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":16.031716178821529},{"$f":"SUM(AVERAGE(AA98,AA101),AA129)*(1+'Common Inputs'!AA14)^AA137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":14.341833603817262},{"$f":"SUM(AVERAGE(AB98,AB101),AB129)*(1+'Common Inputs'!AB14)^AB137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":12.557393791313794},{"$f":"SUM(AVERAGE(AC98,AC101),AC129)*(1+'Common Inputs'!AC14)^AC137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":10.674725054754395},{"$f":"SUM(AVERAGE(AD98,AD101),AD129)*(1+'Common Inputs'!AD14)^AD137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":8.6900312228109335},{"$f":"SUM(AVERAGE(AE98,AE101),AE129)*(1+'Common Inputs'!AE14)^AE137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":6.6287373947107282},{"$f":"SUM(AVERAGE(AF98,AF101),AF129)*(1+'Common Inputs'!AF14)^AF137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":4.428272818112279},{"$f":"SUM(AVERAGE(AG98,AG101),AG129)*(1+'Common Inputs'!AG14)^AG137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2.1134233287994464},{"$f":"SUM(AVERAGE(AH98,AH101),AH129)*(1+'Common Inputs'!AH14)^AH137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":12.235750619720514},{"$f":"SUM(AVERAGE(AI98,AI101),AI129)*(1+'Common Inputs'!AI14)^AI137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":27.669601703287423},{"$f":"SUM(AVERAGE(AJ98,AJ101),AJ129)*(1+'Common Inputs'!AJ14)^AJ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":25.743765016862938},{"$f":"SUM(AVERAGE(AK98,AK101),AK129)*(1+'Common Inputs'!AK14)^AK137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":23.711187119437433},{"$f":"SUM(AVERAGE(AL98,AL101),AL129)*(1+'Common Inputs'!AL14)^AL137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":21.560875922385634},{"$f":"SUM(AVERAGE(AM98,AM101),AM129)*(1+'Common Inputs'!AM14)^AM137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":19.288171732973833},{"$f":"SUM(AVERAGE(AN98,AN101),AN129)*(1+'Common Inputs'!AN14)^AN137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":16.888298571597769},{"$f":"SUM(AVERAGE(AO98,AO101),AO129)*(1+'Common Inputs'!AO14)^AO137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":14.356318428041135},{"$f":"SUM(AVERAGE(AP98,AP101),AP129)*(1+'Common Inputs'!AP14)^AP137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":11.687125873909812},{"$f":"SUM(AVERAGE(AQ98,AQ101),AQ129)*(1+'Common Inputs'!AQ14)^AQ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":8.9149148410099777},{"$f":"SUM(AVERAGE(AR98,AR101),AR129)*(1+'Common Inputs'!AR14)^AR137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":5.955534623792861},{"$f":"SUM(AVERAGE(AS98,AS101),AS129)*(1+'Common Inputs'!AS14)^AS137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2.8423194158037841},{"$f":"SUM(AVERAGE(AT98,AT101),AT129)*(1+'Common Inputs'!AT14)^AT137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":16.455724264726836},{"$f":"SUM(AVERAGE(AU98,AU101),AU129)*(1+'Common Inputs'!AU14)^AU137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":37.212538102097575},{"$f":"SUM(AVERAGE(AV98,AV101),AV129)*(1+'Common Inputs'!AV14)^AV137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":34.622501865201762},{"$f":"SUM(AVERAGE(AW98,AW101),AW129)*(1+'Common Inputs'!AW14)^AW137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":31.888910566544165},{"$f":"SUM(AVERAGE(AX98,AX101),AX129)*(1+'Common Inputs'!AX14)^AX137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":28.996981068977522},{"$f":"SUM(AVERAGE(AY98,AY101),AY129)*(1+'Common Inputs'!AY14)^AY137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":25.940446603819858},{"$f":"SUM(AVERAGE(AZ98,AZ101),AZ129)*(1+'Common Inputs'!AZ14)^AZ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":22.712884009476547},{"$f":"SUM(AVERAGE(BA98,BA101),BA129)*(1+'Common Inputs'!BA14)^BA137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":19.307652211193698},{"$f":"SUM(AVERAGE(BB98,BB101),BB129)*(1+'Common Inputs'!BB14)^BB137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":15.71788497538105},{"$f":"SUM(AVERAGE(BC98,BC101),BC129)*(1+'Common Inputs'!BC14)^BC137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":11.989569338781775},{"$f":"SUM(AVERAGE(BD98,BD101),BD129)*(1+'Common Inputs'!BD14)^BD137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":8.0095319579508999},{"$f":"SUM(AVERAGE(BE98,BE101),BE129)*(1+'Common Inputs'!BE14)^BE137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3.8226036172527746},{"$f":"SUM(AVERAGE(BF98,BF101),BF129)*(1+'Common Inputs'!BF14)^BF137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":22.131119658509736},{"$f":"SUM(AVERAGE(BG98,BG101),BG129)*(1+'Common Inputs'!BG14)^BG137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":50.046726615350572},{"$f":"SUM(AVERAGE(BH98,BH101),BH129)*(1+'Common Inputs'!BH14)^BH137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":46.563415825956461},{"$f":"SUM(AVERAGE(BI98,BI101),BI129)*(1+'Common Inputs'!BI14)^BI137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":42.887039438334931},{"$f":"SUM(AVERAGE(BJ98,BJ101),BJ129)*(1+'Common Inputs'!BJ14)^BJ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":38.997715776549327},{"$f":"SUM(AVERAGE(BK98,BK101),BK129)*(1+'Common Inputs'!BK14)^BK137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":34.887016733435146},{"$f":"SUM(AVERAGE(BL98,BL101),BL129)*(1+'Common Inputs'!BL14)^BL137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":30.546303870747451},{"$f":"SUM(AVERAGE(BM98,BM101),BM129)*(1+'Common Inputs'!BM14)^BM137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":25.966645681268727},{"$f":"SUM(AVERAGE(BN98,BN101),BN129)*(1+'Common Inputs'!BN14)^BN137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":21.138807844178771},{"$f":"SUM(AVERAGE(BO98,BO101),BO129)*(1+'Common Inputs'!BO14)^BO137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":16.124637811253688},{"$f":"SUM(AVERAGE(BP98,BP101),BP129)*(1+'Common Inputs'!BP14)^BP137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":10.771930017691728},{"$f":"SUM(AVERAGE(BQ98,BQ101),BQ129)*(1+'Common Inputs'!BQ14)^BQ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":5.1409768843667285},{"$f":"SUM(AVERAGE(BR98,BR101),BR129)*(1+'Common Inputs'!BR14)^BR137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":29.763895496787292},{"$f":"SUM(AVERAGE(BS98,BS101),BS129)*(1+'Common Inputs'!BS14)^BS137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":67.307283315094722},{"$f":"SUM(AVERAGE(BT98,BT101),BT129)*(1+'Common Inputs'!BT14)^BT137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":62.622617563062036},{"$f":"SUM(AVERAGE(BU98,BU101),BU129)*(1+'Common Inputs'!BU14)^BU137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":57.678300045626855},{"$f":"SUM(AVERAGE(BV98,BV101),BV129)*(1+'Common Inputs'!BV14)^BV137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":52.447592119014722},{"$f":"SUM(AVERAGE(BW98,BW101),BW129)*(1+'Common Inputs'!BW14)^BW137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":46.91915891609051},{"$f":"SUM(AVERAGE(BX98,BX101),BX129)*(1+'Common Inputs'!BX14)^BX137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":41.081382697799668},{"$f":"SUM(AVERAGE(BY98,BY101),BY129)*(1+'Common Inputs'!BY14)^BY137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":34.922251579901705},{"$f":"SUM(AVERAGE(BZ98,BZ101),BZ129)*(1+'Common Inputs'!BZ14)^BZ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":28.429346427525999},{"$f":"SUM(AVERAGE(CA98,CA101),CA129)*(1+'Common Inputs'!CA14)^CA137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":21.685845187374362},{"$f":"SUM(AVERAGE(CB98,CB101),CB129)*(1+'Common Inputs'!CB14)^CB137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":14.48704829635683},{"$f":"SUM(AVERAGE(CC98,CC101),CC129)*(1+'Common Inputs'!CC14)^CC137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":6.9140423574933632},{"$f":"SUM(AVERAGE(CD98,CD101),CD129)*(1+'Common Inputs'!CD14)^CD137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":40.029130419663929},{"$f":"SUM(AVERAGE(CE98,CE101),CE129)*(1+'Common Inputs'!CE14)^CE137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":90.520813120850178},{"$f":"SUM(AVERAGE(CF98,CF101),CF129)*(1+'Common Inputs'!CF14)^CF137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":84.220458505612029},{"$f":"SUM(AVERAGE(CG98,CG101),CG129)*(1+'Common Inputs'!CG14)^CG137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":77.570901132888267},{"$f":"SUM(AVERAGE(CH98,CH101),CH129)*(1+'Common Inputs'!CH14)^CH137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":70.536180499491081},{"$f":"SUM(AVERAGE(CI98,CI101),CI129)*(1+'Common Inputs'!CI14)^CI137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":63.101052469286152},{"$f":"SUM(AVERAGE(CJ98,CJ101),CJ129)*(1+'Common Inputs'!CJ14)^CJ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":55.249892474855997},{"$f":"SUM(AVERAGE(CK98,CK101),CK129)*(1+'Common Inputs'!CK14)^CK137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":46.966545867327397},{"$f":"SUM(AVERAGE(CL98,CL101),CL129)*(1+'Common Inputs'!CL14)^CL137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":38.234310291006118},{"$f":"SUM(AVERAGE(CM98,CM101),CM129)*(1+'Common Inputs'!CM14)^CM137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":29.165050836835146},{"$f":"SUM(AVERAGE(CN98,CN101),CN129)*(1+'Common Inputs'!CN14)^CN137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":19.483469350086668},{"$f":"SUM(AVERAGE(CO98,CO101),CO129)*(1+'Common Inputs'!CO14)^CO137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":9.2986182969583506},{"$f":"SUM(AVERAGE(CP98,CP101),CP129)*(1+'Common Inputs'!CP14)^CP137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":53.834730145703531},{"$f":"SUM(AVERAGE(CQ98,CQ101),CQ129)*(1+'Common Inputs'!CQ14)^CQ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":121.74042992791904},{"$f":"SUM(AVERAGE(CR98,CR101),CR129)*(1+'Common Inputs'!CR14)^CR137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":113.26715341709667},{"$f":"SUM(AVERAGE(CS98,CS101),CS129)*(1+'Common Inputs'!CS14)^CS137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":104.32423802033593},{"$f":"SUM(AVERAGE(CT98,CT101),CT129)*(1+'Common Inputs'!CT14)^CT137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":94.863320858785187},{"$f":"SUM(AVERAGE(CU98,CU101),CU129)*(1+'Common Inputs'!CU14)^CU137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":84.863900264122208},{"$f":"SUM(AVERAGE(CV98,CV101),CV129)*(1+'Common Inputs'!CV14)^CV137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":74.304962930243434},{"$f":"SUM(AVERAGE(CW98,CW101),CW129)*(1+'Common Inputs'!CW14)^CW137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":63.16478265041976},{"$f":"SUM(AVERAGE(CX98,CX101),CX129)*(1+'Common Inputs'!CX14)^CX137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":51.420896613139348},{"$f":"SUM(AVERAGE(CY98,CY101),CY129)*(1+'Common Inputs'!CY14)^CY137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":39.223750929034715},{"$f":"SUM(AVERAGE(CZ98,CZ101),CZ129)*(1+'Common Inputs'!CZ14)^CZ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":26.203100186476838},{"$f":"SUM(AVERAGE(DA98,DA101),DA129)*(1+'Common Inputs'!DA14)^DA137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":12.505607828511428},{"$f":"SUM(AVERAGE(DB98,DB101),DB129)*(1+'Common Inputs'!DB14)^DB137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":72.401726929271945},{"$f":"SUM(AVERAGE(DC98,DC101),DC129)*(1+'Common Inputs'!DC14)^DC137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":163.72734366899783},{"$f":"SUM(AVERAGE(DD98,DD101),DD129)*(1+'Common Inputs'!DD14)^DD137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":152.33172878484413},{"$f":"SUM(AVERAGE(DE98,DE101),DE129)*(1+'Common Inputs'!DE14)^DE137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":140.30450181156047},{"$f":"SUM(AVERAGE(DF98,DF101),DF129)*(1+'Common Inputs'!DF14)^DF137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":127.58062005387092},{"$f":"SUM(AVERAGE(DG98,DG101),DG129)*(1+'Common Inputs'!DG14)^DG137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":114.13251104717037},{"$f":"SUM(AVERAGE(DH98,DH101),DH129)*(1+'Common Inputs'!DH14)^DH137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":99.93191423091983},{"$f":"SUM(AVERAGE(DI98,DI101),DI129)*(1+'Common Inputs'!DI14)^DI137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":84.94961027249596},{"$f":"SUM(AVERAGE(DJ98,DJ101),DJ129)*(1+'Common Inputs'!DJ14)^DJ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":69.155389187735395},{"$f":"SUM(AVERAGE(DK98,DK101),DK129)*(1+'Common Inputs'!DK14)^DK137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":52.751584269479117},{"$f":"SUM(AVERAGE(DL98,DL101),DL129)*(1+'Common Inputs'!DL14)^DL137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":35.240256601398769},{"$f":"SUM(AVERAGE(DM98,DM101),DM129)*(1+'Common Inputs'!DM14)^DM137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":16.818652208972026},{"$f":"SUM(AVERAGE(DN98,DN101),DN129)*(1+'Common Inputs'!DN14)^DN137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":97.372273403310047},{"$f":"SUM(AVERAGE(DO98,DO101),DO129)*(1+'Common Inputs'!DO14)^DO137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":220.19507472396793},{"$f":"SUM(AVERAGE(DP98,DP101),DP129)*(1+'Common Inputs'!DP14)^DP137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":204.86923962085496},{"$f":"SUM(AVERAGE(DQ98,DQ101),DQ129)*(1+'Common Inputs'!DQ14)^DQ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":188.69395647781209},{"$f":"SUM(AVERAGE(DR98,DR101),DR129)*(1+'Common Inputs'!DR14)^DR137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":171.58175010086407},{"$f":"SUM(AVERAGE(DS98,DS101),DS129)*(1+'Common Inputs'!DS14)^DS137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":153.49553859050656},{"$f":"SUM(AVERAGE(DT98,DT101),DT129)*(1+'Common Inputs'!DT14)^DT137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":134.39731463470366},{"$f":"SUM(AVERAGE(DU98,DU101),DU129)*(1+'Common Inputs'!DU14)^DU137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":114.24778147955831},{"$f":"SUM(AVERAGE(DV98,DV101),DV129)*(1+'Common Inputs'!DV14)^DV137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":93.006310054988589},{"$f":"SUM(AVERAGE(DW98,DW101),DW129)*(1+'Common Inputs'!DW14)^DW137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":70.945016145309268},{"$f":"SUM(AVERAGE(DX98,DX101),DX129)*(1+'Common Inputs'!DX14)^DX137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":47.394227266793024},{"$f":"SUM(AVERAGE(DY98,DY101),DY129)*(1+'Common Inputs'!DY14)^DY137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":22.619217394731788},{"$f":"SUM(AVERAGE(DZ98,DZ101),DZ129)*(1+'Common Inputs'!DZ14)^DZ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":130.95488229156669},{"$f":"SUM(AVERAGE(EA98,EA101),EA129)*(1+'Common Inputs'!EA14)^EA137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":296.13789515034301},{"$f":"SUM(AVERAGE(EB98,EB101),EB129)*(1+'Common Inputs'!EB14)^EB137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":275.52635079792458},{"$f":"SUM(AVERAGE(EC98,EC101),EC129)*(1+'Common Inputs'!EC14)^EC137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":253.77239326982672},{"$f":"SUM(AVERAGE(ED98,ED101),ED129)*(1+'Common Inputs'!ED14)^ED137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":230.75837815527319}]
[null,null,null,"Required revenue excluding tax liability (after deductions)",null,null,null,null,null,{"$f":"J143-SUM(J145:J147)","v":24.958226484448289},17.867690644020882,18.536928356249831,19.216483594923517,19.905992941112515,20.605526461681023,21.315154403556534,22.034944279237408,22.764960667949424,23.50526502667185,24.255915493662286,25.016966684110002,13.924065997657976,4.1247815454906913,5.02449512496446,5.9384192406478178,6.8657326410743167,7.8065274549873607,8.7608981433880331,9.728935502996876,30.610726385692317,31.611932725306133,32.621509444584547,33.64503890857992,18.726320748309035,5.5473726029878208,6.7573873410446481,7.9865136704363522,9.2336470992437398,10.498911530384305,11.782434003402727,13.084336629793484,{"$f":"AP143-SUM(AP145:AP147)","v":41.168023818178881},42.514535035089978,43.872303482066741,45.248836819481028,25.184819493652356,7.4605994176882859,9.0879347160744146,10.740972980060178,12.418228790807234,14.119868783964421,15.846063813595833,17.596978106085658,55.366415149374234,57.177323036720281,59.003370646973508,60.854654948664461,33.870782277673243,10.033676779027587,12.222261835128506,14.445414522414353,16.701137117690337,18.989653727377913,21.311194131198818,23.665979195381624,74.46167297297427,76.89714275240533,79.352973775976807,81.842745343823367,45.552436553722487,13.49417976621362,16.437583349076249,19.427476552800272,{"$f":"BV143-SUM(BV145:BV147)","v":22.461172661786691},25.538973074257569,28.66118681839248,31.828110934714005,100.14267181603566,103.41810790418208,106.72092760202054,110.06939355854365,61.262962838289695,18.148171559951379,22.106722143789739,26.127796099167881,30.20778009230321,34.347079470296421,38.546109841691305,42.805270692968406,134.68076015555084,139.08585754503201,143.5277828451558,148.03109728845311,82.391874061432191,24.407273111482937,29.731083551900838,35.138980975957111,40.62610585142852,46.193003325101017,51.840232344261267,57.568330173810637,181.13064917419661,187.05501542302659,193.02891111729946,199.08536838415648,110.80791063392917,32.825068837960771,39.985002001684279,47.25802280996777,54.637595732233422,62.124453930300206,69.719349126127781,77.423003881278873,243.60058580285386,251.56819976164661,259.60242531808763,267.74768701080939,149.02432064965342,44.146068235288567,53.775382329531112,63.556786733102399,73.481491883968374,83.550483803264797,93.764773473455989,104.1253326595097,327.61570542610934,338.33126039519948,349.13640055753012,360.09087197863346,200.42114338261581,59.371553804054201,72.321910714558726,85.476812182355388,98.824437223694076]
[null,null,null,"Accumulated Tax Losses",null,null,null,null,null,0,{"$f":"MAX(0,J149-J148)","v":0},{"$f":"MAX(0,K149-K148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,BW149-BW148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Required revenue excluding tax liability - adjusted for tax losses",null,null,null,null,null,{"$f":"MAX(0,J148-J149)","v":24.958226484448289},{"$f":"MAX(0,K148-K149)","v":17.867690644020882},18.536928356249831,19.216483594923517,19.905992941112515,20.605526461681023,21.315154403556534,22.034944279237408,22.764960667949424,23.50526502667185,24.255915493662286,25.016966684110002,13.924065997657976,4.1247815454906913,5.02449512496446,5.9384192406478178,6.8657326410743167,7.8065274549873607,8.7608981433880331,9.728935502996876,30.610726385692317,31.611932725306133,32.621509444584547,33.64503890857992,18.726320748309035,5.5473726029878208,6.7573873410446481,7.9865136704363522,9.2336470992437398,10.498911530384305,11.782434003402727,13.084336629793484,41.168023818178881,42.514535035089978,43.872303482066741,45.248836819481028,25.184819493652356,7.4605994176882859,9.0879347160744146,10.740972980060178,12.418228790807234,14.119868783964421,15.846063813595833,17.596978106085658,55.366415149374234,57.177323036720281,59.003370646973508,60.854654948664461,33.870782277673243,10.033676779027587,12.222261835128506,14.445414522414353,16.701137117690337,18.989653727377913,21.311194131198818,23.665979195381624,74.46167297297427,76.89714275240533,79.352973775976807,81.842745343823367,45.552436553722487,13.49417976621362,16.437583349076249,19.427476552800272,22.461172661786691,{"$f":"MAX(0,BW148-BW149)","v":25.538973074257569},28.66118681839248,31.828110934714005,100.14267181603566,103.41810790418208,106.72092760202054,110.06939355854365,61.262962838289695,18.148171559951379,22.106722143789739,26.127796099167881,30.20778009230321,34.347079470296421,38.546109841691305,42.805270692968406,134.68076015555084,139.08585754503201,143.5277828451558,148.03109728845311,82.391874061432191,24.407273111482937,29.731083551900838,35.138980975957111,40.62610585142852,46.193003325101017,51.840232344261267,57.568330173810637,181.13064917419661,187.05501542302659,193.02891111729946,199.08536838415648,110.80791063392917,32.825068837960771,39.985002001684279,47.25802280996777,54.637595732233422,62.124453930300206,69.719349126127781,77.423003881278873,243.60058580285386,251.56819976164661,259.60242531808763,267.74768701080939,149.02432064965342,44.146068235288567,53.775382329531112,63.556786733102399,73.481491883968374,83.550483803264797,93.764773473455989,104.1253326595097,327.61570542610934,338.33126039519948,349.13640055753012,360.09087197863346,200.42114338261581,59.371553804054201,72.321910714558726,85.476812182355388,98.824437223694076]
[]
[null,null,null,"Tax before adjustment for franking credits",null,null,null,null,null,{"$f":"J150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":9.6612489617219186},{"$f":"K150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":6.9165254105887284},{"$f":"L150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":7.1755851701612245},{"$f":"M150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":7.4386388109381354},{"$f":"N150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":7.7055456546241983},{"$f":"O150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":7.9763328238765245},{"$f":"P150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":8.2510275110541418},{"$f":"Q150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":8.5296558500273836},{"$f":"R150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":8.8122428392062293},{"$f":"S150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":9.0988122683891035},{"$f":"T150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":9.3893866427079811},{"$f":"U150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":9.6839871035264515},{"$f":"V150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":5.3899610313514748},{"$f":"W150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":1.5966896305125258},{"$f":"X150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":1.9449658548249522},{"$f":"Y150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":2.2987429318636714},{"$f":"Z150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":2.6577029578352191},{"$f":"AA150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":3.0218815954789777},{"$f":"AB150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":3.3913154103437546},{"$f":"AC150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":3.7660395495471777},{"$f":"AD150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":11.849313439622833},{"$f":"AE150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":12.236877183989471},{"$f":"AF150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":12.62768107532305},{"$f":"AG150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":13.023886029127711},{"$f":"AH150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":7.248898354184143},{"$f":"AI150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":2.147370039866253},{"$f":"AJ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":2.6157628416947021},{"$f":"AK150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":3.0915536788785878},{"$f":"AL150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":3.5743150061588667},{"$f":"AM150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":4.0640947859552146},{"$f":"AN150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":4.5609421948655715},{"$f":"AO150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":5.0649045018555414},{"$f":"AP150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":15.93600921994021},{"$f":"AQ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":16.457239368421927},{"$f":"AR150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":16.982827154348417},{"$f":"AS150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":17.515678768831364},{"$f":"AT150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":9.7489623846396203},{"$f":"AU150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":2.8879739681374006},{"$f":"AV150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":3.5179102126739665},{"$f":"AW150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":4.1577959922813585},{"$f":"AX150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":4.8070563061189286},{"$f":"AY150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":5.4657556583088081},{"$f":"AZ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":6.1339601859080641},{"$f":"BA150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":6.8117334604202542},{"$f":"BB150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":21.432160702983573},{"$f":"BC150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":22.133157304536883},{"$f":"BD150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":22.840014443989741},{"$f":"BE150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":23.556640625289468},{"$f":"BF150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":13.111270559099317},{"$f":"BG150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":3.8840039144622915},{"$f":"BH150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":4.7311981297271632},{"$f":"BI150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":5.5917733635152329},{"$f":"BJ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":6.4649563036220661},{"$f":"BK150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":7.3508337009204823},{"$f":"BL150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":8.249494502399541},{"$f":"BM150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":9.1610242046638533},{"$f":"BN150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":28.823873408893267},{"$f":"BO150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":29.7666359041569},{"$f":"BP150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":30.717280171345859},{"$f":"BQ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":31.681062713738076},{"$f":"BR150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":17.633201246602251},{"$f":"BS150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":5.2235534578891434},{"$f":"BT150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":6.3629354899649995},{"$f":"BU150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":7.5203135043097822},{"$f":"BV150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":8.6946474819819439},{"$f":"BW150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":9.886054093260995},{"$f":"BX150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":11.094652961958378},{"$f":"BY150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":12.320559071502196},{"$f":"BZ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":38.764905219110574},{"$f":"CA150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":40.03281596290919},{"$f":"CB150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":41.311326813685362},{"$f":"CC150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":42.607507183952372},{"$f":"CD150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":23.714695292241174},{"$f":"CE150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":7.0250986683682761},{"$f":"CF150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":8.5574408298540927},{"$f":"CG150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":10.113985586774662},{"$f":"CH150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":11.69333422927866},{"$f":"CI150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":13.295643665921194},{"$f":"CJ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":14.921074777428892},{"$f":"CK150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":16.569782203729705},{"$f":"CL150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":52.134487802148712},{"$f":"CM150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":53.83968679162529},{"$f":"CN150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":55.559141746511919},{"$f":"CO150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":57.302360240691527},{"$f":"CP150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":31.893628668941492},{"$f":"CQ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":9.4479766883159755},{"$f":"CR150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":11.508806536219678},{"$f":"CS150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":13.602186184241461},{"$f":"CT150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":15.72623452313362},{"$f":"CU150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":17.881162577458458},{"$f":"CV150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":20.067186713907585},{"$f":"CW150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":22.284514905991212},{"$f":"CX150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":70.115090002914812},{"$f":"CY150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":72.408393066978036},{"$f":"CZ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":74.720868819599787},{"$f":"DA150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":77.065303890641218},{"$f":"DB150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":42.893384761520963},{"$f":"DC150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":12.706478259855782},{"$f":"DD150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":15.478065290974557},{"$f":"DE150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":18.293428184503654},{"$f":"DF150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":21.150037057638745},{"$f":"DG150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":24.048175714954915},{"$f":"DH150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":26.988135145597848},{"$f":"DI150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":29.970195050817626},{"$f":"DJ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":94.297000955943417},{"$f":"DK150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":97.381238617411583},{"$f":"DL150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":100.49126141345326},{"$f":"DM150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":103.64426593966814},{"$f":"DN150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":57.686833799865838},{"$f":"DO150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":17.088800607208476},{"$f":"DP150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":20.816277030786235},{"$f":"DQ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":24.602627122491249},{"$f":"DR150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":28.444448471213565},{"$f":"DS150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":32.342122762554112},{"$f":"DT150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":36.296041344563605},{"$f":"DU150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":40.306580384326331},{"$f":"DV150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":126.81898274559072},{"$f":"DW150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":130.96693950781915},{"$f":"DX150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":135.14957440936649},{"$f":"DY150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":139.39001495947102},{"$f":"DZ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":77.582378083593213},{"$f":"EA150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":22.982536956408079},{"$f":"EB150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":27.995578341119504},{"$f":"EC150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":33.087798264137568},{"$f":"ED150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":38.254620860784797}]
[null,null,null,"Adjustment for franking credits",null,null,null,null,null,{"$f":"-J152*'Common Inputs'!$J$17","v":-2.4153122404304797},{"$f":"-K152*'Common Inputs'!$J$17","v":-1.7291313526471821},{"$f":"-L152*'Common Inputs'!$J$17","v":-1.7938962925403061},{"$f":"-M152*'Common Inputs'!$J$17","v":-1.8596597027345338},{"$f":"-N152*'Common Inputs'!$J$17","v":-1.9263864136560496},{"$f":"-O152*'Common Inputs'!$J$17","v":-1.9940832059691311},{"$f":"-P152*'Common Inputs'!$J$17","v":-2.0627568777635354},{"$f":"-Q152*'Common Inputs'!$J$17","v":-2.1324139625068459},{"$f":"-R152*'Common Inputs'!$J$17","v":-2.2030607098015573},{"$f":"-S152*'Common Inputs'!$J$17","v":-2.2747030670972759},{"$f":"-T152*'Common Inputs'!$J$17","v":-2.3473466606769953},{"$f":"-U152*'Common Inputs'!$J$17","v":-2.4209967758816129},{"$f":"-V152*'Common Inputs'!$J$17","v":-1.3474902578378687},{"$f":"-W152*'Common Inputs'!$J$17","v":-0.39917240762813144},{"$f":"-X152*'Common Inputs'!$J$17","v":-0.48624146370623805},{"$f":"-Y152*'Common Inputs'!$J$17","v":-0.57468573296591785},{"$f":"-Z152*'Common Inputs'!$J$17","v":-0.66442573945880479},{"$f":"-AA152*'Common Inputs'!$J$17","v":-0.75547039886974443},{"$f":"-AB152*'Common Inputs'!$J$17","v":-0.84782885258593865},{"$f":"-AC152*'Common Inputs'!$J$17","v":-0.94150988738679442},{"$f":"-AD152*'Common Inputs'!$J$17","v":-2.9623283599057082},{"$f":"-AE152*'Common Inputs'!$J$17","v":-3.0592192959973676},{"$f":"-AF152*'Common Inputs'!$J$17","v":-3.1569202688307625},{"$f":"-AG152*'Common Inputs'!$J$17","v":-3.2559715072819277},{"$f":"-AH152*'Common Inputs'!$J$17","v":-1.8122245885460357},{"$f":"-AI152*'Common Inputs'!$J$17","v":-0.53684250996656324},{"$f":"-AJ152*'Common Inputs'!$J$17","v":-0.65394071042367552},{"$f":"-AK152*'Common Inputs'!$J$17","v":-0.77288841971964695},{"$f":"-AL152*'Common Inputs'!$J$17","v":-0.89357875153971666},{"$f":"-AM152*'Common Inputs'!$J$17","v":-1.0160236964888036},{"$f":"-AN152*'Common Inputs'!$J$17","v":-1.1402355487163929},{"$f":"-AO152*'Common Inputs'!$J$17","v":-1.2662261254638854},{"$f":"-AP152*'Common Inputs'!$J$17","v":-3.9840023049850526},{"$f":"-AQ152*'Common Inputs'!$J$17","v":-4.1143098421054818},{"$f":"-AR152*'Common Inputs'!$J$17","v":-4.2457067885871043},{"$f":"-AS152*'Common Inputs'!$J$17","v":-4.3789196922078411},{"$f":"-AT152*'Common Inputs'!$J$17","v":-2.4372405961599051},{"$f":"-AU152*'Common Inputs'!$J$17","v":-0.72199349203435015},{"$f":"-AV152*'Common Inputs'!$J$17","v":-0.87947755316849163},{"$f":"-AW152*'Common Inputs'!$J$17","v":-1.0394489980703396},{"$f":"-AX152*'Common Inputs'!$J$17","v":-1.2017640765297322},{"$f":"-AY152*'Common Inputs'!$J$17","v":-1.366438914577202},{"$f":"-AZ152*'Common Inputs'!$J$17","v":-1.533490046477016},{"$f":"-BA152*'Common Inputs'!$J$17","v":-1.7029333651050635},{"$f":"-BB152*'Common Inputs'!$J$17","v":-5.3580401757458933},{"$f":"-BC152*'Common Inputs'!$J$17","v":-5.5332893261342209},{"$f":"-BD152*'Common Inputs'!$J$17","v":-5.7100036109974353},{"$f":"-BE152*'Common Inputs'!$J$17","v":-5.889160156322367},{"$f":"-BF152*'Common Inputs'!$J$17","v":-3.2778176397748293},{"$f":"-BG152*'Common Inputs'!$J$17","v":-0.97100097861557289},{"$f":"-BH152*'Common Inputs'!$J$17","v":-1.1827995324317908},{"$f":"-BI152*'Common Inputs'!$J$17","v":-1.3979433408788082},{"$f":"-BJ152*'Common Inputs'!$J$17","v":-1.6162390759055165},{"$f":"-BK152*'Common Inputs'!$J$17","v":-1.8377084252301206},{"$f":"-BL152*'Common Inputs'!$J$17","v":-2.0623736255998852},{"$f":"-BM152*'Common Inputs'!$J$17","v":-2.2902560511659633},{"$f":"-BN152*'Common Inputs'!$J$17","v":-7.2059683522233167},{"$f":"-BO152*'Common Inputs'!$J$17","v":-7.4416589760392249},{"$f":"-BP152*'Common Inputs'!$J$17","v":-7.6793200428364647},{"$f":"-BQ152*'Common Inputs'!$J$17","v":-7.9202656784345189},{"$f":"-BR152*'Common Inputs'!$J$17","v":-4.4083003116505628},{"$f":"-BS152*'Common Inputs'!$J$17","v":-1.3058883644722858},{"$f":"-BT152*'Common Inputs'!$J$17","v":-1.5907338724912499},{"$f":"-BU152*'Common Inputs'!$J$17","v":-1.8800783760774455},{"$f":"-BV152*'Common Inputs'!$J$17","v":-2.173661870495486},{"$f":"-BW152*'Common Inputs'!$J$17","v":-2.4715135233152488},{"$f":"-BX152*'Common Inputs'!$J$17","v":-2.7736632404895945},{"$f":"-BY152*'Common Inputs'!$J$17","v":-3.0801397678755489},{"$f":"-BZ152*'Common Inputs'!$J$17","v":-9.6912263047776435},{"$f":"-CA152*'Common Inputs'!$J$17","v":-10.008203990727297},{"$f":"-CB152*'Common Inputs'!$J$17","v":-10.32783170342134},{"$f":"-CC152*'Common Inputs'!$J$17","v":-10.651876795988093},{"$f":"-CD152*'Common Inputs'!$J$17","v":-5.9286738230602936},{"$f":"-CE152*'Common Inputs'!$J$17","v":-1.756274667092069},{"$f":"-CF152*'Common Inputs'!$J$17","v":-2.1393602074635232},{"$f":"-CG152*'Common Inputs'!$J$17","v":-2.5284963966936655},{"$f":"-CH152*'Common Inputs'!$J$17","v":-2.923333557319665},{"$f":"-CI152*'Common Inputs'!$J$17","v":-3.3239109164802985},{"$f":"-CJ152*'Common Inputs'!$J$17","v":-3.730268694357223},{"$f":"-CK152*'Common Inputs'!$J$17","v":-4.1424455509324263},{"$f":"-CL152*'Common Inputs'!$J$17","v":-13.033621950537178},{"$f":"-CM152*'Common Inputs'!$J$17","v":-13.459921697906323},{"$f":"-CN152*'Common Inputs'!$J$17","v":-13.88978543662798},{"$f":"-CO152*'Common Inputs'!$J$17","v":-14.325590060172882},{"$f":"-CP152*'Common Inputs'!$J$17","v":-7.973407167235373},{"$f":"-CQ152*'Common Inputs'!$J$17","v":-2.3619941720789939},{"$f":"-CR152*'Common Inputs'!$J$17","v":-2.8772016340549196},{"$f":"-CS152*'Common Inputs'!$J$17","v":-3.4005465460603652},{"$f":"-CT152*'Common Inputs'!$J$17","v":-3.931558630783405},{"$f":"-CU152*'Common Inputs'!$J$17","v":-4.4702906443646144},{"$f":"-CV152*'Common Inputs'!$J$17","v":-5.0167966784768963},{"$f":"-CW152*'Common Inputs'!$J$17","v":-5.5711287264978031},{"$f":"-CX152*'Common Inputs'!$J$17","v":-17.528772500728703},{"$f":"-CY152*'Common Inputs'!$J$17","v":-18.102098266744509},{"$f":"-CZ152*'Common Inputs'!$J$17","v":-18.680217204899947},{"$f":"-DA152*'Common Inputs'!$J$17","v":-19.266325972660304},{"$f":"-DB152*'Common Inputs'!$J$17","v":-10.723346190380241},{"$f":"-DC152*'Common Inputs'!$J$17","v":-3.1766195649639455},{"$f":"-DD152*'Common Inputs'!$J$17","v":-3.8695163227436393},{"$f":"-DE152*'Common Inputs'!$J$17","v":-4.5733570461259134},{"$f":"-DF152*'Common Inputs'!$J$17","v":-5.2875092644096862},{"$f":"-DG152*'Common Inputs'!$J$17","v":-6.0120439287387288},{"$f":"-DH152*'Common Inputs'!$J$17","v":-6.7470337863994621},{"$f":"-DI152*'Common Inputs'!$J$17","v":-7.4925487627044065},{"$f":"-DJ152*'Common Inputs'!$J$17","v":-23.574250238985854},{"$f":"-DK152*'Common Inputs'!$J$17","v":-24.345309654352896},{"$f":"-DL152*'Common Inputs'!$J$17","v":-25.122815353363315},{"$f":"-DM152*'Common Inputs'!$J$17","v":-25.911066484917036},{"$f":"-DN152*'Common Inputs'!$J$17","v":-14.421708449966459},{"$f":"-DO152*'Common Inputs'!$J$17","v":-4.2722001518021191},{"$f":"-DP152*'Common Inputs'!$J$17","v":-5.2040692576965588},{"$f":"-DQ152*'Common Inputs'!$J$17","v":-6.1506567806228123},{"$f":"-DR152*'Common Inputs'!$J$17","v":-7.1111121178033914},{"$f":"-DS152*'Common Inputs'!$J$17","v":-8.085530690638528},{"$f":"-DT152*'Common Inputs'!$J$17","v":-9.0740103361409012},{"$f":"-DU152*'Common Inputs'!$J$17","v":-10.076645096081583},{"$f":"-DV152*'Common Inputs'!$J$17","v":-31.704745686397679},{"$f":"-DW152*'Common Inputs'!$J$17","v":-32.741734876954787},{"$f":"-DX152*'Common Inputs'!$J$17","v":-33.787393602341623},{"$f":"-DY152*'Common Inputs'!$J$17","v":-34.847503739867754},{"$f":"-DZ152*'Common Inputs'!$J$17","v":-19.395594520898303},{"$f":"-EA152*'Common Inputs'!$J$17","v":-5.7456342391020199},{"$f":"-EB152*'Common Inputs'!$J$17","v":-6.9988945852798761},{"$f":"-EC152*'Common Inputs'!$J$17","v":-8.271949566034392},{"$f":"-ED152*'Common Inputs'!$J$17","v":-9.5636552151961993}]
[null,null,null,"Tax net of adjustment for franking credits",null,null,null,null,null,{"$f":"J152+J153","v":7.2459367212914394},{"$f":"K152+K153","v":5.1873940579415461},5.3816888776209186,5.5789791082036011,5.7791592409681485,5.9822496179073932,6.1882706332906068,6.3972418875205381,6.6091821294046724,6.8241092012918276,7.0420399820309854,7.2629903276448387,4.0424707735136058,1.1975172228843944,1.4587243911187142,1.7240571988977536,1.9932772183764143,2.2664111966092335,2.5434865577578161,2.8245296621603835,8.8869850797171246,9.1776578879921029,9.4707608064922866,9.7679145218457837,5.4366737656381074,1.6105275298996897,1.9618221312710267,2.3186652591589407,2.6807362546191502,3.0480710894664109,3.4207066461491786,3.7986783763916563,11.952006914955158,12.342929526316446,12.737120365761314,13.136759076623523,7.3117217884797157,2.1659804761030506,2.638432659505475,3.1183469942110191,3.6052922295891965,4.099316743731606,4.6004701394310477,5.1088000953151909,16.074120527237682,16.599867978402663,17.130010832992305,17.667480468967099,9.833452919324488,2.9130029358467189,3.5483985972953724,4.1938300226364245,4.8487172277165493,5.5131252756903617,6.1871208767996553,6.8707681534978899,21.617905056669951,22.324976928117675,23.037960128509393,23.760797035303558,13.224900934951688,3.9176650934168578,4.7722016174737494,5.6402351282323364,6.5209856114864575,{"$f":"BW152+BW153","v":7.4145405699457463},8.3209897214687842,9.2404193036266467,29.07367891433293,30.024611972181894,30.983495110264023,31.955630387964277,17.786021469180881,5.2688240012762071,6.4180806223905691,7.5854891900809971,8.7700006719589947,9.9717327494408963,11.190806083071669,12.42733665279728,39.10086585161153,40.379765093718966,41.669356309883938,42.976770180518642,23.92022150170612,7.0859825162369816,8.6316049021647583,10.201639638181096,11.794675892350215,13.410871933093844,15.050390035430688,16.713386179493408,52.586317502186105,54.30629480023353,56.04065161469984,57.798977917980913,32.170038571140722,9.5298586948918356,11.608548968230918,13.72007113837774,15.862527793229059,18.036131786216188,20.241101359198385,22.47764628811322,70.722750716957563,73.035928963058694,75.368446060089951,77.733199454751116,43.265125349899378,12.816600455406357,15.612207773089676,18.451970341868439,21.333336353410175,24.256592071915584,27.222031008422704,30.229935288244747,95.114237059193044,98.225204630864368,101.36218080702487,104.54251121960326,58.186783562694913,17.236902717306059,20.996683755839626,24.815848698103174,28.690965645588598]
[]
[null,null,null,{"$f":"\"Tax allowance in required revenue (\"&'Common Inputs'!J8&\")\"","v":"Tax allowance in required revenue ($2015-16)"},null,null,null,null,null,{"$f":"J152/(1+'Common Inputs'!J$14)^J137","v":9.4256087431433357},{"$f":"K152/(1+'Common Inputs'!K$14)^K137","v":6.5832484574312709},{"$f":"L152/(1+'Common Inputs'!L$14)^L137","v":6.6632441620161984},{"$f":"M152/(1+'Common Inputs'!M$14)^M137","v":6.7390396272018869},{"$f":"N152/(1+'Common Inputs'!N$14)^N137","v":6.8105795652104817},{"$f":"O152/(1+'Common Inputs'!O$14)^O137","v":6.8779667958866284},{"$f":"P152/(1+'Common Inputs'!P$14)^P137","v":6.941302598766721},{"$f":"Q152/(1+'Common Inputs'!Q$14)^Q137","v":7.0006857891258036},{"$f":"R152/(1+'Common Inputs'!R$14)^R137","v":7.0562127721470622},{"$f":"S152/(1+'Common Inputs'!S$14)^S137","v":7.1079776016680052},{"$f":"T152/(1+'Common Inputs'!T$14)^T137","v":7.1560720375301123},{"$f":"U152/(1+'Common Inputs'!U$14)^U137","v":7.2005856015299639},{"$f":"V152/(1+'Common Inputs'!V$14)^V137","v":3.9099875561231894},{"$f":"W152/(1+'Common Inputs'!W$14)^W137","v":1.1300206747016375},{"$f":"X152/(1+'Common Inputs'!X$14)^X137","v":1.3429319319845245},{"$f":"Y152/(1+'Common Inputs'!Y$14)^Y137","v":1.548490554613593},{"$f":"Z152/(1+'Common Inputs'!Z$14)^Z137","v":1.7466292470618103},{"$f":"AA152/(1+'Common Inputs'!AA$14)^AA137","v":1.9375274610862876},{"$f":"AB152/(1+'Common Inputs'!AB$14)^AB137","v":2.1213617843272181},{"$f":"AC152/(1+'Common Inputs'!AC$14)^AC137","v":2.2983045067458008},{"$f":"AD152/(1+'Common Inputs'!AD$14)^AD137","v":7.0549187171009144},{"$f":"AE152/(1+'Common Inputs'!AE$14)^AE137","v":7.1079696149634399},{"$f":"AF152/(1+'Common Inputs'!AF$14)^AF137","v":7.1560719882374384},{"$f":"AG152/(1+'Common Inputs'!AG$14)^AG137","v":7.2005856012257219},{"$f":"AH152/(1+'Common Inputs'!AH$14)^AH137","v":3.9099875561212998},{"$f":"AI152/(1+'Common Inputs'!AI$14)^AI137","v":1.1300206747016408},{"$f":"AJ152/(1+'Common Inputs'!AJ$14)^AJ137","v":1.342931931984513},{"$f":"AK152/(1+'Common Inputs'!AK$14)^AK137","v":1.548490554613577},{"$f":"AL152/(1+'Common Inputs'!AL$14)^AL137","v":1.7466292470617863},{"$f":"AM152/(1+'Common Inputs'!AM$14)^AM137","v":1.9375274610862718},{"$f":"AN152/(1+'Common Inputs'!AN$14)^AN137","v":2.1213617843272221},{"$f":"AO152/(1+'Common Inputs'!AO$14)^AO137","v":2.2983045067457923},{"$f":"AP152/(1+'Common Inputs'!AP$14)^AP137","v":7.0549187171009162},{"$f":"AQ152/(1+'Common Inputs'!AQ$14)^AQ137","v":7.1079696149634319},{"$f":"AR152/(1+'Common Inputs'!AR$14)^AR137","v":7.1560719882374286},{"$f":"AS152/(1+'Common Inputs'!AS$14)^AS137","v":7.2005856012257281},{"$f":"AT152/(1+'Common Inputs'!AT$14)^AT137","v":3.9099875561212936},{"$f":"AU152/(1+'Common Inputs'!AU$14)^AU137","v":1.1300206747016215},{"$f":"AV152/(1+'Common Inputs'!AV$14)^AV137","v":1.3429319319845221},{"$f":"AW152/(1+'Common Inputs'!AW$14)^AW137","v":1.5484905546135839},{"$f":"AX152/(1+'Common Inputs'!AX$14)^AX137","v":1.7466292470617983},{"$f":"AY152/(1+'Common Inputs'!AY$14)^AY137","v":1.9375274610862685},{"$f":"AZ152/(1+'Common Inputs'!AZ$14)^AZ137","v":2.1213617843272146},{"$f":"BA152/(1+'Common Inputs'!BA$14)^BA137","v":2.2983045067457843},{"$f":"BB152/(1+'Common Inputs'!BB$14)^BB137","v":7.0549187171009251},{"$f":"BC152/(1+'Common Inputs'!BC$14)^BC137","v":7.1079696149634453},{"$f":"BD152/(1+'Common Inputs'!BD$14)^BD137","v":7.1560719882374286},{"$f":"BE152/(1+'Common Inputs'!BE$14)^BE137","v":7.2005856012257334},{"$f":"BF152/(1+'Common Inputs'!BF$14)^BF137","v":3.9099875561212811},{"$f":"BG152/(1+'Common Inputs'!BG$14)^BG137","v":1.1300206747016412},{"$f":"BH152/(1+'Common Inputs'!BH$14)^BH137","v":1.3429319319845303},{"$f":"BI152/(1+'Common Inputs'!BI$14)^BI137","v":1.5484905546135803},{"$f":"BJ152/(1+'Common Inputs'!BJ$14)^BJ137","v":1.7466292470618061},{"$f":"BK152/(1+'Common Inputs'!BK$14)^BK137","v":1.9375274610862687},{"$f":"BL152/(1+'Common Inputs'!BL$14)^BL137","v":2.1213617843272257},{"$f":"BM152/(1+'Common Inputs'!BM$14)^BM137","v":2.2983045067458074},{"$f":"BN152/(1+'Common Inputs'!BN$14)^BN137","v":7.0549187171009216},{"$f":"BO152/(1+'Common Inputs'!BO$14)^BO137","v":7.1079696149634284},{"$f":"BP152/(1+'Common Inputs'!BP$14)^BP137","v":7.1560719882374393},{"$f":"BQ152/(1+'Common Inputs'!BQ$14)^BQ137","v":7.2005856012257228},{"$f":"BR152/(1+'Common Inputs'!BR$14)^BR137","v":3.9099875561212967},{"$f":"BS152/(1+'Common Inputs'!BS$14)^BS137","v":1.130020674701627},{"$f":"BT152/(1+'Common Inputs'!BT$14)^BT137","v":1.3429319319845201},{"$f":"BU152/(1+'Common Inputs'!BU$14)^BU137","v":1.5484905546135836},{"$f":"BV152/(1+'Common Inputs'!BV$14)^BV137","v":1.7466292470618008},{"$f":"BW152/(1+'Common Inputs'!BW$14)^BW137","v":1.9375274610862658},{"$f":"BX152/(1+'Common Inputs'!BX$14)^BX137","v":2.1213617843272186},{"$f":"BY152/(1+'Common Inputs'!BY$14)^BY137","v":2.2983045067457981},{"$f":"BZ152/(1+'Common Inputs'!BZ$14)^BZ137","v":7.0549187171009189},{"$f":"CA152/(1+'Common Inputs'!CA$14)^CA137","v":7.1079696149634275},{"$f":"CB152/(1+'Common Inputs'!CB$14)^CB137","v":7.1560719882374242},{"$f":"CC152/(1+'Common Inputs'!CC$14)^CC137","v":7.2005856012257148},{"$f":"CD152/(1+'Common Inputs'!CD$14)^CD137","v":3.9099875561212847},{"$f":"CE152/(1+'Common Inputs'!CE$14)^CE137","v":1.1300206747016375},{"$f":"CF152/(1+'Common Inputs'!CF$14)^CF137","v":1.3429319319845243},{"$f":"CG152/(1+'Common Inputs'!CG$14)^CG137","v":1.5484905546135723},{"$f":"CH152/(1+'Common Inputs'!CH$14)^CH137","v":1.7466292470617906},{"$f":"CI152/(1+'Common Inputs'!CI$14)^CI137","v":1.9375274610862832},{"$f":"CJ152/(1+'Common Inputs'!CJ$14)^CJ137","v":2.1213617843272163},{"$f":"CK152/(1+'Common Inputs'!CK$14)^CK137","v":2.298304506745807},{"$f":"CL152/(1+'Common Inputs'!CL$14)^CL137","v":7.0549187171009082},{"$f":"CM152/(1+'Common Inputs'!CM$14)^CM137","v":7.1079696149634177},{"$f":"CN152/(1+'Common Inputs'!CN$14)^CN137","v":7.1560719882374313},{"$f":"CO152/(1+'Common Inputs'!CO$14)^CO137","v":7.2005856012257325},{"$f":"CP152/(1+'Common Inputs'!CP$14)^CP137","v":3.9099875561212905},{"$f":"CQ152/(1+'Common Inputs'!CQ$14)^CQ137","v":1.1300206747016293},{"$f":"CR152/(1+'Common Inputs'!CR$14)^CR137","v":1.3429319319845179},{"$f":"CS152/(1+'Common Inputs'!CS$14)^CS137","v":1.5484905546135816},{"$f":"CT152/(1+'Common Inputs'!CT$14)^CT137","v":1.746629247061797},{"$f":"CU152/(1+'Common Inputs'!CU$14)^CU137","v":1.9375274610862796},{"$f":"CV152/(1+'Common Inputs'!CV$14)^CV137","v":2.1213617843272332},{"$f":"CW152/(1+'Common Inputs'!CW$14)^CW137","v":2.2983045067458012},{"$f":"CX152/(1+'Common Inputs'!CX$14)^CX137","v":7.0549187171009162},{"$f":"CY152/(1+'Common Inputs'!CY$14)^CY137","v":7.1079696149634355},{"$f":"CZ152/(1+'Common Inputs'!CZ$14)^CZ137","v":7.1560719882374286},{"$f":"DA152/(1+'Common Inputs'!DA$14)^DA137","v":7.200585601225713},{"$f":"DB152/(1+'Common Inputs'!DB$14)^DB137","v":3.9099875561213113},{"$f":"DC152/(1+'Common Inputs'!DC$14)^DC137","v":1.1300206747016364},{"$f":"DD152/(1+'Common Inputs'!DD$14)^DD137","v":1.3429319319845152},{"$f":"DE152/(1+'Common Inputs'!DE$14)^DE137","v":1.548490554613575},{"$f":"DF152/(1+'Common Inputs'!DF$14)^DF137","v":1.7466292470617995},{"$f":"DG152/(1+'Common Inputs'!DG$14)^DG137","v":1.9375274610862729},{"$f":"DH152/(1+'Common Inputs'!DH$14)^DH137","v":2.1213617843272137},{"$f":"DI152/(1+'Common Inputs'!DI$14)^DI137","v":2.2983045067458021},{"$f":"DJ152/(1+'Common Inputs'!DJ$14)^DJ137","v":7.0549187171009153},{"$f":"DK152/(1+'Common Inputs'!DK$14)^DK137","v":7.1079696149634151},{"$f":"DL152/(1+'Common Inputs'!DL$14)^DL137","v":7.1560719882374197},{"$f":"DM152/(1+'Common Inputs'!DM$14)^DM137","v":7.2005856012257183},{"$f":"DN152/(1+'Common Inputs'!DN$14)^DN137","v":3.9099875561213007},{"$f":"DO152/(1+'Common Inputs'!DO$14)^DO137","v":1.1300206747016295},{"$f":"DP152/(1+'Common Inputs'!DP$14)^DP137","v":1.3429319319845174},{"$f":"DQ152/(1+'Common Inputs'!DQ$14)^DQ137","v":1.5484905546135781},{"$f":"DR152/(1+'Common Inputs'!DR$14)^DR137","v":1.7466292470618101},{"$f":"DS152/(1+'Common Inputs'!DS$14)^DS137","v":1.9375274610862743},{"$f":"DT152/(1+'Common Inputs'!DT$14)^DT137","v":2.1213617843272323},{"$f":"DU152/(1+'Common Inputs'!DU$14)^DU137","v":2.2983045067458021},{"$f":"DV152/(1+'Common Inputs'!DV$14)^DV137","v":7.0549187171009127},{"$f":"DW152/(1+'Common Inputs'!DW$14)^DW137","v":7.1079696149634328},{"$f":"DX152/(1+'Common Inputs'!DX$14)^DX137","v":7.1560719882374206},{"$f":"DY152/(1+'Common Inputs'!DY$14)^DY137","v":7.2005856012257228},{"$f":"DZ152/(1+'Common Inputs'!DZ$14)^DZ137","v":3.9099875561213038},{"$f":"EA152/(1+'Common Inputs'!EA$14)^EA137","v":1.1300206747016319},{"$f":"EB152/(1+'Common Inputs'!EB$14)^EB137","v":1.3429319319845268},{"$f":"EC152/(1+'Common Inputs'!EC$14)^EC137","v":1.5484905546135894},{"$f":"ED152/(1+'Common Inputs'!ED$14)^ED137","v":1.746629247061809}]
[null,null,null,{"$f":"\"Adjustment for franking credits (\"&'Common Inputs'!J8&\")\"","v":"Adjustment for franking credits ($2015-16)"},null,null,null,null,null,{"$f":"J153/(1+'Common Inputs'!J$14)^J137","v":-2.3564021857858339},{"$f":"K153/(1+'Common Inputs'!K$14)^K137","v":-1.6458121143578177},{"$f":"L153/(1+'Common Inputs'!L$14)^L137","v":-1.6658110405040496},{"$f":"M153/(1+'Common Inputs'!M$14)^M137","v":-1.6847599068004717},{"$f":"N153/(1+'Common Inputs'!N$14)^N137","v":-1.7026448913026204},{"$f":"O153/(1+'Common Inputs'!O$14)^O137","v":-1.7194916989716571},{"$f":"P153/(1+'Common Inputs'!P$14)^P137","v":-1.7353256496916802},{"$f":"Q153/(1+'Common Inputs'!Q$14)^Q137","v":-1.7501714472814509},{"$f":"R153/(1+'Common Inputs'!R$14)^R137","v":-1.7640531930367656},{"$f":"S153/(1+'Common Inputs'!S$14)^S137","v":-1.7769944004170013},{"$f":"T153/(1+'Common Inputs'!T$14)^T137","v":-1.7890180093825281},{"$f":"U153/(1+'Common Inputs'!U$14)^U137","v":-1.800146400382491},{"$f":"V153/(1+'Common Inputs'!V$14)^V137","v":-0.97749688903079734},{"$f":"W153/(1+'Common Inputs'!W$14)^W137","v":-0.28250516867540937},{"$f":"X153/(1+'Common Inputs'!X$14)^X137","v":-0.33573298299613114},{"$f":"Y153/(1+'Common Inputs'!Y$14)^Y137","v":-0.38712263865339824},{"$f":"Z153/(1+'Common Inputs'!Z$14)^Z137","v":-0.43665731176545258},{"$f":"AA153/(1+'Common Inputs'!AA$14)^AA137","v":-0.4843818652715719},{"$f":"AB153/(1+'Common Inputs'!AB$14)^AB137","v":-0.53034044608180453},{"$f":"AC153/(1+'Common Inputs'!AC$14)^AC137","v":-0.57457612668645019},{"$f":"AD153/(1+'Common Inputs'!AD$14)^AD137","v":-1.7637296792752286},{"$f":"AE153/(1+'Common Inputs'!AE$14)^AE137","v":-1.77699240374086},{"$f":"AF153/(1+'Common Inputs'!AF$14)^AF137","v":-1.7890179970593596},{"$f":"AG153/(1+'Common Inputs'!AG$14)^AG137","v":-1.8001464003064305},{"$f":"AH153/(1+'Common Inputs'!AH$14)^AH137","v":-0.97749688903032494},{"$f":"AI153/(1+'Common Inputs'!AI$14)^AI137","v":-0.2825051686754102},{"$f":"AJ153/(1+'Common Inputs'!AJ$14)^AJ137","v":-0.33573298299612825},{"$f":"AK153/(1+'Common Inputs'!AK$14)^AK137","v":-0.38712263865339425},{"$f":"AL153/(1+'Common Inputs'!AL$14)^AL137","v":-0.43665731176544659},{"$f":"AM153/(1+'Common Inputs'!AM$14)^AM137","v":-0.48438186527156796},{"$f":"AN153/(1+'Common Inputs'!AN$14)^AN137","v":-0.53034044608180553},{"$f":"AO153/(1+'Common Inputs'!AO$14)^AO137","v":-0.57457612668644809},{"$f":"AP153/(1+'Common Inputs'!AP$14)^AP137","v":-1.7637296792752291},{"$f":"AQ153/(1+'Common Inputs'!AQ$14)^AQ137","v":-1.776992403740858},{"$f":"AR153/(1+'Common Inputs'!AR$14)^AR137","v":-1.7890179970593572},{"$f":"AS153/(1+'Common Inputs'!AS$14)^AS137","v":-1.800146400306432},{"$f":"AT153/(1+'Common Inputs'!AT$14)^AT137","v":-0.97749688903032339},{"$f":"AU153/(1+'Common Inputs'!AU$14)^AU137","v":-0.28250516867540537},{"$f":"AV153/(1+'Common Inputs'!AV$14)^AV137","v":-0.33573298299613052},{"$f":"AW153/(1+'Common Inputs'!AW$14)^AW137","v":-0.38712263865339597},{"$f":"AX153/(1+'Common Inputs'!AX$14)^AX137","v":-0.43665731176544959},{"$f":"AY153/(1+'Common Inputs'!AY$14)^AY137","v":-0.48438186527156712},{"$f":"AZ153/(1+'Common Inputs'!AZ$14)^AZ137","v":-0.53034044608180364},{"$f":"BA153/(1+'Common Inputs'!BA$14)^BA137","v":-0.57457612668644609},{"$f":"BB153/(1+'Common Inputs'!BB$14)^BB137","v":-1.7637296792752313},{"$f":"BC153/(1+'Common Inputs'!BC$14)^BC137","v":-1.7769924037408613},{"$f":"BD153/(1+'Common Inputs'!BD$14)^BD137","v":-1.7890179970593572},{"$f":"BE153/(1+'Common Inputs'!BE$14)^BE137","v":-1.8001464003064334},{"$f":"BF153/(1+'Common Inputs'!BF$14)^BF137","v":-0.97749688903032028},{"$f":"BG153/(1+'Common Inputs'!BG$14)^BG137","v":-0.28250516867541031},{"$f":"BH153/(1+'Common Inputs'!BH$14)^BH137","v":-0.33573298299613258},{"$f":"BI153/(1+'Common Inputs'!BI$14)^BI137","v":-0.38712263865339508},{"$f":"BJ153/(1+'Common Inputs'!BJ$14)^BJ137","v":-0.43665731176545153},{"$f":"BK153/(1+'Common Inputs'!BK$14)^BK137","v":-0.48438186527156718},{"$f":"BL153/(1+'Common Inputs'!BL$14)^BL137","v":-0.53034044608180642},{"$f":"BM153/(1+'Common Inputs'!BM$14)^BM137","v":-0.57457612668645186},{"$f":"BN153/(1+'Common Inputs'!BN$14)^BN137","v":-1.7637296792752304},{"$f":"BO153/(1+'Common Inputs'!BO$14)^BO137","v":-1.7769924037408571},{"$f":"BP153/(1+'Common Inputs'!BP$14)^BP137","v":-1.7890179970593598},{"$f":"BQ153/(1+'Common Inputs'!BQ$14)^BQ137","v":-1.8001464003064307},{"$f":"BR153/(1+'Common Inputs'!BR$14)^BR137","v":-0.97749688903032417},{"$f":"BS153/(1+'Common Inputs'!BS$14)^BS137","v":-0.28250516867540676},{"$f":"BT153/(1+'Common Inputs'!BT$14)^BT137","v":-0.33573298299613002},{"$f":"BU153/(1+'Common Inputs'!BU$14)^BU137","v":-0.38712263865339591},{"$f":"BV153/(1+'Common Inputs'!BV$14)^BV137","v":-0.4366573117654502},{"$f":"BW153/(1+'Common Inputs'!BW$14)^BW137","v":-0.48438186527156646},{"$f":"BX153/(1+'Common Inputs'!BX$14)^BX137","v":-0.53034044608180464},{"$f":"BY153/(1+'Common Inputs'!BY$14)^BY137","v":-0.57457612668644953},{"$f":"BZ153/(1+'Common Inputs'!BZ$14)^BZ137","v":-1.7637296792752297},{"$f":"CA153/(1+'Common Inputs'!CA$14)^CA137","v":-1.7769924037408569},{"$f":"CB153/(1+'Common Inputs'!CB$14)^CB137","v":-1.789017997059356},{"$f":"CC153/(1+'Common Inputs'!CC$14)^CC137","v":-1.8001464003064287},{"$f":"CD153/(1+'Common Inputs'!CD$14)^CD137","v":-0.97749688903032117},{"$f":"CE153/(1+'Common Inputs'!CE$14)^CE137","v":-0.28250516867540937},{"$f":"CF153/(1+'Common Inputs'!CF$14)^CF137","v":-0.33573298299613108},{"$f":"CG153/(1+'Common Inputs'!CG$14)^CG137","v":-0.38712263865339308},{"$f":"CH153/(1+'Common Inputs'!CH$14)^CH137","v":-0.43665731176544764},{"$f":"CI153/(1+'Common Inputs'!CI$14)^CI137","v":-0.48438186527157079},{"$f":"CJ153/(1+'Common Inputs'!CJ$14)^CJ137","v":-0.53034044608180408},{"$f":"CK153/(1+'Common Inputs'!CK$14)^CK137","v":-0.57457612668645175},{"$f":"CL153/(1+'Common Inputs'!CL$14)^CL137","v":-1.7637296792752271},{"$f":"CM153/(1+'Common Inputs'!CM$14)^CM137","v":-1.7769924037408544},{"$f":"CN153/(1+'Common Inputs'!CN$14)^CN137","v":-1.7890179970593578},{"$f":"CO153/(1+'Common Inputs'!CO$14)^CO137","v":-1.8001464003064331},{"$f":"CP153/(1+'Common Inputs'!CP$14)^CP137","v":-0.97749688903032261},{"$f":"CQ153/(1+'Common Inputs'!CQ$14)^CQ137","v":-0.28250516867540731},{"$f":"CR153/(1+'Common Inputs'!CR$14)^CR137","v":-0.33573298299612947},{"$f":"CS153/(1+'Common Inputs'!CS$14)^CS137","v":-0.38712263865339541},{"$f":"CT153/(1+'Common Inputs'!CT$14)^CT137","v":-0.43665731176544925},{"$f":"CU153/(1+'Common Inputs'!CU$14)^CU137","v":-0.4843818652715699},{"$f":"CV153/(1+'Common Inputs'!CV$14)^CV137","v":-0.5303404460818083},{"$f":"CW153/(1+'Common Inputs'!CW$14)^CW137","v":-0.57457612668645031},{"$f":"CX153/(1+'Common Inputs'!CX$14)^CX137","v":-1.7637296792752291},{"$f":"CY153/(1+'Common Inputs'!CY$14)^CY137","v":-1.7769924037408589},{"$f":"CZ153/(1+'Common Inputs'!CZ$14)^CZ137","v":-1.7890179970593572},{"$f":"DA153/(1+'Common Inputs'!DA$14)^DA137","v":-1.8001464003064283},{"$f":"DB153/(1+'Common Inputs'!DB$14)^DB137","v":-0.97749688903032783},{"$f":"DC153/(1+'Common Inputs'!DC$14)^DC137","v":-0.28250516867540909},{"$f":"DD153/(1+'Common Inputs'!DD$14)^DD137","v":-0.3357329829961288},{"$f":"DE153/(1+'Common Inputs'!DE$14)^DE137","v":-0.38712263865339375},{"$f":"DF153/(1+'Common Inputs'!DF$14)^DF137","v":-0.43665731176544986},{"$f":"DG153/(1+'Common Inputs'!DG$14)^DG137","v":-0.48438186527156823},{"$f":"DH153/(1+'Common Inputs'!DH$14)^DH137","v":-0.53034044608180342},{"$f":"DI153/(1+'Common Inputs'!DI$14)^DI137","v":-0.57457612668645053},{"$f":"DJ153/(1+'Common Inputs'!DJ$14)^DJ137","v":-1.7637296792752288},{"$f":"DK153/(1+'Common Inputs'!DK$14)^DK137","v":-1.7769924037408538},{"$f":"DL153/(1+'Common Inputs'!DL$14)^DL137","v":-1.7890179970593549},{"$f":"DM153/(1+'Common Inputs'!DM$14)^DM137","v":-1.8001464003064296},{"$f":"DN153/(1+'Common Inputs'!DN$14)^DN137","v":-0.97749688903032517},{"$f":"DO153/(1+'Common Inputs'!DO$14)^DO137","v":-0.28250516867540737},{"$f":"DP153/(1+'Common Inputs'!DP$14)^DP137","v":-0.33573298299612936},{"$f":"DQ153/(1+'Common Inputs'!DQ$14)^DQ137","v":-0.38712263865339452},{"$f":"DR153/(1+'Common Inputs'!DR$14)^DR137","v":-0.43665731176545253},{"$f":"DS153/(1+'Common Inputs'!DS$14)^DS137","v":-0.48438186527156857},{"$f":"DT153/(1+'Common Inputs'!DT$14)^DT137","v":-0.53034044608180808},{"$f":"DU153/(1+'Common Inputs'!DU$14)^DU137","v":-0.57457612668645053},{"$f":"DV153/(1+'Common Inputs'!DV$14)^DV137","v":-1.7637296792752282},{"$f":"DW153/(1+'Common Inputs'!DW$14)^DW137","v":-1.7769924037408582},{"$f":"DX153/(1+'Common Inputs'!DX$14)^DX137","v":-1.7890179970593552},{"$f":"DY153/(1+'Common Inputs'!DY$14)^DY137","v":-1.8001464003064307},{"$f":"DZ153/(1+'Common Inputs'!DZ$14)^DZ137","v":-0.97749688903032594},{"$f":"EA153/(1+'Common Inputs'!EA$14)^EA137","v":-0.28250516867540798},{"$f":"EB153/(1+'Common Inputs'!EB$14)^EB137","v":-0.33573298299613169},{"$f":"EC153/(1+'Common Inputs'!EC$14)^EC137","v":-0.38712263865339736},{"$f":"ED153/(1+'Common Inputs'!ED$14)^ED137","v":-0.43665731176545225}]
[]
[]
[]
[null,null,null,{"$f":"\"Regulatory Depreciation (\"&'Common Inputs'!J9&\", \"&'Common Inputs'!J8&\")\"","v":"Regulatory Depreciation ($, $2015-16)"}]
[0,null,null,"Year",null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AP14","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,{"$f":"DB14","v":97},98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[]
[null,null,null,{"$f":"E9","v":"Meters"}]
[null,null,null,"Calculation of depreciation (straight line)"]
[null,null,null,"Existing assets at start of period"]
[null,null,null,"% depreciation remaining",null,null,null,null,null,{"$f":"IF(J162<1/$G169,1,MAX(0,1/$G169-I162))","v":1},{"$f":"IF(K162<1/$G169,1,MAX(0,1/$G169-J162))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW162<1/$G169,1,MAX(0,1/$G169-BV162))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation",null,null,{"$f":"IFERROR(1/J$23,1)","v":1},null,null,{"$f":"J62*$G$169*J167","v":0},{"$f":"J169*K167","v":0},{"$f":"K169*L167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW169*BX167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"New assets"]
[null,null,null,"Expected life (years)",null,null,{"$f":"$J$28","v":12}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J63","v":398},0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,{"$f":"AP63","v":0},0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,{"$f":"BV63","v":0},0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB63","v":398},0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0,0,0,0,0,0,0,0,398,0,0,0,0]
[null,null,null,"Depreciation for capex",null,null,"Depreciation rate"]
[null,null,null,1,null,null,{"$f":"IF(G172=0,0,1/G172)","v":8.3333333333333329E-2},null,null,{"$f":"IF($D176=J$14,J$174*$G176,0)","v":33.166666666666664},{"$f":"IFERROR(IF($D176=K$14,K$174*$G176,IF($D176>K$14,0,IF((K$14-$D176+1)>(1/$G176),0,J176))),0)","v":33.166666666666664},{"$f":"IFERROR(IF($D176=L$14,L$174*$G176,IF($D176>L$14,0,IF((L$14-$D176+1)>(1/$G176),0,K176))),0)","v":33.166666666666664},33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D176=BX$14,BX$174*$G176,IF($D176>BX$14,0,IF((BX$14-$D176+1)>(1/$G176),0,BW176))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D176+1","v":2},null,null,{"$f":"G176","v":8.3333333333333329E-2},null,null,0,{"$f":"IFERROR(IF($D177=K$14,K$174*$G177,IF($D177>K$14,0,IF((K$14-$D177+1)>(1/$G177),0,J177))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D177=BW$14,BW$174*$G177,IF($D177>BW$14,0,IF((BW$14-$D177+1)>(1/$G177),0,BV177))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D177+1","v":3},null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D178=K$14,K$174*$G178,IF($D178>K$14,0,IF((K$14-$D178+1)>(1/$G178),0,J178))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D178=BW$14,BW$174*$G178,IF($D178>BW$14,0,IF((BW$14-$D178+1)>(1/$G178),0,BV178))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D179=K$14,K$174*$G179,IF($D179>K$14,0,IF((K$14-$D179+1)>(1/$G179),0,J179))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D179=BW$14,BW$174*$G179,IF($D179>BW$14,0,IF((BW$14-$D179+1)>(1/$G179),0,BV179))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D180=K$14,K$174*$G180,IF($D180>K$14,0,IF((K$14-$D180+1)>(1/$G180),0,J180))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D180=BW$14,BW$174*$G180,IF($D180>BW$14,0,IF((BW$14-$D180+1)>(1/$G180),0,BV180))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D181=K$14,K$174*$G181,IF($D181>K$14,0,IF((K$14-$D181+1)>(1/$G181),0,J181))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D181=BW$14,BW$174*$G181,IF($D181>BW$14,0,IF((BW$14-$D181+1)>(1/$G181),0,BV181))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D182=K$14,K$174*$G182,IF($D182>K$14,0,IF((K$14-$D182+1)>(1/$G182),0,J182))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D182=BW$14,BW$174*$G182,IF($D182>BW$14,0,IF((BW$14-$D182+1)>(1/$G182),0,BV182))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D183=K$14,K$174*$G183,IF($D183>K$14,0,IF((K$14-$D183+1)>(1/$G183),0,J183))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D183=BW$14,BW$174*$G183,IF($D183>BW$14,0,IF((BW$14-$D183+1)>(1/$G183),0,BV183))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D184=K$14,K$174*$G184,IF($D184>K$14,0,IF((K$14-$D184+1)>(1/$G184),0,J184))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D184=BW$14,BW$174*$G184,IF($D184>BW$14,0,IF((BW$14-$D184+1)>(1/$G184),0,BV184))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D185=K$14,K$174*$G185,IF($D185>K$14,0,IF((K$14-$D185+1)>(1/$G185),0,J185))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D185=BW$14,BW$174*$G185,IF($D185>BW$14,0,IF((BW$14-$D185+1)>(1/$G185),0,BV185))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D186=K$14,K$174*$G186,IF($D186>K$14,0,IF((K$14-$D186+1)>(1/$G186),0,J186))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D186=BW$14,BW$174*$G186,IF($D186>BW$14,0,IF((BW$14-$D186+1)>(1/$G186),0,BV186))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D187=K$14,K$174*$G187,IF($D187>K$14,0,IF((K$14-$D187+1)>(1/$G187),0,J187))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D187=BW$14,BW$174*$G187,IF($D187>BW$14,0,IF((BW$14-$D187+1)>(1/$G187),0,BV187))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D188=K$14,K$174*$G188,IF($D188>K$14,0,IF((K$14-$D188+1)>(1/$G188),0,J188))),0)","v":0},0,0,0,0,0,0,0,0,0,0,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D188=BW$14,BW$174*$G188,IF($D188>BW$14,0,IF((BW$14-$D188+1)>(1/$G188),0,BV188))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D189=K$14,K$174*$G189,IF($D189>K$14,0,IF((K$14-$D189+1)>(1/$G189),0,J189))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D189=BW$14,BW$174*$G189,IF($D189>BW$14,0,IF((BW$14-$D189+1)>(1/$G189),0,BV189))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D190=K$14,K$174*$G190,IF($D190>K$14,0,IF((K$14-$D190+1)>(1/$G190),0,J190))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D190=BW$14,BW$174*$G190,IF($D190>BW$14,0,IF((BW$14-$D190+1)>(1/$G190),0,BV190))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D191=K$14,K$174*$G191,IF($D191>K$14,0,IF((K$14-$D191+1)>(1/$G191),0,J191))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D191=BW$14,BW$174*$G191,IF($D191>BW$14,0,IF((BW$14-$D191+1)>(1/$G191),0,BV191))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D192=K$14,K$174*$G192,IF($D192>K$14,0,IF((K$14-$D192+1)>(1/$G192),0,J192))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D192=BW$14,BW$174*$G192,IF($D192>BW$14,0,IF((BW$14-$D192+1)>(1/$G192),0,BV192))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D193=K$14,K$174*$G193,IF($D193>K$14,0,IF((K$14-$D193+1)>(1/$G193),0,J193))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D193=BW$14,BW$174*$G193,IF($D193>BW$14,0,IF((BW$14-$D193+1)>(1/$G193),0,BV193))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D194=K$14,K$174*$G194,IF($D194>K$14,0,IF((K$14-$D194+1)>(1/$G194),0,J194))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D194=BW$14,BW$174*$G194,IF($D194>BW$14,0,IF((BW$14-$D194+1)>(1/$G194),0,BV194))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D195=K$14,K$174*$G195,IF($D195>K$14,0,IF((K$14-$D195+1)>(1/$G195),0,J195))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D195=BW$14,BW$174*$G195,IF($D195>BW$14,0,IF((BW$14-$D195+1)>(1/$G195),0,BV195))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D196=K$14,K$174*$G196,IF($D196>K$14,0,IF((K$14-$D196+1)>(1/$G196),0,J196))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D196=BW$14,BW$174*$G196,IF($D196>BW$14,0,IF((BW$14-$D196+1)>(1/$G196),0,BV196))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D197=K$14,K$174*$G197,IF($D197>K$14,0,IF((K$14-$D197+1)>(1/$G197),0,J197))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D197=BW$14,BW$174*$G197,IF($D197>BW$14,0,IF((BW$14-$D197+1)>(1/$G197),0,BV197))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D198=K$14,K$174*$G198,IF($D198>K$14,0,IF((K$14-$D198+1)>(1/$G198),0,J198))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D198=BW$14,BW$174*$G198,IF($D198>BW$14,0,IF((BW$14-$D198+1)>(1/$G198),0,BV198))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D199=K$14,K$174*$G199,IF($D199>K$14,0,IF((K$14-$D199+1)>(1/$G199),0,J199))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D199=BW$14,BW$174*$G199,IF($D199>BW$14,0,IF((BW$14-$D199+1)>(1/$G199),0,BV199))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,25,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D200=K$14,K$174*$G200,IF($D200>K$14,0,IF((K$14-$D200+1)>(1/$G200),0,J200))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D200=BW$14,BW$174*$G200,IF($D200>BW$14,0,IF((BW$14-$D200+1)>(1/$G200),0,BV200))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,26,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D201=K$14,K$174*$G201,IF($D201>K$14,0,IF((K$14-$D201+1)>(1/$G201),0,J201))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D201=BW$14,BW$174*$G201,IF($D201>BW$14,0,IF((BW$14-$D201+1)>(1/$G201),0,BV201))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,27,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D202=K$14,K$174*$G202,IF($D202>K$14,0,IF((K$14-$D202+1)>(1/$G202),0,J202))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D202=BW$14,BW$174*$G202,IF($D202>BW$14,0,IF((BW$14-$D202+1)>(1/$G202),0,BV202))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,28,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D203=K$14,K$174*$G203,IF($D203>K$14,0,IF((K$14-$D203+1)>(1/$G203),0,J203))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D203=BW$14,BW$174*$G203,IF($D203>BW$14,0,IF((BW$14-$D203+1)>(1/$G203),0,BV203))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,29,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D204=K$14,K$174*$G204,IF($D204>K$14,0,IF((K$14-$D204+1)>(1/$G204),0,J204))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D204=BW$14,BW$174*$G204,IF($D204>BW$14,0,IF((BW$14-$D204+1)>(1/$G204),0,BV204))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,30,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D205=K$14,K$174*$G205,IF($D205>K$14,0,IF((K$14-$D205+1)>(1/$G205),0,J205))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D205=BW$14,BW$174*$G205,IF($D205>BW$14,0,IF((BW$14-$D205+1)>(1/$G205),0,BV205))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,31,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D206=K$14,K$174*$G206,IF($D206>K$14,0,IF((K$14-$D206+1)>(1/$G206),0,J206))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D206=BW$14,BW$174*$G206,IF($D206>BW$14,0,IF((BW$14-$D206+1)>(1/$G206),0,BV206))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,32,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D207=K$14,K$174*$G207,IF($D207>K$14,0,IF((K$14-$D207+1)>(1/$G207),0,J207))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D207=BW$14,BW$174*$G207,IF($D207>BW$14,0,IF((BW$14-$D207+1)>(1/$G207),0,BV207))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,null,null,8.3333333333333329E-2,null,null,{"$f":"IF($D208=J$14,J$174*$G208,0)","v":0},{"$f":"IFERROR(IF($D208=K$14,K$174*$G208,IF($D208>K$14,0,IF((K$14-$D208+1)>(1/$G208),0,J208))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D208=BW$14,BW$174*$G208,IF($D208>BW$14,0,IF((BW$14-$D208+1)>(1/$G208),0,BV208))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D209=K$14,K$174*$G209,IF($D209>K$14,0,IF((K$14-$D209+1)>(1/$G209),0,J209))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D209=BW$14,BW$174*$G209,IF($D209>BW$14,0,IF((BW$14-$D209+1)>(1/$G209),0,BV209))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,35,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D210=K$14,K$174*$G210,IF($D210>K$14,0,IF((K$14-$D210+1)>(1/$G210),0,J210))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D210=BW$14,BW$174*$G210,IF($D210>BW$14,0,IF((BW$14-$D210+1)>(1/$G210),0,BV210))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,36,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D211=K$14,K$174*$G211,IF($D211>K$14,0,IF((K$14-$D211+1)>(1/$G211),0,J211))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D211=BW$14,BW$174*$G211,IF($D211>BW$14,0,IF((BW$14-$D211+1)>(1/$G211),0,BV211))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,37,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D212=K$14,K$174*$G212,IF($D212>K$14,0,IF((K$14-$D212+1)>(1/$G212),0,J212))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D212=BW$14,BW$174*$G212,IF($D212>BW$14,0,IF((BW$14-$D212+1)>(1/$G212),0,BV212))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,38,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D213=K$14,K$174*$G213,IF($D213>K$14,0,IF((K$14-$D213+1)>(1/$G213),0,J213))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D213=BW$14,BW$174*$G213,IF($D213>BW$14,0,IF((BW$14-$D213+1)>(1/$G213),0,BV213))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,39,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D214=K$14,K$174*$G214,IF($D214>K$14,0,IF((K$14-$D214+1)>(1/$G214),0,J214))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D214=BW$14,BW$174*$G214,IF($D214>BW$14,0,IF((BW$14-$D214+1)>(1/$G214),0,BV214))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,40,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D215=K$14,K$174*$G215,IF($D215>K$14,0,IF((K$14-$D215+1)>(1/$G215),0,J215))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D215=BW$14,BW$174*$G215,IF($D215>BW$14,0,IF((BW$14-$D215+1)>(1/$G215),0,BV215))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,41,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D216=K$14,K$174*$G216,IF($D216>K$14,0,IF((K$14-$D216+1)>(1/$G216),0,J216))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D216=BW$14,BW$174*$G216,IF($D216>BW$14,0,IF((BW$14-$D216+1)>(1/$G216),0,BV216))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,42,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D217=K$14,K$174*$G217,IF($D217>K$14,0,IF((K$14-$D217+1)>(1/$G217),0,J217))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D217=BW$14,BW$174*$G217,IF($D217>BW$14,0,IF((BW$14-$D217+1)>(1/$G217),0,BV217))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,43,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D218=K$14,K$174*$G218,IF($D218>K$14,0,IF((K$14-$D218+1)>(1/$G218),0,J218))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D218=BW$14,BW$174*$G218,IF($D218>BW$14,0,IF((BW$14-$D218+1)>(1/$G218),0,BV218))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,44,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D219=K$14,K$174*$G219,IF($D219>K$14,0,IF((K$14-$D219+1)>(1/$G219),0,J219))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D219=BW$14,BW$174*$G219,IF($D219>BW$14,0,IF((BW$14-$D219+1)>(1/$G219),0,BV219))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,45,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D220=K$14,K$174*$G220,IF($D220>K$14,0,IF((K$14-$D220+1)>(1/$G220),0,J220))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D220=BW$14,BW$174*$G220,IF($D220>BW$14,0,IF((BW$14-$D220+1)>(1/$G220),0,BV220))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D221=K$14,K$174*$G221,IF($D221>K$14,0,IF((K$14-$D221+1)>(1/$G221),0,J221))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D221=BW$14,BW$174*$G221,IF($D221>BW$14,0,IF((BW$14-$D221+1)>(1/$G221),0,BV221))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,47,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D222=K$14,K$174*$G222,IF($D222>K$14,0,IF((K$14-$D222+1)>(1/$G222),0,J222))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D222=BW$14,BW$174*$G222,IF($D222>BW$14,0,IF((BW$14-$D222+1)>(1/$G222),0,BV222))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,48,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D223=K$14,K$174*$G223,IF($D223>K$14,0,IF((K$14-$D223+1)>(1/$G223),0,J223))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D223=BW$14,BW$174*$G223,IF($D223>BW$14,0,IF((BW$14-$D223+1)>(1/$G223),0,BV223))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,49,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D224=K$14,K$174*$G224,IF($D224>K$14,0,IF((K$14-$D224+1)>(1/$G224),0,J224))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,0,0,0,0,0,{"$f":"IFERROR(IF($D224=BW$14,BW$174*$G224,IF($D224>BW$14,0,IF((BW$14-$D224+1)>(1/$G224),0,BV224))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D225=K$14,K$174*$G225,IF($D225>K$14,0,IF((K$14-$D225+1)>(1/$G225),0,J225))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D225=BW$14,BW$174*$G225,IF($D225>BW$14,0,IF((BW$14-$D225+1)>(1/$G225),0,BV225))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,51,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D226=K$14,K$174*$G226,IF($D226>K$14,0,IF((K$14-$D226+1)>(1/$G226),0,J226))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D226=BW$14,BW$174*$G226,IF($D226>BW$14,0,IF((BW$14-$D226+1)>(1/$G226),0,BV226))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,52,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D227=K$14,K$174*$G227,IF($D227>K$14,0,IF((K$14-$D227+1)>(1/$G227),0,J227))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D227=BW$14,BW$174*$G227,IF($D227>BW$14,0,IF((BW$14-$D227+1)>(1/$G227),0,BV227))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,53,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D228=K$14,K$174*$G228,IF($D228>K$14,0,IF((K$14-$D228+1)>(1/$G228),0,J228))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D228=BW$14,BW$174*$G228,IF($D228>BW$14,0,IF((BW$14-$D228+1)>(1/$G228),0,BV228))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,54,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D229=K$14,K$174*$G229,IF($D229>K$14,0,IF((K$14-$D229+1)>(1/$G229),0,J229))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D229=BW$14,BW$174*$G229,IF($D229>BW$14,0,IF((BW$14-$D229+1)>(1/$G229),0,BV229))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,55,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D230=K$14,K$174*$G230,IF($D230>K$14,0,IF((K$14-$D230+1)>(1/$G230),0,J230))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D230=BW$14,BW$174*$G230,IF($D230>BW$14,0,IF((BW$14-$D230+1)>(1/$G230),0,BV230))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,56,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D231=K$14,K$174*$G231,IF($D231>K$14,0,IF((K$14-$D231+1)>(1/$G231),0,J231))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D231=BW$14,BW$174*$G231,IF($D231>BW$14,0,IF((BW$14-$D231+1)>(1/$G231),0,BV231))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,57,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D232=K$14,K$174*$G232,IF($D232>K$14,0,IF((K$14-$D232+1)>(1/$G232),0,J232))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D232=BW$14,BW$174*$G232,IF($D232>BW$14,0,IF((BW$14-$D232+1)>(1/$G232),0,BV232))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,58,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D233=K$14,K$174*$G233,IF($D233>K$14,0,IF((K$14-$D233+1)>(1/$G233),0,J233))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D233=BW$14,BW$174*$G233,IF($D233>BW$14,0,IF((BW$14-$D233+1)>(1/$G233),0,BV233))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,59,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D234=K$14,K$174*$G234,IF($D234>K$14,0,IF((K$14-$D234+1)>(1/$G234),0,J234))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D234=BW$14,BW$174*$G234,IF($D234>BW$14,0,IF((BW$14-$D234+1)>(1/$G234),0,BV234))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,60,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D235=K$14,K$174*$G235,IF($D235>K$14,0,IF((K$14-$D235+1)>(1/$G235),0,J235))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D235=BW$14,BW$174*$G235,IF($D235>BW$14,0,IF((BW$14-$D235+1)>(1/$G235),0,BV235))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,61,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D236=K$14,K$174*$G236,IF($D236>K$14,0,IF((K$14-$D236+1)>(1/$G236),0,J236))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,{"$f":"IFERROR(IF($D236=BW$14,BW$174*$G236,IF($D236>BW$14,0,IF((BW$14-$D236+1)>(1/$G236),0,BV236))),0)","v":33.166666666666664},33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,62,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D237=K$14,K$174*$G237,IF($D237>K$14,0,IF((K$14-$D237+1)>(1/$G237),0,J237))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D237=BW$14,BW$174*$G237,IF($D237>BW$14,0,IF((BW$14-$D237+1)>(1/$G237),0,BV237))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,63,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D238=K$14,K$174*$G238,IF($D238>K$14,0,IF((K$14-$D238+1)>(1/$G238),0,J238))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D238=BW$14,BW$174*$G238,IF($D238>BW$14,0,IF((BW$14-$D238+1)>(1/$G238),0,BV238))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,64,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D239=K$14,K$174*$G239,IF($D239>K$14,0,IF((K$14-$D239+1)>(1/$G239),0,J239))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D239=BW$14,BW$174*$G239,IF($D239>BW$14,0,IF((BW$14-$D239+1)>(1/$G239),0,BV239))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,65,null,null,8.3333333333333329E-2,null,null,{"$f":"IF($D240=J$14,J$174*$G240,0)","v":0},{"$f":"IFERROR(IF($D240=K$14,K$174*$G240,IF($D240>K$14,0,IF((K$14-$D240+1)>(1/$G240),0,J240))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D240=BW$14,BW$174*$G240,IF($D240>BW$14,0,IF((BW$14-$D240+1)>(1/$G240),0,BV240))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,66,null,null,{"$f":"G240","v":8.3333333333333329E-2},null,null,0,{"$f":"IFERROR(IF($D241=K$14,K$174*$G241,IF($D241>K$14,0,IF((K$14-$D241+1)>(1/$G241),0,J241))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D241=BW$14,BW$174*$G241,IF($D241>BW$14,0,IF((BW$14-$D241+1)>(1/$G241),0,BV241))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D241+1","v":67},null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D242=K$14,K$174*$G242,IF($D242>K$14,0,IF((K$14-$D242+1)>(1/$G242),0,J242))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D242=BW$14,BW$174*$G242,IF($D242>BW$14,0,IF((BW$14-$D242+1)>(1/$G242),0,BV242))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,68,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D243=K$14,K$174*$G243,IF($D243>K$14,0,IF((K$14-$D243+1)>(1/$G243),0,J243))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D243=BW$14,BW$174*$G243,IF($D243>BW$14,0,IF((BW$14-$D243+1)>(1/$G243),0,BV243))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,69,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D244=K$14,K$174*$G244,IF($D244>K$14,0,IF((K$14-$D244+1)>(1/$G244),0,J244))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D244=BW$14,BW$174*$G244,IF($D244>BW$14,0,IF((BW$14-$D244+1)>(1/$G244),0,BV244))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,70,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D245=K$14,K$174*$G245,IF($D245>K$14,0,IF((K$14-$D245+1)>(1/$G245),0,J245))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D245=BW$14,BW$174*$G245,IF($D245>BW$14,0,IF((BW$14-$D245+1)>(1/$G245),0,BV245))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,71,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D246=K$14,K$174*$G246,IF($D246>K$14,0,IF((K$14-$D246+1)>(1/$G246),0,J246))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D246=BW$14,BW$174*$G246,IF($D246>BW$14,0,IF((BW$14-$D246+1)>(1/$G246),0,BV246))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,72,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D247=K$14,K$174*$G247,IF($D247>K$14,0,IF((K$14-$D247+1)>(1/$G247),0,J247))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D247=BW$14,BW$174*$G247,IF($D247>BW$14,0,IF((BW$14-$D247+1)>(1/$G247),0,BV247))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,73,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D248=K$14,K$174*$G248,IF($D248>K$14,0,IF((K$14-$D248+1)>(1/$G248),0,J248))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D248=BW$14,BW$174*$G248,IF($D248>BW$14,0,IF((BW$14-$D248+1)>(1/$G248),0,BV248))),0)","v":0},0,0,0,0,0,0,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,74,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D249=K$14,K$174*$G249,IF($D249>K$14,0,IF((K$14-$D249+1)>(1/$G249),0,J249))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D249=BW$14,BW$174*$G249,IF($D249>BW$14,0,IF((BW$14-$D249+1)>(1/$G249),0,BV249))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,75,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D250=K$14,K$174*$G250,IF($D250>K$14,0,IF((K$14-$D250+1)>(1/$G250),0,J250))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D250=BW$14,BW$174*$G250,IF($D250>BW$14,0,IF((BW$14-$D250+1)>(1/$G250),0,BV250))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,77,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D252=K$14,K$174*$G252,IF($D252>K$14,0,IF((K$14-$D252+1)>(1/$G252),0,J252))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D252=BW$14,BW$174*$G252,IF($D252>BW$14,0,IF((BW$14-$D252+1)>(1/$G252),0,BV252))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,79,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D254=K$14,K$174*$G254,IF($D254>K$14,0,IF((K$14-$D254+1)>(1/$G254),0,J254))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D254=BW$14,BW$174*$G254,IF($D254>BW$14,0,IF((BW$14-$D254+1)>(1/$G254),0,BV254))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,82,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D257=K$14,K$174*$G257,IF($D257>K$14,0,IF((K$14-$D257+1)>(1/$G257),0,J257))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D257=BW$14,BW$174*$G257,IF($D257>BW$14,0,IF((BW$14-$D257+1)>(1/$G257),0,BV257))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,86,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D261=K$14,K$174*$G261,IF($D261>K$14,0,IF((K$14-$D261+1)>(1/$G261),0,J261))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D261=BW$14,BW$174*$G261,IF($D261>BW$14,0,IF((BW$14-$D261+1)>(1/$G261),0,BV261))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,88,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D263=K$14,K$174*$G263,IF($D263>K$14,0,IF((K$14-$D263+1)>(1/$G263),0,J263))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D263=BW$14,BW$174*$G263,IF($D263>BW$14,0,IF((BW$14-$D263+1)>(1/$G263),0,BV263))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,91,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D266=K$14,K$174*$G266,IF($D266>K$14,0,IF((K$14-$D266+1)>(1/$G266),0,J266))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D266=BW$14,BW$174*$G266,IF($D266>BW$14,0,IF((BW$14-$D266+1)>(1/$G266),0,BV266))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,92,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D267=K$14,K$174*$G267,IF($D267>K$14,0,IF((K$14-$D267+1)>(1/$G267),0,J267))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D267=BW$14,BW$174*$G267,IF($D267>BW$14,0,IF((BW$14-$D267+1)>(1/$G267),0,BV267))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,95,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D270=K$14,K$174*$G270,IF($D270>K$14,0,IF((K$14-$D270+1)>(1/$G270),0,J270))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D270=BW$14,BW$174*$G270,IF($D270>BW$14,0,IF((BW$14-$D270+1)>(1/$G270),0,BV270))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,99,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D274=K$14,K$174*$G274,IF($D274>K$14,0,IF((K$14-$D274+1)>(1/$G274),0,J274))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D274=BW$14,BW$174*$G274,IF($D274>BW$14,0,IF((BW$14-$D274+1)>(1/$G274),0,BV274))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,101,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D276=K$14,K$174*$G276,IF($D276>K$14,0,IF((K$14-$D276+1)>(1/$G276),0,J276))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D276=BW$14,BW$174*$G276,IF($D276>BW$14,0,IF((BW$14-$D276+1)>(1/$G276),0,BV276))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,104,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D279=K$14,K$174*$G279,IF($D279>K$14,0,IF((K$14-$D279+1)>(1/$G279),0,J279))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D279=BW$14,BW$174*$G279,IF($D279>BW$14,0,IF((BW$14-$D279+1)>(1/$G279),0,BV279))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,108,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D283=K$14,K$174*$G283,IF($D283>K$14,0,IF((K$14-$D283+1)>(1/$G283),0,J283))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D283=BW$14,BW$174*$G283,IF($D283>BW$14,0,IF((BW$14-$D283+1)>(1/$G283),0,BV283))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,110,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D285=K$14,K$174*$G285,IF($D285>K$14,0,IF((K$14-$D285+1)>(1/$G285),0,J285))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D285=BW$14,BW$174*$G285,IF($D285>BW$14,0,IF((BW$14-$D285+1)>(1/$G285),0,BV285))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,113,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D288=K$14,K$174*$G288,IF($D288>K$14,0,IF((K$14-$D288+1)>(1/$G288),0,J288))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D288=BW$14,BW$174*$G288,IF($D288>BW$14,0,IF((BW$14-$D288+1)>(1/$G288),0,BV288))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,114,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D289=K$14,K$174*$G289,IF($D289>K$14,0,IF((K$14-$D289+1)>(1/$G289),0,J289))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D289=BW$14,BW$174*$G289,IF($D289>BW$14,0,IF((BW$14-$D289+1)>(1/$G289),0,BV289))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,117,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D292=K$14,K$174*$G292,IF($D292>K$14,0,IF((K$14-$D292+1)>(1/$G292),0,J292))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D292=BW$14,BW$174*$G292,IF($D292>BW$14,0,IF((BW$14-$D292+1)>(1/$G292),0,BV292))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,121,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D296=K$14,K$174*$G296,IF($D296>K$14,0,IF((K$14-$D296+1)>(1/$G296),0,J296))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D296=BW$14,BW$174*$G296,IF($D296>BW$14,0,IF((BW$14-$D296+1)>(1/$G296),0,BV296))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664,33.166666666666664]
[null,null,null,123,null,null,8.3333333333333329E-2,null,null,0,{"$f":"IFERROR(IF($D298=K$14,K$174*$G298,IF($D298>K$14,0,IF((K$14-$D298+1)>(1/$G298),0,J298))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D298=BW$14,BW$174*$G298,IF($D298>BW$14,0,IF((BW$14-$D298+1)>(1/$G298),0,BV298))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,null,null,"Year",null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AP14","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,{"$f":"DB14","v":97},98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[null,null,null,"Calculation of depreciation (straight line)"]
[null,null,null,"Existing assets at start of period"]
[]
[null,null,null,"New assets"]
[null,null,null,"Depreciation for capex",null,null,"Depreciation rate"]
[null,null,null,{"$f":"D319+1","v":2},null,null,{"$f":"G319","v":0},null,null,0,{"$f":"IFERROR(IF($D320=K$14,K$317*$G320,IF($D320>K$14,0,IF((K$14-$D320+1)>(1/$G320),0,J320))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D320=BW$14,BW$317*$G320,IF($D320>BW$14,0,IF((BW$14-$D320+1)>(1/$G320),0,BV320))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,null,0,null,null,0,{"$f":"IFERROR(IF($D323=K$14,K$317*$G323,IF($D323>K$14,0,IF((K$14-$D323+1)>(1/$G323),0,J323))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D323=BW$14,BW$317*$G323,IF($D323>BW$14,0,IF((BW$14-$D323+1)>(1/$G323),0,BV323))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,0,null,null,0,{"$f":"IFERROR(IF($D327=K$14,K$317*$G327,IF($D327>K$14,0,IF((K$14-$D327+1)>(1/$G327),0,J327))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D327=BW$14,BW$317*$G327,IF($D327>BW$14,0,IF((BW$14-$D327+1)>(1/$G327),0,BV327))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,0,null,null,0,{"$f":"IFERROR(IF($D330=K$14,K$317*$G330,IF($D330>K$14,0,IF((K$14-$D330+1)>(1/$G330),0,J330))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D330=BW$14,BW$317*$G330,IF($D330>BW$14,0,IF((BW$14-$D330+1)>(1/$G330),0,BV330))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,null,0,null,null,0,{"$f":"IFERROR(IF($D331=K$14,K$317*$G331,IF($D331>K$14,0,IF((K$14-$D331+1)>(1/$G331),0,J331))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D331=BW$14,BW$317*$G331,IF($D331>BW$14,0,IF((BW$14-$D331+1)>(1/$G331),0,BV331))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,0,null,null,0,{"$f":"IFERROR(IF($D333=K$14,K$317*$G333,IF($D333>K$14,0,IF((K$14-$D333+1)>(1/$G333),0,J333))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D333=BW$14,BW$317*$G333,IF($D333>BW$14,0,IF((BW$14-$D333+1)>(1/$G333),0,BV333))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,0,null,null,0,{"$f":"IFERROR(IF($D336=K$14,K$317*$G336,IF($D336>K$14,0,IF((K$14-$D336+1)>(1/$G336),0,J336))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D336=BW$14,BW$317*$G336,IF($D336>BW$14,0,IF((BW$14-$D336+1)>(1/$G336),0,BV336))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,null,0,null,null,0,{"$f":"IFERROR(IF($D340=K$14,K$317*$G340,IF($D340>K$14,0,IF((K$14-$D340+1)>(1/$G340),0,J340))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D340=BW$14,BW$317*$G340,IF($D340>BW$14,0,IF((BW$14-$D340+1)>(1/$G340),0,BV340))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,null,0,null,null,0,{"$f":"IFERROR(IF($D342=K$14,K$317*$G342,IF($D342>K$14,0,IF((K$14-$D342+1)>(1/$G342),0,J342))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D342=BW$14,BW$317*$G342,IF($D342>BW$14,0,IF((BW$14-$D342+1)>(1/$G342),0,BV342))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,27,null,null,0,null,null,0,{"$f":"IFERROR(IF($D345=K$14,K$317*$G345,IF($D345>K$14,0,IF((K$14-$D345+1)>(1/$G345),0,J345))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D345=BW$14,BW$317*$G345,IF($D345>BW$14,0,IF((BW$14-$D345+1)>(1/$G345),0,BV345))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,31,null,null,0,null,null,0,{"$f":"IFERROR(IF($D349=K$14,K$317*$G349,IF($D349>K$14,0,IF((K$14-$D349+1)>(1/$G349),0,J349))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D349=BW$14,BW$317*$G349,IF($D349>BW$14,0,IF((BW$14-$D349+1)>(1/$G349),0,BV349))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,null,null,0,null,null,0,{"$f":"IFERROR(IF($D352=K$14,K$317*$G352,IF($D352>K$14,0,IF((K$14-$D352+1)>(1/$G352),0,J352))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D352=BW$14,BW$317*$G352,IF($D352>BW$14,0,IF((BW$14-$D352+1)>(1/$G352),0,BV352))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,35,null,null,0,null,null,0,{"$f":"IFERROR(IF($D353=K$14,K$317*$G353,IF($D353>K$14,0,IF((K$14-$D353+1)>(1/$G353),0,J353))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D353=BW$14,BW$317*$G353,IF($D353>BW$14,0,IF((BW$14-$D353+1)>(1/$G353),0,BV353))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,39,null,null,0,null,null,0,{"$f":"IFERROR(IF($D357=K$14,K$317*$G357,IF($D357>K$14,0,IF((K$14-$D357+1)>(1/$G357),0,J357))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D357=BW$14,BW$317*$G357,IF($D357>BW$14,0,IF((BW$14-$D357+1)>(1/$G357),0,BV357))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,40,null,null,0,null,null,0,{"$f":"IFERROR(IF($D358=K$14,K$317*$G358,IF($D358>K$14,0,IF((K$14-$D358+1)>(1/$G358),0,J358))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D358=BW$14,BW$317*$G358,IF($D358>BW$14,0,IF((BW$14-$D358+1)>(1/$G358),0,BV358))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,44,null,null,0,null,null,0,{"$f":"IFERROR(IF($D362=K$14,K$317*$G362,IF($D362>K$14,0,IF((K$14-$D362+1)>(1/$G362),0,J362))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D362=BW$14,BW$317*$G362,IF($D362>BW$14,0,IF((BW$14-$D362+1)>(1/$G362),0,BV362))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,47,null,null,0,null,null,0,{"$f":"IFERROR(IF($D365=K$14,K$317*$G365,IF($D365>K$14,0,IF((K$14-$D365+1)>(1/$G365),0,J365))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D365=BW$14,BW$317*$G365,IF($D365>BW$14,0,IF((BW$14-$D365+1)>(1/$G365),0,BV365))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,null,null,0,null,null,0,{"$f":"IFERROR(IF($D368=K$14,K$317*$G368,IF($D368>K$14,0,IF((K$14-$D368+1)>(1/$G368),0,J368))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D368=BW$14,BW$317*$G368,IF($D368>BW$14,0,IF((BW$14-$D368+1)>(1/$G368),0,BV368))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,53,null,null,0,null,null,0,{"$f":"IFERROR(IF($D371=K$14,K$317*$G371,IF($D371>K$14,0,IF((K$14-$D371+1)>(1/$G371),0,J371))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D371=BW$14,BW$317*$G371,IF($D371>BW$14,0,IF((BW$14-$D371+1)>(1/$G371),0,BV371))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,56,null,null,0,null,null,0,{"$f":"IFERROR(IF($D374=K$14,K$317*$G374,IF($D374>K$14,0,IF((K$14-$D374+1)>(1/$G374),0,J374))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D374=BW$14,BW$317*$G374,IF($D374>BW$14,0,IF((BW$14-$D374+1)>(1/$G374),0,BV374))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,57,null,null,0,null,null,0,{"$f":"IFERROR(IF($D375=K$14,K$317*$G375,IF($D375>K$14,0,IF((K$14-$D375+1)>(1/$G375),0,J375))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D375=BW$14,BW$317*$G375,IF($D375>BW$14,0,IF((BW$14-$D375+1)>(1/$G375),0,BV375))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,61,null,null,0,null,null,0,{"$f":"IFERROR(IF($D379=K$14,K$317*$G379,IF($D379>K$14,0,IF((K$14-$D379+1)>(1/$G379),0,J379))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D379=BW$14,BW$317*$G379,IF($D379>BW$14,0,IF((BW$14-$D379+1)>(1/$G379),0,BV379))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,62,null,null,0,null,null,0,{"$f":"IFERROR(IF($D380=K$14,K$317*$G380,IF($D380>K$14,0,IF((K$14-$D380+1)>(1/$G380),0,J380))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D380=BW$14,BW$317*$G380,IF($D380>BW$14,0,IF((BW$14-$D380+1)>(1/$G380),0,BV380))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,66,null,null,{"$f":"G383","v":0},null,null,0,{"$f":"IFERROR(IF($D384=K$14,K$317*$G384,IF($D384>K$14,0,IF((K$14-$D384+1)>(1/$G384),0,J384))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D384=BW$14,BW$317*$G384,IF($D384>BW$14,0,IF((BW$14-$D384+1)>(1/$G384),0,BV384))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,69,null,null,0,null,null,0,{"$f":"IFERROR(IF($D387=K$14,K$317*$G387,IF($D387>K$14,0,IF((K$14-$D387+1)>(1/$G387),0,J387))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D387=BW$14,BW$317*$G387,IF($D387>BW$14,0,IF((BW$14-$D387+1)>(1/$G387),0,BV387))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,72,null,null,0,null,null,0,{"$f":"IFERROR(IF($D390=K$14,K$317*$G390,IF($D390>K$14,0,IF((K$14-$D390+1)>(1/$G390),0,J390))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D390=BW$14,BW$317*$G390,IF($D390>BW$14,0,IF((BW$14-$D390+1)>(1/$G390),0,BV390))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,75,null,null,0,null,null,0,{"$f":"IFERROR(IF($D393=K$14,K$317*$G393,IF($D393>K$14,0,IF((K$14-$D393+1)>(1/$G393),0,J393))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D393=BW$14,BW$317*$G393,IF($D393>BW$14,0,IF((BW$14-$D393+1)>(1/$G393),0,BV393))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,78,null,null,0,null,null,0,{"$f":"IFERROR(IF($D396=K$14,K$317*$G396,IF($D396>K$14,0,IF((K$14-$D396+1)>(1/$G396),0,J396))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D396=BW$14,BW$317*$G396,IF($D396>BW$14,0,IF((BW$14-$D396+1)>(1/$G396),0,BV396))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,79,null,null,0,null,null,0,{"$f":"IFERROR(IF($D397=K$14,K$317*$G397,IF($D397>K$14,0,IF((K$14-$D397+1)>(1/$G397),0,J397))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D397=BW$14,BW$317*$G397,IF($D397>BW$14,0,IF((BW$14-$D397+1)>(1/$G397),0,BV397))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,82,null,null,0,null,null,0,{"$f":"IFERROR(IF($D400=K$14,K$317*$G400,IF($D400>K$14,0,IF((K$14-$D400+1)>(1/$G400),0,J400))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D400=BW$14,BW$317*$G400,IF($D400>BW$14,0,IF((BW$14-$D400+1)>(1/$G400),0,BV400))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,85,null,null,0,null,null,0,{"$f":"IFERROR(IF($D403=K$14,K$317*$G403,IF($D403>K$14,0,IF((K$14-$D403+1)>(1/$G403),0,J403))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D403=BW$14,BW$317*$G403,IF($D403>BW$14,0,IF((BW$14-$D403+1)>(1/$G403),0,BV403))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,88,null,null,0,null,null,0,{"$f":"IFERROR(IF($D406=K$14,K$317*$G406,IF($D406>K$14,0,IF((K$14-$D406+1)>(1/$G406),0,J406))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D406=BW$14,BW$317*$G406,IF($D406>BW$14,0,IF((BW$14-$D406+1)>(1/$G406),0,BV406))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,91,null,null,0,null,null,0,{"$f":"IFERROR(IF($D409=K$14,K$317*$G409,IF($D409>K$14,0,IF((K$14-$D409+1)>(1/$G409),0,J409))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D409=BW$14,BW$317*$G409,IF($D409>BW$14,0,IF((BW$14-$D409+1)>(1/$G409),0,BV409))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,95,null,null,0,null,null,0,{"$f":"IFERROR(IF($D413=K$14,K$317*$G413,IF($D413>K$14,0,IF((K$14-$D413+1)>(1/$G413),0,J413))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D413=BW$14,BW$317*$G413,IF($D413>BW$14,0,IF((BW$14-$D413+1)>(1/$G413),0,BV413))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,96,null,null,0,null,null,0,{"$f":"IFERROR(IF($D414=K$14,K$317*$G414,IF($D414>K$14,0,IF((K$14-$D414+1)>(1/$G414),0,J414))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D414=BW$14,BW$317*$G414,IF($D414>BW$14,0,IF((BW$14-$D414+1)>(1/$G414),0,BV414))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,100,null,null,0,null,null,0,{"$f":"IFERROR(IF($D418=K$14,K$317*$G418,IF($D418>K$14,0,IF((K$14-$D418+1)>(1/$G418),0,J418))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D418=BW$14,BW$317*$G418,IF($D418>BW$14,0,IF((BW$14-$D418+1)>(1/$G418),0,BV418))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,101,null,null,0,null,null,0,{"$f":"IFERROR(IF($D419=K$14,K$317*$G419,IF($D419>K$14,0,IF((K$14-$D419+1)>(1/$G419),0,J419))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D419=BW$14,BW$317*$G419,IF($D419>BW$14,0,IF((BW$14-$D419+1)>(1/$G419),0,BV419))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,104,null,null,0,null,null,0,{"$f":"IFERROR(IF($D422=K$14,K$317*$G422,IF($D422>K$14,0,IF((K$14-$D422+1)>(1/$G422),0,J422))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D422=BW$14,BW$317*$G422,IF($D422>BW$14,0,IF((BW$14-$D422+1)>(1/$G422),0,BV422))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,107,null,null,0,null,null,0,{"$f":"IFERROR(IF($D425=K$14,K$317*$G425,IF($D425>K$14,0,IF((K$14-$D425+1)>(1/$G425),0,J425))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D425=BW$14,BW$317*$G425,IF($D425>BW$14,0,IF((BW$14-$D425+1)>(1/$G425),0,BV425))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,110,null,null,0,null,null,0,{"$f":"IFERROR(IF($D428=K$14,K$317*$G428,IF($D428>K$14,0,IF((K$14-$D428+1)>(1/$G428),0,J428))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D428=BW$14,BW$317*$G428,IF($D428>BW$14,0,IF((BW$14-$D428+1)>(1/$G428),0,BV428))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,113,null,null,0,null,null,0,{"$f":"IFERROR(IF($D431=K$14,K$317*$G431,IF($D431>K$14,0,IF((K$14-$D431+1)>(1/$G431),0,J431))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D431=BW$14,BW$317*$G431,IF($D431>BW$14,0,IF((BW$14-$D431+1)>(1/$G431),0,BV431))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,117,null,null,0,null,null,0,{"$f":"IFERROR(IF($D435=K$14,K$317*$G435,IF($D435>K$14,0,IF((K$14-$D435+1)>(1/$G435),0,J435))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D435=BW$14,BW$317*$G435,IF($D435>BW$14,0,IF((BW$14-$D435+1)>(1/$G435),0,BV435))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,118,null,null,0,null,null,0,{"$f":"IFERROR(IF($D436=K$14,K$317*$G436,IF($D436>K$14,0,IF((K$14-$D436+1)>(1/$G436),0,J436))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D436=BW$14,BW$317*$G436,IF($D436>BW$14,0,IF((BW$14-$D436+1)>(1/$G436),0,BV436))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,122,null,null,0,null,null,0,{"$f":"IFERROR(IF($D440=K$14,K$317*$G440,IF($D440>K$14,0,IF((K$14-$D440+1)>(1/$G440),0,J440))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D440=BW$14,BW$317*$G440,IF($D440>BW$14,0,IF((BW$14-$D440+1)>(1/$G440),0,BV440))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,123,null,null,0,null,null,0,{"$f":"IFERROR(IF($D441=K$14,K$317*$G441,IF($D441>K$14,0,IF((K$14-$D441+1)>(1/$G441),0,J441))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D441=BW$14,BW$317*$G441,IF($D441>BW$14,0,IF((BW$14-$D441+1)>(1/$G441),0,BV441))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"AFOC Depreciation (\"&'Common Inputs'!J9&\", $Nominal)\"","v":"AFOC Depreciation ($, $Nominal)"}]
[null,null,null,"New assets"]
[]
[null,null,null,{"$f":"D456+1","v":2},null,null,{"$f":"G456","v":0.05},null,null,{"$f":"IF($D457=J$14,J$454*$G457,0)","v":0},{"$f":"IFERROR(IF($D457=K$14,K$454*$G457,IF($D457>K$14,0,IF((K$14-$D457+1)>(1/$G457),0,J457))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D457=BW$14,BW$454*$G457,IF($D457>BW$14,0,IF((BW$14-$D457+1)>(1/$G457),0,BV457))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D460=K$14,K$454*$G460,IF($D460>K$14,0,IF((K$14-$D460+1)>(1/$G460),0,J460))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D460=BW$14,BW$454*$G460,IF($D460>BW$14,0,IF((BW$14-$D460+1)>(1/$G460),0,BV460))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D462=K$14,K$454*$G462,IF($D462>K$14,0,IF((K$14-$D462+1)>(1/$G462),0,J462))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D462=BW$14,BW$454*$G462,IF($D462>BW$14,0,IF((BW$14-$D462+1)>(1/$G462),0,BV462))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D463=K$14,K$454*$G463,IF($D463>K$14,0,IF((K$14-$D463+1)>(1/$G463),0,J463))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D463=BW$14,BW$454*$G463,IF($D463>BW$14,0,IF((BW$14-$D463+1)>(1/$G463),0,BV463))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D466=K$14,K$454*$G466,IF($D466>K$14,0,IF((K$14-$D466+1)>(1/$G466),0,J466))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D466=BW$14,BW$454*$G466,IF($D466>BW$14,0,IF((BW$14-$D466+1)>(1/$G466),0,BV466))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D470=K$14,K$454*$G470,IF($D470>K$14,0,IF((K$14-$D470+1)>(1/$G470),0,J470))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D470=BW$14,BW$454*$G470,IF($D470>BW$14,0,IF((BW$14-$D470+1)>(1/$G470),0,BV470))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D473=K$14,K$454*$G473,IF($D473>K$14,0,IF((K$14-$D473+1)>(1/$G473),0,J473))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D473=BW$14,BW$454*$G473,IF($D473>BW$14,0,IF((BW$14-$D473+1)>(1/$G473),0,BV473))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D475=K$14,K$454*$G475,IF($D475>K$14,0,IF((K$14-$D475+1)>(1/$G475),0,J475))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D475=BW$14,BW$454*$G475,IF($D475>BW$14,0,IF((BW$14-$D475+1)>(1/$G475),0,BV475))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D479=K$14,K$454*$G479,IF($D479>K$14,0,IF((K$14-$D479+1)>(1/$G479),0,J479))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D479=BW$14,BW$454*$G479,IF($D479>BW$14,0,IF((BW$14-$D479+1)>(1/$G479),0,BV479))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,27,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D482=K$14,K$454*$G482,IF($D482>K$14,0,IF((K$14-$D482+1)>(1/$G482),0,J482))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D482=BW$14,BW$454*$G482,IF($D482>BW$14,0,IF((BW$14-$D482+1)>(1/$G482),0,BV482))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,29,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D484=K$14,K$454*$G484,IF($D484>K$14,0,IF((K$14-$D484+1)>(1/$G484),0,J484))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D484=BW$14,BW$454*$G484,IF($D484>BW$14,0,IF((BW$14-$D484+1)>(1/$G484),0,BV484))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,30,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D485=K$14,K$454*$G485,IF($D485>K$14,0,IF((K$14-$D485+1)>(1/$G485),0,J485))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D485=BW$14,BW$454*$G485,IF($D485>BW$14,0,IF((BW$14-$D485+1)>(1/$G485),0,BV485))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D488=K$14,K$454*$G488,IF($D488>K$14,0,IF((K$14-$D488+1)>(1/$G488),0,J488))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D488=BW$14,BW$454*$G488,IF($D488>BW$14,0,IF((BW$14-$D488+1)>(1/$G488),0,BV488))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,37,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D492=K$14,K$454*$G492,IF($D492>K$14,0,IF((K$14-$D492+1)>(1/$G492),0,J492))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D492=BW$14,BW$454*$G492,IF($D492>BW$14,0,IF((BW$14-$D492+1)>(1/$G492),0,BV492))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,40,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D495=K$14,K$454*$G495,IF($D495>K$14,0,IF((K$14-$D495+1)>(1/$G495),0,J495))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D495=BW$14,BW$454*$G495,IF($D495>BW$14,0,IF((BW$14-$D495+1)>(1/$G495),0,BV495))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,42,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D497=K$14,K$454*$G497,IF($D497>K$14,0,IF((K$14-$D497+1)>(1/$G497),0,J497))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D497=BW$14,BW$454*$G497,IF($D497>BW$14,0,IF((BW$14-$D497+1)>(1/$G497),0,BV497))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D501=K$14,K$454*$G501,IF($D501>K$14,0,IF((K$14-$D501+1)>(1/$G501),0,J501))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D501=BW$14,BW$454*$G501,IF($D501>BW$14,0,IF((BW$14-$D501+1)>(1/$G501),0,BV501))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,49,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D504=K$14,K$454*$G504,IF($D504>K$14,0,IF((K$14-$D504+1)>(1/$G504),0,J504))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D504=BW$14,BW$454*$G504,IF($D504>BW$14,0,IF((BW$14-$D504+1)>(1/$G504),0,BV504))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D505=K$14,K$454*$G505,IF($D505>K$14,0,IF((K$14-$D505+1)>(1/$G505),0,J505))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D505=BW$14,BW$454*$G505,IF($D505>BW$14,0,IF((BW$14-$D505+1)>(1/$G505),0,BV505))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,53,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D508=K$14,K$454*$G508,IF($D508>K$14,0,IF((K$14-$D508+1)>(1/$G508),0,J508))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D508=BW$14,BW$454*$G508,IF($D508>BW$14,0,IF((BW$14-$D508+1)>(1/$G508),0,BV508))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,55,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D510=K$14,K$454*$G510,IF($D510>K$14,0,IF((K$14-$D510+1)>(1/$G510),0,J510))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D510=BW$14,BW$454*$G510,IF($D510>BW$14,0,IF((BW$14-$D510+1)>(1/$G510),0,BV510))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,59,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D514=K$14,K$454*$G514,IF($D514>K$14,0,IF((K$14-$D514+1)>(1/$G514),0,J514))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D514=BW$14,BW$454*$G514,IF($D514>BW$14,0,IF((BW$14-$D514+1)>(1/$G514),0,BV514))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,62,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D517=K$14,K$454*$G517,IF($D517>K$14,0,IF((K$14-$D517+1)>(1/$G517),0,J517))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D517=BW$14,BW$454*$G517,IF($D517>BW$14,0,IF((BW$14-$D517+1)>(1/$G517),0,BV517))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,64,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D519=K$14,K$454*$G519,IF($D519>K$14,0,IF((K$14-$D519+1)>(1/$G519),0,J519))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D519=BW$14,BW$454*$G519,IF($D519>BW$14,0,IF((BW$14-$D519+1)>(1/$G519),0,BV519))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,68,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D523=K$14,K$454*$G523,IF($D523>K$14,0,IF((K$14-$D523+1)>(1/$G523),0,J523))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D523=BW$14,BW$454*$G523,IF($D523>BW$14,0,IF((BW$14-$D523+1)>(1/$G523),0,BV523))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,71,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D526=K$14,K$454*$G526,IF($D526>K$14,0,IF((K$14-$D526+1)>(1/$G526),0,J526))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D526=BW$14,BW$454*$G526,IF($D526>BW$14,0,IF((BW$14-$D526+1)>(1/$G526),0,BV526))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,72,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D527=K$14,K$454*$G527,IF($D527>K$14,0,IF((K$14-$D527+1)>(1/$G527),0,J527))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D527=BW$14,BW$454*$G527,IF($D527>BW$14,0,IF((BW$14-$D527+1)>(1/$G527),0,BV527))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,75,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D530=K$14,K$454*$G530,IF($D530>K$14,0,IF((K$14-$D530+1)>(1/$G530),0,J530))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D530=BW$14,BW$454*$G530,IF($D530>BW$14,0,IF((BW$14-$D530+1)>(1/$G530),0,BV530))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,77,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D532=K$14,K$454*$G532,IF($D532>K$14,0,IF((K$14-$D532+1)>(1/$G532),0,J532))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D532=BW$14,BW$454*$G532,IF($D532>BW$14,0,IF((BW$14-$D532+1)>(1/$G532),0,BV532))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,81,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D536=K$14,K$454*$G536,IF($D536>K$14,0,IF((K$14-$D536+1)>(1/$G536),0,J536))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D536=BW$14,BW$454*$G536,IF($D536>BW$14,0,IF((BW$14-$D536+1)>(1/$G536),0,BV536))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,84,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D539=K$14,K$454*$G539,IF($D539>K$14,0,IF((K$14-$D539+1)>(1/$G539),0,J539))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D539=BW$14,BW$454*$G539,IF($D539>BW$14,0,IF((BW$14-$D539+1)>(1/$G539),0,BV539))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,86,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D541=K$14,K$454*$G541,IF($D541>K$14,0,IF((K$14-$D541+1)>(1/$G541),0,J541))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D541=BW$14,BW$454*$G541,IF($D541>BW$14,0,IF((BW$14-$D541+1)>(1/$G541),0,BV541))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,90,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D545=K$14,K$454*$G545,IF($D545>K$14,0,IF((K$14-$D545+1)>(1/$G545),0,J545))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D545=BW$14,BW$454*$G545,IF($D545>BW$14,0,IF((BW$14-$D545+1)>(1/$G545),0,BV545))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,93,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D548=K$14,K$454*$G548,IF($D548>K$14,0,IF((K$14-$D548+1)>(1/$G548),0,J548))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D548=BW$14,BW$454*$G548,IF($D548>BW$14,0,IF((BW$14-$D548+1)>(1/$G548),0,BV548))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,94,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D549=K$14,K$454*$G549,IF($D549>K$14,0,IF((K$14-$D549+1)>(1/$G549),0,J549))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D549=BW$14,BW$454*$G549,IF($D549>BW$14,0,IF((BW$14-$D549+1)>(1/$G549),0,BV549))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,97,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D552=K$14,K$454*$G552,IF($D552>K$14,0,IF((K$14-$D552+1)>(1/$G552),0,J552))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D552=BW$14,BW$454*$G552,IF($D552>BW$14,0,IF((BW$14-$D552+1)>(1/$G552),0,BV552))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,101,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D556=K$14,K$454*$G556,IF($D556>K$14,0,IF((K$14-$D556+1)>(1/$G556),0,J556))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D556=BW$14,BW$454*$G556,IF($D556>BW$14,0,IF((BW$14-$D556+1)>(1/$G556),0,BV556))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,103,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D558=K$14,K$454*$G558,IF($D558>K$14,0,IF((K$14-$D558+1)>(1/$G558),0,J558))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D558=BW$14,BW$454*$G558,IF($D558>BW$14,0,IF((BW$14-$D558+1)>(1/$G558),0,BV558))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,106,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D561=K$14,K$454*$G561,IF($D561>K$14,0,IF((K$14-$D561+1)>(1/$G561),0,J561))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D561=BW$14,BW$454*$G561,IF($D561>BW$14,0,IF((BW$14-$D561+1)>(1/$G561),0,BV561))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,110,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D565=K$14,K$454*$G565,IF($D565>K$14,0,IF((K$14-$D565+1)>(1/$G565),0,J565))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D565=BW$14,BW$454*$G565,IF($D565>BW$14,0,IF((BW$14-$D565+1)>(1/$G565),0,BV565))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,112,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D567=K$14,K$454*$G567,IF($D567>K$14,0,IF((K$14-$D567+1)>(1/$G567),0,J567))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D567=BW$14,BW$454*$G567,IF($D567>BW$14,0,IF((BW$14-$D567+1)>(1/$G567),0,BV567))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,115,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D570=K$14,K$454*$G570,IF($D570>K$14,0,IF((K$14-$D570+1)>(1/$G570),0,J570))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D570=BW$14,BW$454*$G570,IF($D570>BW$14,0,IF((BW$14-$D570+1)>(1/$G570),0,BV570))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,116,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D571=K$14,K$454*$G571,IF($D571>K$14,0,IF((K$14-$D571+1)>(1/$G571),0,J571))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D571=BW$14,BW$454*$G571,IF($D571>BW$14,0,IF((BW$14-$D571+1)>(1/$G571),0,BV571))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,119,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D574=K$14,K$454*$G574,IF($D574>K$14,0,IF((K$14-$D574+1)>(1/$G574),0,J574))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D574=BW$14,BW$454*$G574,IF($D574>BW$14,0,IF((BW$14-$D574+1)>(1/$G574),0,BV574))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,123,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D578=K$14,K$454*$G578,IF($D578>K$14,0,IF((K$14-$D578+1)>(1/$G578),0,J578))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D578=BW$14,BW$454*$G578,IF($D578>BW$14,0,IF((BW$14-$D578+1)>(1/$G578),0,BV578))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,125,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D580=K$14,K$454*$G580,IF($D580>K$14,0,IF((K$14-$D580+1)>(1/$G580),0,J580))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D580=BW$14,BW$454*$G580,IF($D580>BW$14,0,IF((BW$14-$D580+1)>(1/$G580),0,BV580))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,"Year",null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AP14","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,{"$f":"DB14","v":97},98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[]
[null,null,null,"Depreciation for capex",null,null,"Depreciation rate"]
[null,null,null,{"$f":"D591+1","v":3},null,null,0,null,null,0,{"$f":"IFERROR(IF($D592=K$14,K$588*$G592,IF($D592>K$14,0,IF((K$14-$D592+1)>(1/$G592),0,J592))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D592=BW$14,BW$588*$G592,IF($D592>BW$14,0,IF((BW$14-$D592+1)>(1/$G592),0,BV592))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,null,0,null,null,0,{"$f":"IFERROR(IF($D593=K$14,K$588*$G593,IF($D593>K$14,0,IF((K$14-$D593+1)>(1/$G593),0,J593))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D593=BW$14,BW$588*$G593,IF($D593>BW$14,0,IF((BW$14-$D593+1)>(1/$G593),0,BV593))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,0,null,null,0,{"$f":"IFERROR(IF($D596=K$14,K$588*$G596,IF($D596>K$14,0,IF((K$14-$D596+1)>(1/$G596),0,J596))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D596=BW$14,BW$588*$G596,IF($D596>BW$14,0,IF((BW$14-$D596+1)>(1/$G596),0,BV596))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,0,null,null,0,{"$f":"IFERROR(IF($D600=K$14,K$588*$G600,IF($D600>K$14,0,IF((K$14-$D600+1)>(1/$G600),0,J600))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D600=BW$14,BW$588*$G600,IF($D600>BW$14,0,IF((BW$14-$D600+1)>(1/$G600),0,BV600))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,null,0,null,null,0,{"$f":"IFERROR(IF($D602=K$14,K$588*$G602,IF($D602>K$14,0,IF((K$14-$D602+1)>(1/$G602),0,J602))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D602=BW$14,BW$588*$G602,IF($D602>BW$14,0,IF((BW$14-$D602+1)>(1/$G602),0,BV602))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,0,null,null,0,{"$f":"IFERROR(IF($D605=K$14,K$588*$G605,IF($D605>K$14,0,IF((K$14-$D605+1)>(1/$G605),0,J605))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D605=BW$14,BW$588*$G605,IF($D605>BW$14,0,IF((BW$14-$D605+1)>(1/$G605),0,BV605))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,0,null,null,0,{"$f":"IFERROR(IF($D609=K$14,K$588*$G609,IF($D609>K$14,0,IF((K$14-$D609+1)>(1/$G609),0,J609))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D609=BW$14,BW$588*$G609,IF($D609>BW$14,0,IF((BW$14-$D609+1)>(1/$G609),0,BV609))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,null,0,null,null,0,{"$f":"IFERROR(IF($D612=K$14,K$588*$G612,IF($D612>K$14,0,IF((K$14-$D612+1)>(1/$G612),0,J612))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D612=BW$14,BW$588*$G612,IF($D612>BW$14,0,IF((BW$14-$D612+1)>(1/$G612),0,BV612))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,null,0,null,null,0,{"$f":"IFERROR(IF($D613=K$14,K$588*$G613,IF($D613>K$14,0,IF((K$14-$D613+1)>(1/$G613),0,J613))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D613=BW$14,BW$588*$G613,IF($D613>BW$14,0,IF((BW$14-$D613+1)>(1/$G613),0,BV613))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,26,null,null,0,null,null,0,{"$f":"IFERROR(IF($D615=K$14,K$588*$G615,IF($D615>K$14,0,IF((K$14-$D615+1)>(1/$G615),0,J615))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D615=BW$14,BW$588*$G615,IF($D615>BW$14,0,IF((BW$14-$D615+1)>(1/$G615),0,BV615))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,29,null,null,0,null,null,0,{"$f":"IFERROR(IF($D618=K$14,K$588*$G618,IF($D618>K$14,0,IF((K$14-$D618+1)>(1/$G618),0,J618))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D618=BW$14,BW$588*$G618,IF($D618>BW$14,0,IF((BW$14-$D618+1)>(1/$G618),0,BV618))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,null,null,0,null,null,0,{"$f":"IFERROR(IF($D622=K$14,K$588*$G622,IF($D622>K$14,0,IF((K$14-$D622+1)>(1/$G622),0,J622))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D622=BW$14,BW$588*$G622,IF($D622>BW$14,0,IF((BW$14-$D622+1)>(1/$G622),0,BV622))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,35,null,null,0,null,null,0,{"$f":"IFERROR(IF($D624=K$14,K$588*$G624,IF($D624>K$14,0,IF((K$14-$D624+1)>(1/$G624),0,J624))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D624=BW$14,BW$588*$G624,IF($D624>BW$14,0,IF((BW$14-$D624+1)>(1/$G624),0,BV624))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,38,null,null,0,null,null,0,{"$f":"IFERROR(IF($D627=K$14,K$588*$G627,IF($D627>K$14,0,IF((K$14-$D627+1)>(1/$G627),0,J627))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D627=BW$14,BW$588*$G627,IF($D627>BW$14,0,IF((BW$14-$D627+1)>(1/$G627),0,BV627))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,42,null,null,0,null,null,0,{"$f":"IFERROR(IF($D631=K$14,K$588*$G631,IF($D631>K$14,0,IF((K$14-$D631+1)>(1/$G631),0,J631))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D631=BW$14,BW$588*$G631,IF($D631>BW$14,0,IF((BW$14-$D631+1)>(1/$G631),0,BV631))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,45,null,null,0,null,null,0,{"$f":"IFERROR(IF($D634=K$14,K$588*$G634,IF($D634>K$14,0,IF((K$14-$D634+1)>(1/$G634),0,J634))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D634=BW$14,BW$588*$G634,IF($D634>BW$14,0,IF((BW$14-$D634+1)>(1/$G634),0,BV634))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,null,null,0,null,null,0,{"$f":"IFERROR(IF($D635=K$14,K$588*$G635,IF($D635>K$14,0,IF((K$14-$D635+1)>(1/$G635),0,J635))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D635=BW$14,BW$588*$G635,IF($D635>BW$14,0,IF((BW$14-$D635+1)>(1/$G635),0,BV635))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,48,null,null,0,null,null,0,{"$f":"IFERROR(IF($D637=K$14,K$588*$G637,IF($D637>K$14,0,IF((K$14-$D637+1)>(1/$G637),0,J637))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D637=BW$14,BW$588*$G637,IF($D637>BW$14,0,IF((BW$14-$D637+1)>(1/$G637),0,BV637))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,51,null,null,0,null,null,0,{"$f":"IFERROR(IF($D640=K$14,K$588*$G640,IF($D640>K$14,0,IF((K$14-$D640+1)>(1/$G640),0,J640))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D640=BW$14,BW$588*$G640,IF($D640>BW$14,0,IF((BW$14-$D640+1)>(1/$G640),0,BV640))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,55,null,null,0,null,null,0,{"$f":"IFERROR(IF($D644=K$14,K$588*$G644,IF($D644>K$14,0,IF((K$14-$D644+1)>(1/$G644),0,J644))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D644=BW$14,BW$588*$G644,IF($D644>BW$14,0,IF((BW$14-$D644+1)>(1/$G644),0,BV644))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,58,null,null,0,null,null,0,{"$f":"IFERROR(IF($D647=K$14,K$588*$G647,IF($D647>K$14,0,IF((K$14-$D647+1)>(1/$G647),0,J647))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D647=BW$14,BW$588*$G647,IF($D647>BW$14,0,IF((BW$14-$D647+1)>(1/$G647),0,BV647))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,61,null,null,0,null,null,0,{"$f":"IFERROR(IF($D650=K$14,K$588*$G650,IF($D650>K$14,0,IF((K$14-$D650+1)>(1/$G650),0,J650))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D650=BW$14,BW$588*$G650,IF($D650>BW$14,0,IF((BW$14-$D650+1)>(1/$G650),0,BV650))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,64,null,null,0,null,null,0,{"$f":"IFERROR(IF($D653=K$14,K$588*$G653,IF($D653>K$14,0,IF((K$14-$D653+1)>(1/$G653),0,J653))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D653=BW$14,BW$588*$G653,IF($D653>BW$14,0,IF((BW$14-$D653+1)>(1/$G653),0,BV653))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D655+1","v":67},null,null,0,null,null,0,{"$f":"IFERROR(IF($D656=K$14,K$588*$G656,IF($D656>K$14,0,IF((K$14-$D656+1)>(1/$G656),0,J656))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D656=BW$14,BW$588*$G656,IF($D656>BW$14,0,IF((BW$14-$D656+1)>(1/$G656),0,BV656))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,68,null,null,0,null,null,0,{"$f":"IFERROR(IF($D657=K$14,K$588*$G657,IF($D657>K$14,0,IF((K$14-$D657+1)>(1/$G657),0,J657))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D657=BW$14,BW$588*$G657,IF($D657>BW$14,0,IF((BW$14-$D657+1)>(1/$G657),0,BV657))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,72,null,null,0,null,null,0,{"$f":"IFERROR(IF($D661=K$14,K$588*$G661,IF($D661>K$14,0,IF((K$14-$D661+1)>(1/$G661),0,J661))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D661=BW$14,BW$588*$G661,IF($D661>BW$14,0,IF((BW$14-$D661+1)>(1/$G661),0,BV661))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,73,null,null,0,null,null,0,{"$f":"IFERROR(IF($D662=K$14,K$588*$G662,IF($D662>K$14,0,IF((K$14-$D662+1)>(1/$G662),0,J662))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D662=BW$14,BW$588*$G662,IF($D662>BW$14,0,IF((BW$14-$D662+1)>(1/$G662),0,BV662))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,77,null,null,0,null,null,0,{"$f":"IFERROR(IF($D666=K$14,K$588*$G666,IF($D666>K$14,0,IF((K$14-$D666+1)>(1/$G666),0,J666))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D666=BW$14,BW$588*$G666,IF($D666>BW$14,0,IF((BW$14-$D666+1)>(1/$G666),0,BV666))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,80,null,null,0,null,null,0,{"$f":"IFERROR(IF($D669=K$14,K$588*$G669,IF($D669>K$14,0,IF((K$14-$D669+1)>(1/$G669),0,J669))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D669=BW$14,BW$588*$G669,IF($D669>BW$14,0,IF((BW$14-$D669+1)>(1/$G669),0,BV669))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,83,null,null,0,null,null,0,{"$f":"IFERROR(IF($D672=K$14,K$588*$G672,IF($D672>K$14,0,IF((K$14-$D672+1)>(1/$G672),0,J672))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D672=BW$14,BW$588*$G672,IF($D672>BW$14,0,IF((BW$14-$D672+1)>(1/$G672),0,BV672))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,86,null,null,0,null,null,0,{"$f":"IFERROR(IF($D675=K$14,K$588*$G675,IF($D675>K$14,0,IF((K$14-$D675+1)>(1/$G675),0,J675))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D675=BW$14,BW$588*$G675,IF($D675>BW$14,0,IF((BW$14-$D675+1)>(1/$G675),0,BV675))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,89,null,null,0,null,null,0,{"$f":"IFERROR(IF($D678=K$14,K$588*$G678,IF($D678>K$14,0,IF((K$14-$D678+1)>(1/$G678),0,J678))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D678=BW$14,BW$588*$G678,IF($D678>BW$14,0,IF((BW$14-$D678+1)>(1/$G678),0,BV678))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,90,null,null,0,null,null,0,{"$f":"IFERROR(IF($D679=K$14,K$588*$G679,IF($D679>K$14,0,IF((K$14-$D679+1)>(1/$G679),0,J679))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D679=BW$14,BW$588*$G679,IF($D679>BW$14,0,IF((BW$14-$D679+1)>(1/$G679),0,BV679))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,94,null,null,0,null,null,0,{"$f":"IFERROR(IF($D683=K$14,K$588*$G683,IF($D683>K$14,0,IF((K$14-$D683+1)>(1/$G683),0,J683))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D683=BW$14,BW$588*$G683,IF($D683>BW$14,0,IF((BW$14-$D683+1)>(1/$G683),0,BV683))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,95,null,null,0,null,null,0,{"$f":"IFERROR(IF($D684=K$14,K$588*$G684,IF($D684>K$14,0,IF((K$14-$D684+1)>(1/$G684),0,J684))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D684=BW$14,BW$588*$G684,IF($D684>BW$14,0,IF((BW$14-$D684+1)>(1/$G684),0,BV684))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,99,null,null,0,null,null,0,{"$f":"IFERROR(IF($D688=K$14,K$588*$G688,IF($D688>K$14,0,IF((K$14-$D688+1)>(1/$G688),0,J688))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D688=BW$14,BW$588*$G688,IF($D688>BW$14,0,IF((BW$14-$D688+1)>(1/$G688),0,BV688))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,102,null,null,0,null,null,0,{"$f":"IFERROR(IF($D691=K$14,K$588*$G691,IF($D691>K$14,0,IF((K$14-$D691+1)>(1/$G691),0,J691))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D691=BW$14,BW$588*$G691,IF($D691>BW$14,0,IF((BW$14-$D691+1)>(1/$G691),0,BV691))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,106,null,null,0,null,null,0,{"$f":"IFERROR(IF($D695=K$14,K$588*$G695,IF($D695>K$14,0,IF((K$14-$D695+1)>(1/$G695),0,J695))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D695=BW$14,BW$588*$G695,IF($D695>BW$14,0,IF((BW$14-$D695+1)>(1/$G695),0,BV695))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,107,null,null,0,null,null,0,{"$f":"IFERROR(IF($D696=K$14,K$588*$G696,IF($D696>K$14,0,IF((K$14-$D696+1)>(1/$G696),0,J696))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D696=BW$14,BW$588*$G696,IF($D696>BW$14,0,IF((BW$14-$D696+1)>(1/$G696),0,BV696))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,111,null,null,0,null,null,0,{"$f":"IFERROR(IF($D700=K$14,K$588*$G700,IF($D700>K$14,0,IF((K$14-$D700+1)>(1/$G700),0,J700))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D700=BW$14,BW$588*$G700,IF($D700>BW$14,0,IF((BW$14-$D700+1)>(1/$G700),0,BV700))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,112,null,null,0,null,null,0,{"$f":"IFERROR(IF($D701=K$14,K$588*$G701,IF($D701>K$14,0,IF((K$14-$D701+1)>(1/$G701),0,J701))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D701=BW$14,BW$588*$G701,IF($D701>BW$14,0,IF((BW$14-$D701+1)>(1/$G701),0,BV701))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,115,null,null,0,null,null,0,{"$f":"IFERROR(IF($D704=K$14,K$588*$G704,IF($D704>K$14,0,IF((K$14-$D704+1)>(1/$G704),0,J704))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D704=BW$14,BW$588*$G704,IF($D704>BW$14,0,IF((BW$14-$D704+1)>(1/$G704),0,BV704))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,118,null,null,0,null,null,0,{"$f":"IFERROR(IF($D707=K$14,K$588*$G707,IF($D707>K$14,0,IF((K$14-$D707+1)>(1/$G707),0,J707))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D707=BW$14,BW$588*$G707,IF($D707>BW$14,0,IF((BW$14-$D707+1)>(1/$G707),0,BV707))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,121,null,null,0,null,null,0,{"$f":"IFERROR(IF($D710=K$14,K$588*$G710,IF($D710>K$14,0,IF((K$14-$D710+1)>(1/$G710),0,J710))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D710=BW$14,BW$588*$G710,IF($D710>BW$14,0,IF((BW$14-$D710+1)>(1/$G710),0,BV710))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,124,null,null,0,null,null,0,{"$f":"IFERROR(IF($D713=K$14,K$588*$G713,IF($D713>K$14,0,IF((K$14-$D713+1)>(1/$G713),0,J713))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D713=BW$14,BW$588*$G713,IF($D713>BW$14,0,IF((BW$14-$D713+1)>(1/$G713),0,BV713))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,{"$f":"E9","v":"Meters"}]
[null,null,null,"Calculation of depreciation (straight line)"]
[]
[null,null,null,"New assets"]
[null,null,null,null,null,null,null,null,null,{"$f":"J15","v":398},{"$f":"K15*(1+'Common Inputs'!K$14)^J720","v":0},{"$f":"L15*(1+'Common Inputs'!L$14)^K720","v":0},{"$f":"M15*(1+'Common Inputs'!M$14)^L720","v":0},{"$f":"N15*(1+'Common Inputs'!N$14)^M720","v":0},{"$f":"O15*(1+'Common Inputs'!O$14)^N720","v":0},{"$f":"P15*(1+'Common Inputs'!P$14)^O720","v":0},{"$f":"Q15*(1+'Common Inputs'!Q$14)^P720","v":0},{"$f":"R15*(1+'Common Inputs'!R$14)^Q720","v":0},{"$f":"S15*(1+'Common Inputs'!S$14)^R720","v":0},{"$f":"T15*(1+'Common Inputs'!T$14)^S720","v":0},{"$f":"U15*(1+'Common Inputs'!U$14)^T720","v":0},{"$f":"V15*(1+'Common Inputs'!V$14)^U720","v":535.26575205002644},{"$f":"W15*(1+'Common Inputs'!W$14)^V720","v":0},{"$f":"X15*(1+'Common Inputs'!X$14)^W720","v":0},{"$f":"Y15*(1+'Common Inputs'!Y$14)^X720","v":0},{"$f":"Z15*(1+'Common Inputs'!Z$14)^Y720","v":0},{"$f":"AA15*(1+'Common Inputs'!AA$14)^Z720","v":0},{"$f":"AB15*(1+'Common Inputs'!AB$14)^AA720","v":0},{"$f":"AC15*(1+'Common Inputs'!AC$14)^AB720","v":0},{"$f":"AD15*(1+'Common Inputs'!AD$14)^AC720","v":0},{"$f":"AE15*(1+'Common Inputs'!AE$14)^AD720","v":0},{"$f":"AF15*(1+'Common Inputs'!AF$14)^AE720","v":0},{"$f":"AG15*(1+'Common Inputs'!AG$14)^AF720","v":0},{"$f":"AH15*(1+'Common Inputs'!AH$14)^AG720","v":719.87292793387041},{"$f":"AI15*(1+'Common Inputs'!AI$14)^AH720","v":0},{"$f":"AJ15*(1+'Common Inputs'!AJ$14)^AI720","v":0},{"$f":"AK15*(1+'Common Inputs'!AK$14)^AJ720","v":0},{"$f":"AL15*(1+'Common Inputs'!AL$14)^AK720","v":0},{"$f":"AM15*(1+'Common Inputs'!AM$14)^AL720","v":0},{"$f":"AN15*(1+'Common Inputs'!AN$14)^AM720","v":0},{"$f":"AO15*(1+'Common Inputs'!AO$14)^AN720","v":0},{"$f":"AP15*(1+'Common Inputs'!AP$14)^AO720","v":0},{"$f":"AQ15*(1+'Common Inputs'!AQ$14)^AP720","v":0},{"$f":"AR15*(1+'Common Inputs'!AR$14)^AQ720","v":0},{"$f":"AS15*(1+'Common Inputs'!AS$14)^AR720","v":0},{"$f":"AT15*(1+'Common Inputs'!AT$14)^AS720","v":968.1490556557228},{"$f":"AU15*(1+'Common Inputs'!AU$14)^AT720","v":0},{"$f":"AV15*(1+'Common Inputs'!AV$14)^AU720","v":0},{"$f":"AW15*(1+'Common Inputs'!AW$14)^AV720","v":0},{"$f":"AX15*(1+'Common Inputs'!AX$14)^AW720","v":0},{"$f":"AY15*(1+'Common Inputs'!AY$14)^AX720","v":0},{"$f":"AZ15*(1+'Common Inputs'!AZ$14)^AY720","v":0},{"$f":"BA15*(1+'Common Inputs'!BA$14)^AZ720","v":0},{"$f":"BB15*(1+'Common Inputs'!BB$14)^BA720","v":0},{"$f":"BC15*(1+'Common Inputs'!BC$14)^BB720","v":0},{"$f":"BD15*(1+'Common Inputs'!BD$14)^BC720","v":0},{"$f":"BE15*(1+'Common Inputs'!BE$14)^BD720","v":0},{"$f":"BF15*(1+'Common Inputs'!BF$14)^BE720","v":1302.0528451559883},{"$f":"BG15*(1+'Common Inputs'!BG$14)^BF720","v":0},{"$f":"BH15*(1+'Common Inputs'!BH$14)^BG720","v":0},{"$f":"BI15*(1+'Common Inputs'!BI$14)^BH720","v":0},{"$f":"BJ15*(1+'Common Inputs'!BJ$14)^BI720","v":0},{"$f":"BK15*(1+'Common Inputs'!BK$14)^BJ720","v":0},{"$f":"BL15*(1+'Common Inputs'!BL$14)^BK720","v":0},{"$f":"BM15*(1+'Common Inputs'!BM$14)^BL720","v":0},{"$f":"BN15*(1+'Common Inputs'!BN$14)^BM720","v":0},{"$f":"BO15*(1+'Common Inputs'!BO$14)^BN720","v":0},{"$f":"BP15*(1+'Common Inputs'!BP$14)^BO720","v":0},{"$f":"BQ15*(1+'Common Inputs'!BQ$14)^BP720","v":0},{"$f":"BR15*(1+'Common Inputs'!BR$14)^BQ720","v":1751.1163200283836},{"$f":"BS15*(1+'Common Inputs'!BS$14)^BR720","v":0},{"$f":"BT15*(1+'Common Inputs'!BT$14)^BS720","v":0},{"$f":"BU15*(1+'Common Inputs'!BU$14)^BT720","v":0},{"$f":"BV15*(1+'Common Inputs'!BV$14)^BU720","v":0},{"$f":"BW15*(1+'Common Inputs'!BW$14)^BV720","v":0},{"$f":"BX15*(1+'Common Inputs'!BX$14)^BW720","v":0},{"$f":"BY15*(1+'Common Inputs'!BY$14)^BX720","v":0},{"$f":"BZ15*(1+'Common Inputs'!BZ$14)^BY720","v":0},{"$f":"CA15*(1+'Common Inputs'!CA$14)^BZ720","v":0},{"$f":"CB15*(1+'Common Inputs'!CB$14)^CA720","v":0},{"$f":"CC15*(1+'Common Inputs'!CC$14)^CB720","v":0},{"$f":"CD15*(1+'Common Inputs'!CD$14)^CC720","v":2355.0567687614762},{"$f":"CE15*(1+'Common Inputs'!CE$14)^CD720","v":0},{"$f":"CF15*(1+'Common Inputs'!CF$14)^CE720","v":0},{"$f":"CG15*(1+'Common Inputs'!CG$14)^CF720","v":0},{"$f":"CH15*(1+'Common Inputs'!CH$14)^CG720","v":0},{"$f":"CI15*(1+'Common Inputs'!CI$14)^CH720","v":0},{"$f":"CJ15*(1+'Common Inputs'!CJ$14)^CI720","v":0},{"$f":"CK15*(1+'Common Inputs'!CK$14)^CJ720","v":0},{"$f":"CL15*(1+'Common Inputs'!CL$14)^CK720","v":0},{"$f":"CM15*(1+'Common Inputs'!CM$14)^CL720","v":0},{"$f":"CN15*(1+'Common Inputs'!CN$14)^CM720","v":0},{"$f":"CO15*(1+'Common Inputs'!CO$14)^CN720","v":0},{"$f":"CP15*(1+'Common Inputs'!CP$14)^CO720","v":3167.289528772907},{"$f":"CQ15*(1+'Common Inputs'!CQ$14)^CP720","v":0},{"$f":"CR15*(1+'Common Inputs'!CR$14)^CQ720","v":0},{"$f":"CS15*(1+'Common Inputs'!CS$14)^CR720","v":0},{"$f":"CT15*(1+'Common Inputs'!CT$14)^CS720","v":0},{"$f":"CU15*(1+'Common Inputs'!CU$14)^CT720","v":0},{"$f":"CV15*(1+'Common Inputs'!CV$14)^CU720","v":0},{"$f":"CW15*(1+'Common Inputs'!CW$14)^CV720","v":0},{"$f":"CX15*(1+'Common Inputs'!CX$14)^CW720","v":0},{"$f":"CY15*(1+'Common Inputs'!CY$14)^CX720","v":0},{"$f":"CZ15*(1+'Common Inputs'!CZ$14)^CY720","v":0},{"$f":"DA15*(1+'Common Inputs'!DA$14)^CZ720","v":0},{"$f":"DB15*(1+'Common Inputs'!DB$14)^DA720","v":4259.6522903990044},{"$f":"DC15*(1+'Common Inputs'!DC$14)^DB720","v":0},{"$f":"DD15*(1+'Common Inputs'!DD$14)^DC720","v":0},{"$f":"DE15*(1+'Common Inputs'!DE$14)^DD720","v":0},{"$f":"DF15*(1+'Common Inputs'!DF$14)^DE720","v":0},{"$f":"DG15*(1+'Common Inputs'!DG$14)^DF720","v":0},{"$f":"DH15*(1+'Common Inputs'!DH$14)^DG720","v":0},{"$f":"DI15*(1+'Common Inputs'!DI$14)^DH720","v":0},{"$f":"DJ15*(1+'Common Inputs'!DJ$14)^DI720","v":0},{"$f":"DK15*(1+'Common Inputs'!DK$14)^DJ720","v":0},{"$f":"DL15*(1+'Common Inputs'!DL$14)^DK720","v":0},{"$f":"DM15*(1+'Common Inputs'!DM$14)^DL720","v":0},{"$f":"DN15*(1+'Common Inputs'!DN$14)^DM720","v":5728.7587605327653},{"$f":"DO15*(1+'Common Inputs'!DO$14)^DN720","v":0},{"$f":"DP15*(1+'Common Inputs'!DP$14)^DO720","v":0},{"$f":"DQ15*(1+'Common Inputs'!DQ$14)^DP720","v":0},{"$f":"DR15*(1+'Common Inputs'!DR$14)^DQ720","v":0},{"$f":"DS15*(1+'Common Inputs'!DS$14)^DR720","v":0},{"$f":"DT15*(1+'Common Inputs'!DT$14)^DS720","v":0},{"$f":"DU15*(1+'Common Inputs'!DU$14)^DT720","v":0},{"$f":"DV15*(1+'Common Inputs'!DV$14)^DU720","v":0},{"$f":"DW15*(1+'Common Inputs'!DW$14)^DV720","v":0},{"$f":"DX15*(1+'Common Inputs'!DX$14)^DW720","v":0},{"$f":"DY15*(1+'Common Inputs'!DY$14)^DX720","v":0},{"$f":"DZ15*(1+'Common Inputs'!DZ$14)^DY720","v":7704.5436338435902},{"$f":"EA15*(1+'Common Inputs'!EA$14)^DZ720","v":0},{"$f":"EB15*(1+'Common Inputs'!EB$14)^EA720","v":0},{"$f":"EC15*(1+'Common Inputs'!EC$14)^EB720","v":0},{"$f":"ED15*(1+'Common Inputs'!ED$14)^EC720","v":0}]
[null,null,null,{"$f":"D734+1","v":2},null,null,{"$f":"G734","v":0.05},null,null,{"$f":"IF($D735=J$14,J$732*$G735,0)","v":0},{"$f":"IFERROR(IF($D735=K$14,K$732*$G735,IF($D735>K$14,0,IF((K$14-$D735+1)>(1/$G735),0,J735))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D735=BW$14,BW$732*$G735,IF($D735>BW$14,0,IF((BW$14-$D735+1)>(1/$G735),0,BV735))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D739=K$14,K$732*$G739,IF($D739>K$14,0,IF((K$14-$D739+1)>(1/$G739),0,J739))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D739=BW$14,BW$732*$G739,IF($D739>BW$14,0,IF((BW$14-$D739+1)>(1/$G739),0,BV739))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D740=K$14,K$732*$G740,IF($D740>K$14,0,IF((K$14-$D740+1)>(1/$G740),0,J740))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D740=BW$14,BW$732*$G740,IF($D740>BW$14,0,IF((BW$14-$D740+1)>(1/$G740),0,BV740))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D744=K$14,K$732*$G744,IF($D744>K$14,0,IF((K$14-$D744+1)>(1/$G744),0,J744))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D744=BW$14,BW$732*$G744,IF($D744>BW$14,0,IF((BW$14-$D744+1)>(1/$G744),0,BV744))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D745=K$14,K$732*$G745,IF($D745>K$14,0,IF((K$14-$D745+1)>(1/$G745),0,J745))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D745=BW$14,BW$732*$G745,IF($D745>BW$14,0,IF((BW$14-$D745+1)>(1/$G745),0,BV745))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D748=K$14,K$732*$G748,IF($D748>K$14,0,IF((K$14-$D748+1)>(1/$G748),0,J748))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D748=BW$14,BW$732*$G748,IF($D748>BW$14,0,IF((BW$14-$D748+1)>(1/$G748),0,BV748))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D752=K$14,K$732*$G752,IF($D752>K$14,0,IF((K$14-$D752+1)>(1/$G752),0,J752))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D752=BW$14,BW$732*$G752,IF($D752>BW$14,0,IF((BW$14-$D752+1)>(1/$G752),0,BV752))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D755=K$14,K$732*$G755,IF($D755>K$14,0,IF((K$14-$D755+1)>(1/$G755),0,J755))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D755=BW$14,BW$732*$G755,IF($D755>BW$14,0,IF((BW$14-$D755+1)>(1/$G755),0,BV755))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D757=K$14,K$732*$G757,IF($D757>K$14,0,IF((K$14-$D757+1)>(1/$G757),0,J757))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D757=BW$14,BW$732*$G757,IF($D757>BW$14,0,IF((BW$14-$D757+1)>(1/$G757),0,BV757))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,28,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D761=K$14,K$732*$G761,IF($D761>K$14,0,IF((K$14-$D761+1)>(1/$G761),0,J761))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D761=BW$14,BW$732*$G761,IF($D761>BW$14,0,IF((BW$14-$D761+1)>(1/$G761),0,BV761))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,31,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D764=K$14,K$732*$G764,IF($D764>K$14,0,IF((K$14-$D764+1)>(1/$G764),0,J764))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D764=BW$14,BW$732*$G764,IF($D764>BW$14,0,IF((BW$14-$D764+1)>(1/$G764),0,BV764))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D766=K$14,K$732*$G766,IF($D766>K$14,0,IF((K$14-$D766+1)>(1/$G766),0,J766))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D766=BW$14,BW$732*$G766,IF($D766>BW$14,0,IF((BW$14-$D766+1)>(1/$G766),0,BV766))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D767=K$14,K$732*$G767,IF($D767>K$14,0,IF((K$14-$D767+1)>(1/$G767),0,J767))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D767=BW$14,BW$732*$G767,IF($D767>BW$14,0,IF((BW$14-$D767+1)>(1/$G767),0,BV767))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,37,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D770=K$14,K$732*$G770,IF($D770>K$14,0,IF((K$14-$D770+1)>(1/$G770),0,J770))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,48.407452782786144,48.407452782786144,48.407452782786144,48.407452782786144,48.407452782786144,48.407452782786144,48.407452782786144,48.407452782786144,48.407452782786144,48.407452782786144,48.407452782786144,48.407452782786144,48.407452782786144,48.407452782786144,48.407452782786144,48.407452782786144,48.407452782786144,48.407452782786144,48.407452782786144,48.407452782786144,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D770=BW$14,BW$732*$G770,IF($D770>BW$14,0,IF((BW$14-$D770+1)>(1/$G770),0,BV770))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,41,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D774=K$14,K$732*$G774,IF($D774>K$14,0,IF((K$14-$D774+1)>(1/$G774),0,J774))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D774=BW$14,BW$732*$G774,IF($D774>BW$14,0,IF((BW$14-$D774+1)>(1/$G774),0,BV774))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,44,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D777=K$14,K$732*$G777,IF($D777>K$14,0,IF((K$14-$D777+1)>(1/$G777),0,J777))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D777=BW$14,BW$732*$G777,IF($D777>BW$14,0,IF((BW$14-$D777+1)>(1/$G777),0,BV777))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D779=K$14,K$732*$G779,IF($D779>K$14,0,IF((K$14-$D779+1)>(1/$G779),0,J779))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D779=BW$14,BW$732*$G779,IF($D779>BW$14,0,IF((BW$14-$D779+1)>(1/$G779),0,BV779))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D783=K$14,K$732*$G783,IF($D783>K$14,0,IF((K$14-$D783+1)>(1/$G783),0,J783))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D783=BW$14,BW$732*$G783,IF($D783>BW$14,0,IF((BW$14-$D783+1)>(1/$G783),0,BV783))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,53,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D786=K$14,K$732*$G786,IF($D786>K$14,0,IF((K$14-$D786+1)>(1/$G786),0,J786))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D786=BW$14,BW$732*$G786,IF($D786>BW$14,0,IF((BW$14-$D786+1)>(1/$G786),0,BV786))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,55,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D788=K$14,K$732*$G788,IF($D788>K$14,0,IF((K$14-$D788+1)>(1/$G788),0,J788))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D788=BW$14,BW$732*$G788,IF($D788>BW$14,0,IF((BW$14-$D788+1)>(1/$G788),0,BV788))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,56,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D789=K$14,K$732*$G789,IF($D789>K$14,0,IF((K$14-$D789+1)>(1/$G789),0,J789))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D789=BW$14,BW$732*$G789,IF($D789>BW$14,0,IF((BW$14-$D789+1)>(1/$G789),0,BV789))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,59,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D792=K$14,K$732*$G792,IF($D792>K$14,0,IF((K$14-$D792+1)>(1/$G792),0,J792))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D792=BW$14,BW$732*$G792,IF($D792>BW$14,0,IF((BW$14-$D792+1)>(1/$G792),0,BV792))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,63,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D796=K$14,K$732*$G796,IF($D796>K$14,0,IF((K$14-$D796+1)>(1/$G796),0,J796))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D796=BW$14,BW$732*$G796,IF($D796>BW$14,0,IF((BW$14-$D796+1)>(1/$G796),0,BV796))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,66,null,null,{"$f":"G798","v":0.05},null,null,{"$f":"IF($D799=J$14,J$732*$G799,0)","v":0},{"$f":"IFERROR(IF($D799=K$14,K$732*$G799,IF($D799>K$14,0,IF((K$14-$D799+1)>(1/$G799),0,J799))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D799=BW$14,BW$732*$G799,IF($D799>BW$14,0,IF((BW$14-$D799+1)>(1/$G799),0,BV799))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,68,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D801=K$14,K$732*$G801,IF($D801>K$14,0,IF((K$14-$D801+1)>(1/$G801),0,J801))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D801=BW$14,BW$732*$G801,IF($D801>BW$14,0,IF((BW$14-$D801+1)>(1/$G801),0,BV801))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,72,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D805=K$14,K$732*$G805,IF($D805>K$14,0,IF((K$14-$D805+1)>(1/$G805),0,J805))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D805=BW$14,BW$732*$G805,IF($D805>BW$14,0,IF((BW$14-$D805+1)>(1/$G805),0,BV805))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,75,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D808=K$14,K$732*$G808,IF($D808>K$14,0,IF((K$14-$D808+1)>(1/$G808),0,J808))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D808=BW$14,BW$732*$G808,IF($D808>BW$14,0,IF((BW$14-$D808+1)>(1/$G808),0,BV808))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,76,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D809=K$14,K$732*$G809,IF($D809>K$14,0,IF((K$14-$D809+1)>(1/$G809),0,J809))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D809=BW$14,BW$732*$G809,IF($D809>BW$14,0,IF((BW$14-$D809+1)>(1/$G809),0,BV809))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,79,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D812=K$14,K$732*$G812,IF($D812>K$14,0,IF((K$14-$D812+1)>(1/$G812),0,J812))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D812=BW$14,BW$732*$G812,IF($D812>BW$14,0,IF((BW$14-$D812+1)>(1/$G812),0,BV812))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,81,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D814=K$14,K$732*$G814,IF($D814>K$14,0,IF((K$14-$D814+1)>(1/$G814),0,J814))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D814=BW$14,BW$732*$G814,IF($D814>BW$14,0,IF((BW$14-$D814+1)>(1/$G814),0,BV814))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,85,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D818=K$14,K$732*$G818,IF($D818>K$14,0,IF((K$14-$D818+1)>(1/$G818),0,J818))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D818=BW$14,BW$732*$G818,IF($D818>BW$14,0,IF((BW$14-$D818+1)>(1/$G818),0,BV818))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,158.36447643864537,158.36447643864537,158.36447643864537,158.36447643864537,158.36447643864537,158.36447643864537,158.36447643864537,158.36447643864537,158.36447643864537,158.36447643864537,158.36447643864537,158.36447643864537,158.36447643864537,158.36447643864537,158.36447643864537,158.36447643864537,158.36447643864537,158.36447643864537,158.36447643864537,158.36447643864537,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,88,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D821=K$14,K$732*$G821,IF($D821>K$14,0,IF((K$14-$D821+1)>(1/$G821),0,J821))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D821=BW$14,BW$732*$G821,IF($D821>BW$14,0,IF((BW$14-$D821+1)>(1/$G821),0,BV821))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,90,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D823=K$14,K$732*$G823,IF($D823>K$14,0,IF((K$14-$D823+1)>(1/$G823),0,J823))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D823=BW$14,BW$732*$G823,IF($D823>BW$14,0,IF((BW$14-$D823+1)>(1/$G823),0,BV823))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,94,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D827=K$14,K$732*$G827,IF($D827>K$14,0,IF((K$14-$D827+1)>(1/$G827),0,J827))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D827=BW$14,BW$732*$G827,IF($D827>BW$14,0,IF((BW$14-$D827+1)>(1/$G827),0,BV827))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,97,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D830=K$14,K$732*$G830,IF($D830>K$14,0,IF((K$14-$D830+1)>(1/$G830),0,J830))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D830=BW$14,BW$732*$G830,IF($D830>BW$14,0,IF((BW$14-$D830+1)>(1/$G830),0,BV830))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,212.98261451995023,212.98261451995023,212.98261451995023,212.98261451995023,212.98261451995023,212.98261451995023,212.98261451995023,212.98261451995023,212.98261451995023,212.98261451995023,212.98261451995023,212.98261451995023,212.98261451995023,212.98261451995023,212.98261451995023,212.98261451995023,212.98261451995023,212.98261451995023,212.98261451995023,212.98261451995023,0,0,0,0,0,0,0,0,0]
[null,null,null,98,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D831=K$14,K$732*$G831,IF($D831>K$14,0,IF((K$14-$D831+1)>(1/$G831),0,J831))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D831=BW$14,BW$732*$G831,IF($D831>BW$14,0,IF((BW$14-$D831+1)>(1/$G831),0,BV831))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,101,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D834=K$14,K$732*$G834,IF($D834>K$14,0,IF((K$14-$D834+1)>(1/$G834),0,J834))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D834=BW$14,BW$732*$G834,IF($D834>BW$14,0,IF((BW$14-$D834+1)>(1/$G834),0,BV834))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,103,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D836=K$14,K$732*$G836,IF($D836>K$14,0,IF((K$14-$D836+1)>(1/$G836),0,J836))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D836=BW$14,BW$732*$G836,IF($D836>BW$14,0,IF((BW$14-$D836+1)>(1/$G836),0,BV836))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,107,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D840=K$14,K$732*$G840,IF($D840>K$14,0,IF((K$14-$D840+1)>(1/$G840),0,J840))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D840=BW$14,BW$732*$G840,IF($D840>BW$14,0,IF((BW$14-$D840+1)>(1/$G840),0,BV840))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,110,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D843=K$14,K$732*$G843,IF($D843>K$14,0,IF((K$14-$D843+1)>(1/$G843),0,J843))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D843=BW$14,BW$732*$G843,IF($D843>BW$14,0,IF((BW$14-$D843+1)>(1/$G843),0,BV843))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,114,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D847=K$14,K$732*$G847,IF($D847>K$14,0,IF((K$14-$D847+1)>(1/$G847),0,J847))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D847=BW$14,BW$732*$G847,IF($D847>BW$14,0,IF((BW$14-$D847+1)>(1/$G847),0,BV847))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,116,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D849=K$14,K$732*$G849,IF($D849>K$14,0,IF((K$14-$D849+1)>(1/$G849),0,J849))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D849=BW$14,BW$732*$G849,IF($D849>BW$14,0,IF((BW$14-$D849+1)>(1/$G849),0,BV849))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,119,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D852=K$14,K$732*$G852,IF($D852>K$14,0,IF((K$14-$D852+1)>(1/$G852),0,J852))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D852=BW$14,BW$732*$G852,IF($D852>BW$14,0,IF((BW$14-$D852+1)>(1/$G852),0,BV852))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,120,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D853=K$14,K$732*$G853,IF($D853>K$14,0,IF((K$14-$D853+1)>(1/$G853),0,J853))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D853=BW$14,BW$732*$G853,IF($D853>BW$14,0,IF((BW$14-$D853+1)>(1/$G853),0,BV853))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,123,null,null,0.05,null,null,0,{"$f":"IFERROR(IF($D856=K$14,K$732*$G856,IF($D856>K$14,0,IF((K$14-$D856+1)>(1/$G856),0,J856))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D856=BW$14,BW$732*$G856,IF($D856>BW$14,0,IF((BW$14-$D856+1)>(1/$G856),0,BV856))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation for the year",null,null,null,null,null,{"$f":"SUM(J734:J838)","v":19.900000000000002},19.900000000000002,19.900000000000002,19.900000000000002,19.900000000000002,19.900000000000002,19.900000000000002,19.900000000000002,19.900000000000002,{"$f":"SUM(S734:S858)","v":19.900000000000002},{"$f":"SUM(T734:T858)","v":19.900000000000002},19.900000000000002,46.663287602501327,46.663287602501327,46.663287602501327,46.663287602501327,46.663287602501327,46.663287602501327,46.663287602501327,46.663287602501327,26.763287602501322,26.763287602501322,26.763287602501322,26.763287602501322,62.756933999194842,62.756933999194842,62.756933999194842,62.756933999194842,62.756933999194842,62.756933999194842,62.756933999194842,62.756933999194842,35.993646396693521,35.993646396693521,35.993646396693521,35.993646396693521,84.401099179479672,84.401099179479672,84.401099179479672,84.401099179479672,84.401099179479672,84.401099179479672,84.401099179479672,84.401099179479672,48.407452782786144,48.407452782786144,48.407452782786144,48.407452782786144,113.51009504058555,113.51009504058555,113.51009504058555,113.51009504058555,113.51009504058555,113.51009504058555,113.51009504058555,113.51009504058555,65.102642257799417,65.102642257799417,65.102642257799417,65.102642257799417,152.65845825921861,152.65845825921861,152.65845825921861,152.65845825921861,152.65845825921861,152.65845825921861,152.65845825921861,152.65845825921861,87.555816001419188,87.555816001419188,87.555816001419188,87.555816001419188,205.30865443949301,205.30865443949301,{"$f":"SUM(CF734:CF858)","v":205.30865443949301},205.30865443949301,205.30865443949301,205.30865443949301,205.30865443949301,205.30865443949301,117.75283843807381,117.75283843807381,117.75283843807381,117.75283843807381,276.11731487671921,276.11731487671921,276.11731487671921,276.11731487671921,276.11731487671921,276.11731487671921,276.11731487671921,276.11731487671921,158.36447643864537,158.36447643864537,158.36447643864537,158.36447643864537,371.34709095859557,371.34709095859557,371.34709095859557,371.34709095859557,371.34709095859557,371.34709095859557,371.34709095859557,371.34709095859557,212.98261451995023,212.98261451995023,212.98261451995023,212.98261451995023,499.42055254658851,499.42055254658851,499.42055254658851,499.42055254658851,499.42055254658851,499.42055254658851,499.42055254658851,499.42055254658851,286.43793802663828,286.43793802663828,286.43793802663828,286.43793802663828,671.66511971881778,671.66511971881778,671.66511971881778,671.66511971881778,671.66511971881778]
[]
[null,null,null,{"$f":"E10","v":"Billing System"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J16","v":0},{"$f":"K16*(1+'Common Inputs'!K$14)^J720","v":0},{"$f":"L16*(1+'Common Inputs'!L$14)^K720","v":0},{"$f":"M16*(1+'Common Inputs'!M$14)^L720","v":0},{"$f":"N16*(1+'Common Inputs'!N$14)^M720","v":0},{"$f":"O16*(1+'Common Inputs'!O$14)^N720","v":0},{"$f":"P16*(1+'Common Inputs'!P$14)^O720","v":0},{"$f":"Q16*(1+'Common Inputs'!Q$14)^P720","v":0},{"$f":"R16*(1+'Common Inputs'!R$14)^Q720","v":0},{"$f":"S16*(1+'Common Inputs'!S$14)^R720","v":0},{"$f":"T16*(1+'Common Inputs'!T$14)^S720","v":0},{"$f":"U16*(1+'Common Inputs'!U$14)^T720","v":0},{"$f":"V16*(1+'Common Inputs'!V$14)^U720","v":0},{"$f":"W16*(1+'Common Inputs'!W$14)^V720","v":0},{"$f":"X16*(1+'Common Inputs'!X$14)^W720","v":0},{"$f":"Y16*(1+'Common Inputs'!Y$14)^X720","v":0},{"$f":"Z16*(1+'Common Inputs'!Z$14)^Y720","v":0},{"$f":"AA16*(1+'Common Inputs'!AA$14)^Z720","v":0},{"$f":"AB16*(1+'Common Inputs'!AB$14)^AA720","v":0},{"$f":"AC16*(1+'Common Inputs'!AC$14)^AB720","v":0},{"$f":"AD16*(1+'Common Inputs'!AD$14)^AC720","v":0},{"$f":"AE16*(1+'Common Inputs'!AE$14)^AD720","v":0},{"$f":"AF16*(1+'Common Inputs'!AF$14)^AE720","v":0},{"$f":"AG16*(1+'Common Inputs'!AG$14)^AF720","v":0},{"$f":"AH16*(1+'Common Inputs'!AH$14)^AG720","v":0},{"$f":"AI16*(1+'Common Inputs'!AI$14)^AH720","v":0},{"$f":"AJ16*(1+'Common Inputs'!AJ$14)^AI720","v":0},{"$f":"AK16*(1+'Common Inputs'!AK$14)^AJ720","v":0},{"$f":"AL16*(1+'Common Inputs'!AL$14)^AK720","v":0},{"$f":"AM16*(1+'Common Inputs'!AM$14)^AL720","v":0},{"$f":"AN16*(1+'Common Inputs'!AN$14)^AM720","v":0},{"$f":"AO16*(1+'Common Inputs'!AO$14)^AN720","v":0},{"$f":"AP16*(1+'Common Inputs'!AP$14)^AO720","v":0},{"$f":"AQ16*(1+'Common Inputs'!AQ$14)^AP720","v":0},{"$f":"AR16*(1+'Common Inputs'!AR$14)^AQ720","v":0},{"$f":"AS16*(1+'Common Inputs'!AS$14)^AR720","v":0},{"$f":"AT16*(1+'Common Inputs'!AT$14)^AS720","v":0},{"$f":"AU16*(1+'Common Inputs'!AU$14)^AT720","v":0},{"$f":"AV16*(1+'Common Inputs'!AV$14)^AU720","v":0},{"$f":"AW16*(1+'Common Inputs'!AW$14)^AV720","v":0},{"$f":"AX16*(1+'Common Inputs'!AX$14)^AW720","v":0},{"$f":"AY16*(1+'Common Inputs'!AY$14)^AX720","v":0},{"$f":"AZ16*(1+'Common Inputs'!AZ$14)^AY720","v":0},{"$f":"BA16*(1+'Common Inputs'!BA$14)^AZ720","v":0},{"$f":"BB16*(1+'Common Inputs'!BB$14)^BA720","v":0},{"$f":"BC16*(1+'Common Inputs'!BC$14)^BB720","v":0},{"$f":"BD16*(1+'Common Inputs'!BD$14)^BC720","v":0},{"$f":"BE16*(1+'Common Inputs'!BE$14)^BD720","v":0},{"$f":"BF16*(1+'Common Inputs'!BF$14)^BE720","v":0},{"$f":"BG16*(1+'Common Inputs'!BG$14)^BF720","v":0},{"$f":"BH16*(1+'Common Inputs'!BH$14)^BG720","v":0},{"$f":"BI16*(1+'Common Inputs'!BI$14)^BH720","v":0},{"$f":"BJ16*(1+'Common Inputs'!BJ$14)^BI720","v":0},{"$f":"BK16*(1+'Common Inputs'!BK$14)^BJ720","v":0},{"$f":"BL16*(1+'Common Inputs'!BL$14)^BK720","v":0},{"$f":"BM16*(1+'Common Inputs'!BM$14)^BL720","v":0},{"$f":"BN16*(1+'Common Inputs'!BN$14)^BM720","v":0},{"$f":"BO16*(1+'Common Inputs'!BO$14)^BN720","v":0},{"$f":"BP16*(1+'Common Inputs'!BP$14)^BO720","v":0},{"$f":"BQ16*(1+'Common Inputs'!BQ$14)^BP720","v":0},{"$f":"BR16*(1+'Common Inputs'!BR$14)^BQ720","v":0},{"$f":"BS16*(1+'Common Inputs'!BS$14)^BR720","v":0},{"$f":"BT16*(1+'Common Inputs'!BT$14)^BS720","v":0},{"$f":"BU16*(1+'Common Inputs'!BU$14)^BT720","v":0},{"$f":"BV16*(1+'Common Inputs'!BV$14)^BU720","v":0},{"$f":"BW16*(1+'Common Inputs'!BW$14)^BV720","v":0},{"$f":"BX16*(1+'Common Inputs'!BX$14)^BW720","v":0},{"$f":"BY16*(1+'Common Inputs'!BY$14)^BX720","v":0},{"$f":"BZ16*(1+'Common Inputs'!BZ$14)^BY720","v":0},{"$f":"CA16*(1+'Common Inputs'!CA$14)^BZ720","v":0},{"$f":"CB16*(1+'Common Inputs'!CB$14)^CA720","v":0},{"$f":"CC16*(1+'Common Inputs'!CC$14)^CB720","v":0},{"$f":"CD16*(1+'Common Inputs'!CD$14)^CC720","v":0},{"$f":"CE16*(1+'Common Inputs'!CE$14)^CD720","v":0},{"$f":"CF16*(1+'Common Inputs'!CF$14)^CE720","v":0},{"$f":"CG16*(1+'Common Inputs'!CG$14)^CF720","v":0},{"$f":"CH16*(1+'Common Inputs'!CH$14)^CG720","v":0},{"$f":"CI16*(1+'Common Inputs'!CI$14)^CH720","v":0},{"$f":"CJ16*(1+'Common Inputs'!CJ$14)^CI720","v":0},{"$f":"CK16*(1+'Common Inputs'!CK$14)^CJ720","v":0},{"$f":"CL16*(1+'Common Inputs'!CL$14)^CK720","v":0},{"$f":"CM16*(1+'Common Inputs'!CM$14)^CL720","v":0},{"$f":"CN16*(1+'Common Inputs'!CN$14)^CM720","v":0},{"$f":"CO16*(1+'Common Inputs'!CO$14)^CN720","v":0},{"$f":"CP16*(1+'Common Inputs'!CP$14)^CO720","v":0},{"$f":"CQ16*(1+'Common Inputs'!CQ$14)^CP720","v":0},{"$f":"CR16*(1+'Common Inputs'!CR$14)^CQ720","v":0},{"$f":"CS16*(1+'Common Inputs'!CS$14)^CR720","v":0},{"$f":"CT16*(1+'Common Inputs'!CT$14)^CS720","v":0},{"$f":"CU16*(1+'Common Inputs'!CU$14)^CT720","v":0},{"$f":"CV16*(1+'Common Inputs'!CV$14)^CU720","v":0},{"$f":"CW16*(1+'Common Inputs'!CW$14)^CV720","v":0},{"$f":"CX16*(1+'Common Inputs'!CX$14)^CW720","v":0},{"$f":"CY16*(1+'Common Inputs'!CY$14)^CX720","v":0},{"$f":"CZ16*(1+'Common Inputs'!CZ$14)^CY720","v":0},{"$f":"DA16*(1+'Common Inputs'!DA$14)^CZ720","v":0},{"$f":"DB16*(1+'Common Inputs'!DB$14)^DA720","v":0},{"$f":"DC16*(1+'Common Inputs'!DC$14)^DB720","v":0},{"$f":"DD16*(1+'Common Inputs'!DD$14)^DC720","v":0},{"$f":"DE16*(1+'Common Inputs'!DE$14)^DD720","v":0},{"$f":"DF16*(1+'Common Inputs'!DF$14)^DE720","v":0},{"$f":"DG16*(1+'Common Inputs'!DG$14)^DF720","v":0},{"$f":"DH16*(1+'Common Inputs'!DH$14)^DG720","v":0},{"$f":"DI16*(1+'Common Inputs'!DI$14)^DH720","v":0},{"$f":"DJ16*(1+'Common Inputs'!DJ$14)^DI720","v":0},{"$f":"DK16*(1+'Common Inputs'!DK$14)^DJ720","v":0},{"$f":"DL16*(1+'Common Inputs'!DL$14)^DK720","v":0},{"$f":"DM16*(1+'Common Inputs'!DM$14)^DL720","v":0},{"$f":"DN16*(1+'Common Inputs'!DN$14)^DM720","v":0},{"$f":"DO16*(1+'Common Inputs'!DO$14)^DN720","v":0},{"$f":"DP16*(1+'Common Inputs'!DP$14)^DO720","v":0},{"$f":"DQ16*(1+'Common Inputs'!DQ$14)^DP720","v":0},{"$f":"DR16*(1+'Common Inputs'!DR$14)^DQ720","v":0},{"$f":"DS16*(1+'Common Inputs'!DS$14)^DR720","v":0},{"$f":"DT16*(1+'Common Inputs'!DT$14)^DS720","v":0},{"$f":"DU16*(1+'Common Inputs'!DU$14)^DT720","v":0},{"$f":"DV16*(1+'Common Inputs'!DV$14)^DU720","v":0},{"$f":"DW16*(1+'Common Inputs'!DW$14)^DV720","v":0},{"$f":"DX16*(1+'Common Inputs'!DX$14)^DW720","v":0},{"$f":"DY16*(1+'Common Inputs'!DY$14)^DX720","v":0},{"$f":"DZ16*(1+'Common Inputs'!DZ$14)^DY720","v":0},{"$f":"EA16*(1+'Common Inputs'!EA$14)^DZ720","v":0},{"$f":"EB16*(1+'Common Inputs'!EB$14)^EA720","v":0},{"$f":"EC16*(1+'Common Inputs'!EC$14)^EB720","v":0},{"$f":"ED16*(1+'Common Inputs'!ED$14)^EC720","v":0}]
[null,null,null,{"$f":"D877+1","v":2},null,null,{"$f":"G877","v":0},null,null,{"$f":"IF($D878=J$14,J$875*$G878,0)","v":0},{"$f":"IFERROR(IF($D878=K$14,K$875*$G878,IF($D878>K$14,0,IF((K$14-$D878+1)>(1/$G878),0,J878))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D878=BW$14,BW$875*$G878,IF($D878>BW$14,0,IF((BW$14-$D878+1)>(1/$G878),0,BV878))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,0,null,null,0,{"$f":"IFERROR(IF($D882=K$14,K$875*$G882,IF($D882>K$14,0,IF((K$14-$D882+1)>(1/$G882),0,J882))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D882=BW$14,BW$875*$G882,IF($D882>BW$14,0,IF((BW$14-$D882+1)>(1/$G882),0,BV882))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,0,null,null,0,{"$f":"IFERROR(IF($D884=K$14,K$875*$G884,IF($D884>K$14,0,IF((K$14-$D884+1)>(1/$G884),0,J884))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D884=BW$14,BW$875*$G884,IF($D884>BW$14,0,IF((BW$14-$D884+1)>(1/$G884),0,BV884))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,0,null,null,0,{"$f":"IFERROR(IF($D887=K$14,K$875*$G887,IF($D887>K$14,0,IF((K$14-$D887+1)>(1/$G887),0,J887))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D887=BW$14,BW$875*$G887,IF($D887>BW$14,0,IF((BW$14-$D887+1)>(1/$G887),0,BV887))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,0,null,null,0,{"$f":"IFERROR(IF($D891=K$14,K$875*$G891,IF($D891>K$14,0,IF((K$14-$D891+1)>(1/$G891),0,J891))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D891=BW$14,BW$875*$G891,IF($D891>BW$14,0,IF((BW$14-$D891+1)>(1/$G891),0,BV891))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,0,null,null,0,{"$f":"IFERROR(IF($D894=K$14,K$875*$G894,IF($D894>K$14,0,IF((K$14-$D894+1)>(1/$G894),0,J894))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D894=BW$14,BW$875*$G894,IF($D894>BW$14,0,IF((BW$14-$D894+1)>(1/$G894),0,BV894))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,0,null,null,0,{"$f":"IFERROR(IF($D895=K$14,K$875*$G895,IF($D895>K$14,0,IF((K$14-$D895+1)>(1/$G895),0,J895))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D895=BW$14,BW$875*$G895,IF($D895>BW$14,0,IF((BW$14-$D895+1)>(1/$G895),0,BV895))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,null,0,null,null,0,{"$f":"IFERROR(IF($D897=K$14,K$875*$G897,IF($D897>K$14,0,IF((K$14-$D897+1)>(1/$G897),0,J897))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D897=BW$14,BW$875*$G897,IF($D897>BW$14,0,IF((BW$14-$D897+1)>(1/$G897),0,BV897))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,null,0,null,null,0,{"$f":"IFERROR(IF($D900=K$14,K$875*$G900,IF($D900>K$14,0,IF((K$14-$D900+1)>(1/$G900),0,J900))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D900=BW$14,BW$875*$G900,IF($D900>BW$14,0,IF((BW$14-$D900+1)>(1/$G900),0,BV900))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,28,null,null,0,null,null,0,{"$f":"IFERROR(IF($D904=K$14,K$875*$G904,IF($D904>K$14,0,IF((K$14-$D904+1)>(1/$G904),0,J904))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D904=BW$14,BW$875*$G904,IF($D904>BW$14,0,IF((BW$14-$D904+1)>(1/$G904),0,BV904))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,30,null,null,0,null,null,0,{"$f":"IFERROR(IF($D906=K$14,K$875*$G906,IF($D906>K$14,0,IF((K$14-$D906+1)>(1/$G906),0,J906))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D906=BW$14,BW$875*$G906,IF($D906>BW$14,0,IF((BW$14-$D906+1)>(1/$G906),0,BV906))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,null,null,0,null,null,0,{"$f":"IFERROR(IF($D909=K$14,K$875*$G909,IF($D909>K$14,0,IF((K$14-$D909+1)>(1/$G909),0,J909))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D909=BW$14,BW$875*$G909,IF($D909>BW$14,0,IF((BW$14-$D909+1)>(1/$G909),0,BV909))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,37,null,null,0,null,null,0,{"$f":"IFERROR(IF($D913=K$14,K$875*$G913,IF($D913>K$14,0,IF((K$14-$D913+1)>(1/$G913),0,J913))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D913=BW$14,BW$875*$G913,IF($D913>BW$14,0,IF((BW$14-$D913+1)>(1/$G913),0,BV913))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,40,null,null,0,null,null,0,{"$f":"IFERROR(IF($D916=K$14,K$875*$G916,IF($D916>K$14,0,IF((K$14-$D916+1)>(1/$G916),0,J916))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D916=BW$14,BW$875*$G916,IF($D916>BW$14,0,IF((BW$14-$D916+1)>(1/$G916),0,BV916))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,41,null,null,0,null,null,0,{"$f":"IFERROR(IF($D917=K$14,K$875*$G917,IF($D917>K$14,0,IF((K$14-$D917+1)>(1/$G917),0,J917))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D917=BW$14,BW$875*$G917,IF($D917>BW$14,0,IF((BW$14-$D917+1)>(1/$G917),0,BV917))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,43,null,null,0,null,null,0,{"$f":"IFERROR(IF($D919=K$14,K$875*$G919,IF($D919>K$14,0,IF((K$14-$D919+1)>(1/$G919),0,J919))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D919=BW$14,BW$875*$G919,IF($D919>BW$14,0,IF((BW$14-$D919+1)>(1/$G919),0,BV919))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,null,null,0,null,null,0,{"$f":"IFERROR(IF($D922=K$14,K$875*$G922,IF($D922>K$14,0,IF((K$14-$D922+1)>(1/$G922),0,J922))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D922=BW$14,BW$875*$G922,IF($D922>BW$14,0,IF((BW$14-$D922+1)>(1/$G922),0,BV922))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,null,null,0,null,null,0,{"$f":"IFERROR(IF($D926=K$14,K$875*$G926,IF($D926>K$14,0,IF((K$14-$D926+1)>(1/$G926),0,J926))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D926=BW$14,BW$875*$G926,IF($D926>BW$14,0,IF((BW$14-$D926+1)>(1/$G926),0,BV926))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,52,null,null,0,null,null,0,{"$f":"IFERROR(IF($D928=K$14,K$875*$G928,IF($D928>K$14,0,IF((K$14-$D928+1)>(1/$G928),0,J928))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D928=BW$14,BW$875*$G928,IF($D928>BW$14,0,IF((BW$14-$D928+1)>(1/$G928),0,BV928))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,55,null,null,0,null,null,0,{"$f":"IFERROR(IF($D931=K$14,K$875*$G931,IF($D931>K$14,0,IF((K$14-$D931+1)>(1/$G931),0,J931))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D931=BW$14,BW$875*$G931,IF($D931>BW$14,0,IF((BW$14-$D931+1)>(1/$G931),0,BV931))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,59,null,null,0,null,null,0,{"$f":"IFERROR(IF($D935=K$14,K$875*$G935,IF($D935>K$14,0,IF((K$14-$D935+1)>(1/$G935),0,J935))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D935=BW$14,BW$875*$G935,IF($D935>BW$14,0,IF((BW$14-$D935+1)>(1/$G935),0,BV935))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,62,null,null,0,null,null,0,{"$f":"IFERROR(IF($D938=K$14,K$875*$G938,IF($D938>K$14,0,IF((K$14-$D938+1)>(1/$G938),0,J938))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D938=BW$14,BW$875*$G938,IF($D938>BW$14,0,IF((BW$14-$D938+1)>(1/$G938),0,BV938))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,63,null,null,0,null,null,0,{"$f":"IFERROR(IF($D939=K$14,K$875*$G939,IF($D939>K$14,0,IF((K$14-$D939+1)>(1/$G939),0,J939))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D939=BW$14,BW$875*$G939,IF($D939>BW$14,0,IF((BW$14-$D939+1)>(1/$G939),0,BV939))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,66,null,null,{"$f":"G941","v":0},null,null,{"$f":"IF($D942=J$14,J$875*$G942,0)","v":0},{"$f":"IFERROR(IF($D942=K$14,K$875*$G942,IF($D942>K$14,0,IF((K$14-$D942+1)>(1/$G942),0,J942))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D942=BW$14,BW$875*$G942,IF($D942>BW$14,0,IF((BW$14-$D942+1)>(1/$G942),0,BV942))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D942+1","v":67},null,null,0,null,null,0,{"$f":"IFERROR(IF($D943=K$14,K$875*$G943,IF($D943>K$14,0,IF((K$14-$D943+1)>(1/$G943),0,J943))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D943=BW$14,BW$875*$G943,IF($D943>BW$14,0,IF((BW$14-$D943+1)>(1/$G943),0,BV943))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,68,null,null,0,null,null,0,{"$f":"IFERROR(IF($D944=K$14,K$875*$G944,IF($D944>K$14,0,IF((K$14-$D944+1)>(1/$G944),0,J944))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D944=BW$14,BW$875*$G944,IF($D944>BW$14,0,IF((BW$14-$D944+1)>(1/$G944),0,BV944))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,69,null,null,0,null,null,0,{"$f":"IFERROR(IF($D945=K$14,K$875*$G945,IF($D945>K$14,0,IF((K$14-$D945+1)>(1/$G945),0,J945))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D945=BW$14,BW$875*$G945,IF($D945>BW$14,0,IF((BW$14-$D945+1)>(1/$G945),0,BV945))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,70,null,null,0,null,null,0,{"$f":"IFERROR(IF($D946=K$14,K$875*$G946,IF($D946>K$14,0,IF((K$14-$D946+1)>(1/$G946),0,J946))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D946=BW$14,BW$875*$G946,IF($D946>BW$14,0,IF((BW$14-$D946+1)>(1/$G946),0,BV946))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,71,null,null,0,null,null,0,{"$f":"IFERROR(IF($D947=K$14,K$875*$G947,IF($D947>K$14,0,IF((K$14-$D947+1)>(1/$G947),0,J947))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D947=BW$14,BW$875*$G947,IF($D947>BW$14,0,IF((BW$14-$D947+1)>(1/$G947),0,BV947))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,72,null,null,0,null,null,0,{"$f":"IFERROR(IF($D948=K$14,K$875*$G948,IF($D948>K$14,0,IF((K$14-$D948+1)>(1/$G948),0,J948))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D948=BW$14,BW$875*$G948,IF($D948>BW$14,0,IF((BW$14-$D948+1)>(1/$G948),0,BV948))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,73,null,null,0,null,null,0,{"$f":"IFERROR(IF($D949=K$14,K$875*$G949,IF($D949>K$14,0,IF((K$14-$D949+1)>(1/$G949),0,J949))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D949=BW$14,BW$875*$G949,IF($D949>BW$14,0,IF((BW$14-$D949+1)>(1/$G949),0,BV949))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,74,null,null,0,null,null,0,{"$f":"IFERROR(IF($D950=K$14,K$875*$G950,IF($D950>K$14,0,IF((K$14-$D950+1)>(1/$G950),0,J950))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D950=BW$14,BW$875*$G950,IF($D950>BW$14,0,IF((BW$14-$D950+1)>(1/$G950),0,BV950))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,75,null,null,0,null,null,0,{"$f":"IFERROR(IF($D951=K$14,K$875*$G951,IF($D951>K$14,0,IF((K$14-$D951+1)>(1/$G951),0,J951))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D951=BW$14,BW$875*$G951,IF($D951>BW$14,0,IF((BW$14-$D951+1)>(1/$G951),0,BV951))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,76,null,null,0,null,null,0,{"$f":"IFERROR(IF($D952=K$14,K$875*$G952,IF($D952>K$14,0,IF((K$14-$D952+1)>(1/$G952),0,J952))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D952=BW$14,BW$875*$G952,IF($D952>BW$14,0,IF((BW$14-$D952+1)>(1/$G952),0,BV952))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,77,null,null,0,null,null,0,{"$f":"IFERROR(IF($D953=K$14,K$875*$G953,IF($D953>K$14,0,IF((K$14-$D953+1)>(1/$G953),0,J953))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D953=BW$14,BW$875*$G953,IF($D953>BW$14,0,IF((BW$14-$D953+1)>(1/$G953),0,BV953))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,78,null,null,0,null,null,0,{"$f":"IFERROR(IF($D954=K$14,K$875*$G954,IF($D954>K$14,0,IF((K$14-$D954+1)>(1/$G954),0,J954))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D954=BW$14,BW$875*$G954,IF($D954>BW$14,0,IF((BW$14-$D954+1)>(1/$G954),0,BV954))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,79,null,null,0,null,null,0,{"$f":"IFERROR(IF($D955=K$14,K$875*$G955,IF($D955>K$14,0,IF((K$14-$D955+1)>(1/$G955),0,J955))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D955=BW$14,BW$875*$G955,IF($D955>BW$14,0,IF((BW$14-$D955+1)>(1/$G955),0,BV955))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,80,null,null,0,null,null,0,{"$f":"IFERROR(IF($D956=K$14,K$875*$G956,IF($D956>K$14,0,IF((K$14-$D956+1)>(1/$G956),0,J956))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D956=BW$14,BW$875*$G956,IF($D956>BW$14,0,IF((BW$14-$D956+1)>(1/$G956),0,BV956))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,81,null,null,0,null,null,0,{"$f":"IFERROR(IF($D957=K$14,K$875*$G957,IF($D957>K$14,0,IF((K$14-$D957+1)>(1/$G957),0,J957))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D957=BW$14,BW$875*$G957,IF($D957>BW$14,0,IF((BW$14-$D957+1)>(1/$G957),0,BV957))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,82,null,null,0,null,null,0,{"$f":"IFERROR(IF($D958=K$14,K$875*$G958,IF($D958>K$14,0,IF((K$14-$D958+1)>(1/$G958),0,J958))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D958=BW$14,BW$875*$G958,IF($D958>BW$14,0,IF((BW$14-$D958+1)>(1/$G958),0,BV958))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,83,null,null,0,null,null,0,{"$f":"IFERROR(IF($D959=K$14,K$875*$G959,IF($D959>K$14,0,IF((K$14-$D959+1)>(1/$G959),0,J959))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D959=BW$14,BW$875*$G959,IF($D959>BW$14,0,IF((BW$14-$D959+1)>(1/$G959),0,BV959))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,84,null,null,0,null,null,0,{"$f":"IFERROR(IF($D960=K$14,K$875*$G960,IF($D960>K$14,0,IF((K$14-$D960+1)>(1/$G960),0,J960))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D960=BW$14,BW$875*$G960,IF($D960>BW$14,0,IF((BW$14-$D960+1)>(1/$G960),0,BV960))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,85,null,null,0,null,null,0,{"$f":"IFERROR(IF($D961=K$14,K$875*$G961,IF($D961>K$14,0,IF((K$14-$D961+1)>(1/$G961),0,J961))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D961=BW$14,BW$875*$G961,IF($D961>BW$14,0,IF((BW$14-$D961+1)>(1/$G961),0,BV961))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,86,null,null,0,null,null,0,{"$f":"IFERROR(IF($D962=K$14,K$875*$G962,IF($D962>K$14,0,IF((K$14-$D962+1)>(1/$G962),0,J962))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D962=BW$14,BW$875*$G962,IF($D962>BW$14,0,IF((BW$14-$D962+1)>(1/$G962),0,BV962))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,87,null,null,0,null,null,0,{"$f":"IFERROR(IF($D963=K$14,K$875*$G963,IF($D963>K$14,0,IF((K$14-$D963+1)>(1/$G963),0,J963))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D963=BW$14,BW$875*$G963,IF($D963>BW$14,0,IF((BW$14-$D963+1)>(1/$G963),0,BV963))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,88,null,null,0,null,null,0,{"$f":"IFERROR(IF($D964=K$14,K$875*$G964,IF($D964>K$14,0,IF((K$14-$D964+1)>(1/$G964),0,J964))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D964=BW$14,BW$875*$G964,IF($D964>BW$14,0,IF((BW$14-$D964+1)>(1/$G964),0,BV964))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,89,null,null,0,null,null,0,{"$f":"IFERROR(IF($D965=K$14,K$875*$G965,IF($D965>K$14,0,IF((K$14-$D965+1)>(1/$G965),0,J965))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D965=BW$14,BW$875*$G965,IF($D965>BW$14,0,IF((BW$14-$D965+1)>(1/$G965),0,BV965))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,90,null,null,0,null,null,0,{"$f":"IFERROR(IF($D966=K$14,K$875*$G966,IF($D966>K$14,0,IF((K$14-$D966+1)>(1/$G966),0,J966))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D966=BW$14,BW$875*$G966,IF($D966>BW$14,0,IF((BW$14-$D966+1)>(1/$G966),0,BV966))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,91,null,null,0,null,null,0,{"$f":"IFERROR(IF($D967=K$14,K$875*$G967,IF($D967>K$14,0,IF((K$14-$D967+1)>(1/$G967),0,J967))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D967=BW$14,BW$875*$G967,IF($D967>BW$14,0,IF((BW$14-$D967+1)>(1/$G967),0,BV967))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,92,null,null,0,null,null,0,{"$f":"IFERROR(IF($D968=K$14,K$875*$G968,IF($D968>K$14,0,IF((K$14-$D968+1)>(1/$G968),0,J968))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D968=BW$14,BW$875*$G968,IF($D968>BW$14,0,IF((BW$14-$D968+1)>(1/$G968),0,BV968))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,93,null,null,0,null,null,0,{"$f":"IFERROR(IF($D969=K$14,K$875*$G969,IF($D969>K$14,0,IF((K$14-$D969+1)>(1/$G969),0,J969))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D969=BW$14,BW$875*$G969,IF($D969>BW$14,0,IF((BW$14-$D969+1)>(1/$G969),0,BV969))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,94,null,null,0,null,null,0,{"$f":"IFERROR(IF($D970=K$14,K$875*$G970,IF($D970>K$14,0,IF((K$14-$D970+1)>(1/$G970),0,J970))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D970=BW$14,BW$875*$G970,IF($D970>BW$14,0,IF((BW$14-$D970+1)>(1/$G970),0,BV970))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,95,null,null,0,null,null,0,{"$f":"IFERROR(IF($D971=K$14,K$875*$G971,IF($D971>K$14,0,IF((K$14-$D971+1)>(1/$G971),0,J971))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D971=BW$14,BW$875*$G971,IF($D971>BW$14,0,IF((BW$14-$D971+1)>(1/$G971),0,BV971))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,96,null,null,0,null,null,0,{"$f":"IFERROR(IF($D972=K$14,K$875*$G972,IF($D972>K$14,0,IF((K$14-$D972+1)>(1/$G972),0,J972))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D972=BW$14,BW$875*$G972,IF($D972>BW$14,0,IF((BW$14-$D972+1)>(1/$G972),0,BV972))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,97,null,null,0,null,null,0,{"$f":"IFERROR(IF($D973=K$14,K$875*$G973,IF($D973>K$14,0,IF((K$14-$D973+1)>(1/$G973),0,J973))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D973=BW$14,BW$875*$G973,IF($D973>BW$14,0,IF((BW$14-$D973+1)>(1/$G973),0,BV973))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,98,null,null,0,null,null,0,{"$f":"IFERROR(IF($D974=K$14,K$875*$G974,IF($D974>K$14,0,IF((K$14-$D974+1)>(1/$G974),0,J974))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D974=BW$14,BW$875*$G974,IF($D974>BW$14,0,IF((BW$14-$D974+1)>(1/$G974),0,BV974))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,99,null,null,0,null,null,0,{"$f":"IFERROR(IF($D975=K$14,K$875*$G975,IF($D975>K$14,0,IF((K$14-$D975+1)>(1/$G975),0,J975))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D975=BW$14,BW$875*$G975,IF($D975>BW$14,0,IF((BW$14-$D975+1)>(1/$G975),0,BV975))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,100,null,null,0,null,null,0,{"$f":"IFERROR(IF($D976=K$14,K$875*$G976,IF($D976>K$14,0,IF((K$14-$D976+1)>(1/$G976),0,J976))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D976=BW$14,BW$875*$G976,IF($D976>BW$14,0,IF((BW$14-$D976+1)>(1/$G976),0,BV976))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,101,null,null,0,null,null,0,{"$f":"IFERROR(IF($D977=K$14,K$875*$G977,IF($D977>K$14,0,IF((K$14-$D977+1)>(1/$G977),0,J977))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D977=BW$14,BW$875*$G977,IF($D977>BW$14,0,IF((BW$14-$D977+1)>(1/$G977),0,BV977))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,102,null,null,0,null,null,0,{"$f":"IFERROR(IF($D978=K$14,K$875*$G978,IF($D978>K$14,0,IF((K$14-$D978+1)>(1/$G978),0,J978))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D978=BW$14,BW$875*$G978,IF($D978>BW$14,0,IF((BW$14-$D978+1)>(1/$G978),0,BV978))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,103,null,null,0,null,null,0,{"$f":"IFERROR(IF($D979=K$14,K$875*$G979,IF($D979>K$14,0,IF((K$14-$D979+1)>(1/$G979),0,J979))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D979=BW$14,BW$875*$G979,IF($D979>BW$14,0,IF((BW$14-$D979+1)>(1/$G979),0,BV979))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,104,null,null,0,null,null,0,{"$f":"IFERROR(IF($D980=K$14,K$875*$G980,IF($D980>K$14,0,IF((K$14-$D980+1)>(1/$G980),0,J980))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D980=BW$14,BW$875*$G980,IF($D980>BW$14,0,IF((BW$14-$D980+1)>(1/$G980),0,BV980))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,105,null,null,0,null,null,0,{"$f":"IFERROR(IF($D981=K$14,K$875*$G981,IF($D981>K$14,0,IF((K$14-$D981+1)>(1/$G981),0,J981))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D981=BW$14,BW$875*$G981,IF($D981>BW$14,0,IF((BW$14-$D981+1)>(1/$G981),0,BV981))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,106,null,null,0,null,null,0,{"$f":"IFERROR(IF($D982=K$14,K$875*$G982,IF($D982>K$14,0,IF((K$14-$D982+1)>(1/$G982),0,J982))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D982=BW$14,BW$875*$G982,IF($D982>BW$14,0,IF((BW$14-$D982+1)>(1/$G982),0,BV982))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,107,null,null,0,null,null,0,{"$f":"IFERROR(IF($D983=K$14,K$875*$G983,IF($D983>K$14,0,IF((K$14-$D983+1)>(1/$G983),0,J983))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D983=BW$14,BW$875*$G983,IF($D983>BW$14,0,IF((BW$14-$D983+1)>(1/$G983),0,BV983))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,108,null,null,0,null,null,0,{"$f":"IFERROR(IF($D984=K$14,K$875*$G984,IF($D984>K$14,0,IF((K$14-$D984+1)>(1/$G984),0,J984))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D984=BW$14,BW$875*$G984,IF($D984>BW$14,0,IF((BW$14-$D984+1)>(1/$G984),0,BV984))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,109,null,null,0,null,null,0,{"$f":"IFERROR(IF($D985=K$14,K$875*$G985,IF($D985>K$14,0,IF((K$14-$D985+1)>(1/$G985),0,J985))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D985=BW$14,BW$875*$G985,IF($D985>BW$14,0,IF((BW$14-$D985+1)>(1/$G985),0,BV985))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,110,null,null,0,null,null,0,{"$f":"IFERROR(IF($D986=K$14,K$875*$G986,IF($D986>K$14,0,IF((K$14-$D986+1)>(1/$G986),0,J986))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D986=BW$14,BW$875*$G986,IF($D986>BW$14,0,IF((BW$14-$D986+1)>(1/$G986),0,BV986))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,111,null,null,0,null,null,0,{"$f":"IFERROR(IF($D987=K$14,K$875*$G987,IF($D987>K$14,0,IF((K$14-$D987+1)>(1/$G987),0,J987))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D987=BW$14,BW$875*$G987,IF($D987>BW$14,0,IF((BW$14-$D987+1)>(1/$G987),0,BV987))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,112,null,null,0,null,null,0,{"$f":"IFERROR(IF($D988=K$14,K$875*$G988,IF($D988>K$14,0,IF((K$14-$D988+1)>(1/$G988),0,J988))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D988=BW$14,BW$875*$G988,IF($D988>BW$14,0,IF((BW$14-$D988+1)>(1/$G988),0,BV988))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,113,null,null,0,null,null,0,{"$f":"IFERROR(IF($D989=K$14,K$875*$G989,IF($D989>K$14,0,IF((K$14-$D989+1)>(1/$G989),0,J989))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D989=BW$14,BW$875*$G989,IF($D989>BW$14,0,IF((BW$14-$D989+1)>(1/$G989),0,BV989))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,114,null,null,0,null,null,0,{"$f":"IFERROR(IF($D990=K$14,K$875*$G990,IF($D990>K$14,0,IF((K$14-$D990+1)>(1/$G990),0,J990))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D990=BW$14,BW$875*$G990,IF($D990>BW$14,0,IF((BW$14-$D990+1)>(1/$G990),0,BV990))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,115,null,null,0,null,null,0,{"$f":"IFERROR(IF($D991=K$14,K$875*$G991,IF($D991>K$14,0,IF((K$14-$D991+1)>(1/$G991),0,J991))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D991=BW$14,BW$875*$G991,IF($D991>BW$14,0,IF((BW$14-$D991+1)>(1/$G991),0,BV991))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,116,null,null,0,null,null,0,{"$f":"IFERROR(IF($D992=K$14,K$875*$G992,IF($D992>K$14,0,IF((K$14-$D992+1)>(1/$G992),0,J992))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D992=BW$14,BW$875*$G992,IF($D992>BW$14,0,IF((BW$14-$D992+1)>(1/$G992),0,BV992))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,117,null,null,0,null,null,0,{"$f":"IFERROR(IF($D993=K$14,K$875*$G993,IF($D993>K$14,0,IF((K$14-$D993+1)>(1/$G993),0,J993))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D993=BW$14,BW$875*$G993,IF($D993>BW$14,0,IF((BW$14-$D993+1)>(1/$G993),0,BV993))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,118,null,null,0,null,null,0,{"$f":"IFERROR(IF($D994=K$14,K$875*$G994,IF($D994>K$14,0,IF((K$14-$D994+1)>(1/$G994),0,J994))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D994=BW$14,BW$875*$G994,IF($D994>BW$14,0,IF((BW$14-$D994+1)>(1/$G994),0,BV994))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,119,null,null,0,null,null,0,{"$f":"IFERROR(IF($D995=K$14,K$875*$G995,IF($D995>K$14,0,IF((K$14-$D995+1)>(1/$G995),0,J995))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D995=BW$14,BW$875*$G995,IF($D995>BW$14,0,IF((BW$14-$D995+1)>(1/$G995),0,BV995))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,120,null,null,0,null,null,0,{"$f":"IFERROR(IF($D996=K$14,K$875*$G996,IF($D996>K$14,0,IF((K$14-$D996+1)>(1/$G996),0,J996))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D996=BW$14,BW$875*$G996,IF($D996>BW$14,0,IF((BW$14-$D996+1)>(1/$G996),0,BV996))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,121,null,null,0,null,null,0,{"$f":"IFERROR(IF($D997=K$14,K$875*$G997,IF($D997>K$14,0,IF((K$14-$D997+1)>(1/$G997),0,J997))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D997=BW$14,BW$875*$G997,IF($D997>BW$14,0,IF((BW$14-$D997+1)>(1/$G997),0,BV997))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,122,null,null,0,null,null,0,{"$f":"IFERROR(IF($D998=K$14,K$875*$G998,IF($D998>K$14,0,IF((K$14-$D998+1)>(1/$G998),0,J998))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D998=BW$14,BW$875*$G998,IF($D998>BW$14,0,IF((BW$14-$D998+1)>(1/$G998),0,BV998))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,123,null,null,0,null,null,0,{"$f":"IFERROR(IF($D999=K$14,K$875*$G999,IF($D999>K$14,0,IF((K$14-$D999+1)>(1/$G999),0,J999))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D999=BW$14,BW$875*$G999,IF($D999>BW$14,0,IF((BW$14-$D999+1)>(1/$G999),0,BV999))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,124,null,null,0,null,null,0,{"$f":"IFERROR(IF($D1000=K$14,K$875*$G1000,IF($D1000>K$14,0,IF((K$14-$D1000+1)>(1/$G1000),0,J1000))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D1000=BW$14,BW$875*$G1000,IF($D1000>BW$14,0,IF((BW$14-$D1000+1)>(1/$G1000),0,BV1000))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,125,null,null,0,null,null,0,{"$f":"IFERROR(IF($D1001=K$14,K$875*$G1001,IF($D1001>K$14,0,IF((K$14-$D1001+1)>(1/$G1001),0,J1001))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D1001=BW$14,BW$875*$G1001,IF($D1001>BW$14,0,IF((BW$14-$D1001+1)>(1/$G1001),0,BV1001))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,null,null,"Depreciation for the year",null,null,null,null,null,{"$f":"SUM(J877:J1001)","v":0},{"$f":"SUM(K877:K1001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW877:BW1001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"ReticWater","index":11,"n_rows":1003,"n_cols":134,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[]
[null,null,null,"Reticulation - Notional Revenue Requirement Calculations (Water)"]
[]
[]
[null,null,null,{"$f":"\"Scenario Specific Inputs (\"&'Common Inputs'!J9&\", \"&'Common Inputs'!J8&\")\"","v":"Scenario Specific Inputs ($, $2015-16)"}]
[]
[null,null,null,"Opening Asset Value"]
[]
[null,null,null,null,"Pipes",null,null,null,null,null,null,null,"Ratio: Pipes to Valves",null,0.86,"Source:  OGW report"]
[null,null,null,null,"Valves"]
[null,null,null,null,"Non-depreciating"]
[]
[null,null,null,"Capital Expenditure"]
[null,null,null,null,null,null,null,null,null,{"$f":"'Common Inputs'!J13","v":1},{"$f":"'Common Inputs'!K13","v":2},{"$f":"'Common Inputs'!L13","v":3},{"$f":"'Common Inputs'!M13","v":4},{"$f":"'Common Inputs'!N13","v":5},{"$f":"'Common Inputs'!O13","v":6},{"$f":"'Common Inputs'!P13","v":7},{"$f":"'Common Inputs'!Q13","v":8},{"$f":"'Common Inputs'!R13","v":9},{"$f":"'Common Inputs'!S13","v":10},{"$f":"'Common Inputs'!T13","v":11},{"$f":"'Common Inputs'!U13","v":12},{"$f":"'Common Inputs'!V13","v":13},{"$f":"'Common Inputs'!W13","v":14},{"$f":"'Common Inputs'!X13","v":15},{"$f":"'Common Inputs'!Y13","v":16},{"$f":"'Common Inputs'!Z13","v":17},{"$f":"'Common Inputs'!AA13","v":18},{"$f":"'Common Inputs'!AB13","v":19},{"$f":"'Common Inputs'!AC13","v":20},{"$f":"'Common Inputs'!AD13","v":21},{"$f":"'Common Inputs'!AE13","v":22},{"$f":"'Common Inputs'!AF13","v":23},{"$f":"'Common Inputs'!AG13","v":24},{"$f":"'Common Inputs'!AH13","v":25},{"$f":"'Common Inputs'!AI13","v":26},{"$f":"'Common Inputs'!AJ13","v":27},{"$f":"'Common Inputs'!AK13","v":28},{"$f":"'Common Inputs'!AL13","v":29},{"$f":"'Common Inputs'!AM13","v":30},{"$f":"'Common Inputs'!AN13","v":31},{"$f":"'Common Inputs'!AO13","v":32},{"$f":"'Common Inputs'!AP13","v":33},{"$f":"'Common Inputs'!AQ13","v":34},{"$f":"'Common Inputs'!AR13","v":35},{"$f":"'Common Inputs'!AS13","v":36},{"$f":"'Common Inputs'!AT13","v":37},{"$f":"'Common Inputs'!AU13","v":38},{"$f":"'Common Inputs'!AV13","v":39},{"$f":"'Common Inputs'!AW13","v":40},{"$f":"'Common Inputs'!AX13","v":41},{"$f":"'Common Inputs'!AY13","v":42},{"$f":"'Common Inputs'!AZ13","v":43},{"$f":"'Common Inputs'!BA13","v":44},{"$f":"'Common Inputs'!BB13","v":45},{"$f":"'Common Inputs'!BC13","v":46},{"$f":"'Common Inputs'!BD13","v":47},{"$f":"'Common Inputs'!BE13","v":48},{"$f":"'Common Inputs'!BF13","v":49},{"$f":"'Common Inputs'!BG13","v":50},{"$f":"'Common Inputs'!BH13","v":51},{"$f":"'Common Inputs'!BI13","v":52},{"$f":"'Common Inputs'!BJ13","v":53},{"$f":"'Common Inputs'!BK13","v":54},{"$f":"'Common Inputs'!BL13","v":55},{"$f":"'Common Inputs'!BM13","v":56},{"$f":"'Common Inputs'!BN13","v":57},{"$f":"'Common Inputs'!BO13","v":58},{"$f":"'Common Inputs'!BP13","v":59},{"$f":"'Common Inputs'!BQ13","v":60},{"$f":"'Common Inputs'!BR13","v":61},{"$f":"'Common Inputs'!BS13","v":62},{"$f":"'Common Inputs'!BT13","v":63},{"$f":"'Common Inputs'!BU13","v":64},{"$f":"'Common Inputs'!BV13","v":65},{"$f":"'Common Inputs'!BW13","v":66},{"$f":"'Common Inputs'!BX13","v":67},{"$f":"'Common Inputs'!BY13","v":68},{"$f":"'Common Inputs'!BZ13","v":69},{"$f":"'Common Inputs'!CA13","v":70},{"$f":"'Common Inputs'!CB13","v":71},{"$f":"'Common Inputs'!CC13","v":72},{"$f":"'Common Inputs'!CD13","v":73},{"$f":"'Common Inputs'!CE13","v":74},{"$f":"'Common Inputs'!CF13","v":75},{"$f":"'Common Inputs'!CG13","v":76},{"$f":"'Common Inputs'!CH13","v":77},{"$f":"'Common Inputs'!CI13","v":78},{"$f":"'Common Inputs'!CJ13","v":79},{"$f":"'Common Inputs'!CK13","v":80},{"$f":"'Common Inputs'!CL13","v":81},{"$f":"'Common Inputs'!CM13","v":82},{"$f":"'Common Inputs'!CN13","v":83},{"$f":"'Common Inputs'!CO13","v":84},{"$f":"'Common Inputs'!CP13","v":85},{"$f":"'Common Inputs'!CQ13","v":86},{"$f":"'Common Inputs'!CR13","v":87},{"$f":"'Common Inputs'!CS13","v":88},{"$f":"'Common Inputs'!CT13","v":89},{"$f":"'Common Inputs'!CU13","v":90},{"$f":"'Common Inputs'!CV13","v":91},{"$f":"'Common Inputs'!CW13","v":92},{"$f":"'Common Inputs'!CX13","v":93},{"$f":"'Common Inputs'!CY13","v":94},{"$f":"'Common Inputs'!CZ13","v":95},{"$f":"'Common Inputs'!DA13","v":96},{"$f":"'Common Inputs'!DB13","v":97},{"$f":"'Common Inputs'!DC13","v":98},{"$f":"'Common Inputs'!DD13","v":99},{"$f":"'Common Inputs'!DE13","v":100},{"$f":"'Common Inputs'!DF13","v":101},{"$f":"'Common Inputs'!DG13","v":102},{"$f":"'Common Inputs'!DH13","v":103},{"$f":"'Common Inputs'!DI13","v":104},{"$f":"'Common Inputs'!DJ13","v":105},{"$f":"'Common Inputs'!DK13","v":106},{"$f":"'Common Inputs'!DL13","v":107},{"$f":"'Common Inputs'!DM13","v":108},{"$f":"'Common Inputs'!DN13","v":109},{"$f":"'Common Inputs'!DO13","v":110},{"$f":"'Common Inputs'!DP13","v":111},{"$f":"'Common Inputs'!DQ13","v":112},{"$f":"'Common Inputs'!DR13","v":113},{"$f":"'Common Inputs'!DS13","v":114},{"$f":"'Common Inputs'!DT13","v":115},{"$f":"'Common Inputs'!DU13","v":116},{"$f":"'Common Inputs'!DV13","v":117},{"$f":"'Common Inputs'!DW13","v":118},{"$f":"'Common Inputs'!DX13","v":119},{"$f":"'Common Inputs'!DY13","v":120},{"$f":"'Common Inputs'!DZ13","v":121},{"$f":"'Common Inputs'!EA13","v":122},{"$f":"'Common Inputs'!EB13","v":123},{"$f":"'Common Inputs'!EC13","v":124},{"$f":"'Common Inputs'!ED13","v":125}]
[null,null,null,null,{"$f":"E9","v":"Pipes"},null,null,null,null,null,{"$f":"IF(MOD(K$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(L$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(M$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(N$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(O$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(P$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(Q$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(R$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(S$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(T$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(U$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(V$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(W$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(X$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(Y$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(Z$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AA$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AB$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AC$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AD$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AE$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AF$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AG$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AH$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AI$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AJ$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AK$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AL$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AM$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AN$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AO$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AP$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AQ$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AR$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AS$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AT$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AU$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AV$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AW$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AX$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AY$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(AZ$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BA$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BB$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BC$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BD$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BE$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BF$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BG$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BH$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BI$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BJ$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BK$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BL$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BM$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BN$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BO$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BP$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BQ$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BR$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BS$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BT$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BU$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BV$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BW$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BX$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BY$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(BZ$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CA$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CB$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CC$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CD$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CE$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CF$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CG$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CH$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CI$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CJ$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CK$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CL$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CM$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CN$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CO$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CP$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CQ$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CR$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CS$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CT$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CU$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CV$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CW$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CX$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CY$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(CZ$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(DA$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(DB$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(DC$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(DD$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(DE$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(DF$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":258338.38488911575},{"$f":"IF(MOD(DG$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(DH$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(DI$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(DJ$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(DK$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(DL$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(DM$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(DN$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(DO$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(DP$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(DQ$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(DR$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(DS$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(DT$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(DU$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(DV$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(DW$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(DX$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(DY$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(DZ$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(EA$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(EB$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(EC$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0},{"$f":"IF(MOD(ED$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$31*$O$9,0)","v":0}]
[null,null,null,null,{"$f":"E10","v":"Valves"},null,null,null,null,null,{"$f":"IF(MOD(K$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(L$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(M$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(N$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(O$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(P$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(Q$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(R$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(S$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(T$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(U$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(V$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(W$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(X$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(Y$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(Z$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(AA$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(AB$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(AC$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(AD$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(AE$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(AF$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(AG$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(AH$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(AI$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(AJ$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(AK$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(AL$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(AM$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(AN$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":42055.085912181639},{"$f":"IF(MOD(AO$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(AP$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(AQ$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(AR$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(AS$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(AT$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(AU$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(AV$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(AW$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(AX$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(AY$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(AZ$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(BA$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(BB$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(BC$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(BD$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(BE$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(BF$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(BG$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(BH$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(BI$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(BJ$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(BK$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(BL$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(BM$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(BN$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(BO$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(BP$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(BQ$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(BR$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":42055.085912181639},{"$f":"IF(MOD(BS$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(BT$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(BU$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(BV$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(BW$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(BX$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(BY$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(BZ$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(CA$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(CB$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(CC$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(CD$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(CE$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(CF$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(CG$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(CH$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(CI$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(CJ$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(CK$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(CL$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(CM$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(CN$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(CO$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(CP$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(CQ$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(CR$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(CS$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(CT$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(CU$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(CV$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":42055.085912181639},{"$f":"IF(MOD(CW$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(CX$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(CY$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(CZ$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DA$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DB$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DC$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DD$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DE$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DF$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DG$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DH$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DI$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DJ$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DK$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DL$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DM$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DN$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DO$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DP$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DQ$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DR$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DS$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DT$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DU$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DV$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DW$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DX$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DY$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(DZ$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":42055.085912181639},{"$f":"IF(MOD(EA$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(EB$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(EC$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0},{"$f":"IF(MOD(ED$14,$J$29)=1,'Oakley Greenwood Inputs'!$H$31*(1-$O$9),0)","v":0}]
[null,null,null,null,{"$f":"E11","v":"Non-depreciating"}]
[]
[null,null,null,"Asset lives"]
[]
[null,null,null,null,"Existing Assets"]
[]
[null,null,null,null,{"$f":"E9","v":"Pipes"}]
[null,null,null,null,{"$f":"E10","v":"Valves"}]
[]
[null,null,null,null,"New Assets",null,null,null,null,"Regulatory","Tax"]
[]
[null,null,null,null,{"$f":"E9","v":"Pipes"},null,null,null,null,100,80]
[null,null,null,null,{"$f":"E10","v":"Valves"},null,null,null,null,30,30]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[null,null,null,"Operating Costs",null,null,null,null,null,{"$f":"'Oakley Greenwood Inputs'!E34","v":517.82483597883595},{"$f":"'Oakley Greenwood Inputs'!F34","v":514.54441504997078},{"$f":"'Oakley Greenwood Inputs'!G34","v":512.85103468547936},{"$f":"'Oakley Greenwood Inputs'!H34","v":512.72093474426811},{"$f":"'Oakley Greenwood Inputs'!I34","v":514.1303550852441},{"$f":"'Oakley Greenwood Inputs'!J34","v":517.05553556731365},{"$f":"'Oakley Greenwood Inputs'!K34","v":521.47271604938305},{"$f":"'Oakley Greenwood Inputs'!L34","v":527.3581363903586},{"$f":"'Oakley Greenwood Inputs'!M34","v":534.68803644914772},{"$f":"'Oakley Greenwood Inputs'!N34","v":543.43865608465694},{"$f":"'Oakley Greenwood Inputs'!O34","v":553.58623515579097},{"$f":"'Oakley Greenwood Inputs'!P34","v":565.10701352145793},{"$f":"'Oakley Greenwood Inputs'!Q34","v":577.97723104056422},{"$f":"'Oakley Greenwood Inputs'!R34","v":592.17312757201682},{"$f":"'Oakley Greenwood Inputs'!S34","v":607.67094297472113},{"$f":"'Oakley Greenwood Inputs'!T34","v":624.44691710758343},{"$f":"'Oakley Greenwood Inputs'!U34","v":642.47728982951276},{"$f":"'Oakley Greenwood Inputs'!V34","v":661.73830099941176},{"$f":"'Oakley Greenwood Inputs'!W34","v":682.20619047619198},{"$f":"'Oakley Greenwood Inputs'!X34","v":703.85719811875265},{"$f":"'Oakley Greenwood Inputs'!Y34","v":726.66756378600894},{"$f":"'Oakley Greenwood Inputs'!Z34","v":750.61352733686169},{"$f":"'Oakley Greenwood Inputs'!AA34","v":775.6713286302172},{"$f":"'Oakley Greenwood Inputs'!AB34","v":801.81720752498541},{"$f":"'Oakley Greenwood Inputs'!AC34","v":829.02740388007066},{"$f":"'Oakley Greenwood Inputs'!AD34","v":857.27815755437757},{"$f":"'Oakley Greenwood Inputs'!AE34","v":886.5457084068247},{"$f":"'Oakley Greenwood Inputs'!AF34","v":916.80629629629357},{"$f":"'Oakley Greenwood Inputs'!AG34","v":948.03616108171695},{"$f":"'Oakley Greenwood Inputs'!AH34","v":980.21154262198706},{"$f":"'Oakley Greenwood Inputs'!AI34","v":1013.3086807760137},{"$f":"'Oakley Greenwood Inputs'!AJ34","v":1047.3038154027065},{"$f":"'Oakley Greenwood Inputs'!AK34","v":1082.1731863609614},{"$f":"'Oakley Greenwood Inputs'!AL34","v":1117.893033509702},{"$f":"'Oakley Greenwood Inputs'!AM34","v":1154.4395967078137},{"$f":"'Oakley Greenwood Inputs'!AN34","v":1191.7891158142274},{"$f":"'Oakley Greenwood Inputs'!AO34","v":1229.9178306878352},{"$f":"'Oakley Greenwood Inputs'!AP34","v":1268.8019811875365},{"$f":"'Oakley Greenwood Inputs'!AQ34","v":1308.4178071722513},{"$f":"'Oakley Greenwood Inputs'!AR34","v":1348.7415485008823},{"$f":"'Oakley Greenwood Inputs'!AS34","v":1389.7494450323293},{"$f":"'Oakley Greenwood Inputs'!AT34","v":1431.4177366255124},{"$f":"'Oakley Greenwood Inputs'!AU34","v":1473.7226631393341},{"$f":"'Oakley Greenwood Inputs'!AV34","v":1516.6404644326831},{"$f":"'Oakley Greenwood Inputs'!AW34","v":1560.1473803644908},{"$f":"'Oakley Greenwood Inputs'!AX34","v":1604.2196507936524},{"$f":"'Oakley Greenwood Inputs'!AY34","v":1648.8335155790778},{"$f":"'Oakley Greenwood Inputs'!AZ34","v":1693.9652145796485},{"$f":"'Oakley Greenwood Inputs'!BA34","v":1739.5909876543242},{"$f":"'Oakley Greenwood Inputs'!BB34","v":1785.6870746619647},{"$f":"'Oakley Greenwood Inputs'!BC34","v":1832.2297154614873},{"$f":"'Oakley Greenwood Inputs'!BD34","v":1879.1951499118156},{"$f":"'Oakley Greenwood Inputs'!BE34","v":1926.5596178718454},{"$f":"'Oakley Greenwood Inputs'!BF34","v":1974.2993592004723},{"$f":"'Oakley Greenwood Inputs'!BG34","v":2022.3906137566062},{"$f":"'Oakley Greenwood Inputs'!BH34","v":2070.8096213991707},{"$f":"'Oakley Greenwood Inputs'!BI34","v":2119.5326219870622},{"$f":"'Oakley Greenwood Inputs'!BJ34","v":2168.5358553792043},{"$f":"'Oakley Greenwood Inputs'!BK34","v":2217.7955614344282},{"$f":"'Oakley Greenwood Inputs'!BL34","v":2267.2879800117726},{"$f":"'Oakley Greenwood Inputs'!BM34","v":2316.9893509700187},{"$f":"'Oakley Greenwood Inputs'!BN34","v":2366.8759141681335},{"$f":"'Oakley Greenwood Inputs'!BO34","v":2416.9239094650266},{"$f":"'Oakley Greenwood Inputs'!BP34","v":2467.1095767195652},{"$f":"'Oakley Greenwood Inputs'!BQ34","v":2517.4091557907159},{"$f":"'Oakley Greenwood Inputs'!BR34","v":2567.7988865373322},{"$f":"'Oakley Greenwood Inputs'!BS34","v":2618.2550088183375},{"$f":"'Oakley Greenwood Inputs'!BT34","v":2668.7537624926422},{"$f":"'Oakley Greenwood Inputs'!BU34","v":2719.2713874191554},{"$f":"'Oakley Greenwood Inputs'!BV34","v":2769.7841234567877},{"$f":"'Oakley Greenwood Inputs'!BW34","v":2820.2682104644337},{"$f":"'Oakley Greenwood Inputs'!BX34","v":2870.6998883010046},{"$f":"'Oakley Greenwood Inputs'!BY34","v":2921.0553968254089},{"$f":"'Oakley Greenwood Inputs'!BZ34","v":2971.3109758965429},{"$f":"'Oakley Greenwood Inputs'!CA34","v":3021.4428653732739},{"$f":"'Oakley Greenwood Inputs'!CB34","v":3071.427305114682},{"$f":"'Oakley Greenwood Inputs'!CC34","v":3121.2405349793926},{"$f":"'Oakley Greenwood Inputs'!CD34","v":3170.8587948265999},{"$f":"'Oakley Greenwood Inputs'!CE34","v":3220.2583245149726},{"$f":"'Oakley Greenwood Inputs'!CF34","v":3269.4153639036185},{"$f":"'Oakley Greenwood Inputs'!CG34","v":3318.3061528512353},{"$f":"'Oakley Greenwood Inputs'!CH34","v":3366.9069312169454},{"$f":"'Oakley Greenwood Inputs'!CI34","v":3415.1939388594601},{"$f":"'Oakley Greenwood Inputs'!CJ34","v":3463.1434156378591},{"$f":"'Oakley Greenwood Inputs'!CK34","v":3510.7316014109529},{"$f":"'Oakley Greenwood Inputs'!CL34","v":3557.9347360376232},{"$f":"'Oakley Greenwood Inputs'!CM34","v":3604.7290593768366},{"$f":"'Oakley Greenwood Inputs'!CN34","v":3651.0908112874745},{"$f":"'Oakley Greenwood Inputs'!CO34","v":3696.9962316284464},{"$f":"'Oakley Greenwood Inputs'!CP34","v":3742.421560258691},{"$f":"'Oakley Greenwood Inputs'!CQ34","v":3787.3430370370615},{"$f":"'Oakley Greenwood Inputs'!CR34","v":3831.7369018224099},{"$f":"'Oakley Greenwood Inputs'!CS34","v":3875.579394473817},{"$f":"'Oakley Greenwood Inputs'!CT34","v":3918.8467548501367},{"$f":"'Oakley Greenwood Inputs'!CU34","v":3961.5152228101069},{"$f":"'Oakley Greenwood Inputs'!CV34","v":4003.5610382128084},{"$f":"'Oakley Greenwood Inputs'!CW34","v":4044.9604409171229},{"$f":"'Oakley Greenwood Inputs'!CX34","v":4085.6896707818751},{"$f":"'Oakley Greenwood Inputs'!CY34","v":4125.7249676660595},{"$f":"'Oakley Greenwood Inputs'!CZ34","v":4165.0425714286139},{"$f":"J32","v":517.82483597883595},{"$f":"K32","v":514.54441504997078},512.85103468547936,512.72093474426811,514.1303550852441,517.05553556731365,521.47271604938305,527.3581363903586,534.68803644914772,543.43865608465694,553.58623515579097,565.10701352145793,577.97723104056422,592.17312757201682,607.67094297472113,624.44691710758343,642.47728982951276,661.73830099941176,682.20619047619198,703.85719811875265,726.66756378600894,750.61352733686169,775.6713286302172,801.81720752498541,829.02740388007066]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[null,null,null,"AFOC",{"$f":"E28","v":"Pipes"},null,null,null,null,{"$f":"'Oakley Greenwood Inputs'!H28*O9","v":143178.98807891694}]
[null,null,null,null,{"$f":"E29","v":"Valves"},null,null,null,null,{"$f":"'Oakley Greenwood Inputs'!H28-J35","v":23308.207361684152}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[null,null,null,"Tax depreciation"]
[]
[]
[]
[]
[null,null,null,{"$f":"\"Notional Revenue Requirement (\"&'Common Inputs'!J9&\", \"&'Common Inputs'!J8&\")\"","v":"Notional Revenue Requirement ($, $2015-16)"}]
[null,null,null,"Year",null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[]
[null,null,null,"  Operating expenditure",null,null,null,null,null,{"$f":"J32","v":517.82483597883595},514.54441504997078,512.85103468547936,512.72093474426811,514.1303550852441,517.05553556731365,521.47271604938305,527.3581363903586,534.68803644914772,543.43865608465694,553.58623515579097,565.10701352145793,577.97723104056422,592.17312757201682,607.67094297472113,624.44691710758343,642.47728982951276,661.73830099941176,682.20619047619198,703.85719811875265,726.66756378600894,750.61352733686169,775.6713286302172,801.81720752498541,829.02740388007066,857.27815755437757,886.5457084068247,916.80629629629357,948.03616108171695,980.21154262198706,1013.3086807760137,1047.3038154027065,1082.1731863609614,1117.893033509702,1154.4395967078137,1191.7891158142274,1229.9178306878352,1268.8019811875365,1308.4178071722513,1348.7415485008823,1389.7494450323293,1431.4177366255124,1473.7226631393341,1516.6404644326831,1560.1473803644908,1604.2196507936524,1648.8335155790778,1693.9652145796485,1739.5909876543242,1785.6870746619647,1832.2297154614873,1879.1951499118156,1926.5596178718454,1974.2993592004723,2022.3906137566062,2070.8096213991707,2119.5326219870622,2168.5358553792043,2217.7955614344282,2267.2879800117726,2316.9893509700187,2366.8759141681335,2416.9239094650266,2467.1095767195652,{"$f":"BV32","v":2517.4091557907159},2567.7988865373322,2618.2550088183375,2668.7537624926422,2719.2713874191554,2769.7841234567877,2820.2682104644337,2870.6998883010046,2921.0553968254089,2971.3109758965429,3021.4428653732739,3071.427305114682,3121.2405349793926,3170.8587948265999,3220.2583245149726,3269.4153639036185,3318.3061528512353,3366.9069312169454,3415.1939388594601,3463.1434156378591,3510.7316014109529,3557.9347360376232,3604.7290593768366,3651.0908112874745,3696.9962316284464,3742.421560258691,3787.3430370370615,3831.7369018224099,3875.579394473817,3918.8467548501367,3961.5152228101069,4003.5610382128084,4044.9604409171229,4085.6896707818751,4125.7249676660595,4165.0425714286139,517.82483597883595,514.54441504997078,512.85103468547936,512.72093474426811,514.1303550852441,517.05553556731365,521.47271604938305,527.3581363903586,534.68803644914772,543.43865608465694,553.58623515579097,565.10701352145793,577.97723104056422,592.17312757201682,607.67094297472113,624.44691710758343,642.47728982951276,661.73830099941176,682.20619047619198,703.85719811875265,726.66756378600894,750.61352733686169,775.6713286302172,801.81720752498541,829.02740388007066]
[null,null,null,"  Depreciation (regulatory)",null,null,"mid-year value",null,null,{"$f":"J82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"K82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"L82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"M82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"N82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"O82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"P82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"Q82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"R82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"S82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"T82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"U82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"V82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"W82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"X82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"Y82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"Z82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AA82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AB82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AC82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AD82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AE82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AF82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AG82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AH82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AI82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AJ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AK82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AL82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AM82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AN82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"AO82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"AP82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"AQ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"AR82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"AS82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"AT82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"AU82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"AV82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"AW82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"AX82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"AY82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"AZ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BA82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BB82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BC82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BD82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BE82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BF82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BG82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BH82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BI82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BJ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BK82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BL82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BM82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BN82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BO82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BP82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BQ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BR82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BS82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BT82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BU82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BV82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BW82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BX82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BY82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"BZ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CA82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CB82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CC82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CD82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CE82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CF82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CG82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CH82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CI82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CJ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CK82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CL82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CM82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CN82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CO82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CP82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CQ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CR82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CS82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CT82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CU82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CV82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CW82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CX82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CY82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"CZ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"DA82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"DB82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"DC82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"DD82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"DE82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1368.7039660343082},{"$f":"DF82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3891.0298462975338},{"$f":"DG82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3891.0298462975338},{"$f":"DH82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3891.0298462975338},{"$f":"DI82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3891.0298462975338},{"$f":"DJ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3891.0298462975338},{"$f":"DK82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3891.0298462975338},{"$f":"DL82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3891.0298462975338},{"$f":"DM82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3891.0298462975338},{"$f":"DN82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3891.0298462975338},{"$f":"DO82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3891.0298462975338},{"$f":"DP82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3891.0298462975338},{"$f":"DQ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3891.0298462975338},{"$f":"DR82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3891.0298462975338},{"$f":"DS82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3891.0298462975338},{"$f":"DT82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3891.0298462975338},{"$f":"DU82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3891.0298462975338},{"$f":"DV82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3891.0298462975338},{"$f":"DW82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3891.0298462975338},{"$f":"DX82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3891.0298462975338},{"$f":"DY82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3891.0298462975338},{"$f":"DZ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3891.0298462975338},{"$f":"EA82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3891.0298462975338},{"$f":"EB82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3891.0298462975338},{"$f":"EC82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3891.0298462975338},{"$f":"ED82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3891.0298462975338}]
[null,null,null,"  Return on RAB",null,null,"mid-year value",null,null,{"$f":"J106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2011.9948300704332,1944.9283357347524,1877.8618413990712,1810.7953470633902,1743.7288527277094,1676.6623583920282,1609.5958640563472,1542.529369720666,1475.462875384985,1408.3963810493037,1341.329886713623,1274.263392377942,1207.1968980422607,1140.1304037065797,1073.0639093708985,1005.9974150352175,938.9309206995365,871.86442636385539,804.79793202817439,737.73143769249327,670.66494335681216,603.59844902113093,536.53195468544982,469.4654603497687,402.39896601408753,335.33247167840648,268.26597734272536,201.19948300704425,134.13298867136317,67.066494335682052,2011.9948300704345,1944.9283357347535,1877.8618413990723,1810.7953470633913,{"$f":"BV106","v":1743.7288527277101},1676.6623583920291,1609.5958640563483,1542.5293697206671,1475.4628753849861,1408.3963810493049,1341.3298867136239,1274.2633923779429,1207.1968980422619,1140.1304037065809,1073.0639093708996,1005.9974150352186,938.93092069953752,871.86442636385652,804.79793202817541,737.7314376924943,670.66494335681318,603.59844902113207,536.53195468545084,469.46546034976978,402.39896601408861,335.3324716784075,268.26597734272644,201.1994830070453,134.13298867136422,67.066494335683089,2011.9948300704355,1944.9283357347545,1877.8618413990735,1810.7953470633925,1743.7288527277112,1676.6623583920302,1609.595864056349,1542.529369720668,1475.4628753849872,1408.396381049306,13700.72670000343,13510.066237534849,13319.405775066271,13128.74531259769,12938.084850129113,12747.424387660532,12556.763925191955,12366.103462723377,12175.443000254796,11984.782537786217,11794.122075317639,11603.461612849058,11412.801150380479,11222.1406879119,11031.480225443322,10840.819762974743,10650.159300506162,10459.498838037585,10268.838375569005,10078.177913100426,11899.512280702282,11708.851818233701,11518.191355765121,11327.530893296544,11136.870430827963]
[null,null,null,"  Return on working capital",null,null,"mid-year value",null,null,{"$f":"J132","v":-1.9004496985325532},281.96116462005125,2.8158455205564659,1.1598477946109467,1.1441401661466064,1.1416251269314825,1.1426525992280181,1.1471127202423208,1.1549518983763658,1.1661168739373922,1.180554389190327,1.1982111864116149,1.2190340078778001,1.2429695958654114,1.2699646926509909,1.299966040511064,1.332920381722152,1.3687744585608179,1.4074750133035532,1.4489687882269469,1.4932025256074586,1.5401229677216901,1.5896768568461432,1.6418109352573371,1.6964719452318322,1.7536066290461554,1.8131617289767836,1.8750839873004135,1.9393201462933338,2.0058169482322841,-152.27028774672175,21.175432570884062,21.875432027995892,21.558557975344261,21.237668358968065,20.918684390805236,20.60158805243837,20.286326293996499,19.97284585898203,19.661093489678816,19.351015928363452,19.042559917312378,18.735672198802206,18.430299515109525,18.126388608510663,17.823886221282354,17.522739095701031,17.222893974043359,16.924297598585515,16.626896711604523,16.330638055376596,16.035468372178276,15.741334404286226,15.448182893976957,15.155960583526934,14.864614215212642,14.574090531310746,14.28433627409766,13.9952981858503,13.706923008844267,-140.92565139675813,24.088953919710104,24.777250153125028,24.496744914392718,{"$f":"BV132","v":24.210919348192313},23.925403426519047,23.640177413129955,23.355188248021914,23.070382674637667,22.785707435260644,22.501109272167476,22.216534927634619,21.931931143938623,21.647244663356062,21.362422228163567,21.077410580636787,20.792156463054322,20.506606617689986,20.220707786822864,19.934406712727387,19.647650137682014,19.360384803961264,19.072557453843643,18.784114829603912,18.495003673519975,18.205170727867895,17.914562734923816,17.743636144381828,18.581075729827507,18.305697311887453,-136.32305596068235,29.423207232053453,28.742792882925571,28.480200643791242,28.217633575708593,27.952493309744341,27.684743208775803,27.414361657427428,27.141326363416631,26.86561427943758,-908.003814832844,111.5387369490111,107.92565489217496,106.88902691931217,105.86767811194665,104.8458506225866,103.82349402398734,102.80065239918957,101.77736804044206,100.75368091275188,99.729628707065658,98.70524689571242,97.680568786516005,96.655625575587905,95.630446398832646,94.605058382196262,93.579486690690246,92.553754576218822,91.52788342424023,90.501892799289834,-64.869008392722719,100.13680745079475,98.717654766401751,97.718082222291713,96.720340952018276]
[null,null,null,"  Tax allowance",null,null,null,null,null,{"$f":"J156","v":63477.219164049071},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27.241610769059214,282.46627123611734,285.00046322984502,287.30415850856451,454.50898986039203,146.3073023838592,154.71591272086292,162.84310104908022,170.67052828851391,178.20534506130622,185.45468206214446,192.42549693990279,199.12457757025132,205.55854619061168,2705.1382935332576,786.18225650065813,813.03043475756215,839.0901036326693,864.2260184824006,888.45975859871578,911.81332440350388,934.30818549068385,955.96528776130322,976.80506616065327,996.84745714038979,1016.1119108169065,1034.6174028331795,1052.3824459312816,1069.4251012426525,1085.7629893029898,1101.4133007984904,1116.3928070499817,1130.7178702413421,1144.4044533984609,1322.5275413596535,1024.7904062453897,1043.2209337415222,1060.9382056144175,1077.9344209349433]
[null,null,null,"     less adjustment for franking credits (gamma)",null,null,null,null,null,-15869.304791012268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-6.8104026922648035,-70.616567809029334,-71.250115807461256,-71.826039627141128,-113.62724746509801,-36.576825595964799,-38.678978180215729,-40.710775262270054,-42.667632072128477,-44.551336265326555,-46.363670515536114,-48.106374234975696,-49.78114439256283,-51.38963654765292,-676.28457338331441,-196.54556412516453,-203.25760868939054,-209.77252590816732,-216.05650462060015,-222.11493964967894,-227.95333110087597,-233.57704637267096,-238.9913219403258,-244.20126654016332,-249.21186428509745,-254.02797770422663,-258.65435070829488,-263.0956114828204,-267.35627531066314,-271.44074732574745,-275.35332519962259,-279.09820176249542,-282.67946756033552,-286.10111334961522,-330.63188533991337,-256.19760156134743,-260.80523343538056,-265.23455140360437,-269.48360523373583]
[null,null,null,"Notional revenue requirement ",null,null,null,null,null,{"$f":"SUM(J47:J52)","v":48123.838759317106},{"$f":"SUM(K47:K52)","v":796.50557967002203},515.66688020603578,513.88078253887909,515.2744952513907,518.1971606942451,522.61536864861102,528.50524911060097,535.84298834752406,544.60477295859437,554.76678954498129,566.30522470786957,579.196265048442,593.41609716788219,608.94090766737213,625.74688314809453,643.8102102112349,663.10707545797254,683.61366548949547,705.30616690697957,728.16076631161638,752.15365030458338,777.26100548706336,803.45901846024276,830.72387582530246,859.03176418342377,888.35887013580145,918.68138028359397,949.97548122801027,982.2173595702194,4241.7371891340335,4382.1115497426517,4350.6144258223367,4318.9509045827444,4288.1100838287994,4258.0741246313692,4228.8192488309296,4200.321643236507,4172.5574944505261,4145.5029890741725,4119.1343137086233,4093.427654955075,4068.359199414705,4043.9051336886805,4020.0416443782087,3996.7449180844601,3973.9911414086241,3951.7565009518557,3930.0171833153922,3908.7493751003708,3887.9292629079846,3867.5330333394331,3847.5368729958896,3827.9169684785261,3808.6495063885286,3789.710673327098,3771.0766558954065,3752.7236406946549,3734.6278143259501,3716.7653633906066,5556.7624956780028,5704.5971698569065,5688.2669670515324,5671.1056347316571,5654.0528939009255,{"$f":"SUM(BW47:BW52)","v":5637.0906143901884},5620.1950163221245,5603.3422864956392,5586.5086115130871,5569.6701779756613,5552.8031724845332,5535.8837816408904,5518.8881920459171,5501.7925903007881,5484.5731630066448,5467.2060967648458,5449.6675781762924,5431.9337938424542,5413.9809303642787,5395.7851743431484,5377.3227123800389,5358.5697310763471,5339.5024170330626,5320.0969568515411,5300.3295371328695,5280.1763444782064,5280.0447735655898,5450.5875999002983,5432.1646094863299,5411.9758368219937,7372.6005195764164,7284.5228876114197,7266.9249293307721,7248.9585943784396,7230.168571364221,7210.5338647448716,7190.0360257631655,7168.656490899205,7146.3765686264596,7123.1774424346249,19230.431287596901,18616.815928206863,18440.985137009633,18268.702698283305,18097.282243485639,17926.700439097,17756.949974865493,17588.023236928475,17419.9122168629,17252.608520701651,17086.103378333322,16920.387652676443,16755.451848629978,16591.2861218055,16427.880287046399,16265.223826739299,16103.305898922767,15942.115345198235,15781.640698447976,15621.870190364847,17444.236338412844,17219.224804002934,17066.025885765415,16913.799683552166,16762.098837658796]
[]
[]
[]
[]
[null,null,null,{"$f":"\"RAB Roll Forward (\"&'Common Inputs'!J9&\", \"&'Common Inputs'!J8&\")\"","v":"RAB Roll Forward ($, $2015-16)"}]
[null,null,null,"Year",null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[]
[null,null,null,{"$f":"E9","v":"Pipes"}]
[null,null,null,"Opening RAB",null,null,null,null,null,{"$f":"J9","v":0},{"$f":"J65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,255755.0010402246,253171.61719133344,250588.23334244228,248004.84949355113,245421.46564465997,242838.08179576881,240254.69794687766,237671.3140979865,235087.93024909534,232504.54640020418,229921.16255131303,227337.77870242187,224754.39485353071,222171.01100463956,219587.6271557484,217004.24330685724,214420.85945796609,211837.47560907493,209254.09176018377,206670.70791129261,204087.32406240146,201503.9402135103,198920.55636461914,196337.17251572799]
[null,null,null,"  capex",null,null,null,null,null,{"$f":"J15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,258338.38488911575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"  depreciation",null,null,null,null,null,{"$f":"J169+J302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP169+AP302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV169+BV302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB169+DB302","v":0},0,0,0,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574]
[null,null,null,"Closing RAB",null,null,null,null,null,{"$f":"J62+J63-J64","v":0},{"$f":"K62+K63-K64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW62+BW63-BW64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,255755.0010402246,253171.61719133344,250588.23334244228,248004.84949355113,245421.46564465997,242838.08179576881,240254.69794687766,237671.3140979865,235087.93024909534,232504.54640020418,229921.16255131303,227337.77870242187,224754.39485353071,222171.01100463956,219587.6271557484,217004.24330685724,214420.85945796609,211837.47560907493,209254.09176018377,206670.70791129261,204087.32406240146,201503.9402135103,198920.55636461914,196337.17251572799,193753.78866683683]
[]
[null,null,null,{"$f":"E10","v":"Valves"}]
[null,null,null,"Opening RAB",null,null,null,null,null,{"$f":"J10","v":0},{"$f":"J71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40653.249715108919,39251.413518036199,37849.577320963479,36447.741123890759,35045.904926818039,33644.068729745319,32242.232532672599,30840.396335599879,29438.560138527158,28036.723941454438,26634.887744381718,25233.051547308998,23831.215350236278,22429.379153163558,21027.542956090838,19625.706759018118,18223.870561945398,16822.034364872678,15420.198167799956,14018.361970727234,12616.525773654512,11214.68957658179,9812.853379509068,8411.017182436346,7009.180985363625,5607.344788290904,4205.508591218183,2803.672394145462,1401.8361970727408,1.9554136088117957E-11,40653.249715108941,39251.413518036221,37849.577320963501,36447.741123890781,{"$f":"BV71","v":35045.904926818061},33644.068729745341,32242.23253267262,30840.3963355999,29438.56013852718,28036.72394145446,26634.88774438174,25233.05154730902,23831.2153502363,22429.37915316358,21027.54295609086,19625.70675901814,18223.870561945419,16822.034364872699,15420.198167799977,14018.361970727256,12616.525773654534,11214.689576581812,9812.8533795090898,8411.0171824363679,7009.1809853636469,5607.3447882909259,4205.5085912182049,2803.6723941454838,1401.8361970727626,4.1382008930668235E-11,40653.249715108963,39251.413518036243,37849.577320963523,36447.741123890803,35045.904926818082,33644.068729745362,32242.232532672642,30840.396335599922,29438.560138527202,28036.723941454482,26634.887744381762,25233.051547309042,23831.215350236322,22429.379153163602,21027.542956090881,19625.706759018161,18223.870561945441,16822.034364872721,15420.198167799999,14018.361970727277,12616.525773654555,11214.689576581834,9812.8533795091116,8411.0171824363897,7009.1809853636687,5607.3447882909477,4205.5085912182267,2803.6723941455057,1401.8361970727844,6.3209881773218513E-11,40653.249715108985,39251.413518036265,37849.577320963544,36447.741123890824]
[null,null,null,"  capex",null,null,null,null,null,{"$f":"J16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42055.085912181639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42055.085912181639,0,0,0,{"$f":"BV16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42055.085912181639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42055.085912181639,0,0,0,0]
[null,null,null,"  depreciation",null,null,null,null,null,{"$f":"J312+J445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1401.8361970727212,1401.8361970727212,{"$f":"AP312+AP445","v":1401.8361970727212},1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,{"$f":"BV312+BV445","v":1401.8361970727212},1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,{"$f":"DB312+DB445","v":1401.8361970727212},1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212]
[null,null,null,"Closing RAB",null,null,null,null,null,{"$f":"J68+J69-J70","v":0},{"$f":"K68+K69-K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40653.249715108919,39251.413518036199,37849.577320963479,36447.741123890759,35045.904926818039,33644.068729745319,32242.232532672599,30840.396335599879,29438.560138527158,28036.723941454438,26634.887744381718,25233.051547308998,23831.215350236278,22429.379153163558,21027.542956090838,19625.706759018118,18223.870561945398,16822.034364872678,15420.198167799956,14018.361970727234,12616.525773654512,11214.68957658179,9812.853379509068,8411.017182436346,7009.180985363625,5607.344788290904,4205.508591218183,2803.672394145462,1401.8361970727408,1.9554136088117957E-11,40653.249715108941,39251.413518036221,37849.577320963501,36447.741123890781,35045.904926818061,{"$f":"BW68+BW69-BW70","v":33644.068729745341},32242.23253267262,30840.3963355999,29438.56013852718,28036.72394145446,26634.88774438174,25233.05154730902,23831.2153502363,22429.37915316358,21027.54295609086,19625.70675901814,18223.870561945419,16822.034364872699,15420.198167799977,14018.361970727256,12616.525773654534,11214.689576581812,9812.8533795090898,8411.0171824363679,7009.1809853636469,5607.3447882909259,4205.5085912182049,2803.6723941454838,1401.8361970727626,4.1382008930668235E-11,40653.249715108963,39251.413518036243,37849.577320963523,36447.741123890803,35045.904926818082,33644.068729745362,32242.232532672642,30840.396335599922,29438.560138527202,28036.723941454482,26634.887744381762,25233.051547309042,23831.215350236322,22429.379153163602,21027.542956090881,19625.706759018161,18223.870561945441,16822.034364872721,15420.198167799999,14018.361970727277,12616.525773654555,11214.689576581834,9812.8533795091116,8411.0171824363897,7009.1809853636687,5607.3447882909477,4205.5085912182267,2803.6723941455057,1401.8361970727844,6.3209881773218513E-11,40653.249715108985,39251.413518036265,37849.577320963544,36447.741123890824,35045.904926818104]
[]
[null,null,null,{"$f":"E11","v":"Non-depreciating"}]
[null,null,null,"Opening RAB",null,null,null,null,null,{"$f":"J11","v":0},{"$f":"J76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"  capex",null,null,null,null,null,{"$f":"J17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing RAB",null,null,null,null,null,{"$f":"J74+J75","v":0},{"$f":"K74+K75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW74+BW75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total RAB"]
[null,null,null,{"$f":"D62","v":"Opening RAB"},null,null,null,null,null,{"$f":"SUM(J62,J68,J74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40653.249715108919,39251.413518036199,37849.577320963479,36447.741123890759,35045.904926818039,33644.068729745319,32242.232532672599,30840.396335599879,29438.560138527158,28036.723941454438,26634.887744381718,25233.051547308998,23831.215350236278,22429.379153163558,21027.542956090838,19625.706759018118,18223.870561945398,16822.034364872678,15420.198167799956,14018.361970727234,12616.525773654512,11214.68957658179,9812.853379509068,8411.017182436346,7009.180985363625,5607.344788290904,4205.508591218183,2803.672394145462,1401.8361970727408,1.9554136088117957E-11,40653.249715108941,39251.413518036221,37849.577320963501,{"$f":"SUM(BV62,BV68,BV74)","v":36447.741123890781},35045.904926818061,33644.068729745341,32242.23253267262,30840.3963355999,29438.56013852718,28036.72394145446,26634.88774438174,25233.05154730902,23831.2153502363,22429.37915316358,21027.54295609086,19625.70675901814,18223.870561945419,16822.034364872699,15420.198167799977,14018.361970727256,12616.525773654534,11214.689576581812,9812.8533795090898,8411.0171824363679,7009.1809853636469,5607.3447882909259,4205.5085912182049,2803.6723941454838,1401.8361970727626,4.1382008930668235E-11,40653.249715108963,39251.413518036243,37849.577320963523,36447.741123890803,35045.904926818082,33644.068729745362,32242.232532672642,30840.396335599922,29438.560138527202,28036.723941454482,282389.88878460636,278404.66873864247,274419.44869267859,270434.22864671471,266449.00860075082,262463.788554787,258478.56850882311,254493.34846285923,250508.12841689534,246522.90837093146,242537.68832496757,238552.46827900369,234567.24823303983,230582.02818707595,226596.80814111207,222611.58809514818,218626.36804918433,214641.14800322044,210655.92795725656,206670.70791129267,244740.57377751044,240755.35373154655,236770.1336855827,232784.91363961881]
[null,null,null,{"$f":"D63","v":"  capex"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42055.085912181639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42055.085912181639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42055.085912181639,0,0,0,0,0,0,0,0,0,258338.38488911575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42055.085912181639,0,0,0,0]
[null,null,null,{"$f":"D64","v":"  depreciation"},null,null,null,null,null,{"$f":"SUM(J64,J70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,{"$f":"SUM(BV64,BV70)","v":1401.8361970727212},1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789]
[null,null,null,{"$f":"D65","v":"Closing RAB"},null,null,null,null,null,{"$f":"SUM(J65,J71,J76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40653.249715108919,39251.413518036199,37849.577320963479,36447.741123890759,35045.904926818039,33644.068729745319,32242.232532672599,30840.396335599879,29438.560138527158,28036.723941454438,26634.887744381718,25233.051547308998,23831.215350236278,22429.379153163558,21027.542956090838,19625.706759018118,18223.870561945398,16822.034364872678,15420.198167799956,14018.361970727234,12616.525773654512,11214.68957658179,9812.853379509068,8411.017182436346,7009.180985363625,5607.344788290904,4205.508591218183,2803.672394145462,1401.8361970727408,1.9554136088117957E-11,40653.249715108941,39251.413518036221,37849.577320963501,36447.741123890781,{"$f":"SUM(BV65,BV71,BV76)","v":35045.904926818061},33644.068729745341,32242.23253267262,30840.3963355999,29438.56013852718,28036.72394145446,26634.88774438174,25233.05154730902,23831.2153502363,22429.37915316358,21027.54295609086,19625.70675901814,18223.870561945419,16822.034364872699,15420.198167799977,14018.361970727256,12616.525773654534,11214.689576581812,9812.8533795090898,8411.0171824363679,7009.1809853636469,5607.3447882909259,4205.5085912182049,2803.6723941454838,1401.8361970727626,4.1382008930668235E-11,40653.249715108963,39251.413518036243,37849.577320963523,36447.741123890803,35045.904926818082,33644.068729745362,32242.232532672642,30840.396335599922,29438.560138527202,28036.723941454482,282389.88878460636,278404.66873864247,274419.44869267859,270434.22864671471,266449.00860075082,262463.788554787,258478.56850882311,254493.34846285923,250508.12841689534,246522.90837093146,242537.68832496757,238552.46827900369,234567.24823303983,230582.02818707595,226596.80814111207,222611.58809514818,218626.36804918433,214641.14800322044,210655.92795725656,206670.70791129267,244740.57377751044,240755.35373154655,236770.1336855827,232784.91363961881,228799.69359365493]
[]
[]
[null,null,null,"Total RAB for Tax Analysis"]
[null,null,null,{"$f":"D68","v":"Opening RAB"},null,null,null,null,null,{"$f":"J80","v":0},{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0},{"$f":"M91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,87404.762051396639,86500.574857761487,85496.55032816247,84388.261712797394,83171.123322708969,81840.385349545628,80391.128525647422,78818.258619710832,77116.500763148899,75280.393602121549,73304.283270065862,71182.31717540606,68908.437598969482,66476.37509547644,63879.641693309401,61111.523886599316,58165.07541349544,55033.10981430723,51708.192763026163,48182.634165547119,44448.480017717222,40497.50401614236,36321.198914477682,31910.767617719681,27257.114006802243,22350.833485577856,17182.203242037995,11741.172215392657,6017.3507603887783,8.6034087507435497E-11,183337.39513636791,181440.80139357786,179334.79209168817,177010.08182383291,174457.05179752762,171665.7389687672,168625.82484119528,{"$f":"BY91","v":165326.62392038931},161757.07181301725,157905.71296032635,153760.68799511783,149309.72071104863,144540.104632779,139438.68917515152,133991.8653792472,128185.55121281317,122005.17642219542,115435.66692253876,108461.42871263542,101066.33130041028,93233.690624628507,84946.251457994891,76186.169276389206,66934.991578541973,57173.638640004661,46882.383684803892,36040.832457693075,24627.902179423723,12621.799866954841,3.8190861514616003E-10,384562.57607135264,380584.34252578684,376166.84569289832,371290.60880428669,365935.45579268649,360080.48850000347,353704.06318281591,346783.76629445649,339296.38952218986,331217.90405737585,3419475.897672053,3455499.0977712777,3491186.28543942,3526498.1455548615,3561393.6072476762,3595829.7806841601,3629761.8917879383,3663143.2148339762,3695925.0028499505,3728056.4157574507,3759484.4461835464,3790153.8428710969,3820007.0316141611,3848984.0336425845,3877022.3813776704,3904057.0314784818,3930020.275095975,3954841.6452496676,3978447.8212391101,4000762.5299997441,4856167.8150295578,4896519.9827422043,4935854.6539560892,4974095.7337414538]
[null,null,null,{"$f":"D69","v":"  capex"},null,null,null,null,null,{"$f":"J81*(1+'Common Inputs'!J$14)^J59","v":0},{"$f":"K81*(1+'Common Inputs'!K$14)^K59","v":0},{"$f":"L81*(1+'Common Inputs'!L$14)^L59","v":0},{"$f":"M81*(1+'Common Inputs'!M$14)^M59","v":0},{"$f":"N81*(1+'Common Inputs'!N$14)^N59","v":0},{"$f":"O81*(1+'Common Inputs'!O$14)^O59","v":0},{"$f":"P81*(1+'Common Inputs'!P$14)^P59","v":0},{"$f":"Q81*(1+'Common Inputs'!Q$14)^Q59","v":0},{"$f":"R81*(1+'Common Inputs'!R$14)^R59","v":0},{"$f":"S81*(1+'Common Inputs'!S$14)^S59","v":0},{"$f":"T81*(1+'Common Inputs'!T$14)^T59","v":0},{"$f":"U81*(1+'Common Inputs'!U$14)^U59","v":0},{"$f":"V81*(1+'Common Inputs'!V$14)^V59","v":0},{"$f":"W81*(1+'Common Inputs'!W$14)^W59","v":0},{"$f":"X81*(1+'Common Inputs'!X$14)^X59","v":0},{"$f":"Y81*(1+'Common Inputs'!Y$14)^Y59","v":0},{"$f":"Z81*(1+'Common Inputs'!Z$14)^Z59","v":0},{"$f":"AA81*(1+'Common Inputs'!AA$14)^AA59","v":0},{"$f":"AB81*(1+'Common Inputs'!AB$14)^AB59","v":0},{"$f":"AC81*(1+'Common Inputs'!AC$14)^AC59","v":0},{"$f":"AD81*(1+'Common Inputs'!AD$14)^AD59","v":0},{"$f":"AE81*(1+'Common Inputs'!AE$14)^AE59","v":0},{"$f":"AF81*(1+'Common Inputs'!AF$14)^AF59","v":0},{"$f":"AG81*(1+'Common Inputs'!AG$14)^AG59","v":0},{"$f":"AH81*(1+'Common Inputs'!AH$14)^AH59","v":0},{"$f":"AI81*(1+'Common Inputs'!AI$14)^AI59","v":0},{"$f":"AJ81*(1+'Common Inputs'!AJ$14)^AJ59","v":0},{"$f":"AK81*(1+'Common Inputs'!AK$14)^AK59","v":0},{"$f":"AL81*(1+'Common Inputs'!AL$14)^AL59","v":0},{"$f":"AM81*(1+'Common Inputs'!AM$14)^AM59","v":0},{"$f":"AN81*(1+'Common Inputs'!AN$14)^AN59","v":90418.719363513766},{"$f":"AO81*(1+'Common Inputs'!AO$14)^AO59","v":0},{"$f":"AP81*(1+'Common Inputs'!AP$14)^AP59","v":0},{"$f":"AQ81*(1+'Common Inputs'!AQ$14)^AQ59","v":0},{"$f":"AR81*(1+'Common Inputs'!AR$14)^AR59","v":0},{"$f":"AS81*(1+'Common Inputs'!AS$14)^AS59","v":0},{"$f":"AT81*(1+'Common Inputs'!AT$14)^AT59","v":0},{"$f":"AU81*(1+'Common Inputs'!AU$14)^AU59","v":0},{"$f":"AV81*(1+'Common Inputs'!AV$14)^AV59","v":0},{"$f":"AW81*(1+'Common Inputs'!AW$14)^AW59","v":0},{"$f":"AX81*(1+'Common Inputs'!AX$14)^AX59","v":0},{"$f":"AY81*(1+'Common Inputs'!AY$14)^AY59","v":0},{"$f":"AZ81*(1+'Common Inputs'!AZ$14)^AZ59","v":0},{"$f":"BA81*(1+'Common Inputs'!BA$14)^BA59","v":0},{"$f":"BB81*(1+'Common Inputs'!BB$14)^BB59","v":0},{"$f":"BC81*(1+'Common Inputs'!BC$14)^BC59","v":0},{"$f":"BD81*(1+'Common Inputs'!BD$14)^BD59","v":0},{"$f":"BE81*(1+'Common Inputs'!BE$14)^BE59","v":0},{"$f":"BF81*(1+'Common Inputs'!BF$14)^BF59","v":0},{"$f":"BG81*(1+'Common Inputs'!BG$14)^BG59","v":0},{"$f":"BH81*(1+'Common Inputs'!BH$14)^BH59","v":0},{"$f":"BI81*(1+'Common Inputs'!BI$14)^BI59","v":0},{"$f":"BJ81*(1+'Common Inputs'!BJ$14)^BJ59","v":0},{"$f":"BK81*(1+'Common Inputs'!BK$14)^BK59","v":0},{"$f":"BL81*(1+'Common Inputs'!BL$14)^BL59","v":0},{"$f":"BM81*(1+'Common Inputs'!BM$14)^BM59","v":0},{"$f":"BN81*(1+'Common Inputs'!BN$14)^BN59","v":0},{"$f":"BO81*(1+'Common Inputs'!BO$14)^BO59","v":0},{"$f":"BP81*(1+'Common Inputs'!BP$14)^BP59","v":0},{"$f":"BQ81*(1+'Common Inputs'!BQ$14)^BQ59","v":0},{"$f":"BR81*(1+'Common Inputs'!BR$14)^BR59","v":189659.37427900117},{"$f":"BS81*(1+'Common Inputs'!BS$14)^BS59","v":0},{"$f":"BT81*(1+'Common Inputs'!BT$14)^BT59","v":0},{"$f":"BU81*(1+'Common Inputs'!BU$14)^BU59","v":0},{"$f":"BV81*(1+'Common Inputs'!BV$14)^BV59","v":0},{"$f":"BW81*(1+'Common Inputs'!BW$14)^BW59","v":0},{"$f":"BX81*(1+'Common Inputs'!BX$14)^BX59","v":0},{"$f":"BY81*(1+'Common Inputs'!BY$14)^BY59","v":0},{"$f":"BZ81*(1+'Common Inputs'!BZ$14)^BZ59","v":0},{"$f":"CA81*(1+'Common Inputs'!CA$14)^CA59","v":0},{"$f":"CB81*(1+'Common Inputs'!CB$14)^CB59","v":0},{"$f":"CC81*(1+'Common Inputs'!CC$14)^CC59","v":0},{"$f":"CD81*(1+'Common Inputs'!CD$14)^CD59","v":0},{"$f":"CE81*(1+'Common Inputs'!CE$14)^CE59","v":0},{"$f":"CF81*(1+'Common Inputs'!CF$14)^CF59","v":0},{"$f":"CG81*(1+'Common Inputs'!CG$14)^CG59","v":0},{"$f":"CH81*(1+'Common Inputs'!CH$14)^CH59","v":0},{"$f":"CI81*(1+'Common Inputs'!CI$14)^CI59","v":0},{"$f":"CJ81*(1+'Common Inputs'!CJ$14)^CJ59","v":0},{"$f":"CK81*(1+'Common Inputs'!CK$14)^CK59","v":0},{"$f":"CL81*(1+'Common Inputs'!CL$14)^CL59","v":0},{"$f":"CM81*(1+'Common Inputs'!CM$14)^CM59","v":0},{"$f":"CN81*(1+'Common Inputs'!CN$14)^CN59","v":0},{"$f":"CO81*(1+'Common Inputs'!CO$14)^CO59","v":0},{"$f":"CP81*(1+'Common Inputs'!CP$14)^CP59","v":0},{"$f":"CQ81*(1+'Common Inputs'!CQ$14)^CQ59","v":0},{"$f":"CR81*(1+'Common Inputs'!CR$14)^CR59","v":0},{"$f":"CS81*(1+'Common Inputs'!CS$14)^CS59","v":0},{"$f":"CT81*(1+'Common Inputs'!CT$14)^CT59","v":0},{"$f":"CU81*(1+'Common Inputs'!CU$14)^CU59","v":0},{"$f":"CV81*(1+'Common Inputs'!CV$14)^CV59","v":397823.35455657123},{"$f":"CW81*(1+'Common Inputs'!CW$14)^CW59","v":0},{"$f":"CX81*(1+'Common Inputs'!CX$14)^CX59","v":0},{"$f":"CY81*(1+'Common Inputs'!CY$14)^CY59","v":0},{"$f":"CZ81*(1+'Common Inputs'!CZ$14)^CZ59","v":0},{"$f":"DA81*(1+'Common Inputs'!DA$14)^DA59","v":0},{"$f":"DB81*(1+'Common Inputs'!DB$14)^DB59","v":0},{"$f":"DC81*(1+'Common Inputs'!DC$14)^DC59","v":0},{"$f":"DD81*(1+'Common Inputs'!DD$14)^DD59","v":0},{"$f":"DE81*(1+'Common Inputs'!DE$14)^DE59","v":0},{"$f":"DF81*(1+'Common Inputs'!DF$14)^DF59","v":3128234.811713316},{"$f":"DG81*(1+'Common Inputs'!DG$14)^DG59","v":0},{"$f":"DH81*(1+'Common Inputs'!DH$14)^DH59","v":0},{"$f":"DI81*(1+'Common Inputs'!DI$14)^DI59","v":0},{"$f":"DJ81*(1+'Common Inputs'!DJ$14)^DJ59","v":0},{"$f":"DK81*(1+'Common Inputs'!DK$14)^DK59","v":0},{"$f":"DL81*(1+'Common Inputs'!DL$14)^DL59","v":0},{"$f":"DM81*(1+'Common Inputs'!DM$14)^DM59","v":0},{"$f":"DN81*(1+'Common Inputs'!DN$14)^DN59","v":0},{"$f":"DO81*(1+'Common Inputs'!DO$14)^DO59","v":0},{"$f":"DP81*(1+'Common Inputs'!DP$14)^DP59","v":0},{"$f":"DQ81*(1+'Common Inputs'!DQ$14)^DQ59","v":0},{"$f":"DR81*(1+'Common Inputs'!DR$14)^DR59","v":0},{"$f":"DS81*(1+'Common Inputs'!DS$14)^DS59","v":0},{"$f":"DT81*(1+'Common Inputs'!DT$14)^DT59","v":0},{"$f":"DU81*(1+'Common Inputs'!DU$14)^DU59","v":0},{"$f":"DV81*(1+'Common Inputs'!DV$14)^DV59","v":0},{"$f":"DW81*(1+'Common Inputs'!DW$14)^DW59","v":0},{"$f":"DX81*(1+'Common Inputs'!DX$14)^DX59","v":0},{"$f":"DY81*(1+'Common Inputs'!DY$14)^DY59","v":0},{"$f":"DZ81*(1+'Common Inputs'!DZ$14)^DZ59","v":834461.37071942317},{"$f":"EA81*(1+'Common Inputs'!EA$14)^EA59","v":0},{"$f":"EB81*(1+'Common Inputs'!EB$14)^EB59","v":0},{"$f":"EC81*(1+'Common Inputs'!EC$14)^EC59","v":0},{"$f":"ED81*(1+'Common Inputs'!ED$14)^ED59","v":0}]
[null,null,null,{"$f":"D70","v":"  depreciation"},null,null,null,null,null,{"$f":"J82*(1+'Common Inputs'!J$14)^J59","v":0},{"$f":"K82*(1+'Common Inputs'!K$14)^K59","v":0},{"$f":"L82*(1+'Common Inputs'!L$14)^L59","v":0},{"$f":"M82*(1+'Common Inputs'!M$14)^M59","v":0},{"$f":"N82*(1+'Common Inputs'!N$14)^N59","v":0},{"$f":"O82*(1+'Common Inputs'!O$14)^O59","v":0},{"$f":"P82*(1+'Common Inputs'!P$14)^P59","v":0},{"$f":"Q82*(1+'Common Inputs'!Q$14)^Q59","v":0},{"$f":"R82*(1+'Common Inputs'!R$14)^R59","v":0},{"$f":"S82*(1+'Common Inputs'!S$14)^S59","v":0},{"$f":"T82*(1+'Common Inputs'!T$14)^T59","v":0},{"$f":"U82*(1+'Common Inputs'!U$14)^U59","v":0},{"$f":"V82*(1+'Common Inputs'!V$14)^V59","v":0},{"$f":"W82*(1+'Common Inputs'!W$14)^W59","v":0},{"$f":"X82*(1+'Common Inputs'!X$14)^X59","v":0},{"$f":"Y82*(1+'Common Inputs'!Y$14)^Y59","v":0},{"$f":"Z82*(1+'Common Inputs'!Z$14)^Z59","v":0},{"$f":"AA82*(1+'Common Inputs'!AA$14)^AA59","v":0},{"$f":"AB82*(1+'Common Inputs'!AB$14)^AB59","v":0},{"$f":"AC82*(1+'Common Inputs'!AC$14)^AC59","v":0},{"$f":"AD82*(1+'Common Inputs'!AD$14)^AD59","v":0},{"$f":"AE82*(1+'Common Inputs'!AE$14)^AE59","v":0},{"$f":"AF82*(1+'Common Inputs'!AF$14)^AF59","v":0},{"$f":"AG82*(1+'Common Inputs'!AG$14)^AG59","v":0},{"$f":"AH82*(1+'Common Inputs'!AH$14)^AH59","v":0},{"$f":"AI82*(1+'Common Inputs'!AI$14)^AI59","v":0},{"$f":"AJ82*(1+'Common Inputs'!AJ$14)^AJ59","v":0},{"$f":"AK82*(1+'Common Inputs'!AK$14)^AK59","v":0},{"$f":"AL82*(1+'Common Inputs'!AL$14)^AL59","v":0},{"$f":"AM82*(1+'Common Inputs'!AM$14)^AM59","v":0},{"$f":"AN82*(1+'Common Inputs'!AN$14)^AN59","v":3013.9573121171252},{"$f":"AO82*(1+'Common Inputs'!AO$14)^AO59","v":3089.3062449200529},{"$f":"AP82*(1+'Common Inputs'!AP$14)^AP59","v":3166.538901043054},{"$f":"AQ82*(1+'Common Inputs'!AQ$14)^AQ59","v":3245.70237356913},{"$f":"AR82*(1+'Common Inputs'!AR$14)^AR59","v":3326.8449329083578},{"$f":"AS82*(1+'Common Inputs'!AS$14)^AS59","v":3410.0160562310671},{"$f":"AT82*(1+'Common Inputs'!AT$14)^AT59","v":3495.2664576368434},{"$f":"AU82*(1+'Common Inputs'!AU$14)^AU59","v":3582.6481190777636},{"$f":"AV82*(1+'Common Inputs'!AV$14)^AV59","v":3672.2143220547082},{"$f":"AW82*(1+'Common Inputs'!AW$14)^AW59","v":3764.0196801060756},{"$f":"AX82*(1+'Common Inputs'!AX$14)^AX59","v":3858.1201721087273},{"$f":"AY82*(1+'Common Inputs'!AY$14)^AY59","v":3954.5731764114453},{"$f":"AZ82*(1+'Common Inputs'!AZ$14)^AZ59","v":4053.4375058217315},{"$f":"BA82*(1+'Common Inputs'!BA$14)^BA59","v":4154.7734434672739},{"$f":"BB82*(1+'Common Inputs'!BB$14)^BB59","v":4258.6427795539557},{"$f":"BC82*(1+'Common Inputs'!BC$14)^BC59","v":4365.1088490428037},{"$f":"BD82*(1+'Common Inputs'!BD$14)^BD59","v":4474.2365702688749},{"$f":"BE82*(1+'Common Inputs'!BE$14)^BE59","v":4586.0924845255959},{"$f":"BF82*(1+'Common Inputs'!BF$14)^BF59","v":4700.7447966387354},{"$f":"BG82*(1+'Common Inputs'!BG$14)^BG59","v":4818.2634165547042},{"$f":"BH82*(1+'Common Inputs'!BH$14)^BH59","v":4938.7200019685724},{"$f":"BI82*(1+'Common Inputs'!BI$14)^BI59","v":5062.1880020177859},{"$f":"BJ82*(1+'Common Inputs'!BJ$14)^BJ59","v":5188.7427020682298},{"$f":"BK82*(1+'Common Inputs'!BK$14)^BK59","v":5318.4612696199356},{"$f":"BL82*(1+'Common Inputs'!BL$14)^BL59","v":5451.4228013604334},{"$f":"BM82*(1+'Common Inputs'!BM$14)^BM59","v":5587.7083713944448},{"$f":"BN82*(1+'Common Inputs'!BN$14)^BN59","v":5727.4010806793049},{"$f":"BO82*(1+'Common Inputs'!BO$14)^BO59","v":5870.5861076962874},{"$f":"BP82*(1+'Common Inputs'!BP$14)^BP59","v":6017.3507603886937},{"$f":"BQ82*(1+'Common Inputs'!BQ$14)^BQ59","v":6167.784529398411},{"$f":"BR82*(1+'Common Inputs'!BR$14)^BR59","v":6321.9791426333722},{"$f":"BS82*(1+'Common Inputs'!BS$14)^BS59","v":6480.0286211992043},{"$f":"BT82*(1+'Common Inputs'!BT$14)^BT59","v":6642.029336729187},{"$f":"BU82*(1+'Common Inputs'!BU$14)^BU59","v":6808.0800701474145},{"$f":"BV82*(1+'Common Inputs'!BV$14)^BV59","v":6978.2820719010988},{"$f":"BW82*(1+'Common Inputs'!BW$14)^BW59","v":7152.7391236986268},{"$f":"BX82*(1+'Common Inputs'!BX$14)^BX59","v":7331.5576017910926},{"$f":"BY82*(1+'Common Inputs'!BY$14)^BY59","v":7514.8465418358692},{"$f":"BZ82*(1+'Common Inputs'!BZ$14)^BZ59","v":7702.7177053817641},{"$f":"CA82*(1+'Common Inputs'!CA$14)^CA59","v":7895.2856480163082},{"$f":"CB82*(1+'Common Inputs'!CB$14)^CB59","v":8092.6677892167163},{"$f":"CC82*(1+'Common Inputs'!CC$14)^CC59","v":8294.9844839471334},{"$f":"CD82*(1+'Common Inputs'!CD$14)^CD59","v":8502.3590960458096},{"$f":"CE82*(1+'Common Inputs'!CE$14)^CE59","v":8714.9180734469555},{"$f":"CF82*(1+'Common Inputs'!CF$14)^CF59","v":8932.7910252831298},{"$f":"CG82*(1+'Common Inputs'!CG$14)^CG59","v":9156.1108009152067},{"$f":"CH82*(1+'Common Inputs'!CH$14)^CH59","v":9385.0135709380866},{"$f":"CI82*(1+'Common Inputs'!CI$14)^CI59","v":9619.6389102115372},{"$f":"CJ82*(1+'Common Inputs'!CJ$14)^CJ59","v":9860.1298829668285},{"$f":"CK82*(1+'Common Inputs'!CK$14)^CK59","v":10106.633130040997},{"$f":"CL82*(1+'Common Inputs'!CL$14)^CL59","v":10359.298958292022},{"$f":"CM82*(1+'Common Inputs'!CM$14)^CM59","v":10618.281432249321},{"$f":"CN82*(1+'Common Inputs'!CN$14)^CN59","v":10883.738468055555},{"$f":"CO82*(1+'Common Inputs'!CO$14)^CO59","v":11155.831929756943},{"$f":"CP82*(1+'Common Inputs'!CP$14)^CP59","v":11434.727728000866},{"$f":"CQ82*(1+'Common Inputs'!CQ$14)^CQ59","v":11720.595921200887},{"$f":"CR82*(1+'Common Inputs'!CR$14)^CR59","v":12013.610819230909},{"$f":"CS82*(1+'Common Inputs'!CS$14)^CS59","v":12313.95108971168},{"$f":"CT82*(1+'Common Inputs'!CT$14)^CT59","v":12621.799866954469},{"$f":"CU82*(1+'Common Inputs'!CU$14)^CU59","v":12937.344863628332},{"$f":"CV82*(1+'Common Inputs'!CV$14)^CV59","v":13260.77848521904},{"$f":"CW82*(1+'Common Inputs'!CW$14)^CW59","v":13592.297947349514},{"$f":"CX82*(1+'Common Inputs'!CX$14)^CX59","v":13932.105396033254},{"$f":"CY82*(1+'Common Inputs'!CY$14)^CY59","v":14280.408030934082},{"$f":"CZ82*(1+'Common Inputs'!CZ$14)^CZ59","v":14637.418231707437},{"$f":"DA82*(1+'Common Inputs'!DA$14)^DA59","v":15003.353687500119},{"$f":"DB82*(1+'Common Inputs'!DB$14)^DB59","v":15378.437529687622},{"$f":"DC82*(1+'Common Inputs'!DC$14)^DC59","v":15762.898467929814},{"$f":"DD82*(1+'Common Inputs'!DD$14)^DD59","v":16156.970929628056},{"$f":"DE82*(1+'Common Inputs'!DE$14)^DE59","v":16560.89520286876},{"$f":"DF82*(1+'Common Inputs'!DF$14)^DF59","v":48257.265700073636},{"$f":"DG82*(1+'Common Inputs'!DG$14)^DG59","v":49463.697342575462},{"$f":"DH82*(1+'Common Inputs'!DH$14)^DH59","v":50700.289776139856},{"$f":"DI82*(1+'Common Inputs'!DI$14)^DI59","v":51967.797020543345},{"$f":"DJ82*(1+'Common Inputs'!DJ$14)^DJ59","v":53266.991946056929},{"$f":"DK82*(1+'Common Inputs'!DK$14)^DK59","v":54598.666744708353},{"$f":"DL82*(1+'Common Inputs'!DL$14)^DL59","v":55963.633413326068},{"$f":"DM82*(1+'Common Inputs'!DM$14)^DM59","v":57362.7242486592},{"$f":"DN82*(1+'Common Inputs'!DN$14)^DN59","v":58796.792354875688},{"$f":"DO82*(1+'Common Inputs'!DO$14)^DO59","v":60266.712163747565},{"$f":"DP82*(1+'Common Inputs'!DP$14)^DP59","v":61773.379967841269},{"$f":"DQ82*(1+'Common Inputs'!DQ$14)^DQ59","v":63317.714467037287},{"$f":"DR82*(1+'Common Inputs'!DR$14)^DR59","v":64900.657328713212},{"$f":"DS82*(1+'Common Inputs'!DS$14)^DS59","v":66523.173761931044},{"$f":"DT82*(1+'Common Inputs'!DT$14)^DT59","v":68186.25310597934},{"$f":"DU82*(1+'Common Inputs'!DU$14)^DU59","v":69890.909433628796},{"$f":"DV82*(1+'Common Inputs'!DV$14)^DV59","v":71638.182169469525},{"$f":"DW82*(1+'Common Inputs'!DW$14)^DW59","v":73429.136723706251},{"$f":"DX82*(1+'Common Inputs'!DX$14)^DX59","v":75264.865141798902},{"$f":"DY82*(1+'Common Inputs'!DY$14)^DY59","v":77146.486770343879},{"$f":"DZ82*(1+'Common Inputs'!DZ$14)^DZ59","v":79075.14893960247},{"$f":"EA82*(1+'Common Inputs'!EA$14)^EA59","v":81052.027663092522},{"$f":"EB82*(1+'Common Inputs'!EB$14)^EB59","v":83078.328354669822},{"$f":"EC82*(1+'Common Inputs'!EC$14)^EC59","v":85155.28656353656},{"$f":"ED82*(1+'Common Inputs'!ED$14)^ED59","v":87284.168727625001}]
[null,null,null,"indexation",null,null,null,null,null,{"$f":"J91-J87-J88+J89","v":0},{"$f":"K91-K87-K88+K89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2185.1190512849003,2162.5143714440369,2137.4137582040539,2109.706542819933,2079.2780830677261,2046.0096337386376,2009.7782131411736,1970.4564654927749,1927.9125190787254,1882.0098400530405,1832.6070817516438,1779.5579293851529,1722.7109399742321,1661.9093773869163,1596.9910423327192,1527.7880971649993,1454.1268853373858,1375.8277453576684,1292.7048190756595,1204.5658541386756,1111.2120004429244,1012.4376004035512,908.02997286193477,797.76919044299575,681.42785017005735,558.77083713944376,429.55508105094941,293.52930538481542,150.43376900971907,1.8189894035458565E-11,4583.4348784091544,4536.0200348394992,4483.3698022921526,4425.2520455958065,{"$f":"BW91-BW87-BW88+BW89","v":4361.4262949382073},4291.6434742191768,4215.6456210298938,4133.1655980097048,4043.9267953254075,3947.6428240081977,3844.0171998779406,3732.7430177761707,3613.5026158194814,3485.9672293788117,3349.7966344811703,3204.6387803203415,3050.129410554875,2885.8916730634865,2711.5357178158611,2526.6582825102469,2330.8422656157054,2123.6562864498701,1904.6542319097098,1673.3747894635544,1429.340966000118,1172.0595921200929,901.02081144232761,615.69755448558681,315.54499667387245,4.5474735088646412E-11,9614.0644017837112,9514.6085631447386,9404.1711423224515,9282.2652201072415,9148.3863948170947,9002.0122125000617,8842.6015795703988,8669.5941573614182,8482.4097380547573,8280.4476014349639,85486.89744180016,86387.477444282238,87279.657135984831,88162.453638871637,89034.840181192179,89895.744517104307,90744.047294697128,91578.580370849901,92398.12507124785,93201.410393936967,93987.111154587765,94753.8460717774,95500.175790354406,96224.60084106533,96925.559534440181,97601.425786962718,98250.506877398802,98871.041131241407,99461.195530977944,100019.06324999295,121404.19537573906,122412.99956855466,123396.36634890124,124352.39334353789]
[null,null,null,{"$f":"D71","v":"Closing RAB"},null,null,null,null,null,{"$f":"J83*(1+'Common Inputs'!J$14)^J59","v":0},{"$f":"K83*(1+'Common Inputs'!K$14)^K59","v":0},{"$f":"L83*(1+'Common Inputs'!L$14)^L59","v":0},{"$f":"M83*(1+'Common Inputs'!M$14)^M59","v":0},{"$f":"N83*(1+'Common Inputs'!N$14)^N59","v":0},{"$f":"O83*(1+'Common Inputs'!O$14)^O59","v":0},{"$f":"P83*(1+'Common Inputs'!P$14)^P59","v":0},{"$f":"Q83*(1+'Common Inputs'!Q$14)^Q59","v":0},{"$f":"R83*(1+'Common Inputs'!R$14)^R59","v":0},{"$f":"S83*(1+'Common Inputs'!S$14)^S59","v":0},{"$f":"T83*(1+'Common Inputs'!T$14)^T59","v":0},{"$f":"U83*(1+'Common Inputs'!U$14)^U59","v":0},{"$f":"V83*(1+'Common Inputs'!V$14)^V59","v":0},{"$f":"W83*(1+'Common Inputs'!W$14)^W59","v":0},{"$f":"X83*(1+'Common Inputs'!X$14)^X59","v":0},{"$f":"Y83*(1+'Common Inputs'!Y$14)^Y59","v":0},{"$f":"Z83*(1+'Common Inputs'!Z$14)^Z59","v":0},{"$f":"AA83*(1+'Common Inputs'!AA$14)^AA59","v":0},{"$f":"AB83*(1+'Common Inputs'!AB$14)^AB59","v":0},{"$f":"AC83*(1+'Common Inputs'!AC$14)^AC59","v":0},{"$f":"AD83*(1+'Common Inputs'!AD$14)^AD59","v":0},{"$f":"AE83*(1+'Common Inputs'!AE$14)^AE59","v":0},{"$f":"AF83*(1+'Common Inputs'!AF$14)^AF59","v":0},{"$f":"AG83*(1+'Common Inputs'!AG$14)^AG59","v":0},{"$f":"AH83*(1+'Common Inputs'!AH$14)^AH59","v":0},{"$f":"AI83*(1+'Common Inputs'!AI$14)^AI59","v":0},{"$f":"AJ83*(1+'Common Inputs'!AJ$14)^AJ59","v":0},{"$f":"AK83*(1+'Common Inputs'!AK$14)^AK59","v":0},{"$f":"AL83*(1+'Common Inputs'!AL$14)^AL59","v":0},{"$f":"AM83*(1+'Common Inputs'!AM$14)^AM59","v":0},{"$f":"AN83*(1+'Common Inputs'!AN$14)^AN59","v":87404.762051396639},{"$f":"AO83*(1+'Common Inputs'!AO$14)^AO59","v":86500.574857761487},{"$f":"AP83*(1+'Common Inputs'!AP$14)^AP59","v":85496.55032816247},{"$f":"AQ83*(1+'Common Inputs'!AQ$14)^AQ59","v":84388.261712797394},{"$f":"AR83*(1+'Common Inputs'!AR$14)^AR59","v":83171.123322708969},{"$f":"AS83*(1+'Common Inputs'!AS$14)^AS59","v":81840.385349545628},{"$f":"AT83*(1+'Common Inputs'!AT$14)^AT59","v":80391.128525647422},{"$f":"AU83*(1+'Common Inputs'!AU$14)^AU59","v":78818.258619710832},{"$f":"AV83*(1+'Common Inputs'!AV$14)^AV59","v":77116.500763148899},{"$f":"AW83*(1+'Common Inputs'!AW$14)^AW59","v":75280.393602121549},{"$f":"AX83*(1+'Common Inputs'!AX$14)^AX59","v":73304.283270065862},{"$f":"AY83*(1+'Common Inputs'!AY$14)^AY59","v":71182.31717540606},{"$f":"AZ83*(1+'Common Inputs'!AZ$14)^AZ59","v":68908.437598969482},{"$f":"BA83*(1+'Common Inputs'!BA$14)^BA59","v":66476.37509547644},{"$f":"BB83*(1+'Common Inputs'!BB$14)^BB59","v":63879.641693309401},{"$f":"BC83*(1+'Common Inputs'!BC$14)^BC59","v":61111.523886599316},{"$f":"BD83*(1+'Common Inputs'!BD$14)^BD59","v":58165.07541349544},{"$f":"BE83*(1+'Common Inputs'!BE$14)^BE59","v":55033.10981430723},{"$f":"BF83*(1+'Common Inputs'!BF$14)^BF59","v":51708.192763026163},{"$f":"BG83*(1+'Common Inputs'!BG$14)^BG59","v":48182.634165547119},{"$f":"BH83*(1+'Common Inputs'!BH$14)^BH59","v":44448.480017717222},{"$f":"BI83*(1+'Common Inputs'!BI$14)^BI59","v":40497.50401614236},{"$f":"BJ83*(1+'Common Inputs'!BJ$14)^BJ59","v":36321.198914477682},{"$f":"BK83*(1+'Common Inputs'!BK$14)^BK59","v":31910.767617719681},{"$f":"BL83*(1+'Common Inputs'!BL$14)^BL59","v":27257.114006802243},{"$f":"BM83*(1+'Common Inputs'!BM$14)^BM59","v":22350.833485577856},{"$f":"BN83*(1+'Common Inputs'!BN$14)^BN59","v":17182.203242037995},{"$f":"BO83*(1+'Common Inputs'!BO$14)^BO59","v":11741.172215392657},{"$f":"BP83*(1+'Common Inputs'!BP$14)^BP59","v":6017.3507603887783},{"$f":"BQ83*(1+'Common Inputs'!BQ$14)^BQ59","v":8.6034087507435497E-11},{"$f":"BR83*(1+'Common Inputs'!BR$14)^BR59","v":183337.39513636791},{"$f":"BS83*(1+'Common Inputs'!BS$14)^BS59","v":181440.80139357786},{"$f":"BT83*(1+'Common Inputs'!BT$14)^BT59","v":179334.79209168817},{"$f":"BU83*(1+'Common Inputs'!BU$14)^BU59","v":177010.08182383291},{"$f":"BV83*(1+'Common Inputs'!BV$14)^BV59","v":174457.05179752762},{"$f":"BW83*(1+'Common Inputs'!BW$14)^BW59","v":171665.7389687672},{"$f":"BX83*(1+'Common Inputs'!BX$14)^BX59","v":168625.82484119528},{"$f":"BY83*(1+'Common Inputs'!BY$14)^BY59","v":165326.62392038931},{"$f":"BZ83*(1+'Common Inputs'!BZ$14)^BZ59","v":161757.07181301725},{"$f":"CA83*(1+'Common Inputs'!CA$14)^CA59","v":157905.71296032635},{"$f":"CB83*(1+'Common Inputs'!CB$14)^CB59","v":153760.68799511783},{"$f":"CC83*(1+'Common Inputs'!CC$14)^CC59","v":149309.72071104863},{"$f":"CD83*(1+'Common Inputs'!CD$14)^CD59","v":144540.104632779},{"$f":"CE83*(1+'Common Inputs'!CE$14)^CE59","v":139438.68917515152},{"$f":"CF83*(1+'Common Inputs'!CF$14)^CF59","v":133991.8653792472},{"$f":"CG83*(1+'Common Inputs'!CG$14)^CG59","v":128185.55121281317},{"$f":"CH83*(1+'Common Inputs'!CH$14)^CH59","v":122005.17642219542},{"$f":"CI83*(1+'Common Inputs'!CI$14)^CI59","v":115435.66692253876},{"$f":"CJ83*(1+'Common Inputs'!CJ$14)^CJ59","v":108461.42871263542},{"$f":"CK83*(1+'Common Inputs'!CK$14)^CK59","v":101066.33130041028},{"$f":"CL83*(1+'Common Inputs'!CL$14)^CL59","v":93233.690624628507},{"$f":"CM83*(1+'Common Inputs'!CM$14)^CM59","v":84946.251457994891},{"$f":"CN83*(1+'Common Inputs'!CN$14)^CN59","v":76186.169276389206},{"$f":"CO83*(1+'Common Inputs'!CO$14)^CO59","v":66934.991578541973},{"$f":"CP83*(1+'Common Inputs'!CP$14)^CP59","v":57173.638640004661},{"$f":"CQ83*(1+'Common Inputs'!CQ$14)^CQ59","v":46882.383684803892},{"$f":"CR83*(1+'Common Inputs'!CR$14)^CR59","v":36040.832457693075},{"$f":"CS83*(1+'Common Inputs'!CS$14)^CS59","v":24627.902179423723},{"$f":"CT83*(1+'Common Inputs'!CT$14)^CT59","v":12621.799866954841},{"$f":"CU83*(1+'Common Inputs'!CU$14)^CU59","v":3.8190861514616003E-10},{"$f":"CV83*(1+'Common Inputs'!CV$14)^CV59","v":384562.57607135264},{"$f":"CW83*(1+'Common Inputs'!CW$14)^CW59","v":380584.34252578684},{"$f":"CX83*(1+'Common Inputs'!CX$14)^CX59","v":376166.84569289832},{"$f":"CY83*(1+'Common Inputs'!CY$14)^CY59","v":371290.60880428669},{"$f":"CZ83*(1+'Common Inputs'!CZ$14)^CZ59","v":365935.45579268649},{"$f":"DA83*(1+'Common Inputs'!DA$14)^DA59","v":360080.48850000347},{"$f":"DB83*(1+'Common Inputs'!DB$14)^DB59","v":353704.06318281591},{"$f":"DC83*(1+'Common Inputs'!DC$14)^DC59","v":346783.76629445649},{"$f":"DD83*(1+'Common Inputs'!DD$14)^DD59","v":339296.38952218986},{"$f":"DE83*(1+'Common Inputs'!DE$14)^DE59","v":331217.90405737585},{"$f":"DF83*(1+'Common Inputs'!DF$14)^DF59","v":3419475.897672053},{"$f":"DG83*(1+'Common Inputs'!DG$14)^DG59","v":3455499.0977712777},{"$f":"DH83*(1+'Common Inputs'!DH$14)^DH59","v":3491186.28543942},{"$f":"DI83*(1+'Common Inputs'!DI$14)^DI59","v":3526498.1455548615},{"$f":"DJ83*(1+'Common Inputs'!DJ$14)^DJ59","v":3561393.6072476762},{"$f":"DK83*(1+'Common Inputs'!DK$14)^DK59","v":3595829.7806841601},{"$f":"DL83*(1+'Common Inputs'!DL$14)^DL59","v":3629761.8917879383},{"$f":"DM83*(1+'Common Inputs'!DM$14)^DM59","v":3663143.2148339762},{"$f":"DN83*(1+'Common Inputs'!DN$14)^DN59","v":3695925.0028499505},{"$f":"DO83*(1+'Common Inputs'!DO$14)^DO59","v":3728056.4157574507},{"$f":"DP83*(1+'Common Inputs'!DP$14)^DP59","v":3759484.4461835464},{"$f":"DQ83*(1+'Common Inputs'!DQ$14)^DQ59","v":3790153.8428710969},{"$f":"DR83*(1+'Common Inputs'!DR$14)^DR59","v":3820007.0316141611},{"$f":"DS83*(1+'Common Inputs'!DS$14)^DS59","v":3848984.0336425845},{"$f":"DT83*(1+'Common Inputs'!DT$14)^DT59","v":3877022.3813776704},{"$f":"DU83*(1+'Common Inputs'!DU$14)^DU59","v":3904057.0314784818},{"$f":"DV83*(1+'Common Inputs'!DV$14)^DV59","v":3930020.275095975},{"$f":"DW83*(1+'Common Inputs'!DW$14)^DW59","v":3954841.6452496676},{"$f":"DX83*(1+'Common Inputs'!DX$14)^DX59","v":3978447.8212391101},{"$f":"DY83*(1+'Common Inputs'!DY$14)^DY59","v":4000762.5299997441},{"$f":"DZ83*(1+'Common Inputs'!DZ$14)^DZ59","v":4856167.8150295578},{"$f":"EA83*(1+'Common Inputs'!EA$14)^EA59","v":4896519.9827422043},{"$f":"EB83*(1+'Common Inputs'!EB$14)^EB59","v":4935854.6539560892},{"$f":"EC83*(1+'Common Inputs'!EC$14)^EC59","v":4974095.7337414538},{"$f":"ED83*(1+'Common Inputs'!ED$14)^ED59","v":5011163.9583573667}]
[]
[]
[]
[null,null,null,{"$f":"\"Return on Assets (\"&'Common Inputs'!J9&\", \"&'Common Inputs'!J8&\")\"","v":"Return on Assets ($, $2015-16)"}]
[null,null,null,"Year",null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[]
[null,null,null,{"$f":"D62","v":"Opening RAB"},null,null,null,null,null,{"$f":"SUM(J62,J68,J74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40653.249715108919,39251.413518036199,37849.577320963479,36447.741123890759,35045.904926818039,33644.068729745319,32242.232532672599,30840.396335599879,29438.560138527158,28036.723941454438,26634.887744381718,25233.051547308998,23831.215350236278,22429.379153163558,21027.542956090838,19625.706759018118,18223.870561945398,16822.034364872678,15420.198167799956,14018.361970727234,12616.525773654512,11214.68957658179,9812.853379509068,8411.017182436346,7009.180985363625,5607.344788290904,4205.508591218183,2803.672394145462,1401.8361970727408,1.9554136088117957E-11,40653.249715108941,39251.413518036221,37849.577320963501,{"$f":"SUM(BV62,BV68,BV74)","v":36447.741123890781},35045.904926818061,33644.068729745341,32242.23253267262,30840.3963355999,29438.56013852718,28036.72394145446,26634.88774438174,25233.05154730902,23831.2153502363,22429.37915316358,21027.54295609086,19625.70675901814,18223.870561945419,16822.034364872699,15420.198167799977,14018.361970727256,12616.525773654534,11214.689576581812,9812.8533795090898,8411.0171824363679,7009.1809853636469,5607.3447882909259,4205.5085912182049,2803.6723941454838,1401.8361970727626,4.1382008930668235E-11,40653.249715108963,39251.413518036243,37849.577320963523,36447.741123890803,35045.904926818082,33644.068729745362,32242.232532672642,30840.396335599922,29438.560138527202,28036.723941454482,282389.88878460636,278404.66873864247,274419.44869267859,270434.22864671471,266449.00860075082,262463.788554787,258478.56850882311,254493.34846285923,250508.12841689534,246522.90837093146,242537.68832496757,238552.46827900369,234567.24823303983,230582.02818707595,226596.80814111207,222611.58809514818,218626.36804918433,214641.14800322044,210655.92795725656,206670.70791129267,244740.57377751044,240755.35373154655,236770.1336855827,232784.91363961881]
[null,null,null,{"$f":"D63","v":"  capex"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42055.085912181639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42055.085912181639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42055.085912181639,0,0,0,0,0,0,0,0,0,258338.38488911575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42055.085912181639,0,0,0,0]
[null,null,null,{"$f":"D64","v":"  depreciation"},null,null,null,null,null,{"$f":"SUM(J64,J70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,{"$f":"SUM(BV64,BV70)","v":1401.8361970727212},1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789]
[null,null,null,{"$f":"D65","v":"Closing RAB"},null,null,null,null,null,{"$f":"SUM(J65,J71,J76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40653.249715108919,39251.413518036199,37849.577320963479,36447.741123890759,35045.904926818039,33644.068729745319,32242.232532672599,30840.396335599879,29438.560138527158,28036.723941454438,26634.887744381718,25233.051547308998,23831.215350236278,22429.379153163558,21027.542956090838,19625.706759018118,18223.870561945398,16822.034364872678,15420.198167799956,14018.361970727234,12616.525773654512,11214.68957658179,9812.853379509068,8411.017182436346,7009.180985363625,5607.344788290904,4205.508591218183,2803.672394145462,1401.8361970727408,1.9554136088117957E-11,40653.249715108941,39251.413518036221,37849.577320963501,36447.741123890781,{"$f":"SUM(BV65,BV71,BV76)","v":35045.904926818061},33644.068729745341,32242.23253267262,30840.3963355999,29438.56013852718,28036.72394145446,26634.88774438174,25233.05154730902,23831.2153502363,22429.37915316358,21027.54295609086,19625.70675901814,18223.870561945419,16822.034364872699,15420.198167799977,14018.361970727256,12616.525773654534,11214.689576581812,9812.8533795090898,8411.0171824363679,7009.1809853636469,5607.3447882909259,4205.5085912182049,2803.6723941454838,1401.8361970727626,4.1382008930668235E-11,40653.249715108963,39251.413518036243,37849.577320963523,36447.741123890803,35045.904926818082,33644.068729745362,32242.232532672642,30840.396335599922,29438.560138527202,28036.723941454482,282389.88878460636,278404.66873864247,274419.44869267859,270434.22864671471,266449.00860075082,262463.788554787,258478.56850882311,254493.34846285923,250508.12841689534,246522.90837093146,242537.68832496757,238552.46827900369,234567.24823303983,230582.02818707595,226596.80814111207,222611.58809514818,218626.36804918433,214641.14800322044,210655.92795725656,206670.70791129267,244740.57377751044,240755.35373154655,236770.1336855827,232784.91363961881,228799.69359365493]
[]
[null,null,null,"Calculation of return on RAB "]
[null,null,null,"Value of fixed RAB on which year-end return given ",null,null,null,null,null,{"$f":"J98+J99","v":0},{"$f":"K98+K99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42055.085912181639,40653.249715108919,39251.413518036199,37849.577320963479,36447.741123890759,35045.904926818039,33644.068729745319,32242.232532672599,30840.396335599879,29438.560138527158,28036.723941454438,26634.887744381718,25233.051547308998,23831.215350236278,22429.379153163558,21027.542956090838,19625.706759018118,18223.870561945398,16822.034364872678,15420.198167799956,14018.361970727234,12616.525773654512,11214.68957658179,9812.853379509068,8411.017182436346,7009.180985363625,5607.344788290904,4205.508591218183,2803.672394145462,1401.8361970727408,42055.085912181661,40653.249715108941,39251.413518036221,37849.577320963501,36447.741123890781,{"$f":"BW98+BW99","v":35045.904926818061},33644.068729745341,32242.23253267262,30840.3963355999,29438.56013852718,28036.72394145446,26634.88774438174,25233.05154730902,23831.2153502363,22429.37915316358,21027.54295609086,19625.70675901814,18223.870561945419,16822.034364872699,15420.198167799977,14018.361970727256,12616.525773654534,11214.689576581812,9812.8533795090898,8411.0171824363679,7009.1809853636469,5607.3447882909259,4205.5085912182049,2803.6723941454838,1401.8361970727626,42055.085912181683,40653.249715108963,39251.413518036243,37849.577320963523,36447.741123890803,35045.904926818082,33644.068729745362,32242.232532672642,30840.396335599922,29438.560138527202,286375.10883057024,282389.88878460636,278404.66873864247,274419.44869267859,270434.22864671471,266449.00860075082,262463.788554787,258478.56850882311,254493.34846285923,250508.12841689534,246522.90837093146,242537.68832496757,238552.46827900369,234567.24823303983,230582.02818707595,226596.80814111207,222611.58809514818,218626.36804918433,214641.14800322044,210655.92795725656,248725.79382347432,244740.57377751044,240755.35373154655,236770.1336855827,232784.91363961881]
[null,null,null,"Return on fixed RAB (year-end value)",null,null,null,null,null,{"$f":"J104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"K104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"L104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"M104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"N104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"O104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"P104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"Q104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"R104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"S104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"T104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"U104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"V104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"W104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"X104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"Y104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"Z104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AA104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AB104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AC104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AD104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AE104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AF104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AG104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AH104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AI104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AJ104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AK104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AL104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AM104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AN104*ROUND('Common Inputs'!$J$95,3)","v":2060.6992096969002},{"$f":"AO104*ROUND('Common Inputs'!$J$95,3)","v":1992.0092360403371},{"$f":"AP104*ROUND('Common Inputs'!$J$95,3)","v":1923.3192623837738},{"$f":"AQ104*ROUND('Common Inputs'!$J$95,3)","v":1854.6292887272105},{"$f":"AR104*ROUND('Common Inputs'!$J$95,3)","v":1785.9393150706474},{"$f":"AS104*ROUND('Common Inputs'!$J$95,3)","v":1717.249341414084},{"$f":"AT104*ROUND('Common Inputs'!$J$95,3)","v":1648.5593677575207},{"$f":"AU104*ROUND('Common Inputs'!$J$95,3)","v":1579.8693941009574},{"$f":"AV104*ROUND('Common Inputs'!$J$95,3)","v":1511.1794204443941},{"$f":"AW104*ROUND('Common Inputs'!$J$95,3)","v":1442.4894467878307},{"$f":"AX104*ROUND('Common Inputs'!$J$95,3)","v":1373.7994731312676},{"$f":"AY104*ROUND('Common Inputs'!$J$95,3)","v":1305.1094994747043},{"$f":"AZ104*ROUND('Common Inputs'!$J$95,3)","v":1236.419525818141},{"$f":"BA104*ROUND('Common Inputs'!$J$95,3)","v":1167.7295521615777},{"$f":"BB104*ROUND('Common Inputs'!$J$95,3)","v":1099.0395785050143},{"$f":"BC104*ROUND('Common Inputs'!$J$95,3)","v":1030.349604848451},{"$f":"BD104*ROUND('Common Inputs'!$J$95,3)","v":961.6596311918878},{"$f":"BE104*ROUND('Common Inputs'!$J$95,3)","v":892.96965753532447},{"$f":"BF104*ROUND('Common Inputs'!$J$95,3)","v":824.27968387876126},{"$f":"BG104*ROUND('Common Inputs'!$J$95,3)","v":755.58971022219782},{"$f":"BH104*ROUND('Common Inputs'!$J$95,3)","v":686.8997365656345},{"$f":"BI104*ROUND('Common Inputs'!$J$95,3)","v":618.20976290907106},{"$f":"BJ104*ROUND('Common Inputs'!$J$95,3)","v":549.51978925250774},{"$f":"BK104*ROUND('Common Inputs'!$J$95,3)","v":480.82981559594435},{"$f":"BL104*ROUND('Common Inputs'!$J$95,3)","v":412.13984193938097},{"$f":"BM104*ROUND('Common Inputs'!$J$95,3)","v":343.44986828281765},{"$f":"BN104*ROUND('Common Inputs'!$J$95,3)","v":274.75989462625432},{"$f":"BO104*ROUND('Common Inputs'!$J$95,3)","v":206.06992096969097},{"$f":"BP104*ROUND('Common Inputs'!$J$95,3)","v":137.37994731312764},{"$f":"BQ104*ROUND('Common Inputs'!$J$95,3)","v":68.689973656564305},{"$f":"BR104*ROUND('Common Inputs'!$J$95,3)","v":2060.6992096969016},{"$f":"BS104*ROUND('Common Inputs'!$J$95,3)","v":1992.0092360403382},{"$f":"BT104*ROUND('Common Inputs'!$J$95,3)","v":1923.3192623837749},{"$f":"BU104*ROUND('Common Inputs'!$J$95,3)","v":1854.6292887272116},{"$f":"BV104*ROUND('Common Inputs'!$J$95,3)","v":1785.9393150706483},{"$f":"BW104*ROUND('Common Inputs'!$J$95,3)","v":1717.2493414140849},{"$f":"BX104*ROUND('Common Inputs'!$J$95,3)","v":1648.5593677575218},{"$f":"BY104*ROUND('Common Inputs'!$J$95,3)","v":1579.8693941009585},{"$f":"BZ104*ROUND('Common Inputs'!$J$95,3)","v":1511.1794204443952},{"$f":"CA104*ROUND('Common Inputs'!$J$95,3)","v":1442.4894467878319},{"$f":"CB104*ROUND('Common Inputs'!$J$95,3)","v":1373.7994731312685},{"$f":"CC104*ROUND('Common Inputs'!$J$95,3)","v":1305.1094994747052},{"$f":"CD104*ROUND('Common Inputs'!$J$95,3)","v":1236.4195258181421},{"$f":"CE104*ROUND('Common Inputs'!$J$95,3)","v":1167.7295521615788},{"$f":"CF104*ROUND('Common Inputs'!$J$95,3)","v":1099.0395785050155},{"$f":"CG104*ROUND('Common Inputs'!$J$95,3)","v":1030.3496048484521},{"$f":"CH104*ROUND('Common Inputs'!$J$95,3)","v":961.65963119188882},{"$f":"CI104*ROUND('Common Inputs'!$J$95,3)","v":892.96965753532561},{"$f":"CJ104*ROUND('Common Inputs'!$J$95,3)","v":824.27968387876228},{"$f":"CK104*ROUND('Common Inputs'!$J$95,3)","v":755.58971022219896},{"$f":"CL104*ROUND('Common Inputs'!$J$95,3)","v":686.89973656563552},{"$f":"CM104*ROUND('Common Inputs'!$J$95,3)","v":618.2097629090722},{"$f":"CN104*ROUND('Common Inputs'!$J$95,3)","v":549.51978925250876},{"$f":"CO104*ROUND('Common Inputs'!$J$95,3)","v":480.82981559594543},{"$f":"CP104*ROUND('Common Inputs'!$J$95,3)","v":412.13984193938205},{"$f":"CQ104*ROUND('Common Inputs'!$J$95,3)","v":343.44986828281873},{"$f":"CR104*ROUND('Common Inputs'!$J$95,3)","v":274.7598946262554},{"$f":"CS104*ROUND('Common Inputs'!$J$95,3)","v":206.06992096969205},{"$f":"CT104*ROUND('Common Inputs'!$J$95,3)","v":137.37994731312872},{"$f":"CU104*ROUND('Common Inputs'!$J$95,3)","v":68.689973656565371},{"$f":"CV104*ROUND('Common Inputs'!$J$95,3)","v":2060.6992096969025},{"$f":"CW104*ROUND('Common Inputs'!$J$95,3)","v":1992.0092360403391},{"$f":"CX104*ROUND('Common Inputs'!$J$95,3)","v":1923.319262383776},{"$f":"CY104*ROUND('Common Inputs'!$J$95,3)","v":1854.6292887272127},{"$f":"CZ104*ROUND('Common Inputs'!$J$95,3)","v":1785.9393150706494},{"$f":"DA104*ROUND('Common Inputs'!$J$95,3)","v":1717.2493414140861},{"$f":"DB104*ROUND('Common Inputs'!$J$95,3)","v":1648.5593677575228},{"$f":"DC104*ROUND('Common Inputs'!$J$95,3)","v":1579.8693941009594},{"$f":"DD104*ROUND('Common Inputs'!$J$95,3)","v":1511.1794204443963},{"$f":"DE104*ROUND('Common Inputs'!$J$95,3)","v":1442.489446787833},{"$f":"DF104*ROUND('Common Inputs'!$J$95,3)","v":14032.380332697943},{"$f":"DG104*ROUND('Common Inputs'!$J$95,3)","v":13837.104550445712},{"$f":"DH104*ROUND('Common Inputs'!$J$95,3)","v":13641.828768193482},{"$f":"DI104*ROUND('Common Inputs'!$J$95,3)","v":13446.552985941251},{"$f":"DJ104*ROUND('Common Inputs'!$J$95,3)","v":13251.277203689022},{"$f":"DK104*ROUND('Common Inputs'!$J$95,3)","v":13056.001421436791},{"$f":"DL104*ROUND('Common Inputs'!$J$95,3)","v":12860.725639184564},{"$f":"DM104*ROUND('Common Inputs'!$J$95,3)","v":12665.449856932333},{"$f":"DN104*ROUND('Common Inputs'!$J$95,3)","v":12470.174074680102},{"$f":"DO104*ROUND('Common Inputs'!$J$95,3)","v":12274.898292427872},{"$f":"DP104*ROUND('Common Inputs'!$J$95,3)","v":12079.622510175643},{"$f":"DQ104*ROUND('Common Inputs'!$J$95,3)","v":11884.346727923412},{"$f":"DR104*ROUND('Common Inputs'!$J$95,3)","v":11689.070945671181},{"$f":"DS104*ROUND('Common Inputs'!$J$95,3)","v":11493.795163418952},{"$f":"DT104*ROUND('Common Inputs'!$J$95,3)","v":11298.519381166721},{"$f":"DU104*ROUND('Common Inputs'!$J$95,3)","v":11103.243598914492},{"$f":"DV104*ROUND('Common Inputs'!$J$95,3)","v":10907.967816662262},{"$f":"DW104*ROUND('Common Inputs'!$J$95,3)","v":10712.692034410033},{"$f":"DX104*ROUND('Common Inputs'!$J$95,3)","v":10517.416252157802},{"$f":"DY104*ROUND('Common Inputs'!$J$95,3)","v":10322.140469905571},{"$f":"DZ104*ROUND('Common Inputs'!$J$95,3)","v":12187.563897350243},{"$f":"EA104*ROUND('Common Inputs'!$J$95,3)","v":11992.288115098012},{"$f":"EB104*ROUND('Common Inputs'!$J$95,3)","v":11797.012332845781},{"$f":"EC104*ROUND('Common Inputs'!$J$95,3)","v":11601.736550593552},{"$f":"ED104*ROUND('Common Inputs'!$J$95,3)","v":11406.460768341321}]
[null,null,null,"Return on fixed RAB to be recovered from revenue (mid-year value)",null,null,null,null,null,{"$f":"J105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"K105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"L105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"M105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"N105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"O105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"P105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"Q105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"R105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"S105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"T105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"U105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"V105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"W105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"X105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"Y105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"Z105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AA105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AB105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AC105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AD105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AE105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AF105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AG105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AH105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AI105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AJ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AK105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AL105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AM105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AN105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2011.9948300704332},{"$f":"AO105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1944.9283357347524},{"$f":"AP105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1877.8618413990712},{"$f":"AQ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1810.7953470633902},{"$f":"AR105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1743.7288527277094},{"$f":"AS105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1676.6623583920282},{"$f":"AT105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1609.5958640563472},{"$f":"AU105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1542.529369720666},{"$f":"AV105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1475.462875384985},{"$f":"AW105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1408.3963810493037},{"$f":"AX105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1341.329886713623},{"$f":"AY105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1274.263392377942},{"$f":"AZ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1207.1968980422607},{"$f":"BA105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1140.1304037065797},{"$f":"BB105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1073.0639093708985},{"$f":"BC105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1005.9974150352175},{"$f":"BD105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":938.9309206995365},{"$f":"BE105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":871.86442636385539},{"$f":"BF105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":804.79793202817439},{"$f":"BG105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":737.73143769249327},{"$f":"BH105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":670.66494335681216},{"$f":"BI105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":603.59844902113093},{"$f":"BJ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":536.53195468544982},{"$f":"BK105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":469.4654603497687},{"$f":"BL105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":402.39896601408753},{"$f":"BM105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":335.33247167840648},{"$f":"BN105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":268.26597734272536},{"$f":"BO105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":201.19948300704425},{"$f":"BP105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":134.13298867136317},{"$f":"BQ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":67.066494335682052},{"$f":"BR105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2011.9948300704345},{"$f":"BS105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1944.9283357347535},{"$f":"BT105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1877.8618413990723},{"$f":"BU105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1810.7953470633913},{"$f":"BV105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1743.7288527277101},{"$f":"BW105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1676.6623583920291},{"$f":"BX105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1609.5958640563483},{"$f":"BY105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1542.5293697206671},{"$f":"BZ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1475.4628753849861},{"$f":"CA105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1408.3963810493049},{"$f":"CB105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1341.3298867136239},{"$f":"CC105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1274.2633923779429},{"$f":"CD105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1207.1968980422619},{"$f":"CE105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1140.1304037065809},{"$f":"CF105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1073.0639093708996},{"$f":"CG105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1005.9974150352186},{"$f":"CH105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":938.93092069953752},{"$f":"CI105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":871.86442636385652},{"$f":"CJ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":804.79793202817541},{"$f":"CK105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":737.7314376924943},{"$f":"CL105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":670.66494335681318},{"$f":"CM105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":603.59844902113207},{"$f":"CN105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":536.53195468545084},{"$f":"CO105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":469.46546034976978},{"$f":"CP105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":402.39896601408861},{"$f":"CQ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":335.3324716784075},{"$f":"CR105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":268.26597734272644},{"$f":"CS105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":201.1994830070453},{"$f":"CT105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":134.13298867136422},{"$f":"CU105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":67.066494335683089},{"$f":"CV105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2011.9948300704355},{"$f":"CW105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1944.9283357347545},{"$f":"CX105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1877.8618413990735},{"$f":"CY105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1810.7953470633925},{"$f":"CZ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1743.7288527277112},{"$f":"DA105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1676.6623583920302},{"$f":"DB105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1609.595864056349},{"$f":"DC105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1542.529369720668},{"$f":"DD105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1475.4628753849872},{"$f":"DE105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1408.396381049306},{"$f":"DF105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":13700.72670000343},{"$f":"DG105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":13510.066237534849},{"$f":"DH105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":13319.405775066271},{"$f":"DI105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":13128.74531259769},{"$f":"DJ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":12938.084850129113},{"$f":"DK105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":12747.424387660532},{"$f":"DL105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":12556.763925191955},{"$f":"DM105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":12366.103462723377},{"$f":"DN105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":12175.443000254796},{"$f":"DO105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":11984.782537786217},{"$f":"DP105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":11794.122075317639},{"$f":"DQ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":11603.461612849058},{"$f":"DR105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":11412.801150380479},{"$f":"DS105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":11222.1406879119},{"$f":"DT105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":11031.480225443322},{"$f":"DU105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":10840.819762974743},{"$f":"DV105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":10650.159300506162},{"$f":"DW105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":10459.498838037585},{"$f":"DX105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":10268.838375569005},{"$f":"DY105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":10078.177913100426},{"$f":"DZ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":11899.512280702282},{"$f":"EA105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":11708.851818233701},{"$f":"EB105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":11518.191355765121},{"$f":"EC105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":11327.530893296544},{"$f":"ED105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":11136.870430827963}]
[]
[null,null,null,"Capital maintenance check"]
[]
[null,null,null,"Opening assets",null,null,null,null,null,{"$f":"J98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40653.249715108919,39251.413518036199,37849.577320963479,36447.741123890759,35045.904926818039,33644.068729745319,32242.232532672599,30840.396335599879,29438.560138527158,28036.723941454438,26634.887744381718,25233.051547308998,23831.215350236278,22429.379153163558,21027.542956090838,19625.706759018118,18223.870561945398,16822.034364872678,15420.198167799956,14018.361970727234,12616.525773654512,11214.68957658179,9812.853379509068,8411.017182436346,7009.180985363625,5607.344788290904,4205.508591218183,2803.672394145462,1401.8361970727408,1.9554136088117957E-11,40653.249715108941,39251.413518036221,37849.577320963501,{"$f":"BV98","v":36447.741123890781},35045.904926818061,33644.068729745341,32242.23253267262,30840.3963355999,29438.56013852718,28036.72394145446,26634.88774438174,25233.05154730902,23831.2153502363,22429.37915316358,21027.54295609086,19625.70675901814,18223.870561945419,16822.034364872699,15420.198167799977,14018.361970727256,12616.525773654534,11214.689576581812,9812.8533795090898,8411.0171824363679,7009.1809853636469,5607.3447882909259,4205.5085912182049,2803.6723941454838,1401.8361970727626,4.1382008930668235E-11,40653.249715108963,39251.413518036243,37849.577320963523,36447.741123890803,35045.904926818082,33644.068729745362,32242.232532672642,30840.396335599922,29438.560138527202,28036.723941454482,282389.88878460636,278404.66873864247,274419.44869267859,270434.22864671471,266449.00860075082,262463.788554787,258478.56850882311,254493.34846285923,250508.12841689534,246522.90837093146,242537.68832496757,238552.46827900369,234567.24823303983,230582.02818707595,226596.80814111207,222611.58809514818,218626.36804918433,214641.14800322044,210655.92795725656,206670.70791129267,244740.57377751044,240755.35373154655,236770.1336855827,232784.91363961881]
[null,null,null,"Capex",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42055.085912181639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42055.085912181639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42055.085912181639,0,0,0,0,0,0,0,0,0,258338.38488911575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42055.085912181639,0,0,0,0]
[null,null,null,"NPV of investment in assets",null,null,null,null,null,{"$f":"J110+J111","v":0},{"$f":"K110+K111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42055.085912181639,40653.249715108919,39251.413518036199,37849.577320963479,36447.741123890759,35045.904926818039,33644.068729745319,32242.232532672599,30840.396335599879,29438.560138527158,28036.723941454438,26634.887744381718,25233.051547308998,23831.215350236278,22429.379153163558,21027.542956090838,19625.706759018118,18223.870561945398,16822.034364872678,15420.198167799956,14018.361970727234,12616.525773654512,11214.68957658179,9812.853379509068,8411.017182436346,7009.180985363625,5607.344788290904,4205.508591218183,2803.672394145462,1401.8361970727408,42055.085912181661,40653.249715108941,39251.413518036221,37849.577320963501,36447.741123890781,{"$f":"BW110+BW111","v":35045.904926818061},33644.068729745341,32242.23253267262,30840.3963355999,29438.56013852718,28036.72394145446,26634.88774438174,25233.05154730902,23831.2153502363,22429.37915316358,21027.54295609086,19625.70675901814,18223.870561945419,16822.034364872699,15420.198167799977,14018.361970727256,12616.525773654534,11214.689576581812,9812.8533795090898,8411.0171824363679,7009.1809853636469,5607.3447882909259,4205.5085912182049,2803.6723941454838,1401.8361970727626,42055.085912181683,40653.249715108963,39251.413518036243,37849.577320963523,36447.741123890803,35045.904926818082,33644.068729745362,32242.232532672642,30840.396335599922,29438.560138527202,286375.10883057024,282389.88878460636,278404.66873864247,274419.44869267859,270434.22864671471,266449.00860075082,262463.788554787,258478.56850882311,254493.34846285923,250508.12841689534,246522.90837093146,242537.68832496757,238552.46827900369,234567.24823303983,230582.02818707595,226596.80814111207,222611.58809514818,218626.36804918433,214641.14800322044,210655.92795725656,248725.79382347432,244740.57377751044,240755.35373154655,236770.1336855827,232784.91363961881]
[]
[null,null,null,"Return on assets (year end value)",null,null,null,null,null,{"$f":"J105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2060.6992096969002,1992.0092360403371,1923.3192623837738,1854.6292887272105,1785.9393150706474,1717.249341414084,1648.5593677575207,1579.8693941009574,1511.1794204443941,1442.4894467878307,1373.7994731312676,1305.1094994747043,1236.419525818141,1167.7295521615777,1099.0395785050143,1030.349604848451,961.6596311918878,892.96965753532447,824.27968387876126,755.58971022219782,686.8997365656345,618.20976290907106,549.51978925250774,480.82981559594435,412.13984193938097,343.44986828281765,274.75989462625432,206.06992096969097,137.37994731312764,68.689973656564305,2060.6992096969016,1992.0092360403382,1923.3192623837749,1854.6292887272116,{"$f":"BV105","v":1785.9393150706483},1717.2493414140849,1648.5593677575218,1579.8693941009585,1511.1794204443952,1442.4894467878319,1373.7994731312685,1305.1094994747052,1236.4195258181421,1167.7295521615788,1099.0395785050155,1030.3496048484521,961.65963119188882,892.96965753532561,824.27968387876228,755.58971022219896,686.89973656563552,618.2097629090722,549.51978925250876,480.82981559594543,412.13984193938205,343.44986828281873,274.7598946262554,206.06992096969205,137.37994731312872,68.689973656565371,2060.6992096969025,1992.0092360403391,1923.319262383776,1854.6292887272127,1785.9393150706494,1717.2493414140861,1648.5593677575228,1579.8693941009594,1511.1794204443963,1442.489446787833,14032.380332697943,13837.104550445712,13641.828768193482,13446.552985941251,13251.277203689022,13056.001421436791,12860.725639184564,12665.449856932333,12470.174074680102,12274.898292427872,12079.622510175643,11884.346727923412,11689.070945671181,11493.795163418952,11298.519381166721,11103.243598914492,10907.967816662262,10712.692034410033,10517.416252157802,10322.140469905571,12187.563897350243,11992.288115098012,11797.012332845781,11601.736550593552,11406.460768341321]
[null,null,null,"Depreciation (year end value)",null,null,null,null,null,{"$f":"J100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,{"$f":"BV100","v":1401.8361970727212},1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789,3985.2200459638789]
[null,null,null,"Closing asset value",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40653.249715108919,39251.413518036199,37849.577320963479,36447.741123890759,35045.904926818039,33644.068729745319,32242.232532672599,30840.396335599879,29438.560138527158,28036.723941454438,26634.887744381718,25233.051547308998,23831.215350236278,22429.379153163558,21027.542956090838,19625.706759018118,18223.870561945398,16822.034364872678,15420.198167799956,14018.361970727234,12616.525773654512,11214.68957658179,9812.853379509068,8411.017182436346,7009.180985363625,5607.344788290904,4205.508591218183,2803.672394145462,1401.8361970727408,1.9554136088117957E-11,40653.249715108941,39251.413518036221,37849.577320963501,36447.741123890781,35045.904926818061,33644.068729745341,32242.23253267262,30840.3963355999,29438.56013852718,28036.72394145446,26634.88774438174,25233.05154730902,23831.2153502363,22429.37915316358,21027.54295609086,19625.70675901814,18223.870561945419,16822.034364872699,15420.198167799977,14018.361970727256,12616.525773654534,11214.689576581812,9812.8533795090898,8411.0171824363679,7009.1809853636469,5607.3447882909259,4205.5085912182049,2803.6723941454838,1401.8361970727626,4.1382008930668235E-11,40653.249715108963,39251.413518036243,37849.577320963523,36447.741123890803,35045.904926818082,33644.068729745362,32242.232532672642,30840.396335599922,29438.560138527202,28036.723941454482,282389.88878460636,278404.66873864247,274419.44869267859,270434.22864671471,266449.00860075082,262463.788554787,258478.56850882311,254493.34846285923,250508.12841689534,246522.90837093146,242537.68832496757,238552.46827900369,234567.24823303983,230582.02818707595,226596.80814111207,222611.58809514818,218626.36804918433,214641.14800322044,210655.92795725656,206670.70791129267,244740.57377751044,240755.35373154655,236770.1336855827,232784.91363961881,228799.69359365493]
[null,null,null,"NPV of asset returns",null,null,null,null,null,{"$f":"SUM(J114:J116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(K114:K116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(L114:L116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(M114:M116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(N114:N116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(O114:O116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(P114:P116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(Q114:Q116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(R114:R116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(S114:S116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(T114:T116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(U114:U116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(V114:V116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(W114:W116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(X114:X116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(Y114:Y116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(Z114:Z116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AA114:AA116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AB114:AB116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AC114:AC116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AD114:AD116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AE114:AE116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AF114:AF116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AG114:AG116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AH114:AH116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AI114:AI116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AJ114:AJ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AK114:AK116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AL114:AL116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AM114:AM116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AN114:AN116)/(1+ROUND('Common Inputs'!$J$95,3))","v":42055.085912181647},{"$f":"SUM(AO114:AO116)/(1+ROUND('Common Inputs'!$J$95,3))","v":40653.249715108919},{"$f":"SUM(AP114:AP116)/(1+ROUND('Common Inputs'!$J$95,3))","v":39251.413518036199},{"$f":"SUM(AQ114:AQ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":37849.577320963486},{"$f":"SUM(AR114:AR116)/(1+ROUND('Common Inputs'!$J$95,3))","v":36447.741123890759},{"$f":"SUM(AS114:AS116)/(1+ROUND('Common Inputs'!$J$95,3))","v":35045.904926818039},{"$f":"SUM(AT114:AT116)/(1+ROUND('Common Inputs'!$J$95,3))","v":33644.068729745326},{"$f":"SUM(AU114:AU116)/(1+ROUND('Common Inputs'!$J$95,3))","v":32242.232532672599},{"$f":"SUM(AV114:AV116)/(1+ROUND('Common Inputs'!$J$95,3))","v":30840.396335599882},{"$f":"SUM(AW114:AW116)/(1+ROUND('Common Inputs'!$J$95,3))","v":29438.560138527162},{"$f":"SUM(AX114:AX116)/(1+ROUND('Common Inputs'!$J$95,3))","v":28036.723941454442},{"$f":"SUM(AY114:AY116)/(1+ROUND('Common Inputs'!$J$95,3))","v":26634.887744381718},{"$f":"SUM(AZ114:AZ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":25233.051547309002},{"$f":"SUM(BA114:BA116)/(1+ROUND('Common Inputs'!$J$95,3))","v":23831.215350236278},{"$f":"SUM(BB114:BB116)/(1+ROUND('Common Inputs'!$J$95,3))","v":22429.379153163562},{"$f":"SUM(BC114:BC116)/(1+ROUND('Common Inputs'!$J$95,3))","v":21027.542956090841},{"$f":"SUM(BD114:BD116)/(1+ROUND('Common Inputs'!$J$95,3))","v":19625.706759018118},{"$f":"SUM(BE114:BE116)/(1+ROUND('Common Inputs'!$J$95,3))","v":18223.870561945401},{"$f":"SUM(BF114:BF116)/(1+ROUND('Common Inputs'!$J$95,3))","v":16822.034364872678},{"$f":"SUM(BG114:BG116)/(1+ROUND('Common Inputs'!$J$95,3))","v":15420.198167799956},{"$f":"SUM(BH114:BH116)/(1+ROUND('Common Inputs'!$J$95,3))","v":14018.361970727234},{"$f":"SUM(BI114:BI116)/(1+ROUND('Common Inputs'!$J$95,3))","v":12616.525773654512},{"$f":"SUM(BJ114:BJ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":11214.68957658179},{"$f":"SUM(BK114:BK116)/(1+ROUND('Common Inputs'!$J$95,3))","v":9812.853379509068},{"$f":"SUM(BL114:BL116)/(1+ROUND('Common Inputs'!$J$95,3))","v":8411.017182436346},{"$f":"SUM(BM114:BM116)/(1+ROUND('Common Inputs'!$J$95,3))","v":7009.180985363626},{"$f":"SUM(BN114:BN116)/(1+ROUND('Common Inputs'!$J$95,3))","v":5607.3447882909049},{"$f":"SUM(BO114:BO116)/(1+ROUND('Common Inputs'!$J$95,3))","v":4205.5085912181839},{"$f":"SUM(BP114:BP116)/(1+ROUND('Common Inputs'!$J$95,3))","v":2803.672394145462},{"$f":"SUM(BQ114:BQ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":1401.8361970727408},{"$f":"SUM(BR114:BR116)/(1+ROUND('Common Inputs'!$J$95,3))","v":42055.085912181668},{"$f":"SUM(BS114:BS116)/(1+ROUND('Common Inputs'!$J$95,3))","v":40653.249715108948},{"$f":"SUM(BT114:BT116)/(1+ROUND('Common Inputs'!$J$95,3))","v":39251.413518036221},{"$f":"SUM(BU114:BU116)/(1+ROUND('Common Inputs'!$J$95,3))","v":37849.577320963508},{"$f":"SUM(BV114:BV116)/(1+ROUND('Common Inputs'!$J$95,3))","v":36447.741123890781},{"$f":"SUM(BW114:BW116)/(1+ROUND('Common Inputs'!$J$95,3))","v":35045.904926818061},{"$f":"SUM(BX114:BX116)/(1+ROUND('Common Inputs'!$J$95,3))","v":33644.068729745348},{"$f":"SUM(BY114:BY116)/(1+ROUND('Common Inputs'!$J$95,3))","v":32242.232532672628},{"$f":"SUM(BZ114:BZ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":30840.396335599904},{"$f":"SUM(CA114:CA116)/(1+ROUND('Common Inputs'!$J$95,3))","v":29438.560138527184},{"$f":"SUM(CB114:CB116)/(1+ROUND('Common Inputs'!$J$95,3))","v":28036.72394145446},{"$f":"SUM(CC114:CC116)/(1+ROUND('Common Inputs'!$J$95,3))","v":26634.887744381744},{"$f":"SUM(CD114:CD116)/(1+ROUND('Common Inputs'!$J$95,3))","v":25233.051547309024},{"$f":"SUM(CE114:CE116)/(1+ROUND('Common Inputs'!$J$95,3))","v":23831.215350236303},{"$f":"SUM(CF114:CF116)/(1+ROUND('Common Inputs'!$J$95,3))","v":22429.379153163583},{"$f":"SUM(CG114:CG116)/(1+ROUND('Common Inputs'!$J$95,3))","v":21027.54295609086},{"$f":"SUM(CH114:CH116)/(1+ROUND('Common Inputs'!$J$95,3))","v":19625.706759018143},{"$f":"SUM(CI114:CI116)/(1+ROUND('Common Inputs'!$J$95,3))","v":18223.870561945423},{"$f":"SUM(CJ114:CJ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":16822.034364872699},{"$f":"SUM(CK114:CK116)/(1+ROUND('Common Inputs'!$J$95,3))","v":15420.198167799979},{"$f":"SUM(CL114:CL116)/(1+ROUND('Common Inputs'!$J$95,3))","v":14018.361970727257},{"$f":"SUM(CM114:CM116)/(1+ROUND('Common Inputs'!$J$95,3))","v":12616.525773654534},{"$f":"SUM(CN114:CN116)/(1+ROUND('Common Inputs'!$J$95,3))","v":11214.689576581812},{"$f":"SUM(CO114:CO116)/(1+ROUND('Common Inputs'!$J$95,3))","v":9812.853379509088},{"$f":"SUM(CP114:CP116)/(1+ROUND('Common Inputs'!$J$95,3))","v":8411.0171824363697},{"$f":"SUM(CQ114:CQ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":7009.1809853636478},{"$f":"SUM(CR114:CR116)/(1+ROUND('Common Inputs'!$J$95,3))","v":5607.3447882909259},{"$f":"SUM(CS114:CS116)/(1+ROUND('Common Inputs'!$J$95,3))","v":4205.5085912182058},{"$f":"SUM(CT114:CT116)/(1+ROUND('Common Inputs'!$J$95,3))","v":2803.6723941454838},{"$f":"SUM(CU114:CU116)/(1+ROUND('Common Inputs'!$J$95,3))","v":1401.8361970727626},{"$f":"SUM(CV114:CV116)/(1+ROUND('Common Inputs'!$J$95,3))","v":42055.08591218169},{"$f":"SUM(CW114:CW116)/(1+ROUND('Common Inputs'!$J$95,3))","v":40653.24971510897},{"$f":"SUM(CX114:CX116)/(1+ROUND('Common Inputs'!$J$95,3))","v":39251.413518036243},{"$f":"SUM(CY114:CY116)/(1+ROUND('Common Inputs'!$J$95,3))","v":37849.577320963523},{"$f":"SUM(CZ114:CZ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":36447.74112389081},{"$f":"SUM(DA114:DA116)/(1+ROUND('Common Inputs'!$J$95,3))","v":35045.904926818082},{"$f":"SUM(DB114:DB116)/(1+ROUND('Common Inputs'!$J$95,3))","v":33644.068729745362},{"$f":"SUM(DC114:DC116)/(1+ROUND('Common Inputs'!$J$95,3))","v":32242.232532672646},{"$f":"SUM(DD114:DD116)/(1+ROUND('Common Inputs'!$J$95,3))","v":30840.396335599926},{"$f":"SUM(DE114:DE116)/(1+ROUND('Common Inputs'!$J$95,3))","v":29438.560138527206},{"$f":"SUM(DF114:DF116)/(1+ROUND('Common Inputs'!$J$95,3))","v":286375.10883057024},{"$f":"SUM(DG114:DG116)/(1+ROUND('Common Inputs'!$J$95,3))","v":282389.88878460636},{"$f":"SUM(DH114:DH116)/(1+ROUND('Common Inputs'!$J$95,3))","v":278404.66873864247},{"$f":"SUM(DI114:DI116)/(1+ROUND('Common Inputs'!$J$95,3))","v":274419.44869267859},{"$f":"SUM(DJ114:DJ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":270434.22864671476},{"$f":"SUM(DK114:DK116)/(1+ROUND('Common Inputs'!$J$95,3))","v":266449.00860075088},{"$f":"SUM(DL114:DL116)/(1+ROUND('Common Inputs'!$J$95,3))","v":262463.788554787},{"$f":"SUM(DM114:DM116)/(1+ROUND('Common Inputs'!$J$95,3))","v":258478.56850882314},{"$f":"SUM(DN114:DN116)/(1+ROUND('Common Inputs'!$J$95,3))","v":254493.34846285923},{"$f":"SUM(DO114:DO116)/(1+ROUND('Common Inputs'!$J$95,3))","v":250508.12841689537},{"$f":"SUM(DP114:DP116)/(1+ROUND('Common Inputs'!$J$95,3))","v":246522.90837093146},{"$f":"SUM(DQ114:DQ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":242537.68832496757},{"$f":"SUM(DR114:DR116)/(1+ROUND('Common Inputs'!$J$95,3))","v":238552.46827900372},{"$f":"SUM(DS114:DS116)/(1+ROUND('Common Inputs'!$J$95,3))","v":234567.24823303986},{"$f":"SUM(DT114:DT116)/(1+ROUND('Common Inputs'!$J$95,3))","v":230582.02818707598},{"$f":"SUM(DU114:DU116)/(1+ROUND('Common Inputs'!$J$95,3))","v":226596.80814111209},{"$f":"SUM(DV114:DV116)/(1+ROUND('Common Inputs'!$J$95,3))","v":222611.58809514821},{"$f":"SUM(DW114:DW116)/(1+ROUND('Common Inputs'!$J$95,3))","v":218626.36804918433},{"$f":"SUM(DX114:DX116)/(1+ROUND('Common Inputs'!$J$95,3))","v":214641.14800322044},{"$f":"SUM(DY114:DY116)/(1+ROUND('Common Inputs'!$J$95,3))","v":210655.92795725656},{"$f":"SUM(DZ114:DZ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":248725.79382347435},{"$f":"SUM(EA114:EA116)/(1+ROUND('Common Inputs'!$J$95,3))","v":244740.57377751044},{"$f":"SUM(EB114:EB116)/(1+ROUND('Common Inputs'!$J$95,3))","v":240755.35373154658},{"$f":"SUM(EC114:EC116)/(1+ROUND('Common Inputs'!$J$95,3))","v":236770.1336855827},{"$f":"SUM(ED114:ED116)/(1+ROUND('Common Inputs'!$J$95,3))","v":232784.91363961881}]
[]
[null,null,null,"Difference (must=0)",null,null,null,null,null,{"$f":"J117-J112","v":0},{"$f":"K117-K112","v":0},0,0,0,0,0,0,{"$f":"R117-R112","v":0},{"$f":"S117-S112","v":0},{"$f":"T117-T112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF117-CF112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,{"$f":"\"Working Capital (\"&'Common Inputs'!J9&\", \"&'Common Inputs'!J8&\")\"","v":"Working Capital ($, $2015-16)"}]
[null,null,null,"Year",null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[]
[]
[null,null,null,"Receivables (option 1, where revenue = revenue from tariffs in previous year increased by CPI)",null,null,null,null,null,0,{"$f":"'Common Inputs'!$J$23/365*J53","v":5933.0760114226568},{"$f":"'Common Inputs'!$J$23/365*K53","v":98.199318041509557},{"$f":"'Common Inputs'!$J$23/365*L53","v":63.575368792524955},{"$f":"'Common Inputs'!$J$23/365*M53","v":63.355164970546731},{"$f":"'Common Inputs'!$J$23/365*N53","v":63.526992565239944},{"$f":"'Common Inputs'!$J$23/365*O53","v":63.887321181482271},{"$f":"'Common Inputs'!$J$23/365*P53","v":64.432031751198622},{"$f":"'Common Inputs'!$J$23/365*Q53","v":65.158181397197382},{"$f":"'Common Inputs'!$J$23/365*R53","v":66.062834179831725},{"$f":"'Common Inputs'!$J$23/365*S53","v":67.14305420037465},{"$f":"'Common Inputs'!$J$23/365*T53","v":68.395905560340154},{"$f":"'Common Inputs'!$J$23/365*U53","v":69.818452361244184},{"$f":"'Common Inputs'!$J$23/365*V53","v":71.407758704602429},{"$f":"'Common Inputs'!$J$23/365*W53","v":73.16088869193068},{"$f":"'Common Inputs'!$J$23/365*X53","v":75.074906424744512},{"$f":"'Common Inputs'!$J$23/365*Y53","v":77.146876004559601},{"$f":"'Common Inputs'!$J$23/365*Z53","v":79.373861532891965},{"$f":"'Common Inputs'!$J$23/365*AA53","v":81.752927111256881},{"$f":"'Common Inputs'!$J$23/365*AB53","v":84.281136841170664},{"$f":"'Common Inputs'!$J$23/365*AC53","v":86.955554824148166},{"$f":"'Common Inputs'!$J$23/365*AD53","v":89.773245161706129},{"$f":"'Common Inputs'!$J$23/365*AE53","v":92.731271955359588},{"$f":"'Common Inputs'!$J$23/365*AF53","v":95.826699306624249},{"$f":"'Common Inputs'!$J$23/365*AG53","v":99.056591317016228},{"$f":"'Common Inputs'!$J$23/365*AH53","v":102.41801208805099},{"$f":"'Common Inputs'!$J$23/365*AI53","v":105.90802572124402},{"$f":"'Common Inputs'!$J$23/365*AJ53","v":109.5236963181125},{"$f":"'Common Inputs'!$J$23/365*AK53","v":113.26208798016911},{"$f":"'Common Inputs'!$J$23/365*AL53","v":117.12026480893276},{"$f":"'Common Inputs'!$J$23/365*AM53","v":121.09529090591745},{"$f":"'Common Inputs'!$J$23/365*AN53","v":522.95390003022328},{"$f":"'Common Inputs'!$J$23/365*AO53","v":540.26032805046384},{"$f":"'Common Inputs'!$J$23/365*AP53","v":536.37712099179487},{"$f":"'Common Inputs'!$J$23/365*AQ53","v":532.47339919513286},{"$f":"'Common Inputs'!$J$23/365*AR53","v":528.67110622546841},{"$f":"'Common Inputs'!$J$23/365*AS53","v":524.96804276277146},{"$f":"'Common Inputs'!$J$23/365*AT53","v":521.36127725312826},{"$f":"'Common Inputs'!$J$23/365*AU53","v":517.84787382367892},{"$f":"'Common Inputs'!$J$23/365*AV53","v":514.42489657609224},{"$f":"'Common Inputs'!$J$23/365*AW53","v":511.08940961188426},{"$f":"'Common Inputs'!$J$23/365*AX53","v":507.83847703256998},{"$f":"'Common Inputs'!$J$23/365*AY53","v":504.66916293966676},{"$f":"'Common Inputs'!$J$23/365*AZ53","v":501.57853143468964},{"$f":"'Common Inputs'!$J$23/365*BA53","v":498.56364661915234},{"$f":"'Common Inputs'!$J$23/365*BB53","v":495.62157259457365},{"$f":"'Common Inputs'!$J$23/365*BC53","v":492.74937346246764},{"$f":"'Common Inputs'!$J$23/365*BD53","v":489.94411332435089},{"$f":"'Common Inputs'!$J$23/365*BE53","v":487.20285628173559},{"$f":"'Common Inputs'!$J$23/365*BF53","v":484.52266643614422},{"$f":"'Common Inputs'!$J$23/365*BG53","v":481.90060788908676},{"$f":"'Common Inputs'!$J$23/365*BH53","v":479.33374474208028},{"$f":"'Common Inputs'!$J$23/365*BI53","v":476.8191410966424},{"$f":"'Common Inputs'!$J$23/365*BJ53","v":474.35386105428773},{"$f":"'Common Inputs'!$J$23/365*BK53","v":471.93496871653059},{"$f":"'Common Inputs'!$J$23/365*BL53","v":469.55952818488709},{"$f":"'Common Inputs'!$J$23/365*BM53","v":467.2246035608751},{"$f":"'Common Inputs'!$J$23/365*BN53","v":464.92725894600898},{"$f":"'Common Inputs'!$J$23/365*BO53","v":462.66455844180672},{"$f":"'Common Inputs'!$J$23/365*BP53","v":460.43356614977466},{"$f":"'Common Inputs'!$J$23/365*BQ53","v":458.23134617144461},{"$f":"'Common Inputs'!$J$23/365*BR53","v":685.08030768632909},{"$f":"'Common Inputs'!$J$23/365*BS53","v":703.30650039331715},{"$f":"'Common Inputs'!$J$23/365*BT53","v":701.29318771868202},{"$f":"'Common Inputs'!$J$23/365*BU53","v":699.17740702171113},{"$f":"'Common Inputs'!$J$23/365*BV53","v":697.07501431655237},{"$f":"'Common Inputs'!$J$23/365*BW53","v":694.98377437687247},{"$f":"'Common Inputs'!$J$23/365*BX53","v":692.90075543697424},{"$f":"'Common Inputs'!$J$23/365*BY53","v":690.82302162275005},{"$f":"'Common Inputs'!$J$23/365*BZ53","v":688.74763703586007},{"$f":"'Common Inputs'!$J$23/365*CA53","v":686.6716657778212},{"$f":"'Common Inputs'!$J$23/365*CB53","v":684.59217195014787},{"$f":"'Common Inputs'!$J$23/365*CC53","v":682.5062196543563},{"$f":"'Common Inputs'!$J$23/365*CD53","v":680.41087299196238},{"$f":"'Common Inputs'!$J$23/365*CE53","v":678.30319606448074},{"$f":"'Common Inputs'!$J$23/365*CF53","v":676.18025297342194},{"$f":"'Common Inputs'!$J$23/365*CG53","v":674.03910782032347},{"$f":"'Common Inputs'!$J$23/365*CH53","v":671.87682470666618},{"$f":"'Common Inputs'!$J$23/365*CI53","v":669.69046773400112},{"$f":"'Common Inputs'!$J$23/365*CJ53","v":667.47710100381516},{"$f":"'Common Inputs'!$J$23/365*CK53","v":665.23378861764843},{"$f":"'Common Inputs'!$J$23/365*CL53","v":662.95759467699111},{"$f":"'Common Inputs'!$J$23/365*CM53","v":660.64558328338524},{"$f":"'Common Inputs'!$J$23/365*CN53","v":658.29481853832272},{"$f":"'Common Inputs'!$J$23/365*CO53","v":655.9023645433407},{"$f":"'Common Inputs'!$J$23/365*CP53","v":653.46528539994279},{"$f":"'Common Inputs'!$J$23/365*CQ53","v":650.98064520964181},{"$f":"'Common Inputs'!$J$23/365*CR53","v":650.96442413822342},{"$f":"'Common Inputs'!$J$23/365*CS53","v":671.99025204250245},{"$f":"'Common Inputs'!$J$23/365*CT53","v":669.71892445721869},{"$f":"'Common Inputs'!$J$23/365*CU53","v":667.2298976903827},{"$f":"'Common Inputs'!$J$23/365*CV53","v":908.95074898887322},{"$f":"'Common Inputs'!$J$23/365*CW53","v":898.0918628562024},{"$f":"'Common Inputs'!$J$23/365*CX53","v":895.92225156132804},{"$f":"'Common Inputs'!$J$23/365*CY53","v":893.70722396446513},{"$f":"'Common Inputs'!$J$23/365*CZ53","v":891.3906457846299},{"$f":"'Common Inputs'!$J$23/365*DA53","v":888.96992853018958},{"$f":"'Common Inputs'!$J$23/365*DB53","v":886.44279769682862},{"$f":"'Common Inputs'!$J$23/365*DC53","v":883.80696463140873},{"$f":"'Common Inputs'!$J$23/365*DD53","v":881.06012489915247},{"$f":"'Common Inputs'!$J$23/365*DE53","v":878.19995865632359},{"$f":"'Common Inputs'!$J$23/365*DF53","v":2370.8750902516726},{"$f":"'Common Inputs'!$J$23/365*DG53","v":2295.2238815597502},{"$f":"'Common Inputs'!$J$23/365*DH53","v":2273.5461127820095},{"$f":"'Common Inputs'!$J$23/365*DI53","v":2252.3058121171198},{"$f":"'Common Inputs'!$J$23/365*DJ53","v":2231.1717834434348},{"$f":"'Common Inputs'!$J$23/365*DK53","v":2210.1411500256572},{"$f":"'Common Inputs'!$J$23/365*DL53","v":2189.2130105998549},{"$f":"'Common Inputs'!$J$23/365*DM53","v":2168.386426470634},{"$f":"'Common Inputs'!$J$23/365*DN53","v":2147.6604102981655},{"$f":"'Common Inputs'!$J$23/365*DO53","v":2127.0339272097926},{"$f":"'Common Inputs'!$J$23/365*DP53","v":2106.5058959589028},{"$f":"'Common Inputs'!$J$23/365*DQ53","v":2086.0751900559999},{"$f":"'Common Inputs'!$J$23/365*DR53","v":2065.7406388721888},{"$f":"'Common Inputs'!$J$23/365*DS53","v":2045.5010287157465},{"$f":"'Common Inputs'!$J$23/365*DT53","v":2025.3551038824326},{"$f":"'Common Inputs'!$J$23/365*DU53","v":2005.3015676801874},{"$f":"'Common Inputs'!$J$23/365*DV53","v":1985.3390834288341},{"$f":"'Common Inputs'!$J$23/365*DW53","v":1965.4662754353988},{"$f":"'Common Inputs'!$J$23/365*DX53","v":1945.6817299456409},{"$f":"'Common Inputs'!$J$23/365*DY53","v":1925.9839960723782},{"$f":"'Common Inputs'!$J$23/365*DZ53","v":2150.6592745988437},{"$f":"'Common Inputs'!$J$23/365*EA53","v":2122.9181265209095},{"$f":"'Common Inputs'!$J$23/365*EB53","v":2104.03058865601},{"$f":"'Common Inputs'!$J$23/365*EC53","v":2085.2629746845137}]
[null,null,null,"Inventory @ no. of days opex + net capex ",null,null,null,null,null,{"$f":"'Common Inputs'!$J$24/365*SUM(J15:J17,J32)","v":2.8373963615278681},{"$f":"'Common Inputs'!$J$24/365*SUM(K15:K17,K32)","v":2.8194214523286072},{"$f":"'Common Inputs'!$J$24/365*SUM(L15:L17,L32)","v":2.810142655810846},{"$f":"'Common Inputs'!$J$24/365*SUM(M15:M17,M32)","v":2.8094297794206473},{"$f":"'Common Inputs'!$J$24/365*SUM(N15:N17,N32)","v":2.8171526306040775},{"$f":"'Common Inputs'!$J$24/365*SUM(O15:O17,O32)","v":2.833181016807198},{"$f":"'Common Inputs'!$J$24/365*SUM(P15:P17,P32)","v":2.8573847454760717},{"$f":"'Common Inputs'!$J$24/365*SUM(Q15:Q17,Q32)","v":2.8896336240567595},{"$f":"'Common Inputs'!$J$24/365*SUM(R15:R17,R32)","v":2.92979745999533},{"$f":"'Common Inputs'!$J$24/365*SUM(S15:S17,S32)","v":2.9777460607378461},{"$f":"'Common Inputs'!$J$24/365*SUM(T15:T17,T32)","v":3.0333492337303616},{"$f":"'Common Inputs'!$J$24/365*SUM(U15:U17,U32)","v":3.0964767864189477},{"$f":"'Common Inputs'!$J$24/365*SUM(V15:V17,V32)","v":3.1669985262496669},{"$f":"'Common Inputs'!$J$24/365*SUM(W15:W17,W32)","v":3.2447842606685855},{"$f":"'Common Inputs'!$J$24/365*SUM(X15:X17,X32)","v":3.3297037971217596},{"$f":"'Common Inputs'!$J$24/365*SUM(Y15:Y17,Y32)","v":3.4216269430552515},{"$f":"'Common Inputs'!$J$24/365*SUM(Z15:Z17,Z32)","v":3.5204235059151383},{"$f":"'Common Inputs'!$J$24/365*SUM(AA15:AA17,AA32)","v":3.6259632931474619},{"$f":"'Common Inputs'!$J$24/365*SUM(AB15:AB17,AB32)","v":3.7381161121983122},{"$f":"'Common Inputs'!$J$24/365*SUM(AC15:AC17,AC32)","v":3.8567517705137133},{"$f":"'Common Inputs'!$J$24/365*SUM(AD15:AD17,AD32)","v":3.9817400755397752},{"$f":"'Common Inputs'!$J$24/365*SUM(AE15:AE17,AE32)","v":4.1129508347225299},{"$f":"'Common Inputs'!$J$24/365*SUM(AF15:AF17,AF32)","v":4.2502538555080394},{"$f":"'Common Inputs'!$J$24/365*SUM(AG15:AG17,AG32)","v":4.393518945342386},{"$f":"'Common Inputs'!$J$24/365*SUM(AH15:AH17,AH32)","v":4.5426159116716205},{"$f":"'Common Inputs'!$J$24/365*SUM(AI15:AI17,AI32)","v":4.6974145619417946},{"$f":"'Common Inputs'!$J$24/365*SUM(AJ15:AJ17,AJ32)","v":4.8577847035990391},{"$f":"'Common Inputs'!$J$24/365*SUM(AK15:AK17,AK32)","v":5.0235961440892796},{"$f":"'Common Inputs'!$J$24/365*SUM(AL15:AL17,AL32)","v":5.1947186908587231},{"$f":"'Common Inputs'!$J$24/365*SUM(AM15:AM17,AM32)","v":5.3710221513533538},{"$f":"'Common Inputs'!$J$24/365*SUM(AN15:AN17,AN32)","v":235.99120324908301},{"$f":"'Common Inputs'!$J$24/365*SUM(AO15:AO17,AO32)","v":5.7386510433025011},{"$f":"'Common Inputs'!$J$24/365*SUM(AP15:AP17,AP32)","v":5.9297160896491032},{"$f":"'Common Inputs'!$J$24/365*SUM(AQ15:AQ17,AQ32)","v":6.1254412795052167},{"$f":"'Common Inputs'!$J$24/365*SUM(AR15:AR17,AR32)","v":6.3256964203167874},{"$f":"'Common Inputs'!$J$24/365*SUM(AS15:AS17,AS32)","v":6.5303513195300136},{"$f":"'Common Inputs'!$J$24/365*SUM(AT15:AT17,AT32)","v":6.7392757845908777},{"$f":"'Common Inputs'!$J$24/365*SUM(AU15:AU17,AU32)","v":6.9523396229454058},{"$f":"'Common Inputs'!$J$24/365*SUM(AV15:AV17,AV32)","v":7.1694126420397328},{"$f":"'Common Inputs'!$J$24/365*SUM(AW15:AW17,AW32)","v":7.3903646493199036},{"$f":"'Common Inputs'!$J$24/365*SUM(AX15:AX17,AX32)","v":7.6150654522319412},{"$f":"'Common Inputs'!$J$24/365*SUM(AY15:AY17,AY32)","v":7.8433848582219854},{"$f":"'Common Inputs'!$J$24/365*SUM(AZ15:AZ17,AZ32)","v":8.075192674736078},{"$f":"'Common Inputs'!$J$24/365*SUM(BA15:BA17,BA32)","v":8.310358709220182},{"$f":"'Common Inputs'!$J$24/365*SUM(BB15:BB17,BB32)","v":8.5487527691204974},{"$f":"'Common Inputs'!$J$24/365*SUM(BC15:BC17,BC32)","v":8.7902446618830261},{"$f":"'Common Inputs'!$J$24/365*SUM(BD15:BD17,BD32)","v":9.0347041949538518},{"$f":"'Common Inputs'!$J$24/365*SUM(BE15:BE17,BE32)","v":9.2820011757788965},{"$f":"'Common Inputs'!$J$24/365*SUM(BF15:BF17,BF32)","v":9.5320054118045157},{"$f":"'Common Inputs'!$J$24/365*SUM(BG15:BG17,BG32)","v":9.7845867104765194},{"$f":"'Common Inputs'!$J$24/365*SUM(BH15:BH17,BH32)","v":10.039614879241027},{"$f":"'Common Inputs'!$J$24/365*SUM(BI15:BI17,BI32)","v":10.296959725544195},{"$f":"'Common Inputs'!$J$24/365*SUM(BJ15:BJ17,BJ32)","v":10.55649105683203},{"$f":"'Common Inputs'!$J$24/365*SUM(BK15:BK17,BK32)","v":10.818078680550533},{"$f":"'Common Inputs'!$J$24/365*SUM(BL15:BL17,BL32)","v":11.081592404145788},{"$f":"'Common Inputs'!$J$24/365*SUM(BM15:BM17,BM32)","v":11.34690203506395},{"$f":"'Common Inputs'!$J$24/365*SUM(BN15:BN17,BN32)","v":11.613877380751026},{"$f":"'Common Inputs'!$J$24/365*SUM(BO15:BO17,BO32)","v":11.882388248653175},{"$f":"'Common Inputs'!$J$24/365*SUM(BP15:BP17,BP32)","v":12.152304446216045},{"$f":"'Common Inputs'!$J$24/365*SUM(BQ15:BQ17,BQ32)","v":12.423495780886425},{"$f":"'Common Inputs'!$J$24/365*SUM(BR15:BR17,BR32)","v":243.13465897617348},{"$f":"'Common Inputs'!$J$24/365*SUM(BS15:BS17,BS32)","v":12.969183091332239},{"$f":"'Common Inputs'!$J$24/365*SUM(BT15:BT17,BT32)","v":13.243418682000145},{"$f":"'Common Inputs'!$J$24/365*SUM(BU15:BU17,BU32)","v":13.518408639559262},{"$f":"'Common Inputs'!$J$24/365*SUM(BV15:BV17,BV32)","v":13.794022771455978},{"$f":"'Common Inputs'!$J$24/365*SUM(BW15:BW17,BW32)","v":14.070130885136066},{"$f":"'Common Inputs'!$J$24/365*SUM(BX15:BX17,BX32)","v":14.346602788045685},{"$f":"'Common Inputs'!$J$24/365*SUM(BY15:BY17,BY32)","v":14.623308287630916},{"$f":"'Common Inputs'!$J$24/365*SUM(BZ15:BZ17,BZ32)","v":14.900117191337838},{"$f":"'Common Inputs'!$J$24/365*SUM(CA15:CA17,CA32)","v":15.176899306612535},{"$f":"'Common Inputs'!$J$24/365*SUM(CB15:CB17,CB32)","v":15.453524440901006},{"$f":"'Common Inputs'!$J$24/365*SUM(CC15:CC17,CC32)","v":15.72986240164934},{"$f":"'Common Inputs'!$J$24/365*SUM(CD15:CD17,CD32)","v":16.005782996303612},{"$f":"'Common Inputs'!$J$24/365*SUM(CE15:CE17,CE32)","v":16.281156032309823},{"$f":"'Common Inputs'!$J$24/365*SUM(CF15:CF17,CF32)","v":16.555851317113831},{"$f":"'Common Inputs'!$J$24/365*SUM(CG15:CG17,CG32)","v":16.82973865816264},{"$f":"'Common Inputs'!$J$24/365*SUM(CH15:CH17,CH32)","v":17.10268786290078},{"$f":"'Common Inputs'!$J$24/365*SUM(CI15:CI17,CI32)","v":17.374568738775888},{"$f":"'Common Inputs'!$J$24/365*SUM(CJ15:CJ17,CJ32)","v":17.645251093232726},{"$f":"'Common Inputs'!$J$24/365*SUM(CK15:CK17,CK32)","v":17.914604733718459},{"$f":"'Common Inputs'!$J$24/365*SUM(CL15:CL17,CL32)","v":18.182499467678003},{"$f":"'Common Inputs'!$J$24/365*SUM(CM15:CM17,CM32)","v":18.448805102558605},{"$f":"'Common Inputs'!$J$24/365*SUM(CN15:CN17,CN32)","v":18.713391445805261},{"$f":"'Common Inputs'!$J$24/365*SUM(CO15:CO17,CO32)","v":18.976128304864982},{"$f":"'Common Inputs'!$J$24/365*SUM(CP15:CP17,CP32)","v":19.236885487183304},{"$f":"'Common Inputs'!$J$24/365*SUM(CQ15:CQ17,CQ32)","v":19.495532800206156},{"$f":"'Common Inputs'!$J$24/365*SUM(CR15:CR17,CR32)","v":19.751940051379925},{"$f":"'Common Inputs'!$J$24/365*SUM(CS15:CS17,CS32)","v":20.005977048150545},{"$f":"'Common Inputs'!$J$24/365*SUM(CT15:CT17,CT32)","v":20.257513597964088},{"$f":"'Common Inputs'!$J$24/365*SUM(CU15:CU17,CU32)","v":20.506419508266799},{"$f":"'Common Inputs'!$J$24/365*SUM(CV15:CV17,CV32)","v":251.19139150256822},{"$f":"'Common Inputs'!$J$24/365*SUM(CW15:CW17,CW32)","v":20.995818640122796},{"$f":"'Common Inputs'!$J$24/365*SUM(CX15:CX17,CX32)","v":21.236051476568861},{"$f":"'Common Inputs'!$J$24/365*SUM(CY15:CY17,CY32)","v":21.47313290328842},{"$f":"'Common Inputs'!$J$24/365*SUM(CZ15:CZ17,CZ32)","v":21.706932727726613},{"$f":"'Common Inputs'!$J$24/365*SUM(DA15:DA17,DA32)","v":21.937320757330458},{"$f":"'Common Inputs'!$J$24/365*SUM(DB15:DB17,DB32)","v":22.164166799545878},{"$f":"'Common Inputs'!$J$24/365*SUM(DC15:DC17,DC32)","v":22.387340661818495},{"$f":"'Common Inputs'!$J$24/365*SUM(DD15:DD17,DD32)","v":22.606712151594845},{"$f":"'Common Inputs'!$J$24/365*SUM(DE15:DE17,DE32)","v":22.822151076321173},{"$f":"'Common Inputs'!$J$24/365*SUM(DF15:DF17,DF32)","v":1418.3901902744908},{"$f":"'Common Inputs'!$J$24/365*SUM(DG15:DG17,DG32)","v":2.8194214523286072},{"$f":"'Common Inputs'!$J$24/365*SUM(DH15:DH17,DH32)","v":2.810142655810846},{"$f":"'Common Inputs'!$J$24/365*SUM(DI15:DI17,DI32)","v":2.8094297794206473},{"$f":"'Common Inputs'!$J$24/365*SUM(DJ15:DJ17,DJ32)","v":2.8171526306040775},{"$f":"'Common Inputs'!$J$24/365*SUM(DK15:DK17,DK32)","v":2.833181016807198},{"$f":"'Common Inputs'!$J$24/365*SUM(DL15:DL17,DL32)","v":2.8573847454760717},{"$f":"'Common Inputs'!$J$24/365*SUM(DM15:DM17,DM32)","v":2.8896336240567595},{"$f":"'Common Inputs'!$J$24/365*SUM(DN15:DN17,DN32)","v":2.92979745999533},{"$f":"'Common Inputs'!$J$24/365*SUM(DO15:DO17,DO32)","v":2.9777460607378461},{"$f":"'Common Inputs'!$J$24/365*SUM(DP15:DP17,DP32)","v":3.0333492337303616},{"$f":"'Common Inputs'!$J$24/365*SUM(DQ15:DQ17,DQ32)","v":3.0964767864189477},{"$f":"'Common Inputs'!$J$24/365*SUM(DR15:DR17,DR32)","v":3.1669985262496669},{"$f":"'Common Inputs'!$J$24/365*SUM(DS15:DS17,DS32)","v":3.2447842606685855},{"$f":"'Common Inputs'!$J$24/365*SUM(DT15:DT17,DT32)","v":3.3297037971217596},{"$f":"'Common Inputs'!$J$24/365*SUM(DU15:DU17,DU32)","v":3.4216269430552515},{"$f":"'Common Inputs'!$J$24/365*SUM(DV15:DV17,DV32)","v":3.5204235059151383},{"$f":"'Common Inputs'!$J$24/365*SUM(DW15:DW17,DW32)","v":3.6259632931474619},{"$f":"'Common Inputs'!$J$24/365*SUM(DX15:DX17,DX32)","v":3.7381161121983122},{"$f":"'Common Inputs'!$J$24/365*SUM(DY15:DY17,DY32)","v":3.8567517705137133},{"$f":"'Common Inputs'!$J$24/365*SUM(DZ15:DZ17,DZ32)","v":234.42056699160355},{"$f":"'Common Inputs'!$J$24/365*SUM(EA15:EA17,EA32)","v":4.1129508347225299},{"$f":"'Common Inputs'!$J$24/365*SUM(EB15:EB17,EB32)","v":4.2502538555080394},{"$f":"'Common Inputs'!$J$24/365*SUM(EC15:EC17,EC32)","v":4.393518945342386},{"$f":"'Common Inputs'!$J$24/365*SUM(ED15:ED17,ED32)","v":4.5426159116716205}]
[null,null,null,"Accounts payable @ no. of days opex + net capex ",null,null,null,null,null,{"$f":"'Common Inputs'!$J$25/365*SUM(J15:J17,J32)","v":42.560945422918024},{"$f":"'Common Inputs'!$J$25/365*SUM(K15:K17,K32)","v":42.291321784929103},{"$f":"'Common Inputs'!$J$25/365*SUM(L15:L17,L32)","v":42.152139837162686},{"$f":"'Common Inputs'!$J$25/365*SUM(M15:M17,M32)","v":42.141446691309703},{"$f":"'Common Inputs'!$J$25/365*SUM(N15:N17,N32)","v":42.257289459061155},{"$f":"'Common Inputs'!$J$25/365*SUM(O15:O17,O32)","v":42.497715252107966},{"$f":"'Common Inputs'!$J$25/365*SUM(P15:P17,P32)","v":42.860771182141072},{"$f":"'Common Inputs'!$J$25/365*SUM(Q15:Q17,Q32)","v":43.344504360851388},{"$f":"'Common Inputs'!$J$25/365*SUM(R15:R17,R32)","v":43.946961899929946},{"$f":"'Common Inputs'!$J$25/365*SUM(S15:S17,S32)","v":44.666190911067694},{"$f":"'Common Inputs'!$J$25/365*SUM(T15:T17,T32)","v":45.500238505955423},{"$f":"'Common Inputs'!$J$25/365*SUM(U15:U17,U32)","v":46.44715179628421},{"$f":"'Common Inputs'!$J$25/365*SUM(V15:V17,V32)","v":47.504977893745},{"$f":"'Common Inputs'!$J$25/365*SUM(W15:W17,W32)","v":48.67176391002878},{"$f":"'Common Inputs'!$J$25/365*SUM(X15:X17,X32)","v":49.945556956826394},{"$f":"'Common Inputs'!$J$25/365*SUM(Y15:Y17,Y32)","v":51.324404145828773},{"$f":"'Common Inputs'!$J$25/365*SUM(Z15:Z17,Z32)","v":52.806352588727073},{"$f":"'Common Inputs'!$J$25/365*SUM(AA15:AA17,AA32)","v":54.389449397211919},{"$f":"'Common Inputs'!$J$25/365*SUM(AB15:AB17,AB32)","v":56.071741682974682},{"$f":"'Common Inputs'!$J$25/365*SUM(AC15:AC17,AC32)","v":57.851276557705695},{"$f":"'Common Inputs'!$J$25/365*SUM(AD15:AD17,AD32)","v":59.72610113309662},{"$f":"'Common Inputs'!$J$25/365*SUM(AE15:AE17,AE32)","v":61.694262520837945},{"$f":"'Common Inputs'!$J$25/365*SUM(AF15:AF17,AF32)","v":63.753807832620588},{"$f":"'Common Inputs'!$J$25/365*SUM(AG15:AG17,AG32)","v":65.902784180135782},{"$f":"'Common Inputs'!$J$25/365*SUM(AH15:AH17,AH32)","v":68.139238675074296},{"$f":"'Common Inputs'!$J$25/365*SUM(AI15:AI17,AI32)","v":70.461218429126916},{"$f":"'Common Inputs'!$J$25/365*SUM(AJ15:AJ17,AJ32)","v":72.866770553985589},{"$f":"'Common Inputs'!$J$25/365*SUM(AK15:AK17,AK32)","v":75.353942161339191},{"$f":"'Common Inputs'!$J$25/365*SUM(AL15:AL17,AL32)","v":77.920780362880848},{"$f":"'Common Inputs'!$J$25/365*SUM(AM15:AM17,AM32)","v":80.565332270300303},{"$f":"'Common Inputs'!$J$25/365*SUM(AN15:AN17,AN32)","v":3539.8680487362453},{"$f":"'Common Inputs'!$J$25/365*SUM(AO15:AO17,AO32)","v":86.079765649537521},{"$f":"'Common Inputs'!$J$25/365*SUM(AP15:AP17,AP32)","v":88.945741344736547},{"$f":"'Common Inputs'!$J$25/365*SUM(AQ15:AQ17,AQ32)","v":91.881619192578242},{"$f":"'Common Inputs'!$J$25/365*SUM(AR15:AR17,AR32)","v":94.88544630475181},{"$f":"'Common Inputs'!$J$25/365*SUM(AS15:AS17,AS32)","v":97.95526979295019},{"$f":"'Common Inputs'!$J$25/365*SUM(AT15:AT17,AT32)","v":101.08913676886317},{"$f":"'Common Inputs'!$J$25/365*SUM(AU15:AU17,AU32)","v":104.28509434418108},{"$f":"'Common Inputs'!$J$25/365*SUM(AV15:AV17,AV32)","v":107.54118963059599},{"$f":"'Common Inputs'!$J$25/365*SUM(AW15:AW17,AW32)","v":110.85546973979854},{"$f":"'Common Inputs'!$J$25/365*SUM(AX15:AX17,AX32)","v":114.22598178347911},{"$f":"'Common Inputs'!$J$25/365*SUM(AY15:AY17,AY32)","v":117.65077287332977},{"$f":"'Common Inputs'!$J$25/365*SUM(AZ15:AZ17,AZ32)","v":121.12789012104116},{"$f":"'Common Inputs'!$J$25/365*SUM(BA15:BA17,BA32)","v":124.65538063830272},{"$f":"'Common Inputs'!$J$25/365*SUM(BB15:BB17,BB32)","v":128.23129153680745},{"$f":"'Common Inputs'!$J$25/365*SUM(BC15:BC17,BC32)","v":131.85366992824538},{"$f":"'Common Inputs'!$J$25/365*SUM(BD15:BD17,BD32)","v":135.52056292430777},{"$f":"'Common Inputs'!$J$25/365*SUM(BE15:BE17,BE32)","v":139.23001763668344},{"$f":"'Common Inputs'!$J$25/365*SUM(BF15:BF17,BF32)","v":142.98008117706775},{"$f":"'Common Inputs'!$J$25/365*SUM(BG15:BG17,BG32)","v":146.76880065714778},{"$f":"'Common Inputs'!$J$25/365*SUM(BH15:BH17,BH32)","v":150.59422318861539},{"$f":"'Common Inputs'!$J$25/365*SUM(BI15:BI17,BI32)","v":154.45439588316293},{"$f":"'Common Inputs'!$J$25/365*SUM(BJ15:BJ17,BJ32)","v":158.34736585248044},{"$f":"'Common Inputs'!$J$25/365*SUM(BK15:BK17,BK32)","v":162.27118020825799},{"$f":"'Common Inputs'!$J$25/365*SUM(BL15:BL17,BL32)","v":166.22388606218681},{"$f":"'Common Inputs'!$J$25/365*SUM(BM15:BM17,BM32)","v":170.20353052595922},{"$f":"'Common Inputs'!$J$25/365*SUM(BN15:BN17,BN32)","v":174.20816071126538},{"$f":"'Common Inputs'!$J$25/365*SUM(BO15:BO17,BO32)","v":178.2358237297976},{"$f":"'Common Inputs'!$J$25/365*SUM(BP15:BP17,BP32)","v":182.28456669324066},{"$f":"'Common Inputs'!$J$25/365*SUM(BQ15:BQ17,BQ32)","v":186.35243671329636},{"$f":"'Common Inputs'!$J$25/365*SUM(BR15:BR17,BR32)","v":3647.0198846426019},{"$f":"'Common Inputs'!$J$25/365*SUM(BS15:BS17,BS32)","v":194.53774636998355},{"$f":"'Common Inputs'!$J$25/365*SUM(BT15:BT17,BT32)","v":198.65128023000216},{"$f":"'Common Inputs'!$J$25/365*SUM(BU15:BU17,BU32)","v":202.7761295933889},{"$f":"'Common Inputs'!$J$25/365*SUM(BV15:BV17,BV32)","v":206.91034157183964},{"$f":"'Common Inputs'!$J$25/365*SUM(BW15:BW17,BW32)","v":211.05196327704098},{"$f":"'Common Inputs'!$J$25/365*SUM(BX15:BX17,BX32)","v":215.19904182068527},{"$f":"'Common Inputs'!$J$25/365*SUM(BY15:BY17,BY32)","v":219.34962431446374},{"$f":"'Common Inputs'!$J$25/365*SUM(BZ15:BZ17,BZ32)","v":223.50175787006756},{"$f":"'Common Inputs'!$J$25/365*SUM(CA15:CA17,CA32)","v":227.65348959918802},{"$f":"'Common Inputs'!$J$25/365*SUM(CB15:CB17,CB32)","v":231.80286661351508},{"$f":"'Common Inputs'!$J$25/365*SUM(CC15:CC17,CC32)","v":235.9479360247401},{"$f":"'Common Inputs'!$J$25/365*SUM(CD15:CD17,CD32)","v":240.08674494455414},{"$f":"'Common Inputs'!$J$25/365*SUM(CE15:CE17,CE32)","v":244.21734048464734},{"$f":"'Common Inputs'!$J$25/365*SUM(CF15:CF17,CF32)","v":248.33776975670742},{"$f":"'Common Inputs'!$J$25/365*SUM(CG15:CG17,CG32)","v":252.44607987243961},{"$f":"'Common Inputs'!$J$25/365*SUM(CH15:CH17,CH32)","v":256.5403179435117},{"$f":"'Common Inputs'!$J$25/365*SUM(CI15:CI17,CI32)","v":260.61853108163831},{"$f":"'Common Inputs'!$J$25/365*SUM(CJ15:CJ17,CJ32)","v":264.67876639849089},{"$f":"'Common Inputs'!$J$25/365*SUM(CK15:CK17,CK32)","v":268.71907100577687},{"$f":"'Common Inputs'!$J$25/365*SUM(CL15:CL17,CL32)","v":272.73749201517001},{"$f":"'Common Inputs'!$J$25/365*SUM(CM15:CM17,CM32)","v":276.73207653837903},{"$f":"'Common Inputs'!$J$25/365*SUM(CN15:CN17,CN32)","v":280.70087168707892},{"$f":"'Common Inputs'!$J$25/365*SUM(CO15:CO17,CO32)","v":284.64192457297469},{"$f":"'Common Inputs'!$J$25/365*SUM(CP15:CP17,CP32)","v":288.55328230774956},{"$f":"'Common Inputs'!$J$25/365*SUM(CQ15:CQ17,CQ32)","v":292.43299200309229},{"$f":"'Common Inputs'!$J$25/365*SUM(CR15:CR17,CR32)","v":296.2791007706989},{"$f":"'Common Inputs'!$J$25/365*SUM(CS15:CS17,CS32)","v":300.08965572225816},{"$f":"'Common Inputs'!$J$25/365*SUM(CT15:CT17,CT32)","v":303.86270396946134},{"$f":"'Common Inputs'!$J$25/365*SUM(CU15:CU17,CU32)","v":307.59629262400199},{"$f":"'Common Inputs'!$J$25/365*SUM(CV15:CV17,CV32)","v":3767.8708725385231},{"$f":"'Common Inputs'!$J$25/365*SUM(CW15:CW17,CW32)","v":314.93727960184191},{"$f":"'Common Inputs'!$J$25/365*SUM(CX15:CX17,CX32)","v":318.54077214853288},{"$f":"'Common Inputs'!$J$25/365*SUM(CY15:CY17,CY32)","v":322.09699354932627},{"$f":"'Common Inputs'!$J$25/365*SUM(CZ15:CZ17,CZ32)","v":325.6039909158992},{"$f":"'Common Inputs'!$J$25/365*SUM(DA15:DA17,DA32)","v":329.05981135995683},{"$f":"'Common Inputs'!$J$25/365*SUM(DB15:DB17,DB32)","v":332.46250199318814},{"$f":"'Common Inputs'!$J$25/365*SUM(DC15:DC17,DC32)","v":335.81010992727738},{"$f":"'Common Inputs'!$J$25/365*SUM(DD15:DD17,DD32)","v":339.1006822739227},{"$f":"'Common Inputs'!$J$25/365*SUM(DE15:DE17,DE32)","v":342.33226614481754},{"$f":"'Common Inputs'!$J$25/365*SUM(DF15:DF17,DF32)","v":21275.852854117362},{"$f":"'Common Inputs'!$J$25/365*SUM(DG15:DG17,DG32)","v":42.291321784929103},{"$f":"'Common Inputs'!$J$25/365*SUM(DH15:DH17,DH32)","v":42.152139837162686},{"$f":"'Common Inputs'!$J$25/365*SUM(DI15:DI17,DI32)","v":42.141446691309703},{"$f":"'Common Inputs'!$J$25/365*SUM(DJ15:DJ17,DJ32)","v":42.257289459061155},{"$f":"'Common Inputs'!$J$25/365*SUM(DK15:DK17,DK32)","v":42.497715252107966},{"$f":"'Common Inputs'!$J$25/365*SUM(DL15:DL17,DL32)","v":42.860771182141072},{"$f":"'Common Inputs'!$J$25/365*SUM(DM15:DM17,DM32)","v":43.344504360851388},{"$f":"'Common Inputs'!$J$25/365*SUM(DN15:DN17,DN32)","v":43.946961899929946},{"$f":"'Common Inputs'!$J$25/365*SUM(DO15:DO17,DO32)","v":44.666190911067694},{"$f":"'Common Inputs'!$J$25/365*SUM(DP15:DP17,DP32)","v":45.500238505955423},{"$f":"'Common Inputs'!$J$25/365*SUM(DQ15:DQ17,DQ32)","v":46.44715179628421},{"$f":"'Common Inputs'!$J$25/365*SUM(DR15:DR17,DR32)","v":47.504977893745},{"$f":"'Common Inputs'!$J$25/365*SUM(DS15:DS17,DS32)","v":48.67176391002878},{"$f":"'Common Inputs'!$J$25/365*SUM(DT15:DT17,DT32)","v":49.945556956826394},{"$f":"'Common Inputs'!$J$25/365*SUM(DU15:DU17,DU32)","v":51.324404145828773},{"$f":"'Common Inputs'!$J$25/365*SUM(DV15:DV17,DV32)","v":52.806352588727073},{"$f":"'Common Inputs'!$J$25/365*SUM(DW15:DW17,DW32)","v":54.389449397211919},{"$f":"'Common Inputs'!$J$25/365*SUM(DX15:DX17,DX32)","v":56.071741682974682},{"$f":"'Common Inputs'!$J$25/365*SUM(DY15:DY17,DY32)","v":57.851276557705695},{"$f":"'Common Inputs'!$J$25/365*SUM(DZ15:DZ17,DZ32)","v":3516.3085048740531},{"$f":"'Common Inputs'!$J$25/365*SUM(EA15:EA17,EA32)","v":61.694262520837945},{"$f":"'Common Inputs'!$J$25/365*SUM(EB15:EB17,EB32)","v":63.753807832620588},{"$f":"'Common Inputs'!$J$25/365*SUM(EC15:EC17,EC32)","v":65.902784180135782},{"$f":"'Common Inputs'!$J$25/365*SUM(ED15:ED17,ED32)","v":68.139238675074296}]
[null,null,null,"Net working capital",null,null,null,null,null,{"$f":"SUM(J126:J127)-J128","v":-39.723549061390159},{"$f":"SUM(K126:K127)-K128","v":5893.604111090056},58.857320860157721,24.243351880635906,23.915028142089653,23.862458329939173,23.883934744817275,23.97716101440399,24.141016957262764,24.374389329501874,{"$f":"SUM(T126:T127)-T128","v":24.676164928149589},25.045230550474891,25.480472993748855,25.98077905524223,26.545035532226052,27.172129221970998,27.860946921747662,28.61037542882751,29.419301540480511,30.286612053978679,31.211193766591322,32.191933475590709,33.227717978247036,34.317434071830846,35.45996855361355,36.654208220865868,37.899039870857465,39.193350300862591,40.536026308146987,41.925954689985815,-3182.781554581245,442.61278542398827,457.24430279537637,450.62094307872189,443.91364931069791,437.24618775204829,430.61818177849915,424.02852253189258,417.47609683512269,410.95979148561355,404.47849328063705,398.03108901746225,391.61646549336166,385.23350950560712,378.88110785146534,372.55814732821131,366.26351473311377,359.99609686344633,353.75478051647235,347.53845248947295,341.34599957971238,335.17630858446154,329.02826630099401,322.90075952658026,316.79267505848958,310.70289969399187,304.63032023036078,298.57382346486452,292.53229619478208,286.50462521736472,-2945.6538794949838,503.51174440767772,517.89863884531519,512.03546676485246,506.06108822132745,500.09318192464752,494.13133534423287,488.17443941014142,482.22138094402032,476.27104674328461,470.32232360520709,464.37409832705714,458.42525770610581,452.47468853962482,{"$f":"SUM(CF126:CF127)-CF128","v":446.52127762488715},440.56391175914501,434.60147773971255,428.63286236380378,422.6569524287429,416.67263473175672,410.67879607015641,404.67432324117067,398.65810304211163,392.62902227021306,386.5859677227744,380.5278261970567,374.45348449032286,370.88074546411576,388.38506167100525,382.62905134148355,-2849.4495833455721,615.00928802715407,600.78714218423829,595.29839091529016,589.81016577629259,584.26815518200351,578.6715933365474,573.02002843136972,567.31299450908091,561.55000983065611,-18979.262705186549,2331.4031899190722,2255.8818843783984,2234.2140958701202,2212.8656752886627,2191.507249208134,2170.1377635889921,2148.7581398630605,2127.3692620306992,2105.9719654478358,2084.5670379375674,2063.1552209490374,2041.7372106885045,2020.3136592228284,1998.8851755560422,1977.4523266796591,1956.0156385973755,1934.5755973247697,1913.1326498646222,1891.6872051584489,-1355.9039418100715,2093.0779629127283,2063.414572543797,2042.5213234212165,2021.6663519211108]
[]
[null,null,null,"Return on  working capital (year end value)",null,null,null,null,null,{"$f":"J129*ROUND('Common Inputs'!$J$95,3)","v":-1.9464539040081179},{"$f":"K129*ROUND('Common Inputs'!$J$95,3)","v":288.78660144341274},{"$f":"L129*ROUND('Common Inputs'!$J$95,3)","v":2.8840087221477284},{"$f":"M129*ROUND('Common Inputs'!$J$95,3)","v":1.1879242421511595},{"$f":"N129*ROUND('Common Inputs'!$J$95,3)","v":1.1718363789623931},{"$f":"O129*ROUND('Common Inputs'!$J$95,3)","v":1.1692604581670196},{"$f":"P129*ROUND('Common Inputs'!$J$95,3)","v":1.1703128024960465},{"$f":"Q129*ROUND('Common Inputs'!$J$95,3)","v":1.1748808897057956},{"$f":"R129*ROUND('Common Inputs'!$J$95,3)","v":1.1829098309058754},{"$f":"S129*ROUND('Common Inputs'!$J$95,3)","v":1.1943450771455919},{"$f":"T129*ROUND('Common Inputs'!$J$95,3)","v":1.2091320814793298},{"$f":"U129*ROUND('Common Inputs'!$J$95,3)","v":1.2272162969732696},{"$f":"V129*ROUND('Common Inputs'!$J$95,3)","v":1.2485431766936939},{"$f":"W129*ROUND('Common Inputs'!$J$95,3)","v":1.2730581737068694},{"$f":"X129*ROUND('Common Inputs'!$J$95,3)","v":1.3007067410790767},{"$f":"Y129*ROUND('Common Inputs'!$J$95,3)","v":1.3314343318765789},{"$f":"Z129*ROUND('Common Inputs'!$J$95,3)","v":1.3651863991656354},{"$f":"AA129*ROUND('Common Inputs'!$J$95,3)","v":1.401908396012548},{"$f":"AB129*ROUND('Common Inputs'!$J$95,3)","v":1.441545775483545},{"$f":"AC129*ROUND('Common Inputs'!$J$95,3)","v":1.4840439906449554},{"$f":"AD129*ROUND('Common Inputs'!$J$95,3)","v":1.5293484945629747},{"$f":"AE129*ROUND('Common Inputs'!$J$95,3)","v":1.5774047403039448},{"$f":"AF129*ROUND('Common Inputs'!$J$95,3)","v":1.6281581809341048},{"$f":"AG129*ROUND('Common Inputs'!$J$95,3)","v":1.6815542695197114},{"$f":"AH129*ROUND('Common Inputs'!$J$95,3)","v":1.737538459127064},{"$f":"AI129*ROUND('Common Inputs'!$J$95,3)","v":1.7960562028224276},{"$f":"AJ129*ROUND('Common Inputs'!$J$95,3)","v":1.8570529536720157},{"$f":"AK129*ROUND('Common Inputs'!$J$95,3)","v":1.920474164742267},{"$f":"AL129*ROUND('Common Inputs'!$J$95,3)","v":1.9862652890992025},{"$f":"AM129*ROUND('Common Inputs'!$J$95,3)","v":2.0543717798093049},{"$f":"AN129*ROUND('Common Inputs'!$J$95,3)","v":-155.95629617448103},{"$f":"AO129*ROUND('Common Inputs'!$J$95,3)","v":21.688026485775428},{"$f":"AP129*ROUND('Common Inputs'!$J$95,3)","v":22.404970836973444},{"$f":"AQ129*ROUND('Common Inputs'!$J$95,3)","v":22.080426210857375},{"$f":"AR129*ROUND('Common Inputs'!$J$95,3)","v":21.7517688162242},{"$f":"AS129*ROUND('Common Inputs'!$J$95,3)","v":21.425063199850367},{"$f":"AT129*ROUND('Common Inputs'!$J$95,3)","v":21.100290907146459},{"$f":"AU129*ROUND('Common Inputs'!$J$95,3)","v":20.777397604062738},{"$f":"AV129*ROUND('Common Inputs'!$J$95,3)","v":20.456328744921013},{"$f":"AW129*ROUND('Common Inputs'!$J$95,3)","v":20.137029782795064},{"$f":"AX129*ROUND('Common Inputs'!$J$95,3)","v":19.819446170751217},{"$f":"AY129*ROUND('Common Inputs'!$J$95,3)","v":19.503523361855652},{"$f":"AZ129*ROUND('Common Inputs'!$J$95,3)","v":19.189206809174721},{"$f":"BA129*ROUND('Common Inputs'!$J$95,3)","v":18.876441965774749},{"$f":"BB129*ROUND('Common Inputs'!$J$95,3)","v":18.565174284721802},{"$f":"BC129*ROUND('Common Inputs'!$J$95,3)","v":18.255349219082355},{"$f":"BD129*ROUND('Common Inputs'!$J$95,3)","v":17.946912221922574},{"$f":"BE129*ROUND('Common Inputs'!$J$95,3)","v":17.639808746308869},{"$f":"BF129*ROUND('Common Inputs'!$J$95,3)","v":17.333984245307146},{"$f":"BG129*ROUND('Common Inputs'!$J$95,3)","v":17.029384171984177},{"$f":"BH129*ROUND('Common Inputs'!$J$95,3)","v":16.725953979405908},{"$f":"BI129*ROUND('Common Inputs'!$J$95,3)","v":16.423639120638615},{"$f":"BJ129*ROUND('Common Inputs'!$J$95,3)","v":16.122385048748708},{"$f":"BK129*ROUND('Common Inputs'!$J$95,3)","v":15.822137216802433},{"$f":"BL129*ROUND('Common Inputs'!$J$95,3)","v":15.522841077865991},{"$f":"BM129*ROUND('Common Inputs'!$J$95,3)","v":15.224442085005602},{"$f":"BN129*ROUND('Common Inputs'!$J$95,3)","v":14.926885691287678},{"$f":"BO129*ROUND('Common Inputs'!$J$95,3)","v":14.630117349778361},{"$f":"BP129*ROUND('Common Inputs'!$J$95,3)","v":14.334082513544322},{"$f":"BQ129*ROUND('Common Inputs'!$J$95,3)","v":14.038726635650871},{"$f":"BR129*ROUND('Common Inputs'!$J$95,3)","v":-144.33704009525422},{"$f":"BS129*ROUND('Common Inputs'!$J$95,3)","v":24.672075475976211},{"$f":"BT129*ROUND('Common Inputs'!$J$95,3)","v":25.377033303420447},{"$f":"BU129*ROUND('Common Inputs'!$J$95,3)","v":25.089737871477773},{"$f":"BV129*ROUND('Common Inputs'!$J$95,3)","v":24.796993322845047},{"$f":"BW129*ROUND('Common Inputs'!$J$95,3)","v":24.504565914307729},{"$f":"BX129*ROUND('Common Inputs'!$J$95,3)","v":24.212435431867412},{"$f":"BY129*ROUND('Common Inputs'!$J$95,3)","v":23.920547531096929},{"$f":"BZ129*ROUND('Common Inputs'!$J$95,3)","v":23.628847666256998},{"$f":"CA129*ROUND('Common Inputs'!$J$95,3)","v":23.337281290420947},{"$f":"CB129*ROUND('Common Inputs'!$J$95,3)","v":23.045793856655148},{"$f":"CC129*ROUND('Common Inputs'!$J$95,3)","v":22.754330818025799},{"$f":"CD129*ROUND('Common Inputs'!$J$95,3)","v":22.462837627599185},{"$f":"CE129*ROUND('Common Inputs'!$J$95,3)","v":22.171259738441616},{"$f":"CF129*ROUND('Common Inputs'!$J$95,3)","v":21.87954260361947},{"$f":"CG129*ROUND('Common Inputs'!$J$95,3)","v":21.587631676198107},{"$f":"CH129*ROUND('Common Inputs'!$J$95,3)","v":21.295472409245917},{"$f":"CI129*ROUND('Common Inputs'!$J$95,3)","v":21.003010255826386},{"$f":"CJ129*ROUND('Common Inputs'!$J$95,3)","v":20.710190669008401},{"$f":"CK129*ROUND('Common Inputs'!$J$95,3)","v":20.416959101856079},{"$f":"CL129*ROUND('Common Inputs'!$J$95,3)","v":20.123261007437666},{"$f":"CM129*ROUND('Common Inputs'!$J$95,3)","v":19.829041838817364},{"$f":"CN129*ROUND('Common Inputs'!$J$95,3)","v":19.53424704906347},{"$f":"CO129*ROUND('Common Inputs'!$J$95,3)","v":19.23882209124044},{"$f":"CP129*ROUND('Common Inputs'!$J$95,3)","v":18.942712418415947},{"$f":"CQ129*ROUND('Common Inputs'!$J$95,3)","v":18.645863483655781},{"$f":"CR129*ROUND('Common Inputs'!$J$95,3)","v":18.34822074002582},{"$f":"CS129*ROUND('Common Inputs'!$J$95,3)","v":18.173156527741671},{"$f":"CT129*ROUND('Common Inputs'!$J$95,3)","v":19.030868021879257},{"$f":"CU129*ROUND('Common Inputs'!$J$95,3)","v":18.748823515732695},{"$f":"CV129*ROUND('Common Inputs'!$J$95,3)","v":-139.62302958393303},{"$f":"CW129*ROUND('Common Inputs'!$J$95,3)","v":30.135455113330551},{"$f":"CX129*ROUND('Common Inputs'!$J$95,3)","v":29.438569967027679},{"$f":"CY129*ROUND('Common Inputs'!$J$95,3)","v":29.169621154849217},{"$f":"CZ129*ROUND('Common Inputs'!$J$95,3)","v":28.900698123038339},{"$f":"DA129*ROUND('Common Inputs'!$J$95,3)","v":28.629139603918173},{"$f":"DB129*ROUND('Common Inputs'!$J$95,3)","v":28.354908073490822},{"$f":"DC129*ROUND('Common Inputs'!$J$95,3)","v":28.077981393137119},{"$f":"DD129*ROUND('Common Inputs'!$J$95,3)","v":27.798336730944964},{"$f":"DE129*ROUND('Common Inputs'!$J$95,3)","v":27.515950481702152},{"$f":"DF129*ROUND('Common Inputs'!$J$95,3)","v":-929.98387255414093},{"$f":"DG129*ROUND('Common Inputs'!$J$95,3)","v":114.23875630603455},{"$f":"DH129*ROUND('Common Inputs'!$J$95,3)","v":110.53821233454153},{"$f":"DI129*ROUND('Common Inputs'!$J$95,3)","v":109.4764906976359},{"$f":"DJ129*ROUND('Common Inputs'!$J$95,3)","v":108.43041808914448},{"$f":"DK129*ROUND('Common Inputs'!$J$95,3)","v":107.38385521119856},{"$f":"DL129*ROUND('Common Inputs'!$J$95,3)","v":106.33675041586062},{"$f":"DM129*ROUND('Common Inputs'!$J$95,3)","v":105.28914885328997},{"$f":"DN129*ROUND('Common Inputs'!$J$95,3)","v":104.24109383950427},{"$f":"DO129*ROUND('Common Inputs'!$J$95,3)","v":103.19262630694396},{"$f":"DP129*ROUND('Common Inputs'!$J$95,3)","v":102.1437848589408},{"$f":"DQ129*ROUND('Common Inputs'!$J$95,3)","v":101.09460582650283},{"$f":"DR129*ROUND('Common Inputs'!$J$95,3)","v":100.04512332373673},{"$f":"DS129*ROUND('Common Inputs'!$J$95,3)","v":98.995369301918601},{"$f":"DT129*ROUND('Common Inputs'!$J$95,3)","v":97.945373602246079},{"$f":"DU129*ROUND('Common Inputs'!$J$95,3)","v":96.895164007303293},{"$f":"DV129*ROUND('Common Inputs'!$J$95,3)","v":95.844766291271398},{"$f":"DW129*ROUND('Common Inputs'!$J$95,3)","v":94.794204268913717},{"$f":"DX129*ROUND('Common Inputs'!$J$95,3)","v":93.743499843366493},{"$f":"DY129*ROUND('Common Inputs'!$J$95,3)","v":92.692673052764007},{"$f":"DZ129*ROUND('Common Inputs'!$J$95,3)","v":-66.439293148693508},{"$f":"EA129*ROUND('Common Inputs'!$J$95,3)","v":102.56082018272369},{"$f":"EB129*ROUND('Common Inputs'!$J$95,3)","v":101.10731405464605},{"$f":"EC129*ROUND('Common Inputs'!$J$95,3)","v":100.08354484763962},{"$f":"ED129*ROUND('Common Inputs'!$J$95,3)","v":99.061651244134438}]
[null,null,null,"Return in working capital to be recovered from revenue (mid-year value)",null,null,null,null,null,{"$f":"J131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":-1.9004496985325532},{"$f":"K131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":281.96116462005125},{"$f":"L131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.8158455205564659},{"$f":"M131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.1598477946109467},{"$f":"N131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.1441401661466064},{"$f":"O131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.1416251269314825},{"$f":"P131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.1426525992280181},{"$f":"Q131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.1471127202423208},{"$f":"R131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.1549518983763658},{"$f":"S131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.1661168739373922},{"$f":"T131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.180554389190327},{"$f":"U131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.1982111864116149},{"$f":"V131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.2190340078778001},{"$f":"W131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.2429695958654114},{"$f":"X131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.2699646926509909},{"$f":"Y131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.299966040511064},{"$f":"Z131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.332920381722152},{"$f":"AA131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.3687744585608179},{"$f":"AB131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.4074750133035532},{"$f":"AC131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.4489687882269469},{"$f":"AD131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.4932025256074586},{"$f":"AE131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.5401229677216901},{"$f":"AF131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.5896768568461432},{"$f":"AG131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.6418109352573371},{"$f":"AH131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.6964719452318322},{"$f":"AI131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.7536066290461554},{"$f":"AJ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.8131617289767836},{"$f":"AK131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.8750839873004135},{"$f":"AL131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":1.9393201462933338},{"$f":"AM131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.0058169482322841},{"$f":"AN131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":-152.27028774672175},{"$f":"AO131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":21.175432570884062},{"$f":"AP131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":21.875432027995892},{"$f":"AQ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":21.558557975344261},{"$f":"AR131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":21.237668358968065},{"$f":"AS131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":20.918684390805236},{"$f":"AT131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":20.60158805243837},{"$f":"AU131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":20.286326293996499},{"$f":"AV131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":19.97284585898203},{"$f":"AW131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":19.661093489678816},{"$f":"AX131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":19.351015928363452},{"$f":"AY131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":19.042559917312378},{"$f":"AZ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":18.735672198802206},{"$f":"BA131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":18.430299515109525},{"$f":"BB131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":18.126388608510663},{"$f":"BC131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":17.823886221282354},{"$f":"BD131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":17.522739095701031},{"$f":"BE131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":17.222893974043359},{"$f":"BF131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":16.924297598585515},{"$f":"BG131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":16.626896711604523},{"$f":"BH131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":16.330638055376596},{"$f":"BI131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":16.035468372178276},{"$f":"BJ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":15.741334404286226},{"$f":"BK131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":15.448182893976957},{"$f":"BL131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":15.155960583526934},{"$f":"BM131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":14.864614215212642},{"$f":"BN131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":14.574090531310746},{"$f":"BO131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":14.28433627409766},{"$f":"BP131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":13.9952981858503},{"$f":"BQ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":13.706923008844267},{"$f":"BR131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":-140.92565139675813},{"$f":"BS131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":24.088953919710104},{"$f":"BT131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":24.777250153125028},{"$f":"BU131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":24.496744914392718},{"$f":"BV131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":24.210919348192313},{"$f":"BW131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":23.925403426519047},{"$f":"BX131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":23.640177413129955},{"$f":"BY131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":23.355188248021914},{"$f":"BZ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":23.070382674637667},{"$f":"CA131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":22.785707435260644},{"$f":"CB131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":22.501109272167476},{"$f":"CC131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":22.216534927634619},{"$f":"CD131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":21.931931143938623},{"$f":"CE131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":21.647244663356062},{"$f":"CF131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":21.362422228163567},{"$f":"CG131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":21.077410580636787},{"$f":"CH131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":20.792156463054322},{"$f":"CI131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":20.506606617689986},{"$f":"CJ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":20.220707786822864},{"$f":"CK131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":19.934406712727387},{"$f":"CL131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":19.647650137682014},{"$f":"CM131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":19.360384803961264},{"$f":"CN131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":19.072557453843643},{"$f":"CO131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":18.784114829603912},{"$f":"CP131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":18.495003673519975},{"$f":"CQ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":18.205170727867895},{"$f":"CR131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":17.914562734923816},{"$f":"CS131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":17.743636144381828},{"$f":"CT131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":18.581075729827507},{"$f":"CU131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":18.305697311887453},{"$f":"CV131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":-136.32305596068235},{"$f":"CW131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":29.423207232053453},{"$f":"CX131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":28.742792882925571},{"$f":"CY131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":28.480200643791242},{"$f":"CZ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":28.217633575708593},{"$f":"DA131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":27.952493309744341},{"$f":"DB131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":27.684743208775803},{"$f":"DC131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":27.414361657427428},{"$f":"DD131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":27.141326363416631},{"$f":"DE131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":26.86561427943758},{"$f":"DF131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":-908.003814832844},{"$f":"DG131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":111.5387369490111},{"$f":"DH131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":107.92565489217496},{"$f":"DI131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":106.88902691931217},{"$f":"DJ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":105.86767811194665},{"$f":"DK131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":104.8458506225866},{"$f":"DL131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":103.82349402398734},{"$f":"DM131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":102.80065239918957},{"$f":"DN131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":101.77736804044206},{"$f":"DO131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":100.75368091275188},{"$f":"DP131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":99.729628707065658},{"$f":"DQ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":98.70524689571242},{"$f":"DR131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":97.680568786516005},{"$f":"DS131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":96.655625575587905},{"$f":"DT131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":95.630446398832646},{"$f":"DU131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":94.605058382196262},{"$f":"DV131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":93.579486690690246},{"$f":"DW131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":92.553754576218822},{"$f":"DX131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":91.52788342424023},{"$f":"DY131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":90.501892799289834},{"$f":"DZ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":-64.869008392722719},{"$f":"EA131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":100.13680745079475},{"$f":"EB131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":98.717654766401751},{"$f":"EC131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":97.718082222291713},{"$f":"ED131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":96.720340952018276}]
[]
[]
[]
[null,null,null,{"$f":"\"Tax Allowance (\"&'Common Inputs'!J9&\", \"&\"$Nominal)\"","v":"Tax Allowance ($, $Nominal)"}]
[null,null,null,"Year",null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[]
[]
[]
[null,null,null,"Required revenue excluding tax liability",null,null,null,null,null,{"$f":"SUM(J47:J50)*(1+'Common Inputs'!J$14)^J137","v":528.82249593731103},{"$f":"SUM(K47:K50)*(1+'Common Inputs'!K$14)^K137","v":836.82867464081687},{"$f":"SUM(L47:L50)*(1+'Common Inputs'!L$14)^L137","v":555.31682891687797},{"$f":"SUM(M47:M50)*(1+'Common Inputs'!M$14)^M137","v":567.22823201087704},{"$f":"SUM(N47:N50)*(1+'Common Inputs'!N$14)^N137","v":582.98579582049456},{"$f":"SUM(O47:O50)*(1+'Common Inputs'!O$14)^O137","v":600.94983659372349},{"$f":"SUM(P47:P50)*(1+'Common Inputs'!P$14)^P137","v":621.22544336066494},{"$f":"SUM(Q47:Q50)*(1+'Common Inputs'!Q$14)^Q137","v":643.93232686555712},{"$f":"SUM(R47:R50)*(1+'Common Inputs'!R$14)^R137","v":669.19446585332116},{"$f":"SUM(S47:S50)*(1+'Common Inputs'!S$14)^S137","v":697.14015255986283},{"$f":"SUM(T47:T50)*(1+'Common Inputs'!T$14)^T137","v":727.90210275321283},{"$f":"SUM(U47:U50)*(1+'Common Inputs'!U$14)^U137","v":761.61756782190207},{"$f":"SUM(V47:V50)*(1+'Common Inputs'!V$14)^V137","v":798.42844850656718},{"$f":"SUM(W47:W50)*(1+'Common Inputs'!W$14)^W137","v":838.48141024264214},{"$f":"SUM(X47:X50)*(1+'Common Inputs'!X$14)^X137","v":881.92800008035022},{"$f":"SUM(Y47:Y50)*(1+'Common Inputs'!Y$14)^Y137","v":928.9247651441749},{"$f":"SUM(Z47:Z50)*(1+'Common Inputs'!Z$14)^Z137","v":979.63337258966772},{"$f":"SUM(AA47:AA50)*(1+'Common Inputs'!AA$14)^AA137","v":1034.2207310108915},{"$f":"SUM(AB47:AB50)*(1+'Common Inputs'!AB$14)^AB137","v":1092.8591132470892},{"$f":"SUM(AC47:AC50)*(1+'Common Inputs'!AC$14)^AC137","v":1155.7262805319785},{"$f":"SUM(AD47:AD50)*(1+'Common Inputs'!AD$14)^AD137","v":1223.0056079239839},{"$f":"SUM(AE47:AE50)*(1+'Common Inputs'!AE$14)^AE137","v":1294.886210949833},{"$f":"SUM(AF47:AF50)*(1+'Common Inputs'!AF$14)^AF137","v":1371.5630733883968},{"$f":"SUM(AG47:AG50)*(1+'Common Inputs'!AG$14)^AG137","v":1453.2371761151974},{"$f":"SUM(AH47:AH50)*(1+'Common Inputs'!AH$14)^AH137","v":1540.1156269216249},{"$f":"SUM(AI47:AI50)*(1+'Common Inputs'!AI$14)^AI137","v":1632.4117912161043},{"$f":"SUM(AJ47:AJ50)*(1+'Common Inputs'!AJ$14)^AJ137","v":1730.3454235072256},{"$f":"SUM(AK47:AK50)*(1+'Common Inputs'!AK$14)^AK137","v":1834.1427995611887},{"$f":"SUM(AL47:AL50)*(1+'Common Inputs'!AL$14)^AL137","v":1944.0368491185313},{"$f":"SUM(AM47:AM50)*(1+'Common Inputs'!AM$14)^AM137","v":2060.2672890458111},{"$f":"SUM(AN47:AN50)*(1+'Common Inputs'!AN$14)^AN137","v":9119.7636670858919},{"$f":"SUM(AO47:AO50)*(1+'Common Inputs'!AO$14)^AO137","v":9657.1087298397015},{"$f":"SUM(AP47:AP50)*(1+'Common Inputs'!AP$14)^AP137","v":9827.3891425924267},{"$f":"SUM(AQ47:AQ50)*(1+'Common Inputs'!AQ$14)^AQ137","v":9999.7626196304882},{"$f":"SUM(AR47:AR50)*(1+'Common Inputs'!AR$14)^AR137","v":10176.565089365447},{"$f":"SUM(AS47:AS50)*(1+'Common Inputs'!AS$14)^AS137","v":10357.915685110373},{"$f":"SUM(AT47:AT50)*(1+'Common Inputs'!AT$14)^AT137","v":10543.920970733083},{"$f":"SUM(AU47:AU50)*(1+'Common Inputs'!AU$14)^AU137","v":10734.688165483471},{"$f":"SUM(AV47:AV50)*(1+'Common Inputs'!AV$14)^AV137","v":10930.325114099664},{"$f":"SUM(AW47:AW50)*(1+'Common Inputs'!AW$14)^AW137","v":11130.94016790058},{"$f":"SUM(AX47:AX50)*(1+'Common Inputs'!AX$14)^AX137","v":11336.642055990556},{"$f":"SUM(AY47:AY50)*(1+'Common Inputs'!AY$14)^AY137","v":11547.539746561697},{"$f":"SUM(AZ47:AZ50)*(1+'Common Inputs'!AZ$14)^AZ137","v":11763.742297779292},{"$f":"SUM(BA47:BA50)*(1+'Common Inputs'!BA$14)^BA137","v":11985.358697710326},{"$f":"SUM(BB47:BB50)*(1+'Common Inputs'!BB$14)^BB137","v":12212.497692731045},{"$f":"SUM(BC47:BC50)*(1+'Common Inputs'!BC$14)^BC137","v":12445.267603824257},{"$f":"SUM(BD47:BD50)*(1+'Common Inputs'!BD$14)^BD137","v":12683.776130152697},{"$f":"SUM(BE47:BE50)*(1+'Common Inputs'!BE$14)^BE137","v":12928.130139266423},{"$f":"SUM(BF47:BF50)*(1+'Common Inputs'!BF$14)^BF137","v":13178.435443276187},{"$f":"SUM(BG47:BG50)*(1+'Common Inputs'!BG$14)^BG137","v":13434.796560293258},{"$f":"SUM(BH47:BH50)*(1+'Common Inputs'!BH$14)^BH137","v":13697.316460409893},{"$f":"SUM(BI47:BI50)*(1+'Common Inputs'!BI$14)^BI137","v":13966.096295459476},{"$f":"SUM(BJ47:BJ50)*(1+'Common Inputs'!BJ$14)^BJ137","v":14241.235111765487},{"$f":"SUM(BK47:BK50)*(1+'Common Inputs'!BK$14)^BK137","v":14522.829545054099},{"$f":"SUM(BL47:BL50)*(1+'Common Inputs'!BL$14)^BL137","v":14810.973496669892},{"$f":"SUM(BM47:BM50)*(1+'Common Inputs'!BM$14)^BM137","v":15105.757790197933},{"$f":"SUM(BN47:BN50)*(1+'Common Inputs'!BN$14)^BN137","v":15407.269807557563},{"$f":"SUM(BO47:BO50)*(1+'Common Inputs'!BO$14)^BO137","v":15715.593103594698},{"$f":"SUM(BP47:BP50)*(1+'Common Inputs'!BP$14)^BP137","v":16030.806998156891},{"$f":"SUM(BQ47:BQ50)*(1+'Common Inputs'!BQ$14)^BQ137","v":16352.986144596776},{"$f":"SUM(BR47:BR50)*(1+'Common Inputs'!BR$14)^BR137","v":25059.801331711024},{"$f":"SUM(BS47:BS50)*(1+'Common Inputs'!BS$14)^BS137","v":26369.666449101613},{"$f":"SUM(BT47:BT50)*(1+'Common Inputs'!BT$14)^BT137","v":26951.534101629339},{"$f":"SUM(BU47:BU50)*(1+'Common Inputs'!BU$14)^BU137","v":27541.977677663297},{"$f":"SUM(BV47:BV50)*(1+'Common Inputs'!BV$14)^BV137","v":28145.639287585444},{"$f":"SUM(BW47:BW50)*(1+'Common Inputs'!BW$14)^BW137","v":28762.731812446822},{"$f":"SUM(BX47:BX50)*(1+'Common Inputs'!BX$14)^BX137","v":29393.43668076746},{"$f":"SUM(BY47:BY50)*(1+'Common Inputs'!BY$14)^BY137","v":30037.929889614665},{"$f":"SUM(BZ47:BZ50)*(1+'Common Inputs'!BZ$14)^BZ137","v":30696.381562286962},{"$f":"SUM(CA47:CA50)*(1+'Common Inputs'!CA$14)^CA137","v":31368.955311741378},{"$f":"SUM(CB47:CB50)*(1+'Common Inputs'!CB$14)^CB137","v":32055.807567005519},{"$f":"SUM(CC47:CC50)*(1+'Common Inputs'!CC$14)^CC137","v":32757.086861885069},{"$f":"SUM(CD47:CD50)*(1+'Common Inputs'!CD$14)^CD137","v":33472.933084254801},{"$f":"SUM(CE47:CE50)*(1+'Common Inputs'!CE$14)^CE137","v":34203.476684146117},{"$f":"SUM(CF47:CF50)*(1+'Common Inputs'!CF$14)^CF137","v":34948.83783877136},{"$f":"SUM(CG47:CG50)*(1+'Common Inputs'!CG$14)^CG137","v":35709.125572551653},{"$f":"SUM(CH47:CH50)*(1+'Common Inputs'!CH$14)^CH137","v":36484.436830127459},{"$f":"SUM(CI47:CI50)*(1+'Common Inputs'!CI$14)^CI137","v":37274.855500274381},{"$f":"SUM(CJ47:CJ50)*(1+'Common Inputs'!CJ$14)^CJ137","v":38080.451388521338},{"$f":"SUM(CK47:CK50)*(1+'Common Inputs'!CK$14)^CK137","v":38901.279136232457},{"$f":"SUM(CL47:CL50)*(1+'Common Inputs'!CL$14)^CL137","v":39737.377083771229},{"$f":"SUM(CM47:CM50)*(1+'Common Inputs'!CM$14)^CM137","v":40588.766075320251},{"$f":"SUM(CN47:CN50)*(1+'Common Inputs'!CN$14)^CN137","v":41455.448202785752},{"$f":"SUM(CO47:CO50)*(1+'Common Inputs'!CO$14)^CO137","v":42337.405486162046},{"$f":"SUM(CP47:CP50)*(1+'Common Inputs'!CP$14)^CP137","v":43234.598487580028},{"$f":"SUM(CQ47:CQ50)*(1+'Common Inputs'!CQ$14)^CQ137","v":44146.96485619586},{"$f":"SUM(CR47:CR50)*(1+'Common Inputs'!CR$14)^CR137","v":45074.417800935109},{"$f":"SUM(CS47:CS50)*(1+'Common Inputs'!CS$14)^CS137","v":46017.903064350452},{"$f":"SUM(CT47:CT50)*(1+'Common Inputs'!CT$14)^CT137","v":46985.361468173862},{"$f":"SUM(CU47:CU50)*(1+'Common Inputs'!CU$14)^CU137","v":47957.730867872029},{"$f":"SUM(CV47:CV50)*(1+'Common Inputs'!CV$14)^CV137","v":66517.090419885179},{"$f":"SUM(CW47:CW50)*(1+'Common Inputs'!CW$14)^CW137","v":69567.269244394076},{"$f":"SUM(CX47:CX50)*(1+'Common Inputs'!CX$14)^CX137","v":71068.877681060971},{"$f":"SUM(CY47:CY50)*(1+'Common Inputs'!CY$14)^CY137","v":72600.48448855133},{"$f":"SUM(CZ47:CZ50)*(1+'Common Inputs'!CZ$14)^CZ137","v":74158.000453331726},{"$f":"SUM(DA47:DA50)*(1+'Common Inputs'!DA$14)^DA137","v":75741.325344902696},{"$f":"SUM(DB47:DB50)*(1+'Common Inputs'!DB$14)^DB137","v":77350.347817254078},{"$f":"SUM(DC47:DC50)*(1+'Common Inputs'!DC$14)^DC137","v":78984.917760393553},{"$f":"SUM(DD47:DD50)*(1+'Common Inputs'!DD$14)^DD137","v":80644.843669438691},{"$f":"SUM(DE47:DE50)*(1+'Common Inputs'!DE$14)^DE137","v":82329.8900545324},{"$f":"SUM(DF47:DF50)*(1+'Common Inputs'!DF$14)^DF137","v":208294.92212692689},{"$f":"SUM(DG47:DG50)*(1+'Common Inputs'!DG$14)^DG137","v":223749.48619577574},{"$f":"SUM(DH47:DH50)*(1+'Common Inputs'!DH$14)^DH137","v":226850.11637944536},{"$f":"SUM(DI47:DI50)*(1+'Common Inputs'!DI$14)^DI137","v":230019.91732947863},{"$f":"SUM(DJ47:DJ50)*(1+'Common Inputs'!DJ$14)^DJ137","v":233227.20866468732},{"$f":"SUM(DK47:DK50)*(1+'Common Inputs'!DK$14)^DK137","v":236471.8619123784},{"$f":"SUM(DL47:DL50)*(1+'Common Inputs'!DL$14)^DL137","v":239753.92523898141},{"$f":"SUM(DM47:DM50)*(1+'Common Inputs'!DM$14)^DM137","v":243073.42348494325},{"$f":"SUM(DN47:DN50)*(1+'Common Inputs'!DN$14)^DN137","v":246430.35534698894},{"$f":"SUM(DO47:DO50)*(1+'Common Inputs'!DO$14)^DO137","v":249824.69173251095},{"$f":"SUM(DP47:DP50)*(1+'Common Inputs'!DP$14)^DP137","v":253256.37404309501},{"$f":"SUM(DQ47:DQ50)*(1+'Common Inputs'!DQ$14)^DQ137","v":256725.31237595758},{"$f":"SUM(DR47:DR50)*(1+'Common Inputs'!DR$14)^DR137","v":260231.38363973511},{"$f":"SUM(DS47:DS50)*(1+'Common Inputs'!DS$14)^DS137","v":263774.4295809684},{"$f":"SUM(DT47:DT50)*(1+'Common Inputs'!DT$14)^DT137","v":267354.25471748644},{"$f":"SUM(DU47:DU50)*(1+'Common Inputs'!DU$14)^DU137","v":270970.62417473953},{"$f":"SUM(DV47:DV50)*(1+'Common Inputs'!DV$14)^DV137","v":274623.2614209787},{"$f":"SUM(DW47:DW50)*(1+'Common Inputs'!DW$14)^DW137","v":278311.84589701152},{"$f":"SUM(DX47:DX50)*(1+'Common Inputs'!DX$14)^DX137","v":282036.01053610351},{"$f":"SUM(DY47:DY50)*(1+'Common Inputs'!DY$14)^DY137","v":285795.33916941308},{"$f":"SUM(DZ47:DZ50)*(1+'Common Inputs'!DZ$14)^DZ137","v":326449.04794727796},{"$f":"SUM(EA47:EA50)*(1+'Common Inputs'!EA$14)^EA137","v":334575.52268275304},{"$f":"SUM(EB47:EB50)*(1+'Common Inputs'!EB$14)^EB137","v":339458.0721225483},{"$f":"SUM(EC47:EC50)*(1+'Common Inputs'!EC$14)^EC137","v":344407.8546245484},{"$f":"SUM(ED47:ED50)*(1+'Common Inputs'!ED$14)^ED137","v":349416.31571385206}]
[null,null,null,"In-kind asset contributions",null,null,null,null,null,{"$f":"SUM(J35:J36)*(1+'Common Inputs'!J$14)^J137","v":170649.37532661611},{"$f":"SUM(K35:K36)*(1+'Common Inputs'!K$14)^K137","v":0},{"$f":"SUM(L35:L36)*(1+'Common Inputs'!L$14)^L137","v":0},{"$f":"SUM(M35:M36)*(1+'Common Inputs'!M$14)^M137","v":0},{"$f":"SUM(N35:N36)*(1+'Common Inputs'!N$14)^N137","v":0},{"$f":"SUM(O35:O36)*(1+'Common Inputs'!O$14)^O137","v":0},{"$f":"SUM(P35:P36)*(1+'Common Inputs'!P$14)^P137","v":0},{"$f":"SUM(Q35:Q36)*(1+'Common Inputs'!Q$14)^Q137","v":0},{"$f":"SUM(R35:R36)*(1+'Common Inputs'!R$14)^R137","v":0},{"$f":"SUM(S35:S36)*(1+'Common Inputs'!S$14)^S137","v":0},{"$f":"SUM(T35:T36)*(1+'Common Inputs'!T$14)^T137","v":0},{"$f":"SUM(U35:U36)*(1+'Common Inputs'!U$14)^U137","v":0},{"$f":"SUM(V35:V36)*(1+'Common Inputs'!V$14)^V137","v":0},{"$f":"SUM(W35:W36)*(1+'Common Inputs'!W$14)^W137","v":0},{"$f":"SUM(X35:X36)*(1+'Common Inputs'!X$14)^X137","v":0},{"$f":"SUM(Y35:Y36)*(1+'Common Inputs'!Y$14)^Y137","v":0},{"$f":"SUM(Z35:Z36)*(1+'Common Inputs'!Z$14)^Z137","v":0},{"$f":"SUM(AA35:AA36)*(1+'Common Inputs'!AA$14)^AA137","v":0},{"$f":"SUM(AB35:AB36)*(1+'Common Inputs'!AB$14)^AB137","v":0},{"$f":"SUM(AC35:AC36)*(1+'Common Inputs'!AC$14)^AC137","v":0},{"$f":"SUM(AD35:AD36)*(1+'Common Inputs'!AD$14)^AD137","v":0},{"$f":"SUM(AE35:AE36)*(1+'Common Inputs'!AE$14)^AE137","v":0},{"$f":"SUM(AF35:AF36)*(1+'Common Inputs'!AF$14)^AF137","v":0},{"$f":"SUM(AG35:AG36)*(1+'Common Inputs'!AG$14)^AG137","v":0},{"$f":"SUM(AH35:AH36)*(1+'Common Inputs'!AH$14)^AH137","v":0},{"$f":"SUM(AI35:AI36)*(1+'Common Inputs'!AI$14)^AI137","v":0},{"$f":"SUM(AJ35:AJ36)*(1+'Common Inputs'!AJ$14)^AJ137","v":0},{"$f":"SUM(AK35:AK36)*(1+'Common Inputs'!AK$14)^AK137","v":0},{"$f":"SUM(AL35:AL36)*(1+'Common Inputs'!AL$14)^AL137","v":0},{"$f":"SUM(AM35:AM36)*(1+'Common Inputs'!AM$14)^AM137","v":0},{"$f":"SUM(AN35:AN36)*(1+'Common Inputs'!AN$14)^AN137","v":0},{"$f":"SUM(AO35:AO36)*(1+'Common Inputs'!AO$14)^AO137","v":0},{"$f":"SUM(AP35:AP36)*(1+'Common Inputs'!AP$14)^AP137","v":0},{"$f":"SUM(AQ35:AQ36)*(1+'Common Inputs'!AQ$14)^AQ137","v":0},{"$f":"SUM(AR35:AR36)*(1+'Common Inputs'!AR$14)^AR137","v":0},{"$f":"SUM(AS35:AS36)*(1+'Common Inputs'!AS$14)^AS137","v":0},{"$f":"SUM(AT35:AT36)*(1+'Common Inputs'!AT$14)^AT137","v":0},{"$f":"SUM(AU35:AU36)*(1+'Common Inputs'!AU$14)^AU137","v":0},{"$f":"SUM(AV35:AV36)*(1+'Common Inputs'!AV$14)^AV137","v":0},{"$f":"SUM(AW35:AW36)*(1+'Common Inputs'!AW$14)^AW137","v":0},{"$f":"SUM(AX35:AX36)*(1+'Common Inputs'!AX$14)^AX137","v":0},{"$f":"SUM(AY35:AY36)*(1+'Common Inputs'!AY$14)^AY137","v":0},{"$f":"SUM(AZ35:AZ36)*(1+'Common Inputs'!AZ$14)^AZ137","v":0},{"$f":"SUM(BA35:BA36)*(1+'Common Inputs'!BA$14)^BA137","v":0},{"$f":"SUM(BB35:BB36)*(1+'Common Inputs'!BB$14)^BB137","v":0},{"$f":"SUM(BC35:BC36)*(1+'Common Inputs'!BC$14)^BC137","v":0},{"$f":"SUM(BD35:BD36)*(1+'Common Inputs'!BD$14)^BD137","v":0},{"$f":"SUM(BE35:BE36)*(1+'Common Inputs'!BE$14)^BE137","v":0},{"$f":"SUM(BF35:BF36)*(1+'Common Inputs'!BF$14)^BF137","v":0},{"$f":"SUM(BG35:BG36)*(1+'Common Inputs'!BG$14)^BG137","v":0},{"$f":"SUM(BH35:BH36)*(1+'Common Inputs'!BH$14)^BH137","v":0},{"$f":"SUM(BI35:BI36)*(1+'Common Inputs'!BI$14)^BI137","v":0},{"$f":"SUM(BJ35:BJ36)*(1+'Common Inputs'!BJ$14)^BJ137","v":0},{"$f":"SUM(BK35:BK36)*(1+'Common Inputs'!BK$14)^BK137","v":0},{"$f":"SUM(BL35:BL36)*(1+'Common Inputs'!BL$14)^BL137","v":0},{"$f":"SUM(BM35:BM36)*(1+'Common Inputs'!BM$14)^BM137","v":0},{"$f":"SUM(BN35:BN36)*(1+'Common Inputs'!BN$14)^BN137","v":0},{"$f":"SUM(BO35:BO36)*(1+'Common Inputs'!BO$14)^BO137","v":0},{"$f":"SUM(BP35:BP36)*(1+'Common Inputs'!BP$14)^BP137","v":0},{"$f":"SUM(BQ35:BQ36)*(1+'Common Inputs'!BQ$14)^BQ137","v":0},{"$f":"SUM(BR35:BR36)*(1+'Common Inputs'!BR$14)^BR137","v":0},{"$f":"SUM(BS35:BS36)*(1+'Common Inputs'!BS$14)^BS137","v":0},{"$f":"SUM(BT35:BT36)*(1+'Common Inputs'!BT$14)^BT137","v":0},{"$f":"SUM(BU35:BU36)*(1+'Common Inputs'!BU$14)^BU137","v":0},{"$f":"SUM(BV35:BV36)*(1+'Common Inputs'!BV$14)^BV137","v":0},{"$f":"SUM(BW35:BW36)*(1+'Common Inputs'!BW$14)^BW137","v":0},{"$f":"SUM(BX35:BX36)*(1+'Common Inputs'!BX$14)^BX137","v":0},{"$f":"SUM(BY35:BY36)*(1+'Common Inputs'!BY$14)^BY137","v":0},{"$f":"SUM(BZ35:BZ36)*(1+'Common Inputs'!BZ$14)^BZ137","v":0},{"$f":"SUM(CA35:CA36)*(1+'Common Inputs'!CA$14)^CA137","v":0},{"$f":"SUM(CB35:CB36)*(1+'Common Inputs'!CB$14)^CB137","v":0},{"$f":"SUM(CC35:CC36)*(1+'Common Inputs'!CC$14)^CC137","v":0},{"$f":"SUM(CD35:CD36)*(1+'Common Inputs'!CD$14)^CD137","v":0},{"$f":"SUM(CE35:CE36)*(1+'Common Inputs'!CE$14)^CE137","v":0},{"$f":"SUM(CF35:CF36)*(1+'Common Inputs'!CF$14)^CF137","v":0},{"$f":"SUM(CG35:CG36)*(1+'Common Inputs'!CG$14)^CG137","v":0},{"$f":"SUM(CH35:CH36)*(1+'Common Inputs'!CH$14)^CH137","v":0},{"$f":"SUM(CI35:CI36)*(1+'Common Inputs'!CI$14)^CI137","v":0},{"$f":"SUM(CJ35:CJ36)*(1+'Common Inputs'!CJ$14)^CJ137","v":0},{"$f":"SUM(CK35:CK36)*(1+'Common Inputs'!CK$14)^CK137","v":0},{"$f":"SUM(CL35:CL36)*(1+'Common Inputs'!CL$14)^CL137","v":0},{"$f":"SUM(CM35:CM36)*(1+'Common Inputs'!CM$14)^CM137","v":0},{"$f":"SUM(CN35:CN36)*(1+'Common Inputs'!CN$14)^CN137","v":0},{"$f":"SUM(CO35:CO36)*(1+'Common Inputs'!CO$14)^CO137","v":0},{"$f":"SUM(CP35:CP36)*(1+'Common Inputs'!CP$14)^CP137","v":0},{"$f":"SUM(CQ35:CQ36)*(1+'Common Inputs'!CQ$14)^CQ137","v":0},{"$f":"SUM(CR35:CR36)*(1+'Common Inputs'!CR$14)^CR137","v":0},{"$f":"SUM(CS35:CS36)*(1+'Common Inputs'!CS$14)^CS137","v":0},{"$f":"SUM(CT35:CT36)*(1+'Common Inputs'!CT$14)^CT137","v":0},{"$f":"SUM(CU35:CU36)*(1+'Common Inputs'!CU$14)^CU137","v":0},{"$f":"SUM(CV35:CV36)*(1+'Common Inputs'!CV$14)^CV137","v":0},{"$f":"SUM(CW35:CW36)*(1+'Common Inputs'!CW$14)^CW137","v":0},{"$f":"SUM(CX35:CX36)*(1+'Common Inputs'!CX$14)^CX137","v":0},{"$f":"SUM(CY35:CY36)*(1+'Common Inputs'!CY$14)^CY137","v":0},{"$f":"SUM(CZ35:CZ36)*(1+'Common Inputs'!CZ$14)^CZ137","v":0},{"$f":"SUM(DA35:DA36)*(1+'Common Inputs'!DA$14)^DA137","v":0},{"$f":"SUM(DB35:DB36)*(1+'Common Inputs'!DB$14)^DB137","v":0},{"$f":"SUM(DC35:DC36)*(1+'Common Inputs'!DC$14)^DC137","v":0},{"$f":"SUM(DD35:DD36)*(1+'Common Inputs'!DD$14)^DD137","v":0},{"$f":"SUM(DE35:DE36)*(1+'Common Inputs'!DE$14)^DE137","v":0},{"$f":"SUM(DF35:DF36)*(1+'Common Inputs'!DF$14)^DF137","v":0},{"$f":"SUM(DG35:DG36)*(1+'Common Inputs'!DG$14)^DG137","v":0},{"$f":"SUM(DH35:DH36)*(1+'Common Inputs'!DH$14)^DH137","v":0},{"$f":"SUM(DI35:DI36)*(1+'Common Inputs'!DI$14)^DI137","v":0},{"$f":"SUM(DJ35:DJ36)*(1+'Common Inputs'!DJ$14)^DJ137","v":0},{"$f":"SUM(DK35:DK36)*(1+'Common Inputs'!DK$14)^DK137","v":0},{"$f":"SUM(DL35:DL36)*(1+'Common Inputs'!DL$14)^DL137","v":0},{"$f":"SUM(DM35:DM36)*(1+'Common Inputs'!DM$14)^DM137","v":0},{"$f":"SUM(DN35:DN36)*(1+'Common Inputs'!DN$14)^DN137","v":0},{"$f":"SUM(DO35:DO36)*(1+'Common Inputs'!DO$14)^DO137","v":0},{"$f":"SUM(DP35:DP36)*(1+'Common Inputs'!DP$14)^DP137","v":0},{"$f":"SUM(DQ35:DQ36)*(1+'Common Inputs'!DQ$14)^DQ137","v":0},{"$f":"SUM(DR35:DR36)*(1+'Common Inputs'!DR$14)^DR137","v":0},{"$f":"SUM(DS35:DS36)*(1+'Common Inputs'!DS$14)^DS137","v":0},{"$f":"SUM(DT35:DT36)*(1+'Common Inputs'!DT$14)^DT137","v":0},{"$f":"SUM(DU35:DU36)*(1+'Common Inputs'!DU$14)^DU137","v":0},{"$f":"SUM(DV35:DV36)*(1+'Common Inputs'!DV$14)^DV137","v":0},{"$f":"SUM(DW35:DW36)*(1+'Common Inputs'!DW$14)^DW137","v":0},{"$f":"SUM(DX35:DX36)*(1+'Common Inputs'!DX$14)^DX137","v":0},{"$f":"SUM(DY35:DY36)*(1+'Common Inputs'!DY$14)^DY137","v":0},{"$f":"SUM(DZ35:DZ36)*(1+'Common Inputs'!DZ$14)^DZ137","v":0},{"$f":"SUM(EA35:EA36)*(1+'Common Inputs'!EA$14)^EA137","v":0},{"$f":"SUM(EB35:EB36)*(1+'Common Inputs'!EB$14)^EB137","v":0},{"$f":"SUM(EC35:EC36)*(1+'Common Inputs'!EC$14)^EC137","v":0},{"$f":"SUM(ED35:ED36)*(1+'Common Inputs'!ED$14)^ED137","v":0}]
[null,null,null,"Total income for tax calculation",null,null,null,null,null,{"$f":"SUM(J141:J142)","v":171178.19782255343},836.82867464081687,555.31682891687797,567.22823201087704,582.98579582049456,600.94983659372349,621.22544336066494,643.93232686555712,669.19446585332116,697.14015255986283,{"$f":"SUM(T141:T142)","v":727.90210275321283},761.61756782190207,798.42844850656718,838.48141024264214,881.92800008035022,928.9247651441749,979.63337258966772,1034.2207310108915,1092.8591132470892,1155.7262805319785,1223.0056079239839,1294.886210949833,1371.5630733883968,1453.2371761151974,1540.1156269216249,1632.4117912161043,1730.3454235072256,1834.1427995611887,1944.0368491185313,2060.2672890458111,9119.7636670858919,9657.1087298397015,9827.3891425924267,9999.7626196304882,10176.565089365447,10357.915685110373,10543.920970733083,10734.688165483471,10930.325114099664,11130.94016790058,11336.642055990556,11547.539746561697,11763.742297779292,11985.358697710326,12212.497692731045,12445.267603824257,12683.776130152697,12928.130139266423,13178.435443276187,13434.796560293258,13697.316460409893,13966.096295459476,14241.235111765487,14522.829545054099,14810.973496669892,15105.757790197933,15407.269807557563,15715.593103594698,16030.806998156891,16352.986144596776,25059.801331711024,26369.666449101613,26951.534101629339,27541.977677663297,28145.639287585444,28762.731812446822,29393.43668076746,30037.929889614665,30696.381562286962,31368.955311741378,32055.807567005519,32757.086861885069,33472.933084254801,34203.476684146117,{"$f":"SUM(CF141:CF142)","v":34948.83783877136},35709.125572551653,36484.436830127459,37274.855500274381,38080.451388521338,38901.279136232457,39737.377083771229,40588.766075320251,41455.448202785752,42337.405486162046,43234.598487580028,44146.96485619586,45074.417800935109,46017.903064350452,46985.361468173862,47957.730867872029,66517.090419885179,69567.269244394076,71068.877681060971,72600.48448855133,74158.000453331726,75741.325344902696,77350.347817254078,78984.917760393553,80644.843669438691,82329.8900545324,208294.92212692689,223749.48619577574,226850.11637944536,230019.91732947863,233227.20866468732,236471.8619123784,239753.92523898141,243073.42348494325,246430.35534698894,249824.69173251095,253256.37404309501,256725.31237595758,260231.38363973511,263774.4295809684,267354.25471748644,270970.62417473953,274623.2614209787,278311.84589701152,282036.01053610351,285795.33916941308,326449.04794727796,334575.52268275304,339458.0721225483,344407.8546245484,349416.31571385206]
[null,null,null,"  less"]
[null,null,null,"Operating expenditure",null,null,null,null,null,{"$f":"J32*(1+'Common Inputs'!J$14)^J137","v":530.77045687830685},{"$f":"K32*(1+'Common Inputs'!K$14)^K137","v":540.5932260618755},{"$f":"L32*(1+'Common Inputs'!L$14)^L137","v":552.28447127434254},{"$f":"M32*(1+'Common Inputs'!M$14)^M137","v":565.94797706402244},{"$f":"N32*(1+'Common Inputs'!N$14)^N137","v":581.69130623981835},{"$f":"O32*(1+'Common Inputs'!O$14)^O137","v":599.62590144795456},{"$f":"P32*(1+'Common Inputs'!P$14)^P137","v":619.86718849457066},{"$f":"Q32*(1+'Common Inputs'!Q$14)^Q137","v":642.5346814034433},{"$f":"R32*(1+'Common Inputs'!R$14)^R137","v":667.75208919536817},{"$f":"S32*(1+'Common Inputs'!S$14)^S137","v":695.64742437280893},{"$f":"T32*(1+'Common Inputs'!T$14)^T137","v":726.35311309034751},{"$f":"U32*(1+'Common Inputs'!U$14)^U137","v":760.00610698821015},{"$f":"V32*(1+'Common Inputs'!V$14)^V137","v":796.74799666265687},{"$f":"W32*(1+'Common Inputs'!W$14)^W137","v":836.72512674341806},{"$f":"X32*(1+'Common Inputs'!X$14)^X137","v":880.08871254446649},{"$f":"Y32*(1+'Common Inputs'!Y$14)^Y137","v":926.99495825036831},{"$f":"Z32*(1+'Common Inputs'!Z$14)^Z137","v":977.60517659614413},{"$f":"AA32*(1+'Common Inputs'!AA$14)^AA137","v":1032.085909994023},{"$f":"AB32*(1+'Common Inputs'!AB$14)^AB137","v":1090.6090530557751},{"$f":"AC32*(1+'Common Inputs'!AC$14)^AC137","v":1153.3519764541222},{"$f":"AD32*(1+'Common Inputs'!AD$14)^AD137","v":1220.4976520616619},{"$f":"AE32*(1+'Common Inputs'!AE$14)^AE137","v":1292.2347792998471},{"$f":"AF32*(1+'Common Inputs'!AF$14)^AF137","v":1368.7579126250519},{"$f":"AG32*(1+'Common Inputs'!AG$14)^AG137","v":1450.2675900722891},{"$f":"AH32*(1+'Common Inputs'!AH$14)^AH137","v":1536.9704627707933},{"$f":"AI32*(1+'Common Inputs'!AI$14)^AI137","v":1629.0794253388881},{"$f":"AJ32*(1+'Common Inputs'!AJ$14)^AJ137","v":1726.8137470583445},{"$f":"AK32*(1+'Common Inputs'!AK$14)^AK137","v":1830.399203720792},{"$f":"AL32*(1+'Common Inputs'!AL$14)^AL137","v":1940.068210031385},{"$f":"AM32*(1+'Common Inputs'!AM$14)^AM137","v":2056.0599524456261},{"$f":"AN32*(1+'Common Inputs'!AN$14)^AN137","v":2178.6205223078518},{"$f":"AO32*(1+'Common Inputs'!AO$14)^AO137","v":2308.0030491496423},{"$f":"AP32*(1+'Common Inputs'!AP$14)^AP137","v":2444.4678339975367},{"$f":"AQ32*(1+'Common Inputs'!AQ$14)^AQ137","v":2588.2824825293137},{"$f":"AR32*(1+'Common Inputs'!AR$14)^AR137","v":2739.7220379072023},{"$f":"AS32*(1+'Common Inputs'!AS$14)^AS137","v":2899.0691131063145},{"$f":"AT32*(1+'Common Inputs'!AT$14)^AT137","v":3066.6140225437857},{"$f":"AU32*(1+'Common Inputs'!AU$14)^AU137","v":3242.6549128035235},{"$f":"AV32*(1+'Common Inputs'!AV$14)^AV137","v":3427.4978922377654},{"$f":"AW32*(1+'Common Inputs'!AW$14)^AW137","v":3621.4571592138072},{"$f":"AX32*(1+'Common Inputs'!AX$14)^AX137","v":3824.8551287608034},{"$f":"AY32*(1+'Common Inputs'!AY$14)^AY137","v":4038.0225573567377},{"$f":"AZ32*(1+'Common Inputs'!AZ$14)^AZ137","v":4261.2986655805234},{"$f":"BA32*(1+'Common Inputs'!BA$14)^BA137","v":4495.0312583388795},{"$f":"BB32*(1+'Common Inputs'!BB$14)^BB137","v":4739.5768423609843},{"$f":"BC32*(1+'Common Inputs'!BC$14)^BC137","v":4995.3007406360075},{"$f":"BD32*(1+'Common Inputs'!BD$14)^BD137","v":5262.5772034521115},{"$f":"BE32*(1+'Common Inputs'!BE$14)^BE137","v":5541.7895156751392},{"$f":"BF32*(1+'Common Inputs'!BF$14)^BF137","v":5833.3300998871955},{"$f":"BG32*(1+'Common Inputs'!BG$14)^BG137","v":6137.6006149825507},{"$f":"BH32*(1+'Common Inputs'!BH$14)^BH137","v":6455.0120498004353},{"$f":"BI32*(1+'Common Inputs'!BI$14)^BI137","v":6785.9848113481994},{"$f":"BJ32*(1+'Common Inputs'!BJ$14)^BJ137","v":7130.9488071474898},{"$f":"BK32*(1+'Common Inputs'!BK$14)^BK137","v":7490.3435212113172},{"$f":"BL32*(1+'Common Inputs'!BL$14)^BL137","v":7864.6180831341171},{"$f":"BM32*(1+'Common Inputs'!BM$14)^BM137","v":8254.2313297507535},{"$f":"BN32*(1+'Common Inputs'!BN$14)^BN137","v":8659.6518587927421},{"$f":"BO32*(1+'Common Inputs'!BO$14)^BO137","v":9081.358073941954},{"$f":"BP32*(1+'Common Inputs'!BP$14)^BP137","v":9519.8382206504211},{"$f":"BQ32*(1+'Common Inputs'!BQ$14)^BQ137","v":9975.5904120673422},{"$f":"BR32*(1+'Common Inputs'!BR$14)^BR137","v":10449.122644374276},{"$f":"BS32*(1+'Common Inputs'!BS$14)^BS137","v":10940.952800807794},{"$f":"BT32*(1+'Common Inputs'!BT$14)^BT137","v":11451.608643599697},{"$f":"BU32*(1+'Common Inputs'!BU$14)^BU137","v":11981.627793038773},{"$f":"BV32*(1+'Common Inputs'!BV$14)^BV137","v":12531.557692815606},{"$f":"BW32*(1+'Common Inputs'!BW$14)^BW137","v":13101.955560769813},{"$f":"BX32*(1+'Common Inputs'!BX$14)^BX137","v":13693.388324123782},{"$f":"BY32*(1+'Common Inputs'!BY$14)^BY137","v":14306.432538236788},{"$f":"BZ32*(1+'Common Inputs'!BZ$14)^BZ137","v":14941.674287873297},{"$f":"CA32*(1+'Common Inputs'!CA$14)^CA137","v":15599.709069930212},{"$f":"CB32*(1+'Common Inputs'!CB$14)^CB137","v":16281.141656519381},{"$f":"CC32*(1+'Common Inputs'!CC$14)^CC137","v":16986.585937251493},{"$f":"CD32*(1+'Common Inputs'!CD$14)^CD137","v":17716.664739513672},{"$f":"CE32*(1+'Common Inputs'!CE$14)^CE137","v":18472.009625478935},{"$f":"CF32*(1+'Common Inputs'!CF$14)^CF137","v":19253.260664528272},{"$f":"CG32*(1+'Common Inputs'!CG$14)^CG137","v":20061.066179708268},{"$f":"CH32*(1+'Common Inputs'!CH$14)^CH137","v":20896.082466776297},{"$f":"CI32*(1+'Common Inputs'!CI$14)^CI137","v":21758.973484345035},{"$f":"CJ32*(1+'Common Inputs'!CJ$14)^CJ137","v":22650.410513529925},{"$f":"CK32*(1+'Common Inputs'!CK$14)^CK137","v":23571.071785485674},{"$f":"CL32*(1+'Common Inputs'!CL$14)^CL137","v":24521.642075092288},{"$f":"CM32*(1+'Common Inputs'!CM$14)^CM137","v":25502.812259025897},{"$f":"CN32*(1+'Common Inputs'!CN$14)^CN137","v":26515.278836323738},{"$f":"CO32*(1+'Common Inputs'!CO$14)^CO137","v":27559.743409519171},{"$f":"CP32*(1+'Common Inputs'!CP$14)^CP137","v":28636.912124291648},{"$f":"CQ32*(1+'Common Inputs'!CQ$14)^CQ137","v":29747.495065529576},{"$f":"CR32*(1+'Common Inputs'!CR$14)^CR137","v":30892.205607585052},{"$f":"CS32*(1+'Common Inputs'!CS$14)^CS137","v":32071.759716415287},{"$f":"CT32*(1+'Common Inputs'!CT$14)^CT137","v":33286.875201210431},{"$f":"CU32*(1+'Common Inputs'!CU$14)^CU137","v":34538.270912998145},{"$f":"CV32*(1+'Common Inputs'!CV$14)^CV137","v":35826.665887612151},{"$f":"CW32*(1+'Common Inputs'!CW$14)^CW137","v":37152.778430304956},{"$f":"CX32*(1+'Common Inputs'!CX$14)^CX137","v":38517.325139167406},{"$f":"CY32*(1+'Common Inputs'!CY$14)^CY137","v":39921.019864390582},{"$f":"CZ32*(1+'Common Inputs'!CZ$14)^CZ137","v":41364.572600302978},{"$f":"DA32*(1+'Common Inputs'!DA$14)^DA137","v":42848.688306973381},{"$f":"DB32*(1+'Common Inputs'!DB$14)^DB137","v":44374.06565802548},{"$f":"DC32*(1+'Common Inputs'!DC$14)^DC137","v":45941.395711201891},{"$f":"DD32*(1+'Common Inputs'!DD$14)^DD137","v":47551.360498050533},{"$f":"DE32*(1+'Common Inputs'!DE$14)^DE137","v":49204.631528956066},{"$f":"DF32*(1+'Common Inputs'!DF$14)^DF137","v":6270.3716250839698},{"$f":"DG32*(1+'Common Inputs'!DG$14)^DG137","v":6386.4150340006017},{"$f":"DH32*(1+'Common Inputs'!DH$14)^DH137","v":6524.532088731401},{"$f":"DI32*(1+'Common Inputs'!DI$14)^DI137","v":6685.9488704917749},{"$f":"DJ32*(1+'Common Inputs'!DJ$14)^DJ137","v":6871.9360957960289},{"$f":"DK32*(1+'Common Inputs'!DK$14)^DK137","v":7083.8103164560689},{"$f":"DL32*(1+'Common Inputs'!DL$14)^DL137","v":7322.9351402052198},{"$f":"DM32*(1+'Common Inputs'!DM$14)^DM137","v":7590.7224718203515},{"$f":"DN32*(1+'Common Inputs'!DN$14)^DN137","v":7888.6337745832188},{"$f":"DO32*(1+'Common Inputs'!DO$14)^DO137","v":8218.1813518873059},{"$f":"DP32*(1+'Common Inputs'!DP$14)^DP137","v":8580.9296487603169},{"$f":"DQ32*(1+'Common Inputs'!DQ$14)^DQ137","v":8978.4965730336899},{"$f":"DR32*(1+'Common Inputs'!DR$14)^DR137","v":9412.5548358496235},{"$f":"DS32*(1+'Common Inputs'!DS$14)^DS137","v":9884.8333111532502},{"$f":"DT32*(1+'Common Inputs'!DT$14)^DT137","v":10397.118413771781},{"$f":"DU32*(1+'Common Inputs'!DU$14)^DU137","v":10951.25549563453},{"$f":"DV32*(1+'Common Inputs'!DV$14)^DV137","v":11549.150259636846},{"$f":"DW32*(1+'Common Inputs'!DW$14)^DW137","v":12192.770190597224},{"$f":"DX32*(1+'Common Inputs'!DX$14)^DX137","v":12884.146002701391},{"$f":"DY32*(1+'Common Inputs'!DY$14)^DY137","v":13625.373102765885},{"$f":"DZ32*(1+'Common Inputs'!DZ$14)^DZ137","v":14418.613068593791},{"$f":"EA32*(1+'Common Inputs'!EA$14)^EA137","v":15266.095141625763},{"$f":"EB32*(1+'Common Inputs'!EB$14)^EB137","v":16170.117733024239},{"$f":"EC32*(1+'Common Inputs'!EC$14)^EC137","v":17133.049942252463},{"$f":"ED32*(1+'Common Inputs'!ED$14)^ED137","v":18157.333087134848}]
[null,null,null,"Tax depreciation",null,null,null,null,null,{"$f":"IF(J39=0,SUM(J582,J716,J727,J860,J870,J1003),J39)","v":2566.6775963759337},2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,2566.6775963759337,4730.1835091495104,4730.1835091495104,{"$f":"IF(AP39=0,SUM(AP582,AP716,AP727,AP860,AP870,AP1003),AP39)","v":4730.1835091495104},4730.1835091495104,4730.1835091495104,4730.1835091495104,4730.1835091495104,4730.1835091495104,4730.1835091495104,4730.1835091495104,4730.1835091495104,4730.1835091495104,4730.1835091495104,4730.1835091495104,4730.1835091495104,4730.1835091495104,4730.1835091495104,4730.1835091495104,4730.1835091495104,4730.1835091495104,4730.1835091495104,4730.1835091495104,4730.1835091495104,4730.1835091495104,4730.1835091495104,4730.1835091495104,4730.1835091495104,4730.1835091495104,4730.1835091495104,4730.1835091495104,7957.5218803848729,7957.5218803848729,7957.5218803848729,7957.5218803848729,{"$f":"IF(BV39=0,SUM(BV582,BV716,BV727,BV860,BV870,BV1003),BV39)","v":7957.5218803848729},7957.5218803848729,7957.5218803848729,7957.5218803848729,7957.5218803848729,7957.5218803848729,7957.5218803848729,7957.5218803848729,7957.5218803848729,7957.5218803848729,7957.5218803848729,7957.5218803848729,7957.5218803848729,7957.5218803848729,7957.5218803848729,7957.5218803848729,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,{"$f":"IF(DB39=0,SUM(DB582,DB716,DB727,DB860,DB870,DB1003),DB39)","v":12937.344863628332},12937.344863628332,12937.344863628332,12937.344863628332,51086.549884522436,51086.549884522436,51086.549884522436,51086.549884522436,51086.549884522436,51086.549884522436,51086.549884522436,51086.549884522436,51086.549884522436,51086.549884522436,51086.549884522436,51086.549884522436,51086.549884522436,51086.549884522436,51086.549884522436,51086.549884522436,51086.549884522436,51086.549884522436,51086.549884522436,51086.549884522436,65286.160166241199,65286.160166241199,65286.160166241199,65286.160166241199,65286.160166241199]
[null,null,null,"Interest deductible",null,null,null,null,null,{"$f":"SUM(AVERAGE(J98,J101),J129)*(1+'Common Inputs'!J14)^J137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":-1.6368088390745814},{"$f":"SUM(AVERAGE(K98,K101),K129)*(1+'Common Inputs'!K14)^K137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":248.9171063324024},{"$f":"SUM(AVERAGE(L98,L101),L129)*(1+'Common Inputs'!L14)^L137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2.5479924612862157},{"$f":"SUM(AVERAGE(M98,M101),M129)*(1+'Common Inputs'!M14)^M137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1.0757569975757106},{"$f":"SUM(AVERAGE(N98,N101),N129)*(1+'Common Inputs'!N14)^N137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1.0877179019091201},{"$f":"SUM(AVERAGE(O98,O101),O129)*(1+'Common Inputs'!O14)^O137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1.1124600618779146},{"$f":"SUM(AVERAGE(P98,P101),P129)*(1+'Common Inputs'!P14)^P137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1.1412978175027622},{"$f":"SUM(AVERAGE(Q98,Q101),Q129)*(1+'Common Inputs'!Q14)^Q137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1.1743964666512687},{"$f":"SUM(AVERAGE(R98,R101),R129)*(1+'Common Inputs'!R14)^R137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1.211982649819126},{"$f":"SUM(AVERAGE(S98,S101),S129)*(1+'Common Inputs'!S14)^S137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1.2542914180077822},{"$f":"SUM(AVERAGE(T98,T101),T129)*(1+'Common Inputs'!T14)^T137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1.3015661240707301},{"$f":"SUM(AVERAGE(U98,U101),U129)*(1+'Common Inputs'!U14)^U137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1.3540586368538263},{"$f":"SUM(AVERAGE(V98,V101),V129)*(1+'Common Inputs'!V14)^V137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1.4120295606878892},{"$f":"SUM(AVERAGE(W98,W101),W129)*(1+'Common Inputs'!W14)^W137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1.4757484582731446},{"$f":"SUM(AVERAGE(X98,X101),X129)*(1+'Common Inputs'!X14)^X137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1.5454940768961976},{"$f":"SUM(AVERAGE(Y98,Y101),Y129)*(1+'Common Inputs'!Y14)^Y137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1.6215545779243095},{"$f":"SUM(AVERAGE(Z98,Z101),Z129)*(1+'Common Inputs'!Z14)^Z137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1.704227769514624},{"$f":"SUM(AVERAGE(AA98,AA101),AA129)*(1+'Common Inputs'!AA14)^AA137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1.7938213424679568},{"$f":"SUM(AVERAGE(AB98,AB101),AB129)*(1+'Common Inputs'!AB14)^AB137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1.8906531091481911},{"$f":"SUM(AVERAGE(AC98,AC101),AC129)*(1+'Common Inputs'!AC14)^AC137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1.9950512453803384},{"$f":"SUM(AVERAGE(AD98,AD101),AD129)*(1+'Common Inputs'!AD14)^AD137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2.1073545352295917},{"$f":"SUM(AVERAGE(AE98,AE101),AE129)*(1+'Common Inputs'!AE14)^AE137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2.2279126185560032},{"$f":"SUM(AVERAGE(AF98,AF101),AF129)*(1+'Common Inputs'!AF14)^AF137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2.357086241226563},{"$f":"SUM(AVERAGE(AG98,AG101),AG129)*(1+'Common Inputs'!AG14)^AG137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2.495247507858168},{"$f":"SUM(AVERAGE(AH98,AH101),AH129)*(1+'Common Inputs'!AH14)^AH137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2.6427801369517714},{"$f":"SUM(AVERAGE(AI98,AI101),AI129)*(1+'Common Inputs'!AI14)^AI137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2.8000797182665687},{"$f":"SUM(AVERAGE(AJ98,AJ101),AJ129)*(1+'Common Inputs'!AJ14)^AJ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2.9675539722707076},{"$f":"SUM(AVERAGE(AK98,AK101),AK129)*(1+'Common Inputs'!AK14)^AK137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3.1456230114919501},{"$f":"SUM(AVERAGE(AL98,AL101),AL129)*(1+'Common Inputs'!AL14)^AL137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3.334719603575393},{"$f":"SUM(AVERAGE(AM98,AM101),AM129)*(1+'Common Inputs'!AM14)^AM137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3.5352894358466047},{"$f":"SUM(AVERAGE(AN98,AN101),AN129)*(1+'Common Inputs'!AN14)^AN137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1481.7470414482784},{"$f":"SUM(AVERAGE(AO98,AO101),AO129)*(1+'Common Inputs'!AO14)^AO137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3578.6296868692316},{"$f":"SUM(AVERAGE(AP98,AP101),AP129)*(1+'Common Inputs'!AP14)^AP137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3542.1291919267669},{"$f":"SUM(AVERAGE(AQ98,AQ101),AQ129)*(1+'Common Inputs'!AQ14)^AQ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3499.588710811382},{"$f":"SUM(AVERAGE(AR98,AR101),AR129)*(1+'Common Inputs'!AR14)^AR137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3452.6993673476909},{"$f":"SUM(AVERAGE(AS98,AS101),AS129)*(1+'Common Inputs'!AS14)^AS137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3401.2822088754474},{"$f":"SUM(AVERAGE(AT98,AT101),AT129)*(1+'Common Inputs'!AT14)^AT137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3345.1402101115777},{"$f":"SUM(AVERAGE(AU98,AU101),AU129)*(1+'Common Inputs'!AU14)^AU137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3284.0692497116083},{"$f":"SUM(AVERAGE(AV98,AV101),AV129)*(1+'Common Inputs'!AV14)^AV137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3217.8579496098055},{"$f":"SUM(AVERAGE(AW98,AW101),AW129)*(1+'Common Inputs'!AW14)^AW137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3146.2874400364603},{"$f":"SUM(AVERAGE(AX98,AX101),AX129)*(1+'Common Inputs'!AX14)^AX137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3069.1311168883403},{"$f":"SUM(AVERAGE(AY98,AY101),AY129)*(1+'Common Inputs'!AY14)^AY137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2986.1543916415999},{"$f":"SUM(AVERAGE(AZ98,AZ101),AZ129)*(1+'Common Inputs'!AZ14)^AZ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2897.114433588305},{"$f":"SUM(AVERAGE(BA98,BA101),BA129)*(1+'Common Inputs'!BA14)^BA137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2801.7599041688682},{"$f":"SUM(AVERAGE(BB98,BB101),BB129)*(1+'Common Inputs'!BB14)^BB137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2699.8306831661007},{"$f":"SUM(AVERAGE(BC98,BC101),BC129)*(1+'Common Inputs'!BC14)^BC137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2591.057586519777},{"$f":"SUM(AVERAGE(BD98,BD101),BD129)*(1+'Common Inputs'!BD14)^BD137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2475.1620755136755},{"$f":"SUM(AVERAGE(BE98,BE101),BE129)*(1+'Common Inputs'!BE14)^BE137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2351.855957079837},{"$f":"SUM(AVERAGE(BF98,BF101),BF129)*(1+'Common Inputs'!BF14)^BF137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2220.8410749574555},{"$f":"SUM(AVERAGE(BG98,BG101),BG129)*(1+'Common Inputs'!BG14)^BG137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2081.808991436194},{"$f":"SUM(AVERAGE(BH98,BH101),BH129)*(1+'Common Inputs'!BH14)^BH137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1934.4406594059226},{"$f":"SUM(AVERAGE(BI98,BI101),BI129)*(1+'Common Inputs'!BI14)^BI137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1778.4060844268774},{"$f":"SUM(AVERAGE(BJ98,BJ101),BJ129)*(1+'Common Inputs'!BJ14)^BJ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1613.3639765259668},{"$f":"SUM(AVERAGE(BK98,BK101),BK129)*(1+'Common Inputs'!BK14)^BK137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1438.9613914164531},{"$f":"SUM(AVERAGE(BL98,BL101),BL129)*(1+'Common Inputs'!BL14)^BL137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1254.8333608295679},{"$f":"SUM(AVERAGE(BM98,BM101),BM129)*(1+'Common Inputs'!BM14)^BM137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1060.6025116375738},{"$f":"SUM(AVERAGE(BN98,BN101),BN129)*(1+'Common Inputs'!BN14)^BN137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":855.87867343862979},{"$f":"SUM(AVERAGE(BO98,BO101),BO129)*(1+'Common Inputs'!BO14)^BO137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":640.25847426427299},{"$f":"SUM(AVERAGE(BP98,BP101),BP129)*(1+'Common Inputs'!BP14)^BP137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":413.32492406061635},{"$f":"SUM(AVERAGE(BQ98,BQ101),BQ129)*(1+'Common Inputs'!BQ14)^BQ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":174.64698558429359},{"$f":"SUM(AVERAGE(BR98,BR101),BR129)*(1+'Common Inputs'!BR14)^BR137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3151.0542219588419},{"$f":"SUM(AVERAGE(BS98,BS101),BS129)*(1+'Common Inputs'!BS14)^BS137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":7517.7341985728726},{"$f":"SUM(AVERAGE(BT98,BT101),BT129)*(1+'Common Inputs'!BT14)^BT137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":7441.4082648564472},{"$f":"SUM(AVERAGE(BU98,BU101),BU129)*(1+'Common Inputs'!BU14)^BU137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":7352.6139674287288},{"$f":"SUM(AVERAGE(BV98,BV101),BV129)*(1+'Common Inputs'!BV14)^BV137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":7254.7068210026227},{"$f":"SUM(AVERAGE(BW98,BW101),BW129)*(1+'Common Inputs'!BW14)^BW137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":7147.3102610919359},{"$f":"SUM(AVERAGE(BX98,BX101),BX129)*(1+'Common Inputs'!BX14)^BX137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":7030.0109554457504},{"$f":"SUM(AVERAGE(BY98,BY101),BY129)*(1+'Common Inputs'!BY14)^BY137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":6902.3806824723497},{"$f":"SUM(AVERAGE(BZ98,BZ101),BZ129)*(1+'Common Inputs'!BZ14)^BZ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":6763.9759866550021},{"$f":"SUM(AVERAGE(CA98,CA101),CA129)*(1+'Common Inputs'!CA14)^CA137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":6614.3376849226261},{"$f":"SUM(AVERAGE(CB98,CB101),CB129)*(1+'Common Inputs'!CB14)^CB137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":6452.9903569925691},{"$f":"SUM(AVERAGE(CC98,CC101),CC129)*(1+'Common Inputs'!CC14)^CC137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":6279.4418200401506},{"$f":"SUM(AVERAGE(CD98,CD101),CD129)*(1+'Common Inputs'!CD14)^CD137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":6093.1825872344907},{"$f":"SUM(AVERAGE(CE98,CE101),CE129)*(1+'Common Inputs'!CE14)^CE137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":5893.6853096617961},{"$f":"SUM(AVERAGE(CF98,CF101),CF129)*(1+'Common Inputs'!CF14)^CF137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":5680.4042011434303},{"$f":"SUM(AVERAGE(CG98,CG101),CG129)*(1+'Common Inputs'!CG14)^CG137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":5452.7744454417489},{"$f":"SUM(AVERAGE(CH98,CH101),CH129)*(1+'Common Inputs'!CH14)^CH137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":5210.2115853321147},{"$f":"SUM(AVERAGE(CI98,CI101),CI129)*(1+'Common Inputs'!CI14)^CI137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":4952.1108930042255},{"$f":"SUM(AVERAGE(CJ98,CJ101),CJ129)*(1+'Common Inputs'!CJ14)^CJ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":4677.8467212406931},{"$f":"SUM(AVERAGE(CK98,CK101),CK129)*(1+'Common Inputs'!CK14)^CK137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":4386.7718348043945},{"$f":"SUM(AVERAGE(CL98,CL101),CL129)*(1+'Common Inputs'!CL14)^CL137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":4078.2167214502474},{"$f":"SUM(AVERAGE(CM98,CM101),CM129)*(1+'Common Inputs'!CM14)^CM137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3751.4888819595949},{"$f":"SUM(AVERAGE(CN98,CN101),CN129)*(1+'Common Inputs'!CN14)^CN137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3405.8720985786122},{"$f":"SUM(AVERAGE(CO98,CO101),CO129)*(1+'Common Inputs'!CO14)^CO137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3040.625681223737},{"$f":"SUM(AVERAGE(CP98,CP101),CP129)*(1+'Common Inputs'!CP14)^CP137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2654.9836907992958},{"$f":"SUM(AVERAGE(CQ98,CQ101),CQ129)*(1+'Common Inputs'!CQ14)^CQ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2248.1541389531253},{"$f":"SUM(AVERAGE(CR98,CR101),CR129)*(1+'Common Inputs'!CR14)^CR137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1819.3181635769868},{"$f":"SUM(AVERAGE(CS98,CS101),CS129)*(1+'Common Inputs'!CS14)^CS137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1368.5186669496818},{"$f":"SUM(AVERAGE(CT98,CT101),CT129)*(1+'Common Inputs'!CT14)^CT137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":901.67098798877771},{"$f":"SUM(AVERAGE(CU98,CU101),CU129)*(1+'Common Inputs'!CU14)^CU137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":401.99601919712165},{"$f":"SUM(AVERAGE(CV98,CV101),CV129)*(1+'Common Inputs'!CV14)^CV137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":6646.133267047956},{"$f":"SUM(AVERAGE(CW98,CW101),CW129)*(1+'Common Inputs'!CW14)^CW137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":15812.41524756567},{"$f":"SUM(AVERAGE(CX98,CX101),CX129)*(1+'Common Inputs'!CX14)^CX137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":15641.972868418397},{"$f":"SUM(AVERAGE(CY98,CY101),CY129)*(1+'Common Inputs'!CY14)^CY137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":15456.702063452696},{"$f":"SUM(AVERAGE(CZ98,CZ101),CZ129)*(1+'Common Inputs'!CZ14)^CZ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":15252.3917060403},{"$f":"SUM(AVERAGE(DA98,DA101),DA129)*(1+'Common Inputs'!DA14)^DA137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":15028.182250975209},{"$f":"SUM(AVERAGE(DB98,DB101),DB129)*(1+'Common Inputs'!DB14)^DB137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":14783.205521105518},{"$f":"SUM(AVERAGE(DC98,DC101),DC129)*(1+'Common Inputs'!DC14)^DC137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":14516.562477939629},{"$f":"SUM(AVERAGE(DD98,DD101),DD129)*(1+'Common Inputs'!DD14)^DD137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":14227.32207880532},{"$f":"SUM(AVERAGE(DE98,DE101),DE129)*(1+'Common Inputs'!DE14)^DE137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":13914.520236513807},{"$f":"SUM(AVERAGE(DF98,DF101),DF129)*(1+'Common Inputs'!DF14)^DF137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":66316.577535983306},{"$f":"SUM(AVERAGE(DG98,DG101),DG129)*(1+'Common Inputs'!DG14)^DG137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":141068.54649716269},{"$f":"SUM(AVERAGE(DH98,DH101),DH129)*(1+'Common Inputs'!DH14)^DH137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":142518.48482817263},{"$f":"SUM(AVERAGE(DI98,DI101),DI129)*(1+'Common Inputs'!DI14)^DI137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":143980.98296525117},{"$f":"SUM(AVERAGE(DJ98,DJ101),DJ129)*(1+'Common Inputs'!DJ14)^DJ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":145427.70355851104},{"$f":"SUM(AVERAGE(DK98,DK101),DK129)*(1+'Common Inputs'!DK14)^DK137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":146856.76655653579},{"$f":"SUM(AVERAGE(DL98,DL101),DL129)*(1+'Common Inputs'!DL14)^DL137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":148266.38414640242},{"$f":"SUM(AVERAGE(DM98,DM101),DM129)*(1+'Common Inputs'!DM14)^DM137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":149654.69127041704},{"$f":"SUM(AVERAGE(DN98,DN101),DN129)*(1+'Common Inputs'!DN14)^DN137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":151019.74177193729},{"$f":"SUM(AVERAGE(DO98,DO101),DO129)*(1+'Common Inputs'!DO14)^DO137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":152359.50549850595},{"$f":"SUM(AVERAGE(DP98,DP101),DP129)*(1+'Common Inputs'!DP14)^DP137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":153671.86531777473},{"$f":"SUM(AVERAGE(DQ98,DQ101),DQ129)*(1+'Common Inputs'!DQ14)^DQ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":154954.61403673966},{"$f":"SUM(AVERAGE(DR98,DR101),DR129)*(1+'Common Inputs'!DR14)^DR137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":156205.4512212761},{"$f":"SUM(AVERAGE(DS98,DS101),DS129)*(1+'Common Inputs'!DS14)^DS137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":157421.97991291073},{"$f":"SUM(AVERAGE(DT98,DT101),DT129)*(1+'Common Inputs'!DT14)^DT137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":158601.70323968024},{"$f":"SUM(AVERAGE(DU98,DU101),DU129)*(1+'Common Inputs'!DU14)^DU137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":159742.02091783207},{"$f":"SUM(AVERAGE(DV98,DV101),DV129)*(1+'Common Inputs'!DV14)^DV137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":160840.22564102663},{"$f":"SUM(AVERAGE(DW98,DW101),DW129)*(1+'Common Inputs'!DW14)^DW137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":161893.49935360014},{"$f":"SUM(AVERAGE(DX98,DX101),DX129)*(1+'Common Inputs'!DX14)^DX137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":162898.90940434919},{"$f":"SUM(AVERAGE(DY98,DY101),DY129)*(1+'Common Inputs'!DY14)^DY137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":163853.40457718875},{"$f":"SUM(AVERAGE(DZ98,DZ101),DZ129)*(1+'Common Inputs'!DZ14)^DZ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":178953.14285082583},{"$f":"SUM(AVERAGE(EA98,EA101),EA129)*(1+'Common Inputs'!EA14)^EA137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":200180.53679091544},{"$f":"SUM(AVERAGE(EB98,EB101),EB129)*(1+'Common Inputs'!EB14)^EB137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":201820.4424893051},{"$f":"SUM(AVERAGE(EC98,EC101),EC129)*(1+'Common Inputs'!EC14)^EC137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":203424.76405311035},{"$f":"SUM(AVERAGE(ED98,ED101),ED129)*(1+'Common Inputs'!ED14)^ED137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":204983.19762043431}]
[null,null,null,"Required revenue excluding tax liability (after deductions)",null,null,null,null,null,{"$f":"J143-SUM(J145:J147)","v":168082.38657813825},-2519.3592541293947,-2566.1932311946848,-2566.4730984266548,-2566.4708246971668,-2566.4661212920428,-2566.4606393273421,-2566.4543473804711,-2566.4472023677999,-2566.4391596068872,-2566.4301728371393,-2566.4201941790961,-2566.4091740927115,-2566.3970613349829,-2566.3838029169465,-2566.3693440600509,-2566.3536281519246,-2566.3365967015334,-2566.3181892937678,-2566.298343543458,-2566.2769950488414,-2566.2540773445035,-2566.2295218538156,-2566.2032578408835,-2566.175212362054,-2566.1453102169844,-2566.1134738993233,-2566.0796235470289,-2566.0436768923632,-2566.0055492115957,729.21259418025147,-959.70751532868235,{"$f":"AP143-SUM(AP145:AP147)","v":-889.39139248138599},-818.29208285971799,-746.03982503895713,-672.61914602089928,-598.01677107179057,-522.21950618117262,-445.21423689741823,-366.98794049919707,-287.52769880809865,-206.82071158615145,-124.85431053904722,-41.615973946931263,42.906658054449508,128.72576751896304,215.85334203739876,304.30115736193693,394.08075928202561,485.20344472500437,577.68024205402617,671.52189053489019,766.73881894252008,863.34112327681942,961.3385435566961,1060.7404396600959,1161.5557661766798,1263.7930462389613,1367.4603442963435,1472.5652377956303,3502.1025849930338,-46.542430663925188,100.99531278832364,250.21403681092124,{"$f":"BV143-SUM(BV145:BV147)","v":401.85289338234361},555.94411020020198,712.51552081305272,871.59478852065513,1033.2094073737935,1197.3866765036692,1364.1536731086926,1533.5372242085541,1705.5638771217637,1880.2598686205129,2057.6510927147829,2237.7630670167637,2420.6208976341732,2606.2492425402452,2794.6722733658462,2985.9136355575174,4969.7337578302831,5166.6804049363491,5366.5127384849911,5569.2518660207206,5774.9181430906756,5983.5311223147437,6195.1095003746595,6409.8401515870719,6629.030749576239,6849.679406278352,11106.946401596746,3664.7307028951182,3972.2348098468356,4285.4176970797125,4603.6912833601091,4927.1099233257701,5255.7317744947504,5589.6147076236957,5928.8162289545144,6273.3934254341875,84621.423081337183,25207.974780090008,26720.549578018894,28266.435609213251,29841.019125857827,31444.735154864116,33078.056067851343,34741.459858183429,36435.429915946006,38160.454997595254,39917.029192037531,41705.65188166179,43526.827698086941,45381.066472381994,47268.883179511991,49190.797876750497,51147.335635792784,53139.026468291704,55166.405244530499,57230.011604936008,67791.131861617148,53842.730583970668,56181.351733977732,58563.880462944391,60989.624840041739]
[null,null,null,"Accumulated Tax Losses",null,null,null,null,null,0,{"$f":"MAX(0,J149-J148)","v":0},{"$f":"MAX(0,K149-K148)","v":2519.3592541293947},5085.5524853240795,7652.0255837507339,10218.4964084479,12784.962529739943,15351.423169067286,17917.877516447756,20484.324718815555,23050.76387842244,25617.194051259579,28183.614245438675,30750.023419531386,33316.420480866371,35882.80428378332,38449.173627843367,41015.527255995294,43581.863852696828,46148.182041990593,48714.480385534051,51280.757380582894,53847.011457927394,56413.240979781207,58979.44423762209,61545.619449984144,64111.764760201128,66677.878234100455,69243.957857647489,71810.001534539857,74376.00708375145,73646.794489571199,74606.502004899885,75495.893397381267,76314.18548024098,77060.225305279935,77732.844451300829,78330.861222372623,78853.080728553789,79298.294965451205,79665.2829059504,79952.810604758502,80159.631316344661,80284.485626883703,80326.101600830632,80283.194942776187,80154.469175257225,79938.615833219825,79634.314675857895,79240.233916575875,78755.030471850871,78177.350229796837,77505.828339261949,76739.089520319423,75875.748397042596,74914.409853485908,73853.669413825817,72692.113647649137,71428.320601410174,70060.860257113833,68588.295019318204,65086.192434325174,65132.734864989099,65031.739552200772,64781.525515389847,64379.672622007507,{"$f":"MAX(0,BW149-BW148)","v":63823.728511807305},63111.212990994252,62239.618202473597,61206.408795099807,60009.022118596142,58644.868445487446,57111.331221278888,55405.767344157124,53525.507475536608,51467.856382821825,49230.093315805061,46809.472418170888,44203.223175630643,41408.550902264797,38422.637266707279,33452.903508876996,28286.223103940647,22919.710365455656,17350.458499434935,11575.54035634426,5592.0092340295159,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Required revenue excluding tax liability - adjusted for tax losses",null,null,null,null,null,{"$f":"MAX(0,J148-J149)","v":168082.38657813825},{"$f":"MAX(0,K148-K149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,BW148-BW149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,603.10026634514361,6409.8401515870719,6629.030749576239,6849.679406278352,11106.946401596746,3664.7307028951182,3972.2348098468356,4285.4176970797125,4603.6912833601091,4927.1099233257701,5255.7317744947504,5589.6147076236957,5928.8162289545144,6273.3934254341875,84621.423081337183,25207.974780090008,26720.549578018894,28266.435609213251,29841.019125857827,31444.735154864116,33078.056067851343,34741.459858183429,36435.429915946006,38160.454997595254,39917.029192037531,41705.65188166179,43526.827698086941,45381.066472381994,47268.883179511991,49190.797876750497,51147.335635792784,53139.026468291704,55166.405244530499,57230.011604936008,67791.131861617148,53842.730583970668,56181.351733977732,58563.880462944391,60989.624840041739]
[]
[null,null,null,"Tax before adjustment for franking credits",null,null,null,null,null,{"$f":"J150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":65064.149643150289},{"$f":"K150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"L150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"M150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"N150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"O150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"P150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"Q150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"R150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"S150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"T150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"U150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"V150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"W150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"X150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"Y150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"Z150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AA150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AB150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AC150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AD150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AE150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AF150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AG150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AH150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AI150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AJ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AK150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AL150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AM150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AN150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AO150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AP150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AQ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AR150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AS150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AT150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AU150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AV150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AW150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AX150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AY150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AZ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BA150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BB150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BC150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BD150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BE150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BF150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BG150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BH150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BI150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BJ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BK150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BL150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BM150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BN150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BO150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BP150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BQ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BR150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BS150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BT150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BU150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BV150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BW150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BX150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BY150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BZ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CA150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CB150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CC150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CD150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CE150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CF150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CG150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CH150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CI150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CJ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CK150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CL150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CM150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CN150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CO150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CP150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CQ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CR150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":233.45816761747494},{"$f":"CS150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":2481.2284457756405},{"$f":"CT150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":2566.076419190802},{"$f":"CU150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":2651.4888024303295},{"$f":"CV150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":4299.4631231987396},{"$f":"CW150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":1418.6054333787554},{"$f":"CX150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":1537.6392812310332},{"$f":"CY150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":1658.8713666115016},{"$f":"CZ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":1782.0740451716549},{"$f":"DA150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":1907.2683574164271},{"$f":"DB150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":2034.4768159334515},{"$f":"DC150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":2163.7218223059467},{"$f":"DD150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":2295.0256370146508},{"$f":"DE150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":2428.4103582325888},{"$f":"DF150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":32756.679902453103},{"$f":"DG150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":9757.925721325164},{"$f":"DH150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":10343.438546329893},{"$f":"DI150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":10941.846042276098},{"$f":"DJ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":11551.362242267545},{"$f":"DK150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":12172.155543818366},{"$f":"DL150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":12804.408800458583},{"$f":"DM150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":13448.307041877455},{"$f":"DN150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":14104.037386817809},{"$f":"DO150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":14771.789031327195},{"$f":"DP150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":15451.75323562743},{"$f":"DQ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":16144.12330903037},{"$f":"DR150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":16849.094592807847},{"$f":"DS150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":17566.864440922061},{"$f":"DT150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":18297.632198520769},{"$f":"DU150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":19041.599178096963},{"$f":"DV150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":19798.968633210108},{"$f":"DW150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":20569.945729661304},{"$f":"DX150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":21354.737514011802},{"$f":"DY150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":22153.552879330065},{"$f":"DZ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":26241.728462561474},{"$f":"EA150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":20842.347322827354},{"$f":"EB150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":21747.620026055894},{"$f":"EC150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":22669.889211462341},{"$f":"ED150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":23608.887034854866}]
[null,null,null,"Adjustment for franking credits",null,null,null,null,null,{"$f":"-J152*'Common Inputs'!$J$17","v":-16266.037410787572},{"$f":"-K152*'Common Inputs'!$J$17","v":0},{"$f":"-L152*'Common Inputs'!$J$17","v":0},{"$f":"-M152*'Common Inputs'!$J$17","v":0},{"$f":"-N152*'Common Inputs'!$J$17","v":0},{"$f":"-O152*'Common Inputs'!$J$17","v":0},{"$f":"-P152*'Common Inputs'!$J$17","v":0},{"$f":"-Q152*'Common Inputs'!$J$17","v":0},{"$f":"-R152*'Common Inputs'!$J$17","v":0},{"$f":"-S152*'Common Inputs'!$J$17","v":0},{"$f":"-T152*'Common Inputs'!$J$17","v":0},{"$f":"-U152*'Common Inputs'!$J$17","v":0},{"$f":"-V152*'Common Inputs'!$J$17","v":0},{"$f":"-W152*'Common Inputs'!$J$17","v":0},{"$f":"-X152*'Common Inputs'!$J$17","v":0},{"$f":"-Y152*'Common Inputs'!$J$17","v":0},{"$f":"-Z152*'Common Inputs'!$J$17","v":0},{"$f":"-AA152*'Common Inputs'!$J$17","v":0},{"$f":"-AB152*'Common Inputs'!$J$17","v":0},{"$f":"-AC152*'Common Inputs'!$J$17","v":0},{"$f":"-AD152*'Common Inputs'!$J$17","v":0},{"$f":"-AE152*'Common Inputs'!$J$17","v":0},{"$f":"-AF152*'Common Inputs'!$J$17","v":0},{"$f":"-AG152*'Common Inputs'!$J$17","v":0},{"$f":"-AH152*'Common Inputs'!$J$17","v":0},{"$f":"-AI152*'Common Inputs'!$J$17","v":0},{"$f":"-AJ152*'Common Inputs'!$J$17","v":0},{"$f":"-AK152*'Common Inputs'!$J$17","v":0},{"$f":"-AL152*'Common Inputs'!$J$17","v":0},{"$f":"-AM152*'Common Inputs'!$J$17","v":0},{"$f":"-AN152*'Common Inputs'!$J$17","v":0},{"$f":"-AO152*'Common Inputs'!$J$17","v":0},{"$f":"-AP152*'Common Inputs'!$J$17","v":0},{"$f":"-AQ152*'Common Inputs'!$J$17","v":0},{"$f":"-AR152*'Common Inputs'!$J$17","v":0},{"$f":"-AS152*'Common Inputs'!$J$17","v":0},{"$f":"-AT152*'Common Inputs'!$J$17","v":0},{"$f":"-AU152*'Common Inputs'!$J$17","v":0},{"$f":"-AV152*'Common Inputs'!$J$17","v":0},{"$f":"-AW152*'Common Inputs'!$J$17","v":0},{"$f":"-AX152*'Common Inputs'!$J$17","v":0},{"$f":"-AY152*'Common Inputs'!$J$17","v":0},{"$f":"-AZ152*'Common Inputs'!$J$17","v":0},{"$f":"-BA152*'Common Inputs'!$J$17","v":0},{"$f":"-BB152*'Common Inputs'!$J$17","v":0},{"$f":"-BC152*'Common Inputs'!$J$17","v":0},{"$f":"-BD152*'Common Inputs'!$J$17","v":0},{"$f":"-BE152*'Common Inputs'!$J$17","v":0},{"$f":"-BF152*'Common Inputs'!$J$17","v":0},{"$f":"-BG152*'Common Inputs'!$J$17","v":0},{"$f":"-BH152*'Common Inputs'!$J$17","v":0},{"$f":"-BI152*'Common Inputs'!$J$17","v":0},{"$f":"-BJ152*'Common Inputs'!$J$17","v":0},{"$f":"-BK152*'Common Inputs'!$J$17","v":0},{"$f":"-BL152*'Common Inputs'!$J$17","v":0},{"$f":"-BM152*'Common Inputs'!$J$17","v":0},{"$f":"-BN152*'Common Inputs'!$J$17","v":0},{"$f":"-BO152*'Common Inputs'!$J$17","v":0},{"$f":"-BP152*'Common Inputs'!$J$17","v":0},{"$f":"-BQ152*'Common Inputs'!$J$17","v":0},{"$f":"-BR152*'Common Inputs'!$J$17","v":0},{"$f":"-BS152*'Common Inputs'!$J$17","v":0},{"$f":"-BT152*'Common Inputs'!$J$17","v":0},{"$f":"-BU152*'Common Inputs'!$J$17","v":0},{"$f":"-BV152*'Common Inputs'!$J$17","v":0},{"$f":"-BW152*'Common Inputs'!$J$17","v":0},{"$f":"-BX152*'Common Inputs'!$J$17","v":0},{"$f":"-BY152*'Common Inputs'!$J$17","v":0},{"$f":"-BZ152*'Common Inputs'!$J$17","v":0},{"$f":"-CA152*'Common Inputs'!$J$17","v":0},{"$f":"-CB152*'Common Inputs'!$J$17","v":0},{"$f":"-CC152*'Common Inputs'!$J$17","v":0},{"$f":"-CD152*'Common Inputs'!$J$17","v":0},{"$f":"-CE152*'Common Inputs'!$J$17","v":0},{"$f":"-CF152*'Common Inputs'!$J$17","v":0},{"$f":"-CG152*'Common Inputs'!$J$17","v":0},{"$f":"-CH152*'Common Inputs'!$J$17","v":0},{"$f":"-CI152*'Common Inputs'!$J$17","v":0},{"$f":"-CJ152*'Common Inputs'!$J$17","v":0},{"$f":"-CK152*'Common Inputs'!$J$17","v":0},{"$f":"-CL152*'Common Inputs'!$J$17","v":0},{"$f":"-CM152*'Common Inputs'!$J$17","v":0},{"$f":"-CN152*'Common Inputs'!$J$17","v":0},{"$f":"-CO152*'Common Inputs'!$J$17","v":0},{"$f":"-CP152*'Common Inputs'!$J$17","v":0},{"$f":"-CQ152*'Common Inputs'!$J$17","v":0},{"$f":"-CR152*'Common Inputs'!$J$17","v":-58.364541904368735},{"$f":"-CS152*'Common Inputs'!$J$17","v":-620.30711144391012},{"$f":"-CT152*'Common Inputs'!$J$17","v":-641.51910479770049},{"$f":"-CU152*'Common Inputs'!$J$17","v":-662.87220060758239},{"$f":"-CV152*'Common Inputs'!$J$17","v":-1074.8657807996849},{"$f":"-CW152*'Common Inputs'!$J$17","v":-354.65135834468884},{"$f":"-CX152*'Common Inputs'!$J$17","v":-384.40982030775831},{"$f":"-CY152*'Common Inputs'!$J$17","v":-414.71784165287539},{"$f":"-CZ152*'Common Inputs'!$J$17","v":-445.51851129291373},{"$f":"-DA152*'Common Inputs'!$J$17","v":-476.81708935410677},{"$f":"-DB152*'Common Inputs'!$J$17","v":-508.61920398336287},{"$f":"-DC152*'Common Inputs'!$J$17","v":-540.93045557648668},{"$f":"-DD152*'Common Inputs'!$J$17","v":-573.7564092536627},{"$f":"-DE152*'Common Inputs'!$J$17","v":-607.1025895581472},{"$f":"-DF152*'Common Inputs'!$J$17","v":-8189.1699756132757},{"$f":"-DG152*'Common Inputs'!$J$17","v":-2439.481430331291},{"$f":"-DH152*'Common Inputs'!$J$17","v":-2585.8596365824733},{"$f":"-DI152*'Common Inputs'!$J$17","v":-2735.4615105690245},{"$f":"-DJ152*'Common Inputs'!$J$17","v":-2887.8405605668863},{"$f":"-DK152*'Common Inputs'!$J$17","v":-3043.0388859545915},{"$f":"-DL152*'Common Inputs'!$J$17","v":-3201.1022001146457},{"$f":"-DM152*'Common Inputs'!$J$17","v":-3362.0767604693638},{"$f":"-DN152*'Common Inputs'!$J$17","v":-3526.0093467044521},{"$f":"-DO152*'Common Inputs'!$J$17","v":-3692.9472578317987},{"$f":"-DP152*'Common Inputs'!$J$17","v":-3862.9383089068574},{"$f":"-DQ152*'Common Inputs'!$J$17","v":-4036.0308272575926},{"$f":"-DR152*'Common Inputs'!$J$17","v":-4212.2736482019618},{"$f":"-DS152*'Common Inputs'!$J$17","v":-4391.7161102305154},{"$f":"-DT152*'Common Inputs'!$J$17","v":-4574.4080496301922},{"$f":"-DU152*'Common Inputs'!$J$17","v":-4760.3997945242409},{"$f":"-DV152*'Common Inputs'!$J$17","v":-4949.7421583025271},{"$f":"-DW152*'Common Inputs'!$J$17","v":-5142.4864324153259},{"$f":"-DX152*'Common Inputs'!$J$17","v":-5338.6843785029505},{"$f":"-DY152*'Common Inputs'!$J$17","v":-5538.3882198325164},{"$f":"-DZ152*'Common Inputs'!$J$17","v":-6560.4321156403685},{"$f":"-EA152*'Common Inputs'!$J$17","v":-5210.5868307068386},{"$f":"-EB152*'Common Inputs'!$J$17","v":-5436.9050065139736},{"$f":"-EC152*'Common Inputs'!$J$17","v":-5667.4723028655853},{"$f":"-ED152*'Common Inputs'!$J$17","v":-5902.2217587137166}]
[null,null,null,"Tax net of adjustment for franking credits",null,null,null,null,null,{"$f":"J152+J153","v":48798.112232362721},{"$f":"K152+K153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW152+BW153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,175.09362571310621,1860.9213343317303,1924.5573143931015,1988.6166018227473,3224.5973423990545,1063.9540750340666,1153.2294609232749,1244.1535249586261,1336.5555338787412,1430.4512680623202,1525.8576119500885,1622.7913667294602,1721.2692277609881,1821.3077686744416,24567.509926839826,7318.4442909938734,7757.5789097474199,8206.3845317070736,8663.5216817006585,9129.1166578637749,9603.306600343938,10086.23028140809,10578.028040113357,11078.841773495396,11588.814926720572,12108.092481772777,12636.820944605886,13175.148330691547,13723.224148890577,14281.199383572723,14849.22647490758,15427.459297245978,16016.053135508851,16615.16465949755,19681.296346921106,15631.760492120517,16310.71501954192,17002.416908596755,17706.66527614115]
[]
[null,null,null,{"$f":"\"Tax allowance in required revenue (\"&'Common Inputs'!J8&\")\"","v":"Tax allowance in required revenue ($2015-16)"},null,null,null,null,null,{"$f":"J152/(1+'Common Inputs'!J$14)^J137","v":63477.219164049071},{"$f":"K152/(1+'Common Inputs'!K$14)^K137","v":0},{"$f":"L152/(1+'Common Inputs'!L$14)^L137","v":0},{"$f":"M152/(1+'Common Inputs'!M$14)^M137","v":0},{"$f":"N152/(1+'Common Inputs'!N$14)^N137","v":0},{"$f":"O152/(1+'Common Inputs'!O$14)^O137","v":0},{"$f":"P152/(1+'Common Inputs'!P$14)^P137","v":0},{"$f":"Q152/(1+'Common Inputs'!Q$14)^Q137","v":0},{"$f":"R152/(1+'Common Inputs'!R$14)^R137","v":0},{"$f":"S152/(1+'Common Inputs'!S$14)^S137","v":0},{"$f":"T152/(1+'Common Inputs'!T$14)^T137","v":0},{"$f":"U152/(1+'Common Inputs'!U$14)^U137","v":0},{"$f":"V152/(1+'Common Inputs'!V$14)^V137","v":0},{"$f":"W152/(1+'Common Inputs'!W$14)^W137","v":0},{"$f":"X152/(1+'Common Inputs'!X$14)^X137","v":0},{"$f":"Y152/(1+'Common Inputs'!Y$14)^Y137","v":0},{"$f":"Z152/(1+'Common Inputs'!Z$14)^Z137","v":0},{"$f":"AA152/(1+'Common Inputs'!AA$14)^AA137","v":0},{"$f":"AB152/(1+'Common Inputs'!AB$14)^AB137","v":0},{"$f":"AC152/(1+'Common Inputs'!AC$14)^AC137","v":0},{"$f":"AD152/(1+'Common Inputs'!AD$14)^AD137","v":0},{"$f":"AE152/(1+'Common Inputs'!AE$14)^AE137","v":0},{"$f":"AF152/(1+'Common Inputs'!AF$14)^AF137","v":0},{"$f":"AG152/(1+'Common Inputs'!AG$14)^AG137","v":0},{"$f":"AH152/(1+'Common Inputs'!AH$14)^AH137","v":0},{"$f":"AI152/(1+'Common Inputs'!AI$14)^AI137","v":0},{"$f":"AJ152/(1+'Common Inputs'!AJ$14)^AJ137","v":0},{"$f":"AK152/(1+'Common Inputs'!AK$14)^AK137","v":0},{"$f":"AL152/(1+'Common Inputs'!AL$14)^AL137","v":0},{"$f":"AM152/(1+'Common Inputs'!AM$14)^AM137","v":0},{"$f":"AN152/(1+'Common Inputs'!AN$14)^AN137","v":0},{"$f":"AO152/(1+'Common Inputs'!AO$14)^AO137","v":0},{"$f":"AP152/(1+'Common Inputs'!AP$14)^AP137","v":0},{"$f":"AQ152/(1+'Common Inputs'!AQ$14)^AQ137","v":0},{"$f":"AR152/(1+'Common Inputs'!AR$14)^AR137","v":0},{"$f":"AS152/(1+'Common Inputs'!AS$14)^AS137","v":0},{"$f":"AT152/(1+'Common Inputs'!AT$14)^AT137","v":0},{"$f":"AU152/(1+'Common Inputs'!AU$14)^AU137","v":0},{"$f":"AV152/(1+'Common Inputs'!AV$14)^AV137","v":0},{"$f":"AW152/(1+'Common Inputs'!AW$14)^AW137","v":0},{"$f":"AX152/(1+'Common Inputs'!AX$14)^AX137","v":0},{"$f":"AY152/(1+'Common Inputs'!AY$14)^AY137","v":0},{"$f":"AZ152/(1+'Common Inputs'!AZ$14)^AZ137","v":0},{"$f":"BA152/(1+'Common Inputs'!BA$14)^BA137","v":0},{"$f":"BB152/(1+'Common Inputs'!BB$14)^BB137","v":0},{"$f":"BC152/(1+'Common Inputs'!BC$14)^BC137","v":0},{"$f":"BD152/(1+'Common Inputs'!BD$14)^BD137","v":0},{"$f":"BE152/(1+'Common Inputs'!BE$14)^BE137","v":0},{"$f":"BF152/(1+'Common Inputs'!BF$14)^BF137","v":0},{"$f":"BG152/(1+'Common Inputs'!BG$14)^BG137","v":0},{"$f":"BH152/(1+'Common Inputs'!BH$14)^BH137","v":0},{"$f":"BI152/(1+'Common Inputs'!BI$14)^BI137","v":0},{"$f":"BJ152/(1+'Common Inputs'!BJ$14)^BJ137","v":0},{"$f":"BK152/(1+'Common Inputs'!BK$14)^BK137","v":0},{"$f":"BL152/(1+'Common Inputs'!BL$14)^BL137","v":0},{"$f":"BM152/(1+'Common Inputs'!BM$14)^BM137","v":0},{"$f":"BN152/(1+'Common Inputs'!BN$14)^BN137","v":0},{"$f":"BO152/(1+'Common Inputs'!BO$14)^BO137","v":0},{"$f":"BP152/(1+'Common Inputs'!BP$14)^BP137","v":0},{"$f":"BQ152/(1+'Common Inputs'!BQ$14)^BQ137","v":0},{"$f":"BR152/(1+'Common Inputs'!BR$14)^BR137","v":0},{"$f":"BS152/(1+'Common Inputs'!BS$14)^BS137","v":0},{"$f":"BT152/(1+'Common Inputs'!BT$14)^BT137","v":0},{"$f":"BU152/(1+'Common Inputs'!BU$14)^BU137","v":0},{"$f":"BV152/(1+'Common Inputs'!BV$14)^BV137","v":0},{"$f":"BW152/(1+'Common Inputs'!BW$14)^BW137","v":0},{"$f":"BX152/(1+'Common Inputs'!BX$14)^BX137","v":0},{"$f":"BY152/(1+'Common Inputs'!BY$14)^BY137","v":0},{"$f":"BZ152/(1+'Common Inputs'!BZ$14)^BZ137","v":0},{"$f":"CA152/(1+'Common Inputs'!CA$14)^CA137","v":0},{"$f":"CB152/(1+'Common Inputs'!CB$14)^CB137","v":0},{"$f":"CC152/(1+'Common Inputs'!CC$14)^CC137","v":0},{"$f":"CD152/(1+'Common Inputs'!CD$14)^CD137","v":0},{"$f":"CE152/(1+'Common Inputs'!CE$14)^CE137","v":0},{"$f":"CF152/(1+'Common Inputs'!CF$14)^CF137","v":0},{"$f":"CG152/(1+'Common Inputs'!CG$14)^CG137","v":0},{"$f":"CH152/(1+'Common Inputs'!CH$14)^CH137","v":0},{"$f":"CI152/(1+'Common Inputs'!CI$14)^CI137","v":0},{"$f":"CJ152/(1+'Common Inputs'!CJ$14)^CJ137","v":0},{"$f":"CK152/(1+'Common Inputs'!CK$14)^CK137","v":0},{"$f":"CL152/(1+'Common Inputs'!CL$14)^CL137","v":0},{"$f":"CM152/(1+'Common Inputs'!CM$14)^CM137","v":0},{"$f":"CN152/(1+'Common Inputs'!CN$14)^CN137","v":0},{"$f":"CO152/(1+'Common Inputs'!CO$14)^CO137","v":0},{"$f":"CP152/(1+'Common Inputs'!CP$14)^CP137","v":0},{"$f":"CQ152/(1+'Common Inputs'!CQ$14)^CQ137","v":0},{"$f":"CR152/(1+'Common Inputs'!CR$14)^CR137","v":27.241610769059214},{"$f":"CS152/(1+'Common Inputs'!CS$14)^CS137","v":282.46627123611734},{"$f":"CT152/(1+'Common Inputs'!CT$14)^CT137","v":285.00046322984502},{"$f":"CU152/(1+'Common Inputs'!CU$14)^CU137","v":287.30415850856451},{"$f":"CV152/(1+'Common Inputs'!CV$14)^CV137","v":454.50898986039203},{"$f":"CW152/(1+'Common Inputs'!CW$14)^CW137","v":146.3073023838592},{"$f":"CX152/(1+'Common Inputs'!CX$14)^CX137","v":154.71591272086292},{"$f":"CY152/(1+'Common Inputs'!CY$14)^CY137","v":162.84310104908022},{"$f":"CZ152/(1+'Common Inputs'!CZ$14)^CZ137","v":170.67052828851391},{"$f":"DA152/(1+'Common Inputs'!DA$14)^DA137","v":178.20534506130622},{"$f":"DB152/(1+'Common Inputs'!DB$14)^DB137","v":185.45468206214446},{"$f":"DC152/(1+'Common Inputs'!DC$14)^DC137","v":192.42549693990279},{"$f":"DD152/(1+'Common Inputs'!DD$14)^DD137","v":199.12457757025132},{"$f":"DE152/(1+'Common Inputs'!DE$14)^DE137","v":205.55854619061168},{"$f":"DF152/(1+'Common Inputs'!DF$14)^DF137","v":2705.1382935332576},{"$f":"DG152/(1+'Common Inputs'!DG$14)^DG137","v":786.18225650065813},{"$f":"DH152/(1+'Common Inputs'!DH$14)^DH137","v":813.03043475756215},{"$f":"DI152/(1+'Common Inputs'!DI$14)^DI137","v":839.0901036326693},{"$f":"DJ152/(1+'Common Inputs'!DJ$14)^DJ137","v":864.2260184824006},{"$f":"DK152/(1+'Common Inputs'!DK$14)^DK137","v":888.45975859871578},{"$f":"DL152/(1+'Common Inputs'!DL$14)^DL137","v":911.81332440350388},{"$f":"DM152/(1+'Common Inputs'!DM$14)^DM137","v":934.30818549068385},{"$f":"DN152/(1+'Common Inputs'!DN$14)^DN137","v":955.96528776130322},{"$f":"DO152/(1+'Common Inputs'!DO$14)^DO137","v":976.80506616065327},{"$f":"DP152/(1+'Common Inputs'!DP$14)^DP137","v":996.84745714038979},{"$f":"DQ152/(1+'Common Inputs'!DQ$14)^DQ137","v":1016.1119108169065},{"$f":"DR152/(1+'Common Inputs'!DR$14)^DR137","v":1034.6174028331795},{"$f":"DS152/(1+'Common Inputs'!DS$14)^DS137","v":1052.3824459312816},{"$f":"DT152/(1+'Common Inputs'!DT$14)^DT137","v":1069.4251012426525},{"$f":"DU152/(1+'Common Inputs'!DU$14)^DU137","v":1085.7629893029898},{"$f":"DV152/(1+'Common Inputs'!DV$14)^DV137","v":1101.4133007984904},{"$f":"DW152/(1+'Common Inputs'!DW$14)^DW137","v":1116.3928070499817},{"$f":"DX152/(1+'Common Inputs'!DX$14)^DX137","v":1130.7178702413421},{"$f":"DY152/(1+'Common Inputs'!DY$14)^DY137","v":1144.4044533984609},{"$f":"DZ152/(1+'Common Inputs'!DZ$14)^DZ137","v":1322.5275413596535},{"$f":"EA152/(1+'Common Inputs'!EA$14)^EA137","v":1024.7904062453897},{"$f":"EB152/(1+'Common Inputs'!EB$14)^EB137","v":1043.2209337415222},{"$f":"EC152/(1+'Common Inputs'!EC$14)^EC137","v":1060.9382056144175},{"$f":"ED152/(1+'Common Inputs'!ED$14)^ED137","v":1077.9344209349433}]
[null,null,null,{"$f":"\"Adjustment for franking credits (\"&'Common Inputs'!J8&\")\"","v":"Adjustment for franking credits ($2015-16)"},null,null,null,null,null,{"$f":"J153/(1+'Common Inputs'!J$14)^J137","v":-15869.304791012268},{"$f":"K153/(1+'Common Inputs'!K$14)^K137","v":0},{"$f":"L153/(1+'Common Inputs'!L$14)^L137","v":0},{"$f":"M153/(1+'Common Inputs'!M$14)^M137","v":0},{"$f":"N153/(1+'Common Inputs'!N$14)^N137","v":0},{"$f":"O153/(1+'Common Inputs'!O$14)^O137","v":0},{"$f":"P153/(1+'Common Inputs'!P$14)^P137","v":0},{"$f":"Q153/(1+'Common Inputs'!Q$14)^Q137","v":0},{"$f":"R153/(1+'Common Inputs'!R$14)^R137","v":0},{"$f":"S153/(1+'Common Inputs'!S$14)^S137","v":0},{"$f":"T153/(1+'Common Inputs'!T$14)^T137","v":0},{"$f":"U153/(1+'Common Inputs'!U$14)^U137","v":0},{"$f":"V153/(1+'Common Inputs'!V$14)^V137","v":0},{"$f":"W153/(1+'Common Inputs'!W$14)^W137","v":0},{"$f":"X153/(1+'Common Inputs'!X$14)^X137","v":0},{"$f":"Y153/(1+'Common Inputs'!Y$14)^Y137","v":0},{"$f":"Z153/(1+'Common Inputs'!Z$14)^Z137","v":0},{"$f":"AA153/(1+'Common Inputs'!AA$14)^AA137","v":0},{"$f":"AB153/(1+'Common Inputs'!AB$14)^AB137","v":0},{"$f":"AC153/(1+'Common Inputs'!AC$14)^AC137","v":0},{"$f":"AD153/(1+'Common Inputs'!AD$14)^AD137","v":0},{"$f":"AE153/(1+'Common Inputs'!AE$14)^AE137","v":0},{"$f":"AF153/(1+'Common Inputs'!AF$14)^AF137","v":0},{"$f":"AG153/(1+'Common Inputs'!AG$14)^AG137","v":0},{"$f":"AH153/(1+'Common Inputs'!AH$14)^AH137","v":0},{"$f":"AI153/(1+'Common Inputs'!AI$14)^AI137","v":0},{"$f":"AJ153/(1+'Common Inputs'!AJ$14)^AJ137","v":0},{"$f":"AK153/(1+'Common Inputs'!AK$14)^AK137","v":0},{"$f":"AL153/(1+'Common Inputs'!AL$14)^AL137","v":0},{"$f":"AM153/(1+'Common Inputs'!AM$14)^AM137","v":0},{"$f":"AN153/(1+'Common Inputs'!AN$14)^AN137","v":0},{"$f":"AO153/(1+'Common Inputs'!AO$14)^AO137","v":0},{"$f":"AP153/(1+'Common Inputs'!AP$14)^AP137","v":0},{"$f":"AQ153/(1+'Common Inputs'!AQ$14)^AQ137","v":0},{"$f":"AR153/(1+'Common Inputs'!AR$14)^AR137","v":0},{"$f":"AS153/(1+'Common Inputs'!AS$14)^AS137","v":0},{"$f":"AT153/(1+'Common Inputs'!AT$14)^AT137","v":0},{"$f":"AU153/(1+'Common Inputs'!AU$14)^AU137","v":0},{"$f":"AV153/(1+'Common Inputs'!AV$14)^AV137","v":0},{"$f":"AW153/(1+'Common Inputs'!AW$14)^AW137","v":0},{"$f":"AX153/(1+'Common Inputs'!AX$14)^AX137","v":0},{"$f":"AY153/(1+'Common Inputs'!AY$14)^AY137","v":0},{"$f":"AZ153/(1+'Common Inputs'!AZ$14)^AZ137","v":0},{"$f":"BA153/(1+'Common Inputs'!BA$14)^BA137","v":0},{"$f":"BB153/(1+'Common Inputs'!BB$14)^BB137","v":0},{"$f":"BC153/(1+'Common Inputs'!BC$14)^BC137","v":0},{"$f":"BD153/(1+'Common Inputs'!BD$14)^BD137","v":0},{"$f":"BE153/(1+'Common Inputs'!BE$14)^BE137","v":0},{"$f":"BF153/(1+'Common Inputs'!BF$14)^BF137","v":0},{"$f":"BG153/(1+'Common Inputs'!BG$14)^BG137","v":0},{"$f":"BH153/(1+'Common Inputs'!BH$14)^BH137","v":0},{"$f":"BI153/(1+'Common Inputs'!BI$14)^BI137","v":0},{"$f":"BJ153/(1+'Common Inputs'!BJ$14)^BJ137","v":0},{"$f":"BK153/(1+'Common Inputs'!BK$14)^BK137","v":0},{"$f":"BL153/(1+'Common Inputs'!BL$14)^BL137","v":0},{"$f":"BM153/(1+'Common Inputs'!BM$14)^BM137","v":0},{"$f":"BN153/(1+'Common Inputs'!BN$14)^BN137","v":0},{"$f":"BO153/(1+'Common Inputs'!BO$14)^BO137","v":0},{"$f":"BP153/(1+'Common Inputs'!BP$14)^BP137","v":0},{"$f":"BQ153/(1+'Common Inputs'!BQ$14)^BQ137","v":0},{"$f":"BR153/(1+'Common Inputs'!BR$14)^BR137","v":0},{"$f":"BS153/(1+'Common Inputs'!BS$14)^BS137","v":0},{"$f":"BT153/(1+'Common Inputs'!BT$14)^BT137","v":0},{"$f":"BU153/(1+'Common Inputs'!BU$14)^BU137","v":0},{"$f":"BV153/(1+'Common Inputs'!BV$14)^BV137","v":0},{"$f":"BW153/(1+'Common Inputs'!BW$14)^BW137","v":0},{"$f":"BX153/(1+'Common Inputs'!BX$14)^BX137","v":0},{"$f":"BY153/(1+'Common Inputs'!BY$14)^BY137","v":0},{"$f":"BZ153/(1+'Common Inputs'!BZ$14)^BZ137","v":0},{"$f":"CA153/(1+'Common Inputs'!CA$14)^CA137","v":0},{"$f":"CB153/(1+'Common Inputs'!CB$14)^CB137","v":0},{"$f":"CC153/(1+'Common Inputs'!CC$14)^CC137","v":0},{"$f":"CD153/(1+'Common Inputs'!CD$14)^CD137","v":0},{"$f":"CE153/(1+'Common Inputs'!CE$14)^CE137","v":0},{"$f":"CF153/(1+'Common Inputs'!CF$14)^CF137","v":0},{"$f":"CG153/(1+'Common Inputs'!CG$14)^CG137","v":0},{"$f":"CH153/(1+'Common Inputs'!CH$14)^CH137","v":0},{"$f":"CI153/(1+'Common Inputs'!CI$14)^CI137","v":0},{"$f":"CJ153/(1+'Common Inputs'!CJ$14)^CJ137","v":0},{"$f":"CK153/(1+'Common Inputs'!CK$14)^CK137","v":0},{"$f":"CL153/(1+'Common Inputs'!CL$14)^CL137","v":0},{"$f":"CM153/(1+'Common Inputs'!CM$14)^CM137","v":0},{"$f":"CN153/(1+'Common Inputs'!CN$14)^CN137","v":0},{"$f":"CO153/(1+'Common Inputs'!CO$14)^CO137","v":0},{"$f":"CP153/(1+'Common Inputs'!CP$14)^CP137","v":0},{"$f":"CQ153/(1+'Common Inputs'!CQ$14)^CQ137","v":0},{"$f":"CR153/(1+'Common Inputs'!CR$14)^CR137","v":-6.8104026922648035},{"$f":"CS153/(1+'Common Inputs'!CS$14)^CS137","v":-70.616567809029334},{"$f":"CT153/(1+'Common Inputs'!CT$14)^CT137","v":-71.250115807461256},{"$f":"CU153/(1+'Common Inputs'!CU$14)^CU137","v":-71.826039627141128},{"$f":"CV153/(1+'Common Inputs'!CV$14)^CV137","v":-113.62724746509801},{"$f":"CW153/(1+'Common Inputs'!CW$14)^CW137","v":-36.576825595964799},{"$f":"CX153/(1+'Common Inputs'!CX$14)^CX137","v":-38.678978180215729},{"$f":"CY153/(1+'Common Inputs'!CY$14)^CY137","v":-40.710775262270054},{"$f":"CZ153/(1+'Common Inputs'!CZ$14)^CZ137","v":-42.667632072128477},{"$f":"DA153/(1+'Common Inputs'!DA$14)^DA137","v":-44.551336265326555},{"$f":"DB153/(1+'Common Inputs'!DB$14)^DB137","v":-46.363670515536114},{"$f":"DC153/(1+'Common Inputs'!DC$14)^DC137","v":-48.106374234975696},{"$f":"DD153/(1+'Common Inputs'!DD$14)^DD137","v":-49.78114439256283},{"$f":"DE153/(1+'Common Inputs'!DE$14)^DE137","v":-51.38963654765292},{"$f":"DF153/(1+'Common Inputs'!DF$14)^DF137","v":-676.28457338331441},{"$f":"DG153/(1+'Common Inputs'!DG$14)^DG137","v":-196.54556412516453},{"$f":"DH153/(1+'Common Inputs'!DH$14)^DH137","v":-203.25760868939054},{"$f":"DI153/(1+'Common Inputs'!DI$14)^DI137","v":-209.77252590816732},{"$f":"DJ153/(1+'Common Inputs'!DJ$14)^DJ137","v":-216.05650462060015},{"$f":"DK153/(1+'Common Inputs'!DK$14)^DK137","v":-222.11493964967894},{"$f":"DL153/(1+'Common Inputs'!DL$14)^DL137","v":-227.95333110087597},{"$f":"DM153/(1+'Common Inputs'!DM$14)^DM137","v":-233.57704637267096},{"$f":"DN153/(1+'Common Inputs'!DN$14)^DN137","v":-238.9913219403258},{"$f":"DO153/(1+'Common Inputs'!DO$14)^DO137","v":-244.20126654016332},{"$f":"DP153/(1+'Common Inputs'!DP$14)^DP137","v":-249.21186428509745},{"$f":"DQ153/(1+'Common Inputs'!DQ$14)^DQ137","v":-254.02797770422663},{"$f":"DR153/(1+'Common Inputs'!DR$14)^DR137","v":-258.65435070829488},{"$f":"DS153/(1+'Common Inputs'!DS$14)^DS137","v":-263.0956114828204},{"$f":"DT153/(1+'Common Inputs'!DT$14)^DT137","v":-267.35627531066314},{"$f":"DU153/(1+'Common Inputs'!DU$14)^DU137","v":-271.44074732574745},{"$f":"DV153/(1+'Common Inputs'!DV$14)^DV137","v":-275.35332519962259},{"$f":"DW153/(1+'Common Inputs'!DW$14)^DW137","v":-279.09820176249542},{"$f":"DX153/(1+'Common Inputs'!DX$14)^DX137","v":-282.67946756033552},{"$f":"DY153/(1+'Common Inputs'!DY$14)^DY137","v":-286.10111334961522},{"$f":"DZ153/(1+'Common Inputs'!DZ$14)^DZ137","v":-330.63188533991337},{"$f":"EA153/(1+'Common Inputs'!EA$14)^EA137","v":-256.19760156134743},{"$f":"EB153/(1+'Common Inputs'!EB$14)^EB137","v":-260.80523343538056},{"$f":"EC153/(1+'Common Inputs'!EC$14)^EC137","v":-265.23455140360437},{"$f":"ED153/(1+'Common Inputs'!ED$14)^ED137","v":-269.48360523373583}]
[]
[]
[]
[null,null,null,{"$f":"\"Regulatory Depreciation (\"&'Common Inputs'!J9&\", \"&'Common Inputs'!J8&\")\"","v":"Regulatory Depreciation ($, $2015-16)"}]
[0,null,null,"Year",null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AP14","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,{"$f":"DB14","v":97},98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[]
[null,null,null,{"$f":"E9","v":"Pipes"}]
[null,null,null,"Calculation of depreciation (straight line)"]
[null,null,null,"Existing assets at start of period"]
[null,null,null,"% depreciation remaining",null,null,null,null,null,{"$f":"IF(J162<1/$G169,1,MAX(0,1/$G169-I162))","v":1},{"$f":"IF(K162<1/$G169,1,MAX(0,1/$G169-J162))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW162<1/$G169,1,MAX(0,1/$G169-BV162))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,{"$f":"IFERROR(1/J$23,1)","v":1},null,null,{"$f":"J62*$G$169*J167","v":0},{"$f":"J169*K167","v":0},{"$f":"K169*L167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW169*BX167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"New assets"]
[null,null,null,"Expected life (years)",null,null,{"$f":"$J$28","v":100}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB63","v":0},0,0,0,258338.38488911575,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation for capex",null,null,"Depreciation rate"]
[null,null,null,1,null,null,{"$f":"IF(G172=0,0,1/G172)","v":0.01},null,null,{"$f":"IF($D176=J$14,J$174*$G176,0)","v":0},{"$f":"IFERROR(IF($D176=K$14,K$174*$G176,IF($D176>K$14,0,IF((K$14-$D176+1)>(1/$G176),0,J176))),0)","v":0},{"$f":"IFERROR(IF($D176=L$14,L$174*$G176,IF($D176>L$14,0,IF((L$14-$D176+1)>(1/$G176),0,K176))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D176=BX$14,BX$174*$G176,IF($D176>BX$14,0,IF((BX$14-$D176+1)>(1/$G176),0,BW176))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D176+1","v":2},null,null,{"$f":"G176","v":0.01},null,null,0,{"$f":"IFERROR(IF($D177=K$14,K$174*$G177,IF($D177>K$14,0,IF((K$14-$D177+1)>(1/$G177),0,J177))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D177=BW$14,BW$174*$G177,IF($D177>BW$14,0,IF((BW$14-$D177+1)>(1/$G177),0,BV177))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D177+1","v":3},null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D178=K$14,K$174*$G178,IF($D178>K$14,0,IF((K$14-$D178+1)>(1/$G178),0,J178))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D178=BW$14,BW$174*$G178,IF($D178>BW$14,0,IF((BW$14-$D178+1)>(1/$G178),0,BV178))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D179=K$14,K$174*$G179,IF($D179>K$14,0,IF((K$14-$D179+1)>(1/$G179),0,J179))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D179=BW$14,BW$174*$G179,IF($D179>BW$14,0,IF((BW$14-$D179+1)>(1/$G179),0,BV179))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D180=K$14,K$174*$G180,IF($D180>K$14,0,IF((K$14-$D180+1)>(1/$G180),0,J180))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D180=BW$14,BW$174*$G180,IF($D180>BW$14,0,IF((BW$14-$D180+1)>(1/$G180),0,BV180))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D181=K$14,K$174*$G181,IF($D181>K$14,0,IF((K$14-$D181+1)>(1/$G181),0,J181))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D181=BW$14,BW$174*$G181,IF($D181>BW$14,0,IF((BW$14-$D181+1)>(1/$G181),0,BV181))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D182=K$14,K$174*$G182,IF($D182>K$14,0,IF((K$14-$D182+1)>(1/$G182),0,J182))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D182=BW$14,BW$174*$G182,IF($D182>BW$14,0,IF((BW$14-$D182+1)>(1/$G182),0,BV182))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D183=K$14,K$174*$G183,IF($D183>K$14,0,IF((K$14-$D183+1)>(1/$G183),0,J183))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D183=BW$14,BW$174*$G183,IF($D183>BW$14,0,IF((BW$14-$D183+1)>(1/$G183),0,BV183))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D184=K$14,K$174*$G184,IF($D184>K$14,0,IF((K$14-$D184+1)>(1/$G184),0,J184))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D184=BW$14,BW$174*$G184,IF($D184>BW$14,0,IF((BW$14-$D184+1)>(1/$G184),0,BV184))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D185=K$14,K$174*$G185,IF($D185>K$14,0,IF((K$14-$D185+1)>(1/$G185),0,J185))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D185=BW$14,BW$174*$G185,IF($D185>BW$14,0,IF((BW$14-$D185+1)>(1/$G185),0,BV185))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D186=K$14,K$174*$G186,IF($D186>K$14,0,IF((K$14-$D186+1)>(1/$G186),0,J186))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D186=BW$14,BW$174*$G186,IF($D186>BW$14,0,IF((BW$14-$D186+1)>(1/$G186),0,BV186))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D187=K$14,K$174*$G187,IF($D187>K$14,0,IF((K$14-$D187+1)>(1/$G187),0,J187))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D187=BW$14,BW$174*$G187,IF($D187>BW$14,0,IF((BW$14-$D187+1)>(1/$G187),0,BV187))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D188=K$14,K$174*$G188,IF($D188>K$14,0,IF((K$14-$D188+1)>(1/$G188),0,J188))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D188=BW$14,BW$174*$G188,IF($D188>BW$14,0,IF((BW$14-$D188+1)>(1/$G188),0,BV188))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D189=K$14,K$174*$G189,IF($D189>K$14,0,IF((K$14-$D189+1)>(1/$G189),0,J189))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D189=BW$14,BW$174*$G189,IF($D189>BW$14,0,IF((BW$14-$D189+1)>(1/$G189),0,BV189))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D190=K$14,K$174*$G190,IF($D190>K$14,0,IF((K$14-$D190+1)>(1/$G190),0,J190))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D190=BW$14,BW$174*$G190,IF($D190>BW$14,0,IF((BW$14-$D190+1)>(1/$G190),0,BV190))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D191=K$14,K$174*$G191,IF($D191>K$14,0,IF((K$14-$D191+1)>(1/$G191),0,J191))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D191=BW$14,BW$174*$G191,IF($D191>BW$14,0,IF((BW$14-$D191+1)>(1/$G191),0,BV191))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D192=K$14,K$174*$G192,IF($D192>K$14,0,IF((K$14-$D192+1)>(1/$G192),0,J192))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D192=BW$14,BW$174*$G192,IF($D192>BW$14,0,IF((BW$14-$D192+1)>(1/$G192),0,BV192))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D193=K$14,K$174*$G193,IF($D193>K$14,0,IF((K$14-$D193+1)>(1/$G193),0,J193))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D193=BW$14,BW$174*$G193,IF($D193>BW$14,0,IF((BW$14-$D193+1)>(1/$G193),0,BV193))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D194=K$14,K$174*$G194,IF($D194>K$14,0,IF((K$14-$D194+1)>(1/$G194),0,J194))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D194=BW$14,BW$174*$G194,IF($D194>BW$14,0,IF((BW$14-$D194+1)>(1/$G194),0,BV194))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D195=K$14,K$174*$G195,IF($D195>K$14,0,IF((K$14-$D195+1)>(1/$G195),0,J195))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D195=BW$14,BW$174*$G195,IF($D195>BW$14,0,IF((BW$14-$D195+1)>(1/$G195),0,BV195))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D196=K$14,K$174*$G196,IF($D196>K$14,0,IF((K$14-$D196+1)>(1/$G196),0,J196))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D196=BW$14,BW$174*$G196,IF($D196>BW$14,0,IF((BW$14-$D196+1)>(1/$G196),0,BV196))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D197=K$14,K$174*$G197,IF($D197>K$14,0,IF((K$14-$D197+1)>(1/$G197),0,J197))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D197=BW$14,BW$174*$G197,IF($D197>BW$14,0,IF((BW$14-$D197+1)>(1/$G197),0,BV197))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D198=K$14,K$174*$G198,IF($D198>K$14,0,IF((K$14-$D198+1)>(1/$G198),0,J198))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D198=BW$14,BW$174*$G198,IF($D198>BW$14,0,IF((BW$14-$D198+1)>(1/$G198),0,BV198))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D199=K$14,K$174*$G199,IF($D199>K$14,0,IF((K$14-$D199+1)>(1/$G199),0,J199))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D199=BW$14,BW$174*$G199,IF($D199>BW$14,0,IF((BW$14-$D199+1)>(1/$G199),0,BV199))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,25,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D200=K$14,K$174*$G200,IF($D200>K$14,0,IF((K$14-$D200+1)>(1/$G200),0,J200))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D200=BW$14,BW$174*$G200,IF($D200>BW$14,0,IF((BW$14-$D200+1)>(1/$G200),0,BV200))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,26,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D201=K$14,K$174*$G201,IF($D201>K$14,0,IF((K$14-$D201+1)>(1/$G201),0,J201))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D201=BW$14,BW$174*$G201,IF($D201>BW$14,0,IF((BW$14-$D201+1)>(1/$G201),0,BV201))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,27,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D202=K$14,K$174*$G202,IF($D202>K$14,0,IF((K$14-$D202+1)>(1/$G202),0,J202))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D202=BW$14,BW$174*$G202,IF($D202>BW$14,0,IF((BW$14-$D202+1)>(1/$G202),0,BV202))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,28,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D203=K$14,K$174*$G203,IF($D203>K$14,0,IF((K$14-$D203+1)>(1/$G203),0,J203))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D203=BW$14,BW$174*$G203,IF($D203>BW$14,0,IF((BW$14-$D203+1)>(1/$G203),0,BV203))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,29,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D204=K$14,K$174*$G204,IF($D204>K$14,0,IF((K$14-$D204+1)>(1/$G204),0,J204))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D204=BW$14,BW$174*$G204,IF($D204>BW$14,0,IF((BW$14-$D204+1)>(1/$G204),0,BV204))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,30,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D205=K$14,K$174*$G205,IF($D205>K$14,0,IF((K$14-$D205+1)>(1/$G205),0,J205))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D205=BW$14,BW$174*$G205,IF($D205>BW$14,0,IF((BW$14-$D205+1)>(1/$G205),0,BV205))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,31,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D206=K$14,K$174*$G206,IF($D206>K$14,0,IF((K$14-$D206+1)>(1/$G206),0,J206))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D206=BW$14,BW$174*$G206,IF($D206>BW$14,0,IF((BW$14-$D206+1)>(1/$G206),0,BV206))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,32,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D207=K$14,K$174*$G207,IF($D207>K$14,0,IF((K$14-$D207+1)>(1/$G207),0,J207))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D207=BW$14,BW$174*$G207,IF($D207>BW$14,0,IF((BW$14-$D207+1)>(1/$G207),0,BV207))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,null,null,0.01,null,null,{"$f":"IF($D208=J$14,J$174*$G208,0)","v":0},{"$f":"IFERROR(IF($D208=K$14,K$174*$G208,IF($D208>K$14,0,IF((K$14-$D208+1)>(1/$G208),0,J208))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D208=BW$14,BW$174*$G208,IF($D208>BW$14,0,IF((BW$14-$D208+1)>(1/$G208),0,BV208))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D209=K$14,K$174*$G209,IF($D209>K$14,0,IF((K$14-$D209+1)>(1/$G209),0,J209))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D209=BW$14,BW$174*$G209,IF($D209>BW$14,0,IF((BW$14-$D209+1)>(1/$G209),0,BV209))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,35,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D210=K$14,K$174*$G210,IF($D210>K$14,0,IF((K$14-$D210+1)>(1/$G210),0,J210))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D210=BW$14,BW$174*$G210,IF($D210>BW$14,0,IF((BW$14-$D210+1)>(1/$G210),0,BV210))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,36,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D211=K$14,K$174*$G211,IF($D211>K$14,0,IF((K$14-$D211+1)>(1/$G211),0,J211))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D211=BW$14,BW$174*$G211,IF($D211>BW$14,0,IF((BW$14-$D211+1)>(1/$G211),0,BV211))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,37,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D212=K$14,K$174*$G212,IF($D212>K$14,0,IF((K$14-$D212+1)>(1/$G212),0,J212))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D212=BW$14,BW$174*$G212,IF($D212>BW$14,0,IF((BW$14-$D212+1)>(1/$G212),0,BV212))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,38,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D213=K$14,K$174*$G213,IF($D213>K$14,0,IF((K$14-$D213+1)>(1/$G213),0,J213))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D213=BW$14,BW$174*$G213,IF($D213>BW$14,0,IF((BW$14-$D213+1)>(1/$G213),0,BV213))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,39,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D214=K$14,K$174*$G214,IF($D214>K$14,0,IF((K$14-$D214+1)>(1/$G214),0,J214))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D214=BW$14,BW$174*$G214,IF($D214>BW$14,0,IF((BW$14-$D214+1)>(1/$G214),0,BV214))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,40,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D215=K$14,K$174*$G215,IF($D215>K$14,0,IF((K$14-$D215+1)>(1/$G215),0,J215))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D215=BW$14,BW$174*$G215,IF($D215>BW$14,0,IF((BW$14-$D215+1)>(1/$G215),0,BV215))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,41,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D216=K$14,K$174*$G216,IF($D216>K$14,0,IF((K$14-$D216+1)>(1/$G216),0,J216))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D216=BW$14,BW$174*$G216,IF($D216>BW$14,0,IF((BW$14-$D216+1)>(1/$G216),0,BV216))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,42,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D217=K$14,K$174*$G217,IF($D217>K$14,0,IF((K$14-$D217+1)>(1/$G217),0,J217))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D217=BW$14,BW$174*$G217,IF($D217>BW$14,0,IF((BW$14-$D217+1)>(1/$G217),0,BV217))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,43,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D218=K$14,K$174*$G218,IF($D218>K$14,0,IF((K$14-$D218+1)>(1/$G218),0,J218))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D218=BW$14,BW$174*$G218,IF($D218>BW$14,0,IF((BW$14-$D218+1)>(1/$G218),0,BV218))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,44,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D219=K$14,K$174*$G219,IF($D219>K$14,0,IF((K$14-$D219+1)>(1/$G219),0,J219))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D219=BW$14,BW$174*$G219,IF($D219>BW$14,0,IF((BW$14-$D219+1)>(1/$G219),0,BV219))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,45,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D220=K$14,K$174*$G220,IF($D220>K$14,0,IF((K$14-$D220+1)>(1/$G220),0,J220))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D220=BW$14,BW$174*$G220,IF($D220>BW$14,0,IF((BW$14-$D220+1)>(1/$G220),0,BV220))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D221=K$14,K$174*$G221,IF($D221>K$14,0,IF((K$14-$D221+1)>(1/$G221),0,J221))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D221=BW$14,BW$174*$G221,IF($D221>BW$14,0,IF((BW$14-$D221+1)>(1/$G221),0,BV221))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,47,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D222=K$14,K$174*$G222,IF($D222>K$14,0,IF((K$14-$D222+1)>(1/$G222),0,J222))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D222=BW$14,BW$174*$G222,IF($D222>BW$14,0,IF((BW$14-$D222+1)>(1/$G222),0,BV222))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,48,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D223=K$14,K$174*$G223,IF($D223>K$14,0,IF((K$14-$D223+1)>(1/$G223),0,J223))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D223=BW$14,BW$174*$G223,IF($D223>BW$14,0,IF((BW$14-$D223+1)>(1/$G223),0,BV223))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,49,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D224=K$14,K$174*$G224,IF($D224>K$14,0,IF((K$14-$D224+1)>(1/$G224),0,J224))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D224=BW$14,BW$174*$G224,IF($D224>BW$14,0,IF((BW$14-$D224+1)>(1/$G224),0,BV224))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D225=K$14,K$174*$G225,IF($D225>K$14,0,IF((K$14-$D225+1)>(1/$G225),0,J225))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D225=BW$14,BW$174*$G225,IF($D225>BW$14,0,IF((BW$14-$D225+1)>(1/$G225),0,BV225))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,51,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D226=K$14,K$174*$G226,IF($D226>K$14,0,IF((K$14-$D226+1)>(1/$G226),0,J226))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D226=BW$14,BW$174*$G226,IF($D226>BW$14,0,IF((BW$14-$D226+1)>(1/$G226),0,BV226))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,52,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D227=K$14,K$174*$G227,IF($D227>K$14,0,IF((K$14-$D227+1)>(1/$G227),0,J227))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D227=BW$14,BW$174*$G227,IF($D227>BW$14,0,IF((BW$14-$D227+1)>(1/$G227),0,BV227))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,53,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D228=K$14,K$174*$G228,IF($D228>K$14,0,IF((K$14-$D228+1)>(1/$G228),0,J228))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D228=BW$14,BW$174*$G228,IF($D228>BW$14,0,IF((BW$14-$D228+1)>(1/$G228),0,BV228))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,54,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D229=K$14,K$174*$G229,IF($D229>K$14,0,IF((K$14-$D229+1)>(1/$G229),0,J229))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D229=BW$14,BW$174*$G229,IF($D229>BW$14,0,IF((BW$14-$D229+1)>(1/$G229),0,BV229))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,55,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D230=K$14,K$174*$G230,IF($D230>K$14,0,IF((K$14-$D230+1)>(1/$G230),0,J230))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D230=BW$14,BW$174*$G230,IF($D230>BW$14,0,IF((BW$14-$D230+1)>(1/$G230),0,BV230))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,56,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D231=K$14,K$174*$G231,IF($D231>K$14,0,IF((K$14-$D231+1)>(1/$G231),0,J231))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D231=BW$14,BW$174*$G231,IF($D231>BW$14,0,IF((BW$14-$D231+1)>(1/$G231),0,BV231))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,57,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D232=K$14,K$174*$G232,IF($D232>K$14,0,IF((K$14-$D232+1)>(1/$G232),0,J232))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D232=BW$14,BW$174*$G232,IF($D232>BW$14,0,IF((BW$14-$D232+1)>(1/$G232),0,BV232))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,58,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D233=K$14,K$174*$G233,IF($D233>K$14,0,IF((K$14-$D233+1)>(1/$G233),0,J233))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D233=BW$14,BW$174*$G233,IF($D233>BW$14,0,IF((BW$14-$D233+1)>(1/$G233),0,BV233))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,59,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D234=K$14,K$174*$G234,IF($D234>K$14,0,IF((K$14-$D234+1)>(1/$G234),0,J234))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D234=BW$14,BW$174*$G234,IF($D234>BW$14,0,IF((BW$14-$D234+1)>(1/$G234),0,BV234))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,60,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D235=K$14,K$174*$G235,IF($D235>K$14,0,IF((K$14-$D235+1)>(1/$G235),0,J235))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D235=BW$14,BW$174*$G235,IF($D235>BW$14,0,IF((BW$14-$D235+1)>(1/$G235),0,BV235))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,61,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D236=K$14,K$174*$G236,IF($D236>K$14,0,IF((K$14-$D236+1)>(1/$G236),0,J236))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D236=BW$14,BW$174*$G236,IF($D236>BW$14,0,IF((BW$14-$D236+1)>(1/$G236),0,BV236))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,62,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D237=K$14,K$174*$G237,IF($D237>K$14,0,IF((K$14-$D237+1)>(1/$G237),0,J237))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D237=BW$14,BW$174*$G237,IF($D237>BW$14,0,IF((BW$14-$D237+1)>(1/$G237),0,BV237))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,63,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D238=K$14,K$174*$G238,IF($D238>K$14,0,IF((K$14-$D238+1)>(1/$G238),0,J238))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D238=BW$14,BW$174*$G238,IF($D238>BW$14,0,IF((BW$14-$D238+1)>(1/$G238),0,BV238))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,64,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D239=K$14,K$174*$G239,IF($D239>K$14,0,IF((K$14-$D239+1)>(1/$G239),0,J239))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D239=BW$14,BW$174*$G239,IF($D239>BW$14,0,IF((BW$14-$D239+1)>(1/$G239),0,BV239))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,65,null,null,0.01,null,null,{"$f":"IF($D240=J$14,J$174*$G240,0)","v":0},{"$f":"IFERROR(IF($D240=K$14,K$174*$G240,IF($D240>K$14,0,IF((K$14-$D240+1)>(1/$G240),0,J240))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D240=BW$14,BW$174*$G240,IF($D240>BW$14,0,IF((BW$14-$D240+1)>(1/$G240),0,BV240))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,66,null,null,{"$f":"G240","v":0.01},null,null,0,{"$f":"IFERROR(IF($D241=K$14,K$174*$G241,IF($D241>K$14,0,IF((K$14-$D241+1)>(1/$G241),0,J241))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D241=BW$14,BW$174*$G241,IF($D241>BW$14,0,IF((BW$14-$D241+1)>(1/$G241),0,BV241))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D241+1","v":67},null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D242=K$14,K$174*$G242,IF($D242>K$14,0,IF((K$14-$D242+1)>(1/$G242),0,J242))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D242=BW$14,BW$174*$G242,IF($D242>BW$14,0,IF((BW$14-$D242+1)>(1/$G242),0,BV242))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,68,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D243=K$14,K$174*$G243,IF($D243>K$14,0,IF((K$14-$D243+1)>(1/$G243),0,J243))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D243=BW$14,BW$174*$G243,IF($D243>BW$14,0,IF((BW$14-$D243+1)>(1/$G243),0,BV243))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,69,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D244=K$14,K$174*$G244,IF($D244>K$14,0,IF((K$14-$D244+1)>(1/$G244),0,J244))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D244=BW$14,BW$174*$G244,IF($D244>BW$14,0,IF((BW$14-$D244+1)>(1/$G244),0,BV244))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,70,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D245=K$14,K$174*$G245,IF($D245>K$14,0,IF((K$14-$D245+1)>(1/$G245),0,J245))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D245=BW$14,BW$174*$G245,IF($D245>BW$14,0,IF((BW$14-$D245+1)>(1/$G245),0,BV245))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,71,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D246=K$14,K$174*$G246,IF($D246>K$14,0,IF((K$14-$D246+1)>(1/$G246),0,J246))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D246=BW$14,BW$174*$G246,IF($D246>BW$14,0,IF((BW$14-$D246+1)>(1/$G246),0,BV246))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,72,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D247=K$14,K$174*$G247,IF($D247>K$14,0,IF((K$14-$D247+1)>(1/$G247),0,J247))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D247=BW$14,BW$174*$G247,IF($D247>BW$14,0,IF((BW$14-$D247+1)>(1/$G247),0,BV247))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,73,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D248=K$14,K$174*$G248,IF($D248>K$14,0,IF((K$14-$D248+1)>(1/$G248),0,J248))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D248=BW$14,BW$174*$G248,IF($D248>BW$14,0,IF((BW$14-$D248+1)>(1/$G248),0,BV248))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,74,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D249=K$14,K$174*$G249,IF($D249>K$14,0,IF((K$14-$D249+1)>(1/$G249),0,J249))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D249=BW$14,BW$174*$G249,IF($D249>BW$14,0,IF((BW$14-$D249+1)>(1/$G249),0,BV249))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,75,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D250=K$14,K$174*$G250,IF($D250>K$14,0,IF((K$14-$D250+1)>(1/$G250),0,J250))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D250=BW$14,BW$174*$G250,IF($D250>BW$14,0,IF((BW$14-$D250+1)>(1/$G250),0,BV250))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,77,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D252=K$14,K$174*$G252,IF($D252>K$14,0,IF((K$14-$D252+1)>(1/$G252),0,J252))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D252=BW$14,BW$174*$G252,IF($D252>BW$14,0,IF((BW$14-$D252+1)>(1/$G252),0,BV252))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,79,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D254=K$14,K$174*$G254,IF($D254>K$14,0,IF((K$14-$D254+1)>(1/$G254),0,J254))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D254=BW$14,BW$174*$G254,IF($D254>BW$14,0,IF((BW$14-$D254+1)>(1/$G254),0,BV254))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,82,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D257=K$14,K$174*$G257,IF($D257>K$14,0,IF((K$14-$D257+1)>(1/$G257),0,J257))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D257=BW$14,BW$174*$G257,IF($D257>BW$14,0,IF((BW$14-$D257+1)>(1/$G257),0,BV257))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,86,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D261=K$14,K$174*$G261,IF($D261>K$14,0,IF((K$14-$D261+1)>(1/$G261),0,J261))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D261=BW$14,BW$174*$G261,IF($D261>BW$14,0,IF((BW$14-$D261+1)>(1/$G261),0,BV261))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,88,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D263=K$14,K$174*$G263,IF($D263>K$14,0,IF((K$14-$D263+1)>(1/$G263),0,J263))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D263=BW$14,BW$174*$G263,IF($D263>BW$14,0,IF((BW$14-$D263+1)>(1/$G263),0,BV263))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,91,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D266=K$14,K$174*$G266,IF($D266>K$14,0,IF((K$14-$D266+1)>(1/$G266),0,J266))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D266=BW$14,BW$174*$G266,IF($D266>BW$14,0,IF((BW$14-$D266+1)>(1/$G266),0,BV266))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,92,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D267=K$14,K$174*$G267,IF($D267>K$14,0,IF((K$14-$D267+1)>(1/$G267),0,J267))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D267=BW$14,BW$174*$G267,IF($D267>BW$14,0,IF((BW$14-$D267+1)>(1/$G267),0,BV267))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,95,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D270=K$14,K$174*$G270,IF($D270>K$14,0,IF((K$14-$D270+1)>(1/$G270),0,J270))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D270=BW$14,BW$174*$G270,IF($D270>BW$14,0,IF((BW$14-$D270+1)>(1/$G270),0,BV270))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,99,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D274=K$14,K$174*$G274,IF($D274>K$14,0,IF((K$14-$D274+1)>(1/$G274),0,J274))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D274=BW$14,BW$174*$G274,IF($D274>BW$14,0,IF((BW$14-$D274+1)>(1/$G274),0,BV274))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,101,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D276=K$14,K$174*$G276,IF($D276>K$14,0,IF((K$14-$D276+1)>(1/$G276),0,J276))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D276=BW$14,BW$174*$G276,IF($D276>BW$14,0,IF((BW$14-$D276+1)>(1/$G276),0,BV276))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574,2583.3838488911574]
[null,null,null,104,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D279=K$14,K$174*$G279,IF($D279>K$14,0,IF((K$14-$D279+1)>(1/$G279),0,J279))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D279=BW$14,BW$174*$G279,IF($D279>BW$14,0,IF((BW$14-$D279+1)>(1/$G279),0,BV279))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,108,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D283=K$14,K$174*$G283,IF($D283>K$14,0,IF((K$14-$D283+1)>(1/$G283),0,J283))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D283=BW$14,BW$174*$G283,IF($D283>BW$14,0,IF((BW$14-$D283+1)>(1/$G283),0,BV283))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,110,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D285=K$14,K$174*$G285,IF($D285>K$14,0,IF((K$14-$D285+1)>(1/$G285),0,J285))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D285=BW$14,BW$174*$G285,IF($D285>BW$14,0,IF((BW$14-$D285+1)>(1/$G285),0,BV285))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,113,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D288=K$14,K$174*$G288,IF($D288>K$14,0,IF((K$14-$D288+1)>(1/$G288),0,J288))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D288=BW$14,BW$174*$G288,IF($D288>BW$14,0,IF((BW$14-$D288+1)>(1/$G288),0,BV288))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,114,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D289=K$14,K$174*$G289,IF($D289>K$14,0,IF((K$14-$D289+1)>(1/$G289),0,J289))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D289=BW$14,BW$174*$G289,IF($D289>BW$14,0,IF((BW$14-$D289+1)>(1/$G289),0,BV289))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,117,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D292=K$14,K$174*$G292,IF($D292>K$14,0,IF((K$14-$D292+1)>(1/$G292),0,J292))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D292=BW$14,BW$174*$G292,IF($D292>BW$14,0,IF((BW$14-$D292+1)>(1/$G292),0,BV292))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,121,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D296=K$14,K$174*$G296,IF($D296>K$14,0,IF((K$14-$D296+1)>(1/$G296),0,J296))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D296=BW$14,BW$174*$G296,IF($D296>BW$14,0,IF((BW$14-$D296+1)>(1/$G296),0,BV296))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,123,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D298=K$14,K$174*$G298,IF($D298>K$14,0,IF((K$14-$D298+1)>(1/$G298),0,J298))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D298=BW$14,BW$174*$G298,IF($D298>BW$14,0,IF((BW$14-$D298+1)>(1/$G298),0,BV298))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,null,null,"Year",null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AP14","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,{"$f":"DB14","v":97},98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[null,null,null,"Calculation of depreciation (straight line)"]
[null,null,null,"Existing assets at start of period"]
[]
[null,null,null,"New assets"]
[null,null,null,"Depreciation for capex",null,null,"Depreciation rate"]
[null,null,null,{"$f":"D319+1","v":2},null,null,{"$f":"G319","v":3.3333333333333333E-2},null,null,0,{"$f":"IFERROR(IF($D320=K$14,K$317*$G320,IF($D320>K$14,0,IF((K$14-$D320+1)>(1/$G320),0,J320))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D320=BW$14,BW$317*$G320,IF($D320>BW$14,0,IF((BW$14-$D320+1)>(1/$G320),0,BV320))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D323=K$14,K$317*$G323,IF($D323>K$14,0,IF((K$14-$D323+1)>(1/$G323),0,J323))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D323=BW$14,BW$317*$G323,IF($D323>BW$14,0,IF((BW$14-$D323+1)>(1/$G323),0,BV323))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D327=K$14,K$317*$G327,IF($D327>K$14,0,IF((K$14-$D327+1)>(1/$G327),0,J327))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D327=BW$14,BW$317*$G327,IF($D327>BW$14,0,IF((BW$14-$D327+1)>(1/$G327),0,BV327))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D330=K$14,K$317*$G330,IF($D330>K$14,0,IF((K$14-$D330+1)>(1/$G330),0,J330))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D330=BW$14,BW$317*$G330,IF($D330>BW$14,0,IF((BW$14-$D330+1)>(1/$G330),0,BV330))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D331=K$14,K$317*$G331,IF($D331>K$14,0,IF((K$14-$D331+1)>(1/$G331),0,J331))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D331=BW$14,BW$317*$G331,IF($D331>BW$14,0,IF((BW$14-$D331+1)>(1/$G331),0,BV331))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D333=K$14,K$317*$G333,IF($D333>K$14,0,IF((K$14-$D333+1)>(1/$G333),0,J333))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D333=BW$14,BW$317*$G333,IF($D333>BW$14,0,IF((BW$14-$D333+1)>(1/$G333),0,BV333))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D336=K$14,K$317*$G336,IF($D336>K$14,0,IF((K$14-$D336+1)>(1/$G336),0,J336))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D336=BW$14,BW$317*$G336,IF($D336>BW$14,0,IF((BW$14-$D336+1)>(1/$G336),0,BV336))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D340=K$14,K$317*$G340,IF($D340>K$14,0,IF((K$14-$D340+1)>(1/$G340),0,J340))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D340=BW$14,BW$317*$G340,IF($D340>BW$14,0,IF((BW$14-$D340+1)>(1/$G340),0,BV340))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D342=K$14,K$317*$G342,IF($D342>K$14,0,IF((K$14-$D342+1)>(1/$G342),0,J342))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D342=BW$14,BW$317*$G342,IF($D342>BW$14,0,IF((BW$14-$D342+1)>(1/$G342),0,BV342))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,27,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D345=K$14,K$317*$G345,IF($D345>K$14,0,IF((K$14-$D345+1)>(1/$G345),0,J345))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D345=BW$14,BW$317*$G345,IF($D345>BW$14,0,IF((BW$14-$D345+1)>(1/$G345),0,BV345))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,31,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D349=K$14,K$317*$G349,IF($D349>K$14,0,IF((K$14-$D349+1)>(1/$G349),0,J349))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,0,0,0,0,0,{"$f":"IFERROR(IF($D349=BW$14,BW$317*$G349,IF($D349>BW$14,0,IF((BW$14-$D349+1)>(1/$G349),0,BV349))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D352=K$14,K$317*$G352,IF($D352>K$14,0,IF((K$14-$D352+1)>(1/$G352),0,J352))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D352=BW$14,BW$317*$G352,IF($D352>BW$14,0,IF((BW$14-$D352+1)>(1/$G352),0,BV352))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,35,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D353=K$14,K$317*$G353,IF($D353>K$14,0,IF((K$14-$D353+1)>(1/$G353),0,J353))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D353=BW$14,BW$317*$G353,IF($D353>BW$14,0,IF((BW$14-$D353+1)>(1/$G353),0,BV353))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,39,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D357=K$14,K$317*$G357,IF($D357>K$14,0,IF((K$14-$D357+1)>(1/$G357),0,J357))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D357=BW$14,BW$317*$G357,IF($D357>BW$14,0,IF((BW$14-$D357+1)>(1/$G357),0,BV357))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,40,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D358=K$14,K$317*$G358,IF($D358>K$14,0,IF((K$14-$D358+1)>(1/$G358),0,J358))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D358=BW$14,BW$317*$G358,IF($D358>BW$14,0,IF((BW$14-$D358+1)>(1/$G358),0,BV358))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,44,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D362=K$14,K$317*$G362,IF($D362>K$14,0,IF((K$14-$D362+1)>(1/$G362),0,J362))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D362=BW$14,BW$317*$G362,IF($D362>BW$14,0,IF((BW$14-$D362+1)>(1/$G362),0,BV362))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,47,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D365=K$14,K$317*$G365,IF($D365>K$14,0,IF((K$14-$D365+1)>(1/$G365),0,J365))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D365=BW$14,BW$317*$G365,IF($D365>BW$14,0,IF((BW$14-$D365+1)>(1/$G365),0,BV365))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D368=K$14,K$317*$G368,IF($D368>K$14,0,IF((K$14-$D368+1)>(1/$G368),0,J368))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D368=BW$14,BW$317*$G368,IF($D368>BW$14,0,IF((BW$14-$D368+1)>(1/$G368),0,BV368))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,53,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D371=K$14,K$317*$G371,IF($D371>K$14,0,IF((K$14-$D371+1)>(1/$G371),0,J371))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D371=BW$14,BW$317*$G371,IF($D371>BW$14,0,IF((BW$14-$D371+1)>(1/$G371),0,BV371))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,56,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D374=K$14,K$317*$G374,IF($D374>K$14,0,IF((K$14-$D374+1)>(1/$G374),0,J374))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D374=BW$14,BW$317*$G374,IF($D374>BW$14,0,IF((BW$14-$D374+1)>(1/$G374),0,BV374))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,57,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D375=K$14,K$317*$G375,IF($D375>K$14,0,IF((K$14-$D375+1)>(1/$G375),0,J375))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D375=BW$14,BW$317*$G375,IF($D375>BW$14,0,IF((BW$14-$D375+1)>(1/$G375),0,BV375))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,61,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D379=K$14,K$317*$G379,IF($D379>K$14,0,IF((K$14-$D379+1)>(1/$G379),0,J379))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,{"$f":"IFERROR(IF($D379=BW$14,BW$317*$G379,IF($D379>BW$14,0,IF((BW$14-$D379+1)>(1/$G379),0,BV379))),0)","v":1401.8361970727212},1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,62,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D380=K$14,K$317*$G380,IF($D380>K$14,0,IF((K$14-$D380+1)>(1/$G380),0,J380))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D380=BW$14,BW$317*$G380,IF($D380>BW$14,0,IF((BW$14-$D380+1)>(1/$G380),0,BV380))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,66,null,null,{"$f":"G383","v":3.3333333333333333E-2},null,null,0,{"$f":"IFERROR(IF($D384=K$14,K$317*$G384,IF($D384>K$14,0,IF((K$14-$D384+1)>(1/$G384),0,J384))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D384=BW$14,BW$317*$G384,IF($D384>BW$14,0,IF((BW$14-$D384+1)>(1/$G384),0,BV384))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,69,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D387=K$14,K$317*$G387,IF($D387>K$14,0,IF((K$14-$D387+1)>(1/$G387),0,J387))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D387=BW$14,BW$317*$G387,IF($D387>BW$14,0,IF((BW$14-$D387+1)>(1/$G387),0,BV387))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,72,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D390=K$14,K$317*$G390,IF($D390>K$14,0,IF((K$14-$D390+1)>(1/$G390),0,J390))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D390=BW$14,BW$317*$G390,IF($D390>BW$14,0,IF((BW$14-$D390+1)>(1/$G390),0,BV390))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,75,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D393=K$14,K$317*$G393,IF($D393>K$14,0,IF((K$14-$D393+1)>(1/$G393),0,J393))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D393=BW$14,BW$317*$G393,IF($D393>BW$14,0,IF((BW$14-$D393+1)>(1/$G393),0,BV393))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,78,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D396=K$14,K$317*$G396,IF($D396>K$14,0,IF((K$14-$D396+1)>(1/$G396),0,J396))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D396=BW$14,BW$317*$G396,IF($D396>BW$14,0,IF((BW$14-$D396+1)>(1/$G396),0,BV396))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,79,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D397=K$14,K$317*$G397,IF($D397>K$14,0,IF((K$14-$D397+1)>(1/$G397),0,J397))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D397=BW$14,BW$317*$G397,IF($D397>BW$14,0,IF((BW$14-$D397+1)>(1/$G397),0,BV397))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,82,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D400=K$14,K$317*$G400,IF($D400>K$14,0,IF((K$14-$D400+1)>(1/$G400),0,J400))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D400=BW$14,BW$317*$G400,IF($D400>BW$14,0,IF((BW$14-$D400+1)>(1/$G400),0,BV400))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,85,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D403=K$14,K$317*$G403,IF($D403>K$14,0,IF((K$14-$D403+1)>(1/$G403),0,J403))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D403=BW$14,BW$317*$G403,IF($D403>BW$14,0,IF((BW$14-$D403+1)>(1/$G403),0,BV403))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,88,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D406=K$14,K$317*$G406,IF($D406>K$14,0,IF((K$14-$D406+1)>(1/$G406),0,J406))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D406=BW$14,BW$317*$G406,IF($D406>BW$14,0,IF((BW$14-$D406+1)>(1/$G406),0,BV406))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,91,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D409=K$14,K$317*$G409,IF($D409>K$14,0,IF((K$14-$D409+1)>(1/$G409),0,J409))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D409=BW$14,BW$317*$G409,IF($D409>BW$14,0,IF((BW$14-$D409+1)>(1/$G409),0,BV409))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,1401.8361970727212,0,0,0,0,0]
[null,null,null,95,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D413=K$14,K$317*$G413,IF($D413>K$14,0,IF((K$14-$D413+1)>(1/$G413),0,J413))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D413=BW$14,BW$317*$G413,IF($D413>BW$14,0,IF((BW$14-$D413+1)>(1/$G413),0,BV413))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,96,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D414=K$14,K$317*$G414,IF($D414>K$14,0,IF((K$14-$D414+1)>(1/$G414),0,J414))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D414=BW$14,BW$317*$G414,IF($D414>BW$14,0,IF((BW$14-$D414+1)>(1/$G414),0,BV414))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,100,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D418=K$14,K$317*$G418,IF($D418>K$14,0,IF((K$14-$D418+1)>(1/$G418),0,J418))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D418=BW$14,BW$317*$G418,IF($D418>BW$14,0,IF((BW$14-$D418+1)>(1/$G418),0,BV418))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,101,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D419=K$14,K$317*$G419,IF($D419>K$14,0,IF((K$14-$D419+1)>(1/$G419),0,J419))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D419=BW$14,BW$317*$G419,IF($D419>BW$14,0,IF((BW$14-$D419+1)>(1/$G419),0,BV419))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,104,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D422=K$14,K$317*$G422,IF($D422>K$14,0,IF((K$14-$D422+1)>(1/$G422),0,J422))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D422=BW$14,BW$317*$G422,IF($D422>BW$14,0,IF((BW$14-$D422+1)>(1/$G422),0,BV422))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,107,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D425=K$14,K$317*$G425,IF($D425>K$14,0,IF((K$14-$D425+1)>(1/$G425),0,J425))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D425=BW$14,BW$317*$G425,IF($D425>BW$14,0,IF((BW$14-$D425+1)>(1/$G425),0,BV425))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,110,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D428=K$14,K$317*$G428,IF($D428>K$14,0,IF((K$14-$D428+1)>(1/$G428),0,J428))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D428=BW$14,BW$317*$G428,IF($D428>BW$14,0,IF((BW$14-$D428+1)>(1/$G428),0,BV428))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,113,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D431=K$14,K$317*$G431,IF($D431>K$14,0,IF((K$14-$D431+1)>(1/$G431),0,J431))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D431=BW$14,BW$317*$G431,IF($D431>BW$14,0,IF((BW$14-$D431+1)>(1/$G431),0,BV431))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,117,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D435=K$14,K$317*$G435,IF($D435>K$14,0,IF((K$14-$D435+1)>(1/$G435),0,J435))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D435=BW$14,BW$317*$G435,IF($D435>BW$14,0,IF((BW$14-$D435+1)>(1/$G435),0,BV435))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,118,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D436=K$14,K$317*$G436,IF($D436>K$14,0,IF((K$14-$D436+1)>(1/$G436),0,J436))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D436=BW$14,BW$317*$G436,IF($D436>BW$14,0,IF((BW$14-$D436+1)>(1/$G436),0,BV436))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,122,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D440=K$14,K$317*$G440,IF($D440>K$14,0,IF((K$14-$D440+1)>(1/$G440),0,J440))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D440=BW$14,BW$317*$G440,IF($D440>BW$14,0,IF((BW$14-$D440+1)>(1/$G440),0,BV440))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,123,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D441=K$14,K$317*$G441,IF($D441>K$14,0,IF((K$14-$D441+1)>(1/$G441),0,J441))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D441=BW$14,BW$317*$G441,IF($D441>BW$14,0,IF((BW$14-$D441+1)>(1/$G441),0,BV441))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"AFOC Depreciation (\"&'Common Inputs'!J9&\", $Nominal)\"","v":"AFOC Depreciation ($, $Nominal)"}]
[null,null,null,"New assets"]
[]
[null,null,null,{"$f":"D456+1","v":2},null,null,{"$f":"G456","v":1.2500000000000001E-2},null,null,{"$f":"IF($D457=J$14,J$454*$G457,0)","v":0},{"$f":"IFERROR(IF($D457=K$14,K$454*$G457,IF($D457>K$14,0,IF((K$14-$D457+1)>(1/$G457),0,J457))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D457=BW$14,BW$454*$G457,IF($D457>BW$14,0,IF((BW$14-$D457+1)>(1/$G457),0,BV457))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D460=K$14,K$454*$G460,IF($D460>K$14,0,IF((K$14-$D460+1)>(1/$G460),0,J460))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D460=BW$14,BW$454*$G460,IF($D460>BW$14,0,IF((BW$14-$D460+1)>(1/$G460),0,BV460))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D462=K$14,K$454*$G462,IF($D462>K$14,0,IF((K$14-$D462+1)>(1/$G462),0,J462))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D462=BW$14,BW$454*$G462,IF($D462>BW$14,0,IF((BW$14-$D462+1)>(1/$G462),0,BV462))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D463=K$14,K$454*$G463,IF($D463>K$14,0,IF((K$14-$D463+1)>(1/$G463),0,J463))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D463=BW$14,BW$454*$G463,IF($D463>BW$14,0,IF((BW$14-$D463+1)>(1/$G463),0,BV463))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D466=K$14,K$454*$G466,IF($D466>K$14,0,IF((K$14-$D466+1)>(1/$G466),0,J466))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D466=BW$14,BW$454*$G466,IF($D466>BW$14,0,IF((BW$14-$D466+1)>(1/$G466),0,BV466))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D470=K$14,K$454*$G470,IF($D470>K$14,0,IF((K$14-$D470+1)>(1/$G470),0,J470))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D470=BW$14,BW$454*$G470,IF($D470>BW$14,0,IF((BW$14-$D470+1)>(1/$G470),0,BV470))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D473=K$14,K$454*$G473,IF($D473>K$14,0,IF((K$14-$D473+1)>(1/$G473),0,J473))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D473=BW$14,BW$454*$G473,IF($D473>BW$14,0,IF((BW$14-$D473+1)>(1/$G473),0,BV473))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D475=K$14,K$454*$G475,IF($D475>K$14,0,IF((K$14-$D475+1)>(1/$G475),0,J475))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D475=BW$14,BW$454*$G475,IF($D475>BW$14,0,IF((BW$14-$D475+1)>(1/$G475),0,BV475))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D479=K$14,K$454*$G479,IF($D479>K$14,0,IF((K$14-$D479+1)>(1/$G479),0,J479))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D479=BW$14,BW$454*$G479,IF($D479>BW$14,0,IF((BW$14-$D479+1)>(1/$G479),0,BV479))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,27,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D482=K$14,K$454*$G482,IF($D482>K$14,0,IF((K$14-$D482+1)>(1/$G482),0,J482))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D482=BW$14,BW$454*$G482,IF($D482>BW$14,0,IF((BW$14-$D482+1)>(1/$G482),0,BV482))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,29,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D484=K$14,K$454*$G484,IF($D484>K$14,0,IF((K$14-$D484+1)>(1/$G484),0,J484))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D484=BW$14,BW$454*$G484,IF($D484>BW$14,0,IF((BW$14-$D484+1)>(1/$G484),0,BV484))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,30,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D485=K$14,K$454*$G485,IF($D485>K$14,0,IF((K$14-$D485+1)>(1/$G485),0,J485))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D485=BW$14,BW$454*$G485,IF($D485>BW$14,0,IF((BW$14-$D485+1)>(1/$G485),0,BV485))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D488=K$14,K$454*$G488,IF($D488>K$14,0,IF((K$14-$D488+1)>(1/$G488),0,J488))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D488=BW$14,BW$454*$G488,IF($D488>BW$14,0,IF((BW$14-$D488+1)>(1/$G488),0,BV488))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,37,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D492=K$14,K$454*$G492,IF($D492>K$14,0,IF((K$14-$D492+1)>(1/$G492),0,J492))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D492=BW$14,BW$454*$G492,IF($D492>BW$14,0,IF((BW$14-$D492+1)>(1/$G492),0,BV492))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,40,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D495=K$14,K$454*$G495,IF($D495>K$14,0,IF((K$14-$D495+1)>(1/$G495),0,J495))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D495=BW$14,BW$454*$G495,IF($D495>BW$14,0,IF((BW$14-$D495+1)>(1/$G495),0,BV495))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,42,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D497=K$14,K$454*$G497,IF($D497>K$14,0,IF((K$14-$D497+1)>(1/$G497),0,J497))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D497=BW$14,BW$454*$G497,IF($D497>BW$14,0,IF((BW$14-$D497+1)>(1/$G497),0,BV497))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D501=K$14,K$454*$G501,IF($D501>K$14,0,IF((K$14-$D501+1)>(1/$G501),0,J501))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D501=BW$14,BW$454*$G501,IF($D501>BW$14,0,IF((BW$14-$D501+1)>(1/$G501),0,BV501))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,49,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D504=K$14,K$454*$G504,IF($D504>K$14,0,IF((K$14-$D504+1)>(1/$G504),0,J504))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D504=BW$14,BW$454*$G504,IF($D504>BW$14,0,IF((BW$14-$D504+1)>(1/$G504),0,BV504))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D505=K$14,K$454*$G505,IF($D505>K$14,0,IF((K$14-$D505+1)>(1/$G505),0,J505))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D505=BW$14,BW$454*$G505,IF($D505>BW$14,0,IF((BW$14-$D505+1)>(1/$G505),0,BV505))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,53,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D508=K$14,K$454*$G508,IF($D508>K$14,0,IF((K$14-$D508+1)>(1/$G508),0,J508))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D508=BW$14,BW$454*$G508,IF($D508>BW$14,0,IF((BW$14-$D508+1)>(1/$G508),0,BV508))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,55,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D510=K$14,K$454*$G510,IF($D510>K$14,0,IF((K$14-$D510+1)>(1/$G510),0,J510))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D510=BW$14,BW$454*$G510,IF($D510>BW$14,0,IF((BW$14-$D510+1)>(1/$G510),0,BV510))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,59,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D514=K$14,K$454*$G514,IF($D514>K$14,0,IF((K$14-$D514+1)>(1/$G514),0,J514))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D514=BW$14,BW$454*$G514,IF($D514>BW$14,0,IF((BW$14-$D514+1)>(1/$G514),0,BV514))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,62,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D517=K$14,K$454*$G517,IF($D517>K$14,0,IF((K$14-$D517+1)>(1/$G517),0,J517))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D517=BW$14,BW$454*$G517,IF($D517>BW$14,0,IF((BW$14-$D517+1)>(1/$G517),0,BV517))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,64,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D519=K$14,K$454*$G519,IF($D519>K$14,0,IF((K$14-$D519+1)>(1/$G519),0,J519))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D519=BW$14,BW$454*$G519,IF($D519>BW$14,0,IF((BW$14-$D519+1)>(1/$G519),0,BV519))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,68,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D523=K$14,K$454*$G523,IF($D523>K$14,0,IF((K$14-$D523+1)>(1/$G523),0,J523))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D523=BW$14,BW$454*$G523,IF($D523>BW$14,0,IF((BW$14-$D523+1)>(1/$G523),0,BV523))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,71,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D526=K$14,K$454*$G526,IF($D526>K$14,0,IF((K$14-$D526+1)>(1/$G526),0,J526))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D526=BW$14,BW$454*$G526,IF($D526>BW$14,0,IF((BW$14-$D526+1)>(1/$G526),0,BV526))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,72,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D527=K$14,K$454*$G527,IF($D527>K$14,0,IF((K$14-$D527+1)>(1/$G527),0,J527))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D527=BW$14,BW$454*$G527,IF($D527>BW$14,0,IF((BW$14-$D527+1)>(1/$G527),0,BV527))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,75,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D530=K$14,K$454*$G530,IF($D530>K$14,0,IF((K$14-$D530+1)>(1/$G530),0,J530))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D530=BW$14,BW$454*$G530,IF($D530>BW$14,0,IF((BW$14-$D530+1)>(1/$G530),0,BV530))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,77,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D532=K$14,K$454*$G532,IF($D532>K$14,0,IF((K$14-$D532+1)>(1/$G532),0,J532))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D532=BW$14,BW$454*$G532,IF($D532>BW$14,0,IF((BW$14-$D532+1)>(1/$G532),0,BV532))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,81,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D536=K$14,K$454*$G536,IF($D536>K$14,0,IF((K$14-$D536+1)>(1/$G536),0,J536))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D536=BW$14,BW$454*$G536,IF($D536>BW$14,0,IF((BW$14-$D536+1)>(1/$G536),0,BV536))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,84,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D539=K$14,K$454*$G539,IF($D539>K$14,0,IF((K$14-$D539+1)>(1/$G539),0,J539))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D539=BW$14,BW$454*$G539,IF($D539>BW$14,0,IF((BW$14-$D539+1)>(1/$G539),0,BV539))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,86,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D541=K$14,K$454*$G541,IF($D541>K$14,0,IF((K$14-$D541+1)>(1/$G541),0,J541))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D541=BW$14,BW$454*$G541,IF($D541>BW$14,0,IF((BW$14-$D541+1)>(1/$G541),0,BV541))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,90,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D545=K$14,K$454*$G545,IF($D545>K$14,0,IF((K$14-$D545+1)>(1/$G545),0,J545))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D545=BW$14,BW$454*$G545,IF($D545>BW$14,0,IF((BW$14-$D545+1)>(1/$G545),0,BV545))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,93,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D548=K$14,K$454*$G548,IF($D548>K$14,0,IF((K$14-$D548+1)>(1/$G548),0,J548))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D548=BW$14,BW$454*$G548,IF($D548>BW$14,0,IF((BW$14-$D548+1)>(1/$G548),0,BV548))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,94,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D549=K$14,K$454*$G549,IF($D549>K$14,0,IF((K$14-$D549+1)>(1/$G549),0,J549))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D549=BW$14,BW$454*$G549,IF($D549>BW$14,0,IF((BW$14-$D549+1)>(1/$G549),0,BV549))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,97,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D552=K$14,K$454*$G552,IF($D552>K$14,0,IF((K$14-$D552+1)>(1/$G552),0,J552))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D552=BW$14,BW$454*$G552,IF($D552>BW$14,0,IF((BW$14-$D552+1)>(1/$G552),0,BV552))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,101,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D556=K$14,K$454*$G556,IF($D556>K$14,0,IF((K$14-$D556+1)>(1/$G556),0,J556))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D556=BW$14,BW$454*$G556,IF($D556>BW$14,0,IF((BW$14-$D556+1)>(1/$G556),0,BV556))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,103,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D558=K$14,K$454*$G558,IF($D558>K$14,0,IF((K$14-$D558+1)>(1/$G558),0,J558))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D558=BW$14,BW$454*$G558,IF($D558>BW$14,0,IF((BW$14-$D558+1)>(1/$G558),0,BV558))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,106,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D561=K$14,K$454*$G561,IF($D561>K$14,0,IF((K$14-$D561+1)>(1/$G561),0,J561))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D561=BW$14,BW$454*$G561,IF($D561>BW$14,0,IF((BW$14-$D561+1)>(1/$G561),0,BV561))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,110,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D565=K$14,K$454*$G565,IF($D565>K$14,0,IF((K$14-$D565+1)>(1/$G565),0,J565))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D565=BW$14,BW$454*$G565,IF($D565>BW$14,0,IF((BW$14-$D565+1)>(1/$G565),0,BV565))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,112,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D567=K$14,K$454*$G567,IF($D567>K$14,0,IF((K$14-$D567+1)>(1/$G567),0,J567))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D567=BW$14,BW$454*$G567,IF($D567>BW$14,0,IF((BW$14-$D567+1)>(1/$G567),0,BV567))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,115,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D570=K$14,K$454*$G570,IF($D570>K$14,0,IF((K$14-$D570+1)>(1/$G570),0,J570))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D570=BW$14,BW$454*$G570,IF($D570>BW$14,0,IF((BW$14-$D570+1)>(1/$G570),0,BV570))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,116,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D571=K$14,K$454*$G571,IF($D571>K$14,0,IF((K$14-$D571+1)>(1/$G571),0,J571))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D571=BW$14,BW$454*$G571,IF($D571>BW$14,0,IF((BW$14-$D571+1)>(1/$G571),0,BV571))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,119,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D574=K$14,K$454*$G574,IF($D574>K$14,0,IF((K$14-$D574+1)>(1/$G574),0,J574))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D574=BW$14,BW$454*$G574,IF($D574>BW$14,0,IF((BW$14-$D574+1)>(1/$G574),0,BV574))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,123,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D578=K$14,K$454*$G578,IF($D578>K$14,0,IF((K$14-$D578+1)>(1/$G578),0,J578))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D578=BW$14,BW$454*$G578,IF($D578>BW$14,0,IF((BW$14-$D578+1)>(1/$G578),0,BV578))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,125,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D580=K$14,K$454*$G580,IF($D580>K$14,0,IF((K$14-$D580+1)>(1/$G580),0,J580))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D580=BW$14,BW$454*$G580,IF($D580>BW$14,0,IF((BW$14-$D580+1)>(1/$G580),0,BV580))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,"Year",null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AP14","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,{"$f":"DB14","v":97},98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[]
[null,null,null,"Depreciation for capex",null,null,"Depreciation rate"]
[null,null,null,{"$f":"D591+1","v":3},null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D592=K$14,K$588*$G592,IF($D592>K$14,0,IF((K$14-$D592+1)>(1/$G592),0,J592))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D592=BW$14,BW$588*$G592,IF($D592>BW$14,0,IF((BW$14-$D592+1)>(1/$G592),0,BV592))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D593=K$14,K$588*$G593,IF($D593>K$14,0,IF((K$14-$D593+1)>(1/$G593),0,J593))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D593=BW$14,BW$588*$G593,IF($D593>BW$14,0,IF((BW$14-$D593+1)>(1/$G593),0,BV593))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D596=K$14,K$588*$G596,IF($D596>K$14,0,IF((K$14-$D596+1)>(1/$G596),0,J596))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D596=BW$14,BW$588*$G596,IF($D596>BW$14,0,IF((BW$14-$D596+1)>(1/$G596),0,BV596))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D600=K$14,K$588*$G600,IF($D600>K$14,0,IF((K$14-$D600+1)>(1/$G600),0,J600))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D600=BW$14,BW$588*$G600,IF($D600>BW$14,0,IF((BW$14-$D600+1)>(1/$G600),0,BV600))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D602=K$14,K$588*$G602,IF($D602>K$14,0,IF((K$14-$D602+1)>(1/$G602),0,J602))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D602=BW$14,BW$588*$G602,IF($D602>BW$14,0,IF((BW$14-$D602+1)>(1/$G602),0,BV602))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D605=K$14,K$588*$G605,IF($D605>K$14,0,IF((K$14-$D605+1)>(1/$G605),0,J605))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D605=BW$14,BW$588*$G605,IF($D605>BW$14,0,IF((BW$14-$D605+1)>(1/$G605),0,BV605))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D609=K$14,K$588*$G609,IF($D609>K$14,0,IF((K$14-$D609+1)>(1/$G609),0,J609))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D609=BW$14,BW$588*$G609,IF($D609>BW$14,0,IF((BW$14-$D609+1)>(1/$G609),0,BV609))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D612=K$14,K$588*$G612,IF($D612>K$14,0,IF((K$14-$D612+1)>(1/$G612),0,J612))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D612=BW$14,BW$588*$G612,IF($D612>BW$14,0,IF((BW$14-$D612+1)>(1/$G612),0,BV612))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D613=K$14,K$588*$G613,IF($D613>K$14,0,IF((K$14-$D613+1)>(1/$G613),0,J613))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D613=BW$14,BW$588*$G613,IF($D613>BW$14,0,IF((BW$14-$D613+1)>(1/$G613),0,BV613))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,26,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D615=K$14,K$588*$G615,IF($D615>K$14,0,IF((K$14-$D615+1)>(1/$G615),0,J615))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D615=BW$14,BW$588*$G615,IF($D615>BW$14,0,IF((BW$14-$D615+1)>(1/$G615),0,BV615))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,29,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D618=K$14,K$588*$G618,IF($D618>K$14,0,IF((K$14-$D618+1)>(1/$G618),0,J618))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D618=BW$14,BW$588*$G618,IF($D618>BW$14,0,IF((BW$14-$D618+1)>(1/$G618),0,BV618))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D622=K$14,K$588*$G622,IF($D622>K$14,0,IF((K$14-$D622+1)>(1/$G622),0,J622))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D622=BW$14,BW$588*$G622,IF($D622>BW$14,0,IF((BW$14-$D622+1)>(1/$G622),0,BV622))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,35,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D624=K$14,K$588*$G624,IF($D624>K$14,0,IF((K$14-$D624+1)>(1/$G624),0,J624))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D624=BW$14,BW$588*$G624,IF($D624>BW$14,0,IF((BW$14-$D624+1)>(1/$G624),0,BV624))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,38,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D627=K$14,K$588*$G627,IF($D627>K$14,0,IF((K$14-$D627+1)>(1/$G627),0,J627))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D627=BW$14,BW$588*$G627,IF($D627>BW$14,0,IF((BW$14-$D627+1)>(1/$G627),0,BV627))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,42,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D631=K$14,K$588*$G631,IF($D631>K$14,0,IF((K$14-$D631+1)>(1/$G631),0,J631))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D631=BW$14,BW$588*$G631,IF($D631>BW$14,0,IF((BW$14-$D631+1)>(1/$G631),0,BV631))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,45,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D634=K$14,K$588*$G634,IF($D634>K$14,0,IF((K$14-$D634+1)>(1/$G634),0,J634))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D634=BW$14,BW$588*$G634,IF($D634>BW$14,0,IF((BW$14-$D634+1)>(1/$G634),0,BV634))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D635=K$14,K$588*$G635,IF($D635>K$14,0,IF((K$14-$D635+1)>(1/$G635),0,J635))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D635=BW$14,BW$588*$G635,IF($D635>BW$14,0,IF((BW$14-$D635+1)>(1/$G635),0,BV635))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,48,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D637=K$14,K$588*$G637,IF($D637>K$14,0,IF((K$14-$D637+1)>(1/$G637),0,J637))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D637=BW$14,BW$588*$G637,IF($D637>BW$14,0,IF((BW$14-$D637+1)>(1/$G637),0,BV637))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,51,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D640=K$14,K$588*$G640,IF($D640>K$14,0,IF((K$14-$D640+1)>(1/$G640),0,J640))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D640=BW$14,BW$588*$G640,IF($D640>BW$14,0,IF((BW$14-$D640+1)>(1/$G640),0,BV640))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,55,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D644=K$14,K$588*$G644,IF($D644>K$14,0,IF((K$14-$D644+1)>(1/$G644),0,J644))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D644=BW$14,BW$588*$G644,IF($D644>BW$14,0,IF((BW$14-$D644+1)>(1/$G644),0,BV644))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,58,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D647=K$14,K$588*$G647,IF($D647>K$14,0,IF((K$14-$D647+1)>(1/$G647),0,J647))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D647=BW$14,BW$588*$G647,IF($D647>BW$14,0,IF((BW$14-$D647+1)>(1/$G647),0,BV647))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,61,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D650=K$14,K$588*$G650,IF($D650>K$14,0,IF((K$14-$D650+1)>(1/$G650),0,J650))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D650=BW$14,BW$588*$G650,IF($D650>BW$14,0,IF((BW$14-$D650+1)>(1/$G650),0,BV650))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,64,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D653=K$14,K$588*$G653,IF($D653>K$14,0,IF((K$14-$D653+1)>(1/$G653),0,J653))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D653=BW$14,BW$588*$G653,IF($D653>BW$14,0,IF((BW$14-$D653+1)>(1/$G653),0,BV653))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D655+1","v":67},null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D656=K$14,K$588*$G656,IF($D656>K$14,0,IF((K$14-$D656+1)>(1/$G656),0,J656))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D656=BW$14,BW$588*$G656,IF($D656>BW$14,0,IF((BW$14-$D656+1)>(1/$G656),0,BV656))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,68,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D657=K$14,K$588*$G657,IF($D657>K$14,0,IF((K$14-$D657+1)>(1/$G657),0,J657))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D657=BW$14,BW$588*$G657,IF($D657>BW$14,0,IF((BW$14-$D657+1)>(1/$G657),0,BV657))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,72,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D661=K$14,K$588*$G661,IF($D661>K$14,0,IF((K$14-$D661+1)>(1/$G661),0,J661))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D661=BW$14,BW$588*$G661,IF($D661>BW$14,0,IF((BW$14-$D661+1)>(1/$G661),0,BV661))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,73,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D662=K$14,K$588*$G662,IF($D662>K$14,0,IF((K$14-$D662+1)>(1/$G662),0,J662))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D662=BW$14,BW$588*$G662,IF($D662>BW$14,0,IF((BW$14-$D662+1)>(1/$G662),0,BV662))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,77,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D666=K$14,K$588*$G666,IF($D666>K$14,0,IF((K$14-$D666+1)>(1/$G666),0,J666))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D666=BW$14,BW$588*$G666,IF($D666>BW$14,0,IF((BW$14-$D666+1)>(1/$G666),0,BV666))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,80,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D669=K$14,K$588*$G669,IF($D669>K$14,0,IF((K$14-$D669+1)>(1/$G669),0,J669))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D669=BW$14,BW$588*$G669,IF($D669>BW$14,0,IF((BW$14-$D669+1)>(1/$G669),0,BV669))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,83,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D672=K$14,K$588*$G672,IF($D672>K$14,0,IF((K$14-$D672+1)>(1/$G672),0,J672))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D672=BW$14,BW$588*$G672,IF($D672>BW$14,0,IF((BW$14-$D672+1)>(1/$G672),0,BV672))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,86,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D675=K$14,K$588*$G675,IF($D675>K$14,0,IF((K$14-$D675+1)>(1/$G675),0,J675))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D675=BW$14,BW$588*$G675,IF($D675>BW$14,0,IF((BW$14-$D675+1)>(1/$G675),0,BV675))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,89,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D678=K$14,K$588*$G678,IF($D678>K$14,0,IF((K$14-$D678+1)>(1/$G678),0,J678))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D678=BW$14,BW$588*$G678,IF($D678>BW$14,0,IF((BW$14-$D678+1)>(1/$G678),0,BV678))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,90,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D679=K$14,K$588*$G679,IF($D679>K$14,0,IF((K$14-$D679+1)>(1/$G679),0,J679))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D679=BW$14,BW$588*$G679,IF($D679>BW$14,0,IF((BW$14-$D679+1)>(1/$G679),0,BV679))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,94,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D683=K$14,K$588*$G683,IF($D683>K$14,0,IF((K$14-$D683+1)>(1/$G683),0,J683))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D683=BW$14,BW$588*$G683,IF($D683>BW$14,0,IF((BW$14-$D683+1)>(1/$G683),0,BV683))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,95,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D684=K$14,K$588*$G684,IF($D684>K$14,0,IF((K$14-$D684+1)>(1/$G684),0,J684))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D684=BW$14,BW$588*$G684,IF($D684>BW$14,0,IF((BW$14-$D684+1)>(1/$G684),0,BV684))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,99,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D688=K$14,K$588*$G688,IF($D688>K$14,0,IF((K$14-$D688+1)>(1/$G688),0,J688))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D688=BW$14,BW$588*$G688,IF($D688>BW$14,0,IF((BW$14-$D688+1)>(1/$G688),0,BV688))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,102,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D691=K$14,K$588*$G691,IF($D691>K$14,0,IF((K$14-$D691+1)>(1/$G691),0,J691))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D691=BW$14,BW$588*$G691,IF($D691>BW$14,0,IF((BW$14-$D691+1)>(1/$G691),0,BV691))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,106,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D695=K$14,K$588*$G695,IF($D695>K$14,0,IF((K$14-$D695+1)>(1/$G695),0,J695))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D695=BW$14,BW$588*$G695,IF($D695>BW$14,0,IF((BW$14-$D695+1)>(1/$G695),0,BV695))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,107,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D696=K$14,K$588*$G696,IF($D696>K$14,0,IF((K$14-$D696+1)>(1/$G696),0,J696))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D696=BW$14,BW$588*$G696,IF($D696>BW$14,0,IF((BW$14-$D696+1)>(1/$G696),0,BV696))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,111,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D700=K$14,K$588*$G700,IF($D700>K$14,0,IF((K$14-$D700+1)>(1/$G700),0,J700))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D700=BW$14,BW$588*$G700,IF($D700>BW$14,0,IF((BW$14-$D700+1)>(1/$G700),0,BV700))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,112,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D701=K$14,K$588*$G701,IF($D701>K$14,0,IF((K$14-$D701+1)>(1/$G701),0,J701))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D701=BW$14,BW$588*$G701,IF($D701>BW$14,0,IF((BW$14-$D701+1)>(1/$G701),0,BV701))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,115,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D704=K$14,K$588*$G704,IF($D704>K$14,0,IF((K$14-$D704+1)>(1/$G704),0,J704))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D704=BW$14,BW$588*$G704,IF($D704>BW$14,0,IF((BW$14-$D704+1)>(1/$G704),0,BV704))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,118,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D707=K$14,K$588*$G707,IF($D707>K$14,0,IF((K$14-$D707+1)>(1/$G707),0,J707))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D707=BW$14,BW$588*$G707,IF($D707>BW$14,0,IF((BW$14-$D707+1)>(1/$G707),0,BV707))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,121,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D710=K$14,K$588*$G710,IF($D710>K$14,0,IF((K$14-$D710+1)>(1/$G710),0,J710))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D710=BW$14,BW$588*$G710,IF($D710>BW$14,0,IF((BW$14-$D710+1)>(1/$G710),0,BV710))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,124,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D713=K$14,K$588*$G713,IF($D713>K$14,0,IF((K$14-$D713+1)>(1/$G713),0,J713))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D713=BW$14,BW$588*$G713,IF($D713>BW$14,0,IF((BW$14-$D713+1)>(1/$G713),0,BV713))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,{"$f":"E9","v":"Pipes"}]
[null,null,null,"Calculation of depreciation (straight line)"]
[]
[null,null,null,"New assets"]
[null,null,null,null,null,null,null,null,null,{"$f":"J15","v":0},{"$f":"K15*(1+'Common Inputs'!K$14)^J720","v":0},{"$f":"L15*(1+'Common Inputs'!L$14)^K720","v":0},{"$f":"M15*(1+'Common Inputs'!M$14)^L720","v":0},{"$f":"N15*(1+'Common Inputs'!N$14)^M720","v":0},{"$f":"O15*(1+'Common Inputs'!O$14)^N720","v":0},{"$f":"P15*(1+'Common Inputs'!P$14)^O720","v":0},{"$f":"Q15*(1+'Common Inputs'!Q$14)^P720","v":0},{"$f":"R15*(1+'Common Inputs'!R$14)^Q720","v":0},{"$f":"S15*(1+'Common Inputs'!S$14)^R720","v":0},{"$f":"T15*(1+'Common Inputs'!T$14)^S720","v":0},{"$f":"U15*(1+'Common Inputs'!U$14)^T720","v":0},{"$f":"V15*(1+'Common Inputs'!V$14)^U720","v":0},{"$f":"W15*(1+'Common Inputs'!W$14)^V720","v":0},{"$f":"X15*(1+'Common Inputs'!X$14)^W720","v":0},{"$f":"Y15*(1+'Common Inputs'!Y$14)^X720","v":0},{"$f":"Z15*(1+'Common Inputs'!Z$14)^Y720","v":0},{"$f":"AA15*(1+'Common Inputs'!AA$14)^Z720","v":0},{"$f":"AB15*(1+'Common Inputs'!AB$14)^AA720","v":0},{"$f":"AC15*(1+'Common Inputs'!AC$14)^AB720","v":0},{"$f":"AD15*(1+'Common Inputs'!AD$14)^AC720","v":0},{"$f":"AE15*(1+'Common Inputs'!AE$14)^AD720","v":0},{"$f":"AF15*(1+'Common Inputs'!AF$14)^AE720","v":0},{"$f":"AG15*(1+'Common Inputs'!AG$14)^AF720","v":0},{"$f":"AH15*(1+'Common Inputs'!AH$14)^AG720","v":0},{"$f":"AI15*(1+'Common Inputs'!AI$14)^AH720","v":0},{"$f":"AJ15*(1+'Common Inputs'!AJ$14)^AI720","v":0},{"$f":"AK15*(1+'Common Inputs'!AK$14)^AJ720","v":0},{"$f":"AL15*(1+'Common Inputs'!AL$14)^AK720","v":0},{"$f":"AM15*(1+'Common Inputs'!AM$14)^AL720","v":0},{"$f":"AN15*(1+'Common Inputs'!AN$14)^AM720","v":0},{"$f":"AO15*(1+'Common Inputs'!AO$14)^AN720","v":0},{"$f":"AP15*(1+'Common Inputs'!AP$14)^AO720","v":0},{"$f":"AQ15*(1+'Common Inputs'!AQ$14)^AP720","v":0},{"$f":"AR15*(1+'Common Inputs'!AR$14)^AQ720","v":0},{"$f":"AS15*(1+'Common Inputs'!AS$14)^AR720","v":0},{"$f":"AT15*(1+'Common Inputs'!AT$14)^AS720","v":0},{"$f":"AU15*(1+'Common Inputs'!AU$14)^AT720","v":0},{"$f":"AV15*(1+'Common Inputs'!AV$14)^AU720","v":0},{"$f":"AW15*(1+'Common Inputs'!AW$14)^AV720","v":0},{"$f":"AX15*(1+'Common Inputs'!AX$14)^AW720","v":0},{"$f":"AY15*(1+'Common Inputs'!AY$14)^AX720","v":0},{"$f":"AZ15*(1+'Common Inputs'!AZ$14)^AY720","v":0},{"$f":"BA15*(1+'Common Inputs'!BA$14)^AZ720","v":0},{"$f":"BB15*(1+'Common Inputs'!BB$14)^BA720","v":0},{"$f":"BC15*(1+'Common Inputs'!BC$14)^BB720","v":0},{"$f":"BD15*(1+'Common Inputs'!BD$14)^BC720","v":0},{"$f":"BE15*(1+'Common Inputs'!BE$14)^BD720","v":0},{"$f":"BF15*(1+'Common Inputs'!BF$14)^BE720","v":0},{"$f":"BG15*(1+'Common Inputs'!BG$14)^BF720","v":0},{"$f":"BH15*(1+'Common Inputs'!BH$14)^BG720","v":0},{"$f":"BI15*(1+'Common Inputs'!BI$14)^BH720","v":0},{"$f":"BJ15*(1+'Common Inputs'!BJ$14)^BI720","v":0},{"$f":"BK15*(1+'Common Inputs'!BK$14)^BJ720","v":0},{"$f":"BL15*(1+'Common Inputs'!BL$14)^BK720","v":0},{"$f":"BM15*(1+'Common Inputs'!BM$14)^BL720","v":0},{"$f":"BN15*(1+'Common Inputs'!BN$14)^BM720","v":0},{"$f":"BO15*(1+'Common Inputs'!BO$14)^BN720","v":0},{"$f":"BP15*(1+'Common Inputs'!BP$14)^BO720","v":0},{"$f":"BQ15*(1+'Common Inputs'!BQ$14)^BP720","v":0},{"$f":"BR15*(1+'Common Inputs'!BR$14)^BQ720","v":0},{"$f":"BS15*(1+'Common Inputs'!BS$14)^BR720","v":0},{"$f":"BT15*(1+'Common Inputs'!BT$14)^BS720","v":0},{"$f":"BU15*(1+'Common Inputs'!BU$14)^BT720","v":0},{"$f":"BV15*(1+'Common Inputs'!BV$14)^BU720","v":0},{"$f":"BW15*(1+'Common Inputs'!BW$14)^BV720","v":0},{"$f":"BX15*(1+'Common Inputs'!BX$14)^BW720","v":0},{"$f":"BY15*(1+'Common Inputs'!BY$14)^BX720","v":0},{"$f":"BZ15*(1+'Common Inputs'!BZ$14)^BY720","v":0},{"$f":"CA15*(1+'Common Inputs'!CA$14)^BZ720","v":0},{"$f":"CB15*(1+'Common Inputs'!CB$14)^CA720","v":0},{"$f":"CC15*(1+'Common Inputs'!CC$14)^CB720","v":0},{"$f":"CD15*(1+'Common Inputs'!CD$14)^CC720","v":0},{"$f":"CE15*(1+'Common Inputs'!CE$14)^CD720","v":0},{"$f":"CF15*(1+'Common Inputs'!CF$14)^CE720","v":0},{"$f":"CG15*(1+'Common Inputs'!CG$14)^CF720","v":0},{"$f":"CH15*(1+'Common Inputs'!CH$14)^CG720","v":0},{"$f":"CI15*(1+'Common Inputs'!CI$14)^CH720","v":0},{"$f":"CJ15*(1+'Common Inputs'!CJ$14)^CI720","v":0},{"$f":"CK15*(1+'Common Inputs'!CK$14)^CJ720","v":0},{"$f":"CL15*(1+'Common Inputs'!CL$14)^CK720","v":0},{"$f":"CM15*(1+'Common Inputs'!CM$14)^CL720","v":0},{"$f":"CN15*(1+'Common Inputs'!CN$14)^CM720","v":0},{"$f":"CO15*(1+'Common Inputs'!CO$14)^CN720","v":0},{"$f":"CP15*(1+'Common Inputs'!CP$14)^CO720","v":0},{"$f":"CQ15*(1+'Common Inputs'!CQ$14)^CP720","v":0},{"$f":"CR15*(1+'Common Inputs'!CR$14)^CQ720","v":0},{"$f":"CS15*(1+'Common Inputs'!CS$14)^CR720","v":0},{"$f":"CT15*(1+'Common Inputs'!CT$14)^CS720","v":0},{"$f":"CU15*(1+'Common Inputs'!CU$14)^CT720","v":0},{"$f":"CV15*(1+'Common Inputs'!CV$14)^CU720","v":0},{"$f":"CW15*(1+'Common Inputs'!CW$14)^CV720","v":0},{"$f":"CX15*(1+'Common Inputs'!CX$14)^CW720","v":0},{"$f":"CY15*(1+'Common Inputs'!CY$14)^CX720","v":0},{"$f":"CZ15*(1+'Common Inputs'!CZ$14)^CY720","v":0},{"$f":"DA15*(1+'Common Inputs'!DA$14)^CZ720","v":0},{"$f":"DB15*(1+'Common Inputs'!DB$14)^DA720","v":0},{"$f":"DC15*(1+'Common Inputs'!DC$14)^DB720","v":0},{"$f":"DD15*(1+'Common Inputs'!DD$14)^DC720","v":0},{"$f":"DE15*(1+'Common Inputs'!DE$14)^DD720","v":0},{"$f":"DF15*(1+'Common Inputs'!DF$14)^DE720","v":3051936.4016715284},{"$f":"DG15*(1+'Common Inputs'!DG$14)^DF720","v":0},{"$f":"DH15*(1+'Common Inputs'!DH$14)^DG720","v":0},{"$f":"DI15*(1+'Common Inputs'!DI$14)^DH720","v":0},{"$f":"DJ15*(1+'Common Inputs'!DJ$14)^DI720","v":0},{"$f":"DK15*(1+'Common Inputs'!DK$14)^DJ720","v":0},{"$f":"DL15*(1+'Common Inputs'!DL$14)^DK720","v":0},{"$f":"DM15*(1+'Common Inputs'!DM$14)^DL720","v":0},{"$f":"DN15*(1+'Common Inputs'!DN$14)^DM720","v":0},{"$f":"DO15*(1+'Common Inputs'!DO$14)^DN720","v":0},{"$f":"DP15*(1+'Common Inputs'!DP$14)^DO720","v":0},{"$f":"DQ15*(1+'Common Inputs'!DQ$14)^DP720","v":0},{"$f":"DR15*(1+'Common Inputs'!DR$14)^DQ720","v":0},{"$f":"DS15*(1+'Common Inputs'!DS$14)^DR720","v":0},{"$f":"DT15*(1+'Common Inputs'!DT$14)^DS720","v":0},{"$f":"DU15*(1+'Common Inputs'!DU$14)^DT720","v":0},{"$f":"DV15*(1+'Common Inputs'!DV$14)^DU720","v":0},{"$f":"DW15*(1+'Common Inputs'!DW$14)^DV720","v":0},{"$f":"DX15*(1+'Common Inputs'!DX$14)^DW720","v":0},{"$f":"DY15*(1+'Common Inputs'!DY$14)^DX720","v":0},{"$f":"DZ15*(1+'Common Inputs'!DZ$14)^DY720","v":0},{"$f":"EA15*(1+'Common Inputs'!EA$14)^DZ720","v":0},{"$f":"EB15*(1+'Common Inputs'!EB$14)^EA720","v":0},{"$f":"EC15*(1+'Common Inputs'!EC$14)^EB720","v":0},{"$f":"ED15*(1+'Common Inputs'!ED$14)^EC720","v":0}]
[null,null,null,{"$f":"D734+1","v":2},null,null,{"$f":"G734","v":1.2500000000000001E-2},null,null,{"$f":"IF($D735=J$14,J$732*$G735,0)","v":0},{"$f":"IFERROR(IF($D735=K$14,K$732*$G735,IF($D735>K$14,0,IF((K$14-$D735+1)>(1/$G735),0,J735))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D735=BW$14,BW$732*$G735,IF($D735>BW$14,0,IF((BW$14-$D735+1)>(1/$G735),0,BV735))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D739=K$14,K$732*$G739,IF($D739>K$14,0,IF((K$14-$D739+1)>(1/$G739),0,J739))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D739=BW$14,BW$732*$G739,IF($D739>BW$14,0,IF((BW$14-$D739+1)>(1/$G739),0,BV739))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D740=K$14,K$732*$G740,IF($D740>K$14,0,IF((K$14-$D740+1)>(1/$G740),0,J740))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D740=BW$14,BW$732*$G740,IF($D740>BW$14,0,IF((BW$14-$D740+1)>(1/$G740),0,BV740))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D744=K$14,K$732*$G744,IF($D744>K$14,0,IF((K$14-$D744+1)>(1/$G744),0,J744))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D744=BW$14,BW$732*$G744,IF($D744>BW$14,0,IF((BW$14-$D744+1)>(1/$G744),0,BV744))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D745=K$14,K$732*$G745,IF($D745>K$14,0,IF((K$14-$D745+1)>(1/$G745),0,J745))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D745=BW$14,BW$732*$G745,IF($D745>BW$14,0,IF((BW$14-$D745+1)>(1/$G745),0,BV745))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D748=K$14,K$732*$G748,IF($D748>K$14,0,IF((K$14-$D748+1)>(1/$G748),0,J748))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D748=BW$14,BW$732*$G748,IF($D748>BW$14,0,IF((BW$14-$D748+1)>(1/$G748),0,BV748))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D752=K$14,K$732*$G752,IF($D752>K$14,0,IF((K$14-$D752+1)>(1/$G752),0,J752))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D752=BW$14,BW$732*$G752,IF($D752>BW$14,0,IF((BW$14-$D752+1)>(1/$G752),0,BV752))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D755=K$14,K$732*$G755,IF($D755>K$14,0,IF((K$14-$D755+1)>(1/$G755),0,J755))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D755=BW$14,BW$732*$G755,IF($D755>BW$14,0,IF((BW$14-$D755+1)>(1/$G755),0,BV755))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D757=K$14,K$732*$G757,IF($D757>K$14,0,IF((K$14-$D757+1)>(1/$G757),0,J757))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D757=BW$14,BW$732*$G757,IF($D757>BW$14,0,IF((BW$14-$D757+1)>(1/$G757),0,BV757))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,28,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D761=K$14,K$732*$G761,IF($D761>K$14,0,IF((K$14-$D761+1)>(1/$G761),0,J761))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D761=BW$14,BW$732*$G761,IF($D761>BW$14,0,IF((BW$14-$D761+1)>(1/$G761),0,BV761))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,31,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D764=K$14,K$732*$G764,IF($D764>K$14,0,IF((K$14-$D764+1)>(1/$G764),0,J764))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D764=BW$14,BW$732*$G764,IF($D764>BW$14,0,IF((BW$14-$D764+1)>(1/$G764),0,BV764))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D766=K$14,K$732*$G766,IF($D766>K$14,0,IF((K$14-$D766+1)>(1/$G766),0,J766))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D766=BW$14,BW$732*$G766,IF($D766>BW$14,0,IF((BW$14-$D766+1)>(1/$G766),0,BV766))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D767=K$14,K$732*$G767,IF($D767>K$14,0,IF((K$14-$D767+1)>(1/$G767),0,J767))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D767=BW$14,BW$732*$G767,IF($D767>BW$14,0,IF((BW$14-$D767+1)>(1/$G767),0,BV767))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,37,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D770=K$14,K$732*$G770,IF($D770>K$14,0,IF((K$14-$D770+1)>(1/$G770),0,J770))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D770=BW$14,BW$732*$G770,IF($D770>BW$14,0,IF((BW$14-$D770+1)>(1/$G770),0,BV770))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,41,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D774=K$14,K$732*$G774,IF($D774>K$14,0,IF((K$14-$D774+1)>(1/$G774),0,J774))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D774=BW$14,BW$732*$G774,IF($D774>BW$14,0,IF((BW$14-$D774+1)>(1/$G774),0,BV774))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,44,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D777=K$14,K$732*$G777,IF($D777>K$14,0,IF((K$14-$D777+1)>(1/$G777),0,J777))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D777=BW$14,BW$732*$G777,IF($D777>BW$14,0,IF((BW$14-$D777+1)>(1/$G777),0,BV777))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D779=K$14,K$732*$G779,IF($D779>K$14,0,IF((K$14-$D779+1)>(1/$G779),0,J779))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D779=BW$14,BW$732*$G779,IF($D779>BW$14,0,IF((BW$14-$D779+1)>(1/$G779),0,BV779))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D783=K$14,K$732*$G783,IF($D783>K$14,0,IF((K$14-$D783+1)>(1/$G783),0,J783))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D783=BW$14,BW$732*$G783,IF($D783>BW$14,0,IF((BW$14-$D783+1)>(1/$G783),0,BV783))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,53,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D786=K$14,K$732*$G786,IF($D786>K$14,0,IF((K$14-$D786+1)>(1/$G786),0,J786))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D786=BW$14,BW$732*$G786,IF($D786>BW$14,0,IF((BW$14-$D786+1)>(1/$G786),0,BV786))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,55,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D788=K$14,K$732*$G788,IF($D788>K$14,0,IF((K$14-$D788+1)>(1/$G788),0,J788))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D788=BW$14,BW$732*$G788,IF($D788>BW$14,0,IF((BW$14-$D788+1)>(1/$G788),0,BV788))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,56,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D789=K$14,K$732*$G789,IF($D789>K$14,0,IF((K$14-$D789+1)>(1/$G789),0,J789))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D789=BW$14,BW$732*$G789,IF($D789>BW$14,0,IF((BW$14-$D789+1)>(1/$G789),0,BV789))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,59,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D792=K$14,K$732*$G792,IF($D792>K$14,0,IF((K$14-$D792+1)>(1/$G792),0,J792))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D792=BW$14,BW$732*$G792,IF($D792>BW$14,0,IF((BW$14-$D792+1)>(1/$G792),0,BV792))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,63,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D796=K$14,K$732*$G796,IF($D796>K$14,0,IF((K$14-$D796+1)>(1/$G796),0,J796))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D796=BW$14,BW$732*$G796,IF($D796>BW$14,0,IF((BW$14-$D796+1)>(1/$G796),0,BV796))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,66,null,null,{"$f":"G798","v":1.2500000000000001E-2},null,null,{"$f":"IF($D799=J$14,J$732*$G799,0)","v":0},{"$f":"IFERROR(IF($D799=K$14,K$732*$G799,IF($D799>K$14,0,IF((K$14-$D799+1)>(1/$G799),0,J799))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D799=BW$14,BW$732*$G799,IF($D799>BW$14,0,IF((BW$14-$D799+1)>(1/$G799),0,BV799))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,68,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D801=K$14,K$732*$G801,IF($D801>K$14,0,IF((K$14-$D801+1)>(1/$G801),0,J801))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D801=BW$14,BW$732*$G801,IF($D801>BW$14,0,IF((BW$14-$D801+1)>(1/$G801),0,BV801))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,72,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D805=K$14,K$732*$G805,IF($D805>K$14,0,IF((K$14-$D805+1)>(1/$G805),0,J805))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D805=BW$14,BW$732*$G805,IF($D805>BW$14,0,IF((BW$14-$D805+1)>(1/$G805),0,BV805))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,75,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D808=K$14,K$732*$G808,IF($D808>K$14,0,IF((K$14-$D808+1)>(1/$G808),0,J808))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D808=BW$14,BW$732*$G808,IF($D808>BW$14,0,IF((BW$14-$D808+1)>(1/$G808),0,BV808))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,76,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D809=K$14,K$732*$G809,IF($D809>K$14,0,IF((K$14-$D809+1)>(1/$G809),0,J809))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D809=BW$14,BW$732*$G809,IF($D809>BW$14,0,IF((BW$14-$D809+1)>(1/$G809),0,BV809))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,79,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D812=K$14,K$732*$G812,IF($D812>K$14,0,IF((K$14-$D812+1)>(1/$G812),0,J812))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D812=BW$14,BW$732*$G812,IF($D812>BW$14,0,IF((BW$14-$D812+1)>(1/$G812),0,BV812))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,81,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D814=K$14,K$732*$G814,IF($D814>K$14,0,IF((K$14-$D814+1)>(1/$G814),0,J814))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D814=BW$14,BW$732*$G814,IF($D814>BW$14,0,IF((BW$14-$D814+1)>(1/$G814),0,BV814))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,85,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D818=K$14,K$732*$G818,IF($D818>K$14,0,IF((K$14-$D818+1)>(1/$G818),0,J818))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D818=BW$14,BW$732*$G818,IF($D818>BW$14,0,IF((BW$14-$D818+1)>(1/$G818),0,BV818))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,88,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D821=K$14,K$732*$G821,IF($D821>K$14,0,IF((K$14-$D821+1)>(1/$G821),0,J821))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D821=BW$14,BW$732*$G821,IF($D821>BW$14,0,IF((BW$14-$D821+1)>(1/$G821),0,BV821))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,90,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D823=K$14,K$732*$G823,IF($D823>K$14,0,IF((K$14-$D823+1)>(1/$G823),0,J823))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D823=BW$14,BW$732*$G823,IF($D823>BW$14,0,IF((BW$14-$D823+1)>(1/$G823),0,BV823))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,94,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D827=K$14,K$732*$G827,IF($D827>K$14,0,IF((K$14-$D827+1)>(1/$G827),0,J827))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D827=BW$14,BW$732*$G827,IF($D827>BW$14,0,IF((BW$14-$D827+1)>(1/$G827),0,BV827))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,97,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D830=K$14,K$732*$G830,IF($D830>K$14,0,IF((K$14-$D830+1)>(1/$G830),0,J830))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D830=BW$14,BW$732*$G830,IF($D830>BW$14,0,IF((BW$14-$D830+1)>(1/$G830),0,BV830))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,98,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D831=K$14,K$732*$G831,IF($D831>K$14,0,IF((K$14-$D831+1)>(1/$G831),0,J831))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D831=BW$14,BW$732*$G831,IF($D831>BW$14,0,IF((BW$14-$D831+1)>(1/$G831),0,BV831))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,101,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D834=K$14,K$732*$G834,IF($D834>K$14,0,IF((K$14-$D834+1)>(1/$G834),0,J834))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D834=BW$14,BW$732*$G834,IF($D834>BW$14,0,IF((BW$14-$D834+1)>(1/$G834),0,BV834))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107]
[null,null,null,103,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D836=K$14,K$732*$G836,IF($D836>K$14,0,IF((K$14-$D836+1)>(1/$G836),0,J836))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D836=BW$14,BW$732*$G836,IF($D836>BW$14,0,IF((BW$14-$D836+1)>(1/$G836),0,BV836))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,107,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D840=K$14,K$732*$G840,IF($D840>K$14,0,IF((K$14-$D840+1)>(1/$G840),0,J840))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D840=BW$14,BW$732*$G840,IF($D840>BW$14,0,IF((BW$14-$D840+1)>(1/$G840),0,BV840))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,110,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D843=K$14,K$732*$G843,IF($D843>K$14,0,IF((K$14-$D843+1)>(1/$G843),0,J843))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D843=BW$14,BW$732*$G843,IF($D843>BW$14,0,IF((BW$14-$D843+1)>(1/$G843),0,BV843))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,114,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D847=K$14,K$732*$G847,IF($D847>K$14,0,IF((K$14-$D847+1)>(1/$G847),0,J847))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D847=BW$14,BW$732*$G847,IF($D847>BW$14,0,IF((BW$14-$D847+1)>(1/$G847),0,BV847))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,116,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D849=K$14,K$732*$G849,IF($D849>K$14,0,IF((K$14-$D849+1)>(1/$G849),0,J849))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D849=BW$14,BW$732*$G849,IF($D849>BW$14,0,IF((BW$14-$D849+1)>(1/$G849),0,BV849))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,119,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D852=K$14,K$732*$G852,IF($D852>K$14,0,IF((K$14-$D852+1)>(1/$G852),0,J852))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D852=BW$14,BW$732*$G852,IF($D852>BW$14,0,IF((BW$14-$D852+1)>(1/$G852),0,BV852))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,120,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D853=K$14,K$732*$G853,IF($D853>K$14,0,IF((K$14-$D853+1)>(1/$G853),0,J853))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D853=BW$14,BW$732*$G853,IF($D853>BW$14,0,IF((BW$14-$D853+1)>(1/$G853),0,BV853))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,123,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D856=K$14,K$732*$G856,IF($D856>K$14,0,IF((K$14-$D856+1)>(1/$G856),0,J856))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D856=BW$14,BW$732*$G856,IF($D856>BW$14,0,IF((BW$14-$D856+1)>(1/$G856),0,BV856))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation for the year",null,null,null,null,null,{"$f":"SUM(J734:J838)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S734:S858)","v":0},{"$f":"SUM(T734:T858)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CF734:CF858)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107,38149.205020894107]
[]
[null,null,null,{"$f":"E10","v":"Valves"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J16","v":0},{"$f":"K16*(1+'Common Inputs'!K$14)^J720","v":0},{"$f":"L16*(1+'Common Inputs'!L$14)^K720","v":0},{"$f":"M16*(1+'Common Inputs'!M$14)^L720","v":0},{"$f":"N16*(1+'Common Inputs'!N$14)^M720","v":0},{"$f":"O16*(1+'Common Inputs'!O$14)^N720","v":0},{"$f":"P16*(1+'Common Inputs'!P$14)^O720","v":0},{"$f":"Q16*(1+'Common Inputs'!Q$14)^P720","v":0},{"$f":"R16*(1+'Common Inputs'!R$14)^Q720","v":0},{"$f":"S16*(1+'Common Inputs'!S$14)^R720","v":0},{"$f":"T16*(1+'Common Inputs'!T$14)^S720","v":0},{"$f":"U16*(1+'Common Inputs'!U$14)^T720","v":0},{"$f":"V16*(1+'Common Inputs'!V$14)^U720","v":0},{"$f":"W16*(1+'Common Inputs'!W$14)^V720","v":0},{"$f":"X16*(1+'Common Inputs'!X$14)^W720","v":0},{"$f":"Y16*(1+'Common Inputs'!Y$14)^X720","v":0},{"$f":"Z16*(1+'Common Inputs'!Z$14)^Y720","v":0},{"$f":"AA16*(1+'Common Inputs'!AA$14)^Z720","v":0},{"$f":"AB16*(1+'Common Inputs'!AB$14)^AA720","v":0},{"$f":"AC16*(1+'Common Inputs'!AC$14)^AB720","v":0},{"$f":"AD16*(1+'Common Inputs'!AD$14)^AC720","v":0},{"$f":"AE16*(1+'Common Inputs'!AE$14)^AD720","v":0},{"$f":"AF16*(1+'Common Inputs'!AF$14)^AE720","v":0},{"$f":"AG16*(1+'Common Inputs'!AG$14)^AF720","v":0},{"$f":"AH16*(1+'Common Inputs'!AH$14)^AG720","v":0},{"$f":"AI16*(1+'Common Inputs'!AI$14)^AH720","v":0},{"$f":"AJ16*(1+'Common Inputs'!AJ$14)^AI720","v":0},{"$f":"AK16*(1+'Common Inputs'!AK$14)^AJ720","v":0},{"$f":"AL16*(1+'Common Inputs'!AL$14)^AK720","v":0},{"$f":"AM16*(1+'Common Inputs'!AM$14)^AL720","v":0},{"$f":"AN16*(1+'Common Inputs'!AN$14)^AM720","v":88213.384744891446},{"$f":"AO16*(1+'Common Inputs'!AO$14)^AN720","v":0},{"$f":"AP16*(1+'Common Inputs'!AP$14)^AO720","v":0},{"$f":"AQ16*(1+'Common Inputs'!AQ$14)^AP720","v":0},{"$f":"AR16*(1+'Common Inputs'!AR$14)^AQ720","v":0},{"$f":"AS16*(1+'Common Inputs'!AS$14)^AR720","v":0},{"$f":"AT16*(1+'Common Inputs'!AT$14)^AS720","v":0},{"$f":"AU16*(1+'Common Inputs'!AU$14)^AT720","v":0},{"$f":"AV16*(1+'Common Inputs'!AV$14)^AU720","v":0},{"$f":"AW16*(1+'Common Inputs'!AW$14)^AV720","v":0},{"$f":"AX16*(1+'Common Inputs'!AX$14)^AW720","v":0},{"$f":"AY16*(1+'Common Inputs'!AY$14)^AX720","v":0},{"$f":"AZ16*(1+'Common Inputs'!AZ$14)^AY720","v":0},{"$f":"BA16*(1+'Common Inputs'!BA$14)^AZ720","v":0},{"$f":"BB16*(1+'Common Inputs'!BB$14)^BA720","v":0},{"$f":"BC16*(1+'Common Inputs'!BC$14)^BB720","v":0},{"$f":"BD16*(1+'Common Inputs'!BD$14)^BC720","v":0},{"$f":"BE16*(1+'Common Inputs'!BE$14)^BD720","v":0},{"$f":"BF16*(1+'Common Inputs'!BF$14)^BE720","v":0},{"$f":"BG16*(1+'Common Inputs'!BG$14)^BF720","v":0},{"$f":"BH16*(1+'Common Inputs'!BH$14)^BG720","v":0},{"$f":"BI16*(1+'Common Inputs'!BI$14)^BH720","v":0},{"$f":"BJ16*(1+'Common Inputs'!BJ$14)^BI720","v":0},{"$f":"BK16*(1+'Common Inputs'!BK$14)^BJ720","v":0},{"$f":"BL16*(1+'Common Inputs'!BL$14)^BK720","v":0},{"$f":"BM16*(1+'Common Inputs'!BM$14)^BL720","v":0},{"$f":"BN16*(1+'Common Inputs'!BN$14)^BM720","v":0},{"$f":"BO16*(1+'Common Inputs'!BO$14)^BN720","v":0},{"$f":"BP16*(1+'Common Inputs'!BP$14)^BO720","v":0},{"$f":"BQ16*(1+'Common Inputs'!BQ$14)^BP720","v":0},{"$f":"BR16*(1+'Common Inputs'!BR$14)^BQ720","v":185033.53588195232},{"$f":"BS16*(1+'Common Inputs'!BS$14)^BR720","v":0},{"$f":"BT16*(1+'Common Inputs'!BT$14)^BS720","v":0},{"$f":"BU16*(1+'Common Inputs'!BU$14)^BT720","v":0},{"$f":"BV16*(1+'Common Inputs'!BV$14)^BU720","v":0},{"$f":"BW16*(1+'Common Inputs'!BW$14)^BV720","v":0},{"$f":"BX16*(1+'Common Inputs'!BX$14)^BW720","v":0},{"$f":"BY16*(1+'Common Inputs'!BY$14)^BX720","v":0},{"$f":"BZ16*(1+'Common Inputs'!BZ$14)^BY720","v":0},{"$f":"CA16*(1+'Common Inputs'!CA$14)^BZ720","v":0},{"$f":"CB16*(1+'Common Inputs'!CB$14)^CA720","v":0},{"$f":"CC16*(1+'Common Inputs'!CC$14)^CB720","v":0},{"$f":"CD16*(1+'Common Inputs'!CD$14)^CC720","v":0},{"$f":"CE16*(1+'Common Inputs'!CE$14)^CD720","v":0},{"$f":"CF16*(1+'Common Inputs'!CF$14)^CE720","v":0},{"$f":"CG16*(1+'Common Inputs'!CG$14)^CF720","v":0},{"$f":"CH16*(1+'Common Inputs'!CH$14)^CG720","v":0},{"$f":"CI16*(1+'Common Inputs'!CI$14)^CH720","v":0},{"$f":"CJ16*(1+'Common Inputs'!CJ$14)^CI720","v":0},{"$f":"CK16*(1+'Common Inputs'!CK$14)^CJ720","v":0},{"$f":"CL16*(1+'Common Inputs'!CL$14)^CK720","v":0},{"$f":"CM16*(1+'Common Inputs'!CM$14)^CL720","v":0},{"$f":"CN16*(1+'Common Inputs'!CN$14)^CM720","v":0},{"$f":"CO16*(1+'Common Inputs'!CO$14)^CN720","v":0},{"$f":"CP16*(1+'Common Inputs'!CP$14)^CO720","v":0},{"$f":"CQ16*(1+'Common Inputs'!CQ$14)^CP720","v":0},{"$f":"CR16*(1+'Common Inputs'!CR$14)^CQ720","v":0},{"$f":"CS16*(1+'Common Inputs'!CS$14)^CR720","v":0},{"$f":"CT16*(1+'Common Inputs'!CT$14)^CS720","v":0},{"$f":"CU16*(1+'Common Inputs'!CU$14)^CT720","v":0},{"$f":"CV16*(1+'Common Inputs'!CV$14)^CU720","v":388120.34590884997},{"$f":"CW16*(1+'Common Inputs'!CW$14)^CV720","v":0},{"$f":"CX16*(1+'Common Inputs'!CX$14)^CW720","v":0},{"$f":"CY16*(1+'Common Inputs'!CY$14)^CX720","v":0},{"$f":"CZ16*(1+'Common Inputs'!CZ$14)^CY720","v":0},{"$f":"DA16*(1+'Common Inputs'!DA$14)^CZ720","v":0},{"$f":"DB16*(1+'Common Inputs'!DB$14)^DA720","v":0},{"$f":"DC16*(1+'Common Inputs'!DC$14)^DB720","v":0},{"$f":"DD16*(1+'Common Inputs'!DD$14)^DC720","v":0},{"$f":"DE16*(1+'Common Inputs'!DE$14)^DD720","v":0},{"$f":"DF16*(1+'Common Inputs'!DF$14)^DE720","v":0},{"$f":"DG16*(1+'Common Inputs'!DG$14)^DF720","v":0},{"$f":"DH16*(1+'Common Inputs'!DH$14)^DG720","v":0},{"$f":"DI16*(1+'Common Inputs'!DI$14)^DH720","v":0},{"$f":"DJ16*(1+'Common Inputs'!DJ$14)^DI720","v":0},{"$f":"DK16*(1+'Common Inputs'!DK$14)^DJ720","v":0},{"$f":"DL16*(1+'Common Inputs'!DL$14)^DK720","v":0},{"$f":"DM16*(1+'Common Inputs'!DM$14)^DL720","v":0},{"$f":"DN16*(1+'Common Inputs'!DN$14)^DM720","v":0},{"$f":"DO16*(1+'Common Inputs'!DO$14)^DN720","v":0},{"$f":"DP16*(1+'Common Inputs'!DP$14)^DO720","v":0},{"$f":"DQ16*(1+'Common Inputs'!DQ$14)^DP720","v":0},{"$f":"DR16*(1+'Common Inputs'!DR$14)^DQ720","v":0},{"$f":"DS16*(1+'Common Inputs'!DS$14)^DR720","v":0},{"$f":"DT16*(1+'Common Inputs'!DT$14)^DS720","v":0},{"$f":"DU16*(1+'Common Inputs'!DU$14)^DT720","v":0},{"$f":"DV16*(1+'Common Inputs'!DV$14)^DU720","v":0},{"$f":"DW16*(1+'Common Inputs'!DW$14)^DV720","v":0},{"$f":"DX16*(1+'Common Inputs'!DX$14)^DW720","v":0},{"$f":"DY16*(1+'Common Inputs'!DY$14)^DX720","v":0},{"$f":"DZ16*(1+'Common Inputs'!DZ$14)^DY720","v":814108.65436041285},{"$f":"EA16*(1+'Common Inputs'!EA$14)^DZ720","v":0},{"$f":"EB16*(1+'Common Inputs'!EB$14)^EA720","v":0},{"$f":"EC16*(1+'Common Inputs'!EC$14)^EB720","v":0},{"$f":"ED16*(1+'Common Inputs'!ED$14)^EC720","v":0}]
[null,null,null,{"$f":"D877+1","v":2},null,null,{"$f":"G877","v":3.3333333333333333E-2},null,null,{"$f":"IF($D878=J$14,J$875*$G878,0)","v":0},{"$f":"IFERROR(IF($D878=K$14,K$875*$G878,IF($D878>K$14,0,IF((K$14-$D878+1)>(1/$G878),0,J878))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D878=BW$14,BW$875*$G878,IF($D878>BW$14,0,IF((BW$14-$D878+1)>(1/$G878),0,BV878))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D882=K$14,K$875*$G882,IF($D882>K$14,0,IF((K$14-$D882+1)>(1/$G882),0,J882))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D882=BW$14,BW$875*$G882,IF($D882>BW$14,0,IF((BW$14-$D882+1)>(1/$G882),0,BV882))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D884=K$14,K$875*$G884,IF($D884>K$14,0,IF((K$14-$D884+1)>(1/$G884),0,J884))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D884=BW$14,BW$875*$G884,IF($D884>BW$14,0,IF((BW$14-$D884+1)>(1/$G884),0,BV884))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D887=K$14,K$875*$G887,IF($D887>K$14,0,IF((K$14-$D887+1)>(1/$G887),0,J887))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D887=BW$14,BW$875*$G887,IF($D887>BW$14,0,IF((BW$14-$D887+1)>(1/$G887),0,BV887))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D891=K$14,K$875*$G891,IF($D891>K$14,0,IF((K$14-$D891+1)>(1/$G891),0,J891))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D891=BW$14,BW$875*$G891,IF($D891>BW$14,0,IF((BW$14-$D891+1)>(1/$G891),0,BV891))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D894=K$14,K$875*$G894,IF($D894>K$14,0,IF((K$14-$D894+1)>(1/$G894),0,J894))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D894=BW$14,BW$875*$G894,IF($D894>BW$14,0,IF((BW$14-$D894+1)>(1/$G894),0,BV894))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D895=K$14,K$875*$G895,IF($D895>K$14,0,IF((K$14-$D895+1)>(1/$G895),0,J895))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D895=BW$14,BW$875*$G895,IF($D895>BW$14,0,IF((BW$14-$D895+1)>(1/$G895),0,BV895))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D897=K$14,K$875*$G897,IF($D897>K$14,0,IF((K$14-$D897+1)>(1/$G897),0,J897))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D897=BW$14,BW$875*$G897,IF($D897>BW$14,0,IF((BW$14-$D897+1)>(1/$G897),0,BV897))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D900=K$14,K$875*$G900,IF($D900>K$14,0,IF((K$14-$D900+1)>(1/$G900),0,J900))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D900=BW$14,BW$875*$G900,IF($D900>BW$14,0,IF((BW$14-$D900+1)>(1/$G900),0,BV900))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,28,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D904=K$14,K$875*$G904,IF($D904>K$14,0,IF((K$14-$D904+1)>(1/$G904),0,J904))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D904=BW$14,BW$875*$G904,IF($D904>BW$14,0,IF((BW$14-$D904+1)>(1/$G904),0,BV904))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,30,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D906=K$14,K$875*$G906,IF($D906>K$14,0,IF((K$14-$D906+1)>(1/$G906),0,J906))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D906=BW$14,BW$875*$G906,IF($D906>BW$14,0,IF((BW$14-$D906+1)>(1/$G906),0,BV906))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D909=K$14,K$875*$G909,IF($D909>K$14,0,IF((K$14-$D909+1)>(1/$G909),0,J909))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D909=BW$14,BW$875*$G909,IF($D909>BW$14,0,IF((BW$14-$D909+1)>(1/$G909),0,BV909))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,37,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D913=K$14,K$875*$G913,IF($D913>K$14,0,IF((K$14-$D913+1)>(1/$G913),0,J913))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D913=BW$14,BW$875*$G913,IF($D913>BW$14,0,IF((BW$14-$D913+1)>(1/$G913),0,BV913))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,40,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D916=K$14,K$875*$G916,IF($D916>K$14,0,IF((K$14-$D916+1)>(1/$G916),0,J916))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D916=BW$14,BW$875*$G916,IF($D916>BW$14,0,IF((BW$14-$D916+1)>(1/$G916),0,BV916))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,41,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D917=K$14,K$875*$G917,IF($D917>K$14,0,IF((K$14-$D917+1)>(1/$G917),0,J917))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D917=BW$14,BW$875*$G917,IF($D917>BW$14,0,IF((BW$14-$D917+1)>(1/$G917),0,BV917))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,43,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D919=K$14,K$875*$G919,IF($D919>K$14,0,IF((K$14-$D919+1)>(1/$G919),0,J919))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D919=BW$14,BW$875*$G919,IF($D919>BW$14,0,IF((BW$14-$D919+1)>(1/$G919),0,BV919))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D922=K$14,K$875*$G922,IF($D922>K$14,0,IF((K$14-$D922+1)>(1/$G922),0,J922))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D922=BW$14,BW$875*$G922,IF($D922>BW$14,0,IF((BW$14-$D922+1)>(1/$G922),0,BV922))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D926=K$14,K$875*$G926,IF($D926>K$14,0,IF((K$14-$D926+1)>(1/$G926),0,J926))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D926=BW$14,BW$875*$G926,IF($D926>BW$14,0,IF((BW$14-$D926+1)>(1/$G926),0,BV926))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,52,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D928=K$14,K$875*$G928,IF($D928>K$14,0,IF((K$14-$D928+1)>(1/$G928),0,J928))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D928=BW$14,BW$875*$G928,IF($D928>BW$14,0,IF((BW$14-$D928+1)>(1/$G928),0,BV928))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,55,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D931=K$14,K$875*$G931,IF($D931>K$14,0,IF((K$14-$D931+1)>(1/$G931),0,J931))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D931=BW$14,BW$875*$G931,IF($D931>BW$14,0,IF((BW$14-$D931+1)>(1/$G931),0,BV931))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,59,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D935=K$14,K$875*$G935,IF($D935>K$14,0,IF((K$14-$D935+1)>(1/$G935),0,J935))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D935=BW$14,BW$875*$G935,IF($D935>BW$14,0,IF((BW$14-$D935+1)>(1/$G935),0,BV935))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,62,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D938=K$14,K$875*$G938,IF($D938>K$14,0,IF((K$14-$D938+1)>(1/$G938),0,J938))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D938=BW$14,BW$875*$G938,IF($D938>BW$14,0,IF((BW$14-$D938+1)>(1/$G938),0,BV938))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,63,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D939=K$14,K$875*$G939,IF($D939>K$14,0,IF((K$14-$D939+1)>(1/$G939),0,J939))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D939=BW$14,BW$875*$G939,IF($D939>BW$14,0,IF((BW$14-$D939+1)>(1/$G939),0,BV939))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,66,null,null,{"$f":"G941","v":3.3333333333333333E-2},null,null,{"$f":"IF($D942=J$14,J$875*$G942,0)","v":0},{"$f":"IFERROR(IF($D942=K$14,K$875*$G942,IF($D942>K$14,0,IF((K$14-$D942+1)>(1/$G942),0,J942))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D942=BW$14,BW$875*$G942,IF($D942>BW$14,0,IF((BW$14-$D942+1)>(1/$G942),0,BV942))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D942+1","v":67},null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D943=K$14,K$875*$G943,IF($D943>K$14,0,IF((K$14-$D943+1)>(1/$G943),0,J943))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D943=BW$14,BW$875*$G943,IF($D943>BW$14,0,IF((BW$14-$D943+1)>(1/$G943),0,BV943))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,68,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D944=K$14,K$875*$G944,IF($D944>K$14,0,IF((K$14-$D944+1)>(1/$G944),0,J944))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D944=BW$14,BW$875*$G944,IF($D944>BW$14,0,IF((BW$14-$D944+1)>(1/$G944),0,BV944))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,69,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D945=K$14,K$875*$G945,IF($D945>K$14,0,IF((K$14-$D945+1)>(1/$G945),0,J945))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D945=BW$14,BW$875*$G945,IF($D945>BW$14,0,IF((BW$14-$D945+1)>(1/$G945),0,BV945))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,70,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D946=K$14,K$875*$G946,IF($D946>K$14,0,IF((K$14-$D946+1)>(1/$G946),0,J946))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D946=BW$14,BW$875*$G946,IF($D946>BW$14,0,IF((BW$14-$D946+1)>(1/$G946),0,BV946))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,71,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D947=K$14,K$875*$G947,IF($D947>K$14,0,IF((K$14-$D947+1)>(1/$G947),0,J947))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D947=BW$14,BW$875*$G947,IF($D947>BW$14,0,IF((BW$14-$D947+1)>(1/$G947),0,BV947))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,72,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D948=K$14,K$875*$G948,IF($D948>K$14,0,IF((K$14-$D948+1)>(1/$G948),0,J948))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D948=BW$14,BW$875*$G948,IF($D948>BW$14,0,IF((BW$14-$D948+1)>(1/$G948),0,BV948))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,73,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D949=K$14,K$875*$G949,IF($D949>K$14,0,IF((K$14-$D949+1)>(1/$G949),0,J949))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D949=BW$14,BW$875*$G949,IF($D949>BW$14,0,IF((BW$14-$D949+1)>(1/$G949),0,BV949))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,74,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D950=K$14,K$875*$G950,IF($D950>K$14,0,IF((K$14-$D950+1)>(1/$G950),0,J950))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D950=BW$14,BW$875*$G950,IF($D950>BW$14,0,IF((BW$14-$D950+1)>(1/$G950),0,BV950))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,75,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D951=K$14,K$875*$G951,IF($D951>K$14,0,IF((K$14-$D951+1)>(1/$G951),0,J951))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D951=BW$14,BW$875*$G951,IF($D951>BW$14,0,IF((BW$14-$D951+1)>(1/$G951),0,BV951))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,76,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D952=K$14,K$875*$G952,IF($D952>K$14,0,IF((K$14-$D952+1)>(1/$G952),0,J952))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D952=BW$14,BW$875*$G952,IF($D952>BW$14,0,IF((BW$14-$D952+1)>(1/$G952),0,BV952))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,77,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D953=K$14,K$875*$G953,IF($D953>K$14,0,IF((K$14-$D953+1)>(1/$G953),0,J953))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D953=BW$14,BW$875*$G953,IF($D953>BW$14,0,IF((BW$14-$D953+1)>(1/$G953),0,BV953))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,78,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D954=K$14,K$875*$G954,IF($D954>K$14,0,IF((K$14-$D954+1)>(1/$G954),0,J954))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D954=BW$14,BW$875*$G954,IF($D954>BW$14,0,IF((BW$14-$D954+1)>(1/$G954),0,BV954))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,79,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D955=K$14,K$875*$G955,IF($D955>K$14,0,IF((K$14-$D955+1)>(1/$G955),0,J955))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D955=BW$14,BW$875*$G955,IF($D955>BW$14,0,IF((BW$14-$D955+1)>(1/$G955),0,BV955))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,80,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D956=K$14,K$875*$G956,IF($D956>K$14,0,IF((K$14-$D956+1)>(1/$G956),0,J956))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D956=BW$14,BW$875*$G956,IF($D956>BW$14,0,IF((BW$14-$D956+1)>(1/$G956),0,BV956))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,81,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D957=K$14,K$875*$G957,IF($D957>K$14,0,IF((K$14-$D957+1)>(1/$G957),0,J957))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D957=BW$14,BW$875*$G957,IF($D957>BW$14,0,IF((BW$14-$D957+1)>(1/$G957),0,BV957))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,82,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D958=K$14,K$875*$G958,IF($D958>K$14,0,IF((K$14-$D958+1)>(1/$G958),0,J958))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D958=BW$14,BW$875*$G958,IF($D958>BW$14,0,IF((BW$14-$D958+1)>(1/$G958),0,BV958))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,83,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D959=K$14,K$875*$G959,IF($D959>K$14,0,IF((K$14-$D959+1)>(1/$G959),0,J959))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D959=BW$14,BW$875*$G959,IF($D959>BW$14,0,IF((BW$14-$D959+1)>(1/$G959),0,BV959))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,84,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D960=K$14,K$875*$G960,IF($D960>K$14,0,IF((K$14-$D960+1)>(1/$G960),0,J960))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D960=BW$14,BW$875*$G960,IF($D960>BW$14,0,IF((BW$14-$D960+1)>(1/$G960),0,BV960))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,85,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D961=K$14,K$875*$G961,IF($D961>K$14,0,IF((K$14-$D961+1)>(1/$G961),0,J961))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D961=BW$14,BW$875*$G961,IF($D961>BW$14,0,IF((BW$14-$D961+1)>(1/$G961),0,BV961))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,86,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D962=K$14,K$875*$G962,IF($D962>K$14,0,IF((K$14-$D962+1)>(1/$G962),0,J962))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D962=BW$14,BW$875*$G962,IF($D962>BW$14,0,IF((BW$14-$D962+1)>(1/$G962),0,BV962))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,87,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D963=K$14,K$875*$G963,IF($D963>K$14,0,IF((K$14-$D963+1)>(1/$G963),0,J963))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D963=BW$14,BW$875*$G963,IF($D963>BW$14,0,IF((BW$14-$D963+1)>(1/$G963),0,BV963))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,88,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D964=K$14,K$875*$G964,IF($D964>K$14,0,IF((K$14-$D964+1)>(1/$G964),0,J964))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D964=BW$14,BW$875*$G964,IF($D964>BW$14,0,IF((BW$14-$D964+1)>(1/$G964),0,BV964))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,89,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D965=K$14,K$875*$G965,IF($D965>K$14,0,IF((K$14-$D965+1)>(1/$G965),0,J965))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D965=BW$14,BW$875*$G965,IF($D965>BW$14,0,IF((BW$14-$D965+1)>(1/$G965),0,BV965))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,90,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D966=K$14,K$875*$G966,IF($D966>K$14,0,IF((K$14-$D966+1)>(1/$G966),0,J966))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D966=BW$14,BW$875*$G966,IF($D966>BW$14,0,IF((BW$14-$D966+1)>(1/$G966),0,BV966))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,91,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D967=K$14,K$875*$G967,IF($D967>K$14,0,IF((K$14-$D967+1)>(1/$G967),0,J967))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D967=BW$14,BW$875*$G967,IF($D967>BW$14,0,IF((BW$14-$D967+1)>(1/$G967),0,BV967))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,0,0,0,0,0]
[null,null,null,92,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D968=K$14,K$875*$G968,IF($D968>K$14,0,IF((K$14-$D968+1)>(1/$G968),0,J968))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D968=BW$14,BW$875*$G968,IF($D968>BW$14,0,IF((BW$14-$D968+1)>(1/$G968),0,BV968))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,93,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D969=K$14,K$875*$G969,IF($D969>K$14,0,IF((K$14-$D969+1)>(1/$G969),0,J969))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D969=BW$14,BW$875*$G969,IF($D969>BW$14,0,IF((BW$14-$D969+1)>(1/$G969),0,BV969))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,94,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D970=K$14,K$875*$G970,IF($D970>K$14,0,IF((K$14-$D970+1)>(1/$G970),0,J970))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D970=BW$14,BW$875*$G970,IF($D970>BW$14,0,IF((BW$14-$D970+1)>(1/$G970),0,BV970))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,95,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D971=K$14,K$875*$G971,IF($D971>K$14,0,IF((K$14-$D971+1)>(1/$G971),0,J971))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D971=BW$14,BW$875*$G971,IF($D971>BW$14,0,IF((BW$14-$D971+1)>(1/$G971),0,BV971))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,96,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D972=K$14,K$875*$G972,IF($D972>K$14,0,IF((K$14-$D972+1)>(1/$G972),0,J972))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D972=BW$14,BW$875*$G972,IF($D972>BW$14,0,IF((BW$14-$D972+1)>(1/$G972),0,BV972))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,97,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D973=K$14,K$875*$G973,IF($D973>K$14,0,IF((K$14-$D973+1)>(1/$G973),0,J973))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D973=BW$14,BW$875*$G973,IF($D973>BW$14,0,IF((BW$14-$D973+1)>(1/$G973),0,BV973))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,98,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D974=K$14,K$875*$G974,IF($D974>K$14,0,IF((K$14-$D974+1)>(1/$G974),0,J974))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D974=BW$14,BW$875*$G974,IF($D974>BW$14,0,IF((BW$14-$D974+1)>(1/$G974),0,BV974))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,99,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D975=K$14,K$875*$G975,IF($D975>K$14,0,IF((K$14-$D975+1)>(1/$G975),0,J975))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D975=BW$14,BW$875*$G975,IF($D975>BW$14,0,IF((BW$14-$D975+1)>(1/$G975),0,BV975))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,100,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D976=K$14,K$875*$G976,IF($D976>K$14,0,IF((K$14-$D976+1)>(1/$G976),0,J976))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D976=BW$14,BW$875*$G976,IF($D976>BW$14,0,IF((BW$14-$D976+1)>(1/$G976),0,BV976))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,101,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D977=K$14,K$875*$G977,IF($D977>K$14,0,IF((K$14-$D977+1)>(1/$G977),0,J977))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D977=BW$14,BW$875*$G977,IF($D977>BW$14,0,IF((BW$14-$D977+1)>(1/$G977),0,BV977))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,102,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D978=K$14,K$875*$G978,IF($D978>K$14,0,IF((K$14-$D978+1)>(1/$G978),0,J978))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D978=BW$14,BW$875*$G978,IF($D978>BW$14,0,IF((BW$14-$D978+1)>(1/$G978),0,BV978))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,103,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D979=K$14,K$875*$G979,IF($D979>K$14,0,IF((K$14-$D979+1)>(1/$G979),0,J979))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D979=BW$14,BW$875*$G979,IF($D979>BW$14,0,IF((BW$14-$D979+1)>(1/$G979),0,BV979))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,104,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D980=K$14,K$875*$G980,IF($D980>K$14,0,IF((K$14-$D980+1)>(1/$G980),0,J980))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D980=BW$14,BW$875*$G980,IF($D980>BW$14,0,IF((BW$14-$D980+1)>(1/$G980),0,BV980))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,105,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D981=K$14,K$875*$G981,IF($D981>K$14,0,IF((K$14-$D981+1)>(1/$G981),0,J981))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D981=BW$14,BW$875*$G981,IF($D981>BW$14,0,IF((BW$14-$D981+1)>(1/$G981),0,BV981))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,106,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D982=K$14,K$875*$G982,IF($D982>K$14,0,IF((K$14-$D982+1)>(1/$G982),0,J982))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D982=BW$14,BW$875*$G982,IF($D982>BW$14,0,IF((BW$14-$D982+1)>(1/$G982),0,BV982))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,107,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D983=K$14,K$875*$G983,IF($D983>K$14,0,IF((K$14-$D983+1)>(1/$G983),0,J983))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D983=BW$14,BW$875*$G983,IF($D983>BW$14,0,IF((BW$14-$D983+1)>(1/$G983),0,BV983))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,108,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D984=K$14,K$875*$G984,IF($D984>K$14,0,IF((K$14-$D984+1)>(1/$G984),0,J984))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D984=BW$14,BW$875*$G984,IF($D984>BW$14,0,IF((BW$14-$D984+1)>(1/$G984),0,BV984))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,109,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D985=K$14,K$875*$G985,IF($D985>K$14,0,IF((K$14-$D985+1)>(1/$G985),0,J985))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D985=BW$14,BW$875*$G985,IF($D985>BW$14,0,IF((BW$14-$D985+1)>(1/$G985),0,BV985))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,110,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D986=K$14,K$875*$G986,IF($D986>K$14,0,IF((K$14-$D986+1)>(1/$G986),0,J986))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D986=BW$14,BW$875*$G986,IF($D986>BW$14,0,IF((BW$14-$D986+1)>(1/$G986),0,BV986))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,111,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D987=K$14,K$875*$G987,IF($D987>K$14,0,IF((K$14-$D987+1)>(1/$G987),0,J987))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D987=BW$14,BW$875*$G987,IF($D987>BW$14,0,IF((BW$14-$D987+1)>(1/$G987),0,BV987))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,112,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D988=K$14,K$875*$G988,IF($D988>K$14,0,IF((K$14-$D988+1)>(1/$G988),0,J988))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D988=BW$14,BW$875*$G988,IF($D988>BW$14,0,IF((BW$14-$D988+1)>(1/$G988),0,BV988))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,113,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D989=K$14,K$875*$G989,IF($D989>K$14,0,IF((K$14-$D989+1)>(1/$G989),0,J989))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D989=BW$14,BW$875*$G989,IF($D989>BW$14,0,IF((BW$14-$D989+1)>(1/$G989),0,BV989))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,114,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D990=K$14,K$875*$G990,IF($D990>K$14,0,IF((K$14-$D990+1)>(1/$G990),0,J990))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D990=BW$14,BW$875*$G990,IF($D990>BW$14,0,IF((BW$14-$D990+1)>(1/$G990),0,BV990))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,115,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D991=K$14,K$875*$G991,IF($D991>K$14,0,IF((K$14-$D991+1)>(1/$G991),0,J991))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D991=BW$14,BW$875*$G991,IF($D991>BW$14,0,IF((BW$14-$D991+1)>(1/$G991),0,BV991))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,116,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D992=K$14,K$875*$G992,IF($D992>K$14,0,IF((K$14-$D992+1)>(1/$G992),0,J992))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D992=BW$14,BW$875*$G992,IF($D992>BW$14,0,IF((BW$14-$D992+1)>(1/$G992),0,BV992))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,117,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D993=K$14,K$875*$G993,IF($D993>K$14,0,IF((K$14-$D993+1)>(1/$G993),0,J993))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D993=BW$14,BW$875*$G993,IF($D993>BW$14,0,IF((BW$14-$D993+1)>(1/$G993),0,BV993))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,118,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D994=K$14,K$875*$G994,IF($D994>K$14,0,IF((K$14-$D994+1)>(1/$G994),0,J994))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D994=BW$14,BW$875*$G994,IF($D994>BW$14,0,IF((BW$14-$D994+1)>(1/$G994),0,BV994))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,119,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D995=K$14,K$875*$G995,IF($D995>K$14,0,IF((K$14-$D995+1)>(1/$G995),0,J995))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D995=BW$14,BW$875*$G995,IF($D995>BW$14,0,IF((BW$14-$D995+1)>(1/$G995),0,BV995))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,120,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D996=K$14,K$875*$G996,IF($D996>K$14,0,IF((K$14-$D996+1)>(1/$G996),0,J996))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D996=BW$14,BW$875*$G996,IF($D996>BW$14,0,IF((BW$14-$D996+1)>(1/$G996),0,BV996))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,121,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D997=K$14,K$875*$G997,IF($D997>K$14,0,IF((K$14-$D997+1)>(1/$G997),0,J997))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D997=BW$14,BW$875*$G997,IF($D997>BW$14,0,IF((BW$14-$D997+1)>(1/$G997),0,BV997))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27136.955145347096,27136.955145347096,27136.955145347096,27136.955145347096,27136.955145347096]
[null,null,null,122,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D998=K$14,K$875*$G998,IF($D998>K$14,0,IF((K$14-$D998+1)>(1/$G998),0,J998))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D998=BW$14,BW$875*$G998,IF($D998>BW$14,0,IF((BW$14-$D998+1)>(1/$G998),0,BV998))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,123,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D999=K$14,K$875*$G999,IF($D999>K$14,0,IF((K$14-$D999+1)>(1/$G999),0,J999))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D999=BW$14,BW$875*$G999,IF($D999>BW$14,0,IF((BW$14-$D999+1)>(1/$G999),0,BV999))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,124,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D1000=K$14,K$875*$G1000,IF($D1000>K$14,0,IF((K$14-$D1000+1)>(1/$G1000),0,J1000))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D1000=BW$14,BW$875*$G1000,IF($D1000>BW$14,0,IF((BW$14-$D1000+1)>(1/$G1000),0,BV1000))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,125,null,null,3.3333333333333333E-2,null,null,0,{"$f":"IFERROR(IF($D1001=K$14,K$875*$G1001,IF($D1001>K$14,0,IF((K$14-$D1001+1)>(1/$G1001),0,J1001))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D1001=BW$14,BW$875*$G1001,IF($D1001>BW$14,0,IF((BW$14-$D1001+1)>(1/$G1001),0,BV1001))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,null,null,"Depreciation for the year",null,null,null,null,null,{"$f":"SUM(J877:J1001)","v":0},{"$f":"SUM(K877:K1001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,2940.446158163048,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,{"$f":"SUM(BW877:BW1001)","v":6167.784529398411},6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,6167.784529398411,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,12937.344863628332,27136.955145347096,27136.955145347096,27136.955145347096,27136.955145347096,27136.955145347096]

{"sheet":"ReticSewerage","index":12,"n_rows":1003,"n_cols":134,"rows_kept":562,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":250,"rows_last":62,"rows_between":250,"halvings":3}}
[]
[null,null,null,"Reticulation - Notional Revenue Requirement Calculations (Sewerage)"]
[]
[]
[null,null,null,{"$f":"\"Scenario Specific Inputs (\"&'Common Inputs'!J9&\", \"&'Common Inputs'!J8&\")\"","v":"Scenario Specific Inputs ($, $2015-16)"}]
[]
[null,null,null,"Opening Asset Value"]
[]
[null,null,null,null,"Pipes"]
[null,null,null,null,"Pumping station"]
[null,null,null,null,"Non-depreciating"]
[]
[null,null,null,"Capital Expenditure"]
[null,null,null,null,null,null,null,null,null,{"$f":"'Common Inputs'!J13","v":1},{"$f":"'Common Inputs'!K13","v":2},{"$f":"'Common Inputs'!L13","v":3},{"$f":"'Common Inputs'!M13","v":4},{"$f":"'Common Inputs'!N13","v":5},{"$f":"'Common Inputs'!O13","v":6},{"$f":"'Common Inputs'!P13","v":7},{"$f":"'Common Inputs'!Q13","v":8},{"$f":"'Common Inputs'!R13","v":9},{"$f":"'Common Inputs'!S13","v":10},{"$f":"'Common Inputs'!T13","v":11},{"$f":"'Common Inputs'!U13","v":12},{"$f":"'Common Inputs'!V13","v":13},{"$f":"'Common Inputs'!W13","v":14},{"$f":"'Common Inputs'!X13","v":15},{"$f":"'Common Inputs'!Y13","v":16},{"$f":"'Common Inputs'!Z13","v":17},{"$f":"'Common Inputs'!AA13","v":18},{"$f":"'Common Inputs'!AB13","v":19},{"$f":"'Common Inputs'!AC13","v":20},{"$f":"'Common Inputs'!AD13","v":21},{"$f":"'Common Inputs'!AE13","v":22},{"$f":"'Common Inputs'!AF13","v":23},{"$f":"'Common Inputs'!AG13","v":24},{"$f":"'Common Inputs'!AH13","v":25},{"$f":"'Common Inputs'!AI13","v":26},{"$f":"'Common Inputs'!AJ13","v":27},{"$f":"'Common Inputs'!AK13","v":28},{"$f":"'Common Inputs'!AL13","v":29},{"$f":"'Common Inputs'!AM13","v":30},{"$f":"'Common Inputs'!AN13","v":31},{"$f":"'Common Inputs'!AO13","v":32},{"$f":"'Common Inputs'!AP13","v":33},{"$f":"'Common Inputs'!AQ13","v":34},{"$f":"'Common Inputs'!AR13","v":35},{"$f":"'Common Inputs'!AS13","v":36},{"$f":"'Common Inputs'!AT13","v":37},{"$f":"'Common Inputs'!AU13","v":38},{"$f":"'Common Inputs'!AV13","v":39},{"$f":"'Common Inputs'!AW13","v":40},{"$f":"'Common Inputs'!AX13","v":41},{"$f":"'Common Inputs'!AY13","v":42},{"$f":"'Common Inputs'!AZ13","v":43},{"$f":"'Common Inputs'!BA13","v":44},{"$f":"'Common Inputs'!BB13","v":45},{"$f":"'Common Inputs'!BC13","v":46},{"$f":"'Common Inputs'!BD13","v":47},{"$f":"'Common Inputs'!BE13","v":48},{"$f":"'Common Inputs'!BF13","v":49},{"$f":"'Common Inputs'!BG13","v":50},{"$f":"'Common Inputs'!BH13","v":51},{"$f":"'Common Inputs'!BI13","v":52},{"$f":"'Common Inputs'!BJ13","v":53},{"$f":"'Common Inputs'!BK13","v":54},{"$f":"'Common Inputs'!BL13","v":55},{"$f":"'Common Inputs'!BM13","v":56},{"$f":"'Common Inputs'!BN13","v":57},{"$f":"'Common Inputs'!BO13","v":58},{"$f":"'Common Inputs'!BP13","v":59},{"$f":"'Common Inputs'!BQ13","v":60},{"$f":"'Common Inputs'!BR13","v":61},{"$f":"'Common Inputs'!BS13","v":62},{"$f":"'Common Inputs'!BT13","v":63},{"$f":"'Common Inputs'!BU13","v":64},{"$f":"'Common Inputs'!BV13","v":65},{"$f":"'Common Inputs'!BW13","v":66},{"$f":"'Common Inputs'!BX13","v":67},{"$f":"'Common Inputs'!BY13","v":68},{"$f":"'Common Inputs'!BZ13","v":69},{"$f":"'Common Inputs'!CA13","v":70},{"$f":"'Common Inputs'!CB13","v":71},{"$f":"'Common Inputs'!CC13","v":72},{"$f":"'Common Inputs'!CD13","v":73},{"$f":"'Common Inputs'!CE13","v":74},{"$f":"'Common Inputs'!CF13","v":75},{"$f":"'Common Inputs'!CG13","v":76},{"$f":"'Common Inputs'!CH13","v":77},{"$f":"'Common Inputs'!CI13","v":78},{"$f":"'Common Inputs'!CJ13","v":79},{"$f":"'Common Inputs'!CK13","v":80},{"$f":"'Common Inputs'!CL13","v":81},{"$f":"'Common Inputs'!CM13","v":82},{"$f":"'Common Inputs'!CN13","v":83},{"$f":"'Common Inputs'!CO13","v":84},{"$f":"'Common Inputs'!CP13","v":85},{"$f":"'Common Inputs'!CQ13","v":86},{"$f":"'Common Inputs'!CR13","v":87},{"$f":"'Common Inputs'!CS13","v":88},{"$f":"'Common Inputs'!CT13","v":89},{"$f":"'Common Inputs'!CU13","v":90},{"$f":"'Common Inputs'!CV13","v":91},{"$f":"'Common Inputs'!CW13","v":92},{"$f":"'Common Inputs'!CX13","v":93},{"$f":"'Common Inputs'!CY13","v":94},{"$f":"'Common Inputs'!CZ13","v":95},{"$f":"'Common Inputs'!DA13","v":96},{"$f":"'Common Inputs'!DB13","v":97},{"$f":"'Common Inputs'!DC13","v":98},{"$f":"'Common Inputs'!DD13","v":99},{"$f":"'Common Inputs'!DE13","v":100},{"$f":"'Common Inputs'!DF13","v":101},{"$f":"'Common Inputs'!DG13","v":102},{"$f":"'Common Inputs'!DH13","v":103},{"$f":"'Common Inputs'!DI13","v":104},{"$f":"'Common Inputs'!DJ13","v":105},{"$f":"'Common Inputs'!DK13","v":106},{"$f":"'Common Inputs'!DL13","v":107},{"$f":"'Common Inputs'!DM13","v":108},{"$f":"'Common Inputs'!DN13","v":109},{"$f":"'Common Inputs'!DO13","v":110},{"$f":"'Common Inputs'!DP13","v":111},{"$f":"'Common Inputs'!DQ13","v":112},{"$f":"'Common Inputs'!DR13","v":113},{"$f":"'Common Inputs'!DS13","v":114},{"$f":"'Common Inputs'!DT13","v":115},{"$f":"'Common Inputs'!DU13","v":116},{"$f":"'Common Inputs'!DV13","v":117},{"$f":"'Common Inputs'!DW13","v":118},{"$f":"'Common Inputs'!DX13","v":119},{"$f":"'Common Inputs'!DY13","v":120},{"$f":"'Common Inputs'!DZ13","v":121},{"$f":"'Common Inputs'!EA13","v":122},{"$f":"'Common Inputs'!EB13","v":123},{"$f":"'Common Inputs'!EC13","v":124},{"$f":"'Common Inputs'!ED13","v":125}]
[null,null,null,null,{"$f":"E9","v":"Pipes"},null,null,null,null,null,{"$f":"IF(MOD(K$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(L$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(M$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(N$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(O$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(P$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(Q$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(R$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(S$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(T$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(U$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(V$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(W$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(X$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(Y$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(Z$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AA$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AB$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AC$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AD$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AE$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AF$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AG$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AH$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AI$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AJ$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AK$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AL$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AM$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AN$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AO$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AP$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AQ$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AR$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AS$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AT$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AU$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AV$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AW$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AX$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AY$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(AZ$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BA$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BB$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BC$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BD$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BE$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BF$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BG$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BH$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BI$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BJ$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BK$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BL$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BM$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BN$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BO$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BP$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BQ$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BR$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BS$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BT$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BU$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BV$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BW$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BX$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BY$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(BZ$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CA$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CB$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CC$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CD$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CE$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CF$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CG$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CH$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CI$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CJ$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CK$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CL$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CM$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CN$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CO$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CP$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CQ$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CR$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CS$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CT$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CU$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CV$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CW$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CX$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CY$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(CZ$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(DA$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(DB$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(DC$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(DD$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(DE$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(DF$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":351642.03324635292},{"$f":"IF(MOD(DG$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(DH$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(DI$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(DJ$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(DK$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(DL$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(DM$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(DN$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(DO$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(DP$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(DQ$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(DR$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(DS$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(DT$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(DU$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(DV$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(DW$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(DX$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(DY$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(DZ$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(EA$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(EB$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(EC$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0},{"$f":"IF(MOD(ED$14,$J$28)=1,'Oakley Greenwood Inputs'!$H$44,0)","v":0}]
[null,null,null,null,{"$f":"E10","v":"Pumping station"},null,null,null,null,null,{"$f":"IF(MOD(K$14,$J$29)=1,$J$36,0)","v":0},{"$f":"IF(MOD(L$14,$J$29)=1,$J$36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8961.3348175641477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(MOD(BX$14,$J$29)=1,$J$36,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,8961.3348175641477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8961.3348175641477,0,0,0,0]
[null,null,null,null,{"$f":"E11","v":"Non-depreciating"}]
[]
[null,null,null,"Asset lives"]
[]
[null,null,null,null,"Existing Assets"]
[]
[null,null,null,null,{"$f":"E9","v":"Pipes"}]
[null,null,null,null,{"$f":"E10","v":"Pumping station"}]
[]
[null,null,null,null,"New Assets",null,null,null,null,"Regulatory","Tax"]
[]
[null,null,null,null,{"$f":"E9","v":"Pipes"},null,null,null,null,100,80]
[null,null,null,null,{"$f":"E10","v":"Pumping station"},null,null,null,null,40,25]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[null,null,null,"Operating Costs",null,null,null,null,null,{"$f":"'Oakley Greenwood Inputs'!E47+'Oakley Greenwood Inputs'!$H$58","v":907.70871008525648},{"$f":"'Oakley Greenwood Inputs'!F47+'Oakley Greenwood Inputs'!$H$58","v":936.30760372162024},{"$f":"'Oakley Greenwood Inputs'!G47+'Oakley Greenwood Inputs'!$H$58","v":962.47961394889319},{"$f":"'Oakley Greenwood Inputs'!H47+'Oakley Greenwood Inputs'!$H$58","v":986.32938894889253},{"$f":"'Oakley Greenwood Inputs'!I47+'Oakley Greenwood Inputs'!$H$58","v":1007.9615769034381},{"$f":"'Oakley Greenwood Inputs'!J47+'Oakley Greenwood Inputs'!$H$58","v":1027.4808259943484},{"$f":"'Oakley Greenwood Inputs'!K47+'Oakley Greenwood Inputs'!$H$58","v":1044.991784403438},{"$f":"'Oakley Greenwood Inputs'!L47+'Oakley Greenwood Inputs'!$H$58","v":1060.5991003125291},{"$f":"'Oakley Greenwood Inputs'!M47+'Oakley Greenwood Inputs'!$H$58","v":1074.4074219034385},{"$f":"'Oakley Greenwood Inputs'!N47+'Oakley Greenwood Inputs'!$H$58","v":1086.5213973579844},{"$f":"'Oakley Greenwood Inputs'!O47+'Oakley Greenwood Inputs'!$H$58","v":1097.0456748579836},{"$f":"'Oakley Greenwood Inputs'!P47+'Oakley Greenwood Inputs'!$H$58","v":1106.0849025852567},{"$f":"'Oakley Greenwood Inputs'!Q47+'Oakley Greenwood Inputs'!$H$58","v":1113.7437287216205},{"$f":"'Oakley Greenwood Inputs'!R47+'Oakley Greenwood Inputs'!$H$58","v":1120.1268014488933},{"$f":"'Oakley Greenwood Inputs'!S47+'Oakley Greenwood Inputs'!$H$58","v":1125.3387689488925},{"$f":"'Oakley Greenwood Inputs'!T47+'Oakley Greenwood Inputs'!$H$58","v":1129.484279403438},{"$f":"'Oakley Greenwood Inputs'!U47+'Oakley Greenwood Inputs'!$H$58","v":1132.6679809943478},{"$f":"'Oakley Greenwood Inputs'!V47+'Oakley Greenwood Inputs'!$H$58","v":1134.9945219034362},{"$f":"'Oakley Greenwood Inputs'!W47+'Oakley Greenwood Inputs'!$H$58","v":1136.5685503125314},{"$f":"'Oakley Greenwood Inputs'!X47+'Oakley Greenwood Inputs'!$H$58","v":1137.4947144034372},{"$f":"'Oakley Greenwood Inputs'!Y47+'Oakley Greenwood Inputs'!$H$58","v":1137.8776623579861},{"$f":"'Oakley Greenwood Inputs'!Z47+'Oakley Greenwood Inputs'!$H$58","v":1137.8220423579812},{"$f":"'Oakley Greenwood Inputs'!AA47+'Oakley Greenwood Inputs'!$H$58","v":1137.4325025852586},{"$f":"'Oakley Greenwood Inputs'!AB47+'Oakley Greenwood Inputs'!$H$58","v":1136.8136912216216},{"$f":"'Oakley Greenwood Inputs'!AC47+'Oakley Greenwood Inputs'!$H$58","v":1136.0702564488918},{"$f":"'Oakley Greenwood Inputs'!AD47+'Oakley Greenwood Inputs'!$H$58","v":1135.3068464488942},{"$f":"'Oakley Greenwood Inputs'!AE47+'Oakley Greenwood Inputs'!$H$58","v":1134.6281094034362},{"$f":"'Oakley Greenwood Inputs'!AF47+'Oakley Greenwood Inputs'!$H$58","v":1134.1386934943494},{"$f":"'Oakley Greenwood Inputs'!AG47+'Oakley Greenwood Inputs'!$H$58","v":1133.9432469034377},{"$f":"'Oakley Greenwood Inputs'!AH47+'Oakley Greenwood Inputs'!$H$58","v":1134.1464178125264},{"$f":"'Oakley Greenwood Inputs'!AI47+'Oakley Greenwood Inputs'!$H$58","v":1134.8528544034366},{"$f":"'Oakley Greenwood Inputs'!AJ47+'Oakley Greenwood Inputs'!$H$58","v":1136.1672048579862},{"$f":"'Oakley Greenwood Inputs'!AK47+'Oakley Greenwood Inputs'!$H$58","v":1138.1941173579862},{"$f":"'Oakley Greenwood Inputs'!AL47+'Oakley Greenwood Inputs'!$H$58","v":1141.0382400852541},{"$f":"'Oakley Greenwood Inputs'!AM47+'Oakley Greenwood Inputs'!$H$58","v":1144.8042212216224},{"$f":"'Oakley Greenwood Inputs'!AN47+'Oakley Greenwood Inputs'!$H$58","v":1149.5967089488943},{"$f":"'Oakley Greenwood Inputs'!AO47+'Oakley Greenwood Inputs'!$H$58","v":1155.5203514488951},{"$f":"'Oakley Greenwood Inputs'!AP47+'Oakley Greenwood Inputs'!$H$58","v":1162.6797969034285},{"$f":"'Oakley Greenwood Inputs'!AQ47+'Oakley Greenwood Inputs'!$H$58","v":1171.179693494355},{"$f":"'Oakley Greenwood Inputs'!AR47+'Oakley Greenwood Inputs'!$H$58","v":1181.1246894034355},{"$f":"'Oakley Greenwood Inputs'!AS47+'Oakley Greenwood Inputs'!$H$58","v":1192.6194328125305},{"$f":"'Oakley Greenwood Inputs'!AT47+'Oakley Greenwood Inputs'!$H$58","v":1205.7685719034439},{"$f":"'Oakley Greenwood Inputs'!AU47+'Oakley Greenwood Inputs'!$H$58","v":1220.6767548579789},{"$f":"'Oakley Greenwood Inputs'!AV47+'Oakley Greenwood Inputs'!$H$58","v":1237.4486298579825},{"$f":"'Oakley Greenwood Inputs'!AW47+'Oakley Greenwood Inputs'!$H$58","v":1256.1888450852578},{"$f":"'Oakley Greenwood Inputs'!AX47+'Oakley Greenwood Inputs'!$H$58","v":1277.0020487216229},{"$f":"'Oakley Greenwood Inputs'!AY47+'Oakley Greenwood Inputs'!$H$58","v":1299.9928889488813},{"$f":"'Oakley Greenwood Inputs'!AZ47+'Oakley Greenwood Inputs'!$H$58","v":1325.2660139488937},{"$f":"'Oakley Greenwood Inputs'!BA47+'Oakley Greenwood Inputs'!$H$58","v":1352.9260719034426},{"$f":"'Oakley Greenwood Inputs'!BB47+'Oakley Greenwood Inputs'!$H$58","v":1383.0777109943454},{"$f":"'Oakley Greenwood Inputs'!BC47+'Oakley Greenwood Inputs'!$H$58","v":1415.8255794034417},{"$f":"'Oakley Greenwood Inputs'!BD47+'Oakley Greenwood Inputs'!$H$58","v":1451.2743253125209},{"$f":"'Oakley Greenwood Inputs'!BE47+'Oakley Greenwood Inputs'!$H$58","v":1489.5285969034433},{"$f":"'Oakley Greenwood Inputs'!BF47+'Oakley Greenwood Inputs'!$H$58","v":1530.6930423579843},{"$f":"'Oakley Greenwood Inputs'!BG47+'Oakley Greenwood Inputs'!$H$58","v":1574.872309857976},{"$f":"'Oakley Greenwood Inputs'!BH47+'Oakley Greenwood Inputs'!$H$58","v":1622.1710475852576},{"$f":"'Oakley Greenwood Inputs'!BI47+'Oakley Greenwood Inputs'!$H$58","v":1672.6939037216325},{"$f":"'Oakley Greenwood Inputs'!BJ47+'Oakley Greenwood Inputs'!$H$58","v":1726.5455264488835},{"$f":"'Oakley Greenwood Inputs'!BK47+'Oakley Greenwood Inputs'!$H$58","v":1783.8305639488922},{"$f":"'Oakley Greenwood Inputs'!BL47+'Oakley Greenwood Inputs'!$H$58","v":1844.6536644034411},{"$f":"'Oakley Greenwood Inputs'!BM47+'Oakley Greenwood Inputs'!$H$58","v":1909.1194759943476},{"$f":"'Oakley Greenwood Inputs'!BN47+'Oakley Greenwood Inputs'!$H$58","v":1977.332646903423},{"$f":"'Oakley Greenwood Inputs'!BO47+'Oakley Greenwood Inputs'!$H$58","v":2049.397825312542},{"$f":"'Oakley Greenwood Inputs'!BP47+'Oakley Greenwood Inputs'!$H$58","v":2125.419659403437},{"$f":"'Oakley Greenwood Inputs'!BQ47+'Oakley Greenwood Inputs'!$H$58","v":2205.5027973579827},{"$f":"'Oakley Greenwood Inputs'!BR47+'Oakley Greenwood Inputs'!$H$58","v":2289.7518873579829},{"$f":"'Oakley Greenwood Inputs'!BS47+'Oakley Greenwood Inputs'!$H$58","v":2378.2715775852694},{"$f":"'Oakley Greenwood Inputs'!BT47+'Oakley Greenwood Inputs'!$H$58","v":2471.1665162216323},{"$f":"'Oakley Greenwood Inputs'!BU47+'Oakley Greenwood Inputs'!$H$58","v":2568.5413514488746},{"$f":"'Oakley Greenwood Inputs'!BV47+'Oakley Greenwood Inputs'!$H$58","v":2670.5007314488998},{"$f":"'Oakley Greenwood Inputs'!BW47+'Oakley Greenwood Inputs'!$H$58","v":2777.149304403426},{"$f":"'Oakley Greenwood Inputs'!BX47+'Oakley Greenwood Inputs'!$H$58","v":2888.5917184943282},{"$f":"'Oakley Greenwood Inputs'!BY47+'Oakley Greenwood Inputs'!$H$58","v":3004.9326219034529},{"$f":"'Oakley Greenwood Inputs'!BZ47+'Oakley Greenwood Inputs'!$H$58","v":3126.2766628125323},{"$f":"'Oakley Greenwood Inputs'!CA47+'Oakley Greenwood Inputs'!$H$58","v":3252.7284894034269},{"$f":"'Oakley Greenwood Inputs'!CB47+'Oakley Greenwood Inputs'!$H$58","v":3384.3927498579833},{"$f":"'Oakley Greenwood Inputs'!CC47+'Oakley Greenwood Inputs'!$H$58","v":3521.3740923579908},{"$f":"'Oakley Greenwood Inputs'!CD47+'Oakley Greenwood Inputs'!$H$58","v":3663.7771650852387},{"$f":"'Oakley Greenwood Inputs'!CE47+'Oakley Greenwood Inputs'!$H$58","v":3811.7066162215879},{"$f":"'Oakley Greenwood Inputs'!CF47+'Oakley Greenwood Inputs'!$H$58","v":3965.2670939489271},{"$f":"'Oakley Greenwood Inputs'!CG47+'Oakley Greenwood Inputs'!$H$58","v":4124.5632464489036},{"$f":"'Oakley Greenwood Inputs'!CH47+'Oakley Greenwood Inputs'!$H$58","v":4289.6997219034211},{"$f":"'Oakley Greenwood Inputs'!CI47+'Oakley Greenwood Inputs'!$H$58","v":4460.7811684943672},{"$f":"'Oakley Greenwood Inputs'!CJ47+'Oakley Greenwood Inputs'!$H$58","v":4637.9122344034331},{"$f":"'Oakley Greenwood Inputs'!CK47+'Oakley Greenwood Inputs'!$H$58","v":4821.1975678124927},{"$f":"'Oakley Greenwood Inputs'!CL47+'Oakley Greenwood Inputs'!$H$58","v":5010.7418169034363},{"$f":"'Oakley Greenwood Inputs'!CM47+'Oakley Greenwood Inputs'!$H$58","v":5206.6496298580096},{"$f":"'Oakley Greenwood Inputs'!CN47+'Oakley Greenwood Inputs'!$H$58","v":5409.0256548579873},{"$f":"'Oakley Greenwood Inputs'!CO47+'Oakley Greenwood Inputs'!$H$58","v":5617.9745400852025},{"$f":"'Oakley Greenwood Inputs'!CP47+'Oakley Greenwood Inputs'!$H$58","v":5833.6009337216583},{"$f":"'Oakley Greenwood Inputs'!CQ47+'Oakley Greenwood Inputs'!$H$58","v":6056.0094839489011},{"$f":"'Oakley Greenwood Inputs'!CR47+'Oakley Greenwood Inputs'!$H$58","v":6285.3048389488777},{"$f":"'Oakley Greenwood Inputs'!CS47+'Oakley Greenwood Inputs'!$H$58","v":6521.59164690342},{"$f":"'Oakley Greenwood Inputs'!CT47+'Oakley Greenwood Inputs'!$H$58","v":6764.9745559943312},{"$f":"'Oakley Greenwood Inputs'!CU47+'Oakley Greenwood Inputs'!$H$58","v":7015.5582144034724},{"$f":"'Oakley Greenwood Inputs'!CV47+'Oakley Greenwood Inputs'!$H$58","v":7273.4472703125048},{"$f":"'Oakley Greenwood Inputs'!CW47+'Oakley Greenwood Inputs'!$H$58","v":7538.7463719034886},{"$f":"'Oakley Greenwood Inputs'!CX47+'Oakley Greenwood Inputs'!$H$58","v":7811.5601673579422},{"$f":"'Oakley Greenwood Inputs'!CY47+'Oakley Greenwood Inputs'!$H$58","v":8091.9933048579824},{"$f":"'Oakley Greenwood Inputs'!CZ47+'Oakley Greenwood Inputs'!$H$58","v":8380.1504325852147},{"$f":"J32","v":907.70871008525648},{"$f":"K32","v":936.30760372162024},962.47961394889319,986.32938894889253,1007.9615769034381,1027.4808259943484,1044.991784403438,1060.5991003125291,1074.4074219034385,1086.5213973579844,1097.0456748579836,1106.0849025852567,1113.7437287216205,1120.1268014488933,1125.3387689488925,1129.484279403438,1132.6679809943478,1134.9945219034362,1136.5685503125314,1137.4947144034372,1137.8776623579861,1137.8220423579812,1137.4325025852586,1136.8136912216216,1136.0702564488918]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[null,null,null,"AFOC",{"$f":"E28","v":"Pipes"},null,null,null,null,{"$f":"'Oakley Greenwood Inputs'!H41","v":374905.94768072094}]
[null,null,null,null,{"$f":"E29","v":"Pumping station"},null,null,null,null,{"$f":"'Oakley Greenwood Inputs'!H52","v":8961.3348175641477}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[null,null,null,"Tax depreciation"]
[]
[]
[]
[]
[null,null,null,{"$f":"\"Notional Revenue Requirement (\"&'Common Inputs'!J9&\", \"&'Common Inputs'!J8&\")\"","v":"Notional Revenue Requirement ($, $2015-16)"}]
[null,null,null,"Year",null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[]
[null,null,null,"  Operating expenditure",null,null,null,null,null,{"$f":"J32","v":907.70871008525648},936.30760372162024,962.47961394889319,986.32938894889253,1007.9615769034381,1027.4808259943484,1044.991784403438,1060.5991003125291,1074.4074219034385,1086.5213973579844,1097.0456748579836,1106.0849025852567,1113.7437287216205,1120.1268014488933,1125.3387689488925,1129.484279403438,1132.6679809943478,1134.9945219034362,1136.5685503125314,1137.4947144034372,1137.8776623579861,1137.8220423579812,1137.4325025852586,1136.8136912216216,1136.0702564488918,1135.3068464488942,1134.6281094034362,1134.1386934943494,1133.9432469034377,1134.1464178125264,1134.8528544034366,1136.1672048579862,1138.1941173579862,1141.0382400852541,1144.8042212216224,1149.5967089488943,1155.5203514488951,1162.6797969034285,1171.179693494355,1181.1246894034355,1192.6194328125305,1205.7685719034439,1220.6767548579789,1237.4486298579825,1256.1888450852578,1277.0020487216229,1299.9928889488813,1325.2660139488937,1352.9260719034426,1383.0777109943454,1415.8255794034417,1451.2743253125209,1489.5285969034433,1530.6930423579843,1574.872309857976,1622.1710475852576,1672.6939037216325,1726.5455264488835,1783.8305639488922,1844.6536644034411,1909.1194759943476,1977.332646903423,2049.397825312542,2125.419659403437,{"$f":"BV32","v":2205.5027973579827},2289.7518873579829,2378.2715775852694,2471.1665162216323,2568.5413514488746,2670.5007314488998,2777.149304403426,2888.5917184943282,3004.9326219034529,3126.2766628125323,3252.7284894034269,3384.3927498579833,3521.3740923579908,3663.7771650852387,3811.7066162215879,3965.2670939489271,4124.5632464489036,4289.6997219034211,4460.7811684943672,4637.9122344034331,4821.1975678124927,5010.7418169034363,5206.6496298580096,5409.0256548579873,5617.9745400852025,5833.6009337216583,6056.0094839489011,6285.3048389488777,6521.59164690342,6764.9745559943312,7015.5582144034724,7273.4472703125048,7538.7463719034886,7811.5601673579422,8091.9933048579824,8380.1504325852147,907.70871008525648,936.30760372162024,962.47961394889319,986.32938894889253,1007.9615769034381,1027.4808259943484,1044.991784403438,1060.5991003125291,1074.4074219034385,1086.5213973579844,1097.0456748579836,1106.0849025852567,1113.7437287216205,1120.1268014488933,1125.3387689488925,1129.484279403438,1132.6679809943478,1134.9945219034362,1136.5685503125314,1137.4947144034372,1137.8776623579861,1137.8220423579812,1137.4325025852586,1136.8136912216216,1136.0702564488918]
[null,null,null,"  Depreciation (regulatory)",null,null,"mid-year value",null,null,{"$f":"J82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"K82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"L82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"M82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"N82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"O82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"P82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"Q82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"R82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"S82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"T82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"U82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"V82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"W82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"X82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"Y82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"Z82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AA82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AB82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AC82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AD82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AE82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AF82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AG82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AH82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AI82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AJ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AK82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AL82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AM82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AN82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AO82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AP82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AQ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AR82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AS82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AT82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AU82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AV82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AW82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AX82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"AY82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"AZ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BA82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BB82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BC82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BD82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BE82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BF82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BG82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BH82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BI82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BJ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BK82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BL82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BM82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BN82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BO82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BP82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BQ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BR82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BS82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BT82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BU82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BV82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BW82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BX82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BY82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"BZ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CA82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CB82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CC82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CD82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CE82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CF82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CG82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CH82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CI82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CJ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CK82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CL82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CM82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CN82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CO82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CP82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CQ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CR82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CS82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CT82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CU82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CV82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CW82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CX82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CY82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"CZ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"DA82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"DB82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"DC82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"DD82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"DE82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":218.73836849436674},{"$f":"DF82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3652.0485265119505},{"$f":"DG82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3652.0485265119505},{"$f":"DH82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3652.0485265119505},{"$f":"DI82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3652.0485265119505},{"$f":"DJ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3652.0485265119505},{"$f":"DK82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3652.0485265119505},{"$f":"DL82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3652.0485265119505},{"$f":"DM82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3652.0485265119505},{"$f":"DN82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3652.0485265119505},{"$f":"DO82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3652.0485265119505},{"$f":"DP82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3652.0485265119505},{"$f":"DQ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3652.0485265119505},{"$f":"DR82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3652.0485265119505},{"$f":"DS82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3652.0485265119505},{"$f":"DT82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3652.0485265119505},{"$f":"DU82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3652.0485265119505},{"$f":"DV82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3652.0485265119505},{"$f":"DW82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3652.0485265119505},{"$f":"DX82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3652.0485265119505},{"$f":"DY82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3652.0485265119505},{"$f":"DZ82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3652.0485265119505},{"$f":"EA82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3652.0485265119505},{"$f":"EB82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3652.0485265119505},{"$f":"EC82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3652.0485265119505},{"$f":"ED82/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":3652.0485265119505}]
[null,null,null,"  Return on RAB",null,null,"mid-year value",null,null,{"$f":"J106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,428.7272022489588,418.00902219273485,407.29084213651089,396.57266208028693,385.85448202406303,375.13630196783902,364.41812191161512,353.69994185539116,342.9817617991672,332.26358174294324,321.54540168671934,310.82722163049533,300.10904157427143,289.39086151804747,278.67268146182352,267.95450140559956,257.23632134937566,246.5181412931517,235.79996123692774,225.08178118070379,214.36360112447986,203.6454210682559,192.92724101203194,182.20906095580796,{"$f":"BV106","v":171.490880899584},160.77270084336001,150.05452078713606,139.33634073091207,128.61816067468811,117.89998061846413,107.18180056224016,96.463620506016184,85.745440449792213,75.027260393568241,64.30908033734427,53.590900281120305,42.872720224896334,32.154540168672362,21.436360112448398,10.718180056224428,428.72720224895926,418.0090221927353,407.29084213651134,396.57266208028739,385.85448202406349,375.13630196783947,364.41812191161557,353.69994185539161,342.98176179916766,332.2635817429437,321.5454016867198,310.82722163049579,300.10904157427188,289.39086151804793,278.67268146182397,267.95450140560001,257.23632134937611,246.5181412931521,235.79996123692817,225.08178118070421,17037.583375410642,16858.632997611556,16679.682619812473,16500.732242013386,16321.781864214301,16142.831486415218,15963.881108616131,15784.930730817048,15605.980353017962,15427.029975218878,15248.079597419792,15069.129219620707,14890.178841821624,14711.228464022537,14532.278086223454,14353.327708424367,14174.377330625282,13995.426952826199,13816.476575027113,13637.526197228028,13887.303021677903,13708.352643878816,13529.402266079731,13350.451888280648,13171.501510481561]
[null,null,null,"  Return on working capital",null,null,"mid-year value",null,null,{"$f":"J132","v":-3.3313480246192801},650.80879211510455,5.8289522528529751,2.0914983834388816,2.1307357055053324,2.1869237338763563,2.2381195162512992,2.2844268087462121,2.3260794059150087,2.3633118693192778,2.3963587650446807,2.4254546592035351,2.4508341179083546,2.4727317072716231,2.4913819934058408,2.5070195424234907,2.5198789204370771,2.5301946935591082,2.5382014279020164,2.5441336895784148,2.5482260447006526,2.5507130593813661,2.5518292997329008,2.5518093318679029,2.5508877218987749,2.5492990359379997,2.5472778400981562,2.545058700491619,2.5428761832310225,2.5409648544287489,2.5395592801973192,2.5388940266492503,2.5392036598970606,2.5407227460532029,2.5436858512301179,2.5483275415404361,2.5548823830965421,2.5635849420110226,2.5746697843961304,2.5883714763648218,-30.283737506301989,6.2495320634612854,6.4246414010395148,6.388834373842978,6.3555520063851247,6.326286423696307,6.3012796093680912,6.2807661732633635,6.2649806817530527,6.2541577009509632,6.2485317969695213,6.2483375359214515,6.2538094839189275,6.265182207074842,6.2826902715013881,6.3065682433110721,6.3370506886165563,6.3743721735303822,6.4187672641646056,6.4704705266322211,6.5297165270455206,6.5967398315170174,6.6717750061589562,6.7550566170844784,{"$f":"BV132","v":6.846819230405373},6.9472974122345095,7.0567257286842544,7.1753387458672897,7.3033710298959882,7.4410571468824527,7.5886316629400401,7.7463291441804509,7.9143841567164062,8.093031266660887,8.2825050401257307,8.4830400432235642,8.6948708420671608,8.9182320027689563,9.1533580914411115,9.4004836741961153,-23.228818773183562,12.26645210842074,12.758742540958753,13.057437189090443,13.368085961908848,13.692134440157551,14.029824332895888,14.381390248367437,14.747066752932875,15.127088412705588,15.521689793800133,15.931105462326975,16.355569984399281,16.795317926129698,17.25058385363047,17.721602333014925,18.208607930393743,18.711835211881937,19.231518743589152,19.767893091630391,-1241.7165562175301,116.62758126674866,123.6566499064367,122.70944441156213,121.70963374509489,120.70418738756437,119.69361556234439,118.67815446146079,117.6580386606163,118.33143410463067,120.36939807694806,119.4498392357048,118.50483594975464,117.55280304480081,116.59417059173255,115.62925563223642,114.65837252979578,113.68183369906734,112.69994965751205,111.71302907169343,77.832716712090189,111.87795273282111,110.80018735014642,109.80994288376054,108.81639516622728]
[null,null,null,"  Tax allowance",null,null,null,null,null,{"$f":"J156","v":146688.39328857255},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,383.82290291097883,1074.7932063351059,1096.274003193972,1116.7812087394439,1136.5154046299483,1155.4965450091311,1173.7430130753455,1191.2727373160169,1208.1032092509283,1224.2514941310208,1239.7342413354413,1254.5676945147666,1227.5962305629218,1176.9217072669076,1193.1172557564776,1208.6517032222132,1223.5356902452438]
[null,null,null,"     less adjustment for franking credits (gamma)",null,null,null,null,null,-36672.098322143138,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-95.955725727744706,-268.69830158377647,-274.06850079849301,-279.19530218486096,-284.12885115748708,-288.87413625228277,-293.43575326883638,-297.81818432900423,-302.02580231273208,-306.06287353275519,-309.93356033386033,-313.64192362869164,-306.89905764073046,-294.23042681672689,-298.27931393911939,-302.1629258055533,-305.88392256131095]
[null,null,null,"Notional revenue requirement ",null,null,null,null,null,{"$f":"SUM(J47:J52)","v":110920.67232849007},{"$f":"SUM(K47:K52)","v":1587.1163958367247},968.3085662017462,988.4208873323314,1010.0923126089434,1029.6677497282246,1047.2299039196894,1062.8835271212754,1076.7335013093534,1088.8847092273036,1099.4420336230282,1108.5103572444602,1116.1945628395288,1122.5995331561649,1127.8301509422984,1131.9912989458614,1135.1878599147849,1137.5247165969952,1139.1067517404335,1140.0388480930155,1140.4258884026867,1140.3727554173627,1139.9843318849914,1139.3655005534895,1138.6211441707906,1137.8561454848323,1137.1753872435343,1136.683752194841,1136.4861230866688,1136.687382666955,1137.392413683634,1138.7060988846356,1140.7333210178833,1143.5789628313073,1147.3479070728524,1152.1450364904347,1158.0752338319917,1165.2433818454394,1173.754363278751,1183.7130608798002,1809.801266049554,1848.7654946540067,1853.1306068898962,1859.1484948064792,1867.1372476100728,1877.203005607525,1889.4506589642313,1903.9850904719151,1920.9111828787295,1940.3338189326064,1962.3578813814972,1987.0882529733046,2014.6298164560005,2045.0874545774732,2078.5660500856679,2115.1704857285354,2155.0056442539917,2198.1764084099323,2244.7876609443515,2294.9442846051438,2348.7511621402396,2406.3131762975627,2467.7352098250994,2533.1221454706961,2602.5788659823384,{"$f":"SUM(BW47:BW52)","v":2676.2102541079439},2754.1211925954563,2836.416564192778,2923.2012516478253,3014.5801377086132,3110.6581051229728,3211.5400366388913,3317.3308150043281,3428.1353229671281,3544.0584432752635,3665.2050586766936,3791.6800519193212,3923.5883057510464,4061.0347029198438,4204.124126173715,4748.7999984190465,4938.7135646989445,5099.5691216662035,5266.2807021671779,5439.1585042928318,5618.3086218057997,5803.8359445968881,5995.8453554561129,6194.4417371316704,6399.7299723716742,6611.8149439237877,6830.8015345360673,7056.7946269564582,7289.8991039328757,7530.2198482132944,7777.8617425454868,8032.9296696776255,8295.5285123573431,8565.7631533328658,8843.7384753519163,20355.624055790322,21563.616709111873,21417.867410179751,21261.819601885789,21103.501601374785,20943.065026309079,20780.615035093866,20616.256512102987,20737.961517277199,21090.026237944774,20939.748699262153,20784.298394508205,20626.862486477414,20467.579003785027,20306.566812082536,20143.944322959007,19979.829617599571,19814.340455538921,19647.59428251069,19479.708238101182,19675.759100182124,19492.792445931751,19324.521424344446,19155.612826314638,18986.088456292564]
[]
[]
[]
[]
[null,null,null,{"$f":"\"RAB Roll Forward (\"&'Common Inputs'!J9&\", \"&'Common Inputs'!J8&\")\"","v":"RAB Roll Forward ($, $2015-16)"}]
[null,null,null,"Year",null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[]
[null,null,null,{"$f":"E9","v":"Pipes"}]
[null,null,null,"Opening RAB",null,null,null,null,null,{"$f":"J9","v":0},{"$f":"J65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,348125.6129138894,344609.19258142589,341092.77224896237,337576.35191649885,334059.93158403534,330543.51125157182,327027.0909191083,323510.67058664479,319994.25025418127,316477.82992171776,312961.40958925424,309444.98925679072,305928.56892432721,302412.14859186369,298895.72825940017,295379.30792693666,291862.88759447314,288346.46726200962,284830.04692954611,281313.62659708259,277797.20626461908,274280.78593215556,270764.36559969204,267247.94526722853]
[null,null,null,"  capex",null,null,null,null,null,{"$f":"J15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,351642.03324635292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"  depreciation",null,null,null,null,null,{"$f":"J169+J302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP169+AP302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV169+BV302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB169+DB302","v":0},0,0,0,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291]
[null,null,null,"Closing RAB",null,null,null,null,null,{"$f":"J62+J63-J64","v":0},{"$f":"K62+K63-K64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW62+BW63-BW64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,348125.6129138894,344609.19258142589,341092.77224896237,337576.35191649885,334059.93158403534,330543.51125157182,327027.0909191083,323510.67058664479,319994.25025418127,316477.82992171776,312961.40958925424,309444.98925679072,305928.56892432721,302412.14859186369,298895.72825940017,295379.30792693666,291862.88759447314,288346.46726200962,284830.04692954611,281313.62659708259,277797.20626461908,274280.78593215556,270764.36559969204,267247.94526722853,263731.52493476501]
[]
[null,null,null,{"$f":"E10","v":"Pumping station"}]
[null,null,null,"Opening RAB",null,null,null,null,null,{"$f":"J10","v":0},{"$f":"J71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8737.3014471250444,8513.2680766859412,8289.234706246838,8065.2013358077347,7841.1679653686315,7617.1345949295282,7393.101224490425,7169.0678540513218,6945.0344836122185,6721.0011131731153,6496.9677427340121,6272.9343722949088,6048.9010018558056,5824.8676314167024,5600.8342609775991,5376.8008905384959,5152.7675200993926,4928.7341496602894,4704.7007792211862,4480.6674087820829,4256.6340383429797,4032.600667903876,3808.5672974647723,3584.5339270256686,{"$f":"BV71","v":3360.5005565865649},3136.4671861474612,2912.4338157083575,2688.4004452692539,2464.3670748301502,2240.3337043910465,2016.3003339519428,1792.2669635128391,1568.2335930737354,1344.2002226346317,1120.166852195528,896.13348175642432,672.10011131732062,448.06674087821693,224.03337043911324,9.5496943686157465E-12,8737.3014471250535,8513.2680766859503,8289.2347062468471,8065.2013358077438,7841.1679653686406,7617.1345949295373,7393.1012244904341,7169.0678540513309,6945.0344836122276,6721.0011131731244,6496.9677427340212,6272.9343722949179,6048.9010018558147,5824.8676314167114,5600.8342609776082,5376.800890538505,5152.7675200994017,4928.7341496602985,4704.7007792211953,4480.667408782092,4256.6340383429888,4032.6006679038851,3808.5672974647814,3584.5339270256777,3360.500556586574,3136.4671861474703,2912.4338157083666,2688.4004452692629,2464.3670748301593,2240.3337043910556,2016.3003339519519,1792.2669635128482,1568.2335930737445,1344.2002226346408,1120.1668521955371,896.13348175643341,672.10011131732972,448.06674087822603,224.03337043912234,1.8644641386345029E-11,8737.3014471250626,8513.2680766859594,8289.2347062468561,8065.2013358077529]
[null,null,null,"  capex",null,null,null,null,null,{"$f":"J16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8961.3348175641477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8961.3348175641477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8961.3348175641477,0,0,0,0]
[null,null,null,"  depreciation",null,null,null,null,null,{"$f":"J312+J445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP312+AP445","v":0},0,0,0,0,0,0,0,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,{"$f":"BV312+BV445","v":224.03337043910369},224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,{"$f":"DB312+DB445","v":224.03337043910369},224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369]
[null,null,null,"Closing RAB",null,null,null,null,null,{"$f":"J68+J69-J70","v":0},{"$f":"K68+K69-K70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8737.3014471250444,8513.2680766859412,8289.234706246838,8065.2013358077347,7841.1679653686315,7617.1345949295282,7393.101224490425,7169.0678540513218,6945.0344836122185,6721.0011131731153,6496.9677427340121,6272.9343722949088,6048.9010018558056,5824.8676314167024,5600.8342609775991,5376.8008905384959,5152.7675200993926,4928.7341496602894,4704.7007792211862,4480.6674087820829,4256.6340383429797,4032.600667903876,3808.5672974647723,3584.5339270256686,3360.5005565865649,{"$f":"BW68+BW69-BW70","v":3136.4671861474612},2912.4338157083575,2688.4004452692539,2464.3670748301502,2240.3337043910465,2016.3003339519428,1792.2669635128391,1568.2335930737354,1344.2002226346317,1120.166852195528,896.13348175642432,672.10011131732062,448.06674087821693,224.03337043911324,9.5496943686157465E-12,8737.3014471250535,8513.2680766859503,8289.2347062468471,8065.2013358077438,7841.1679653686406,7617.1345949295373,7393.1012244904341,7169.0678540513309,6945.0344836122276,6721.0011131731244,6496.9677427340212,6272.9343722949179,6048.9010018558147,5824.8676314167114,5600.8342609776082,5376.800890538505,5152.7675200994017,4928.7341496602985,4704.7007792211953,4480.667408782092,4256.6340383429888,4032.6006679038851,3808.5672974647814,3584.5339270256777,3360.500556586574,3136.4671861474703,2912.4338157083666,2688.4004452692629,2464.3670748301593,2240.3337043910556,2016.3003339519519,1792.2669635128482,1568.2335930737445,1344.2002226346408,1120.1668521955371,896.13348175643341,672.10011131732972,448.06674087822603,224.03337043912234,1.8644641386345029E-11,8737.3014471250626,8513.2680766859594,8289.2347062468561,8065.2013358077529,7841.1679653686497]
[]
[null,null,null,{"$f":"E11","v":"Non-depreciating"}]
[null,null,null,"Opening RAB",null,null,null,null,null,{"$f":"J11","v":0},{"$f":"J76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"  capex",null,null,null,null,null,{"$f":"J17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing RAB",null,null,null,null,null,{"$f":"J74+J75","v":0},{"$f":"K74+K75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW74+BW75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total RAB"]
[null,null,null,{"$f":"D62","v":"Opening RAB"},null,null,null,null,null,{"$f":"SUM(J62,J68,J74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8737.3014471250444,8513.2680766859412,8289.234706246838,8065.2013358077347,7841.1679653686315,7617.1345949295282,7393.101224490425,7169.0678540513218,6945.0344836122185,6721.0011131731153,6496.9677427340121,6272.9343722949088,6048.9010018558056,5824.8676314167024,5600.8342609775991,5376.8008905384959,5152.7675200993926,4928.7341496602894,4704.7007792211862,4480.6674087820829,4256.6340383429797,4032.600667903876,3808.5672974647723,{"$f":"SUM(BV62,BV68,BV74)","v":3584.5339270256686},3360.5005565865649,3136.4671861474612,2912.4338157083575,2688.4004452692539,2464.3670748301502,2240.3337043910465,2016.3003339519428,1792.2669635128391,1568.2335930737354,1344.2002226346317,1120.166852195528,896.13348175642432,672.10011131732062,448.06674087821693,224.03337043911324,9.5496943686157465E-12,8737.3014471250535,8513.2680766859503,8289.2347062468471,8065.2013358077438,7841.1679653686406,7617.1345949295373,7393.1012244904341,7169.0678540513309,6945.0344836122276,6721.0011131731244,6496.9677427340212,6272.9343722949179,6048.9010018558147,5824.8676314167114,5600.8342609776082,5376.800890538505,5152.7675200994017,4928.7341496602985,4704.7007792211953,4480.667408782092,352382.24695223238,348641.79324932978,344901.33954642713,341160.88584352453,337420.43214062194,333679.97843771928,329939.52473481669,326199.07103191403,322458.61732901144,318718.16362610878,314977.70992320619,311237.25622030359,307496.80251740094,303756.34881449834,300015.89511159569,296275.44140869309,292534.9877057905,288794.53400288784,285054.08029998525,281313.62659708259,286534.50771174411,282794.05400884151,279053.60030593892,275313.14660303626]
[null,null,null,{"$f":"D63","v":"  capex"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8961.3348175641477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8961.3348175641477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,351642.03324635292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8961.3348175641477,0,0,0,0]
[null,null,null,{"$f":"D64","v":"  depreciation"},null,null,null,null,null,{"$f":"SUM(J64,J70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,{"$f":"SUM(BV64,BV70)","v":224.03337043910369},224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328]
[null,null,null,{"$f":"D65","v":"Closing RAB"},null,null,null,null,null,{"$f":"SUM(J65,J71,J76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8737.3014471250444,8513.2680766859412,8289.234706246838,8065.2013358077347,7841.1679653686315,7617.1345949295282,7393.101224490425,7169.0678540513218,6945.0344836122185,6721.0011131731153,6496.9677427340121,6272.9343722949088,6048.9010018558056,5824.8676314167024,5600.8342609775991,5376.8008905384959,5152.7675200993926,4928.7341496602894,4704.7007792211862,4480.6674087820829,4256.6340383429797,4032.600667903876,3808.5672974647723,3584.5339270256686,{"$f":"SUM(BV65,BV71,BV76)","v":3360.5005565865649},3136.4671861474612,2912.4338157083575,2688.4004452692539,2464.3670748301502,2240.3337043910465,2016.3003339519428,1792.2669635128391,1568.2335930737354,1344.2002226346317,1120.166852195528,896.13348175642432,672.10011131732062,448.06674087821693,224.03337043911324,9.5496943686157465E-12,8737.3014471250535,8513.2680766859503,8289.2347062468471,8065.2013358077438,7841.1679653686406,7617.1345949295373,7393.1012244904341,7169.0678540513309,6945.0344836122276,6721.0011131731244,6496.9677427340212,6272.9343722949179,6048.9010018558147,5824.8676314167114,5600.8342609776082,5376.800890538505,5152.7675200994017,4928.7341496602985,4704.7007792211953,4480.667408782092,352382.24695223238,348641.79324932978,344901.33954642713,341160.88584352453,337420.43214062194,333679.97843771928,329939.52473481669,326199.07103191403,322458.61732901144,318718.16362610878,314977.70992320619,311237.25622030359,307496.80251740094,303756.34881449834,300015.89511159569,296275.44140869309,292534.9877057905,288794.53400288784,285054.08029998525,281313.62659708259,286534.50771174411,282794.05400884151,279053.60030593892,275313.14660303626,271572.69290013367]
[]
[]
[null,null,null,"Total RAB for Tax Analysis"]
[null,null,null,{"$f":"D68","v":"Opening RAB"},null,null,null,null,null,{"$f":"J80","v":0},{"$f":"J91","v":0},{"$f":"K91","v":0},{"$f":"L91","v":0},{"$f":"M91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24046.71746480748,24015.888339852601,23968.488560234473,23903.708861423023,23820.709872320862,23718.6211157252,23596.53997762956,23453.530644431805,23288.623007088143,23100.811531224532,22889.054092188311,22652.270773993259,22389.342631080835,22099.11041178905,21780.37324238825,21431.88727051004,21052.364266761426,20640.470183281312,20194.823667960467,19713.99453300903,19196.502176517548,18640.813955618356,18045.343509813887,17408.449032996927,16728.431492645483,16003.53279463085,15231.933892032581,{"$f":"BY91","v":14411.752836307753},13541.042769114161,12617.789853038199,11639.911139427746,10605.252371478617,9511.5857206698911,8356.6074545885549,7137.9355341277351,5853.1071379847544,4499.5761123257953,3074.7103434226483,1575.7890510041411,6.8849169174799851E-11,64566.97149673511,64484.193328149559,64356.921893949271,64182.984267208863,63960.126682947724,63686.011854306525,63358.216205056422,62974.22701593487,62531.439482229071,62027.153679953044,61458.571437886822,60822.793112667299,60116.814264038141,59337.52222728209,58481.69257977324,57545.985498496862,56526.942005294324,55420.980096495106,54224.390753502601,52933.333830800177,4267017.5104596904,4327267.238285372,4387862.5665583024,4448783.1192209506,4510007.2854126319,4571512.1704643834,4633273.5452153422,4695265.7935973052,4757461.8584326096,4819833.1853886778,4882349.6650310336,4944979.5729146358,5007689.5076517742,5070444.3268926991,5133207.0811533872,5195938.9454228012,5258599.1484799664,5321144.8998490982,5383531.3143188898,5445711.3339497633,5685447.3811525144,5751509.6341283573,5817321.5951397717,5882829.4606804252]
[null,null,null,{"$f":"D69","v":"  capex"},null,null,null,null,null,{"$f":"J81*(1+'Common Inputs'!J$14)^J59","v":0},{"$f":"K81*(1+'Common Inputs'!K$14)^K59","v":0},{"$f":"L81*(1+'Common Inputs'!L$14)^L59","v":0},{"$f":"M81*(1+'Common Inputs'!M$14)^M59","v":0},{"$f":"N81*(1+'Common Inputs'!N$14)^N59","v":0},{"$f":"O81*(1+'Common Inputs'!O$14)^O59","v":0},{"$f":"P81*(1+'Common Inputs'!P$14)^P59","v":0},{"$f":"Q81*(1+'Common Inputs'!Q$14)^Q59","v":0},{"$f":"R81*(1+'Common Inputs'!R$14)^R59","v":0},{"$f":"S81*(1+'Common Inputs'!S$14)^S59","v":0},{"$f":"T81*(1+'Common Inputs'!T$14)^T59","v":0},{"$f":"U81*(1+'Common Inputs'!U$14)^U59","v":0},{"$f":"V81*(1+'Common Inputs'!V$14)^V59","v":0},{"$f":"W81*(1+'Common Inputs'!W$14)^W59","v":0},{"$f":"X81*(1+'Common Inputs'!X$14)^X59","v":0},{"$f":"Y81*(1+'Common Inputs'!Y$14)^Y59","v":0},{"$f":"Z81*(1+'Common Inputs'!Z$14)^Z59","v":0},{"$f":"AA81*(1+'Common Inputs'!AA$14)^AA59","v":0},{"$f":"AB81*(1+'Common Inputs'!AB$14)^AB59","v":0},{"$f":"AC81*(1+'Common Inputs'!AC$14)^AC59","v":0},{"$f":"AD81*(1+'Common Inputs'!AD$14)^AD59","v":0},{"$f":"AE81*(1+'Common Inputs'!AE$14)^AE59","v":0},{"$f":"AF81*(1+'Common Inputs'!AF$14)^AF59","v":0},{"$f":"AG81*(1+'Common Inputs'!AG$14)^AG59","v":0},{"$f":"AH81*(1+'Common Inputs'!AH$14)^AH59","v":0},{"$f":"AI81*(1+'Common Inputs'!AI$14)^AI59","v":0},{"$f":"AJ81*(1+'Common Inputs'!AJ$14)^AJ59","v":0},{"$f":"AK81*(1+'Common Inputs'!AK$14)^AK59","v":0},{"$f":"AL81*(1+'Common Inputs'!AL$14)^AL59","v":0},{"$f":"AM81*(1+'Common Inputs'!AM$14)^AM59","v":0},{"$f":"AN81*(1+'Common Inputs'!AN$14)^AN59","v":0},{"$f":"AO81*(1+'Common Inputs'!AO$14)^AO59","v":0},{"$f":"AP81*(1+'Common Inputs'!AP$14)^AP59","v":0},{"$f":"AQ81*(1+'Common Inputs'!AQ$14)^AQ59","v":0},{"$f":"AR81*(1+'Common Inputs'!AR$14)^AR59","v":0},{"$f":"AS81*(1+'Common Inputs'!AS$14)^AS59","v":0},{"$f":"AT81*(1+'Common Inputs'!AT$14)^AT59","v":0},{"$f":"AU81*(1+'Common Inputs'!AU$14)^AU59","v":0},{"$f":"AV81*(1+'Common Inputs'!AV$14)^AV59","v":0},{"$f":"AW81*(1+'Common Inputs'!AW$14)^AW59","v":0},{"$f":"AX81*(1+'Common Inputs'!AX$14)^AX59","v":24663.299963905109},{"$f":"AY81*(1+'Common Inputs'!AY$14)^AY59","v":0},{"$f":"AZ81*(1+'Common Inputs'!AZ$14)^AZ59","v":0},{"$f":"BA81*(1+'Common Inputs'!BA$14)^BA59","v":0},{"$f":"BB81*(1+'Common Inputs'!BB$14)^BB59","v":0},{"$f":"BC81*(1+'Common Inputs'!BC$14)^BC59","v":0},{"$f":"BD81*(1+'Common Inputs'!BD$14)^BD59","v":0},{"$f":"BE81*(1+'Common Inputs'!BE$14)^BE59","v":0},{"$f":"BF81*(1+'Common Inputs'!BF$14)^BF59","v":0},{"$f":"BG81*(1+'Common Inputs'!BG$14)^BG59","v":0},{"$f":"BH81*(1+'Common Inputs'!BH$14)^BH59","v":0},{"$f":"BI81*(1+'Common Inputs'!BI$14)^BI59","v":0},{"$f":"BJ81*(1+'Common Inputs'!BJ$14)^BJ59","v":0},{"$f":"BK81*(1+'Common Inputs'!BK$14)^BK59","v":0},{"$f":"BL81*(1+'Common Inputs'!BL$14)^BL59","v":0},{"$f":"BM81*(1+'Common Inputs'!BM$14)^BM59","v":0},{"$f":"BN81*(1+'Common Inputs'!BN$14)^BN59","v":0},{"$f":"BO81*(1+'Common Inputs'!BO$14)^BO59","v":0},{"$f":"BP81*(1+'Common Inputs'!BP$14)^BP59","v":0},{"$f":"BQ81*(1+'Common Inputs'!BQ$14)^BQ59","v":0},{"$f":"BR81*(1+'Common Inputs'!BR$14)^BR59","v":0},{"$f":"BS81*(1+'Common Inputs'!BS$14)^BS59","v":0},{"$f":"BT81*(1+'Common Inputs'!BT$14)^BT59","v":0},{"$f":"BU81*(1+'Common Inputs'!BU$14)^BU59","v":0},{"$f":"BV81*(1+'Common Inputs'!BV$14)^BV59","v":0},{"$f":"BW81*(1+'Common Inputs'!BW$14)^BW59","v":0},{"$f":"BX81*(1+'Common Inputs'!BX$14)^BX59","v":0},{"$f":"BY81*(1+'Common Inputs'!BY$14)^BY59","v":0},{"$f":"BZ81*(1+'Common Inputs'!BZ$14)^BZ59","v":0},{"$f":"CA81*(1+'Common Inputs'!CA$14)^CA59","v":0},{"$f":"CB81*(1+'Common Inputs'!CB$14)^CB59","v":0},{"$f":"CC81*(1+'Common Inputs'!CC$14)^CC59","v":0},{"$f":"CD81*(1+'Common Inputs'!CD$14)^CD59","v":0},{"$f":"CE81*(1+'Common Inputs'!CE$14)^CE59","v":0},{"$f":"CF81*(1+'Common Inputs'!CF$14)^CF59","v":0},{"$f":"CG81*(1+'Common Inputs'!CG$14)^CG59","v":0},{"$f":"CH81*(1+'Common Inputs'!CH$14)^CH59","v":0},{"$f":"CI81*(1+'Common Inputs'!CI$14)^CI59","v":0},{"$f":"CJ81*(1+'Common Inputs'!CJ$14)^CJ59","v":0},{"$f":"CK81*(1+'Common Inputs'!CK$14)^CK59","v":0},{"$f":"CL81*(1+'Common Inputs'!CL$14)^CL59","v":66222.534868446193},{"$f":"CM81*(1+'Common Inputs'!CM$14)^CM59","v":0},{"$f":"CN81*(1+'Common Inputs'!CN$14)^CN59","v":0},{"$f":"CO81*(1+'Common Inputs'!CO$14)^CO59","v":0},{"$f":"CP81*(1+'Common Inputs'!CP$14)^CP59","v":0},{"$f":"CQ81*(1+'Common Inputs'!CQ$14)^CQ59","v":0},{"$f":"CR81*(1+'Common Inputs'!CR$14)^CR59","v":0},{"$f":"CS81*(1+'Common Inputs'!CS$14)^CS59","v":0},{"$f":"CT81*(1+'Common Inputs'!CT$14)^CT59","v":0},{"$f":"CU81*(1+'Common Inputs'!CU$14)^CU59","v":0},{"$f":"CV81*(1+'Common Inputs'!CV$14)^CV59","v":0},{"$f":"CW81*(1+'Common Inputs'!CW$14)^CW59","v":0},{"$f":"CX81*(1+'Common Inputs'!CX$14)^CX59","v":0},{"$f":"CY81*(1+'Common Inputs'!CY$14)^CY59","v":0},{"$f":"CZ81*(1+'Common Inputs'!CZ$14)^CZ59","v":0},{"$f":"DA81*(1+'Common Inputs'!DA$14)^DA59","v":0},{"$f":"DB81*(1+'Common Inputs'!DB$14)^DB59","v":0},{"$f":"DC81*(1+'Common Inputs'!DC$14)^DC59","v":0},{"$f":"DD81*(1+'Common Inputs'!DD$14)^DD59","v":0},{"$f":"DE81*(1+'Common Inputs'!DE$14)^DE59","v":0},{"$f":"DF81*(1+'Common Inputs'!DF$14)^DF59","v":4258054.2188302511},{"$f":"DG81*(1+'Common Inputs'!DG$14)^DG59","v":0},{"$f":"DH81*(1+'Common Inputs'!DH$14)^DH59","v":0},{"$f":"DI81*(1+'Common Inputs'!DI$14)^DI59","v":0},{"$f":"DJ81*(1+'Common Inputs'!DJ$14)^DJ59","v":0},{"$f":"DK81*(1+'Common Inputs'!DK$14)^DK59","v":0},{"$f":"DL81*(1+'Common Inputs'!DL$14)^DL59","v":0},{"$f":"DM81*(1+'Common Inputs'!DM$14)^DM59","v":0},{"$f":"DN81*(1+'Common Inputs'!DN$14)^DN59","v":0},{"$f":"DO81*(1+'Common Inputs'!DO$14)^DO59","v":0},{"$f":"DP81*(1+'Common Inputs'!DP$14)^DP59","v":0},{"$f":"DQ81*(1+'Common Inputs'!DQ$14)^DQ59","v":0},{"$f":"DR81*(1+'Common Inputs'!DR$14)^DR59","v":0},{"$f":"DS81*(1+'Common Inputs'!DS$14)^DS59","v":0},{"$f":"DT81*(1+'Common Inputs'!DT$14)^DT59","v":0},{"$f":"DU81*(1+'Common Inputs'!DU$14)^DU59","v":0},{"$f":"DV81*(1+'Common Inputs'!DV$14)^DV59","v":0},{"$f":"DW81*(1+'Common Inputs'!DW$14)^DW59","v":0},{"$f":"DX81*(1+'Common Inputs'!DX$14)^DX59","v":0},{"$f":"DY81*(1+'Common Inputs'!DY$14)^DY59","v":0},{"$f":"DZ81*(1+'Common Inputs'!DZ$14)^DZ59","v":177811.73366178363},{"$f":"EA81*(1+'Common Inputs'!EA$14)^EA59","v":0},{"$f":"EB81*(1+'Common Inputs'!EB$14)^EB59","v":0},{"$f":"EC81*(1+'Common Inputs'!EC$14)^EC59","v":0},{"$f":"ED81*(1+'Common Inputs'!ED$14)^ED59","v":0}]
[null,null,null,{"$f":"D70","v":"  depreciation"},null,null,null,null,null,{"$f":"J82*(1+'Common Inputs'!J$14)^J59","v":0},{"$f":"K82*(1+'Common Inputs'!K$14)^K59","v":0},{"$f":"L82*(1+'Common Inputs'!L$14)^L59","v":0},{"$f":"M82*(1+'Common Inputs'!M$14)^M59","v":0},{"$f":"N82*(1+'Common Inputs'!N$14)^N59","v":0},{"$f":"O82*(1+'Common Inputs'!O$14)^O59","v":0},{"$f":"P82*(1+'Common Inputs'!P$14)^P59","v":0},{"$f":"Q82*(1+'Common Inputs'!Q$14)^Q59","v":0},{"$f":"R82*(1+'Common Inputs'!R$14)^R59","v":0},{"$f":"S82*(1+'Common Inputs'!S$14)^S59","v":0},{"$f":"T82*(1+'Common Inputs'!T$14)^T59","v":0},{"$f":"U82*(1+'Common Inputs'!U$14)^U59","v":0},{"$f":"V82*(1+'Common Inputs'!V$14)^V59","v":0},{"$f":"W82*(1+'Common Inputs'!W$14)^W59","v":0},{"$f":"X82*(1+'Common Inputs'!X$14)^X59","v":0},{"$f":"Y82*(1+'Common Inputs'!Y$14)^Y59","v":0},{"$f":"Z82*(1+'Common Inputs'!Z$14)^Z59","v":0},{"$f":"AA82*(1+'Common Inputs'!AA$14)^AA59","v":0},{"$f":"AB82*(1+'Common Inputs'!AB$14)^AB59","v":0},{"$f":"AC82*(1+'Common Inputs'!AC$14)^AC59","v":0},{"$f":"AD82*(1+'Common Inputs'!AD$14)^AD59","v":0},{"$f":"AE82*(1+'Common Inputs'!AE$14)^AE59","v":0},{"$f":"AF82*(1+'Common Inputs'!AF$14)^AF59","v":0},{"$f":"AG82*(1+'Common Inputs'!AG$14)^AG59","v":0},{"$f":"AH82*(1+'Common Inputs'!AH$14)^AH59","v":0},{"$f":"AI82*(1+'Common Inputs'!AI$14)^AI59","v":0},{"$f":"AJ82*(1+'Common Inputs'!AJ$14)^AJ59","v":0},{"$f":"AK82*(1+'Common Inputs'!AK$14)^AK59","v":0},{"$f":"AL82*(1+'Common Inputs'!AL$14)^AL59","v":0},{"$f":"AM82*(1+'Common Inputs'!AM$14)^AM59","v":0},{"$f":"AN82*(1+'Common Inputs'!AN$14)^AN59","v":0},{"$f":"AO82*(1+'Common Inputs'!AO$14)^AO59","v":0},{"$f":"AP82*(1+'Common Inputs'!AP$14)^AP59","v":0},{"$f":"AQ82*(1+'Common Inputs'!AQ$14)^AQ59","v":0},{"$f":"AR82*(1+'Common Inputs'!AR$14)^AR59","v":0},{"$f":"AS82*(1+'Common Inputs'!AS$14)^AS59","v":0},{"$f":"AT82*(1+'Common Inputs'!AT$14)^AT59","v":0},{"$f":"AU82*(1+'Common Inputs'!AU$14)^AU59","v":0},{"$f":"AV82*(1+'Common Inputs'!AV$14)^AV59","v":0},{"$f":"AW82*(1+'Common Inputs'!AW$14)^AW59","v":0},{"$f":"AX82*(1+'Common Inputs'!AX$14)^AX59","v":616.58249909762765},{"$f":"AY82*(1+'Common Inputs'!AY$14)^AY59","v":631.9970615750683},{"$f":"AZ82*(1+'Common Inputs'!AZ$14)^AZ59","v":647.79698811444507},{"$f":"BA82*(1+'Common Inputs'!BA$14)^BA59","v":663.991912817306},{"$f":"BB82*(1+'Common Inputs'!BB$14)^BB59","v":680.59171063773874},{"$f":"BC82*(1+'Common Inputs'!BC$14)^BC59","v":697.60650340368204},{"$f":"BD82*(1+'Common Inputs'!BD$14)^BD59","v":715.04666598877429},{"$f":"BE82*(1+'Common Inputs'!BE$14)^BE59","v":732.92283263849356},{"$f":"BF82*(1+'Common Inputs'!BF$14)^BF59","v":751.24590345445574},{"$f":"BG82*(1+'Common Inputs'!BG$14)^BG59","v":770.02705104081724},{"$f":"BH82*(1+'Common Inputs'!BH$14)^BH59","v":789.27772731683774},{"$f":"BI82*(1+'Common Inputs'!BI$14)^BI59","v":809.0096704997585},{"$f":"BJ82*(1+'Common Inputs'!BJ$14)^BJ59","v":829.23491226225246},{"$f":"BK82*(1+'Common Inputs'!BK$14)^BK59","v":849.96578506880871},{"$f":"BL82*(1+'Common Inputs'!BL$14)^BL59","v":871.21492969552889},{"$f":"BM82*(1+'Common Inputs'!BM$14)^BM59","v":892.99530293791713},{"$f":"BN82*(1+'Common Inputs'!BN$14)^BN59","v":915.32018551136491},{"$f":"BO82*(1+'Common Inputs'!BO$14)^BO59","v":938.20319014914901},{"$f":"BP82*(1+'Common Inputs'!BP$14)^BP59","v":961.65826990287769},{"$f":"BQ82*(1+'Common Inputs'!BQ$14)^BQ59","v":985.69972665044952},{"$f":"BR82*(1+'Common Inputs'!BR$14)^BR59","v":1010.3422198167109},{"$f":"BS82*(1+'Common Inputs'!BS$14)^BS59","v":1035.6007753121285},{"$f":"BT82*(1+'Common Inputs'!BT$14)^BT59","v":1061.490794694932},{"$f":"BU82*(1+'Common Inputs'!BU$14)^BU59","v":1088.028064562305},{"$f":"BV82*(1+'Common Inputs'!BV$14)^BV59","v":1115.2287661763623},{"$f":"BW82*(1+'Common Inputs'!BW$14)^BW59","v":1143.1094853307716},{"$f":"BX82*(1+'Common Inputs'!BX$14)^BX59","v":1171.6872224640408},{"$f":"BY82*(1+'Common Inputs'!BY$14)^BY59","v":1200.9794030256417},{"$f":"BZ82*(1+'Common Inputs'!BZ$14)^BZ59","v":1231.0038881012824},{"$f":"CA82*(1+'Common Inputs'!CA$14)^CA59","v":1261.7789853038146},{"$f":"CB82*(1+'Common Inputs'!CB$14)^CB59","v":1293.32345993641},{"$f":"CC82*(1+'Common Inputs'!CC$14)^CC59","v":1325.65654643482},{"$f":"CD82*(1+'Common Inputs'!CD$14)^CD59","v":1358.7979600956903},{"$f":"CE82*(1+'Common Inputs'!CE$14)^CE59","v":1392.7679090980826},{"$f":"CF82*(1+'Common Inputs'!CF$14)^CF59","v":1427.5871068255349},{"$f":"CG82*(1+'Common Inputs'!CG$14)^CG59","v":1463.2767844961729},{"$f":"CH82*(1+'Common Inputs'!CH$14)^CH59","v":1499.8587041085773},{"$f":"CI82*(1+'Common Inputs'!CI$14)^CI59","v":1537.3551717112914},{"$f":"CJ82*(1+'Common Inputs'!CJ$14)^CJ59","v":1575.7890510040741},{"$f":"CK82*(1+'Common Inputs'!CK$14)^CK59","v":1615.1837772791757},{"$f":"CL82*(1+'Common Inputs'!CL$14)^CL59","v":1655.563371711155},{"$f":"CM82*(1+'Common Inputs'!CM$14)^CM59","v":1696.9524560039338},{"$f":"CN82*(1+'Common Inputs'!CN$14)^CN59","v":1739.3762674040322},{"$f":"CO82*(1+'Common Inputs'!CO$14)^CO59","v":1782.8606740891328},{"$f":"CP82*(1+'Common Inputs'!CP$14)^CP59","v":1827.4321909413609},{"$f":"CQ82*(1+'Common Inputs'!CQ$14)^CQ59","v":1873.117995714895},{"$f":"CR82*(1+'Common Inputs'!CR$14)^CR59","v":1919.9459456077673},{"$f":"CS82*(1+'Common Inputs'!CS$14)^CS59","v":1967.9445942479613},{"$f":"CT82*(1+'Common Inputs'!CT$14)^CT59","v":2017.14320910416},{"$f":"CU82*(1+'Common Inputs'!CU$14)^CU59","v":2067.5717893317642},{"$f":"CV82*(1+'Common Inputs'!CV$14)^CV59","v":2119.2610840650582},{"$f":"CW82*(1+'Common Inputs'!CW$14)^CW59","v":2172.2426111666841},{"$f":"CX82*(1+'Common Inputs'!CX$14)^CX59","v":2226.5486764458515},{"$f":"CY82*(1+'Common Inputs'!CY$14)^CY59","v":2282.2123933569974},{"$f":"CZ82*(1+'Common Inputs'!CZ$14)^CZ59","v":2339.2677031909229},{"$f":"DA82*(1+'Common Inputs'!DA$14)^DA59","v":2397.7493957706952},{"$f":"DB82*(1+'Common Inputs'!DB$14)^DB59","v":2457.6931306649626},{"$f":"DC82*(1+'Common Inputs'!DC$14)^DC59","v":2519.135458931587},{"$f":"DD82*(1+'Common Inputs'!DD$14)^DD59","v":2582.113845404876},{"$f":"DE82*(1+'Common Inputs'!DE$14)^DE59","v":2646.6666915399983},{"$f":"DF82*(1+'Common Inputs'!DF$14)^DF59","v":45293.375547131007},{"$f":"DG82*(1+'Common Inputs'!DG$14)^DG59","v":46425.709935809267},{"$f":"DH82*(1+'Common Inputs'!DH$14)^DH59","v":47586.352684204503},{"$f":"DI82*(1+'Common Inputs'!DI$14)^DI59","v":48776.011501309615},{"$f":"DJ82*(1+'Common Inputs'!DJ$14)^DJ59","v":49995.41178884235},{"$f":"DK82*(1+'Common Inputs'!DK$14)^DK59","v":51245.297083563404},{"$f":"DL82*(1+'Common Inputs'!DL$14)^DL59","v":52526.429510652495},{"$f":"DM82*(1+'Common Inputs'!DM$14)^DM59","v":53839.59024841879},{"$f":"DN82*(1+'Common Inputs'!DN$14)^DN59","v":55185.580004629272},{"$f":"DO82*(1+'Common Inputs'!DO$14)^DO59","v":56565.219504744986},{"$f":"DP82*(1+'Common Inputs'!DP$14)^DP59","v":57979.349992363626},{"$f":"DQ82*(1+'Common Inputs'!DQ$14)^DQ59","v":59428.833742172705},{"$f":"DR82*(1+'Common Inputs'!DR$14)^DR59","v":60914.554585727019},{"$f":"DS82*(1+'Common Inputs'!DS$14)^DS59","v":62437.418450370198},{"$f":"DT82*(1+'Common Inputs'!DT$14)^DT59","v":63998.353911629463},{"$f":"DU82*(1+'Common Inputs'!DU$14)^DU59","v":65598.31275942018},{"$f":"DV82*(1+'Common Inputs'!DV$14)^DV59","v":67238.270578405689},{"$f":"DW82*(1+'Common Inputs'!DW$14)^DW59","v":68919.227342865823},{"$f":"DX82*(1+'Common Inputs'!DX$14)^DX59","v":70642.208026437467},{"$f":"DY82*(1+'Common Inputs'!DY$14)^DY59","v":72408.263227098403},{"$f":"DZ82*(1+'Common Inputs'!DZ$14)^DZ59","v":74218.469807775851},{"$f":"EA82*(1+'Common Inputs'!EA$14)^EA59","v":76073.931552970244},{"$f":"EB82*(1+'Common Inputs'!EB$14)^EB59","v":77975.779841794487},{"$f":"EC82*(1+'Common Inputs'!EC$14)^EC59","v":79925.174337839344},{"$f":"ED82*(1+'Common Inputs'!ED$14)^ED59","v":81923.303696285351}]
[null,null,null,"indexation",null,null,null,null,null,{"$f":"J91-J87-J88+J89","v":0},{"$f":"K91-K87-K88+K89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1.2505552149377763E-12,601.16793662018995,600.39720849631669,599.21221400585637,597.59272153557731,595.51774680802021,592.96552789313409,589.91349944073852,586.33826611079382,582.21557517720612,577.52028828061714,572.22635230470667,566.30676934982853,559.73356577702327,552.47776029472914,544.50933105970716,535.79718176275048,526.3091066690348,516.01175458203306,504.87059169901295,492.8498633252284,479.91255441293652,466.02034889046308,451.13358774534458,435.2112258249183,{"$f":"BW91-BW87-BW88+BW89","v":418.21078731613875},400.08831986577184,380.79834730081348,360.29382090769104,338.5260692278523,315.44474632595711,290.99777848569056,265.13130928696478,237.78964301674637,208.91518636471505,178.44838835319229,146.32767844961813,112.4894028081444,76.867758585566889,39.394726275103494,6.3664629124104977E-12,1614.1742874183822,1612.1048332037449,1608.923047348725,1604.5746066802219,1599.003167073696,1592.1502963576638,1583.9554051264092,1574.3556753983605,1563.2859870557377,1550.6788419988357,1536.4642859471619,1520.5698278166933,1502.9203566009464,1483.4380556820729,1462.0423144943175,1438.6496374624244,1413.1735501323692,1385.5245024123706,1355.6097688375739,1323.3333457703193,106675.43776149095,108181.68095713484,109696.56416395787,111219.57798052364,112750.18213531491,114287.80426161125,115831.8386303818,117381.64483993367,118936.54646081314,120495.82963471944,122058.7416257749,123624.48932286547,125192.2376912951,126761.10817231756,128330.17702883416,129898.47363557095,131464.97871199757,133028.62249622904,134588.28285797196,136142.78334874328,142136.18452881317,143787.7408532089,145433.03987849283,147070.7365170134]
[null,null,null,{"$f":"D71","v":"Closing RAB"},null,null,null,null,null,{"$f":"J83*(1+'Common Inputs'!J$14)^J59","v":0},{"$f":"K83*(1+'Common Inputs'!K$14)^K59","v":0},{"$f":"L83*(1+'Common Inputs'!L$14)^L59","v":0},{"$f":"M83*(1+'Common Inputs'!M$14)^M59","v":0},{"$f":"N83*(1+'Common Inputs'!N$14)^N59","v":0},{"$f":"O83*(1+'Common Inputs'!O$14)^O59","v":0},{"$f":"P83*(1+'Common Inputs'!P$14)^P59","v":0},{"$f":"Q83*(1+'Common Inputs'!Q$14)^Q59","v":0},{"$f":"R83*(1+'Common Inputs'!R$14)^R59","v":0},{"$f":"S83*(1+'Common Inputs'!S$14)^S59","v":0},{"$f":"T83*(1+'Common Inputs'!T$14)^T59","v":0},{"$f":"U83*(1+'Common Inputs'!U$14)^U59","v":0},{"$f":"V83*(1+'Common Inputs'!V$14)^V59","v":0},{"$f":"W83*(1+'Common Inputs'!W$14)^W59","v":0},{"$f":"X83*(1+'Common Inputs'!X$14)^X59","v":0},{"$f":"Y83*(1+'Common Inputs'!Y$14)^Y59","v":0},{"$f":"Z83*(1+'Common Inputs'!Z$14)^Z59","v":0},{"$f":"AA83*(1+'Common Inputs'!AA$14)^AA59","v":0},{"$f":"AB83*(1+'Common Inputs'!AB$14)^AB59","v":0},{"$f":"AC83*(1+'Common Inputs'!AC$14)^AC59","v":0},{"$f":"AD83*(1+'Common Inputs'!AD$14)^AD59","v":0},{"$f":"AE83*(1+'Common Inputs'!AE$14)^AE59","v":0},{"$f":"AF83*(1+'Common Inputs'!AF$14)^AF59","v":0},{"$f":"AG83*(1+'Common Inputs'!AG$14)^AG59","v":0},{"$f":"AH83*(1+'Common Inputs'!AH$14)^AH59","v":0},{"$f":"AI83*(1+'Common Inputs'!AI$14)^AI59","v":0},{"$f":"AJ83*(1+'Common Inputs'!AJ$14)^AJ59","v":0},{"$f":"AK83*(1+'Common Inputs'!AK$14)^AK59","v":0},{"$f":"AL83*(1+'Common Inputs'!AL$14)^AL59","v":0},{"$f":"AM83*(1+'Common Inputs'!AM$14)^AM59","v":0},{"$f":"AN83*(1+'Common Inputs'!AN$14)^AN59","v":0},{"$f":"AO83*(1+'Common Inputs'!AO$14)^AO59","v":0},{"$f":"AP83*(1+'Common Inputs'!AP$14)^AP59","v":0},{"$f":"AQ83*(1+'Common Inputs'!AQ$14)^AQ59","v":0},{"$f":"AR83*(1+'Common Inputs'!AR$14)^AR59","v":0},{"$f":"AS83*(1+'Common Inputs'!AS$14)^AS59","v":0},{"$f":"AT83*(1+'Common Inputs'!AT$14)^AT59","v":0},{"$f":"AU83*(1+'Common Inputs'!AU$14)^AU59","v":0},{"$f":"AV83*(1+'Common Inputs'!AV$14)^AV59","v":0},{"$f":"AW83*(1+'Common Inputs'!AW$14)^AW59","v":0},{"$f":"AX83*(1+'Common Inputs'!AX$14)^AX59","v":24046.71746480748},{"$f":"AY83*(1+'Common Inputs'!AY$14)^AY59","v":24015.888339852601},{"$f":"AZ83*(1+'Common Inputs'!AZ$14)^AZ59","v":23968.488560234473},{"$f":"BA83*(1+'Common Inputs'!BA$14)^BA59","v":23903.708861423023},{"$f":"BB83*(1+'Common Inputs'!BB$14)^BB59","v":23820.709872320862},{"$f":"BC83*(1+'Common Inputs'!BC$14)^BC59","v":23718.6211157252},{"$f":"BD83*(1+'Common Inputs'!BD$14)^BD59","v":23596.53997762956},{"$f":"BE83*(1+'Common Inputs'!BE$14)^BE59","v":23453.530644431805},{"$f":"BF83*(1+'Common Inputs'!BF$14)^BF59","v":23288.623007088143},{"$f":"BG83*(1+'Common Inputs'!BG$14)^BG59","v":23100.811531224532},{"$f":"BH83*(1+'Common Inputs'!BH$14)^BH59","v":22889.054092188311},{"$f":"BI83*(1+'Common Inputs'!BI$14)^BI59","v":22652.270773993259},{"$f":"BJ83*(1+'Common Inputs'!BJ$14)^BJ59","v":22389.342631080835},{"$f":"BK83*(1+'Common Inputs'!BK$14)^BK59","v":22099.11041178905},{"$f":"BL83*(1+'Common Inputs'!BL$14)^BL59","v":21780.37324238825},{"$f":"BM83*(1+'Common Inputs'!BM$14)^BM59","v":21431.88727051004},{"$f":"BN83*(1+'Common Inputs'!BN$14)^BN59","v":21052.364266761426},{"$f":"BO83*(1+'Common Inputs'!BO$14)^BO59","v":20640.470183281312},{"$f":"BP83*(1+'Common Inputs'!BP$14)^BP59","v":20194.823667960467},{"$f":"BQ83*(1+'Common Inputs'!BQ$14)^BQ59","v":19713.99453300903},{"$f":"BR83*(1+'Common Inputs'!BR$14)^BR59","v":19196.502176517548},{"$f":"BS83*(1+'Common Inputs'!BS$14)^BS59","v":18640.813955618356},{"$f":"BT83*(1+'Common Inputs'!BT$14)^BT59","v":18045.343509813887},{"$f":"BU83*(1+'Common Inputs'!BU$14)^BU59","v":17408.449032996927},{"$f":"BV83*(1+'Common Inputs'!BV$14)^BV59","v":16728.431492645483},{"$f":"BW83*(1+'Common Inputs'!BW$14)^BW59","v":16003.53279463085},{"$f":"BX83*(1+'Common Inputs'!BX$14)^BX59","v":15231.933892032581},{"$f":"BY83*(1+'Common Inputs'!BY$14)^BY59","v":14411.752836307753},{"$f":"BZ83*(1+'Common Inputs'!BZ$14)^BZ59","v":13541.042769114161},{"$f":"CA83*(1+'Common Inputs'!CA$14)^CA59","v":12617.789853038199},{"$f":"CB83*(1+'Common Inputs'!CB$14)^CB59","v":11639.911139427746},{"$f":"CC83*(1+'Common Inputs'!CC$14)^CC59","v":10605.252371478617},{"$f":"CD83*(1+'Common Inputs'!CD$14)^CD59","v":9511.5857206698911},{"$f":"CE83*(1+'Common Inputs'!CE$14)^CE59","v":8356.6074545885549},{"$f":"CF83*(1+'Common Inputs'!CF$14)^CF59","v":7137.9355341277351},{"$f":"CG83*(1+'Common Inputs'!CG$14)^CG59","v":5853.1071379847544},{"$f":"CH83*(1+'Common Inputs'!CH$14)^CH59","v":4499.5761123257953},{"$f":"CI83*(1+'Common Inputs'!CI$14)^CI59","v":3074.7103434226483},{"$f":"CJ83*(1+'Common Inputs'!CJ$14)^CJ59","v":1575.7890510041411},{"$f":"CK83*(1+'Common Inputs'!CK$14)^CK59","v":6.8849169174799851E-11},{"$f":"CL83*(1+'Common Inputs'!CL$14)^CL59","v":64566.97149673511},{"$f":"CM83*(1+'Common Inputs'!CM$14)^CM59","v":64484.193328149559},{"$f":"CN83*(1+'Common Inputs'!CN$14)^CN59","v":64356.921893949271},{"$f":"CO83*(1+'Common Inputs'!CO$14)^CO59","v":64182.984267208863},{"$f":"CP83*(1+'Common Inputs'!CP$14)^CP59","v":63960.126682947724},{"$f":"CQ83*(1+'Common Inputs'!CQ$14)^CQ59","v":63686.011854306525},{"$f":"CR83*(1+'Common Inputs'!CR$14)^CR59","v":63358.216205056422},{"$f":"CS83*(1+'Common Inputs'!CS$14)^CS59","v":62974.22701593487},{"$f":"CT83*(1+'Common Inputs'!CT$14)^CT59","v":62531.439482229071},{"$f":"CU83*(1+'Common Inputs'!CU$14)^CU59","v":62027.153679953044},{"$f":"CV83*(1+'Common Inputs'!CV$14)^CV59","v":61458.571437886822},{"$f":"CW83*(1+'Common Inputs'!CW$14)^CW59","v":60822.793112667299},{"$f":"CX83*(1+'Common Inputs'!CX$14)^CX59","v":60116.814264038141},{"$f":"CY83*(1+'Common Inputs'!CY$14)^CY59","v":59337.52222728209},{"$f":"CZ83*(1+'Common Inputs'!CZ$14)^CZ59","v":58481.69257977324},{"$f":"DA83*(1+'Common Inputs'!DA$14)^DA59","v":57545.985498496862},{"$f":"DB83*(1+'Common Inputs'!DB$14)^DB59","v":56526.942005294324},{"$f":"DC83*(1+'Common Inputs'!DC$14)^DC59","v":55420.980096495106},{"$f":"DD83*(1+'Common Inputs'!DD$14)^DD59","v":54224.390753502601},{"$f":"DE83*(1+'Common Inputs'!DE$14)^DE59","v":52933.333830800177},{"$f":"DF83*(1+'Common Inputs'!DF$14)^DF59","v":4267017.5104596904},{"$f":"DG83*(1+'Common Inputs'!DG$14)^DG59","v":4327267.238285372},{"$f":"DH83*(1+'Common Inputs'!DH$14)^DH59","v":4387862.5665583024},{"$f":"DI83*(1+'Common Inputs'!DI$14)^DI59","v":4448783.1192209506},{"$f":"DJ83*(1+'Common Inputs'!DJ$14)^DJ59","v":4510007.2854126319},{"$f":"DK83*(1+'Common Inputs'!DK$14)^DK59","v":4571512.1704643834},{"$f":"DL83*(1+'Common Inputs'!DL$14)^DL59","v":4633273.5452153422},{"$f":"DM83*(1+'Common Inputs'!DM$14)^DM59","v":4695265.7935973052},{"$f":"DN83*(1+'Common Inputs'!DN$14)^DN59","v":4757461.8584326096},{"$f":"DO83*(1+'Common Inputs'!DO$14)^DO59","v":4819833.1853886778},{"$f":"DP83*(1+'Common Inputs'!DP$14)^DP59","v":4882349.6650310336},{"$f":"DQ83*(1+'Common Inputs'!DQ$14)^DQ59","v":4944979.5729146358},{"$f":"DR83*(1+'Common Inputs'!DR$14)^DR59","v":5007689.5076517742},{"$f":"DS83*(1+'Common Inputs'!DS$14)^DS59","v":5070444.3268926991},{"$f":"DT83*(1+'Common Inputs'!DT$14)^DT59","v":5133207.0811533872},{"$f":"DU83*(1+'Common Inputs'!DU$14)^DU59","v":5195938.9454228012},{"$f":"DV83*(1+'Common Inputs'!DV$14)^DV59","v":5258599.1484799664},{"$f":"DW83*(1+'Common Inputs'!DW$14)^DW59","v":5321144.8998490982},{"$f":"DX83*(1+'Common Inputs'!DX$14)^DX59","v":5383531.3143188898},{"$f":"DY83*(1+'Common Inputs'!DY$14)^DY59","v":5445711.3339497633},{"$f":"DZ83*(1+'Common Inputs'!DZ$14)^DZ59","v":5685447.3811525144},{"$f":"EA83*(1+'Common Inputs'!EA$14)^EA59","v":5751509.6341283573},{"$f":"EB83*(1+'Common Inputs'!EB$14)^EB59","v":5817321.5951397717},{"$f":"EC83*(1+'Common Inputs'!EC$14)^EC59","v":5882829.4606804252},{"$f":"ED83*(1+'Common Inputs'!ED$14)^ED59","v":5947976.8935011532}]
[]
[]
[]
[null,null,null,{"$f":"\"Return on Assets (\"&'Common Inputs'!J9&\", \"&'Common Inputs'!J8&\")\"","v":"Return on Assets ($, $2015-16)"}]
[null,null,null,"Year",null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[]
[null,null,null,{"$f":"D62","v":"Opening RAB"},null,null,null,null,null,{"$f":"SUM(J62,J68,J74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8737.3014471250444,8513.2680766859412,8289.234706246838,8065.2013358077347,7841.1679653686315,7617.1345949295282,7393.101224490425,7169.0678540513218,6945.0344836122185,6721.0011131731153,6496.9677427340121,6272.9343722949088,6048.9010018558056,5824.8676314167024,5600.8342609775991,5376.8008905384959,5152.7675200993926,4928.7341496602894,4704.7007792211862,4480.6674087820829,4256.6340383429797,4032.600667903876,3808.5672974647723,{"$f":"SUM(BV62,BV68,BV74)","v":3584.5339270256686},3360.5005565865649,3136.4671861474612,2912.4338157083575,2688.4004452692539,2464.3670748301502,2240.3337043910465,2016.3003339519428,1792.2669635128391,1568.2335930737354,1344.2002226346317,1120.166852195528,896.13348175642432,672.10011131732062,448.06674087821693,224.03337043911324,9.5496943686157465E-12,8737.3014471250535,8513.2680766859503,8289.2347062468471,8065.2013358077438,7841.1679653686406,7617.1345949295373,7393.1012244904341,7169.0678540513309,6945.0344836122276,6721.0011131731244,6496.9677427340212,6272.9343722949179,6048.9010018558147,5824.8676314167114,5600.8342609776082,5376.800890538505,5152.7675200994017,4928.7341496602985,4704.7007792211953,4480.667408782092,352382.24695223238,348641.79324932978,344901.33954642713,341160.88584352453,337420.43214062194,333679.97843771928,329939.52473481669,326199.07103191403,322458.61732901144,318718.16362610878,314977.70992320619,311237.25622030359,307496.80251740094,303756.34881449834,300015.89511159569,296275.44140869309,292534.9877057905,288794.53400288784,285054.08029998525,281313.62659708259,286534.50771174411,282794.05400884151,279053.60030593892,275313.14660303626]
[null,null,null,{"$f":"D63","v":"  capex"},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8961.3348175641477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8961.3348175641477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,351642.03324635292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8961.3348175641477,0,0,0,0]
[null,null,null,{"$f":"D64","v":"  depreciation"},null,null,null,null,null,{"$f":"SUM(J64,J70)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,{"$f":"SUM(BV64,BV70)","v":224.03337043910369},224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328]
[null,null,null,{"$f":"D65","v":"Closing RAB"},null,null,null,null,null,{"$f":"SUM(J65,J71,J76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8737.3014471250444,8513.2680766859412,8289.234706246838,8065.2013358077347,7841.1679653686315,7617.1345949295282,7393.101224490425,7169.0678540513218,6945.0344836122185,6721.0011131731153,6496.9677427340121,6272.9343722949088,6048.9010018558056,5824.8676314167024,5600.8342609775991,5376.8008905384959,5152.7675200993926,4928.7341496602894,4704.7007792211862,4480.6674087820829,4256.6340383429797,4032.600667903876,3808.5672974647723,3584.5339270256686,{"$f":"SUM(BV65,BV71,BV76)","v":3360.5005565865649},3136.4671861474612,2912.4338157083575,2688.4004452692539,2464.3670748301502,2240.3337043910465,2016.3003339519428,1792.2669635128391,1568.2335930737354,1344.2002226346317,1120.166852195528,896.13348175642432,672.10011131732062,448.06674087821693,224.03337043911324,9.5496943686157465E-12,8737.3014471250535,8513.2680766859503,8289.2347062468471,8065.2013358077438,7841.1679653686406,7617.1345949295373,7393.1012244904341,7169.0678540513309,6945.0344836122276,6721.0011131731244,6496.9677427340212,6272.9343722949179,6048.9010018558147,5824.8676314167114,5600.8342609776082,5376.800890538505,5152.7675200994017,4928.7341496602985,4704.7007792211953,4480.667408782092,352382.24695223238,348641.79324932978,344901.33954642713,341160.88584352453,337420.43214062194,333679.97843771928,329939.52473481669,326199.07103191403,322458.61732901144,318718.16362610878,314977.70992320619,311237.25622030359,307496.80251740094,303756.34881449834,300015.89511159569,296275.44140869309,292534.9877057905,288794.53400288784,285054.08029998525,281313.62659708259,286534.50771174411,282794.05400884151,279053.60030593892,275313.14660303626,271572.69290013367]
[]
[null,null,null,"Calculation of return on RAB "]
[null,null,null,"Value of fixed RAB on which year-end return given ",null,null,null,null,null,{"$f":"J98+J99","v":0},{"$f":"K98+K99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8961.3348175641477,8737.3014471250444,8513.2680766859412,8289.234706246838,8065.2013358077347,7841.1679653686315,7617.1345949295282,7393.101224490425,7169.0678540513218,6945.0344836122185,6721.0011131731153,6496.9677427340121,6272.9343722949088,6048.9010018558056,5824.8676314167024,5600.8342609775991,5376.8008905384959,5152.7675200993926,4928.7341496602894,4704.7007792211862,4480.6674087820829,4256.6340383429797,4032.600667903876,3808.5672974647723,3584.5339270256686,{"$f":"BW98+BW99","v":3360.5005565865649},3136.4671861474612,2912.4338157083575,2688.4004452692539,2464.3670748301502,2240.3337043910465,2016.3003339519428,1792.2669635128391,1568.2335930737354,1344.2002226346317,1120.166852195528,896.13348175642432,672.10011131732062,448.06674087821693,224.03337043911324,8961.3348175641568,8737.3014471250535,8513.2680766859503,8289.2347062468471,8065.2013358077438,7841.1679653686406,7617.1345949295373,7393.1012244904341,7169.0678540513309,6945.0344836122276,6721.0011131731244,6496.9677427340212,6272.9343722949179,6048.9010018558147,5824.8676314167114,5600.8342609776082,5376.800890538505,5152.7675200994017,4928.7341496602985,4704.7007792211953,356122.70065513504,352382.24695223238,348641.79324932978,344901.33954642713,341160.88584352453,337420.43214062194,333679.97843771928,329939.52473481669,326199.07103191403,322458.61732901144,318718.16362610878,314977.70992320619,311237.25622030359,307496.80251740094,303756.34881449834,300015.89511159569,296275.44140869309,292534.9877057905,288794.53400288784,285054.08029998525,290274.96141464676,286534.50771174411,282794.05400884151,279053.60030593892,275313.14660303626]
[null,null,null,"Return on fixed RAB (year-end value)",null,null,null,null,null,{"$f":"J104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"K104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"L104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"M104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"N104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"O104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"P104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"Q104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"R104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"S104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"T104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"U104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"V104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"W104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"X104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"Y104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"Z104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AA104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AB104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AC104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AD104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AE104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AF104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AG104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AH104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AI104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AJ104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AK104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AL104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AM104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AN104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AO104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AP104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AQ104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AR104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AS104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AT104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AU104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AV104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AW104*ROUND('Common Inputs'!$J$95,3)","v":0},{"$f":"AX104*ROUND('Common Inputs'!$J$95,3)","v":439.10540606064325},{"$f":"AY104*ROUND('Common Inputs'!$J$95,3)","v":428.12777090912721},{"$f":"AZ104*ROUND('Common Inputs'!$J$95,3)","v":417.15013575761111},{"$f":"BA104*ROUND('Common Inputs'!$J$95,3)","v":406.17250060609507},{"$f":"BB104*ROUND('Common Inputs'!$J$95,3)","v":395.19486545457903},{"$f":"BC104*ROUND('Common Inputs'!$J$95,3)","v":384.21723030306293},{"$f":"BD104*ROUND('Common Inputs'!$J$95,3)","v":373.23959515154689},{"$f":"BE104*ROUND('Common Inputs'!$J$95,3)","v":362.26196000003085},{"$f":"BF104*ROUND('Common Inputs'!$J$95,3)","v":351.28432484851476},{"$f":"BG104*ROUND('Common Inputs'!$J$95,3)","v":340.30668969699872},{"$f":"BH104*ROUND('Common Inputs'!$J$95,3)","v":329.32905454548268},{"$f":"BI104*ROUND('Common Inputs'!$J$95,3)","v":318.35141939396658},{"$f":"BJ104*ROUND('Common Inputs'!$J$95,3)","v":307.37378424245054},{"$f":"BK104*ROUND('Common Inputs'!$J$95,3)","v":296.3961490909345},{"$f":"BL104*ROUND('Common Inputs'!$J$95,3)","v":285.4185139394184},{"$f":"BM104*ROUND('Common Inputs'!$J$95,3)","v":274.44087878790236},{"$f":"BN104*ROUND('Common Inputs'!$J$95,3)","v":263.46324363638632},{"$f":"BO104*ROUND('Common Inputs'!$J$95,3)","v":252.48560848487026},{"$f":"BP104*ROUND('Common Inputs'!$J$95,3)","v":241.50797333335419},{"$f":"BQ104*ROUND('Common Inputs'!$J$95,3)","v":230.53033818183812},{"$f":"BR104*ROUND('Common Inputs'!$J$95,3)","v":219.55270303032208},{"$f":"BS104*ROUND('Common Inputs'!$J$95,3)","v":208.57506787880601},{"$f":"BT104*ROUND('Common Inputs'!$J$95,3)","v":197.59743272728994},{"$f":"BU104*ROUND('Common Inputs'!$J$95,3)","v":186.61979757577384},{"$f":"BV104*ROUND('Common Inputs'!$J$95,3)","v":175.64216242425778},{"$f":"BW104*ROUND('Common Inputs'!$J$95,3)","v":164.66452727274168},{"$f":"BX104*ROUND('Common Inputs'!$J$95,3)","v":153.68689212122561},{"$f":"BY104*ROUND('Common Inputs'!$J$95,3)","v":142.70925696970951},{"$f":"BZ104*ROUND('Common Inputs'!$J$95,3)","v":131.73162181819345},{"$f":"CA104*ROUND('Common Inputs'!$J$95,3)","v":120.75398666667736},{"$f":"CB104*ROUND('Common Inputs'!$J$95,3)","v":109.77635151516128},{"$f":"CC104*ROUND('Common Inputs'!$J$95,3)","v":98.798716363645198},{"$f":"CD104*ROUND('Common Inputs'!$J$95,3)","v":87.821081212129116},{"$f":"CE104*ROUND('Common Inputs'!$J$95,3)","v":76.843446060613033},{"$f":"CF104*ROUND('Common Inputs'!$J$95,3)","v":65.86581090909695},{"$f":"CG104*ROUND('Common Inputs'!$J$95,3)","v":54.888175757580875},{"$f":"CH104*ROUND('Common Inputs'!$J$95,3)","v":43.910540606064792},{"$f":"CI104*ROUND('Common Inputs'!$J$95,3)","v":32.93290545454871},{"$f":"CJ104*ROUND('Common Inputs'!$J$95,3)","v":21.955270303032631},{"$f":"CK104*ROUND('Common Inputs'!$J$95,3)","v":10.97763515151655},{"$f":"CL104*ROUND('Common Inputs'!$J$95,3)","v":439.1054060606437},{"$f":"CM104*ROUND('Common Inputs'!$J$95,3)","v":428.12777090912766},{"$f":"CN104*ROUND('Common Inputs'!$J$95,3)","v":417.15013575761157},{"$f":"CO104*ROUND('Common Inputs'!$J$95,3)","v":406.17250060609553},{"$f":"CP104*ROUND('Common Inputs'!$J$95,3)","v":395.19486545457949},{"$f":"CQ104*ROUND('Common Inputs'!$J$95,3)","v":384.21723030306339},{"$f":"CR104*ROUND('Common Inputs'!$J$95,3)","v":373.23959515154735},{"$f":"CS104*ROUND('Common Inputs'!$J$95,3)","v":362.26196000003131},{"$f":"CT104*ROUND('Common Inputs'!$J$95,3)","v":351.28432484851521},{"$f":"CU104*ROUND('Common Inputs'!$J$95,3)","v":340.30668969699917},{"$f":"CV104*ROUND('Common Inputs'!$J$95,3)","v":329.32905454548313},{"$f":"CW104*ROUND('Common Inputs'!$J$95,3)","v":318.35141939396703},{"$f":"CX104*ROUND('Common Inputs'!$J$95,3)","v":307.37378424245099},{"$f":"CY104*ROUND('Common Inputs'!$J$95,3)","v":296.39614909093495},{"$f":"CZ104*ROUND('Common Inputs'!$J$95,3)","v":285.41851393941886},{"$f":"DA104*ROUND('Common Inputs'!$J$95,3)","v":274.44087878790282},{"$f":"DB104*ROUND('Common Inputs'!$J$95,3)","v":263.46324363638678},{"$f":"DC104*ROUND('Common Inputs'!$J$95,3)","v":252.48560848487068},{"$f":"DD104*ROUND('Common Inputs'!$J$95,3)","v":241.50797333335464},{"$f":"DE104*ROUND('Common Inputs'!$J$95,3)","v":230.53033818183857},{"$f":"DF104*ROUND('Common Inputs'!$J$95,3)","v":17450.012332101618},{"$f":"DG104*ROUND('Common Inputs'!$J$95,3)","v":17266.730100659388},{"$f":"DH104*ROUND('Common Inputs'!$J$95,3)","v":17083.447869217161},{"$f":"DI104*ROUND('Common Inputs'!$J$95,3)","v":16900.165637774931},{"$f":"DJ104*ROUND('Common Inputs'!$J$95,3)","v":16716.883406332701},{"$f":"DK104*ROUND('Common Inputs'!$J$95,3)","v":16533.601174890475},{"$f":"DL104*ROUND('Common Inputs'!$J$95,3)","v":16350.318943448245},{"$f":"DM104*ROUND('Common Inputs'!$J$95,3)","v":16167.036712006018},{"$f":"DN104*ROUND('Common Inputs'!$J$95,3)","v":15983.754480563788},{"$f":"DO104*ROUND('Common Inputs'!$J$95,3)","v":15800.472249121562},{"$f":"DP104*ROUND('Common Inputs'!$J$95,3)","v":15617.190017679332},{"$f":"DQ104*ROUND('Common Inputs'!$J$95,3)","v":15433.907786237103},{"$f":"DR104*ROUND('Common Inputs'!$J$95,3)","v":15250.625554794877},{"$f":"DS104*ROUND('Common Inputs'!$J$95,3)","v":15067.343323352647},{"$f":"DT104*ROUND('Common Inputs'!$J$95,3)","v":14884.06109191042},{"$f":"DU104*ROUND('Common Inputs'!$J$95,3)","v":14700.77886046819},{"$f":"DV104*ROUND('Common Inputs'!$J$95,3)","v":14517.496629025962},{"$f":"DW104*ROUND('Common Inputs'!$J$95,3)","v":14334.214397583735},{"$f":"DX104*ROUND('Common Inputs'!$J$95,3)","v":14150.932166141505},{"$f":"DY104*ROUND('Common Inputs'!$J$95,3)","v":13967.649934699277},{"$f":"DZ104*ROUND('Common Inputs'!$J$95,3)","v":14223.473109317692},{"$f":"EA104*ROUND('Common Inputs'!$J$95,3)","v":14040.190877875462},{"$f":"EB104*ROUND('Common Inputs'!$J$95,3)","v":13856.908646433234},{"$f":"EC104*ROUND('Common Inputs'!$J$95,3)","v":13673.626414991008},{"$f":"ED104*ROUND('Common Inputs'!$J$95,3)","v":13490.344183548777}]
[null,null,null,"Return on fixed RAB to be recovered from revenue (mid-year value)",null,null,null,null,null,{"$f":"J105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"K105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"L105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"M105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"N105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"O105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"P105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"Q105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"R105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"S105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"T105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"U105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"V105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"W105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"X105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"Y105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"Z105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AA105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AB105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AC105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AD105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AE105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AF105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AG105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AH105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AI105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AJ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AK105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AL105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AM105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AN105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AO105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AP105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AQ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AR105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AS105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AT105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AU105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AV105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AW105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":0},{"$f":"AX105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":428.7272022489588},{"$f":"AY105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":418.00902219273485},{"$f":"AZ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":407.29084213651089},{"$f":"BA105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":396.57266208028693},{"$f":"BB105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":385.85448202406303},{"$f":"BC105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":375.13630196783902},{"$f":"BD105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":364.41812191161512},{"$f":"BE105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":353.69994185539116},{"$f":"BF105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":342.9817617991672},{"$f":"BG105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":332.26358174294324},{"$f":"BH105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":321.54540168671934},{"$f":"BI105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":310.82722163049533},{"$f":"BJ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":300.10904157427143},{"$f":"BK105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":289.39086151804747},{"$f":"BL105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":278.67268146182352},{"$f":"BM105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":267.95450140559956},{"$f":"BN105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":257.23632134937566},{"$f":"BO105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":246.5181412931517},{"$f":"BP105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":235.79996123692774},{"$f":"BQ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":225.08178118070379},{"$f":"BR105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":214.36360112447986},{"$f":"BS105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":203.6454210682559},{"$f":"BT105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":192.92724101203194},{"$f":"BU105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":182.20906095580796},{"$f":"BV105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":171.490880899584},{"$f":"BW105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":160.77270084336001},{"$f":"BX105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":150.05452078713606},{"$f":"BY105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":139.33634073091207},{"$f":"BZ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":128.61816067468811},{"$f":"CA105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":117.89998061846413},{"$f":"CB105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":107.18180056224016},{"$f":"CC105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":96.463620506016184},{"$f":"CD105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":85.745440449792213},{"$f":"CE105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":75.027260393568241},{"$f":"CF105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":64.30908033734427},{"$f":"CG105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":53.590900281120305},{"$f":"CH105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":42.872720224896334},{"$f":"CI105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":32.154540168672362},{"$f":"CJ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":21.436360112448398},{"$f":"CK105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":10.718180056224428},{"$f":"CL105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":428.72720224895926},{"$f":"CM105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":418.0090221927353},{"$f":"CN105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":407.29084213651134},{"$f":"CO105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":396.57266208028739},{"$f":"CP105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":385.85448202406349},{"$f":"CQ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":375.13630196783947},{"$f":"CR105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":364.41812191161557},{"$f":"CS105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":353.69994185539161},{"$f":"CT105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":342.98176179916766},{"$f":"CU105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":332.2635817429437},{"$f":"CV105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":321.5454016867198},{"$f":"CW105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":310.82722163049579},{"$f":"CX105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":300.10904157427188},{"$f":"CY105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":289.39086151804793},{"$f":"CZ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":278.67268146182397},{"$f":"DA105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":267.95450140560001},{"$f":"DB105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":257.23632134937611},{"$f":"DC105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":246.5181412931521},{"$f":"DD105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":235.79996123692817},{"$f":"DE105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":225.08178118070421},{"$f":"DF105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":17037.583375410642},{"$f":"DG105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":16858.632997611556},{"$f":"DH105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":16679.682619812473},{"$f":"DI105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":16500.732242013386},{"$f":"DJ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":16321.781864214301},{"$f":"DK105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":16142.831486415218},{"$f":"DL105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":15963.881108616131},{"$f":"DM105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":15784.930730817048},{"$f":"DN105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":15605.980353017962},{"$f":"DO105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":15427.029975218878},{"$f":"DP105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":15248.079597419792},{"$f":"DQ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":15069.129219620707},{"$f":"DR105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":14890.178841821624},{"$f":"DS105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":14711.228464022537},{"$f":"DT105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":14532.278086223454},{"$f":"DU105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":14353.327708424367},{"$f":"DV105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":14174.377330625282},{"$f":"DW105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":13995.426952826199},{"$f":"DX105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":13816.476575027113},{"$f":"DY105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":13637.526197228028},{"$f":"DZ105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":13887.303021677903},{"$f":"EA105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":13708.352643878816},{"$f":"EB105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":13529.402266079731},{"$f":"EC105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":13350.451888280648},{"$f":"ED105/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":13171.501510481561}]
[]
[null,null,null,"Capital maintenance check"]
[]
[null,null,null,"Opening assets",null,null,null,null,null,{"$f":"J98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8737.3014471250444,8513.2680766859412,8289.234706246838,8065.2013358077347,7841.1679653686315,7617.1345949295282,7393.101224490425,7169.0678540513218,6945.0344836122185,6721.0011131731153,6496.9677427340121,6272.9343722949088,6048.9010018558056,5824.8676314167024,5600.8342609775991,5376.8008905384959,5152.7675200993926,4928.7341496602894,4704.7007792211862,4480.6674087820829,4256.6340383429797,4032.600667903876,3808.5672974647723,{"$f":"BV98","v":3584.5339270256686},3360.5005565865649,3136.4671861474612,2912.4338157083575,2688.4004452692539,2464.3670748301502,2240.3337043910465,2016.3003339519428,1792.2669635128391,1568.2335930737354,1344.2002226346317,1120.166852195528,896.13348175642432,672.10011131732062,448.06674087821693,224.03337043911324,9.5496943686157465E-12,8737.3014471250535,8513.2680766859503,8289.2347062468471,8065.2013358077438,7841.1679653686406,7617.1345949295373,7393.1012244904341,7169.0678540513309,6945.0344836122276,6721.0011131731244,6496.9677427340212,6272.9343722949179,6048.9010018558147,5824.8676314167114,5600.8342609776082,5376.800890538505,5152.7675200994017,4928.7341496602985,4704.7007792211953,4480.667408782092,352382.24695223238,348641.79324932978,344901.33954642713,341160.88584352453,337420.43214062194,333679.97843771928,329939.52473481669,326199.07103191403,322458.61732901144,318718.16362610878,314977.70992320619,311237.25622030359,307496.80251740094,303756.34881449834,300015.89511159569,296275.44140869309,292534.9877057905,288794.53400288784,285054.08029998525,281313.62659708259,286534.50771174411,282794.05400884151,279053.60030593892,275313.14660303626]
[null,null,null,"Capex",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8961.3348175641477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8961.3348175641477,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,351642.03324635292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8961.3348175641477,0,0,0,0]
[null,null,null,"NPV of investment in assets",null,null,null,null,null,{"$f":"J110+J111","v":0},{"$f":"K110+K111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8961.3348175641477,8737.3014471250444,8513.2680766859412,8289.234706246838,8065.2013358077347,7841.1679653686315,7617.1345949295282,7393.101224490425,7169.0678540513218,6945.0344836122185,6721.0011131731153,6496.9677427340121,6272.9343722949088,6048.9010018558056,5824.8676314167024,5600.8342609775991,5376.8008905384959,5152.7675200993926,4928.7341496602894,4704.7007792211862,4480.6674087820829,4256.6340383429797,4032.600667903876,3808.5672974647723,3584.5339270256686,{"$f":"BW110+BW111","v":3360.5005565865649},3136.4671861474612,2912.4338157083575,2688.4004452692539,2464.3670748301502,2240.3337043910465,2016.3003339519428,1792.2669635128391,1568.2335930737354,1344.2002226346317,1120.166852195528,896.13348175642432,672.10011131732062,448.06674087821693,224.03337043911324,8961.3348175641568,8737.3014471250535,8513.2680766859503,8289.2347062468471,8065.2013358077438,7841.1679653686406,7617.1345949295373,7393.1012244904341,7169.0678540513309,6945.0344836122276,6721.0011131731244,6496.9677427340212,6272.9343722949179,6048.9010018558147,5824.8676314167114,5600.8342609776082,5376.800890538505,5152.7675200994017,4928.7341496602985,4704.7007792211953,356122.70065513504,352382.24695223238,348641.79324932978,344901.33954642713,341160.88584352453,337420.43214062194,333679.97843771928,329939.52473481669,326199.07103191403,322458.61732901144,318718.16362610878,314977.70992320619,311237.25622030359,307496.80251740094,303756.34881449834,300015.89511159569,296275.44140869309,292534.9877057905,288794.53400288784,285054.08029998525,290274.96141464676,286534.50771174411,282794.05400884151,279053.60030593892,275313.14660303626]
[]
[null,null,null,"Return on assets (year end value)",null,null,null,null,null,{"$f":"J105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,439.10540606064325,428.12777090912721,417.15013575761111,406.17250060609507,395.19486545457903,384.21723030306293,373.23959515154689,362.26196000003085,351.28432484851476,340.30668969699872,329.32905454548268,318.35141939396658,307.37378424245054,296.3961490909345,285.4185139394184,274.44087878790236,263.46324363638632,252.48560848487026,241.50797333335419,230.53033818183812,219.55270303032208,208.57506787880601,197.59743272728994,186.61979757577384,{"$f":"BV105","v":175.64216242425778},164.66452727274168,153.68689212122561,142.70925696970951,131.73162181819345,120.75398666667736,109.77635151516128,98.798716363645198,87.821081212129116,76.843446060613033,65.86581090909695,54.888175757580875,43.910540606064792,32.93290545454871,21.955270303032631,10.97763515151655,439.1054060606437,428.12777090912766,417.15013575761157,406.17250060609553,395.19486545457949,384.21723030306339,373.23959515154735,362.26196000003131,351.28432484851521,340.30668969699917,329.32905454548313,318.35141939396703,307.37378424245099,296.39614909093495,285.41851393941886,274.44087878790282,263.46324363638678,252.48560848487068,241.50797333335464,230.53033818183857,17450.012332101618,17266.730100659388,17083.447869217161,16900.165637774931,16716.883406332701,16533.601174890475,16350.318943448245,16167.036712006018,15983.754480563788,15800.472249121562,15617.190017679332,15433.907786237103,15250.625554794877,15067.343323352647,14884.06109191042,14700.77886046819,14517.496629025962,14334.214397583735,14150.932166141505,13967.649934699277,14223.473109317692,14040.190877875462,13856.908646433234,13673.626414991008,13490.344183548777]
[null,null,null,"Depreciation (year end value)",null,null,null,null,null,{"$f":"J100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,{"$f":"BV100","v":224.03337043910369},224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,224.03337043910369,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328,3740.4537029026328]
[null,null,null,"Closing asset value",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8737.3014471250444,8513.2680766859412,8289.234706246838,8065.2013358077347,7841.1679653686315,7617.1345949295282,7393.101224490425,7169.0678540513218,6945.0344836122185,6721.0011131731153,6496.9677427340121,6272.9343722949088,6048.9010018558056,5824.8676314167024,5600.8342609775991,5376.8008905384959,5152.7675200993926,4928.7341496602894,4704.7007792211862,4480.6674087820829,4256.6340383429797,4032.600667903876,3808.5672974647723,3584.5339270256686,3360.5005565865649,3136.4671861474612,2912.4338157083575,2688.4004452692539,2464.3670748301502,2240.3337043910465,2016.3003339519428,1792.2669635128391,1568.2335930737354,1344.2002226346317,1120.166852195528,896.13348175642432,672.10011131732062,448.06674087821693,224.03337043911324,9.5496943686157465E-12,8737.3014471250535,8513.2680766859503,8289.2347062468471,8065.2013358077438,7841.1679653686406,7617.1345949295373,7393.1012244904341,7169.0678540513309,6945.0344836122276,6721.0011131731244,6496.9677427340212,6272.9343722949179,6048.9010018558147,5824.8676314167114,5600.8342609776082,5376.800890538505,5152.7675200994017,4928.7341496602985,4704.7007792211953,4480.667408782092,352382.24695223238,348641.79324932978,344901.33954642713,341160.88584352453,337420.43214062194,333679.97843771928,329939.52473481669,326199.07103191403,322458.61732901144,318718.16362610878,314977.70992320619,311237.25622030359,307496.80251740094,303756.34881449834,300015.89511159569,296275.44140869309,292534.9877057905,288794.53400288784,285054.08029998525,281313.62659708259,286534.50771174411,282794.05400884151,279053.60030593892,275313.14660303626,271572.69290013367]
[null,null,null,"NPV of asset returns",null,null,null,null,null,{"$f":"SUM(J114:J116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(K114:K116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(L114:L116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(M114:M116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(N114:N116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(O114:O116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(P114:P116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(Q114:Q116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(R114:R116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(S114:S116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(T114:T116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(U114:U116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(V114:V116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(W114:W116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(X114:X116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(Y114:Y116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(Z114:Z116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AA114:AA116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AB114:AB116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AC114:AC116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AD114:AD116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AE114:AE116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AF114:AF116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AG114:AG116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AH114:AH116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AI114:AI116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AJ114:AJ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AK114:AK116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AL114:AL116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AM114:AM116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AN114:AN116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AO114:AO116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AP114:AP116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AQ114:AQ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AR114:AR116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AS114:AS116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AT114:AT116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AU114:AU116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AV114:AV116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AW114:AW116)/(1+ROUND('Common Inputs'!$J$95,3))","v":0},{"$f":"SUM(AX114:AX116)/(1+ROUND('Common Inputs'!$J$95,3))","v":8961.3348175641495},{"$f":"SUM(AY114:AY116)/(1+ROUND('Common Inputs'!$J$95,3))","v":8737.3014471250463},{"$f":"SUM(AZ114:AZ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":8513.2680766859412},{"$f":"SUM(BA114:BA116)/(1+ROUND('Common Inputs'!$J$95,3))","v":8289.234706246838},{"$f":"SUM(BB114:BB116)/(1+ROUND('Common Inputs'!$J$95,3))","v":8065.2013358077356},{"$f":"SUM(BC114:BC116)/(1+ROUND('Common Inputs'!$J$95,3))","v":7841.1679653686324},{"$f":"SUM(BD114:BD116)/(1+ROUND('Common Inputs'!$J$95,3))","v":7617.1345949295292},{"$f":"SUM(BE114:BE116)/(1+ROUND('Common Inputs'!$J$95,3))","v":7393.1012244904259},{"$f":"SUM(BF114:BF116)/(1+ROUND('Common Inputs'!$J$95,3))","v":7169.0678540513227},{"$f":"SUM(BG114:BG116)/(1+ROUND('Common Inputs'!$J$95,3))","v":6945.0344836122194},{"$f":"SUM(BH114:BH116)/(1+ROUND('Common Inputs'!$J$95,3))","v":6721.0011131731162},{"$f":"SUM(BI114:BI116)/(1+ROUND('Common Inputs'!$J$95,3))","v":6496.967742734013},{"$f":"SUM(BJ114:BJ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":6272.9343722949097},{"$f":"SUM(BK114:BK116)/(1+ROUND('Common Inputs'!$J$95,3))","v":6048.9010018558065},{"$f":"SUM(BL114:BL116)/(1+ROUND('Common Inputs'!$J$95,3))","v":5824.8676314167033},{"$f":"SUM(BM114:BM116)/(1+ROUND('Common Inputs'!$J$95,3))","v":5600.8342609776},{"$f":"SUM(BN114:BN116)/(1+ROUND('Common Inputs'!$J$95,3))","v":5376.8008905384959},{"$f":"SUM(BO114:BO116)/(1+ROUND('Common Inputs'!$J$95,3))","v":5152.7675200993936},{"$f":"SUM(BP114:BP116)/(1+ROUND('Common Inputs'!$J$95,3))","v":4928.7341496602903},{"$f":"SUM(BQ114:BQ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":4704.7007792211871},{"$f":"SUM(BR114:BR116)/(1+ROUND('Common Inputs'!$J$95,3))","v":4480.6674087820838},{"$f":"SUM(BS114:BS116)/(1+ROUND('Common Inputs'!$J$95,3))","v":4256.6340383429806},{"$f":"SUM(BT114:BT116)/(1+ROUND('Common Inputs'!$J$95,3))","v":4032.6006679038765},{"$f":"SUM(BU114:BU116)/(1+ROUND('Common Inputs'!$J$95,3))","v":3808.5672974647728},{"$f":"SUM(BV114:BV116)/(1+ROUND('Common Inputs'!$J$95,3))","v":3584.5339270256691},{"$f":"SUM(BW114:BW116)/(1+ROUND('Common Inputs'!$J$95,3))","v":3360.5005565865654},{"$f":"SUM(BX114:BX116)/(1+ROUND('Common Inputs'!$J$95,3))","v":3136.4671861474617},{"$f":"SUM(BY114:BY116)/(1+ROUND('Common Inputs'!$J$95,3))","v":2912.433815708358},{"$f":"SUM(BZ114:BZ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":2688.4004452692543},{"$f":"SUM(CA114:CA116)/(1+ROUND('Common Inputs'!$J$95,3))","v":2464.3670748301506},{"$f":"SUM(CB114:CB116)/(1+ROUND('Common Inputs'!$J$95,3))","v":2240.3337043910469},{"$f":"SUM(CC114:CC116)/(1+ROUND('Common Inputs'!$J$95,3))","v":2016.300333951943},{"$f":"SUM(CD114:CD116)/(1+ROUND('Common Inputs'!$J$95,3))","v":1792.2669635128393},{"$f":"SUM(CE114:CE116)/(1+ROUND('Common Inputs'!$J$95,3))","v":1568.2335930737356},{"$f":"SUM(CF114:CF116)/(1+ROUND('Common Inputs'!$J$95,3))","v":1344.2002226346319},{"$f":"SUM(CG114:CG116)/(1+ROUND('Common Inputs'!$J$95,3))","v":1120.1668521955282},{"$f":"SUM(CH114:CH116)/(1+ROUND('Common Inputs'!$J$95,3))","v":896.13348175642443},{"$f":"SUM(CI114:CI116)/(1+ROUND('Common Inputs'!$J$95,3))","v":672.10011131732074},{"$f":"SUM(CJ114:CJ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":448.06674087821699},{"$f":"SUM(CK114:CK116)/(1+ROUND('Common Inputs'!$J$95,3))","v":224.03337043911327},{"$f":"SUM(CL114:CL116)/(1+ROUND('Common Inputs'!$J$95,3))","v":8961.3348175641568},{"$f":"SUM(CM114:CM116)/(1+ROUND('Common Inputs'!$J$95,3))","v":8737.3014471250553},{"$f":"SUM(CN114:CN116)/(1+ROUND('Common Inputs'!$J$95,3))","v":8513.2680766859521},{"$f":"SUM(CO114:CO116)/(1+ROUND('Common Inputs'!$J$95,3))","v":8289.2347062468471},{"$f":"SUM(CP114:CP116)/(1+ROUND('Common Inputs'!$J$95,3))","v":8065.2013358077447},{"$f":"SUM(CQ114:CQ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":7841.1679653686415},{"$f":"SUM(CR114:CR116)/(1+ROUND('Common Inputs'!$J$95,3))","v":7617.1345949295383},{"$f":"SUM(CS114:CS116)/(1+ROUND('Common Inputs'!$J$95,3))","v":7393.101224490435},{"$f":"SUM(CT114:CT116)/(1+ROUND('Common Inputs'!$J$95,3))","v":7169.0678540513318},{"$f":"SUM(CU114:CU116)/(1+ROUND('Common Inputs'!$J$95,3))","v":6945.0344836122285},{"$f":"SUM(CV114:CV116)/(1+ROUND('Common Inputs'!$J$95,3))","v":6721.0011131731253},{"$f":"SUM(CW114:CW116)/(1+ROUND('Common Inputs'!$J$95,3))","v":6496.9677427340221},{"$f":"SUM(CX114:CX116)/(1+ROUND('Common Inputs'!$J$95,3))","v":6272.9343722949188},{"$f":"SUM(CY114:CY116)/(1+ROUND('Common Inputs'!$J$95,3))","v":6048.9010018558156},{"$f":"SUM(CZ114:CZ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":5824.8676314167124},{"$f":"SUM(DA114:DA116)/(1+ROUND('Common Inputs'!$J$95,3))","v":5600.8342609776082},{"$f":"SUM(DB114:DB116)/(1+ROUND('Common Inputs'!$J$95,3))","v":5376.8008905385059},{"$f":"SUM(DC114:DC116)/(1+ROUND('Common Inputs'!$J$95,3))","v":5152.7675200994017},{"$f":"SUM(DD114:DD116)/(1+ROUND('Common Inputs'!$J$95,3))","v":4928.7341496602994},{"$f":"SUM(DE114:DE116)/(1+ROUND('Common Inputs'!$J$95,3))","v":4704.7007792211962},{"$f":"SUM(DF114:DF116)/(1+ROUND('Common Inputs'!$J$95,3))","v":356122.70065513504},{"$f":"SUM(DG114:DG116)/(1+ROUND('Common Inputs'!$J$95,3))","v":352382.24695223244},{"$f":"SUM(DH114:DH116)/(1+ROUND('Common Inputs'!$J$95,3))","v":348641.79324932978},{"$f":"SUM(DI114:DI116)/(1+ROUND('Common Inputs'!$J$95,3))","v":344901.33954642719},{"$f":"SUM(DJ114:DJ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":341160.88584352459},{"$f":"SUM(DK114:DK116)/(1+ROUND('Common Inputs'!$J$95,3))","v":337420.43214062194},{"$f":"SUM(DL114:DL116)/(1+ROUND('Common Inputs'!$J$95,3))","v":333679.97843771934},{"$f":"SUM(DM114:DM116)/(1+ROUND('Common Inputs'!$J$95,3))","v":329939.52473481669},{"$f":"SUM(DN114:DN116)/(1+ROUND('Common Inputs'!$J$95,3))","v":326199.07103191409},{"$f":"SUM(DO114:DO116)/(1+ROUND('Common Inputs'!$J$95,3))","v":322458.61732901144},{"$f":"SUM(DP114:DP116)/(1+ROUND('Common Inputs'!$J$95,3))","v":318718.16362610884},{"$f":"SUM(DQ114:DQ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":314977.70992320625},{"$f":"SUM(DR114:DR116)/(1+ROUND('Common Inputs'!$J$95,3))","v":311237.25622030359},{"$f":"SUM(DS114:DS116)/(1+ROUND('Common Inputs'!$J$95,3))","v":307496.802517401},{"$f":"SUM(DT114:DT116)/(1+ROUND('Common Inputs'!$J$95,3))","v":303756.34881449834},{"$f":"SUM(DU114:DU116)/(1+ROUND('Common Inputs'!$J$95,3))","v":300015.89511159575},{"$f":"SUM(DV114:DV116)/(1+ROUND('Common Inputs'!$J$95,3))","v":296275.44140869315},{"$f":"SUM(DW114:DW116)/(1+ROUND('Common Inputs'!$J$95,3))","v":292534.9877057905},{"$f":"SUM(DX114:DX116)/(1+ROUND('Common Inputs'!$J$95,3))","v":288794.5340028879},{"$f":"SUM(DY114:DY116)/(1+ROUND('Common Inputs'!$J$95,3))","v":285054.08029998525},{"$f":"SUM(DZ114:DZ116)/(1+ROUND('Common Inputs'!$J$95,3))","v":290274.96141464676},{"$f":"SUM(EA114:EA116)/(1+ROUND('Common Inputs'!$J$95,3))","v":286534.50771174417},{"$f":"SUM(EB114:EB116)/(1+ROUND('Common Inputs'!$J$95,3))","v":282794.05400884157},{"$f":"SUM(EC114:EC116)/(1+ROUND('Common Inputs'!$J$95,3))","v":279053.60030593892},{"$f":"SUM(ED114:ED116)/(1+ROUND('Common Inputs'!$J$95,3))","v":275313.14660303632}]
[]
[null,null,null,"Difference (must=0)",null,null,null,null,null,{"$f":"J117-J112","v":0},{"$f":"K117-K112","v":0},0,0,0,0,0,0,{"$f":"R117-R112","v":0},{"$f":"S117-S112","v":0},{"$f":"T117-T112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CF117-CF112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,{"$f":"\"Working Capital (\"&'Common Inputs'!J9&\", \"&'Common Inputs'!J8&\")\"","v":"Working Capital ($, $2015-16)"}]
[null,null,null,"Year",null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[]
[]
[null,null,null,"Receivables (option 1, where revenue = revenue from tariffs in previous year increased by CPI)",null,null,null,null,null,0,{"$f":"'Common Inputs'!$J$23/365*J53","v":13675.151382964528},{"$f":"'Common Inputs'!$J$23/365*K53","v":195.67188441822631},{"$f":"'Common Inputs'!$J$23/365*L53","v":119.38050816185911},{"$f":"'Common Inputs'!$J$23/365*M53","v":121.86010939713674},{"$f":"'Common Inputs'!$J$23/365*N53","v":124.53192895178753},{"$f":"'Common Inputs'!$J$23/365*O53","v":126.94533900758933},{"$f":"'Common Inputs'!$J$23/365*P53","v":129.11053609968772},{"$f":"'Common Inputs'!$J$23/365*Q53","v":131.0404348505682},{"$f":"'Common Inputs'!$J$23/365*R53","v":132.74796591485179},{"$f":"'Common Inputs'!$J$23/365*S53","v":134.24606004172236},{"$f":"'Common Inputs'!$J$23/365*T53","v":135.54764798092128},{"$f":"'Common Inputs'!$J$23/365*U53","v":136.66566048219372},{"$f":"'Common Inputs'!$J$23/365*V53","v":137.61302829528435},{"$f":"'Common Inputs'!$J$23/365*W53","v":138.40268216993812},{"$f":"'Common Inputs'!$J$23/365*X53","v":139.0475528558998},{"$f":"'Common Inputs'!$J$23/365*Y53","v":139.56057110291442},{"$f":"'Common Inputs'!$J$23/365*Z53","v":139.9546676607269},{"$f":"'Common Inputs'!$J$23/365*AA53","v":140.24277327908158},{"$f":"'Common Inputs'!$J$23/365*AB53","v":140.43781870772469},{"$f":"'Common Inputs'!$J$23/365*AC53","v":140.55273469639917},{"$f":"'Common Inputs'!$J$23/365*AD53","v":140.60045199485177},{"$f":"'Common Inputs'!$J$23/365*AE53","v":140.59390135282553},{"$f":"'Common Inputs'!$J$23/365*AF53","v":140.54601352006742},{"$f":"'Common Inputs'!$J$23/365*AG53","v":140.46971924632061},{"$f":"'Common Inputs'!$J$23/365*AH53","v":140.37794928133033},{"$f":"'Common Inputs'!$J$23/365*AI53","v":140.28363437484234},{"$f":"'Common Inputs'!$J$23/365*AJ53","v":140.1997052766001},{"$f":"'Common Inputs'!$J$23/365*AK53","v":140.13909273635025},{"$f":"'Common Inputs'!$J$23/365*AL53","v":140.11472750383587},{"$f":"'Common Inputs'!$J$23/365*AM53","v":140.13954032880267},{"$f":"'Common Inputs'!$J$23/365*AN53","v":140.22646196099598},{"$f":"'Common Inputs'!$J$23/365*AO53","v":140.38842315016055},{"$f":"'Common Inputs'!$J$23/365*AP53","v":140.6383546460404},{"$f":"'Common Inputs'!$J$23/365*AQ53","v":140.98918719838034},{"$f":"'Common Inputs'!$J$23/365*AR53","v":141.45385155692699},{"$f":"'Common Inputs'!$J$23/365*AS53","v":142.04527847142344},{"$f":"'Common Inputs'!$J$23/365*AT53","v":142.77639869161541},{"$f":"'Common Inputs'!$J$23/365*AU53","v":143.66014296724595},{"$f":"'Common Inputs'!$J$23/365*AV53","v":144.7094420480652},{"$f":"'Common Inputs'!$J$23/365*AW53","v":145.93722668381096},{"$f":"'Common Inputs'!$J$23/365*AX53","v":223.12618348556143},{"$f":"'Common Inputs'!$J$23/365*AY53","v":227.92999249158984},{"$f":"'Common Inputs'!$J$23/365*AZ53","v":228.4681570138228},{"$f":"'Common Inputs'!$J$23/365*BA53","v":229.21008840079878},{"$f":"'Common Inputs'!$J$23/365*BB53","v":230.19500313000896},{"$f":"'Common Inputs'!$J$23/365*BC53","v":231.43598699270856},{"$f":"'Common Inputs'!$J$23/365*BD53","v":232.94597165312439},{"$f":"'Common Inputs'!$J$23/365*BE53","v":234.73788786640048},{"$f":"'Common Inputs'!$J$23/365*BF53","v":236.82466638230909},{"$f":"'Common Inputs'!$J$23/365*BG53","v":239.2192379505953},{"$f":"'Common Inputs'!$J$23/365*BH53","v":241.93453332100648},{"$f":"'Common Inputs'!$J$23/365*BI53","v":244.98348324328413},{"$f":"'Common Inputs'!$J$23/365*BJ53","v":248.37901846717813},{"$f":"'Common Inputs'!$J$23/365*BK53","v":252.13406974242818},{"$f":"'Common Inputs'!$J$23/365*BL53","v":256.26156781878097},{"$f":"'Common Inputs'!$J$23/365*BM53","v":260.77444344598382},{"$f":"'Common Inputs'!$J$23/365*BN53","v":265.68562737377977},{"$f":"'Common Inputs'!$J$23/365*BO53","v":271.00805035190945},{"$f":"'Common Inputs'!$J$23/365*BP53","v":276.75464313012549},{"$f":"'Common Inputs'!$J$23/365*BQ53","v":282.93833645816841},{"$f":"'Common Inputs'!$J$23/365*BR53","v":289.57206108578293},{"$f":"'Common Inputs'!$J$23/365*BS53","v":296.66874776271317},{"$f":"'Common Inputs'!$J$23/365*BT53","v":304.24132723871088},{"$f":"'Common Inputs'!$J$23/365*BU53","v":312.30273026351045},{"$f":"'Common Inputs'!$J$23/365*BV53","v":320.86588758686361},{"$f":"'Common Inputs'!$J$23/365*BW53","v":329.94372995851359},{"$f":"'Common Inputs'!$J$23/365*BX53","v":339.54918812820694},{"$f":"'Common Inputs'!$J$23/365*BY53","v":349.69519284568491},{"$f":"'Common Inputs'!$J$23/365*BZ53","v":360.39467486069077},{"$f":"'Common Inputs'!$J$23/365*CA53","v":371.66056492297969},{"$f":"'Common Inputs'!$J$23/365*CB53","v":383.50579378228429},{"$f":"'Common Inputs'!$J$23/365*CC53","v":395.94329218835645},{"$f":"'Common Inputs'!$J$23/365*CD53","v":408.98599089094455},{"$f":"'Common Inputs'!$J$23/365*CE53","v":422.6468206397829},{"$f":"'Common Inputs'!$J$23/365*CF53","v":436.93871218462152},{"$f":"'Common Inputs'!$J$23/365*CG53","v":451.87459627520877},{"$f":"'Common Inputs'!$J$23/365*CH53","v":467.46740366128614},{"$f":"'Common Inputs'!$J$23/365*CI53","v":483.73006509259471},{"$f":"'Common Inputs'!$J$23/365*CJ53","v":500.67551131888484},{"$f":"'Common Inputs'!$J$23/365*CK53","v":518.31667308991007},{"$f":"'Common Inputs'!$J$23/365*CL53","v":585.46849295577283},{"$f":"'Common Inputs'!$J$23/365*CM53","v":608.88249427795199},{"$f":"'Common Inputs'!$J$23/365*CN53","v":628.71400130131269},{"$f":"'Common Inputs'!$J$23/365*CO53","v":649.26748382883011},{"$f":"'Common Inputs'!$J$23/365*CP53","v":670.58118546076003},{"$f":"'Common Inputs'!$J$23/365*CQ53","v":692.66818625003009},{"$f":"'Common Inputs'!$J$23/365*CR53","v":715.54141782701356},{"$f":"'Common Inputs'!$J$23/365*CS53","v":739.213810946644},{"$f":"'Common Inputs'!$J$23/365*CT53","v":763.69829635869905},{"$f":"'Common Inputs'!$J$23/365*CU53","v":789.00780481294612},{"$f":"'Common Inputs'!$J$23/365*CV53","v":815.15526705909713},{"$f":"'Common Inputs'!$J$23/365*CW53","v":842.15361384691232},{"$f":"'Common Inputs'!$J$23/365*CX53","v":870.01577592613864},{"$f":"'Common Inputs'!$J$23/365*CY53","v":898.75468404651883},{"$f":"'Common Inputs'!$J$23/365*CZ53","v":928.38326895780335},{"$f":"'Common Inputs'!$J$23/365*DA53","v":958.91446140971755},{"$f":"'Common Inputs'!$J$23/365*DB53","v":990.36119215203598},{"$f":"'Common Inputs'!$J$23/365*DC53","v":1022.736391934467},{"$f":"'Common Inputs'!$J$23/365*DD53","v":1056.0529915067916},{"$f":"'Common Inputs'!$J$23/365*DE53","v":1090.3239216187294},{"$f":"'Common Inputs'!$J$23/365*DF53","v":2509.5974863303136},{"$f":"'Common Inputs'!$J$23/365*DG53","v":2658.5280874247514},{"$f":"'Common Inputs'!$J$23/365*DH53","v":2640.5589957755856},{"$f":"'Common Inputs'!$J$23/365*DI53","v":2621.3202248900288},{"$f":"'Common Inputs'!$J$23/365*DJ53","v":2601.8015672927813},{"$f":"'Common Inputs'!$J$23/365*DK53","v":2582.0217155723522},{"$f":"'Common Inputs'!$J$23/365*DL53","v":2561.9936344636271},{"$f":"'Common Inputs'!$J$23/365*DM53","v":2541.7302549168066},{"$f":"'Common Inputs'!$J$23/365*DN53","v":2556.7349815821203},{"$f":"'Common Inputs'!$J$23/365*DO53","v":2600.1402211164786},{"$f":"'Common Inputs'!$J$23/365*DP53","v":2581.6128533336901},{"$f":"'Common Inputs'!$J$23/365*DQ53","v":2562.4477472681347},{"$f":"'Common Inputs'!$J$23/365*DR53","v":2543.037840798585},{"$f":"'Common Inputs'!$J$23/365*DS53","v":2523.4001511515785},{"$f":"'Common Inputs'!$J$23/365*DT53","v":2503.549332996477},{"$f":"'Common Inputs'!$J$23/365*DU53","v":2483.499985022343},{"$f":"'Common Inputs'!$J$23/365*DV53","v":2463.2666651835088},{"$f":"'Common Inputs'!$J$23/365*DW53","v":2442.8638917787707},{"$f":"'Common Inputs'!$J$23/365*DX53","v":2422.3061444191262},{"$f":"'Common Inputs'!$J$23/365*DY53","v":2401.6078649713786},{"$f":"'Common Inputs'!$J$23/365*DZ53","v":2425.7785192005358},{"$f":"'Common Inputs'!$J$23/365*EA53","v":2403.2209864847364},{"$f":"'Common Inputs'!$J$23/365*EB53","v":2382.4752440972602},{"$f":"'Common Inputs'!$J$23/365*EC53","v":2361.6508963949555}]
[null,null,null,"Inventory @ no. of days opex + net capex ",null,null,null,null,null,{"$f":"'Common Inputs'!$J$24/365*SUM(J15:J17,J32)","v":4.9737463566315423},{"$f":"'Common Inputs'!$J$24/365*SUM(K15:K17,K32)","v":5.1304526231321654},{"$f":"'Common Inputs'!$J$24/365*SUM(L15:L17,L32)","v":5.2738608983501001},{"$f":"'Common Inputs'!$J$24/365*SUM(M15:M17,M32)","v":5.4045445969802328},{"$f":"'Common Inputs'!$J$24/365*SUM(N15:N17,N32)","v":5.5230771337174689},{"$f":"'Common Inputs'!$J$24/365*SUM(O15:O17,O32)","v":5.6300319232567038},{"$f":"'Common Inputs'!$J$24/365*SUM(P15:P17,P32)","v":5.7259823802928116},{"$f":"'Common Inputs'!$J$24/365*SUM(Q15:Q17,Q32)","v":5.8115019195207074},{"$f":"'Common Inputs'!$J$24/365*SUM(R15:R17,R32)","v":5.8871639556352795},{"$f":"'Common Inputs'!$J$24/365*SUM(S15:S17,S32)","v":5.9535419033314216},{"$f":"'Common Inputs'!$J$24/365*SUM(T15:T17,T32)","v":6.0112091773040195},{"$f":"'Common Inputs'!$J$24/365*SUM(U15:U17,U32)","v":6.0607391922479819},{"$f":"'Common Inputs'!$J$24/365*SUM(V15:V17,V32)","v":6.1027053628581944},{"$f":"'Common Inputs'!$J$24/365*SUM(W15:W17,W32)","v":6.1376811038295527},{"$f":"'Common Inputs'!$J$24/365*SUM(X15:X17,X32)","v":6.166239829856945},{"$f":"'Common Inputs'!$J$24/365*SUM(Y15:Y17,Y32)","v":6.1889549556352765},{"$f":"'Common Inputs'!$J$24/365*SUM(Z15:Z17,Z32)","v":6.2063998958594402},{"$f":"'Common Inputs'!$J$24/365*SUM(AA15:AA17,AA32)","v":6.2191480652243083},{"$f":"'Common Inputs'!$J$24/365*SUM(AB15:AB17,AB32)","v":6.2277728784248296},{"$f":"'Common Inputs'!$J$24/365*SUM(AC15:AC17,AC32)","v":6.2328477501558206},{"$f":"'Common Inputs'!$J$24/365*SUM(AD15:AD17,AD32)","v":6.2349460951122522},{"$f":"'Common Inputs'!$J$24/365*SUM(AE15:AE17,AE32)","v":6.2346413279889381},{"$f":"'Common Inputs'!$J$24/365*SUM(AF15:AF17,AF32)","v":6.2325068634808689},{"$f":"'Common Inputs'!$J$24/365*SUM(AG15:AG17,AG32)","v":6.2291161162828583},{"$f":"'Common Inputs'!$J$24/365*SUM(AH15:AH17,AH32)","v":6.2250425010898178},{"$f":"'Common Inputs'!$J$24/365*SUM(AI15:AI17,AI32)","v":6.2208594325966811},{"$f":"'Common Inputs'!$J$24/365*SUM(AJ15:AJ17,AJ32)","v":6.2171403254982804},{"$f":"'Common Inputs'!$J$24/365*SUM(AK15:AK17,AK32)","v":6.2144585944895852},{"$f":"'Common Inputs'!$J$24/365*SUM(AL15:AL17,AL32)","v":6.2133876542654125},{"$f":"'Common Inputs'!$J$24/365*SUM(AM15:AM17,AM32)","v":6.2145009195206926},{"$f":"'Common Inputs'!$J$24/365*SUM(AN15:AN17,AN32)","v":6.2183718049503378},{"$f":"'Common Inputs'!$J$24/365*SUM(AO15:AO17,AO32)","v":6.22557372524924},{"$f":"'Common Inputs'!$J$24/365*SUM(AP15:AP17,AP32)","v":6.236680095112253},{"$f":"'Common Inputs'!$J$24/365*SUM(AQ15:AQ17,AQ32)","v":6.2522643292342686},{"$f":"'Common Inputs'!$J$24/365*SUM(AR15:AR17,AR32)","v":6.2728998423102595},{"$f":"'Common Inputs'!$J$24/365*SUM(AS15:AS17,AS32)","v":6.299160049035037},{"$f":"'Common Inputs'!$J$24/365*SUM(AT15:AT17,AT32)","v":6.3316183641035346},{"$f":"'Common Inputs'!$J$24/365*SUM(AU15:AU17,AU32)","v":6.370848202210567},{"$f":"'Common Inputs'!$J$24/365*SUM(AV15:AV17,AV32)","v":6.4174229780512606},{"$f":"'Common Inputs'!$J$24/365*SUM(AW15:AW17,AW32)","v":6.4719161063201947},{"$f":"'Common Inputs'!$J$24/365*SUM(AX15:AX17,AX32)","v":55.63810548151605},{"$f":"'Common Inputs'!$J$24/365*SUM(AY15:AY17,AY32)","v":6.6069510789229806},{"$f":"'Common Inputs'!$J$24/365*SUM(AZ15:AZ17,AZ32)","v":6.68863975264646},{"$f":"'Common Inputs'!$J$24/365*SUM(BA15:BA17,BA32)","v":6.7805404375779865},{"$f":"'Common Inputs'!$J$24/365*SUM(BB15:BB17,BB32)","v":6.8832265484123711},{"$f":"'Common Inputs'!$J$24/365*SUM(BC15:BC17,BC32)","v":6.9972714998445094},{"$f":"'Common Inputs'!$J$24/365*SUM(BD15:BD17,BD32)","v":7.1232487065692123},{"$f":"'Common Inputs'!$J$24/365*SUM(BE15:BE17,BE32)","v":7.2617315832816098},{"$f":"'Common Inputs'!$J$24/365*SUM(BF15:BF17,BF32)","v":7.4132935446763977},{"$f":"'Common Inputs'!$J$24/365*SUM(BG15:BG17,BG32)","v":7.5785080054484677},{"$f":"'Common Inputs'!$J$24/365*SUM(BH15:BH17,BH32)","v":7.7579483802928308},{"$f":"'Common Inputs'!$J$24/365*SUM(BI15:BI17,BI32)","v":7.9521880839042245},{"$f":"'Common Inputs'!$J$24/365*SUM(BJ15:BJ17,BJ32)","v":8.1618005309777715},{"$f":"'Common Inputs'!$J$24/365*SUM(BK15:BK17,BK32)","v":8.3873591362081328},{"$f":"'Common Inputs'!$J$24/365*SUM(BL15:BL17,BL32)","v":8.6294373142902803},{"$f":"'Common Inputs'!$J$24/365*SUM(BM15:BM17,BM32)","v":8.8886084799192204},{"$f":"'Common Inputs'!$J$24/365*SUM(BN15:BN17,BN32)","v":9.1654460477897679},{"$f":"'Common Inputs'!$J$24/365*SUM(BO15:BO17,BO32)","v":9.4605234325966219},{"$f":"'Common Inputs'!$J$24/365*SUM(BP15:BP17,BP32)","v":9.7744140490350251},{"$f":"'Common Inputs'!$J$24/365*SUM(BQ15:BQ17,BQ32)","v":10.107691311799677},{"$f":"'Common Inputs'!$J$24/365*SUM(BR15:BR17,BR32)","v":10.460928635585466},{"$f":"'Common Inputs'!$J$24/365*SUM(BS15:BS17,BS32)","v":10.834699435087249},{"$f":"'Common Inputs'!$J$24/365*SUM(BT15:BT17,BT32)","v":11.22957712500023},{"$f":"'Common Inputs'!$J$24/365*SUM(BU15:BU17,BU32)","v":11.646135120018833},{"$f":"'Common Inputs'!$J$24/365*SUM(BV15:BV17,BV32)","v":12.084946834838261},{"$f":"'Common Inputs'!$J$24/365*SUM(BW15:BW17,BW32)","v":12.546585684153332},{"$f":"'Common Inputs'!$J$24/365*SUM(BX15:BX17,BX32)","v":13.03162508265901},{"$f":"'Common Inputs'!$J$24/365*SUM(BY15:BY17,BY32)","v":13.540638445050041},{"$f":"'Common Inputs'!$J$24/365*SUM(BZ15:BZ17,BZ32)","v":14.074199186021231},{"$f":"'Common Inputs'!$J$24/365*SUM(CA15:CA17,CA32)","v":14.632880720267945},{"$f":"'Common Inputs'!$J$24/365*SUM(CB15:CB17,CB32)","v":15.217256462484526},{"$f":"'Common Inputs'!$J$24/365*SUM(CC15:CC17,CC32)","v":15.827899827366183},{"$f":"'Common Inputs'!$J$24/365*SUM(CD15:CD17,CD32)","v":16.46538422960796},{"$f":"'Common Inputs'!$J$24/365*SUM(CE15:CE17,CE32)","v":17.130283083904288},{"$f":"'Common Inputs'!$J$24/365*SUM(CF15:CF17,CF32)","v":17.823169804950286},{"$f":"'Common Inputs'!$J$24/365*SUM(CG15:CG17,CG32)","v":18.544617807441004},{"$f":"'Common Inputs'!$J$24/365*SUM(CH15:CH17,CH32)","v":19.295200506071183},{"$f":"'Common Inputs'!$J$24/365*SUM(CI15:CI17,CI32)","v":20.075491315535555},{"$f":"'Common Inputs'!$J$24/365*SUM(CJ15:CJ17,CJ32)","v":20.886063650529248},{"$f":"'Common Inputs'!$J$24/365*SUM(CK15:CK17,CK32)","v":21.727490925747546},{"$f":"'Common Inputs'!$J$24/365*SUM(CL15:CL17,CL32)","v":71.703551035687951},{"$f":"'Common Inputs'!$J$24/365*SUM(CM15:CM17,CM32)","v":23.505203955635185},{"$f":"'Common Inputs'!$J$24/365*SUM(CN15:CN17,CN32)","v":24.442636539695162},{"$f":"'Common Inputs'!$J$24/365*SUM(CO15:CO17,CO32)","v":25.413217722758539},{"$f":"'Common Inputs'!$J$24/365*SUM(CP15:CP17,CP32)","v":26.417520919520509},{"$f":"'Common Inputs'!$J$24/365*SUM(CQ15:CQ17,CQ32)","v":27.456119544676362},{"$f":"'Common Inputs'!$J$24/365*SUM(CR15:CR17,CR32)","v":28.529587012920601},{"$f":"'Common Inputs'!$J$24/365*SUM(CS15:CS17,CS32)","v":29.638496738947875},{"$f":"'Common Inputs'!$J$24/365*SUM(CT15:CT17,CT32)","v":30.783422137453165},{"$f":"'Common Inputs'!$J$24/365*SUM(CU15:CU17,CU32)","v":31.964936623132374},{"$f":"'Common Inputs'!$J$24/365*SUM(CV15:CV17,CV32)","v":33.183613610678911},{"$f":"'Common Inputs'!$J$24/365*SUM(CW15:CW17,CW32)","v":34.440026514788372},{"$f":"'Common Inputs'!$J$24/365*SUM(CX15:CX17,CX32)","v":35.734748750155724},{"$f":"'Common Inputs'!$J$24/365*SUM(CY15:CY17,CY32)","v":37.068353731475788},{"$f":"'Common Inputs'!$J$24/365*SUM(CZ15:CZ17,CZ32)","v":38.441414873443684},{"$f":"'Common Inputs'!$J$24/365*SUM(DA15:DA17,DA32)","v":39.854505590753448},{"$f":"'Common Inputs'!$J$24/365*SUM(DB15:DB17,DB32)","v":41.308199298101307},{"$f":"'Common Inputs'!$J$24/365*SUM(DC15:DC17,DC32)","v":42.803069410180505},{"$f":"'Common Inputs'!$J$24/365*SUM(DD15:DD17,DD32)","v":44.339689341687574},{"$f":"'Common Inputs'!$J$24/365*SUM(DE15:DE17,DE32)","v":45.918632507316246},{"$f":"'Common Inputs'!$J$24/365*SUM(DF15:DF17,DF32)","v":1931.779407980483},{"$f":"'Common Inputs'!$J$24/365*SUM(DG15:DG17,DG32)","v":5.1304526231321654},{"$f":"'Common Inputs'!$J$24/365*SUM(DH15:DH17,DH32)","v":5.2738608983501001},{"$f":"'Common Inputs'!$J$24/365*SUM(DI15:DI17,DI32)","v":5.4045445969802328},{"$f":"'Common Inputs'!$J$24/365*SUM(DJ15:DJ17,DJ32)","v":5.5230771337174689},{"$f":"'Common Inputs'!$J$24/365*SUM(DK15:DK17,DK32)","v":5.6300319232567038},{"$f":"'Common Inputs'!$J$24/365*SUM(DL15:DL17,DL32)","v":5.7259823802928116},{"$f":"'Common Inputs'!$J$24/365*SUM(DM15:DM17,DM32)","v":5.8115019195207074},{"$f":"'Common Inputs'!$J$24/365*SUM(DN15:DN17,DN32)","v":5.8871639556352795},{"$f":"'Common Inputs'!$J$24/365*SUM(DO15:DO17,DO32)","v":5.9535419033314216},{"$f":"'Common Inputs'!$J$24/365*SUM(DP15:DP17,DP32)","v":6.0112091773040195},{"$f":"'Common Inputs'!$J$24/365*SUM(DQ15:DQ17,DQ32)","v":6.0607391922479819},{"$f":"'Common Inputs'!$J$24/365*SUM(DR15:DR17,DR32)","v":6.1027053628581944},{"$f":"'Common Inputs'!$J$24/365*SUM(DS15:DS17,DS32)","v":6.1376811038295527},{"$f":"'Common Inputs'!$J$24/365*SUM(DT15:DT17,DT32)","v":6.166239829856945},{"$f":"'Common Inputs'!$J$24/365*SUM(DU15:DU17,DU32)","v":6.1889549556352765},{"$f":"'Common Inputs'!$J$24/365*SUM(DV15:DV17,DV32)","v":6.2063998958594402},{"$f":"'Common Inputs'!$J$24/365*SUM(DW15:DW17,DW32)","v":6.2191480652243083},{"$f":"'Common Inputs'!$J$24/365*SUM(DX15:DX17,DX32)","v":6.2277728784248296},{"$f":"'Common Inputs'!$J$24/365*SUM(DY15:DY17,DY32)","v":6.2328477501558206},{"$f":"'Common Inputs'!$J$24/365*SUM(DZ15:DZ17,DZ32)","v":55.338150574915808},{"$f":"'Common Inputs'!$J$24/365*SUM(EA15:EA17,EA32)","v":6.2346413279889381},{"$f":"'Common Inputs'!$J$24/365*SUM(EB15:EB17,EB32)","v":6.2325068634808689},{"$f":"'Common Inputs'!$J$24/365*SUM(EC15:EC17,EC32)","v":6.2291161162828583},{"$f":"'Common Inputs'!$J$24/365*SUM(ED15:ED17,ED32)","v":6.2250425010898178}]
[null,null,null,"Accounts payable @ no. of days opex + net capex ",null,null,null,null,null,{"$f":"'Common Inputs'!$J$25/365*SUM(J15:J17,J32)","v":74.606195349473126},{"$f":"'Common Inputs'!$J$25/365*SUM(K15:K17,K32)","v":76.956789346982475},{"$f":"'Common Inputs'!$J$25/365*SUM(L15:L17,L32)","v":79.107913475251493},{"$f":"'Common Inputs'!$J$25/365*SUM(M15:M17,M32)","v":81.068168954703495},{"$f":"'Common Inputs'!$J$25/365*SUM(N15:N17,N32)","v":82.846157005762024},{"$f":"'Common Inputs'!$J$25/365*SUM(O15:O17,O32)","v":84.450478848850551},{"$f":"'Common Inputs'!$J$25/365*SUM(P15:P17,P32)","v":85.889735704392166},{"$f":"'Common Inputs'!$J$25/365*SUM(Q15:Q17,Q32)","v":87.17252879281061},{"$f":"'Common Inputs'!$J$25/365*SUM(R15:R17,R32)","v":88.307459334529185},{"$f":"'Common Inputs'!$J$25/365*SUM(S15:S17,S32)","v":89.303128549971319},{"$f":"'Common Inputs'!$J$25/365*SUM(T15:T17,T32)","v":90.168137659560287},{"$f":"'Common Inputs'!$J$25/365*SUM(U15:U17,U32)","v":90.91108788371973},{"$f":"'Common Inputs'!$J$25/365*SUM(V15:V17,V32)","v":91.540580442872908},{"$f":"'Common Inputs'!$J$25/365*SUM(W15:W17,W32)","v":92.065216557443279},{"$f":"'Common Inputs'!$J$25/365*SUM(X15:X17,X32)","v":92.493597447854171},{"$f":"'Common Inputs'!$J$25/365*SUM(Y15:Y17,Y32)","v":92.834324334529143},{"$f":"'Common Inputs'!$J$25/365*SUM(Z15:Z17,Z32)","v":93.095998437891595},{"$f":"'Common Inputs'!$J$25/365*SUM(AA15:AA17,AA32)","v":93.287220978364616},{"$f":"'Common Inputs'!$J$25/365*SUM(AB15:AB17,AB32)","v":93.416593176372444},{"$f":"'Common Inputs'!$J$25/365*SUM(AC15:AC17,AC32)","v":93.492716252337303},{"$f":"'Common Inputs'!$J$25/365*SUM(AD15:AD17,AD32)","v":93.524191426683785},{"$f":"'Common Inputs'!$J$25/365*SUM(AE15:AE17,AE32)","v":93.519619919834071},{"$f":"'Common Inputs'!$J$25/365*SUM(AF15:AF17,AF32)","v":93.487602952213024},{"$f":"'Common Inputs'!$J$25/365*SUM(AG15:AG17,AG32)","v":93.436741744242866},{"$f":"'Common Inputs'!$J$25/365*SUM(AH15:AH17,AH32)","v":93.375637516347268},{"$f":"'Common Inputs'!$J$25/365*SUM(AI15:AI17,AI32)","v":93.3128914889502},{"$f":"'Common Inputs'!$J$25/365*SUM(AJ15:AJ17,AJ32)","v":93.257104882474195},{"$f":"'Common Inputs'!$J$25/365*SUM(AK15:AK17,AK32)","v":93.216878917343777},{"$f":"'Common Inputs'!$J$25/365*SUM(AL15:AL17,AL32)","v":93.200814813981182},{"$f":"'Common Inputs'!$J$25/365*SUM(AM15:AM17,AM32)","v":93.217513792810379},{"$f":"'Common Inputs'!$J$25/365*SUM(AN15:AN17,AN32)","v":93.275577074255054},{"$f":"'Common Inputs'!$J$25/365*SUM(AO15:AO17,AO32)","v":93.383605878738592},{"$f":"'Common Inputs'!$J$25/365*SUM(AP15:AP17,AP32)","v":93.550201426683799},{"$f":"'Common Inputs'!$J$25/365*SUM(AQ15:AQ17,AQ32)","v":93.783964938514032},{"$f":"'Common Inputs'!$J$25/365*SUM(AR15:AR17,AR32)","v":94.093497634653886},{"$f":"'Common Inputs'!$J$25/365*SUM(AS15:AS17,AS32)","v":94.487400735525554},{"$f":"'Common Inputs'!$J$25/365*SUM(AT15:AT17,AT32)","v":94.97427546155302},{"$f":"'Common Inputs'!$J$25/365*SUM(AU15:AU17,AU32)","v":95.562723033158505},{"$f":"'Common Inputs'!$J$25/365*SUM(AV15:AV17,AV32)","v":96.261344670768892},{"$f":"'Common Inputs'!$J$25/365*SUM(AW15:AW17,AW32)","v":97.078741594802906},{"$f":"'Common Inputs'!$J$25/365*SUM(AX15:AX17,AX32)","v":834.57158222274063},{"$f":"'Common Inputs'!$J$25/365*SUM(AY15:AY17,AY32)","v":99.1042661838447},{"$f":"'Common Inputs'!$J$25/365*SUM(AZ15:AZ17,AZ32)","v":100.32959628969689},{"$f":"'Common Inputs'!$J$25/365*SUM(BA15:BA17,BA32)","v":101.70810656366979},{"$f":"'Common Inputs'!$J$25/365*SUM(BB15:BB17,BB32)","v":103.24839822618556},{"$f":"'Common Inputs'!$J$25/365*SUM(BC15:BC17,BC32)","v":104.95907249766763},{"$f":"'Common Inputs'!$J$25/365*SUM(BD15:BD17,BD32)","v":106.84873059853818},{"$f":"'Common Inputs'!$J$25/365*SUM(BE15:BE17,BE32)","v":108.92597374922414},{"$f":"'Common Inputs'!$J$25/365*SUM(BF15:BF17,BF32)","v":111.19940317014596},{"$f":"'Common Inputs'!$J$25/365*SUM(BG15:BG17,BG32)","v":113.67762008172701},{"$f":"'Common Inputs'!$J$25/365*SUM(BH15:BH17,BH32)","v":116.36922570439246},{"$f":"'Common Inputs'!$J$25/365*SUM(BI15:BI17,BI32)","v":119.28282125856336},{"$f":"'Common Inputs'!$J$25/365*SUM(BJ15:BJ17,BJ32)","v":122.42700796466656},{"$f":"'Common Inputs'!$J$25/365*SUM(BK15:BK17,BK32)","v":125.81038704312199},{"$f":"'Common Inputs'!$J$25/365*SUM(BL15:BL17,BL32)","v":129.44155971435418},{"$f":"'Common Inputs'!$J$25/365*SUM(BM15:BM17,BM32)","v":133.32912719878829},{"$f":"'Common Inputs'!$J$25/365*SUM(BN15:BN17,BN32)","v":137.48169071684651},{"$f":"'Common Inputs'!$J$25/365*SUM(BO15:BO17,BO32)","v":141.90785148894932},{"$f":"'Common Inputs'!$J$25/365*SUM(BP15:BP17,BP32)","v":146.61621073552539},{"$f":"'Common Inputs'!$J$25/365*SUM(BQ15:BQ17,BQ32)","v":151.61536967699516},{"$f":"'Common Inputs'!$J$25/365*SUM(BR15:BR17,BR32)","v":156.91392953378198},{"$f":"'Common Inputs'!$J$25/365*SUM(BS15:BS17,BS32)","v":162.52049152630872},{"$f":"'Common Inputs'!$J$25/365*SUM(BT15:BT17,BT32)","v":168.44365687500343},{"$f":"'Common Inputs'!$J$25/365*SUM(BU15:BU17,BU32)","v":174.69202680028249},{"$f":"'Common Inputs'!$J$25/365*SUM(BV15:BV17,BV32)","v":181.27420252257392},{"$f":"'Common Inputs'!$J$25/365*SUM(BW15:BW17,BW32)","v":188.19878526229996},{"$f":"'Common Inputs'!$J$25/365*SUM(BX15:BX17,BX32)","v":195.47437623988515},{"$f":"'Common Inputs'!$J$25/365*SUM(BY15:BY17,BY32)","v":203.10957667575059},{"$f":"'Common Inputs'!$J$25/365*SUM(BZ15:BZ17,BZ32)","v":211.11298779031844},{"$f":"'Common Inputs'!$J$25/365*SUM(CA15:CA17,CA32)","v":219.49321080401916},{"$f":"'Common Inputs'!$J$25/365*SUM(CB15:CB17,CB32)","v":228.25884693726786},{"$f":"'Common Inputs'!$J$25/365*SUM(CC15:CC17,CC32)","v":237.41849741049271},{"$f":"'Common Inputs'!$J$25/365*SUM(CD15:CD17,CD32)","v":246.98076344411939},{"$f":"'Common Inputs'!$J$25/365*SUM(CE15:CE17,CE32)","v":256.9542462585643},{"$f":"'Common Inputs'!$J$25/365*SUM(CF15:CF17,CF32)","v":267.34754707425424},{"$f":"'Common Inputs'!$J$25/365*SUM(CG15:CG17,CG32)","v":278.16926711161506},{"$f":"'Common Inputs'!$J$25/365*SUM(CH15:CH17,CH32)","v":289.42800759106774},{"$f":"'Common Inputs'!$J$25/365*SUM(CI15:CI17,CI32)","v":301.13236973303333},{"$f":"'Common Inputs'!$J$25/365*SUM(CJ15:CJ17,CJ32)","v":313.29095475793872},{"$f":"'Common Inputs'!$J$25/365*SUM(CK15:CK17,CK32)","v":325.9123638862132},{"$f":"'Common Inputs'!$J$25/365*SUM(CL15:CL17,CL32)","v":1075.553265535319},{"$f":"'Common Inputs'!$J$25/365*SUM(CM15:CM17,CM32)","v":352.57805933452772},{"$f":"'Common Inputs'!$J$25/365*SUM(CN15:CN17,CN32)","v":366.63954809542741},{"$f":"'Common Inputs'!$J$25/365*SUM(CO15:CO17,CO32)","v":381.19826584137803},{"$f":"'Common Inputs'!$J$25/365*SUM(CP15:CP17,CP32)","v":396.26281379280761},{"$f":"'Common Inputs'!$J$25/365*SUM(CQ15:CQ17,CQ32)","v":411.84179317014542},{"$f":"'Common Inputs'!$J$25/365*SUM(CR15:CR17,CR32)","v":427.943805193809},{"$f":"'Common Inputs'!$J$25/365*SUM(CS15:CS17,CS32)","v":444.57745108421813},{"$f":"'Common Inputs'!$J$25/365*SUM(CT15:CT17,CT32)","v":461.75133206179743},{"$f":"'Common Inputs'!$J$25/365*SUM(CU15:CU17,CU32)","v":479.47404934698557},{"$f":"'Common Inputs'!$J$25/365*SUM(CV15:CV17,CV32)","v":497.75420416018363},{"$f":"'Common Inputs'!$J$25/365*SUM(CW15:CW17,CW32)","v":516.60039772182552},{"$f":"'Common Inputs'!$J$25/365*SUM(CX15:CX17,CX32)","v":536.02123125233584},{"$f":"'Common Inputs'!$J$25/365*SUM(CY15:CY17,CY32)","v":556.02530597213683},{"$f":"'Common Inputs'!$J$25/365*SUM(CZ15:CZ17,CZ32)","v":576.62122310165523},{"$f":"'Common Inputs'!$J$25/365*SUM(DA15:DA17,DA32)","v":597.81758386130173},{"$f":"'Common Inputs'!$J$25/365*SUM(DB15:DB17,DB32)","v":619.62298947151953},{"$f":"'Common Inputs'!$J$25/365*SUM(DC15:DC17,DC32)","v":642.04604115270752},{"$f":"'Common Inputs'!$J$25/365*SUM(DD15:DD17,DD32)","v":665.09534012531356},{"$f":"'Common Inputs'!$J$25/365*SUM(DE15:DE17,DE32)","v":688.77948760974368},{"$f":"'Common Inputs'!$J$25/365*SUM(DF15:DF17,DF32)","v":28976.691119707244},{"$f":"'Common Inputs'!$J$25/365*SUM(DG15:DG17,DG32)","v":76.956789346982475},{"$f":"'Common Inputs'!$J$25/365*SUM(DH15:DH17,DH32)","v":79.107913475251493},{"$f":"'Common Inputs'!$J$25/365*SUM(DI15:DI17,DI32)","v":81.068168954703495},{"$f":"'Common Inputs'!$J$25/365*SUM(DJ15:DJ17,DJ32)","v":82.846157005762024},{"$f":"'Common Inputs'!$J$25/365*SUM(DK15:DK17,DK32)","v":84.450478848850551},{"$f":"'Common Inputs'!$J$25/365*SUM(DL15:DL17,DL32)","v":85.889735704392166},{"$f":"'Common Inputs'!$J$25/365*SUM(DM15:DM17,DM32)","v":87.17252879281061},{"$f":"'Common Inputs'!$J$25/365*SUM(DN15:DN17,DN32)","v":88.307459334529185},{"$f":"'Common Inputs'!$J$25/365*SUM(DO15:DO17,DO32)","v":89.303128549971319},{"$f":"'Common Inputs'!$J$25/365*SUM(DP15:DP17,DP32)","v":90.168137659560287},{"$f":"'Common Inputs'!$J$25/365*SUM(DQ15:DQ17,DQ32)","v":90.91108788371973},{"$f":"'Common Inputs'!$J$25/365*SUM(DR15:DR17,DR32)","v":91.540580442872908},{"$f":"'Common Inputs'!$J$25/365*SUM(DS15:DS17,DS32)","v":92.065216557443279},{"$f":"'Common Inputs'!$J$25/365*SUM(DT15:DT17,DT32)","v":92.493597447854171},{"$f":"'Common Inputs'!$J$25/365*SUM(DU15:DU17,DU32)","v":92.834324334529143},{"$f":"'Common Inputs'!$J$25/365*SUM(DV15:DV17,DV32)","v":93.095998437891595},{"$f":"'Common Inputs'!$J$25/365*SUM(DW15:DW17,DW32)","v":93.287220978364616},{"$f":"'Common Inputs'!$J$25/365*SUM(DX15:DX17,DX32)","v":93.416593176372444},{"$f":"'Common Inputs'!$J$25/365*SUM(DY15:DY17,DY32)","v":93.492716252337303},{"$f":"'Common Inputs'!$J$25/365*SUM(DZ15:DZ17,DZ32)","v":830.07225862373707},{"$f":"'Common Inputs'!$J$25/365*SUM(EA15:EA17,EA32)","v":93.519619919834071},{"$f":"'Common Inputs'!$J$25/365*SUM(EB15:EB17,EB32)","v":93.487602952213024},{"$f":"'Common Inputs'!$J$25/365*SUM(EC15:EC17,EC32)","v":93.436741744242866},{"$f":"'Common Inputs'!$J$25/365*SUM(ED15:ED17,ED32)","v":93.375637516347268}]
[null,null,null,"Net working capital",null,null,null,null,null,{"$f":"SUM(J126:J127)-J128","v":-69.632448992841589},{"$f":"SUM(K126:K127)-K128","v":13603.325046240678},121.83783184132493,43.716883804135847,44.53702952509218,45.711482026193679,46.781585683489965,47.749509226397819,48.620139471674307,49.398379268211897,{"$f":"SUM(T126:T127)-T128","v":50.089131559466082},50.697299289449532,51.227785402178995,51.685492841670623,52.075324551940895,52.40218347700592,52.670972560882277,52.886594747586599,53.053952981133975,53.177950205543212,53.263489364827649,53.315473403006621,53.338805264093367,53.338387892107406,53.319124231063171,53.285917224976814,53.243669817866433,53.197284953745893,53.151665576634471,53.111714630546189,53.082335059497964,53.068429807506618,53.074901818589012,53.106654036760631,53.168589406036716,53.265610870436475,53.402621373973972,53.584523860667474,53.816221274528317,54.102616559582501,-632.99625005741359,130.62886838063969,134.2890359545394,133.54059088773101,132.84491672302562,132.23320213218585,131.71050510073957,131.28172948718185,130.95177824093093,130.72555430603055,130.60796062649564,130.60390014634734,130.71827580959533,130.9559905602643,131.3219473423643,131.82104909991193,132.45819877692708,133.23829931742708,134.16625366541911,135.24696476493,136.48533555997187,137.88626899456148,139.45466801270996,141.1954355584472,143.1134745757748,145.21368800871699,147.50097880128743,149.98024989750638,152.65640424138772,155.53434477693958,158.61897444819633,161.91519619915778,165.427912973845,169.16202771628451,{"$f":"SUM(CF126:CF127)-CF128","v":173.12244337047895},177.31406288044747,181.74178919021222,186.41052524378836,191.32517398518524,196.49063835841918,-485.53304140972102,256.39563757688035,266.68558272221975,272.92895318269319,279.42219095554299,286.19551183529092,293.25396806914171,300.60246348174331,308.24590102229973,316.1891836348459,324.43721426344138,332.99489585206004,341.86713134473223,351.05882368547759,360.57487581830731,370.42019068725506,380.59967123629929,391.11822040950904,401.98074115084103,413.19213640436419,-25954.587790108031,2437.771149606463,2584.6940348478502,2564.895371417862,2543.9971450179842,2522.9811203671875,2501.857962248253,2480.6326075903371,2459.3099595379126,2473.3853949354802,2515.9832926342224,2496.7625046422186,2477.00987218812,2457.110305344971,2437.0727935335813,2416.903963617583,2396.6103864803108,2376.1985922703684,2355.6750714808231,2335.046275916945,1626.8737569225573,2338.4935406086906,2315.9658903960044,2295.2676184693005,2274.5003013796982]
[]
[null,null,null,"Return on  working capital (year end value)",null,null,null,null,null,{"$f":"J129*ROUND('Common Inputs'!$J$95,3)","v":-3.4119900006492379},{"$f":"K129*ROUND('Common Inputs'!$J$95,3)","v":666.56292726579318},{"$f":"L129*ROUND('Common Inputs'!$J$95,3)","v":5.9700537602249213},{"$f":"M129*ROUND('Common Inputs'!$J$95,3)","v":2.1421273064026565},{"$f":"N129*ROUND('Common Inputs'!$J$95,3)","v":2.1823144467295168},{"$f":"O129*ROUND('Common Inputs'!$J$95,3)","v":2.2398626192834903},{"$f":"P129*ROUND('Common Inputs'!$J$95,3)","v":2.2922976984910082},{"$f":"Q129*ROUND('Common Inputs'!$J$95,3)","v":2.3397259520934934},{"$f":"R129*ROUND('Common Inputs'!$J$95,3)","v":2.3823868341120411},{"$f":"S129*ROUND('Common Inputs'!$J$95,3)","v":2.4205205841423831},{"$f":"T129*ROUND('Common Inputs'!$J$95,3)","v":2.4543674464138383},{"$f":"U129*ROUND('Common Inputs'!$J$95,3)","v":2.4841676651830271},{"$f":"V129*ROUND('Common Inputs'!$J$95,3)","v":2.5101614847067708},{"$f":"W129*ROUND('Common Inputs'!$J$95,3)","v":2.5325891492418604},{"$f":"X129*ROUND('Common Inputs'!$J$95,3)","v":2.5516909030451038},{"$f":"Y129*ROUND('Common Inputs'!$J$95,3)","v":2.5677069903732903},{"$f":"Z129*ROUND('Common Inputs'!$J$95,3)","v":2.5808776554832318},{"$f":"AA129*ROUND('Common Inputs'!$J$95,3)","v":2.5914431426317437},{"$f":"AB129*ROUND('Common Inputs'!$J$95,3)","v":2.5996436960755647},{"$f":"AC129*ROUND('Common Inputs'!$J$95,3)","v":2.6057195600716176},{"$f":"AD129*ROUND('Common Inputs'!$J$95,3)","v":2.6099109788765551},{"$f":"AE129*ROUND('Common Inputs'!$J$95,3)","v":2.6124581967473244},{"$f":"AF129*ROUND('Common Inputs'!$J$95,3)","v":2.6136014579405749},{"$f":"AG129*ROUND('Common Inputs'!$J$95,3)","v":2.6135810067132628},{"$f":"AH129*ROUND('Common Inputs'!$J$95,3)","v":2.6126370873220957},{"$f":"AI129*ROUND('Common Inputs'!$J$95,3)","v":2.6110099440238641},{"$f":"AJ129*ROUND('Common Inputs'!$J$95,3)","v":2.6089398210754555},{"$f":"AK129*ROUND('Common Inputs'!$J$95,3)","v":2.606666962733549},{"$f":"AL129*ROUND('Common Inputs'!$J$95,3)","v":2.6044316132550893},{"$f":"AM129*ROUND('Common Inputs'!$J$95,3)","v":2.6024740168967635},{"$f":"AN129*ROUND('Common Inputs'!$J$95,3)","v":2.6010344179154004},{"$f":"AO129*ROUND('Common Inputs'!$J$95,3)","v":2.6003530605678242},{"$f":"AP129*ROUND('Common Inputs'!$J$95,3)","v":2.6006701891108617},{"$f":"AQ129*ROUND('Common Inputs'!$J$95,3)","v":2.6022260478012709},{"$f":"AR129*ROUND('Common Inputs'!$J$95,3)","v":2.6052608808957993},{"$f":"AS129*ROUND('Common Inputs'!$J$95,3)","v":2.6100149326513873},{"$f":"AT129*ROUND('Common Inputs'!$J$95,3)","v":2.6167284473247245},{"$f":"AU129*ROUND('Common Inputs'!$J$95,3)","v":2.6256416691727065},{"$f":"AV129*ROUND('Common Inputs'!$J$95,3)","v":2.6369948424518874},{"$f":"AW129*ROUND('Common Inputs'!$J$95,3)","v":2.6510282114195425},{"$f":"AX129*ROUND('Common Inputs'!$J$95,3)","v":-31.016816252813268},{"$f":"AY129*ROUND('Common Inputs'!$J$95,3)","v":6.4008145506513445},{"$f":"AZ129*ROUND('Common Inputs'!$J$95,3)","v":6.5801627617724305},{"$f":"BA129*ROUND('Common Inputs'!$J$95,3)","v":6.5434889534988203},{"$f":"BB129*ROUND('Common Inputs'!$J$95,3)","v":6.5094009194282556},{"$f":"BC129*ROUND('Common Inputs'!$J$95,3)","v":6.4794269044771067},{"$f":"BD129*ROUND('Common Inputs'!$J$95,3)","v":6.4538147499362388},{"$f":"BE129*ROUND('Common Inputs'!$J$95,3)","v":6.4328047448719108},{"$f":"BF129*ROUND('Common Inputs'!$J$95,3)","v":6.4166371338056161},{"$f":"BG129*ROUND('Common Inputs'!$J$95,3)","v":6.4055521609954971},{"$f":"BH129*ROUND('Common Inputs'!$J$95,3)","v":6.3997900706982866},{"$f":"BI129*ROUND('Common Inputs'!$J$95,3)","v":6.3995911071710196},{"$f":"BJ129*ROUND('Common Inputs'!$J$95,3)","v":6.4051955146701713},{"$f":"BK129*ROUND('Common Inputs'!$J$95,3)","v":6.4168435374529507},{"$f":"BL129*ROUND('Common Inputs'!$J$95,3)","v":6.4347754197758507},{"$f":"BM129*ROUND('Common Inputs'!$J$95,3)","v":6.459231405895685},{"$f":"BN129*ROUND('Common Inputs'!$J$95,3)","v":6.4904517400694273},{"$f":"BO129*ROUND('Common Inputs'!$J$95,3)","v":6.5286766665539266},{"$f":"BP129*ROUND('Common Inputs'!$J$95,3)","v":6.5741464296055367},{"$f":"BQ129*ROUND('Common Inputs'!$J$95,3)","v":6.6271012734815704},{"$f":"BR129*ROUND('Common Inputs'!$J$95,3)","v":6.6877814424386219},{"$f":"BS129*ROUND('Common Inputs'!$J$95,3)","v":6.756427180733513},{"$f":"BT129*ROUND('Common Inputs'!$J$95,3)","v":6.8332787326227882},{"$f":"BU129*ROUND('Common Inputs'!$J$95,3)","v":6.9185763423639131},{"$f":"BV129*ROUND('Common Inputs'!$J$95,3)","v":7.0125602542129659},{"$f":"BW129*ROUND('Common Inputs'!$J$95,3)","v":7.1154707124271326},{"$f":"BX129*ROUND('Common Inputs'!$J$95,3)","v":7.2275479612630846},{"$f":"BY129*ROUND('Common Inputs'!$J$95,3)","v":7.3490322449778134},{"$f":"BZ129*ROUND('Common Inputs'!$J$95,3)","v":7.4801638078279984},{"$f":"CA129*ROUND('Common Inputs'!$J$95,3)","v":7.6211828940700395},{"$f":"CB129*ROUND('Common Inputs'!$J$95,3)","v":7.7723297479616207},{"$f":"CC129*ROUND('Common Inputs'!$J$95,3)","v":7.9338446137587315},{"$f":"CD129*ROUND('Common Inputs'!$J$95,3)","v":8.105967735718405},{"$f":"CE129*ROUND('Common Inputs'!$J$95,3)","v":8.2889393580979416},{"$f":"CF129*ROUND('Common Inputs'!$J$95,3)","v":8.4829997251534692},{"$f":"CG129*ROUND('Common Inputs'!$J$95,3)","v":8.688389081141926},{"$f":"CH129*ROUND('Common Inputs'!$J$95,3)","v":8.9053476703203991},{"$f":"CI129*ROUND('Common Inputs'!$J$95,3)","v":9.1341157369456294},{"$f":"CJ129*ROUND('Common Inputs'!$J$95,3)","v":9.3749335252740771},{"$f":"CK129*ROUND('Common Inputs'!$J$95,3)","v":9.6280412795625399},{"$f":"CL129*ROUND('Common Inputs'!$J$95,3)","v":-23.791119029076331},{"$f":"CM129*ROUND('Common Inputs'!$J$95,3)","v":12.563386241267137},{"$f":"CN129*ROUND('Common Inputs'!$J$95,3)","v":13.067593553388768},{"$f":"CO129*ROUND('Common Inputs'!$J$95,3)","v":13.373518705951968},{"$f":"CP129*ROUND('Common Inputs'!$J$95,3)","v":13.691687356821607},{"$f":"CQ129*ROUND('Common Inputs'!$J$95,3)","v":14.023580079929255},{"$f":"CR129*ROUND('Common Inputs'!$J$95,3)","v":14.369444435387944},{"$f":"CS129*ROUND('Common Inputs'!$J$95,3)","v":14.729520710605422},{"$f":"CT129*ROUND('Common Inputs'!$J$95,3)","v":15.104049150092688},{"$f":"CU129*ROUND('Common Inputs'!$J$95,3)","v":15.493269998107451},{"$f":"CV129*ROUND('Common Inputs'!$J$95,3)","v":15.897423498908628},{"$f":"CW129*ROUND('Common Inputs'!$J$95,3)","v":16.316749896750942},{"$f":"CX129*ROUND('Common Inputs'!$J$95,3)","v":16.75148943589188},{"$f":"CY129*ROUND('Common Inputs'!$J$95,3)","v":17.201882360588403},{"$f":"CZ129*ROUND('Common Inputs'!$J$95,3)","v":17.668168915097059},{"$f":"DA129*ROUND('Common Inputs'!$J$95,3)","v":18.150589343675499},{"$f":"DB129*ROUND('Common Inputs'!$J$95,3)","v":18.649383890578665},{"$f":"DC129*ROUND('Common Inputs'!$J$95,3)","v":19.164792800065943},{"$f":"DD129*ROUND('Common Inputs'!$J$95,3)","v":19.697056316391212},{"$f":"DE129*ROUND('Common Inputs'!$J$95,3)","v":20.246414683813846},{"$f":"DF129*ROUND('Common Inputs'!$J$95,3)","v":-1271.7748017152935},{"$f":"DG129*ROUND('Common Inputs'!$J$95,3)","v":119.4507863307167},{"$f":"DH129*ROUND('Common Inputs'!$J$95,3)","v":126.65000770754466},{"$f":"DI129*ROUND('Common Inputs'!$J$95,3)","v":125.67987319947524},{"$f":"DJ129*ROUND('Common Inputs'!$J$95,3)","v":124.65586010588123},{"$f":"DK129*ROUND('Common Inputs'!$J$95,3)","v":123.6260748979922},{"$f":"DL129*ROUND('Common Inputs'!$J$95,3)","v":122.5910401501644},{"$f":"DM129*ROUND('Common Inputs'!$J$95,3)","v":121.55099777192652},{"$f":"DN129*ROUND('Common Inputs'!$J$95,3)","v":120.50618801735773},{"$f":"DO129*ROUND('Common Inputs'!$J$95,3)","v":121.19588435183853},{"$f":"DP129*ROUND('Common Inputs'!$J$95,3)","v":123.2831813390769},{"$f":"DQ129*ROUND('Common Inputs'!$J$95,3)","v":122.34136272746872},{"$f":"DR129*ROUND('Common Inputs'!$J$95,3)","v":121.37348373721788},{"$f":"DS129*ROUND('Common Inputs'!$J$95,3)","v":120.39840496190358},{"$f":"DT129*ROUND('Common Inputs'!$J$95,3)","v":119.41656688314549},{"$f":"DU129*ROUND('Common Inputs'!$J$95,3)","v":118.42829421726157},{"$f":"DV129*ROUND('Common Inputs'!$J$95,3)","v":117.43390893753524},{"$f":"DW129*ROUND('Common Inputs'!$J$95,3)","v":116.43373102124805},{"$f":"DX129*ROUND('Common Inputs'!$J$95,3)","v":115.42807850256034},{"$f":"DY129*ROUND('Common Inputs'!$J$95,3)","v":114.41726751993031},{"$f":"DZ129*ROUND('Common Inputs'!$J$95,3)","v":79.716814089205315},{"$f":"EA129*ROUND('Common Inputs'!$J$95,3)","v":114.58618348982584},{"$f":"EB129*ROUND('Common Inputs'!$J$95,3)","v":113.48232862940422},{"$f":"EC129*ROUND('Common Inputs'!$J$95,3)","v":112.46811330499573},{"$f":"ED129*ROUND('Common Inputs'!$J$95,3)","v":111.45051476760521}]
[null,null,null,"Return in working capital to be recovered from revenue (mid-year value)",null,null,null,null,null,{"$f":"J131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":-3.3313480246192801},{"$f":"K131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":650.80879211510455},{"$f":"L131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":5.8289522528529751},{"$f":"M131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.0914983834388816},{"$f":"N131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.1307357055053324},{"$f":"O131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.1869237338763563},{"$f":"P131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.2381195162512992},{"$f":"Q131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.2844268087462121},{"$f":"R131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.3260794059150087},{"$f":"S131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.3633118693192778},{"$f":"T131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.3963587650446807},{"$f":"U131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.4254546592035351},{"$f":"V131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.4508341179083546},{"$f":"W131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.4727317072716231},{"$f":"X131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.4913819934058408},{"$f":"Y131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.5070195424234907},{"$f":"Z131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.5198789204370771},{"$f":"AA131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.5301946935591082},{"$f":"AB131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.5382014279020164},{"$f":"AC131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.5441336895784148},{"$f":"AD131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.5482260447006526},{"$f":"AE131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.5507130593813661},{"$f":"AF131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.5518292997329008},{"$f":"AG131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.5518093318679029},{"$f":"AH131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.5508877218987749},{"$f":"AI131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.5492990359379997},{"$f":"AJ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.5472778400981562},{"$f":"AK131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.545058700491619},{"$f":"AL131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.5428761832310225},{"$f":"AM131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.5409648544287489},{"$f":"AN131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.5395592801973192},{"$f":"AO131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.5388940266492503},{"$f":"AP131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.5392036598970606},{"$f":"AQ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.5407227460532029},{"$f":"AR131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.5436858512301179},{"$f":"AS131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.5483275415404361},{"$f":"AT131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.5548823830965421},{"$f":"AU131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.5635849420110226},{"$f":"AV131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.5746697843961304},{"$f":"AW131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":2.5883714763648218},{"$f":"AX131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":-30.283737506301989},{"$f":"AY131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.2495320634612854},{"$f":"AZ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.4246414010395148},{"$f":"BA131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.388834373842978},{"$f":"BB131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.3555520063851247},{"$f":"BC131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.326286423696307},{"$f":"BD131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.3012796093680912},{"$f":"BE131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.2807661732633635},{"$f":"BF131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.2649806817530527},{"$f":"BG131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.2541577009509632},{"$f":"BH131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.2485317969695213},{"$f":"BI131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.2483375359214515},{"$f":"BJ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.2538094839189275},{"$f":"BK131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.265182207074842},{"$f":"BL131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.2826902715013881},{"$f":"BM131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.3065682433110721},{"$f":"BN131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.3370506886165563},{"$f":"BO131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.3743721735303822},{"$f":"BP131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.4187672641646056},{"$f":"BQ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.4704705266322211},{"$f":"BR131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.5297165270455206},{"$f":"BS131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.5967398315170174},{"$f":"BT131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.6717750061589562},{"$f":"BU131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.7550566170844784},{"$f":"BV131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.846819230405373},{"$f":"BW131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":6.9472974122345095},{"$f":"BX131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":7.0567257286842544},{"$f":"BY131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":7.1753387458672897},{"$f":"BZ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":7.3033710298959882},{"$f":"CA131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":7.4410571468824527},{"$f":"CB131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":7.5886316629400401},{"$f":"CC131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":7.7463291441804509},{"$f":"CD131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":7.9143841567164062},{"$f":"CE131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":8.093031266660887},{"$f":"CF131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":8.2825050401257307},{"$f":"CG131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":8.4830400432235642},{"$f":"CH131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":8.6948708420671608},{"$f":"CI131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":8.9182320027689563},{"$f":"CJ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":9.1533580914411115},{"$f":"CK131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":9.4004836741961153},{"$f":"CL131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":-23.228818773183562},{"$f":"CM131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":12.26645210842074},{"$f":"CN131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":12.758742540958753},{"$f":"CO131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":13.057437189090443},{"$f":"CP131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":13.368085961908848},{"$f":"CQ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":13.692134440157551},{"$f":"CR131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":14.029824332895888},{"$f":"CS131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":14.381390248367437},{"$f":"CT131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":14.747066752932875},{"$f":"CU131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":15.127088412705588},{"$f":"CV131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":15.521689793800133},{"$f":"CW131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":15.931105462326975},{"$f":"CX131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":16.355569984399281},{"$f":"CY131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":16.795317926129698},{"$f":"CZ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":17.25058385363047},{"$f":"DA131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":17.721602333014925},{"$f":"DB131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":18.208607930393743},{"$f":"DC131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":18.711835211881937},{"$f":"DD131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":19.231518743589152},{"$f":"DE131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":19.767893091630391},{"$f":"DF131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":-1241.7165562175301},{"$f":"DG131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":116.62758126674866},{"$f":"DH131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":123.6566499064367},{"$f":"DI131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":122.70944441156213},{"$f":"DJ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":121.70963374509489},{"$f":"DK131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":120.70418738756437},{"$f":"DL131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":119.69361556234439},{"$f":"DM131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":118.67815446146079},{"$f":"DN131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":117.6580386606163},{"$f":"DO131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":118.33143410463067},{"$f":"DP131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":120.36939807694806},{"$f":"DQ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":119.4498392357048},{"$f":"DR131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":118.50483594975464},{"$f":"DS131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":117.55280304480081},{"$f":"DT131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":116.59417059173255},{"$f":"DU131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":115.62925563223642},{"$f":"DV131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":114.65837252979578},{"$f":"DW131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":113.68183369906734},{"$f":"DX131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":112.69994965751205},{"$f":"DY131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":111.71302907169343},{"$f":"DZ131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":77.832716712090189},{"$f":"EA131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":111.87795273282111},{"$f":"EB131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":110.80018735014642},{"$f":"EC131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":109.80994288376054},{"$f":"ED131/(1+ROUND('Common Inputs'!$J$95,3))^0.5","v":108.81639516622728}]
[]
[]
[]
[null,null,null,{"$f":"\"Tax Allowance (\"&'Common Inputs'!J9&\", \"&\"$Nominal)\"","v":"Tax Allowance ($, $Nominal)"}]
[null,null,null,"Year",null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[]
[]
[]
[null,null,null,"Required revenue excluding tax liability",null,null,null,null,null,{"$f":"SUM(J47:J50)*(1+'Common Inputs'!J$14)^J137","v":926.98679611215312},{"$f":"SUM(K47:K50)*(1+'Common Inputs'!K$14)^K137","v":1667.4641633759588},{"$f":"SUM(L47:L50)*(1+'Common Inputs'!L$14)^L137","v":1042.7624170498523},{"$f":"SUM(M47:M50)*(1+'Common Inputs'!M$14)^M137","v":1091.0317168004278},{"$f":"SUM(N47:N50)*(1+'Common Inputs'!N$14)^N137","v":1142.8267382634428},{"$f":"SUM(O47:O50)*(1+'Common Inputs'!O$14)^O137","v":1194.0989123058996},{"$f":"SUM(P47:P50)*(1+'Common Inputs'!P$14)^P137","v":1244.8272676046656},{"$f":"SUM(Q47:Q50)*(1+'Common Inputs'!Q$14)^Q137","v":1295.0203691601232},{"$f":"SUM(R47:R50)*(1+'Common Inputs'!R$14)^R137","v":1344.6925982873477},{"$f":"SUM(S47:S50)*(1+'Common Inputs'!S$14)^S137","v":1393.8644866936156},{"$f":"SUM(T47:T50)*(1+'Common Inputs'!T$14)^T137","v":1442.5632233426663},{"$f":"SUM(U47:U50)*(1+'Common Inputs'!U$14)^U137","v":1490.8231910193454},{"$f":"SUM(V47:V50)*(1+'Common Inputs'!V$14)^V137","v":1538.6865330785479},{"$f":"SUM(W47:W50)*(1+'Common Inputs'!W$14)^W137","v":1586.2037517870324},{"$f":"SUM(X47:X50)*(1+'Common Inputs'!X$14)^X137","v":1633.4343397310179},{"$f":"SUM(Y47:Y50)*(1+'Common Inputs'!Y$14)^Y137","v":1680.4474458239831},{"$f":"SUM(Z47:Z50)*(1+'Common Inputs'!Z$14)^Z137","v":1727.3225775128622},{"$f":"SUM(AA47:AA50)*(1+'Common Inputs'!AA$14)^AA137","v":1774.150340847124},{"$f":"SUM(AB47:AB50)*(1+'Common Inputs'!AB$14)^AB137","v":1821.0332201440633},{"$f":"SUM(AC47:AC50)*(1+'Common Inputs'!AC$14)^AC137","v":1868.0863990549401},{"$f":"SUM(AD47:AD50)*(1+'Common Inputs'!AD$14)^AD137","v":1915.4386249111578},{"$f":"SUM(AE47:AE50)*(1+'Common Inputs'!AE$14)^AE137","v":1963.2331183061347},{"$f":"SUM(AF47:AF50)*(1+'Common Inputs'!AF$14)^AF137","v":2011.6285299492238},{"$f":"SUM(AG47:AG50)*(1+'Common Inputs'!AG$14)^AG137","v":2060.7999469102519},{"$f":"SUM(AH47:AH50)*(1+'Common Inputs'!AH$14)^AH137","v":2110.9399504602547},{"$f":"SUM(AI47:AI50)*(1+'Common Inputs'!AI$14)^AI137","v":2162.2597278027283},{"$f":"SUM(AJ47:AJ50)*(1+'Common Inputs'!AJ$14)^AJ137","v":2214.9902400829383},{"$f":"SUM(AK47:AK50)*(1+'Common Inputs'!AK$14)^AK137","v":2269.3834491592488},{"$f":"SUM(AL47:AL50)*(1+'Common Inputs'!AL$14)^AL137","v":2325.7136057199527},{"$f":"SUM(AM47:AM50)*(1+'Common Inputs'!AM$14)^AM137","v":2384.2786014335388},{"$f":"SUM(AN47:AN50)*(1+'Common Inputs'!AN$14)^AN137","v":2445.4013879272816},{"$f":"SUM(AO47:AO50)*(1+'Common Inputs'!AO$14)^AO137","v":2509.4314655012199},{"$f":"SUM(AP47:AP50)*(1+'Common Inputs'!AP$14)^AP137","v":2576.7464446003155},{"$f":"SUM(AQ47:AQ50)*(1+'Common Inputs'!AQ$14)^AQ137","v":2647.7536831878156},{"$f":"SUM(AR47:AR50)*(1+'Common Inputs'!AR$14)^AR137","v":2722.8920032875399},{"$f":"SUM(AS47:AS50)*(1+'Common Inputs'!AS$14)^AS137","v":2802.6334900920669},{"$f":"SUM(AT47:AT50)*(1+'Common Inputs'!AT$14)^AT137","v":2887.4853771684448},{"$f":"SUM(AU47:AU50)*(1+'Common Inputs'!AU$14)^AU137","v":2977.9920214314548},{"$f":"SUM(AV47:AV50)*(1+'Common Inputs'!AV$14)^AV137","v":3074.7369716997227},{"$f":"SUM(AW47:AW50)*(1+'Common Inputs'!AW$14)^AW137","v":3178.3451347982532},{"$f":"SUM(AX47:AX50)*(1+'Common Inputs'!AX$14)^AX137","v":4980.9177324955881},{"$f":"SUM(AY47:AY50)*(1+'Common Inputs'!AY$14)^AY137","v":5215.3585774861431},{"$f":"SUM(AZ47:AZ50)*(1+'Common Inputs'!AZ$14)^AZ137","v":5358.3643515833865},{"$f":"SUM(BA47:BA50)*(1+'Common Inputs'!BA$14)^BA137","v":5510.1593251864142},{"$f":"SUM(BB47:BB50)*(1+'Common Inputs'!BB$14)^BB137","v":5672.1823666523542},{"$f":"SUM(BC47:BC50)*(1+'Common Inputs'!BC$14)^BC137","v":5845.3301950242594},{"$f":"SUM(BD47:BD50)*(1+'Common Inputs'!BD$14)^BD137","v":6030.5542499968979},{"$f":"SUM(BE47:BE50)*(1+'Common Inputs'!BE$14)^BE137","v":6228.8673471948205},{"$f":"SUM(BF47:BF50)*(1+'Common Inputs'!BF$14)^BF137","v":6441.3469038522217},{"$f":"SUM(BG47:BG50)*(1+'Common Inputs'!BG$14)^BG137","v":6669.1382881889367},{"$f":"SUM(BH47:BH50)*(1+'Common Inputs'!BH$14)^BH137","v":6913.4583199071976},{"$f":"SUM(BI47:BI50)*(1+'Common Inputs'!BI$14)^BI137","v":7175.5989281464726},{"$f":"SUM(BJ47:BJ50)*(1+'Common Inputs'!BJ$14)^BJ137","v":7456.9309733431382},{"$f":"SUM(BK47:BK50)*(1+'Common Inputs'!BK$14)^BK137","v":7758.9082396847771},{"$f":"SUM(BL47:BL50)*(1+'Common Inputs'!BL$14)^BL137","v":8083.0716051077206},{"$f":"SUM(BM47:BM50)*(1+'Common Inputs'!BM$14)^BM137","v":8431.0533960471512},{"$f":"SUM(BN47:BN50)*(1+'Common Inputs'!BN$14)^BN137","v":8804.5819344255615},{"$f":"SUM(BO47:BO50)*(1+'Common Inputs'!BO$14)^BO137","v":9205.4862846487304},{"$f":"SUM(BP47:BP50)*(1+'Common Inputs'!BP$14)^BP137","v":9635.7012086726209},{"$f":"SUM(BQ47:BQ50)*(1+'Common Inputs'!BQ$14)^BQ137","v":10097.272337507364},{"$f":"SUM(BR47:BR50)*(1+'Common Inputs'!BR$14)^BR137","v":10592.361567844577},{"$f":"SUM(BS47:BS50)*(1+'Common Inputs'!BS$14)^BS137","v":11123.252692816632},{"$f":"SUM(BT47:BT50)*(1+'Common Inputs'!BT$14)^BT137","v":11692.35727623859},{"$f":"SUM(BU47:BU50)*(1+'Common Inputs'!BU$14)^BU137","v":12302.220780031315},{"$f":"SUM(BV47:BV50)*(1+'Common Inputs'!BV$14)^BV137","v":12955.528954893367},{"$f":"SUM(BW47:BW50)*(1+'Common Inputs'!BW$14)^BW137","v":13655.114504657293},{"$f":"SUM(BX47:BX50)*(1+'Common Inputs'!BX$14)^BX137","v":14403.964035164439},{"$f":"SUM(BY47:BY50)*(1+'Common Inputs'!BY$14)^BY137","v":15205.225298890133},{"$f":"SUM(BZ47:BZ50)*(1+'Common Inputs'!BZ$14)^BZ137","v":16062.214746972877},{"$f":"SUM(CA47:CA50)*(1+'Common Inputs'!CA$14)^CA137","v":16978.425400732569},{"$f":"SUM(CB47:CB50)*(1+'Common Inputs'!CB$14)^CB137","v":17957.535055209231},{"$f":"SUM(CC47:CC50)*(1+'Common Inputs'!CC$14)^CC137","v":19003.414827725879},{"$f":"SUM(CD47:CD50)*(1+'Common Inputs'!CD$14)^CD137","v":20120.138064948216},{"$f":"SUM(CE47:CE50)*(1+'Common Inputs'!CE$14)^CE137","v":21311.989622421133},{"$f":"SUM(CF47:CF50)*(1+'Common Inputs'!CF$14)^CF137","v":22583.475531075816},{"$f":"SUM(CG47:CG50)*(1+'Common Inputs'!CG$14)^CG137","v":23939.333065728955},{"$f":"SUM(CH47:CH50)*(1+'Common Inputs'!CH$14)^CH137","v":25384.541231155028},{"$f":"SUM(CI47:CI50)*(1+'Common Inputs'!CI$14)^CI137","v":26924.331681881773},{"$f":"SUM(CJ47:CJ50)*(1+'Common Inputs'!CJ$14)^CJ137","v":28564.200092450632},{"$f":"SUM(CK47:CK50)*(1+'Common Inputs'!CK$14)^CK137","v":30309.917995495838},{"$f":"SUM(CL47:CL50)*(1+'Common Inputs'!CL$14)^CL137","v":35092.715525170301},{"$f":"SUM(CM47:CM50)*(1+'Common Inputs'!CM$14)^CM137","v":37408.543632091896},{"$f":"SUM(CN47:CN50)*(1+'Common Inputs'!CN$14)^CN137","v":39592.626253969895},{"$f":"SUM(CO47:CO50)*(1+'Common Inputs'!CO$14)^CO137","v":41909.134983801341},{"$f":"SUM(CP47:CP50)*(1+'Common Inputs'!CP$14)^CP137","v":44367.021407995882},{"$f":"SUM(CQ47:CQ50)*(1+'Common Inputs'!CQ$14)^CQ137","v":46974.051072650982},{"$f":"SUM(CR47:CR50)*(1+'Common Inputs'!CR$14)^CR137","v":49738.354910972084},{"$f":"SUM(CS47:CS50)*(1+'Common Inputs'!CS$14)^CS137","v":52668.454847104651},{"$f":"SUM(CT47:CT50)*(1+'Common Inputs'!CT$14)^CT137","v":55773.280827567207},{"$f":"SUM(CU47:CU50)*(1+'Common Inputs'!CU$14)^CU137","v":59062.188477913791},{"$f":"SUM(CV47:CV50)*(1+'Common Inputs'!CV$14)^CV137","v":62544.977465784439},{"$f":"SUM(CW47:CW50)*(1+'Common Inputs'!CW$14)^CW137","v":66231.910597333524},{"$f":"SUM(CX47:CX50)*(1+'Common Inputs'!CX$14)^CX137","v":70133.733674604446},{"$f":"SUM(CY47:CY50)*(1+'Common Inputs'!CY$14)^CY137","v":74261.696142450091},{"$f":"SUM(CZ47:CZ50)*(1+'Common Inputs'!CZ$14)^CZ137","v":78627.572554601822},{"$f":"SUM(DA47:DA50)*(1+'Common Inputs'!DA$14)^DA137","v":83243.684889549448},{"$f":"SUM(DB47:DB50)*(1+'Common Inputs'!DB$14)^DB137","v":88122.925748009613},{"$f":"SUM(DC47:DC50)*(1+'Common Inputs'!DC$14)^DC137","v":93278.782464854768},{"$f":"SUM(DD47:DD50)*(1+'Common Inputs'!DD$14)^DD137","v":98725.362169613625},{"$f":"SUM(DE47:DE50)*(1+'Common Inputs'!DE$14)^DE137","v":104477.41783078219},{"$f":"SUM(DF47:DF50)*(1+'Common Inputs'!DF$14)^DF137","v":246487.4579625628},{"$f":"SUM(DG47:DG50)*(1+'Common Inputs'!DG$14)^DG137","v":267642.99040176021},{"$f":"SUM(DH47:DH50)*(1+'Common Inputs'!DH$14)^DH137","v":272479.83086475165},{"$f":"SUM(DI47:DI50)*(1+'Common Inputs'!DI$14)^DI137","v":277256.94255634717},{"$f":"SUM(DJ47:DJ50)*(1+'Common Inputs'!DJ$14)^DJ137","v":282072.26624098414},{"$f":"SUM(DK47:DK50)*(1+'Common Inputs'!DK$14)^DK137","v":286926.0454368823},{"$f":"SUM(DL47:DL50)*(1+'Common Inputs'!DL$14)^DL137","v":291817.94443327107},{"$f":"SUM(DM47:DM50)*(1+'Common Inputs'!DM$14)^DM137","v":296747.63845000166},{"$f":"SUM(DN47:DN50)*(1+'Common Inputs'!DN$14)^DN137","v":301714.82043253322},{"$f":"SUM(DO47:DO50)*(1+'Common Inputs'!DO$14)^DO137","v":306744.88161446672},{"$f":"SUM(DP47:DP50)*(1+'Common Inputs'!DP$14)^DP137","v":311834.38444712898},{"$f":"SUM(DQ47:DQ50)*(1+'Common Inputs'!DQ$14)^DQ137","v":316916.06267700222},{"$f":"SUM(DR47:DR50)*(1+'Common Inputs'!DR$14)^DR137","v":322034.03364956204},{"$f":"SUM(DS47:DS50)*(1+'Common Inputs'!DS$14)^DS137","v":327188.41781188466},{"$f":"SUM(DT47:DT50)*(1+'Common Inputs'!DT$14)^DT137","v":332379.09963728709},{"$f":"SUM(DU47:DU50)*(1+'Common Inputs'!DU$14)^DU137","v":337606.00959255162},{"$f":"SUM(DV47:DV50)*(1+'Common Inputs'!DV$14)^DV137","v":342869.13138122519},{"$f":"SUM(DW47:DW50)*(1+'Common Inputs'!DW$14)^DW137","v":348168.5077954529},{"$f":"SUM(DX47:DX50)*(1+'Common Inputs'!DX$14)^DX137","v":353504.24692267505},{"$f":"SUM(DY47:DY50)*(1+'Common Inputs'!DY$14)^DY137","v":358876.52873616415},{"$f":"SUM(DZ47:DZ50)*(1+'Common Inputs'!DZ$14)^DZ137","v":372139.88140292244},{"$f":"SUM(EA47:EA50)*(1+'Common Inputs'!EA$14)^EA137","v":378495.14382655354},{"$f":"SUM(EB47:EB50)*(1+'Common Inputs'!EB$14)^EB137","v":384196.42533532955},{"$f":"SUM(EC47:EC50)*(1+'Common Inputs'!EC$14)^EC137","v":389943.1825580853},{"$f":"SUM(ED47:ED50)*(1+'Common Inputs'!ED$14)^ED137","v":395734.35303030693}]
[null,null,null,"In-kind asset contributions",null,null,null,null,null,{"$f":"SUM(J35:J36)*(1+'Common Inputs'!J$14)^J137","v":393463.9645607422},{"$f":"SUM(K35:K36)*(1+'Common Inputs'!K$14)^K137","v":0},{"$f":"SUM(L35:L36)*(1+'Common Inputs'!L$14)^L137","v":0},{"$f":"SUM(M35:M36)*(1+'Common Inputs'!M$14)^M137","v":0},{"$f":"SUM(N35:N36)*(1+'Common Inputs'!N$14)^N137","v":0},{"$f":"SUM(O35:O36)*(1+'Common Inputs'!O$14)^O137","v":0},{"$f":"SUM(P35:P36)*(1+'Common Inputs'!P$14)^P137","v":0},{"$f":"SUM(Q35:Q36)*(1+'Common Inputs'!Q$14)^Q137","v":0},{"$f":"SUM(R35:R36)*(1+'Common Inputs'!R$14)^R137","v":0},{"$f":"SUM(S35:S36)*(1+'Common Inputs'!S$14)^S137","v":0},{"$f":"SUM(T35:T36)*(1+'Common Inputs'!T$14)^T137","v":0},{"$f":"SUM(U35:U36)*(1+'Common Inputs'!U$14)^U137","v":0},{"$f":"SUM(V35:V36)*(1+'Common Inputs'!V$14)^V137","v":0},{"$f":"SUM(W35:W36)*(1+'Common Inputs'!W$14)^W137","v":0},{"$f":"SUM(X35:X36)*(1+'Common Inputs'!X$14)^X137","v":0},{"$f":"SUM(Y35:Y36)*(1+'Common Inputs'!Y$14)^Y137","v":0},{"$f":"SUM(Z35:Z36)*(1+'Common Inputs'!Z$14)^Z137","v":0},{"$f":"SUM(AA35:AA36)*(1+'Common Inputs'!AA$14)^AA137","v":0},{"$f":"SUM(AB35:AB36)*(1+'Common Inputs'!AB$14)^AB137","v":0},{"$f":"SUM(AC35:AC36)*(1+'Common Inputs'!AC$14)^AC137","v":0},{"$f":"SUM(AD35:AD36)*(1+'Common Inputs'!AD$14)^AD137","v":0},{"$f":"SUM(AE35:AE36)*(1+'Common Inputs'!AE$14)^AE137","v":0},{"$f":"SUM(AF35:AF36)*(1+'Common Inputs'!AF$14)^AF137","v":0},{"$f":"SUM(AG35:AG36)*(1+'Common Inputs'!AG$14)^AG137","v":0},{"$f":"SUM(AH35:AH36)*(1+'Common Inputs'!AH$14)^AH137","v":0},{"$f":"SUM(AI35:AI36)*(1+'Common Inputs'!AI$14)^AI137","v":0},{"$f":"SUM(AJ35:AJ36)*(1+'Common Inputs'!AJ$14)^AJ137","v":0},{"$f":"SUM(AK35:AK36)*(1+'Common Inputs'!AK$14)^AK137","v":0},{"$f":"SUM(AL35:AL36)*(1+'Common Inputs'!AL$14)^AL137","v":0},{"$f":"SUM(AM35:AM36)*(1+'Common Inputs'!AM$14)^AM137","v":0},{"$f":"SUM(AN35:AN36)*(1+'Common Inputs'!AN$14)^AN137","v":0},{"$f":"SUM(AO35:AO36)*(1+'Common Inputs'!AO$14)^AO137","v":0},{"$f":"SUM(AP35:AP36)*(1+'Common Inputs'!AP$14)^AP137","v":0},{"$f":"SUM(AQ35:AQ36)*(1+'Common Inputs'!AQ$14)^AQ137","v":0},{"$f":"SUM(AR35:AR36)*(1+'Common Inputs'!AR$14)^AR137","v":0},{"$f":"SUM(AS35:AS36)*(1+'Common Inputs'!AS$14)^AS137","v":0},{"$f":"SUM(AT35:AT36)*(1+'Common Inputs'!AT$14)^AT137","v":0},{"$f":"SUM(AU35:AU36)*(1+'Common Inputs'!AU$14)^AU137","v":0},{"$f":"SUM(AV35:AV36)*(1+'Common Inputs'!AV$14)^AV137","v":0},{"$f":"SUM(AW35:AW36)*(1+'Common Inputs'!AW$14)^AW137","v":0},{"$f":"SUM(AX35:AX36)*(1+'Common Inputs'!AX$14)^AX137","v":0},{"$f":"SUM(AY35:AY36)*(1+'Common Inputs'!AY$14)^AY137","v":0},{"$f":"SUM(AZ35:AZ36)*(1+'Common Inputs'!AZ$14)^AZ137","v":0},{"$f":"SUM(BA35:BA36)*(1+'Common Inputs'!BA$14)^BA137","v":0},{"$f":"SUM(BB35:BB36)*(1+'Common Inputs'!BB$14)^BB137","v":0},{"$f":"SUM(BC35:BC36)*(1+'Common Inputs'!BC$14)^BC137","v":0},{"$f":"SUM(BD35:BD36)*(1+'Common Inputs'!BD$14)^BD137","v":0},{"$f":"SUM(BE35:BE36)*(1+'Common Inputs'!BE$14)^BE137","v":0},{"$f":"SUM(BF35:BF36)*(1+'Common Inputs'!BF$14)^BF137","v":0},{"$f":"SUM(BG35:BG36)*(1+'Common Inputs'!BG$14)^BG137","v":0},{"$f":"SUM(BH35:BH36)*(1+'Common Inputs'!BH$14)^BH137","v":0},{"$f":"SUM(BI35:BI36)*(1+'Common Inputs'!BI$14)^BI137","v":0},{"$f":"SUM(BJ35:BJ36)*(1+'Common Inputs'!BJ$14)^BJ137","v":0},{"$f":"SUM(BK35:BK36)*(1+'Common Inputs'!BK$14)^BK137","v":0},{"$f":"SUM(BL35:BL36)*(1+'Common Inputs'!BL$14)^BL137","v":0},{"$f":"SUM(BM35:BM36)*(1+'Common Inputs'!BM$14)^BM137","v":0},{"$f":"SUM(BN35:BN36)*(1+'Common Inputs'!BN$14)^BN137","v":0},{"$f":"SUM(BO35:BO36)*(1+'Common Inputs'!BO$14)^BO137","v":0},{"$f":"SUM(BP35:BP36)*(1+'Common Inputs'!BP$14)^BP137","v":0},{"$f":"SUM(BQ35:BQ36)*(1+'Common Inputs'!BQ$14)^BQ137","v":0},{"$f":"SUM(BR35:BR36)*(1+'Common Inputs'!BR$14)^BR137","v":0},{"$f":"SUM(BS35:BS36)*(1+'Common Inputs'!BS$14)^BS137","v":0},{"$f":"SUM(BT35:BT36)*(1+'Common Inputs'!BT$14)^BT137","v":0},{"$f":"SUM(BU35:BU36)*(1+'Common Inputs'!BU$14)^BU137","v":0},{"$f":"SUM(BV35:BV36)*(1+'Common Inputs'!BV$14)^BV137","v":0},{"$f":"SUM(BW35:BW36)*(1+'Common Inputs'!BW$14)^BW137","v":0},{"$f":"SUM(BX35:BX36)*(1+'Common Inputs'!BX$14)^BX137","v":0},{"$f":"SUM(BY35:BY36)*(1+'Common Inputs'!BY$14)^BY137","v":0},{"$f":"SUM(BZ35:BZ36)*(1+'Common Inputs'!BZ$14)^BZ137","v":0},{"$f":"SUM(CA35:CA36)*(1+'Common Inputs'!CA$14)^CA137","v":0},{"$f":"SUM(CB35:CB36)*(1+'Common Inputs'!CB$14)^CB137","v":0},{"$f":"SUM(CC35:CC36)*(1+'Common Inputs'!CC$14)^CC137","v":0},{"$f":"SUM(CD35:CD36)*(1+'Common Inputs'!CD$14)^CD137","v":0},{"$f":"SUM(CE35:CE36)*(1+'Common Inputs'!CE$14)^CE137","v":0},{"$f":"SUM(CF35:CF36)*(1+'Common Inputs'!CF$14)^CF137","v":0},{"$f":"SUM(CG35:CG36)*(1+'Common Inputs'!CG$14)^CG137","v":0},{"$f":"SUM(CH35:CH36)*(1+'Common Inputs'!CH$14)^CH137","v":0},{"$f":"SUM(CI35:CI36)*(1+'Common Inputs'!CI$14)^CI137","v":0},{"$f":"SUM(CJ35:CJ36)*(1+'Common Inputs'!CJ$14)^CJ137","v":0},{"$f":"SUM(CK35:CK36)*(1+'Common Inputs'!CK$14)^CK137","v":0},{"$f":"SUM(CL35:CL36)*(1+'Common Inputs'!CL$14)^CL137","v":0},{"$f":"SUM(CM35:CM36)*(1+'Common Inputs'!CM$14)^CM137","v":0},{"$f":"SUM(CN35:CN36)*(1+'Common Inputs'!CN$14)^CN137","v":0},{"$f":"SUM(CO35:CO36)*(1+'Common Inputs'!CO$14)^CO137","v":0},{"$f":"SUM(CP35:CP36)*(1+'Common Inputs'!CP$14)^CP137","v":0},{"$f":"SUM(CQ35:CQ36)*(1+'Common Inputs'!CQ$14)^CQ137","v":0},{"$f":"SUM(CR35:CR36)*(1+'Common Inputs'!CR$14)^CR137","v":0},{"$f":"SUM(CS35:CS36)*(1+'Common Inputs'!CS$14)^CS137","v":0},{"$f":"SUM(CT35:CT36)*(1+'Common Inputs'!CT$14)^CT137","v":0},{"$f":"SUM(CU35:CU36)*(1+'Common Inputs'!CU$14)^CU137","v":0},{"$f":"SUM(CV35:CV36)*(1+'Common Inputs'!CV$14)^CV137","v":0},{"$f":"SUM(CW35:CW36)*(1+'Common Inputs'!CW$14)^CW137","v":0},{"$f":"SUM(CX35:CX36)*(1+'Common Inputs'!CX$14)^CX137","v":0},{"$f":"SUM(CY35:CY36)*(1+'Common Inputs'!CY$14)^CY137","v":0},{"$f":"SUM(CZ35:CZ36)*(1+'Common Inputs'!CZ$14)^CZ137","v":0},{"$f":"SUM(DA35:DA36)*(1+'Common Inputs'!DA$14)^DA137","v":0},{"$f":"SUM(DB35:DB36)*(1+'Common Inputs'!DB$14)^DB137","v":0},{"$f":"SUM(DC35:DC36)*(1+'Common Inputs'!DC$14)^DC137","v":0},{"$f":"SUM(DD35:DD36)*(1+'Common Inputs'!DD$14)^DD137","v":0},{"$f":"SUM(DE35:DE36)*(1+'Common Inputs'!DE$14)^DE137","v":0},{"$f":"SUM(DF35:DF36)*(1+'Common Inputs'!DF$14)^DF137","v":0},{"$f":"SUM(DG35:DG36)*(1+'Common Inputs'!DG$14)^DG137","v":0},{"$f":"SUM(DH35:DH36)*(1+'Common Inputs'!DH$14)^DH137","v":0},{"$f":"SUM(DI35:DI36)*(1+'Common Inputs'!DI$14)^DI137","v":0},{"$f":"SUM(DJ35:DJ36)*(1+'Common Inputs'!DJ$14)^DJ137","v":0},{"$f":"SUM(DK35:DK36)*(1+'Common Inputs'!DK$14)^DK137","v":0},{"$f":"SUM(DL35:DL36)*(1+'Common Inputs'!DL$14)^DL137","v":0},{"$f":"SUM(DM35:DM36)*(1+'Common Inputs'!DM$14)^DM137","v":0},{"$f":"SUM(DN35:DN36)*(1+'Common Inputs'!DN$14)^DN137","v":0},{"$f":"SUM(DO35:DO36)*(1+'Common Inputs'!DO$14)^DO137","v":0},{"$f":"SUM(DP35:DP36)*(1+'Common Inputs'!DP$14)^DP137","v":0},{"$f":"SUM(DQ35:DQ36)*(1+'Common Inputs'!DQ$14)^DQ137","v":0},{"$f":"SUM(DR35:DR36)*(1+'Common Inputs'!DR$14)^DR137","v":0},{"$f":"SUM(DS35:DS36)*(1+'Common Inputs'!DS$14)^DS137","v":0},{"$f":"SUM(DT35:DT36)*(1+'Common Inputs'!DT$14)^DT137","v":0},{"$f":"SUM(DU35:DU36)*(1+'Common Inputs'!DU$14)^DU137","v":0},{"$f":"SUM(DV35:DV36)*(1+'Common Inputs'!DV$14)^DV137","v":0},{"$f":"SUM(DW35:DW36)*(1+'Common Inputs'!DW$14)^DW137","v":0},{"$f":"SUM(DX35:DX36)*(1+'Common Inputs'!DX$14)^DX137","v":0},{"$f":"SUM(DY35:DY36)*(1+'Common Inputs'!DY$14)^DY137","v":0},{"$f":"SUM(DZ35:DZ36)*(1+'Common Inputs'!DZ$14)^DZ137","v":0},{"$f":"SUM(EA35:EA36)*(1+'Common Inputs'!EA$14)^EA137","v":0},{"$f":"SUM(EB35:EB36)*(1+'Common Inputs'!EB$14)^EB137","v":0},{"$f":"SUM(EC35:EC36)*(1+'Common Inputs'!EC$14)^EC137","v":0},{"$f":"SUM(ED35:ED36)*(1+'Common Inputs'!ED$14)^ED137","v":0}]
[null,null,null,"Total income for tax calculation",null,null,null,null,null,{"$f":"SUM(J141:J142)","v":394390.95135685435},1667.4641633759588,1042.7624170498523,1091.0317168004278,1142.8267382634428,1194.0989123058996,1244.8272676046656,1295.0203691601232,1344.6925982873477,1393.8644866936156,{"$f":"SUM(T141:T142)","v":1442.5632233426663},1490.8231910193454,1538.6865330785479,1586.2037517870324,1633.4343397310179,1680.4474458239831,1727.3225775128622,1774.150340847124,1821.0332201440633,1868.0863990549401,1915.4386249111578,1963.2331183061347,2011.6285299492238,2060.7999469102519,2110.9399504602547,2162.2597278027283,2214.9902400829383,2269.3834491592488,2325.7136057199527,2384.2786014335388,2445.4013879272816,2509.4314655012199,2576.7464446003155,2647.7536831878156,2722.8920032875399,2802.6334900920669,2887.4853771684448,2977.9920214314548,3074.7369716997227,3178.3451347982532,4980.9177324955881,5215.3585774861431,5358.3643515833865,5510.1593251864142,5672.1823666523542,5845.3301950242594,6030.5542499968979,6228.8673471948205,6441.3469038522217,6669.1382881889367,6913.4583199071976,7175.5989281464726,7456.9309733431382,7758.9082396847771,8083.0716051077206,8431.0533960471512,8804.5819344255615,9205.4862846487304,9635.7012086726209,10097.272337507364,10592.361567844577,11123.252692816632,11692.35727623859,12302.220780031315,12955.528954893367,13655.114504657293,14403.964035164439,15205.225298890133,16062.214746972877,16978.425400732569,17957.535055209231,19003.414827725879,20120.138064948216,21311.989622421133,{"$f":"SUM(CF141:CF142)","v":22583.475531075816},23939.333065728955,25384.541231155028,26924.331681881773,28564.200092450632,30309.917995495838,35092.715525170301,37408.543632091896,39592.626253969895,41909.134983801341,44367.021407995882,46974.051072650982,49738.354910972084,52668.454847104651,55773.280827567207,59062.188477913791,62544.977465784439,66231.910597333524,70133.733674604446,74261.696142450091,78627.572554601822,83243.684889549448,88122.925748009613,93278.782464854768,98725.362169613625,104477.41783078219,246487.4579625628,267642.99040176021,272479.83086475165,277256.94255634717,282072.26624098414,286926.0454368823,291817.94443327107,296747.63845000166,301714.82043253322,306744.88161446672,311834.38444712898,316916.06267700222,322034.03364956204,327188.41781188466,332379.09963728709,337606.00959255162,342869.13138122519,348168.5077954529,353504.24692267505,358876.52873616415,372139.88140292244,378495.14382655354,384196.42533532955,389943.1825580853,395734.35303030693]
[null,null,null,"  less"]
[null,null,null,"Operating expenditure",null,null,null,null,null,{"$f":"J32*(1+'Common Inputs'!J$14)^J137","v":930.40142783738781},{"$f":"K32*(1+'Common Inputs'!K$14)^K137","v":983.70817616002716},{"$f":"L32*(1+'Common Inputs'!L$14)^L137","v":1036.4852730151822},{"$f":"M32*(1+'Common Inputs'!M$14)^M137","v":1088.7230939240667},{"$f":"N32*(1+'Common Inputs'!N$14)^N137","v":1140.4160063867348},{"$f":"O32*(1+'Common Inputs'!O$14)^O137","v":1191.5627512455897},{"$f":"P32*(1+'Common Inputs'!P$14)^P137","v":1242.166846820691},{"$f":"Q32*(1+'Common Inputs'!Q$14)^Q137","v":1292.2370169171973},{"$f":"R32*(1+'Common Inputs'!R$14)^R137","v":1341.7876438521425},{"$f":"S32*(1+'Common Inputs'!S$14)^S137","v":1390.8392476965844},{"$f":"T32*(1+'Common Inputs'!T$14)^T137","v":1439.418992979746},{"$f":"U32*(1+'Common Inputs'!U$14)^U137","v":1487.5612241544663},{"$f":"V32*(1+'Common Inputs'!V$14)^V137","v":1535.3080311779102},{"$f":"W32*(1+'Common Inputs'!W$14)^W137","v":1582.7098466183659},{"$f":"X32*(1+'Common Inputs'!X$14)^X137","v":1629.8260757579219},{"$f":"Y32*(1+'Common Inputs'!Y$14)^Y137","v":1676.7257612221497},{"$f":"Z32*(1+'Common Inputs'!Z$14)^Z137","v":1723.4882837315699},{"$f":"AA32*(1+'Common Inputs'!AA$14)^AA137","v":1770.2041006358199},{"$f":"AB32*(1+'Common Inputs'!AB$14)^AB137","v":1816.9755239601325},{"$f":"AC32*(1+'Common Inputs'!AC$14)^AC137","v":1863.9175397649005},{"$f":"AD32*(1+'Common Inputs'!AD$14)^AD137","v":1911.1586706934745},{"$f":"AE32*(1+'Common Inputs'!AE$14)^AE137","v":1958.8418836596695},{"$f":"AF32*(1+'Common Inputs'!AF$14)^AF137","v":2007.1255447069489},{"$f":"AG32*(1+'Common Inputs'!AG$14)^AG137","v":2056.1844231533155},{"$f":"AH32*(1+'Common Inputs'!AH$14)^AH137","v":2106.2107472227581},{"$f":"AI32*(1+'Common Inputs'!AI$14)^AI137","v":2157.4153134526291},{"$f":"AJ32*(1+'Common Inputs'!AJ$14)^AJ137","v":2210.0286522593806},{"$f":"AK32*(1+'Common Inputs'!AK$14)^AK137","v":2264.3022521412727},{"$f":"AL32*(1+'Common Inputs'!AL$14)^AL137","v":2320.5098450959872},{"$f":"AM32*(1+'Common Inputs'!AM$14)^AM137","v":2378.9487559353029},{"$f":"AN32*(1+'Common Inputs'!AN$14)^AN137","v":2439.9413182857011},{"$f":"AO32*(1+'Common Inputs'!AO$14)^AO137","v":2503.8363601757214},{"$f":"AP32*(1+'Common Inputs'!AP$14)^AP137","v":2571.0107622263508},{"$f":"AQ32*(1+'Common Inputs'!AQ$14)^AQ137","v":2641.8710915807033},{"$f":"AR32*(1+'Common Inputs'!AR$14)^AR137","v":2716.8553148336773},{"$f":"AS32*(1+'Common Inputs'!AS$14)^AS137","v":2796.4345933512532},{"$f":"AT32*(1+'Common Inputs'!AT$14)^AT137","v":2881.115164503447},{"$f":"AU32*(1+'Common Inputs'!AU$14)^AU137","v":2971.4403124730397},{"$f":"AV32*(1+'Common Inputs'!AV$14)^AV137","v":3067.9924324471594},{"$f":"AW32*(1+'Common Inputs'!AW$14)^AW137","v":3171.3951921467465},{"$f":"AX32*(1+'Common Inputs'!AX$14)^AX137","v":3282.3157948062308},{"$f":"AY32*(1+'Common Inputs'!AY$14)^AY137","v":3401.4673478729806},{"$f":"AZ32*(1+'Common Inputs'!AZ$14)^AZ137","v":3529.6113418659384},{"$f":"BA32*(1+'Common Inputs'!BA$14)^BA137","v":3667.5602440034586},{"$f":"BB32*(1+'Common Inputs'!BB$14)^BB137","v":3816.1802113895897},{"$f":"BC32*(1+'Common Inputs'!BC$14)^BC137","v":3976.3939287347262},{"$f":"BD32*(1+'Common Inputs'!BD$14)^BD137","v":4149.1835757775307},{"$f":"BE32*(1+'Common Inputs'!BE$14)^BE137","v":4335.5939297756095},{"$f":"BF32*(1+'Common Inputs'!BF$14)^BF137","v":4536.7356086376431},{"$f":"BG32*(1+'Common Inputs'!BG$14)^BG137","v":4753.7884604862811},{"$f":"BH32*(1+'Common Inputs'!BH$14)^BH137","v":4988.0051056605625},{"$f":"BI32*(1+'Common Inputs'!BI$14)^BI137","v":5240.7146373981013},{"$f":"BJ32*(1+'Common Inputs'!BJ$14)^BJ137","v":5513.3264876764597},{"$f":"BK32*(1+'Common Inputs'!BK$14)^BK137","v":5807.334464937725},{"$f":"BL32*(1+'Common Inputs'!BL$14)^BL137","v":6124.3209706801263},{"$f":"BM32*(1+'Common Inputs'!BM$14)^BM137","v":6465.9614021620437},{"$f":"BN32*(1+'Common Inputs'!BN$14)^BN137","v":6834.0287487411661},{"$f":"BO32*(1+'Common Inputs'!BO$14)^BO137","v":7230.3983896559239},{"$f":"BP32*(1+'Common Inputs'!BP$14)^BP137","v":7657.0531013514901},{"$f":"BQ32*(1+'Common Inputs'!BQ$14)^BQ137","v":8116.0882827563482},{"$f":"BR32*(1+'Common Inputs'!BR$14)^BR137","v":8609.7174072366379},{"$f":"BS32*(1+'Common Inputs'!BS$14)^BS137","v":9140.2777102787768},{"$f":"BT32*(1+'Common Inputs'!BT$14)^BT137","v":9710.2361222940799},{"$f":"BU32*(1+'Common Inputs'!BU$14)^BU137","v":10322.195456287965},{"$f":"BV32*(1+'Common Inputs'!BV$14)^BV137","v":10978.900860506552},{"$f":"BW32*(1+'Common Inputs'!BW$14)^BW137","v":11683.246546542552},{"$f":"BX32*(1+'Common Inputs'!BX$14)^BX137","v":12438.282803782136},{"$f":"BY32*(1+'Common Inputs'!BY$14)^BY137","v":13247.223311473224},{"$f":"BZ32*(1+'Common Inputs'!BZ$14)^BZ137","v":14113.452760118809},{"$f":"CA32*(1+'Common Inputs'!CA$14)^CA137","v":15040.534794331455},{"$f":"CB32*(1+'Common Inputs'!CB$14)^CB137","v":16032.220289732846},{"$f":"CC32*(1+'Common Inputs'!CC$14)^CC137","v":17092.455976955811},{"$f":"CD32*(1+'Common Inputs'!CD$14)^CD137","v":18225.393426276489},{"$f":"CE32*(1+'Common Inputs'!CE$14)^CE137","v":19435.398406913162},{"$f":"CF32*(1+'Common Inputs'!CF$14)^CF137","v":20727.060635543276},{"$f":"CG32*(1+'Common Inputs'!CG$14)^CG137","v":22105.20392911946},{"$f":"CH32*(1+'Common Inputs'!CH$14)^CH137","v":23574.896777626247},{"$f":"CI32*(1+'Common Inputs'!CI$14)^CI137","v":25141.463352989853},{"$f":"CJ32*(1+'Common Inputs'!CJ$14)^CJ137","v":26810.494970946424},{"$f":"CK32*(1+'Common Inputs'!CK$14)^CK137","v":28587.862023287926},{"$f":"CL32*(1+'Common Inputs'!CL$14)^CL137","v":30479.726398540955},{"$f":"CM32*(1+'Common Inputs'!CM$14)^CM137","v":32492.554409799763},{"$f":"CN32*(1+'Common Inputs'!CN$14)^CN137","v":34633.130249098132},{"$f":"CO32*(1+'Common Inputs'!CO$14)^CO137","v":36908.569988426505},{"$f":"CP32*(1+'Common Inputs'!CP$14)^CP137","v":39326.336148228293},{"$f":"CQ32*(1+'Common Inputs'!CQ$14)^CQ137","v":41894.252854952167},{"$f":"CR32*(1+'Common Inputs'!CR$14)^CR137","v":44620.521610030824},{"$f":"CS32*(1+'Common Inputs'!CS$14)^CS137","v":47513.737693464405},{"$f":"CT32*(1+'Common Inputs'!CT$14)^CT137","v":50582.90722601633},{"$f":"CU32*(1+'Common Inputs'!CU$14)^CU137","v":53837.464914901335},{"$f":"CV32*(1+'Common Inputs'!CV$14)^CV137","v":57287.292508731},{"$f":"CW32*(1+'Common Inputs'!CW$14)^CW137","v":60942.737988437722},{"$f":"CX32*(1+'Common Inputs'!CX$14)^CX137","v":64814.63552180992},{"$f":"CY32*(1+'Common Inputs'!CY$14)^CY137","v":68914.326210307321},{"$f":"CZ32*(1+'Common Inputs'!CZ$14)^CZ137","v":73253.679657828936},{"$f":"DA32*(1+'Common Inputs'!DA$14)^DA137","v":77845.116392168464},{"$f":"DB32*(1+'Common Inputs'!DB$14)^DB137","v":82701.631171008237},{"$f":"DC32*(1+'Common Inputs'!DC$14)^DC137","v":87836.817205398824},{"$f":"DD32*(1+'Common Inputs'!DD$14)^DD137","v":93264.891334913176},{"$f":"DE32*(1+'Common Inputs'!DE$14)^DE137","v":99000.720189792322},{"$f":"DF32*(1+'Common Inputs'!DF$14)^DF137","v":10991.4985610941},{"$f":"DG32*(1+'Common Inputs'!DG$14)^DG137","v":11621.249365375214},{"$f":"DH32*(1+'Common Inputs'!DH$14)^DH137","v":12244.74301745455},{"$f":"DI32*(1+'Common Inputs'!DI$14)^DI137","v":12861.865816469695},{"$f":"DJ32*(1+'Common Inputs'!DJ$14)^DJ137","v":13472.55122166394},{"$f":"DK32*(1+'Common Inputs'!DK$14)^DK137","v":14076.784357706598},{"$f":"DL32*(1+'Common Inputs'!DL$14)^DL137","v":14674.606789032883},{"$f":"DM32*(1+'Common Inputs'!DM$14)^DM137","v":15266.121576202439},{"$f":"DN32*(1+'Common Inputs'!DN$14)^DN137","v":15851.498627829185},{"$f":"DO32*(1+'Common Inputs'!DO$14)^DO137","v":16430.980362212085},{"$f":"DP32*(1+'Common Inputs'!DP$14)^DP137","v":17004.887693394208},{"$f":"DQ32*(1+'Common Inputs'!DQ$14)^DQ137","v":17573.626356999615},{"$f":"DR32*(1+'Common Inputs'!DR$14)^DR137","v":18137.693591843479},{"$f":"DS32*(1+'Common Inputs'!DS$14)^DS137","v":18697.685193982423},{"$f":"DT32*(1+'Common Inputs'!DT$14)^DT137","v":19254.302960568784},{"$f":"DU32*(1+'Common Inputs'!DU$14)^DU137","v":19808.362541597198},{"$f":"DV32*(1+'Common Inputs'!DV$14)^DV137","v":20360.801718383653},{"$f":"DW32*(1+'Common Inputs'!DW$14)^DW137","v":20912.689128398612},{"$f":"DX32*(1+'Common Inputs'!DX$14)^DX137","v":21465.23345688749},{"$f":"DY32*(1+'Common Inputs'!DY$14)^DY137","v":22019.7931165521},{"$f":"DZ32*(1+'Common Inputs'!DZ$14)^DZ137","v":22577.886437445664},{"$f":"EA32*(1+'Common Inputs'!EA$14)^EA137","v":23141.202390135579},{"$f":"EB32*(1+'Common Inputs'!EB$14)^EB137","v":23711.611866138956},{"$f":"EC32*(1+'Common Inputs'!EC$14)^EC137","v":24291.179540605568},{"$f":"ED32*(1+'Common Inputs'!ED$14)^ED137","v":24882.176343248284}]
[null,null,null,"Tax depreciation",null,null,null,null,null,{"$f":"IF(J39=0,SUM(J582,J716,J727,J860,J870,J1003),J39)","v":5044.7777387115775},5044.7777387115775,5044.7777387115775,5044.7777387115775,5044.7777387115775,5044.7777387115775,5044.7777387115775,5044.7777387115775,5044.7777387115775,5044.7777387115775,5044.7777387115775,5044.7777387115775,5044.7777387115775,5044.7777387115775,5044.7777387115775,5044.7777387115775,5044.7777387115775,5044.7777387115775,5044.7777387115775,5044.7777387115775,5044.7777387115775,5044.7777387115775,5044.7777387115775,5044.7777387115775,5044.7777387115775,4686.3243460090116,4686.3243460090116,4686.3243460090116,4686.3243460090116,4686.3243460090116,4686.3243460090116,4686.3243460090116,{"$f":"IF(AP39=0,SUM(AP582,AP716,AP727,AP860,AP870,AP1003),AP39)","v":4686.3243460090116},4686.3243460090116,4686.3243460090116,4686.3243460090116,4686.3243460090116,4686.3243460090116,4686.3243460090116,4686.3243460090116,5648.7945885028694,5648.7945885028694,5648.7945885028694,5648.7945885028694,5648.7945885028694,5648.7945885028694,5648.7945885028694,5648.7945885028694,5648.7945885028694,5648.7945885028694,5648.7945885028694,5648.7945885028694,5648.7945885028694,5648.7945885028694,5648.7945885028694,5648.7945885028694,5648.7945885028694,5648.7945885028694,5648.7945885028694,5648.7945885028694,5648.7945885028694,5648.7945885028694,5648.7945885028694,5648.7945885028694,{"$f":"IF(BV39=0,SUM(BV582,BV716,BV727,BV860,BV870,BV1003),BV39)","v":5648.7945885028694},4686.3243460090116,4686.3243460090116,4686.3243460090116,4686.3243460090116,4686.3243460090116,4686.3243460090116,4686.3243460090116,4686.3243460090116,4686.3243460090116,4686.3243460090116,4686.3243460090116,4686.3243460090116,4686.3243460090116,4686.3243460090116,4686.3243460090116,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,{"$f":"IF(DB39=0,SUM(DB582,DB716,DB727,DB860,DB870,DB1003),DB39)","v":2584.2940436466811},2584.2940436466811,2584.2940436466811,2584.2940436466811,54511.784517186337,54511.784517186337,54511.784517186337,54511.784517186337,54511.784517186337,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,58866.484957901943,58866.484957901943,58866.484957901943,58866.484957901943,58866.484957901943]
[null,null,null,"Interest deductible",null,null,null,null,null,{"$f":"SUM(AVERAGE(J98,J101),J129)*(1+'Common Inputs'!J14)^J137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":-2.8692050607500375},{"$f":"SUM(AVERAGE(K98,K101),K129)*(1+'Common Inputs'!K14)^K137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":574.53813374360584},{"$f":"SUM(AVERAGE(L98,L101),L129)*(1+'Common Inputs'!L14)^L137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":5.274481958986021},{"$f":"SUM(AVERAGE(M98,M101),M129)*(1+'Common Inputs'!M14)^M137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1.939861447214609},{"$f":"SUM(AVERAGE(N98,N101),N129)*(1+'Common Inputs'!N14)^N137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2.0256603514941496},{"$f":"SUM(AVERAGE(O98,O101),O129)*(1+'Common Inputs'!O14)^O137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2.1310544546698522},{"$f":"SUM(AVERAGE(P98,P101),P129)*(1+'Common Inputs'!P14)^P137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2.2354658983261277},{"$f":"SUM(AVERAGE(Q98,Q101),Q129)*(1+'Common Inputs'!Q14)^Q137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2.3387612439240102},{"$f":"SUM(AVERAGE(R98,R101),R129)*(1+'Common Inputs'!R14)^R137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2.4409396495505686},{"$f":"SUM(AVERAGE(S98,S101),S129)*(1+'Common Inputs'!S14)^S137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2.5420108927454299},{"$f":"SUM(AVERAGE(T98,T101),T129)*(1+'Common Inputs'!T14)^T137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2.641995505045116},{"$f":"SUM(AVERAGE(U98,U101),U129)*(1+'Common Inputs'!U14)^U137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2.740925695600787},{"$f":"SUM(AVERAGE(V98,V101),V129)*(1+'Common Inputs'!V14)^V137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2.838846332805451},{"$f":"SUM(AVERAGE(W98,W101),W129)*(1+'Common Inputs'!W14)^W137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2.9358159820381848},{"$f":"SUM(AVERAGE(X98,X101),X129)*(1+'Common Inputs'!X14)^X137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3.0319080021484752},{"$f":"SUM(AVERAGE(Y98,Y101),Y129)*(1+'Common Inputs'!Y14)^Y137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3.1272117034413549},{"$f":"SUM(AVERAGE(Z98,Z101),Z129)*(1+'Common Inputs'!Z14)^Z137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3.221833570040328},{"$f":"SUM(AVERAGE(AA98,AA101),AA129)*(1+'Common Inputs'!AA14)^AA137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3.3158985496249551},{"$f":"SUM(AVERAGE(AB98,AB101),AB129)*(1+'Common Inputs'!AB14)^AB137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3.4095514136650218},{"$f":"SUM(AVERAGE(AC98,AC101),AC129)*(1+'Common Inputs'!AC14)^AC137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3.5029581914034345},{"$f":"SUM(AVERAGE(AD98,AD101),AD129)*(1+'Common Inputs'!AD14)^AD137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3.5963076809727976},{"$f":"SUM(AVERAGE(AE98,AE101),AE129)*(1+'Common Inputs'!AE14)^AE137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3.6898130411741548},{"$f":"SUM(AVERAGE(AF98,AF101),AF129)*(1+'Common Inputs'!AF14)^AF137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3.7837134675864417},{"$f":"SUM(AVERAGE(AG98,AG101),AG129)*(1+'Common Inputs'!AG14)^AG137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3.8782759568321286},{"$f":"SUM(AVERAGE(AH98,AH101),AH129)*(1+'Common Inputs'!AH14)^AH137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":3.9737971629745887},{"$f":"SUM(AVERAGE(AI98,AI101),AI129)*(1+'Common Inputs'!AI14)^AI137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":4.070605350191471},{"$f":"SUM(AVERAGE(AJ98,AJ101),AJ129)*(1+'Common Inputs'!AJ14)^AJ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":4.1690624460324797},{"$f":"SUM(AVERAGE(AK98,AK101),AK129)*(1+'Common Inputs'!AK14)^AK137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":4.2695661997467633},{"$f":"SUM(AVERAGE(AL98,AL101),AL129)*(1+'Common Inputs'!AL14)^AL137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":4.3725524503486728},{"$f":"SUM(AVERAGE(AM98,AM101),AM129)*(1+'Common Inputs'!AM14)^AM137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":4.4784975092747974},{"$f":"SUM(AVERAGE(AN98,AN101),AN129)*(1+'Common Inputs'!AN14)^AN137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":4.5879206626869058},{"$f":"SUM(AVERAGE(AO98,AO101),AO129)*(1+'Common Inputs'!AO14)^AO137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":4.7013867986730702},{"$f":"SUM(AVERAGE(AP98,AP101),AP129)*(1+'Common Inputs'!AP14)^AP137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":4.8195091648137502},{"$f":"SUM(AVERAGE(AQ98,AQ101),AQ129)*(1+'Common Inputs'!AQ14)^AQ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":4.9429522617966555},{"$f":"SUM(AVERAGE(AR98,AR101),AR129)*(1+'Common Inputs'!AR14)^AR137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":5.0724348789921629},{"$f":"SUM(AVERAGE(AS98,AS101),AS129)*(1+'Common Inputs'!AS14)^AS137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":5.2087332781360773},{"$f":"SUM(AVERAGE(AT98,AT101),AT129)*(1+'Common Inputs'!AT14)^AT137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":5.3526845315092659},{"$f":"SUM(AVERAGE(AU98,AU101),AU129)*(1+'Common Inputs'!AU14)^AU137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":5.5051900212616571},{"$f":"SUM(AVERAGE(AV98,AV101),AV129)*(1+'Common Inputs'!AV14)^AV137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":5.6672191067841551},{"$f":"SUM(AVERAGE(AW98,AW101),AW129)*(1+'Common Inputs'!AW14)^AW137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":5.8398129673138106},{"$f":"SUM(AVERAGE(AX98,AX101),AX129)*(1+'Common Inputs'!AX14)^AX137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":413.30554682226267},{"$f":"SUM(AVERAGE(AY98,AY101),AY129)*(1+'Common Inputs'!AY14)^AY137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":992.95568928403679},{"$f":"SUM(AVERAGE(AZ98,AZ101),AZ129)*(1+'Common Inputs'!AZ14)^AZ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":992.1635972042659},{"$f":"SUM(AVERAGE(BA98,BA101),BA129)*(1+'Common Inputs'!BA14)^BA137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":990.18603868824277},{"$f":"SUM(AVERAGE(BB98,BB101),BB129)*(1+'Common Inputs'!BB14)^BB137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":987.49594457660669},{"$f":"SUM(AVERAGE(BC98,BC101),BC129)*(1+'Common Inputs'!BC14)^BC137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":984.06298927638113},{"$f":"SUM(AVERAGE(BD98,BD101),BD129)*(1+'Common Inputs'!BD14)^BD137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":979.85262275276409},{"$f":"SUM(AVERAGE(BE98,BE101),BE129)*(1+'Common Inputs'!BE14)^BE137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":974.82905050478155},{"$f":"SUM(AVERAGE(BF98,BF101),BF129)*(1+'Common Inputs'!BF14)^BF137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":968.9552134505966},{"$f":"SUM(AVERAGE(BG98,BG101),BG129)*(1+'Common Inputs'!BG14)^BG137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":962.19274857339883},{"$f":"SUM(AVERAGE(BH98,BH101),BH129)*(1+'Common Inputs'!BH14)^BH137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":954.50194831951978},{"$f":"SUM(AVERAGE(BI98,BI101),BI129)*(1+'Common Inputs'!BI14)^BI137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":945.84171882684711},{"$f":"SUM(AVERAGE(BJ98,BJ101),BJ129)*(1+'Common Inputs'!BJ14)^BJ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":936.16953695253392},{"$f":"SUM(AVERAGE(BK98,BK101),BK129)*(1+'Common Inputs'!BK14)^BK137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":925.44140606753786},{"$f":"SUM(AVERAGE(BL98,BL101),BL129)*(1+'Common Inputs'!BL14)^BL137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":913.611810584674},{"$f":"SUM(AVERAGE(BM98,BM101),BM129)*(1+'Common Inputs'!BM14)^BM137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":900.6336691860414},{"$f":"SUM(AVERAGE(BN98,BN101),BN129)*(1+'Common Inputs'!BN14)^BN137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":886.45828671478625},{"$f":"SUM(AVERAGE(BO98,BO101),BO129)*(1+'Common Inputs'!BO14)^BO137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":871.03530469528619},{"$f":"SUM(AVERAGE(BP98,BP101),BP129)*(1+'Common Inputs'!BP14)^BP137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":854.31265044492591},{"$f":"SUM(AVERAGE(BQ98,BQ101),BQ129)*(1+'Common Inputs'!BQ14)^BQ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":836.23648473970661},{"$f":"SUM(AVERAGE(BR98,BR101),BR129)*(1+'Common Inputs'!BR14)^BR137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":816.75114799494884},{"$f":"SUM(AVERAGE(BS98,BS101),BS129)*(1+'Common Inputs'!BS14)^BS137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":795.79910492140391},{"$f":"SUM(AVERAGE(BT98,BT101),BT129)*(1+'Common Inputs'!BT14)^BT137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":773.32088761606099},{"$f":"SUM(AVERAGE(BU98,BU101),BU129)*(1+'Common Inputs'!BU14)^BU137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":749.25503704592052},{"$f":"SUM(AVERAGE(BV98,BV101),BV129)*(1+'Common Inputs'!BV14)^BV137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":723.53804288193817},{"$f":"SUM(AVERAGE(BW98,BW101),BW129)*(1+'Common Inputs'!BW14)^BW137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":696.10428163930567},{"$f":"SUM(AVERAGE(BX98,BX101),BX129)*(1+'Common Inputs'!BX14)^BX137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":666.88595307907531},{"$f":"SUM(AVERAGE(BY98,BY101),BY129)*(1+'Common Inputs'!BY14)^BY137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":635.81301482506797},{"$f":"SUM(AVERAGE(BZ98,BZ101),BZ129)*(1+'Common Inputs'!BZ14)^BZ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":602.81311514879985},{"$f":"SUM(AVERAGE(CA98,CA101),CA129)*(1+'Common Inputs'!CA14)^CA137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":567.81152387401983},{"$f":"SUM(AVERAGE(CB98,CB101),CB129)*(1+'Common Inputs'!CB14)^CB137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":530.73106135122418},{"$f":"SUM(AVERAGE(CC98,CC101),CC129)*(1+'Common Inputs'!CC14)^CC137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":491.49202545125661},{"$f":"SUM(AVERAGE(CD98,CD101),CD129)*(1+'Common Inputs'!CD14)^CD137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":450.0121165259028},{"$f":"SUM(AVERAGE(CE98,CE101),CE129)*(1+'Common Inputs'!CE14)^CE137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":406.20636028200852},{"$f":"SUM(AVERAGE(CF98,CF101),CF129)*(1+'Common Inputs'!CF14)^CF137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":359.98702851437838},{"$f":"SUM(AVERAGE(CG98,CG101),CG129)*(1+'Common Inputs'!CG14)^CG137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":311.26355764136616},{"$f":"SUM(AVERAGE(CH98,CH101),CH129)*(1+'Common Inputs'!CH14)^CH137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":259.94246498562774},{"$f":"SUM(AVERAGE(CI98,CI101),CI129)*(1+'Common Inputs'!CI14)^CI137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":205.92726274113275},{"$f":"SUM(AVERAGE(CJ98,CJ101),CJ129)*(1+'Common Inputs'!CJ14)^CJ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":149.11836956606879},{"$f":"SUM(AVERAGE(CK98,CK101),CK129)*(1+'Common Inputs'!CK14)^CK137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":89.413019739783721},{"$f":"SUM(AVERAGE(CL98,CL101),CL129)*(1+'Common Inputs'!CL14)^CL137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":1153.5587090380143},{"$f":"SUM(AVERAGE(CM98,CM101),CM129)*(1+'Common Inputs'!CM14)^CM137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2704.4450180778081},{"$f":"SUM(AVERAGE(CN98,CN101),CN129)*(1+'Common Inputs'!CN14)^CN137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2705.3448064207068},{"$f":"SUM(AVERAGE(CO98,CO101),CO129)*(1+'Common Inputs'!CO14)^CO137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2703.3047576027534},{"$f":"SUM(AVERAGE(CP98,CP101),CP129)*(1+'Common Inputs'!CP14)^CP137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2699.5537998208943},{"$f":"SUM(AVERAGE(CQ98,CQ101),CQ129)*(1+'Common Inputs'!CQ14)^CQ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2694.0198667685181},{"$f":"SUM(AVERAGE(CR98,CR101),CR129)*(1+'Common Inputs'!CR14)^CR137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2686.6202480347392},{"$f":"SUM(AVERAGE(CS98,CS101),CS129)*(1+'Common Inputs'!CS14)^CS137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2677.2693055001268},{"$f":"SUM(AVERAGE(CT98,CT101),CT129)*(1+'Common Inputs'!CT14)^CT137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2665.8784328537217},{"$f":"SUM(AVERAGE(CU98,CU101),CU129)*(1+'Common Inputs'!CU14)^CU137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2652.3559657881265},{"$f":"SUM(AVERAGE(CV98,CV101),CV129)*(1+'Common Inputs'!CV14)^CV137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2636.6070894081881},{"$f":"SUM(AVERAGE(CW98,CW101),CW129)*(1+'Common Inputs'!CW14)^CW137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2618.5337430704117},{"$f":"SUM(AVERAGE(CX98,CX101),CX129)*(1+'Common Inputs'!CX14)^CX137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2598.0345225889537},{"$f":"SUM(AVERAGE(CY98,CY101),CY129)*(1+'Common Inputs'!CY14)^CY137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2575.0045797403977},{"$f":"SUM(AVERAGE(CZ98,CZ101),CZ129)*(1+'Common Inputs'!CZ14)^CZ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2549.3355189982335},{"$f":"SUM(AVERAGE(DA98,DA101),DA129)*(1+'Common Inputs'!DA14)^DA137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2520.9152914261585},{"$f":"SUM(AVERAGE(DB98,DB101),DB129)*(1+'Common Inputs'!DB14)^DB137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2489.6280856576577},{"$f":"SUM(AVERAGE(DC98,DC101),DC129)*(1+'Common Inputs'!DC14)^DC137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2455.3542158877549},{"$f":"SUM(AVERAGE(DD98,DD101),DD129)*(1+'Common Inputs'!DD14)^DD137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2417.9700068007492},{"$f":"SUM(AVERAGE(DE98,DE101),DE129)*(1+'Common Inputs'!DE14)^DE137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":2377.3476753565365},{"$f":"SUM(AVERAGE(DF98,DF101),DF129)*(1+'Common Inputs'!DF14)^DF137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":74223.328177561678},{"$f":"SUM(AVERAGE(DG98,DG101),DG129)*(1+'Common Inputs'!DG14)^DG137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":176105.6348952337},{"$f":"SUM(AVERAGE(DH98,DH101),DH129)*(1+'Common Inputs'!DH14)^DH137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":178670.4448129175},{"$f":"SUM(AVERAGE(DI98,DI101),DI129)*(1+'Common Inputs'!DI14)^DI137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":181166.03154775486},{"$f":"SUM(AVERAGE(DJ98,DJ101),DJ129)*(1+'Common Inputs'!DJ14)^DJ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":183674.13777562967},{"$f":"SUM(AVERAGE(DK98,DK101),DK129)*(1+'Common Inputs'!DK14)^DK137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":186194.35566760309},{"$f":"SUM(AVERAGE(DL98,DL101),DL129)*(1+'Common Inputs'!DL14)^DL137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":188725.72763903585},{"$f":"SUM(AVERAGE(DM98,DM101),DM129)*(1+'Common Inputs'!DM14)^DM137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":191267.23760241477},{"$f":"SUM(AVERAGE(DN98,DN101),DN129)*(1+'Common Inputs'!DN14)^DN137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":193817.81177954827},{"$f":"SUM(AVERAGE(DO98,DO101),DO129)*(1+'Common Inputs'!DO14)^DO137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":196397.8920834953},{"$f":"SUM(AVERAGE(DP98,DP101),DP129)*(1+'Common Inputs'!DP14)^DP137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":199003.61332697648},{"$f":"SUM(AVERAGE(DQ98,DQ101),DQ129)*(1+'Common Inputs'!DQ14)^DQ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":201577.38816817163},{"$f":"SUM(AVERAGE(DR98,DR101),DR129)*(1+'Common Inputs'!DR14)^DR137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":204155.12631016047},{"$f":"SUM(AVERAGE(DS98,DS101),DS129)*(1+'Common Inputs'!DS14)^DS137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":206735.66689317752},{"$f":"SUM(AVERAGE(DT98,DT101),DT129)*(1+'Common Inputs'!DT14)^DT137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":209317.54267101697},{"$f":"SUM(AVERAGE(DU98,DU101),DU129)*(1+'Common Inputs'!DU14)^DU137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":211899.2098655419},{"$f":"SUM(AVERAGE(DV98,DV101),DV129)*(1+'Common Inputs'!DV14)^DV137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":214479.04680905835},{"$f":"SUM(AVERAGE(DW98,DW101),DW129)*(1+'Common Inputs'!DW14)^DW137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":217055.35103023431},{"$f":"SUM(AVERAGE(DX98,DX101),DX129)*(1+'Common Inputs'!DX14)^DX137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":219626.33623347321},{"$f":"SUM(AVERAGE(DY98,DY101),DY129)*(1+'Common Inputs'!DY14)^DY137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":222190.12917790096},{"$f":"SUM(AVERAGE(DZ98,DZ101),DZ129)*(1+'Common Inputs'!DZ14)^DZ137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":227770.4401422177},{"$f":"SUM(AVERAGE(EA98,EA101),EA129)*(1+'Common Inputs'!EA14)^EA137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":234651.71131871498},{"$f":"SUM(AVERAGE(EB98,EB101),EB129)*(1+'Common Inputs'!EB14)^EB137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":237364.4988214206},{"$f":"SUM(AVERAGE(EC98,EC101),EC129)*(1+'Common Inputs'!EC14)^EC137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":240067.83978740423},{"$f":"SUM(AVERAGE(ED98,ED101),ED129)*(1+'Common Inputs'!ED14)^ED137*'Common Inputs'!$J$15*'Common Inputs'!$J$89","v":242757.93419847602}]
[null,null,null,"Required revenue excluding tax liability (after deductions)",null,null,null,null,null,{"$f":"J143-SUM(J145:J147)","v":388418.64139536611},-4935.5598852392523,-5043.775076635894,-5044.4089772824309,-5044.3926671863637,-5044.3726321059366,-5044.3527838259288,-5044.3331477125757,-5044.3137239259231,-5044.2945106072921,-5044.2755038537016,-5044.2566975422997,-5044.2380831437458,-5044.21964952495,-5044.2013827406299,-5044.1832658131862,-5044.1652785003253,-5044.1473970498992,-5044.1295939413121,-5044.1118376129416,-5044.0940921748679,-5044.0763171062863,-5044.0584669368891,-5044.0404909114732,-5044.022332637056,-4685.5505370091032,-4685.531820631486,-4685.5127151907818,-4685.4931378353958,-4685.47299802005,-4685.4521970301184,-4685.4306274821865,{"$f":"AP143-SUM(AP145:AP147)","v":-4685.40817279986},-4685.3847066636954,-4685.3600924341408,-4685.334182546334,-4685.3068178755229,-4685.2778270718591,-4685.247025863232,-4685.2142163248191,-4363.4981976357749,-4827.8590481737438,-4812.2051759896876,-4796.3815460081569,-4780.2883778167125,-4763.9213114897166,-4747.2765370362667,-4730.35022158844,-4713.1385067388892,-4695.6375093736133,-4677.8433225757535,-4659.7520165813448,-4641.359639788725,-4622.6622198233545,-4603.6557646599495,-4584.3362638038034,-4564.6996895332595,-4544.7419982053489,-4524.4591316266651,-4503.8470184915623,-4482.9015758898786,-4461.6187108864178,-4439.9943221744197,-4418.0243018054389,{"$f":"BV143-SUM(BV145:BV147)","v":-4395.7045369979915},-3410.5606695335773,-3387.5290677057837,-3364.1353734171698,-3340.3754743037462,-3316.2452634819201,-3291.7406418838509,-3266.8575206902024,-3241.5918238631893,-3215.9394907830501,-3189.8964789908496,-3163.4587670408837,-3136.6223574658579,-3109.3832798582262,-3081.7375940708735,-3053.6813935408791,875.13637394465331,-372.74983943235566,-330.14284519562352,-287.03380587459833,-243.16258369998832,-198.51569271638436,-153.08099074016354,-106.84619550656498,-59.798874949527089,-11.926446422352456,36.783823998572188,86.344822178711183,136.76958655890485,188.07130875569419,240.26333412797248,293.35916230814473,347.3724476970383,402.31699992151698,458.20678425302322,515.05592198665545,106760.84670672068,25404.321623964963,27052.858517193265,28717.260674936289,30413.792726504209,34727.414938032976,36490.119531662669,38286.788797844783,40118.019551616104,41988.518695219711,43898.392953218659,45837.557678291283,47813.723274018441,49827.575251185044,51879.763532161713,53970.946711872879,56101.79238024354,58272.977163280302,60485.186758774682,62739.115968171449,62925.069865357131,61835.745159801038,64253.829689868086,66717.678272173565,69227.757530680683]
[null,null,null,"Accumulated Tax Losses",null,null,null,null,null,0,{"$f":"MAX(0,J149-J148)","v":0},{"$f":"MAX(0,K149-K148)","v":4935.5598852392523},9979.3349618751454,15023.743939157575,20068.136606343938,25112.509238449875,30156.862022275804,35201.195169988379,40245.508893914302,45289.803404521597,50334.078908375297,55378.3356059176,60422.573689061348,65466.7933385863,70510.994721326933,75555.177987140123,80599.343265640447,85643.490662690339,90687.62025663165,95731.732094244595,100775.82618641946,105819.90250352575,110863.96097046263,115908.00146137411,120952.02379401117,125637.57433102027,130323.10615165175,135008.61886684253,139694.11200467794,144379.585002698,149065.03719972813,153750.46782721032,158435.87600001018,163121.26070667387,167806.620799108,172491.95498165433,177177.26179952986,181862.53962660173,186547.78665246497,191233.00086878979,195596.49906642557,200424.35811459931,205236.56329058899,210032.94483659716,214813.23321441386,219577.15452590358,224324.43106293984,229054.78128452829,233767.91979126717,238463.55730064079,243141.40062321656,247801.15263979789,252442.5122795866,257065.17449940997,261668.83026406993,266253.16652787372,270817.86621740699,275362.60821561236,279887.067347239,284390.91436573054,288873.81594162044,293335.43465250684,297775.42897468124,302193.45327648666,306589.15781348466,{"$f":"MAX(0,BW149-BW148)","v":309999.71848301822},313387.24755072402,316751.38292414119,320091.75839844492,323408.00366192684,326699.7443038107,329966.60182450089,333208.1936483641,336424.13313914713,339614.02961813798,342777.48838517885,345914.1107426447,349023.49402250291,352105.23161657376,355158.91301011463,354283.77663616999,354656.52647560235,354986.66932079796,355273.70312667254,355516.86571037251,355715.38140308892,355868.46239382908,355975.30858933565,356035.10746428516,356047.03391070751,356010.25008670893,355923.90526453021,355787.1356779713,355599.06436921563,355358.80103508767,355065.44187277951,354718.06942508247,354315.75242516096,353857.54564090795,353342.48971892131,246581.64301220063,221177.32138823566,194124.4628710424,165407.20219610611,134993.4094696019,100265.99453156893,63775.874999906257,25489.086202061473,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Required revenue excluding tax liability - adjusted for tax losses",null,null,null,null,null,{"$f":"MAX(0,J148-J149)","v":388418.64139536611},{"$f":"MAX(0,K148-K149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(0,BW148-BW149)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14628.933349554631,41988.518695219711,43898.392953218659,45837.557678291283,47813.723274018441,49827.575251185044,51879.763532161713,53970.946711872879,56101.79238024354,58272.977163280302,60485.186758774682,62739.115968171449,62925.069865357131,61835.745159801038,64253.829689868086,66717.678272173565,69227.757530680683]
[]
[null,null,null,"Tax before adjustment for franking credits",null,null,null,null,null,{"$f":"J150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":150355.60312078687},{"$f":"K150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"L150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"M150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"N150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"O150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"P150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"Q150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"R150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"S150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"T150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"U150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"V150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"W150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"X150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"Y150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"Z150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AA150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AB150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AC150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AD150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AE150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AF150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AG150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AH150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AI150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AJ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AK150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AL150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AM150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AN150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AO150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AP150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AQ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AR150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AS150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AT150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AU150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AV150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AW150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AX150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AY150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"AZ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BA150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BB150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BC150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BD150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BE150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BF150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BG150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BH150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BI150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BJ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BK150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BL150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BM150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BN150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BO150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BP150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BQ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BR150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BS150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BT150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BU150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BV150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BW150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BX150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BY150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"BZ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CA150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CB150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CC150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CD150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CE150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CF150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CG150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CH150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CI150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CJ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CK150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CL150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CM150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CN150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CO150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CP150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CQ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CR150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CS150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CT150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CU150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CV150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CW150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CX150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CY150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"CZ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"DA150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"DB150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"DC150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"DD150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"DE150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"DF150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"DG150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"DH150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"DI150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"DJ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"DK150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"DL150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"DM150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":0},{"$f":"DN150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":5662.8129095050181},{"$f":"DO150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":16253.62014008505},{"$f":"DP150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":16992.926304471737},{"$f":"DQ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":17743.570714177269},{"$f":"DR150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":18508.538041555526},{"$f":"DS150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":19288.093645620018},{"$f":"DT150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":20082.489109223887},{"$f":"DU150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":20891.979372337886},{"$f":"DV150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":21716.822856868464},{"$f":"DW150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":22557.281482560116},{"$f":"DX150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":23413.620680816002},{"$f":"DY150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":24286.10940703411},{"$f":"DZ150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":24358.091560783407},{"$f":"EA150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":23936.417481213302},{"$f":"EB150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":24872.450202529581},{"$f":"EC150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":25826.19804084138},{"$f":"ED150*'Common Inputs'!$J$18/(1-'Common Inputs'!$J$18*(1-'Common Inputs'!$J$17))","v":26797.841624779619}]
[null,null,null,"Adjustment for franking credits",null,null,null,null,null,{"$f":"-J152*'Common Inputs'!$J$17","v":-37588.900780196716},{"$f":"-K152*'Common Inputs'!$J$17","v":0},{"$f":"-L152*'Common Inputs'!$J$17","v":0},{"$f":"-M152*'Common Inputs'!$J$17","v":0},{"$f":"-N152*'Common Inputs'!$J$17","v":0},{"$f":"-O152*'Common Inputs'!$J$17","v":0},{"$f":"-P152*'Common Inputs'!$J$17","v":0},{"$f":"-Q152*'Common Inputs'!$J$17","v":0},{"$f":"-R152*'Common Inputs'!$J$17","v":0},{"$f":"-S152*'Common Inputs'!$J$17","v":0},{"$f":"-T152*'Common Inputs'!$J$17","v":0},{"$f":"-U152*'Common Inputs'!$J$17","v":0},{"$f":"-V152*'Common Inputs'!$J$17","v":0},{"$f":"-W152*'Common Inputs'!$J$17","v":0},{"$f":"-X152*'Common Inputs'!$J$17","v":0},{"$f":"-Y152*'Common Inputs'!$J$17","v":0},{"$f":"-Z152*'Common Inputs'!$J$17","v":0},{"$f":"-AA152*'Common Inputs'!$J$17","v":0},{"$f":"-AB152*'Common Inputs'!$J$17","v":0},{"$f":"-AC152*'Common Inputs'!$J$17","v":0},{"$f":"-AD152*'Common Inputs'!$J$17","v":0},{"$f":"-AE152*'Common Inputs'!$J$17","v":0},{"$f":"-AF152*'Common Inputs'!$J$17","v":0},{"$f":"-AG152*'Common Inputs'!$J$17","v":0},{"$f":"-AH152*'Common Inputs'!$J$17","v":0},{"$f":"-AI152*'Common Inputs'!$J$17","v":0},{"$f":"-AJ152*'Common Inputs'!$J$17","v":0},{"$f":"-AK152*'Common Inputs'!$J$17","v":0},{"$f":"-AL152*'Common Inputs'!$J$17","v":0},{"$f":"-AM152*'Common Inputs'!$J$17","v":0},{"$f":"-AN152*'Common Inputs'!$J$17","v":0},{"$f":"-AO152*'Common Inputs'!$J$17","v":0},{"$f":"-AP152*'Common Inputs'!$J$17","v":0},{"$f":"-AQ152*'Common Inputs'!$J$17","v":0},{"$f":"-AR152*'Common Inputs'!$J$17","v":0},{"$f":"-AS152*'Common Inputs'!$J$17","v":0},{"$f":"-AT152*'Common Inputs'!$J$17","v":0},{"$f":"-AU152*'Common Inputs'!$J$17","v":0},{"$f":"-AV152*'Common Inputs'!$J$17","v":0},{"$f":"-AW152*'Common Inputs'!$J$17","v":0},{"$f":"-AX152*'Common Inputs'!$J$17","v":0},{"$f":"-AY152*'Common Inputs'!$J$17","v":0},{"$f":"-AZ152*'Common Inputs'!$J$17","v":0},{"$f":"-BA152*'Common Inputs'!$J$17","v":0},{"$f":"-BB152*'Common Inputs'!$J$17","v":0},{"$f":"-BC152*'Common Inputs'!$J$17","v":0},{"$f":"-BD152*'Common Inputs'!$J$17","v":0},{"$f":"-BE152*'Common Inputs'!$J$17","v":0},{"$f":"-BF152*'Common Inputs'!$J$17","v":0},{"$f":"-BG152*'Common Inputs'!$J$17","v":0},{"$f":"-BH152*'Common Inputs'!$J$17","v":0},{"$f":"-BI152*'Common Inputs'!$J$17","v":0},{"$f":"-BJ152*'Common Inputs'!$J$17","v":0},{"$f":"-BK152*'Common Inputs'!$J$17","v":0},{"$f":"-BL152*'Common Inputs'!$J$17","v":0},{"$f":"-BM152*'Common Inputs'!$J$17","v":0},{"$f":"-BN152*'Common Inputs'!$J$17","v":0},{"$f":"-BO152*'Common Inputs'!$J$17","v":0},{"$f":"-BP152*'Common Inputs'!$J$17","v":0},{"$f":"-BQ152*'Common Inputs'!$J$17","v":0},{"$f":"-BR152*'Common Inputs'!$J$17","v":0},{"$f":"-BS152*'Common Inputs'!$J$17","v":0},{"$f":"-BT152*'Common Inputs'!$J$17","v":0},{"$f":"-BU152*'Common Inputs'!$J$17","v":0},{"$f":"-BV152*'Common Inputs'!$J$17","v":0},{"$f":"-BW152*'Common Inputs'!$J$17","v":0},{"$f":"-BX152*'Common Inputs'!$J$17","v":0},{"$f":"-BY152*'Common Inputs'!$J$17","v":0},{"$f":"-BZ152*'Common Inputs'!$J$17","v":0},{"$f":"-CA152*'Common Inputs'!$J$17","v":0},{"$f":"-CB152*'Common Inputs'!$J$17","v":0},{"$f":"-CC152*'Common Inputs'!$J$17","v":0},{"$f":"-CD152*'Common Inputs'!$J$17","v":0},{"$f":"-CE152*'Common Inputs'!$J$17","v":0},{"$f":"-CF152*'Common Inputs'!$J$17","v":0},{"$f":"-CG152*'Common Inputs'!$J$17","v":0},{"$f":"-CH152*'Common Inputs'!$J$17","v":0},{"$f":"-CI152*'Common Inputs'!$J$17","v":0},{"$f":"-CJ152*'Common Inputs'!$J$17","v":0},{"$f":"-CK152*'Common Inputs'!$J$17","v":0},{"$f":"-CL152*'Common Inputs'!$J$17","v":0},{"$f":"-CM152*'Common Inputs'!$J$17","v":0},{"$f":"-CN152*'Common Inputs'!$J$17","v":0},{"$f":"-CO152*'Common Inputs'!$J$17","v":0},{"$f":"-CP152*'Common Inputs'!$J$17","v":0},{"$f":"-CQ152*'Common Inputs'!$J$17","v":0},{"$f":"-CR152*'Common Inputs'!$J$17","v":0},{"$f":"-CS152*'Common Inputs'!$J$17","v":0},{"$f":"-CT152*'Common Inputs'!$J$17","v":0},{"$f":"-CU152*'Common Inputs'!$J$17","v":0},{"$f":"-CV152*'Common Inputs'!$J$17","v":0},{"$f":"-CW152*'Common Inputs'!$J$17","v":0},{"$f":"-CX152*'Common Inputs'!$J$17","v":0},{"$f":"-CY152*'Common Inputs'!$J$17","v":0},{"$f":"-CZ152*'Common Inputs'!$J$17","v":0},{"$f":"-DA152*'Common Inputs'!$J$17","v":0},{"$f":"-DB152*'Common Inputs'!$J$17","v":0},{"$f":"-DC152*'Common Inputs'!$J$17","v":0},{"$f":"-DD152*'Common Inputs'!$J$17","v":0},{"$f":"-DE152*'Common Inputs'!$J$17","v":0},{"$f":"-DF152*'Common Inputs'!$J$17","v":0},{"$f":"-DG152*'Common Inputs'!$J$17","v":0},{"$f":"-DH152*'Common Inputs'!$J$17","v":0},{"$f":"-DI152*'Common Inputs'!$J$17","v":0},{"$f":"-DJ152*'Common Inputs'!$J$17","v":0},{"$f":"-DK152*'Common Inputs'!$J$17","v":0},{"$f":"-DL152*'Common Inputs'!$J$17","v":0},{"$f":"-DM152*'Common Inputs'!$J$17","v":0},{"$f":"-DN152*'Common Inputs'!$J$17","v":-1415.7032273762545},{"$f":"-DO152*'Common Inputs'!$J$17","v":-4063.4050350212624},{"$f":"-DP152*'Common Inputs'!$J$17","v":-4248.2315761179343},{"$f":"-DQ152*'Common Inputs'!$J$17","v":-4435.8926785443173},{"$f":"-DR152*'Common Inputs'!$J$17","v":-4627.1345103888816},{"$f":"-DS152*'Common Inputs'!$J$17","v":-4822.0234114050045},{"$f":"-DT152*'Common Inputs'!$J$17","v":-5020.6222773059717},{"$f":"-DU152*'Common Inputs'!$J$17","v":-5222.9948430844715},{"$f":"-DV152*'Common Inputs'!$J$17","v":-5429.2057142171161},{"$f":"-DW152*'Common Inputs'!$J$17","v":-5639.3203706400291},{"$f":"-DX152*'Common Inputs'!$J$17","v":-5853.4051702040006},{"$f":"-DY152*'Common Inputs'!$J$17","v":-6071.5273517585274},{"$f":"-DZ152*'Common Inputs'!$J$17","v":-6089.5228901958517},{"$f":"-EA152*'Common Inputs'!$J$17","v":-5984.1043703033256},{"$f":"-EB152*'Common Inputs'!$J$17","v":-6218.1125506323951},{"$f":"-EC152*'Common Inputs'!$J$17","v":-6456.549510210345},{"$f":"-ED152*'Common Inputs'!$J$17","v":-6699.4604061949049}]
[null,null,null,"Tax net of adjustment for franking credits",null,null,null,null,null,{"$f":"J152+J153","v":112766.70234059016},{"$f":"K152+K153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW152+BW153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4247.1096821287638,12190.215105063788,12744.694728353803,13307.678035632951,13881.403531166645,14466.070234215014,15061.866831917916,15668.984529253416,16287.617142651348,16917.961111920085,17560.215510612001,18214.582055275583,18268.568670587556,17952.313110909978,18654.337651897185,19369.648530631035,20098.381218584713]
[]
[null,null,null,{"$f":"\"Tax allowance in required revenue (\"&'Common Inputs'!J8&\")\"","v":"Tax allowance in required revenue ($2015-16)"},null,null,null,null,null,{"$f":"J152/(1+'Common Inputs'!J$14)^J137","v":146688.39328857255},{"$f":"K152/(1+'Common Inputs'!K$14)^K137","v":0},{"$f":"L152/(1+'Common Inputs'!L$14)^L137","v":0},{"$f":"M152/(1+'Common Inputs'!M$14)^M137","v":0},{"$f":"N152/(1+'Common Inputs'!N$14)^N137","v":0},{"$f":"O152/(1+'Common Inputs'!O$14)^O137","v":0},{"$f":"P152/(1+'Common Inputs'!P$14)^P137","v":0},{"$f":"Q152/(1+'Common Inputs'!Q$14)^Q137","v":0},{"$f":"R152/(1+'Common Inputs'!R$14)^R137","v":0},{"$f":"S152/(1+'Common Inputs'!S$14)^S137","v":0},{"$f":"T152/(1+'Common Inputs'!T$14)^T137","v":0},{"$f":"U152/(1+'Common Inputs'!U$14)^U137","v":0},{"$f":"V152/(1+'Common Inputs'!V$14)^V137","v":0},{"$f":"W152/(1+'Common Inputs'!W$14)^W137","v":0},{"$f":"X152/(1+'Common Inputs'!X$14)^X137","v":0},{"$f":"Y152/(1+'Common Inputs'!Y$14)^Y137","v":0},{"$f":"Z152/(1+'Common Inputs'!Z$14)^Z137","v":0},{"$f":"AA152/(1+'Common Inputs'!AA$14)^AA137","v":0},{"$f":"AB152/(1+'Common Inputs'!AB$14)^AB137","v":0},{"$f":"AC152/(1+'Common Inputs'!AC$14)^AC137","v":0},{"$f":"AD152/(1+'Common Inputs'!AD$14)^AD137","v":0},{"$f":"AE152/(1+'Common Inputs'!AE$14)^AE137","v":0},{"$f":"AF152/(1+'Common Inputs'!AF$14)^AF137","v":0},{"$f":"AG152/(1+'Common Inputs'!AG$14)^AG137","v":0},{"$f":"AH152/(1+'Common Inputs'!AH$14)^AH137","v":0},{"$f":"AI152/(1+'Common Inputs'!AI$14)^AI137","v":0},{"$f":"AJ152/(1+'Common Inputs'!AJ$14)^AJ137","v":0},{"$f":"AK152/(1+'Common Inputs'!AK$14)^AK137","v":0},{"$f":"AL152/(1+'Common Inputs'!AL$14)^AL137","v":0},{"$f":"AM152/(1+'Common Inputs'!AM$14)^AM137","v":0},{"$f":"AN152/(1+'Common Inputs'!AN$14)^AN137","v":0},{"$f":"AO152/(1+'Common Inputs'!AO$14)^AO137","v":0},{"$f":"AP152/(1+'Common Inputs'!AP$14)^AP137","v":0},{"$f":"AQ152/(1+'Common Inputs'!AQ$14)^AQ137","v":0},{"$f":"AR152/(1+'Common Inputs'!AR$14)^AR137","v":0},{"$f":"AS152/(1+'Common Inputs'!AS$14)^AS137","v":0},{"$f":"AT152/(1+'Common Inputs'!AT$14)^AT137","v":0},{"$f":"AU152/(1+'Common Inputs'!AU$14)^AU137","v":0},{"$f":"AV152/(1+'Common Inputs'!AV$14)^AV137","v":0},{"$f":"AW152/(1+'Common Inputs'!AW$14)^AW137","v":0},{"$f":"AX152/(1+'Common Inputs'!AX$14)^AX137","v":0},{"$f":"AY152/(1+'Common Inputs'!AY$14)^AY137","v":0},{"$f":"AZ152/(1+'Common Inputs'!AZ$14)^AZ137","v":0},{"$f":"BA152/(1+'Common Inputs'!BA$14)^BA137","v":0},{"$f":"BB152/(1+'Common Inputs'!BB$14)^BB137","v":0},{"$f":"BC152/(1+'Common Inputs'!BC$14)^BC137","v":0},{"$f":"BD152/(1+'Common Inputs'!BD$14)^BD137","v":0},{"$f":"BE152/(1+'Common Inputs'!BE$14)^BE137","v":0},{"$f":"BF152/(1+'Common Inputs'!BF$14)^BF137","v":0},{"$f":"BG152/(1+'Common Inputs'!BG$14)^BG137","v":0},{"$f":"BH152/(1+'Common Inputs'!BH$14)^BH137","v":0},{"$f":"BI152/(1+'Common Inputs'!BI$14)^BI137","v":0},{"$f":"BJ152/(1+'Common Inputs'!BJ$14)^BJ137","v":0},{"$f":"BK152/(1+'Common Inputs'!BK$14)^BK137","v":0},{"$f":"BL152/(1+'Common Inputs'!BL$14)^BL137","v":0},{"$f":"BM152/(1+'Common Inputs'!BM$14)^BM137","v":0},{"$f":"BN152/(1+'Common Inputs'!BN$14)^BN137","v":0},{"$f":"BO152/(1+'Common Inputs'!BO$14)^BO137","v":0},{"$f":"BP152/(1+'Common Inputs'!BP$14)^BP137","v":0},{"$f":"BQ152/(1+'Common Inputs'!BQ$14)^BQ137","v":0},{"$f":"BR152/(1+'Common Inputs'!BR$14)^BR137","v":0},{"$f":"BS152/(1+'Common Inputs'!BS$14)^BS137","v":0},{"$f":"BT152/(1+'Common Inputs'!BT$14)^BT137","v":0},{"$f":"BU152/(1+'Common Inputs'!BU$14)^BU137","v":0},{"$f":"BV152/(1+'Common Inputs'!BV$14)^BV137","v":0},{"$f":"BW152/(1+'Common Inputs'!BW$14)^BW137","v":0},{"$f":"BX152/(1+'Common Inputs'!BX$14)^BX137","v":0},{"$f":"BY152/(1+'Common Inputs'!BY$14)^BY137","v":0},{"$f":"BZ152/(1+'Common Inputs'!BZ$14)^BZ137","v":0},{"$f":"CA152/(1+'Common Inputs'!CA$14)^CA137","v":0},{"$f":"CB152/(1+'Common Inputs'!CB$14)^CB137","v":0},{"$f":"CC152/(1+'Common Inputs'!CC$14)^CC137","v":0},{"$f":"CD152/(1+'Common Inputs'!CD$14)^CD137","v":0},{"$f":"CE152/(1+'Common Inputs'!CE$14)^CE137","v":0},{"$f":"CF152/(1+'Common Inputs'!CF$14)^CF137","v":0},{"$f":"CG152/(1+'Common Inputs'!CG$14)^CG137","v":0},{"$f":"CH152/(1+'Common Inputs'!CH$14)^CH137","v":0},{"$f":"CI152/(1+'Common Inputs'!CI$14)^CI137","v":0},{"$f":"CJ152/(1+'Common Inputs'!CJ$14)^CJ137","v":0},{"$f":"CK152/(1+'Common Inputs'!CK$14)^CK137","v":0},{"$f":"CL152/(1+'Common Inputs'!CL$14)^CL137","v":0},{"$f":"CM152/(1+'Common Inputs'!CM$14)^CM137","v":0},{"$f":"CN152/(1+'Common Inputs'!CN$14)^CN137","v":0},{"$f":"CO152/(1+'Common Inputs'!CO$14)^CO137","v":0},{"$f":"CP152/(1+'Common Inputs'!CP$14)^CP137","v":0},{"$f":"CQ152/(1+'Common Inputs'!CQ$14)^CQ137","v":0},{"$f":"CR152/(1+'Common Inputs'!CR$14)^CR137","v":0},{"$f":"CS152/(1+'Common Inputs'!CS$14)^CS137","v":0},{"$f":"CT152/(1+'Common Inputs'!CT$14)^CT137","v":0},{"$f":"CU152/(1+'Common Inputs'!CU$14)^CU137","v":0},{"$f":"CV152/(1+'Common Inputs'!CV$14)^CV137","v":0},{"$f":"CW152/(1+'Common Inputs'!CW$14)^CW137","v":0},{"$f":"CX152/(1+'Common Inputs'!CX$14)^CX137","v":0},{"$f":"CY152/(1+'Common Inputs'!CY$14)^CY137","v":0},{"$f":"CZ152/(1+'Common Inputs'!CZ$14)^CZ137","v":0},{"$f":"DA152/(1+'Common Inputs'!DA$14)^DA137","v":0},{"$f":"DB152/(1+'Common Inputs'!DB$14)^DB137","v":0},{"$f":"DC152/(1+'Common Inputs'!DC$14)^DC137","v":0},{"$f":"DD152/(1+'Common Inputs'!DD$14)^DD137","v":0},{"$f":"DE152/(1+'Common Inputs'!DE$14)^DE137","v":0},{"$f":"DF152/(1+'Common Inputs'!DF$14)^DF137","v":0},{"$f":"DG152/(1+'Common Inputs'!DG$14)^DG137","v":0},{"$f":"DH152/(1+'Common Inputs'!DH$14)^DH137","v":0},{"$f":"DI152/(1+'Common Inputs'!DI$14)^DI137","v":0},{"$f":"DJ152/(1+'Common Inputs'!DJ$14)^DJ137","v":0},{"$f":"DK152/(1+'Common Inputs'!DK$14)^DK137","v":0},{"$f":"DL152/(1+'Common Inputs'!DL$14)^DL137","v":0},{"$f":"DM152/(1+'Common Inputs'!DM$14)^DM137","v":0},{"$f":"DN152/(1+'Common Inputs'!DN$14)^DN137","v":383.82290291097883},{"$f":"DO152/(1+'Common Inputs'!DO$14)^DO137","v":1074.7932063351059},{"$f":"DP152/(1+'Common Inputs'!DP$14)^DP137","v":1096.274003193972},{"$f":"DQ152/(1+'Common Inputs'!DQ$14)^DQ137","v":1116.7812087394439},{"$f":"DR152/(1+'Common Inputs'!DR$14)^DR137","v":1136.5154046299483},{"$f":"DS152/(1+'Common Inputs'!DS$14)^DS137","v":1155.4965450091311},{"$f":"DT152/(1+'Common Inputs'!DT$14)^DT137","v":1173.7430130753455},{"$f":"DU152/(1+'Common Inputs'!DU$14)^DU137","v":1191.2727373160169},{"$f":"DV152/(1+'Common Inputs'!DV$14)^DV137","v":1208.1032092509283},{"$f":"DW152/(1+'Common Inputs'!DW$14)^DW137","v":1224.2514941310208},{"$f":"DX152/(1+'Common Inputs'!DX$14)^DX137","v":1239.7342413354413},{"$f":"DY152/(1+'Common Inputs'!DY$14)^DY137","v":1254.5676945147666},{"$f":"DZ152/(1+'Common Inputs'!DZ$14)^DZ137","v":1227.5962305629218},{"$f":"EA152/(1+'Common Inputs'!EA$14)^EA137","v":1176.9217072669076},{"$f":"EB152/(1+'Common Inputs'!EB$14)^EB137","v":1193.1172557564776},{"$f":"EC152/(1+'Common Inputs'!EC$14)^EC137","v":1208.6517032222132},{"$f":"ED152/(1+'Common Inputs'!ED$14)^ED137","v":1223.5356902452438}]
[null,null,null,{"$f":"\"Adjustment for franking credits (\"&'Common Inputs'!J8&\")\"","v":"Adjustment for franking credits ($2015-16)"},null,null,null,null,null,{"$f":"J153/(1+'Common Inputs'!J$14)^J137","v":-36672.098322143138},{"$f":"K153/(1+'Common Inputs'!K$14)^K137","v":0},{"$f":"L153/(1+'Common Inputs'!L$14)^L137","v":0},{"$f":"M153/(1+'Common Inputs'!M$14)^M137","v":0},{"$f":"N153/(1+'Common Inputs'!N$14)^N137","v":0},{"$f":"O153/(1+'Common Inputs'!O$14)^O137","v":0},{"$f":"P153/(1+'Common Inputs'!P$14)^P137","v":0},{"$f":"Q153/(1+'Common Inputs'!Q$14)^Q137","v":0},{"$f":"R153/(1+'Common Inputs'!R$14)^R137","v":0},{"$f":"S153/(1+'Common Inputs'!S$14)^S137","v":0},{"$f":"T153/(1+'Common Inputs'!T$14)^T137","v":0},{"$f":"U153/(1+'Common Inputs'!U$14)^U137","v":0},{"$f":"V153/(1+'Common Inputs'!V$14)^V137","v":0},{"$f":"W153/(1+'Common Inputs'!W$14)^W137","v":0},{"$f":"X153/(1+'Common Inputs'!X$14)^X137","v":0},{"$f":"Y153/(1+'Common Inputs'!Y$14)^Y137","v":0},{"$f":"Z153/(1+'Common Inputs'!Z$14)^Z137","v":0},{"$f":"AA153/(1+'Common Inputs'!AA$14)^AA137","v":0},{"$f":"AB153/(1+'Common Inputs'!AB$14)^AB137","v":0},{"$f":"AC153/(1+'Common Inputs'!AC$14)^AC137","v":0},{"$f":"AD153/(1+'Common Inputs'!AD$14)^AD137","v":0},{"$f":"AE153/(1+'Common Inputs'!AE$14)^AE137","v":0},{"$f":"AF153/(1+'Common Inputs'!AF$14)^AF137","v":0},{"$f":"AG153/(1+'Common Inputs'!AG$14)^AG137","v":0},{"$f":"AH153/(1+'Common Inputs'!AH$14)^AH137","v":0},{"$f":"AI153/(1+'Common Inputs'!AI$14)^AI137","v":0},{"$f":"AJ153/(1+'Common Inputs'!AJ$14)^AJ137","v":0},{"$f":"AK153/(1+'Common Inputs'!AK$14)^AK137","v":0},{"$f":"AL153/(1+'Common Inputs'!AL$14)^AL137","v":0},{"$f":"AM153/(1+'Common Inputs'!AM$14)^AM137","v":0},{"$f":"AN153/(1+'Common Inputs'!AN$14)^AN137","v":0},{"$f":"AO153/(1+'Common Inputs'!AO$14)^AO137","v":0},{"$f":"AP153/(1+'Common Inputs'!AP$14)^AP137","v":0},{"$f":"AQ153/(1+'Common Inputs'!AQ$14)^AQ137","v":0},{"$f":"AR153/(1+'Common Inputs'!AR$14)^AR137","v":0},{"$f":"AS153/(1+'Common Inputs'!AS$14)^AS137","v":0},{"$f":"AT153/(1+'Common Inputs'!AT$14)^AT137","v":0},{"$f":"AU153/(1+'Common Inputs'!AU$14)^AU137","v":0},{"$f":"AV153/(1+'Common Inputs'!AV$14)^AV137","v":0},{"$f":"AW153/(1+'Common Inputs'!AW$14)^AW137","v":0},{"$f":"AX153/(1+'Common Inputs'!AX$14)^AX137","v":0},{"$f":"AY153/(1+'Common Inputs'!AY$14)^AY137","v":0},{"$f":"AZ153/(1+'Common Inputs'!AZ$14)^AZ137","v":0},{"$f":"BA153/(1+'Common Inputs'!BA$14)^BA137","v":0},{"$f":"BB153/(1+'Common Inputs'!BB$14)^BB137","v":0},{"$f":"BC153/(1+'Common Inputs'!BC$14)^BC137","v":0},{"$f":"BD153/(1+'Common Inputs'!BD$14)^BD137","v":0},{"$f":"BE153/(1+'Common Inputs'!BE$14)^BE137","v":0},{"$f":"BF153/(1+'Common Inputs'!BF$14)^BF137","v":0},{"$f":"BG153/(1+'Common Inputs'!BG$14)^BG137","v":0},{"$f":"BH153/(1+'Common Inputs'!BH$14)^BH137","v":0},{"$f":"BI153/(1+'Common Inputs'!BI$14)^BI137","v":0},{"$f":"BJ153/(1+'Common Inputs'!BJ$14)^BJ137","v":0},{"$f":"BK153/(1+'Common Inputs'!BK$14)^BK137","v":0},{"$f":"BL153/(1+'Common Inputs'!BL$14)^BL137","v":0},{"$f":"BM153/(1+'Common Inputs'!BM$14)^BM137","v":0},{"$f":"BN153/(1+'Common Inputs'!BN$14)^BN137","v":0},{"$f":"BO153/(1+'Common Inputs'!BO$14)^BO137","v":0},{"$f":"BP153/(1+'Common Inputs'!BP$14)^BP137","v":0},{"$f":"BQ153/(1+'Common Inputs'!BQ$14)^BQ137","v":0},{"$f":"BR153/(1+'Common Inputs'!BR$14)^BR137","v":0},{"$f":"BS153/(1+'Common Inputs'!BS$14)^BS137","v":0},{"$f":"BT153/(1+'Common Inputs'!BT$14)^BT137","v":0},{"$f":"BU153/(1+'Common Inputs'!BU$14)^BU137","v":0},{"$f":"BV153/(1+'Common Inputs'!BV$14)^BV137","v":0},{"$f":"BW153/(1+'Common Inputs'!BW$14)^BW137","v":0},{"$f":"BX153/(1+'Common Inputs'!BX$14)^BX137","v":0},{"$f":"BY153/(1+'Common Inputs'!BY$14)^BY137","v":0},{"$f":"BZ153/(1+'Common Inputs'!BZ$14)^BZ137","v":0},{"$f":"CA153/(1+'Common Inputs'!CA$14)^CA137","v":0},{"$f":"CB153/(1+'Common Inputs'!CB$14)^CB137","v":0},{"$f":"CC153/(1+'Common Inputs'!CC$14)^CC137","v":0},{"$f":"CD153/(1+'Common Inputs'!CD$14)^CD137","v":0},{"$f":"CE153/(1+'Common Inputs'!CE$14)^CE137","v":0},{"$f":"CF153/(1+'Common Inputs'!CF$14)^CF137","v":0},{"$f":"CG153/(1+'Common Inputs'!CG$14)^CG137","v":0},{"$f":"CH153/(1+'Common Inputs'!CH$14)^CH137","v":0},{"$f":"CI153/(1+'Common Inputs'!CI$14)^CI137","v":0},{"$f":"CJ153/(1+'Common Inputs'!CJ$14)^CJ137","v":0},{"$f":"CK153/(1+'Common Inputs'!CK$14)^CK137","v":0},{"$f":"CL153/(1+'Common Inputs'!CL$14)^CL137","v":0},{"$f":"CM153/(1+'Common Inputs'!CM$14)^CM137","v":0},{"$f":"CN153/(1+'Common Inputs'!CN$14)^CN137","v":0},{"$f":"CO153/(1+'Common Inputs'!CO$14)^CO137","v":0},{"$f":"CP153/(1+'Common Inputs'!CP$14)^CP137","v":0},{"$f":"CQ153/(1+'Common Inputs'!CQ$14)^CQ137","v":0},{"$f":"CR153/(1+'Common Inputs'!CR$14)^CR137","v":0},{"$f":"CS153/(1+'Common Inputs'!CS$14)^CS137","v":0},{"$f":"CT153/(1+'Common Inputs'!CT$14)^CT137","v":0},{"$f":"CU153/(1+'Common Inputs'!CU$14)^CU137","v":0},{"$f":"CV153/(1+'Common Inputs'!CV$14)^CV137","v":0},{"$f":"CW153/(1+'Common Inputs'!CW$14)^CW137","v":0},{"$f":"CX153/(1+'Common Inputs'!CX$14)^CX137","v":0},{"$f":"CY153/(1+'Common Inputs'!CY$14)^CY137","v":0},{"$f":"CZ153/(1+'Common Inputs'!CZ$14)^CZ137","v":0},{"$f":"DA153/(1+'Common Inputs'!DA$14)^DA137","v":0},{"$f":"DB153/(1+'Common Inputs'!DB$14)^DB137","v":0},{"$f":"DC153/(1+'Common Inputs'!DC$14)^DC137","v":0},{"$f":"DD153/(1+'Common Inputs'!DD$14)^DD137","v":0},{"$f":"DE153/(1+'Common Inputs'!DE$14)^DE137","v":0},{"$f":"DF153/(1+'Common Inputs'!DF$14)^DF137","v":0},{"$f":"DG153/(1+'Common Inputs'!DG$14)^DG137","v":0},{"$f":"DH153/(1+'Common Inputs'!DH$14)^DH137","v":0},{"$f":"DI153/(1+'Common Inputs'!DI$14)^DI137","v":0},{"$f":"DJ153/(1+'Common Inputs'!DJ$14)^DJ137","v":0},{"$f":"DK153/(1+'Common Inputs'!DK$14)^DK137","v":0},{"$f":"DL153/(1+'Common Inputs'!DL$14)^DL137","v":0},{"$f":"DM153/(1+'Common Inputs'!DM$14)^DM137","v":0},{"$f":"DN153/(1+'Common Inputs'!DN$14)^DN137","v":-95.955725727744706},{"$f":"DO153/(1+'Common Inputs'!DO$14)^DO137","v":-268.69830158377647},{"$f":"DP153/(1+'Common Inputs'!DP$14)^DP137","v":-274.06850079849301},{"$f":"DQ153/(1+'Common Inputs'!DQ$14)^DQ137","v":-279.19530218486096},{"$f":"DR153/(1+'Common Inputs'!DR$14)^DR137","v":-284.12885115748708},{"$f":"DS153/(1+'Common Inputs'!DS$14)^DS137","v":-288.87413625228277},{"$f":"DT153/(1+'Common Inputs'!DT$14)^DT137","v":-293.43575326883638},{"$f":"DU153/(1+'Common Inputs'!DU$14)^DU137","v":-297.81818432900423},{"$f":"DV153/(1+'Common Inputs'!DV$14)^DV137","v":-302.02580231273208},{"$f":"DW153/(1+'Common Inputs'!DW$14)^DW137","v":-306.06287353275519},{"$f":"DX153/(1+'Common Inputs'!DX$14)^DX137","v":-309.93356033386033},{"$f":"DY153/(1+'Common Inputs'!DY$14)^DY137","v":-313.64192362869164},{"$f":"DZ153/(1+'Common Inputs'!DZ$14)^DZ137","v":-306.89905764073046},{"$f":"EA153/(1+'Common Inputs'!EA$14)^EA137","v":-294.23042681672689},{"$f":"EB153/(1+'Common Inputs'!EB$14)^EB137","v":-298.27931393911939},{"$f":"EC153/(1+'Common Inputs'!EC$14)^EC137","v":-302.1629258055533},{"$f":"ED153/(1+'Common Inputs'!ED$14)^ED137","v":-305.88392256131095}]
[]
[]
[]
[null,null,null,{"$f":"\"Regulatory Depreciation (\"&'Common Inputs'!J9&\", \"&'Common Inputs'!J8&\")\"","v":"Regulatory Depreciation ($, $2015-16)"}]
[0,null,null,"Year",null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AP14","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,{"$f":"DB14","v":97},98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[]
[null,null,null,{"$f":"E9","v":"Pipes"}]
[null,null,null,"Calculation of depreciation (straight line)"]
[null,null,null,"Existing assets at start of period"]
[null,null,null,"% depreciation remaining",null,null,null,null,null,{"$f":"IF(J162<1/$G169,1,MAX(0,1/$G169-I162))","v":1},{"$f":"IF(K162<1/$G169,1,MAX(0,1/$G169-J162))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BW162<1/$G169,1,MAX(0,1/$G169-BV162))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation",null,null,{"$f":"IFERROR(1/J$23,1)","v":1},null,null,{"$f":"J62*$G$169*J167","v":0},{"$f":"J169*K167","v":0},{"$f":"K169*L167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW169*BX167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"New assets"]
[null,null,null,"Expected life (years)",null,null,{"$f":"$J$28","v":100}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB63","v":0},0,0,0,351642.03324635292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation for capex",null,null,"Depreciation rate"]
[null,null,null,1,null,null,{"$f":"IF(G172=0,0,1/G172)","v":0.01},null,null,{"$f":"IF($D176=J$14,J$174*$G176,0)","v":0},{"$f":"IFERROR(IF($D176=K$14,K$174*$G176,IF($D176>K$14,0,IF((K$14-$D176+1)>(1/$G176),0,J176))),0)","v":0},{"$f":"IFERROR(IF($D176=L$14,L$174*$G176,IF($D176>L$14,0,IF((L$14-$D176+1)>(1/$G176),0,K176))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D176=BX$14,BX$174*$G176,IF($D176>BX$14,0,IF((BX$14-$D176+1)>(1/$G176),0,BW176))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D176+1","v":2},null,null,{"$f":"G176","v":0.01},null,null,0,{"$f":"IFERROR(IF($D177=K$14,K$174*$G177,IF($D177>K$14,0,IF((K$14-$D177+1)>(1/$G177),0,J177))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D177=BW$14,BW$174*$G177,IF($D177>BW$14,0,IF((BW$14-$D177+1)>(1/$G177),0,BV177))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D177+1","v":3},null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D178=K$14,K$174*$G178,IF($D178>K$14,0,IF((K$14-$D178+1)>(1/$G178),0,J178))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D178=BW$14,BW$174*$G178,IF($D178>BW$14,0,IF((BW$14-$D178+1)>(1/$G178),0,BV178))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D179=K$14,K$174*$G179,IF($D179>K$14,0,IF((K$14-$D179+1)>(1/$G179),0,J179))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D179=BW$14,BW$174*$G179,IF($D179>BW$14,0,IF((BW$14-$D179+1)>(1/$G179),0,BV179))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D180=K$14,K$174*$G180,IF($D180>K$14,0,IF((K$14-$D180+1)>(1/$G180),0,J180))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D180=BW$14,BW$174*$G180,IF($D180>BW$14,0,IF((BW$14-$D180+1)>(1/$G180),0,BV180))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D181=K$14,K$174*$G181,IF($D181>K$14,0,IF((K$14-$D181+1)>(1/$G181),0,J181))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D181=BW$14,BW$174*$G181,IF($D181>BW$14,0,IF((BW$14-$D181+1)>(1/$G181),0,BV181))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D182=K$14,K$174*$G182,IF($D182>K$14,0,IF((K$14-$D182+1)>(1/$G182),0,J182))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D182=BW$14,BW$174*$G182,IF($D182>BW$14,0,IF((BW$14-$D182+1)>(1/$G182),0,BV182))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D183=K$14,K$174*$G183,IF($D183>K$14,0,IF((K$14-$D183+1)>(1/$G183),0,J183))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D183=BW$14,BW$174*$G183,IF($D183>BW$14,0,IF((BW$14-$D183+1)>(1/$G183),0,BV183))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D184=K$14,K$174*$G184,IF($D184>K$14,0,IF((K$14-$D184+1)>(1/$G184),0,J184))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D184=BW$14,BW$174*$G184,IF($D184>BW$14,0,IF((BW$14-$D184+1)>(1/$G184),0,BV184))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,10,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D185=K$14,K$174*$G185,IF($D185>K$14,0,IF((K$14-$D185+1)>(1/$G185),0,J185))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D185=BW$14,BW$174*$G185,IF($D185>BW$14,0,IF((BW$14-$D185+1)>(1/$G185),0,BV185))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D186=K$14,K$174*$G186,IF($D186>K$14,0,IF((K$14-$D186+1)>(1/$G186),0,J186))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D186=BW$14,BW$174*$G186,IF($D186>BW$14,0,IF((BW$14-$D186+1)>(1/$G186),0,BV186))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D187=K$14,K$174*$G187,IF($D187>K$14,0,IF((K$14-$D187+1)>(1/$G187),0,J187))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D187=BW$14,BW$174*$G187,IF($D187>BW$14,0,IF((BW$14-$D187+1)>(1/$G187),0,BV187))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D188=K$14,K$174*$G188,IF($D188>K$14,0,IF((K$14-$D188+1)>(1/$G188),0,J188))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D188=BW$14,BW$174*$G188,IF($D188>BW$14,0,IF((BW$14-$D188+1)>(1/$G188),0,BV188))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,14,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D189=K$14,K$174*$G189,IF($D189>K$14,0,IF((K$14-$D189+1)>(1/$G189),0,J189))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D189=BW$14,BW$174*$G189,IF($D189>BW$14,0,IF((BW$14-$D189+1)>(1/$G189),0,BV189))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D190=K$14,K$174*$G190,IF($D190>K$14,0,IF((K$14-$D190+1)>(1/$G190),0,J190))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D190=BW$14,BW$174*$G190,IF($D190>BW$14,0,IF((BW$14-$D190+1)>(1/$G190),0,BV190))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D191=K$14,K$174*$G191,IF($D191>K$14,0,IF((K$14-$D191+1)>(1/$G191),0,J191))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D191=BW$14,BW$174*$G191,IF($D191>BW$14,0,IF((BW$14-$D191+1)>(1/$G191),0,BV191))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,17,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D192=K$14,K$174*$G192,IF($D192>K$14,0,IF((K$14-$D192+1)>(1/$G192),0,J192))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D192=BW$14,BW$174*$G192,IF($D192>BW$14,0,IF((BW$14-$D192+1)>(1/$G192),0,BV192))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D193=K$14,K$174*$G193,IF($D193>K$14,0,IF((K$14-$D193+1)>(1/$G193),0,J193))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D193=BW$14,BW$174*$G193,IF($D193>BW$14,0,IF((BW$14-$D193+1)>(1/$G193),0,BV193))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D194=K$14,K$174*$G194,IF($D194>K$14,0,IF((K$14-$D194+1)>(1/$G194),0,J194))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D194=BW$14,BW$174*$G194,IF($D194>BW$14,0,IF((BW$14-$D194+1)>(1/$G194),0,BV194))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D195=K$14,K$174*$G195,IF($D195>K$14,0,IF((K$14-$D195+1)>(1/$G195),0,J195))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D195=BW$14,BW$174*$G195,IF($D195>BW$14,0,IF((BW$14-$D195+1)>(1/$G195),0,BV195))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D196=K$14,K$174*$G196,IF($D196>K$14,0,IF((K$14-$D196+1)>(1/$G196),0,J196))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D196=BW$14,BW$174*$G196,IF($D196>BW$14,0,IF((BW$14-$D196+1)>(1/$G196),0,BV196))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D197=K$14,K$174*$G197,IF($D197>K$14,0,IF((K$14-$D197+1)>(1/$G197),0,J197))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D197=BW$14,BW$174*$G197,IF($D197>BW$14,0,IF((BW$14-$D197+1)>(1/$G197),0,BV197))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D198=K$14,K$174*$G198,IF($D198>K$14,0,IF((K$14-$D198+1)>(1/$G198),0,J198))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D198=BW$14,BW$174*$G198,IF($D198>BW$14,0,IF((BW$14-$D198+1)>(1/$G198),0,BV198))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D199=K$14,K$174*$G199,IF($D199>K$14,0,IF((K$14-$D199+1)>(1/$G199),0,J199))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D199=BW$14,BW$174*$G199,IF($D199>BW$14,0,IF((BW$14-$D199+1)>(1/$G199),0,BV199))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,25,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D200=K$14,K$174*$G200,IF($D200>K$14,0,IF((K$14-$D200+1)>(1/$G200),0,J200))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D200=BW$14,BW$174*$G200,IF($D200>BW$14,0,IF((BW$14-$D200+1)>(1/$G200),0,BV200))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,26,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D201=K$14,K$174*$G201,IF($D201>K$14,0,IF((K$14-$D201+1)>(1/$G201),0,J201))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D201=BW$14,BW$174*$G201,IF($D201>BW$14,0,IF((BW$14-$D201+1)>(1/$G201),0,BV201))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,27,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D202=K$14,K$174*$G202,IF($D202>K$14,0,IF((K$14-$D202+1)>(1/$G202),0,J202))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D202=BW$14,BW$174*$G202,IF($D202>BW$14,0,IF((BW$14-$D202+1)>(1/$G202),0,BV202))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,28,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D203=K$14,K$174*$G203,IF($D203>K$14,0,IF((K$14-$D203+1)>(1/$G203),0,J203))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D203=BW$14,BW$174*$G203,IF($D203>BW$14,0,IF((BW$14-$D203+1)>(1/$G203),0,BV203))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,29,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D204=K$14,K$174*$G204,IF($D204>K$14,0,IF((K$14-$D204+1)>(1/$G204),0,J204))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D204=BW$14,BW$174*$G204,IF($D204>BW$14,0,IF((BW$14-$D204+1)>(1/$G204),0,BV204))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,30,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D205=K$14,K$174*$G205,IF($D205>K$14,0,IF((K$14-$D205+1)>(1/$G205),0,J205))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D205=BW$14,BW$174*$G205,IF($D205>BW$14,0,IF((BW$14-$D205+1)>(1/$G205),0,BV205))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,31,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D206=K$14,K$174*$G206,IF($D206>K$14,0,IF((K$14-$D206+1)>(1/$G206),0,J206))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D206=BW$14,BW$174*$G206,IF($D206>BW$14,0,IF((BW$14-$D206+1)>(1/$G206),0,BV206))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,32,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D207=K$14,K$174*$G207,IF($D207>K$14,0,IF((K$14-$D207+1)>(1/$G207),0,J207))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D207=BW$14,BW$174*$G207,IF($D207>BW$14,0,IF((BW$14-$D207+1)>(1/$G207),0,BV207))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,null,null,0.01,null,null,{"$f":"IF($D208=J$14,J$174*$G208,0)","v":0},{"$f":"IFERROR(IF($D208=K$14,K$174*$G208,IF($D208>K$14,0,IF((K$14-$D208+1)>(1/$G208),0,J208))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D208=BW$14,BW$174*$G208,IF($D208>BW$14,0,IF((BW$14-$D208+1)>(1/$G208),0,BV208))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D209=K$14,K$174*$G209,IF($D209>K$14,0,IF((K$14-$D209+1)>(1/$G209),0,J209))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D209=BW$14,BW$174*$G209,IF($D209>BW$14,0,IF((BW$14-$D209+1)>(1/$G209),0,BV209))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,35,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D210=K$14,K$174*$G210,IF($D210>K$14,0,IF((K$14-$D210+1)>(1/$G210),0,J210))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D210=BW$14,BW$174*$G210,IF($D210>BW$14,0,IF((BW$14-$D210+1)>(1/$G210),0,BV210))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,36,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D211=K$14,K$174*$G211,IF($D211>K$14,0,IF((K$14-$D211+1)>(1/$G211),0,J211))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D211=BW$14,BW$174*$G211,IF($D211>BW$14,0,IF((BW$14-$D211+1)>(1/$G211),0,BV211))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,37,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D212=K$14,K$174*$G212,IF($D212>K$14,0,IF((K$14-$D212+1)>(1/$G212),0,J212))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D212=BW$14,BW$174*$G212,IF($D212>BW$14,0,IF((BW$14-$D212+1)>(1/$G212),0,BV212))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,38,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D213=K$14,K$174*$G213,IF($D213>K$14,0,IF((K$14-$D213+1)>(1/$G213),0,J213))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D213=BW$14,BW$174*$G213,IF($D213>BW$14,0,IF((BW$14-$D213+1)>(1/$G213),0,BV213))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,39,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D214=K$14,K$174*$G214,IF($D214>K$14,0,IF((K$14-$D214+1)>(1/$G214),0,J214))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D214=BW$14,BW$174*$G214,IF($D214>BW$14,0,IF((BW$14-$D214+1)>(1/$G214),0,BV214))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,40,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D215=K$14,K$174*$G215,IF($D215>K$14,0,IF((K$14-$D215+1)>(1/$G215),0,J215))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D215=BW$14,BW$174*$G215,IF($D215>BW$14,0,IF((BW$14-$D215+1)>(1/$G215),0,BV215))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,41,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D216=K$14,K$174*$G216,IF($D216>K$14,0,IF((K$14-$D216+1)>(1/$G216),0,J216))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D216=BW$14,BW$174*$G216,IF($D216>BW$14,0,IF((BW$14-$D216+1)>(1/$G216),0,BV216))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,42,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D217=K$14,K$174*$G217,IF($D217>K$14,0,IF((K$14-$D217+1)>(1/$G217),0,J217))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D217=BW$14,BW$174*$G217,IF($D217>BW$14,0,IF((BW$14-$D217+1)>(1/$G217),0,BV217))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,43,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D218=K$14,K$174*$G218,IF($D218>K$14,0,IF((K$14-$D218+1)>(1/$G218),0,J218))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D218=BW$14,BW$174*$G218,IF($D218>BW$14,0,IF((BW$14-$D218+1)>(1/$G218),0,BV218))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,44,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D219=K$14,K$174*$G219,IF($D219>K$14,0,IF((K$14-$D219+1)>(1/$G219),0,J219))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D219=BW$14,BW$174*$G219,IF($D219>BW$14,0,IF((BW$14-$D219+1)>(1/$G219),0,BV219))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,45,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D220=K$14,K$174*$G220,IF($D220>K$14,0,IF((K$14-$D220+1)>(1/$G220),0,J220))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D220=BW$14,BW$174*$G220,IF($D220>BW$14,0,IF((BW$14-$D220+1)>(1/$G220),0,BV220))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D221=K$14,K$174*$G221,IF($D221>K$14,0,IF((K$14-$D221+1)>(1/$G221),0,J221))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D221=BW$14,BW$174*$G221,IF($D221>BW$14,0,IF((BW$14-$D221+1)>(1/$G221),0,BV221))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,47,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D222=K$14,K$174*$G222,IF($D222>K$14,0,IF((K$14-$D222+1)>(1/$G222),0,J222))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D222=BW$14,BW$174*$G222,IF($D222>BW$14,0,IF((BW$14-$D222+1)>(1/$G222),0,BV222))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,48,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D223=K$14,K$174*$G223,IF($D223>K$14,0,IF((K$14-$D223+1)>(1/$G223),0,J223))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D223=BW$14,BW$174*$G223,IF($D223>BW$14,0,IF((BW$14-$D223+1)>(1/$G223),0,BV223))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,49,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D224=K$14,K$174*$G224,IF($D224>K$14,0,IF((K$14-$D224+1)>(1/$G224),0,J224))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D224=BW$14,BW$174*$G224,IF($D224>BW$14,0,IF((BW$14-$D224+1)>(1/$G224),0,BV224))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D225=K$14,K$174*$G225,IF($D225>K$14,0,IF((K$14-$D225+1)>(1/$G225),0,J225))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D225=BW$14,BW$174*$G225,IF($D225>BW$14,0,IF((BW$14-$D225+1)>(1/$G225),0,BV225))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,51,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D226=K$14,K$174*$G226,IF($D226>K$14,0,IF((K$14-$D226+1)>(1/$G226),0,J226))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D226=BW$14,BW$174*$G226,IF($D226>BW$14,0,IF((BW$14-$D226+1)>(1/$G226),0,BV226))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,52,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D227=K$14,K$174*$G227,IF($D227>K$14,0,IF((K$14-$D227+1)>(1/$G227),0,J227))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D227=BW$14,BW$174*$G227,IF($D227>BW$14,0,IF((BW$14-$D227+1)>(1/$G227),0,BV227))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,53,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D228=K$14,K$174*$G228,IF($D228>K$14,0,IF((K$14-$D228+1)>(1/$G228),0,J228))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D228=BW$14,BW$174*$G228,IF($D228>BW$14,0,IF((BW$14-$D228+1)>(1/$G228),0,BV228))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,54,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D229=K$14,K$174*$G229,IF($D229>K$14,0,IF((K$14-$D229+1)>(1/$G229),0,J229))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D229=BW$14,BW$174*$G229,IF($D229>BW$14,0,IF((BW$14-$D229+1)>(1/$G229),0,BV229))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,55,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D230=K$14,K$174*$G230,IF($D230>K$14,0,IF((K$14-$D230+1)>(1/$G230),0,J230))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D230=BW$14,BW$174*$G230,IF($D230>BW$14,0,IF((BW$14-$D230+1)>(1/$G230),0,BV230))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,56,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D231=K$14,K$174*$G231,IF($D231>K$14,0,IF((K$14-$D231+1)>(1/$G231),0,J231))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D231=BW$14,BW$174*$G231,IF($D231>BW$14,0,IF((BW$14-$D231+1)>(1/$G231),0,BV231))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,57,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D232=K$14,K$174*$G232,IF($D232>K$14,0,IF((K$14-$D232+1)>(1/$G232),0,J232))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D232=BW$14,BW$174*$G232,IF($D232>BW$14,0,IF((BW$14-$D232+1)>(1/$G232),0,BV232))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,58,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D233=K$14,K$174*$G233,IF($D233>K$14,0,IF((K$14-$D233+1)>(1/$G233),0,J233))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D233=BW$14,BW$174*$G233,IF($D233>BW$14,0,IF((BW$14-$D233+1)>(1/$G233),0,BV233))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,59,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D234=K$14,K$174*$G234,IF($D234>K$14,0,IF((K$14-$D234+1)>(1/$G234),0,J234))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D234=BW$14,BW$174*$G234,IF($D234>BW$14,0,IF((BW$14-$D234+1)>(1/$G234),0,BV234))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,60,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D235=K$14,K$174*$G235,IF($D235>K$14,0,IF((K$14-$D235+1)>(1/$G235),0,J235))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D235=BW$14,BW$174*$G235,IF($D235>BW$14,0,IF((BW$14-$D235+1)>(1/$G235),0,BV235))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,61,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D236=K$14,K$174*$G236,IF($D236>K$14,0,IF((K$14-$D236+1)>(1/$G236),0,J236))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D236=BW$14,BW$174*$G236,IF($D236>BW$14,0,IF((BW$14-$D236+1)>(1/$G236),0,BV236))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,62,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D237=K$14,K$174*$G237,IF($D237>K$14,0,IF((K$14-$D237+1)>(1/$G237),0,J237))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D237=BW$14,BW$174*$G237,IF($D237>BW$14,0,IF((BW$14-$D237+1)>(1/$G237),0,BV237))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,63,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D238=K$14,K$174*$G238,IF($D238>K$14,0,IF((K$14-$D238+1)>(1/$G238),0,J238))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D238=BW$14,BW$174*$G238,IF($D238>BW$14,0,IF((BW$14-$D238+1)>(1/$G238),0,BV238))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,64,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D239=K$14,K$174*$G239,IF($D239>K$14,0,IF((K$14-$D239+1)>(1/$G239),0,J239))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D239=BW$14,BW$174*$G239,IF($D239>BW$14,0,IF((BW$14-$D239+1)>(1/$G239),0,BV239))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,65,null,null,0.01,null,null,{"$f":"IF($D240=J$14,J$174*$G240,0)","v":0},{"$f":"IFERROR(IF($D240=K$14,K$174*$G240,IF($D240>K$14,0,IF((K$14-$D240+1)>(1/$G240),0,J240))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D240=BW$14,BW$174*$G240,IF($D240>BW$14,0,IF((BW$14-$D240+1)>(1/$G240),0,BV240))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,66,null,null,{"$f":"G240","v":0.01},null,null,0,{"$f":"IFERROR(IF($D241=K$14,K$174*$G241,IF($D241>K$14,0,IF((K$14-$D241+1)>(1/$G241),0,J241))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D241=BW$14,BW$174*$G241,IF($D241>BW$14,0,IF((BW$14-$D241+1)>(1/$G241),0,BV241))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D241+1","v":67},null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D242=K$14,K$174*$G242,IF($D242>K$14,0,IF((K$14-$D242+1)>(1/$G242),0,J242))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D242=BW$14,BW$174*$G242,IF($D242>BW$14,0,IF((BW$14-$D242+1)>(1/$G242),0,BV242))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,68,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D243=K$14,K$174*$G243,IF($D243>K$14,0,IF((K$14-$D243+1)>(1/$G243),0,J243))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D243=BW$14,BW$174*$G243,IF($D243>BW$14,0,IF((BW$14-$D243+1)>(1/$G243),0,BV243))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,69,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D244=K$14,K$174*$G244,IF($D244>K$14,0,IF((K$14-$D244+1)>(1/$G244),0,J244))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D244=BW$14,BW$174*$G244,IF($D244>BW$14,0,IF((BW$14-$D244+1)>(1/$G244),0,BV244))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,70,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D245=K$14,K$174*$G245,IF($D245>K$14,0,IF((K$14-$D245+1)>(1/$G245),0,J245))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D245=BW$14,BW$174*$G245,IF($D245>BW$14,0,IF((BW$14-$D245+1)>(1/$G245),0,BV245))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,71,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D246=K$14,K$174*$G246,IF($D246>K$14,0,IF((K$14-$D246+1)>(1/$G246),0,J246))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D246=BW$14,BW$174*$G246,IF($D246>BW$14,0,IF((BW$14-$D246+1)>(1/$G246),0,BV246))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,72,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D247=K$14,K$174*$G247,IF($D247>K$14,0,IF((K$14-$D247+1)>(1/$G247),0,J247))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D247=BW$14,BW$174*$G247,IF($D247>BW$14,0,IF((BW$14-$D247+1)>(1/$G247),0,BV247))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,73,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D248=K$14,K$174*$G248,IF($D248>K$14,0,IF((K$14-$D248+1)>(1/$G248),0,J248))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D248=BW$14,BW$174*$G248,IF($D248>BW$14,0,IF((BW$14-$D248+1)>(1/$G248),0,BV248))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,74,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D249=K$14,K$174*$G249,IF($D249>K$14,0,IF((K$14-$D249+1)>(1/$G249),0,J249))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D249=BW$14,BW$174*$G249,IF($D249>BW$14,0,IF((BW$14-$D249+1)>(1/$G249),0,BV249))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,75,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D250=K$14,K$174*$G250,IF($D250>K$14,0,IF((K$14-$D250+1)>(1/$G250),0,J250))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D250=BW$14,BW$174*$G250,IF($D250>BW$14,0,IF((BW$14-$D250+1)>(1/$G250),0,BV250))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,77,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D252=K$14,K$174*$G252,IF($D252>K$14,0,IF((K$14-$D252+1)>(1/$G252),0,J252))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D252=BW$14,BW$174*$G252,IF($D252>BW$14,0,IF((BW$14-$D252+1)>(1/$G252),0,BV252))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,79,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D254=K$14,K$174*$G254,IF($D254>K$14,0,IF((K$14-$D254+1)>(1/$G254),0,J254))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D254=BW$14,BW$174*$G254,IF($D254>BW$14,0,IF((BW$14-$D254+1)>(1/$G254),0,BV254))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,82,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D257=K$14,K$174*$G257,IF($D257>K$14,0,IF((K$14-$D257+1)>(1/$G257),0,J257))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D257=BW$14,BW$174*$G257,IF($D257>BW$14,0,IF((BW$14-$D257+1)>(1/$G257),0,BV257))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,86,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D261=K$14,K$174*$G261,IF($D261>K$14,0,IF((K$14-$D261+1)>(1/$G261),0,J261))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D261=BW$14,BW$174*$G261,IF($D261>BW$14,0,IF((BW$14-$D261+1)>(1/$G261),0,BV261))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,88,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D263=K$14,K$174*$G263,IF($D263>K$14,0,IF((K$14-$D263+1)>(1/$G263),0,J263))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D263=BW$14,BW$174*$G263,IF($D263>BW$14,0,IF((BW$14-$D263+1)>(1/$G263),0,BV263))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,91,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D266=K$14,K$174*$G266,IF($D266>K$14,0,IF((K$14-$D266+1)>(1/$G266),0,J266))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D266=BW$14,BW$174*$G266,IF($D266>BW$14,0,IF((BW$14-$D266+1)>(1/$G266),0,BV266))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,92,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D267=K$14,K$174*$G267,IF($D267>K$14,0,IF((K$14-$D267+1)>(1/$G267),0,J267))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D267=BW$14,BW$174*$G267,IF($D267>BW$14,0,IF((BW$14-$D267+1)>(1/$G267),0,BV267))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,95,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D270=K$14,K$174*$G270,IF($D270>K$14,0,IF((K$14-$D270+1)>(1/$G270),0,J270))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D270=BW$14,BW$174*$G270,IF($D270>BW$14,0,IF((BW$14-$D270+1)>(1/$G270),0,BV270))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,99,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D274=K$14,K$174*$G274,IF($D274>K$14,0,IF((K$14-$D274+1)>(1/$G274),0,J274))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D274=BW$14,BW$174*$G274,IF($D274>BW$14,0,IF((BW$14-$D274+1)>(1/$G274),0,BV274))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,101,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D276=K$14,K$174*$G276,IF($D276>K$14,0,IF((K$14-$D276+1)>(1/$G276),0,J276))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D276=BW$14,BW$174*$G276,IF($D276>BW$14,0,IF((BW$14-$D276+1)>(1/$G276),0,BV276))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291,3516.4203324635291]
[null,null,null,104,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D279=K$14,K$174*$G279,IF($D279>K$14,0,IF((K$14-$D279+1)>(1/$G279),0,J279))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D279=BW$14,BW$174*$G279,IF($D279>BW$14,0,IF((BW$14-$D279+1)>(1/$G279),0,BV279))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,108,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D283=K$14,K$174*$G283,IF($D283>K$14,0,IF((K$14-$D283+1)>(1/$G283),0,J283))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D283=BW$14,BW$174*$G283,IF($D283>BW$14,0,IF((BW$14-$D283+1)>(1/$G283),0,BV283))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,110,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D285=K$14,K$174*$G285,IF($D285>K$14,0,IF((K$14-$D285+1)>(1/$G285),0,J285))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D285=BW$14,BW$174*$G285,IF($D285>BW$14,0,IF((BW$14-$D285+1)>(1/$G285),0,BV285))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,113,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D288=K$14,K$174*$G288,IF($D288>K$14,0,IF((K$14-$D288+1)>(1/$G288),0,J288))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D288=BW$14,BW$174*$G288,IF($D288>BW$14,0,IF((BW$14-$D288+1)>(1/$G288),0,BV288))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,114,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D289=K$14,K$174*$G289,IF($D289>K$14,0,IF((K$14-$D289+1)>(1/$G289),0,J289))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D289=BW$14,BW$174*$G289,IF($D289>BW$14,0,IF((BW$14-$D289+1)>(1/$G289),0,BV289))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,117,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D292=K$14,K$174*$G292,IF($D292>K$14,0,IF((K$14-$D292+1)>(1/$G292),0,J292))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D292=BW$14,BW$174*$G292,IF($D292>BW$14,0,IF((BW$14-$D292+1)>(1/$G292),0,BV292))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,121,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D296=K$14,K$174*$G296,IF($D296>K$14,0,IF((K$14-$D296+1)>(1/$G296),0,J296))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D296=BW$14,BW$174*$G296,IF($D296>BW$14,0,IF((BW$14-$D296+1)>(1/$G296),0,BV296))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,123,null,null,0.01,null,null,0,{"$f":"IFERROR(IF($D298=K$14,K$174*$G298,IF($D298>K$14,0,IF((K$14-$D298+1)>(1/$G298),0,J298))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D298=BW$14,BW$174*$G298,IF($D298>BW$14,0,IF((BW$14-$D298+1)>(1/$G298),0,BV298))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,null,null,"Year",null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AP14","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,{"$f":"DB14","v":97},98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[null,null,null,"Calculation of depreciation (straight line)"]
[null,null,null,"Existing assets at start of period"]
[]
[null,null,null,"New assets"]
[null,null,null,"Depreciation for capex",null,null,"Depreciation rate"]
[null,null,null,{"$f":"D319+1","v":2},null,null,{"$f":"G319","v":2.5000000000000001E-2},null,null,0,{"$f":"IFERROR(IF($D320=K$14,K$317*$G320,IF($D320>K$14,0,IF((K$14-$D320+1)>(1/$G320),0,J320))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D320=BW$14,BW$317*$G320,IF($D320>BW$14,0,IF((BW$14-$D320+1)>(1/$G320),0,BV320))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D323=K$14,K$317*$G323,IF($D323>K$14,0,IF((K$14-$D323+1)>(1/$G323),0,J323))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D323=BW$14,BW$317*$G323,IF($D323>BW$14,0,IF((BW$14-$D323+1)>(1/$G323),0,BV323))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,9,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D327=K$14,K$317*$G327,IF($D327>K$14,0,IF((K$14-$D327+1)>(1/$G327),0,J327))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D327=BW$14,BW$317*$G327,IF($D327>BW$14,0,IF((BW$14-$D327+1)>(1/$G327),0,BV327))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D330=K$14,K$317*$G330,IF($D330>K$14,0,IF((K$14-$D330+1)>(1/$G330),0,J330))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D330=BW$14,BW$317*$G330,IF($D330>BW$14,0,IF((BW$14-$D330+1)>(1/$G330),0,BV330))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D331=K$14,K$317*$G331,IF($D331>K$14,0,IF((K$14-$D331+1)>(1/$G331),0,J331))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D331=BW$14,BW$317*$G331,IF($D331>BW$14,0,IF((BW$14-$D331+1)>(1/$G331),0,BV331))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D333=K$14,K$317*$G333,IF($D333>K$14,0,IF((K$14-$D333+1)>(1/$G333),0,J333))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D333=BW$14,BW$317*$G333,IF($D333>BW$14,0,IF((BW$14-$D333+1)>(1/$G333),0,BV333))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D336=K$14,K$317*$G336,IF($D336>K$14,0,IF((K$14-$D336+1)>(1/$G336),0,J336))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D336=BW$14,BW$317*$G336,IF($D336>BW$14,0,IF((BW$14-$D336+1)>(1/$G336),0,BV336))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D340=K$14,K$317*$G340,IF($D340>K$14,0,IF((K$14-$D340+1)>(1/$G340),0,J340))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D340=BW$14,BW$317*$G340,IF($D340>BW$14,0,IF((BW$14-$D340+1)>(1/$G340),0,BV340))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D342=K$14,K$317*$G342,IF($D342>K$14,0,IF((K$14-$D342+1)>(1/$G342),0,J342))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D342=BW$14,BW$317*$G342,IF($D342>BW$14,0,IF((BW$14-$D342+1)>(1/$G342),0,BV342))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,27,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D345=K$14,K$317*$G345,IF($D345>K$14,0,IF((K$14-$D345+1)>(1/$G345),0,J345))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D345=BW$14,BW$317*$G345,IF($D345>BW$14,0,IF((BW$14-$D345+1)>(1/$G345),0,BV345))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,31,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D349=K$14,K$317*$G349,IF($D349>K$14,0,IF((K$14-$D349+1)>(1/$G349),0,J349))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D349=BW$14,BW$317*$G349,IF($D349>BW$14,0,IF((BW$14-$D349+1)>(1/$G349),0,BV349))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D352=K$14,K$317*$G352,IF($D352>K$14,0,IF((K$14-$D352+1)>(1/$G352),0,J352))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D352=BW$14,BW$317*$G352,IF($D352>BW$14,0,IF((BW$14-$D352+1)>(1/$G352),0,BV352))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,35,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D353=K$14,K$317*$G353,IF($D353>K$14,0,IF((K$14-$D353+1)>(1/$G353),0,J353))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D353=BW$14,BW$317*$G353,IF($D353>BW$14,0,IF((BW$14-$D353+1)>(1/$G353),0,BV353))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,39,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D357=K$14,K$317*$G357,IF($D357>K$14,0,IF((K$14-$D357+1)>(1/$G357),0,J357))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D357=BW$14,BW$317*$G357,IF($D357>BW$14,0,IF((BW$14-$D357+1)>(1/$G357),0,BV357))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,40,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D358=K$14,K$317*$G358,IF($D358>K$14,0,IF((K$14-$D358+1)>(1/$G358),0,J358))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D358=BW$14,BW$317*$G358,IF($D358>BW$14,0,IF((BW$14-$D358+1)>(1/$G358),0,BV358))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,44,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D362=K$14,K$317*$G362,IF($D362>K$14,0,IF((K$14-$D362+1)>(1/$G362),0,J362))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D362=BW$14,BW$317*$G362,IF($D362>BW$14,0,IF((BW$14-$D362+1)>(1/$G362),0,BV362))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,47,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D365=K$14,K$317*$G365,IF($D365>K$14,0,IF((K$14-$D365+1)>(1/$G365),0,J365))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D365=BW$14,BW$317*$G365,IF($D365>BW$14,0,IF((BW$14-$D365+1)>(1/$G365),0,BV365))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D368=K$14,K$317*$G368,IF($D368>K$14,0,IF((K$14-$D368+1)>(1/$G368),0,J368))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D368=BW$14,BW$317*$G368,IF($D368>BW$14,0,IF((BW$14-$D368+1)>(1/$G368),0,BV368))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,53,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D371=K$14,K$317*$G371,IF($D371>K$14,0,IF((K$14-$D371+1)>(1/$G371),0,J371))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D371=BW$14,BW$317*$G371,IF($D371>BW$14,0,IF((BW$14-$D371+1)>(1/$G371),0,BV371))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,56,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D374=K$14,K$317*$G374,IF($D374>K$14,0,IF((K$14-$D374+1)>(1/$G374),0,J374))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D374=BW$14,BW$317*$G374,IF($D374>BW$14,0,IF((BW$14-$D374+1)>(1/$G374),0,BV374))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,57,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D375=K$14,K$317*$G375,IF($D375>K$14,0,IF((K$14-$D375+1)>(1/$G375),0,J375))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D375=BW$14,BW$317*$G375,IF($D375>BW$14,0,IF((BW$14-$D375+1)>(1/$G375),0,BV375))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,61,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D379=K$14,K$317*$G379,IF($D379>K$14,0,IF((K$14-$D379+1)>(1/$G379),0,J379))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D379=BW$14,BW$317*$G379,IF($D379>BW$14,0,IF((BW$14-$D379+1)>(1/$G379),0,BV379))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,62,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D380=K$14,K$317*$G380,IF($D380>K$14,0,IF((K$14-$D380+1)>(1/$G380),0,J380))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D380=BW$14,BW$317*$G380,IF($D380>BW$14,0,IF((BW$14-$D380+1)>(1/$G380),0,BV380))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,66,null,null,{"$f":"G383","v":2.5000000000000001E-2},null,null,0,{"$f":"IFERROR(IF($D384=K$14,K$317*$G384,IF($D384>K$14,0,IF((K$14-$D384+1)>(1/$G384),0,J384))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D384=BW$14,BW$317*$G384,IF($D384>BW$14,0,IF((BW$14-$D384+1)>(1/$G384),0,BV384))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,69,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D387=K$14,K$317*$G387,IF($D387>K$14,0,IF((K$14-$D387+1)>(1/$G387),0,J387))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D387=BW$14,BW$317*$G387,IF($D387>BW$14,0,IF((BW$14-$D387+1)>(1/$G387),0,BV387))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,72,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D390=K$14,K$317*$G390,IF($D390>K$14,0,IF((K$14-$D390+1)>(1/$G390),0,J390))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D390=BW$14,BW$317*$G390,IF($D390>BW$14,0,IF((BW$14-$D390+1)>(1/$G390),0,BV390))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,75,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D393=K$14,K$317*$G393,IF($D393>K$14,0,IF((K$14-$D393+1)>(1/$G393),0,J393))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D393=BW$14,BW$317*$G393,IF($D393>BW$14,0,IF((BW$14-$D393+1)>(1/$G393),0,BV393))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,78,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D396=K$14,K$317*$G396,IF($D396>K$14,0,IF((K$14-$D396+1)>(1/$G396),0,J396))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D396=BW$14,BW$317*$G396,IF($D396>BW$14,0,IF((BW$14-$D396+1)>(1/$G396),0,BV396))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,79,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D397=K$14,K$317*$G397,IF($D397>K$14,0,IF((K$14-$D397+1)>(1/$G397),0,J397))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D397=BW$14,BW$317*$G397,IF($D397>BW$14,0,IF((BW$14-$D397+1)>(1/$G397),0,BV397))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,82,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D400=K$14,K$317*$G400,IF($D400>K$14,0,IF((K$14-$D400+1)>(1/$G400),0,J400))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D400=BW$14,BW$317*$G400,IF($D400>BW$14,0,IF((BW$14-$D400+1)>(1/$G400),0,BV400))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,85,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D403=K$14,K$317*$G403,IF($D403>K$14,0,IF((K$14-$D403+1)>(1/$G403),0,J403))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D403=BW$14,BW$317*$G403,IF($D403>BW$14,0,IF((BW$14-$D403+1)>(1/$G403),0,BV403))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,88,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D406=K$14,K$317*$G406,IF($D406>K$14,0,IF((K$14-$D406+1)>(1/$G406),0,J406))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D406=BW$14,BW$317*$G406,IF($D406>BW$14,0,IF((BW$14-$D406+1)>(1/$G406),0,BV406))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,91,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D409=K$14,K$317*$G409,IF($D409>K$14,0,IF((K$14-$D409+1)>(1/$G409),0,J409))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D409=BW$14,BW$317*$G409,IF($D409>BW$14,0,IF((BW$14-$D409+1)>(1/$G409),0,BV409))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,95,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D413=K$14,K$317*$G413,IF($D413>K$14,0,IF((K$14-$D413+1)>(1/$G413),0,J413))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D413=BW$14,BW$317*$G413,IF($D413>BW$14,0,IF((BW$14-$D413+1)>(1/$G413),0,BV413))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,96,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D414=K$14,K$317*$G414,IF($D414>K$14,0,IF((K$14-$D414+1)>(1/$G414),0,J414))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D414=BW$14,BW$317*$G414,IF($D414>BW$14,0,IF((BW$14-$D414+1)>(1/$G414),0,BV414))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,100,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D418=K$14,K$317*$G418,IF($D418>K$14,0,IF((K$14-$D418+1)>(1/$G418),0,J418))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D418=BW$14,BW$317*$G418,IF($D418>BW$14,0,IF((BW$14-$D418+1)>(1/$G418),0,BV418))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,101,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D419=K$14,K$317*$G419,IF($D419>K$14,0,IF((K$14-$D419+1)>(1/$G419),0,J419))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D419=BW$14,BW$317*$G419,IF($D419>BW$14,0,IF((BW$14-$D419+1)>(1/$G419),0,BV419))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,104,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D422=K$14,K$317*$G422,IF($D422>K$14,0,IF((K$14-$D422+1)>(1/$G422),0,J422))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D422=BW$14,BW$317*$G422,IF($D422>BW$14,0,IF((BW$14-$D422+1)>(1/$G422),0,BV422))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,107,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D425=K$14,K$317*$G425,IF($D425>K$14,0,IF((K$14-$D425+1)>(1/$G425),0,J425))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D425=BW$14,BW$317*$G425,IF($D425>BW$14,0,IF((BW$14-$D425+1)>(1/$G425),0,BV425))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,110,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D428=K$14,K$317*$G428,IF($D428>K$14,0,IF((K$14-$D428+1)>(1/$G428),0,J428))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D428=BW$14,BW$317*$G428,IF($D428>BW$14,0,IF((BW$14-$D428+1)>(1/$G428),0,BV428))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,113,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D431=K$14,K$317*$G431,IF($D431>K$14,0,IF((K$14-$D431+1)>(1/$G431),0,J431))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D431=BW$14,BW$317*$G431,IF($D431>BW$14,0,IF((BW$14-$D431+1)>(1/$G431),0,BV431))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,117,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D435=K$14,K$317*$G435,IF($D435>K$14,0,IF((K$14-$D435+1)>(1/$G435),0,J435))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D435=BW$14,BW$317*$G435,IF($D435>BW$14,0,IF((BW$14-$D435+1)>(1/$G435),0,BV435))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,118,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D436=K$14,K$317*$G436,IF($D436>K$14,0,IF((K$14-$D436+1)>(1/$G436),0,J436))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D436=BW$14,BW$317*$G436,IF($D436>BW$14,0,IF((BW$14-$D436+1)>(1/$G436),0,BV436))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,122,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D440=K$14,K$317*$G440,IF($D440>K$14,0,IF((K$14-$D440+1)>(1/$G440),0,J440))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D440=BW$14,BW$317*$G440,IF($D440>BW$14,0,IF((BW$14-$D440+1)>(1/$G440),0,BV440))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,123,null,null,2.5000000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D441=K$14,K$317*$G441,IF($D441>K$14,0,IF((K$14-$D441+1)>(1/$G441),0,J441))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D441=BW$14,BW$317*$G441,IF($D441>BW$14,0,IF((BW$14-$D441+1)>(1/$G441),0,BV441))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"\"AFOC Depreciation (\"&'Common Inputs'!J9&\", $Nominal)\"","v":"AFOC Depreciation ($, $Nominal)"}]
[null,null,null,"New assets"]
[]
[null,null,null,{"$f":"D456+1","v":2},null,null,{"$f":"G456","v":1.2500000000000001E-2},null,null,{"$f":"IF($D457=J$14,J$454*$G457,0)","v":0},{"$f":"IFERROR(IF($D457=K$14,K$454*$G457,IF($D457>K$14,0,IF((K$14-$D457+1)>(1/$G457),0,J457))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D457=BW$14,BW$454*$G457,IF($D457>BW$14,0,IF((BW$14-$D457+1)>(1/$G457),0,BV457))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,5,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D460=K$14,K$454*$G460,IF($D460>K$14,0,IF((K$14-$D460+1)>(1/$G460),0,J460))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D460=BW$14,BW$454*$G460,IF($D460>BW$14,0,IF((BW$14-$D460+1)>(1/$G460),0,BV460))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D462=K$14,K$454*$G462,IF($D462>K$14,0,IF((K$14-$D462+1)>(1/$G462),0,J462))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D462=BW$14,BW$454*$G462,IF($D462>BW$14,0,IF((BW$14-$D462+1)>(1/$G462),0,BV462))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D463=K$14,K$454*$G463,IF($D463>K$14,0,IF((K$14-$D463+1)>(1/$G463),0,J463))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D463=BW$14,BW$454*$G463,IF($D463>BW$14,0,IF((BW$14-$D463+1)>(1/$G463),0,BV463))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D466=K$14,K$454*$G466,IF($D466>K$14,0,IF((K$14-$D466+1)>(1/$G466),0,J466))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D466=BW$14,BW$454*$G466,IF($D466>BW$14,0,IF((BW$14-$D466+1)>(1/$G466),0,BV466))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D470=K$14,K$454*$G470,IF($D470>K$14,0,IF((K$14-$D470+1)>(1/$G470),0,J470))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D470=BW$14,BW$454*$G470,IF($D470>BW$14,0,IF((BW$14-$D470+1)>(1/$G470),0,BV470))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D473=K$14,K$454*$G473,IF($D473>K$14,0,IF((K$14-$D473+1)>(1/$G473),0,J473))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D473=BW$14,BW$454*$G473,IF($D473>BW$14,0,IF((BW$14-$D473+1)>(1/$G473),0,BV473))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D475=K$14,K$454*$G475,IF($D475>K$14,0,IF((K$14-$D475+1)>(1/$G475),0,J475))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D475=BW$14,BW$454*$G475,IF($D475>BW$14,0,IF((BW$14-$D475+1)>(1/$G475),0,BV475))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D479=K$14,K$454*$G479,IF($D479>K$14,0,IF((K$14-$D479+1)>(1/$G479),0,J479))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D479=BW$14,BW$454*$G479,IF($D479>BW$14,0,IF((BW$14-$D479+1)>(1/$G479),0,BV479))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,27,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D482=K$14,K$454*$G482,IF($D482>K$14,0,IF((K$14-$D482+1)>(1/$G482),0,J482))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D482=BW$14,BW$454*$G482,IF($D482>BW$14,0,IF((BW$14-$D482+1)>(1/$G482),0,BV482))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,29,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D484=K$14,K$454*$G484,IF($D484>K$14,0,IF((K$14-$D484+1)>(1/$G484),0,J484))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D484=BW$14,BW$454*$G484,IF($D484>BW$14,0,IF((BW$14-$D484+1)>(1/$G484),0,BV484))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,30,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D485=K$14,K$454*$G485,IF($D485>K$14,0,IF((K$14-$D485+1)>(1/$G485),0,J485))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D485=BW$14,BW$454*$G485,IF($D485>BW$14,0,IF((BW$14-$D485+1)>(1/$G485),0,BV485))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D488=K$14,K$454*$G488,IF($D488>K$14,0,IF((K$14-$D488+1)>(1/$G488),0,J488))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D488=BW$14,BW$454*$G488,IF($D488>BW$14,0,IF((BW$14-$D488+1)>(1/$G488),0,BV488))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,37,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D492=K$14,K$454*$G492,IF($D492>K$14,0,IF((K$14-$D492+1)>(1/$G492),0,J492))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D492=BW$14,BW$454*$G492,IF($D492>BW$14,0,IF((BW$14-$D492+1)>(1/$G492),0,BV492))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,40,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D495=K$14,K$454*$G495,IF($D495>K$14,0,IF((K$14-$D495+1)>(1/$G495),0,J495))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D495=BW$14,BW$454*$G495,IF($D495>BW$14,0,IF((BW$14-$D495+1)>(1/$G495),0,BV495))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,42,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D497=K$14,K$454*$G497,IF($D497>K$14,0,IF((K$14-$D497+1)>(1/$G497),0,J497))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D497=BW$14,BW$454*$G497,IF($D497>BW$14,0,IF((BW$14-$D497+1)>(1/$G497),0,BV497))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D501=K$14,K$454*$G501,IF($D501>K$14,0,IF((K$14-$D501+1)>(1/$G501),0,J501))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D501=BW$14,BW$454*$G501,IF($D501>BW$14,0,IF((BW$14-$D501+1)>(1/$G501),0,BV501))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,49,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D504=K$14,K$454*$G504,IF($D504>K$14,0,IF((K$14-$D504+1)>(1/$G504),0,J504))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D504=BW$14,BW$454*$G504,IF($D504>BW$14,0,IF((BW$14-$D504+1)>(1/$G504),0,BV504))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D505=K$14,K$454*$G505,IF($D505>K$14,0,IF((K$14-$D505+1)>(1/$G505),0,J505))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D505=BW$14,BW$454*$G505,IF($D505>BW$14,0,IF((BW$14-$D505+1)>(1/$G505),0,BV505))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,53,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D508=K$14,K$454*$G508,IF($D508>K$14,0,IF((K$14-$D508+1)>(1/$G508),0,J508))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D508=BW$14,BW$454*$G508,IF($D508>BW$14,0,IF((BW$14-$D508+1)>(1/$G508),0,BV508))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,55,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D510=K$14,K$454*$G510,IF($D510>K$14,0,IF((K$14-$D510+1)>(1/$G510),0,J510))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D510=BW$14,BW$454*$G510,IF($D510>BW$14,0,IF((BW$14-$D510+1)>(1/$G510),0,BV510))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,59,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D514=K$14,K$454*$G514,IF($D514>K$14,0,IF((K$14-$D514+1)>(1/$G514),0,J514))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D514=BW$14,BW$454*$G514,IF($D514>BW$14,0,IF((BW$14-$D514+1)>(1/$G514),0,BV514))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,62,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D517=K$14,K$454*$G517,IF($D517>K$14,0,IF((K$14-$D517+1)>(1/$G517),0,J517))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D517=BW$14,BW$454*$G517,IF($D517>BW$14,0,IF((BW$14-$D517+1)>(1/$G517),0,BV517))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,64,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D519=K$14,K$454*$G519,IF($D519>K$14,0,IF((K$14-$D519+1)>(1/$G519),0,J519))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D519=BW$14,BW$454*$G519,IF($D519>BW$14,0,IF((BW$14-$D519+1)>(1/$G519),0,BV519))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,68,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D523=K$14,K$454*$G523,IF($D523>K$14,0,IF((K$14-$D523+1)>(1/$G523),0,J523))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D523=BW$14,BW$454*$G523,IF($D523>BW$14,0,IF((BW$14-$D523+1)>(1/$G523),0,BV523))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,71,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D526=K$14,K$454*$G526,IF($D526>K$14,0,IF((K$14-$D526+1)>(1/$G526),0,J526))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D526=BW$14,BW$454*$G526,IF($D526>BW$14,0,IF((BW$14-$D526+1)>(1/$G526),0,BV526))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,72,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D527=K$14,K$454*$G527,IF($D527>K$14,0,IF((K$14-$D527+1)>(1/$G527),0,J527))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D527=BW$14,BW$454*$G527,IF($D527>BW$14,0,IF((BW$14-$D527+1)>(1/$G527),0,BV527))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,75,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D530=K$14,K$454*$G530,IF($D530>K$14,0,IF((K$14-$D530+1)>(1/$G530),0,J530))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D530=BW$14,BW$454*$G530,IF($D530>BW$14,0,IF((BW$14-$D530+1)>(1/$G530),0,BV530))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,77,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D532=K$14,K$454*$G532,IF($D532>K$14,0,IF((K$14-$D532+1)>(1/$G532),0,J532))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D532=BW$14,BW$454*$G532,IF($D532>BW$14,0,IF((BW$14-$D532+1)>(1/$G532),0,BV532))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,81,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D536=K$14,K$454*$G536,IF($D536>K$14,0,IF((K$14-$D536+1)>(1/$G536),0,J536))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D536=BW$14,BW$454*$G536,IF($D536>BW$14,0,IF((BW$14-$D536+1)>(1/$G536),0,BV536))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,84,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D539=K$14,K$454*$G539,IF($D539>K$14,0,IF((K$14-$D539+1)>(1/$G539),0,J539))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D539=BW$14,BW$454*$G539,IF($D539>BW$14,0,IF((BW$14-$D539+1)>(1/$G539),0,BV539))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,86,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D541=K$14,K$454*$G541,IF($D541>K$14,0,IF((K$14-$D541+1)>(1/$G541),0,J541))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D541=BW$14,BW$454*$G541,IF($D541>BW$14,0,IF((BW$14-$D541+1)>(1/$G541),0,BV541))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,90,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D545=K$14,K$454*$G545,IF($D545>K$14,0,IF((K$14-$D545+1)>(1/$G545),0,J545))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D545=BW$14,BW$454*$G545,IF($D545>BW$14,0,IF((BW$14-$D545+1)>(1/$G545),0,BV545))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,93,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D548=K$14,K$454*$G548,IF($D548>K$14,0,IF((K$14-$D548+1)>(1/$G548),0,J548))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D548=BW$14,BW$454*$G548,IF($D548>BW$14,0,IF((BW$14-$D548+1)>(1/$G548),0,BV548))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,94,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D549=K$14,K$454*$G549,IF($D549>K$14,0,IF((K$14-$D549+1)>(1/$G549),0,J549))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D549=BW$14,BW$454*$G549,IF($D549>BW$14,0,IF((BW$14-$D549+1)>(1/$G549),0,BV549))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,97,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D552=K$14,K$454*$G552,IF($D552>K$14,0,IF((K$14-$D552+1)>(1/$G552),0,J552))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D552=BW$14,BW$454*$G552,IF($D552>BW$14,0,IF((BW$14-$D552+1)>(1/$G552),0,BV552))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,101,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D556=K$14,K$454*$G556,IF($D556>K$14,0,IF((K$14-$D556+1)>(1/$G556),0,J556))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D556=BW$14,BW$454*$G556,IF($D556>BW$14,0,IF((BW$14-$D556+1)>(1/$G556),0,BV556))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,103,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D558=K$14,K$454*$G558,IF($D558>K$14,0,IF((K$14-$D558+1)>(1/$G558),0,J558))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D558=BW$14,BW$454*$G558,IF($D558>BW$14,0,IF((BW$14-$D558+1)>(1/$G558),0,BV558))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,106,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D561=K$14,K$454*$G561,IF($D561>K$14,0,IF((K$14-$D561+1)>(1/$G561),0,J561))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D561=BW$14,BW$454*$G561,IF($D561>BW$14,0,IF((BW$14-$D561+1)>(1/$G561),0,BV561))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,110,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D565=K$14,K$454*$G565,IF($D565>K$14,0,IF((K$14-$D565+1)>(1/$G565),0,J565))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D565=BW$14,BW$454*$G565,IF($D565>BW$14,0,IF((BW$14-$D565+1)>(1/$G565),0,BV565))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,112,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D567=K$14,K$454*$G567,IF($D567>K$14,0,IF((K$14-$D567+1)>(1/$G567),0,J567))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D567=BW$14,BW$454*$G567,IF($D567>BW$14,0,IF((BW$14-$D567+1)>(1/$G567),0,BV567))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,115,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D570=K$14,K$454*$G570,IF($D570>K$14,0,IF((K$14-$D570+1)>(1/$G570),0,J570))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D570=BW$14,BW$454*$G570,IF($D570>BW$14,0,IF((BW$14-$D570+1)>(1/$G570),0,BV570))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,116,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D571=K$14,K$454*$G571,IF($D571>K$14,0,IF((K$14-$D571+1)>(1/$G571),0,J571))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D571=BW$14,BW$454*$G571,IF($D571>BW$14,0,IF((BW$14-$D571+1)>(1/$G571),0,BV571))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,119,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D574=K$14,K$454*$G574,IF($D574>K$14,0,IF((K$14-$D574+1)>(1/$G574),0,J574))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D574=BW$14,BW$454*$G574,IF($D574>BW$14,0,IF((BW$14-$D574+1)>(1/$G574),0,BV574))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,123,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D578=K$14,K$454*$G578,IF($D578>K$14,0,IF((K$14-$D578+1)>(1/$G578),0,J578))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D578=BW$14,BW$454*$G578,IF($D578>BW$14,0,IF((BW$14-$D578+1)>(1/$G578),0,BV578))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,125,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D580=K$14,K$454*$G580,IF($D580>K$14,0,IF((K$14-$D580+1)>(1/$G580),0,J580))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D580=BW$14,BW$454*$G580,IF($D580>BW$14,0,IF((BW$14-$D580+1)>(1/$G580),0,BV580))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,"Year",null,null,null,null,null,{"$f":"J14","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AP14","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BV14","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,{"$f":"DB14","v":97},98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125]
[]
[null,null,null,"Depreciation for capex",null,null,"Depreciation rate"]
[null,null,null,{"$f":"D591+1","v":3},null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D592=K$14,K$588*$G592,IF($D592>K$14,0,IF((K$14-$D592+1)>(1/$G592),0,J592))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D592=BW$14,BW$588*$G592,IF($D592>BW$14,0,IF((BW$14-$D592+1)>(1/$G592),0,BV592))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,4,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D593=K$14,K$588*$G593,IF($D593>K$14,0,IF((K$14-$D593+1)>(1/$G593),0,J593))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D593=BW$14,BW$588*$G593,IF($D593>BW$14,0,IF((BW$14-$D593+1)>(1/$G593),0,BV593))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D596=K$14,K$588*$G596,IF($D596>K$14,0,IF((K$14-$D596+1)>(1/$G596),0,J596))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D596=BW$14,BW$588*$G596,IF($D596>BW$14,0,IF((BW$14-$D596+1)>(1/$G596),0,BV596))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D600=K$14,K$588*$G600,IF($D600>K$14,0,IF((K$14-$D600+1)>(1/$G600),0,J600))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D600=BW$14,BW$588*$G600,IF($D600>BW$14,0,IF((BW$14-$D600+1)>(1/$G600),0,BV600))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,13,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D602=K$14,K$588*$G602,IF($D602>K$14,0,IF((K$14-$D602+1)>(1/$G602),0,J602))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D602=BW$14,BW$588*$G602,IF($D602>BW$14,0,IF((BW$14-$D602+1)>(1/$G602),0,BV602))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,16,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D605=K$14,K$588*$G605,IF($D605>K$14,0,IF((K$14-$D605+1)>(1/$G605),0,J605))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D605=BW$14,BW$588*$G605,IF($D605>BW$14,0,IF((BW$14-$D605+1)>(1/$G605),0,BV605))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,20,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D609=K$14,K$588*$G609,IF($D609>K$14,0,IF((K$14-$D609+1)>(1/$G609),0,J609))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D609=BW$14,BW$588*$G609,IF($D609>BW$14,0,IF((BW$14-$D609+1)>(1/$G609),0,BV609))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,23,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D612=K$14,K$588*$G612,IF($D612>K$14,0,IF((K$14-$D612+1)>(1/$G612),0,J612))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D612=BW$14,BW$588*$G612,IF($D612>BW$14,0,IF((BW$14-$D612+1)>(1/$G612),0,BV612))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D613=K$14,K$588*$G613,IF($D613>K$14,0,IF((K$14-$D613+1)>(1/$G613),0,J613))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D613=BW$14,BW$588*$G613,IF($D613>BW$14,0,IF((BW$14-$D613+1)>(1/$G613),0,BV613))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,26,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D615=K$14,K$588*$G615,IF($D615>K$14,0,IF((K$14-$D615+1)>(1/$G615),0,J615))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D615=BW$14,BW$588*$G615,IF($D615>BW$14,0,IF((BW$14-$D615+1)>(1/$G615),0,BV615))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,29,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D618=K$14,K$588*$G618,IF($D618>K$14,0,IF((K$14-$D618+1)>(1/$G618),0,J618))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D618=BW$14,BW$588*$G618,IF($D618>BW$14,0,IF((BW$14-$D618+1)>(1/$G618),0,BV618))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D622=K$14,K$588*$G622,IF($D622>K$14,0,IF((K$14-$D622+1)>(1/$G622),0,J622))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D622=BW$14,BW$588*$G622,IF($D622>BW$14,0,IF((BW$14-$D622+1)>(1/$G622),0,BV622))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,35,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D624=K$14,K$588*$G624,IF($D624>K$14,0,IF((K$14-$D624+1)>(1/$G624),0,J624))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D624=BW$14,BW$588*$G624,IF($D624>BW$14,0,IF((BW$14-$D624+1)>(1/$G624),0,BV624))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,38,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D627=K$14,K$588*$G627,IF($D627>K$14,0,IF((K$14-$D627+1)>(1/$G627),0,J627))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D627=BW$14,BW$588*$G627,IF($D627>BW$14,0,IF((BW$14-$D627+1)>(1/$G627),0,BV627))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,42,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D631=K$14,K$588*$G631,IF($D631>K$14,0,IF((K$14-$D631+1)>(1/$G631),0,J631))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D631=BW$14,BW$588*$G631,IF($D631>BW$14,0,IF((BW$14-$D631+1)>(1/$G631),0,BV631))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,45,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D634=K$14,K$588*$G634,IF($D634>K$14,0,IF((K$14-$D634+1)>(1/$G634),0,J634))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D634=BW$14,BW$588*$G634,IF($D634>BW$14,0,IF((BW$14-$D634+1)>(1/$G634),0,BV634))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D635=K$14,K$588*$G635,IF($D635>K$14,0,IF((K$14-$D635+1)>(1/$G635),0,J635))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D635=BW$14,BW$588*$G635,IF($D635>BW$14,0,IF((BW$14-$D635+1)>(1/$G635),0,BV635))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,48,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D637=K$14,K$588*$G637,IF($D637>K$14,0,IF((K$14-$D637+1)>(1/$G637),0,J637))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D637=BW$14,BW$588*$G637,IF($D637>BW$14,0,IF((BW$14-$D637+1)>(1/$G637),0,BV637))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,51,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D640=K$14,K$588*$G640,IF($D640>K$14,0,IF((K$14-$D640+1)>(1/$G640),0,J640))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D640=BW$14,BW$588*$G640,IF($D640>BW$14,0,IF((BW$14-$D640+1)>(1/$G640),0,BV640))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,55,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D644=K$14,K$588*$G644,IF($D644>K$14,0,IF((K$14-$D644+1)>(1/$G644),0,J644))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D644=BW$14,BW$588*$G644,IF($D644>BW$14,0,IF((BW$14-$D644+1)>(1/$G644),0,BV644))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,58,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D647=K$14,K$588*$G647,IF($D647>K$14,0,IF((K$14-$D647+1)>(1/$G647),0,J647))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D647=BW$14,BW$588*$G647,IF($D647>BW$14,0,IF((BW$14-$D647+1)>(1/$G647),0,BV647))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,61,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D650=K$14,K$588*$G650,IF($D650>K$14,0,IF((K$14-$D650+1)>(1/$G650),0,J650))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D650=BW$14,BW$588*$G650,IF($D650>BW$14,0,IF((BW$14-$D650+1)>(1/$G650),0,BV650))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,64,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D653=K$14,K$588*$G653,IF($D653>K$14,0,IF((K$14-$D653+1)>(1/$G653),0,J653))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D653=BW$14,BW$588*$G653,IF($D653>BW$14,0,IF((BW$14-$D653+1)>(1/$G653),0,BV653))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D655+1","v":67},null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D656=K$14,K$588*$G656,IF($D656>K$14,0,IF((K$14-$D656+1)>(1/$G656),0,J656))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D656=BW$14,BW$588*$G656,IF($D656>BW$14,0,IF((BW$14-$D656+1)>(1/$G656),0,BV656))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,68,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D657=K$14,K$588*$G657,IF($D657>K$14,0,IF((K$14-$D657+1)>(1/$G657),0,J657))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D657=BW$14,BW$588*$G657,IF($D657>BW$14,0,IF((BW$14-$D657+1)>(1/$G657),0,BV657))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,72,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D661=K$14,K$588*$G661,IF($D661>K$14,0,IF((K$14-$D661+1)>(1/$G661),0,J661))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D661=BW$14,BW$588*$G661,IF($D661>BW$14,0,IF((BW$14-$D661+1)>(1/$G661),0,BV661))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,73,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D662=K$14,K$588*$G662,IF($D662>K$14,0,IF((K$14-$D662+1)>(1/$G662),0,J662))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D662=BW$14,BW$588*$G662,IF($D662>BW$14,0,IF((BW$14-$D662+1)>(1/$G662),0,BV662))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,77,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D666=K$14,K$588*$G666,IF($D666>K$14,0,IF((K$14-$D666+1)>(1/$G666),0,J666))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D666=BW$14,BW$588*$G666,IF($D666>BW$14,0,IF((BW$14-$D666+1)>(1/$G666),0,BV666))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,80,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D669=K$14,K$588*$G669,IF($D669>K$14,0,IF((K$14-$D669+1)>(1/$G669),0,J669))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D669=BW$14,BW$588*$G669,IF($D669>BW$14,0,IF((BW$14-$D669+1)>(1/$G669),0,BV669))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,83,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D672=K$14,K$588*$G672,IF($D672>K$14,0,IF((K$14-$D672+1)>(1/$G672),0,J672))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D672=BW$14,BW$588*$G672,IF($D672>BW$14,0,IF((BW$14-$D672+1)>(1/$G672),0,BV672))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,86,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D675=K$14,K$588*$G675,IF($D675>K$14,0,IF((K$14-$D675+1)>(1/$G675),0,J675))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D675=BW$14,BW$588*$G675,IF($D675>BW$14,0,IF((BW$14-$D675+1)>(1/$G675),0,BV675))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,89,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D678=K$14,K$588*$G678,IF($D678>K$14,0,IF((K$14-$D678+1)>(1/$G678),0,J678))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D678=BW$14,BW$588*$G678,IF($D678>BW$14,0,IF((BW$14-$D678+1)>(1/$G678),0,BV678))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,90,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D679=K$14,K$588*$G679,IF($D679>K$14,0,IF((K$14-$D679+1)>(1/$G679),0,J679))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D679=BW$14,BW$588*$G679,IF($D679>BW$14,0,IF((BW$14-$D679+1)>(1/$G679),0,BV679))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,94,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D683=K$14,K$588*$G683,IF($D683>K$14,0,IF((K$14-$D683+1)>(1/$G683),0,J683))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D683=BW$14,BW$588*$G683,IF($D683>BW$14,0,IF((BW$14-$D683+1)>(1/$G683),0,BV683))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,95,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D684=K$14,K$588*$G684,IF($D684>K$14,0,IF((K$14-$D684+1)>(1/$G684),0,J684))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D684=BW$14,BW$588*$G684,IF($D684>BW$14,0,IF((BW$14-$D684+1)>(1/$G684),0,BV684))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,99,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D688=K$14,K$588*$G688,IF($D688>K$14,0,IF((K$14-$D688+1)>(1/$G688),0,J688))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D688=BW$14,BW$588*$G688,IF($D688>BW$14,0,IF((BW$14-$D688+1)>(1/$G688),0,BV688))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,102,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D691=K$14,K$588*$G691,IF($D691>K$14,0,IF((K$14-$D691+1)>(1/$G691),0,J691))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D691=BW$14,BW$588*$G691,IF($D691>BW$14,0,IF((BW$14-$D691+1)>(1/$G691),0,BV691))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,106,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D695=K$14,K$588*$G695,IF($D695>K$14,0,IF((K$14-$D695+1)>(1/$G695),0,J695))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D695=BW$14,BW$588*$G695,IF($D695>BW$14,0,IF((BW$14-$D695+1)>(1/$G695),0,BV695))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,107,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D696=K$14,K$588*$G696,IF($D696>K$14,0,IF((K$14-$D696+1)>(1/$G696),0,J696))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D696=BW$14,BW$588*$G696,IF($D696>BW$14,0,IF((BW$14-$D696+1)>(1/$G696),0,BV696))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,111,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D700=K$14,K$588*$G700,IF($D700>K$14,0,IF((K$14-$D700+1)>(1/$G700),0,J700))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D700=BW$14,BW$588*$G700,IF($D700>BW$14,0,IF((BW$14-$D700+1)>(1/$G700),0,BV700))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,112,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D701=K$14,K$588*$G701,IF($D701>K$14,0,IF((K$14-$D701+1)>(1/$G701),0,J701))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D701=BW$14,BW$588*$G701,IF($D701>BW$14,0,IF((BW$14-$D701+1)>(1/$G701),0,BV701))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,115,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D704=K$14,K$588*$G704,IF($D704>K$14,0,IF((K$14-$D704+1)>(1/$G704),0,J704))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D704=BW$14,BW$588*$G704,IF($D704>BW$14,0,IF((BW$14-$D704+1)>(1/$G704),0,BV704))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,118,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D707=K$14,K$588*$G707,IF($D707>K$14,0,IF((K$14-$D707+1)>(1/$G707),0,J707))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D707=BW$14,BW$588*$G707,IF($D707>BW$14,0,IF((BW$14-$D707+1)>(1/$G707),0,BV707))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,121,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D710=K$14,K$588*$G710,IF($D710>K$14,0,IF((K$14-$D710+1)>(1/$G710),0,J710))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D710=BW$14,BW$588*$G710,IF($D710>BW$14,0,IF((BW$14-$D710+1)>(1/$G710),0,BV710))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,124,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D713=K$14,K$588*$G713,IF($D713>K$14,0,IF((K$14-$D713+1)>(1/$G713),0,J713))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D713=BW$14,BW$588*$G713,IF($D713>BW$14,0,IF((BW$14-$D713+1)>(1/$G713),0,BV713))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,{"$f":"E9","v":"Pipes"}]
[null,null,null,"Calculation of depreciation (straight line)"]
[]
[null,null,null,"New assets"]
[null,null,null,null,null,null,null,null,null,{"$f":"J15","v":0},{"$f":"K15*(1+'Common Inputs'!K$14)^J720","v":0},{"$f":"L15*(1+'Common Inputs'!L$14)^K720","v":0},{"$f":"M15*(1+'Common Inputs'!M$14)^L720","v":0},{"$f":"N15*(1+'Common Inputs'!N$14)^M720","v":0},{"$f":"O15*(1+'Common Inputs'!O$14)^N720","v":0},{"$f":"P15*(1+'Common Inputs'!P$14)^O720","v":0},{"$f":"Q15*(1+'Common Inputs'!Q$14)^P720","v":0},{"$f":"R15*(1+'Common Inputs'!R$14)^Q720","v":0},{"$f":"S15*(1+'Common Inputs'!S$14)^R720","v":0},{"$f":"T15*(1+'Common Inputs'!T$14)^S720","v":0},{"$f":"U15*(1+'Common Inputs'!U$14)^T720","v":0},{"$f":"V15*(1+'Common Inputs'!V$14)^U720","v":0},{"$f":"W15*(1+'Common Inputs'!W$14)^V720","v":0},{"$f":"X15*(1+'Common Inputs'!X$14)^W720","v":0},{"$f":"Y15*(1+'Common Inputs'!Y$14)^X720","v":0},{"$f":"Z15*(1+'Common Inputs'!Z$14)^Y720","v":0},{"$f":"AA15*(1+'Common Inputs'!AA$14)^Z720","v":0},{"$f":"AB15*(1+'Common Inputs'!AB$14)^AA720","v":0},{"$f":"AC15*(1+'Common Inputs'!AC$14)^AB720","v":0},{"$f":"AD15*(1+'Common Inputs'!AD$14)^AC720","v":0},{"$f":"AE15*(1+'Common Inputs'!AE$14)^AD720","v":0},{"$f":"AF15*(1+'Common Inputs'!AF$14)^AE720","v":0},{"$f":"AG15*(1+'Common Inputs'!AG$14)^AF720","v":0},{"$f":"AH15*(1+'Common Inputs'!AH$14)^AG720","v":0},{"$f":"AI15*(1+'Common Inputs'!AI$14)^AH720","v":0},{"$f":"AJ15*(1+'Common Inputs'!AJ$14)^AI720","v":0},{"$f":"AK15*(1+'Common Inputs'!AK$14)^AJ720","v":0},{"$f":"AL15*(1+'Common Inputs'!AL$14)^AK720","v":0},{"$f":"AM15*(1+'Common Inputs'!AM$14)^AL720","v":0},{"$f":"AN15*(1+'Common Inputs'!AN$14)^AM720","v":0},{"$f":"AO15*(1+'Common Inputs'!AO$14)^AN720","v":0},{"$f":"AP15*(1+'Common Inputs'!AP$14)^AO720","v":0},{"$f":"AQ15*(1+'Common Inputs'!AQ$14)^AP720","v":0},{"$f":"AR15*(1+'Common Inputs'!AR$14)^AQ720","v":0},{"$f":"AS15*(1+'Common Inputs'!AS$14)^AR720","v":0},{"$f":"AT15*(1+'Common Inputs'!AT$14)^AS720","v":0},{"$f":"AU15*(1+'Common Inputs'!AU$14)^AT720","v":0},{"$f":"AV15*(1+'Common Inputs'!AV$14)^AU720","v":0},{"$f":"AW15*(1+'Common Inputs'!AW$14)^AV720","v":0},{"$f":"AX15*(1+'Common Inputs'!AX$14)^AW720","v":0},{"$f":"AY15*(1+'Common Inputs'!AY$14)^AX720","v":0},{"$f":"AZ15*(1+'Common Inputs'!AZ$14)^AY720","v":0},{"$f":"BA15*(1+'Common Inputs'!BA$14)^AZ720","v":0},{"$f":"BB15*(1+'Common Inputs'!BB$14)^BA720","v":0},{"$f":"BC15*(1+'Common Inputs'!BC$14)^BB720","v":0},{"$f":"BD15*(1+'Common Inputs'!BD$14)^BC720","v":0},{"$f":"BE15*(1+'Common Inputs'!BE$14)^BD720","v":0},{"$f":"BF15*(1+'Common Inputs'!BF$14)^BE720","v":0},{"$f":"BG15*(1+'Common Inputs'!BG$14)^BF720","v":0},{"$f":"BH15*(1+'Common Inputs'!BH$14)^BG720","v":0},{"$f":"BI15*(1+'Common Inputs'!BI$14)^BH720","v":0},{"$f":"BJ15*(1+'Common Inputs'!BJ$14)^BI720","v":0},{"$f":"BK15*(1+'Common Inputs'!BK$14)^BJ720","v":0},{"$f":"BL15*(1+'Common Inputs'!BL$14)^BK720","v":0},{"$f":"BM15*(1+'Common Inputs'!BM$14)^BL720","v":0},{"$f":"BN15*(1+'Common Inputs'!BN$14)^BM720","v":0},{"$f":"BO15*(1+'Common Inputs'!BO$14)^BN720","v":0},{"$f":"BP15*(1+'Common Inputs'!BP$14)^BO720","v":0},{"$f":"BQ15*(1+'Common Inputs'!BQ$14)^BP720","v":0},{"$f":"BR15*(1+'Common Inputs'!BR$14)^BQ720","v":0},{"$f":"BS15*(1+'Common Inputs'!BS$14)^BR720","v":0},{"$f":"BT15*(1+'Common Inputs'!BT$14)^BS720","v":0},{"$f":"BU15*(1+'Common Inputs'!BU$14)^BT720","v":0},{"$f":"BV15*(1+'Common Inputs'!BV$14)^BU720","v":0},{"$f":"BW15*(1+'Common Inputs'!BW$14)^BV720","v":0},{"$f":"BX15*(1+'Common Inputs'!BX$14)^BW720","v":0},{"$f":"BY15*(1+'Common Inputs'!BY$14)^BX720","v":0},{"$f":"BZ15*(1+'Common Inputs'!BZ$14)^BY720","v":0},{"$f":"CA15*(1+'Common Inputs'!CA$14)^BZ720","v":0},{"$f":"CB15*(1+'Common Inputs'!CB$14)^CA720","v":0},{"$f":"CC15*(1+'Common Inputs'!CC$14)^CB720","v":0},{"$f":"CD15*(1+'Common Inputs'!CD$14)^CC720","v":0},{"$f":"CE15*(1+'Common Inputs'!CE$14)^CD720","v":0},{"$f":"CF15*(1+'Common Inputs'!CF$14)^CE720","v":0},{"$f":"CG15*(1+'Common Inputs'!CG$14)^CF720","v":0},{"$f":"CH15*(1+'Common Inputs'!CH$14)^CG720","v":0},{"$f":"CI15*(1+'Common Inputs'!CI$14)^CH720","v":0},{"$f":"CJ15*(1+'Common Inputs'!CJ$14)^CI720","v":0},{"$f":"CK15*(1+'Common Inputs'!CK$14)^CJ720","v":0},{"$f":"CL15*(1+'Common Inputs'!CL$14)^CK720","v":0},{"$f":"CM15*(1+'Common Inputs'!CM$14)^CL720","v":0},{"$f":"CN15*(1+'Common Inputs'!CN$14)^CM720","v":0},{"$f":"CO15*(1+'Common Inputs'!CO$14)^CN720","v":0},{"$f":"CP15*(1+'Common Inputs'!CP$14)^CO720","v":0},{"$f":"CQ15*(1+'Common Inputs'!CQ$14)^CP720","v":0},{"$f":"CR15*(1+'Common Inputs'!CR$14)^CQ720","v":0},{"$f":"CS15*(1+'Common Inputs'!CS$14)^CR720","v":0},{"$f":"CT15*(1+'Common Inputs'!CT$14)^CS720","v":0},{"$f":"CU15*(1+'Common Inputs'!CU$14)^CT720","v":0},{"$f":"CV15*(1+'Common Inputs'!CV$14)^CU720","v":0},{"$f":"CW15*(1+'Common Inputs'!CW$14)^CV720","v":0},{"$f":"CX15*(1+'Common Inputs'!CX$14)^CW720","v":0},{"$f":"CY15*(1+'Common Inputs'!CY$14)^CX720","v":0},{"$f":"CZ15*(1+'Common Inputs'!CZ$14)^CY720","v":0},{"$f":"DA15*(1+'Common Inputs'!DA$14)^CZ720","v":0},{"$f":"DB15*(1+'Common Inputs'!DB$14)^DA720","v":0},{"$f":"DC15*(1+'Common Inputs'!DC$14)^DB720","v":0},{"$f":"DD15*(1+'Common Inputs'!DD$14)^DC720","v":0},{"$f":"DE15*(1+'Common Inputs'!DE$14)^DD720","v":0},{"$f":"DF15*(1+'Common Inputs'!DF$14)^DE720","v":4154199.237883172},{"$f":"DG15*(1+'Common Inputs'!DG$14)^DF720","v":0},{"$f":"DH15*(1+'Common Inputs'!DH$14)^DG720","v":0},{"$f":"DI15*(1+'Common Inputs'!DI$14)^DH720","v":0},{"$f":"DJ15*(1+'Common Inputs'!DJ$14)^DI720","v":0},{"$f":"DK15*(1+'Common Inputs'!DK$14)^DJ720","v":0},{"$f":"DL15*(1+'Common Inputs'!DL$14)^DK720","v":0},{"$f":"DM15*(1+'Common Inputs'!DM$14)^DL720","v":0},{"$f":"DN15*(1+'Common Inputs'!DN$14)^DM720","v":0},{"$f":"DO15*(1+'Common Inputs'!DO$14)^DN720","v":0},{"$f":"DP15*(1+'Common Inputs'!DP$14)^DO720","v":0},{"$f":"DQ15*(1+'Common Inputs'!DQ$14)^DP720","v":0},{"$f":"DR15*(1+'Common Inputs'!DR$14)^DQ720","v":0},{"$f":"DS15*(1+'Common Inputs'!DS$14)^DR720","v":0},{"$f":"DT15*(1+'Common Inputs'!DT$14)^DS720","v":0},{"$f":"DU15*(1+'Common Inputs'!DU$14)^DT720","v":0},{"$f":"DV15*(1+'Common Inputs'!DV$14)^DU720","v":0},{"$f":"DW15*(1+'Common Inputs'!DW$14)^DV720","v":0},{"$f":"DX15*(1+'Common Inputs'!DX$14)^DW720","v":0},{"$f":"DY15*(1+'Common Inputs'!DY$14)^DX720","v":0},{"$f":"DZ15*(1+'Common Inputs'!DZ$14)^DY720","v":0},{"$f":"EA15*(1+'Common Inputs'!EA$14)^DZ720","v":0},{"$f":"EB15*(1+'Common Inputs'!EB$14)^EA720","v":0},{"$f":"EC15*(1+'Common Inputs'!EC$14)^EB720","v":0},{"$f":"ED15*(1+'Common Inputs'!ED$14)^EC720","v":0}]
[null,null,null,{"$f":"D734+1","v":2},null,null,{"$f":"G734","v":1.2500000000000001E-2},null,null,{"$f":"IF($D735=J$14,J$732*$G735,0)","v":0},{"$f":"IFERROR(IF($D735=K$14,K$732*$G735,IF($D735>K$14,0,IF((K$14-$D735+1)>(1/$G735),0,J735))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D735=BW$14,BW$732*$G735,IF($D735>BW$14,0,IF((BW$14-$D735+1)>(1/$G735),0,BV735))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D739=K$14,K$732*$G739,IF($D739>K$14,0,IF((K$14-$D739+1)>(1/$G739),0,J739))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D739=BW$14,BW$732*$G739,IF($D739>BW$14,0,IF((BW$14-$D739+1)>(1/$G739),0,BV739))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,7,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D740=K$14,K$732*$G740,IF($D740>K$14,0,IF((K$14-$D740+1)>(1/$G740),0,J740))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D740=BW$14,BW$732*$G740,IF($D740>BW$14,0,IF((BW$14-$D740+1)>(1/$G740),0,BV740))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D744=K$14,K$732*$G744,IF($D744>K$14,0,IF((K$14-$D744+1)>(1/$G744),0,J744))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D744=BW$14,BW$732*$G744,IF($D744>BW$14,0,IF((BW$14-$D744+1)>(1/$G744),0,BV744))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,12,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D745=K$14,K$732*$G745,IF($D745>K$14,0,IF((K$14-$D745+1)>(1/$G745),0,J745))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D745=BW$14,BW$732*$G745,IF($D745>BW$14,0,IF((BW$14-$D745+1)>(1/$G745),0,BV745))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D748=K$14,K$732*$G748,IF($D748>K$14,0,IF((K$14-$D748+1)>(1/$G748),0,J748))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D748=BW$14,BW$732*$G748,IF($D748>BW$14,0,IF((BW$14-$D748+1)>(1/$G748),0,BV748))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D752=K$14,K$732*$G752,IF($D752>K$14,0,IF((K$14-$D752+1)>(1/$G752),0,J752))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D752=BW$14,BW$732*$G752,IF($D752>BW$14,0,IF((BW$14-$D752+1)>(1/$G752),0,BV752))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,22,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D755=K$14,K$732*$G755,IF($D755>K$14,0,IF((K$14-$D755+1)>(1/$G755),0,J755))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D755=BW$14,BW$732*$G755,IF($D755>BW$14,0,IF((BW$14-$D755+1)>(1/$G755),0,BV755))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D757=K$14,K$732*$G757,IF($D757>K$14,0,IF((K$14-$D757+1)>(1/$G757),0,J757))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D757=BW$14,BW$732*$G757,IF($D757>BW$14,0,IF((BW$14-$D757+1)>(1/$G757),0,BV757))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,28,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D761=K$14,K$732*$G761,IF($D761>K$14,0,IF((K$14-$D761+1)>(1/$G761),0,J761))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D761=BW$14,BW$732*$G761,IF($D761>BW$14,0,IF((BW$14-$D761+1)>(1/$G761),0,BV761))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,31,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D764=K$14,K$732*$G764,IF($D764>K$14,0,IF((K$14-$D764+1)>(1/$G764),0,J764))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D764=BW$14,BW$732*$G764,IF($D764>BW$14,0,IF((BW$14-$D764+1)>(1/$G764),0,BV764))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D766=K$14,K$732*$G766,IF($D766>K$14,0,IF((K$14-$D766+1)>(1/$G766),0,J766))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D766=BW$14,BW$732*$G766,IF($D766>BW$14,0,IF((BW$14-$D766+1)>(1/$G766),0,BV766))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,34,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D767=K$14,K$732*$G767,IF($D767>K$14,0,IF((K$14-$D767+1)>(1/$G767),0,J767))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D767=BW$14,BW$732*$G767,IF($D767>BW$14,0,IF((BW$14-$D767+1)>(1/$G767),0,BV767))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,37,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D770=K$14,K$732*$G770,IF($D770>K$14,0,IF((K$14-$D770+1)>(1/$G770),0,J770))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D770=BW$14,BW$732*$G770,IF($D770>BW$14,0,IF((BW$14-$D770+1)>(1/$G770),0,BV770))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,41,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D774=K$14,K$732*$G774,IF($D774>K$14,0,IF((K$14-$D774+1)>(1/$G774),0,J774))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D774=BW$14,BW$732*$G774,IF($D774>BW$14,0,IF((BW$14-$D774+1)>(1/$G774),0,BV774))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,44,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D777=K$14,K$732*$G777,IF($D777>K$14,0,IF((K$14-$D777+1)>(1/$G777),0,J777))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D777=BW$14,BW$732*$G777,IF($D777>BW$14,0,IF((BW$14-$D777+1)>(1/$G777),0,BV777))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D779=K$14,K$732*$G779,IF($D779>K$14,0,IF((K$14-$D779+1)>(1/$G779),0,J779))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D779=BW$14,BW$732*$G779,IF($D779>BW$14,0,IF((BW$14-$D779+1)>(1/$G779),0,BV779))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D783=K$14,K$732*$G783,IF($D783>K$14,0,IF((K$14-$D783+1)>(1/$G783),0,J783))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D783=BW$14,BW$732*$G783,IF($D783>BW$14,0,IF((BW$14-$D783+1)>(1/$G783),0,BV783))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,53,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D786=K$14,K$732*$G786,IF($D786>K$14,0,IF((K$14-$D786+1)>(1/$G786),0,J786))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D786=BW$14,BW$732*$G786,IF($D786>BW$14,0,IF((BW$14-$D786+1)>(1/$G786),0,BV786))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,55,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D788=K$14,K$732*$G788,IF($D788>K$14,0,IF((K$14-$D788+1)>(1/$G788),0,J788))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D788=BW$14,BW$732*$G788,IF($D788>BW$14,0,IF((BW$14-$D788+1)>(1/$G788),0,BV788))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,56,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D789=K$14,K$732*$G789,IF($D789>K$14,0,IF((K$14-$D789+1)>(1/$G789),0,J789))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D789=BW$14,BW$732*$G789,IF($D789>BW$14,0,IF((BW$14-$D789+1)>(1/$G789),0,BV789))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,59,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D792=K$14,K$732*$G792,IF($D792>K$14,0,IF((K$14-$D792+1)>(1/$G792),0,J792))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D792=BW$14,BW$732*$G792,IF($D792>BW$14,0,IF((BW$14-$D792+1)>(1/$G792),0,BV792))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,63,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D796=K$14,K$732*$G796,IF($D796>K$14,0,IF((K$14-$D796+1)>(1/$G796),0,J796))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D796=BW$14,BW$732*$G796,IF($D796>BW$14,0,IF((BW$14-$D796+1)>(1/$G796),0,BV796))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,66,null,null,{"$f":"G798","v":1.2500000000000001E-2},null,null,{"$f":"IF($D799=J$14,J$732*$G799,0)","v":0},{"$f":"IFERROR(IF($D799=K$14,K$732*$G799,IF($D799>K$14,0,IF((K$14-$D799+1)>(1/$G799),0,J799))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D799=BW$14,BW$732*$G799,IF($D799>BW$14,0,IF((BW$14-$D799+1)>(1/$G799),0,BV799))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,68,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D801=K$14,K$732*$G801,IF($D801>K$14,0,IF((K$14-$D801+1)>(1/$G801),0,J801))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D801=BW$14,BW$732*$G801,IF($D801>BW$14,0,IF((BW$14-$D801+1)>(1/$G801),0,BV801))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,72,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D805=K$14,K$732*$G805,IF($D805>K$14,0,IF((K$14-$D805+1)>(1/$G805),0,J805))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D805=BW$14,BW$732*$G805,IF($D805>BW$14,0,IF((BW$14-$D805+1)>(1/$G805),0,BV805))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,75,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D808=K$14,K$732*$G808,IF($D808>K$14,0,IF((K$14-$D808+1)>(1/$G808),0,J808))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D808=BW$14,BW$732*$G808,IF($D808>BW$14,0,IF((BW$14-$D808+1)>(1/$G808),0,BV808))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,76,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D809=K$14,K$732*$G809,IF($D809>K$14,0,IF((K$14-$D809+1)>(1/$G809),0,J809))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D809=BW$14,BW$732*$G809,IF($D809>BW$14,0,IF((BW$14-$D809+1)>(1/$G809),0,BV809))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,79,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D812=K$14,K$732*$G812,IF($D812>K$14,0,IF((K$14-$D812+1)>(1/$G812),0,J812))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D812=BW$14,BW$732*$G812,IF($D812>BW$14,0,IF((BW$14-$D812+1)>(1/$G812),0,BV812))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,81,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D814=K$14,K$732*$G814,IF($D814>K$14,0,IF((K$14-$D814+1)>(1/$G814),0,J814))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D814=BW$14,BW$732*$G814,IF($D814>BW$14,0,IF((BW$14-$D814+1)>(1/$G814),0,BV814))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,85,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D818=K$14,K$732*$G818,IF($D818>K$14,0,IF((K$14-$D818+1)>(1/$G818),0,J818))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D818=BW$14,BW$732*$G818,IF($D818>BW$14,0,IF((BW$14-$D818+1)>(1/$G818),0,BV818))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,88,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D821=K$14,K$732*$G821,IF($D821>K$14,0,IF((K$14-$D821+1)>(1/$G821),0,J821))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D821=BW$14,BW$732*$G821,IF($D821>BW$14,0,IF((BW$14-$D821+1)>(1/$G821),0,BV821))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,90,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D823=K$14,K$732*$G823,IF($D823>K$14,0,IF((K$14-$D823+1)>(1/$G823),0,J823))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D823=BW$14,BW$732*$G823,IF($D823>BW$14,0,IF((BW$14-$D823+1)>(1/$G823),0,BV823))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,94,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D827=K$14,K$732*$G827,IF($D827>K$14,0,IF((K$14-$D827+1)>(1/$G827),0,J827))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D827=BW$14,BW$732*$G827,IF($D827>BW$14,0,IF((BW$14-$D827+1)>(1/$G827),0,BV827))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,97,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D830=K$14,K$732*$G830,IF($D830>K$14,0,IF((K$14-$D830+1)>(1/$G830),0,J830))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D830=BW$14,BW$732*$G830,IF($D830>BW$14,0,IF((BW$14-$D830+1)>(1/$G830),0,BV830))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,98,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D831=K$14,K$732*$G831,IF($D831>K$14,0,IF((K$14-$D831+1)>(1/$G831),0,J831))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D831=BW$14,BW$732*$G831,IF($D831>BW$14,0,IF((BW$14-$D831+1)>(1/$G831),0,BV831))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,101,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D834=K$14,K$732*$G834,IF($D834>K$14,0,IF((K$14-$D834+1)>(1/$G834),0,J834))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D834=BW$14,BW$732*$G834,IF($D834>BW$14,0,IF((BW$14-$D834+1)>(1/$G834),0,BV834))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656]
[null,null,null,103,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D836=K$14,K$732*$G836,IF($D836>K$14,0,IF((K$14-$D836+1)>(1/$G836),0,J836))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D836=BW$14,BW$732*$G836,IF($D836>BW$14,0,IF((BW$14-$D836+1)>(1/$G836),0,BV836))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,107,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D840=K$14,K$732*$G840,IF($D840>K$14,0,IF((K$14-$D840+1)>(1/$G840),0,J840))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D840=BW$14,BW$732*$G840,IF($D840>BW$14,0,IF((BW$14-$D840+1)>(1/$G840),0,BV840))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,110,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D843=K$14,K$732*$G843,IF($D843>K$14,0,IF((K$14-$D843+1)>(1/$G843),0,J843))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D843=BW$14,BW$732*$G843,IF($D843>BW$14,0,IF((BW$14-$D843+1)>(1/$G843),0,BV843))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,114,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D847=K$14,K$732*$G847,IF($D847>K$14,0,IF((K$14-$D847+1)>(1/$G847),0,J847))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D847=BW$14,BW$732*$G847,IF($D847>BW$14,0,IF((BW$14-$D847+1)>(1/$G847),0,BV847))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,116,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D849=K$14,K$732*$G849,IF($D849>K$14,0,IF((K$14-$D849+1)>(1/$G849),0,J849))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D849=BW$14,BW$732*$G849,IF($D849>BW$14,0,IF((BW$14-$D849+1)>(1/$G849),0,BV849))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,119,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D852=K$14,K$732*$G852,IF($D852>K$14,0,IF((K$14-$D852+1)>(1/$G852),0,J852))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D852=BW$14,BW$732*$G852,IF($D852>BW$14,0,IF((BW$14-$D852+1)>(1/$G852),0,BV852))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,120,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D853=K$14,K$732*$G853,IF($D853>K$14,0,IF((K$14-$D853+1)>(1/$G853),0,J853))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D853=BW$14,BW$732*$G853,IF($D853>BW$14,0,IF((BW$14-$D853+1)>(1/$G853),0,BV853))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,123,null,null,1.2500000000000001E-2,null,null,0,{"$f":"IFERROR(IF($D856=K$14,K$732*$G856,IF($D856>K$14,0,IF((K$14-$D856+1)>(1/$G856),0,J856))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D856=BW$14,BW$732*$G856,IF($D856>BW$14,0,IF((BW$14-$D856+1)>(1/$G856),0,BV856))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation for the year",null,null,null,null,null,{"$f":"SUM(J734:J838)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S734:S858)","v":0},{"$f":"SUM(T734:T858)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CF734:CF858)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656,51927.490473539656]
[]
[null,null,null,{"$f":"E10","v":"Pumping station"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J16","v":0},{"$f":"K16*(1+'Common Inputs'!K$14)^J720","v":0},{"$f":"L16*(1+'Common Inputs'!L$14)^K720","v":0},{"$f":"M16*(1+'Common Inputs'!M$14)^L720","v":0},{"$f":"N16*(1+'Common Inputs'!N$14)^M720","v":0},{"$f":"O16*(1+'Common Inputs'!O$14)^N720","v":0},{"$f":"P16*(1+'Common Inputs'!P$14)^O720","v":0},{"$f":"Q16*(1+'Common Inputs'!Q$14)^P720","v":0},{"$f":"R16*(1+'Common Inputs'!R$14)^Q720","v":0},{"$f":"S16*(1+'Common Inputs'!S$14)^R720","v":0},{"$f":"T16*(1+'Common Inputs'!T$14)^S720","v":0},{"$f":"U16*(1+'Common Inputs'!U$14)^T720","v":0},{"$f":"V16*(1+'Common Inputs'!V$14)^U720","v":0},{"$f":"W16*(1+'Common Inputs'!W$14)^V720","v":0},{"$f":"X16*(1+'Common Inputs'!X$14)^W720","v":0},{"$f":"Y16*(1+'Common Inputs'!Y$14)^X720","v":0},{"$f":"Z16*(1+'Common Inputs'!Z$14)^Y720","v":0},{"$f":"AA16*(1+'Common Inputs'!AA$14)^Z720","v":0},{"$f":"AB16*(1+'Common Inputs'!AB$14)^AA720","v":0},{"$f":"AC16*(1+'Common Inputs'!AC$14)^AB720","v":0},{"$f":"AD16*(1+'Common Inputs'!AD$14)^AC720","v":0},{"$f":"AE16*(1+'Common Inputs'!AE$14)^AD720","v":0},{"$f":"AF16*(1+'Common Inputs'!AF$14)^AE720","v":0},{"$f":"AG16*(1+'Common Inputs'!AG$14)^AF720","v":0},{"$f":"AH16*(1+'Common Inputs'!AH$14)^AG720","v":0},{"$f":"AI16*(1+'Common Inputs'!AI$14)^AH720","v":0},{"$f":"AJ16*(1+'Common Inputs'!AJ$14)^AI720","v":0},{"$f":"AK16*(1+'Common Inputs'!AK$14)^AJ720","v":0},{"$f":"AL16*(1+'Common Inputs'!AL$14)^AK720","v":0},{"$f":"AM16*(1+'Common Inputs'!AM$14)^AL720","v":0},{"$f":"AN16*(1+'Common Inputs'!AN$14)^AM720","v":0},{"$f":"AO16*(1+'Common Inputs'!AO$14)^AN720","v":0},{"$f":"AP16*(1+'Common Inputs'!AP$14)^AO720","v":0},{"$f":"AQ16*(1+'Common Inputs'!AQ$14)^AP720","v":0},{"$f":"AR16*(1+'Common Inputs'!AR$14)^AQ720","v":0},{"$f":"AS16*(1+'Common Inputs'!AS$14)^AR720","v":0},{"$f":"AT16*(1+'Common Inputs'!AT$14)^AS720","v":0},{"$f":"AU16*(1+'Common Inputs'!AU$14)^AT720","v":0},{"$f":"AV16*(1+'Common Inputs'!AV$14)^AU720","v":0},{"$f":"AW16*(1+'Common Inputs'!AW$14)^AV720","v":0},{"$f":"AX16*(1+'Common Inputs'!AX$14)^AW720","v":24061.756062346445},{"$f":"AY16*(1+'Common Inputs'!AY$14)^AX720","v":0},{"$f":"AZ16*(1+'Common Inputs'!AZ$14)^AY720","v":0},{"$f":"BA16*(1+'Common Inputs'!BA$14)^AZ720","v":0},{"$f":"BB16*(1+'Common Inputs'!BB$14)^BA720","v":0},{"$f":"BC16*(1+'Common Inputs'!BC$14)^BB720","v":0},{"$f":"BD16*(1+'Common Inputs'!BD$14)^BC720","v":0},{"$f":"BE16*(1+'Common Inputs'!BE$14)^BD720","v":0},{"$f":"BF16*(1+'Common Inputs'!BF$14)^BE720","v":0},{"$f":"BG16*(1+'Common Inputs'!BG$14)^BF720","v":0},{"$f":"BH16*(1+'Common Inputs'!BH$14)^BG720","v":0},{"$f":"BI16*(1+'Common Inputs'!BI$14)^BH720","v":0},{"$f":"BJ16*(1+'Common Inputs'!BJ$14)^BI720","v":0},{"$f":"BK16*(1+'Common Inputs'!BK$14)^BJ720","v":0},{"$f":"BL16*(1+'Common Inputs'!BL$14)^BK720","v":0},{"$f":"BM16*(1+'Common Inputs'!BM$14)^BL720","v":0},{"$f":"BN16*(1+'Common Inputs'!BN$14)^BM720","v":0},{"$f":"BO16*(1+'Common Inputs'!BO$14)^BN720","v":0},{"$f":"BP16*(1+'Common Inputs'!BP$14)^BO720","v":0},{"$f":"BQ16*(1+'Common Inputs'!BQ$14)^BP720","v":0},{"$f":"BR16*(1+'Common Inputs'!BR$14)^BQ720","v":0},{"$f":"BS16*(1+'Common Inputs'!BS$14)^BR720","v":0},{"$f":"BT16*(1+'Common Inputs'!BT$14)^BS720","v":0},{"$f":"BU16*(1+'Common Inputs'!BU$14)^BT720","v":0},{"$f":"BV16*(1+'Common Inputs'!BV$14)^BU720","v":0},{"$f":"BW16*(1+'Common Inputs'!BW$14)^BV720","v":0},{"$f":"BX16*(1+'Common Inputs'!BX$14)^BW720","v":0},{"$f":"BY16*(1+'Common Inputs'!BY$14)^BX720","v":0},{"$f":"BZ16*(1+'Common Inputs'!BZ$14)^BY720","v":0},{"$f":"CA16*(1+'Common Inputs'!CA$14)^BZ720","v":0},{"$f":"CB16*(1+'Common Inputs'!CB$14)^CA720","v":0},{"$f":"CC16*(1+'Common Inputs'!CC$14)^CB720","v":0},{"$f":"CD16*(1+'Common Inputs'!CD$14)^CC720","v":0},{"$f":"CE16*(1+'Common Inputs'!CE$14)^CD720","v":0},{"$f":"CF16*(1+'Common Inputs'!CF$14)^CE720","v":0},{"$f":"CG16*(1+'Common Inputs'!CG$14)^CF720","v":0},{"$f":"CH16*(1+'Common Inputs'!CH$14)^CG720","v":0},{"$f":"CI16*(1+'Common Inputs'!CI$14)^CH720","v":0},{"$f":"CJ16*(1+'Common Inputs'!CJ$14)^CI720","v":0},{"$f":"CK16*(1+'Common Inputs'!CK$14)^CJ720","v":0},{"$f":"CL16*(1+'Common Inputs'!CL$14)^CK720","v":64607.351091167024},{"$f":"CM16*(1+'Common Inputs'!CM$14)^CL720","v":0},{"$f":"CN16*(1+'Common Inputs'!CN$14)^CM720","v":0},{"$f":"CO16*(1+'Common Inputs'!CO$14)^CN720","v":0},{"$f":"CP16*(1+'Common Inputs'!CP$14)^CO720","v":0},{"$f":"CQ16*(1+'Common Inputs'!CQ$14)^CP720","v":0},{"$f":"CR16*(1+'Common Inputs'!CR$14)^CQ720","v":0},{"$f":"CS16*(1+'Common Inputs'!CS$14)^CR720","v":0},{"$f":"CT16*(1+'Common Inputs'!CT$14)^CS720","v":0},{"$f":"CU16*(1+'Common Inputs'!CU$14)^CT720","v":0},{"$f":"CV16*(1+'Common Inputs'!CV$14)^CU720","v":0},{"$f":"CW16*(1+'Common Inputs'!CW$14)^CV720","v":0},{"$f":"CX16*(1+'Common Inputs'!CX$14)^CW720","v":0},{"$f":"CY16*(1+'Common Inputs'!CY$14)^CX720","v":0},{"$f":"CZ16*(1+'Common Inputs'!CZ$14)^CY720","v":0},{"$f":"DA16*(1+'Common Inputs'!DA$14)^CZ720","v":0},{"$f":"DB16*(1+'Common Inputs'!DB$14)^DA720","v":0},{"$f":"DC16*(1+'Common Inputs'!DC$14)^DB720","v":0},{"$f":"DD16*(1+'Common Inputs'!DD$14)^DC720","v":0},{"$f":"DE16*(1+'Common Inputs'!DE$14)^DD720","v":0},{"$f":"DF16*(1+'Common Inputs'!DF$14)^DE720","v":0},{"$f":"DG16*(1+'Common Inputs'!DG$14)^DF720","v":0},{"$f":"DH16*(1+'Common Inputs'!DH$14)^DG720","v":0},{"$f":"DI16*(1+'Common Inputs'!DI$14)^DH720","v":0},{"$f":"DJ16*(1+'Common Inputs'!DJ$14)^DI720","v":0},{"$f":"DK16*(1+'Common Inputs'!DK$14)^DJ720","v":0},{"$f":"DL16*(1+'Common Inputs'!DL$14)^DK720","v":0},{"$f":"DM16*(1+'Common Inputs'!DM$14)^DL720","v":0},{"$f":"DN16*(1+'Common Inputs'!DN$14)^DM720","v":0},{"$f":"DO16*(1+'Common Inputs'!DO$14)^DN720","v":0},{"$f":"DP16*(1+'Common Inputs'!DP$14)^DO720","v":0},{"$f":"DQ16*(1+'Common Inputs'!DQ$14)^DP720","v":0},{"$f":"DR16*(1+'Common Inputs'!DR$14)^DQ720","v":0},{"$f":"DS16*(1+'Common Inputs'!DS$14)^DR720","v":0},{"$f":"DT16*(1+'Common Inputs'!DT$14)^DS720","v":0},{"$f":"DU16*(1+'Common Inputs'!DU$14)^DT720","v":0},{"$f":"DV16*(1+'Common Inputs'!DV$14)^DU720","v":0},{"$f":"DW16*(1+'Common Inputs'!DW$14)^DV720","v":0},{"$f":"DX16*(1+'Common Inputs'!DX$14)^DW720","v":0},{"$f":"DY16*(1+'Common Inputs'!DY$14)^DX720","v":0},{"$f":"DZ16*(1+'Common Inputs'!DZ$14)^DY720","v":173474.8621090572},{"$f":"EA16*(1+'Common Inputs'!EA$14)^DZ720","v":0},{"$f":"EB16*(1+'Common Inputs'!EB$14)^EA720","v":0},{"$f":"EC16*(1+'Common Inputs'!EC$14)^EB720","v":0},{"$f":"ED16*(1+'Common Inputs'!ED$14)^EC720","v":0}]
[null,null,null,{"$f":"D877+1","v":2},null,null,{"$f":"G877","v":0.04},null,null,{"$f":"IF($D878=J$14,J$875*$G878,0)","v":0},{"$f":"IFERROR(IF($D878=K$14,K$875*$G878,IF($D878>K$14,0,IF((K$14-$D878+1)>(1/$G878),0,J878))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D878=BW$14,BW$875*$G878,IF($D878>BW$14,0,IF((BW$14-$D878+1)>(1/$G878),0,BV878))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,6,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D882=K$14,K$875*$G882,IF($D882>K$14,0,IF((K$14-$D882+1)>(1/$G882),0,J882))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D882=BW$14,BW$875*$G882,IF($D882>BW$14,0,IF((BW$14-$D882+1)>(1/$G882),0,BV882))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,8,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D884=K$14,K$875*$G884,IF($D884>K$14,0,IF((K$14-$D884+1)>(1/$G884),0,J884))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D884=BW$14,BW$875*$G884,IF($D884>BW$14,0,IF((BW$14-$D884+1)>(1/$G884),0,BV884))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,11,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D887=K$14,K$875*$G887,IF($D887>K$14,0,IF((K$14-$D887+1)>(1/$G887),0,J887))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D887=BW$14,BW$875*$G887,IF($D887>BW$14,0,IF((BW$14-$D887+1)>(1/$G887),0,BV887))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,15,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D891=K$14,K$875*$G891,IF($D891>K$14,0,IF((K$14-$D891+1)>(1/$G891),0,J891))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D891=BW$14,BW$875*$G891,IF($D891>BW$14,0,IF((BW$14-$D891+1)>(1/$G891),0,BV891))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,18,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D894=K$14,K$875*$G894,IF($D894>K$14,0,IF((K$14-$D894+1)>(1/$G894),0,J894))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D894=BW$14,BW$875*$G894,IF($D894>BW$14,0,IF((BW$14-$D894+1)>(1/$G894),0,BV894))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,19,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D895=K$14,K$875*$G895,IF($D895>K$14,0,IF((K$14-$D895+1)>(1/$G895),0,J895))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D895=BW$14,BW$875*$G895,IF($D895>BW$14,0,IF((BW$14-$D895+1)>(1/$G895),0,BV895))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,21,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D897=K$14,K$875*$G897,IF($D897>K$14,0,IF((K$14-$D897+1)>(1/$G897),0,J897))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D897=BW$14,BW$875*$G897,IF($D897>BW$14,0,IF((BW$14-$D897+1)>(1/$G897),0,BV897))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,24,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D900=K$14,K$875*$G900,IF($D900>K$14,0,IF((K$14-$D900+1)>(1/$G900),0,J900))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D900=BW$14,BW$875*$G900,IF($D900>BW$14,0,IF((BW$14-$D900+1)>(1/$G900),0,BV900))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,28,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D904=K$14,K$875*$G904,IF($D904>K$14,0,IF((K$14-$D904+1)>(1/$G904),0,J904))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D904=BW$14,BW$875*$G904,IF($D904>BW$14,0,IF((BW$14-$D904+1)>(1/$G904),0,BV904))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,30,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D906=K$14,K$875*$G906,IF($D906>K$14,0,IF((K$14-$D906+1)>(1/$G906),0,J906))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D906=BW$14,BW$875*$G906,IF($D906>BW$14,0,IF((BW$14-$D906+1)>(1/$G906),0,BV906))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,33,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D909=K$14,K$875*$G909,IF($D909>K$14,0,IF((K$14-$D909+1)>(1/$G909),0,J909))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D909=BW$14,BW$875*$G909,IF($D909>BW$14,0,IF((BW$14-$D909+1)>(1/$G909),0,BV909))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,37,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D913=K$14,K$875*$G913,IF($D913>K$14,0,IF((K$14-$D913+1)>(1/$G913),0,J913))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D913=BW$14,BW$875*$G913,IF($D913>BW$14,0,IF((BW$14-$D913+1)>(1/$G913),0,BV913))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,40,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D916=K$14,K$875*$G916,IF($D916>K$14,0,IF((K$14-$D916+1)>(1/$G916),0,J916))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D916=BW$14,BW$875*$G916,IF($D916>BW$14,0,IF((BW$14-$D916+1)>(1/$G916),0,BV916))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,41,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D917=K$14,K$875*$G917,IF($D917>K$14,0,IF((K$14-$D917+1)>(1/$G917),0,J917))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,{"$f":"IFERROR(IF($D917=BW$14,BW$875*$G917,IF($D917>BW$14,0,IF((BW$14-$D917+1)>(1/$G917),0,BV917))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,43,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D919=K$14,K$875*$G919,IF($D919>K$14,0,IF((K$14-$D919+1)>(1/$G919),0,J919))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D919=BW$14,BW$875*$G919,IF($D919>BW$14,0,IF((BW$14-$D919+1)>(1/$G919),0,BV919))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,46,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D922=K$14,K$875*$G922,IF($D922>K$14,0,IF((K$14-$D922+1)>(1/$G922),0,J922))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D922=BW$14,BW$875*$G922,IF($D922>BW$14,0,IF((BW$14-$D922+1)>(1/$G922),0,BV922))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,50,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D926=K$14,K$875*$G926,IF($D926>K$14,0,IF((K$14-$D926+1)>(1/$G926),0,J926))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D926=BW$14,BW$875*$G926,IF($D926>BW$14,0,IF((BW$14-$D926+1)>(1/$G926),0,BV926))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,52,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D928=K$14,K$875*$G928,IF($D928>K$14,0,IF((K$14-$D928+1)>(1/$G928),0,J928))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D928=BW$14,BW$875*$G928,IF($D928>BW$14,0,IF((BW$14-$D928+1)>(1/$G928),0,BV928))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,55,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D931=K$14,K$875*$G931,IF($D931>K$14,0,IF((K$14-$D931+1)>(1/$G931),0,J931))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D931=BW$14,BW$875*$G931,IF($D931>BW$14,0,IF((BW$14-$D931+1)>(1/$G931),0,BV931))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,59,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D935=K$14,K$875*$G935,IF($D935>K$14,0,IF((K$14-$D935+1)>(1/$G935),0,J935))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D935=BW$14,BW$875*$G935,IF($D935>BW$14,0,IF((BW$14-$D935+1)>(1/$G935),0,BV935))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,62,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D938=K$14,K$875*$G938,IF($D938>K$14,0,IF((K$14-$D938+1)>(1/$G938),0,J938))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D938=BW$14,BW$875*$G938,IF($D938>BW$14,0,IF((BW$14-$D938+1)>(1/$G938),0,BV938))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,63,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D939=K$14,K$875*$G939,IF($D939>K$14,0,IF((K$14-$D939+1)>(1/$G939),0,J939))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D939=BW$14,BW$875*$G939,IF($D939>BW$14,0,IF((BW$14-$D939+1)>(1/$G939),0,BV939))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,66,null,null,{"$f":"G941","v":0.04},null,null,{"$f":"IF($D942=J$14,J$875*$G942,0)","v":0},{"$f":"IFERROR(IF($D942=K$14,K$875*$G942,IF($D942>K$14,0,IF((K$14-$D942+1)>(1/$G942),0,J942))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D942=BW$14,BW$875*$G942,IF($D942>BW$14,0,IF((BW$14-$D942+1)>(1/$G942),0,BV942))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D942+1","v":67},null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D943=K$14,K$875*$G943,IF($D943>K$14,0,IF((K$14-$D943+1)>(1/$G943),0,J943))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D943=BW$14,BW$875*$G943,IF($D943>BW$14,0,IF((BW$14-$D943+1)>(1/$G943),0,BV943))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,68,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D944=K$14,K$875*$G944,IF($D944>K$14,0,IF((K$14-$D944+1)>(1/$G944),0,J944))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D944=BW$14,BW$875*$G944,IF($D944>BW$14,0,IF((BW$14-$D944+1)>(1/$G944),0,BV944))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,69,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D945=K$14,K$875*$G945,IF($D945>K$14,0,IF((K$14-$D945+1)>(1/$G945),0,J945))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D945=BW$14,BW$875*$G945,IF($D945>BW$14,0,IF((BW$14-$D945+1)>(1/$G945),0,BV945))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,70,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D946=K$14,K$875*$G946,IF($D946>K$14,0,IF((K$14-$D946+1)>(1/$G946),0,J946))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D946=BW$14,BW$875*$G946,IF($D946>BW$14,0,IF((BW$14-$D946+1)>(1/$G946),0,BV946))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,71,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D947=K$14,K$875*$G947,IF($D947>K$14,0,IF((K$14-$D947+1)>(1/$G947),0,J947))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D947=BW$14,BW$875*$G947,IF($D947>BW$14,0,IF((BW$14-$D947+1)>(1/$G947),0,BV947))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,72,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D948=K$14,K$875*$G948,IF($D948>K$14,0,IF((K$14-$D948+1)>(1/$G948),0,J948))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D948=BW$14,BW$875*$G948,IF($D948>BW$14,0,IF((BW$14-$D948+1)>(1/$G948),0,BV948))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,73,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D949=K$14,K$875*$G949,IF($D949>K$14,0,IF((K$14-$D949+1)>(1/$G949),0,J949))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D949=BW$14,BW$875*$G949,IF($D949>BW$14,0,IF((BW$14-$D949+1)>(1/$G949),0,BV949))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,74,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D950=K$14,K$875*$G950,IF($D950>K$14,0,IF((K$14-$D950+1)>(1/$G950),0,J950))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D950=BW$14,BW$875*$G950,IF($D950>BW$14,0,IF((BW$14-$D950+1)>(1/$G950),0,BV950))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,75,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D951=K$14,K$875*$G951,IF($D951>K$14,0,IF((K$14-$D951+1)>(1/$G951),0,J951))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D951=BW$14,BW$875*$G951,IF($D951>BW$14,0,IF((BW$14-$D951+1)>(1/$G951),0,BV951))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,76,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D952=K$14,K$875*$G952,IF($D952>K$14,0,IF((K$14-$D952+1)>(1/$G952),0,J952))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D952=BW$14,BW$875*$G952,IF($D952>BW$14,0,IF((BW$14-$D952+1)>(1/$G952),0,BV952))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,77,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D953=K$14,K$875*$G953,IF($D953>K$14,0,IF((K$14-$D953+1)>(1/$G953),0,J953))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D953=BW$14,BW$875*$G953,IF($D953>BW$14,0,IF((BW$14-$D953+1)>(1/$G953),0,BV953))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,78,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D954=K$14,K$875*$G954,IF($D954>K$14,0,IF((K$14-$D954+1)>(1/$G954),0,J954))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D954=BW$14,BW$875*$G954,IF($D954>BW$14,0,IF((BW$14-$D954+1)>(1/$G954),0,BV954))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,79,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D955=K$14,K$875*$G955,IF($D955>K$14,0,IF((K$14-$D955+1)>(1/$G955),0,J955))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D955=BW$14,BW$875*$G955,IF($D955>BW$14,0,IF((BW$14-$D955+1)>(1/$G955),0,BV955))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,80,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D956=K$14,K$875*$G956,IF($D956>K$14,0,IF((K$14-$D956+1)>(1/$G956),0,J956))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D956=BW$14,BW$875*$G956,IF($D956>BW$14,0,IF((BW$14-$D956+1)>(1/$G956),0,BV956))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,81,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D957=K$14,K$875*$G957,IF($D957>K$14,0,IF((K$14-$D957+1)>(1/$G957),0,J957))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D957=BW$14,BW$875*$G957,IF($D957>BW$14,0,IF((BW$14-$D957+1)>(1/$G957),0,BV957))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,82,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D958=K$14,K$875*$G958,IF($D958>K$14,0,IF((K$14-$D958+1)>(1/$G958),0,J958))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D958=BW$14,BW$875*$G958,IF($D958>BW$14,0,IF((BW$14-$D958+1)>(1/$G958),0,BV958))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,83,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D959=K$14,K$875*$G959,IF($D959>K$14,0,IF((K$14-$D959+1)>(1/$G959),0,J959))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D959=BW$14,BW$875*$G959,IF($D959>BW$14,0,IF((BW$14-$D959+1)>(1/$G959),0,BV959))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,84,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D960=K$14,K$875*$G960,IF($D960>K$14,0,IF((K$14-$D960+1)>(1/$G960),0,J960))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D960=BW$14,BW$875*$G960,IF($D960>BW$14,0,IF((BW$14-$D960+1)>(1/$G960),0,BV960))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,85,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D961=K$14,K$875*$G961,IF($D961>K$14,0,IF((K$14-$D961+1)>(1/$G961),0,J961))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D961=BW$14,BW$875*$G961,IF($D961>BW$14,0,IF((BW$14-$D961+1)>(1/$G961),0,BV961))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,86,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D962=K$14,K$875*$G962,IF($D962>K$14,0,IF((K$14-$D962+1)>(1/$G962),0,J962))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D962=BW$14,BW$875*$G962,IF($D962>BW$14,0,IF((BW$14-$D962+1)>(1/$G962),0,BV962))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,87,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D963=K$14,K$875*$G963,IF($D963>K$14,0,IF((K$14-$D963+1)>(1/$G963),0,J963))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D963=BW$14,BW$875*$G963,IF($D963>BW$14,0,IF((BW$14-$D963+1)>(1/$G963),0,BV963))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,88,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D964=K$14,K$875*$G964,IF($D964>K$14,0,IF((K$14-$D964+1)>(1/$G964),0,J964))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D964=BW$14,BW$875*$G964,IF($D964>BW$14,0,IF((BW$14-$D964+1)>(1/$G964),0,BV964))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,89,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D965=K$14,K$875*$G965,IF($D965>K$14,0,IF((K$14-$D965+1)>(1/$G965),0,J965))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D965=BW$14,BW$875*$G965,IF($D965>BW$14,0,IF((BW$14-$D965+1)>(1/$G965),0,BV965))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,90,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D966=K$14,K$875*$G966,IF($D966>K$14,0,IF((K$14-$D966+1)>(1/$G966),0,J966))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D966=BW$14,BW$875*$G966,IF($D966>BW$14,0,IF((BW$14-$D966+1)>(1/$G966),0,BV966))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,91,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D967=K$14,K$875*$G967,IF($D967>K$14,0,IF((K$14-$D967+1)>(1/$G967),0,J967))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D967=BW$14,BW$875*$G967,IF($D967>BW$14,0,IF((BW$14-$D967+1)>(1/$G967),0,BV967))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,92,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D968=K$14,K$875*$G968,IF($D968>K$14,0,IF((K$14-$D968+1)>(1/$G968),0,J968))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D968=BW$14,BW$875*$G968,IF($D968>BW$14,0,IF((BW$14-$D968+1)>(1/$G968),0,BV968))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,93,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D969=K$14,K$875*$G969,IF($D969>K$14,0,IF((K$14-$D969+1)>(1/$G969),0,J969))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D969=BW$14,BW$875*$G969,IF($D969>BW$14,0,IF((BW$14-$D969+1)>(1/$G969),0,BV969))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,94,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D970=K$14,K$875*$G970,IF($D970>K$14,0,IF((K$14-$D970+1)>(1/$G970),0,J970))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D970=BW$14,BW$875*$G970,IF($D970>BW$14,0,IF((BW$14-$D970+1)>(1/$G970),0,BV970))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,95,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D971=K$14,K$875*$G971,IF($D971>K$14,0,IF((K$14-$D971+1)>(1/$G971),0,J971))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D971=BW$14,BW$875*$G971,IF($D971>BW$14,0,IF((BW$14-$D971+1)>(1/$G971),0,BV971))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,96,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D972=K$14,K$875*$G972,IF($D972>K$14,0,IF((K$14-$D972+1)>(1/$G972),0,J972))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D972=BW$14,BW$875*$G972,IF($D972>BW$14,0,IF((BW$14-$D972+1)>(1/$G972),0,BV972))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,97,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D973=K$14,K$875*$G973,IF($D973>K$14,0,IF((K$14-$D973+1)>(1/$G973),0,J973))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D973=BW$14,BW$875*$G973,IF($D973>BW$14,0,IF((BW$14-$D973+1)>(1/$G973),0,BV973))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,98,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D974=K$14,K$875*$G974,IF($D974>K$14,0,IF((K$14-$D974+1)>(1/$G974),0,J974))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D974=BW$14,BW$875*$G974,IF($D974>BW$14,0,IF((BW$14-$D974+1)>(1/$G974),0,BV974))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,99,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D975=K$14,K$875*$G975,IF($D975>K$14,0,IF((K$14-$D975+1)>(1/$G975),0,J975))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D975=BW$14,BW$875*$G975,IF($D975>BW$14,0,IF((BW$14-$D975+1)>(1/$G975),0,BV975))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,100,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D976=K$14,K$875*$G976,IF($D976>K$14,0,IF((K$14-$D976+1)>(1/$G976),0,J976))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D976=BW$14,BW$875*$G976,IF($D976>BW$14,0,IF((BW$14-$D976+1)>(1/$G976),0,BV976))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,101,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D977=K$14,K$875*$G977,IF($D977>K$14,0,IF((K$14-$D977+1)>(1/$G977),0,J977))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D977=BW$14,BW$875*$G977,IF($D977>BW$14,0,IF((BW$14-$D977+1)>(1/$G977),0,BV977))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,102,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D978=K$14,K$875*$G978,IF($D978>K$14,0,IF((K$14-$D978+1)>(1/$G978),0,J978))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D978=BW$14,BW$875*$G978,IF($D978>BW$14,0,IF((BW$14-$D978+1)>(1/$G978),0,BV978))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,103,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D979=K$14,K$875*$G979,IF($D979>K$14,0,IF((K$14-$D979+1)>(1/$G979),0,J979))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D979=BW$14,BW$875*$G979,IF($D979>BW$14,0,IF((BW$14-$D979+1)>(1/$G979),0,BV979))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,104,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D980=K$14,K$875*$G980,IF($D980>K$14,0,IF((K$14-$D980+1)>(1/$G980),0,J980))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D980=BW$14,BW$875*$G980,IF($D980>BW$14,0,IF((BW$14-$D980+1)>(1/$G980),0,BV980))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,105,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D981=K$14,K$875*$G981,IF($D981>K$14,0,IF((K$14-$D981+1)>(1/$G981),0,J981))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D981=BW$14,BW$875*$G981,IF($D981>BW$14,0,IF((BW$14-$D981+1)>(1/$G981),0,BV981))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,106,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D982=K$14,K$875*$G982,IF($D982>K$14,0,IF((K$14-$D982+1)>(1/$G982),0,J982))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D982=BW$14,BW$875*$G982,IF($D982>BW$14,0,IF((BW$14-$D982+1)>(1/$G982),0,BV982))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,107,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D983=K$14,K$875*$G983,IF($D983>K$14,0,IF((K$14-$D983+1)>(1/$G983),0,J983))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D983=BW$14,BW$875*$G983,IF($D983>BW$14,0,IF((BW$14-$D983+1)>(1/$G983),0,BV983))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,108,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D984=K$14,K$875*$G984,IF($D984>K$14,0,IF((K$14-$D984+1)>(1/$G984),0,J984))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D984=BW$14,BW$875*$G984,IF($D984>BW$14,0,IF((BW$14-$D984+1)>(1/$G984),0,BV984))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,109,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D985=K$14,K$875*$G985,IF($D985>K$14,0,IF((K$14-$D985+1)>(1/$G985),0,J985))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D985=BW$14,BW$875*$G985,IF($D985>BW$14,0,IF((BW$14-$D985+1)>(1/$G985),0,BV985))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,110,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D986=K$14,K$875*$G986,IF($D986>K$14,0,IF((K$14-$D986+1)>(1/$G986),0,J986))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D986=BW$14,BW$875*$G986,IF($D986>BW$14,0,IF((BW$14-$D986+1)>(1/$G986),0,BV986))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,111,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D987=K$14,K$875*$G987,IF($D987>K$14,0,IF((K$14-$D987+1)>(1/$G987),0,J987))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D987=BW$14,BW$875*$G987,IF($D987>BW$14,0,IF((BW$14-$D987+1)>(1/$G987),0,BV987))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,112,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D988=K$14,K$875*$G988,IF($D988>K$14,0,IF((K$14-$D988+1)>(1/$G988),0,J988))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D988=BW$14,BW$875*$G988,IF($D988>BW$14,0,IF((BW$14-$D988+1)>(1/$G988),0,BV988))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,113,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D989=K$14,K$875*$G989,IF($D989>K$14,0,IF((K$14-$D989+1)>(1/$G989),0,J989))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D989=BW$14,BW$875*$G989,IF($D989>BW$14,0,IF((BW$14-$D989+1)>(1/$G989),0,BV989))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,114,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D990=K$14,K$875*$G990,IF($D990>K$14,0,IF((K$14-$D990+1)>(1/$G990),0,J990))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D990=BW$14,BW$875*$G990,IF($D990>BW$14,0,IF((BW$14-$D990+1)>(1/$G990),0,BV990))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,115,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D991=K$14,K$875*$G991,IF($D991>K$14,0,IF((K$14-$D991+1)>(1/$G991),0,J991))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D991=BW$14,BW$875*$G991,IF($D991>BW$14,0,IF((BW$14-$D991+1)>(1/$G991),0,BV991))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,116,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D992=K$14,K$875*$G992,IF($D992>K$14,0,IF((K$14-$D992+1)>(1/$G992),0,J992))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D992=BW$14,BW$875*$G992,IF($D992>BW$14,0,IF((BW$14-$D992+1)>(1/$G992),0,BV992))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,117,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D993=K$14,K$875*$G993,IF($D993>K$14,0,IF((K$14-$D993+1)>(1/$G993),0,J993))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D993=BW$14,BW$875*$G993,IF($D993>BW$14,0,IF((BW$14-$D993+1)>(1/$G993),0,BV993))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,118,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D994=K$14,K$875*$G994,IF($D994>K$14,0,IF((K$14-$D994+1)>(1/$G994),0,J994))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D994=BW$14,BW$875*$G994,IF($D994>BW$14,0,IF((BW$14-$D994+1)>(1/$G994),0,BV994))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,119,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D995=K$14,K$875*$G995,IF($D995>K$14,0,IF((K$14-$D995+1)>(1/$G995),0,J995))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D995=BW$14,BW$875*$G995,IF($D995>BW$14,0,IF((BW$14-$D995+1)>(1/$G995),0,BV995))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,120,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D996=K$14,K$875*$G996,IF($D996>K$14,0,IF((K$14-$D996+1)>(1/$G996),0,J996))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D996=BW$14,BW$875*$G996,IF($D996>BW$14,0,IF((BW$14-$D996+1)>(1/$G996),0,BV996))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,121,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D997=K$14,K$875*$G997,IF($D997>K$14,0,IF((K$14-$D997+1)>(1/$G997),0,J997))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D997=BW$14,BW$875*$G997,IF($D997>BW$14,0,IF((BW$14-$D997+1)>(1/$G997),0,BV997))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6938.9944843622879,6938.9944843622879,6938.9944843622879,6938.9944843622879,6938.9944843622879]
[null,null,null,122,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D998=K$14,K$875*$G998,IF($D998>K$14,0,IF((K$14-$D998+1)>(1/$G998),0,J998))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D998=BW$14,BW$875*$G998,IF($D998>BW$14,0,IF((BW$14-$D998+1)>(1/$G998),0,BV998))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,123,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D999=K$14,K$875*$G999,IF($D999>K$14,0,IF((K$14-$D999+1)>(1/$G999),0,J999))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D999=BW$14,BW$875*$G999,IF($D999>BW$14,0,IF((BW$14-$D999+1)>(1/$G999),0,BV999))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,124,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D1000=K$14,K$875*$G1000,IF($D1000>K$14,0,IF((K$14-$D1000+1)>(1/$G1000),0,J1000))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D1000=BW$14,BW$875*$G1000,IF($D1000>BW$14,0,IF((BW$14-$D1000+1)>(1/$G1000),0,BV1000))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,125,null,null,0.04,null,null,0,{"$f":"IFERROR(IF($D1001=K$14,K$875*$G1001,IF($D1001>K$14,0,IF((K$14-$D1001+1)>(1/$G1001),0,J1001))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR(IF($D1001=BW$14,BW$875*$G1001,IF($D1001>BW$14,0,IF((BW$14-$D1001+1)>(1/$G1001),0,BV1001))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[0,null,null,"Depreciation for the year",null,null,null,null,null,{"$f":"SUM(J877:J1001)","v":0},{"$f":"SUM(K877:K1001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,962.47024249385777,{"$f":"SUM(BW877:BW1001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,2584.2940436466811,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6938.9944843622879,6938.9944843622879,6938.9944843622879,6938.9944843622879,6938.9944843622879]